|
Consolidated financial statements of the f. I. L. ABu səhifədəki naviqasiya:
- Interest Rate Maturity December 31, 2016 December 31, 2015 Non-current liabilities: bank borrowings
- Total non-current financial liabilities 191,176 - Current liabilities: bank borrowings
- Total current financial liabilities 23,200 - Total current financial liabilities 214,376
- Facility Capital portion
- Total non-current financial liabilities 191,176 Note 13.C - BANKS BORROWINGS: LOAN REPAYMENTS
- Total (381,587) 51,104,278 (228,419) 30,662,568 (456,838) 61,325,134 (456,838) 61,325,134
- Mediobanca Banca di Credito Finanziario S.p.A. UniCredit S.p.A.
Consolidated Financial Statements of the F.I.L.A. Group
Separate Financial Statements of F.I.L.A. S.p.A.
208
“Bank Loans – current portion” includes:
the current portion of Facility A1 for Euro 12,029 thousand (amortising line);
the current portion of Facility A2 for Euro 1,171 thousand (amortising line);
the current portion of the additional credit line (hereafter “Revolving Original Facility”) for
Euro 10,000 thousand.
The loan stipulates a Euribor at 3 months interest rate, plus a spread of 2.25% on Facility A and on the
Revolving Original Facility, in addition to a spread of 2.75% on Facility B, with quarterly calculation
of interest. The spread applied will be subject to changes based on compliance with the covenants
established for the loan.
The following is reported with regards to the loan repayment plan:
Euro thousands
Interest Rate
Maturity
December 31, 2016
December 31, 2015
Non-current liabilities: bank borrowings
Facility A
Euribor at 3 m + spread 2.25%
February 2021
102,426
-
Facility B
Euribor at 3 ms + spread 2.75%
February 2022
88,750
-
Total non-current financial liabilities
191,176
-
Current liabilities: bank borrowings
Facility A
Euribor at 3 m + spread 2.25%
September 2017
13,200
-
Revolving Original Facility
Euribor at 3 ms + spread 2.25%
March 2017
10,000
-
Total current financial liabilities
23,200
-
Total current financial liabilities
214,376
-
Note 13.B - BANK BORROWINGS INTEREST RATE AND MATURITY
The repayment plan establishes for settlement by February 2, 2022 (“Termination Date”) through
half-yearly capital instalments to be repaid from September 30, 2016. We report therefore the
repayment of the first instalment paid on September 30, 2016 of Euro 4,374 thousand on Facility A1.
The repayment plan by maturity is outlined below:
Euro thousands
Facility
Capital portion
March 31, 2017
Facility A
6,000
September 30, 2017
Facility A
7,200
By March 20, 2017
Revolving Original Facility
10,000
Total current financial liabilities
23,200
March 31, 2018
Facility A
8,400
September 30, 2018
Facility A
9,600
March 31, 2019
Facility A
13,200
September 30, 2019
Facility A
15,600
March 31, 2020
Facility A
18,000
September 30, 2020
Facility A
18,000
February 2, 2021
Facility A
19,626
February 2, 2022
Facility B
88,750
Total non-current financial liabilities
191,176
Note 13.C - BANKS BORROWINGS: LOAN REPAYMENTS
Consolidated Financial Statements of the F.I.L.A. Group
Separate Financial Statements of F.I.L.A. S.p.A.
209
F.I.L.A. S.p.A., exposed to future cash flow fluctuations in relation to the interest rate indexing
mechanism under the loan agreed (hereafter “hedged instrument”), considered a hedge based on the
payment of a fixed rate against the variable rate necessary (base parameter of the loan contract) to
stabilise future cash flows.
The derivative instruments, qualifying as hedges and concerning Interest Rate Swaps, present
characteristics in line with those of the hedged instrument, such as the same maturity and the same
repayment plan broken down into quarterly instalments with interest in arrears, in addition to a
variable interest rate indexed to the Euribor at 3 months. Derivative financial instruments, in the form
of 8 Interest Rate Swaps, were signed with the same banks issuing the loan, concerning a total 32
contracts.
The amount stated in “Financial Liabilities - Banks - non-current portion” of Euro 1,986 thousand
includes the fair value of negotiation charges, expressed in terms of the discounted future cash flows
at December 31, 2016, applied on “inception” by the banks, related to the elimination of the floor to
zero on hedged instrument.
The accounting treatment adopted for the hedging instruments, based on IAS 39, centres on hedge
accounting and in particular that concerning “cash flow hedges” and involving the recognition of a
financial asset or liability and an equity reserve with reference to pure cash flows (fixed and variable
rate) which establishes the efficacy of the hedge (reference should be made to “Note 3 - Financial
Assets” and “Note 12 - Share Capital and Equity”), while the negotiating charges incurred against the
contractual amendment to the hedged instrument (elimination of the floor to zero) were subject to
amortised cost and bank financial liabilities, with subsequent reversal to the income statement for the
amount accrued each year until conclusion of the contract.
We breakdown below by bank the notionals subject to hedging under derivative instruments, of the
relative fair values, in addition to the relative contractual conditions:
in Euro
IRS
Date agreed Loan
%
Hedge
Fixed
Rate
Variable
Rate
Fair Value
Notional
Fair Value
Notional
Fair Value
Notional
Fair Value
Notional
Fair Value
Notional
IRS 1 09/06/2016
Facility A1
50%
0.06%
-0.302%
(93,367)
13,128,000
(55,654)
7,876,800
(111,308)
15,753,600
(111,308)
15,753,600
(371,638)
52,512,000
IRS 2 08/07/2016
Facility A1
50%
-0.08%
-0.281%
(42,650)
13,128,000
(25,423)
7,876,800
(50,846)
15,753,600
(50,846)
15,753,600
(169,764)
52,512,000
IRS 3 03/11/2016
FacilityTLA2
50%
-0.035%
-0.308%
(6,120)
1,330,389
(3,672)
798,234
(7,344)
1,596,467
(7,344)
1,596,467
(24,482)
5,321,557
IRS 4 28/10/2016
FacilityTLA2
50%
0.056%
-0.308%
(9,477)
1,330,389
(5,686)
798,234
(11,372)
1,596,467
(11,372)
1,596,467
(37,908)
5,321,557
IRS 5 03/11/2016
FacilityTLB1a_B1b
50%
0.10%
-0.308%
(80,917)
10,237,500
(48,550)
6,142,500
(97,100)
12,285,000
(97,100)
12,285,000
(323,668)
40,950,000
IRS 7 28/10/2016
FacilityTLB1a_B1b
50%
0.196%
-0.308%
(131,268)
10,237,500
(78,761)
6,142,500
(157,521)
12,285,000
(157,521)
12,285,000
(525,071)
40,950,000
IRS 6 03/11/2016
FacilityTLB2A
50%
0.10%
-0.336%
(6,891)
856,250
(4,135)
513,750
(8,270)
1,027,500
(8,270)
1,027,500
(27,566)
3,425,000
IRS 8 28/10/2016
FacilityTLB2A
50%
0.196%
-0.336%
(10,896)
856,250
(6,538)
513,750
(13,076)
1,027,500
(13,076)
1,027,500
(43,586)
3,425,000
Total
(381,587)
51,104,278
(228,419)
30,662,568
(456,838)
61,325,134
(456,838)
61,325,134
(1,523,681)
204,417,114
NOTE 17.A FINANCIAL INSTRUMENTS
Intesa Sanpaolo S.p.A.
Banca Nazionale del
Lavoro S.p.A.
Mediobanca Banca di
Credito Finanziario S.p.A.
UniCredit S.p.A.
Dostları ilə paylaş: |
|
|