Financial position
The principles and objectives applicable to financial management as at June 30, 2023 were largely the same as those described in the 2022 combined management report.
Analysis of capital structure
Non-current and current liabilities amounted to €11,355.6 million as at June 30, 2023, which was €434.9 million higher than the figure as at December 31, 2022 (€10,920.7 million).
Non-current financial liabilities decreased to €1,097.4 million (December 31, 2022: €1,361.8 million). The carrying amount of the corporate bond issued, which is included in this line item, amounted to €497.4 million (December 31, 2022: €496.8 million). Maturity-related reclassifications to current liabilities meant that non-current liabilities to banks fell to €329.5 million (December 31, 2022: €515.1 million). The decline in the carrying amount of non-current promissory notes to €250.0 million (December 31, 2022: €319.2 million) was also maturity-related.
As at June 30, 2023, current financial liabilities totaled €712.3 million (December 31, 2022: €626.7 million), of which €445.0 million related to issues under the commercial paper program (December 31, 2022: €305.0 million) and €69.5 million represented a tranche of a promissory note now recognized as current. Current liabilities mainly to banks of KION GROUP AG fell to €183.0 million (December 31, 2022: €304.2 million). In the first half of 2023, bank loans amounting to €225.0 million were repaid early or as scheduled.
Non-current and current financial liabilities fell to a total of €1,809.7 million (December 31, 2022: €1,988.6 million).
Net financial debt (non-current and current financial liabilities less cash and cash equivalents) amounted to €1,569.5 million as at the reporting date (December 31, 2022: €1,670.5 million). This equated to 1.2 times adjusted EBITDA on an annualized basis (December 31, 2022: 1.4 times). To reconcile the net financial debt with the industrial net operating debt of €2,766.7 million as at June 30, 2023 (December 31, 2022: €2,799.7 million), the liabilities from the short-term rental business of €600.8 million (December 31, 2022: €544.2 million) and the liabilities from procurement leases of €596.4 million (December 31, 2022: €584.9 million) are added to net financial debt.
in € million |
Jun. 30, 2023 |
Dec. 31, 2022 |
Change |
||
---|---|---|---|---|---|
Promissory notes |
319.4 |
319.2 |
0.3 |
||
Bonds |
497.4 |
496.8 |
0.6 |
||
Liabilities to banks |
512.5 |
819.3 |
–306.9 |
||
Other financial debt |
480.4 |
353.3 |
127.1 |
||
Financial debt |
1,809.7 |
1,988.6 |
–178.9 |
||
Less cash and cash equivalents |
–240.2 |
–318.1 |
77.9 |
||
Net financial debt |
1,569.5 |
1,670.5 |
–101.0 |
||
Liabilities from short-term rental business |
600.8 |
544.2 |
56.6 |
||
Liabilities from procurement leases |
596.4 |
584.9 |
11.5 |
||
Industrial net operating debt (INOD) |
2,766.7 |
2,799.7 |
–33.0 |
||
Net defined benefit obligation |
642.8 |
618.9 |
23.9 |
||
Industrial net debt (IND) |
3,409.5 |
3,418.5 |
–9.0 |
||
|
|
|
|
||
Adjusted EBITDA1 for the previous twelve months (annualized) |
1,285.6 |
1,218.7 |
66.9 |
||
|
|
|
|
||
Leverage on net financial debt |
1.2 |
1.4 |
– |
||
Leverage on INOD |
2.2 |
2.3 |
– |
||
Leverage on IND |
2.7 |
2.8 |
– |
||
|
The ongoing expansion of the lease and short-term rental business led to higher funding needs in the reporting period.
Non-current and current liabilities from the lease business rose to €3,406.3 million as at June 30, 2023 (December 31, 2022: €3,214.6 million). Of this total, €3,258.4 million was attributable to financing of the direct lease business (December 31, 2022: €3,048.4 million) and €148.0 million to the repurchase obligations resulting from the indirect lease business (December 31, 2022: €166.3 million).
Total non-current and current liabilities from the short-term rental business increased to €600.8 million as at June 30, 2023 (December 31, 2022: €544.2 million).
Non-current and current other financial liabilities came to €728.9 million as at June 30, 2023 (December 31, 2022: €693.7 million). This item included liabilities from procurement leases amounting to €596.4 million (December 31, 2022: €584.9 million), for which right-of-use assets were recognized.
Contract liabilities, which mainly relate to prepayments received from customers in connection with the long-term project business in the Supply Chain Solutions segment, stood at €832.6 million as at June 30, 2023 and were thus roughly on a par with the end of the previous year (December 31, 2022: €826.1 million).
The retirement benefit obligation and similar obligations under defined benefit pension plans amounted to €737.8 million as at June 30, 2023 (December 31, 2022: €712.8 million). This increase was due to slightly lower discount rates compared with the end of 2022.
Consolidated equity stood at €5,664.3 million as at June 30, 2023 (December 31, 2022: €5,607.8 million). The net income of €146.3 million earned during the first half of 2023 had a positive impact on equity, whereas there was a negative impact on equity from actuarial gains and losses arising from the measurement of pensions, amounting to a net loss of €14.1 million (after deferred taxes), and from the currency translation losses of €55.6 million, both of which were recognized in other comprehensive income. KION GROUP AG’s dividend payout reduced equity by €24.9 million. The equity ratio dropped to 33.3 percent (December 31, 2022: 33.9 percent).
Analysis of capital expenditure
The KION Group’s capital expenditure on property, plant, and equipment and on intangible assets (excluding right-of-use assets from procurement leases) in the period under review gave rise to cash payments of €162.7 million (H1 2022: €166.1 million). The focus in the Industrial Trucks & Services segment was on product development and the expansion and modernization of production and technology facilities. Capital expenditure in the Supply Chain Solutions segment predominantly related to development costs and the construction of a new plant for supply chain solutions in the Chinese city of Jinan, Shandong province.
Analysis of liquidity
Cash and cash equivalents declined to €240.2 million as at June 30, 2023 (December 31, 2022: €318.1 million).
Taking into account the credit facility of €1,373.7 million that was still freely available (December 31, 2022: €1,271.1 million), the unrestricted cash and cash equivalents available to the KION Group as at June 30, 2023 amounted to €1,599.5 million (December 31, 2022: €1,577.3 million).
The cash flow from operating activities was strongly positive in the first half of 2023. The net cash inflow of €383.5 million in the reporting period marked a dramatic improvement on the net cash outflow of €433.0 million recorded in the prior-year period. A key factor alongside higher EBIT was that net working capital remained at virtually the same level as at the end of 2022, thanks to the improved conditions along the supply chains.
Net cash used for investing activities amounted to minus €154.7 million in the first half of 2023, which was a lower amount than in the equivalent period of the prior year (H1 2022: minus €158.5 million). This included cash payments of minus €162.7 million made in respect of capital expenditure (H1 2022: minus €166.1 million), of which minus €52.2 million was attributable to capitalized development costs (H1 2022: minus €53.7 million).
As a result, free cash flow – the sum of cash flow from operating activities and investing activities – improved significantly to €228.8 million in the reporting period (H1 2022: minus €591.5 million).
Net cash used for financing activities amounted to minus €308.1 million (H1 2022: net cash provided of €473.4 million). Additions to and repayments of financial debt mainly related to ongoing drawdowns under the commercial paper program, repayments of bank loans, and repayment of amounts under the syndicated revolving credit facility (RCF). Payments made for interest portions and principal portions under procurement leases totaled minus €78.2 million (H1 2022: minus €73.0 million). Due to higher market interest rates and additional bank loans taken out in June and July 2022, current interest payments went up substantially to minus €31.1 million (H1 2022: minus €13.3 million). The distribution of a dividend to the shareholders of KION GROUP AG resulted in an outflow of funds of minus €24.9 million (H1 2022: minus €196.7 million).
in € million |
Q2 |
Q2 |
Change |
Q1 – Q2 |
Q1 – Q2 |
Change |
||
---|---|---|---|---|---|---|---|---|
EBIT |
164.6 |
116.8 |
47.8 |
294.1 |
234.6 |
59.5 |
||
+ Amortization/depreciation1 on non-current assets (without lease and rental assets) |
120.0 |
112.4 |
7.5 |
238.5 |
224.3 |
14.2 |
||
+Net changes from lease business (including depreciation1 and release of deferred income) |
–30.6 |
12.7 |
–43.3 |
–40.1 |
2.5 |
–42.6 |
||
+ Net changes from short-term rental business (including depreciation1) |
–8.8 |
9.9 |
–18.7 |
–13.7 |
–6.9 |
–6.8 |
||
+ Changes in net working capital |
–11.2 |
–198.6 |
187.5 |
–22.6 |
–632.4 |
609.9 |
||
+ Taxes paid |
–58.2 |
–54.9 |
–3.3 |
–93.9 |
–92.7 |
–1.2 |
||
+ Other |
34.8 |
–76.4 |
111.2 |
21.2 |
–162.3 |
183.4 |
||
= Cash flow from operating activities |
210.6 |
–78.1 |
288.7 |
383.5 |
–433.0 |
816.4 |
||
+ Cash flow from investing activities |
–86.7 |
–80.8 |
–6.0 |
–154.7 |
–158.5 |
3.8 |
||
thereof cash payments for capitalized development costs |
–26.9 |
–28.9 |
1.9 |
–52.2 |
–53.7 |
1.5 |
||
thereof cash payments for purchase of other non-current assets |
–60.4 |
–55.8 |
–4.5 |
–110.5 |
–112.5 |
1.9 |
||
thereof changes from other investing activities |
0.6 |
3.9 |
–3.4 |
8.0 |
7.6 |
0.4 |
||
= Free cash flow |
123.9 |
–158.9 |
282.7 |
228.8 |
–591.5 |
820.3 |
||
+ Cash flow from financing activities |
–236.9 |
146.5 |
–383.3 |
–308.1 |
473.4 |
–781.5 |
||
+ Effect of exchange rate changes on cash |
–3.3 |
8.2 |
–11.6 |
–5.3 |
14.6 |
–19.9 |
||
= Change in cash and cash equivalents |
–116.3 |
–4.1 |
–112.2 |
–84.6 |
–103.5 |
18.9 |
||
|