32. Financial instruments
Classification of financial assets and financial liabilities
The classification of financial assets is based on the entity’s business
model for their management and the contractual cash flow characteristics
of the assets.
Measuring debt instruments at amortized cost is only permitted if a
financial asset is held within a business model whose objective is to
generate contractual cash flows from the asset and the contractual
arrangements provide fixed dates for the payments. In addition, these
payments must be solely payments of principal and interest.
If not all these criteria are met, the measurement must be at fair
value. There is an irrevocable option to measure equity instruments not
held for trading at fair value through other comprehensive income. In
this case, all changes in value, with the exception of dividends, must
be presented in other comprehensive income without the option of
reclassification to profit or loss.
Carrying amounts and fair values of financial instruments by class, item
in the statement of financial position and measurement category under
IFRS 9
In the tables shown on the following pages, the financial instruments
are listed according to the above criteria, including the indication of
their level in the fair value hierarchy. The measurement categories are
described in notes 16 and 18 and in the “Derivative financial
instruments” section.
Classification to the levels of the fair value hierarchy is based on the
measurement methods used and is described in note 1 in the
“Determination of fair values” section.
|
|
|
|
|
|
|
|
|
Financial assets measured at fair value
|
|
|
|
|
|
|
|
Non-current
|
|
|
|
|
|
|
|
Investments in affiliated companies and other long-term equity
investments
|
0 |
0 |
483 |
0 |
483
|
3 |
not stated
|
Current
|
|
|
|
|
|
|
|
Current finance receivables
|
0 |
1,003 |
0 |
0 |
1,003
|
3 |
not stated
|
|
0
|
1,003
|
483
|
0
|
1,486
|
|
|
Financial assets not measured at fair value
|
|
|
|
|
|
|
|
Non-current
|
|
|
|
|
|
|
|
Lease receivables
|
197,692
|
0 |
0 |
0 |
197,692
|
|
not stated
|
Other non-current finance receivables
|
36 |
0 |
0 |
0 |
36 |
3 |
not stated
|
Miscellaneous other non-current assets
|
45 |
0 |
0 |
0 |
45 |
2 |
not stated
|
Current
|
|
|
|
|
|
|
|
Trade receivables
|
211,495
|
0 |
0 |
0 |
211,495
|
|
not stated
|
Lease receivables
|
17,433 |
0 |
0 |
0 |
17,433
|
|
not stated
|
Current finance receivables
|
13,844 |
0 |
0 |
0 |
13,844
|
|
not stated
|
Miscellaneous other current assets
|
3,005 |
0 |
0 |
0 |
3,005
|
|
not stated
|
Cash and cash equivalents
|
13,357 |
0 |
0 |
0 |
13,357
|
|
not stated
|
|
456,907
|
0
|
0
|
0
|
456,907
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial liabilities measured at fair value
|
|
|
|
|
|
|
|
Current
|
|
|
|
|
|
|
|
Hedged derivatives
|
0 |
0 |
0 |
13,386 |
13,386
|
2 |
13,386 |
|
0
|
0
|
0
|
13,386
|
13,386
|
|
|
Financial liabilities not measured at fair value
|
|
|
|
|
|
|
|
Non-current
|
|
|
|
|
|
|
|
Non-current loans
|
146,387
|
0 |
0 |
0 |
146,387
|
3 |
145,737
|
Non-current lease liabilities
|
465,645
|
0 |
0 |
0 |
465,645
|
|
not stated
|
Other non-current financial liabilities
|
47,660 |
0 |
0 |
0 |
47,660
|
2 |
not stated
|
Miscellaneous other non-current liabilities
|
0 |
0 |
0 |
0 |
0 |
2 |
not stated
|
Current
|
|
|
|
|
|
|
|
Trade payables
|
85,141 |
0 |
0 |
0 |
85,141
|
|
not stated
|
Current financial liabilities to banks
|
98,347 |
0 |
0 |
0 |
98,347
|
3 |
98,103 |
Current lease liabilities
|
70,774 |
0 |
0 |
0 |
70,774
|
|
not stated
|
Other current financial liabilities
|
45,790 |
0 |
0 |
0 |
45,790
|
|
not stated
|
Other current liabilities
|
10,226 |
0 |
0 |
0 |
10,226
|
|
not stated
|
|
969,971
|
0
|
0
|
0
|
969,971
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial assets measured at fair value
|
|
|
|
|
|
|
|
Non-current
|
|
|
|
|
|
|
|
Investments in affiliated companies and other long-term equity
investments
|
0 |
0 |
486 |
0 |
486 |
3 |
not stated
|
Current
|
|
|
|
|
|
|
|
Hedged derivatives
|
0 |
0 |
0 |
0 |
0 |
2 |
0 |
Current finance receivables
|
0 |
12,787 |
0 |
0 |
12,787 |
3 |
not stated
|
|
0
|
12,787
|
486
|
0
|
13,273
|
|
|
Financial assets not measured at fair value
|
|
|
|
|
|
|
|
Non-current
|
|
|
|
|
|
|
|
Lease receivables
|
195,907
|
0 |
0 |
0 |
195,907
|
|
not stated
|
Other non-current finance receivables
|
942 |
0 |
0 |
0 |
942 |
3 |
not stated
|
Miscellaneous other non-current assets
|
49 |
0 |
0 |
0 |
49 |
2 |
not stated
|
Current
|
|
|
|
|
|
|
|
Trade receivables
|
216,099
|
0 |
0 |
0 |
216,099
|
|
not stated
|
Lease receivables
|
14,179 |
0 |
0 |
0 |
14,179 |
|
not stated
|
Current finance receivables
|
7,324 |
0 |
0 |
0 |
7,324 |
|
not stated
|
Miscellaneous other current assets
|
3,041 |
0 |
0 |
0 |
3,041 |
|
not stated
|
Cash and cash equivalents
|
21,569 |
0 |
0 |
0 |
21,569 |
|
not stated
|
|
459,110
|
0
|
0
|
0
|
459,110
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial liabilities measured at fair value
|
|
|
|
|
|
|
|
Current
|
|
|
|
|
|
|
|
Hedged derivatives
|
0 |
0 |
0 |
9,550 |
9,550 |
2 |
9,550 |
|
0
|
0
|
0
|
9,550
|
9,550
|
|
|
Financial liabilities not measured at fair value
|
|
|
|
|
|
|
|
Non-current
|
|
|
|
|
|
|
|
Non-current loans
|
86,117 |
0 |
0 |
0 |
86,117 |
3 |
86,482 |
Non-current lease liabilities
|
488,407
|
0 |
0 |
0 |
488,407
|
|
not stated
|
Other non-current financial liabilities
|
23,155 |
0 |
0 |
0 |
23,155 |
2 |
not stated
|
Miscellaneous other non-current liabilities
|
369 |
0 |
0 |
0 |
369 |
2 |
not stated
|
Current
|
|
|
|
|
|
|
|
Trade payables
|
93,820 |
0 |
0 |
0 |
93,820 |
|
not stated
|
Current financial liabilities to banks
|
81,749 |
0 |
0 |
0 |
81,749 |
3 |
81,949 |
Current lease liabilities
|
68,084 |
0 |
0 |
0 |
68,084 |
|
not stated
|
Other current financial liabilities
|
73,252 |
0 |
0 |
0 |
73,252 |
|
not stated
|
Other current liabilities
|
14,945 |
0 |
0 |
0 |
14,945 |
|
not stated
|
|
929,897
|
0
|
0
|
0
|
929,897
|
|
|
|
|
|
|
|
|
|
|
The non-current financial assets included equity instruments of EUR
483,000 (previous year: EUR 486,000) for which BLG LOGISTICS has
exercised the option to recognize changes in fair value through other
comprehensive income. These are immaterial shares in corporations for
which there is no active market and the fair value cannot be reliably
determined using measurement methods. Cost is therefore the best
estimate of fair value.
In the reporting year, equity interests in an investee with a carrying
amount of EUR 2,000 were derecognized in the course of deconsolidation
of BLG Automobile Logistics Italia S.r.l. i. L., Gioia Tauro, Italy.
Apart from this, no shares in these corporations were derecognized or
sold in the reporting year. There are no plans to sell or derecognize
parts of the reported equity investments in the near future.
Current finance receivables relate to profit shares from partnerships
classified as debt instruments. As the profit shares are not capital
repayments but capital returns, they are measured at fair value through
profit or loss.
With the exception of non-current bank loans, there are no significant
differences between the carrying amounts and fair values of the
financial instruments. The carrying amounts of trade receivables,
current finance receivables, miscellaneous other finance receivables and
cash and cash equivalents essentially correspond to their fair values on
account of their short-term nature. The investments in affiliated
companies and current finance receivables from shareholder accounts were
already measured at fair value, so there is no deviation from the
carrying amount here. In the case of non-current finance receivables,
the carrying amount approximates fair value due to materiality. The
carrying amounts of trade payables, current financial liabilities and
other current financial liabilities essentially correspond to their fair
values on account of their short-term nature. In the case of other
non-current financial liabilities, the carrying amount approximates fair
value due to the regular adjustment of the interest rate.
The following significant methods and assumptions were used to determine
the level 3 fair values:
The fair values are determined using the discounted cash flow method
based on the expected future cash flows and current interest rates for
comparable borrowing arrangements that are either directly or indirectly
observable on the market.
The yield curve of risk-free German government bonds plus a
company-specific, matched-term risk premium is used as the market
interest rate. With installment payment arrangements, the risk premium
over the average maturity is taken into account.
The level 2 fair values of derivative financial instruments are based on
external fair value measurements. The variable cash flows are determined
using the forward rates of the benchmark rates used for the hedging
instruments. The credit spread is not the subject of the hedging
relationship.
The finance receivables measured at fair value in Level 3 relate to the
recognition of profit shares of partnerships (see note 16), so that a
separate measurement method is not applied here, as the recognition is
derived from the respective financial statements and equity interests in
the partnerships. On the basis of the finance receivables as of December
31, 2019 in the amount of EUR 12,787,000, payment of a profit share of
EUR 12,559,000 was made. Receivables as of December 31, 2020 in the
amount of EUR 1,003,000 mainly related to proportionate profits in
partnerships.
Movements between the different levels of the fair value hierarchy are
recognized at the end of the reporting period in which they occur. In
the reporting year, no movements occurred.
Net earnings by measurement category
|
|
|
|
|
|
|
Financial assets at amortized cost
|
7,123 |
0 |
-213 |
0 |
6,910
|
Equity instruments at fair value through other comprehensive
income
|
0 |
92 |
0 |
0 |
92 |
Hedging instruments
|
-881 |
0 |
0 |
-6 |
-887
|
Financial liabilities at amortized cost
|
-14,416
|
0 |
0 |
0 |
-14,416
|
Total
|
-8,174
|
92
|
-213
|
-6
|
-8,301
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial assets at amortized cost
|
7,342 |
0 |
-421 |
0 |
6,921 |
Equity instruments at fair value through other comprehensive
income
|
0 |
91 |
0 |
0 |
91 |
Hedging instruments
|
-781 |
0 |
0 |
92 |
-689 |
Financial liabilities at amortized cost
|
-14,997
|
0 |
0 |
0 |
-14,997
|
Total
|
-8,436
|
91
|
-421
|
92
|
-8,674
|
|
|
|
|
|
|
Aims and methods of financial risk management
The principal financial instruments used to finance the Group include
non-current borrowings, current loans, lease liabilities, other
financial loans and cash, including short-term deposits with banks. The
focus is on financing the operations of BLG LOGISTICS. BLG LOGISTICS has
access to a range of other financial instruments, such as trade
receivables and payables, that arise directly as part of its operations.
Financial risk management is the responsibility of the Treasury
department, whose tasks and objectives are described in a guideline
approved by the Board of Management. The central task besides managing
liquidity and arranging financing is the minimization of financial risks
at Group level. This includes preparing and analyzing financing and
hedging strategies and contracting hedging instruments.
The material risks for the Group resulting from financial instruments
are credit risks, foreign currency risks, liquidity risks and interest
rate risks. The Board of Management creates risk management guidelines
for each of these risks, which are summarized below, and verifies
compliance with these guidelines. At Group level the existing market
price risk for all financial instruments is also monitored.
Hedge accounting is applied if derivative financial instruments
are used as hedging instruments and the requirements for hedge
accounting in accordance with IFRS 9 are met. The objective is to reduce
inconsistencies in recognition or measurement arising for example from
gains or losses from a hedging instrument not being recognized in the
same place in the financial statements as the gains or losses from the
hedged risk. The Group’s accounting policies for derivatives and other
disclosures on hedge accounting are presented in the “Derivative
financial instruments” section.
Credit risk
The Group’s credit risk mainly results from trade receivables and lease
receivables. The amounts shown in the consolidated statement of
financial position do not include loss allowances for expected credit
losses. Due to the ongoing monitoring of receivables by the management,
BLG LOGISTICS is not currently exposed to any significant credit risks.
Disclosures related to credit risk and expected credit losses from trade
receivables and lease receivables are contained in notes 16 and 18.
The credit risk in respect of cash and derivative financial instruments
is limited because these are currently held exclusively at banks that
have been awarded high credit ratings from international rating
agencies, that are highly secure thanks to a joint liability scheme
and/or at which there are offsetting opportunities via non-current
borrowings.
The maximum credit risk of the Group is represented by the carrying
amounts of the financial assets recognized in the statement of financial
position (including derivative financial instruments with positive fair
value). At the reporting date, there were no significant credit risk
mitigation agreements or hedges. The Group is also exposed to credit
risk through the acquisition of financial guarantees; at the end of the
reporting period, this amounted to a maximum of EUR 48,000 (previous
year: EUR 204,000).
There are no significant concentrations of credit risk in the Group.
Impairment of financial instruments
At BLG LOGISTICS, the impairment requirements apply to financial assets
measured at amortized cost, lease receivables and contract assets. They
are reported in the net gains/losses from impairment. In addition, this
item includes impairment of equity instruments measured at fair value
through profit or loss. In these cases, the impairment is the difference
between cost and fair value of the equity instrument in question.
|
|
|
Financial instruments at cost
|
|
|
Impairment on trade receivables and contract assets
|
|
|
Addition to loss allowance
|
-1,181
|
-2,064 |
Reversal of loss allowances recognized in previous years
|
206
|
166 |
Derecognitions due to uncollectability
|
-213
|
-420 |
|
-1,188
|
-2,318
|
Financial instruments at fair value
|
|
|
Impairment of equity instruments measured at fair value
through profit or loss
|
|
|
|
0
|
0
|
Total
|
-1,188
|
-2,318
|
|
|
|
Foreign currency risk
With very few exceptions, the Group companies operate in the eurozone
and invoice only in euros. In this respect, currency risk could only
arise in isolated cases, such as from foreign dividend income or the
purchase of goods and services from abroad. An interest rate and
currency swap has been concluded to hedge against the foreign currency
risk from a variable USD loan granted in the context of Group financing.
Further information is presented in the “Derivative financial
instruments” section.
As of December 31, 2020 and December 31, 2019, there were no significant
currency risks in the Group.
Capital risk management
An important capital management goal for BLG LOGISTICS is to ensure the
ability of the company to continue as a going concern in order to
provide earnings to shareholders and to provide other stakeholders with
the benefits to which they are entitled. Additional goals are to
optimize liquidity security and maintain an optimum capital structure in
order to reduce the costs of capital in general and the refinancing risk
in particular in the long term.
BLG LOGISTICS monitors its capital on the basis of the equity ratio and
other key figures. Assurances have been made to all partner banks with
regard to equal treatment and the change-of-control clause.
In 2020, the strategy continued to be to secure access to external funds
at acceptable costs.
Liquidity risk
Liquidity risks may arise from payment bottlenecks and the resulting
higher financing costs. The Group’s liquidity is ensured by central cash
management at the level of BLG KG. All significant subsidiaries are
included in cash management. Due to the centralized management of
capital expenditure and credit management, financial resources
(loans/leases) can be provided in good time to meet all payment
requirements.
The Group’s liquidity needs are covered by cash and committed credit
lines. As of December 31, 2020, the Group had unused current account
credit lines of around EUR 53 million (previous year: around EUR 48
million).
BLG LOGISTICS additionally has the possibility to participate in the
cash pooling facility of the Free Hanseatic City of Bremen in an amount
of up to EUR 50 million, as well as to take out a non-current loan of
EUR 50 million via a state guarantee through Bremer Aufbau-Bank together
with a partner bank.
Due to the coronavirus pandemic, the payments of ground rent for the 2nd
to 4th quarters were deferred in the reporting year. At the same time,
payments for heritable building rights passed on to EUROGATE were
deferred in the same period. On balance, this resulted in a positive
effect on the liquidity position in the amount of EUR 7 million.
The deferred amounts are to be repaid in 2021 with a corresponding
negative effect on the liquidity situation.
The following tables show the contractually arranged (undiscounted)
interest payments and principal repayments of non-current financial
liabilities and derivative financial instruments (interest rate swaps).
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-derivatives
|
|
|
|
|
|
|
|
|
Non-current loans from banks
|
Fixed interest rate
|
1,023 |
838 |
1,348 |
510 |
0 |
3,719
|
|
Floating interest rate
|
828 |
648 |
1,243 |
904 |
0 |
3,623
|
|
Repayment
|
21,049 |
35,365 |
60,022 |
51,000 |
0 |
167,436
|
167,436
|
Lease liabilities
|
Fixed interest rate
|
14,691 |
9,319 |
24,805 |
33,756 |
55,881 |
138,452
|
|
Floating interest rate
|
0 |
0 |
0 |
0 |
0 |
0 |
|
Repayment
|
66,225 |
45,479 |
82,683 |
87,399 |
247,873
|
529,659
|
536,420
|
Other financial loans
|
Fixed interest rate
|
631 |
557 |
1,215 |
641 |
0 |
3,043
|
|
Floating interest rate
|
0 |
0 |
0 |
0 |
0 |
0 |
|
Repayment
|
5,808 |
5,882 |
17,554 |
20,802 |
0 |
50,046
|
50,057 |
Total
|
|
110,255
|
98,088
|
188,870
|
195,012
|
303,754
|
895,978
|
753,913
|
Derivatives
|
|
|
|
|
|
|
|
|
Interest rate swaps/interest rate and currency swaps
|
Proceeds
|
-816 |
-812 |
-2,029 |
-100 |
-296 |
-4,053
|
|
Payments
|
1,731 |
1,911 |
6,926 |
7,593 |
2,325 |
20,486
|
-13,386
|
Total
|
|
915
|
1,099
|
4,897
|
7,493
|
2,029
|
16,433
|
-13,386
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-derivatives
|
|
|
|
|
|
|
|
|
Non-current loans from banks
|
Fixed interest rate
|
859 |
668 |
981 |
41 |
0 |
2,549 |
|
Floating interest rate
|
416 |
344 |
384 |
381 |
0 |
1,525 |
|
Repayment
|
18,594 |
16,956 |
49,549 |
19,612 |
0 |
104,711
|
104,711
|
Lease liabilities
|
Fixed interest rate
|
10,937 |
9,887 |
25,917 |
35,240 |
61,949 |
143,930
|
|
Floating interest rate
|
0 |
0 |
0 |
0 |
0 |
0 |
|
Repayment
|
67,953 |
52,450 |
87,018 |
89,666 |
256,960
|
554,047
|
556,491
|
Other financial loans
|
Fixed interest rate
|
208 |
182 |
377 |
177 |
0 |
944 |
0 |
Floating interest rate
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
Repayment
|
2,819 |
2,846 |
8,602 |
8,921 |
0 |
23,188 |
23,399 |
Total
|
|
101,786
|
83,333
|
172,828
|
154,038
|
318,909
|
830,894
|
684,601
|
Derivatives
|
|
|
|
|
|
|
|
|
Interest rate swaps/interest rate and currency swaps
|
Proceeds
|
-825 |
-821 |
-2,587 |
-2,722 |
-1,848 |
-8,803 |
0 |
Payments
|
1,671 |
1,785 |
6,076 |
7,755 |
3,640 |
20,927 |
-9,550 |
Total
|
|
846
|
964
|
3,489
|
5,033
|
1,792
|
12,124
|
-9,550
|
|
|
|
|
|
|
|
|
|
All non-current financial instruments held at the end of the reporting
period and for which payments have been contractually arranged are
included here. Budget figures for future new liabilities are not
included, current liabilities with maturities of up to one year are
disclosed in the notes to the individual items in the statement of
financial position.
The variable interest payments from financial instruments were
calculated using the last interest rate fixed before the end of the
reporting period.
Interest rate risk
The interest rate risk to which BLG LOGISTICS is exposed arises
primarily from non-current loans and other non-current financial
liabilities. Interest rate risks are managed with a combination of
fixed-interest and variable-interest loan capital. The majority of the
liabilities to banks have been concluded over the long term or fixed
interest rates have been agreed through to the end of the financing
term, either originally as part of the loan agreements or via interest
rate swaps which have been concluded within micro-hedges for individual
variable-interest loans. In addition, against the backdrop of the low
interest rate, which is attractive for investments, a portion of the
financing requirement of the coming years was hedged by agreeing forward
interest rate swaps. It is planned to take out loans from partner banks
totaling EUR 90 million in tranches of up to EUR 15 million each within
six years.
The first two tranches of EUR 15 million each have already been taken
out. Further information is presented in the “Derivative financial
instruments” section.
Interest rate risks are disclosed via sensitivity analyses in accordance
with IFRS 7. These show the effects of changes in the market interest
rate on interest payments, interest income and expenses, other income
items and on equity. The interest rate sensitivity analyses are based on
the following assumptions.
|
|
|
|
|
|
Non-current loans from banks
|
9,587 |
36,526 |
4,184 |
50,297 |
Interest rate swaps
|
2,000 |
15,000 |
15,000 |
32,000 |
Lease liabilities
|
68,084 |
139,853
|
348,554
|
556,491
|
Total
|
79,671
|
191,379
|
367,738
|
638,788
|
|
|
|
|
|
With regard to non-derivative financial instruments with fixed interest
rates, market interest rate changes only affect profit or loss if these
financial instruments are measured at fair value. All fixed-interest
financial instruments measured at amortized cost are not subject to
interest rate risks within the meaning of IFRS 7. This applies to all
fixed-interest loan liabilities of BLG LOGISTICS, including lease
liabilities. When hedging interest rate risks in the form of cash flow
hedge-designated interest rate swaps, changes to the cash flows and to
the contributions to earnings induced by changes to the market interest
rate of the hedged primary financial instruments and the interest rate
swaps balance each other out almost completely, effectively eliminating
the interest rate risk.
Gains or losses from remeasurement of hedging instruments to fair value
are credited or charged directly to the hedging reserve in equity and
are therefore included in the equity-related sensitivity calculation.
Changes in the market interest rate of non-derivative variable-interest
financial instruments whose interest payments are not structured as
hedged items as part of cash flow hedges against interest rate risks
have an effect on net interest income (expense) and are therefore
included in the calculation of income-related sensitivities.
|
|
|
|
|
|
Non-current loans from banks
|
10,201 |
40,828 |
12,500 |
63,529
|
Interest rate swaps
|
12,000 |
3,000 |
30,000 |
45,000
|
Lease liabilities
|
70,774 |
128,518
|
337,128
|
536,420
|
Total
|
92,975
|
172,346
|
379,628
|
644,949
|
|
|
|
|
|
The same applies to interest payments from interest rate swaps which
are, as an exception, not contained in a hedge accounting relationship
in accordance with IFRS 9. In the case of these interest rate swaps,
market interest rate changes also have an effect on the fair value and
thus affect the remeasurement of financial assets or financial
liabilities to fair value and are therefore included in the
income-related sensitivity analysis.
If the market interest rate at the end of each reporting period had been
100 basis points higher (lower), it would have had the effects shown in
the following table on earnings before taxes and equity (before deferred
taxes):
|
|
|
Changes in earnings
|
|
|
Higher
|
-971
|
-1,168 |
Lower
|
971
|
1,168 |
Changes in equity (excluding changes in earnings)
|
|
|
Higher
|
8,140
|
8,130 |
Lower
|
-8,803
|
-8,943 |
|
|
|
Fixed interest rates have been agreed for the following loans and other
financial instruments. BLG LOGISTICS is thus exposed to interest rate
risk for the fair value.
|
|
|
|
|
|
Non-current loans from banks
|
9,007 |
29,979 |
15,428 |
54,414 |
Interest rate swaps
|
-2,000 |
-5,000 |
-15,000
|
-22,000
|
Total
|
7,007
|
24,979
|
428
|
32,414
|
Lease liabilities are discounted using the interest rate implicit in the
lease, if that rate can be determined. Alternatively, they are
discounted at the incremental borrowing rate. The discount rate
corresponds to the interest rate determined at the commencement date of
the lease, unless a reassessment requires a remeasurement of the lease
liabilities using a changed discount rate. This is the case if changes
in the estimate regarding exercise or non-exercise of purchase,
extension or termination options arise or changes to the scope, amount
of contractual payments or the term of the lease are agreed.
Floating interest rates have been agreed for the following financial
instruments. The Group is thus exposed to interest rate risk for the
cash flows. The corresponding interest rate swaps are shown with a
negative sign, as the interest rate risk offsets the interest rate risk
from the loans taken out.
There is also an interest rate swap for a nominal amount of EUR
10,000,000 for a call money line and various interest rate swaps for
future loans, which are presented in the “Derivative financial
instruments” section.
The Group’s other financial instruments, which are not included in the
tables, are not subject to significant interest rate risk.
|
|
|
|
|
|
Non-current loans from banks
|
10,848 |
54,559 |
38,500 |
103,907
|
Interest rate swaps
|
-2,000 |
-3,000 |
-30,000
|
-35,000
|
Total
|
8,848
|
51,559
|
8,500
|
68,907
|
|
|
|
|
|
A prerequisite for the use of derivatives is the existence of a risk to
be hedged. However, open derivative positions may arise in connection
with hedging transactions in which the underlying transaction no longer
exists or does not arise as planned. Interest rate derivatives are used
exclusively to optimize loan conditions and to limit interest rate risks
from variable interest payments in the context of financing strategies
with matching maturities (cash flow hedges). Derivatives to hedge
foreign currency risks are used exclusively to limit foreign currency
risk in connection with financing in foreign currencies (cash flow
hedges). Derivatives are not used for trading or speculative purposes.
The Group has set a hedging ratio of 1:1 for all hedging
relationships. Premiums for country or credit risks (credit spread or
foreign currency basis spread) are not part of the hedging
relationships. Hedging costs are initially recognized in the hedge
reserve in equity and reclassified to the income statement over the term
of the hedging relationship.
The existence of the economic relationship between the hedged items and
the hedging instruments for assessing the hedge effectiveness is
determined prospectively on the basis of significant features such as
nominal amount, benchmark rate and maturity. Ineffectiveness is measured
at the end of each reporting period according to the hypothetical
derivative method. Ineffectiveness can result in particular from
differences between the repricing time periods of the swaps and the
loans.
Derivative financial instruments are recognized in the statement
of financial position from the date the contract is concluded. They are
measured at fair value upon acquisition. Subsequent measurement is also
at the fair value prevailing at the end of the reporting period. To
determine the fair value of a swap, the expected cash flows are
discounted on both sides of the swap based on the current yield curve.
The difference between the two amounts is the net fair value of the
swap. This market valuation of financial derivatives is the price at
which one party would assume the existing contractual rights and
obligations of the other party. The fair values are determined based on
market conditions existing at the end of the reporting period.
|
|
|
|
|
|
Interest rate risk
|
|
|
|
|
Interest rate swaps
|
|
|
|
|
For outstanding loans
|
2,000 |
3,000 |
30,000 |
35,000
|
Average hedged interest rate
|
1.169% |
1.135% |
1.134% |
|
For call money lines
|
10,000 |
0 |
0 |
10,000
|
Hedged interest rate
|
3.085% |
|
|
|
|
12,000
|
3,000
|
30,000
|
45,000
|
Foreign currency risk
|
|
|
|
|
Interest rate and currency swaps
|
|
|
|
|
For internal USD loan
|
810 |
2,834 |
0 |
3,644
|
Hedged USD/EUR rate
|
0.8098 |
0.8098 |
0.8098 |
|
|
810
|
2,834
|
0
|
3,644
|
Total
|
12,810
|
5,834
|
30,000
|
48,644
|
|
|
|
|
|
If derivative financial instruments are used as hedging instruments and
the requirements for hedge accounting in accordance with IFRS 9 are met,
their accounting treatment depends on the type of hedging relationship
and the hedged item. Derivative financial instruments that do not
qualify for hedge accounting are classified as measured at fair value
through profit or loss in accordance with IFRS 9.
The hedging relationship between the hedged item and the hedging
instrument and the objective and strategy of risk management are
documented at hedge inception in order to meet the conditions for hedge
accounting. This also includes a description of how the effectiveness of
the hedging relationship is determined. Effectiveness tests are
performed at hedge inception and at the end of each reporting period as
part of the ongoing review of whether the derivatives used offset the
hedged risks from the underlying transaction.
The changes in the fair value of the effective portion of cash flow
hedges are recognized directly in equity. The changes in the fair values
of the ineffective portions of cash flow hedges and interest rate swaps
that are not designated as hedging instruments in hedging relationships
are recognized through profit or loss in the income statement.
Like other financial assets, derivatives are derecognized when the
BLG Group loses control over the underlying rights wholly or in part by
selling or discharging them or transferring them to a third party in a
manner that qualifies for derecognition. The amounts recognized in
equity are reclassified to profit or loss in the income statement in the
period in which the hedged transaction is settled.
The following hedging instruments were in place at the ends of the
reporting periods to reduce the interest rate risk from existing bank
liabilities and the foreign currency risk from a variable USD loan
granted in the context of Group financing:
|
|
|
|
|
|
Interest rate risk
|
|
|
|
|
Interest rate swaps
|
|
|
|
|
For outstanding loans
|
2,000 |
5,000 |
15,000 |
22,000 |
Average hedged interest rate
|
1.169% |
1.096% |
1.045% |
|
For call money lines
|
0 |
10,000 |
0 |
10,000 |
Hedged interest rate
|
3.085% |
3.085% |
|
|
|
2,000
|
15,000
|
15,000
|
32,000
|
Foreign currency risk
|
|
|
|
|
Interest rate and currency swaps
|
|
|
|
|
For internal USD loan
|
810 |
3,239 |
405 |
4,454 |
Hedged USD/EUR rate
|
0.8098 |
0.8098 |
0.8098 |
|
|
810
|
3,239
|
405
|
4,454
|
Total
|
2,810
|
18,239
|
15,405
|
36,454
|
The interest rate swaps involve the exchange of floating
interest payments for fixed-rate payments. The Group is payer of the
fixed amounts and recipient of the floating amounts.
The nominal amounts represent the gross volume of all purchases and
sales. This figure serves as a benchmark for determining mutually agreed
payments, but is not a receivable or liability that is eligible for
recognition in the statement of financial position.
For the financing requirement of the coming years, forward interest rate
swaps with a total volume of EUR 90 million, in tranches of EUR 15
million each, have been concluded to hedge the interest rate risk from
loans to be taken out in the future. The first two tranches were taken
out in the reporting year and the 2019 financial year. As the terms of
the other swaps commence in the years from 2021 to 2024, they are not
included in the presentation of maturities at the ends of the reporting
periods. Each forward interest rate swap has a term of ten years and is
payable at maturity. The average hedged interest rate is 1.863 percent.
|
|
|
|
|
Interest rate risk
|
|
|
|
|
Outstanding loans
|
35,000 |
-4,162 |
Current financial liabilities
|
-1,178 |
Call money lines
|
10,000 |
-182 |
335 |
Planned loans
|
60,000 |
-8,996 |
-3,315 |
|
105,000
|
-13,340
|
|
-4,158
|
Foreign currency risk
|
|
|
|
|
Internal USD loan
|
3,644 |
-46 |
Current financial liabilities
|
-18 |
|
3,644
|
-46
|
|
-18
|
Total
|
108,644
|
-13,386
|
|
-4,176
|
|
|
|
|
|
The hedging instruments in place as of the ends of the reporting periods
had the following effects on the consolidated statement of financial
position:
|
|
|
|
|
Interest rate risk
|
|
|
|
|
Outstanding loans
|
22,000 |
-1,484 |
Current financial liabilities
|
-938 |
Call money lines
|
10,000 |
-518 |
329 |
Planned loans
|
75,000 |
-7,071 |
-6,171 |
|
107,000
|
-9,073
|
|
-6,780
|
Foreign currency risk
|
|
|
|
|
Internal USD loan
|
4,454 |
-477 |
Current financial liabilities
|
-431 |
|
4,454
|
-477
|
|
-431
|
Total
|
111,454
|
-9,550
|
|
-7,211
|
|
|
|
|
|
The carrying amounts of hedging instruments correspond to the calculated
fair values. At the end of the reporting period, as in the previous
year, all existing hedging instruments fulfilled the criteria for cash
flow hedges.
The nominal amount of the interest rate and currency swaps in foreign
currency as of December 31, 2020 was USD 4,500,000 (previous year:
USD 5,500,000).
|
|
|
|
|
|
|
|
Interest rate risk
|
|
|
|
|
Outstanding loans
|
-1,178 |
0 |
0 |
|
Call money lines
|
335 |
0 |
0 |
|
Planned loans
|
-3,315 |
0 |
0 |
|
|
-4,158
|
0
|
0
|
|
Foreign currency risk
|
|
|
|
|
Internal USD loan
|
-18 |
0 |
37 |
Other operating expenses
|
|
-18
|
0
|
37
|
|
Total
|
-4,176
|
0
|
37
|
|
|
|
|
|
|
The hedged items designated in hedging relationships had the following
effects on the consolidated statement of financial position as of the
end of the reporting periods:
|
|
|
Interest rate risk
|
|
|
Outstanding loans
|
1,272
|
-4,035
|
Call money lines
|
-335
|
-152
|
Planned loans
|
3,690
|
-8,996
|
|
4,627
|
-13,183
|
Foreign currency risk
|
|
|
Internal USD loan
|
18 |
0 |
|
18
|
0
|
Total
|
4,645
|
-13,183
|
|
|
|
|
|
|
Interest rate risk
|
|
|
Outstanding loans
|
964 |
-1,468 |
Call money lines
|
-328 |
-487 |
Planned loans
|
6,442 |
-7,070 |
|
7,078
|
-9,025
|
Foreign currency risk
|
|
|
Internal USD loan
|
433 |
0 |
|
433
|
0
|
Total
|
7,511
|
-9,025
|
|
|
|
The composition of the hedge reserve presented in note 20, including
deferred taxes, breaks down by risk category and other components
resulting from hedge accounting as shown in the following table:
Since the reference amounts are reduced by the repayment of the
underlying loans in parallel with the loan proceeds, no gains or losses
are recognized as long as the financial instruments are not sold. No
sale is planned.
|
|
|
|
|
Cash flow hedges
|
|
|
|
As of January 1
|
-8,906 |
-6 |
-8,912
|
Changes in fair value
|
|
|
|
Interest rate risk outstanding loans
|
-1,178 |
0 |
-1,178
|
Interest rate risk call money lines
|
335 |
0 |
335
|
Interest rate risk planned loans
|
-3,315 |
0 |
-3,315
|
Foreign currency risk internal USD loan
|
-18 |
-19 |
-37
|
Reclassifications to the income statement
|
|
|
|
Foreign currency risk
|
37 |
0 |
37 |
Deferred taxes
|
0 |
0 |
0 |
Change in share of companies accounted for using the equity
method
|
119 |
0 |
119
|
As of December 31
|
-12,926
|
-25
|
-12,951
|
|
|
|
|
|
|
|
|
|
Cash flow hedges
|
|
|
|
As of January 1
|
-2,238
|
13
|
-2,225
|
Changes in fair value
|
|
|
|
Interest rate risk outstanding loans
|
-938
|
0
|
-938
|
Interest rate risk call money lines
|
329
|
0
|
329
|
Interest rate risk planned loans
|
-6,171
|
0
|
-6,171
|
Foreign currency risk internal USD loan
|
-431
|
-19
|
-450
|
Reclassifications to the income statement
|
|
|
|
Foreign currency risk
|
450
|
0
|
450
|
Deferred taxes
|
0
|
0
|
0
|
Change in share of companies accounted for using the equity method
|
93
|
0
|
93
|
As of December 31
|
-8,906
|
-6
|
-8,912
|
|
|
|
|