09.01.2015 Views

Download Complete PDF - Informe Anual 2012

Download Complete PDF - Informe Anual 2012

Download Complete PDF - Informe Anual 2012

SHOW MORE
SHOW LESS

You also want an ePaper? Increase the reach of your titles

YUMPU automatically turns print PDFs into web optimized ePapers that Google loves.

Maturities<br />

Limit Available Drawn Down <strong>2012</strong> 2013 2014 2015 Remainder<br />

Mortgage guarantee loans 227,205 - 227,205 - 69,692 25,528 20,368 111,617<br />

Fixed rate 45,274 - 45,274 - 2,562 2,938 3,072 36,702<br />

Variable rate 181,931 - 181,931 - 67,130 22,590 17,296 74,915<br />

Asset guarantee loans 9,272 - 9,272 - 8,272 1,000 - -<br />

Fixed rate - - - - - - - -<br />

Variable rate 9,272 - 9,272 - 8,272 1,000 - -<br />

Subordinated loans 75,000 - 75,000 - - - - 75,000<br />

Variable rate 75,000 - 75,000 - - - - 75,000<br />

Syndicated loan 729,855 442 729,413 - 131,586 131,586 126,730 339,511<br />

Variable rate Tranche A2 150,000 - 150,000 - - - - 150,000<br />

Variable rate Tranche B 250,000 - 250,000 - 100,000 100,000 50,000 -<br />

Variable rate Benelux line 14,000 442 13,558 - - - 13,558 -<br />

Fixed rate Tranche A1 315,855 - 315,855 - 31,586 31,586 63,172 189,511<br />

SUBTOTAL 1,041,332 442 1,040,890 - 209,550 158,114 147,098 526,128<br />

Credit lines 11,304 268 11,036 - 11,036 - - -<br />

Variable rate 11,304 268 11,036 - 11,036 - - -<br />

Debt arrangement expenses - - (18,186) - (8,096) (3,059) (2,802) (4,229)<br />

Debt due to interest - - 2,119 - 2,119 - - -<br />

Debt situation at 31/12/<strong>2012</strong> 1,052,636 710 1,035,859 - 214,609 155,055 144,296 521,899<br />

Debt situation at 31/12/2011 1,079,570 22,043 1,057,045 831,122 27,501 24,967 14,362 159,093<br />

The consolidated balance sheet at 31 December <strong>2012</strong>, pro forma, reflecting the waiver and the capital increase resulting from the agreement with HNA, is<br />

as follows:<br />

NH HOTELES, S.A. AND SUBSIDIARIES BALANCE AT 31/DEC/<strong>2012</strong><br />

ASSETS<br />

31/Dec /<strong>2012</strong><br />

Pro forma<br />

31/Dec/<strong>2012</strong><br />

Pro forma<br />

LIABILITIES AND SHAREHOLDERS’ EQUITY 31/Dec /<strong>2012</strong><br />

31/Dec/<strong>2012</strong><br />

Fixed assets and real estate investments 2,069,494 2,069,494<br />

NET ASSETS ATTRIBUTABLE TO<br />

SHAREHOLDERS OF THE PARENT COMPANY<br />

840,924 1,075,210<br />

Non-current financial investments 180,608 180,608 Minority interests 158,909 158,909<br />

Deferred tax assets and other non-current<br />

assets<br />

211,880 211,880 TOTAL SHAREHOLDERS' EQUITY 999,833 1,234,119<br />

NON-CURRENT ASSETS 2,461,982 2,461,982<br />

Subsidies 19,718 19,718<br />

Provisions for contingencies and expenses 57,276 57,276<br />

Debts with credit institutions 180,501 821,250<br />

Deferred tax liabilities and other non-current<br />

liabilities<br />

275,964 275,964<br />

NON-CURRENT LIABILITIES 533,459 1,174,208<br />

Inventories 106,005 106,005<br />

Trade accounts receivable 117,943 117,943 Provisions for contingencies and expenses 53,458 53,458<br />

Other accounts receivable 68,976 68,976 Debts with credit institutions 855,358 214,609<br />

Other current assets 28,984 28,984 Trade creditors 303,848 303,848<br />

Cash, bank and equivalents 41,445 275,731 Other accounts payable 79,379 79,379<br />

CURRENT ASSETS 363,353 597,639 CURRENT LIABILITIES 1,292,043 651,294<br />

TOTAL ASSETS 2,825,335 3,059,621 TOTAL SHAREHOLDERS’ EQUITY AND LIABILITIES 2,825,335 3,059,621<br />

e) Contingent liabilities<br />

Subsequent to year-end <strong>2012</strong>, the construction company responsible for the execution of repair works on the “Los Cortijos de la Reserva” development filed<br />

a claim for arbitration against a Group company for a total sum of €2.9 million, mainly for the End of Works Certification, the return of the guarantee fund<br />

and cost overruns.<br />

In addition, the claimant has requested that two bank sureties for the combined amount of €741,000 issued by two financial institutions in favour of this<br />

subsidiary company be paid to the court to cover the contractual obligations and penalties arising from execution of the aforementioned repair works.<br />

114 REPORT ON THE CONSOLIDATED FINANCIAL STATEMENTS

Hooray! Your file is uploaded and ready to be published.

Saved successfully!

Ooh no, something went wrong!