6.1.Carrying amounts in accordance with IFRS 9

In accordance with IAS 9 or IAS 17, the carrying amounts of financial assets and liabilities are grouped into classes or measurement categories as follows:

 

 

Categories acc. to IFRS 9

 

Carrying amount
31.03.2019
EUR 1,000

Investments

 

 

 

23,158.0

Shares in affiliated companies

 

FVOCI

 

2,131.3

Other investments

 

FVOCI

 

21,026.7

 

 

 

 

 

Other financial assets

 

 

 

58,118.9

Loans to affiliated companies

 

AC

 

36.2

Loans to companies in which an interest is held

 

AC

 

11,886.7

Other lendings

 

AC

 

5,978.4

Securities FVOCI

 

FVOCI

 

11,103.6

Securities FVPL

 

FVPL

 

29,114.0

 

 

 

 

 

Receivables and other financial assets (non-current and current) as per balance sheet

 

 

 

306,318.9

Thereof non-financial assets

 

 

 

36,465.1

Thereof financial assets

 

 

 

269,853.8

Trade receivables

 

AC

 

204,458.6

Receivables from affiliated companies

 

AC

 

708.4

Receivables from joint arrangements and associated companies

 

AC

 

16,528.1

Derivatives designated as hedging instruments (cash flow hedge)

 

n/a

 

370.4

Derivatives not designated as hedging instruments

 

FVTPL

 

10,597.7

Other financial assets

 

AC

 

37,190.6

 

 

 

 

 

Fixed term deposits

 

AC

 

99,905.1

Fixed term deposits

 

FVPL

 

20,050.0

 

 

 

 

 

Cash and cash equivalents

 

AC

 

24,771.1

 

 

 

 

 

Total financial assets

 

 

 

495,856.9

 

 

 

 

 

Financial liabilities (non-current and current)

 

 

 

462,403.2

Bonds

 

FLAC

 

302,079.0

Liabilities to banks

 

FLAC

 

36,263.1

Liabilities from finance leases

 

IAS 17

 

47,635.8

Other financial liabilities

 

FLAC

 

76,425.3

 

 

 

 

 

Trade payables (current)

 

FLAC

 

139,950.7

 

 

 

 

 

Other liabilities (non-current and current) according to the balance sheet

 

 

 

377,364.3

Thereof non-financial liabilities

 

 

 

238,972.1

Thereof financial liabilities

 

 

 

138,392.2

Liabilities to affiliated companies

 

FLAC

 

29,212.7

Liabilities to joint arrangements and associated companies

 

FLAC

 

56,610.4

Derivatives designated as hedging instruments (cash flow hedge)

 

n/a

 

16,524.5

Derivatives not designated as hedging instruments

 

FVTPL

 

10,616.3

Other financial liabilities (non-current and current)

 

FLAC

 

25,428.3

 

 

 

 

 

Total financial liabilities

 

 

 

740,746.1

 

 

 

 

 

Carrying amounts grouped to measurement categories according to IFRS 9

 

 

 

 

Financial Assets at Amortised Cost (AC)

 

 

 

401,463.2

Financial Assets at Fair Value through Other Comprehensive Income (FVOCI)

 

 

 

34,261.6

Financial Assets at Fair Value Trading through Profit or Loss (FVTPL)

 

 

 

10,597.7

Financial Assets at Fair Value through Profit or Loss (FVPL)

 

 

 

49,164.0

Financial Liabilities at Amortised Cost (FLAC)

 

 

 

665,969.5

Financial Liabilities at Fair Value Trading through Profit or Loss (FVTPL)

 

 

 

10,616.3

We refer to section 2.1 for the carrying amounts of financial assets and liabilities as of 30 September 2018, grouped to classes or measurement categories in accordance with IAS 39 or IAS 17.

6.2.Measurement at fair value

6.2.1.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 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:

31.03.2019

 

Carrying amount acc. to IFRS 9
EUR 1,000

 

Measure­ment at market prices
Level 1
EUR 1,000

 

Measure­ment on the basis of inputs observ­able on the market
Level 2
EUR 1,000

 

Other valuation methods
Level 3
EUR 1,000

 

Total fair value
EUR 1,000

Assets

 

 

 

 

 

 

 

 

 

 

Shares in affiliated companies (FVOCI)

 

2,131.3

 

 

 

2,131.3

 

2,131.3

Other investments (FVOCI)

 

21,026.7

 

935.0

 

 

20,091.7

 

21,026.7

Securities (FVOCI)

 

11,103.6

 

11,103.6

 

 

 

11,103.6

Securities (FVPL)

 

29,114.0

 

28,828.7

 

285.3

 

 

29,114.0

Derivatives designated as hedging instruments (cash flow hedge)

 

370.4

 

 

370.4

 

 

370.4

Derivatives not designated as hedging instruments (FVTPL)

 

10,597.7

 

 

10,597.7

 

 

10,597.7

Fixed term deposits and short-term investments (FVPL)

 

20,050.0

 

20,050.0

 

 

 

20,050.0

Total

 

94,393.7

 

60,917.3

 

11,253.4

 

22,223.0

 

94,393.7

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

Derivatives designated as hedging instruments (cash flow hedge)

 

16,524.5

 

 

16,524.5

 

 

16,524.5

Derivatives not designated as hedging instruments (FVTPL)

 

10,616.3

 

 

10,616.3

 

 

10,616.3

Total

 

27,140.8

 

 

27,140.8

 

 

27,140.8

Level 3 financial instruments have developed as follows:

 

 

2018/2019
EUR 1,000

Carrying amount as of 01.10.

 

10,631.6

Initial application IFRS 9

 

4,702.0

Gains (losses) – not recognised in profit or loss

 

6,857.9

Additions

 

35.0

Currency translation

 

-3.5

Carrying amount 30.09.

 

22,223.0

The upward revaluation resulting from the initial application of IFRS 9 in the amount of EUR 4,702.0 thousand and the appreciation in the amount of EUR 6,857.9 thousand concern the most important one of Other Investments (FVOCI). The fair value of this other investment is determined using a measurement method based on capitalisation of earnings. Essential input factors are the cash flow assumptions from mid-term planning and the discount rate. The appreciation was recognised as other comprehensive income in the item “Change in value of investments and securities”.

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 3,081.5 thousand (EUR -3,081.5 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 -784.1 thousand (EUR 898.4 thousand).

30.09.2018

 

Carrying amount acc. to IAS 39
EUR 1,000

 

Measure­ment at market prices
Level 1
EUR 1,000

 

Measure­ment on the basis of inputs observ­able on the market
Level 2
EUR 1,000

 

Total fair value
EUR 1,000

Assets

 

 

 

 

 

 

 

 

Investments (available for sale)

 

927.1

 

927.1

 

 

927.1

Securities (available for sale)

 

17,972.8

 

15,656.9

 

2,315.9

 

17,972.8

Securities (fair value option)

 

28,382.0

 

28,382.0

 

 

28,382.0

Fixed term deposits and current investments (fair value option)

 

39,917.6

 

39,917.6

 

 

39,917.6

Derivatives designated as hedging instruments (cash flow hedge)

 

2,268.1

 

 

2,268.1

 

2,268.1

Derivatives not designated as hedging instruments

 

33,806.4

 

 

33,806.4

 

33,806.4

Total

 

123,274.0

 

84,883.6

 

38,390.4

 

123,274.0

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

Derivatives designated as hedging instruments (cash flow hedge)

 

14,287.1

 

 

14,287.1

 

14,287.1

Derivatives not designated as hedging instruments

 

33,361.9

 

 

33,361.9

 

33,361.9

Total

 

47,649.0

 

 

47,649.0

 

47,649.0

6.2.2.Valuation techniques and input used in measuring fair values

In general, the fair values of the financial assets and liabilities correspond to their market prices on the balance sheet date. If active market prices are not directly available, fair values that are not of minor significance are calculated using recognised actuarial measurement models and current market parameters (particularly including interest rates, foreign exchange rates and credit ratings of contractual partners). This is done by discounting the cash flows from the financial instruments to the balance sheet date.

The following valuation techniques and inputs were used:

Financial instruments

 

Level

 

Valuation techniques

 

Inputs

Other investment

 

3

 

Capital value-oriented

 

Assumptions concerning cash flows, interest rates, mid-term planning

Listed securities, mutual funds

 

1

 

Market value-oriented

 

Nominal values, stock market price, net asset value

Foreign exchange contracts

 

2

 

Capital value-oriented

 

Exchange rates, interest rates, credit risk of the contractual partners

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

Interest rate swaps

 

2

 

Capital value-oriented

 

Cash flows already fixed or determined using forward rates, interest rate curve, credit risk of contractual partners

Gas swaps

 

2

 

Capital value-oriented

 

Cash flows already fixed or determined using forward rates, interest rate curve, credit risk of contractual partners

6.2.3.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 accounts 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 balance sheet date roughly represent their fair value. If they are material and do not have a variable 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 do not bear interest at a variable 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:

 

 

Categories acc. to IFRS 9

 

Carrying amount 31.03.2019
EUR 1,000

 

Fair value 31.03.2019
EUR 1,000

 

Level

Assets

 

 

 

 

 

 

 

 

Other financial assets

 

 

 

17,865.1

 

19,890.5

 

 

Loans to companies in which an interest is held

 

AC

 

11,886.7

 

13,757.9

 

Level 3

Other lendings

 

AC

 

5,978.4

 

6,132.6

 

Level 3

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

Financial liabilities

 

 

 

414,767.4

 

498,495.5

 

 

Bonds

 

FLAC

 

302,079.0

 

369,960.0

 

Level 1

Liabilities to banks

 

FLAC

 

36,263.1

 

37,609.3

 

Level 3

Other financial liabilities

 

FLAC

 

76,425.3

 

90,926.2

 

Level 3

 

 

Categories acc. to IAS 39

 

Carrying amount 30.09.2018
EUR 1,000

 

Fair value 30.09.2018
EUR 1,000

 

Level

Assets

 

 

 

 

 

 

 

 

Other financial assets

 

 

 

18,926.0

 

20,939.4

 

 

Loans to companies in which an interest is held

 

LaR

 

12,618.4

 

14,516.1

 

Level 3

Other lendings

 

LaR

 

6,307.6

 

6,423.3

 

Level 3

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

Financial liabilities

 

 

 

406,139.8

 

484,270.5

 

 

Bonds

 

FLAC

 

302,125.1

 

366,000.0

 

Level 1

Liabilities to banks

 

FLAC

 

29,266.0

 

30,856.5

 

Level 3

Other financial liabilities

 

FLAC

 

74,748.7

 

87,414.0

 

Level 3

The fair values of the level 3 financial liabilities disclosed above were determined in accordance with generally accepted valuation techniques that are based on discounted cash flow analyses. Material input is the discount rate, which takes into account the default risk of the counterparty.