Consolidated Financial Statements of the Repower Group

Consolidated income statement

 

 

2018

2017

CHF thousand

 

 

 

 

Note

 

 

Net sales from goods and services

1

2,073,879

1,835,469

Own costs capitalised

2

6,946

6,014

Change in inventory of sales orders

3

1,052

–707

Other operating income

4

8,137

5,963

Total operating revenue

 

2,090,014

1,846,739

 

 

 

 

Share of earnings from associates and joint ventures

5

–3,936

–3,406

 

 

 

 

Energy procurement

6

–1,826,488

–1,600,944

Concession fees

7

–16,974

–17,831

Personnel expenses

8

–73,160

–67,977

Materials and third party services

9

–31,948

–30,847

Other operating expenses

10

–55,543

–46,573

Earnings before interest, taxes, depreciation and amortisation (EBITDA)

 

81,965

79,161

 

 

 

 

Depreciation and value adjustments of tangible assets

11

–43,459

–41,724

Amortisation and value adjustments of intangible assets

12

–3,133

–3,658

Earnings before interest and taxes (EBIT)

 

35,373

33,779

 

 

 

 

Financial income

13

9,372

21,431

Financial expenses

13

–25,548

–35,574

Earnings before taxes

 

19,197

19,636

 

 

 

 

Income taxes

14

–2,875

363

Group earnings

 

16,322

19,999

 

 

 

 

Share of group earnings attributable to Repower shareholders

 

13,893

17,632

Share of group earnings attributable to minorities

 

2,429

2,367

 

 

 

 

Share of group earnings attributable to Repower shareholders per registered share (in CHF) *

 

1.88

2.39

Average number of registered shares in circulation

 

7,390,755

7,390,309

* The undiluted group earnings are calculated on the basis of the weighted average number of shares. There are no factors resulting in a dilution of earnings per share.