Slides
Page 1
1 Report on CEZ Group Financial Results for Q1–Q3 2025 Non-audited consolidated results prepared in accordance with International Financial Reporting Standards (IFRS) as adopted by the European Union November 11, 2025 CLEAN ENERGY OF TOMORROW
Page 2
2 Agenda Overall Results and Full-Year Outlook Generation and Mining Distribution and Sales
Page 3
3 Total financial results (CZK bn) Q1–Q3 2024 Q1–Q3 2025 Diff % Operating revenues 244.1 240.4 -3.7 -2% EBITDA 100.2 103.2 +2.9 +3% Income before taxes 63.3 51.1 -12.2 -19% Net income 23.0 21.5 -1.5 -7% Adjusted net income* 24.6 22.2 -2.5 -10% Net operating cash flow** 108.6 64.7 -44.0 -40% CAPEX 34.7 38.7 +3.9 +11% * Adjusted net income = Net income attributable to the equity holders of the parent company, adjusted in particular for extraordinary effects that are generally unrelated to ordinary financial performance in a given period (especially creation and settlement of impairments of property, plant, and equipment) ** The year-over-year decrease of net operating cash flow was caused in particular by a positive change in working capital in 2024 as a result of falling commodity prices.
Page 4
4 Main Causes of Year-over-Year Change in EBITDA 100.2 103.2 +7.4 -9.5 -3.0 -0.6 +4.6 +4.3 -0.2 20 40 60 80 100 120 Q1–Q3 2024 Generating facilities Trading MINING ČEZ Distribuce GasNet SALES Intragroup eliminations Q1–Q3 2025 CZK billions +2,9 mld. Kč +3 % GENERATION DISTRIBUTION GENERATION segment Generating facilities (CZK -9.5 bn) ▪ Impact of realized prices of electricity, purchase prices of emission allowances and gas, exchange rate hedging in Czechia (CZK -10.5 bn) ▪ Lower generation volumes of hydroelectric power plants (CZK -1.9 bn) ▪ Impact of fuel cycle extension at nuclear power plants and increased capacity of the Dukovany NPP (CZK +3.1 bn) ▪ Other effects (CZK -0.2 bn), mainly higher fixed expenses Trading (CZK -3.0 bn) ▪ Lower proprietary trading margin (CZK -2.6 bn): income of CZK 1.9 bn compared to income of CZK 4.5 bn in Q1–Q3 2024 ▪ Other trade and intragroup effects (CZK -0.4 bn) DISTRIBUTION segment ČEZ Distribuce (CZK +4.6 bn) ▪ Higher allowed revenues thanks to growing investments in distribution assets (CZK +2.1 bn) ▪ Correction factor (CZK +1.3 bn) ▪ Other (CZK +1.2 bn), mainly other allowed revenues GasNet (CZK +7.4 bn) - inclusion in CEZ Group consolidation as of September 1, 2024 SALES Segment (CZK +4.3 bn) ▪ Lower costs of commodity acquisitions and deviations thanks to market stabilization (CZK +4.1 bn) ▪ Impact of sales of undelivered commodity of ČEZ Prodej due to warmer weather in H1 2024 (CZK +1.3 bn) ▪ Proceeds in 2024 from litigation with the Railway Administration regarding electricity supply in 2010 (CZK -1.3 bn)
Page 5
5 Depreciation and amortization (CZK -14.3 bn) ▪ Inclusion of GasNet acquisition in the consolidated CEZ Group unit as of September 1, 2024 (CZK -6.7 bn) ▪ Higher depreciation of coal assets (CZK -5.6 bn) due to accelerated depreciation and amortization as of October 2024 ▪ Higher depreciation in Severočeské doly (CZK -0.7 bn), ČEZ Distribuce (CZK -0.5 bn), and nuclear power plants (CZK -0.4 bn) Asset impairments (CZK +1.4 bn) ▪ Impairments of fixed assets in Severočeské doly in 2024 Other income and expenses (CZK -2.2 bn) ▪ Income from the sale of Polish coal companies (CZK +1.0 bn) ▪ Interest income and expenses (CZK -1.6 bn) due to higher loan volumes; Exchange rate effects and revaluation of financial derivatives (CZK -1.6 bn) Income tax (CZK +10.7 bn) ▪ Lower tax, mainly thanks to lower income before income taxes Main Causes of Year-over-Year Change in Net Income (CZK bn) Q1–Q3 2024 Q1–Q3 2025 Diff % EBITDA 100.2 103.2 +2.9 +3% Depreciation and amortization -28.0 -42.2 -14.3 -51% Asset impairments* -1.6 -0.3 +1.4 +82% Other income and expenses -7.3 -9.5 -2.2 -30% Interest income and expenses -1.7 -3.3 -1.6 -95% Interest on provisions -6.1 -5.9 +0.2 +3% Other 0.5 -0.3 -0.8 - Income tax -40.3 -29.6 +10.7 +26% Net income 23.0 21.5 -1.5 -7% Adjusted net income 24.6 22.2 -2.5 -10% * Including income/loss from asset sales, depreciation and amortization of suspended investment projects, and goodwill Net income adjustments Net income from Q1–Q3 2025, adjusted for net income attributable to non-controlling interests (CZK +0.6 bn)
Page 6
6 Total operating results Q1–Q3 2024 Q1–Q3 2025 Diff % Electricity generation TWh 36.8 37.4 +0.7 +2% of which in Czechia TWh 35.6 36.9 +1.3 +4% Heat sales TWh 4.1 3.8 -0.3 -8% of which in Czechia TWh 3.0 3.3 +0.3 +10% Electricity sales* TWh 16.7 15.8 -0.9 -5% of which in Czechia TWh 14.2 13.6 -0.6 -4% of which retail customers of ČEZ Prodej TWh 5.6 5.7 +0.1 +1% Gas sales* TWh 6.4 7.4 +0.9 +14% of which retail customers of ČEZ Prodej TWh 2.6 3.0 +0.4 +16% Electricity distribution* TWh 24.8 25.1 +0.3 +1% Gas distribution* TWh 3.9 42.3 +38.5 >200% of which in Czechia TWh 3.8 42.2 +38.4 >200% Coal mining mil. t 9.7 10.2 +0.5 +5% Emission intensity** t CO2e/MWh 0.25 0.25 -0.0 -1% Sep 30, 2024 Sep 30, 2025 Diff % Installed capacity GW 12.0 11.6 -0.4 -3% of which in Czechia GW 11.2 11.3 +0.1 +1% Workforce headcount thousands persons 33.4 33.0 -0.4 -1% of which in Czechia thousands persons 27.7 27.7 -0.0 -0% * To end-use customers ** Corresponds to emissions as defined in "SCOPE 1 of the GHG Protocol".
Page 7
7 31.0 26–28 137.5 132–137 Financial outlook for 2025: EBITDA CZK 132–137 bn, adjusted net income CZK 26–28 bn EBITDA (CZK bn) Adjusted net income (CZK bn) 2025 E 2025 E ▪ Availability of generating facilities ▪ Realized prices of generated electricity ▪ Income from commodity trading and revaluation of derivatives ▪ Amount of the windfall tax and deferred tax Selected prediction risks and opportunities: ▪ Total electricity supply from generation in Czechia: 44 to 45 TWh ▪ Average realized price of generated electricity in Czechia: EUR 121 to 124 per MWh ▪ Average purchase price of emission allowances for generation in Czechia: EUR 81 to 83 per t ▪ Depreciation and amortization of CZK 56 bn, of which CZK 10 bn GasNet ▪ Windfall tax of CZK 31 to 34 bn Selected assumptions of the current forecast: 2024 2024
Page 8
8 CEZ Group acquired Gas Distribution, operator of gas distribution network in southern Bohemia and part of the Vysočina Region Basic information on Gas Distribution in 2024 ▪ Distributor of 2.9 TWh of natural gas ▪ Operator of a 4,600 km gas distribution network ▪ 111,000 service points Selected financial indicators of Gas Distribution in 2024 ▪ EBITDA CZK 0.8 bn ▪ Net income CZK 0.1 bn ▪ Net financial debt CZK 0 bn Transactions ▪ Purchase contract signed on September 4, 2025. ▪ The buyer is GasNet, thereby the effective ownership interest of CEZ Group is approx. 55%. ▪ Settlement is expected in Q1 2026. ČEZ Distribuce electricity and GasNet gas GasNet gas CEZ Group will expand its gas network to include the last region outside Prague Future of gas in Czechia Medium term: natural gas as a temporary fuel ▪ By 2030, the extensive district heating network using coal-powered cogeneration units should be replaced with cogeneration units fueled by natural gas. Long term: transition to biomethane and hydrogen ▪ The decarbonization of heavy industry and heavy freight transport will require a shift to low-emission gases, especially hydrogen. ▪ Hydrogen and biomethane will play an important role in the energy sector, specifically in decarbonizing the heating industry and ensuring the flexibility of the energy grid. Gas Distribution gas GD
Page 9
9 Agenda Overall Results and Full-Year Outlook Generation and Mining Distribution and Sales
Page 10
10 GENERATION and MINING Segments EBITDA GENERATION segment – year-over-year effects (CZK -12.5 bn) Nuclear facilities (CZK -1.8 bn) ▪ Trade effects (CZK -4.3 bn): price effects incl. exchange rate hedging ▪ Operating effects (CZK +2.5 bn): operation of Temelín NPP (CZK +2.4 bn) and Dukovany NPP (CZK +0.7 bn), mainly fuel cycle extension and increased capacity of Dukovany NPP, higher fixed expenses (CZK -0.6 bn) Renewables (CZK -1.7 bn) ▪ Trade effects in Czechia (CZK +0.4 bn): price effects incl. exchange rate hedging (CZK +1.3 bn), ancillary services and regulatory energy (CZK -1.0 bn), other services and deviations (CZK +0.1 bn) ▪ Operating effects (CZK -2.1 bn): hydroelectric facilities Czechia (CZK -1.9 bn), fixed expenses (CZK -0.2 bn) Emission sources (CZK -6.0 bn) ▪ Trade effects in Czechia (CZK -6.8 bn): price effects incl. exchange rate hedging (CZK -7.5 bn), heat sales (CZK +0.3 bn), other services (CZK +0.8 bn), ancillary services and regulatory energy (CZK -0.4 bn) ▪ Operating effects Czechia (CZK +1.0 bn): scheduled outages and operational availability (CZK +0.8 bn), other (CZK +0.2 bn), mainly reversal of an allowance for a receivable from Energotrans ▪ Poland (CZK -0.2 bn): effect of the sale of assets as at February 6, 2025 Trading (CZK -3.0 bn) ▪ Lower proprietary trading margin (CZK -2.6 bn): income of CZK 1.9 bn compared to income of CZK 4.5 bn in 2024 ▪ Other trade and intragroup effects (CZK -0.4 bn), in particular temporary revaluation of derivative transactions hedging generation and sales positions The breakdown of EBITDA of the GENERATION segment into four sub-segments is only indicative on the basis of central allocation assumptions (especially the allocation of ČEZ’s gross margin and fixed expenses of the central divisions of ČEZ,a. s.) and simplified consolidation with other companies. The allocation of 2024 EBITDA among the sub-segments is always reported in accordance with the current methodology for allocation of 2025 EBITDA for comparability. Temelín NPP – Temelín Nuclear Power Plant, Dukovany NPP – Dukovany Nuclear Power Plant MINING segment – year-over-year effects (CZK -0.6 bn) ▪ Higher external revenues thanks to higher supplies (CZK +0.5 bn) ▪ Lower revenues from coal supplies to CEZ Group (CZK -0.9 bn), mainly due to price decrease ▪ Higher fixed expenses (CZK -0.1 bn) ▪ Lower margin from non-energy activities (CZK -0.1 bn) (CZK bn) Q1–Q3 2024 Q1–Q3 2025 Diff % Zero-emission generating facilities, of which: 57.2 53.7 -3.5 -6% Nuclear 50.5 48.8 -1.8 -3% Renewable 6.7 4.9 -1.7 -26% Emission generating facilities 9.8 3.7 -6.0 -61% Trading 4.6 1.6 -3.0 -65% GENERATION segment 71.5 59.0 -12.5 -17% MINING segment 6.3 5.7 -0.6 -9% GENERATION and MINING TOTAL 77.9 64.8 -13.1 -17%
Page 11
11 22.3 23.4 2.8 2.3 Q1–Q3 2024 Q1–Q3 2025 29.7 31.9 3.7 3.2 2024 2025 E Renewables (-0.5 TWh) hydroelectric, wind, solar, biomass, biogas Czechia hydroelectric (-0.5 TWh) – Better-than-average hydrological conditions in 2024 Nuclear facilities (+1.1 TWh) + Fuel cycle extension at both power plants + Increase in capacity of the Dukovany Power Plant + Shorter outages at the Temelín Power Plant Nuclear and renewable generation (TWh) +5% 25.1 25.7+3% -17% Renewables Nuclear facilities +7% 33.4 35.1+5% -13% Renewables (-0.5 TWh) Czechia hydroelectric (-0.6 TWh) – Better-than-average hydrological conditions in 2024 Nuclear facilities (+2.2 TWh) + Fuel cycle extension at both power plants + Increase in capacity of the Dukovany Power Plant + Shorter outages at the Temelín Power Plant – Longer scheduled outages of the Dukovany Power Plant
Page 12
12 14.1 13.8 1.1 0.2 2.0 1.9 2024 2025 E -5% Electricity generation from coal and natural gas (TWh) 17.2 15.9 9.7 9.9 0.7 0.2 1.3 1.6 Q1–Q3 2024 Q1–Q3 2025 11.7 11.7 Generation from natural gas Generation from coal in Poland Generation from coal in Czechia +2% +27% -77% +0% -2% -84% -8% Generation from natural gas (+0.3 TWh) + Higher generation in the Počerady CCGT plant thanks to favorable market prices of electricity and gas Coal-fired generation in Poland (-0.6 TWh) – Sales of Polish assets as at February 6, 2025 Coal-fired generation in Czechia (+0.2 TWh) + Shorter outages at the Ledvice 4 power plant Generation from natural gas (-0.1 TWh) – Lower generation in the Počerady CCGT plant due to extension of the scheduled outage Coal-fired generation in Poland (-0.9 TWh) – Sales of Polish assets as at February 6, 2025 Coal-fired generation in Czechia (-0.3 TWh) – Shutdown of the Dětmarovice power plant as of May 1, 2025 + Shorter outages at the Ledvice 4 power plant
Page 13
13 Concluded business contracts as at September 30, 2025: 33.9 22.4 9.3 1.9 2026 2027 2028 2029 768394 7578 75 9.8 5.4 1.7 0.0 2026 2027 2028 2029 2026 2027 2028 2029 Annual expected supplies from electricity generation (100%) amount to 36 to 44 TWh.~79% ~52% ~24% ~5% Share of hedged expected generation** in Czechia Electricity sold in TWh Contracted* emission allowances in mil. t EUA purchase price (EUR per t) Electricity selling prices (EUR/MWh) 72 N/A * Includes emission allowances allocated for free under the derogation for generation of heat. ** This is the hedging of the generation revenues in ČEZ and Energotrans. Hedging of the market risks of electricity generation in Czechia for 2026–2029
Page 14
14 Agenda Overall Results and Full-Year Outlook Generation and Mining Distribution and Sales
Page 15
15 (CZK bn) Q1–Q3 2024 Q1–Q3 2025 Diff % Distribution Segment Total 16.0 27.9 +11.9 +75% o/w electricity o/w correction factors from Y-2 correction factors into Y+2 15.3 -0.1 +0.1 19.9 +0.5 +0.8 +4.6 +0.6 +0.7 +30% o/w gas 0.7 8.1 +7.4 - DISTRIBUTION segment EBITDA Comparison of individual (non-consolidated) results of GasNet Group EBITDA (CZK bn) Q1–Q3 2024 Q1–Q3 2025 Diff % GasNet Group o/w correction factors from Y-2 correction factors into Y+2 7.6 0.1 0.0 8.3 0.3 0.2 +0.7 +0.1 +0.1 +9% Year-over-year effects (CZK +11.9 bn) Electricity distribution (CZK +4.6 bn): ▪ Higher allowed revenues thanks to growing investments in distribution assets (CZK +2.1 bn) ▪ Correction factors from Y-2 (CZK +0.6 bn) mainly due to lower revenue from reserved capacity in 2023 ▪ Correction factors into Y+2 (CZK +0.7 bn) mainly due to higher distributed electricity volume in 2025 ▪ Other (CZK +1.2 bn) mainly other allowed revenues Gas distribution (CZK +7.4 bn) ▪ Inclusion of GasNet Group in CEZ Group consolidation as of September 1, 2024 Year-on-year effects (CZK +0.7 bn): ▪ Higher allowed revenues thanks to higher RAB (CZK +0.4 bn) ▪ Change in correction factors (CZK +0.3 bn) mainly due to higher distributed gas electricity Note: Correction factors are related to the gross margin from electricity or gas distribution and reflect deviations from the regulator’s assumptions for the given year. They mostly arise due to differences between the distributed volume, due to the settlement of unbilled volumes, and due to the settlement of purchase costs to cover grid losses.
Page 16
16 14.7 14.6 6.6 7.0 3.2 3.2 Q1–Q3 2024 Q1–Q3 2025 24.5 25.9 9.4 10.8 4.9 5.5 Q1–Q3 2024 Q1–Q3 2025 Electricity distribution on ČEZ Distribuce territory (TWh) +6% +15% +13% 38.8 42.2+9% Gas distribution on GasNet territory (TWh)* Year-over-year development of electricity and gas distribution * GasNet included in CEZ Group consolidation as of September 1, 2024. The volume of distributed electricity or gas corresponds to the total consumption on the territory of ČEZ Distribuce and GasNet, respectively. The distribution area of ČEZ Distribuce and GasNet covers 66% and 80% of the territory of Czechia, respectively. ▪ Gas consumption increased by 9% year over year. ▪ Climate-adjusted consumption increased by 1%. -1% +6% +2% 24.6 24.9 ▪ Electricity consumption increased by 1% year over year ▪ Climate-adjusted consumption decreased by 0.2%, climate- and calendar-adjusted consumption increased by 0.3%. Large customers Residential customers Small customers (businesses) +1%
Page 17
17 SALES segment EBITDA * Germany, Slovakia, Poland, Italy, Austria, and other countries ** Mainly telecommunications companies and other companies in the SALES segment (CZK bn) Q1–Q3 2024 Q1–Q3 2025 Diff % ČEZ Prodej 3.3 6.0 +2.7 +84% ESCO companies: 2.8 4.5 +1.7 +59% Energy services and heating industry – Czechia 0.5 0.7 +0.2 +50% Energy Services – abroad* 1.3 1.4 +0.1 +7% Commodity sales – Czechia 1.0 2.4 +1.4 +132% Other activities** 0.3 0.2 -0.1 -26% SALES Segment Total 6.4 10.7 +4.3 +67% ČEZ Prodej (CZK +2.7 bn) ▪ Lower costs of commodity acquisitions and lower costs of deviations thanks to market stabilization after its deregulation (CZK +2.7 bn) ▪ Impact of sales of undelivered commodity due to warmer weather in H1 2024 (CZK +1.3 bn) ▪ Higher commodity volumes delivered to end-use customers thanks to colder weather (CZK +0.2 bn) ▪ Proceeds in 2024 from litigation with the Railway Administration regarding electricity supply in 2010 (CZK -1.3 bn) ▪ Higher fixed operating expenses (CZK -0.2 bn), ESCO companies (CZK +1.7 bn) ▪ Energy services and heating industry – Czechia (CZK +0.2 bn): higher heat sales thanks to colder weather ▪ Energy services – abroad (CZK +0.1 bn), in particular in energy for industry segment ▪ Commodity sales – Czechia (CZK +1.4 bn): lower costs of commodity acquisitions and lower costs of deviations thanks to market stabilization after its deregulation
Page 18
18 Total electricity and gas supply increased by 6% year over year (TWh) Stable portfolio of customers (service points in thousands) Volume of electricity and gas sold, number of customers ČEZ Prodej – retail customers 2.6 3.0 5.6 5.7 Q1–Q3 2024 Q1–Q3 2025 8.2 8.7 571 598 2,656 2,627 as at Sep 30, 2024 as at Sep 30, 2025 3,227 3,225 +1% +16% +6% -1% +5% -0% Natural gas Electricity The slight year-over-year decrease in the number of customers purchasing electricity is largely compensated by an increase in natural gas. Main causes of the year-over-year growth in electricity and gas supply to end-use customers: ▪ lower temperatures in Q1 2025 ▪ gradual return of customers to pre-crisis consumption levels
Page 19
19 8.5 10.2 10.6 10.8 28.7 25.7 2024 2025 E** Revenues from sales of energy services 5.7 5.8 6.9 6.6 20.9 18.3 Q1–Q3 2024 Q1–Q3 2025 33.5 30.7 Other countries* Czechia Germany +2% -12% -5% -8% * Slovakia, Poland, Italy, Austria, and other countries ** Only includes revenues of existing companies CZK billions Germany (CZK -2.6 bn) – Postponement of the sale of major PV projects (CZK -1.5 bn), – Exceptionally high revenues of Elevion Group in 2024 (CZK -0.9 bn) Czechia (CZK -0.3 bn) – Temporary effects due to a different billing pace Germany (CZK -3.0 bn) – Exceptionally high revenues of Elevion Group in 2024 (CZK -1.9 bn) – Postponement of the sale of major PV projects to 2026 (CZK -1.5 bn) + Organic growth (CZK +0.4 bn), mainly in industrial energy and automation & digital Czechia (CZK +0.3 bn) + Organic growth mainly in buildings energy Other countries* (CZK +1.6 bn) + Organic growth mainly in buildings energy and green energy, mostly thanks to Euroklimat and Belectric Group 47.8 46.7 +19% -10% +3% -2%
Page 20
20 Q3 financial results ▪ GENERATION and MINING Segments EBITDA in Q3 ▪ DISTRIBUTION Segment EBITDA in Q3 ▪ SALES Segment EBITDA in Q3 ▪ Net income in Q3 Selected results, emissions and full-year outlook ▪ Operating revenues by segment and country ▪ EBITDA by segment and country ▪ Emissions from electricity and heat generation ▪ Expected year-over-year change in EBITDA by segment ▪ Expected year-over-year change in the Distribution segment Investments, development of cash flow, debt, and financial exposure ▪ Investments in fixed assets (CAPEX) ▪ Credit lines and debt structure ▪ Change in net debt (cash flow) ▪ Currency and commodity hedging of generation in Czechia Market developments, balance, and other information ▪ Market Developments ▪ Electricity procured and sold ▪ Calculation of Alternative Indicators according to ESMA Annexes
Page 21
21 GENERATION and MINING Segments EBITDA in Q3 GENERATION segment – year-over-year effects (CZK -4.0 bn) Nuclear facilities (CZK -0.7 bn) ▪ Trade effects (CZK -1.3 bn): price effects incl. exchange rate hedging ▪ Operating effects (CZK +0.6 bn): operation of Dukovany NPP (CZK +1.6 bn) and Temelín NPP (CZK -0.9 bn), mainly fuel cycle extension and increased capacity of Dukovany NPP, higher fixed expenses (CZK -0.1 bn) Renewables (CZK -0.6 bn) ▪ Trade effects in Czechia (CZK -0.1 bn): price effects incl. exchange rate hedging (CZK +0.3 bn), ancillary services and regulatory energy (CZK -0.4 bn) ▪ Operating effects (CZK -0.5 bn): hydroelectric facilities Czechia (CZK -0.5 bn), fixed expenses (CZK -0.1 bn) Emission sources (CZK -1.8 bn) ▪ Trade effects Czechia (CZK -2.2 bn): price effects incl. exchange rate hedging (CZK -2.2 bn), other services (CZK +0.2 bn), ancillary services and regulatory energy (CZK -0.1 bn) ▪ Operating effects in Czechia (CZK +0.2 bn): scheduled outages and operational availability (CZK +0.3 bn) Trading (CZK -0.9 bn) ▪ Lower proprietary trading margin (CZK -0.5 bn): break-even result compared to income of CZK 0.5 bn in 2024 ▪ Other trade and intragroup effects (CZK -0.4 bn), in particular temporary revaluation of derivative transactions hedging generation and sales positions The breakdown of EBITDA of the GENERATION segment into four sub-segments is only indicative on the basis of central allocation assumptions (especially the allocation of ČEZ’s gross margin and fixed expenses of the central divisions of ČEZ,a. s.) and simplified consolidation with other companies. The allocation of 2024 EBITDA among the sub-segments is always reported in accordance with the current methodology for allocation of 2025 EBITDA for comparability. Temelín NPP – Temelín Nuclear Power Plant, Dukovany NPP – Dukovany Nuclear Power Plant MINING Segment – Year-over-Year Effects (CZK -0.6 bn) ▪ Lower revenues from coal supplies to CEZ Group (CZK -0.5 bn) ▪ Other (CZK -0.1 bn), mainly lower external revenues (CZK bn) Q3 2024 Q3 2025 Diff % Zero-emission generating facilities, of which: 18.3 17.1 -1.3 -7% Nuclear 16.2 15.5 -0.7 -4% Renewable 2.1 1.6 -0.6 -26% Emission generating facilities 1.5 -0.3 -1.8 - Trading 0.8 -0.1 -0.9 - GENERATION segment 20.7 16.7 -4.0 -19% MINING segment 2.2 1.6 -0.6 -28% GENERATION and MINING TOTAL 22.9 18.3 -4.6 -20%
Page 22
22 DISTRIBUTION Segment EBITDA in Q3 Year-over-year effects (CZK +2.6 bn) Electricity distribution (CZK +1.6 bn) ▪ Higher allowed revenues thanks to growing investments in distribution assets (CZK +0.5 bn) ▪ Correction factors from Y-2 (CZK +0.2 bn) ▪ Correction factors into Y+2 (CZK +0.2 bn) due to higher distributed volume ▪ Other (CZK +0.7 bn) mainly other allowed revenues Gas distribution (CZK +1.0 bn) ▪ Inclusion of GasNet Group in CEZ Group consolidation as of September 1, 2024 Comparison of individual (non-consolidated) results of GasNet Group Year-over-year effects (CZK -0.1 bn) ▪ Effect of mild increase of costs of services and operating activities, mainly due to inflation (CZK bn) Q3 2024 Q3 2025 Diff % Distribution Segment Total 5.6 8.1 +2.6 +46% o/w electricity* 4.9 6.4 +1.6 +32% o/w gas** 0.7 1.7 +1.0 +142% EBITDA (CZK bn) Q3 2024 Q3 2025 Diff % GasNet Group 1.9 1.8 -0.1 -5% * ČEZ Distribuce and Grid Design ** GasNet Group = GasNet, GasNet Služby, Czech Grid Holding, Czech Gas Networks, and Czech Gas Networks Investments
Page 23
23 SALES Segment EBITDA in Q3 (CZK bn) Q3 2024 Q3 2025 Diff % ČEZ Prodej 1.9 1.4 -0.5 -25% ESCO companies: 0.6 1.5 +0.9 +148% Energy services and heating industry – Czechia -0.1 0.0 +0.1 - Energy Services – abroad* 0.5 0.6 +0.1 +21% Commodity sales – Czechia 0.2 0.9 +0.7 >200% Other activities** 0.1 0.1 -0.0 -21% SALES Segment Total 2.6 3.0 +0.4 +15% ČEZ Prodej (CZK -0.5 bn) ▪ Proceeds in 2024 from litigation with the Railway Administration regarding electricity supply in 2010 (CZK -1.3 bn) ▪ Lower costs of commodity acquisitions and lower costs of deviations thanks to stabilization of the market after its deregulation (CZK +0.8 bn) ▪ Higher fixed operating expenses (CZK -0.1 bn), ESCO companies (CZK +0.9 bn) ▪ Energy services and heating industry – Czechia (CZK +0.1 bn): higher heat sales thanks to colder weather ▪ Energy services – abroad (CZK +0.1 bn), in particular in energy for industry segment ▪ Commodity sales – Czechia (CZK +0.7 bn): lower costs of commodity acquisitions and lower costs of deviations thanks to market stabilization after its deregulation * Germany, Slovakia, Poland, Italy, Austria, and other countries ** Mainly telecommunications companies and other companies in the SALES segment
Page 24
24 Depreciation and amortization (CZK -3.8 bn) ▪ Inclusion of GasNet acquisition in the consolidated CEZ Group unit as of September 1, 2024 (CZK -1.5 bn) ▪ Higher depreciation of coal assets (CZK -1.7 bn) due to accelerated depreciation and amortization as of October 2024 ▪ Higher depreciation in Severočeské doly (CZK -0.2 bn) and ČEZ Distribuce (CZK -0.2 bn), and in nuclear power plants (CZK -0.1 bn) Asset impairments* (CZK +1.5 bn) ▪ Impairments of fixed assets in Severočeské doly in 2024 (CZK +1.4 bn) Other income and expenses (CZK -0.9 bn) ▪ Interest income and expenses (CZK -0.4 bn) due to higher loan volumes ▪ Share on the business results of Rolls-Royce SMR (CZK -0.4 bn) Income tax (CZK +8.0 bn) ▪ Lower tax, mainly thanks to lower income before income taxes Net income in Q3 (CZK bn) Q3 2024 Q3 2025 Diff % EBITDA 31.1 29.3 -1.8 -6% Depreciation and amortization -10.0 -13.8 -3.8 -37% Asset impairments* -1.7 -0.2 +1.5 +86% Other income and expenses -2.7 -3.6 -0.9 -32% Interest income and expenses -0.7 -1.1 -0.4 -51% Interest from nuclear and other provisions -2.0 -2.0 +0.1 +3% Other 0.0 -0.6 -0.6 - Income tax -14.6 -6.5 +8.0 +55% Net income 2.0 5.1 +3.1 +155% Adjusted net income 3.5 5.5 +2.0 +56% * Including income/loss from asset sales, depreciation and amortization of suspended investments and goodwill Net income adjustments Net income from Q3 2025, adjusted for net income attributable to non-controlling interests (CZK +0.5 bn)
Page 25
25 Q3 financial results ▪ GENERATION and MINING Segments EBITDA in Q3 ▪ DISTRIBUTION Segment EBITDA in Q3 ▪ SALES Segment EBITDA in Q3 ▪ Net income in Q3 Selected results, emissions and full-year outlook ▪ Operating revenues by segment and country ▪ EBITDA by segment and country ▪ Emissions from electricity and heat generation ▪ Expected year-over-year change in EBITDA by segment ▪ Expected year-over-year change in the Distribution segment Investments, development of cash flow, debt, and financial exposure ▪ Investments in fixed assets (CAPEX) ▪ Credit lines and debt structure ▪ Change in net debt (cash flow) ▪ Currency and commodity hedging of generation in Czechia Market developments, balance, and other information ▪ Market Developments ▪ Electricity procured and sold ▪ Calculation of Alternative Indicators according to ESMA Annexes
Page 26
26 Czechia 90% Germany 6% Poland 1% Slovakia 0% Other countries 3% Operating revenues by segment and country Operating revenues in Q1–Q3 2025 by country GENERATION (CZK bn) Q1–Q3 2024 Q1–Q3 2025 Diff % Czechia 147.3 138.0 -9.3 -6% Germany 0.5 0.4 -0.0 -3% Poland 4.2 0.9 -3.4 -80% Other countries 7.9 6.9 -0.9 -12% Intragroup eliminations -6.3 -6.1 Total 153.5 140.2 -13.3 -9% DISTRIBUTION (CZK bn) Q1–Q3 2024 Q1–Q3 2025 Diff % Czechia 35.1 49.2 +14.1 +40% MINING (CZK bn) Q1–Q3 2024 Q1–Q3 2025 Diff % Czechia 11.4 11.0 -0.4 -3% SALES (CZK bn) Q1–Q3 2024 Q1–Q3 2025 Diff % Czechia 102.4 85.0 -17.4 -17% Germany 21.1 18.6 -2.5 -12% Poland 1.7 2.1 +0.4 +23% Slovakia 1.6 1.4 -0.2 -10% Other countries 2.9 2.8 -0.1 -3% Intragroup eliminations -0.4 -0.5 Total 129.3 109.4 -19.9 -15% (CZK bn) Q1–Q3 2025 Stake GENERATION 140.2 45% MINING 11.0 4% DISTRIBUTION 49.2 16% SALES 109.4 35% Intragroup eliminations -69.4 Total 240.4 100%
Page 27
27 SALES (CZK bn) Q1–Q3 2024 Q1–Q3 2025 Diff % Czechia 5.1 9.3 +4.2 +83% Germany 1.6 1.7 +0.0 +3% Poland -0.0 0.1 +0.1 - Slovakia -0.1 0.1 +0.2 - Other countries 0.0 0.0 -0.0 -81% Intragroup eliminations -0.2 -0.4 Total 6.4 10.7 +4.3 +67% EBITDA by segment and country GENERATION (CZK bn) Q1–Q3 2024 Q1–Q3 2025 Diff % Czechia 70.1 58.3 -11.8 -17% Germany 0.3 0.3 -0.0 -9% Poland 0.4 0.2 -0.2 -50% Other countries 0.7 0.3 -0.4 -62% Intragroup eliminations 0.0 0.0 Total 71.5 59.0 -12.5 -17% (CZK bn) Q1–Q3 2025 Stake GENERATION 59.0 57% MINING 5.7 6% DISTRIBUTION 27.9 27% SALES 10.7 10% Intragroup eliminations -0.3 Total 103.2 100% DISTRIBUTION (CZK bn) Q1–Q3 2024 Q1–Q3 2025 Diff % Czechia 16.0 27.9 +11.9 +75% MINING (CZK bn) Q1–Q3 2024 Q1–Q3 2025 Diff % Czechia 6.3 5.7 -0.6 -9%
Page 28
28 0.27 0.25 2024 E 2025 4.8 3.8 10.8 9.8 2024 E 2025 3.4 2.9 7.8 7.0 Q1–Q3 2024 Q1–Q3 2025 Sulfur dioxide Nitrogen oxides Emissions from electricity and heat generation In Q1–Q3 2025: ▪ SO2 emissions were 2,900 t and decreased by 14% year over year, ▪ NOX emissions were 7,000 t and decreased by 10% year over year. Sulfur dioxide (SO2), nitrogen oxides (NOx), (thousand tonnes) CO2e emission intensity of electricity and heat generation (t CO 2e/MWh) Expected CEZ Group’s emission intensity for electricity and heat generation in 2025 of 0.25 t CO2e/MWh corresponds to: ▪ 71% of the emissions of the new CCGT power plant ▪ 45% of emissions produced by the marginal generating facility determining the current electricity market prices in Germany 0.25 0.25 0.00 0.20 0.40 0.60 Q1–Q3 2024 Q1–Q3 2025 -1% -7% Marginal plants in Germany New CCGT plants The CO2e indicator corresponds to emissions as defined in "SCOPE 1 of the GHG Protocol".Under CEZ Group‘s conditions, these are emissions related to the combustion of fossil fuels in the generation of electricity and heat (CO2, CH4, and N2O emissions) and CO2 emissions from transport. The indicator also includes CH4 and N2O emissions from biomass combustion, CH4 emissions from coal mining, and HFC, PFC, and SF6 emissions from air conditioning and other equipment. The volume of SO2 and NOx emissions is now in accordance with the rules of the data collection format within the framework of non-financial reporting (ESRS), which only works with emissions from facilities that exceed the reporting threshold in accordance with Annex II of Regulation (EC) No. 166/2006 of the European Parliament and of the Council.
Page 29
29 -18 to -12 -2 to -1 +12 to +13 +3 to +4 -1 to +1 Expected year-over-year change in EBITDA by segment GENERATION – Lower realized prices of electricity incl. impact of exchange rate hedging – Lower revenues from ancillary services and regulation energy – Dissolution of provisions in 2024 + Higher availability of generating facilities, especially nuclear power plants MINING – Lower revenues from the sale of coal, especially due to lower realized prices – Higher fixed expenses DISTRIBUTION + Contribution of GasNet Group CZK +7 to +8 bn (consolidation in CEZ Group as of September 1, 2024) + Higher allowed revenues of ČEZ Distribuce – Higher operating expenses and lower revenues from connections – Settlement of costs of electricity losses in the distribution grid (CZK -0.8 bn) with ČEZ Prodej, i.e., with the SALES segment SALES + Lower costs of commodity acquisitions, lower costs of deviations thanks to stabilization of the market after its deregulation, sale of undelivered commodity + Settlement of costs of losses in the distribution grid of ČEZ Distribuce (CZK +0.8 bn) with the DISTRIBUTION segment + Organic growth in energy services – 2024 proceeds from litigation with Railway Administration (CZK -1.3 bn) Intragroup eliminations – Mainly the effect of elimination of impact of the EUR/CZK risk hedging of ČEZ ESCO (SALES segment) through ČEZ, a. s. (GENERATION segment), where the hedging effect is reported under other expenses and revenues (outside EBITDA) CZK billions
Page 30
30 Expected year-over-year change of EBITDA in the DISTRIBUTION segment Comparison of individual (non-consolidated) results of GasNet Group * Normalized EBITDA is adjusted for correction factors (CF Y-2 and CF Y+2) EBITDA of NG distribution (CZK bn) 2024 2025 E Diff GasNet Group o/w correction factors from Y-2 correction factors into Y+2 11.0 0.2 0.1 11–12 0.4 0.2 0–1 +0.2 +0.1 Electricity distribution 2024 2025 E 23.3 20.6 +2.8 -0.1 EBITDA CF R+2 CF R-2 EBITDA normalized* 27 - 29 23 - 25 +2.8 +0.7 38 - 40 27 +7 to +8 +4 to +5 EBITDA E 2025 NG distribution EE distribution EBITDA 2024 Distribution segment EE – electricity, NG – natural gas, CF – correction factor +3 to +4 year over year +4 to +5 Correction factors are related to the gross margin from electricity or gas distribution and reflect deviations from the regulator’s assumptions for the given year. They mostly arise due to differences between the distributed volume, due to the settlement of unbilled volumes, and due to the settlement of purchase costs to cover grid losses.
Page 31
31 Q3 financial results ▪ GENERATION and MINING Segments EBITDA in Q3 ▪ DISTRIBUTION Segment EBITDA in Q3 ▪ SALES Segment EBITDA in Q3 ▪ Net income in Q3 Selected results, emissions and full-year outlook ▪ Operating revenues by segment and country ▪ EBITDA by segment and country ▪ Emissions from electricity and heat generation ▪ Expected year-over-year change in EBITDA by segment ▪ Expected year-over-year change in the Distribution segment Investments, development of cash flow, debt, and financial exposure ▪ Investments in fixed assets (CAPEX) ▪ Credit lines and debt structure ▪ Change in net debt (cash flow) ▪ Currency and commodity hedging of generation in Czechia Market developments, balance, and other information ▪ Market Developments ▪ Electricity procured and sold ▪ Calculation of Alternative Indicators according to ESMA Annexes
Page 32
32 Investment in fixed assets (CAPEX) by segment Main causes of year-over-year change GENERATION ▪ Nuclear fuel procurement (CZK -3.1 bn) due to different payment schedules for nuclear fuel ▪ Construction of new heating plants (CZK +2.8 bn) ▪ Advances on the acquisition of new headquarters in Prague (CZK +2.9 bn) ▪ Higher investment in the SAP information system and in the purchase of MS Office licenses in 2024 (CZK -0.8 bn) DISTRIBUTION ▪ Inclusion of GasNet acquisition in the consolidated CEZ Group unit as of September 1, 2024 (CZK +2.6 bn) ▪ ČEZ Distribuce (CZK -1.3 bn), mainly lower investments in the renewal and regular development of the distribution system SALES ▪ Elevion – acquisition of a Horti Padani biogas station, reconstruction of Italian biogas stations to biomethane stations (CZK +0.4 bn) ▪ ČEZ Teplárenská (CZK +0.3 bn) – construction of new gas facilities as part of transformation of the heating industry CAPEX (CZK bn) Q1–Q3 2024 Q1–Q3 2025 GENERATION 17.3 19.1 of which nuclear fuel procurement 7.4 4.3 MINING 1.2 1.1 DISTRIBUTION 13.8 15.2 SALES 2.7 3.6 Intragroup eliminations -0.3 -0.3 TOTAL CEZ GROUP 34.7 38.7
Page 33
33 Debt level as at Sep 30, 2024 as at Sep 30, 2025 Debts and loans CZK billions 239.3 262.1 of which short-term bank CZK billions 2.7 23.7 Cash and fin. assets** CZK billions 42.6 55.8 Net debt CZK billions 196.7 206.3 Net debt / EBITDA 1.5 1.5 ** Cash and cash equivalents and highly liquid financial assets Committed bank credit lines as at Sep 30, 2025 Credit lines and debt structure UNDRAWN ČEZ CZK 93.4 bn* DRAWN CZK 3.5 bn * Available committed bank credit lines of ČEZ include undrawn long-term loans from the EIB of EUR 800 mil. ▪ Committed bank facilities are kept as a reserve for covering unexpected expenses and to fund short-term financial needs. ▪ As at September 30, 2025, CEZ Group had access to CZK 111.5bn (of which CZK 14.5 bn CGNI) of committed bank credit lines, of which CZK 3.5 bn were drawn. ▪ In Q3, CGNI arranged committed bank credit lines in the total volume of EUR 535 mil. ▪ On September 22, 2025, a private placement issue of EUR 100 million was issued in the form of an increase in the existing 2031 issue (XS2894908768). Total liquid financial assets** and available committed bank credit lines amounted to CZK 163.7bn as at September 30, 2025. Bond maturity profile as at Sep 30, 2025 (CZK bn) 0 5 10 15 20 25 30 35 2025 2026 2027 2028 2029 2030 2031 2032 2033 2038 2039 2042 2047 JPY (CEZ) USD (CEZ) EUR (CEZ) CZK (CGNI) EUR (CGNI) UNDRAWN CGNI (GasNet) CZK 14.5 bn CZK 107.9 bn of available lines
Page 34
34 Net debt Dec 31, 2024 EBITDA Income tax Other operating effects Investments* Acquisitions Divestments Dividends Other Net debt Sept 30, 2025 1.5 Net debt / annual EBITDA ▪ Income tax (CZK -39.1 bn): advances on windfall tax (CZK -23.2 bn) and payments related to standard income tax (CZK -15.9 bn) ▪ Other operating effects (CZK +4.0 bn): change of balance of trade receivables and payables (CZK +9.5 bn), change in inventories of materials (CZK -5.3 bn) ▪ Investments* (CZK -42.0 bn): capital expenditure ‒ CAPEX (CZK -38.7 bn) and change in balance of liabilities attributable to capital expenditure (CZK -3.3 bn) ▪ Acquisitions (CZK -8.2 bn): acquisition of a 20.25% stake in Rolls-Royce SMR (CZK -7.2 bn)**, acquisition of other stakes in subsidiaries (CZK -0.9 bn), acquisition of securities by Inven Capital (CZK -0.2 bn) ▪ Divestments (CZK +3.1 bn): sale of Polish coal assets (CZK +1.5 bn), sale of a 15% stake in Veolia (CZK +1.4 bn), sale of other securities (CZK +0.3 bn) ▪ Dividends (CZK -25.1 bn): dividends paid to the shareholders of the parent company ▪ Other (CZK +2.0 bn): change of fair value and exchange rate differences in debts (CZK +8.4 bn), change in financial assets with limited availability (CZK -2.9 bn), payments of lease liabilities (CZK -1.0 bn), dividends paid to minority shareholders of GasNet (CZK -0.9 bn), other non-current liabilities (CZK -1.5 bn) Change in net debt (cash flow) in Q1–Q3 2025 204.1 206.3 Increase in net debt by CZK 2.2 bn 1.5 * Including income from subsidies on fixed assets ** Of which CZK 3.0 bn correspond to the original purchase of a 10.4% stake -39.1 +103.2 +4.0 -42.0 -8.2 +3.1 -25.1 +2.0
Page 35
35 Currency and commodity hedging of generation in Czechia for 2026–2029, balance as at September 30, 2025 Currency hedging of expected EUR cash flow* from electricity generation in Czechia As at September 30, 2025, the currency position for 2026–2029 was hedged at an exchange rate in the range of CZK 24.3 to 25.4 per EUR. * The hedging (100%) is used for the expected EUR sales, or sales from electricity generation exposed to the CZK/EUR exchange rate risk reduced by expected EUR expenses, especially for emission allowances and natural gas ** Debts, interest, and investment and other expenses in EUR 2026 2027 2028 2029 Total currency hedging of EUR denominated CF from generation* ~84% ~74% ~49% ~33% Natural currency hedging** ~84% ~74% ~49% ~33% Transaction currency hedging ~0% ~0% ~0% ~0% Commodity hedging of expected electricity supply from generation in Czechia as at September 30, 2025 2026 2027 2028 2029 2026–2029 Expected supply in TWh (100%) 42 to 44 42 to 44 38 to 41 36 to 39 Total share of hedged supply in % ~79% ~52% ~24% ~5% Zero-emission facilities (nuclear and ČEZ RES) ~82% ~55% ~23% ~6% 29 to 32 TWh per year Emission sources ~74% ~43% ~25% ~0% 7 to 15 TWh per year
Page 36
36 Q3 financial results ▪ GENERATION and MINING Segments EBITDA in Q3 ▪ DISTRIBUTION Segment EBITDA in Q3 ▪ SALES Segment EBITDA in Q3 ▪ Net income in Q3 Selected results, emissions and full-year outlook ▪ Operating revenues by segment and country ▪ EBITDA by segment and country ▪ Emissions from electricity and heat generation ▪ Expected year-over-year change in EBITDA by segment ▪ Expected year-over-year change in the Distribution segment Investments, development of cash flow, debt, and financial exposure ▪ Investments in fixed assets (CAPEX) ▪ Credit lines and debt structure ▪ Change in net debt (cash flow) ▪ Currency and commodity hedging of generation in Czechia Market developments, balance, and other information ▪ Market Developments ▪ Electricity procured and sold ▪ Calculation of Alternative Indicators according to ESMA Annexes
Page 37
37 700 900 1,100 1,300 1,500 CZK 0 50 100 150 200 0 50 100 150 200 EUR/MWhUSD / t coal front month coal forward 2026 gas front month gas forward 2026 40 60 80 100 120 EUR / t 0 50 100 150 200 EUR / MWh forward 2026 forward 2027 Market development from Jan 1, 2024 to Sept 30, 2025 Coal and gas CO2 emission allowances (delivery in 12/2026) ČEZ shares Electricity (BL delivery in 2026 and 2027)
Page 38
Electricity balance (GWh) Q1 - Q3 2024 Q1 - Q3 2025 Index 2025/2024 Generation net 33,030 33,725 +2% Generated in-house (gross) 36,761 37,434 +2% In-house and other consumption, including pumping in pumped-storage plants -3,731 -3,709 -1% Sold in the wholesale market (net) -15,205 -17 ,102 +12% Sold in the wholesale market -48,126 -47,063 -2% Purchased in the wholesale market 32,921 29,961 -9% Grid losses -1,114 -787 -29% Sold to end customers -16,711 -15 ,836 -5% Electricity generation by source (GWh) Emission-free 24,597 25,238 +3% Nuclear 22,296 23,423 +5% Water 1,877 1,334 -29% Photovoltaic 169 224 +32% Wind 254 256 +1% Emission-generating 12,164 12 ,196 +0% Coal and lignite 10,390 10,068 -3% Natural gas 1,282 1,623 +27% Biomass 492 505 +3% Total 36,761 37 ,434 +2% Of which: Renewables (water, sun, wind, biomass) 2,793 2,319 -17% Sales of electricity to end customers (GWh) Households -4,946 -5,068 +2% Commercial (low voltage) -1,815 -1,739 -4% Commercial and industrial (medium and high voltage) -9,950 -9,030 -9% Sold to end customers -16,711 -15 ,836 -5% Distribution of electricity (GWh) Q1 - Q3 2024 Q1 - Q3 2025 Index 2025/2024 Distribution of electricity to end customers 24,776 25,076 +1% Distribution of gas (GWh) Q1 - Q3 2024 Q1 - Q3 2025 Index 2025/2024 Distribution of gas (GWh) by country 3,851 42,305 >200%
Page 39
Electricity balance (GWh) by segment Q1 - Q3 2025 Generation Distribut ion Sale Eliminations CEZ Group GWh +/- GWh +/- GWh +/- GWh +/- GWh +/- Generation net 33,409 +2% 2 - 313 +3% 0 - 33,725 +2% Generated in-house (gross) 37,061 +2% 2 - 371 +3% 0 - 37,434 +2% In-house and other consumption, including pumping in pumped-storage plants -3,651 -1% 0 - -57 -2% 0 - -3,709 -1% Sold in the wholesale market (net) -31,014 +3% 1,052 -6% 13,917 -5% -1,057 +25% -17,102 +12% Sold in the wholesale market - 59,409 -2% -2 - -3,099 -13% 15,448 -5% -47 ,063 -2% Purchased in the wholesale market 28,395 -8% 1,054 -5% 17,017 -6% -16, 505 -3% 29,961 -9% Grid losses 0 +5% -1,054 -5% 268 - 0 - -787 -29% Sold to end customers -2,395 -10% 0 - -14,498 -3% 1,057 +25% -15,836 -5% Electricity generation by source (GWh) by segment Generation Distribution Sale Eliminations CEZ Group GWh +/- GWh +/- GWh +/- GWh +/- GWh +/- Emission-free 25,178 +3% 0 - 60 +32% 0 - 25,238 +3% Nuclea r 23,423 +5% 0 - 0 - 0 - 23,423 +5% Water 1,334 -29% 0 - 0 - 0 - 1,334 -29% Photovoltaic 164 +32% 0 - 60 +32% 0 - 224 +32% Wind 256 +1% 0 - 0 - 0 - 256 +1% Emission- generating 11,883 +0% -2 - 311 -2% 0 - 12,196 +0% Coal and lignite 10,068 -3% 0 - 0 - 0 - 10,068 -3% Natural gas 1,356 +33% -2 - 265 +1% 0 - 1,623 +27% Biomass 459 +5% 0 - 46 -14% 0 - 505 +3% Total 37,061 +2% -2 - 371 +3% 0 - 37,434 +2% Of which: Renewables (water, sun, wind, biomass) 2,213 -18% 0 - 106 +7% 0 - 2,319 -17% Sales of electricity to end customers (GWh) by segment Generation Distribution Sale Eliminations CEZ Group GWh +/- GWh +/- GWh +/- GWh +/- GWh +/- Households 0 - 0 - -5,068 +2% 0 - -5,068 +2% Commercial (low voltage) -3 -1% 0 - -1,736 -4% 0 - -1,739 -4% Commercial and industrial (medium and high voltage) -2,392 -11% 0 - -7,695 -5% 1,057 +25% -9,030 -9% Sold to end customers -2,395 -10% 0 - -14,498 -3% 1,057 +25% -15,836 -5%
Page 40
Electricity balance (GWh) by country Q1 - Q3 2025 Czechia Poland Slovakia German y Others Eliminations CEZ Group GWh +/- GWh +/- GWh +/- GWh +/- GWh +/- GWh +/- GWh +/- Generation net 33,238 +4% 157 -78% 2 +54% 241 -1% 88 +18% 0 - 33,725 +2% Generated in-house (gross) 36,912 +4% 186 -79% 6 +25% 243 -0% 88 +18% 0 - 37,434 +2% In-house and other consumption, including pumping in pumped-storage plants -3,674 +3% -29 -81% -4 +13% -2 - 0 - 0 - -3,709 -1% Sold in the wholesale market (net) -18,803 +13% -157 -78% 17 -9% -183 -8% 2,025 -14% 0 - -17,102 +12% Sold in the wholesale market -48,791 -2% -160 -78% 0 - -185 -7% -169 +85% 2,244 -14% -47,063 -2% Purchased in the wholesale market 29,988 -9% 3 -64% 17 -9% 2 - 2,194 -11% -2,244 -14% 29,961 -9% Grid losses -787 -29% 0 - 0 - 0 - 0 - 0 - -787 -29% Sold to end customers -13,648 -4% 0 - -19 -5% -57 +29% -2,113 -13% 0 - -15,8 36 -5% Electricity generation by source (GWh) by country Czechia Poland Slovakia German y Others Eliminations CEZ Group GWh +/- GWh +/- GWh +/- GWh +/- GWh +/- GWh +/- GWh +/- Emission-free 24,931 +3% 1 -77% 0 - 239 -2% 66 +36% 0 - 25,238 +3% Nuclear 23,423 +5% 0 - 0 - 0 - 0 - 0 - 23,423 +5% Water 1,333 -29% 1 -77% 0 - 0 - 0 - 0 - 1,334 -29% Photovoltaic 170 +37% 0 - 0 - 53 +20% 1 -14% 0 - 224 +32% Wind 5 -36% 0 - 0 - 185 -7% 66 +37% 0 - 256 +1% Emission- generating 11,980 +6% 185 -79% 6 +25% 4 - 21 -17% 0 - 12,196 +0% Coal and lignite 9,900 +2% 169 -77% 0 - 0 - 0 - 0 - 10,068 -3% Natural gas 1,613 +26% 0 - 6 +25% 4 - 1 -54% 0 - 1,623 +27% Biomass 468 +45% 16 -89% 0 - 0 - 20 -15% 0 - 505 +3% Total 36,912 +4% 186 -79% 6 +25% 243 -0% 88 +18% 0 - 37,434 +2% Of which: Renewables (water, sun, wind, biomass) 1,976 -15% 18 -88% 0 - 239 -2% 87 +20% 0 - 2,319 -17% Sales of electricity to end customers (GWh) by country Czechia Poland Slovakia German y Others Eliminations CEZ Group GWh +/- GWh +/- GWh +/- GWh +/- GWh +/- GWh +/- GWh +/- Households -5,067 +2% 0 - 0 -1% 0 - 0 - 0 - -5,068 +2% Commercial (low voltage) -1,733 -4% 0 - 0 - -4 - -2 -40% 0 - -1,739 -4% Commercial and industrial (medium and high voltage) -6,847 -8% 0 - -18 -5% -53 +20% -2,111 -13% 0 - -9,030 -9% Sold to end customers -13,648 -4% 0 - -19 -5% -57 +29% -2,113 -13% 0 - -15,8 36 -5% Distribution of electricity (GWh) by country Q1 - Q3 2025 Czechia Poland Slovakia German y Others Eliminations CEZ Group GWh +/- GWh +/- GWh +/- GWh +/- GWh +/- GWh +/- GWh +/- Distribution of electricity to end customers 25,058 +1% 0 - 18 -8% 0 - 0 - 0 - 25,076 +1% Distribution of gas (GWh) by country Q1 - Q3 2025 Czechia Poland Slovakia German y Others Eliminations CEZ Group GWh +/- GWh +/- GWh +/- GWh +/- GWh +/- GWh +/- GWh +/- Distribution of gas (GWh) by country 42,210 >200% 0 - 94 +16% 0 - 0 - 0 - 42,305 >200%
Page 41
Definitions and Calculations of Indicators Unspecified in IFRS Definitions and Calculations of Indicators Unspecified in IFRS In accordance with the ESMA guidelines, ČEZ informs in more detail about indicators that are not normally part of the financial statements prepared in accordance with IFRS. Such indicators represent supplementary information in respect of financial data, providing report users with additional information for their assessment of the financial position and performance of CEZ Group. In general, these indicators are also commonly used in other commercial companies, not only in the energy sector. Below are the definitions of individual indicators, including the specification of components that are not directly available in the financial statements or notes to consolidated financial statements. Indicator EBITDA Purpose: It is a basic indi cator of the operational performance of publicly traded companies, which is monitored by international analysts, creditors, investors and shareholders. The EBITDA value indicates the basic generated cash flow from operating activities for the past period, i.e., it is the basic source for investment and financial expenses. Definition: It is part of the notes to the consolidated financial statements, item “Equity”, the itemized calculation is given in item “Segment Information”. Adjusted net income Purpose: This is a supporting indicator, intended primarily for investors, creditors and shareholders, which allows interpreting the achieved financial results, in particular with the exclusion of extraordinary, usually nonrecurring effects that are generally unrelated to ordinary financial performance and value creation in a given period. Definition: Net income attributable to the equity holders of the parent +/- additions to and reversals of impairment of net plant in service and intangible assets (including changes in the value of goodwill / badwill) +/- additions to and reversals of impairments of developed projects +/- other extraordinary effects that are generally unrelated to ordinary financial performance and value creation in a given period +/- effects of the above on income tax. Net debt Purpose: The indicator shows the real level of a compa ny’s financial debt, i.e., the carrying amount of debt net of cash, cash equivalents, and highly liquid financial assets held. The indicator is primarily used to assess the overall appropriateness of the indebtedness, e.g., in comparison with selected income or balance sheet indicators. Definition: Long-Term Debt, Net of Current Portion + Current Portion of Long-Term Debt + Short-Term Loans – (Cash and Cash Equivalents + Highly Liquid Financial Assets). The components of the indicator, except for Highly Liquid Financial Assets, are reported individually on the balance sheet, with items related to assets held for sale are presented separately on the balance sheet. Net debt / EBITDA Purpose: This indicates a company’s capability to pay back its debt as well as its ability to take on additional debt to grow its business. CEZ Group uses this indicator primarily to assess the adequacy of its capital structure to the structure and stability of its expected cash flows. Definition: Net Debt / EBITDA, where Net Debt is the amount at the end of the reported period. EBITDA is the running total for the past 12 months. The September 30 value is therefore calculated from Net Debt as at September 30 and EBITDA for the period from October 1 of the previous year until September 30 of the current year.
Page 42
Definitions and Calculations of Indicators Unspecified in IFRS Most of the indicators’ components are directly calculated in the consolidated financial statements. Components not included in the financial statements relate to the Adjusted net income and Net Debt indicators (including derived indicator Net Debt / EBITDA) and are calculated as follows: Adjusted Net Income Indicator – calculation for periods in question: Adjusted Net Income Unit Q1-Q3 2024 5) Q1-Q3 2025 Net income CZK billions 23.0 21.5 Non-controlling interests 1) CZK billions 0.2 0.6 Additions to and reversals of impairment of net plant in service and intangible assets (including changes in the value of goodwill/badwill) 2) CZK billions 1.4 -0.0 Impairments of developed projects 3) CZK billions – – Other extraordinary effects CZK billions – – Impact of net income adjustments on the income tax 4) CZK billions 0.0 0.0 Adjusted net income CZK billions 24.6 22.2 1) Corresponds to the row Net income attributable to: Non-controlling interests in the Consolidated Statement of Income 2) Is included in the row Impairment of net plant in service and intangible assets in the Consolidated Statement of Income (income is not adjusted for depreciation and amortization of suspended investments in particular) 3) Is included in the row Other operating expenses in the Consolidated Statement of Income 4) Is included in the row Income taxes in the Consolidated Statement of Income 5) Some data in the accounts have been adjusted in connection with the final valuation of GasNet group companies at fair value as at the acquisition date and do not correspond to those stated in a similar document issued as at September 30, 2024. Highly Liquid Financial Assets – Component of the Net Debt Indicator (in CZK billions): as at Dec 31, 2024 as at Sep 30, 2025 Current debt financial assets 3.1 6.5 Noncurrent debt financial assets - - Current term deposits 0.0 - Noncurrent term deposits - - Short-term equity securities - - Highly liquid financial assets, total 3.1 6.5 Totals and subtotals can differ from the sum of partial values due to rounding.