3.1.Principles
Subsidiaries
All material entities that are directly or indirectly controlled by Energie AG Oberösterreich (subsidiaries) are fully consolidated according to IFRS 10 and included in the consolidated financial statements. Control exists when the investor is exposed or has rights to variable returns from its involvement with the investee and has the ability to use its power over the investee to influence the amount of the investor’s returns. In all cases, the control results from the equity instruments that are held (participating interests in the company and shares).
Joint Arrangements
IFRS 11 outlines accounting by entities that jointly control an arrangement. Joint control involves the contractually agreed sharing of control. If the controlling parties have rights to the net assets of the arrangement (joint venture), the equity method is used for financial reporting. If the controlling parties have rights to the assets, and obligations for the liabilities, relating to the agreement (joint operations), the assets and liabilities, as well as the revenues and expenses, are recognised using proportionate consolidation.
Joint Operations
Ennskraftwerke Aktiengesellschaft produces electricity with hydropower plants. Gas- und Dampfkraftwerk Timelkam GmbH supplies electricity from the operation of a combined cycle gas-turbine power plant. The Group holds a strategic interest of 50% in both Ennskraftwerke Aktiengesellschaft and Gas- und Dampfkraftwerk Timelkam GmbH. The entities are not controlled by any party.
Under the existing electricity supply contracts, the investors purchase the electric energy produced by the Group companies, where the internal price is calculated on a pro-rata basis of the production costs, plus a corresponding profit margin. Due to the electricity supply contracts, the parties have rights to the assets attributable to the arrangements. As the arrangements' liabilities can only be settled with these cash flows, the parties have obligations for the liabilities relating to the joint arrangement. Ennskraftwerke Aktiengesellschaft and Gas- und Dampfkraftwerk Timelkam GmbH are therefore classified as joint operations according to IFRS 11.
The share of the assets and liabilities, as well as the revenues and expenses are reported in the consolidated financial statements. The average share of the electricity supply (38%) is used to determine the share for the pro rata recognition of Ennskraftwerke Aktiengesellschaft. The share of the electricity procured from Gas- und Dampfkraftwerk Timelkam GmbH, amounting to 70%, is used for the consolidation of the company.
Joint Ventures
Due to special agreements under company law, no control exists for ENAMO GmbH, ENAMO Ökostrom GmbH, Energie AG Oberösterreich Vertrieb GmbH & Co KG, “Papyrus” Altpapierservice Handelsgesellschaft m.b.H. (Salzburg), Papyrus Wertstoff Service GmbH (Bad Reichenhall, Germany) or for Fernwärme Steyr GmbH, despite holding a majority of the voting rights. These companies are controlled jointly with other investors and are therefore accounted for using the equity method.
ENAMO GmbH delivers electric energy to key account customers, Energie AG Oberösterreich Vertrieb GmbH & Co KG delivers electricity to private and business customers.
Energie AG Oberösterreich is the sole limited partner of Energie AG Oberösterreich Vertrieb GmbH & Co KG. ENAMO GmbH, a joint venture between Energie AG Oberösterreich Service- und Beteiligungsverwaltungs-GmbH and LINZ STROM GmbH, is general partner.
In line with IFRS 11, ENAMO GmbH, with the subsidiaries Energie AG Oberösterreich Vertrieb GmbH & Co KG and LINZ STROM Vertrieb GmbH & Co KG controlled by it, represents a joint arrangement or joint venture, as these companies are controlled jointly by Energie AG Oberösterreich and LINZ AG. These entities are to be accounted for at equity in the consolidated financial statements in line with IFRS 11 in conjunction with IAS 28. Due to the contractually agreed shares of the revenues, this amounts to 80% for ENAMO GmbH, 100% for Energie AG Oberösterreich Vertrieb GmbH & Co KG, and 0% for LINZ STROM Vertrieb GmbH & Co KG.
Associated Companies
Companies in which Energie AG Oberösterreich exercises a significant influence (associated companies) are consolidated using the equity method. Significant influence exists due to holdings of the entity's share capital. Salzburg AG für Energie, Verkehr und Telekommunikation is an infrastructure provider for energy, transport and telecommunication. Wels Strom GmbH is an energy utility and service company.
Structured Entities
The Group has been leasing the property at Böhmerwaldstraße 3, Linz, where Group headquarters is located, from Power Tower GmbH since the year 2008. The Group holds a 1% share in the company.
The company is not financed by the Group. The leasing contract is for an indefinite period, cancellation by the lessee is only possible 20 years after the start of the contract at the earliest, under certain circumstances only after 23 years. The Group has the unilateral right, but no obligation, to acquire Power Tower GmbH 15 or 20 years after the commencement of the lease. Leasing payments are linked to interest rate developments. The Group is required to perform the ongoing maintenance of the property and fulfill all legal requirements that could also apply to the owner. There are no other additional risks. The leasing contract has been classified as an operating lease contract in line with IAS 17. Power Tower GmbH is to be considered a structured entity pursuant to IFRS 12, but the lack of control means that it is not to be included as a subsidiary in the consolidated financial statements. The rental and leasing expenses include contingent leasing payments in the amount of EUR -1,965.7 thousand (previous year: EUR -1,946.7 thousand) calculated on the basis of variable interest rates.
Other Investments
Interests in subsidiaries, joint ventures, or associated companies that are of subordinate importance from the Group perspective are classified as “available for sale”. If there is no quoted price in an active market available, and the fair value cannot be measured reliably, the value is recognised at cost. The companies which are not consolidated because of their subordinate importance are also insignificant in the total sum.
The changes in the scope of consolidation are as follows:
|
Full |
Proportionate |
Equity |
|||
30/09/2017 |
48 |
2 |
12 |
|||
Included for the first time in the reporting year |
3 |
0 |
2 |
|||
30/09/2018 |
51 |
2 |
14 |
Energie AG Oberösterreich Personal Power GmbH (Holding & Services Segment, Austria), VODOS Velkoobchod s.r.o. (Water Segment, Czech Republic) and VODOSPOL s.r.o. (Water Segment, Czech Republic) were included in the consolidated financial statements as fully consolidated entities for the first time in the reporting period. The effects on the consolidated financial statements are insignificant.
The companies Geothermie-Wärmegesellschaft Braunau-Simbach GmbH (Energy Segment, Austria) and Geothermie-Fördergesellschaft Simbach-Braunau GmbH (Energy Segment, Germany) were for the first time included in the consolidated statements as companies consolidated at equity. The earnings contribution of both companies amounts to EUR 0.8 million.
Joint Ventures
|
Energie AG Oberösterreich |
ENAMO GmbH |
Other joint |
|||||||||
|
30/09/2018 |
30/09/2017 |
30/09/2018 |
30/09/2017 |
30/09/2018 |
30/09/2017 |
||||||
Non-current assets |
2.6 |
2.4 |
0.1 |
0.1 |
68.3 |
72.8 |
||||||
Current assets |
140.1 |
136.8 |
36.7 |
33.4 |
12.1 |
13.1 |
||||||
|
142.7 |
139.2 |
36.8 |
33.5 |
80.4 |
85.9 |
||||||
Equity |
101.5 |
96.4 |
12.6 |
11.2 |
20.3 |
17.7 |
||||||
Non-current liabilities |
13.1 |
12.7 |
0.1 |
0.1 |
51.6 |
56.6 |
||||||
Current liabilities |
28.1 |
30.1 |
24.1 |
22.2 |
8.5 |
11.6 |
||||||
|
142.7 |
139.2 |
36.8 |
33.5 |
80.4 |
85.9 |
||||||
Cash and cash equivalents |
0.4 |
0.5 |
4.7 |
0.6 |
5.5 |
5.3 |
||||||
Non-current financial liabilities |
– |
– |
– |
– |
40.7 |
45.7 |
|
Energie AG Oberösterreich |
ENAMO GmbH |
Other joint |
|||||||||
|
2017/2018 |
2016/2017 |
2017/2018 |
2016/2017 |
2017/2018 |
2016/2017 |
||||||
Sales revenues |
224.2 |
240.2 |
203.4 |
215.9 |
57.3 |
58.6 |
||||||
Depreciation, amortisation, and impairments |
– |
– |
– |
– |
-5.7 |
-5.8 |
||||||
Interest income |
0.1 |
0.1 |
– |
– |
– |
0.8 |
||||||
Interest expense |
-0.2 |
-0.2 |
– |
– |
-1.2 |
-1.4 |
||||||
Taxes |
0.1 |
-0.1 |
-0.9 |
-1.0 |
-0.9 |
-1.0 |
||||||
Earnings after taxes |
43.9 |
52.0 |
4.5 |
2.9 |
2.8 |
4.1 |
||||||
|
|
|
|
|
|
|
||||||
Share in net assets as of 1 October |
96.3 |
91.8 |
7.9 |
9.7 |
4.7 |
3.4 |
||||||
Profit for the period |
45.2 |
52.5 |
3.5 |
2.6 |
1.6 |
1.6 |
||||||
Dividends |
-40.0 |
-48.0 |
– |
-4.4 |
– |
-0.3 |
||||||
Share in net assets as of 30 September |
101.5 |
96.3 |
11.4 |
7.9 |
6.3 |
4.7 |
||||||
Goodwill |
– |
– |
– |
– |
4.2 |
4.2 |
||||||
Carrying amount as of 30 September |
101.5 |
96.3 |
11.4 |
7.9 |
10.5 |
8.9 |
Associated Companies
|
Salzburg AG für Energie, Verkehr und Telekommunikation |
Wels Strom GmbH |
Other associated companies |
|||||||||
|
30/09/2018 |
30/09/2017 |
30/09/2018 |
30/09/2017 |
30/09/2018 |
30/09/2017 |
||||||
Non-current assets |
1,326.2 |
1,368.8 |
68.4 |
52.2 |
28.0 |
19.1 |
||||||
Current assets |
133.2 |
71.5 |
11.9 |
11.8 |
10.8 |
8.2 |
||||||
|
1,459.4 |
1,440.3 |
80.3 |
64.0 |
38.8 |
27.3 |
||||||
Equity |
532.0 |
515.2 |
23.6 |
23.9 |
9.6 |
4.8 |
||||||
Non-current liabilities |
655.2 |
639.7 |
25.7 |
26.5 |
9.4 |
5.2 |
||||||
Current liabilities |
272.2 |
285.4 |
31.0 |
13.6 |
19.8 |
17.3 |
||||||
|
1,459.4 |
1,440.3 |
80.3 |
64.0 |
38.8 |
27.3 |
|
Salzburg AG für Energie, Verkehr und Telekommunikation |
Wels Strom GmbH |
Other associated companies |
|||||||||
|
2017/2018 |
2016/2017 |
2017/2018 |
2016/2017 |
2017/2018 |
2016/2017 |
||||||
Sales revenues |
1,411.8 |
1,259.7 |
75.3 |
78.5 |
5.8 |
1.7 |
||||||
Earnings after taxes |
41.2 |
77.3 |
2.3 |
4.8 |
-0.1 |
-0.1 |
||||||
Dividends |
-6.4 |
-17.6 |
-1.3 |
-2.2 |
– |
– |
||||||
|
|
|
|
|
|
|
||||||
Share in net assets as of 1 October |
134.8 |
119.2 |
11.8 |
10.5 |
– |
– |
||||||
Inclusion for the first time |
– |
– |
– |
– |
1.4 |
3.2 |
||||||
Profit for the period |
11.7 |
20.2 |
1.1 |
2.4 |
0.8 |
-1.3 |
||||||
Impairment |
– |
– |
– |
– |
– |
-1.9 |
||||||
Dividends |
-6.5 |
-4.6 |
-1.3 |
-1.1 |
– |
– |
||||||
Carrying amount as of 30 September |
140.0 |
134.8 |
11.6 |
11.8 |
2.2 |
– |
||||||
Goodwill |
18.7 |
19.7 |
17.7 |
18.7 |
– |
– |
||||||
Impairment |
– |
-1.0 |
– |
-1.0 |
– |
– |
||||||
Carrying amount as of 30 September |
158.7 |
153.5 |
29.3 |
29.5 |
2.2 |
– |
3.2.Group Companies
|
Domicile |
Interest held |
Consolidation method |
|||||||||||||
Austria |
|
|
|
|||||||||||||
Energie AG Oberösterreich |
Linz |
Parent company |
|
|||||||||||||
Energie AG Oberösterreich Service- und Beteiligungsverwaltungs-GmbH |
Linz |
100.00 (100.00) |
FC (FC) |
|||||||||||||
Energie AG Oberösterreich Business Services GmbH |
Linz |
100.00 (100.00) |
FC (FC) |
|||||||||||||
Energie AG Oberösterreich Customer Services GmbH |
Linz |
100.00 (100.00) |
FC (FC) |
|||||||||||||
Energie AG Oberösterreich Kraftwerk Ennshafen GmbH |
Linz |
100.00 (100.00) |
FC (FC) |
|||||||||||||
Energie AG Oberösterreich Kraftwerke GmbH |
Linz |
100.00 (100.00) |
FC (FC) |
|||||||||||||
Energie AG Oberösterreich Kraftwerk Labenbach GmbH |
Linz |
100.00 (100.00) |
FC (FC) |
|||||||||||||
Energie AG Oberösterreich Personalmanagement GmbH |
Linz |
100.00 (100.00) |
FC (FC) |
|||||||||||||
Energie AG Oberösterreich Personal Power GmbH |
Linz |
100.00 (-) |
FC (-) |
|||||||||||||
Energie AG Oberösterreich Trading GmbH |
Linz |
100.00 (100.00) |
FC (FC) |
|||||||||||||
Energie AG Oberösterreich Telekom GmbH |
Linz |
100.00 (100.00) |
FC (FC) |
|||||||||||||
Energie AG Oberösterreich Tech Services GmbH |
Linz |
100.00 (100.00) |
FC (FC) |
|||||||||||||
Netz Oberösterreich GmbH |
Linz |
100.00 (100.00) |
FC (FC) |
|||||||||||||
Energie-Contracting Steyr GmbH |
Steyr |
100.00 (100.00) |
FC (FC) |
|||||||||||||
Energie AG Oberösterreich Wärme GmbH |
Linz |
100.00 (100.00) |
FC (FC) |
|||||||||||||
Energie AG Oberösterreich Renewable Power GmbH |
Linz |
100.00 (100.00) |
FC (FC) |
|||||||||||||
Energie AG Group Treasury GmbH |
Linz |
100.00 (100.00) |
FC (FC) |
|||||||||||||
Cogeneration-Kraftwerke Management Oberösterreich GmbH |
Linz |
100.00 (100.00) |
FC (FC) |
|||||||||||||
Energie AG Oberösterreich Power Solutions GmbH |
Linz |
100.00 (100.00) |
FC (FC) |
|||||||||||||
IfEA Institut für Energieausweis GmbH |
Linz |
100.00 (100.00) |
FC (FC) |
|||||||||||||
Energie AG Oberösterreich Umwelt Holding GmbH |
Linz |
100.00 (100.00) |
FC (FC) |
|||||||||||||
Energie AG Oberösterreich Umwelt Service GmbH |
Hörsching |
100.00 (100.00) |
FC (FC) |
|||||||||||||
ASPG Altlastensanierungsprojekte GmbH |
Hörsching |
100.00 (100.00) |
FC (FC) |
|||||||||||||
Energie AG Oberösterreich Kommunalservice GmbH |
Hörsching |
100.00 (100.00) |
FC (FC) |
|||||||||||||
Abfall-Aufbereitungs-GmbH |
Hörsching |
100.00 (100.00) |
FC (FC) |
|||||||||||||
Energie AG Oberösterreich Wasser GmbH |
Linz |
100.00 (100.00) |
FC (FC) |
|||||||||||||
MA Restabfallverwertung GmbH |
Hörsching |
99.00 (99.00) |
FC (FC) |
|||||||||||||
WDL-WasserdienstleistungsGmbH |
Linz |
90.00 (90.00) |
FC (FC) |
|||||||||||||
Market Calling Marketing GesmbH |
Linz |
60.00 (60.00) |
FC (FC) |
|||||||||||||
Gas- und Dampfkraftwerk Timelkam GmbH |
Linz |
50.00 (50.00) |
JO (JO) |
|||||||||||||
Ennskraftwerke Aktiengesellschaft |
Steyr |
50.00 (50.00) |
JO (JO) |
|||||||||||||
Energie AG Oberösterreich Vertrieb GmbH & Co KG |
Linz |
100.00 (100.00) |
JV (JV) |
|||||||||||||
ENAMO GmbH |
Linz |
80.00 (80.00) |
JV (JV) |
|||||||||||||
ENAMO Ökostrom GmbH |
Linz |
80.00 (80.00) |
JV (JV) |
|||||||||||||
„Papyrus“ Altpapierservice Handelsgesellschaft m.b.H. |
Salzburg |
63.33 (63.33) |
JV (JV) |
|||||||||||||
Fernwärme Steyr GmbH |
Steyr |
51.00 (51.00) |
JV (JV) |
|||||||||||||
AMR Austrian Metal Recovery GmbH |
Linz |
50.00 (50.00) |
JV (JV) |
|||||||||||||
Windpower EP GmbH |
Parndorf |
50.00 (50.00) |
JV (JV) |
|||||||||||||
Bioenergie Steyr GmbH |
Behamberg |
49.00 (49.00) |
JV (JV) |
|||||||||||||
Wels Strom GmbH |
Wels |
49.00 (49.00) |
EC (EC) |
|||||||||||||
Energie Ried Wärme GmbH |
Ried im Innkreis |
40.00 (40.00) |
EC (EC) |
|||||||||||||
Salzburg AG für Energie, Verkehr und Telekommunikation |
Salzburg |
26.13 (26.13) |
EC (EC) |
|||||||||||||
Geothermie-Wärmegesellschaft Braunau-Simbach mbH |
Braunau |
40.00 (40.00) |
EC (OC) |
|||||||||||||
baulounge GmbH (former Energie AG Oberösterreich Bohemia GmbH) |
Linz |
100.00 (100.00) |
OC (OC) |
|||||||||||||
Oberösterreichische Gemeinnützige Bau- und Wohngesellschaft mit beschränkter Haftung |
Linz |
100.00 (100.00) |
OC (OC) |
|||||||||||||
mieX GmbH |
Peilstein |
100.00 (100.00) |
OC (OC) |
|||||||||||||
Energy IT Service GmbH |
Linz |
66.67 (66.67) |
OC (OC) |
|||||||||||||
BBI Breitbandinfrastruktur GmbH |
Linz |
55.00 (55.00) |
OC (OC) |
|||||||||||||
RVL Reststoffverwertung Lenzing GmbH |
Lenzing |
50.00 (50.00) |
OC (OC) |
|||||||||||||
WDL Infrastruktur GmbH |
Linz |
49.00 (49.00) |
OC (OC) |
|||||||||||||
OÖ Science-Center Wels Errichtungs-GmbH |
Wels |
47.67 (47.67) |
OC (OC) |
|||||||||||||
GRB Geothermie Ried Bohrung GmbH |
Ried im Innkreis |
40.00 (40.00) |
OC (OC) |
|||||||||||||
Recycling Innsbruck GmbH |
Innsbruck |
25.00 (25.00) |
OC (OC) |
|||||||||||||
ELG Liegenschaftsverwertung GmbH |
Wallern |
20.00 (20.00) |
OC (OC) |
|||||||||||||
Czech Republic |
|
|
|
|||||||||||||
Energie AG Bohemia s.r.o. |
Praha |
100.00 (100.00) |
FC (FC) |
|||||||||||||
CEVAK a.s. |
České Budějovice |
100.00 (100.00) |
FC (FC) |
|||||||||||||
Vodáreská společnost Beroun s.r.o. |
Beroun |
100.00 (100.00) |
FC (FC) |
|||||||||||||
VODOS s.r.o. |
Kolín |
100.00 (100.00) |
FC (FC) |
|||||||||||||
Energie AG Teplo Bohemia s.r.o. |
České Budějovice |
100.00 (100.00) |
FC (FC) |
|||||||||||||
Energie AG Teplo Vimperk s.r.o. |
České Budějovice |
100.00 (100.00) |
FC (FC) |
|||||||||||||
Energie AG Teplo Rokycany s.r.o. |
Rokycany |
100.00 (100.00) |
FC (FC) |
|||||||||||||
Tepelne zasobovani Rakovník spol. s.r.o. |
Rakovník |
100.00 (100.00) |
FC (FC) |
|||||||||||||
Městské tepelné hospodářství Kolín, spol. s r.o |
Kolín |
95.00 (95.00) |
FC (FC) |
|||||||||||||
Vodáreská spolecnost Chrudim a.s. |
Chrudim |
95.00 (95.00) |
FC (FC) |
|||||||||||||
VHOS a.s. |
Moravská Třebová |
94.58 (93.87) |
FC (FC) |
|||||||||||||
SATEZA a.s. |
Šumperk |
91.67 (91.67) |
FC (FC) |
|||||||||||||
Aqua Servis a.s. |
Rychnov nad Kněžnou |
66.00 (66.00) |
FC (FC) |
|||||||||||||
Vodovody a kanalizace Beroun a.s. |
Beroun |
59.20 (59.20) |
FC (FC) |
|||||||||||||
VODOS Velkoobchod s.r.o. |
České Budějovice |
100.00 (100.00) |
FC (OC) |
|||||||||||||
VODOSPOL s.r.o. |
Klatovy |
100.00 (100.00) |
FC (OC) |
|||||||||||||
1. Jihočeská vodohospodářská spol. s r.o. |
České Budějovice |
100.00 (100.00) |
OC (OC) |
|||||||||||||
DÉMOS, spol. s r.o. |
Ústí nad Orlicí |
100.00 (100.00) |
OC (OC) |
|||||||||||||
DÉMOS – správa, s.r.o. |
Ústí nad Orlicí |
100.00 (100.00) |
OC (OC) |
|||||||||||||
Italy |
|
|
|
|||||||||||||
ECOFE S.R.L. |
Meran |
100.00 (100.00) |
FC (FC) |
|||||||||||||
Salvatonica Energia S.R.L. |
Meran |
100.00 (100.00) |
FC (FC) |
|||||||||||||
Energie AG Südtirol Umwelt Service GmbH |
Neumarkt |
100.00 (100.00) |
FC (FC) |
|||||||||||||
Germany |
|
|
|
|||||||||||||
Erdgas Oberösterreich Vertriebs GmbH |
Tittling |
100.00 (100.00) |
FC (FC) |
|||||||||||||
Papyrus Wertstoff Service GmbH |
Bad Reichenhall |
63.33 (63.33) |
JV (JV) |
|||||||||||||
Geothermie-Fördergesellschaft Simbach-Braunau mbH |
Simbach |
40.00 (40.00) |
EC (OC) |
|||||||||||||
Poland |
|
|
|
|||||||||||||
Finadvice Fair Energy Wind Development sp.zo.o. |
Warszawa |
100.00 (-) |
OC (—) |
|||||||||||||
Finadvice Fair Energy Wind Development 5 Sp. z o.o. |
Warszawa |
100.00 (-) |
OC (—) |
|||||||||||||
Hungary |
|
|
|
|||||||||||||
Energie AG Heves Régió Környezetvédelmi és Hulladékgazdálkodási Korlátolt Felelősségű Társaság |
Hejöpapi |
100.00 (100.00) |
FC (FC) |
|||||||||||||
Slovenia |
|
|
|
|||||||||||||
Komunalna ODTOK d.o.o. (formerly VARINGER d.o.o.) |
Maribor |
100.00 (100.00) |
FC (FC) |
|||||||||||||
|