Condensed balance sheet, equity and liabilities |
in € million |
2012 |
in % |
2011 |
in % |
Change |
|
|
|
|
|
|
Equity |
660 |
10.6% |
-488 |
-8.0% |
>100% |
Non-current liabilities |
3,929 |
63.2% |
4,842 |
79.8% |
-18.9% |
thereof: |
|
|
|
|
|
Shareholder loan |
- |
0.0% |
643 |
10.6% |
-100.0% |
Corporate bond |
489 |
7.9% |
488 |
8.0% |
0.4% |
Financial liabilities |
1,811 |
29.2% |
2,290 |
37.7% |
-20.9% |
Deferred tax liabilities |
309 |
5.0% |
339 |
5.6% |
-8.9% |
Lease liabilities |
329 |
5.3% |
300 |
4.9% |
9.7% |
|
|
|
|
|
|
Current liabilities |
1,624 |
26.1% |
1,711 |
28.2% |
-5.1% |
thereof: |
|
|
|
|
|
Financial liabilities |
52 |
0.8% |
227 |
3.7% |
-77.2% |
Trade payables |
646 |
10.4% |
634 |
10.5% |
1.9% |
Lease liabilities |
146 |
2.3% |
147 |
2.4% |
-0.6% |
Total equity and liabilities |
6,213 |
|
6,066 |
|
2.4% |
Financial debt
KION's total financial liabilities – including the bond issued in 2011 – amounted to €2,352 million as at 31 December 2012, down by €652 million compared with the same date a year earlier. The crucial factor here was the reduction of financial liabilities resulting from cash inflows from the Weichai transaction of €471 million, the repayment of a drawdown of €138 million taken on the revolving credit facility in November 2011, as well as the repayment of the multicurrency capex facility in the amount of €56 million and a decrease in the financial liabilities of local Group companies. This was counteracted by the increase in accrued and unpaid interest (payment in kind, PIK).
As at 31 December 2012, the equity and liabilities side of the consolidated statement of financial position continued to be significantly affected by the financial liabilities incurred through KION Group's acquisition financing (SFA).
Non-current financial liabilities stood at €2,301 million as at 31 December 2012 (31 December 2011: €2,777 million), which was primarily due to cash inflows resulting from the Weichai transaction of €471 million, and currency fluctuations. Also included were capital market liabilities of €489 million. These were the liabilities arising from the corporate bond issued in 2011 with a total volume of €500 million. Of this amount, €325 million carried a fixed interest rate and €175 million a floating interest rate. The carrying amount of the bond was reduced by associated borrowing costs of €11 million.
Current financial liabilities, which came to €52 million as at 31 December 2012, largely consisted of the remaining multi-currency capex facility (€18 million) and the financial liabilities of local Group companies (€33 million). The year-on-year decrease (31 December 2011: €176 million) is attributable to the payment of the amount of the revolving credit facility, the partial reduction of the capex facility, and the reclassification of €18 million of non-current financial liabilities to current financial liabilities within the multi-currency capex facility, which were carried out in 2012. The weighted average interest rate on current financial liabilities arising from the multi-currency capex facility was 3.4 per cent as at 31 December 2012 (31 December 2011: 4.4 per cent).
Credit terms |
in € million |
Type |
Currency |
Interest rate |
Maturity |
2012 |
2011 |
|
|
|
|
|
|
|
Term Loan Facility Term B1 |
Bank Loan |
EUR |
EURIBOR + MARGIN |
2014 |
139 |
691 |
Term Loan Facility Term B2 |
Bank Loan |
EUR |
EURIBOR + MARGIN |
2017 |
411 |
- |
Term Loan Facility Term B1 |
Bank Loan |
USD |
LIBOR + MARGIN |
2014 |
108 |
311 |
Term Loan Facility Term B2 |
Bank Loan |
USD |
LIBOR + MARGIN |
2017 |
79 |
- |
Term Loan Facility Term C1 |
Bank Loan |
EUR |
EURIBOR + MARGIN |
2015 |
287 |
663 |
Term Loan Facility Term C2 |
Bank Loan |
EUR |
EURIBOR + MARGIN |
2017 |
383 |
- |
Term Loan Facility Term C1 |
Bank Loan |
USD |
LIBOR + MARGIN |
2015 |
227 |
311 |
Term Loan Facility Term C2 |
Bank Loan |
USD |
LIBOR + MARGIN |
2017 |
81 |
- |
Term Loan Facility Term D |
Bank Loan |
EUR |
EURIBOR + MARGIN |
2012 |
- |
202 |
Term Loan Facility Term G |
Bank Loan |
EUR |
EURIBOR + MARGIN |
2018 |
116 |
111 |
Term Loan Facility H1a (Corporate bond - fixed rate) |
|
|
Fixed rate |
2018 |
325 |
325 |
Term Loan Facility H1b (Corporate bond - floating rate) |
|
|
3-M-EURIBOR + MARGIN |
2018 |
175 |
175 |
Multicurrency Revolving Credit Facility |
Bank Loan |
EUR |
EURIBOR + MARGIN |
2012 |
- |
133 |
Multicurrency Capex Restructuring and Acquisition Facility |
Bank Loan |
EUR |
EURIBOR + MARGIN |
2013 |
18 |
72 |
Other liabilities to banks |
Diverse |
Diverse |
Various currencies and interest terms |
|
33 |
38 |
Other financial liabilities to non-banks |
|
|
|
|
4 |
7 |
./. Capitalized borrowing costs |
|
|
|
|
-34 |
-33 |
|
|
|
|
|
|
|
Financial debt |
2,352 |
3,005 |
Net financial debt
After deduction of cash and cash equivalents, the remaining net financial debt came to €1,790 million as at 31 December 2012 (31 December 2011: €2,631 million). At €34 million, the borrowing costs included within this were close to the level of the previous year (31 December 2011: €33 million). The sharp decline in net financial debt of 32.0 per cent is due to repayments and the net cash provided by the contributions made as part of the resolution to carry out a capital increase.
Net financial debt |
in € million |
2012 |
2011 |
Change |
|
|
|
|
Corporate bond - fixed rate (2011/2018) - gross |
325 |
325 |
- |
Corporate bond - floating rate (2011/2018) - gross |
175 |
175 |
- |
Liabilities to banks (gross) |
1,882 |
2,530 |
-25.6% |
Liabilities to non-banks (gross) |
4 |
7 |
-38.8% |
./. Capitalized borrowing costs |
-34 |
-33 |
-4.5% |
Financial debt |
2,352 |
3,005 |
-21.7% |
./. Cash and cash equivalents |
562 |
373 |
50.6% |
Net financial debt |
1,790 |
2,631 |
-32.0% |
Shareholder loan
The shareholder loan from Superlift Holding S.à r.l., which totalled €671 million (principal amount plus accrued interest), was converted into equity in 2012 in connection with the strategic partnership with Weichai. This item had totalled €643 million at the end of 2011.
Retirement benefit obligation
KION supports pension plans in many countries. These plans comply with legal requirements, local practice and the situation in the country in question. They are either defined benefit pension plans, defined contribution pension plans, or multi-employer benefit plans. Provisions for retirement benefit obligations in connection with defined benefit pension plans amounted to €547 million as at 31 December 2012. The net obligation after deduction of assets arising from pensions worth €23 million was €524 million, compared with €363 million at the end of 2011. The rise was caused by the marked reduction in discount rates as a result of the change in market interest rates. This effect was partly offset by the removal of net pension obligations of €65 million as part of the sale of significant portions of the hydraulics business.
Contributions to pension plans that are funded in whole or in part via a pension fund are paid in as necessary to ensure sufficient assets are available and to be able to make future pension payments to pension plan participants. These contributions are determined by various factors, such as the funded status, legal and tax considerations, and local practice. In 2012, payments to pensioners made by KION under pension plans totalled €23 million, which can be broken down into €9 million for employer contributions to plan assets and €14 million for direct pension payments.
Further details about retirement benefit and similar obligations are provided in note 29.
Lease liabilities
As at 31 December 2012, lease liabilities arising from financial services activities amounted to €475 million (31 December 2011: €447 million), and were exclusively the result of sale and leaseback transactions used to finance leases with customers. Of this total, €329 million was accounted for by non-current lease liabilities (31 December 2011: €300 million) and €146 million by current lease liabilities (31 December 2011: €147 million). The rise in non-current lease liabilities is attributable, above all, to new leases, reflecting the growing demand for this type of financing. In addition, short-term rental, indirect leasing and procurement leasing were assigned to the brands in 2012 in the context of the new segmentation. The corresponding liabilities were reclassified accordingly under other financial liabilities (see note 33). Other financial liabilities also include liabilities arising from residual-value guarantees amounting to €21 million. These relate to residual-value guarantees, provided in connection with the sale of assets to leasing companies, where the guaranteed amount is more than 10 per cent of the fair value of the asset in question. The lease liabilities are covered to the furthest extent possible by lease receivables, future inflows of funds from sub-leases with customers and revenue from the sale of used trucks.
Equity
The KION Group's equity rose by €1,148 million year on year to €660 million (31 December 2011: minus €488 million). The main contributing factor here was the conversion of the shareholder loan into equity, as well as the contribution made by Weichai Power for the acquisition of 25 per cent of the shares in KION Holding 1 GmbH by way of a capital increase (see Group structure, organisation, and management section). The increase in the balance of retained earnings and net income from minus €806 million to minus €648 million was due to the encouraging level of net income.
Funding vehicles not reported on the statement of financial position
KION makes limited use of funding vehicles not reported on the statement of financial position. As part of its financing activities KION has, both for its own use and to be transferred on to its customers, entered into lease agreements that in accordance with the relevant IFRS requirements are not reported as either an asset or a liability on the statement of financial position. The nominal amount of the contractual obligations arising from such leases not reported on the statement of financial position was €194 million as at 31 December 2012 (31 December 2011: €205 million, see note 34).