Interest-bearing debt

25 Interest-bearing debt

Classification (x 1 million)

As at 31 December 2022

As at 31 December 2021

Current

280

531

Non-current

3,116

2,675

Total

3,396

3,206

Movements in interest-bearing debt:

x 1 million

2022

2021

As at 1 January

3,206

3,100

New non-current interest-bearing debt

495

497

New current interest-bearing debt

1,050

2,600

Repayments of non-current interest-bearing debt

-533

-195

Repayments of current interest-bearing debt

-770

-2,800

Foreign currency exchange differences

-11

6

Interest rate swaps

-45

-7

Other movements

4

5

As at 31 December

3,396

3,206

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

x 1 million

As at 31 December 2022

As at 31 December 2021

Within 1 year

280

531

1 to 2 years

40

-

2 to 3 years

529

40

3 to 4 years

498

529

4 to 5 years

300

500

After 5 years

1,749

1,606

Total

3,396

3,206

Most interest-bearing debts as at 31 December 2022 were contracted by Stedin Holding N.V., and no collateral has been provided. More information on interest-bearing debt is included in 32 Financial risk management.

The following significant financing transactions took place in 2022:

  • Repayment of €300 million on the loan from 2018, in accordance with the regular schedule.

  • A new €500 million green bond has been issued with a term of 8 years and an interest coupon of 2.375%

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

  • a gearing ratio (net debt / 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.

  • Net debt: sum of current and non-current interest-bearing debt, including lease liabilities, minus cash and cash equivalents.

  • Total capitalisation: sum of current and non-current interest-bearing debt, including lease liabilities, plus total group equity adjusted for capital components related to goodwill, intangible assets and minority interests.

  • EBITDA: Profit before income tax adjusted for depreciation, amortisation, net interest expense, gains/losses on disposal of group entities, revaluations and the minority interest.

  • Net interest expense: sum of interest income and expenses relating to loans adjusted for capitalised interest.

The tables below show that Stedin Holding N.V. complied with the conditions stated above during 2022.

Gearing ratio

2022

2021

Principal amounts payable of interest-bearing debt

3,396

3,206

Lease liabilities

71

75

Cash and cash equivalents

-53

-133

Net debt

3,414

3,148

Principal amounts payable of interest-bearing debt

3,396

3,206

Lease liabilities

71

75

Equity

3,342

3,270

Equity adjustments

-100

-92

Total equity

6,709

6,459

Gearing ratio

50.9%

48.7%

Interest coverage ratio

2022

2021

Profit before income tax

59

32

Depreciation and amortisation

346

360

Financial income and expenses

30

93

Profit after income tax of group entities sold

-3

-1

EBITDA

432

484

Net interest payable

43

97

Interest coverage ratio

10.0

5.0