As at December 31, 2020 |
As at December 31, 2019 |
|||
---|---|---|---|---|
Long-term | Short-term | Long-term | Short-term | |
Credits and loans | 7,105 | 1,318 | 7,999 | 1,382 |
Bonds issued | 2,035 | 10 | 1,986 | 12 |
Lease | 885 | 56 | 874 | 55 |
TOTAL CREDITS, LOANS, BONDS AND LEASES | 10,025 | 1,384 | 10,859 | 1,449 |
As at December 31, 2020
Currency | Reference rate | Value in currency | Value in PLN | Repayment deadline |
---|---|---|---|---|
PLN | Variable | 7,294 | 7,294 | credits, loans – Sep. 2021 – Jun. 2035; bonds – May 2026 – May 2029 |
Fixed | 3,103 | 3,103 | credits, loans – Mar. 2023 – Aug. 2038 leases – Apr. 2021 – Mar. 2101 |
|
TOTAL PLN | 10,397 | 10,397 | ||
EUR | Variable | 47 | 219 | credits and loans – Jun. 2024 |
Fixed | 140 | 644 | bonds – Aug. 2029 | |
TOTAL EUR | 187 | 863 | ||
USD | Variable | 40 | 149 | credits and loans – Sep. 2021 |
TOTAL USD | 40 | 149 | ||
TOTAL CREDITS, LOANS, BONDS AND LEASES | 11,409 |
As at December 31, 2019
Currency | Reference rate | Value in currency | Value in PLN | Repayment deadline |
---|---|---|---|---|
PLN | Variable | 8.179 | 8.179 | credits, loans – Sep. 2020 – Jun. 2034; bonds – May 2026 – May 2029 |
Fixed | 3.158 | 3.158 | credits, loans – Sep. 2019 – Dec. 2028 leases – Mar. 2020 – Mar. 2101 |
|
TOTAL PLN | 11.337 | 11.337 | ||
EUR | Variable | 69 | 293 | credits and loans – Jun. 2024 |
Fixed | 139 | 595 | bonds – Aug. 2029 | |
TOTAL EUR | 208 | 888 | ||
USD | Variable | 22 | 83 | credits and loans – May 2019 – Sep. 2020 |
TOTAL USD | 22 | 83 | ||
TOTAL CREDITS, LOANS, BONDS AND LEASES | 11,409 |
Change in interest-bearing debt for the years ended December 31, 2020 and December 31, 2019
Year ended December 31, 2020 |
Year ended December 31, 2019 |
|
---|---|---|
AS AT JANUARY 1 | 12,308 | 10,708 |
EFFECTIVE DATE OF IFRS 16 – January 1, 2019 | – | 895 |
CHANGE IN OVERDRAFT FACILITIES | (572) | 5 |
CHANGE IN CREDITS, LOANS, BONDS AND LEASES | (327) | 700 |
Taken credits and loans / issued bonds / new lease agreements |
4,387 | 6,737 |
Recognition of new lease agreements | 62 | – |
Repayment of credits, loans, leases / redemption of bonds/ | (4,871) | (6,040) |
Interest accrued | 240 | 302 |
Payment of interest | (290) | (290) |
Acquisition of new subsidiaries | 111 | 6 |
Conversion of loan into equity | (57) | – |
Foreign exchange differences | 71 | (15) |
Other changes | 20 | – |
AS AT DECEMBER 31 | 11,409 | 12,308 |
Creditor | Hedging instrument | Date of maturity | Limit in currency | Currency | Interest rate | Liability as at 31-12-2020 | Liability as at 31-12-2019 |
---|---|---|---|---|---|---|---|
Bank consortium | IRS | 2023-09-30 | 3,630 | PLN | Variable | 3,636 | 3,649 |
European Investment Bank | – | 2034-08-25 | 1,500 | PLN | Fixed | 1,505 | 1,505 |
Bank Gospodarstwa Krajowego | IRS | 2027-12-31 | 1,000 | PLN | Variable | 876 | 1,001 |
European Bank for Reconstruction and Development | IRS | 2028-06-07 | 500 | PLN | Variable | 501 | 502 |
Bank Gospodarstwa Krajowego | IRS | 2028-12-31 | 500 | PLN | Variable | 500 | 500 |
European Investment Bank | – | 2034-08-25 | 490 | PLN | Fixed | 493 | 493 |
Nordic Investment Bank | – | 2024-06-20 | 150 | EUR | Variable | 219 | 293 |
Bank Pekao S.A. | – | 2021-09-21 | 40 | USD | Variable | 149 | 83 |
Millennium | – | 2021-06-16 | 7 | PLN | Fixed | 1 | 1 |
Bank Gospodarstwa Krajowego | – | 2021-05-31 | 1,000 | PLN | Variable | – | 455 |
Revolving credit facility (bank consortium) |
– | 2022-12-16 | 4,100 | PLN | Variable | – | 300 |
Bank Pekao S.A. | – | 2024-12-22 | 500 | PLN | Variable | – | 160 |
PKO BP S.A. | – | 2022-04-29 | 300 | PLN | Variable | – | 21 |
Bank Ochrony Środowiska SA | – | 2020-10-01 | 136 | PLN | Variable | – | 5 |
European Investment Bank | – | 2038-10-16 | 273 | PLN | Fixed | – | – |
NFOŚiGW | – | March 2023 – December 2028 | 215 | PLN | Fixed | 157 | 204 |
NFOŚiGW | – | September 2021 – June 2035 | 697 | PLN | Variable | 279 | 101 |
WFOŚiGW | – | September 2020 – September 2026 | 70 | PLN | Fixed | 6 | 2 |
WFOŚiGW | – | September 2021 –September 2028 | 207 | PLN | Variable | 101 | 82 |
Loan from partners | – | 2020-11-06 | 9 | PLN | Fixed | – | 9 |
Loan from partners | – | 2021-03-02 | 14 | PLN | Fixed | – | 15 |
TOTAL BANK CREDITS | 8,423 | 9,381 |
As at December 31, 2020, the value of available overdraft facilities in the major companies of the PGE Capital Group amounted to PLN 1,811 million. The repayment dates of granted overdraft facilities in the current accounts of the major PGE Group companies fall in the years 2021 – 2024.
In 2020 and after the reporting date there were no defaults or breaches of other terms and conditions of the credit agreements.
Emitent | Hedging instrument | Date maturity of programme | Limit in programme currency | Currency | Interest rate | Tranche issue date | Tranche maturity date | Liability as at December 31, 2020 | Liability as at December 31, 2019 |
PGE SA | IRS | indefinite | 5,000 | PLN | Variable | 2019-05-21
2019-05-21 |
2029-05-21
2026-05-21 |
1,001
400 |
1,002
401 |
PGE Sweden AB (publ) |
CCIRS | indefinite | 2,000 | EUR | Fixed | 2014-08-01 | 2029-08-01 | 644 | 595 |
TOTAL BONDS ISSUED | 2,045 | 1,998 |
Lease liabilities are 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 outstanding at that date. The lease payments are discounted using the interest rate implicit in the lease, if that rate can be readily determined. Otherwise, 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 of 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 PGE Group is a party to a number of lease, tenancy, easement or rental contracts. The underlying assets include land, areas of technical infrastructure, office and utility space, equipment, plants, technical premises, as well as IT infrastructure. Contracts are concluded for a definite or indefinite period of time with a specified notice period. The Group also has the right of use land under perpetual usufruct. The Group estimates the term of each lease, taking into account relevant facts and circumstances that may affect the extension or shortening of the lease terms.
Some contracts include variable fees based on the inflation rate announced by the Central Statistical Office for the previous year. The index-based element determines their variable nature – these charges are taken into account in the measurement of lease liabilities. In some cases, the annual lease payment is increased by variable charges other than those linked to a rate or index. These include, for example, payments of property tax or building tax. These charges are not included in the measurement of lease liabilities. Leases of land for the construction and operation of wind farms, in addition to the rent, include charges for compensation for the exclusion of land from cultivation for the construction period. These charges are not included in the measurement of the lease liability as no rights to use assets are transferred to the lessee and no services are provided for the benefit of the lessee. Similarly, charges relating to compensation for losses for entering land to perform operation, maintenance and other work related to the operation of a wind power park are also treated similarly.
Decisions on the right of perpetual usufruct of land are usually granted for a fixed period of 99 years. The fee for perpetual usufruct of land is established as a percentage of the land value. The amount of the annual fee for perpetual usufruct of land property is revised no more frequently than once every 3 years, if the value of such property changes, thus it will be a variable fee depending on an index or rate that is included in the measurement of the lease liability.
The Group leases small office equipment (printing equipment, photocopiers, computers, etc.), treated as leases of low-value assets. The Group decided to apply the exemption and not to recognise the right-of-use assets and lease liabilities in respect of these contracts in the statement of financial position.
The Group also applied a practical exemption for short-term leases. This mainly concerns decisions on use of a road or rail lane strip if a decision is issued for less than 12 months.
The Group also takes advantage of a simplification for short-term leases in the case of property leases for an indefinite period with a notice period of less than 12 months, where leased space is not subject to special adjustments, there are no significant exit barriers (e.g. penalties for early termination) and both parties have a practical possibility to lease such space on the market.