36. Borrowings1
An ongoing capital market programme serves as a source of medium- and long-term financing. In 2012, the following transactions were conducted in the context of this programme:
| Download XLS (17 kB) |
|
Type of transaction |
Issue date |
Term |
Maturity |
Nominal |
Coupon |
|
Redemption |
May 2007 |
5 years |
May 2012 |
EUR 500 million |
4.75% fixed |
|
Redemption |
July 2009 |
3 years |
July 2012 |
RON 100 million |
11.50% fixed |
|
New issue |
January 2012 |
8 years |
January 2020 |
EUR 125 million |
4.05% fixed |
|
New issue |
January 2012 |
4 years |
January 2016 |
EUR 50 million |
3.10% fixed |
|
New issue |
February 2012 |
4 years |
February 2016 |
EUR 60 million |
3.00% fixed |
|
New issue |
February 2012 |
6 years |
February 2018 |
EUR 50 million |
3.50% fixed |
|
New issue |
March 2012 |
7 years |
March 2019 |
EUR 500 million |
3.375% fixed |
|
New issue |
March 2012 |
4 years, 2 months |
May 2016 |
CHF 225 million |
1.875% fixed |
|
New issue |
July 2012 |
12 years |
July 2024 |
EUR 51 million |
4.00% fixed |
|
New issue |
July 2012 |
10 years |
July 2022 |
EUR 75 million |
4.00% fixed |
|
New issue |
July 2012 |
5 years |
July 2017 |
EUR 50 million |
variable spread 1.25% |
|
New issue |
August 2012 |
15 years |
August 2027 |
EUR 50 million |
4.00% fixed |
|
New issue |
December 2012 |
5 years, 5 months |
May 2018 |
EUR 500 million |
2.25% fixed |
Short-term financing requirements are covered through the Euro Commercial Paper Programme and a commercial paper programme geared especially to French investors. Both programmes have a maximum volume of €2 billion each. The average amount utilised from both programmes in 2012 was €1,629 million (previous year: €1,393 million). Utilisation of both programmes amounted to about €587 million (previous year: €0 million) as of the end of the year.
In addition, METRO GROUP has access to syndicated lines of credit totalling €2,500 million (previous year: €2,475 million) with terms ending between December 2015 and January 2017. If the credit lines are used, the interest rates range between EURIBOR +85.0 basis points (BP) and EURIBOR +95.0 BP. The average amount drawn on the credit lines in 2012 was €0 million (previous year: €0 million), the average amount drawn as of the closing date was €0 million (previous year: €0 million).
The contract terms for the syndicated lines of credit provide for an increase of 5 to 20 BP in the spread if METRO GROUP’s credit rating is lowered by 1 step.
Additional bilateral bank lines of credit totalling €2,075 million (previous year: €2,244 million) were available to METRO GROUP as of 31 December 2012. Of this amount, €433 million (previous year: €309 million) had a remaining term of up to 1 year. On the closing date, €1,305 million (previous year: €1,296 million) of the bilateral lines of credit had been utilised. Of this amount, €308 million (previous year: €279 million) had a remaining term of up to 1 year.
1 Changed terminology (see chapter “Notes to the Group accounting principles and methods”)
| Download XLS (18 kB) |
|
Unutilised credit lines of METRO GROUP | ||||||
|
|
|
|
|
|
|
|
|
|
31/12/2011 |
31/12/2012 | ||||
|
|
|
| ||||
|
|
|
Remaining term |
|
Remaining term | ||
|
€ million |
Total |
Up to 1 year |
Over 1 year |
Total |
Up to 1 year |
Over 1 year |
|
Bilateral lines of credit |
2,244 |
309 |
1,935 |
2,075 |
433 |
1,642 |
|
Utilisation |
–1,296 |
–279 |
–1,017 |
–1,305 |
–308 |
–997 |
|
Unutilised bilateral lines of credit |
948 |
30 |
918 |
770 |
125 |
645 |
|
|
|
|
|
|
|
|
|
Syndicated lines of credit |
2,475 |
0 |
2,475 |
2,500 |
0 |
2,500 |
|
Utilisation |
0 |
0 |
0 |
0 |
0 |
0 |
|
Unutilised syndicated lines of credit |
2,475 |
0 |
2,475 |
2,500 |
0 |
2,500 |
|
|
|
|
|
|
|
|
|
Total lines of credit |
4,719 |
309 |
4,410 |
4,575 |
433 |
4,142 |
|
Total utilisation |
–1,296 |
–279 |
–1,017 |
–1,305 |
–308 |
–997 |
|
Total unutilised lines of credit |
3,423 |
30 |
3,393 |
3,270 |
125 |
3,145 |
The defaulting of a lender can be covered at any time by the existing unutilised credit lines or the available money and capital market programmes. METRO GROUP therefore does not bear a significant credit default risk.
METRO GROUP principally does not provide collateral for borrowings.One exception concerns the first-time consolidation of METRO PROPERTIES GmbH & Co. KG (formerly METRO Group Asset Management GmbH & Co. KG) and its subsidiaries in 2003. Collateral in the amount of €351 million (previous year: €373 million) was provided for the borrowings of these companies as of 31 December 2012.
The following table shows the maturity structure of the borrowings. The carrying amounts and fair values indicated include the interest accrued when the maturity is less than 1 year.
| Enlarge table |
| Download XLS (22 kB) |
|
|
|
|
31/12/2011 |
31/12/2012 | ||||||||
|
|
|
|
|
| ||||||||
|
Type of financing |
Currency |
Remain- |
Issue/ |
Nominal |
Carrying |
Fair values |
Issue/ |
Nominal |
Carrying |
Fair values | ||
| ||||||||||||
|
Bonds |
EUR |
up to 1 year |
500 |
500 |
625 |
629 |
1,030 |
1,030 |
1,167 |
1,207 | ||
|
1 to 5 years |
2,100 |
2,100 |
2,094 |
2,336 |
2,510 |
2,510 |
2,505 |
2,749 | ||||
|
over 5 years |
750 |
750 |
748 |
773 |
1,351 |
1,351 |
1,342 |
1,356 | ||||
|
CHF |
up to 1 year |
0 |
0 |
0 |
0 |
0 |
0 |
3 |
3 | |||
|
1 to 5 years |
0 |
0 |
0 |
0 |
225 |
186 |
186 |
189 | ||||
|
over 5 years |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 | ||||
|
RON |
up to 1 year |
100 |
23 |
24 |
25 |
0 |
0 |
0 |
0 | |||
|
1 to 5 years |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 | ||||
|
over 5 years |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 | ||||
|
USD |
up to 1 year |
0 |
0 |
0 |
0 |
75 |
57 |
57 |
57 | |||
|
1 to 5 years |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 | ||||
|
over 5 years |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 | ||||
|
Liabilities to banks (excl. open account)1 |
EUR |
up to 1 year |
54 |
54 |
54 |
110 |
141 |
141 |
148 |
170 | ||
|
1 to 5 years |
502 |
502 |
502 |
502 |
413 |
413 |
413 |
422 | ||||
|
over 5 years |
336 |
336 |
336 |
341 |
364 |
364 |
364 |
367 | ||||
|
CNY |
up to 1 year |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 | |||
|
1 to 5 years |
211 |
26 |
26 |
29 |
0 |
0 |
0 |
0 | ||||
|
over 5 years |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 | ||||
|
INR |
up to 1 year |
900 |
13 |
13 |
13 |
1,350 |
19 |
19 |
19 | |||
|
1 to 5 years |
3,177 |
46 |
46 |
81 |
3,251 |
45 |
45 |
48 | ||||
|
over 5 years |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 | ||||
|
JPY |
up to 1 year |
4,907 |
49 |
49 |
49 |
3,070 |
27 |
27 |
27 | |||
|
1 to 5 years |
1,700 |
17 |
17 |
17 |
8,703 |
77 |
77 |
78 | ||||
|
over 5 years |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 | ||||
|
RUB |
up to 1 year |
5 |
0 |
0 |
0 |
1 |
0 |
0 |
0 | |||
|
1 to 5 years |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 | ||||
|
over 5 years |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 | ||||
|
TVND |
up to 1 year |
557 |
21 |
21 |
21 |
484 |
18 |
18 |
18 | |||
|
1 to 5 years |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 | ||||
|
over 5 years |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 | ||||
|
UAH |
up to 1 year |
66 |
6 |
6 |
6 |
259 |
25 |
25 |
25 | |||
|
1 to 5 years |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 | ||||
|
over 5 years |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 | ||||
|
USD |
up to 1 year |
28 |
22 |
22 |
32 |
29 |
22 |
22 |
22 | |||
|
1 to 5 years |
69 |
54 |
54 |
54 |
90 |
69 |
69 |
72 | ||||
|
over 5 years |
46 |
36 |
36 |
36 |
39 |
29 |
29 |
30 | ||||
|
Others |
up to 1 year |
k. A. |
11 |
11 |
11 |
k. A. |
1 |
1 |
1 | |||
|
1 to 5 years |
k. A. |
0 |
0 |
0 |
k. A. |
0 |
0 |
0 | ||||
|
over 5 years |
k. A. |
0 |
0 |
0 |
k. A. |
0 |
0 |
0 | ||||
|
Promissory note loans |
EUR |
up to 1 year |
550 |
550 |
562 |
564 |
150 |
150 |
162 |
162 | ||
|
1 to 5 years |
307 |
307 |
306 |
313 |
290 |
290 |
289 |
297 | ||||
|
over 5 years |
0 |
0 |
0 |
0 |
121 |
121 |
120 |
124 | ||||
Redeemable loans that are shown under liabilities to banks are listed with the remaining terms corresponding to their redemption date. For remaining terms of over 1 year, the indicated fair value of these loans generally includes the carrying amount. The difference between the carrying amount and the fair value of the entire loan is shown in maturities under 1 year.
The following table depicts the interest rate structure of the borrowings:
| Enlarge table |
| Download XLS (23 kB) |
|
|
|
|
|
31/12/2011 |
31/12/2012 | ||
|
|
|
|
|
|
|
|
|
|
Type of financing |
Interest terms |
Currency |
Remain- |
Weighted effective |
Issue/ |
Weighted effective |
Issue/ |
|
Bonds |
Fixed interest |
EUR |
up to 1 year |
4.75 |
500 |
4.85 |
1,030 |
|
1 to 5 years |
7.50 |
2,100 |
5.93 |
2,460 | |||
|
over 5 years |
4.25 |
750 |
3.11 |
1,351 | |||
|
CHF |
up to 1 year |
– |
0 |
– |
0 | ||
|
1 to 5 years |
– |
0 |
1.88 |
186 | |||
|
over 5 years |
– |
0 |
– |
0 | |||
|
RON |
up to 1 year |
11.55 |
23 |
– |
0 | ||
|
1 to 5 years |
– |
0 |
– |
0 | |||
|
over 5 years |
– |
0 |
– |
0 | |||
|
USD |
up to 1 year |
– |
0 |
0.77 |
57 | ||
|
1 to 5 years |
– |
0 |
– |
0 | |||
|
over 5 years |
– |
0 |
– |
0 | |||
|
Variable interest |
EUR |
up to 1 year |
– |
0 |
– |
0 | |
|
1 to 5 years |
– |
0 |
1.96 |
50 | |||
|
over 5 years |
– |
0 |
– |
0 | |||
|
Liabilities to banks (excl. open account) |
Fixed interest |
EUR |
up to 1 year |
5.04 |
54 |
4.41 |
91 |
|
1 to 5 years |
4.41 |
502 |
4.19 |
413 | |||
|
over 5 years |
4.37 |
336 |
4.05 |
364 | |||
|
CNY |
up to 1 year |
– |
0 |
– |
0 | ||
|
1 to 5 years |
6.07 |
26 |
– |
0 | |||
|
over 5 years |
– |
0 |
– |
0 | |||
|
INR |
up to 1 year |
10.12 |
13 |
10.61 |
19 | ||
|
1 to 5 years |
10.82 |
46 |
10.83 |
45 | |||
|
over 5 years |
– |
0 |
– |
0 | |||
|
JPY |
up to 1 year |
– |
0 |
1.78 |
27 | ||
|
1 to 5 years |
– |
0 |
1.78 |
77 | |||
|
over 5 years |
– |
0 |
– |
0 | |||
|
RUB |
up to 1 year |
10.57 |
0 |
8.39 |
0 | ||
|
1 to 5 years |
– |
0 |
– |
0 | |||
|
over 5 years |
– |
0 |
– |
0 | |||
|
TVND |
up to 1 year |
13.51 |
21 |
4.89 |
18 | ||
|
1 to 5 years |
– |
0 |
– |
0 | |||
|
over 5 years |
– |
0 |
– |
0 | |||
|
UAH |
up to 1 year |
21.10 |
6 |
27.83 |
25 | ||
|
1 to 5 years |
– |
0 |
– |
0 | |||
|
over 5 years |
– |
0 |
– |
0 | |||
|
USD |
up to 1 year |
3.71 |
17 |
2.52 |
18 | ||
|
1 to 5 years |
3.70 |
43 |
3.59 |
59 | |||
|
over 5 years |
3.60 |
34 |
3.60 |
29 | |||
|
Other |
up to 1 year |
12.17 |
3 |
0.00 |
1 | ||
|
1 to 5 years |
– |
0 |
– |
0 | |||
|
over 5 years |
– |
0 |
– |
0 | |||
|
Variable interest |
EUR |
up to 1 year |
– |
0 |
2.98 |
50 | |
|
1 to 5 years |
– |
0 |
– |
0 | |||
|
over 5 years |
– |
0 |
– |
0 | |||
|
JPY |
up to 1 year |
5.00 |
49 |
– |
0 | ||
|
1 to 5 years |
1.78 |
17 |
– |
0 | |||
|
over 5 years |
– |
0 |
– |
0 | |||
|
USD |
up to 1 year |
1.23 |
5 |
1.12 |
4 | ||
|
1 to 5 years |
0.98 |
11 |
1.03 |
9 | |||
|
over 5 years |
1.04 |
2 |
0.96 |
1 | |||
|
Other |
up to 1 year |
6.95 |
8 |
– |
0 | ||
|
1 to 5 years |
– |
0 |
– |
0 | |||
|
over 5 years |
– |
0 |
– |
0 | |||
|
Promissory note loans |
Fixed interest |
EUR |
up to 1 year |
4.74 |
113 |
3.85 |
100 |
|
1 to 5 years |
4.29 |
131 |
3.72 |
95 | |||
|
over 5 years |
– |
0 |
3.91 |
95 | |||
|
Variable interest |
EUR |
up to 1 year |
2.20 |
437 |
0.72 |
50 | |
|
1 to 5 years |
3.94 |
176 |
2.97 |
196 | |||
|
over 5 years |
– |
0 |
2.20 |
26 | |||
The fixed interest rate for short- and medium-term borrowings and the repricing dates of all fixed-interest liabilities essentially correspond to the displayed remaining terms. The repricing dates for variable interest rates are less than 1 year.
The effects that changes in interest rates concerning the variable portion of borrowings have on the profit or loss for the period and equity of METRO GROUP are described in detail in no. 42 “Management of financial risks”.