7.1. Carrying amounts in accordance with IFRS 9
In accordance with IFRS 9 or IFRS 16, the carrying amounts of financial assets and liabilities are grouped into classes or measurement categories as follows:
|
|
Category acc. to IFRS 9 |
|
Carrying amount |
|
Carrying amount |
---|---|---|---|---|---|---|
Investments |
|
|
|
50,253.0 |
|
30,836.0 |
Shares in affiliated companies |
|
FVOCI |
|
4,905.2 |
|
1,580.7 |
Other investments |
|
FVOCI |
|
45,347.8 |
|
29,255.3 |
|
|
|
|
|
|
|
Other financial assets |
|
|
|
126,302.6 |
|
80,318.4 |
Lendings to companies in which an interest is held |
|
AC |
|
72,207.0 |
|
5,186.4 |
Other lendings |
|
AC |
|
7,732.6 |
|
6,544.3 |
Fixed term deposits |
|
AC |
|
4,971.9 |
|
24,847.2 |
Securities FVOCI |
|
FVOCI |
|
11,061.2 |
|
12,631.5 |
Securities FVPL |
|
FVPL |
|
30,329.9 |
|
31,109.0 |
|
|
|
|
|
|
|
Derivative financial instruments (non-current and current) |
|
|
|
773,933.0 |
|
371,702.0 |
Derivatives designated as hedging instruments (cash flow hedge) |
|
n/a |
|
318,120.9 |
|
211,765.5 |
Derivatives designated as hedging instruments (fair value hedge) |
|
n/a |
|
12,247.5 |
|
5,412.4 |
Derivatives not designated as hedging instruments |
|
FVPL |
|
443,564.6 |
|
154,524.1 |
|
|
|
|
|
|
|
Receivables and other assets (non-current and current) acc. to the Statement of Financial Position |
|
|
|
1,092,453.5 |
|
469,016.7 |
Thereof non-financial assets |
|
|
|
114,787.9 |
|
86,351.6 |
Thereof financial assets |
|
|
|
977,665.6 |
|
382,665.1 |
Trade receivables |
|
AC |
|
466,565.0 |
|
259,902.2 |
Receivables from affiliated companies |
|
AC |
|
193.8 |
|
252.4 |
Receivables from joint arrangements and associated companies |
|
AC |
|
89,841.1 |
|
5,076.8 |
Other financial assets |
|
AC |
|
421,065.7 |
|
117,433.7 |
|
|
|
|
|
|
|
Fixed term deposits and short-term investments |
|
|
|
71,709.0 |
|
105,775.3 |
Fixed term deposits |
|
AC |
|
61,904.4 |
|
85,816.1 |
Short-term investments |
|
FVPL |
|
9,804.6 |
|
19,959.2 |
|
|
|
|
|
|
|
Cash and cash equivalents |
|
AC |
|
341,625.3 |
|
219,197.3 |
|
|
|
|
|
|
|
Total financial assets |
|
|
|
2,341,488.5 |
|
1,190,494.1 |
Financial liabilities (non-current and current) |
|
|
|
673,773.8 |
|
670,096.9 |
Bonds |
|
FLAC |
|
301,158.1 |
|
301,231.8 |
Liabilities to banks |
|
FLAC |
|
12,443.0 |
|
6,530.5 |
Lease liabilities |
|
IFRS 16 |
|
112,575.0 |
|
114,748.8 |
Other financial liabilities |
|
FLAC |
|
247,597.7 |
|
247,585.8 |
|
|
|
|
|
|
|
Trade payables (current) |
|
FLAC |
|
242,323.6 |
|
162,178.9 |
|
|
|
|
|
|
|
Derivative financial instruments (non-current and current) |
|
|
|
1,253,582.8 |
|
517,384.3 |
Derivatives designated as hedging instruments (cash flow hedge) |
|
n/a |
|
362,408.1 |
|
179,434.5 |
Derivatives designated as hedging instruments (fair value hedge) |
|
n/a |
|
44,260.0 |
|
9,986.3 |
Derivatives not designated as hedging instruments |
|
FVPL |
|
477,972.4 |
|
153,924.2 |
Included margin payments |
|
n/a |
|
368,942.3 |
|
174,039.3 |
|
|
|
|
|
|
|
Other liabilities (non-current and current) acc. to the Statement of Financial Position |
|
|
|
424,937.7 |
|
231,417.6 |
Thereof non-financial liabilities |
|
|
|
196,495.4 |
|
150,359.7 |
Thereof financial liabilities |
|
|
|
228,442.3 |
|
81,057.9 |
Liabilities to affiliated companies |
|
FLAC |
|
22,511.7 |
|
9,292.5 |
Liabilities to joint arrangements and associated companies |
|
FLAC |
|
43,122.7 |
|
2,774.3 |
Other financial liabilities (non-current and current) |
|
FLAC |
|
162,807.9 |
|
68,991.1 |
|
|
|
|
|
|
|
Total financial liabilities |
|
|
|
2,398,122.5 |
|
1,430,718.0 |
|
|
|
|
|
|
|
Carrying amounts grouped to measurement categories according to IFRS 9 |
|
|
|
|
|
|
Financial Assets at Amortized Costs (AC) |
|
|
|
1,466,106.8 |
|
724,256.4 |
Financial Assets at Fair Value through Other Comprehensive Income (FVOCI) |
|
|
|
61,314.2 |
|
43,467.5 |
Financial Assets at Fair Value through Profit or Loss (FVPL) |
|
|
|
483,699.1 |
|
205,592.3 |
Financial Liabilities at Amortized Cost (FLAC) |
|
|
|
1,031,964.7 |
|
798,584.9 |
Financial Liabilities at Fair Value through Profit or Loss (FVPL) |
|
|
|
477,972.4 |
|
153,924.2 |
7.2. Measurement at fair value
7.2.1. Fair value of financial assets and liabilities that are measured regularly at fair value
Pursuant to IFRS 13, financial instruments that are measured at fair value are classified within a fair value hierarchy. In view of possible uncertainties relating to possible estimates of the fair values, a distinction is made between three levels:
Level 1: Measurement on the basis of a published price quotation for identical assets or liabilities in an active market.
Level 2: Measurement on the basis of inputs that are observable either directly or indirectly in the market and measurements based on prices quoted in inactive markets.
Level 3: Measurement on the basis of inputs not observable in the market.
If the inputs used to determine the fair value of an asset or liability are attributable to different levels of the fair value hierarchy, the measurement at fair value is wholly assigned to the fair value hierarchy level that corresponds to the lowest input which, in the aggregate, is material for the measurement.
The financial instruments measured at fair value are assigned to levels 1 to 3 as follows:
31.03.2022 |
|
Carrying amount |
|
Measurement at market prices |
|
Measurement on the basis of inputs observable on the market |
|
Other measurement methods |
|
Total fair value |
---|---|---|---|---|---|---|---|---|---|---|
Assets |
|
|
|
|
|
|
|
|
|
|
Shares in affiliated companies (FVOCI) |
|
4,905.2 |
|
– |
|
– |
|
4,905.2 |
|
4,905.2 |
Other investments (FVOCI) |
|
45,347.8 |
|
2,080.6 |
|
– |
|
43,267.2 |
|
45,347.8 |
Securities (FVOCI) |
|
11,061.2 |
|
11,061.2 |
|
– |
|
– |
|
11,061.2 |
Securities (FVPL) |
|
30,329.9 |
|
30,329.9 |
|
– |
|
– |
|
30,329.9 |
Derivatives designated as hedging instruments (cash flow hedge) |
|
318,120.9 |
|
– |
|
318,120.9 |
|
– |
|
318,120.9 |
Derivatives designated as hedging instruments (fair value hedge) |
|
12,247.5 |
|
– |
|
12,247.5 |
|
– |
|
12,247.5 |
Derivatives not designated as hedging instruments (FVPL) |
|
443,564.6 |
|
– |
|
443,564.6 |
|
– |
|
443,564.6 |
Fixed term deposits and short-term investments (FVPL) |
|
9,804.6 |
|
9,804.6 |
|
– |
|
– |
|
9,804.6 |
Total |
|
875,381.7 |
|
53,276.3 |
|
773,933.0 |
|
48,172.4 |
|
875,381.7 |
|
|
|
|
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
|
|
|
|
Derivatives designated as hedging instruments (cash flow hedge) |
|
362,408.1 |
|
– |
|
362,408.1 |
|
– |
|
362,408.1 |
Derivatives designated as hedging instruments (fair value hedge) |
|
44,260.0 |
|
– |
|
44,260.0 |
|
– |
|
44,260.0 |
Derivatives not designated as hedging instruments (FVPL) |
|
477,972.4 |
|
– |
|
477,972.4 |
|
– |
|
477,972.4 |
Total |
|
884,640.5 |
|
– |
|
884,640.5 |
|
– |
|
884,640.5 |
30.09.2021 |
|
Carrying amount |
|
Measurement at |
|
Measurement on the basis of inputs |
|
Other measurement methods |
|
Total fair value |
---|---|---|---|---|---|---|---|---|---|---|
Assets |
|
|
|
|
|
|
|
|
|
|
Shares in affiliated companies (FVOCI) |
|
1,580.7 |
|
– |
|
– |
|
1,580.7 |
|
1,580.7 |
Other investments (FVOCI) |
|
29,255.3 |
|
1,938.5 |
|
– |
|
27,316.8 |
|
29,255.3 |
Securities (FVOCI) |
|
12,631.5 |
|
12,631.5 |
|
– |
|
– |
|
12,631.5 |
Securities (FVPL) |
|
31,109.0 |
|
31,109.0 |
|
– |
|
– |
|
31,109.0 |
Derivatives designated as hedging instruments (cash flow hedge) |
|
211,765.5 |
|
– |
|
211,765.5 |
|
– |
|
211,765.5 |
Derivatives designated as hedging instruments (fair value hedge) |
|
5,412.4 |
|
– |
|
5,412.4 |
|
– |
|
5,412.4 |
Derivatives not designated as hedging instruments (FVPL) |
|
154,524.1 |
|
– |
|
154,524.1 |
|
– |
|
154,524.1 |
Fixed term deposits and short-term investments (FVPL) |
|
19,959.2 |
|
19,959.2 |
|
– |
|
– |
|
19,959.2 |
Total |
|
466,237.7 |
|
65,638.2 |
|
371,702.0 |
|
28,897.5 |
|
466,237.7 |
|
|
|
|
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
|
|
|
|
Derivatives designated as hedging instruments (cash flow hedge) |
|
179,434.5 |
|
– |
|
179,434.5 |
|
– |
|
179,434.5 |
Derivatives designated as hedging instruments (fair value hedge) |
|
9,986.3 |
|
– |
|
9,986.3 |
|
– |
|
9,986.3 |
Derivatives not designated as hedging instruments (FVPL) |
|
153,924.2 |
|
– |
|
153,924.2 |
|
– |
|
153,924.2 |
Total |
|
343,345.0 |
|
– |
|
343,345.0 |
|
– |
|
343,345.0 |
Level 3 financial instruments have developed as follows:
|
|
2021/2022 |
|
2020/2021 |
---|---|---|---|---|
Carrying amount as of 01.10. |
|
28,897.5 |
|
27,568.1 |
Gains (losses) – not recognised in profit or loss |
|
16,838.4 |
|
1,160.6 |
Additions |
|
3,241.8 |
|
35.0 |
Disposals |
|
-905.7 |
|
– |
Transfers |
|
-35.0 |
|
– |
Currency translation |
|
135.4 |
|
133.8 |
Carrying amount |
|
48,172.4 |
|
28,897.5 |
The impairment reversal of EUR 16,838.4 thousand (previous year: EUR 1,923.7 thousand) relates to Other Investments (FVOCI). The fair value of these Other Investments is determined using a measurement method based on capitalisation of earnings. Essential input factors are the cash flow assumptions from planning and the discount rate. The impairment of other investments in the Czech Republic amounts to EUR 0.0 thousand (previous year: EUR 763.1 thousand). The resulting income of EUR 16,838.4 thousand (previous year: EUR 1,160.6 thousand) through equity was recognised as other comprehensive income in the item “Change in value of investments and securities FVOCI”.
An increase (reduction) of the cash flow assumptions by 25% would have resulted in an increase (reduction) of the OCI in the amount of EUR 7,888.8 thousand (EUR -7,888.8 thousand) (previous year: EUR 4,702.4 thousand (EUR -4,702.4 thousand)). An increase (reduction) of the discount rate by 50 basis points would have resulted in a reduction (increase) of the OCI in the amount of EUR -1,950.9 thousand (EUR 2,246.9 thousand) (previous year: EUR -1,116.1 thousand (EUR 1,278.2 thousand)).
7.2.2. Valuation techniques and inputs used in measuring fair values
In general, the fair values of the financial assets and liabilities correspond to their market prices on the reporting date. If active market prices are not directly available, then – if they are not of minor significance – the fair values are calculated using recognised actuarial measurement models and current market parameters (in particular interest rates, exchange rates and the credit rating of contractual partners). This is done by discounting the cash flows from the financial instruments to the reporting date.
The following valuation methods and inputs were used:
Financial instruments |
|
Level |
|
Valuation techniques |
|
Inputs |
---|---|---|---|---|---|---|
Other investments |
|
3 |
|
Capital value-oriented |
|
Assumptions concerning cash flows, interest rates, planning |
Listed securities, mutual funds |
|
1 |
|
Market value-oriented |
|
Nominal values, stock market price, net asset value |
Listed energy futures |
|
1 |
|
Market value-oriented |
|
Settlement price determined at stock exchange |
Non-listed energy forwards |
|
2 |
|
Capital value-oriented |
|
Forward price curve derived from stock exchange prices, interest rate curve, credit risk of contractual partners on a net basis |
Gas and gas-oil swaps |
|
2 |
|
Capital value-oriented |
|
Cash flows already fixed or determined using forward rates, interest rate curve, credit risk of contractual partners |
Interest rate swaps |
|
2 |
|
Capital value-oriented |
|
Cash flows already fixed or determined using forward rates, interest rate curve, credit risk of contractual partners |
7.2.3. Fair values of financial assets and liabilities that are not measured regularly at fair value, however for which the fair value must be disclosed
The items trade receivables, receivables from affiliated companies, receivables from joint arrangements and associated companies, other financial assets, as well as fixed term deposits and current investments are characterised by predominantly short remaining terms. This means that their carrying amounts as of the reporting date roughly represent their fair value. If they are material and have a fixed interest rate, then the fair value of non-current lendings corresponds to the present value of the payments associated with the assets, taking into consideration the current market parameters in each case (interest rates, credit spreads).
Trade payables, liabilities to affiliated companies, liabilities to joint arrangements and associated companies and other financial liabilities usually have short remaining terms. The values on the balance sheet are approximately the fair values. If they are material and bear interest at a fixed rate, the fair value of financial liabilities is determined using the present value of the payments associated with the liabilities, taking into consideration the respectively applicable market parameters (interest rates, credit spreads).
The following financial assets and liabilities have a fair value different from the carrying amount:
|
|
Category acc. to IFRS 9 |
|
Carrying amount |
|
Fair Value |
|
Carrying amount |
|
Fair value |
|
Level |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
Other financial assets |
|
|
|
79,939.6 |
|
81,286.2 |
|
11,730.7 |
|
12,521.0 |
|
|
Lendings to companies in which an interest is held |
|
AC |
|
72,207.0 |
|
73,464.5 |
|
5,186.4 |
|
5,847.9 |
|
Stufe 3 |
Other lendings |
|
AC |
|
7,732.6 |
|
7,821.7 |
|
6,544.3 |
|
6,673.1 |
|
Stufe 3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
Financial liabilities |
|
|
|
548,755.8 |
|
574,653.1 |
|
548,817.6 |
|
607,949.5 |
|
|
Bonds |
|
FLAC |
|
301,158.1 |
|
328,431.0 |
|
301,231.8 |
|
344,823.0 |
|
Stufe 1 |
Other financial liabilities |
|
FLAC |
|
247,597.7 |
|
246,222.1 |
|
247,585.8 |
|
263,126.5 |
|
Stufe 3 |
The fair values of the Level 3 financial liabilities disclosed above were determined in agreement with generally accepted valuation techniques based on discounted cash flow analyses. Material input is the discount rate, which takes into account the expected credit loss of the counterparty.