Notes to the financial statements: C. Notes
1 Net sales
CHF thousand |
2020 |
2019 |
|
|
|
Net sales |
599,330 |
654,674 |
Revenue from energy sales |
578,704 |
628,815 |
Gain on held-for-trading positions |
16,496 |
19,092 |
Revenue from long term contracts |
4,130 |
6,767 |
“Revenue from energy sales” is recognised in the income statement when delivery of goods or services has been performed.
Long-term contracts are recognised in accordance with the percentage of completion method.
2 Other operating income and expenses
CHF thousand |
2020 |
2019 |
|
|
|
Net |
53,582 |
–13 |
Other operating income |
73,796 |
21,618 |
Other operating expenses |
–20,214 |
–21,631 |
Other operating income contains in particular revenues from services and other usual business activities, as well as gains on disposals of assets.
On 1 January 2020 Repower AG disposed of the Prättigau power generation assets, with a carrying value of CHF 42,008 thousand, for a consideration of CHF 91,184 thousand. The gain on the disposal of the assets comes to CHF 49,176 thousand. CHF 42,008 thousand of the consideration was rendered by Repartner Produktions AG by means of a partial netting of the loan liability vis-à-vis this owned company (see Note 17). Another CHF 49,176 thousand was rendered by the minority shareholders of Repartner Produktions AG by means of a partial assignment of their loan to Repartner Produktions AG to Repower AG. Immediately after this transaction, Repower AG and Repartner Produktions AG netted mutual loan receivables and liabilities amounting to CHF 42,729 thousand (see Note 12 and Note 17). The transaction did not entail any cash flows, and the entire prepayment of CHF 133,913 thousand was reversed.
Other operating expenses include in particular IT, marketing, legal, advisory and additional administration expenses.
3 Depreciation/amortisation and impairment
CHF thousand |
2020 |
2019 |
|
|
|
Depreciation/amortisation and impairment |
–20,245 |
–25,588 |
Depreciation of tangible assets |
–14,579 |
–16,138 |
Amortisation of intangible assets |
–2,590 |
–6,166 |
Impairment of financial assets and investments |
–3,076 |
–3,284 |
4 Extraordinary, non-recurring or prior-period income
CHF thousand |
2020 |
2019 |
|
|
|
Extraordinary, non-recurring or prior period income |
2,422 |
3,685 |
Gains on disposals of assets |
- |
2,463 |
Other extraordinary, non-recurring or prior period income 1) |
2,422 |
1,222 |
1) In the reporting year, this item primarily includes the proceeds from the asset transfer to EVUlution AG (previous year: primarily insurance compensations for fire damage to the plant of Papierfabrik Landqart, storm damage caused by Burglind and damage reports as well as incidents due to high snow loads in the supply area).
5 Extraordinary, non-recurring or prior period expenses
CHF thousand |
2020 |
2019 |
|
|
|
Extraordinary, non-recurring or prior period expenses |
- |
–1,274 |
Loss on disposals of assets under construction |
- |
–806 |
Loss on disposals of assets |
- |
–348 |
Other extraordinary, non-recurring or prior period expenses |
- |
–120 |
6 Cash and cash equivalents and current assets listed at the stock exchange
CHF thousand |
31.12.2020 |
31.12.2019 |
|
|
|
Cash and cash equivalents and current assets listed at the stock exchange |
333,187 |
368,861 |
Cash and cash equivalent |
234,681 |
270,933 |
Energy trading |
722 |
10,347 |
Positive replacement values of held for trading positions |
97,784 |
87,581 |
7 Current securities and other financial instruments not listet at the stock exchange
CHF thousand |
31.12.2020 |
31.12.2019 |
|
|
|
Current securities and other financial instruments not listed at the stock exchange |
134,010 |
102,562 |
Fixed- term deposits (maturity within 12 months) |
134,010 |
102,562 |
8 Trade accounts receivable
CHF thousand |
31.12.2020 |
31.12.2019 |
|
|
|
Trade accounts receivable |
58,281 |
53,993 |
Third parties |
23,399 |
29,227 |
Participants and management bodies |
283 |
336 |
Investments |
34,599 |
24,430 |
The stated trade accounts receivable essentially consist of balances from trading and retail business.
Investments consist for the most part of balances from ongoing business with our subsidiaries in Italy.
Where necessary an individual adjustment was applied to the final balance, and the lump-sum adjustment accepted for tax purposes was applied to the other items.
9 Other receivables
CHF thousand |
31.12.2020 |
31.12.2019 |
|
|
|
Other receivables |
25,651 |
30,960 |
Third parties 1) |
21,215 |
15,147 |
Investments |
406 |
15,813 |
Current financial receivables third parties 2) |
4,030 |
- |
1) This item contains accrued order revenues of TCHF 10,897 (previous year: TCHF 6,767) less advance payments received of TCHF 6,715 (previous year: TCHF 5,761).
2) The class «Current financial receivables third parties» contains a loan receivable for which a subordination of TCHF 4,030 was granted. In the previous year this item was included in financial assets.
10 Inventories and non-invoiced services
CHF thousand |
31.12.2020 |
31.12.2019 |
|
|
|
Inventories and non-invoiced services |
7,729 |
6,862 |
Inventories |
2,757 |
2,012 |
Non-invoiced services |
4,972 |
4,850 |
11 Prepaid expenses and accrued income
CHF thousand |
31.12.2020 |
31.12.2019 |
|
|
|
Prepaid expenses and accrued income |
326,017 |
350,893 |
Third parties |
304,760 |
326,974 |
Participants and management bodies |
19,452 |
20,561 |
Investments |
1,805 |
3,358 |
The total for the year under review contains prepaid expenses and accrued income of CHF 322,524 thousand (prior year: CHF 347,789 thousand) from investments and for energy bills.
12 Financial assets
CHF thousand |
31.12.2020 |
31.12.2019 |
|
|
|
Financial assets |
96,383 |
132,867 |
Securities |
16,096 |
18,501 |
Fixed-term deposits >12 months |
35,000 |
10,000 |
Non-current receivables third parties 1) |
- |
4,030 |
Loans to investments 2) |
45,287 |
100,336 |
1) The loan in the amount of TCHF 4,030 represents a current financial receivable at the end of the financial year.
2) The «Loans to investments» class includes loan receivables for which subordination was granted in the amount of TCHF 871 (previous year: TCHF 4,348). By transferring the power plants in Prättigau, Repower AG and Repartner Produktions AG offset their existing loan receivables and liabilities in the amount of TCHF 42,729 (see commentary on the transfer of the Prättigau power plants disclosed in note 2).
13 Intangible assets
CHF thousand |
31.12.2020 |
31.12.2019 |
|
|
|
Intangible assets |
4,509 |
10,799 |
Concessions and reversion waiver compensation |
1,218 |
6,516 |
Rights of use |
1,485 |
1,782 |
Software |
1,806 |
2,501 |
14 Trade accounts payable
CHF thousand |
31.12.2020 |
31.12.2019 |
|
|
|
Trade accounts payable |
18,760 |
18,683 |
Third parties |
18,275 |
16,655 |
Participants and management bodies |
428 |
887 |
Investments |
57 |
1,141 |
Trade accounts payable primarily consist of liabilities from the energy business and procurements for operating activities. In the current financial year liabilities from the modernisation of Robbia power plant are likewise included.
15 Other current liabilities
CHF thousand |
31.12.2020 |
31.12.2019 |
|
|
|
Other current liabilities |
103,779 |
73,231 |
Third parties 1) |
90,725 |
63,018 |
Participants and management bodies |
12,258 |
9,163 |
Investments |
796 |
1,050 |
|
|
|
Other current liabilities |
103,779 |
73,231 |
Negative replacement values of held for trading positions |
87,436 |
61,660 |
Other current liabilities |
16,343 |
11,571 |
1) In the previous year this position included an interest-free investment loan with a term from 2007 to 2020 that was fully repaid in the current year. For this purpose, mortgage were provided as collateral; see also the other note to the financial statement «Contingent liabilities, sureties, guarantee obligations and pledges in favour of third parties».
16 Deferred income and accrued expenses
CHF thousand |
31.12.2020 |
31.12.2019 |
|
|
|
Deferred income and accrued expenses |
351,058 |
372,281 |
Third parties |
303,927 |
331,269 |
Participants and management bodies |
19,119 |
24,021 |
Investments |
28,012 |
16,991 |
The total for the year under review contains prepaid expenses and accrued income of CHF 335,429 thousand (prior year: CHF 354,174 thousand) from investments and for energy bills.
17 Non-current interest-bearing liabilities
CHF thousand |
|
31.12.2020 |
31.12.2019 |
|
|
|
|
|
|
|
Interest rate |
Duration |
|
|
|
|
|
|
|
Non-current interest-bearing liabilities |
|
|
233,156 |
367,342 |
|
|
|
|
|
Loans |
|
|
134,010 |
134,270 |
Loan |
2,500% |
2010-2030 |
20,000 |
20,000 |
Private placement |
3,625% |
2008-2023 |
10,000 |
10,000 |
Bank loan |
1.698% |
2017-2024 |
27,005 |
27,135 |
Bank loan |
1.922% |
2017-2025 |
27,005 |
27,135 |
Bank loan |
1.820% |
2006-2026 |
50,000 |
50,000 |
|
|
|
|
|
Bonds |
|
|
99,146 |
99,159 |
Bond |
2.375% |
2010-2022 |
96,445 |
96,445 |
Registered bond |
3.400% |
2014-2034 |
2,701 |
2,714 |
|
|
|
|
|
To investments 1) |
|
|
- |
133,913 |
1) With the transfer of the power plants in Prättigau, the advance payment for the plant-based energy yield was canceled (see commentary on the transfer of the Prättigau plants disclosed in note 2).
18 Other non-current liabilities
CHF thousand |
31.12.2020 |
31.12.2019 |
|
|
|
Other non-current liabilities |
51,895 |
49,657 |
|
|
|
Connection fees and grid cost contributions |
12,800 |
9,765 |
Connection fees and grid cost contributions |
12,800 |
9,765 |
|
|
|
Other non-current liabilities |
39,095 |
39,892 |
Investments 1) |
39,095 |
39,892 |
1) This item includes the non-interest-bearing advance payment by Repartner Produktions AG to Repower AG for the Taschinas power plant, which is annually repaid for TCHF 796.
19 Provisions
CHF thousand |
Provisions for onerous contracts |
Other risks |
Total |
|
|
|
|
Carrying value at 31 December 2019 |
- |
16,071 |
16,071 |
thereof current |
- |
- |
- |
thereof long-term |
- |
16,071 |
16,071 |
|
|
|
|
Carrying value at 31 December 2020 |
20,929 |
1,812 |
22,741 |
thereof current |
6,702 |
736 |
7,438 |
thereof long-term |
14,227 |
1,076 |
15,303 |
Procurement contract risks
The decision on whether there is a threat of loss on a long-term sales or procurement contract and a provision is to be recognised essentially depends on the situation regarding the relevant contractual prices and expected procurement or sales prices.
In the 2020 financial year additions in provisions totalling CHF 21,002 thousand were recognised under energy procurement for identifiable losses on procurement contracts. Of this amount, CHF 16,469 thousand falls to procurement contracts for electricity and CHF 4,533 to guarantees of origin. The prior year the provision for procurement contracts existing on 1 January 2019 was fully reversed via energy procurement.
Other risks
The prior year, other risks had included a provision of CHF 13,228 thousand for negative replacements values of the interest rate swaps. In the year under review the interest rate swaps were closed and the provision was reversed in full via financial expenses.
20 Equity
CHF thousand |
31.12.2020 |
31.12.2019 |
|
|
|
Shareholders' equity |
791,704 |
752,356 |
|
|
|
Share capital |
7,391 |
7,391 |
Share capital 7,390,968 registered shares at a par value of CHF 1 per share |
7,391 |
7,391 |
|
|
|
Reserves |
706,272 |
709,748 |
Legal capital reserves |
|
|
Capital reserves |
162,163 |
180,640 |
Legal reserve from retained earnings |
17,123 |
17,123 |
Other reserves 1) |
526,986 |
511,985 |
|
|
|
Retained earnings |
78,060 |
35,233 |
Retained earnings carried forward |
20,233 |
20,278 |
Net income for the year |
57,827 |
14,955 |
|
|
|
Treasury shares |
–19 |
–16 |
1) The change in «Other reserves» is mainly due to the carryforward of the last year profit of TCHF 15,000. The transfer was approved by the general assembly on May 20, 2020.
Share capital
Significant shareholders as defined by the Swiss Code of Obligations (OR) 663c (share of capital and voting rights):
|
31.12.2020 |
31.12.2019 |
|
|
|
Elektrizitätswerke des Kantons Zürich (EKZ) |
33.96% |
32.12% |
Canton Graubünden |
21.96% |
21.96% |
UBS Clean Energy Infrastructure KGK (UBS-CEIS) |
18.88% |
18.88% |
Axpo Holding AG, Baden |
12.69% |
12.69% |
Treasury shares
|
2020 |
2019 |
||
|
Number of shares |
Carrying value in CHF |
Number of shares |
Carrying value in CHF |
|
|
|
|
|
Initial balance at 1 January |
172 |
16,008 |
301 |
22,084 |
Purchases |
350 |
32,250 |
351 |
30,227 |
Disposals |
–310 |
–29,054 |
–480 |
–36,303 |
End balance at 31 December |
212 |
19,204 |
172 |
16,008 |
In the year under review Repower AG bought 350 shares at an average price of CHF 92.14 and sold 310 shares at an average price of CHF 95.94.
The prior year Repower AG bought 351 shares at an average price of CHF 86.12 and sold 480 shares at an average price of CHF 90.29.