25. Loans and other financial liabilities, including derivatives
(in millions of euros) |
31 December 2024 |
31 December 2023 |
Non-current liabilities |
||
Private loans |
2,513 |
1,672 |
Liability energy mechanism |
23 |
- |
2,536 |
1,672 |
|
Current liabilities |
||
Private loans |
61 |
383 |
Currency derivatives |
- |
4 |
Liability energy mechanism |
8 |
- |
69 |
387 |
|
Total liabilities |
2,605 |
2,059 |
Private loans
In 2024, the Group had a net amount of €901 million in new private loans to finance new rolling stock.
The ‘Private loans’ item includes a debt payable by the Group to the Ministry of Infrastructure and Water Management of nil (2023: €16 million) associated with the deferred payments of concession fees (main rail network concession 2015-2024). The last instalment was paid at the end of 2024.
The private loans have terms expiring between 2024-2038 and interest rates ranging from 0% to 4.4%.
The carrying amounts of the private loans recognised in the balance sheet do not differ materially from the fair values.
Energy-mechanism commitment
As part of the sale of ATH GmbH, a compensation mechanism has been agreed for deviations in actual energy costs from projected energy costs for the years 2024 to 2028. If energy costs are lower than expected, NS will receive compensation. If energy costs are higher than expected, NS will pay compensation to BeNEX. The maximum subsequent payment is set at €49 million. This mechanism meets the criteria of a financial instrument and is classified as such. This instrument has been measured at fair value, with partial use of unobservable market sources (level 3). The movements during 2024 are as follows:
(in millions of euros) |
2024 |
Balance as at 1 January |
|
Changes |
|
First valuation |
37 |
Payments |
-6 |
Revaluation |
- |
Total changes current year |
31 |
Balance as at 31 December |
31 |
Presented under: |
|
Non-current |
23 |
Current |
8 |
Currency derivatives
At the end of 2024, the Group entered into a number of forward contracts and currency swaps in GBP to hedge specific currency positions relating to loans to group companies and expected cash flows from the United Kingdom. The nominal value of the hedged positions as at the end of 2024 was €20 million (year-end 2023: €114 million). The fair value of these currency derivatives at the end of 2024 was nil (year-end 2023: -€4 million).
The reconciliation of changes in liabilities resulting from financing activities is as follows:
(in millions of euros) |
Private loans** |
Liability energy mechanism |
Currency |
Lease |
Total |
Balance as at 1 January 2023 |
1,798 |
- |
3 |
464 |
2,265 |
Repayments on recognised loans |
-644 |
- |
- |
-99 |
-743 |
Newly recognised loans |
901 |
- |
- |
- |
901 |
Total net cash flow from financing activities* |
257 |
- |
- |
-99 |
158 |
New leases |
- |
- |
- |
39 |
39 |
Currency differences |
- |
- |
- |
- |
- |
Other movements |
- |
- |
1 |
- |
1 |
Total changes during the year |
- |
- |
1 |
39 |
40 |
Balance as at 31 December 2023 |
2,055 |
- |
4 |
404 |
2,463 |
Repayments on recognised loans |
-382 |
-6 |
- |
-42 |
-430 |
Newly recognised loans |
865 |
- |
- |
- |
865 |
Total net cash flow from financing activities* |
483 |
-6 |
- |
-42 |
435 |
New leases |
- |
- |
- |
41 |
41 |
Currency differences |
- |
- |
- |
- |
- |
Held for sale |
- |
- |
- |
-269 |
-269 |
First valuation liability |
- |
37 |
- |
- |
37 |
Other movements |
36 |
- |
-4 |
-13 |
19 |
Total changes during the year |
36 |
37 |
-4 |
-241 |
-172 |
Balance as at 31 December 2024 |
2,574 |
31 |
- |
121 |
2,726 |
- *This refers to the net cash flow from financing activities from continuing operations.
- **The other movement relates to the recognition of a loan in 2024, which was directly used by the bank to pay NS supplier invoices.
Accounting policy
Non-derivative financial instruments
On initial recognition, these instruments are measured at fair value plus any directly attributable transaction costs. After initial recognition, loans and receivables are measured at amortised cost using the effective interest method.
Derivative financial instruments (derivatives)
The Group holds derivatives to hedge its foreign currency, interest rate and commodity risks. On initial recognition, derivatives are measured at fair value, which is the same as the cost applicable on that date. Attributable transaction costs are charged to the income statement when they are incurred. After initial recognition, derivatives are measured at fair value and any changes are accounted for as described below.
Hedge accounting
The method for recognition of the result depends on whether hedge accounting is used and, if so, whether the hedging relationship is effective. If the hedging relationship is effective, hedge accounting is used for these derivatives. When a hedging transaction is entered into, the hedging relationship is documented. Regular assessments are performed to determine if the hedging transaction was effective throughout the past period and whether the hedging transaction is expected to be effective throughout the coming period. If the hedging instrument expires, is sold, terminated or exercised or no longer meets the criteria for hedge accounting, application of hedge accounting ends with immediate effect.
Cash flow hedges
If a derivative is classified as a hedge for variability in cash flows ensuing from a particular risk associated with a recognised asset or liability, or if a highly probable forecast transaction could affect profit or loss, the effective portion of the changes in the fair value of the derivative is recognised in other comprehensive income and presented in the hedging reserve in equity. Any ineffective portion of the changes in the fair value of the derivative is recognised directly in the income statement. The accumulated amount is reclassified to the income statement in the same period in which the hedged position affects the income statement.
If a hedging instrument no longer meets the criteria for hedge accounting, expires or is sold, hedge accounting is discontinued prospectively. The cumulative gain or cumulative loss that was previously recognised in equity remains in equity until the forecast transaction has occurred. The amount recognised in equity is reclassified to the income statement (under net change in the fair value of the cash flow hedges reclassified from equity) in the same period in which the hedging instrument affects the income statement.
Fair value hedges
Changes in the fair value of a derivative hedging instrument that is classified as a fair value hedge are charged or credited to the income statement together with the changes in the fair value of the assets and liabilities (or groups thereof) insofar as they are attributable to the hedged risk.
Economic hedges
Hedge accounting is not applied to derivatives that are used as economic hedges of assets and liabilities denominated in foreign currencies. Changes in the fair value of such derivatives are recognised in the income statement as part of exchange rate gains and losses.
Energy hedging
The Group uses accrual accounting for commodity derivatives intended for its own use, under the exception allowed by IFRS 9.2.4 insofar as the requirements of IFRS 9.2.4 are met. This is applicable to purchases of energy (particularly traction electricity) in the Netherlands and is discussed in the section on risks and under ‘Off-balance sheet commitments’. The other commodity derivatives, which do not meet the criterion of being intended for the Group’s own use, are measured at fair value, and hedge accounting is used where possible.