|
| |
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.