35 Non-derivative Financial Liabilities

 

 

Dec. 31, 2017

 

Dec. 31, 2018

 

in € million

 

non-current

 

current

 

non-current

 

current

 

 

 

 

 

 

 

 

 

 

 

Non-derivative financial liabilities

 

 

 

 

 

 

 

 

 

Liabilities to banks

 

2,602.3

 

602.7

 

4,893.5

 

306.6

 

Liabilities to other creditors

 

9,857.1

 

921.6

 

12,544.0

 

2,272.0

 

Deferred interest from non-derivative financial liabilities

 

 

76.8

 

 

119.9

 

 

 

12,459.4

 

1,601.1

 

17,437.5

 

2,698.5

 

 

 

 

 

 

 

 

 

 

 

Deferred interest is presented as current in order to show the cash effectiveness of the interest payments transparently. In principle, the deferred interest is part of the non-derivative financial liability. Of the deferred interest from non-derivative financial liabilities, € 113.9 million (Dec. 31, 2017: € 75.8 million) is from bonds reported under non-derivative financial liabilities to other creditors.

The non-derivative financial liabilities developed as follows in the fiscal year under review:

in € million

 

As of
Jan. 1, 2018

 

First-time consolidation

 

New loans

 

Scheduled repayments

 

Unscheduled repayments

 

Adjusted for effective interest method

 

Other adjustments

 

Exchange rate differences

 

As of Dec. 31, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Bond

 

598.9

 

 

 

 

 

 

 

 

 

0.7

 

 

 

 

 

599.6

 

Bonds (USD)

 

204.8

 

 

 

 

 

 

 

 

 

10.3

 

 

 

 

 

215.1

 

Bonds (EMTN)

 

8,688.6

 

 

 

3,600.0

 

-500.0

 

 

 

-28.3

 

 

 

 

 

11,760.3

 

Bond (Hybrid)

 

697.3

 

 

 

 

 

 

 

 

 

1.9

 

 

 

 

 

699.2

 

Commercial Paper

 

410.2

 

 

 

813.0

 

-803.0

 

 

 

-0.2

 

 

 

 

 

420.0

 

Portfolio loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Berlin-Hannoversche Hypothekenbank (Landesbank Berlin)

 

489.3

 

 

 

50.5

 

-2.1

 

-38.5

 

0.2

 

 

 

 

 

499.4

 

Berlin-Hannoversche Hypothekenbank, Landesbank Berlin and Landesbank Baden-Württemberg

 

341.3

 

 

 

 

 

-4.2

 

-17.3

 

0.7

 

 

 

 

 

320.5

 

Deutsche Hypothekenbank

 

176.8

 

 

 

 

 

-5.0

 

 

 

-2.7

 

 

 

 

 

169.1

 

Nordrheinische Ärzteversorgung

 

31.6

 

 

 

 

 

-0.7

 

-1.2

 

 

 

 

 

 

 

29.7

 

Norddeutsche Landesbank

 

116.7

 

 

 

 

 

-3.4

 

 

 

0.1

 

 

 

 

 

113.4

 

Mortgages

 

2,228.2

 

 

 

207.1

 

-50.4

 

-94.5

 

7.2

 

 

 

 

 

2,297.6

 

Working capital facility

 

 

 

 

 

100.0

 

-100.0

 

 

 

 

 

 

 

 

 

 

BUWOG:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgages

 

 

 

1,958.9

 

203.9

 

-39.3

 

-190.3

 

4.9

 

 

 

 

 

1,938.1

 

Victoria Park:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Bonds

 

 

 

101.6

 

 

 

-38.3

 

 

 

-2.0

 

 

 

1.1

 

62.4

 

Mortgages

 

 

 

804.2

 

89.7

 

-13.4

 

 

 

-5.4

 

 

 

16.6

 

891.7

 

Other deferred interest

 

76.8

 

2.5

 

 

 

 

 

 

 

 

 

40.6

 

 

 

119.9

 

 

 

14,060.5

 

2,867.2

 

5,064.2

 

-1,559.8

 

-341.8

 

-12.6

 

40.6

 

17.7

 

20,136.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The non-derivative financial liabilities developed as follows in the previous year:

in € million

 

As of Jan. 1, 2017

 

First-time consolidation

 

New loans

 

Scheduled repayments

 

Unscheduled repayments

 

Adjusted for effective interest method

 

Other adjustments

 

As of Dec. 31, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Bond

 

598.3

 

 

 

 

 

 

 

 

 

0.6

 

 

 

598.9

Bonds (USD)

 

943.7

 

 

 

 

 

-554.9

 

 

 

 

 

-184.0

 

204.8

Bonds (EMTN)

 

7,437.8

 

 

 

2,000.0

 

-750.0

 

 

 

0.8

 

 

 

8,688.6

Bond (Hybrid)

 

695.4

 

 

 

 

 

 

 

 

 

1.9

 

 

 

697.3

Commercial Paper

 

 

 

 

 

410.2

 

 

 

 

 

 

 

 

 

410.2

Taurus

 

1,055.9

 

 

 

 

 

-2.7

 

-1,017.7

 

-35.5

 

 

 

Portfolio loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Berlin-Hannoversche Hypothekenbank (Landesbank Berlin)

 

500.5

 

 

 

 

 

-8.4

 

-3.5

 

0.7

 

 

 

489.3

Berlin-Hannoversche Hypothekenbank, Landesbank Berlin and Landesbank Baden-Württemberg

 

398.9

 

 

 

 

 

-4.2

 

-54.5

 

1.1

 

 

 

341.3

Corealcredit Bank AG

 

147.1

 

 

 

 

 

-1.8

 

-145.9

 

0.6

 

 

 

Deutsche Hypothekenbank

 

186.4

 

 

 

 

 

-4.8

 

-1.9

 

-2.9

 

 

 

176.8

HSH Nordbank

 

17.3

 

 

 

 

 

-16.4

 

-0.7

 

-0.2

 

 

 

Nordrheinische Ärzteversorgung

 

33.3

 

 

 

 

 

-0.6

 

-1.1

 

 

 

 

 

31.6

Norddeutsche Landesbank

 

119.9

 

 

 

 

 

-3.3

 

 

 

0.1

 

 

 

116.7

Mortgages

 

1,163.9

 

16.6

 

490.7

 

-33.1

 

-156.2

 

3.0

 

 

 

1,484.9

Conwert:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Bond

 

 

 

65.0

 

 

 

-65.0

 

 

 

 

 

 

 

Mortgages

 

 

 

1,152.7

 

19.6

 

-59.5

 

-362.5

 

-7.0

 

 

 

743.3

Other deferred interest

 

72.6

 

2.9

 

 

 

 

 

 

 

 

 

1.3

 

76.8

 

 

13,371.0

 

1,237.2

 

2,920.5

 

-1,504.7

 

-1,744.0

 

-36.8

 

-182.7

 

14,060.5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The U.S. dollar bond issued in 2013 is translated at the exchange rate at the end of the reporting period in line with applicable IFRS provisions. Allowing for the hedging rate prescribed through the interest hedging transaction entered into, this financial liability would be € 33.5 million lower than the recognized value (Dec. 31, 2017: € 23.5 million).

The maturities and average interest rates of the nominal obligations of the liabilities to banks and the liabilities to other creditors are as follows during the fiscal year:

 

 

 

 

 

 

 

 

Repayment of the nominal obligations is as follows:

in € million

 

Nominal obligation Dec. 31, 2018

 

Maturity

 

Average interest rate

 

2019

 

2020

 

2021

 

2022

 

2023

 

from 2024

*

Under the conditions of existing loan agreements, Vonovia is obliged to fulfil certain financial .

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Bond*

 

600.0

 

2019

 

3.13%

 

600.0

 

 

 

 

 

Bond (US dollar)*

 

184.9

 

2023

 

4.58%

 

 

 

 

 

184.9

 

Bond (EMTN)*

 

500.0

 

2021

 

3.63%

 

 

 

500.0

 

 

 

Bond (EMTN)*

 

500.0

 

2022

 

2.13%

 

 

 

 

500.0

 

 

Bond (EMTN)*

 

500.0

 

2020

 

0.88%

 

 

500.0

 

 

 

 

Bond (EMTN)*

 

500.0

 

2025

 

1.50%

 

 

 

 

 

 

500.0

Bond (EMTN)*

 

1,250.0

 

2020

 

1.63%

 

 

1,250.0

 

 

 

 

Bond (EMTN)*

 

1,000.0

 

2023

 

2.25%

 

 

 

 

 

1,000.0

 

Bond (EMTN)*

 

500.0

 

2022

 

0.88%

 

 

 

 

500.0

 

 

Bond (EMTN)*

 

500.0

 

2026

 

1.50%

 

 

 

 

 

 

500.0

Bond (EMTN)*

 

1,000.0

 

2024

 

1.25%

 

 

 

 

 

 

1.000.0

Bond (EMTN)*

 

500.0

 

2022

 

0.75%

 

 

 

 

500.0

 

 

Bond (EMTN)*

 

500.0

 

2027

 

1.75%

 

 

 

 

 

 

500.0

Bond (EMTN)*

 

500.0

 

2025

 

1.13%

 

 

 

 

 

 

500.0

Bond (EMTN)*

 

500.0

 

2019

 

0.03%

 

500.0

 

 

 

 

 

Bond (EMTN)*

 

500.0

 

2024

 

0.75%

 

 

 

 

 

 

500.0

Bond (EMTN)*

 

500.0

 

2028

 

1.50%

 

 

 

 

 

 

500.0

Bond (EMTN)*

 

600.0

 

2022

 

0.79%

 

 

 

 

600.0

 

 

Bond (EMTN)*

 

500.0

 

2026

 

1.50%

 

 

 

 

 

 

500.0

Bond (EMTN)*

 

500.0

 

2030

 

2.13%

 

 

 

 

 

 

500.0

Bond (EMTN)*

 

500.0

 

2038

 

2.75%

 

 

 

 

 

 

500.0

Bond (EMTN)*

 

500.0

 

2023

 

0.88%

 

 

 

 

 

500.0

 

Bond (Hybrid)*

 

700.0

 

2019

 

4.63%

 

700.0

 

 

 

 

 

Commercial paper*

 

420.0

 

2019

 

-0.23%

 

420.0

 

 

 

 

 

Portfolio loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Berlin-Hannoversche Hypothekenbank (Landesbank Berlin) (1)*

 

499.4

 

2028

 

1.64%

 

 

 

 

 

 

499.4

Berlin Hannoversche Hypothekenbank, Landesbank Berlin and Landesbank Baden-Württemberg*

 

321.4

 

2020

 

3.71%

 

4.2

 

317.2

 

 

 

 

Deutsche Hypothekenbank*

 

162.7

 

2021

 

3.98%

 

5.2

 

5.5

 

152.0

 

 

 

Nordrheinische Ärzteversorgung

 

29.7

 

2022

 

3.49%

 

0.7

 

0.8

 

0.8

 

27.4

 

 

Norddeutsche Landesbank (2)*

 

32.8

 

2020

 

3.99%

 

2.3

 

30.5

 

 

 

 

 

 

80.9

 

2023

 

3.76%

 

1.2

 

1.2

 

1.3

 

1.3

 

75.9

 

Mortgages

 

2,328.9

 

2043

 

1.49%

 

129.6

 

481.2

 

383.7

 

199.7

 

291.0

 

843.7

Buwog:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgages

 

1,892.9

 

2029

 

1.97%

 

184.4

 

57.9

 

84.5

 

71.7

 

203.4

 

1,291.0

Victoria Park

 

82.0

 

2023

 

3.76%

 

1.1

 

1.2

 

1.2

 

1.3

 

1.3

 

75.9

Bond

 

58.5

 

2020

 

4.50%

 

 

58.5

 

 

 

 

Mortgages

 

872.3

 

2023

 

1.79%

 

32.4

 

165.9

 

327.9

 

163.7

 

0.4

 

182.0

 

 

20,034.4

 

 

 

 

 

2,580.0

 

2,868.7

 

1,450.2

 

2,563.8

 

2,255.6

 

8,316.1

In the previous year, the maturities and average interest rates of the nominal obligations were as follows:

 

 

 

 

 

 

 

 

Repayment of the nominal obligations is as follows:

in € million

 

Nominal obligation Dec. 31, 2017

 

Maturity

 

Average interest rate

 

2018

 

2019

 

2020

 

2021

 

2022

 

ab 2023

*

Under the conditions of existing loan agreements, Vonovia is obliged to fulfil certain financial covenants.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Bond*

 

600.0

 

2019

 

3.13%

 

 

600.0

 

 

 

 

Bond (US dollar)*

 

184.9

 

2023

 

4.58%

 

 

 

 

 

 

184.9

Bond (EMTN)*

 

500.0

 

2021

 

3.63%

 

 

 

 

500.0

 

 

Bond (EMTN)*

 

500.0

 

2022

 

2.13%

 

 

 

 

 

500.0

 

Bond (EMTN)*

 

500.0

 

2020

 

0.88%

 

 

 

500.0

 

 

 

Bond (EMTN)*

 

500.0

 

2025

 

1.50%

 

 

 

 

 

 

500.0

Bond (EMTN)*

 

1,250.0

 

2020

 

1.63%

 

 

 

1,250.0

 

 

 

Bond (EMTN)*

 

1,000.0

 

2023

 

2.25%

 

 

 

 

 

 

1,000.0

Bond (EMTN)*

 

500.0

 

2022

 

0.88%

 

 

 

 

 

500.0

 

Bond (EMTN)*

 

500.0

 

2026

 

1.50%

 

 

 

 

 

 

500.0

Bond (EMTN)*

 

500.0

 

2018

 

0.14%

 

500.0

 

 

 

 

 

Bond (EMTN)*

 

1,000.0

 

2024

 

1.25%

 

 

 

 

 

 

1,000.0

Bond (EMTN)*

 

500.0

 

2022

 

0.75%

 

 

 

 

 

500.0

 

Bond (ENTM)*

 

500.0

 

2027

 

1.75%

 

 

 

 

 

 

500.0

Bond (EMTN)*

 

500.0

 

2025

 

1.13%

 

 

 

 

 

 

500.0

Bond (ENTM)*

 

500.0

 

2019

 

-0.15%

 

 

500.0

 

 

 

 

Bond (Hybrid)

 

700.0

 

2019

 

4.63%

 

 

700.0

 

 

 

 

Commercial Paper

 

410.2

 

2018

 

-0.20%

 

410.2

 

 

 

 

 

Portfolio loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Berlin-Hannoversche Hypothekenbank (Landesbank Berlin)*

 

489.5

 

2018

 

3.10%

 

489.5

 

 

 

 

 

Berlin Hannoversche Hypothekenbank, Landesbank Berlin und Landesbank Baden-Württemberg*

 

342.9

 

2020

 

3.65%

 

4.2

 

4.2

 

334.5

 

 

 

Deutsche Hypothekenbank*

 

167.7

 

2021

 

3.98%

 

5.0

 

5.2

 

5.5

 

152.0

 

 

Nordrheinische Ärzteversorgung

 

31.6

 

2022

 

3.49%

 

0.7

 

0.7

 

0.7

 

0.8

 

28.7

 

Norddeutsche Landesbank*

 

35.1

 

2020

 

3.99%

 

2.3

 

2.3

 

30.5

 

 

 

 

 

82.0

 

2023

 

3.76%

 

1.1

 

1.2

 

1.2

 

1.3

 

1.3

 

75.9

Mortgages

 

2,266.6

 

2046

 

1.65%

 

164.1

 

164.8

 

149.8

 

253.6

 

172.6

 

1,361.7

 

 

14,060.5

 

 

 

 

 

1,577.1

 

1,978.4

 

2,272.2

 

907.7

 

1,702.6

 

5,622.5

The loan repayments shown for the following years contain contractually fixed minimum repayment amounts.

Of the nominal obligations to creditors, € 4,907.8 million (Dec. 31, 2017: € 2,898.9 million) are secured by land charges and other collateral (account pledge agreements, assignments, pledges of company shares and guarantees). In the event of a breach of the covenants, failure to repay or insolvency, the securities provided are used to satisfy the claims of the creditors.

The nominal interest rates on the financial liabilities to banks and other creditors are between -0.2% and 8.0% (average approx. 1.9%). The financial liabilities as a whole do not contain any significant short-term interest rate risks as they relate either to loans with long-term fixed interest rates or variable-interest liabilities that are hedged using suitable derivative financial instruments (see Chapter [42] Financial Risk Management).

Issue of Bonds Under the European Medium-Term Notes Program (EMTN)

Based on the tap issuance master agreement dated April 20, 2017, with supplements dated August 30, 2017, November 9, 2017, and January 5, 2018 (€ 15,000,000,000 debt issuance program), Vonovia issued two bonds worth € 500 million each via its Dutch financing company in January 2018. The bonds were issued at an issue price of 99.330%, a coupon of 0.75% and with a maturity of six years for one tranche, and at an issue price of 99.439%, a coupon of 1.50% and with a maturity of ten years for the other.

Based on the updated tap issuance master agreement dated March 14, 2018 (€ 20,000,000,000 debt issuance program), Vonovia issued bonds in four tranches worth € 2,100 million in total via its Dutch financing company in March 2018. The bonds were issued (1) in an amount of € 600 million at an issue price of 100.00%, with a coupon at three-month EURIBOR plus margin and a maturity of 4.75 years, (2) in an amount of € 500 million at an issue price of 99.188%, with a coupon of 1.50% and a maturity of eight years, (3) in an amount of € 500 million at an issue price of 98.967%, with a coupon of 2.125% and a maturity of twelve years and (4) in an amount of € 500 million at an issue price of 97.896%, with a coupon of 2.75% and a maturity of twenty years.

Vonovia also issued a bond worth € 500 million via its Dutch financing company on July 3, 2018. The bond was issued at an issue price of 99.437%, with a coupon of 0.875% and a maturity of five years.

Commercial Paper Program

In November 2017, Vonovia concluded a master commercial paper agreement via its Dutch financing company with a total volume of € 500 million with Commerzbank AG as lead arranger and several banks as traders. This master program was increased to a total volume of € 1,000 million in September 2018. Issues in the amount of € 420 million were outstanding under this program as of December 31, 2018.

Covenants
Requirements specified in loan agreements or bond conditions containing future obligations of the borrower or the bond obligor to meet specific requirements or to refrain from undertaking certain activities.