Download the Financial Statements
Total Page:16
File Type:pdf, Size:1020Kb
CHAPTER Financial statements Table of contents 112 Consolidated Financial Statements 175 Cash Generated from Operations 175 Auditor Fees 112 Consolidated Income Statement 175 Related Parties 113 Consolidated Statement of Comprehensive Income 176 Non-GAAP Measures 114 Consolidated Balance Sheet 177 Principal Subsidiaries, Joint Ventures and 115 Consolidated Statement of Changes in Equity Associates 116 Consolidated Cash Flow Statement 179 Parent Company Financial Statements 111 117 Notes to the Consolidated Financial Statements FINANCIAL STATEMENTS 179 Income Statement 117 General Information 180 Balance Sheet (Before Appropriation of Result) 117 Basis of Preparation 122 Financial Risk Management 181 Notes to the Parent Company Financial 126 Segments Statements 128 Revenue 130 Cost of Sales, Directly Related Costs and Other 181 Accounting Principles Operating expenses 181 Net Income 131 Government Grants 181 General and Administrative Costs 132 Finance Income and Costs 181 Net Financial Result 133 Earnings per Share 181 Leases 133 Current and Deferred Income Taxes 182 Financial Fixed Assets 137 Property, Plant and Equipment 182 Trade and other receivables 139 Leases 183 Shareholders’ Equity 143 Goodwill 183 Appropriation of Result 148 Other Intangible Assets 183 Borrowings 150 Inventories 183 Other liabilities 151 Trade and Other Receivables 183 Employees 154 Cash and Cash Equivalents 184 Contingencies 155 Share Capital, Share Premium and Treasury Shares 156 Other Reserves 185 Subsequent events 157 Retained Earnings 158 Non-Controlling Interest 159 Borrowings 161 Derivatives 164 Post-Employment Benefits 168 Share-based Payment Plans 172 Provisions and Contingent Liabilities 174 Trade and Other Payables Consolidated Financial Statements Consolidated Income Statement in thousands of EUR Notes 2020 2019 Revenue 5 3,480,989 4,039,306 Cost of sales and directly related costs 6 - 988,432 - 1,109,550 Gross profit 2,492,557 2,929,756 Selling and marketing costs 6 - 1,807,630 - 2,027,025 General and administrative costs 6 - 624,385 - 578,091 Share of result of Associates and Joint Ventures - 950 - 671 Operating result 59,592 323,969 Finance income 8 8,719 3,592 Finance costs 8 - 59,079 - 53,013 Net financial result - 50,360 - 49,421 Result before tax 9,232 274,548 Income tax 10 - 53,954 - 79,177 Result for the year - 44,722 195,371 112 Attributable to: Equity holders - 66,893 178,483 CONSOLIDATED FINANCIAL STATEMENTS Non-controlling interests 22,171 16,888 Result for the year - 44,722 195,371 Earnings per share, basic and diluted (in EUR per share) 9 - 0.26 0.70 The accompanying notes are an integral part of these consolidated financial statements. Consolidated Statement of Comprehensive Income in thousands of EUR Notes 2020 2019 Result for the year - 44,722 195,371 Total Comprehensive Income (net of tax): Remeasurement of post-employment benefit obligations 24 - 10,806 - 26,100 Income tax relating to remeasurement of post-employment benefit 2,295 5,879 obligations Total items that will not be reclassified to Income Statement (net of tax) - 8,511 - 20,221 Currency translation differences - 48,060 15,534 Share of Other Comprehensive Income of Associates and Joint Ventures - 75 1 Cash flow hedges 19 - 2,992 - 4,283 Income tax relating to items that may be subsequently reclassified to 19 898 1,021 Income Statement Total items that may be subsequently reclassified to Income Statement - 50,229 12,273 (net of tax) Other Comprehensive loss (net of tax) - 58,740 - 7,948 Total comprehensive (loss)/ income for the year (net of tax) - 103,462 187,423 Attributable to: 113 Equity holders - 123,028 171,805 CONSOLIDATED FINANCIAL STATEMENTS Non-controlling interests 19,566 15,618 Total comprehensive (loss)/income for the year (net of tax) - 103,462 187,423 The accompanying notes are an integral part of these consolidated financial statements. Consolidated Balance Sheet in thousands of EUR Notes 31 December 2020 31 December 2019 ASSETS Property, plant and equipment 11 483,760 532,690 Right-of-use assets 12 1,322,615 1,442,954 Goodwill 13 1,060,513 1,146,028 Other intangible assets 14 349,728 415,121 Deferred income tax assets 10 51,743 61,822 Investments in Associates and Joint Ventures 874 1,012 Non-current receivables 16 93,135 83,544 Non-current assets 3,362,368 3,683,171 Inventories 15 310,405 356,259 Trade and other receivables 16 254,269 275,618 Other current assets 38,217 32,605 Current income tax receivables 10 32,215 31,759 Derivatives 23 728 1,581 Cash and cash equivalents 17 155,313 162,899 Current assets 791,147 860,721 114 Total assets 4,153,515 4,543,892 CONSOLIDATED FINANCIAL STATEMENTS EQUITY AND LIABILITIES Share capital 18 5,089 5,089 Share premium 18 75,537 72,580 Treasury shares 18 - 14,343 - 16,235 Other reserves 19 - 223,698 - 167,622 Retained earnings 20 1,216,191 1,283,340 Equity attributable to equity holders 1,058,776 1,177,152 Non-controlling interests 21 95,744 87,109 Total equity 1,154,520 1,264,261 Borrowings 22 326,206 385,817 Lease liabilities 12 957,625 1,037,293 Deferred income tax liabilities 10 28,336 42,969 Post-employment benefits 24 150,477 136,112 Provisions 26 22,659 18,193 Derivatives 23 8,174 7,935 Other non-current liabilities 11,750 21,637 Contract liabilities 5 8,340 8,641 Non-current liabilities 1,513,567 1,658,597 Borrowings 22 350,025 517,330 Lease liabilities 12 357,352 373,278 Current income tax liabilities 10 58,680 40,705 Provisions 26 28,791 24,034 Derivatives 23 10,388 6,106 Trade and other payables 27 580,166 569,628 Contract liabilities 5 100,026 89,953 Current liabilities 1,485,428 1,621,034 Total liabilities 2,998,995 3,279,631 Total equity and liabilities 4,153,515 4,543,892 The accompanying notes are an integral part of these consolidated financial statements. Consolidated Statement of Changes in Equity Total attributable Non- to the control- Share Share Treasury Other Retained equity ling Total in thousands of EUR Notes capital premium shares reserves earnings holders interest equity At 1 January 2019 5,089 69,455 - 14,068 - 157,048 1,188,943 1,092,371 88,384 1,180,755 Result for the year - -- - 178,483 178,483 16,888 195,371 Cash flow hedge reserve (net of tax) 19, 21 - - - - 3,269 - - 3,269 7 - 3,262 Remeasurement of post-employment 19, 21 - - - - 17,266 - - 17,266 - 2,955 - 20,221 benefit obligations (net of tax) Cumulative currency translation reserve 19, 21 - - - 13,857 - 13,857 1,678 15,535 (net of tax) Other comprehensive income - - - - 6,678 - - 6,678 - 1,270 - 7,948 Total comprehensive income - - - - 6,678 178,483 171,805 15,618 187,423 Hedge results transferred to the carrying value of inventory purchased during the 19 - - - - 3,896 - - 3,896 - 179 - 4,075 year Purchase of treasury shares - - - 3,814 - - - 3,814 - - 3,814 Acquisition of non-controlling interest 20, 21 - -- - - 386 - 386 - 33 - 419 Share-based payments 18, 20 - 3,125 1,647 - 43 4,815 - 4,815 Dividends 20, 21 - - - - - 83,743 - 83,743 - 16,681 - 100,424 115 Total transactions with equity holders - 3,125 - 2,167 - - 84,086 - 83,128 - 16,714 - 99,842 At 31 December 2019 5,089 72,580 - 16,235 - 167,622 1,283,340 1,177,152 87,109 1,264,261 CONSOLIDATED FINANCIAL STATEMENTS At 1 January 2020 5,089 72,580 - 16,235 - 167,622 1,283,340 1,177,152 87,109 1,264,261 Result for the year - -- - - 66,893 - 66,893 22,171 - 44,722 Cash flow hedge reserve (net of tax) 19, 21 - - - - 2,143 - - 2,143 49 - 2,094 Remeasurement of post-employment 19, 21 - - - - 7,631 - - 7,631 - 880 - 8,511 benefit obligations (net of tax) Cumulative currency translation reserve 19, 21 - - - - 46,361 - - 46,361 - 1,774 - 48,135 (net of tax) Other comprehensive loss - - - - 56,135 - - 56,135 - 2,605 - 58,740 Total comprehensive loss - - - - 56,135 - 66,893 - 123,028 19,566 - 103,462 Hedge results transferred to the carrying value of inventory purchased during the 19 - - - 59 - 59 - 184 - 125 year Share-based payments 18, 20 - 2,957 1,892 - - 256 4,593 - 4,593 Dividends 21 - - - - - - - 10,747 - 10,747 Total transactions with equity holders - 2,957 1,892 - - 256 4,593 - 10,747 - 6,154 At 31 December 2020 5,089 75,537 - 14,343 - 223,698 1,216,191 1,058,776 95,744 1,154,520 The accompanying notes are an integral part of these consolidated financial statements. Consolidated Cash Flow Statement in thousands of EUR Notes 2020 2019 Cash flows from operating activities Cash generated from operations 28 794,543 1,000,863 Tax paid 10 - 40,290 - 123,482 Net cash from operating activities 754,253 877,381 Cash flows from investing activities Purchase of property, plant and equipment 11 - 107,493 - 140,309 Purchase of intangible assets 14 - 44,701 - 57,419 Proceeds from sales of (in)tangible assets 4,401 9,655 Acquisition of subsidiaries, net of cash acquired - 7,104 - 154,497 Settlement of contingent consideration 27 - 2,000 - 19,540 Change in other non-current receivables and lease prepayments - 4,887 481 Net cash used in investing activities - 161,784 - 361,629 Cash flows from financing activities Proceeds from borrowings 22 601,843 203,196 116 Repayments of borrowings 22 - 804,321 - 141,171 Repayments of lease liabilities 12 - 359,217 - 400,492 CONSOLIDATED FINANCIAL STATEMENTS Receipts from finance subleases 12 15,210 16,717 Interest paid - 14,419 - 19,367 Interest swap payments 23 - 3,218 - 3,126 Interest received 1,531 3,179 Dividends paid to non-controlling interests 21 - 10,747 - 16,681 Dividends paid to shareholders 20 - - 83,743 Purchase of treasury shares - - 3,814 Acquisition of non-controlling interest - - 419 Net cash used in financing activities - 573,338 - 445,721 Net increase in cash and cash equivalents 19,131 70,031 Cash and cash equivalents at beginning of the year 134,241 71,619 Effect of exchange rate changes on cash and cash equivalents - 636 - 7,409 Cash and cash equivalents at end of year 17 152,736 134,241 The accompanying notes are an integral part of these consolidated financial statements.