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 |