Quarterly Report • Nov 12, 2019
Quarterly Report
Open in ViewerOpens in native device viewer

PGE Polska Grupa Energetyczna S.A. Quarterly financial report for the 3- and 9-month periods
ended September 30, 2019 in accordance with IFRS EU (in PLN million)
y
1 of 50
| I. | PGE GROUP CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS FOR THE 3-MONTH AND 9- | |
|---|---|---|
| MONTH PERIODS ENDED SEPTEMBER 30, 2019, IN ACCORDANCE WITH IFRS EU 4 | ||
| CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME 4 | ||
| CONSOLIDATED STATEMENT OF FINANCIAL POSITION 5 | ||
| CONSOLIDATED STATEMENT OF CHANGES IN EQUITY 6 | ||
| CONSOLIDATED STATEMENT OF CASH FLOWS 7 | ||
| GENERAL INFORMATION, BASIS FOR PREPARATION OF FINANCIAL STATEMENTS AND OTHER EXPLANATORY INFORMATION 8 |
||
| 1. | General information 8 | |
| 1.1 | Information on the parent8 | |
| 1.2 | Information on PGE Group 8 | |
| 1.3 | PGE Group's composition 9 | |
| 2. | Basis for preparation of financial statements11 | |
| 2.1 | Statement of compliance 11 | |
| 2.2 | Presentation and functional currency12 | |
| 2.3 | New standards and interpretations published, not yet effective 12 | |
| 2.4 | Professional judgment of management and estimates12 | |
| 3. | Changes in accounting principles and data presentation13 | |
| 4. | Fair value hierarchy17 | |
| EXPLANATORY NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS18 | ||
| EXPLANATORY NOTES TO OPERATING SEGMENTS 18 | ||
| 5. | Information on operating segments18 | |
| 5.1 | Information on business segments19 | |
| EXPLANATORY NOTES TO THE CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME21 | ||
| 6. | Revenue and expenses21 | |
| 6.1 | Revenue from sales 21 | |
| 6.2 | Costs by nature and function22 | |
| 6.3 | Other operating income and expenses23 | |
| 6.4 | Financial income and expenses 24 | |
| 6.5 | Share of profit of entities accounted for using the equity method 24 | |
| 7. | Impairment losses on assets 25 | |
| 8. | Tax in the statement of comprehensive income25 | |
| EXPLANATORY NOTES TO THE CONSOLIDATED STATEMENT OF FINANCIAL POSITION 26 | ||
| 9. | Significant additions and disposals of property, plant and equipment and intangible assets 26 | |
| 10. | Future investment commitments26 | |
| 11. | Shares accounted for using the equity method 27 | |
| 12. | Deferred tax in the statement of financial position27 | |
| 12.1 | Deferred income tax assets27 | |
| 12.2 | Deferred tax liabilities 28 | |
| 13. | Inventories28 | |
| 14. | CO2 emission allowances for captive use 29 | |
| 15. | Selected financial assets29 | |
| 15.1 15.2 |
Trade and other financial receivables29 Cash and cash equivalents 30 |
|
| 16. | Derivatives and other assets measured at fair value through profit or loss30 | |
| 17. | Equity31 | |
| 17.1 17.2 |
Share capital 31 Hedging reserve 32 |
|
| 17.3 | Dividends paid and proposed 32 | |
| 18. | Provisions32 | |
|---|---|---|
| 18.1 | Provision for employee benefits 33 | |
| 18.2 | Rehabilitation provision 33 | |
| 18.3 | Provision for shortage of CO2 emission allowances34 | |
| 18.4 | Provision for energy origin units held for redemption 34 | |
| 18.5 | Provision for non-contractual use of property34 | |
| 19. | Financial liabilities34 | |
| 19.1 | Loans, borrowings, bonds and leases34 | |
| 19.2 | Trade and other financial liabilities36 | |
| 20. | Other non-financial liabilities36 | |
| OTHER EXPLANATORY NOTES37 | ||
| 21. | Contingent liabilities and receivables. Legal claims 37 | |
| 21.1 | Contingent liabilities37 | |
| 21.2 | Other significant issues related to contingent liabilities38 | |
| 21.3 | Contingent receivables38 | |
| 21.4 | Other legal claims and disputes 38 | |
| 22. | Tax settlements40 | |
| 23. | Information on related parties41 | |
| 23.1 | Associates and jointly controlled entities 41 | |
| 23.2 | State Treasury-controlled companies41 | |
| 23.3 | Management remuneration41 | |
| 24. | Significant events during and after the reporting period42 | |
| 24.1 | Act amending the act on excise duty and some other acts42 | |
| 24.2 | Granting of additional CO2 emission allowances for PGE's installations43 | |
| 24.3 | Establishment of Eko-Inwestycje Fund 43 | |
| II. | PGE POLSKA GRUPA ENERGETYCZNA S.A. QUARTERLY FINANCIAL INFORMATION FOR THE 3- AND 9- | |
| MONTH PERIODS ENDED SEPTEMBER 30, 2019, IN ACCORDANCE WITH IFRS EU 44 | ||
| SEPARATE STATEMENT OF COMPREHENSIVE INCOME 44 | ||
| SEPARATE STATEMENT OF FINANCIAL POSITION45 | ||
| SEPARATE STATEMENT OF CHANGES IN EQUITY 46 | ||
| SEPARATE STATEMENT OF CASH FLOWS 47 | ||
| 1. | Changes in accounting principles and data presentation48 | |
| III. | APPROVAL OF QUARTERLY FINANCIAL REPORT 50 |
| 3 months ended 9 months ended |
3 months ended | 9 months ended | ||||
|---|---|---|---|---|---|---|
| September 30, | September 30, | September 30, | September 30, | |||
| Note | 2019 | 2019 | 2018 | 2018 | ||
| (unaudited) | (unaudited) | (unaudited) restated data |
(unaudited) restated data |
|||
| STATEMENT OF PROFIT OR LOSS | ||||||
| SALES REVENUES | 6.1 | 9,696 | 27,932 | 6,091 | 18,962 | |
| Cost of goods sold | 6.2 | (8,661) | (24,509) | (5,065) | (14,963) | |
| GROSS PROFIT ON SALES | 1,035 | 3,423 | 1,026 | 3,999 | ||
| Distribution and selling expenses | 6.2 | (383) | (965) | (280) | (991) | |
| General and administrative expenses | 6.2 | (253) | (761) | (225) | (736) | |
| Net other operating income/(expenses) | 6.3 | 222 | 1,370 | (14) | 94 | |
| OPERATING PROFIT | 621 | 3,067 | 507 | 2,366 | ||
| Net finance expenses | 6.4 | (109) | (337) | (29) | (265) | |
| Share of profit of entities accounted for using the equity | 6.5 | 12 | 34 | 15 | 58 | |
| method | ||||||
| GROSS PROFIT | 524 | 2,764 | 493 | 2,159 | ||
| Current income tax | 8. | (53) | (393) | (74) | (396) | |
| Deferred income tax | 8. | (44) | (179) | (16) | (64) | |
| NET PROFIT FOR THE REPORTING PERIOD | 427 | 2,192 | 403 | 1,699 | ||
| OTHER COMPREHENSIVE INCOME | ||||||
| Items that may be reclassified to profit or loss in the future: | ||||||
| Valuation of debt financial instruments | (4) | (1) | (4) | (5) | ||
| Valuation of hedging instruments | 80 | (66) | (72) | (37) | ||
| Foreign exchange differences from translation of foreign entities |
3 | 2 | (1) | 3 | ||
| Deferred tax | 8. | (14) | 13 | 14 | 8 | |
| Items that may not be reclassified to profit or loss in the | ||||||
| future: | ||||||
| Actuarial gains and losses from valuation of provisions for employee benefits |
(1) | (143) | - | - | ||
| Deferred tax | 8. | - | 27 | - | - | |
| Share of (loss)/profit of entities accounted for using the equity | ||||||
| method | - | (1) | (1) | - | ||
| OTHER COMPREHENSIVE INCOME FOR THE REPORTING | 64 | (169) | (64) | (31) | ||
| PERIOD, NET | ||||||
| TOTAL COMPREHENSIVE INCOME | 491 | 2,023 | 339 | 1,668 | ||
| NET PROFIT ATTRIBUTABLE TO: | ||||||
| – equity holders of the parent company | 471 | 2,173 | 416 | 1,697 | ||
| – non-controlling interests | (44) | 19 | (13) | 2 | ||
| COMPREHENSIVE INCOME ATTRIBUTABLE TO: | ||||||
| – equity holders of the parent company | 535 | 2,004 | 352 | 1,666 | ||
| – non-controlling interests | (44) | 19 | (13) | 2 | ||
| EARNINGS AND DILUTED EARNINGS PER SHARE | ||||||
| ATTRIBUTABLE TO EQUITY HOLDERS OF THE PARENT COMPANY (IN PLN) |
0.25 | 1.16 | 0.22 | 0.91 |
* restatement of comparative data is described in note 3 to these financial statements
| As at | As at | |||
|---|---|---|---|---|
| Note | September 30, 2019 | December 31, 2018 | ||
| (unaudited) | audited | |||
| NON-CURRENT ASSETS | restated data* | |||
| Property, plant and equipment | 64,317 | 62,274 | ||
| Investment property | 48 | 48 | ||
| Intangible assets | 720 | 1,046 | ||
| Right-of-use assets | 1,244 | - | ||
| Financial receivables | 15.1 | 179 | 168 | |
| Derivatives and other assets measured at fair value through profit or loss | 16 | 152 | 117 | |
| Shares and other equity instruments | 57 | 53 | ||
| Shares accounted for using the equity method | 11. | 811 | 776 | |
| Other non-current assets | 520 | 528 | ||
| CO2 emission allowances for captive use | 14. | 240 | 1,203 | |
| Deferred income tax assets | 12.1 | 627 | 552 | |
| 68,915 | 66,765 | |||
| CURRENT ASSETS | ||||
| Inventories CO2 emission allowances for captive use |
13. | 4,479 1,019 |
2,699 408 |
|
| Income tax receivables | 14. | 98 | 69 | |
| Derivatives and other assets measured at fair value through profit or loss | 16 | 296 | 114 | |
| Trade and other financial receivables | 15.1 | 4,815 | 4,102 | |
| Shares and other equity instruments | 1 | 1 | ||
| Other current assets | 764 | 457 | ||
| Cash and cash equivalents | 15.2 | 1,741 | 1,281 | |
| 13,213 | 9,131 | |||
| ASSETS CLASSIFIED AS HELD FOR SALE | 2 | 9 | ||
| TOTAL ASSETS | 82,130 | 75,905 | ||
| EQUITY | ||||
| Share capital | 17.1 | 19,165 | 19,165 | |
| Reserve capital | 19,669 | 19,872 | ||
| Hedging reserve | 17.2 | (106) | (52) | |
| Exchange differences from translation | 1 | (1) | ||
| Retained earnings | 9,982 | 7,743 | ||
| EQUITY ATTRIBUTABLE TO EQUITY HOLDERS OF THE PARENT | 48,711 | 46,727 | ||
| Equity attributable to non-controlling interests | 842 | 1,074 | ||
| TOTAL EQUITY | 49,553 | 47,801 | ||
| NON-CURRENT LIABILITIES | ||||
| Non-current provisions | 18 | 7,617 | 6,428 | |
| Loans, borrowings, bonds and lease | 19.1 | 10,974 | 6,361 | |
| Derivatives | 16. | 159 | 26 | |
| Deferred income tax liabilities | 12.2 | 1,831 | 1,616 | |
| Deferred income and government grants | 595 | 611 | ||
| Other financial liabilities | 19.2 | 491 | 521 | |
| Other non-financial liabilities | 20. | 38 21,705 |
15 15,578 |
|
| CURRENT LIABILITIES | ||||
| Current provisions | 3,569 | 2,608 | ||
| Loans, borrowings, bonds and leases | 18. 19.1 |
1,696 | 4,347 | |
| Derivatives | 16. | 146 | 110 | |
| Trade and other financial liabilities | 19.2 | 3,626 | 3,613 | |
| Income tax liabilities | 54 | 14 | ||
| Deferred income and government grants | 80 | 87 | ||
| Other non-financial liabilities | 20. | 1,701 | 1,747 | |
| 10,872 | 12,526 | |||
| TOTAL LIABILITIES | 32,577 | 28,104 | ||
| TOTAL EQUITY AND LIABILITIES | 82,130 | 75,905 |
* restatement of comparative data is described in note 3 to these financial statements
| Share capital | Reserve capital |
Hedging reserve | Exchange differences from translation |
Retained earnings |
Total | Non-controlling interests |
Total equity |
|
|---|---|---|---|---|---|---|---|---|
| Note | 17.1 | 17.2 | ||||||
| JANUARY 1, 2019 | 19,165 | 19,872 | (52) | (1) | 7,743 | 46,727 | 1,074 | 47,801 |
| Net profit for the reporting period | - | - | - | - | 2,173 | 2,173 | 19 | 2,192 |
| Other comprehensive income | - | - | (54) | 2 | (117) | (169) | - | (169) |
| COMPREHENSIVE INCOME FOR THE PERIOD | - | - | (54) | 2 | 2,056 | 2,004 | 19 | 2,023 |
| Retained earnings distribution | - | (203) | - | - | 203 | - | - | - |
| Dividend | - | - | - | - | - | - | (4) | (4) |
| Settlement of purchase of additional shares in subsidiaries |
- | - | - | - | (21) | (21) | (254) | (275) |
| Acquisition of a new subsidiary | - | - | - | - | - | - | 8 | 8 |
| Other changes | - | - | - | - | 1 | 1 | (1) | - |
| TRANSACTIONS WITH OWNERS | - | (203) | - | - | 183 | (20) | (251) | (271) |
| SEPTEMBER 30, 2019 | 19,165 | 19,669 | (106) | 1 | 9,982 | 48,711 | 842 | 49,553 |
| Share capital | Reserve capital |
Hedging reserve | Exchange differences from translation |
Retained earnings |
Total | Non-controlling interests |
Total equity |
|
|---|---|---|---|---|---|---|---|---|
| Note | 17.1 | 17.2 | ||||||
| DECEMBER 31, 2017 | 19,165 | 15,328 | 83 | (4) | 10,556 | 45,128 | 1,250 | 46,378 |
| Effect of IFRS 15 implementation | - | - | - | - | 340 | 340 | - | 340 |
| JANUARY 1, 2018 | 19,165 | 15,328 | 83 | (4) | 10,896 | 45,468 | 1,250 | 46,718 |
| Net profit for the reporting period | - | - | - | - | 1,697 | 1,697 | 2 | 1,699 |
| Other comprehensive income | - | - | (34) | 3 | - | (31) | - | (31) |
| COMPREHENSIVE INCOME | - | - | (34) | 3 | 1,697 | 1,666 | 2 | 1,668 |
| Retained earnings distribution | - | 4,544 | - | - | (4,544) | - | - | - |
| Dividend | - | - | - | - | - | - | (39) | (39) |
| Inclusion of companies in consolidation | - | - | - | - | 27 | 27 | 20 | 47 |
| Settlement of purchase of additional shares in subsidiaries |
- | - | - | - | 34 | 34 | (142) | (108) |
| Capital increase by minority shareholders | - | - | - | - | - | - | 18 | 18 |
| Other changes | - | - | - | - | 1 | 1 | (2) | (1) |
| TRANSACTIONS WITH OWNERS | - | 4,544 | - | - | (4,482) | 62 | (145) | (83) |
| SEPTEMBER 30, 2018 | 19,165 | 19,872 | 49 | (1) | 8,111 | 47,196 | 1,107 | 48,303 |
| Period ended | Period ended | |
|---|---|---|
| Not | September 30, 2019 | September 30, 2018 |
| e | (unaudited) | (unaudited) |
| CASH FLOWS FROM OPERATING ACTIVITIES | ||
| Gross profit | 2,764 | 2,159 |
| Income tax paid | (424) | (473) |
| Adjustments for: | ||
| Share of profit of entities accounted for using the equity method | (34) | (58) |
| Depreciation, amortisation, disposal and impairment losses | 3,005 | 2,778 |
| Interest and dividend, net | 167 | 163 |
| Gain/(loss) on investing activities | (159) | (18) |
| Change in receivables | (727) | (679) |
| Change in inventories | (1,780) | (410) |
| Change in liabilities, excluding loans and borrowings | 557 | (207) |
| Change in other non-financial assets, | ||
| prepayments and CO2 emission allowances | (5) | (478) |
| Change in provisions | 1,362 | (92) |
| Other | 39 | (17) |
| NET CASH FROM OPERATING ACTIVITIES | 4,765 | 2,668 |
| CASH FLOWS FROM INVESTING ACTIVITIES | ||
| Purchase of property, plant and equipment and intangible assets | (4,833) | (4,270) |
| Recognition of deposits with maturity over 3 months | (256) | (372) |
| Termination of deposits with maturity over 3 months | 243 | 358 |
| Purchase of financial assets | (31) | (103) |
| Inclusion of companies in consolidation | - | 18 |
| Other | 26 | 30 |
| NET CASH FROM INVESTING ACTIVITIES | (4,851) | (4,339) |
| CASH FLOWS FROM FINANCING ACTIVITIES | ||
| Proceeds from share issue for non-controlling interests | - | 18 |
| Proceeds from loans, borrowings | 5,050 | 1,979 |
| Proceeds from issue of bonds | 1,400 | - |
| Repayment of loans, borrowings and finance leases | (3,236) | (223) |
| Redemption of bonds issued | (2,139) | (1,000) |
| Interest and commission paid | (258) | (201) |
| Increase of share in Group companies | (275) | (111) |
| Other | 4 | (17) |
| NET CASH FROM FINANCING ACTIVITIES | 546 | 445 |
| NET CHANGE IN CASH AND CASH EQUIVALENTS | 460 | (1,226) |
| Net foreign exchange differences | (1) | - |
| 15.2 CASH AND CASH EQUIVALENTS AT THE BEGINNING OF PERIOD |
1,279 | 2,551 |
| CASH AND CASH EQUIVALENTS AT THE END OF PERIOD 15.2 |
1,739 | 1,325 |
PGE Polska Grupa Energetyczna S.A. ("Parent," "Company," "PGE S.A.") was founded on the basis of a 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's registered office is in Warsaw, ul. Mysia 2.
As at January 1, 2019, September 30, 2019 and as at the date on which these financial statements were published, the Company's Management Board was as follows:
As at September 30, 2019, the parent's ownership structure was as follows:
| State Treasury | Other shareholders | Total | |
|---|---|---|---|
| As at December 31, 2018 | 57.39% | 42.61% | 100.00% |
| As at September 30, 2019 | 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 known to the Company as at the date on which these financial statements were prepared, the State Treasury was the only shareholder with at least 5% of votes at the general meeting of PGE S.A.
PGE Group ("PGE Group," "Group") includes the parent, PGE Polska Grupa Energetyczna S.A., 58 consolidated subsidiaries, 4 associates and 1 jointly controlled entity. For additional information about subordinated entities included in the consolidated financial statements please refer to note 1.3.
These consolidated financial statements of PGE Group comprise financial data for the period from January 1, 2019 to September 30, 2019 ("financial statements," "consolidated financial statements") and include comparative data for the period from January 1, 2018 to September 30, 2018 and as at December 31, 2018.
These condensed consolidated interim financial statements do not cover all of the information and disclosures required in annual financial statements and they should be read in conjunction with the Group's consolidated financial statements for the year ended December 31, 2018, approved for publication on March 8, 2019.
The financial statements of all subordinated entities were prepared for the same reporting period as the financial statements of the parent company, using consistent accounting principles.
PGE Group companies' core activities are as follows:
Business activities are conducted under appropriate concessions granted to particular Group companies.
These financial statements were prepared under the assumption that the Group's 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 their business activities as a going concern.
The same accounting rules (policies) and calculation methods were applied in these financial statements as in the most recent annual financial statements, except for changes resulting from the entry into force of IFRS 16 Leases and presentation changes described in detail in note 3. These financial statements should be read in conjunction with PGE Group's consolidated financial statements for the year ended December 31, 2018, approved for publication on March 8, 2019.
During the reporting period, PGE Group consisted of the following subsidiaries, consolidated directly and indirectly:
| Entity | Entity holding stake | Stake held by PGE Group entities as at |
Stake held by PGE Group entities as at |
|
|---|---|---|---|---|
| SEGMENT: SUPPLY | September 30, 2019 | December 31, 2018 | ||
| PGE Polska Grupa Energetyczna S.A. | ||||
| 1. | Warsaw | Parent | ||
| 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% |
| 6. | PGE Centrum sp. z o.o. Warsaw |
PGE Polska Grupa Energetyczna S.A. | 100.00% | 100.00% |
| 7. | PGE Paliwa sp. z o.o. Kraków |
PGE Energia Ciepła S.A. | 100.00% | 100.00% |
| SEGMENT: CONVENTIONAL GENERATION | ||||
| 8. | PGE Górnictwo i Energetyka Konwencjonalna S.A. Bełchatów |
PGE Polska Grupa Energetyczna S.A. | 100.00% | 100.00% |
| 9. | ELBIS sp. z o.o. Rogowiec |
PGE Polska Grupa Energetyczna S.A. | 100.00% | 100.00% |
| 10. | MegaSerwis sp. z o.o. Bogatynia |
PGE Polska Grupa Energetyczna S.A. | 100.00% | 100.00% |
| 11. | "ELMEN" sp. z o.o. Rogowiec |
PGE Polska Grupa Energetyczna S.A. | 100.00% | 100.00% |
| 12. | "Przedsiębiorstwo Usługowo-Produkcyjne "ELTUR-SERWIS" sp. z o.o. Bogatynia" |
PGE Polska Grupa Energetyczna S.A. | 100.00% | 100.00% |
| 13. | Przedsiębiorstwo Transportowo-Sprzętowe "BETRANS" sp. z o.o. Bełchatów |
PGE Polska Grupa Energetyczna S.A. | 100.00% | 100.00% |
| 14. | Przedsiębiorstwo Wulkanizacji Taśm i Produkcji Wyrobów Gumowych BESTGUM POLSKA sp. z o.o. Rogowiec |
PGE Polska Grupa Energetyczna S.A. | 100.00% | 100.00% |
| 15. | RAMB sp. z o.o. 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% |
| SEGMENT: DISTRICT HEATING | ||||
| 18. | PGE Energia Ciepła S.A. * Warsaw |
PGE Polska Grupa Energetyczna S.A. | 100.00% | 100.00% |
| 19. | PGE Toruń S.A. Toruń |
PGE Energia Ciepła S.A. | 95.22% | 95.22% |
| 20. | PGE Gaz Toruń sp. z o.o. Warsaw |
PGE Energia Ciepła S.A. | 100.00% | 50.04% |
| 21. | Zespół Elektrociepłowni Wrocławskich KOGENERACJA S.A. Wrocław |
PGE Energia Ciepła S.A. | 58.07% | 58.07% |
| 22. | Elektrociepłownia Zielona Góra S.A. Zielona Góra |
Zespół Elektrociepłowni Wrocławskich KOGENERACJA S.A. |
98.40% | 98.40% |
| 23. | MEGAZEC sp. z o.o. Bydgoszcz |
PGE Polska Grupa Energetyczna S.A. | 100.00% | 100.00% |
| 24. | Przedsiębiorstwo Energetyki Cieplnej sp. z o.o. Zgierz |
PGE Górnictwo i Energetyka Konwencjonalna S.A. |
50.98% | 50.98% |
| Entity | Entity holding stake | Stake held by PGE Group entities |
Stake held by PGE Group entities |
|
|---|---|---|---|---|
| as at September 30, 2019 |
as at December 31, 2018 |
|||
| 25. | PGE Ekoserwis sp. z o.o. Wrocław |
PGE Energia Ciepła S.A. | 84.15% | 84.15% |
| SEGMENT: RENEWABLES | ||||
| 26. | PGE Energia Odnawialna S.A. Warsaw |
PGE Polska Grupa Energetyczna S.A. | 100.00% | 100.00% |
| 27. | Elektrownia Wiatrowa Baltica-1 sp. z o.o. Warsaw |
PGE Polska Grupa Energetyczna S.A. | 100.00% | 100.00% |
| 28. | Elektrownia Wiatrowa Baltica-2 sp. z o.o. Warsaw |
PGE Polska Grupa Energetyczna S.A. | 100.00% | 100.00% |
| 29. | Elektrownia Wiatrowa Baltica-3 sp. z o.o. Warsaw |
PGE Polska Grupa Energetyczna S.A. | 100.00% | 100.00% |
| 30. | PGE Baltica sp. z o.o. Warsaw |
PGE Polska Grupa Energetyczna S.A. | 100.00% | 100.00% |
| 31. | PGE Klaster sp. z o.o. Warsaw |
PGE Energia Odnawialna S.A. | 100.00% | 100.00% |
| SEGMENT: DISTRIBUTION | ||||
| 32. | PGE Dystrybucja S.A. Lublin |
PGE Polska Grupa Energetyczna S.A. | 100.00% | 100.00% |
| SEGMENT: OTHER ACTIVITIES | ||||
| 33. | PGE EJ 1 sp. z o.o. Warsaw |
PGE Polska Grupa Energetyczna S.A. | 70.00% | 70.00% |
| 34. | PGE Systemy S.A. Warsaw |
PGE Polska Grupa Energetyczna S.A. | 100.00% | 100.00% |
| 35. | PGE Sweden AB (publ) Stockholm |
PGE Polska Grupa Energetyczna S.A. | 100.00% | 100.00% |
| 36. | PGE Synergia sp. z o.o. Warsaw |
PGE Polska Grupa Energetyczna S.A. | 100.00% | 100.00% |
| 37. | "Elbest" sp. z o.o. Bełchatów |
PGE Polska Grupa Energetyczna S.A. | 100.00% | 100.00% |
| 38. | Elbest Security sp. z o.o. Bełchatów |
PGE Polska Grupa Energetyczna S.A. | 100.00% | 100.00% |
| 39. | PGE Inwest 2 sp. z o.o. Warsaw |
PGE Polska Grupa Energetyczna S.A. | 100.00% | 100.00% |
| 40. | PGE Ventures sp. z o.o. Warsaw |
PGE Polska Grupa Energetyczna S.A. | 100.00% | 100.00% |
| 41. | PGE Inwest 8 sp. z o.o. Warsaw |
PGE Polska Grupa Energetyczna S.A. | 100.00% | 100.00% |
| 42. | PGE Inwest 9 sp. z o.o. Warsaw |
PGE Polska Grupa Energetyczna S.A. | 100.00% | 100.00% |
| 43. | PGE Inwest 10 sp. z o.o. Warsaw |
PGE Polska Grupa Energetyczna S.A. | 100.00% | 100.00% |
| 44. | PGE Inwest 11 sp. z o.o. Warsaw |
PGE Polska Grupa Energetyczna S.A. | 100.00% | 100.00% |
| 45. | PGE Inwest 12 sp. z o.o. Warsaw |
PGE Polska Grupa Energetyczna S.A. | 100.00% | 100.00% |
| 46. | PGE Inwest 13 S.A. Warsaw |
PGE Polska Grupa Energetyczna S.A. | 100.00% | 100.00% |
| 47. | PGE Inwest 14 sp. z o.o. Warsaw |
PGE Polska Grupa Energetyczna S.A. | 100.00% | 100.00% |
| 48. | PGE Nowa Energia sp. z o.o. Warsaw |
PGE Polska Grupa Energetyczna S.A. | 100.00% | 100.00% |
| 49. | PGE Inwest 16 sp. z o.o. Warsaw |
PGE Polska Grupa Energetyczna S.A. | 100.00% | 100.00% |
| 50. | PGE Inwest 17 sp. z o.o. (currently: Elektrownia Wiatrowa Baltica 4 sp. z o.o.) Warsaw |
PGE Polska Grupa Energetyczna S.A. | 100.00% | 100.00% |
| 51. | PGE Inwest 18 sp. z o.o. (currently: Elektrownia Wiatrowa Baltica 5 sp. z o.o.) Warsaw |
PGE Polska Grupa Energetyczna S.A. | 100.00% | 100.00% |
| 52. | PGE Inwest 19 sp. z o.o. Warsaw |
PGE Polska Grupa Energetyczna S.A. | 100.00% | 100.00% |
| 53. | Towarzystwo Funduszy Inwestycyjnych Energia S.A. Warsaw |
PGE Polska Grupa Energetyczna S.A. | 100.00% | 100.00% |
| 54. | BIO-ENERGIA sp. z o.o. Warsaw |
PGE Energia Odnawialna S.A. | 100.00% | 100.00% |
| Entity | Entity holding stake | Stake held by PGE Group entities as at September 30, 2019 |
Stake held by PGE Group entities as at December 31, 2018 |
|
|---|---|---|---|---|
| 55. | Przedsiębiorstwo Transportowo-Usługowe "ETRA" sp. z o.o. Białystok |
PGE Dystrybucja S.A. | 100.00% | 100.00% |
| 56. | Energetyczne Systemy Pomiarowe sp. z o.o. Białystok |
PGE Dystrybucja S.A. | 100.00% | 100.00% |
| 57. | ZOWER sp. z o.o. Czerwionka-Leszczyny |
PGE Energia Ciepła S.A. | 100.00% | 100.00% |
| 58. | Przedsiębiorstwo Usługowo-Handlowe TOREC sp. z o.o. Toruń |
PGE Toruń S.A. | 50.04% | 50.04% |
| 59. | 4Mobility S.A. Warsaw |
PGE Nowa Energia sp. z o.o. | 51.47% | - |
* Elektrownia Rybnik (Rybnik Power Plant) belonging to PGE Energia Ciepła S.A. is presented in note 5 to these financial statements in the Conventional Generation segment.
The table above includes the following changes in the structure of PGE Group companies subject to full consolidation which took place during the period ended September 30, 2019:
The transaction did not affect these consolidated financial statements.
In addition, on October 10, 2019 the Extraordinary General Meeting of Shareholders of PGE Górnictwo i Energetyka Konwencjonalna S.A. and PGE Energia Ciepła S.A. adopted resolutions on the demerger of PGE Energia Ciepła S.A. (the demerged company) through spin-off pursuant to Article 529 § 1(4) of the Commercial Companies Code by way of transfer to PGE Górnictwo i Energetyka Konwencjonalna S.A. (the acquiring company) a part of the assets of the demerged company in the form of an organized part of the enterprise covering the activity conducted by PGE Energia Ciepła S.A. Rybnik Branch related to electricity and heat generation, as well as electricity and heat production and distribution.
As at the date of approval of these financial statements for publication, the demerger was not entered in the National Court Register.
These financial statements are prepared in accordance with International Accounting Standard 34 Interim Financial Reporting and in the scope required under the Minister of Finance Regulation of March 29, 2018 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 2018, items 512 and 685).
IFRS comprise standards and interpretations, approved by the International Accounting Standards Board ("IASB") and the International Financial Reporting Interpretation Committee ("IFRIC").
The functional currency of the parent company and the presentation currency of these consolidated financial statements is Polish Zloty ("PLN"). All amounts are in PLN millions (PLNm), unless indicated otherwise.
For the purpose of translation at the reporting date of items denominated in currency other than PLN the following exchange rates were applied:
| September 30, 2019 | December 31, 2018 | September 30, 2018 | |
|---|---|---|---|
| USD | 4.0000 | 3.7597 | 3.6754 |
| EUR | 4.3736 | 4.3000 | 4.2714 |
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, 2019:
| Standard | Description of changes | Effective date | ||
|---|---|---|---|---|
| Standard in the current | ||||
| IFRS 14 Regulatory Deferral Accounts | Accounting and disclosure principles for regulatory deferral accounts. | version will not be | ||
| effective in the EU | ||||
| Deals with the sale or contribution of assets between an investor and its | Postponed indefinitely | |||
| Amendments to IFRS 10 and IAS 28 | joint venture or associate. | |||
| Amendments to the Conceptual | These amendments aim to harmonise the Conceptual Framework | January 1, 2020 | ||
| Framework | ||||
| IFRS 17 Insurance contracts | Defines a new approach to recognising revenue and profit/loss in the period | January 1, 2021 | ||
| in which insurance services are provided | ||||
| Amendments to IFRS 3 | These changes clarify the definition of economic activity | January 1, 2020 | ||
| Amendments to IAS 1 and IAS 8 | The amendments concern the definition of 'material' | January 1, 2020 | ||
| Amendments to IFRS 9, IAS 39 and IFRS 7 |
The amendments concern the interest rate benchmark reform | January 1, 2020 |
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.
These regulations will not have a significant effect on the future financial statements of PGE Group.
Judgments and estimates made by the management in the process of applying accounting rules that are described below had the most significant impact on the amounts presented in the consolidated financial statements, including in other explanatory information. The estimates are based on the best knowledge of the Management Board relating to current and future operations and events in particular areas. Detailed information on the assumptions made is presented below or in respective explanatory notes.
The accounting principles (policies) applied in preparing these consolidated financial statements are consistent with those applied in preparing the Group's consolidated financial statements for 2018, except as stated below. The amendments to IFRSs are applied in these financial statements in line with their effective dates. Amendments relating to IFRS 16 are described below. The other amendments did not have material impact on the presented and disclosed financial information or they were not applicable to the Group's transactions:
PGE Group has implemented the new IFRS 16 Leases starting from financial statements prepared for the periods starting after January 1, 2019. The Group has selected the implementation option set out in paragraph C5.b) of IFRS 16, i.e. retrospectively, with the cumulative effect of the initial application of the standard recognised as at January 1, 2019 as an adjustment to the opening balance of retained earnings.
The new standard changes principles for the recognition of contracts which meet the criteria of lease. The main change is to eliminate the classification of leases as either operating leases or finance leases in the lessee's accounts. All contracts which meet the criteria of a lease will be recognised as a finance lease.
IFRS 16 had the most significant effect on the following types of agreements:
After analysis, the Group concluded that the following types of contracts are outside the scope of IFRS 16:
For these agreements, the definition of a lease is not met because the Group does not derive substantially all the economic benefits and does not have the right to manage the use of the identified asset.
The Group did not recognise any lease agreements or lease decisions related to underground infrastructure. As at the date of these financial statements, market practice in this respect is not uniform. Additionally, in June 2019 a decision of the IFRS Interpretation Committee was issued concerning a similar case in which it was found that the agreement meets the definition of a lease. At present, the Group is in the process of re-examining this issue.
As regards lease agreements for lines/fibre-optic cables/cable ducts, the Group does not utilise the majority of the asset's capacity. Therefore, the asset does not meet the criteria for an identified asset under IFRS 16 and the above agreements (e.g. an agreement for the lease of capacity in fibre optic cables) do not meet the definition of a lease.
In accordance with the chosen implementation option, the Group did not restate comparative data. As at the date of implementation of IFRS 16, the Group recognised a right-of-use asset for leases previously classified as an operating lease in accordance with IAS 17 Leases in the amount equal to the lease liability, adjusted by the amount of any prepaid or accrued lease payments relating to that lease recognised in the statement of financial position immediately before the date of initial application, in accordance with paragraph C8.b.ii).
Furthermore, PGE Group decided to use the following practical expedients as at January 1, 2019 provided for in paragraph C10 of IFRS 16 with respect to leases previously classified as operating leases in accordance with IAS 17:
As a result of the application of IFRS 16:
Under IFRS 16, a contract is, or contains, a lease if the contract conveys the right to control the use of an identified asset for a period of time in exchange for consideration.
IFRS 16 does not apply to lease agreements to explore for or use lignite resources, including in particular agreements for the establishment of mining rights and RPUL, rental agreements and similar land lease agreements for mining sites, forefields and dumping sites. In accordance with the Group's interpretation, agreements concerning the production from lignite deposits are excluded from the scope of IFRS 16.
The Group defines the lease period as the non-cancellable period for which a lessee has the right to use an underlying asset, together with both:
In determining the lease term and assessing the length of the non-cancellable period of a lease, the Group applies the definition of a contract and determine the period for which the contract is enforceable. A lease is no longer enforceable when the lessee and the lessor each has the right to terminate the lease without permission from the other party with no more than an insignificant penalty. The concept of a penalty includes any economic 'disadvantage' of any kind that creates barriers to exit from the contract.
If only a lessee has the right to terminate a lease, that right is considered to be an option to terminate the lease available to the lessee that an entity considers when determining the lease term. If only a lessor has the right to terminate a lease, the non-cancellable period of the lease includes the period covered by the option to terminate the lease.
The lease term begins at the commencement date (date of making the underlying asset available for use by the lessee) and includes any rent-free periods provided to the lessee by the lessor.
At the lease commencement date, the Group takes into account all relevant facts and circumstances that create an economic incentive for the lessee to exercise, or not to exercise, the option to extend the lease or to purchase the underlying asset, or not to exercise an option to terminate the lease.
The interest rate implicit in the lease is the rate that causes the present value of the lease payments and the unguaranteed residual value to equal the sum of the fair value of the underlying asset and any initial direct costs of the lessor.
The lessee's incremental borrowing rate of interest is the rate of interest that a lessee would have to pay to borrow over a similar term, and with a similar security, the funds necessary to obtain an asset of a similar value to the right-of-use asset in a similar economic environment.
The lessee recognises a right-of-use asset at the commencement date.
The Group as a lessee applies the exemption in respect of recognition, measurement and presentation in relation to:
The election for short-term leases is made by class of underlying asset to which the right of use relates. The election for leases for which the underlying asset is of low value is made on a lease-by-lease basis.
At the commencement date, the lessee measures the right-of-use asset at cost.
The cost of the right-of-use asset should comprise:
After the commencement date, a lessee measures the right-of-use asset applying a cost model. The lessee measures the right-of-use asset at cost:
Lease liability is recognised by the lessee at the commencement date.
At the commencement date, the lessee measures the lease liability at the present value of the lease payments that are not paid at that date. The lease payments are discounted using the interest rate implicit in the lease, if that rate can be readily determined. If that rate cannot be readily determined, the lessee uses the lessee's incremental borrowing rate.
At the commencement date, the lease payments included in the measurement of the lease liability comprise the following payments for the right to use the underlying asset during the lease term that are not paid at the commencement date:
After the commencement date, the lessee measures the lease liability by:
The statement of comprehensive income includes the following net amounts, respectively: other operating income and other operating expenses as well as financial income and expenses.
In the reporting period, the Group decided to change the presentation concerning valuation of currency forwards related to the purchase and sale of CO2 emission allowances for captive use, it was transferred from financing activities to other operating activities, and valuation of derivatives related to coal trading transactions was transferred from operating activities to other operating activities. The changed presentation more accurately reflects the nature of the Group's operations – in particular, all transactions related to trading CO2 allowances and coal are included in the same section of the statement.
The Group also decided to change the way in which liabilities are split for long and short-term loans, borrowings, bonds and leases. The previous present value of generated cash flows was replaced by the due date method.
In connection with these changes, the Group has restated the comparative data. The restatement is shown in the tables below.
| CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME |
3 months ended September 30, 2018 (unaudited) published data |
Net presentation of other operating activities and financing activities |
Change in the recognition of forwards related to trading of coal and CO2 allowances |
3 months ended September 30, 2018 (unaudited) restated data |
|
|---|---|---|---|---|---|
| SALES REVENUES | 6,091 | - | - | 6,091 | |
| Cost of goods sold | (5,068) | - | 3 | (5,065) | |
| GROSS PROFIT ON SALES | 1,023 | - | 3 | 1,026 | |
| Distribution and selling expenses | (280) | - | - | (280) | |
| General and administrative expenses | (225) | - | - | (225) | |
| Other operating income | 64 | (64) | - | - | |
| Other operating expenses | (50) | 50 | - | - | |
| Net other operating income/(expenses) | - | 14 | (28) | (14) | |
| OPERATING PROFIT | 532 | - | (25) | 507 | |
| Financial income | 19 | (19) | - | - | |
| Financial expenses | (73) | 73 | - | - | |
| Net financial expenses | - | (54) | 25 | (29) | |
| Share of profit of entities accounted for using the equity method |
15 | - | - | 15 | |
| GROSS PROFIT | 493 | - | - | 493 |
| CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME |
9 months ended September 30, 2018 (unaudited) published data |
Net presentation of other operating activities and financing activities |
Change in the recognition of forwards related to trading of coal and CO2 allowances |
9 months ended September 30, 2018 (unaudited) restated data |
|
|---|---|---|---|---|---|
| SALES REVENUES | 18,962 | - | - | 18,962 | |
| Cost of goods sold | (14,922) | - | (41) | (14,963) | |
| GROSS PROFIT ON SALES | 4,040 | - | (41) | 3,999 | |
| Distribution and selling expenses | (991) | - | - | (991) | |
| General and administrative expenses | (736) | - | - | (736) | |
| Other operating income | 271 | (271) | - | - | |
| Other operating expenses | (221) | 221 | - | - | |
| Net other operating income/(expenses) | - | 50 | 44 | 94 | |
| OPERATING PROFIT | 2,363 | - | 3 | 2,366 | |
| Financial income | 116 | (116) | - | ||
| Financial expenses | (378) | 378 | - | ||
| Net financial expenses | - | (262) | (3) | (265) | |
| Share of profit of entities accounted for using the equity method |
58 | - | - | 58 | |
| GROSS PROFIT | 2,159 | - | - | 2,159 |
| CONSOLIDATED STATEMENT OF FINANCIAL POSITION | As at December 31, 2018 published data |
Change of presentation |
As at December 31, 2018 restated data |
|
|---|---|---|---|---|
| NON-CURRENT LIABILITIES, including: | ||||
| Loans, borrowings, bonds and leases | 6,247 | 114 | 6,361 | |
| TOTAL NON-CURRENT LIABILITIES | 15,464 | 114 | 15,578 | |
| CURRENT LIABILITIES, including: | ||||
| Loans, borrowings, bonds and leases | 4,461 | (114) | 4,347 | |
| TOTAL CURRENT LIABILITIES | 12,640 | (114) | 12,526 | |
| TOTAL LIABILITIES | 28,104 | - | 28,104 |
The principles for measurement of inventories, derivatives, 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, 2018.
The Group measures derivatives at fair value using valuation models for financial instruments based on publicly available exchange rates, interest rates, discount curves in particular currencies (applicable also for commodities which prices are denominated in these currencies) derived from active markets. The fair value of derivatives is determined based on discounted future cash flows from transactions, calculated 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.
| As at September 30, 2019 | As at December 31, 2018 | |||||
|---|---|---|---|---|---|---|
| FAIR VALUE HIERARCHY | Level 1 | Level 2 | Level 1 | Level 2 | ||
| Hard coal in trading activities | 87 | - | 140 | - | ||
| CO2 emission allowances in trading activities | 1,350 | - | 4 | - | ||
| Inventories | 1,437 | - | 144 | - | ||
| Currency forwards | - | 94 | - | 24 | ||
| Commodity forwards | - | 203 | - | 6 | ||
| Contracts for purchase/sale of coal in trading activities |
- | 5 | - | 2 | ||
| Valuation of CCIRS | - | 47 | - | 113 | ||
| Valuation of IRS | - | - | - | 4 | ||
| Commodity SWAP | - | 9 | - | 4 | ||
| Options | - | 6 | - | 12 | ||
| Fund participation units and certificates | - | 84 | - | 66 | ||
| Financial assets | - | 448 | - | 231 | ||
| Currency forwards | - | 94 | 59 | |||
| Commodity forwards | - | 2 | - | |||
| Commodity SWAP | - | 49 | - | 46 | ||
| Contracts for purchase/sale of coal in trading activities |
- | 2 | - | 7 | ||
| Valuation of IRS | - | 158 | - | 24 | ||
| Financial liabilities | - | 305 | - | 136 |
During the reporting and comparative reporting periods, there have been no transfers of financial instruments between the first and the second level of fair value hierarchy.
PGE Group companies conduct their business activities based on relevant concessions, including primarily concession on: production, trade 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 issued for the period between 10 and 50 years.
Relevant assets are assigned to the held concessions on lignite mining and generation and distribution of electricity and heat, which was presented in detailed information on operating segments. For its 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.
PGE Group presents information on operating segments in the current and comparative reporting period in accordance with IFRS 8 Operating Segments. PGE Group' segment reporting is based on the following business segments:
Organization and management over 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 to these consolidated financial statements. Inter-segment transactions are disclosed as if they were concluded with third parties – under market conditions. When analysing the results of particular business segments the management of PGE Group draws attention primarily to EBITDA.
Starting from 2019, PGE Group has distinguished a new segment, District Heating. In previous periods, assets and performance figures of this segment were recognised and analysed within the Conventional Generation segment. Comparative figures presented in the segment note have been restated accordingly.
The new presentation format is designed to improve transparency and strengthen supervision over the implementation of the District Heating Strategy, which is one of the key areas of the Group's development.
Main factors affecting the demand for electricity and heat are: weather conditions – air temperature, wind force, rainfall, socioeconomic factors – number of energy consumers, energy product 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 influence the results obtained by PGE Group.
The level of electricity sales is variable throughout a year and depends especially on weather conditions - air temperature, length of the day. Growth in electricity demand is particularly evident in winter periods, while lower demands are observed during the summer months. Moreover, seasonal changes are evident among selected groups of final customers. Seasonality effects are more significant for households than for the industrial sector.
In the Renewables segment, electricity is generated from natural resources such as water, wind and sun. Weather conditions are an important factor affecting electricity generation in this segment.
Sales of heat depend in particular on air temperature and are higher in winter and lower in summer.
| Conventional Generation |
District Heating | Renewables | Supply | Distribution | Other activities |
Adjustments | Total | |
|---|---|---|---|---|---|---|---|---|
| STATEMENT OF PROFIT OR LOSS | ||||||||
| Sales to external customers | 9,442 | 2,987 | 719 | 10,222 | 4,470 | 87 | 5 | 27,932 |
| Inter-segment sales | 4,810 | 1,234 | 52 | 3,278 | 68 | 273 | (9,715) | - |
| TOTAL SEGMENT REVENUE | 14,252 | 4,221 | 771 | 13,500 | 4,538 | 360 | (9,710) | 27,932 |
| Cost of goods sold | (12,976) | (3,777) | (508) | (12,226) | (3,448) | (312) | 8,738 | (24,509) |
| EBIT *) | 1,346 | 429 | 214 | 507 | 909 | (13) | (325) | 3,067 |
| Depreciation, amortisation, disposal and impairment losses recognised in profit or loss |
1,419 | 436 | 196 | 25 | 901 | 63 | (35) | 3,005 |
| EBITDA **) | 2,765 | 865 | 410 | 532 | 1,810 | 50 | (360) | 6,072 |
| ASSETS AND LIABILITIES | ||||||||
| Assets excluding trade receivables | 40,507 | 7,858 | 3,355 | 2,141 | 18,418 | 764 | 308 | 73,351 |
| Trade receivables | 771 | 342 | 198 | 3,513 | 848 | 69 | (2,646) | 3,095 |
| Shares accounted for using the equity method |
811 | |||||||
| Unallocated assets | 4,873 | |||||||
| TOTAL ASSETS | 82,130 | |||||||
| Liabilities excluding trade liabilities | 10,429 | 1,674 | 393 | 3,351 | 1,913 | 105 | (1,486) | 16,379 |
| Trade liabilities | 1,060 | 314 | 35 | 2,157 | 193 | 45 | (2,466) | 1,338 |
| Unallocated liabilities | 14,860 | |||||||
| TOTAL LIABILITIES | 32,577 | |||||||
| OTHER INFORMATION ON BUSINESS SEGMENT |
||||||||
| Capital expenditures on PPE and IA | 2,752 | 264 | 57 | 14 | 1,352 | 135 | (133) | 4,441 |
| Increases in ROUA | 1 | - | 2 | 4 | 8 | 12 | - | 27 |
| Total capital expenditures | 2,753 | 264 | 59 | 18 | 1,360 | 147 | (133) | 4,468 |
| Impairment losses on financial and non financial assets |
181 | 77 | 1 | 11 | 13 | - | - | 283 |
| Other non-monetary expenses ***) | 3,052 | 356 | 41 | 413 | 174 | 27 | 189 | 4,252 |
*) EBIT = operating profit (loss)
**) EBITDA = EBIT + depreciation, amortisation, disposal and impairment losses (property, plant and equipment (PPE), intangible assets (IA), right-of-use assets (ROUA), investment property (IP) and goodwill) that are recognised in profit or loss.
***) Non-monetary expenses include mainly changes in provisions such as: rehabilitation provision, provision for CO2 emission allowances, provision for jubilee awards, employee tariff and non-financial liabilities concerning employee benefits that are recognised in profit or loss and other comprehensive income.
| restated data | Conventional Generation |
District Heating | Renewables | Supply | Distribution | Other activities | Adjustments | Total |
|---|---|---|---|---|---|---|---|---|
| STATEMENT OF PROFIT OR LOSS | ||||||||
| Sales to external customers | 3,129 | 3,137 | 442 | 7,829 | 4,278 | 137 | 10 | 18,962 |
| Inter-segment sales | 5,985 | 773 | 176 | 2,384 | 74 | 252 | (9,644) | - |
| TOTAL SEGMENT REVENUE | 9,114 | 3,910 | 618 | 10,213 | 4,352 | 389 | (9,634) | 18,962 |
| Cost of goods sold | (7,776) | (3,565) | (434) | (8,812) | (3,175) | (338) | 9,137 | (14,963) |
| EBIT *) | 640 | 78 | 163 | 401 | 1,016 | (9) | 77 | 2,366 |
| Depreciation, amortisation, disposal and impairment losses recognised in profit or loss |
1,161 | 499 | 191 | 19 | 876 | 62 | (30) | 2,778 |
| EBITDA **) | 1,801 | 577 | 354 | 420 | 1,892 | 53 | 47 | 5,144 |
| ASSETS AND LIABILITIES | ||||||||
| Assets excluding trade receivables | 36,060 | 7,677 | 3,110 | 2,148 | 17,312 | 627 | (853) | 66,081 |
| Trade receivables | 810 | 338 | 61 | 3,066 | 838 | 98 | (2,247) | 2,964 |
| Shares accounted for using the equity method |
752 | |||||||
| Unallocated assets | 3,706 | |||||||
| TOTAL ASSETS | 73,503 | |||||||
| Liabilities excluding trade liabilities | 7,169 | 1,265 | 338 | 1,144 | 1,727 | 105 | (178) | 11,570 |
| Trade liabilities | 778 | 297 | 27 | 1,906 | 234 | 36 | (2,152) | 1,126 |
| Unallocated liabilities | 12,504 | |||||||
| TOTAL LIABILITIES | 25,200 | |||||||
| OTHER INFORMATION ON BUSINESS | ||||||||
| SEGMENT | ||||||||
| Capital expenditures | 2,106 | 510 | 64 | 8 | 1,069 | 115 | (113) | 3,759 |
| Impairment losses on financial and non financial assets |
143 | 74 | - | 24 | 9 | - | - | 250 |
| Other non-monetary expenses ***) | 1,373 | 208 | 13 | 610 | 100 | 21 | (146) | 2,179 |
*) EBIT = operating profit (loss)
**) EBITDA = EBIT + depreciation, amortisation, disposal and impairment losses (property, plant and equipment (PPE), intangible assets (IA), investment property (IP) and goodwill) that are recognised in profit or loss.
***) Non-monetary expenses include mainly changes in provisions such as: rehabilitation provision, provision for CO2 emission allowances, provision for jubilee awards, employee tariff and non-financial liabilities concerning employee benefits that are recognised in profit or loss and other comprehensive income.
A reconciliation of revenue disclosure by category and information on revenue that the entity discloses for each reporting segment is presented below.
| Conventional Generation |
District Heating | Renewables | Supply | Distribution | Other activities | Adjustments | Total | |
|---|---|---|---|---|---|---|---|---|
| Revenue from contracts with customers |
14,237 | 4,196 | 626 | 12,519 | 4,503 | 358 | (9,695) | 26,744 |
| Revenue from recognised compensations based on the Act on Electricity Prices |
4 | 26 | - | 977 | - | - | - | 1,007 |
| Revenue from leases | 11 | 13 | 145 | 4 | 35 | 2 | (15) | 195 |
| LTC compensations | - | (14) | - | - | - | - | - | (14) |
| TOTAL REVENUE FROM SALES | 14,252 | 4,221 | 771 | 13,500 | 4,538 | 360 | (9,710) | 27,932 |
Revenue from contracts with customers divided into categories that depict how the nature, amount, timing and uncertainty of revenue and cash flows are affected by economic factors is presented below.
| Type of goods or services | Conventional Generation |
District Heating | Renewables | Supply | Distribution | Other activities | Adjustments | Total |
|---|---|---|---|---|---|---|---|---|
| Revenue from sales of goods and products, without excluding taxes and fees |
14,149 | 4,120 | 625 | 11,970 | 4,515 | 76 | (8,696) | 26,759 |
| Taxes and fees collected on behalf of third parties |
(2) | (7) | - | (106) | (54) | - | - | (169) |
| Revenue from sales of goods and products, including: |
14,147 | 4,113 | 625 | 11,864 | 4,461 | 76 | (8,696) | 26,590 |
| Sale of electricity | 13,528 | 2,772 | 450 | 8,775 | 3 | - | (6,604) | 18,924 |
| Sale of distribution services | 11 | 9 | - | 36 | 4,302 | - | (64) | 4,294 |
| Sale of heat | 109 | 1,265 | - | 7 | - | - | - | 1,381 |
| Sale of energy origin rights | 24 | 16 | 132 | 8 | - | - | (10) | 170 |
| Regulatory system services | 266 | - | 39 | - | - | - | - | 305 |
| Sale of gas | - | - | - | 392 | - | - | (35) | 357 |
| Sale of fuel | - | - | - | 917 | - | - | (605) | 312 |
| Other sales of goods and materials | 209 | 51 | 4 | 1,729 | 156 | 76 | (1,378) | 847 |
| Revenue from sales of services | 90 | 83 | 1 | 655 | 42 | 282 | (999) | 154 |
| TOTAL REVENUE FROM CONTRACTS WITH CUSTOMERS |
14,237 | 4,196 | 626 | 12,519 | 4,503 | 358 | (9,695) | 26,744 |
A reconciliation of revenue disclosure by category and information on revenue that the entity discloses for each reporting segment is presented below.
| Conventional Generation |
District Heating | Renewables | Supply | Distribution | Other activities | Adjustments | Total | |
|---|---|---|---|---|---|---|---|---|
| Revenue from contracts with | 9,103 | 3,979 | 456 | 10,210 | 4,323 | 386 | (9,616) | 18,841 |
| customers Revenue from leases |
11 | 13 | 162 | 3 | 29 | 3 | (18) | 203 |
| LTC compensations | - | (82) | - | - | - | - | - | (82) |
| TOTAL REVENUE FROM SALES | 9,114 | 3,910 | 618 | 10,213 | 4,352 | 389 | (9,634) | 18,962 |
Revenue from contracts with customers divided into categories that depict how the nature, amount, timing and uncertainty of revenue and cash flows are affected by economic factors is presented below.
| Type of goods or services | Conventional Generation |
District Heating | Renewables | Supply | Distribution | Other activities | Adjustmen ts |
Total |
|---|---|---|---|---|---|---|---|---|
| Revenue from sales of goods and products, without excluding taxes and fees |
9,007 | 3,938 | 455 | 10,103 | 4,728 | 84 | (8,819) | 19,496 |
| Taxes and fees collected on behalf of third parties |
(1) | (24) | - | (346) | (452) | - | - | (823) |
| Revenue from sales of goods and products, including: |
9,006 | 3,914 | 455 | 9,757 | 4,276 | 84 | (8,819) | 18,673 |
| Sale of electricity | 8,483 | 2,194 | 317 | 7,466 | 2 | - | (7,23 3) |
11,229 |
| Sale of distribution services | 11 | 9 | - | 35 | 4,142 | - | (66) | 4,131 |
| Sale of heat | 115 | 1,242 | - | 8 | - | - | - | 1,365 |
| Sale of energy origin rights | 21 | 248 | 98 | - | - | - | (26) | 341 |
| Regulatory system services | 246 | - | 40 | - | - | - | - | 286 |
| Sale of gas | - | 2 | - | 427 | - | - | (32) | 397 |
| Sale of fuel | - | - | - | 1,461 | - | - | (931) | 530 |
| Other sales of goods and materials | 130 | 219 | - | 360 | 132 | 84 | (531) | 394 |
| Revenue from sales of services | 97 | 65 | 1 | 453 | 47 | 302 | (797) | 168 |
| TOTAL REVENUE FROM CONTRACTS WITH CUSTOMERS |
9,103 | 3,979 | 456 | 10,210 | 4,323 | 386 | (9,616) | 18,841 |
| 3 months ended September 30, 2019 |
9 months ended September 30, 2019 |
3 months ended September 30, 2018 restated data |
9 months ended September 30, 2018 restated data |
|
|---|---|---|---|---|
| COSTS BY NATURE | ||||
| Depreciation, amortisation and impairment losses | 1,082 | 3,076 | 955 | 2,854 |
| Materials and energy | 1,139 | 3,799 | 1,117 | 3,461 |
| External services | 647 | 1,802 | 611 | 1,807 |
| Taxes and charges | 1,385 | 4,168 | 1,028 | 2,763 |
| Employee benefits expenses | 1,269 | 3,948 | 1,187 | 3,654 |
| Other costs by nature | 85 | 224 | 82 | 228 |
| TOTAL COST BY NATURE | 5,607 | 17,017 | 4,980 | 14,767 |
| Change in products | 3 | (17) | (7) | (15) |
| Cost of products and services for the entity's own needs | (318) | (887) | (323) | (815) |
| Distribution and selling expenses | (383) | (965) | (280) | (991) |
| General and administrative expenses | (253) | (761) | (225) | (736) |
| Cost of goods and materials sold | 4,005 | 10,122 | 920 | 2,753 |
| COST OF GOODS SOLD | 8,661 | 24,509 | 5,065 | 14,963 |
The following presents depreciation, amortisation, disposals and impairment losses of property, plant and equipment (PPE), intangible assets (IA), right-of-use assets (ROUA) and investment property (IP) in the statement of comprehensive income.
| Period ended | Depreciation, amortisation, disposal | Impairment losses | |||||
|---|---|---|---|---|---|---|---|
| September 30, 2019 | PPE | IA | ROUA | TOTAL | PPE | ROUA | TOTAL |
| Cost of goods sold | 2,675 | 60 | 26 | 2,761 | 180 | 5 | 185 |
| Distribution and selling expenses | 9 | 2 | 2 | 13 | - | - | - |
| General and administrative expenses |
23 | 15 | 5 | 43 | 3 | - | 3 |
| RECOGNISED IN PROFIT OR LOSS | 2,707 | 77 | 33 | 2,817 | 183 | 5 | 188 |
| Change in products | 2 | - | - | 2 | - | - | - |
| Cost of products and services for the entity's own needs |
69 | - | - | 69 | - | - | - |
| TOTAL | 2,778 | 77 | 33 | 2,888 | 183 | 5 | 188 |
| Other operating income | - | - | - | - | (1) | - | (1) |
| Period ended | Depreciation, amortisation, disposal | Impairment losses | |||||
|---|---|---|---|---|---|---|---|
| September 30, 2018 | PPE | IA | IP | TOTAL | PPE | IA | TOTAL |
| Cost of goods sold | 2,450 | 69 | 1 | 2,520 | 202 | - | 202 |
| Distribution and selling expenses | 8 | 2 | - | 10 | - | - | - |
| General and administrative expenses |
29 | 15 | - | 44 | 2 | - | 2 |
| RECOGNISED IN PROFIT OR LOSS | 2,487 | 86 | 1 | 2,574 | 204 | - | 204 |
| Cost of products and services for the entity's own needs |
76 | - | - | 76 | - | - | - |
| TOTAL | 2,563 | 86 | 1 | 2,650 | 204 | - | 204 |
| Other operating income | - | - | - | - | (2) | - | (2) |
The impairment losses recognised in the reporting period concern capital expenditure incurred in the units for which impairment losses were recognised in previous periods.
Under "Depreciation, amortisation, disposal", the Group recognised the net disposals of PPE and IA of PLN 27 million in the current period and PLN 62 million in the corresponding period.
| Period ended | Period ended | |
|---|---|---|
| September 30, 2019 | September 30, 2018 restated data |
|
| OTHER OPERATING INCOME/(EXPENSES) | ||
| Income from additional CO2 emission allowances | 1,348 | - |
| Effect of revaluation of rehabilitation provisions | (246) | (17) |
| Valuation and exercise of derivatives, including: | 187 | 43 |
| - CO2 | 158 | 22 |
| - Coal | 29 | 21 |
| Penalties, fines and compensations | 151 | 90 |
| (Recognition)/Reversal of impairment losses on receivables | (93) | (44) |
| Donations given | (22) | (11) |
| Grants | 21 | 18 |
| Reversal/(Recognition) of other provisions | 11 | (42) |
| Gain on disposal of PPE/IA | 11 | 13 |
| Other | 2 | 44 |
| TOTAL NET OTHER OPERATING INCOME/(EXPENSES) | 1,370 | 94 |
Income from additional CO2 emission allowances have been described in note 24.2 to these financial statements.
| Period ended September 30, 2019 |
Period ended September 30, 2018 restated data |
|
|---|---|---|
| FINANCIAL INCOME/(EXPENSES) FROM FINANCIAL INSTRUMENTS | ||
| Dividends | 1 | 1 |
| Interest | (152) | (112) |
| Revaluation | (6) | 9 |
| Exchange differences | (20) | (12) |
| Loss on disposal of investments | - | (1) |
| TOTALNET FINANCIAL INCOME/(EXPENSES) FROM FINANCIAL INSTRUMENTS | (177) | (115) |
| OTHER FINANCIAL INCOME/(EXPENSES) | ||
| Interest expenses, including the effect of discount unwinding | (149) | (137) |
| Interest on statutory receivables | (2) | 1 |
| Reversal of provisions | (4) | (9) |
| Other | (5) | (5) |
| TOTALNETOTHER FINANCIAL INCOME/(EXPENSES) | (160) | (150) |
| TOTALNET FINANCIAL INCOME/(EXPENSES) | (337) | (265) |
Interest expenses mainly relate to bonds issued and credit and loans incurred as well as lease liabilities. The interest expenses (discount unwinding) on non-financial items mainly relate to rehabilitation and employee benefit provisions.
| Polska Grupa Górnicza |
Polimex Mostostal |
ElectroMobility Poland |
PEC Bogatynia | Energopomiar | |
|---|---|---|---|---|---|
| SHARE IN VOTES | 15.32% | 16.48% | 25.00% | 34.93% | 49.79% |
| Period ended September 30, 2019 | |||||
| Revenue | 6,805 | 1,022 | - | 10 | 50 |
| Profit (loss) on continuing operations | 181 | 13 | (4) | (1) | 2 |
| Share of profit (loss) of equity-accounted entities | 28 | 2 | (1) | - | 1 |
| Elimination of unrealised gains and losses | 4 | - | - | - | - |
| SHARE OF PROFIT (LOSS) OF EQUITY-ACCOUNTED ENTITIES |
32 | 2 | (1) | - | 1 |
| Other comprehensive income | (9) | - | - | - | - |
| SHARE OF PROFIT (LOSS) OF EQUITY-ACCOUNTED ENTITIES IN OTHER COMPREHENSIVE INCOME |
(1) | - | - | - | - |
| Polska Grupa Górnicza |
Polimex Mostostal | ElectroMobility Poland |
PEC Bogatynia | |
|---|---|---|---|---|
| SHARE IN VOTES | 15.32% | 16.48% | 25.00% | 34.93% |
| Period ended September 30, 2018 | ||||
| Revenue | 7,078 | 1,106 | - | 10 |
| Profit (loss) on continuing operations | 435 | 112 | (5) | (1) |
| Share of profit (loss) of equity-accounted entities | 67 | 17 | (1) | - |
| Elimination of unrealised gains and losses | (28) | 3 | - | - |
| SHARE OF PROFIT (LOSS) OF EQUITY-ACCOUNTED ENTITIES | 39 | 20 | (1) | - |
| Other comprehensive income | 5 | - | - | - |
| SHARE OF PROFIT (LOSS) OF EQUITY-ACCOUNTED ENTITIES IN OTHER COMPREHENSIVE INCOME |
1 | - | - | - |
| Period ended | Period ended | ||
|---|---|---|---|
| September 30, 2019 | September 30, 2018 | ||
| IMPAIRMENT LOSSES ON PROPERTY, PLANT AND EQUIPMENT | |||
| Recognition of impairment losses | 379 | 204 | |
| Reversal of impairment losses | 197 | 2 | |
| IMPAIRMENT LOSSES ON RIGHT-OF-USE ASSETS | |||
| Recognition of impairment losses | 5 | - | |
| Reversal of impairment losses | - | - | |
| IMPAIRMENT LOSSES ON INVENTORY | |||
| Recognition of impairment losses | 43 | 6 | |
| Reversal of impairment losses | 5 | 1 |
Main components of income tax expense for the period ended September 30, 2019, and September 30, 2018 were as follows:
| Period ended | Period ended | ||
|---|---|---|---|
| September 30, 2019 | September 30, 2018 | ||
| INCOME TAX RECOGNISED IN THE STATEMENT OF PROFIT OR LOSS | |||
| Current income tax | 382 | 395 | |
| Adjustments to current income tax for previous years | 11 | 1 | |
| Deferred income tax | 189 | 88 | |
| Adjustments to deferred income tax | (10) | (24) | |
| INCOME TAX EXPENSE RECOGNISED IN THE STATEMENT OF PROFIT OR LOSS | 572 | 460 | |
| INCOME TAX RECOGNISED IN OTHER COMPREHENSIVE INCOME | |||
| On actuarial gains (losses) on valuation of employee benefit provisions | (27) | - | |
| On valuation of hedging instruments | (13) | (8) | |
| TAX BENEFIT RECOGNISED IN OTHER COMPREHENSIVE INCOME | (40) | (8) |
In the current reporting period, PGE Group purchased property, plant and equipment and intangible assets worth PLN 4,441 million and right-of-use assets worth PLN 27 million. The largest expenditure was incurred by the Conventional Generation segment (PLN 2,753 million) and the Distribution segment (PLN 1,360 million). The key expenditure items included: construction of units 5 and 6 at the Opole power plant (PLN 902 million), construction of a new unit at the Turów power plant (PLN 318 million) and connection of new customers (PLN 527 million).
In the current reporting period, an increase was reported in the value of property plant and equipment due to capitalising a provision for rehabilitation costs of PLN 644 million, including PLN 582 million resulting from a change in the discount rate.
In the current period, there were no significant disposals of property, plant and equipment.
As at September 30, 2019, PGE Group committed to incur capital expenditures on property, plant and equipment of approximately PLN 4,888 million. These amounts relate mainly to construction of new power units, wind farms, modernisation of Group's assets and purchase of machinery and equipment.
| As at | As at | ||
|---|---|---|---|
| September 30, 2019 | December 31, 2018 | ||
| * restated data | |||
| Conventional Generation | 2,426 | 3,694 | |
| Distribution | 1,661 | 1,199 | |
| Renewables | 434 | 177 | |
| District Heating | 199 | 114 | |
| Other activities | 168 | 187 | |
| TOTAL FUTURE INVESTMENT COMMITMENTS | 4,888 | 5,371 |
*restatement related mainly to the separation of the District Heating segment
The most significant future investment commitments concern:
PGE Group's entity PGE EJ 1 sp. z o.o. is directly responsible for preparing the investment process, consisting in conducting environmental and site surveys and obtaining all of the necessary decisions for construction of the first Polish nuclear power plant and for carrying out this investment project.
Decisions with regard to the Programme to build the first Polish nuclear power plant are made in the context of a decision by the Minister of Energy regarding the model for acquiring technology for the nuclear power plant, the investment's financing model and the updated shape of Poland's nuclear power programme.
The current scope of the Programme conducted by PGE EJ 1 sp. z o.o. provides for carrying environmental and site surveys at two potential locations (Lubiatowo-Kopalino and Żarnowiec) and in preparing an Environmental impact assessment report and a Site report. PGE Group intends to continue providing financial support for PGE EJ1 sp. z o.o., as is necessary to continue works under the existing scope of preparatory works for the Programme. A decision on the investment project that consists in constructing a nuclear power plant depends, in particular, on the preparation of the dedicated financing model.
| As at September 30, 2019 |
As at December 31, 2018 |
|
|---|---|---|
| Polska Grupa Górnicza sp. z o.o., Katowice | 667 | 640 |
| Polimex-Mostostal S.A., Warsaw | 110 | 108 |
| ElectroMobility Poland S.A., Warsaw | 14 | 15 |
| PEC Bogatynia sp. z o.o., Bogatynia | 8 | 8 |
| Energopomiar sp. z o.o., Gliwice | 12 | 5 |
| SHARES ACCOUNTED FOR USING THE EQUITY METHOD | 811 | 776 |
| Polska Grupa Górnicza |
Polimex Mostostal |
ElectroMobility Poland |
PEC Bogatynia | Energopomiar | |
|---|---|---|---|---|---|
| SHARE IN VOTES | 15.32% | 16.48% | 25.00% | 34.93% | 49.79% |
| AS AT SEPTEMBER 30, 2019 | |||||
| Current assets | 2,499 | 911 | 44 | 3 | 25 |
| Non-current assets | 10,546 | 711 | 14 | 21 | 17 |
| Current liabilities | 3,852 | 642 | 1 | 1 | 8 |
| Non-current liabilities | 4,840 | 407 | - | - | 10 |
| NET ASSETS | 4,353 | 573 | 57 | 23 | 24 |
| Share in net assets | 666 | 94 | 14 | 8 | 12 |
| Goodwill | 1 | 16 | - | - | - |
| SHARES ACCOUNTED FOR USING THE EQUITY METHOD |
667 | 110 | 14 | 8 | 12 |
| Polska Grupa Górnicza |
Polimex Mostostal |
ElectroMobility Poland |
PEC Bogatynia | Energopomiar | |
|---|---|---|---|---|---|
| SHARE IN VOTES | 15.32% | 16.48% | 25.00% | 34.93% | 47.30% |
| AS AT DECEMBER 31, 2018 | |||||
| Current assets | 2,759 | 1,223 | 52 | 5 | 31 |
| Non-current assets | 9,528 | 713 | 9 | 22 | 19 |
| Current liabilities | 3,679 | 840 | 2 | 2 | 18 |
| Non-current liabilities | 4,435 | 538 | - | 1 | 9 |
| NET ASSETS | 4,173 | 558 | 59 | 24 | 23 |
| Share in net assets | 639 | 92 | 15 | 8 | 11 |
| Goodwill | 1 | 16 | - | - | (6) |
| SHARES ACCOUNTED FOR USING THE EQUITY METHOD |
640 | 108 | 15 | 8 | 5 |
| As at | As at | ||
|---|---|---|---|
| September 30, 2019 | December 31, 2018 | ||
| Difference between tax value and carrying amount of property, plant and equipment |
1,978 | 1,985 | |
| Difference between tax value and carrying amount of right-of-use assets | 161 | - | |
| Difference between tax value and carrying amount of financial assets | 124 | 65 | |
| Difference between tax value and carrying amount of financial liabilities | 342 | 301 | |
| Difference between tax value and carrying amount of inventories | 20 | 24 | |
| LTC compensations | 90 | 61 | |
| Liabilities resulting from estimated decrease of revenue – Act on Electricity Prices | 58 | - | |
| Rehabilitation provision | 691 | 549 | |
| Provision for purchase of CO2 emission allowances | 528 | 365 | |
| Provisions for employee benefits | 670 | 604 | |
| Other provisions | 148 | 131 | |
| Energy infrastructure acquired free of charge and connection fees received | 32 | 34 | |
| Other | 76 | 49 | |
| DEFERRED TAX ASSETS | 4,918 | 4,168 |
| As at | As at | ||||
|---|---|---|---|---|---|
| September 30, 2019 | December 31, 2018 | ||||
| Difference between tax value and carrying amount of property, plant and equipment |
4,674 | 4,265 | |||
| Difference between tax value and carrying amount of lease liabilities | 167 | - | |||
| Difference between tax value and carrying amount of energy origin units | 24 | 48 | |||
| Difference between tax value and carrying amount of financial assets | 471 | 399 | |||
| Difference between tax value and carrying amount of financial liabilities | 14 | 47 | |||
| CO2 emission allowances | 484 | 302 | |||
| LTC compensations | - | 23 | |||
| Receivables from recognised compensations – Act on Electricity Prices | 189 | - | |||
| Other | 99 | 148 | |||
| DEFERRED TAX LIABILITIES | 6,122 | 5,232 | |||
| AFTER OFF-SET OF THE ASSET AND THE LIABILITY IN PARTICULAR COMPANIES THE GROUP'S DEFERRED TAX IS PRESENTED AS: | |||||
| Deferred income tax assets | 627 | 552 | |||
| Deferred tax liabilities | (1,831) | (1,616) |
| As at | As at | ||
|---|---|---|---|
| September 30, 2019 | December 31, 2018 | ||
| Materials for repairs and operations | 644 | 640 | |
| Hard coal | 1,046 | 959 | |
| Mazut | 37 | 52 | |
| Other materials | 58 | 62 | |
| TOTAL MATERIALS | 1,785 | 1,713 | |
| Green property rights | 1,093 | 576 | |
| Yellow property rights | - | 169 | |
| White property rights | 52 | 1 | |
| Other property rights | 8 | 13 | |
| TOTAL ENERGY ORIGIN RIGHTS | 1,153 | 759 | |
| Hard coal | 87 | 140 | |
| CO2 emission allowances | 1,350 | 4 | |
| Other goods | 30 | 15 | |
| TOTAL GOODS | 1,467 | 159 | |
| OTHER INVENTORIES | 74 | 68 | |
| TOTAL INVENTORIES | 4,479 | 2,699 |
As described in note 24.2 to these consolidated financial statements, the CO2 emission allowances include EUA resulting from the additional allocation of the CO2 emission allowances for 2013-2017. The allowances are measured at each reporting date at fair value. As at September 30, 2019, their fair value amounted to PLN 1,348 million. These allowances are held for trading purposes.
CO2 emission allowances (EUA) are received by power generating units belonging to PGE Group, which are covered by the Act dated June 12, 2015 on a scheme for greenhouse gas emission allowance trading. Starting from 2013, only part of emission rights for production of heat will be granted unconditionally, while for production of electricity there is, as a rule, lack of free of charge EUA. Pursuant to art. 10c of Directive 2009/29/EC of the European Parliament and of the Council establishing a scheme for greenhouse gas emission allowance trading within the Community, the derogation is possible providing the realization of investment tasks included in National Investment Plan, which allow to reduce CO2 emission. The condition under which free of charge CO2 emission rights can be obtained is presentation of factual-financial statements from realization of tasks included in National Investment Plan.
In September 2018, PGE Group submitted another report on investments included in the National Investment Plan in order to obtain CO2 EUA allocations concerning electricity generated in 2018. The allowances were issued in April 2019. The Group received 14 million EUAs for 2018 and additional 11 million EUAs (held for trading purposes) for years 2013-2017 as described in note 24.2 to these financial statements.
In the case of EUAs for CO2 emissions related to heating, the allocation schedule is different - in February 2019 EUAs were allocated for the coverage of CO2 emissions for 2019 (1 million EUAs).
In September 2019, PGE Group submitted further reports on investments included in the National Investment Plan in order to obtain CO2 EUA allocations for power generating installations, justified by expenses incurred for investment tasks included in the National Investment Plan in the period from July 1, 2018 to June 30, 2019. The formal assessment of the documents submitted should be completed by November 30, 2019.
| As at September 30, 2019 | As at December 31, 2018 | |||
|---|---|---|---|---|
| EUA | Non-current | Current | Non-current | Current |
| Quantity (Mg million) | 3 | 18 | 18 | 19 |
| Value | 240 | 1,019 | 1,203 | 408 |
| EUA | Quantity | Value |
|---|---|---|
| (Mg million) | ||
| AS AT JANUARY 1, 2018 | 62 | 1,442 |
| Purchase | 39 | 1,714 |
| Granted free of charge | 17 | - |
| Redemption | (70) | (1,311) |
| Sale | (11) | (234) |
| AS AT DECEMBER 31, 2018 | 37 | 1,611 |
| Purchase | 40 | 1,531 |
| Granted free of charge | 15 | - |
| Redemption | (70) | (1,803) |
| Reclassification to inventories | (1) | (80) |
| AS AT SEPTEMBER 30, 2019 | 21 | 1,259 |
The carrying amount of financial assets measured at amortised cost is a reasonable estimate of their fair value.
| As at September 30, 2019 | As at December 31, 2018 | |||
|---|---|---|---|---|
| Non-current | Current | Non-current | Current | |
| Trade receivables | - | 3,095 | - | 3,155 |
| Receivables from recognised compensations based on | - | 1,007 | - | - |
| the Act on Electricity Prices | ||||
| Deposits | 173 | 6 | 161 | 7 |
| Deposits, securities and collateral | - | 533 | 1 | 694 |
| Damages and penalties | - | 109 | - | 193 |
| Other financial receivables | 6 | 65 | 6 | 53 |
| TOTAL FINANCIAL RECEIVABLES | 179 | 4,815 | 168 | 4,102 |
Deposits, securities and collateral mainly concern transaction and hedging deposits and the guarantee fund related to transactions on the electricity and CO2 markets.
Short-term deposits are placed for different periods, from one day up to one month, depending on the Group's needs for cash. The balance of cash and cash equivalents comprise the following items:
| As at September 30, 2019 |
As at December 31, 2018 |
|
|---|---|---|
| Cash in hand and at banks | 1,478 | 1,023 |
| Overnight deposits | 18 | 33 |
| Short-term deposits | 184 | 156 |
| Cash in VAT accounts | 61 | 69 |
| TOTAL | 1,741 | 1,281 |
| Interest accrued on cash, not received at the reporting date | - | - |
| Exchange differences on cash in foreign currencies | (2) | (2) |
| Cash and cash equivalents presented in the statement of cash flows | 1,739 | 1,279 |
| Undrawn borrowing facilities | 4,689 | 8,312 |
| including overdraft facilities | 347 | 934 |
A detailed description of credit agreements is presented in note 19.1 to these financial statements.
The balance of cash includes restricted cash in the amount of PLN 699 million (PLN 98 million in the comparative period) in PGE Dom Maklerski S.A. clients' accounts as collateral for settlements with Izba Rozliczeniowa Giełd Towarowych S.A. (the Warsaw Commodity Clearing House), cash in VAT accounts in the amount of PLN 61 million (PLN 69 million in the comparative period) as well as securities and collateral of PLN 20 million (PLN 13 million in the comparative period).
| As at September 30, 2019 | As at December 31, 2018 | |||
|---|---|---|---|---|
| Assets | Liabilities | Assets | Liabilities | |
| FINANCIAL INSTRUMENTS MEASURED AT FAIR VALUE | ||||
| Currency forwards | 33 | 47 | 18 | 11 |
| Commodity forwards for CO2 | 203 | 2 | 6 | - |
| Commodity SWAP | 9 | 49 | 4 | 46 |
| Contracts for purchase/sale of coal | 5 | 2 | 2 | 7 |
| Options | 6 | - | 12 | - |
| HEDGING DERIVATIVES | ||||
| CCIRS hedges | 47 | - | 113 | - |
| IRS hedges | - | 158 | 4 | 24 |
| Currency forward - USD | - | - | 2 | - |
| Currency forward - EUR | 61 | 47 | 4 | 48 |
| OTHER ASSETS MEASURED AT FAIR VALUE THROUGH | ||||
| PROFIT OR LOSS | ||||
| Fund participation units and certificates | 84 | - | 66 | - |
| TOTAL DERIVATIVES | 448 | 305 | 231 | 136 |
| current | 296 | 146 | 114 | 110 |
| non-current | 152 | 159 | 117 | 26 |
Commodity and currency forward transactions mainly relate to trade in CO2 emission allowances and to purchases and sales of coal.
On January 20, 2017 PGE S.A. purchased a call option to purchase shares of Polimex-Mostostal S.A. from Towarzystwo Finansowe Silesia sp. z o.o. The option was measured using the Black-Scholes method. The option exercise dates are: July 30, 2020, July 30, 2021 and July 30, 2022.
PGE Paliwa sp. z o.o., in order to hedge the commodity risk related to the price of imported coal, executed a number of transactions to hedge this risk using commodity swaps for coal. The number and value of these transactions is correlated to the quantity and value of imported coal. Changes in fair value are recognised in profit or loss.
PGE Paliwa Sp. z o.o. measures all of its sales and purchase contracts with physical delivery of coal at fair value using the trader-broker model. As at the reporting date, the Company held contracts that would be performed by December 2020.
PGE S.A. entered into IRS transactions to hedge interest rates on credit facilities with a total nominal value of PLN 6,130 million. To recognise these IRS transactions, the Group uses hedge accounting. The impact of hedge accounting on the revaluation reserve is presented in note 17.2 to these consolidated financial statements.
In connection with loans received from PGE Sweden AB (publ), PGE S.A. concluded CCIRS transactions, hedging both the exchange rate and interest rate. In these transactions, banks-counterparties 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, a relevant part of the CCIRS transactions is treated as a security for bonds issued by PGE Sweden AB (publ).
In the current period, PGE Sweden bonds were partially redeemed and the CCIRS transaction securing these bonds was settled. To recognise these CCIRS transactions, the Group uses hedge accounting. The impact of hedge accounting on the revaluation reserve is presented in note 17.2 to these financial statements.
The basic objective of the Group's policy regarding equity management is to maintain an optimal equity structure over the long-term perspective, assure a good financial standing and secure equity structure ratios that would support the operating activity of 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, 2019 | December 31, 2018 | |
| 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 PLN 10.25 each | 751 | 751 |
| 66,441,941 Series D ordinary Shares with a nominal value of PLN 10.25 each | 681 | 681 |
| TOTAL SHARE CAPITAL | 19,165 | 19,165 |
After the reporting date and until the date on which these consolidated financial statements were prepared, there were no changes in the value of the Company's share capital.
The Company is a member of PGE Group, in respect of which the State Treasury holds special rights as long as it remains a shareholder.
Special rights of the State Treasury that are applicable to PGE Group entities derive from the Act of March 18, 2010 on special rights of the Minister of 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 of 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 of Energy has the right to object to any resolution or legal action of the Management Board that relates to the ability to dispose of 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 resolution adopted that relates to:
if the implementation of any such resolution could constitute a material threat to the security, continuity or integrity of critical infrastructure operations. The objection is expressed in the form of an administrative decision.
| Period ended | Year ended | |
|---|---|---|
| September 30, 2019 | December 31, 2018 | |
| AS AT JANUARY 1 | (52) | 83 |
| Change in hedging reserve: | (67) | (166) |
| Valuation of hedging instruments, including: | (66) | (158) |
| Deferral of changes in fair value of hedging financial instruments in the part considered as effective hedge |
(149) | (62) |
| Accrued interest on derivatives transferred from hedging reserve and recognised in interest expense |
1 | (10) |
| Currency revaluation of CCIRS transaction transferred from hedging reserve and recognised in net foreign exchange gains (losses) |
74 | (85) |
| Ineffective portion of change in fair value of hedging derivatives recognised in profit or loss |
8 | (1) |
| Valuation of other financial assets | (1) | (8) |
| Deferred tax | 13 | 31 |
| HEDGING RESERVE | ||
| AFTER DEFERRED TAX | (106) | (52) |
Hedging reserve includes mainly valuation of hedging instruments to which cash flow hedge accounting is applied.
On May 11, 2017 the Company's Management Board decided to change its dividend policy. In light of the need to finance an ambitious growth programme and with a view towards reducing debt growth, the Company's Management Board recommended the suspension of dividends from profit for years 2016, 2017 and 2018.
After this period, the Company's Management Board intends to recommend to the General Meeting dividend payments to shareholders amounting to 40-50% of consolidated net profit attributable to the parent's shareholders, adjusted for impairment of property, plant and equipment and intangible assets. The payment of each dividend will particularly depend on the overall amount of the Company's debt, expected capital expenditure and potential acquisitions.
The carrying amount of provisions is as follows:
| As at September 30, 2019 | As at December 31, 2018 | ||||
|---|---|---|---|---|---|
| Non-current | Current | Non-current | Current | ||
| Employee benefits | 2,631 | 237 | 2,460 | 245 | |
| Rehabilitation provision | 4,778 | 2 | 3,763 | 3 | |
| Provision for shortage of CO2 emission allowances | 123 | 2,655 | 119 | 1,802 | |
| Provision for energy origin units held for redemption | - | 557 | - | 423 | |
| Provision for non-contractual use of property | 62 | 10 | 63 | 10 | |
| Other provisions | 23 | 108 | 23 | 125 | |
| TOTAL PROVISIONS | 7,617 | 3,569 | 6,428 | 2,608 |
| Employee benefits |
Rehabilitation provision |
Provision for shortage of CO2 emission allowances |
Provision for energy origin units held for redemption |
Provision for non-contractual use of property |
Other | Total | |
|---|---|---|---|---|---|---|---|
| January 1, 2019 | 2,705 | 3,766 | 1,921 | 423 | 73 | 148 | 9,036 |
| Current service costs | 67 | - | - | - | - | - | 67 |
| Past service costs | (3) | - | - | - | - | - | (3) |
| Interest costs | 59 | 90 | - | - | - | - | 149 |
| Change in discount rate | 178 | 828 | - | - | - | - | 1,006 |
| Benefits paid / Provisions used | (138) | (1) | (1,803) | (420) | - | (18) | (2,380) |
| Provisions reversed | - | (1) | (4) | (5) | (8) | (31) | (49) |
| Provisions recognised – costs | - | 32 | 2,663 | 548 | 7 | 35 | 3,285 |
| Provisions recognised – expenditure | - | 63 | - | - | - | - | 63 |
| Other changes | - | 3 | 1 | 11 | - | (3) | 12 |
| September 30, 2019 | 2,868 | 4,780 | 2,778 | 557 | 72 | 131 | 11,186 |
Due to the change of market interest rates, PGE Group updated the discounting rate applied for the valuation of rehabilitation end employee benefit provisions. The discounting rate for the costs of rehabilitation of mining excavations is 3.0% (3.7% as at December 31, 2018). The discounting rate for the employee benefits provision and other provisions for rehabilitation costs is 2.4% (3.0% as at December 31, 2018). Changes in the discounting rate resulted in:
An increase in the rehabilitation provision, with a corresponding increase of PLN 246 million in other operating expenses;
An increase in the rehabilitation provision, with a corresponding increase of PLN 582 million in property, plant and equipment;
| Employee benefits |
Rehabilitation provision |
Provision for shortage of CO2 emission allowance |
Provision for energy origin units held for redemption |
Provision for non-contractual use of property |
Other | Total | |
|---|---|---|---|---|---|---|---|
| JANUARY 1, 2018 | 2,529 | 3,086 | 1,453 | 340 | 83 | 151 | 7,642 |
| Actuarial gains and losses | 179 | - | - | - | - | - | 179 |
| Current service costs | 94 | - | - | - | - | - | 94 |
| Past service costs | (105) | - | - | - | - | - | (105) |
| Interest costs | 86 | 103 | - | - | - | - | 189 |
| Change in discount rate and other assumptions |
100 | 242 | - | - | - | - | 342 |
| Benefits paid / Provisions used | (181) | (1) | (1,311) | (769) | - | (17) | (2,279) |
| Provisions reversed | - | (1) | (29) | (9) | (18) | (85) | (142) |
| Provisions recognised – costs | - | 276 | 1,808 | 861 | 8 | 94 | 3,047 |
| Provisions recognised – expenditure | - | 58 | - | - | - | - | 58 |
| Purchase of new subsidiaries | 1 | - | - | - | - | 6 | 7 |
| Other changes | 2 | 3 | - | - | - | (1) | 4 |
| DECEMBER 31, 2018 | 2,705 | 3,766 | 1,921 | 423 | 73 | 148 | 9,036 |
Provisions for employee benefits mainly include:
post-employment benefits - PLN 2,004 million (PLN 1,845 million as at December 31, 2018),
jubilee awards - PLN 864 million (PLN 860 million as at December 31, 2018).
PGE Group recognises provisions for rehabilitation of post-exploitation mining properties. The amount of the provision recognised in the financial statements includes also the value of Mine Liquidation Fund created in accordance with the Geological and Mining Law Act. As at September 30, 2019, the provision amounted to PLN 4,288 million, and as at December 31, 2018 to PLN 3,338 million.
PGE Group power generating units recognise provisions for rehabilitation of ash storage sites. As at the reporting date, the provision amounted to PLN 233 million, and as at December 31, 2018 to PLN 195 million.
Companies that own wind farms recognise provision for rehabilitation of wind-farm sites. As at the reporting date, the provision amounted to PLN 56 million, and as at December 31, 2018 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 provision amounts to PLN 203 million (PLN 184 million as at December 31, 2018) and refers to some assets of the Conventional Generation and Renewables segments.
As described in note 14 to these consolidated financial statements, PGE Group is entitled to receive CO2 emissions allowances granted free of charge in connection to expenditures on investment projects included in National Investment Plan. The calculation of the provision also includes these allowances.
PGE Group companies recognise provision for energy origin rights relating to sales carried out during the reporting period or in the prior reporting periods, in an part unredeemed until the reporting date. As at September 30, 2019, the provision amounts to PLN 557 million (PLN 423 million in the comparative period) and is recognised mainly by PGE Obrót S.A.
PGE Group companies recognise a provision for claims concerning non-contractual use of property. This mainly relates to the distribution company that owns distribution networks. As at the reporting date, the provision amounted to approximately PLN 72 million (including PLN 31 million for litigations). In the comparative period, the provision amounted to PLN 73 million (including PLN 34 million for litigations).
The value of financial liabilities measured at amortised cost is a reasonable approximation of their fair value, except for bonds issued by PGE Sweden AB (publ).
Bonds issued by PGE Sweden AB (publ) are based on a fixed interest rate. As at September 30, 2019, their value at amortised cost, as disclosed in these consolidated financial statements, amounted to PLN 606 million and their fair value was PLN 683 million.
| As at September 30, 2019 | As at December 31, 2018 | ||||
|---|---|---|---|---|---|
| Non-current | Current | Non-current | Current | ||
| restated data | |||||
| Loans and borrowings | 8,107 | 1,654 | 5,768 | 2,168 | |
| Bonds issued | 2,001 | 19 | 592 | 2,177 | |
| Leases | 866 | 23 | 1 | 2 | |
| TOTAL LOANS, BORROWINGS, BONDS AND LEASES | 10,974 | 1,696 | 6,361 | 4,347 |
Loans and borrowings disclosed by the PGE Group as at September 30, 2019 and December 31, 2018 include:
| Lender | Execution date | Maturity date | Limit in currency |
Currency | Interest rate | Liability as at September 30, 2019 |
Liability as at December 31, 2018 |
|---|---|---|---|---|---|---|---|
| Bank Gospodarstwa Krajowego |
2014-12-17 | 2027-12-31 | 1,000 | PLN | Variable | 1,008 | 1,001 |
| Bank Gospodarstwa Krajowego |
2015-12-04 | 2028-12-31 | 500 | PLN | Variable | 504 | 500 |
| Bank consortium | 2015-09-07 | 2023-09-30 | 3,630 | PLN | Variable | 3,627 | 3,648 |
| Bank consortium | 2015-09-07 | 2019-04-30 | 1,870 | PLN | Variable | - | 1,171 |
| European Investment Bank |
2015-10-27 | 2032-10-26 | 1,500 | PLN | Variable | 1,516 | - |
| European Investment Bank |
2015-10-27 | 2032-10-26 | 490 | PLN | Variable | 496 | - |
| European Bank for Reconstruction and Development |
2017-06-07 | 2028-06-06 | 500 | PLN | Variable | 506 | - |
| Revolving credit facility | 2018-09-17 | 2023-12-17 | 4,100 | PLN | Variable | - | - |
| Bank Pekao | 2018-07-05 | 2021-07-03 | 500 | PLN | Variable | 353 | 148 |
| PKO BP | 2018-04-30 | 2020-04-29 | 500 | PLN | Variable | 352 | - |
| Bank Gospodarstwa Krajowego |
2018-06-01 | 2021-05-31 | 500 | PLN | Variable | 477 | 420 |
| Millennium | 2014-06-08 | 2021-06-16 | 7 | PLN | Variable | 2 | 2 |
| Bank Pekao | 2017-09-21 | 2020-09-21 | 40 | USD | Variable | 153 | 149 |
| Bank Ochrony Środowiska |
2006-05-30 | 2020-10-01 | 136 | PLN | Variable | 8 | 16 |
| Nordic Investment Bank | 2005-10-10 | 2024-06-20 | 150 | EUR | Variable | 348 | 387 |
| Nordic Investment Bank | 1999-11-30 | 2019-05-28 | 80 | USD | Variable | - | 30 |
| Bank Ochrony Środowiska |
2007-05-18 | 2019-03-31 | 20 | PLN | Variable | - | 1 |
| Loan from shareholders | 2017-11-08 | 2020-11-06 | 9 | PLN | Fixed | 9 | 9 |
| Loan from shareholders | 2018-03-02 | 2021-03-02 | 14 | PLN | Fixed | 15 | 15 |
| NFOŚiGW | 2014-06-01 | November 2020 – December 2028 |
250 | PLN | Fixed | 214 | 203 |
| NFOŚiGW | December 2013 – September 2017 |
September 2021 – September 2024 |
212 | PLN | Variable | 107 | 127 |
| WFOŚiGW | May 2012 – June 2014 |
July 2019 – December 2020 |
370 | PLN | Fixed | 21 | 69 |
| WFOŚiGW | April 2013 – December 2018 |
January 2019 – September 2026 |
157 | PLN | Variable | 45 | 40 |
| TOTAL LOANS AND BORROWINGS | 9,761 | 7,936 |
As at September 30, 2019, the value of the available overdrafts at significant PGE Group companies was PLN 347 million. During the three quarter of 2019 and after the reporting period, there were no cases of default on repayment or breach of other terms of credit agreements.
| Issuer | Investor | Conclusion date of the programme |
Maturity date of the programme |
Limit in the programme currency |
Currency | Interest rate |
Tranche issue date |
Tranche maturity date |
Liability as at September 30, 2019 |
Liability as at December 31, 2018 |
|---|---|---|---|---|---|---|---|---|---|---|
| PGE SA | Bondholders | 2013-06-27 | indefinite | 5,000 | PLN | Variable | 2019-05-21 | 2029-05-21 | 1,010 | - |
| 2019-05-21 | 2026-05-21 | 404 | ||||||||
| PGE Sweden | 2014-06-09 | 2019-06-09 | - | 2,168 | ||||||
| AB (publ) | Bondholders 2014-05-22 indefinite 2,000 EUR |
Fixed | 2014-08-01 | 2029-08-01 | 606 | 601 | ||||
| TOTAL BONDS ISSUED | 2,020 | 2,769 |
The recognition of lease liabilities results from the implementation of IFRS 16 Leases. Therefore, as at January 1, 2019, the Group recognised lease liabilities of PLN 887 million. The standard was implemented using a modified retrospective approach with the total effect of the initial application recognised as at January 1, 2019; therefore the data for the comparative period were not restated. For details on the implementation of IFRS 16, describe in note 3 to these financial statements.
| As at September 30, 2019 | As at December 31, 2018 | ||||
|---|---|---|---|---|---|
| Non-current | Current | Non-current | Current | ||
| Trade liabilities | - | 1,338 | - | 1,511 | |
| Revenue reduction estimates | 757 | - | - | ||
| Purchase of property, plant and equipment and intangible assets |
1,087 | 6 | 1,622 | ||
| Settlements related with stock market transactions | - | 261 | - | 278 | |
| Security deposits received | 26 | 91 | 38 | 83 | |
| Insurance | - | 1 | - | 17 | |
| LTC liabilities | 446 | - | 455 | 11 | |
| Other | 19 | 91 | 22 | 91 | |
| TRADE AND OTHER FINANCIAL LIABILITIES | 491 | 3,626 | 521 | 3,613 |
The revenue reduction estimates include revenue reductions in 2019 resulting from the Act on Electricity Prices, as described in detail in Section 24.1 of these financial statements.
"Other" liabilities include, among others, PGE Dom Maklerski S.A.'s liabilities towards consumer on account of funds deposited.
The main components of other non-financial liabilities as at respective reporting dates are as follows:
| As at | As at | |
|---|---|---|
| September 30, 2019 | December 31, 2018 | |
| OTHER NON-CURRENT LIABILITIES | ||
| Contract liabilities | 36 | 10 |
| Estimated liabilities under the Voluntary Redundancy Programme | 2 | 5 |
| TOTAL OTHER NON-CURRENT LIABILITIES | 38 | 15 |
| OTHER CURRENT LIABILITIES | ||
| Environmental fees | 162 | 266 |
| VAT liabilities | 169 | 173 |
| Excise tax liabilities | 33 | 36 |
| Payroll liabilities | 187 | 279 |
| Bonuses for employees | 293 | 214 |
| Unused holiday leave | 131 | 132 |
| Other employee benefits | 139 | 47 |
| Personal income tax | 74 | 88 |
| Social insurance liabilities | 209 | 258 |
| Contract liabilities | 213 | 186 |
| Other | 91 | 68 |
| TOTAL OTHER CURRENT LIABILITIES | 1,701 | 1,747 |
| TOTAL OTHER LIABILITIES | 1,739 | 1,762 |
Environmental fees relate mainly to charges for the use of water and gas emission in conventional power plants as well as exploitation charges paid by lignite mines.
"Other" comprises mainly payments to the Employment Pension Programme, the State Fund for Rehabilitation of Disabled Persons and withholdings from employee salaries.
| As at September 30, 2019 |
As at December 31, 2018 |
|
|---|---|---|
| Contingent return of grants from environmental funds | 690 | 756 |
| Legal claims | 247 | 222 |
| Bank guarantee liabilities | 219 | 177 |
| Employees' claims | - | 1 |
| Other contingent liabilities | 35 | 36 |
| TOTAL CONTINGENT LIABILITIES | 1,191 | 1,192 |
The liabilities represent the value of possible future reimbursements of funds received by PGE Group companies from environmental funds for certain investment projects. The funds will be reimbursed if investment projects for which they were granted, do not bring the expected environmental effect.
The contingent liability is mainly related to the dispute with WorleyParsons. WorleyParsons made a claim for payment 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, and later the claim extended to PLN 104 million (i.e. by PLN 45 million). On March 31, 2018, the company filed a response to WorleyParsons' expanded claim.
On September 2, 2019, PGE EJ 1 sp. z o.o. received a pleading containing an extension of the WorleyParsons claim by PLN 24 million on account of capitalized interest.
On September 18, 2019, PGE EJ 1 sp. z o.o. filed a pleading to extend the claim by PLN 52 million as compensation (alternatively unjust enrichment) in connection with WorleyParsons' failure to perform the tasks specified in the Agreement.
The Group has not recognised the claims and believes that the court is unlikely to award them to the claimant.
In October 2017, PGE Energia Odnawialna S.A. and PGE Energia Natury sp. z o.o. (acquired by PGE Energia Odnawialna S.A.) received lawsuits in which Energa-Obrót S.A. demanded the annulment of a legal relation that were to arise as a result of the execution of master agreements to sell energy origin certificates resulting from electricity origin certificates at FW Kisielice in 2009, FW Koniecwałd (Malbork) and FW Galicja. Energa-Obrót S.A.'s demands in all of the lawsuits are based on the allegation that executory agreements (to sell specific energy origin certificates) were executed in a way that circumvented the Public Procurement Law Act. Alternatively, if the Agreement is considered as an agreement on award of a public procurement, Energa-Obrót S.A. was claiming absolute invalidity of the Agreements due to them being executed in a way that circumvented the Public Procurement Law. In November 2017, PGE companies filed responses to the lawsuits, in which they indicated that the allegations made by Energa-Obrót S.A. were groundless.
The proceedings are pending. In all of the cases, the courts referred the parties for mediation, which ended on December 15, 2018, without reaching an agreement. In the case of FW Galicja, the court rescheduled the first hearing from October 2019 to November 2019. In the case of FW Kisielice, a hearing was held in October, at which the court set the date of the next hearing for April 2020. In the case of FW Koniecwałd (Malbork) hearings took place in May and July 2019, and another hearing scheduled for September was adjourned by the court.
In addition, through motions filed in September 2017, Energa Obrót S.A. summoned PGE Energia Odnawialna S.A. and PGE Energia Natury sp. z o.o. (currently acquired by PGE Energia Odnawialna S.A.) for amicable resolution of disputes for the payment of claims concerning considerations paid on the basis of invalid contracts from 2009. The parties failed to reach agreement at the meetings that were held in November and December 2017. In connection with this, the PLN 71 million claim is presented as a contingent liability. The Group has not recognised the claims and believes that the court is unlikely to award them to the claimants.
Having claimed that the agreements concluded in 2009 were invalid, Energa-Obrót S.A. refused to purchase the energy certificates of origin concerning electricity produced from renewable sources at FW Kisielice, FW Koniecwałd (Malbork) and FW Galicja, which constituted a breach of the agreements and resulted in contractual penalties of PLN 69 million being imposed (including PLN 24 million recognised as revenues in the current period and PLN 45 million recognised in previous years). As Energa-Obrót S.A. refused to pay the contractual penalties, PGE Energia Odnawialna S.A. claimed the payment thereof in the court proceedings. PGE Energia Odnawialna S.A. filed counterclaims for payment of the principal amount due, along with capitalised interest, increased by statutory late payment interest, of the contractual penalties imposed in connection with the failure to perform the master agreements for the sale of energy certificates of origin concerning electricity produced at FW Kisielice (in April 2018), FW Koniecwałd (Malbork) (in May 2019) and FW Galicja (in August 2019). In August 2019, PGE Energia Odnawialna S.A. extended by further periods the counterclaims for payment of the principal amount due, along with capitalised interest, increased by statutory late payment interest, of the contractual penalties imposed in connection with the failure to perform the agreement related to FW Kisielice and FW Koniecwałd (Malbork).
The estimated volume of green certificates covered by the agreements with Energa Obrót S.A. amounts to 805 thousand MWh. This volume was calculated based on the volume of production in the period from July 2017 (FW Koniecwałd/Malbork) or from August 2017 (other farms) to the end of the expected support periods for each of the wind farms.
These liabilities comprise mostly bank guarantees provided as collateral for stock market transactions resulting from membership in the Stock Exchange Clearinghouse. As at September 30, 2019, the total amount of bank guarantees was PLN 219 million (PLN 177 million in the comparative period).
Other contingent liabilities mainly comprise a potential claim by WorleyParsons (in excess of the claim already reported as described above), amounting to PLN 33 million.
As described in note 18.5 of these financial statements, PGE Group recognises provision for disputes under court proceedings concerning non-contractual use of properties intended for distribution activities. In addition, PGE Group is involved in disputes at an earlier stage of proceedings and it cannot be excluded that the number and value of similar disputes will increase in the future.
According to the concluded agreements for the purchase of fuels (mainly coal and gas), PGE Group companies are obliged to collect the minimum volume of fuels and not to exceed the maximum level of collection of gas fuel. Failure to collect the minimum volumes of fuels specified in the contracts, may result in extra fees being imposed. In PGE Group's opinion, the terms and conditions of fuel deliveries to its power generating units as described above do not differ from the terms and conditions of fuel deliveries to other power generating units in the Polish market.
As at the reporting date, PGE Group held PLN 26 million resulting from the imbalance between purchases and sales of energy in the domestic market (PLN 27 million in the comparative period).
Former shareholders of PGE Górnictwo i Energetyka S.A. filed motions to courts 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 a consolidation process that took place in 2010. The total value of claims resulting from summons to a conciliation hearing made by the former shareholders of PGE Górnictwo i Energetyka S.A. amounts to over PLN 10 million.
Irrespective of the foregoing, 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 damage incurred in respect of incorrect (in their opinion) determination of the exchange ratio of shares in the merger of PGE Górnictwo i Energetyka S.A. and PGE S.A. The Company filed a response to the lawsuit. At present, the first instance court proceedings are pending. By decision of April 19, 2019, the Court appointed experts responsible for drawing up an opinion on the aforementioned matter.
As at the date of these financial statements, the next court hearing has not been scheduled.
Moreover, a similar claim was raised by Pozwy sp. z o.o., a buyer of claims from the former shareholders of PGE Elektrownia Opole S.A. Through a lawsuit filed at the District Court in Warsaw against PGE GiEK S.A., PGE S.A. and PwC Polska sp. z o.o. ("Defendants"), Pozwy sp. z o.o. demanded from the Defendants, in solidum, or jointly damages for Pozwy sp. z o.o. totalling over PLN 260 million with interest for allegedly incorrect (in its opinion) determination of exchange ratio for PGE Elektrownia Opole S.A. shares for PGE Górnictwo i Energetyka Konwencjonalna S.A. shares in a merger of these companies. This lawsuit was served on PGE S.A. on March 9, 2017, and the deadline for responding to it was set by the court as July 9, 2017. PGE S.A. and PGE GiEK S.A. submitted their responses to the claim on July 8, 2017. On September 28, 2018, the District Court in Warsaw ruled in the first instance and the lawsuit by Pozwy sp. z o.o. against PGE S.A., PGE GiEK S.A. and PWC Polska sp. z o.o. was dismissed. On April 8, 2019, PGE S.A. received a copy of the appeal filed by the claimant on December 7, 2018.
PGE Group companies have not recognised the claims made by Socrates Investment S.A., Pozwy sp. z o.o. and the rest of shareholders requesting conciliatory settlements. According to PGE S.A., these claims are groundless and the entire consolidation process was conducted in a fair and correct manner. The value of shares subject to the process of consolidation was established by an independent company, PwC Polska sp. z o.o. Additionally, merger plans of the companies mentioned above, including the exchange ratios, were examined for accuracy and reliability by an expert appointed by the registration court; no irregularities were found. Next, the court registered the mergers of the aforementioned companies. PGE Group has not recognised a provision for this claim.
On January 29, 2019, PGE S.A. received a copy of a lawsuit filed to the District Court of Warsaw by one of its shareholders. In the lawsuit, the shareholder is seeking annulment of resolutions No 7, 9 and 20 of the Company's Ordinary General Meeting held on July 19, 2018. The Company has not recognised the claim. It submitted a response to the lawsuit on February 28, 2019. At present, the first instance court proceedings are pending. The first hearing was held on May 31, 2019 and the second hearing during which witnesses were interviewed was held on August 13, 2019.
The next hearing (to continue the proceedings) is scheduled to take place on November 27, 2019.
In October and November 2016 PGE Górnictwo i Energetyka Konwencjonalna S.A., PGE Energia Odnawialna S.A. and PGE Energia Natury PEW sp. z o.o. (acquired by PGE Energia Odnawialna S.A.) received from Enea S.A. termination of long-term contracts for purchase of renewable energy origin certificates, so called "green certificates". In the explanatory statement of the termination, Enea S.A. claimed that the companies significantly breached the provisions of these contracts, i.e. failed to re-negotiate contractual provisions in accordance with the adaptive clause, as requested by Enea S.A. in July 2015 in connection with an alleged change in legal regulations having impact on performance of these contracts.
In the opinion of PGE Group, notices of termination of contracts presented by Enea S.A. were filled in with a violation terms of the agreements. The companies took appropriate steps to enforce their rights. With Enea S.A. refusing to perform long-term contracts to purchase energy origin certificates resulting from certificates of origin received by PGE Group companies in connection with the production of renewable energy, PGE Górnictwo i Energetyka Konwencjonalna S.A. and PGE Energia Natury PEW sp. z o.o. have demanded from Enea S.A. payment of contractual penalties, while PGE Energia Odnawialna S.A. has demanded payment of compensation for damages. Proceedings in all of the cases are pending.
Due to the fact that according to PGE Group termination notices presented by Enea S.A. were submitted in breach of contractual terms, as at September 30, 2019, the Group recognised contractual penalty and compensation receivables of PLN 148 million (of which PLN 13 million was recognised as present-period revenues). According to PGE Group companies, based on available legal opinions, a favourable resolution in the above disputes is more probable than an unfavourable one.
The estimated volume of green certificates covered by the contracts with Enea S.A. amounts to approximately 2,663 thousand MWh. The above amount was calculated for the period from the date of termination of the contracts to the end of the expected initial term of the contracts.
In addition, PGE Górnictwo i Energetyka Konwencjonalna S.A., PGE Energia Natury PEW sp. z o.o. (acquired by PGE Energia Odnawialna S.A.) and PGE Energia Odnawialna S.A. filed lawsuits against Enea S.A. for the payment of receivables totalling PLN 47 million concerning invoices issued to Enea S.A. for the sale of energy origin certificates based on these contracts. Enea S.A. refused to pay these receivables, claiming that they were offset by receivables from the Group's companies related to compensation for alleged damages arising as a result of the companies' failure to re-negotiate the contracts. According to Group companies, such offsets are groundless because Enea S.A.'s receivables concerning the payment of compensation never arose and there are no grounds for acknowledging Enea S.A.'s claim that the companies breached contractual provisions. The proceedings are pending, and the next hearings are scheduled for November 2019.
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 act. 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 business entities, the most important is the taxation of income (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 must also be mentioned. Among these there are social security charges.
Basic tax rates in 2019 were as follows: corporate income tax rate – 19%, for smaller enterprises a 9% rate is likely; basic value added tax rate – 23%, reduced: 8%, 5%, 0%, furthermore some goods and products are subject to a VAT tax exemption.
The tax system in Poland is characterised by a significant changeability of tax regulations, their high complexity and high potential fees for commitment of a tax crime or violation. Tax settlements and other activity areas are conditioned by regulations (customs or currency inspections) and can be subject to inspections by respective authorities that are entitled to issue fines and penalties with penalty interest. Inspections may cover tax settlements for the period of 5 years after the end of calendar year in which the tax was due.
An agreement for a tax group named PGK PGE 2015, whose representative is PGE S.A., was signed on September 18, 2014 for a period of 25 years.
Companies included in the tax group must meet a number of requirements including: appropriate level of equity, parent's stake in PGK companies of at least 75%, lack of capital ties between subsidiaries, no tax arrears, share in total revenue of at least 2% (counted at tax group level), and execution of transactions with related parties from outside the tax group only on market terms. Any violation of these requirements will result in the tax group being dissolved and losing its taxpayer status. When the tax group is dissolved, each of its member companies will become an independent payer of corporate income tax.
The Group uses funds received from counterparties in VAT accounts to pay its liabilities that contain VAT. The level of funds in these VAT accounts at a given date depends mainly on the number of the Group's counterparties that decide to use this mechanism and on the relation between the payment dates of receivables and liabilities. As at September 30, 2019, the cash balance in these VAT accounts totalled PLN 61 million.
As a result of the incorrect implementation of EU regulations in the Polish legal system, in 2009 PGE GiEK S.A. initiated proceedings regarding reimbursement of the improperly paid excise tax for the period from January 2006 to February 2009. The irregularity consisted in taxing electricity at the first stage of sales, i.e. at the sale by producers, when it was the sale to final customers that should have been taxed.
Having examined the company's complaints with regard to the restitution claims against decisions issued by tax authorities refusing to confirm the overpayment of excise tax, administrative courts ruled that the company did not bear the economic burden of the improperly calculated excise tax (which in the context of the resolution by the Supreme Administrative Court of June 22, 2011, file no. I GPS 1/11, precludes the return of overpaid amounts). According to the Supreme Administrative Court, the claims that the company sought, especially using economic analyses, are of an offsetting nature and therefore could be sought only in civil courts. Given the above, PGE GiEK S.A. decided to withdraw from the proceedings as regards restitution claims. Currently, the actions concerning the overpaid excise tax are pending in the civil courts.
Given the significant uncertainty over the final ruling in this issue, the Group does not recognise in its financial statements any effects related to potential compensation in civil courts in connection with the improperly paid excise tax.
Tax on property constitutes a significant burden on certain PGE Group companies. Regulations concerning property tax are unclear in certain areas and give rise to a variety of interpretation doubts. Tax authorities, i.e. municipality leader, mayor or city president, have often issued inconsistent tax interpretations in similar cases. Due to the above, PGE Group companies have been and may be parties to court proceedings concerning property tax. If the Group considers that an adjustment of settlements is likely due to such a proceeding, it recognises an appropriate provision.
PGE Group's transactions with related parties 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 associates and jointly controlled entities is presented in the table below.
| Period ended September 30, 2019 |
Period ended September 30, 2018 |
||
|---|---|---|---|
| Sales to associates and jointly controlled entities | 10 | 14 | |
| Purchases from associates and jointly controlled entities | 1,846 | 1,472 | |
| As at | As at | ||
| September 30, 2019 | December 31, 2018 | ||
| Trade receivables from associates and jointly controlled entities | 1 | 7 |
The amounts presented above include transactions with Polska Grupa Górnicza S.A. and Polimex-Mostostal S.A.
The State Treasury is the dominant shareholder in PGE Polska Grupa Energetyczna S.A. and as a result in accordance with IAS 24 Related Party Disclosures, State Treasury companies are treated as related parties. PGE Group entities identify in detail transactions with approximately 40 of the biggest State Treasury subsidiaries.
The total value of transactions with such entities is presented in the table below.
| Period ended | Period ended | ||
|---|---|---|---|
| September 30, 2019 | September 30, 2018 | ||
| Sales to related parties | 1,545 | 1,402 | |
| Purchases from related parties | 4,095 | 3,415 | |
| As at | As at |
| September 30, 2019 December 31, 2018 |
|||
|---|---|---|---|
| Trade receivables from related parties | 351 | 230 | |
| Trade liabilities to related parties | 555 | 682 |
The largest transactions with companies in which the State Treasury holds a stake concern transactions with Polskie Sieci Elektroenergetyczne S.A., Polskie Górnictwo Naftowe i Gazownictwo S.A., Jastrzębska Spółka Węglowa S.A., PKP Cargo S.A., Zakłady Azotowe PUŁAWY S.A., PKO Bank Polski S.A., Grupa LOTOS S.A., PKN Orlen S.A., TAURON Dystrybucja S.A.
Moreover, PGE Group enters into significant transactions in the energy market via Towarowa Giełda Energii S.A. (Polish Power Exchange). Due to the fact that this entity deals only with the organisation of trading, any purchases and sales made through this entity are not recognised as transactions with related parties.
The key management comprises the Management and Supervisory Boards of the parent company and significant subsidiaries.
| Period ended | Period ended | ||
|---|---|---|---|
| PLN '000 | September 30, 2019 | September 30, 2018 | |
| Short-term employee benefits (salaries and salary related costs) | 26,776 | 27,603 | |
| Post-employment benefits | 1,373 | 3,325 | |
| TOTAL REMUNERATION OF KEY MANAGEMENT PERSONNEL | 28,149 | 30,928 | |
| Remuneration of key management personnel of entities of non-core operations | 15,042 | 15,611 | |
| TOTAL REMUNERATION OF KEY MANAGEMENT PERSONNEL | 43,191 | 46,539 | |
| Period ended | Period ended | ||
| PLN '000 | September 30, 2019 | September 30, 2018 | |
| Management Board of the parent company | 5,857 | 5,847 | |
| Supervisory Board of the parent company | 563 | 507 | |
| Management Boards – subsidiaries | 19,058 | 22,354 | |
| Supervisory Boards – subsidiaries | 2,671 | 2,220 | |
| TOTAL | 28,149 | 30,928 | |
| Remuneration of key management personnel of entities of non-core operations | 15,042 | 15,611 | |
| TOTAL REMUNERATION OF KEY MANAGEMENT PERSONNEL | 43,191 | 46,539 |
PGE Group companies (direct and indirect subsidiaries) apply a rule according to which management board members are employed on the basis of management services contracts. The above remuneration is included in other costs by nature disclosed in note 6.2 Costs by nature and function.
On December 28, 2018, an act amending the act on excise duty and some other acts ("Act on Electricity Prices") was adopted. The Act aims to stabilise electricity prices for final customers in 2019. The Act on Electricity Prices had already been amended twice, i.e. on February 21, 2019 and on June 13, 2019. In addition, the Act on Compensation System for Energy Intensive Sectors and Subsectors, which has an effect on the Act, was adopted on July 19, 2019.
The key provisions of the amended Act on Electricity Prices are as follows:
In the reporting period, PGE Group adjusted electricity prices applicable to households that pay tariff prices or derivative prices and electricity prices specified in the price lists for tariffs A, B, C and R, in accordance with the Act. In case of other beneficiaries of the Act in Electricity Prices, in the first half-year of 2019, PGE Group used prices set forth in the concluded agreements, because prices charged to such beneficiaries could only be changed if implementing regulations were published, and those have been published after June 30, 2019. As a consequence, supply companies are obliged to adjust the prices to all final customers by September 13, 2019, with the effect from January 1, 2019.
In assessing the reporting effects on the consolidated financial statements, the Group analysed, in particular:
Some effects of the Act constitute estimates of PGE Group and the final settlement of the reduction in revenues and the compensations received may differ from the values specified in these financial statements.
As far as onerous contracts are concerned within the meaning of IAS 37, in the Supply segment the difference between the revenues estimated in accordance with the Act and unavoidable costs to satisfy the obligation to perform contracts amounts to PLN 71 million as at September 30, 2019 (surplus of costs over revenue). Costs, as a rule, include only those costs that are directly related to the contract that the entity would have avoided if it did not perform the contract. Calculating a loss on a contract in the meaning of IAS 37 does not include future operating losses. In regard to compensations due for the 4th quarter of 2019, the Group assumed that compensations are in fact due and should be accounted for in the financial statements to properly reflect the effects of the Act. In consequence, pursuant to IAS 37, the expected reimbursement of expenses in the form of a part of compensations due for the 4th quarter of 2019 was recognized in the Supply segment. The reimbursement recognised amounts to PLN 66 million.
The expected reimbursement was estimated for individual groups of contracts in accordance with the Group's best knowledge, in an amount not higher than the value of the provision recognised for the given group of contracts. The final amount of compensations will depend on the publication of further parameters by the URE President and may differ from the Group's estimates.
In turn, in the Group's opinion, there are no onerous contracts at the level of the consolidated financial statements due to the positive margin generated between the cost of producing energy and its sale to the final customer.
As at September 30, 2019 PGE Group present receivablesfrom recognized compensations from period of January 1st to September 30th in total amount of PLN 1,007 million.
As a result of settlement of capital expenditures in PGE Group, in April 2019 generation assets acquired from EDF group in 2017 received additional allocation of CO2 emission allowances in the amount of approximately 11 million tonnes for the years 2013-2017. These allowances are held for trading purposes.
The allowances received were included in Inventories (Note 13) and other operating income (Note 6.3). The allowances are measured at each reporting date at fair value. As at September 30, 2019, their fair value amounted to PLN 1,348 million and the valuation of related forward contracts (commodity and currency contracts) is PLN 87 million.
On July 30, 2019, PGE S.A., PGE Energia Ciepła S.A., PGE GiEK S.A. and PGE Energia Odnawialna S.A. concluded an investment agreement with Towarzystwo Funduszy Inwestycyjnych Energia S.A. according to which a closed-end private equity fund was to be established under the name of "Fundusz Inwestycyjny Zamknięty Aktywów Niepublicznych Eko-Inwestycje".
The fund will focus its activities on the implementation of investment projects of a complementary nature in relation to the core activity of the PGE Group, consistent with its strategy, aimed at the development of new business lines. The investment policy of the Fund provides for specific categories of Fund's investments, market areas and criteria for managing the Fund's assets in the selection of those investments. The fund will pursue its investment objective by investing funds in entities operating in market areas related to:
The assumed investment horizon covers a period of at least 5 years, unless the detailed investment conditions justify a shorter period.
Investors will be obliged to make payments to the Fund in the total amount of not less than PLN 1.5 billion until the end of the Fund adjustment period, i.e. until the end of the 36th month from the date of Fund registration, based on the schedule specified in the agreement, with the majority of payments falling in 2020. The funds transferred to the Fund will be derived, among other things, from the sale of a part of additional CO2 emission allowances. The fund will be established for an indefinite period. The Fund may be dissolved no sooner than after 7 years from entering the Fund in the register of investment funds.
| 3 months ended |
9 months ended |
3 months ended |
9 months ended |
|
|---|---|---|---|---|
| September 30, 2019 |
September 30, 2019 |
September 30, 2018 |
September 30, 2018 |
|
| (unaudited) | (unaudited) | (unaudited) restated data |
(unaudited) restated data |
|
| STATEMENT OF PROFIT OR LOSS | ||||
| SALES REVENUES | 3,824 | 11,872 | 2,779 | 7,958 |
| Cost of goods sold | (3,663) | (11,151) | (2,566) | (7,393) |
| GROSS PROFIT ON SALES | 161 | 721 | 213 | 565 |
| Distribution and selling expenses | (3) | (11) | (4) | (13) |
| General and administrative expenses | (52) | (154) | (51) | (155) |
| Other operating expenses, net | (14) | (14) | - | (1) |
| OPERATING PROFIT | 92 | 542 | 158 | 396 |
| Net financial income | 42 | 1,063 | 43 | 107 |
| GROSS PROFIT | 134 | 1,605 | 201 | 503 |
| Current income tax | 88 | 44 | 3 | (48) |
| Deferred income tax | (4) | (27) | (8) | (3) |
| NET PROFIT FOR THE REPORTING PERIOD | 218 | 1,622 | 196 | 452 |
| OTHER COMPREHENSIVE INCOME | ||||
| Items that may be reclassified to profit or loss in the future: | ||||
| Valuation of hedging instruments | (92) | (131) | (7) | (32) |
| Deferred tax | 18 | 25 | 1 | 6 |
| OTHER COMPREHENSIVE INCOME FOR THE REPORTING PERIOD, NET | (74) | (106) | (6) | (26) |
| TOTAL COMPREHENSIVE INCOME | 144 | 1,516 | 190 | 426 |
| NET PROFIT AND DILUTED NET PROFIT PER SHARE (IN PLN) |
0.12 | 0.87 | 0.10 | 0.24 |
* restatement of comparative data is described in note 1 to this quarterly financial information
| (unaudited) restated data* NON-CURRENT ASSETS Property, plant and equipment 161 167 Intangible assets 1 1 Right-of-use assets 20 - Financial receivables 12,960 13,000 Derivatives and other assets measured at fair value through profit or loss 132 115 Shares in subsidiaries 33,025 32,024 Shares in associates and jointly controlled entities 101 101 Deferred tax assets 16 19 46,416 45,427 CURRENT ASSETS Inventories 57 4 Income tax receivables 76 57 Trade and other receivables 6,063 5,306 Derivatives 324 231 Other current assets 737 51 Cash and cash equivalents 39 235 7,296 5,884 TOTAL ASSETS 53,712 51,311 EQUITY Share capital 19,165 19,165 Reserve capital 19,669 19,872 Hedging reserve (106) (2) Retained earnings 1,622 (201) 40,350 38,834 NON-CURRENT LIABILITIES Non-current provisions 18 16 Loans, borrowings, bonds 9,600 5,733 Derivatives 158 24 Other liabilities 17 21 9,793 5,794 CURRENT LIABILITIES Current provisions 1 9 Loans, borrowings, bonds, cash pooling 2,526 5,439 Derivatives 274 164 Trade and other liabilities 698 840 Other non-financial liabilities 70 231 3,569 6,683 TOTAL LIABILITIES 13,362 12,477 |
As at September 30, 2019 |
As at December 31, 2018 (audited) |
|
|---|---|---|---|
| TOTAL EQUITY AND LIABILITIES | 53,712 | 51,311 |
* restatement of comparative data is described in note 1 to this quarterly financial information
| Share capital | Reserve capital | Hedging reserve |
Retained earnings |
Total equity | |
|---|---|---|---|---|---|
| JANUARY 1, 2019 | 19,165 | 19,872 | (2) | (201) | 38,834 |
| Net profit for the reporting period | - | - | - | 1,622 | 1,622 |
| Other comprehensive income | - | - | (104) | (2) | (106) |
| COMPREHENSIVE INCOME FOR THE PERIOD | - | - | (104) | 1,620 | 1,516 |
| Retained earnings distribution | - | (203) | - | 203 | - |
| Other changes | - | - | - | - | - |
| SEPTEMBER 30, 2019 | 19,165 | 19,669 | (106) | 1,622 | 40,350 |
| Share capital | Reserve capital | Hedging reserve |
Retained earnings |
Total equity | |
|---|---|---|---|---|---|
| AS AT JANUARY 1, 2018 | 19,165 | 15,328 | 110 | 4,541 | 39,144 |
| Net profit for the reporting period | - | - | - | 452 | 452 |
| Other comprehensive income | - | - | (26) | - | (26) |
| COMPREHENSIVE INCOME FOR THE PERIOD | - | - | (26) | 452 | 426 |
| Retained earnings distribution | - | 4,544 | - | (4,544) | - |
| Other changes | - | - | - | - | - |
| SEPTEMBER 30, 2018 | 19,165 | 19,872 | 84 | 449 | 39,570 |
| Period ended | Period ended | |
|---|---|---|
| September 30, 2019 | September 30, 2018 | |
| (unaudited) | (unaudited) | |
| CASH FLOWS FROM OPERATING ACTIVITIES | ||
| Gross profit | 1,605 | 503 |
| Income tax paid | (168) | 46 |
| Adjustments for: | ||
| Depreciation, amortisation and impairment losses | 9 | 10 |
| Interest and dividend, net | (1,084) | (96) |
| Gain /(loss) on investing activities | (55) | 52 |
| Change in receivables | (335) | (13) |
| Change in inventories | (53) | (861) |
| Change in liabilities, excluding loans and borrowings | (148) | (29) |
| Change in other non-financial assets | (649) | 26 |
| Change in provisions | (8) | - |
| Exchange differences | 11 | - |
| NET CASH FROM OPERATING ACTIVITIES | (875) | (362) |
| CASH FLOWS FROM INVESTING ACTIVITIES | ||
| Purchase of property, plant and equipment and intangible assets | (3) | (2) |
| (Purchase)/buy-back of bonds issued by PGE Group companies | 228 | (1,695) |
| Dividends received | 950 | 46 |
| Purchase of shares in subsidiaries | (1,016) | (176) |
| Loans granted/(repaid) under the cash pooling agreement | (134) | 662 |
| Loans granted | (613) | (782) |
| Interest received | 305 | 162 |
| Repayment of loans granted | 2 | 260 |
| NET CASH FROM INVESTING ACTIVITIES | (281) | (1,525) |
| CASH FLOWS FROM FINANCING ACTIVITIES | ||
| Proceeds from loans, borrowings | 5,033 | 1,870 |
| Proceeds from issue of bonds | 1,400 | - |
| Repayment of loans, borrowings and finance leases | (5,236) | - |
| Redemption of bonds issued | - | (1,000) |
| Interest paid | (236) | (180) |
| Other | (1) | (4) |
| NET CASH FROM FINANCING ACTIVITIES | 960 | 686 |
| NET CHANGE IN CASH AND CASH EQUIVALENTS | (196) | (1,201) |
| Net foreign exchange differences | ||
| CASH AND CASH EQUIVALENTS AT THE BEGINNING OF PERIOD | 233 | 1,831 |
| CASH AND CASH EQUIVALENTS AT THE END OF PERIOD | 37 | 630 |
New standards and interpretations that became effective on January 1, 2019, as described in more detail in note 3 to the consolidated financial statements, had no impact on the Company's separate financial statements.
Effect of application of IFRS 16 on the separate financial statements:
The statement of comprehensive income includes the net amounts of finance income and costs.
In the current period, the Company decided to change the presentation of derivatives relating to the trade in CO2 emission allowances by way of moving their disclosure from financial activities to operating activities. The trade in CO2 emission allowances for the benefit of PGE Group forms part of the Company's core activities, and therefore the new presentation reflects the nature of activities in a more suitable manner.
The Company also decided to change the method of division of receivables and liabilities on account of loans, borrowings and bonds into long-term and short-term portions. The previous present value of cash flows generated was replaced by the payment term method. The Company believes that the amended presentation reflects the nature of this item in a more suitable manner.
The Company has restated the comparative data presented in the statements of financial position and comprehensive income. The restatement is presented in the tables below.
| SEPARATE STATEMENT OF COMPREHENSIVE INCOME |
3 months ended September 30, 2018 (unaudited) published data |
Net presentation of other operating activities and financing activities |
Change in the recognition of forwards related to trading in CO2 allowances |
3 months ended September 30, 2018 (unaudited) restated data |
|---|---|---|---|---|
| STATEMENT OF PROFIT OR LOSS | ||||
| SALES REVENUES | 2,779 | - | - | 2,779 |
| Cost of goods sold | (2,560) | - | (6) | (2,566) |
| GROSS PROFIT ON SALES | 219 | - | (6) | 213 |
| Other operating income | 2 | (2) | - | - |
| Other operating expenses | (2) | 2 | - | - |
| Other operating expenses, net | - | - | - | - |
| OPERATING PROFIT | 164 | - | (6) | 158 |
| Financial income | 138 | (138) | - | - |
| Financial expenses | (101) | 101 | - | - |
| Net financial income | - | 37 | 6 | 43 |
| GROSS PROFIT | 201 | - | - | 201 |
| NET PROFIT FOR THE REPORTING PERIOD | 196 | - | - | 196 |
| SEPARATE STATEMENT OF COMPREHENSIVE INCOME |
9 months ended September 30, 2018 (unaudited) published data |
Net presentation of other operating activities and financing activities |
Change in the recognition of forwards related to trading in CO2 allowances |
9 months ended September 30, 2018 (unaudited) restated data |
|---|---|---|---|---|
| STATEMENT OF PROFIT OR LOSS | ||||
| SALES REVENUES | 7,958 | - | - | 7,958 |
| Cost of goods sold | (7,351) | - | (42) | (7,393) |
| GROSS PROFIT ON SALES | 607 | - | (42) | 565 |
| Other operating income | 5 | (5) | - | - |
| Other operating expenses | (6) | 6 | - | - |
| Other operating expenses, net | - | (1) | - | (1) |
| OPERATING PROFIT | 438 | - | (42) | 396 |
| Financial income | 377 | (377) | - | - |
| Financial expenses | (312) | 312 | - | - |
| Net financial income | - | 65 | 42 | 107 |
| GROSS PROFIT | 503 | - | - | 503 |
| NET PROFIT FOR THE REPORTING PERIOD | 452 | - | - | 452 |
| SEPARATE STATEMENT OF FINANCIAL POSITION | As at December 31, 2018 published data |
Change of presentation |
As at December 31, 2018 restated data |
|---|---|---|---|
| NON-CURRENT ASSETS, including: | |||
| Financial receivables | 12,756 | 244 | 13,000 |
| TOTAL NON-CURRENT ASSETS | 45,183 | 244 | 45,427 |
| CURRENT ASSETS, including: | |||
| Trade and other receivables | 5,550 | (244) | 5,306 |
| TOTAL CURRENT ASSETS | 6,128 | (244) | 5,884 |
| TOTAL ASSETS | 51,311 | - | 51,311 |
| NON-CURRENT LIABILITIES, including: | |||
| Loans, borrowings, bonds | 5,628 | 105 | 5,733 |
| TOTAL NON-CURRENT LIABILITIES | 5,689 | 105 | 5,794 |
| CURRENT LIABILITIES, including: | |||
| Loans, borrowings, bonds, cash pooling | 5,544 | (105) | 5,439 |
| TOTAL CURRENT LIABILITIES | 6,788 | (105) | 6,683 |
| TOTAL LIABILITIES | 12,477 | - | 12,477 |
| TOTAL EQUITY AND LIABILITIES | 51,311 | - | 51,311 |
This financial report, containing PGE Group's interim consolidated financial statements and PGE S.A.'s quarterly financial information for the 3- and 9-month periods ended September 30, 2019, was approved for publication by the Management Board on November 12, 2019.
Warsaw, November 12, 2019
Signatures of members of the Management Board of PGE Polska Grupa Energetyczna S.A.
| President of the Management Board |
Henryk Baranowski | |
|---|---|---|
| Vice-President of the Management Board |
Wojciech Kowalczyk | |
| Vice-President of the Management Board |
Marek Pastuszko | |
| Vice-President of the Management Board |
Paweł Śliwa | |
| Vice-President of the Management Board |
Ryszard Wasiłek | |
| Vice-President of the Management Board |
Emil Wojtowicz | |
| Signature of person responsible for drafting these financial statements |
Michał Skiba Director, 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.