2nd Quarter 2020 (unaudited)
Revenues of AS Elering AS remained stable
Compared to the second quarter last year, the revenues of AS Elering remained relatively stable at EUR 28.0 million. Although the revenues related to the energy markets were by EUR 1.3 million lower than the year before, it was compensated by the revenues not related to the energy markets. The decline of electricity transmission revenues in the second quarter were compensated by increase of revenues from gas transmission. Dividends received from the financial investment had also a positive effect on revenues in the amount of EUR 0.9 million.
Elering operating expenses decreased year on year by 2.7% to EUR 26.3 million. Expenses related to energy market declined with the same pace to the related revenues i.e around EUR 1.3 million. In addition the decline in expenses was supported by lower network losses as a result of the low electricity price. The operating profit of Elering compared to the same period last year, increased by EUR 0.6 million amounting to EUR 1.6 million. The net profit was around EUR 1 million, as the dividend decision was made in the third quarter in 2020.
The cash flows from operating activities amounted to EUR 10.7 million, EUR 23.4 million was invested to non-current assets and cross border congestion income of EUR 7.3 was received. The company repaid its loans for EUR 2.6 million.
Similarly to the same period last year, the total assets of the Company exceeded one billion. Total liabilities stood at EUR 619.2 million and owner’s equity EUR 406.9 million.
In EUR thousands
30.06.20 | 30.06.19 | 31.12.19 | |
Assets |
|||
Current assets | |||
Cash and cash equivalents | 23,979 | 81,757 | 42,347 |
Short term financial instruments | 1,900 | 30,000 | 1,900 |
Trade and other receivables | 35,907 | 25,397 | 39,025 |
Inventories | 3,671 | 3,470 | 3,687 |
Total current assets | 65,457 | 140,624 | 86,959 |
Non-current assets | 960,681 | 879,032 | 937,397 |
TOTAL ASSETS | 1,026,138 | 1,019,656 | 1,024,356 |
Liabilities |
|||
Current liabilities | |||
Borrowings | 10,565 | 5,293 | 10,577 |
Trade and other payables | 25,703 | 67,250 | 46,670 |
Total current liabilities | 36,268 | 72,544 | 57,247 |
Non-current liabilities | |||
Long-term borrowings | 327,570 | 343,227 | 332,751 |
Other non-current liabilities | 255,391 | 226,418 | 246,091 |
Total non-current liabilities | 582,961 | 569,645 | 578,842 |
TOTAL LIABILITIES | 619,230 | 642,188 | 636,089 |
Equity |
|||
Share capital | 229,890 | 229,890 | 229,890 |
Revaluation of the financial investments | -46 | 0 | -46 |
Statutory reserve capital | 14,686 | 14,686 | 14,686 |
Retained earnings | 162,379 | 132,893 | 143,737 |
TOTAL EQUITY | 406,909 | 377,468 | 388,267 |
TOTAL LIABILITIES AND OWNER’S EQUITY | 1,026,138 | 1,019,656 | 1,024,356 |
In EUR thousands
2nd Quarter | 1st half-year | Year | |||
2020 | 2019 | 2020 | 2019 | 2019 | |
Net sales | 26,146 | 27,505 | 67,977 | 73,163 | 142,115 |
Other income | 1,815 | 546 | 2,696 | 11,889 | 13,105 |
Goods, raw materials and services | 12,916 | 15,014 | 23,669 | 30,563 | 61,700 |
Miscellaneous operating expenses | 1,157 | 1,052 | 2,556 | 2,383 | 5,090 |
Staff costs | 2,653 | 2,137 | 5,419 | 4,274 | 9,559 |
Depreciation and amortisation | 9,596 | 8,823 | 19,135 | 17,846 | 36,913 |
Other expenses | 22 | 38 | 52 | 77 | 181 |
OPERATING PROFIT | 1,618 | 988 | 19,842 | 29,909 | 41,777 |
Financial income | 0 | 2 | 1 | 4 | 2,183 |
Financial expenses | 583 | 553 | 1,201 | 1,102 | 2,183 |
PROFIT BEFORE TAX | 1,035 | 437 | 18,640 | 28,803 | 39,656 |
Dividend income tax | 0 | 6,769 | 0 | 6,769 | 6,769 |
NET PROFIT | 1,035 | -6,332 | 18,640 | 22,042 | 32,887 |
Impairment of investments in equity instruments | 0 | 0 | 0 | 0 | 46 |
TOTAL COMPREHENSIVE INCOME | 1,035 | -6,332 | 18,640 | 22,042 | 32,841 |
In EUR thousands
2nd Quarter | 1st half-year | Year | |||
2020 | 2019 | 2020 | 2019 | 2019 | |
Cash flows from operating activities |
|||||
Profit/loss before income tax | 1,035 | 437 | 18,642 | 28,811 | 39,656 |
Adjustments for | |||||
Depreciation, amortisation and impairment | 9,596 | 8,823 | 19,136 | 17,845 | 36,913 |
Change in current assets involved in operating activities | 3,597 | 3,332 | 3,361 | 12,284 | -4,136 |
Change in liabilities involved in operating activities | -665 | 135 | -2,184 | -440 | 4,098 |
Interest cost | -2,107 | -2,035 | -2,184 | -440 | 4,098 |
Income tax on dividends | 0 | 0 | -2,107 | -2,148 | -2,282 |
Other adjustments | -761 | 2,902 | -1,568 | 0 | -5,201 |
TOTAL CASH FLOWS FROM OPERATING ACTIVITIES | 10,695 | 13,594 | 33,752 | 59,464 | 72,297 |
Cash flows from/used in investment activities |
|||||
Acquisition of property, plant and equipment and intangible assets | -23,388 | -24,501 | -58,818 | -46,626 | -117,553 |
Foreign grants for acquisition of non-current assets | 1,159 | 35,388 | 1,159 | 35,487 | 51,657 |
Net change in deposits at banks with maturity of more than 3 months | 0 | -30,000 | 0 | -30,000 | 0 |
Proceeds from congestion income | 7,255 | 4,294 | 10,700 | 6,000 | 13,091 |
Proceeds from sale of property, plant and equipment | 132 | 9 | 132 | 9 | 125 |
CASH FLOWS USED IN INVESTMENT ACTIVITIES | -14,841 | -14,811 | -46,827 | -35,130 | -52,680 |
Cash flows from financing activities |
|||||
Repayment of long-term bank loans | -2,642 | -2,642 | -5,279 | -5,279 | -10,558 |
Repayable finance lease liabilities | -7 | -7 | -14 | -14 | -28 |
TOTAL CASH FLOWS USED IN FINANCING ACTIVITIES | -2,649 | -2,649 | -5,293 | -5,293 | -39,986 |
Change in cash and cash equivalents | -6,795 | -3,866 | -18,368 | 19,041 | -20,369 |
Cash and cash equivalents at the beginning of the quarter | 30,774 | 85,623 | 42,347 | 62,716 | 62,716 |
Cash and cash equivalents at the end of the quarter | 23,979 | 81,757 | 23,979 | 81,757 | 42,347 |
In EUR thousands
30.06.20 | 30.06.19 | 31.12.19 | |
Assets |
|||
Current assets | |||
Cash and cash equivalents | 23,979 | 81,757 | 42,347 |
Short term financial instruments | 1,900 | 30,000 | 1,900 |
Trade and other receivables | 35,907 | 25,397 | 39,025 |
Inventories | 3,671 | 3,470 | 3,687 |
Total current assets | 65,457 | 140,624 | 86,959 |
Non-current assets | 960,681 | 879,032 | 937,397 |
TOTAL ASSETS | 1,026,138 | 1,019,656 | 1,024,356 |
Liabilities |
|||
Current liabilities | |||
Borrowings | 10,565 | 5,293 | 10,577 |
Trade and other payables | 25,703 | 67,250 | 46,670 |
Total current liabilities | 36,268 | 72,544 | 57,247 |
Non-current liabilities | |||
Long-term borrowings | 327,570 | 343,227 | 332,751 |
Other non-current liabilities | 255,391 | 226,418 | 246,091 |
Total non-current liabilities | 582,961 | 569,645 | 578,842 |
TOTAL LIABILITIES | 619,230 | 642,188 | 636,089 |
Equity |
|||
Share capital | 229,890 | 229,890 | 229,890 |
Revaluation of the financial investments | -46 | 0 | -46 |
Statutory reserve capital | 14,686 | 14,686 | 14,686 |
Retained earnings | 162,379 | 132,893 | 143,737 |
TOTAL EQUITY | 406,909 | 377,468 | 388,267 |
TOTAL LIABILITIES AND OWNER’S EQUITY | 1,026,138 | 1,019,656 | 1,024,356 |
In EUR thousands
2nd Quarter | 1st half-year | Year | |||
2020 | 2019 | 2020 | 2019 | 2019 | |
Net sales | 26,146 | 27,505 | 67,977 | 73,163 | 142,115 |
Other income | 1,815 | 546 | 2,696 | 11,889 | 13,105 |
Goods, raw materials and services | 12,916 | 15,014 | 23,669 | 30,563 | 61,700 |
Miscellaneous operating expenses | 1,157 | 1,052 | 2,556 | 2,383 | 5,090 |
Staff costs | 2,653 | 2,137 | 5,419 | 4,274 | 9,559 |
Depreciation and amortisation | 9,596 | 8,823 | 19,135 | 17,846 | 36,913 |
Other expenses | 22 | 38 | 52 | 77 | 181 |
OPERATING PROFIT | 1,618 | 988 | 19,842 | 29,909 | 41,777 |
Financial income | 0 | 2 | 1 | 4 | 2,183 |
Financial expenses | 583 | 553 | 1,201 | 1,102 | 2,183 |
PROFIT BEFORE TAX | 1,035 | 437 | 18,640 | 28,803 | 39,656 |
Dividend income tax | 0 | 6,769 | 0 | 6,769 | 6,769 |
NET PROFIT | 1,035 | -6,332 | 18,640 | 22,042 | 32,887 |
Impairment of investments in equity instruments | 0 | 0 | 0 | 0 | 46 |
TOTAL COMPREHENSIVE INCOME | 1,035 | -6,332 | 18,640 | 22,042 | 32,841 |
In EUR thousands
2nd Quarter | 1st half-year | Year | |||
2020 | 2019 | 2020 | 2019 | 2019 | |
Cash flows from operating activities |
|||||
Profit/loss before income tax | 1,035 | 437 | 18,642 | 28,811 | 39,656 |
Adjustments for | |||||
Depreciation, amortisation and impairment | 9,596 | 8,823 | 19,136 | 17,845 | 36,913 |
Change in current assets involved in operating activities | 3,597 | 3,332 | 3,361 | 12,284 | -4,136 |
Change in liabilities involved in operating activities | -665 | 135 | -2,184 | -440 | 4,098 |
Interest cost | -2,107 | -2,035 | -2,184 | -440 | 4,098 |
Income tax on dividends | 0 | 0 | -2,107 | -2,148 | -2,282 |
Other adjustments | -761 | 2,902 | -1,568 | 0 | -5,201 |
TOTAL CASH FLOWS FROM OPERATING ACTIVITIES | 10,695 | 13,594 | 33,752 | 59,464 | 72,297 |
Cash flows from/used in investment activities |
|||||
Acquisition of property, plant and equipment and intangible assets | -23,388 | -24,501 | -58,818 | -46,626 | -117,553 |
Foreign grants for acquisition of non-current assets | 1,159 | 35,388 | 1,159 | 35,487 | 51,657 |
Net change in deposits at banks with maturity of more than 3 months | 0 | -30,000 | 0 | -30,000 | 0 |
Proceeds from congestion income | 7,255 | 4,294 | 10,700 | 6,000 | 13,091 |
Proceeds from sale of property, plant and equipment | 132 | 9 | 132 | 9 | 125 |
CASH FLOWS USED IN INVESTMENT ACTIVITIES | -14,841 | -14,811 | -46,827 | -35,130 | -52,680 |
Cash flows from financing activities |
|||||
Repayment of long-term bank loans | -2,642 | -2,642 | -5,279 | -5,279 | -10,558 |
Repayable finance lease liabilities | -7 | -7 | -14 | -14 | -28 |
TOTAL CASH FLOWS USED IN FINANCING ACTIVITIES | -2,649 | -2,649 | -5,293 | -5,293 | -39,986 |
Change in cash and cash equivalents | -6,795 | -3,866 | -18,368 | 19,041 | -20,369 |
Cash and cash equivalents at the beginning of the quarter | 30,774 | 85,623 | 42,347 | 62,716 | 62,716 |
Cash and cash equivalents at the end of the quarter | 23,979 | 81,757 | 23,979 | 81,757 | 42,347 |