The interest rate risk generally arises from borrowings. Borrowings issued at floating rates expose the Group to cash flow interest rate risk. Borrowings issued at fixed rates expose the Group to fair value interest rate risk. The Group's exposure to the risk for changes in market interest rates relates to both of the above. To manage the risk, the Group's policy is to maintain a combination of fixed and floating rate debt in which neither category of debt falls below 25% of the total debt. The Group actively monitors its borrowings to ensure the compliance with this policy. At December 31, 2008, approximately 26% of the Group's borrowings are at a fixed rate of interest (2007: 43%).
The table below summarizes, as at December 31, 2008, our fixed rate debt and floating rate debt:
| Amounts due within | |||||||
| 1 year | 1-2 years | 2-3 years | 3-4 years | 4-5 years | >5 years | Total | |
| (in thousands of U.S. Dollars, except percentages) | |||||||
| Fixed rate | 108,815 | 5,209 | 754 | 774 | 454,246 | 1,398 | 571,196 |
| Average nominal interest rate | 8.0% | 7.8% | 9.7% | 9.1% | 10.0% | 6.3% | 9.6% |
| Floating rate | 387,729 | 200,841 | 334,352 | 313,519 | 263,749 | 86,640 | 1,586,830 |
| Average nominal interest rate | 6.0% | 8.6% | 9.1% | 8.7% | 8.4% | 7.8% | 8.0% |
| Total | 496,544 | 206,050 | 335,106 | 314,293 | 717,995 | 88,038 | 2,158,026 |
| Average nominal interest rate | 6.4% | 8.6% | 9.1% | 8.7% | 9.4% | 7.8% | 8.4% |
The table below summarizes, as at December 31, 2007, our fixed rate debt and floating rate debt:
| Amounts due within | |||||||
| 1 year | 1-2 years | 2-3 years | 3-4 years | 4-5 years | >5 years | Total | |
| (in thousands of U.S. Dollars, except percentages) | |||||||
| Fixed rate | 716,916 | 13,260 | 43,328 | 11,400 | 8,262 | 2,289 | 795,455 |
| Average nominal interest rate | 8.5% | 8.5% | 8.6% | 8.6% | 8.6% | 6.3% | 8.5% |
| Floating rate | 172,169 | 172,657 | 152,222 | 270,746 | 135,061 | 135,981 | 1,038,836 |
| Average nominal interest rate | 10.8% | 9.9% | 8.4% | 9.5% | 9.9% | 9.5% | 9.7% |
| Total | 889,085 | 185,917 | 195,550 | 282,146 | 143,323 | 138,270 | 1,834,291 |
| Average nominal interest rate | 8.9% | 9.8% | 8.4% | 9.5% | 9.8% | 9.4% | 9.1% |
A one hundred basis point fall or rise in market interest rates for all currencies in which the Group had borrowings at December 31, 2008, would increase or reduce profit before tax for the year by approximately $16 million (2007: $10 million).
The Group operates internationally and is exposed to foreign exchange risk arising from various currency exposures where the Group operates. Foreign exchange risk arises from future commercial transactions, recognized assets and liabilities and net investments in foreign operations.
Millicom seeks to reduce its foreign currency exposure through a policy of matching, as far as possible, assets and liabilities denominated in foreign currencies. In some cases, Millicom may borrow in US dollars because it is either advantageous for joint ventures and subsidiaries to incur debt obligations in US dollars or because US dollar denominated borrowing is the only funding source available to a joint venture or subsidiary. In these circumstances, Millicom has currently decided to accept the remaining currency risk associated with the financing of its joint ventures and subsidiaries, principally because of the relatively high cost of forward cover, when available, in the currencies in which the Group operates.
The following table summarizes our debt detailing the balances at December 31, 2008 and 2007, that were denominated in US$ and in other local currencies.
| 2008 | 2007 | |
| US$ '000 | US$ '000 | |
| US$ | 1,466,494 | 1,226,332 |
| Colombia | 456,356 | 435,615 |
| Honduras | 48,199 | 41,352 |
| Senegal | 58,309 | 62,557 |
| Sri Lanka | 37,007 | 48,016 |
| Tanzania | 74,536 | 5,516 |
| Others | 17,125 | 14,903 |
| Total local currency | 691,532 | 607,959 |
| Total | 2,158,026 | 1,834,291 |
At December 31, 2008, if the US$ had weakened/strengthened by 10% against the other functional currencies of our operations and all other variables held constant, then profit before tax would have increased/decreased by $41 and $45 million respectively (2007: $13 and $10 million respectively). This increase/decrease in profit before tax would have mainly been as a result of the conversion of the results of our operations with foreign functional currencies. The increase in the effect of a change in the rate of the US$ between 2008 and 2007 is mainly as a result of the increase in the size of the Group and the increase in debt denominated in other than local currencies.
The change of the US$ against the functional currencies of the operations located in Central America has not been considered as these currencies have been closely linked to US$ in the recent years.
Financial instruments that potentially subject the Group to credit risk are primarily cash and cash equivalents, pledged deposits, letters of credit, trade receivables, amount due from joint venture partners, supplier advances and other current assets. The counter parties to the agreements relating to the Group's cash and cash equivalents, pledged deposits and letters of credit are significant financial institutions with investment grade ratings. Management does not believe there is a significant risk of non-performance by these counter parties.
A large portion of the turnover is made of prepaid airtime. For customers for which telecom services are not prepaid, the Group follows risk control procedures to assess the credit quality of the customer, taking into account its financial position, past experience and other factors.
Accounts receivables are mainly derived from the balances towards other telecom operators. The credit risk towards the other telecom operators is limited due to the regulatory nature of the telecom industry, in which licenses are normally only issued to credit worthy companies. The Group maintains a provision for impairment of trade receivables based upon the expected collectibility of all trade receivables.
There is no significant concentration of credit risk with respect to trade receivables, as the Group has a large number of customers, internationally dispersed.
Liquidity risk is defined as the risk that an entity will encounter difficulty in meeting obligations associated with financial liabilities. The Group has incurred significant indebtedness but also has significant cash balances. Millicom evaluates its ability to meet its obligations on an ongoing basis using a recurring liquidity planning tool. This tool considers the operating net cash flows generated from its operations and the future cash needs for borrowing and interest payments and the capital expenditures required to maintain and develop local businesses.
The Group manages its liquidity risk through the use of bank overdrafts, bank loans (onshore and offshore), vendor financing, Export Credit Agencies and Direct Financial Institutions (“DFI”) and finance leases. We believe that there is sufficient liquidity available in our markets to meet our ongoing liquidity needs. As the Group operates in the emerging markets, we are able to take advantage of local liquidity. Additionally, we are able to arrange offshore funding through the use of Export Credit Agency guarantees and DFI (IFC, PROPARCO, DEG and FMO), who have been established specifically to finance development in our markets.
The tables below summarize the maturity profile of the Group´s net financial liability at December 31, 2008 and 2007.
| Less than 1 year | 1 to 5 years | > 5 years | Total | |
| Year ended 31 December, 2008 |
US$ '000 | US$ '000 | US$ '000 | US$ '000 |
| Total borrowings (see note 24) | (496,544) | (1,573,444) | (88,038) | (2,158,026) |
| Cash and cash equivalent | 674,195 | – | – | 674,195 |
| Net cash (debt) | 177,651 | (1,573,444) | (88,038) | (1,483,831) |
| Future interest commitments (i) | (169,116) | (408,065) | (10,980) | (588,161) |
| Trade payables (excluding accruals) | (524,557) | – | – | (524,557) |
| Other financial liabilities (including accruals) |
(634,563) | – | – | (634,563) |
| Trade receivables | 257,455 | – | – | 257,455 |
| Other financial assets | 270,456 | 23,195 | – | 293,651 |
| Net financial liability | (622,674) | (1,958,314) | (99,018) | (2,680,006) |
| Less than 1 year | 1 to 5 years | > 5 years | Total | |
| Year ended 31 December, 2007 |
US$ '000 | US$ '000 | US$ '000 | US$ '000 |
| Total borrowings (see note 24) | (889,085) | (806,936) | (138,270) | (1,834,291) |
| Cash and cash equivalent | 1,174,597 | – | – | 1,174,597 |
| Net debt | 285,512 | (806,936) | (138,270) | (659,694) |
| Future interest commitments (i) | (100,180) | (137,916) | (8,679) | (246,775) |
| Trade payables (excluding accruals) (ii) | (609,858) | – | – | (609,858) |
| Other financial liabilities (including accruals) (ii) |
(421,302) | – | – | (421,302) |
| Trade receivables | 223,579 | – | – | 223,579 |
| Other financial assets | 190,343 | 9,855 | – | 210,198 |
| Net financial liability | (431,906) | (924,997) | (146,949) | (1,503,852) |
The primary objective of the Group’s capital management is to ensure that it maintains a strong credit rating and healthy capital ratios in order to support its business and maximize shareholder value.
The Group manages its capital structure and makes adjustments to it, in light of changes in economic conditions. To maintain or adjust the capital structure, the Group may make dividend payments to shareholders, return capital to shareholders or issue new shares. No changes were made in the objectives, policies or processes during the years ended December 31, 2008 and 2007.
The Group monitors capital using primarily a net debt to adjusted operating profit ratio.
| 2008 | 2007 | |
| US$ '000 | US$ '000 | |
| Net debt | 1,483,831 | 659,694 |
| Adjusted operating profit (see note 9) | 1,467,632 | 1,119,117 |
| Ratio | Ratio | |
| Net debt to adjusted operating profit ratio | 1.0 | 0.6 |
The Group also reviews its gearing ratio, which is net debt divided by total capital plus net debt. The Group includes within net debt, interest bearing loans and borrowings, less cash and cash equivalents, excluding discontinued operations. Capital represents equity attributable to the equity holders of the parent.
| 2008 | 2007 | |
| US$ '000 | US$ '000 | |
| Net debt | 1,483,831 | 659,694 |
| Equity | 1,677,918 | 1,287,907 |
| Net debt and equity | 3,161,749 | 1,947,601 |
| Gearing ratio | 47% | 34% |