Half-Year Report 2019

16 Additional Financial Instrument Disclosures

Additional Financial Instrument Disclosures

 

 

Amounts recognized in balance sheet in accordance with IFRS 9

 

 

 

Measurement categories and classes:

Carrying amounts June 30, 2019

Amortized cost

Fair value affecting net income

Fair value recognized in equity with reclassification

Fair value recognized in equity without reclassification

Amounts recognized in balance sheet in acc. with IFRS 16/IAS 28

Fair value June 30, 2019

Fair value hierarchy level

in € million

 

 

 

 

 

 

 

 

 

Assets

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

 

 

 

 

 

 

 

Cash on hand and deposits at banking institutions

830.6

830.6

 

 

 

 

830.6

1

Commercial papers

450.0

450.0

 

 

 

 

450.0

2

Trade receivables

 

 

 

 

 

 

 

 

Receivables from the sale of properties

47.4

47.4

 

 

 

 

47.4

2

Receivables from property letting

43.1

43.1

 

 

 

 

43.1

2

Other receivables from trading

8.7

8.7

 

 

 

 

8.7

2

Receivables from sale of real estate inventories (Development)

120.7

120.7

 

 

 

 

120.7

2

Financial assets

 

 

 

 

 

 

 

 

Investments valued at equity

26.4

 

 

 

 

26.4

26.4

n.a.

Loans to other investments

33.3

33.3

 

 

 

 

57.6

2

Other non-current loans

16.8

16.8

 

 

 

 

20.3

2

Non-current securities

4.1

 

 

 

4.1

 

4.1

1

Other investments

122.1

 

 

 

122.1

 

122.1

2

Derivative financial assets

 

 

 

 

 

 

 

 

Cash flow hedges (cross currency swaps)

22.9

 

-10.6

33.5

 

 

22.9

2

Stand-alone interest rate swaps and interest rate caps as well as embedded derivatives

3.9

 

3.9

 

 

 

3.9

2

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

Trade payables

199.4

199.4

 

 

 

 

199.4

2

Non-derivative financial liabilities

20,526.4

20,526.4

 

 

 

 

21,799.2

2

Derivative financial liabilities

 

 

 

 

 

 

 

 

Purchase price liabilities from put options/rights to reimbursement

38.9

38.9

 

 

 

 

38.9

2

Stand-alone interest rate swaps and interest rate caps

65.1

 

65.1

 

 

 

65.1

2

Other swaps

30.0

 

2.6

27.4

 

 

30.0

2

Lease liabilities

445.5

 

 

 

 

445.5

542.6

2

Liabilities from tenant financing

159.3

159.3

 

 

 

 

159.3

2

Liabilities to non-controlling interests

30.6

30.6

 

 

 

 

30.6

2

 

 

 

 

 

 

 

 

 

 

 

Amounts recognized in balance sheet in accordance with IFRS 9

 

 

 

Measurement categories and classes:

Carrying amounts Dec. 31, 2018

Amortized cost

Fair value affecting net income

Fair value recognized in equity with reclassification

Fair value recognized in equity without reclassification

Amounts recognized in balance sheet in acc. with IAS 17/IAS 28

Fair value Dec. 31, 2018

Fair value hierarchy level

in € million

 

 

 

 

 

 

 

 

 

Assets

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

 

 

 

 

 

 

 

Cash on hand and deposits at banking institutions

547.7

547.7

 

 

 

 

547.7

1

Trade receivables

 

 

 

 

 

 

 

 

Receivables from the sale of properties

258.6

258.6

 

 

 

 

258.6

2

Receivables from property letting

44.4

44.4

 

 

 

 

44.4

2

Other receivables from trading

6.4

6.4

 

 

 

 

6.4

2

Receivables from sale of real estate inventories (Development)

183.7

183.7

 

 

 

 

183.7

2

Financial assets

 

 

 

 

 

 

 

 

Investments valued at equity

29.1

 

 

 

 

29.1

29.1

n.a.

Loans to other investments

33.4

33.4

 

 

 

 

48.1

2

Other non-current loans

10.2

10.2

 

 

 

 

15.8

2

Non-current securities

4.0

 

 

 

4.0

 

4.0

1

Other investments

792.1

 

 

 

792.1

 

792.1

2

Derivative financial assets

 

 

 

 

 

 

 

 

Cash flow hedges (cross currency swaps)

16.3

 

-11.0

27.3

 

 

16.3

2

Stand-alone interest rate swaps and interest rate caps as well as embedded derivatives

4.5

 

4.5

 

 

 

4.5

2

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

Trade payables

243.5

243.5

 

 

 

 

243.5

2

Non-derivative financial liabilities

20,136.0

20,136.0

 

 

 

 

20,471.2

2

Derivative financial liabilities

 

 

 

 

 

 

 

 

Purchase price liabilities from put options/rights to reimbursement

36.8

36.8

 

 

 

 

36.8

2

Stand-alone interest rate swaps and interest rate caps

54.6

 

54.6

 

 

 

54.6

2

Other swaps

19.8

 

-2.6

-17.2

 

 

19.8

2

Liabilities from finance leases

99.4

 

 

 

 

99.4

198.0

2

Liabilities from tenant financing

160.8

160.8

 

 

 

 

160.8

2

Liabilities to non-controlling interests

33.2

33.2

 

 

 

 

33.2

2

 

 

 

 

 

 

 

 

 

The section below provides information on the financial assets and financial liabilities not covered by IFRS 9:

  • Employee benefits in accordance with IAS 19: Gross presentation of right to reimbursement arising from transferred pension obligations in the amount of € 4.6 million (Dec. 31, 2018: € 4.7 million).
  • Amount by which the fair value of plan assets exceeds the corresponding obligation of € 0.5 million (Dec. 31, 2018: € 1.1 million).
  • Provisions for pensions and similar obligations: € 565.8 million (Dec. 31, 2018: € 520.6 million).

The following table shows the assets and liabilities that are recognized in the balance sheet at fair value and their classification according to the fair value hierarchy:

in € million

June 30, 2019

Level 1

Level 2

Level 3

 

 

 

 

 

Assets

 

 

 

 

Investment properties

46,896.9

 

 

46,896.9

Financial assets

 

 

 

 

Non-current securities

4.1

4.1

 

 

Other investments

122.1

 

122.1

 

Assets held for sale

 

 

 

 

Investment properties (contract closed)

139.1

 

139.1

 

Derivative financial assets

 

 

 

 

Cash flow hedges (cross currency swaps)

22.9

 

22.9

 

Stand-alone interest rate swaps and caps as well as embedded derivatives

3.9

 

3.9

 

Liabilities

 

 

 

 

Derivative financial liabilities

 

 

 

 

Cash flow hedges

30.0

 

30.0

 

Stand-alone interest rate swaps and caps

65.1

 

65.1

 

 

 

 

 

 

in € million

Dec. 31, 2018

Level 1

Level 2

Level 3

 

 

 

 

 

Assets

 

 

 

 

Investment properties

43,490.9

 

 

43,490.9

Financial assets

 

 

 

 

Non-current securities

4.0

4.0

 

 

Other investments

792.1

672.8

119.3

 

Assets held for sale

 

 

 

 

Investment properties (contract closed)

105.9

 

105.9

 

Derivative financial assets

 

 

 

 

Cash flow hedges (cross currency swaps)

16.3

 

16.3

 

Stand-alone interest rate swaps and caps as well as embedded derivatives

4.5

 

4.5

 

Liabilities

 

 

 

 

Derivative financial liabilities

 

 

 

 

Cash flow hedges

19.8

 

19.8

 

Stand-alone interest rate swaps and caps

54.6

 

54.6

 

 

 

 

 

 

In general, Vonovia measures its investment properties based on the discounted cash flow (DCF) methodology (Level 3). The material valuation parameters and valuation results can be found in note 13 “Investment Properties.”

The investment properties classified as assets held for sale are recognized at the time of their transfer to assets held for sale at their new fair value, the agreed purchase price (Level 2).

No financial instruments were reclassified to different hierarchy levels as against the comparative period.

Securities and shares in listed companies included in other investments are measured using the quoted prices in active markets (Level 1).

For the measurement of financial instruments, cash flows are initially calculated and then discounted. In addition to the tenor-specific EURIBOR/STIBOR rates (3M; 6M), the respective credit risk is taken as a basis for discounting. Depending on the expected cash flows, either Vonovia’s own credit risk or the counterparty risk is taken into account in the calculation.

For the consolidated financial statements, Vonovia’s own credit risk was fundamentally relevant for interest rate swaps. This credit risk is derived for material risks from rates observable on the capital markets and ranges of between 20 and 100 basis points, depending on the residual maturities of financial instruments. Regarding the positive market values of the cross currency swaps, a counterparty risk of 50 basis points was taken into account.

The calculated cash flows of the cross currency swap result from the forward curve for USD/EUR. The cash flows are discounted on the basis of the reference interest rate of each currency (LIBOR and EURIBOR) and translated into euros at the current exchange rate (Level 2).

The fair values of the cash and cash equivalents, trade receivables as well as other financial receivables approximate their carrying amounts at the reporting date owing to their mainly short maturities. The amount of the estimated impairment loss on cash and cash equivalents was calculated based on the losses expected over a period of twelve months. It was determined that the cash and cash equivalents have a low risk of default due to the external ratings and short residual maturities and that there is no need for any material impairment of cash and cash equivalents.

Fair Value
Valuation pursuant to IAS 40 in conjunction with IFRS 13. The estimated value of an asset. The fair value is the amount for which an asset could be exchanged between knowledgeable, willing parties in an arm’s length transaction.