SlideShare a Scribd company logo
1 of 5
Download to read offline
Auditor’s
report
Key
figures
Key figures
2010–2019
Proposal for the use of the profit
shown on the balance sheet
Quarterly financial
information
Parent company
financial statements
Investor
information
Operating and
financial review Notes 35
Consolidated
financialstatements
Balance sheet
Statement of comprehensive income Statement of changes in total equity Cash flow statement
Income statement
EUR million Note 2019 2018
Sales 6 5,447 5,242
Other income 9 110 130
Materials and services 10 -2,721 -2,795
Employee benefits 11 -480 -459
Depreciation and amortisation 6, 17, 18 -575 -536
Other expenses 9 -591 -594
Comparable operating profit 6 1,191 987
Items affecting comparability 7 -81 151
Operating profit 6 1,110 1,138
Share of profit of associates and joint ventures 6, 19 744 38
Interest expense -167 -148
Interest income 28 34
Fair value gains and losses on financial instruments 8 8 -8
Other financial expenses - net 6 -15
Finance costs - net 12 -125 -136
Profit before income tax 1,728 1,040
Income tax expense 13 -221 -181
Profit for the year 1,507 858
Attributable to:
Owners of the parent 1,482 843
Non-controlling interests 25 15
1,507 858
Earnings per share for profit attributable to the equity owners of the company
(EUR per share) 14
Basic 1.67 0.95
As Fortum currently has no dilutive instruments outstanding, diluted earnings per share is the same as basic
earnings per share.
EUR million Note 2019 2018
Comparable operating profit 1,191 987
Impairment charges -8 -4
Capital gains and other 7 102
Changes in fair values of derivatives hedging future cash flow 8 -72 98
Nuclear fund adjustment -9 -45
Items affecting comparability 6, 7 -81 151
Operating profit 1,110 1,138
See4Definitions for key ratios
Consolidated income statement
Auditor’s
report
Key
figures
Key figures
2010–2019
Proposal for the use of the profit
shown on the balance sheet
Quarterly financial
information
Parent company
financial statements
Investor
information
Operating and
financial review Notes 37
Consolidated
financialstatements
Income statement Statement of comprehensive income Statement of changes in total equity Cash flow statement
Balance sheet
EUR million Note 31 Dec 2019 31 Dec 2018
ASSETS
Non-current assets
Intangible assets 17 1,143 1,087
Property, plant and equipment and right-of-use assets 18 10,123 9,981
Participations in associates and joint ventures 19 6,435 5,978
Share in State Nuclear Waste Management Fund 29 813 899
Other non-current assets 20 151 139
Deferred tax assets 28 77 70
Derivative financial instruments 4 180 229
Long-term interest-bearing receivables 21 651 683
Total non-current assets 19,571 19,065
Current assets
Inventories 22 230 233
Derivative financial instruments 4 131 326
Short-term interest-bearing receivables 21 384 409
Income tax receivables 28 133 172
Trade and other receivables 23 1,176 1,620
Deposits and securities (maturity over three months) 76 29
Cash and cash equivalents 1,356 557
Liquid funds 24 1,433 584
Total current assets 3,486 3,344
Assets held for sale 3 307 -
Total assets 23,364 22,409
Consolidated balance sheet
EUR million Note 31 Dec 2019 31 Dec 2018
EQUITY
Equity attributable to owners of the parent
Share capital 25 3,046 3,046
Share premium 73 73
Retained earnings 9,982 9,232
Other equity components -118 -510
Total 12,982 11,841
Non-controlling interests 26 252 236
Total equity 13,235 12,077
LIABILITIES
Non-current liabilities
Interest-bearing liabilities 27 6,118 5,007
Derivative financial instruments 4 137 362
Deferred tax liabilities 28 865 720
Nuclear provisions 29 813 899
Other provisions 30 87 91
Pension obligations 31 125 98
Other non-current liabilities 32 167 182
Total non-current liabilities 8,311 7,358
Current liabilities
Interest-bearing liabilities 27 570 1,086
Derivative financial instruments 4 252 829
Trade and other payables 33 943 1,058
Total current liabilities 1,766 2,973
Liabilities related to assets held for sale 3 52 -
Total liabilities 10,129 10,332
Total equity and liabilities 23,364 22,409
Auditor’s
report
Key
figures
Key figures
2010–2019
Proposal for the use of the profit
shown on the balance sheet
Quarterly financial
information
Parent company
financial statements
Investor
information
Operating and
financial review Notes 39
Consolidated
financialstatements
Income statement Balance sheet
Statement of comprehensive income Statement of changes in total equity Cash flow statement
EUR million Note 2019 2018
Cash flow from operating activities
Profit for the year 1,507 858
Adjustments:
Income tax expense 221 181
Finance costs - net 125 136
Share of profit of associates and joint ventures -744 -38
Depreciation and amortisation 575 536
Operating profit before depreciations (EBITDA) 1,685 1,674
Items affecting comparability 81 -151
Comparable EBITDA 1,766 1,523
Non-cash flow items -1 -90
Interest received 29 23
Interest paid -177 -171
Dividends received 239 61
Realised foreign exchange gains and losses 14 231
Income taxes paid -165 -94
Other items -13 -9
Funds from operations 1,691 1,474
Change in settlements for futures 356 -524
Change in working capital -33 -146
Net cash from operating activities 2,015 804
Cash flow from investing activities
Capital expenditures 17, 18 -695 -579
Acquisitions of shares 6 -107 -4,088
Proceeds from sales of fixed assets 35 38
Divestments of shares 53 259
Shareholder loans to associated companies and joint ventures 9 -24
Change in cash collaterals and restricted cash 311 -36
Change in other interest-bearing receivables 25 31
Net cash used in investing activities -369 -4,398
Consolidated cash flow statement
EUR million Note 2019 2018
Cash flow before financing activities 1,646 -3,594
Cash flow from financing activities
Proceeds from long-term liabilities 2,805 1,764
Payments of long-term liabilities -2,567 -586
Change in short-term liabilities -78 135
Dividends paid to the owners of the parent 14 -977 -977
Dividends paid to non-controlling interests -23 -5
Other financing items 1 -4
Net cash from/used in financing activities -839 326
Total net increase(+)/decrease(-) in liquid funds 806 -3,268
Liquid funds at the beginning of the year 584 3,896
Foreign exchange differences in liquid funds 44 -43
Liquid funds at the end of the year 1)
24 1,435 584
1) Includes cash balances of EUR 2 million relating to assets held for sale at 31 December 2019. See4Note 3 Acquisitions, disposals and assets held
for sale.
Realised foreign exchange gains and losses relate mainly to financing of Fortum’s Russian and Swedish subsidiaries and the fact
that the Group’s main external financing currency is EUR. The foreign exchange gains and losses arise from rollover of foreign
exchange contracts hedging these internal loans as major part of the forwards are entered into with short maturities i.e. less
than twelve months.
In Fortum's cash flow statement the daily cash settlements for futures are shown in cash flow from operating activities whereas
the changes in cash collaterals for forwards are included in cash flow from investing activities. The daily cash settlements are
included in trade and other receivables and the cash collaterals are included in the short-term interest-bearing receivables,
see4Note 21 Interest-bearing receivables for additional information.
Capital expenditures in cash flow do not include not yet paid investments. Capitalised borrowing costs are presented in
interest paid.
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
34 Leases
ACCOUNTING POLICIES
The Group leases mainly office buildings and land areas. Until 31 December 2018, the Group's leases were classified as
operating leases under the previous accounting standard, IAS 17 Leases; from 1 January 2019, the Group recognises all leases,
with the exception of short-term (i.e. lease term less than 12 months) and low value leases, in line with IFRS 16 Leases as
right-of-use assets with a corresponding lease liability at the date at which the leased asset is available for use by the Group.
See4Note 1 Significant accounting policies for information on the change in lease accounting policy.
A contract is, or contains a lease if the Group has the right to control the use of an identified asset for a period of time in
exchange for consideration. When determining the lease term, the Group assesses the probability of exercising extension and
termination options over the non-cancellable period by considering all relevant facts and circumstances.
Right-of-use assets and lease liabilities are initally recognised on the consolidated balance sheet at future fixed lease
payments over the lease term. Lease payments are discounted to present value using an effective interest rate. Right-of-use
assets are depreciated on a straight-line basis over the lease term, and reviewed periodically for indication of impairment.
When the future lease payments are revised due to changes in index-linked considerations or the lease term changes,
the right-of-use asset and the corresponding lease liability is remeasured. Any differences arising on reassessments are
recognised in the consolidated income statement.
Interest expense on lease liabilities is presented within Interest expense in the consolidated income statement. In the
consolidated cash flow statement, the principal portion of the lease payment is presented under Payments of long-term
liabilities, and the interest portion as Interest paid under Funds from operations. Variable lease payments, as well as costs for
leases not capitalised due to exemptions in the standard, are presented in Other expenses.
33 Trade and other payables
EUR million 2019 2018
Trade payables 316 334
Accrued expenses and deferred income
Accrued personnel expenses 97 103
Accrued interest expenses 80 98
Contract liabilities 31 40
Other accrued expenses and deferred income 42 80
Other liabilities
VAT liability 54 34
Current tax liability 64 30
Advances received 78 110
Current provisions 1)
13 14
Other liabilities 168 214
BS Total 943 1,058
1) See4Note 30 Other provisions.
Contract liabilities comprise mainly of project and waste management services that are invoiced but not delivered
at the reporting date.
The management considers that the amount of trade and other payables approximates fair value.
Auditor’s
report
Consolidated
financial statements
Key
figures
Key figures
2010–2019
Proposal for the use of the profit
shown on the balance sheet
Quarterly financial
information
Parent company
financial statements
Investor
information
Operating and
financial review 108
Notes
Basis of preparation Income statement Off balance sheet items
Risks Group structure and related parties
Balance sheet
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
Amounts recognised in consolidated financial statements
EUR million 2019
In consolidated Income Statement
Depreciation -18
Interest expense on lease liabilities -3
On consolidated balance sheet
Additions to right-of-use assets 38
Of which land 8
Of which buildings, plants and structures 27
Of which machinery and equipment 4
Carrying amount of right-of-use assets 114
Of which land 33
Of which buildings, plants and structures 70
Of which machinery and equipment 11
Lease liabilities 108
In consolidated cash flow statement
Cash outflow for leases -18
Lease commitments
The Group has EUR 22 million off-balance sheet future commitments for leases that have not commenced on 31
December 2019.
See4Note 1 Significant accounting policies,4Note 4 Financial risk management,4Note 18 Property, plant and
equipment and right-of-use assets, and4Note 27 Interest-bearing liabilities for more information.
35 Capital and other commitments
Capital commitments
EUR million 2019 2018
Property, plant and equipment 260 322
Capital commitments are off-balance sheet capital expenditures contracted for at the balance sheet date.
Other commitments
On 8 October 2019, Fortum entered into agreements to acquire all the shares in Uniper SE held by funds
managed by Elliott Management Corporation and its affiliates (Elliott) and Knight Vinke Energy Advisors Limited
and its affiliates (Knight Vinke), a total shareholding in excess of 20.5%. The transaction will be financed
with existing cash resources and committed credit facilities underwritten by Barclays Bank PLC. In the said
agreements Fortum has committed to paying the acquisition price of EUR 2.3–2.6 billion depending on the
amount of shares acquired.
Fortum has committed to provide a maximum of EUR 85 million to Voimaosakeyhtiö SF, for its participation in
the Fennovoima nuclear power project in Finland. Furthermore, Fortum's remaining direct commitment regarding
the construction of a waste-to-energy combined heat and power plant (CHP) in Kaunas, Lithuania is EUR 7 million
at maximum. The investment is made through Kauno Kogeneracinė Jėgainė (KKJ), a joint venture owned together
with Lietuvos Energija.
Fortum has also commited to provide a maximum of EUR 7 million to a joint venture with Numaligarh Refinery
Limited (NRL) and Chempolis to build and operate a biorefinery in Assam, India.
Teollisuuden Voima Oyj (TVO) is building Olkiluoto 3, the nuclear power plant, which is funded through external
loans, share issues and shareholder loans according to shareholders' agreement between the owners of TVO.
At end of December 2019, Fortum had EUR 170 million (2018: 170) outstanding receivables regarding Olkiluoto
3 and is additionally committed to provide at maximum EUR 63 million. TVO shareholder loan is classified as
participation in joint ventures.
In June 2018, the Swedish Government approved the legislation regarding Sweden’s national strategy for
implementation of the EU’s Water Framework Directive. The largest hydro industry companies will create a
common hydro-power fund to finance large parts of the environmental actions needed. The fund will have a total
financial cap of SEK 10 billion to be paid over a 20-year period, and the largest operators will contribute to the
fund proportionately based on their respective market share of hydro-power production. Fortum's share is 23% of
the funds' total financing.
Auditor’s
report
Consolidated
financial statements
Key
figures
Key figures
2010–2019
Proposal for the use of the profit
shown on the balance sheet
Quarterly financial
information
Parent company
financial statements
Investor
information
Operating and
financial review 109
Notes
Basis of preparation Income statement
Risks Group structure and related parties
Off balance sheet items
Balance sheet

More Related Content

Similar to 105-26-Fortum-FCF.pdf

KNOT Offshore Partners Q2 2013 results presentation
KNOT Offshore Partners Q2 2013 results presentationKNOT Offshore Partners Q2 2013 results presentation
KNOT Offshore Partners Q2 2013 results presentationTradeWindsnews
 
Hcs 2 q_2019_con_finalsigned
Hcs 2 q_2019_con_finalsignedHcs 2 q_2019_con_finalsigned
Hcs 2 q_2019_con_finalsignedHyundai Finance
 
AT&S Annual financial report 2018/19
AT&S Annual financial report 2018/19AT&S Annual financial report 2018/19
AT&S Annual financial report 2018/19AT&S_IR
 
ACCIONA H1 2018 Results
ACCIONA H1 2018 ResultsACCIONA H1 2018 Results
ACCIONA H1 2018 Resultsacciona
 
캐 재무제표 2015_영
캐 재무제표 2015_영캐 재무제표 2015_영
캐 재무제표 2015_영Hyundai Finance
 
2Q21_Audit_EN.pdf
2Q21_Audit_EN.pdf2Q21_Audit_EN.pdf
2Q21_Audit_EN.pdfirhcs
 
3Q21_Audit_EN.pdf
3Q21_Audit_EN.pdf3Q21_Audit_EN.pdf
3Q21_Audit_EN.pdfirhcs
 
ACCIONA H1 2020 Results
ACCIONA H1 2020 ResultsACCIONA H1 2020 Results
ACCIONA H1 2020 Resultsacciona
 
Hcs 4 q_2017_consolidated_final
Hcs 4 q_2017_consolidated_finalHcs 4 q_2017_consolidated_final
Hcs 4 q_2017_consolidated_finalHyundai Finance
 
AT&T Financial and Operational Results
AT&T Financial and Operational ResultsAT&T Financial and Operational Results
AT&T Financial and Operational Resultsfinance1
 
AT&TFinancial and Operational Results
AT&TFinancial and Operational ResultsAT&TFinancial and Operational Results
AT&TFinancial and Operational Resultsfinance1
 
2016 영문 감사보고서 en
2016 영문 감사보고서  en2016 영문 감사보고서  en
2016 영문 감사보고서 enHyundai Finance
 
AT&S Annual financial report 2017/18
AT&S Annual financial report 2017/18AT&S Annual financial report 2017/18
AT&S Annual financial report 2017/18AT&S_IR
 
AT&S Annual financial report 2017/18
AT&S Annual financial report 2017/18AT&S Annual financial report 2017/18
AT&S Annual financial report 2017/18AT&S_IR
 
ACCIONA first quarter 2018 results
ACCIONA first quarter 2018 resultsACCIONA first quarter 2018 results
ACCIONA first quarter 2018 resultsacciona
 

Similar to 105-26-Fortum-FCF.pdf (20)

Rr3 q 2018 en
Rr3 q 2018 enRr3 q 2018 en
Rr3 q 2018 en
 
KNOT Offshore Partners Q2 2013 results presentation
KNOT Offshore Partners Q2 2013 results presentationKNOT Offshore Partners Q2 2013 results presentation
KNOT Offshore Partners Q2 2013 results presentation
 
Hcs 2 q_2019_con_finalsigned
Hcs 2 q_2019_con_finalsignedHcs 2 q_2019_con_finalsigned
Hcs 2 q_2019_con_finalsigned
 
AT&S Annual financial report 2018/19
AT&S Annual financial report 2018/19AT&S Annual financial report 2018/19
AT&S Annual financial report 2018/19
 
Hcs 2 q_2020_consol_
Hcs 2 q_2020_consol_Hcs 2 q_2020_consol_
Hcs 2 q_2020_consol_
 
ACCIONA H1 2018 Results
ACCIONA H1 2018 ResultsACCIONA H1 2018 Results
ACCIONA H1 2018 Results
 
UBA 2018 annual report
UBA 2018 annual reportUBA 2018 annual report
UBA 2018 annual report
 
캐 재무제표 2015_영
캐 재무제표 2015_영캐 재무제표 2015_영
캐 재무제표 2015_영
 
2Q21_Audit_EN.pdf
2Q21_Audit_EN.pdf2Q21_Audit_EN.pdf
2Q21_Audit_EN.pdf
 
3Q21_Audit_EN.pdf
3Q21_Audit_EN.pdf3Q21_Audit_EN.pdf
3Q21_Audit_EN.pdf
 
Rr2 q 2018 en
Rr2 q 2018 enRr2 q 2018 en
Rr2 q 2018 en
 
ACCIONA H1 2020 Results
ACCIONA H1 2020 ResultsACCIONA H1 2020 Results
ACCIONA H1 2020 Results
 
Hcs 4 q_2017_consolidated_final
Hcs 4 q_2017_consolidated_finalHcs 4 q_2017_consolidated_final
Hcs 4 q_2017_consolidated_final
 
AT&T Financial and Operational Results
AT&T Financial and Operational ResultsAT&T Financial and Operational Results
AT&T Financial and Operational Results
 
AT&TFinancial and Operational Results
AT&TFinancial and Operational ResultsAT&TFinancial and Operational Results
AT&TFinancial and Operational Results
 
Fy 2019 1 q en
Fy 2019 1 q enFy 2019 1 q en
Fy 2019 1 q en
 
2016 영문 감사보고서 en
2016 영문 감사보고서  en2016 영문 감사보고서  en
2016 영문 감사보고서 en
 
AT&S Annual financial report 2017/18
AT&S Annual financial report 2017/18AT&S Annual financial report 2017/18
AT&S Annual financial report 2017/18
 
AT&S Annual financial report 2017/18
AT&S Annual financial report 2017/18AT&S Annual financial report 2017/18
AT&S Annual financial report 2017/18
 
ACCIONA first quarter 2018 results
ACCIONA first quarter 2018 resultsACCIONA first quarter 2018 results
ACCIONA first quarter 2018 results
 

Recently uploaded

Mondelez State of Snacking and Future Trends 2023
Mondelez State of Snacking and Future Trends 2023Mondelez State of Snacking and Future Trends 2023
Mondelez State of Snacking and Future Trends 2023Neil Kimberley
 
Pharma Works Profile of Karan Communications
Pharma Works Profile of Karan CommunicationsPharma Works Profile of Karan Communications
Pharma Works Profile of Karan Communicationskarancommunications
 
Lucknow 💋 Escorts in Lucknow - 450+ Call Girl Cash Payment 8923113531 Neha Th...
Lucknow 💋 Escorts in Lucknow - 450+ Call Girl Cash Payment 8923113531 Neha Th...Lucknow 💋 Escorts in Lucknow - 450+ Call Girl Cash Payment 8923113531 Neha Th...
Lucknow 💋 Escorts in Lucknow - 450+ Call Girl Cash Payment 8923113531 Neha Th...anilsa9823
 
Monthly Social Media Update April 2024 pptx.pptx
Monthly Social Media Update April 2024 pptx.pptxMonthly Social Media Update April 2024 pptx.pptx
Monthly Social Media Update April 2024 pptx.pptxAndy Lambert
 
Call Girls Pune Just Call 9907093804 Top Class Call Girl Service Available
Call Girls Pune Just Call 9907093804 Top Class Call Girl Service AvailableCall Girls Pune Just Call 9907093804 Top Class Call Girl Service Available
Call Girls Pune Just Call 9907093804 Top Class Call Girl Service AvailableDipal Arora
 
It will be International Nurses' Day on 12 May
It will be International Nurses' Day on 12 MayIt will be International Nurses' Day on 12 May
It will be International Nurses' Day on 12 MayNZSG
 
Monte Carlo simulation : Simulation using MCSM
Monte Carlo simulation : Simulation using MCSMMonte Carlo simulation : Simulation using MCSM
Monte Carlo simulation : Simulation using MCSMRavindra Nath Shukla
 
Famous Olympic Siblings from the 21st Century
Famous Olympic Siblings from the 21st CenturyFamous Olympic Siblings from the 21st Century
Famous Olympic Siblings from the 21st Centuryrwgiffor
 
Russian Call Girls In Gurgaon ❤️8448577510 ⊹Best Escorts Service In 24/7 Delh...
Russian Call Girls In Gurgaon ❤️8448577510 ⊹Best Escorts Service In 24/7 Delh...Russian Call Girls In Gurgaon ❤️8448577510 ⊹Best Escorts Service In 24/7 Delh...
Russian Call Girls In Gurgaon ❤️8448577510 ⊹Best Escorts Service In 24/7 Delh...lizamodels9
 
MONA 98765-12871 CALL GIRLS IN LUDHIANA LUDHIANA CALL GIRL
MONA 98765-12871 CALL GIRLS IN LUDHIANA LUDHIANA CALL GIRLMONA 98765-12871 CALL GIRLS IN LUDHIANA LUDHIANA CALL GIRL
MONA 98765-12871 CALL GIRLS IN LUDHIANA LUDHIANA CALL GIRLSeo
 
Regression analysis: Simple Linear Regression Multiple Linear Regression
Regression analysis:  Simple Linear Regression Multiple Linear RegressionRegression analysis:  Simple Linear Regression Multiple Linear Regression
Regression analysis: Simple Linear Regression Multiple Linear RegressionRavindra Nath Shukla
 
Call Girls Jp Nagar Just Call 👗 7737669865 👗 Top Class Call Girl Service Bang...
Call Girls Jp Nagar Just Call 👗 7737669865 👗 Top Class Call Girl Service Bang...Call Girls Jp Nagar Just Call 👗 7737669865 👗 Top Class Call Girl Service Bang...
Call Girls Jp Nagar Just Call 👗 7737669865 👗 Top Class Call Girl Service Bang...amitlee9823
 
Call Girls in Gomti Nagar - 7388211116 - With room Service
Call Girls in Gomti Nagar - 7388211116  - With room ServiceCall Girls in Gomti Nagar - 7388211116  - With room Service
Call Girls in Gomti Nagar - 7388211116 - With room Servicediscovermytutordmt
 
Call Girls Hebbal Just Call 👗 7737669865 👗 Top Class Call Girl Service Bangalore
Call Girls Hebbal Just Call 👗 7737669865 👗 Top Class Call Girl Service BangaloreCall Girls Hebbal Just Call 👗 7737669865 👗 Top Class Call Girl Service Bangalore
Call Girls Hebbal Just Call 👗 7737669865 👗 Top Class Call Girl Service Bangaloreamitlee9823
 
Enhancing and Restoring Safety & Quality Cultures - Dave Litwiller - May 2024...
Enhancing and Restoring Safety & Quality Cultures - Dave Litwiller - May 2024...Enhancing and Restoring Safety & Quality Cultures - Dave Litwiller - May 2024...
Enhancing and Restoring Safety & Quality Cultures - Dave Litwiller - May 2024...Dave Litwiller
 
A DAY IN THE LIFE OF A SALESMAN / WOMAN
A DAY IN THE LIFE OF A  SALESMAN / WOMANA DAY IN THE LIFE OF A  SALESMAN / WOMAN
A DAY IN THE LIFE OF A SALESMAN / WOMANIlamathiKannappan
 
The Coffee Bean & Tea Leaf(CBTL), Business strategy case study
The Coffee Bean & Tea Leaf(CBTL), Business strategy case studyThe Coffee Bean & Tea Leaf(CBTL), Business strategy case study
The Coffee Bean & Tea Leaf(CBTL), Business strategy case studyEthan lee
 
The Path to Product Excellence: Avoiding Common Pitfalls and Enhancing Commun...
The Path to Product Excellence: Avoiding Common Pitfalls and Enhancing Commun...The Path to Product Excellence: Avoiding Common Pitfalls and Enhancing Commun...
The Path to Product Excellence: Avoiding Common Pitfalls and Enhancing Commun...Aggregage
 
Call Girls Navi Mumbai Just Call 9907093804 Top Class Call Girl Service Avail...
Call Girls Navi Mumbai Just Call 9907093804 Top Class Call Girl Service Avail...Call Girls Navi Mumbai Just Call 9907093804 Top Class Call Girl Service Avail...
Call Girls Navi Mumbai Just Call 9907093804 Top Class Call Girl Service Avail...Dipal Arora
 

Recently uploaded (20)

Mondelez State of Snacking and Future Trends 2023
Mondelez State of Snacking and Future Trends 2023Mondelez State of Snacking and Future Trends 2023
Mondelez State of Snacking and Future Trends 2023
 
Pharma Works Profile of Karan Communications
Pharma Works Profile of Karan CommunicationsPharma Works Profile of Karan Communications
Pharma Works Profile of Karan Communications
 
Lucknow 💋 Escorts in Lucknow - 450+ Call Girl Cash Payment 8923113531 Neha Th...
Lucknow 💋 Escorts in Lucknow - 450+ Call Girl Cash Payment 8923113531 Neha Th...Lucknow 💋 Escorts in Lucknow - 450+ Call Girl Cash Payment 8923113531 Neha Th...
Lucknow 💋 Escorts in Lucknow - 450+ Call Girl Cash Payment 8923113531 Neha Th...
 
Monthly Social Media Update April 2024 pptx.pptx
Monthly Social Media Update April 2024 pptx.pptxMonthly Social Media Update April 2024 pptx.pptx
Monthly Social Media Update April 2024 pptx.pptx
 
Call Girls Pune Just Call 9907093804 Top Class Call Girl Service Available
Call Girls Pune Just Call 9907093804 Top Class Call Girl Service AvailableCall Girls Pune Just Call 9907093804 Top Class Call Girl Service Available
Call Girls Pune Just Call 9907093804 Top Class Call Girl Service Available
 
It will be International Nurses' Day on 12 May
It will be International Nurses' Day on 12 MayIt will be International Nurses' Day on 12 May
It will be International Nurses' Day on 12 May
 
Monte Carlo simulation : Simulation using MCSM
Monte Carlo simulation : Simulation using MCSMMonte Carlo simulation : Simulation using MCSM
Monte Carlo simulation : Simulation using MCSM
 
Famous Olympic Siblings from the 21st Century
Famous Olympic Siblings from the 21st CenturyFamous Olympic Siblings from the 21st Century
Famous Olympic Siblings from the 21st Century
 
Russian Call Girls In Gurgaon ❤️8448577510 ⊹Best Escorts Service In 24/7 Delh...
Russian Call Girls In Gurgaon ❤️8448577510 ⊹Best Escorts Service In 24/7 Delh...Russian Call Girls In Gurgaon ❤️8448577510 ⊹Best Escorts Service In 24/7 Delh...
Russian Call Girls In Gurgaon ❤️8448577510 ⊹Best Escorts Service In 24/7 Delh...
 
Forklift Operations: Safety through Cartoons
Forklift Operations: Safety through CartoonsForklift Operations: Safety through Cartoons
Forklift Operations: Safety through Cartoons
 
MONA 98765-12871 CALL GIRLS IN LUDHIANA LUDHIANA CALL GIRL
MONA 98765-12871 CALL GIRLS IN LUDHIANA LUDHIANA CALL GIRLMONA 98765-12871 CALL GIRLS IN LUDHIANA LUDHIANA CALL GIRL
MONA 98765-12871 CALL GIRLS IN LUDHIANA LUDHIANA CALL GIRL
 
Regression analysis: Simple Linear Regression Multiple Linear Regression
Regression analysis:  Simple Linear Regression Multiple Linear RegressionRegression analysis:  Simple Linear Regression Multiple Linear Regression
Regression analysis: Simple Linear Regression Multiple Linear Regression
 
Call Girls Jp Nagar Just Call 👗 7737669865 👗 Top Class Call Girl Service Bang...
Call Girls Jp Nagar Just Call 👗 7737669865 👗 Top Class Call Girl Service Bang...Call Girls Jp Nagar Just Call 👗 7737669865 👗 Top Class Call Girl Service Bang...
Call Girls Jp Nagar Just Call 👗 7737669865 👗 Top Class Call Girl Service Bang...
 
Call Girls in Gomti Nagar - 7388211116 - With room Service
Call Girls in Gomti Nagar - 7388211116  - With room ServiceCall Girls in Gomti Nagar - 7388211116  - With room Service
Call Girls in Gomti Nagar - 7388211116 - With room Service
 
Call Girls Hebbal Just Call 👗 7737669865 👗 Top Class Call Girl Service Bangalore
Call Girls Hebbal Just Call 👗 7737669865 👗 Top Class Call Girl Service BangaloreCall Girls Hebbal Just Call 👗 7737669865 👗 Top Class Call Girl Service Bangalore
Call Girls Hebbal Just Call 👗 7737669865 👗 Top Class Call Girl Service Bangalore
 
Enhancing and Restoring Safety & Quality Cultures - Dave Litwiller - May 2024...
Enhancing and Restoring Safety & Quality Cultures - Dave Litwiller - May 2024...Enhancing and Restoring Safety & Quality Cultures - Dave Litwiller - May 2024...
Enhancing and Restoring Safety & Quality Cultures - Dave Litwiller - May 2024...
 
A DAY IN THE LIFE OF A SALESMAN / WOMAN
A DAY IN THE LIFE OF A  SALESMAN / WOMANA DAY IN THE LIFE OF A  SALESMAN / WOMAN
A DAY IN THE LIFE OF A SALESMAN / WOMAN
 
The Coffee Bean & Tea Leaf(CBTL), Business strategy case study
The Coffee Bean & Tea Leaf(CBTL), Business strategy case studyThe Coffee Bean & Tea Leaf(CBTL), Business strategy case study
The Coffee Bean & Tea Leaf(CBTL), Business strategy case study
 
The Path to Product Excellence: Avoiding Common Pitfalls and Enhancing Commun...
The Path to Product Excellence: Avoiding Common Pitfalls and Enhancing Commun...The Path to Product Excellence: Avoiding Common Pitfalls and Enhancing Commun...
The Path to Product Excellence: Avoiding Common Pitfalls and Enhancing Commun...
 
Call Girls Navi Mumbai Just Call 9907093804 Top Class Call Girl Service Avail...
Call Girls Navi Mumbai Just Call 9907093804 Top Class Call Girl Service Avail...Call Girls Navi Mumbai Just Call 9907093804 Top Class Call Girl Service Avail...
Call Girls Navi Mumbai Just Call 9907093804 Top Class Call Girl Service Avail...
 

105-26-Fortum-FCF.pdf

  • 1. Auditor’s report Key figures Key figures 2010–2019 Proposal for the use of the profit shown on the balance sheet Quarterly financial information Parent company financial statements Investor information Operating and financial review Notes 35 Consolidated financialstatements Balance sheet Statement of comprehensive income Statement of changes in total equity Cash flow statement Income statement EUR million Note 2019 2018 Sales 6 5,447 5,242 Other income 9 110 130 Materials and services 10 -2,721 -2,795 Employee benefits 11 -480 -459 Depreciation and amortisation 6, 17, 18 -575 -536 Other expenses 9 -591 -594 Comparable operating profit 6 1,191 987 Items affecting comparability 7 -81 151 Operating profit 6 1,110 1,138 Share of profit of associates and joint ventures 6, 19 744 38 Interest expense -167 -148 Interest income 28 34 Fair value gains and losses on financial instruments 8 8 -8 Other financial expenses - net 6 -15 Finance costs - net 12 -125 -136 Profit before income tax 1,728 1,040 Income tax expense 13 -221 -181 Profit for the year 1,507 858 Attributable to: Owners of the parent 1,482 843 Non-controlling interests 25 15 1,507 858 Earnings per share for profit attributable to the equity owners of the company (EUR per share) 14 Basic 1.67 0.95 As Fortum currently has no dilutive instruments outstanding, diluted earnings per share is the same as basic earnings per share. EUR million Note 2019 2018 Comparable operating profit 1,191 987 Impairment charges -8 -4 Capital gains and other 7 102 Changes in fair values of derivatives hedging future cash flow 8 -72 98 Nuclear fund adjustment -9 -45 Items affecting comparability 6, 7 -81 151 Operating profit 1,110 1,138 See4Definitions for key ratios Consolidated income statement
  • 2. Auditor’s report Key figures Key figures 2010–2019 Proposal for the use of the profit shown on the balance sheet Quarterly financial information Parent company financial statements Investor information Operating and financial review Notes 37 Consolidated financialstatements Income statement Statement of comprehensive income Statement of changes in total equity Cash flow statement Balance sheet EUR million Note 31 Dec 2019 31 Dec 2018 ASSETS Non-current assets Intangible assets 17 1,143 1,087 Property, plant and equipment and right-of-use assets 18 10,123 9,981 Participations in associates and joint ventures 19 6,435 5,978 Share in State Nuclear Waste Management Fund 29 813 899 Other non-current assets 20 151 139 Deferred tax assets 28 77 70 Derivative financial instruments 4 180 229 Long-term interest-bearing receivables 21 651 683 Total non-current assets 19,571 19,065 Current assets Inventories 22 230 233 Derivative financial instruments 4 131 326 Short-term interest-bearing receivables 21 384 409 Income tax receivables 28 133 172 Trade and other receivables 23 1,176 1,620 Deposits and securities (maturity over three months) 76 29 Cash and cash equivalents 1,356 557 Liquid funds 24 1,433 584 Total current assets 3,486 3,344 Assets held for sale 3 307 - Total assets 23,364 22,409 Consolidated balance sheet EUR million Note 31 Dec 2019 31 Dec 2018 EQUITY Equity attributable to owners of the parent Share capital 25 3,046 3,046 Share premium 73 73 Retained earnings 9,982 9,232 Other equity components -118 -510 Total 12,982 11,841 Non-controlling interests 26 252 236 Total equity 13,235 12,077 LIABILITIES Non-current liabilities Interest-bearing liabilities 27 6,118 5,007 Derivative financial instruments 4 137 362 Deferred tax liabilities 28 865 720 Nuclear provisions 29 813 899 Other provisions 30 87 91 Pension obligations 31 125 98 Other non-current liabilities 32 167 182 Total non-current liabilities 8,311 7,358 Current liabilities Interest-bearing liabilities 27 570 1,086 Derivative financial instruments 4 252 829 Trade and other payables 33 943 1,058 Total current liabilities 1,766 2,973 Liabilities related to assets held for sale 3 52 - Total liabilities 10,129 10,332 Total equity and liabilities 23,364 22,409
  • 3. Auditor’s report Key figures Key figures 2010–2019 Proposal for the use of the profit shown on the balance sheet Quarterly financial information Parent company financial statements Investor information Operating and financial review Notes 39 Consolidated financialstatements Income statement Balance sheet Statement of comprehensive income Statement of changes in total equity Cash flow statement EUR million Note 2019 2018 Cash flow from operating activities Profit for the year 1,507 858 Adjustments: Income tax expense 221 181 Finance costs - net 125 136 Share of profit of associates and joint ventures -744 -38 Depreciation and amortisation 575 536 Operating profit before depreciations (EBITDA) 1,685 1,674 Items affecting comparability 81 -151 Comparable EBITDA 1,766 1,523 Non-cash flow items -1 -90 Interest received 29 23 Interest paid -177 -171 Dividends received 239 61 Realised foreign exchange gains and losses 14 231 Income taxes paid -165 -94 Other items -13 -9 Funds from operations 1,691 1,474 Change in settlements for futures 356 -524 Change in working capital -33 -146 Net cash from operating activities 2,015 804 Cash flow from investing activities Capital expenditures 17, 18 -695 -579 Acquisitions of shares 6 -107 -4,088 Proceeds from sales of fixed assets 35 38 Divestments of shares 53 259 Shareholder loans to associated companies and joint ventures 9 -24 Change in cash collaterals and restricted cash 311 -36 Change in other interest-bearing receivables 25 31 Net cash used in investing activities -369 -4,398 Consolidated cash flow statement EUR million Note 2019 2018 Cash flow before financing activities 1,646 -3,594 Cash flow from financing activities Proceeds from long-term liabilities 2,805 1,764 Payments of long-term liabilities -2,567 -586 Change in short-term liabilities -78 135 Dividends paid to the owners of the parent 14 -977 -977 Dividends paid to non-controlling interests -23 -5 Other financing items 1 -4 Net cash from/used in financing activities -839 326 Total net increase(+)/decrease(-) in liquid funds 806 -3,268 Liquid funds at the beginning of the year 584 3,896 Foreign exchange differences in liquid funds 44 -43 Liquid funds at the end of the year 1) 24 1,435 584 1) Includes cash balances of EUR 2 million relating to assets held for sale at 31 December 2019. See4Note 3 Acquisitions, disposals and assets held for sale. Realised foreign exchange gains and losses relate mainly to financing of Fortum’s Russian and Swedish subsidiaries and the fact that the Group’s main external financing currency is EUR. The foreign exchange gains and losses arise from rollover of foreign exchange contracts hedging these internal loans as major part of the forwards are entered into with short maturities i.e. less than twelve months. In Fortum's cash flow statement the daily cash settlements for futures are shown in cash flow from operating activities whereas the changes in cash collaterals for forwards are included in cash flow from investing activities. The daily cash settlements are included in trade and other receivables and the cash collaterals are included in the short-term interest-bearing receivables, see4Note 21 Interest-bearing receivables for additional information. Capital expenditures in cash flow do not include not yet paid investments. Capitalised borrowing costs are presented in interest paid.
  • 4. 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 34 Leases ACCOUNTING POLICIES The Group leases mainly office buildings and land areas. Until 31 December 2018, the Group's leases were classified as operating leases under the previous accounting standard, IAS 17 Leases; from 1 January 2019, the Group recognises all leases, with the exception of short-term (i.e. lease term less than 12 months) and low value leases, in line with IFRS 16 Leases as right-of-use assets with a corresponding lease liability at the date at which the leased asset is available for use by the Group. See4Note 1 Significant accounting policies for information on the change in lease accounting policy. A contract is, or contains a lease if the Group has the right to control the use of an identified asset for a period of time in exchange for consideration. When determining the lease term, the Group assesses the probability of exercising extension and termination options over the non-cancellable period by considering all relevant facts and circumstances. Right-of-use assets and lease liabilities are initally recognised on the consolidated balance sheet at future fixed lease payments over the lease term. Lease payments are discounted to present value using an effective interest rate. Right-of-use assets are depreciated on a straight-line basis over the lease term, and reviewed periodically for indication of impairment. When the future lease payments are revised due to changes in index-linked considerations or the lease term changes, the right-of-use asset and the corresponding lease liability is remeasured. Any differences arising on reassessments are recognised in the consolidated income statement. Interest expense on lease liabilities is presented within Interest expense in the consolidated income statement. In the consolidated cash flow statement, the principal portion of the lease payment is presented under Payments of long-term liabilities, and the interest portion as Interest paid under Funds from operations. Variable lease payments, as well as costs for leases not capitalised due to exemptions in the standard, are presented in Other expenses. 33 Trade and other payables EUR million 2019 2018 Trade payables 316 334 Accrued expenses and deferred income Accrued personnel expenses 97 103 Accrued interest expenses 80 98 Contract liabilities 31 40 Other accrued expenses and deferred income 42 80 Other liabilities VAT liability 54 34 Current tax liability 64 30 Advances received 78 110 Current provisions 1) 13 14 Other liabilities 168 214 BS Total 943 1,058 1) See4Note 30 Other provisions. Contract liabilities comprise mainly of project and waste management services that are invoiced but not delivered at the reporting date. The management considers that the amount of trade and other payables approximates fair value. Auditor’s report Consolidated financial statements Key figures Key figures 2010–2019 Proposal for the use of the profit shown on the balance sheet Quarterly financial information Parent company financial statements Investor information Operating and financial review 108 Notes Basis of preparation Income statement Off balance sheet items Risks Group structure and related parties Balance sheet
  • 5. 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 Amounts recognised in consolidated financial statements EUR million 2019 In consolidated Income Statement Depreciation -18 Interest expense on lease liabilities -3 On consolidated balance sheet Additions to right-of-use assets 38 Of which land 8 Of which buildings, plants and structures 27 Of which machinery and equipment 4 Carrying amount of right-of-use assets 114 Of which land 33 Of which buildings, plants and structures 70 Of which machinery and equipment 11 Lease liabilities 108 In consolidated cash flow statement Cash outflow for leases -18 Lease commitments The Group has EUR 22 million off-balance sheet future commitments for leases that have not commenced on 31 December 2019. See4Note 1 Significant accounting policies,4Note 4 Financial risk management,4Note 18 Property, plant and equipment and right-of-use assets, and4Note 27 Interest-bearing liabilities for more information. 35 Capital and other commitments Capital commitments EUR million 2019 2018 Property, plant and equipment 260 322 Capital commitments are off-balance sheet capital expenditures contracted for at the balance sheet date. Other commitments On 8 October 2019, Fortum entered into agreements to acquire all the shares in Uniper SE held by funds managed by Elliott Management Corporation and its affiliates (Elliott) and Knight Vinke Energy Advisors Limited and its affiliates (Knight Vinke), a total shareholding in excess of 20.5%. The transaction will be financed with existing cash resources and committed credit facilities underwritten by Barclays Bank PLC. In the said agreements Fortum has committed to paying the acquisition price of EUR 2.3–2.6 billion depending on the amount of shares acquired. Fortum has committed to provide a maximum of EUR 85 million to Voimaosakeyhtiö SF, for its participation in the Fennovoima nuclear power project in Finland. Furthermore, Fortum's remaining direct commitment regarding the construction of a waste-to-energy combined heat and power plant (CHP) in Kaunas, Lithuania is EUR 7 million at maximum. The investment is made through Kauno Kogeneracinė Jėgainė (KKJ), a joint venture owned together with Lietuvos Energija. Fortum has also commited to provide a maximum of EUR 7 million to a joint venture with Numaligarh Refinery Limited (NRL) and Chempolis to build and operate a biorefinery in Assam, India. Teollisuuden Voima Oyj (TVO) is building Olkiluoto 3, the nuclear power plant, which is funded through external loans, share issues and shareholder loans according to shareholders' agreement between the owners of TVO. At end of December 2019, Fortum had EUR 170 million (2018: 170) outstanding receivables regarding Olkiluoto 3 and is additionally committed to provide at maximum EUR 63 million. TVO shareholder loan is classified as participation in joint ventures. In June 2018, the Swedish Government approved the legislation regarding Sweden’s national strategy for implementation of the EU’s Water Framework Directive. The largest hydro industry companies will create a common hydro-power fund to finance large parts of the environmental actions needed. The fund will have a total financial cap of SEK 10 billion to be paid over a 20-year period, and the largest operators will contribute to the fund proportionately based on their respective market share of hydro-power production. Fortum's share is 23% of the funds' total financing. Auditor’s report Consolidated financial statements Key figures Key figures 2010–2019 Proposal for the use of the profit shown on the balance sheet Quarterly financial information Parent company financial statements Investor information Operating and financial review 109 Notes Basis of preparation Income statement Risks Group structure and related parties Off balance sheet items Balance sheet