XML 84 R42.htm IDEA: XBRL DOCUMENT v3.22.2.2
Financial Assets and Financial Liabilities (Tables)
12 Months Ended
Dec. 31, 2021
Financial Instruments [Abstract]  
Summary of Cash and Cash Equivalents

(in millions)

 

December 31,
2021

 

December 31,
2020

Cash and cash equivalents at banks and on hand

 

1,692.7

 

1,210.2

Total

 

1,692.7

 

1,210.2

Summary of Financial Assets at Amortized Cost and at Fair Value through Profit or Loss

Set out below, is an overview of financial assets at amortized cost and at fair value through profit or loss, other than cash and cash equivalents, held by the Group as of the dates indicated:

 

Financial assets

 

 

 

 

(in millions)

 

December 31,
2021

 

December 31,
2020

Derivatives not designated as hedging instrument

 

 

 

 

Foreign exchange forward contracts

 

5.7

 

Equity instruments designated at fair value through OCI

 

 

 

 

InstaDeep Ltd.

 

19.5

 

Financial assets at amortized cost

 

 

 

 

Trade and other receivables

 

12,381.7

 

165.5

Cash deposit with an original term of six months

 

375.2

 

Other financial assets

 

2.5

 

137.2

Total

 

12,784.6

 

302.7

Total current

 

12,763.3

 

302.7

Total non-current

 

21.3

 

Summary of Financial Liabilities at Amortized Cost

Set out below, is an overview of financial liabilities, other financial liabilities and trade payables held by the Group as of the dates indicated:

 

Loans and borrowings

 

 

 

 

 

 

(in millions)

 

Maturity

 

December 31,
2021

 

December 31,
2020

Lease liabilities

 

 

 

181.6

 

84.2

Convertible note – host contract

 

8/28/2024

 

99.7

 

87.5

3.5% €50,000,000 bank loan

 

  (1)

 

 

47.2

2.2% €10,000,000 secured bank loan

 

12/30/2027(2)

 

7.7

 

9.0

2.1% €9,450,000 secured bank loan

 

9/30/2028(2)

 

7.8

 

8.7

1.9% €3,528,892 secured bank loan

 

6/30/2027

 

3.4

 

3.5

0.8% €1,305,167 loan

 

5/30/2039

 

1.3

 

Total

 

 

 

301.5

 

240.1

Total current

 

 

 

129.9

 

9.1

Total non-current

 

 

 

171.6

 

231.0

 

(1)
The loan was fully repaid during December 2021.
(2)
The loans were fully repaid in February 2022.

 

Other financial liabilities

 

 

 

 

(in millions)

 

December 31,
2021

 

December 31,
2020

Derivatives not designated as hedging instrument

 

 

 

 

Convertible note – embedded derivative

 

308.7

 

30.9

Foreign exchange forward contracts

 

63.0

 

Financial liabilities at fair value through profit or loss

 

 

 

 

Contingent consideration

 

6.1

 

0.6

Total financial liabilities at fair value

 

377.8

 

31.5

 

 

 

 

 

Trade payables and other financial liabilities at amortized cost, other than loans and borrowings

 

 

 

 

Trade payables

 

160.0

 

102.3

 

 

 

 

 

Other financial liabilities

 

818.7

 

74.1

Total trade payables and other financial liabilities at amortized cost, other than loans and borrowings

 

978.7

 

176.4

 

 

 

 

 

Total other financial liabilities

 

1,356.5

 

207.9

Total current

 

1,350.4

 

176.4

Total non-current

 

6.1

 

31.5

 

Total financial liabilities

 

 

 

 

(in millions)

 

December 31,
2021

 

December 31,
2020

Loans and borrowings

 

301.5

 

240.1

Other financial liabilities

 

1,356.5

 

207.9

Total

 

1,658.0

 

448.0

Total current

 

1,480.3

 

185.5

Total non-current

 

177.7

 

262.5

The maturity profile of our financial liabilities based on contractual undiscounted payments is summarized as follows:

 

Year ended December 31, 2021

 

 

 

 

 

 

 

 

(in millions)

 

Less than 1 year

 

1 to 5 years

 

More than 5 years

 

Total

Loans and borrowings

 

2.6

 

11.5

 

6.1

 

20.2

Trade and other payables

 

160.0

 

 

 

160.0

Lease liabilities

 

31.3

 

89.1

 

88.9

 

209.3

Contingent consideration

 

 

 

6.1

 

6.1

Foreign exchange forward contracts

 

63.0

 

 

 

63.0

Other financial liabilities

 

818.7

 

 

 

818.7

Total

 

1,075.6

 

100.6

 

101.1

 

1,277.3

 

Year ended December 31, 2020

 

 

 

 

 

 

 

 

(in millions)

 

Less than 1 year

 

1 to 5 years

 

More than 5 years

 

Total

Loans and borrowings

 

3.2

 

12.6

 

66.7

 

82.5

Trade and other payables

 

102.3

 

 

 

102.3

Lease liabilities

 

8.5

 

27.3

 

71.8

 

107.6

Contingent consideration

 

 

 

0.6

 

0.6

Other financial liabilities

 

74.1

 

 

 

74.1

Total

 

188.1

 

39.9

 

139.1

 

367.1

Summary of Carrying Amount of Monetary Assets

The carrying amount of the monetary assets and liabilities denominated in U.S. dollar at the dates indicated are as follows:

 

(in millions)

 

December 31,
2021

 

December 31,
2020

U.S. dollar Bank accounts

 

436.2

 

673.5

Other financial assets in U.S. dollar

 

11,895.5

 

85.6

Financial liabilities in U.S. dollar

 

656.7

 

72.8

Total

 

11,675.0

 

686.3

Summary of Effect of Changes in Foreign Exchange Rates

The following tables demonstrate the sensitivity to a reasonably possible change in U.S. dollar exchange rates or U.S. dollar forward rates, with all other variables held constant. The impact on our profit / (loss) before tax is due to changes in the fair value of monetary assets and liabilities. The exposure to foreign currency changes for all other currencies is not material.

 

 

 

1 € =

 

Closing rate

 

Average rate

Currency

 

Country

 

2021

 

2020

 

2021

 

2020

U.S. dollar

 

United States

 

1.1326

 

1.2271

 

1.1827

 

1.1422

 

(in millions)

 

Change in U.S. dollar rate

 

Effect on profit / (loss) before tax

 

Effect on pre-tax equity

2021

 

+5 %

 

€(329.5)

 

€(328.5)

 

 

-5 %

 

364.3

 

363.0

2020

 

+5 %

 

                                                (32.5)

 

                                                (32.7)

 

 

-5 %

 

35.9

 

36.1

Summary of Changes in Liabilities Arising from Financing Activities

Year ended December 31, 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(in millions)

 

January 1,
2021

 

Cash flows

 

Acquisition of subsidiaries
and businesses

 

Changes in fair value

 

New leases and disposals

 

Reclassification

 

Other

 

December 31, 2021

Current obligations under lease contracts

 

6.1

 

€(14.1)

 

 

 

22.1

 

13.4

 

0.4

 

27.9

Non-current obligations under lease contracts

 

78.1

 

 

 

 

87.7

 

  (13.4)

 

1.3

 

153.7

Loans and borrowings

 

155.9

 

  (52.6)

 

1.3

 

 

 

 

15.3

 

119.9

Convertible note – embedded derivative

 

30.9

 

 

 

277.8

 

 

 

 

308.7

Total

 

271.0

 

€(66.7)

 

1.3

 

277.8

 

109.8

 

 

17.0

 

610.2

 

Year ended December 31, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(in millions)

 

January 1,
2020

 

Cash flows

 

Acquisition of subsidiaries and businesses

 

Changes in fair value

 

New leases and disposals

 

Reclassification

 

Other

 

December 31, 2020

Current obligations under lease contracts

 

3.5

 

€(12.7)

 

2.7

 

 

8.6

 

4.0

 

 

6.1

Non-current obligations under lease contracts

 

54.1

 

 

32.3

 

 

  (4.3)

 

  (4.0)

 

 

78.1

Loans and borrowings

 

16.6

 

140.8

 

 

 

 

 

  (1.5)

 

155.9

Convertible note – embedded derivative

 

 

13.6

 

 

17.3

 

 

 

 

30.9

Total

 

74.2

 

141.7

 

35.0

 

17.3

 

4.3

 

 

€(1.5)

 

271.0