Home > Financial statements > Notes > Notes to the balance sheet > Long-term and short-term liabilities

Long-term and short-term liabilities

(25) Long and short-term financial obligations  [Certified Content]


  Long-term Short-term
  31.12.2003 31.12.2002 31.12.2003 31.12.2002
Bonds 1,199.1 1,485.9 260.0 592.1
Liabilities to banks 202.5 314.4 232.3 41.4
Financial obligations to others 59.6 118.0 34.7 18.3
Total financial obligations excl. cross border leasing 1,461.2 1,918.3 527.0 651.8
Financial obligations – cross border leasing 984.5 1,155.6 0.9 4.0
Long and short-term financial obligations 2,445.7 3,073.9 527.9 655.8

Mortgage-backed loans from creditors amount to € 0.3 million (previous year: € 0.4 million).

No new long-term financial obligations were incurred during 2003. Long-term financial obligations, excluding cross border leasing transactions, were reduced in the total amount of € 555.3 million through scheduled repayments. As for short-term financial obligations (cash advances), an amount of € 19.1 million was repaid and another € 87.6 million was raised on the money market. For fee and cost-related reasons, Verbund did not have any contracted credit lines with banks.

As for financial obligations from cross border leasing transactions, write-ups in the amount of € 79.1 million and repayments of € 41.6 million were carried out.

Discounts and financing costs of € 2.5 million (previous year: € 4.0 million ) have been included under financial obligations.

Further details relating to the financial obligations are provided in the following table.

  Maturity to Issue volume Liability 31.12.2003 Remaining maturity up to 1 year Remaining maturity 1 to 5 years Remaining maturity over 5 years Weighted nominal interest rate Weighted effective interest rate Fair Value 31.12.2003
Bonds                  
Euro-currencies 2017 619.3 619.6 17.6 492.2 109.8 4.90 % 5.03 % 627.2
Foreign currencies (CHF, JPY) 2015 823.7 839.5 242.4 486.2 110.9 3.81 % 4.57 % 879.2
Total bonds   1,443.0 1,459.1 260.0 978.4 220.7 4.28 % 4.77 % 1,506.4
Thereof at a fixed interest rate 2017 1,370.9 1,388.9 226.1 978.4 184.4 4.42 % 4.94 % 1,436.2
Thereof at a variable interest rate 2009 72.1 7.02 33.9 0.0 36.3 1.26 % 1.37 % 70.2
 
Payables to credit institutions                  
Euro-currencies 2020 443.2 434.8 232.3 73.3 129.2 3.11 % 3.62 % 437.5
Foreign currencies (CHF, JPY) 0.0 0.0 0.0 0.0 0.0 0.0
Total payables to credit institutions   443.2 434.8 232.3 73.3 129.2 3.11 % 3.62 % 437.5
Thereof at a fixed interest rate 2016 127.7 124.1 103.8 6.8 13.5 5.45 % 5.64 % 126.3
Thereof at a variable interest rate 2020 315.5 310.7 128.5 66.5 115.7 2.17 % 2.81 % 311.2
 
Financial obligations to others                  
Euro-currencies 2021 24.5 23.3 0.7 3.5 19.1 4.98 % 5.12 % 23.2
Foreign currencies (CHF, JPY) 2009 70.3 70.9 33.9 0.0 37.0 1.00 % 2.26 % 71.6
Total financial obligations to others excluding cross border leasing   94.8 94.2 34.6 3.5 56.1 2.03 % 2.97 % 94.8
Thereof at a fixed interest rate 2021 0.6 0.3 0.0 0.1 0.2 1.19 % 1.19 % 0.3
Thereof at a variable interest rate 2004 94.2 93.9 34.6 3.4 55.9 1.99 % 2.98 % 94.5
Cross border leasing* 985.4 0.9 21.1 963.4
Total financial obligations to others   1,079.6 35.6 24.5 1,019.6
Total financial obligations excluding cross border leasing   1,981.0 1,988.2 527.0 1,055.1 406.1 3.91 % 4.43 % 2,038.7
Total financial obligations including cross border leasing   2,973.6 527.9 1,076.2 1,369.5
*These figures correspond to asset items in the same amount

(26) Long-term and short-term provisions  [Certified Content]


  2003 2002
Provisions for pensions 240.1 260.4
Provisions for other post employment benefits 44.6 42.9
Provisions for severance payments 103.9 97.7
Other provisions 392.1 426.5
Provisions for taxes 38.3 9.7
Long and short-term provisions 819.0 837.2

The provisions for pensions, other post employment benefits and severance payments are all considered long-term. For maturities of other provisions and provisions for taxes, please see below.

  Pension obligations Other post employment benefits
  31.12.2003 31.12.2002 31.12.2003 31.12.2002
Derivation of provision recorded in the balance sheet        
Present value (DBO) of obligations covered by fund assets 153.0 143.6 - -
Market value of plan assets -154.6 -131.7 - -
Net value of obligations covered by fund assets -1.6 11.9 - -
Present value (DBO) of obligations not covered by fund assets 249.8 248.5 55.6 42.9
Accumulated actuarial gain (+)/loss (-) not realized -8.1 0.0 -11.0 0.0
Recorded provision at 31.12. 240.1 260.4 44.6 42.9
 
The following amounts were recorded under payroll expenses        
Service cost 0.4 0.5 0.8 0.9
Interest cost 21.7 22.5 2.5 2.3
Expected investment gain (-)/loss (+) -6.9 - - -
Actual investment gain (-)/loss (+) - 11.1 - -
Realized actuarial gain (-)/loss (+) 0.0 -14.4 0.0 1.1
Pension costs recorded under payroll expenses 15.3 19.7 3.3 4.3
Actual investment gain (-)/loss (+) -15.9 11.1 - -
 
Changes to provision recorded in the balance sheet        
Recorded provision 1.1. 260.4 239.8 42.9 39.7
Net expenditure recorded in the income statement 15.3 19.7 3.3 4.3
Pension payments/supplementary health insurance premiums -28.5 -27.4 -1.6 -1.1
Fund contributions -11.5 -3.8 - -
Fund payouts 4.4 3.1 - -
New/surrendered obligations resulting from changes in the companies consolidated 0.0 29.0 0.0 0.0
Recorded provision at 31.12. 240.1 260.4 44.6 42.9
 
Changes to non-realized actuarial gain/loss (accumulated)        
Accumulared actuarial gain (+)/loss (-) 1.1. 0.0 0.0 0.0 0.0
Actuarial gain (+)/loss (-) of the year -8.1 0.0 -11.0 0.0
Accumulated actuarial gain (+)/loss (-) 31.12. -8.1 0.0 -11.0 0.0
  Severance obligations
  31.12.2003 31.12.2002
Derivation of provision recorded in the balance sheet    
Present value (DBO) of obligations 103.9 97.7
Accumulated actuarial profit (+)/loss (-) not realized 0.0 0.0
Recorded provision 31.12. 103.9 97.7
 
The following amounts were recorded under payroll expenses    
Service cost 3.3 3.0
Interest cost 5.7 5.4
Realized actuarial gain (-)/loss (+) -0.2 -0.9
Severance payment costs recorded under payroll expenses 8.9 7.5
 
Changes to provision recorded in the balance sheet    
Recorded provision 1.1. 97.7 95.0
Net expenditure recorded in the income statement 8.9 7.5
Severance payments -2.7 -4.0
New/surrendered obligations resulting from changes in the companies consolidated 0.0 -0.8
Recorded provision at 31.12. 103.9 97.7

  Provisions for impending losses Provisions for early retirement Other personnel related provisions Other Total
Book value 01.01.2003 143.2 102.0 52.3 129.0 426.5
Thereof > 1 year 123.1 71.8 2.7 10.8 208.4
Thereof 20.1 30.2 49.6 118.2 218.1
New provisions 31.2 28.4 29.9 71.8 161.3
Interest accrued 9.3 4.1 0.0 1.6 15.0
Appropriation -48.4 -30.3 -38.2 -61.3 -178.2
Reversal -11.1 -0.5 -2.0 -18.9 -32.5
Book value 31.12. 2003 124.2 103.7 42.0 122.2 392.1
Thereof > 1 year 119.7 73.0 3.2 10.8 206.7
Thereof 4.5 30.7 38.8 111.4 185.4

The provisions for impending losses from electricity purchase agreements were formed in 1998 as a result of the expected impact of deregulation on the electricity market. The appropriate value was calculated using the discounted cash flow method. Under this method, the valuation is based on an estimate of future inflows and outflows of funds. Discounting was subject to an interest rate of 7 %.

The provision for impending losses formed in 1998 in respect of a coal-supply agreement referred to the purchase of coals from GKB-Bergbau GmbH ("Other obligations and risks”). The provision was created for fuel costs no longer covered by future electricity sales. The changes result from the appropriate use of the provisions as well of from interest accrued on the provisions.

The provisions for early retirement provide for bridging payments within the framework of the earlyretirement models in the amount of € 103.7 million (previous year: € 102.0 million). These models allow employees to leave the company prior to the date of retirement under the General Social Security Act (ASVG).

Other staff-related provisions contain accruals for vacation entitlements, flextime balances and overtime and provisions for additional vacation pay, incentive pay and anniversary bonuses.

  Compensation payments Decommissioning costs Outstanding receipts for investments Maintenance expenses Legal, auditing and consulting expenses Electricity/ grid supplies Damage by natural forces Other Total
Book value 01.01. 6.4 8.9 22.1 31.6 2.6 20.7 5.0 31.7 129.0
Thereof > 1 year 0.6 8.9 0.0 0.5 0.0 0.0 0.5 0.3 10.8
Thereof 5.8 0.0 22.1 31.1 2.6 20.7 4.5 31.4 118.2
New provisions 0.0 0.0 14.1 13.5 1.7 25.1 0.0 17.4 71.8
Interest accrued 0.0 0.6 0.0 0.0 0.0 0.0 0.0 1.0 1.6
Appropriation -1.9 0.0 -14.0 -18.0 -2.1 -7.8 -2.6 -14.9 -61.3
Reversal -0.5 0.0 -0.7 -11.0 -0.1 -4.0 0.0 -2.6 -18.9
Book value 31.12. 4.0 9.5 21.5 16.1 2.1 34.0 2.4 32.6 122.2
Thereof > 1 year 0.6 9.5 0.0 0.4 0.0 0.0 0.0 0.3 10.8
Thereof 3.4 0.0 21.5 15.7 2.1 34.0 2.4 32.3 111.4

Other provisions include a provision for controversial trade payables in the amount of € 20.4 million.

  2003 2002
Corporate tax 36.6 7.7
Net-worth tax 0.6 0.6
Other taxes 1.1 1.5
Provisions for taxes (current taxes) 38.3 9.7

The provisions for taxes are all considered short-term.

(27) Contributions to building costs  [Certified Content]

Under this item, building-cost contributions made especially by provincial companies to Verbund, which are non-repayable, are carried as liabilities in the amount of € 451.0 million (previous year: € 461.7 million). These allow for electricity-purchase rights and user rights with respect to power plants and other facilities of Verbund for the duration of their useful life. The building-cost contributions are reversed on a pro-rata temporis basis upon depreciation of the facilities concerned.

(28) Deferred income and assets - cross border leasing  [Certified Content]

Deferred assets and income includes cash inflows from cross border leasing transactions in the total amount of € 274.5 million (previous year: € 280.4 million). The portion that was reversed in the fiscal year as other operating income amounted to € 5.9 million.

(29) Other long-term liabilities and prepayments received  [Certified Content]


  2003 2002
Fair value of financial instruments 17.3 71.4
Liabilities from water rights 2.2 2.2
Trade accounts payable 0.8 0.8
Prepayments received 0.0 6.9
Other long-term liabilities and prepayments received 20.3 81.3

The reduction in prepayments received is due to the merger of ÖVGL with Verbundgesellschaft; ÖVGL was thus included in the consolidation range.

(30) Other short-term liabilities  [Certified Content]


  2003 2002
Trade accounts payable 71.3 42.9
Liabilities to revenue authorities 35.3 23.0
Liabilities form the valuation of financial instruments under IAS 39 24.4 1.7
Payables to non-consolidated affiliated companies 10.0 6.0
Payables to companies in which participating interests are held 5.8 4.5
Deferred income and assets 4.0 3.8
Social security (e.g. liabilities to social-insurance institutions) 3.8 4.0
Prepayments received 0.5 153.5
Other 7.9 8.0
Other short-term liabilities 163.0 247.4

The drop in prepayments received was caused, essentially, by a repayment in connection with the divestment of an interest.

The increase in liabilities from the valuation according to IAS 39 is attributable to the negative fair values of the derivative financial instruments.

 

All Online Reports All Online Reports   Rate this report Rate this report   Disclaimer Disclaimer   Imprint Imprint