Interest-bearing debt

Classification (x 1 million)

As at 31 December 2019

As at 31 December 2018

Current

19

496

Non-current

2,985

2,548

Total

3,004

3,044

Movements in interest-bearing debt:

x 1 million

2019

2018

As at 1 January

3,044

2,753

New non-current interest-bearing debt

492

493

New current interest-bearing debt

727

880

Repayments of non-current interest-bearing debt

-648

-202

Repayments of current interest-bearing debt

-727

-905

Lease liabilities

86

-

Foreign currency exchange differences

17

20

Interest rate swaps

10

-

Other movements

3

5

As at 31 December

3,004

3,044

The maturities of the interest-bearing debts are presented below:

x 1 miljoen

As at 31 December 2019

As at 31 December 2018

Within1 jaar

19

496

1 to 2 years

94

150

2 to 3 years

538

78

3 to 4 years

10

528

4 to 5 years

126

-

After 5 years

2,217

1,792

Total

3,004

3,044

Most interest-bearing debts as at 31 December 2019 were contracted by Stedin Holding N.V. and no collateral has been provided. More information on interest-bearing debt is included in 33 Financial risk management.

The lease liabilities that are capitalised as of 1 January 2019 as a result of the application of IFRS 16 are included in interest-bearing debt. For further details, see note 2.4 Effects of the adoption of new IFRS Standards. For information on the right-of-use assets, see 16 Right-of-use assets

The total lease liability as at 31 December 2019 was 86. The maturities of this lease liability are: 14 within 1 year, 41 from 1 to 5 years and 31 after 5 years.

There is no liquidity risk for the lease liabilities arising from right-of-use assets. The lease liabilities are monitored by the Corporate Control department.

The following significant financing transactions took place in 2019:

  • Stedin Group successfully issued its first green bond. The 500 million raised are linked to investments made by Stedin Group in sustainable projects. The loan of 500 million has a term of 10 years, an issue price of 98.658% and a coupon interest of 0.5% (effective interest rate of 0.639%).
  • The Euro Medium Term Note programme was extended in 2018 and the amount was increased from 2 billion to 3 billion.
  • Several loans were repaid during 2019, for an aggregate amount of 1.4 billion.

Some of the loans are subject to financial covenants, which are set out below:

  • a gearing ratio (Total net borrowings / Total capitalisation) lower than 70%;
  • an interest coverage ratio (EBITDA / net interest expense) higher than 3.

The above ranges for ratios are assessed at the end of each measurement period.

The following definitions apply,

  • Measurement period: 12-month moving average per 31 December and 30 June of each financial year.
  • Total net borrowings: Sum of current and non-current interest-bearing debt, minus cash and cash equivalents.
  • Total capitalisation: Sum of current and non-current interest-bearing debt and total group equity adjusted for goodwill, intangible assets and minority interests.
  • EBITDA: Profit before income tax, adjusted for depreciation, amortisation and impairment of non-current assets, financial income and expenses, profit after income tax from discontinued operations, revaluations, one-off items and share of profit of minority interests.
  • Net interest expense: Sum of financial income and expenses.

Stedin Group implemented IFRS 16 with effect from 1 January 2019. Its impact included an increase in interest-bearing debt, an increase in total equity and an increase in EBITDA. Due to the relatively small impact of the adoption of IFRS 16 on interest-bearing debt and EBITDA, the effect on the ratios is minimal.

The tables below show that Stedin Holding N.V. complied with the conditions stated above during 2019.

Gearing ratio

2019

2018

Principal amounts payable of interest-bearing debt

3,004

3,044

Cash and cash equivalents

-72

-169

Net debt

2,932

2,875

Principal amounts payable of interest-bearing debt

3,004

3,044

Equity

2,949

2,699

Equity adjustments

-95

-97

Total equity

5,858

5,646

Gearing ratio

50.1%

50.9%

Interest coverage ratio

2019

2018

Profit before income tax

352

140

Depreciation and amortisation

317

297

Financial income and expenses

67

72

Profit after income tax of group entities sold

-247

-

EBITDA

489

509

Net interest payable

70

74

Interest coverage ratio

7.0

6.9