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 |