Financial debt
Long-term borrowing fell by €89.5 million from its level at 31 December 2014 to reach €557.2 million at the end of 2015. As at 31 December 2015, the main components of long-term borrowing were the corporate bond (€450.0 million), which was due to mature in 2020 but was paid back in February 2016, and the amounts drawn down from the revolving credit facility (€90.0 million).
As at 31 December 2015, the unused, unrestricted loan facility had risen to €1,090.8 million or – including cash and cash equivalents – to €1,193.6 million.
Because of the free cash flow generated in 2015, the improved funding structure and the payment received from the sale of 20 per cent of Linde Hydraulics (€77.4 million) the financial debt recognised fell significantly to €676.5 million in comparison with 31 December 2014 (€909.6 million). After deduction of cash and cash equivalents of €103.1 million, net financial debt fell to a historical low of €573.5 million, compared with €810.7 million at the end of 2014. Net debt as at 31 December 2015 was therefore only 0.7 times adjusted EBITDA, compared with 1.0 times in the prior year. > TABLE 025
Net financial debt |
|
|
025 |
in € million |
2015 |
2014 |
Change |
Corporate bond (2013 / 2020) – fixed rate (gross) |
450.0 |
450.0 |
0.0% |
Liabilities to banks (gross) |
225.9 |
459.9 |
–50.9% |
Liabilities to non-banks (gross) |
6.2 |
6.6 |
–6.1% |
./. Capitalized borrowing costs |
–5.5 |
–6.9 |
19.5% |
Financial debt |
676.5 |
909.6 |
–25.6% |
./. Cash and cash equivalents |
–103.1 |
–98.9 |
–4.2% |
Net financial debt |
573.5 |
810.7 |
–29.3% |
On 25 January 2016, the Executive Board of KION GROUP AG decided to implement the new funding structure of the KION Group by redeeming the existing syndicated loan dated 23 December 2006 comprising a revolving credit facility of €1,243.0 million and the KION Group corporate bond of €450.0 million that was issued in 2013 and is due to mature in 2020. The associated repayment was made on 15 February 2016 using funds drawn down under the new senior facilities agreement.
Retirement benefit obligation
The KION Group supports pension plans in many countries. These plans comply with legal requirements, standard 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. As at 31 December 2015, the retirement benefit obligation under defined benefit pension plans amounted to a total of €798.0 million and therefore remained at almost the same level as at the end of the previous year (31 December 2014: €787.5 million). Most of this obligation related to pension plans in Germany. After deduction of the pension plan assets amounting to €30.2 million, the remaining net obligation came to €767.8 million (31 December 2014: €765.8 million).
Contributions to pension plans that are entirely or partly funded via funds 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 factors such as the funded status, legal and tax considerations, and local practice. The payments made by the KION Group under retirement pension obligations in 2015 totalled €24.2 million, comprising €15.6 million for direct pension payments and €8.5 million for employer contributions to plan assets. Transfers to external pension funds resulted in payments of €0.1 million.
Further details about the retirement benefit obligation are provided in note [29] in the notes to the consolidated financial statements.
Lease liabilities
Continuing growth in the leasing business with end customers in 2015 led to a correspondingly higher funding requirement. Lease liabilities under sale-and-leaseback arrangements rose to €855.6 million (31 December 2014: €707.7 million). Of this total, €617.7 million was accounted for by non-current lease liabilities (31 December 2014: €461.7 million) and €237.9 million by current lease liabilities (31 December 2014: €246.0 million).
The liabilities from the short-term rental fleet and from procurement leases are reported under other financial liabilities (see note [34] in the notes to the consolidated financial statements). As at 31 December 2015, other financial liabilities included liabilities of €403.2 million (31 December 2014: €339.1 million) arising from sale-and-leaseback transactions used to finance the short-term rental fleet. The item also included liabilities from residual value guarantees amounting to €17.8 million (31 December 2014: €18.5 million). The residual-value liabilities relate to residual-value guarantees provided in connection with the sale of assets to leasing companies, where the guaranteed amount is more than 10.0 per cent of the fair value of the asset in question.
Equity
Equity increased to €1,848.7 million (31 December 2014: €1,647.1 million) as a result of the strong net income. The dividend payment of €54.3 million for the 2014 financial year had only a minor impact on equity because of the overall gain of €38.9 million recognised in other comprehensive income. The equity ratio increased to 28.7 per cent (31 December 2014: 26.9 per cent). > TABLE 026
(Condensed) statement of financial position – equity and liabilities |
026 |
in € million |
2015 |
in % |
2014 |
in % |
Change |
Equity |
1,848.7 |
28.7% |
1,647.1 |
26.9% |
12.2% |
|
|
|
|
|
|
Non-current liabilities |
2,860.0 |
44.4% |
2,688.3 |
43.9% |
6.4% |
thereof: |
|
|
|
|
|
Retirement benefit obligation |
798.0 |
12.4% |
787.5 |
12.8% |
1.3% |
Financial liabilities |
557.2 |
8.7% |
646.8 |
10.6% |
–13.8% |
Deferred tax liabilities |
302.7 |
4.7% |
320.9 |
5.2% |
–5.7% |
Lease liabilities |
617.7 |
9.6% |
461.7 |
7.5% |
33.8% |
|
|
|
|
|
|
Current liabilities |
1,731.5 |
26.9% |
1,793.0 |
29.3% |
–3.4% |
thereof: |
|
|
|
|
|
Financial liabilities |
119.3 |
1.9% |
262.9 |
4.3% |
–54.6% |
Trade payables |
574.6 |
8.9% |
564.6 |
9.2% |
1.8% |
Lease liabilities |
237.9 |
3.7% |
246.0 |
4.0% |
–3.3% |
|
|
|
|
|
|
Total equity and liabilities |
6,440.2 |
– |
6,128.5 |
– |
5.1% |
Funding vehicles not reported on the statement of financial position
The KION Group also makes use of funding vehicles not reported in the statement of financial position. As part of its financing activities, the KION Group has entered into leases both for its own use and for transfer to customers. In accordance with the relevant IFRS requirements, such leases 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 in the statement of financial position was €272.7 million as at 31 December 2015 (31 December 2014: €250.8 million; see note [36] in the notes to the consolidated financial statements). In addition, the KION Group sold trade receivables with a total value of €75.1 million (2014: €74.4 million) through factoring transactions and derecognised those receivables in full.