|
Cayman Islands
(State or other jurisdiction of
incorporation or organization) |
| |
2300
(Primary Standard Industrial
Classification Code Number) |
| |
Not Applicable
(I.R.S. Employer
Identification Number) |
|
|
Michael Kaplan
Li He Roshni Banker Cariello Davis Polk & Wardwell LLP 450 Lexington Avenue New York, NY 10017 +1 212 450-4000 |
| |
Jutta Karlsson
General Counsel Konepajankuja 6 00511 Helsinki Finland +358 (0)20 712 2500 |
| |
Marc D. Jaffe
Ian D. Schuman Michael Benjamin Adam J. Gelardi Latham & Watkins LLP 1271 Avenue of the Americas New York, NY 10020 +1 212 906-1200 |
|
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 29 | | | |
| | | | 74 | | | |
| | | | 76 | | | |
| | | | 77 | | | |
| | | | 78 | | | |
| | | | 80 | | | |
| | | | 82 | | | |
| | | | 123 | | | |
| | | | 160 | | | |
| | | | 172 | | | |
| | | | 174 | | | |
| | | | 179 | | | |
| | | | 194 | | | |
| | | | 196 | | | |
| | | | 200 | | | |
| | | | 213 | | | |
| | | | 214 | | | |
| | | | 214 | | | |
| | | | 215 | | | |
| | | | 216 | | | |
| | | | F-1 | | |
|
![]() |
| |
![]() |
|
|
Courtney Dauwalter smashes ultramarathon world records
wearing Salomon shoes, apparel and packs |
| |
Marta Kostyuk takes the court at Roland-Garros,
playing head-to-toe in Wilson |
|
|
![]() |
| |
![]() |
|
|
Pro freeskier, Chris Benchetler, is protected from the elements
in his Arc’teryx jacket |
| |
Winning her 88th World Cup race in 2023, Mikaela Shiffrin has the record for most Alpine World Cup victories in history
|
|
|
Technical Apparel
|
| | |
Outdoor Performance
|
| | |
Ball & Racquet Sports
|
| |||
|
![]() ![]() |
| | |
![]() ![]() ![]() ![]() |
| | |
![]() |
| |||
|
![]() |
| |
![]() |
| ||||||||
|
![]() |
| |
![]() |
|
| Revenue | | | Gross Profit Margin | | | Net Income / (Loss) | | | Adjusted EBITDA | |
|
![]() |
| |
![]() |
| |
![]() |
| |
![]() |
|
| | |
For the Year Ended December 31,
|
| |||||||||||||||
| | |
2023
(Estimated) |
| |
2022
|
| ||||||||||||
| | |
Low
|
| |
High
|
| | | | | | | ||||||
| | |
($ in millions)
|
| |||||||||||||||
Revenue
|
| | | $ | | | | | $ | | | | | $ | 3,548.8 | | | ||
Net loss
|
| | | | | | | | | | | | | | | | (252.7) | | |
Adjusted EBITDA(1)
|
| | | | | | | | | | | | | | | | 453.0 | | |
| | |
For the Year Ended
December 31, |
| |||||||||||||||
| | |
2023
(Estimated) |
| |
2022
|
| ||||||||||||
| | |
Low
|
| |
High
|
| | | | | | | ||||||
| | |
($ in millions)
|
| |||||||||||||||
Net loss
|
| | | $ | | | | | $ | | | | | $ | (252.7) | | | ||
Income tax expense(1)
|
| | | | | | | | | | | | | | | | 48.5 | | |
Finance cost(2)
|
| | | | | | | | | | | | | | | | 236.0 | | |
Depreciation and amortization(3)
|
| | | | | | | | | | | | | | | | 197.0 | | |
Finance income(4)
|
| | | | | | | | | | | | | | | | (3.3) | | |
Loss from discontinued operations(5)
|
| | | | | | | | | | | | | | | | 19.4 | | |
Restructuring expenses(6)
|
| | | | | | | | | | | | | | | | 5.8 | | |
Impairment losses on goodwill and intangible assets(7)
|
| | | | | | | | | | | | | | | | 198.1 | | |
Expenses related to M&A activities(8)
|
| | | | | | | | | | | | | | | | 0.3 | | |
Expenses related to certain legal proceedings(9)
|
| | | | | | | | | | | | | | | | 3.9 | | |
Share-based payments(10)
|
| | | | | | | | | | | | | | | | — | | |
Adjusted EBITDA
|
| | | $ | | | | | $ | | | | | $ | 453.0 | | |
| | |
For the Nine Months Ended
September 30, |
| |
For the Year Ended December 31,
|
| ||||||||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
Restated
2022 |
| |
Restated
2021 |
| |
Restated
2020 |
| |||||||||||||||
| | |
($ in millions)
|
| |||||||||||||||||||||||||||
Revenue
|
| | | $ | 3,053.4 | | | | | $ | 2,350.1 | | | | | $ | 3,548.8 | | | | | $ | 3,066.5 | | | | | $ | 2,446.3 | | |
Cost of goods sold
|
| | | | (1,460.5) | | | | | | (1,188.5) | | | | | | (1,785.2) | | | | | | (1,560.9) | | | | | | (1,297.4) | | |
Gross profit
|
| | | | 1,592.9 | | | | | | 1,161.6 | | | | | | 1,763.6 | | | | | | 1,505.6 | | | | | | 1,148.9 | | |
Selling and marketing expenses
|
| | | | (956.8) | | | | | | (754.3) | | | | | | (1,107.6) | | | | | | (962.6) | | | | | | (733.2) | | |
Administrative and other
expenses |
| | | | (392.2) | | | | | | (299.8) | | | | | | (415.1) | | | | | | (364.4) | | | | | | (277.3) | | |
Impairment losses
|
| | | | (4.6) | | | | | | (0.9) | | | | | | (201.7) | | | | | | (0.7) | | | | | | (20.5) | | |
Other operating income
|
| | | | 3.3 | | | | | | 2.2 | | | | | | 11.4 | | | | | | 9.0 | | | | | | 7.2 | | |
Operating profit
|
| | | $ | 242.6 | | | | | $ | 108.7 | | | | | $ | 50.6 | | | | | $ | 186.9 | | | | | $ | 125.1 | | |
Finance income
|
| | | | 4.5 | | | | | | 2.1 | | | | | | 3.3 | | | | | | 2.3 | | | | | | 1.6 | | |
Finance cost (1)
|
| | | | (296.6) | | | | | | (168.5) | | | | | | (236.5) | | | | | | (279.0) | | | | | | (274.1) | | |
Net finance cost
|
| | | | (292.1) | | | | | | (166.4) | | | | | | (233.2) | | | | | | (276.7) | | | | | | (272.5) | | |
Loss before tax
|
| | | $ | (49.5) | | | | | $ | (57.7) | | | | | $ | (182.6) | | | | | $ | (89.8) | | | | | $ | (147.4) | | |
Income tax expense
|
| | | | (64.4) | | | | | | (24.9) | | | | | | (48.3) | | | | | | (34.7) | | | | | | (26.2) | | |
Loss from continuing operations
|
| | | $ | (113.9) | | | | | $ | (82.6) | | | | | $ | (230.9) | | | | | $ | (124.5) | | | | | $ | (173.6) | | |
Loss from discontinued operations, net of tax
|
| | | | — | | | | | | (21.8) | | | | | | (21.8) | | | | | | (1.8) | | | | | | (63.6) | | |
Net loss
|
| | | $ | (113.9) | | | | | $ | (104.4) | | | | | $ | (252.7) | | | | | $ | (126.3) | | | | | $ | (237.2) | | |
Net loss margin
|
| | | | (3.7)% | | | | | | (4.4)% | | | | | | (7.1)% | | | | | | (4.1)% | | | | | | (9.7)% | | |
| | |
For the Nine Months Ended
September 30, |
| |
For the Year Ended December 31,
|
| ||||||||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
Restated
2022 |
| |
Restated
2021 |
| |
Restated
2020 |
| |||||||||||||||
| | |
($ in millions)
|
| |||||||||||||||||||||||||||
Net loss attributable to: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Equity holders of the company
|
| | | | (115.6) | | | | | | (104.4) | | | | | | (252.7) | | | | | | (126.3) | | | | | | (237.2) | | |
Non-controlling interests
|
| | | | 1.7 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Net loss per ordinary share—basic and diluted
|
| | | | (0.99) | | | | | | (0.91) | | | | | | (2.19) | | | | | | (1.10) | | | | | | (2.06) | | |
Weighted average number
of ordinary shares outstanding—basic and diluted |
| | | | 115,572,938 | | | | | | 115,494,673 | | | | | | 115,514,239 | | | | | | 115,220,745 | | | | | | 115,220,745 | | |
Pro forma net loss (2)
|
| | | | | | | | | | | | | | | | | | | | | ||||||||||
Pro forma net loss per
ordinary shares—basic and diluted (2) |
| | | | | | | | | | | | | | | | | | | | | ||||||||||
Pro forma weighted
average number of ordinary shares outstanding—basic and diluted (2) |
| | | | | | | | | | | | | | | | | | | | |
| | |
Nine Months Ended
September 30, 2023 |
| |
Year Ended
December 31, 2022 |
| ||||||
| | |
($ in millions)
|
| |||||||||
Net loss as reported
|
| | | $ | (113.9) | | | | | $ | (252.7) | | |
Decrease in interest expense(a)
|
| | | $ | | | | | $ | | | ||
Increase in share-based payments
|
| | | $ | | | | | $ | | | ||
Pro forma weighted average number of ordinary shares outstanding(b)
|
| | | | | | | | | | | | |
Basic
|
| | | | | | | | | | | | |
Diluted
|
| | | | | | | | | | | | |
Pro forma net loss per share | | | | | | | | | | | | | |
Basic
|
| | | | | | | | | | | | |
Diluted
|
| | | | | | | | | | | | |
Pro forma net loss
|
| | | $ | | | | | $ | | | |
| | |
As of September 30, 2023
|
| |
As of December 31, 2022
|
| ||||||||||||
| | |
Actual
|
| |
As Adjusted (1)
|
| |
Actual Restated
|
| |||||||||
| | |
($ in millions)
|
| |||||||||||||||
Total assets
|
| | | $ | 8,147.0 | | | | | $ | | | | | $ | 7,895.1 | | | |
Total liabilities
|
| | | $ | 8,138.2 | | | | | $ | | | | | $ | 7,969.0 | | | |
Total equity
|
| | | $ | 8.8 | | | | | $ | | | | | | $ | (73.9) | | |
| | |
For the Nine Months Ended September 30,
|
| |
For the Year Ended December 31,
|
| ||||||||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
Restated
2022 |
| |
Restated
2021 |
| |
Restated
2020 |
| |||||||||||||||
| | |
($ in millions)
|
| |||||||||||||||||||||||||||
Total net cash flows (used in)/from operating activities
|
| | | $ | (106.1) | | | | | $ | (179.7) | | | | | $ | (91.7) | | | | | $ | 268.0 | | | | | $ | 297.9 | | |
Net cash flow (used in)/from investing activities
|
| | | $ | (95.6) | | | | | $ | (82.4) | | | | | $ | (118.6) | | | | | $ | 295.4 | | | | | $ | (106.7) | | |
Net cash flow from/(used in) financing activities
|
| | | $ | 97.3 | | | | | $ | 47.8 | | | | | $ | 81.1 | | | | | $ | (369.7) | | | | | $ | (165.3) | | |
| | |
For the Nine Months Ended September 30,
|
| |
For the Year Ended December 31,
|
| ||||||||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
2022
|
| |
2021
|
| |
2020
|
| |||||||||||||||
| | |
($ in millions)
|
| |||||||||||||||||||||||||||
Constant Currency Revenue
|
| | | $ | 3,103.3 | | | | | | — | | | | | $ | 3,771.1 | | | | | $ | 2,982.9 | | | | | | — | | |
EBITDA
|
| | | $ | 401.1 | | | | | $ | 234.2 | | | | | $ | 225.5 | | | | | $ | 388.7 | | | | | $ | 281.6 | | |
Adjusted EBITDA
|
| | | $ | 422.1 | | | | | $ | 261.8 | | | | | $ | 453.0 | | | | | $ | 416.8 | | | | | $ | 311.4 | | |
Adjusted EBITDA Margin
|
| | | | 13.8% | | | | | | 11.1% | | | | | | 12.8% | | | | | | 13.6% | | | | | | 12.7% | | |
Adjusted Net Income
|
| | | $ | (94.2) | | | | | $ | (75.5) | | | | | $ | (29.9) | | | | | $ | (98.7) | | | | | $ | (170.0) | | |
| | |
As of September 30, 2023
|
| |||||||||
| | |
Actual
|
| |
As Adjusted
|
| ||||||
| | |
($ in millions)
|
| |||||||||
Cash and cash equivalents
|
| | | $ | 284.2 | | | | | $ | | | |
Short-term debt | | | | | | | | | | | | | |
Revolving Facility
|
| | | | 331.9 | | | | | | | | |
Term Loan Facility
|
| | | | — | | | | | | | | |
Loans from related parties(1)
|
| | | | — | | | | | | — | | |
Other debt
|
| | | | 50.0 | | | | | | | | |
Long-term debt | | | | | | | | | | | | | |
Revolving Facility
|
| | | | — | | | | | | | | |
Term Loan Facility
|
| | | | 1,784.9 | | | | | | | | |
Loans from related parties(1)
|
| | | | 4,012.8 | | | | | | — | | |
Other debt
|
| | | | — | | | | | | | | |
Share capital | | | | | | | | | | | | | |
Class A voting shares, EUR 0.10 par value, 150,000,000 shares authorized, 115,220,745 issued and outstanding actual; 0 shares authorized, 0 issued and outstanding, as adjusted(2)
|
| | | | 640.4 | | | | | | — | | |
Class B non-voting shares, EUR 0.10 par value, 5,000,000 shares authorized, 352,193 issued and outstanding actual; 0 shares authorized, 0 issued and outstanding, as adjusted(2)
|
| | | | 1.8 | | | | | | — | | |
Ordinary shares, EUR par value, 0 shares authorized, 0 issued and outstanding
actual; shares authorized, issued and outstanding, as adjusted(2) |
| | | | — | | | | | | | | |
Reserves
|
| | | | 13.1 | | | | | | | | |
Accumulated deficit
|
| | | | (651.8) | | | | | | | | |
Non-controlling interests
|
| | | | 5.3 | | | | | | | | |
Total equity(1)
|
| | | | 8.8 | | | | | | | | |
Total capitalization
|
| | | $ | 6,188.4 | | | | | $ | | | |
|
Assumed initial public offering price per ordinary share
|
| | | | | | | | | $ | | | |
|
Net tangible book value per ordinary share at September 30, 2023
|
| | | $ | | | | | | | | | |
|
Increase in net tangible book value per ordinary share attributable to new
investors |
| | | | | | | | | | | | |
|
As adjusted net tangible book value per ordinary share after the offering
|
| | | | | | | | | | | | |
|
Dilution per ordinary share to new investors
|
| | | | | | | | | $ | | | |
| | |
Shares Purchased
|
| |
Total Consideration
|
| |
Average Price
Per Ordinary Share |
| ||||||||||||||||||
| | |
Number
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| | | | | | | |||||||||
Existing shareholders
|
| |
|
| | | | % | | | | | $ | | | | | | % | | | | | $ | | | ||
New investors
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Totals
|
| | | | | | | 100.0% | | | | | $ | | | | | | | 100.0% | | | | | $ | | |
| | |
For the Nine Months
Ended September 30, |
| |
For the Year Ended December 31,
|
| ||||||||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
2022
|
| |
2021
|
| |
2020
|
| |||||||||||||||
| | |
($ in millions)
|
| |||||||||||||||||||||||||||
Revenue
|
| | | $ | 3,053.4 | | | | | $ | 2,350.1 | | | | | $ | 3,548.8 | | | | | $ | 3,066.5 | | | | | $ | 2,446.3 | | |
Constant Currency Revenue (1)
|
| | | $ | 3,103.3 | | | | | | — | | | | | $ | 3,771.1 | | | | | $ | 2,982.9 | | | | | | — | | |
Net loss
|
| | | $ | (113.9) | | | | | $ | (104.4) | | | | | $ | (252.7) | | | | | $ | (126.3) | | | | | $ | (237.2) | | |
Net loss margin
|
| | | | (3.7)% | | | | | | (4.4)% | | | | | | (7.1)% | | | | | | (4.1)% | | | | | | (9.7)% | | |
EBITDA (2)
|
| | | $ | 401.1 | | | | | $ | 234.2 | | | | | $ | 225.5 | | | | | $ | 388.7 | | | | | $ | 281.6 | | |
Adjusted EBITDA (2)
|
| | | $ | 422.1 | | | | | $ | 261.8 | | | | | $ | 453.0 | | | | | $ | 416.8 | | | | | $ | 311.4 | | |
Adjusted EBITDA Margin (2)
|
| | | | 13.8% | | | | | | 11.1% | | | | | | 12.8% | | | | | | 13.6% | | | | | | 12.7% | | |
Adjusted Net Income (2)
|
| | | $ | (94.2) | | | | | $ | (75.5) | | | | | $ | (29.9) | | | | | $ | (98.7) | | | | | $ | (170.0) | | |
Segment Revenue | | | | | | | |||||||||||||||||||||||||
Technical Apparel
|
| | | $ | 1,042.7 | | | | | $ | 658.8 | | | | | $ | 1,095.5 | | | | | $ | 950.7 | | | | | $ | 685.4 | | |
Outdoor Performance
|
| | | $ | 1,144.4 | | | | | $ | 902.8 | | | | | $ | 1,416.5 | | | | | $ | 1,235.7 | | | | | $ | 1,091.6 | | |
Ball & Racquet Sports
|
| | | $ | 866.3 | | | | | $ | 788.5 | | | | | $ | 1,036.7 | | | | | $ | 880.1 | | | | | $ | 669.3 | | |
Segment Adjusted Operating Profit | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Technical Apparel
|
| | | $ | 186.0 | | | | | $ | 71.3 | | | | | $ | 171.4 | | | | | $ | 164.2 | | | | | $ | 117.2 | | |
Outdoor Performance
|
| | | $ | 103.2 | | | | | $ | 46.9 | | | | | $ | 117.6 | | | | | $ | 91.7 | | | | | $ | 81.8 | | |
Ball & Racquet Sports
|
| | | $ | 55.6 | | | | | $ | 64.2 | | | | | $ | 60.9 | | | | | $ | 57.2 | | | | | $ | 31.7 | | |
| | |
For the Nine Months
Ended September 30, |
| |
For the Year Ended December 31,
|
| ||||||||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
Restated
2022 (1) |
| |
Restated
2021 (1) |
| |
Restated
2020 (1) |
| |||||||||||||||
| | |
($ in millions)
|
| |||||||||||||||||||||||||||
Revenue
|
| | | $ | 3,053.4 | | | | | $ | 2,350.1 | | | | | $ | 3,548.8 | | | | | $ | 3,066.5 | | | | | $ | 2,446.3 | | |
Cost of goods sold
|
| | | | (1,460.5) | | | | | | (1,188.5) | | | | | | (1,785.2) | | | | | | (1,560.9) | | | | | | (1,297.4) | | |
Gross profit
|
| | | $ | 1,592.9 | | | | | $ | 1,161.6 | | | | | $ | 1,763.6 | | | | | $ | 1,505.6 | | | | | $ | 1,148.9 | | |
Selling and marketing expenses
|
| | | | (956.8) | | | | | | (754.3) | | | | | | (1,107.6) | | | | | | (962.6) | | | | | | (733.2) | | |
Administrative and other expenses
|
| | | | (392.2) | | | | | | (299.8) | | | | | | (415.1) | | | | | | (364.4) | | | | | | (277.3) | | |
Impairment losses
|
| | | | (4.6) | | | | | | (0.9) | | | | | | (201.7) | | | | | | (0.7) | | | | | | (20.5) | | |
Other operating income
|
| | | | 3.3 | | | | | | 2.2 | | | | | | 11.4 | | | | | | 9.0 | | | | | | 7.2 | | |
Operating profit
|
| | | $ | 242.6 | | | | | $ | 108.7 | | | | | $ | 50.6 | | | | | $ | 186.9 | | | | | $ | 125.1 | | |
Finance income
|
| | | | 4.5 | | | | | | 2.1 | | | | | | 3.3 | | | | | | 2.3 | | | | | | 1.6 | | |
Finance cost (2)
|
| | | | (296.6) | | | | | | (168.5) | | | | | | (236.5) | | | | | | (279.0) | | | | | | (274.1) | | |
Net finance cost
|
| | | $ | (292.1) | | | | | $ | (166.4) | | | | | $ | (233.2) | | | | | $ | (276.7) | | | | | $ | (272.5) | | |
Loss before tax
|
| | | $ | (49.5) | | | | | $ | (57.7) | | | | | $ | (182.6) | | | | | $ | (89.8) | | | | | $ | (147.4) | | |
Income tax expense
|
| | | | (64.4) | | | | | | (24.9) | | | | | | (48.3) | | | | | | (34.7) | | | | | | (26.2) | | |
Loss from continuing operations
|
| | | $ | (113.9) | | | | | $ | (82.6) | | | | | $ | (230.9) | | | | | $ | (124.5) | | | | | $ | (173.6) | | |
Loss from discontinued operations, net of tax
|
| | | | — | | | | | | (21.8) | | | | | | (21.8) | | | | | | (1.8) | | | | | | (63.6) | | |
Net loss
|
| | | $ | (113.9) | | | | | $ | (104.4) | | | | | $ | (252.7) | | | | | $ | (126.3) | | | | | $ | (237.2) | | |
Loss attributable to: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Equity holders of the company
|
| | | $ | (115.6) | | | | | $ | (104.4) | | | | | $ | (252.7) | | | | | $ | (126.3) | | | | | $ | (237.2) | | |
Non-controlling interests
|
| | | $ | 1.7 | | | | | $ | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |
For the Nine Months Ended September 30,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
| | |
($ in millions)
|
| |||||||||
Channel Revenues | | | | | | | | | | | | | |
Wholesale
|
| | | $ | 2,051.1 | | | | | $ | 1,710.4 | | |
DTC
|
| | | | 1,002.3 | | | | | | 639.7 | | |
E-Commerce
|
| | | | 445.4 | | | | | | 303.4 | | |
Retail
|
| | | | 556.9 | | | | | | 336.2 | | |
Total
|
| | | $ | 3,053.4 | | | | | $ | 2,350.1 | | |
Geographic Revenues | | | | | | | | | | | | | |
EMEA
|
| | | $ | 998.5 | | | | | $ | 814.6 | | |
Americas
|
| | | | 1,226.4 | | | | | | 1,027.6 | | |
Greater China (1)
|
| | | | 593.0 | | | | | | 353.8 | | |
Asia Pacific (2)
|
| | | | 235.4 | | | | | | 154.1 | | |
Total
|
| | | $ | 3,053.4 | | | | | $ | 2,350.1 | | |
| | |
For the Year Ended
December 31 |
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
($ in millions)
|
| |||||||||
Channel Revenues | | | | | | | | | | | | | |
Wholesale
|
| | | $ | 2,502.7 | | | | | $ | 2,236.3 | | |
DTC
|
| | | | 1,046.1 | | | | | | 830.2 | | |
E-Commerce
|
| | | | 513.8 | | | | | | 404.4 | | |
Retail
|
| | | | 532.3 | | | | | | 425.8 | | |
Total
|
| | | $ | 3,548.8 | | | | | $ | 3,066.5 | | |
Geographic Revenues | | | | | | | | | | | | | |
EMEA
|
| | | $ | 1,270.7 | | | | | $ | 1,225.6 | | |
Americas
|
| | | | 1,504.4 | | | | | | 1,253.0 | | |
Greater China (1)
|
| | | | 523.8 | | | | | | 372.9 | | |
Asia Pacific (2)
|
| | | | 249.9 | | | | | | 215.0 | | |
Total
|
| | | $ | 3,548.8 | | | | | $ | 3,066.5 | | |
| | |
For the Year Ended December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
| | |
($ in millions)
|
| |||||||||
Channel Revenues | | | | | | | | | | | | | |
Wholesale
|
| | | $ | 2,236.3 | | | | | $ | 1,916.3 | | |
DTC
|
| | | | 830.2 | | | | | | 530.0 | | |
E-Commerce
|
| | | | 404.4 | | | | | | 273.5 | | |
Retail
|
| | | | 425.8 | | | | | | 256.6 | | |
Total
|
| | | $ | 3,066.5 | | | | | $ | 2,446.3 | | |
Geographic Revenues | | | | | | | | | | | | | |
EMEA
|
| | | $ | 1,225.6 | | | | | $ | 1,080.4 | | |
Americas
|
| | | | 1,253.0 | | | | | | 984.0 | | |
Greater China (1)
|
| | | | 372.9 | | | | | | 202.3 | | |
Asia Pacific (2)
|
| | | | 215.0 | | | | | | 179.6 | | |
Total
|
| | | $ | 3,066.5 | | | | | $ | 2,446.3 | | |
| | |
For the Nine Months
Ended September 30, |
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
| | |
($ in millions)
|
| |||||||||
Technical Apparel
|
| | | $ | 1,042.7 | | | | | $ | 658.8 | | |
Outdoor Performance
|
| | | | 1,144.4 | | | | | | 902.8 | | |
Ball & Racquet Sports
|
| | | | 866.3 | | | | | | 788.5 | | |
Total
|
| | | $ | 3,053.4 | | | | | $ | 2,350.1 | | |
| | |
For the Nine Months
Ended September 30, |
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
| | |
($ in millions)
|
| |||||||||
Technical Apparel (2)
|
| | | $ | 186.0 | | | | | $ | 71.3 | | |
Outdoor Performance (3)
|
| | | | 103.2 | | | | | | 46.9 | | |
Ball & Racquet Sports (4)
|
| | | | 55.6 | | | | | | 64.2 | | |
| | |
For the Nine Months
Ended September 30, |
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
| | |
($ in millions)
|
| |||||||||
Arc’teryx
|
| | | $ | 941.2 | | | | | $ | 569.4 | | |
Peak Performance
|
| | | | 101.5 | | | | | | 89.3 | | |
Total
|
| | | $ | 1,042.7 | | | | | $ | 658.8 | | |
| | |
For the Nine Months
Ended September 30, |
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Store count (1)
|
| | | | 179 | | | | | | 167 | | |
Comparable sales growth (2)
|
| | | | 70.3% | | | | | | 31.9% | | |
| | |
For the Nine Months
Ended September 30, |
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
| | |
($ in millions)
|
| |||||||||
Channel Revenues | | | | | | | | | | | | | |
Wholesale
|
| | | $ | 386.0 | | | | | $ | 266.0 | | |
DTC
|
| | | | 656.7 | | | | | | 392.8 | | |
Total
|
| | | $ | 1,042.7 | | | | | $ | 658.8 | | |
| | |
For the Nine Months
Ended September 30, |
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
| | |
($ in millions)
|
| |||||||||
Salomon
|
| | | $ | 949.3 | | | | | $ | 705.5 | | |
Atomic
|
| | | | 160.7 | | | | | | 156.9 | | |
Other (1)
|
| | | | 34.3 | | | | | | 40.4 | | |
Total
|
| | | $ | 1,144.4 | | | | | $ | 902.8 | | |
| | |
For the Nine Months
Ended September 30, |
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
| | |
($ in millions)
|
| |||||||||
Channel Revenues | | | | | | | | | | | | | |
Wholesale
|
| | | $ | 916.9 | | | | | $ | 748.1 | | |
DTC
|
| | | | 227.5 | | | | | | 154.7 | | |
Total
|
| | | $ | 1,144.4 | | | | | $ | 902.8 | | |
| | |
For the Nine Months
Ended September 30, |
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
| | |
($ in millions)
|
| |||||||||
Channel Revenues
|
| | | | | | | | | | | | |
Wholesale
|
| | | $ | 748.2 | | | | | $ | 696.3 | | |
DTC
|
| | | | 118.1 | | | | | | 92.2 | | |
Total
|
| | | $ | 866.3 | | | | | $ | 788.5 | | |
| | |
For the Year Ended December 31,
|
| |||||||||||||||
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
| | |
($ in millions)
|
| |||||||||||||||
Technical Apparel
|
| | | $ | 1,095.5 | | | | | $ | 950.7 | | | | | $ | 685.4 | | |
Outdoor Performance
|
| | | | 1,416.5 | | | | | | 1,235.7 | | | | | | 1,091.6 | | |
Ball & Racquet Sports
|
| | | | 1,036.7 | | | | | | 880.1 | | | | | | 669.3 | | |
Total
|
| | | $ | 3,548.8 | | | | | $ | 3,066.5 | | | | | $ | 2,446.3 | | |
| | |
For the Year Ended December 31,
|
| |||||||||||||||
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
| | |
($ in millions)
|
| |||||||||||||||
Technical Apparel (2)
|
| | | $ | 171.4 | | | | | $ | 164.2 | | | | | $ | 117.2 | | |
Outdoor Performance (3)
|
| | | | 117.6 | | | | | | 91.7 | | | | | | 81.8 | | |
Ball & Racquet Sports (4)
|
| | | | 60.9 | | | | | | 57.2 | | | | | | 31.7 | | |
| | |
For the Year Ended December 31,
|
| |||||||||||||||
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
| | |
($ in millions)
|
| |||||||||||||||
Arc’teryx
|
| | | $ | 952.6 | | | | | $ | 783.1 | | | | | $ | 547.7 | | |
Peak Performance
|
| | | | 142.9 | | | | | | 167.6 | | | | | | 137.7 | | |
Total
|
| | | $ | 1,095.5 | | | | | $ | 950.7 | | | | | $ | 685.4 | | |
| | |
For the Year Ended December 31,
|
| |||||||||||||||
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
Store count (1)
|
| | | | 172 | | | | | | 167 | | | | | | 153 | | |
Comparable sales growth (2)
|
| | | | 33.4% | | | | | | 50.2% | | | | | | — | | |
| | |
For the Year Ended December 31,
|
| |||||||||||||||
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
| | |
($ in millions)
|
| |||||||||||||||
Channel Revenues | | | | | | | | | | | | | | | | | | | |
Wholesale
|
| | | $ | 416.0 | | | | | $ | 421.8 | | | | | $ | 374.8 | | |
DTC
|
| | | | 679.5 | | | | | | 528.9 | | | | | | 310.6 | | |
Total
|
| | | $ | 1,095.5 | | | | | $ | 950.7 | | | | | $ | 685.4 | | |
| | |
For the Year Ended December 31,
|
| |||||||||||||||
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
| | |
($ in millions)
|
| |||||||||||||||
Salomon
|
| | | $ | 1,073.5 | | | | | $ | 961.2 | | | | | $ | 852.1 | | |
Atomic
|
| | | | 286.0 | | | | | | 218.5 | | | | | | 194.6 | | |
Other (1)
|
| | | | 57.0 | | | | | | 56.0 | | | | | | 44.9 | | |
Total
|
| | | $ | 1,416.5 | | | | | $ | 1,235.7 | | | | | $ | 1,091.6 | | |
| | |
For the Year Ended December 31,
|
| |||||||||||||||
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
| | |
($ in millions)
|
| |||||||||||||||
Channel Revenues | | | | | | | | | | | | | | | | | | | |
Wholesale
|
| | | $ | 1,178.4 | | | | | $ | 1,028.0 | | | | | $ | 928.8 | | |
DTC
|
| | | | 238.1 | | | | | | 207.7 | | | | | | 162.8 | | |
Total
|
| | | $ | 1,416.5 | | | | | $ | 1,235.7 | | | | | $ | 1,091.6 | | |
| | |
For the Year Ended December 31,
|
| |||||||||||||||
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
| | |
($ in millions)
|
| |||||||||||||||
Channel Revenues | | | | | | | | | | | | | | | | | | | |
Wholesale
|
| | | $ | 908.3 | | | | | $ | 786.6 | | | | | $ | 612.6 | | |
DTC
|
| | | | 128.5 | | | | | | 93.5 | | | | | | 56.6 | | |
Total
|
| | | $ | 1,036.7 | | | | | $ | 880.1 | | | | | $ | 669.3 | | |
| | |
For the Nine Months
Ended September 30, |
| |
For the Year Ended December 31,
|
| ||||||||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
2022
|
| |
2021
|
| |
2020
|
| |||||||||||||||
| | |
($ in millions)
|
| |||||||||||||||||||||||||||
Revenue | | | | $ | 3,053.4 | | | | | $ | 2,350.1 | | | | | $ | 3,548.8 | | | | | $ | 3,066.5 | | | | | $ | 2,446.3 | | |
Net loss
|
| | | $ | (113.9) | | | | | $ | (104.4) | | | | | $ | (252.7) | | | | | $ | (126.3) | | | | | $ | (237.2) | | |
Income tax expense (1)
|
| | | | 64.4 | | | | | | 25.0 | | | | | | 48.5 | | | | | | 31.9 | | | | | | 14.8 | | |
Finance cost (2)
|
| | | | 296.6 | | | | | | 168.0 | | | | | | 236.0 | | | | | | 279.3 | | | | | | 275.5 | | |
Depreciation and amortization (3)
|
| | | | 158.5 | | | | | | 147.7 | | | | | | 197.0 | | | | | | 206.1 | | | | | | 230.1 | | |
Finance income (4)
|
| | | | (4.5) | | | | | | (2.1) | | | | | | (3.3) | | | | | | (2.3) | | | | | | (1.6) | | |
EBITDA | | | | $ | 401.1 | | | | | $ | 234.2 | | | | | $ | 225.5 | | | | | $ | 388.7 | | | | | $ | 281.6 | | |
Loss from discontinued operations (5)
|
| | | | — | | | | | | 18.3 | | | | | | 19.4 | | | | | | (6.1) | | | | | | 23.4 | | |
Restructuring expenses (6)
|
| | | | 2.3 | | | | | | 5.5 | | | | | | 5.8 | | | | | | 33.6 | | | | | | 11.0 | | |
Impairment losses on goodwill and intangible assets (7)
|
| | | | — | | | | | | — | | | | | | 198.1 | | | | | | — | | | | | | — | | |
Expenses related to M&A activities (8)
|
| | | | 18.7 | | | | | | — | | | | | | 0.3 | | | | | | 0.6 | | | | | | (4.7) | | |
Expenses related to certain legal
proceedings (9) |
| | | | — | | | | | | 3.9 | | | | | | 3.9 | | | | | | — | | | | | | — | | |
Share-based payments (10)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Adjusted EBITDA
|
| | | $ | 422.1 | | | | | $ | 261.8 | | | | | $ | 453.0 | | | | | $ | 416.8 | | | | | $ | 311.4 | | |
Net loss margin
|
| | | | (3.7)% | | | | | | (4.4)% | | | | | | (7.1)% | | | | | | (4.1)% | | | | | | (9.7)% | | |
Adjusted EBITDA Margin
|
| | | | 13.8% | | | | | | 11.1% | | | | | | 12.8% | | | | | | 13.6% | | | | | | 12.7% | | |
| | |
For the Nine Months
Ended September 30, |
| |
For the Year Ended December 31,
|
| ||||||||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
2022
|
| |
2021
|
| |
2020
|
| |||||||||||||||
Net loss
|
| | | $ | (113.9) | | | | | $ | (104.4) | | | | | $ | (252.7) | | | | | $ | (126.3) | | | | | $ | (237.2) | | |
Loss from discontinued operations
|
| | | | — | | | | | | 21.8 | | | | | | 21.6 | | | | | | 4.6 | | | | | | 75.0 | | |
Restructuring expenses (1)
|
| | | | 2.3 | | | | | | 5.5 | | | | | | 5.8 | | | | | | 33.6 | | | | | | 11.0 | | |
Impairment losses on goodwill and intangible
assets (2) |
| | | | — | | | | | | — | | | | | | 198.1 | | | | | | — | | | | | | — | | |
Expenses related to M&A activities (3)
|
| | | | 18.7 | | | | | | — | | | | | | 0.3 | | | | | | 0.6 | | | | | | (4.7) | | |
Expenses related to certain legal proceedings (4)
|
| | | | — | | | | | | 3.9 | | | | | | 3.9 | | | | | | — | | | | | | — | | |
Share-based payments (5)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Income tax expense (6)
|
| | | | (1.3) | | | | | | (2.2) | | | | | | (6.9) | | | | | | (11.2) | | | | | | (14.2) | | |
Adjusted Net Income
|
| | | $ | (94.2) | | | | | $ | (75.5) | | | | | $ | (29.9) | | | | | $ | (98.7) | | | | | $ | (170.0) | | |
| | |
For the Nine Months
Ended September 30, |
| |
For the Year Ended
December 31, |
| ||||||||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
2022
|
| |
2021
|
| |
2020
|
| |||||||||||||||
Loss from discontinued operations
|
| | | | — | | | | | | 0.1 | | | | | | 0.2 | | | | | | (2.8) | | | | | | (11.4) | | |
Restructuring expenses
|
| | | | (0.5) | | | | | | (1.4) | | | | | | (1.5) | | | | | | (8.4) | | | | | | (2.8) | | |
Impairment losses on goodwill and intangible assets
|
| | | | — | | | | | | — | | | | | | (4.7) | | | | | | — | | | | | | — | | |
Expenses related to M&A activities
|
| | | | (0.8) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Expenses related to certain legal proceedings
|
| | | | — | | | | | | (0.9) | | | | | | (0.9) | | | | | | — | | | | | | — | | |
Share-based payments
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total income tax expense
|
| | | | (1.3) | | | | | | (2.2) | | | | | $ | (6.9) | | | | | $ | (11.2) | | | | | $ | (14.2) | | |
| | |
Three Months Ended
|
| |||||||||||||||||||||||||||||||||||||||
| | |
March 31,
2022 |
| |
June 30,
2022 |
| |
Sept. 30,
2022 |
| |
Dec. 31,
2022 |
| |
March 31,
2023 |
| |
June 30,
2023 |
| |
Sept. 30,
2023 |
| |||||||||||||||||||||
| | |
($ in millions)
|
| |||||||||||||||||||||||||||||||||||||||
Revenue
|
| | | $ | 809.2 | | | | | $ | 693.5 | | | | | $ | 847.4 | | | | | $ | 1,198.8 | | | | | $ | 1,050.3 | | | | | $ | 856.8 | | | | | $ | 1,146.3 | | |
Gross margin
|
| | | | 49.5% | | | | | | 47.4% | | | | | | 51.0% | | | | | | 50.2% | | | | | | 52.8% | | | | | | 53.3% | | | | | | 50.7% | | |
Net income (loss)
|
| | | $ | (29.0) | | | | | $ | (73.1) | | | | | $ | (2.3) | | | | | $ | (148.3) | | | | | $ | 18.9 | | | | | $ | (96.9) | | | | | $ | (35.9) | | |
Non-IFRS Financial Measures | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Adjusted EBITDA
|
| | | $ | 104.6 | | | | | $ | 39.5 | | | | | $ | 117.7 | | | | | $ | 191.2 | | | | | $ | 182.5 | | | | | $ | 62.7 | | | | | $ | 176.9 | | |
Adjusted Net Income
|
| | | $ | (14.8) | | | | | $ | (58.9) | | | | | $ | (1.7) | | | | | $ | 45.5 | | | | | $ | 19.0 | | | | | $ | (94.2) | | | | | $ | (19.1) | | |
Segment Information | | | | | | | | | |||||||||||||||||||||||||||||||||||
Segment Revenue | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
Technical Apparel
|
| | | $ | 261.3 | | | | | $ | 169.8 | | | | | $ | 227.7 | | | | | $ | 436.7 | | | | | $ | 355.2 | | | | | $ | 303.0 | | | | | $ | 384.6 | | |
Outdoor Performance
|
| | | $ | 263.4 | | | | | $ | 246.5 | | | | | $ | 392.9 | | | | | $ | 513.8 | | | | | $ | 377.5 | | | | | $ | 273.6 | | | | | $ | 493.2 | | |
Ball & Racquet Sports
|
| | | $ | 284.5 | | | | | $ | 277.2 | | | | | $ | 226.8 | | | | | $ | 248.3 | | | | | $ | 317.6 | | | | | $ | 280.2 | | | | | $ | 268.5 | | |
Segment Adjusted Operating Profit
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
Technical Apparel
|
| | | $ | 57.0 | | | | | $ | (10.7) | | | | | $ | 25.0 | | | | | $ | 100.1 | | | | | $ | 83.1 | | | | | $ | 39.6 | | | | | $ | 63.3 | | |
Outdoor Performance
|
| | | $ | (14.2) | | | | | $ | (6.4) | | | | | $ | 67.6 | | | | | $ | 70.7 | | | | | $ | 31.1 | | | | | $ | (16.2) | | | | | $ | 88.3 | | |
Ball & Racquet Sports
|
| | | $ | 36.2 | | | | | $ | 29.4 | | | | | $ | (1.5) | | | | | $ | (3.3) | | | | | $ | 45.8 | | | | | $ | 7.5 | | | | | $ | 2.4 | | |
| | |
Three Months Ended
|
| |||||||||||||||||||||||||||||||||||||||
| | |
March 31,
2022 |
| |
June 30,
2022 |
| |
Sept. 30,
2022 |
| |
Dec. 31,
2022 |
| |
March 31,
2023 |
| |
June 30,
2023 |
| |
Sept. 30,
2023 |
| |||||||||||||||||||||
| | |
($ in millions)
|
| |||||||||||||||||||||||||||||||||||||||
Net income (loss)
|
| | | $ | (29.0) | | | | | $ | (73.1) | | | | | $ | (2.3) | | | | | $ | (148.3) | | | | | $ | 18.9 | | | | | $ | (96.9) | | | | | $ | (35.9) | | |
Income tax expense (1)
|
| | | | 11.7 | | | | | | (3.7) | | | | | | 17.0 | | | | | | 23.6 | | | | | | 26.6 | | | | | | 5.3 | | | | | | 32.6 | | |
Finance cost (2)
|
| | | | 57.6 | | | | | | 55.0 | | | | | | 55.3 | | | | | | 68.1 | | | | | | 86.1 | | | | | | 101.1 | | | | | | 109.4 | | |
Depreciation and amortization expenses (3)
|
| | | | 49.7 | | | | | | 50.4 | | | | | | 47.6 | | | | | | 49.1 | | | | | | 52.0 | | | | | | 52.3 | | | | | | 54.1 | | |
Finance income (4)
|
| | | | (0.7) | | | | | | (0.9) | | | | | | (0.5) | | | | | | (1.3) | | | | | | (1.3) | | | | | | (1.8) | | | | | | (1.4) | | |
Loss from discontinued operations (5)
|
| | | | 9.5 | | | | | | 8.3 | | | | | | 0.4 | | | | | | 1.2 | | | | | | — | | | | | | — | | | | | | — | | |
Restructuring expenses (6)
|
| | | | 5.8 | | | | | | (0.4) | | | | | | 0.1 | | | | | | 0.3 | | | | | | — | | | | | | — | | | | | | 2.3 | | |
Impairment losses on goodwill and intangible assets (7)
|
| | | | — | | | | | | — | | | | | | — | | | | | | 198.1 | | | | | | — | | | | | | — | | | | | | — | | |
Expenses related to M&A activities (8)
|
| | | | — | | | | | | — | | | | | | — | | | | | | 0.3 | | | | | | 0.2 | | | | | | 2.7 | | | | | | 15.8 | | |
Expenses related to certain legal proceedings (9)
|
| | | | — | | | | | | 3.9 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Share-based payments (10)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Adjusted EBITDA
|
| | | $ | 104.6 | | | | | $ | 39.5 | | | | | $ | 117.7 | | | | | $ | 191.2 | | | | | $ | 182.5 | | | | | $ | 62.7 | | | | | $ | 176.9 | | |
| | |
Three Months Ended
|
| |||||||||||||||||||||||||||||||||||||||
| | |
March 31,
2022 |
| |
June 30,
2022 |
| |
Sept. 30,
2022 |
| |
Dec. 31,
2022 |
| |
March 31,
2023 |
| |
June 30,
2023 |
| |
Sept. 30
2023 |
| |||||||||||||||||||||
| | |
($ in millions)
|
| |||||||||||||||||||||||||||||||||||||||
Net income (loss)
|
| | | $ | (29.0) | | | | | $ | (73.1) | | | | | $ | (2.3) | | | | | $ | (148.3) | | | | | $ | 18.9 | | | | | $ | (96.9) | | | | | $ | (35.9) | | |
Loss from discontinued operations
|
| | | | 9.9 | | | | | | 11.4 | | | | | | 0.5 | | | | | | (0.1) | | | | | | — | | | | | | — | | | | | | — | | |
Restructuring expenses (1)
|
| | | | 5.8 | | | | | | (0.4) | | | | | | 0.1 | | | | | | 0.3 | | | | | | — | | | | | | — | | | | | | 2.3 | | |
Impairment losses on goodwill and intangible assets (2)
|
| | | | — | | | | | | — | | | | | | — | | | | | | 198.1 | | | | | | — | | | | | | — | | | | | | — | | |
Expenses related to M&A activities (3)
|
| | | | — | | | | | | — | | | | | | — | | | | | | 0.3 | | | | | | 0.2 | | | | | | 2.7 | | | | | | 15.8 | | |
Expenses related to certain legal proceedings (4)
|
| | | | — | | | | | | 3.9 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Share-based payments (5)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Income tax expense (6)
|
| | | | (1.4) | | | | | | (0.8) | | | | | | (0.0) | | | | | | (4.8) | | | | | | — | | | | | | — | | | | | | (1.3) | | |
Adjusted Net Income
|
| | | $ | (14.8) | | | | | $ | (58.9) | | | | | $ | (1.7) | | | | | $ | 45.5 | | | | | $ | 19.0 | | | | | $ | (94.2) | | | | | | (19.1) | | |
| | |
Three Months Ended
|
| |||||||||||||||||||||||||||||||||||||||
| | |
March 31,
2022 |
| |
June 30,
2022 |
| |
Sept. 30,
2022 |
| |
Dec. 31,
2022 |
| |
March 31,
2023 |
| |
June 30,
2023 |
| |
Sept. 30,
2023 |
| |||||||||||||||||||||
| | |
($ in millions)
|
| |||||||||||||||||||||||||||||||||||||||
Loss from discontinued operations
|
| | | $ | 0.0 | | | | | $ | 0.0 | | | | | $ | (0.0) | | | | | $ | 0.1 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Restructuring expenses
|
| | | | (1.4) | | | | | | 0.1 | | | | | | (0.0) | | | | | | (0.1) | | | | | | — | | | | | | — | | | | | | (0.5) | | |
Impairment losses on goodwill and intangible assets
|
| | | | — | | | | | | — | | | | | | — | | | | | | (4.7) | | | | | | — | | | | | | — | | | | | | — | | |
Expenses related to M&A activities
|
| | | | — | | | | | | — | | | | | | — | | | | | | (0.1) | | | | | | — | | | | | | — | | | | | | (0.8) | | |
Expenses related to certain legal proceedings
|
| | | | — | | | | | | (0.9) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Share-based payments
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total income tax expense
|
| | | $ | (1.4) | | | | | $ | (0.8) | | | | | $ | (0.0) | | | | | $ | (4.8) | | | | | $ | — | | | | | $ | — | | | | | $ | (1.3) | | |
| | |
For the Nine Months
Ended September 30, |
| |
For the Year Ended December 31,
|
| ||||||||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
Restated
2022 |
| |
Restated
2021 |
| |
Restated
2020 |
| |||||||||||||||
| | |
($ in millions)
|
| |||||||||||||||||||||||||||
Total net cash flows (used in)/from operating activities
|
| | | $ | (106.1) | | | | | $ | (179.7) | | | | | $ | (91.7) | | | | | $ | 268.0 | | | | | $ | 297.9 | | |
Net cash flow (used in)/from investing activities
|
| | | $ | (95.6) | | | | | $ | (82.4) | | | | | $ | (118.6) | | | | | $ | 295.4 | | | | | $ | (106.7) | | |
Net cash flow from/(used in) financing activities
|
| | | $ | 97.3 | | | | | $ | 47.8 | | | | | $ | 81.1 | | | | | $ | (369.7) | | | | | $ | (165.3) | | |
| | |
Payments Due by Period
|
| |||||||||||||||||||||||||||
Contractual Obligations and Commitments
|
| |
Total
|
| |
Less than 1
year |
| |
1–3 years
|
| |
3–5 years
|
| |
More than 5
years |
| |||||||||||||||
| | |
($ in millions)
|
| |||||||||||||||||||||||||||
Lease liabilities
|
| | | $ | 196.5 | | | | | $ | 63.5 | | | | | $ | 90.2 | | | | | $ | 22.5 | | | | | $ | 20.3 | | |
Loans from financial institutions
|
| | | | 2,000.5 | | | | | | 208.3 | | | | | | — | | | | | | 1,792.2 | | | | | | — | | |
Loans from related parties (1)
|
| | | | 4,039.0 | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,039.0 | | |
Accounts payable
|
| | | | 435.6 | | | | | | 435.6 | | | | | | — | | | | | | — | | | | | | — | | |
Other commitments (2)
|
| | | | 245.3 | | | | | | 65.8 | | | | | | 74.7 | | | | | | 60.9 | | | | | | 43.9 | | |
Total
|
| | | $ | 6,916.9 | | | | | $ | 773.2 | | | | | $ | 164.9 | | | | | $ | 1,875.6 | | | | | $ | 4,103.2 | | |
|
![]() |
| |
![]() |
|
|
Courtney Dauwalter smashes ultramarathon world records
wearing Salomon shoes, apparel and packs |
| |
Marta Kostyuk takes the court at Roland-Garros,
playing head-to-toe in Wilson |
|
|
![]() |
| |
![]() |
|
|
Pro freeskier, Chris Benchetler, is protected from the elements
in his Arc’teryx jacket |
| |
Winning her 88th World Cup race in 2023, Mikaela Shiffrin has the record for most Alpine World Cup victories in history
|
|
|
Technical Apparel
|
| | |
Outdoor Performance
|
| | |
Ball & Racquet Sports
|
| |||
|
![]() ![]() |
| | |
![]() ![]() ![]() ![]() |
| | |
![]() |
| |||
|
![]() |
| |
![]() |
| ||||||||
|
![]() |
| |
![]() |
|
| | | |
![]() |
| |
![]() |
| |
![]() |
|
|
Founded
|
| |
1989
|
| |
1947
|
| |
1914
|
|
|
Purpose
|
| |
Lead the world in snow, trail and climb products for the mountain athlete
|
| |
We exist to unleash the best in people through mountain sports
|
| |
Empower every human to live life like an athlete
|
|
|
Activities
|
| |
Climbing, hiking, mountaineering, skiing, snowboarding
|
| |
Trail running, road running, hiking, snowboarding, alpine skiing, Nordic skiing
|
| |
Racquet sports, baseball, softball, football, basketball, volleyball, golf
|
|
|
Key Product
|
| |
Performance Outerwear
|
| |
Running Shoes
|
| |
Tennis Racket
|
|
|
Key Brand Attributes
|
| |
Delivering leading mountain outerwear designed for the point of extreme need
|
| |
Global leader in footwear and winter sports equipment, creating a 365-day, year-round brand fueled by innovation
|
| |
Comprehensive sports hardgoods manufacturer that delivers consistent growth and performance
|
|
|
Geographic Revenue Mix by Brand
(for 2022 and the nine months ended September 30, 2023 and 2022) |
| |
![]() |
| |
![]() |
| |
![]() |
|
Arc'teryx Revenue by Geography
Nine months ended September 30, |
| |
Salomon Revenue by Geography
Nine months ended September 30, |
| |
Wilson Sporting Goods Revenue by Geography
Nine months ended September 30, |
| |||||||||||||||||||||||||||||||||
| | |
2023
|
| |
2022
|
| | | | |
2023
|
| |
2022
|
| | | | |
2023
|
| |
2022
|
| |||||||||||||||
EMEA
|
| |
$110.2
|
| | | $ | 71.0 | | | | EMEA | | | | $ | 529.6 | | | | | $ | 403.3 | | | | EMEA | | | | $ | 153.5 | | | | | $ | 152.1 | | |
Americas
|
| |
295.2
|
| | | | 171.0 | | | | Americas | | | | | 249.1 | | | | | | 220.0 | | | | Americas | | | | | 603.7 | | | | | | 547.0 | | |
Greater China
|
| |
452.6
|
| | | | 279.8 | | | |
Greater China
|
| | | | 91.2 | | | | | | 34.0 | | | | Greater China | | | | | 45.0 | | | | | | 36.3 | | |
Asia Pacific
|
| |
83.3
|
| | | | 47.6 | | | | Asia Pacific | | | | | 79.5 | | | | | | 47.9 | | | | Asia Pacific | | | | | 64.1 | | | | | | 53.1 | | |
Total | | |
$941.2
|
| | | $ | 569.5 | | | | Total | | | | $ | 949.3 | | | | | $ | 705.2 | | | | Total | | | | $ | 866.3 | | | | | $ | 788.5 | | |
| Revenue | | | Gross Profit Margin | | | Net Income / (Loss) | | | Adjusted EBITDA | |
|
![]() |
| |
![]() |
| |
![]() |
| |
![]() |
|
|
2022 Revenue by Geography
|
| |
2022 Revenue by Quarter
|
|
| | | | | |
|
![]() |
| |
![]() |
|
|
![]() |
| ||||||
| | | ||||||
|
Alpha SV Jacket
|
| |
Vapor Harness
|
| |
Norvan SL
|
|
| | | | | | | | |
|
![]() |
| |
![]() |
| |
![]() |
|
| | | | | | | | |
|
The Alpha SV disrupted the industry and continues to drive innovation with game-changing design-elements like dramatically reduced seam size and laminated pockets, challenging convention and raising the bar in outdoor apparel construction. Complex patterns and articulation provide a three-dimensional fit, delivering protection, range of motion, and streamlined fit without tension or adding unnecessary material.
|
| |
The Vapor is an anatomically shaped, 360º thermo-moulded climbing harness. Its heat-moulded swami and leg loops allow for reduced padding and bulk, increasing comfort and performance and setting the standard in climb. The Vapor introduced the idea of dynamically-designed performance product for Arc’teryx, something that has extended from Vapor into everything from harnesses to jackets to gloves.
|
| |
One of the lightest trail shoes on the market, this silhouette serves an athlete looking for weightless, supportive, confident durability. The highly abrasion-resistant Matryx® Micro, knit collar and the surefooted Vibram® Megagrip™ outsole’s LITEBASE technology delivers durable performance while shedding as many grams as possible.
|
|
| | | | | | | | |
|
![]() |
| ||||||
| | | | | | | | |
|
Sensifit
|
| |
Contagrip
|
| |
Quicklace
|
|
| | | | | | | | |
|
![]() |
| |
![]() |
| |
![]() |
|
| | | | | | | | |
|
Sensifit footwear technology is designed to cradle the foot from the midsole to the lacing system, providing a secure, snug, and virtually customized fit all around the foot.
|
| |
Contagrip uses a proprietary traction technology that is a combination of rubber outsole compounds and a lug profiles designed to provide superior traction and grip across all terrain.
|
| |
The patented closure system for fast and easy fit adjustment on the fly. The original dynamic shoe lacing system continues to be a leader in the industry in low weight, durability and repairability.
|
|
|
![]() |
| ||||||
| | | | | | | | |
|
Extended Range Tech
|
| |
Blade Racket
|
| |
Limitless Mini Skirt
|
|
| | | | | | | | |
|
![]() |
| |
![]() |
| |
![]() |
|
| | | | | | | | |
|
Advanced internal construction redistributes the weight of the ball, making the ball easier to shoot from long range
|
| |
Enhanced, firmer feel that increases stability and creates a more connected-to-the-ball feel
|
| |
Ventilating, quick-drying and ultra-breathable anti-odor fabric with compression undershort lined with multiple storage pockets
|
|
| | |
Athletic Apparel
|
| |
Athletic Footwear
|
| ||||||||||||||||||
| | |
2022
|
| |
’22−’27
CAGR |
| |
2022
|
| |
’22−’27
CAGR |
| ||||||||||||
| | |
($ in billions)
|
| |||||||||||||||||||||
North America
|
| | | $ | 104.5 | | | | | | 5.5% | | | | | $ | 48.5 | | | | | | 4.7% | | |
Greater China (1)
|
| | | $ | 22.7 | | | | | | 9.0% | | | | | $ | 30.3 | | | | | | 8.8% | | |
Asia Pacific (2)
|
| | | $ | 22.1 | | | | | | 8.6% | | | | | $ | 19.8 | | | | | | 9.2% | | |
EMEA
|
| | | $ | 46.4 | | | | | | 4.6% | | | | | $ | 29.5 | | | | | | 5.3% | | |
Rest of World
|
| | | $ | 24.0 | | | | | | 8.4% | | | | | $ | 24.0 | | | | | | 8.2% | | |
Total
|
| | | $ | 219.6 | | | | | | 6.4% | | | | | $ | 152.1 | | | | | | 6.8% | | |
|
![]() |
| |
![]() |
| |
![]() |
| |
![]() |
|
| | | | | | | | | | | |
|
Atom LT Hoody ($300)
|
| |
Alpha SV Jacket ($900)
|
| |
Acrux LT GTX Boot ($400)
|
| |
Bora 75 Backpack ($360)
|
|
|
![]() |
| |
![]() |
| |
![]() |
| |
![]() |
|
| | | | | | | | | | | |
|
S/LAB PULSAR 2 Trail Shoes ($180)
|
| |
Bonatti Trail Jacket ($180)
|
| |
Sportstyle XT-6 Shoe ($200)
|
| |
S/RACE GS Skis (€1150)
|
|
|
![]() |
| |
![]() |
| |
![]() |
| |
![]() |
|
| | | | | | | | | | | |
|
Pro Staff RF97 V14 Racket ($220)
|
| |
A2000 Infield Baseball Glove ($300)
|
| |
“The Duke” NFL Football ($150)
|
| |
Midtown Tennis Skirt ($70)
|
|
Location
|
| |
Principal Activity
|
| |
Leased or
Owned |
| |
Square
Feet |
| |||
Helsinki, Finland
|
| | Corporate Offices | | | Leased | | | | | 60,041 | | |
Vancouver, Canada
|
| | Administrative Office | | | Leased | | | | | 59,632 | | |
Metz-Tessy, France
|
| | Administrative Office | | | Owned | | | | | 356,446 | | |
Chicago, Illinois
|
| | Administrative Office | | | Leased | | | | | 87,386 | | |
Stockholm, Sweden
|
| | Administrative Office | | | Leased | | | | | 2,497 | | |
Altenmarkt, Austria
|
| | Administrative Office | | | Owned | | | | | 484,376 | | |
Krakow, Poland
|
| |
Shared Financial Services Center
|
| | Leased | | | | | 23,304 | | |
Hong Kong, China
|
| | Sourcing Office | | | Leased | | | | | 10,301 | | |
Taichung, Taiwan
|
| | Sourcing Office | | | Leased | | | | | 16,146 | | |
Kaohsiung, Taiwan
|
| | Sourcing Office | | | Leased | | | | | 1,184 | | |
Orastie, Romania
|
| | Manufacturing | | | Owned | | | | | 129,168 | | |
Location
|
| |
Principal Activity
|
| |
Leased or
Owned |
| |
Square
Feet |
| |||
Oradea, Romania
|
| | Manufacturing | | | Hybrid | | | | | 89,125 | | |
Oradea, Romania
|
| | Manufacturing | | | Owned | | | | | 45,208 | | |
Chepelare, Bulgaria
|
| | Manufacturing | | | Owned | | | | | 225,161 | | |
Asenovgrad, Bulgaria
|
| | Manufacturing | | | Owned | | | | | 204,514 | | |
Ada, Ohio
|
| | Manufacturing | | | Owned | | | | | 80,000 | | |
Hillsboro, Oregon
|
| | Manufacturing | | | Owned | | | | | 44,994 | | |
Moorabbin, Australia
|
| | Warehouse | | | Leased | | | | | 82,398 | | |
New Westminster, Canada
|
| | Warehouse | | | Leased | | | | | 243,610 | | |
Belleville, Canada
|
| | Warehouse | | | Leased | | | | | 149,996 | | |
Überherrn, Germany
|
| | Warehouse | | | Owned | | | | | 129,168 | | |
Saint Vulbas, France
|
| | Warehouse | | | Leased | | | | | 559,723 | | |
Ogden, Utah
|
| | Warehouse | | | Leased | | | | | 300,316 | | |
Mt. Juliet, Tennessee
|
| | Warehouse/Distribution Center | | | Leased | | | | | 575,000 | | |
Nashville, Tennessee
|
| | Warehouse/Distribution Center | | | Leased | | | | | 252,262 | | |
Nashville, Tennessee
|
| | Warehouse/Distribution Center | | | Owned | | | | | 299,993 | | |
Name
|
| |
Position
|
| |
Age
|
|
Jie (James) Zheng* | | | Chief Executive Officer and Director Nominee | | |
55
|
|
Andrew E. Page | | | Chief Financial Officer | | |
54
|
|
Michael Hauge Sørensen | | | Chief Operating Officer | | |
50
|
|
Wen-Chang (Victor) Chen | | | Chief Strategy Officer | | |
45
|
|
Stuart C. Haselden | | | Chief Executive Officer of Arc’teryx | | |
54
|
|
Franco Fogliato | | | President and Chief Executive Officer of Salomon | | |
54
|
|
Joseph Dudy | | | President and Chief Executive Officer of Wilson | | |
53
|
|
Mingwei Bi* | | | Director Nominee | | |
51
|
|
Shizhong Ding* | | | Director Nominee | | |
53
|
|
Bruno Sälzer* | | | Director Nominee | | |
66
|
|
Catherine (Trina) Spear* | | | Director Nominee | | |
40
|
|
Frank K. Tang | | | Director | | |
55
|
|
Tak Yan (Dennis) Tao | | | Director | | |
47
|
|
Carrie Teffner* | | | Director Nominee | | |
57
|
|
Dennis J. (Chip) Wilson* | | | Director Nominee | | |
68
|
|
Ling Xiong* | | | Director Nominee | | |
55
|
|
Kin Wah Stephen Yiu* | | | Director Nominee | | |
63
|
|
| | |
Shares Beneficially Owned Prior to the Offering
|
| |
Shares Beneficially Owned after the Offering
|
| | | | | | | ||||||||||||||||||||||||
Shareholder
|
| |
Ordinary
Shares |
| |
%
|
| |
% of
Total Voting Power Prior to the Offering |
| |
Ordinary
Shares |
| |
%
|
| |
% of
Total Voting Power After the Offering |
| | | | | | | ||||||||||||
5% or Greater Shareholders: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
ANTA Sports Products Limited (1)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
FountainVest Partners (2)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Anamered Investments Inc. (3)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Tencent Holdings Limited (4)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Executive Officers, Directors and Director Nominees:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Jie (James) Zheng
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Andrew E. Page
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Michael Hauge Sørensen
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Wen-Chang (Victor) Chen
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Stuart C. Haselden
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Franco Fogliato
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Joseph Dudy
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Mingwei Bi
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Shizhong Ding
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Bruno Sälzer
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Catherine (Trina) Spear
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Frank K. Tang
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Tak Yan (Dennis) Tao
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Carrie Teffner
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Dennis J. (Chip) Wilson(3)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Ling Xiong
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Kin Wah Stephen Yiu
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
All directors, director nominees and executive officers as a group
( persons) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
DELAWARE CORPORATE LAW
|
| |
CAYMAN ISLANDS CORPORATE LAW
|
|
|
Mergers and similar arrangements
|
| |||
| Under the Delaware General Corporation Law, with certain exceptions, a merger, consolidation, sale, lease or transfer of all or substantially all of the assets of a corporation must be approved by the board of directors and a majority of the outstanding shares entitled to vote thereon. A stockholder of a Delaware corporation participating in certain major corporate transactions may, under certain circumstances, be entitled to appraisal rights pursuant to which such stockholder may receive cash in the amount of the fair value of the shares held by such stockholder (as determined by a court) in lieu of the consideration such stockholder would otherwise receive in the transaction. The Delaware General Corporation Law also provides that a parent corporation, by resolution of its board of directors, may merge with any subsidiary, of which it owns at least 90.0% of each class of capital stock, without a vote by the stockholders of such subsidiary. Upon any such merger, dissenting stockholders of the subsidiary would have appraisal rights. | | |
The Companies Act permits mergers and consolidations between Cayman Islands companies and between Cayman Islands companies and non-Cayman Islands companies.
For these purposes, (a) “merger” means the merging of two or more constituent companies and the vesting of their undertaking, property and liabilities in one of such companies as the surviving company and (b) a “consolidation” means the combination of two or more constituent companies into a consolidated company and the vesting of the undertaking, property and liabilities of such companies in the consolidated company. In order to effect such a merger or consolidation, the directors of each constituent company must approve a written plan of merger or consolidation, which must then be authorized by (a) a special resolution of the shareholders of each constituent company; and (b) such other authorization, if any, as may be specified in such constituent company’s memorandum and articles of association. The plan must be filed with the Registrar of Companies of the Cayman Islands together with a declaration as to the solvency of the consolidated or surviving company, a list of the assets and liabilities of each constituent company and an undertaking that a copy of the certificate of merger or consolidation will be given to the members and creditors of each constituent company and that notification of the merger or consolidation will be published in the Cayman Islands Gazette. Court approval is not required for a merger or consolidation which is effected in compliance with these statutory procedures.
|
|
| | | | A merger between a Cayman parent company and its Cayman subsidiary or subsidiaries does not require authorization by a resolution of shareholders of that Cayman subsidiary if a copy of the plan of merger is given to every member of that Cayman subsidiary to be merged unless that member agrees otherwise. For this purpose, a company is a “parent” of a subsidiary if it holds issued shares that together represent at least ninety percent (90%) of the votes at a general | |
|
DELAWARE CORPORATE LAW
|
| |
CAYMAN ISLANDS CORPORATE LAW
|
|
| | | |
meeting of the subsidiary.
The consent of each holder of a fixed or floating security interest over a constituent company is required unless this requirement is waived by a court in the Cayman Islands.
Save in certain limited circumstances, a shareholder of a Cayman constituent company who dissents from the merger or consolidation is entitled to payment of the fair value of his shares (which, if not agreed between the parties, will be determined by the Cayman Islands court) upon dissenting to the merger or consolidation, provided the dissenting shareholder complies strictly with the procedures set out in the Companies Act. The exercise of dissenter rights will preclude the exercise by the dissenting shareholder of any other rights to which he or she might otherwise be entitled by virtue of holding shares, save for the right to seek relief on the grounds that the merger or consolidation is void or unlawful.
Separate from the statutory provisions relating to mergers and consolidations, the Companies Act also contains statutory provisions that facilitate the reconstruction and amalgamation of companies by way of schemes of arrangement, provided that the arrangement is approved by seventy-five per cent in value of the members or class of members, as the case may be, with whom the arrangement is to be made or a majority in number of each class of creditors with whom the arrangement is to be made, and who must in addition represent seventy-five per cent in value of each such class of creditors, as the case may be, that are present and voting either in person or by proxy at a meeting, or meetings, convened for that purpose. The convening of the meetings and subsequently the arrangement must be sanctioned by the Grand Court of the Cayman Islands. While a dissenting shareholder has the right to express to the court the view that the transaction ought not to be approved, the court can be expected to approve the arrangement if it determines that:
•
the statutory provisions as to the required majority vote have been met;
•
the shareholders have been fairly represented at the meeting in question and the statutory majority are acting bona fide without coercion of the minority to promote interests adverse to those of the class;
•
the arrangement is such that may be reasonably approved by an intelligent and honest man of
|
|
|
DELAWARE CORPORATE LAW
|
| |
CAYMAN ISLANDS CORPORATE LAW
|
|
| | | |
that class acting in respect of his interest; and
•
the arrangement is not one that would more properly be sanctioned under some other provision of the Companies Act.
The Companies Act also contains a statutory power of compulsory acquisition which may facilitate the “squeeze out” of a dissentient minority shareholder upon a tender offer. When a tender offer is made and accepted by holders of 90% of the shares affected within four months, the offeror may, within a two-month period commencing on the expiration of such four-month period, require the holders of the remaining shares to transfer such shares to the offeror on the terms of the offer. An objection can be made to the Grand Court of the Cayman Islands but this is unlikely to succeed in the case of an offer which has been so approved unless there is evidence of fraud, bad faith or collusion.
If an arrangement and reconstruction by way of scheme of arrangement is thus approved and sanctioned, or if a tender offer is made and accepted, in accordance with the foregoing statutory procedures, a dissenting shareholder would have no rights comparable to appraisal rights, save that objectors to a takeover offer may apply to the Grand Court of the Cayman Islands for various orders that the Grand Court of the Cayman Islands has a broad discretion to make, which would otherwise ordinarily be available to dissenting shareholders of Delaware corporations, providing rights to receive payment in cash for the judicially determined value of the shares.
The Companies Act also contains statutory provisions which provide that a company may present a petition to the Grand Court of the Cayman Islands for the appointment of a restructuring officer on the grounds that the company (a) is or is likely to become unable to pay its debts within the meaning of section 93 of the Companies Act; and (b) intends to present a compromise or arrangement to its creditors (or classes thereof) either, pursuant to the Companies Act, the law of a foreign country or by way of a consensual restructuring. The petition may be presented by a company acting by its directors, without a resolution of its members or an express power in its memorandum and articles of association. On hearing such a petition, the Cayman Islands court may, among other things, make an order appointing a restructuring officer or make any other order as the court thinks fit.
|
|
|
DELAWARE CORPORATE LAW
|
| |
CAYMAN ISLANDS CORPORATE LAW
|
|
|
Shareholders’ suits
|
| |||
| Class actions and derivative actions generally are available to stockholders of a Delaware corporation for, among other things, breach of fiduciary duty, corporate waste and actions not taken in accordance with applicable law. In such actions, the court has discretion to permit the winning party to recover attorneys’ fees incurred in connection with such action. | | |
In principle, we would normally be the proper plaintiff and as a general rule a derivative action may not be brought by a minority shareholder. However, based on English authorities, which would in all likelihood be of persuasive authority in the Cayman Islands, the Cayman Islands courts can be expected to follow and apply the common law principles (namely the rule in Foss v. Harbottle and the exceptions thereto) so that a non-controlling shareholder may be permitted to commence a class action against or derivative actions in the name of the company to challenge actions where:
•
a company acts or proposes to act illegally or ultra vires;
•
the act complained of, although not ultra vires, could only be effected duly if authorized by more than the number of votes which have actually been obtained; and
•
those who control the company are perpetrating a “fraud on the minority.”
A shareholder may have a direct right of action against us where the individual rights of that shareholder have been infringed or are about to be infringed. Our amended and restated memorandum and articles of association contain a provision by virtue of which our shareholders waive any claim or right of action that they have, both individually and on our behalf, against any director in relation to any action or failure to take action by such director in the performance of his or her duties with or for our company, except in respect of any fraud, willful default or dishonesty of such director.
|
|
|
Shareholder vote on board and management compensation
|
| |||
| Under the Delaware General Corporation Law, the board of directors has the authority to fix the compensation of directors, unless otherwise restricted by the certificate of incorporation or bylaws. | | | Under our amended and restated memorandum and articles of association, directors shall receive such remuneration as the board of directors may from time to time determine. | |
|
Annual vote on board renewal
|
| |||
| Unless directors are elected by written consent in lieu of an annual meeting, directors are elected in an annual meeting of stockholders on a date and at a time designated by or in the manner provided in the bylaws. Re-election is possible. Classified boards are permitted. | | | Directors shall be elected or appointed in accordance with our amended and restated memorandum and articles of association. Subject to our amended and restated memorandum and articles of association and the Companies Act, shareholders may by ordinary resolution elect any | |
|
DELAWARE CORPORATE LAW
|
| |
CAYMAN ISLANDS CORPORATE LAW
|
|
| | | | person to be a director either to fill a casual vacancy or as an addition to the existing board of directors. The directors shall have the power from time to time and at any time to appoint any person as a director to fill a casual vacancy on the board of directors or as an addition to the existing board of directors subject to the Company’s compliance with director nomination procedures required under the rules and regulations of the relevant stock exchange, unless the board of directors resolves to follow any available exceptions or exemptions. | |
|
Indemnification of directors and executive officers and limitation of liability
|
| |||
|
The Delaware General Corporation Law provides that a certificate of incorporation may contain a provision eliminating or limiting the personal liability of directors or officers (but not other controlling persons) of the corporation for monetary damages for breach of a fiduciary duty as a director, except no provision in the certificate of incorporation may eliminate or limit the liability of:
•
a director or officer for any breach of a director’s duty of loyalty to the corporation or its stockholders;
•
a director or officer for acts or omissions not in good faith or which involve intentional misconduct or a knowing violation of law;
•
a director for statutory liability for unlawful payment of dividends or unlawful share purchase or redemption;
•
a director or officer for any transaction from which the director derived an improper benefit; or
•
an officer in any action by or in right of the corporation.
A Delaware corporation may indemnify any person who was or is a party or is threatened to be made a party to any proceeding, other than an action by or on behalf of the corporation, because the person is or was a director or officer, against liability incurred in connection with the proceeding if the director or officer acted in good faith and in a manner reasonably believed to be in, or not opposed to, the best interests of the corporation; and the director or officer, with respect to any criminal action or proceeding, had no reasonable cause to believe his or her conduct was unlawful.
Unless ordered by a court, any foregoing
indemnification is subject to a determination that
|
| |
Cayman Islands law does not limit the extent to which a company’s memorandum and articles of association may provide for indemnification of officers and directors, except to the extent any such provision may be held by the Cayman Islands courts to be contrary to public policy, such as to provide indemnification against civil fraud or the consequences of committing a crime. Our amended and restated memorandum and articles of association provide that we shall indemnify our directors and officers, and their personal representatives, against all actions, proceedings, costs, charges, expenses, losses, damages or liabilities incurred or sustained by such persons, other than by reason of such person’s dishonesty, willful default or fraud, in or about the conduct of our company’s business or affairs (including as a result of any mistake of judgment) or in the execution or discharge of his duties, powers, authorities or discretions, including without prejudice to the generality of the foregoing, any costs, expenses, losses or liabilities incurred by such director or officer in defending (whether successfully or otherwise) any civil proceedings concerning our company or its affairs in any court whether in the Cayman Islands or elsewhere.
In addition, we intend to enter into indemnification agreements with our directors and executive officers that provide such persons with additional indemnification beyond that provided in our amended and restated memorandum and articles of association.
Insofar as indemnification for liabilities arising under the Securities Act may be permitted to our directors, officers or persons controlling us under the foregoing provisions, we have been informed that in the opinion of the SEC, such indemnification is against public policy as expressed in the Securities Act and is therefore unenforceable.
|
|
|
DELAWARE CORPORATE LAW
|
| |
CAYMAN ISLANDS CORPORATE LAW
|
|
|
the director or officer has met the applicable standard of conduct:
•
by a majority vote of the directors who are not parties to the proceeding, even though less than a quorum;
•
by a committee of directors designated by a majority vote of the eligible directors, even though less than a quorum;
•
by independent legal counsel in a written opinion if there are no eligible directors, or if the eligible directors so direct; or
•
by the stockholders.
Moreover, a Delaware corporation may not indemnify a director or officer in connection with any proceeding in which the director or officer has been adjudged to be liable to the corporation unless and only to the extent that the court determines that, despite the adjudication of liability but in view of all the circumstances of the case, the director or officer is fairly and reasonably entitled to indemnity for those expenses which the court deems proper.
|
| | | |
|
Directors’ fiduciary duties
|
| |||
|
A director of a Delaware corporation has a fiduciary duty to the corporation and its stockholders. This duty has two components:
•
the duty of care; and
•
the duty of loyalty.
The duty of care requires that a director act in good faith, with the care that an ordinarily prudent person would exercise under similar circumstances. Under this duty, a director must inform himself or herself of, and disclose to stockholders, all material information reasonably available regarding a significant transaction.
The duty of loyalty requires that a director act in a manner he or she reasonably believes to be in the best interests of the corporation. He or she must not use his or her corporate position for personal gain or advantage. This duty prohibits self-dealing by a director and mandates that the best interest of the corporation and its stockholders take precedence over any interest possessed by a director, officer or controlling stockholder and not shared by the stockholders generally. In general, actions of a director are presumed to have been made on an informed basis, in good faith and in the honest belief that the action taken was in the best interests
|
| | As a matter of Cayman Islands law, a director of a Cayman Islands company is in the position of a fiduciary with respect to the company and therefore it is considered that he owes the following duties to the company—a duty to act in good faith in the best interests of the company, a duty not to make a personal profit based on his position as director (unless the company permits him to do so), a duty not to put himself in a position where the interests of the company conflict with his personal interest or his duty to a third party and a duty to exercise powers for the purpose for which such powers were intended. A director of a Cayman Islands company owes to the company a duty to act with skill and care. It was previously considered that a director need not exhibit in the performance of his duties a greater degree of skill than may reasonably be expected from a person of his knowledge and experience. However, English and Commonwealth courts have moved towards an objective standard with regard to the required skill and care and these authorities are likely to be followed in the Cayman Islands. | |
|
DELAWARE CORPORATE LAW
|
| |
CAYMAN ISLANDS CORPORATE LAW
|
|
| of the corporation. However, this presumption may be rebutted by evidence of a breach of one of the fiduciary duties. Should such evidence be presented concerning a transaction by a director, a director must prove the procedural fairness of the transaction, and that the transaction was of fair value to the corporation. | | | | |
|
Shareholder action by written consent
|
| |||
| A Delaware corporation may, in its certificate of incorporation, eliminate the right of stockholders to act by written consent. | | | Cayman Islands law permits us to eliminate the right of shareholders to act by written consent and our amended and restated memorandum and articles of association provide that any action required or permitted to be taken at any general meetings may be taken upon the vote of shareholders at a general meeting duly noticed and convened in accordance with our amended and restated memorandum and articles of association and may not be taken by written consent of the shareholders without a meeting. | |
|
Shareholder proposals
|
| |||
| A stockholder of a Delaware corporation has the right to put any proposal before the annual meeting of stockholders, provided it complies with the notice provisions in the governing documents. A special meeting may be called by the board of directors or any other person authorized to do so in the governing documents, but stockholders may be precluded from calling special meetings. | | | The Companies Act provides shareholders with only limited rights to requisition a general meeting, and does not provide shareholders with any right to put any proposal before a general meeting. However, these rights may be provided in a company’s memorandum and articles of association. Our amended and restated memorandum and articles of association provide that upon the requisition of any one or more of our shareholders holding shares which carry in aggregate not less than one-third of all votes attaching to the issued and outstanding shares of our Company entitled to vote at general meetings, our board will convene an extraordinary general meeting and put the resolutions so requisitioned to a vote at such meeting. However, our amended and restated memorandum and articles of association do not provide our shareholders with any right to put any proposals before annual general meetings or extraordinary general meetings not called by such shareholders. | |
|
Cumulative voting
|
| |||
| Under the Delaware General Corporation Law, cumulative voting for elections of directors is not permitted unless the corporation’s certificate of incorporation provides for it. | | | There are no prohibitions in relation to cumulative voting under the laws of the Cayman Islands but our amended and restated memorandum and articles of association do not provide for cumulative voting. As a result, our shareholders are not afforded any less protections or rights on this issue than shareholders of a Delaware corporation. | |
|
DELAWARE CORPORATE LAW
|
| |
CAYMAN ISLANDS CORPORATE LAW
|
|
|
Removal of directors
|
| |||
| A Delaware corporation with a classified board may be removed only for cause with the approval of a majority of the outstanding shares entitled to vote, unless the certificate of incorporation provides otherwise. | | | Under our amended and restated memorandum and articles of association, subject to certain restrictions as contained therein, directors may be removed with or without cause, by an ordinary resolution of our shareholders. An appointment of a director may be on terms that the director shall automatically retire from office (unless he has sooner vacated office) at the next or a subsequent annual general meeting or upon any specified event or after any specified period in a written agreement between the company and the director, if any; but no such term shall be implied in the absence of express provision. Under our amended and restated memorandum and articles of association, a director’s office shall be vacated if the director (i) becomes bankrupt or has a receiving order made against him or suspends payment or compounds with his creditors; (ii) is found to be or becomes of unsound mind or dies; (iii) resigns his office by notice in writing to the company; (iv) without special leave of absence from our board of directors, is absent from three consecutive meetings of the board and the board resolves that his office be vacated; (v) is prohibited by law from being a director or; (vi) is removed from office pursuant to the laws of the Cayman Islands or any other provisions of our amended and restated memorandum and articles of association. | |
|
Transactions with interested shareholders
|
| |||
| The Delaware General Corporation Law generally prohibits a Delaware corporation from engaging in certain business combinations with an “interested stockholder” for three years following the date that such person becomes an interested stockholder. An interested stockholder generally is a person or group who or which owns or owned 15.0% or more of the corporation’s outstanding voting shares within the past three years. | | | Cayman Islands law has no comparable statute. As a result, we cannot avail ourselves of the types of protections afforded by the Delaware business combination statute. However, although Cayman Islands law does not regulate transactions between a company and its significant shareholders, it does provide that the board of directors owe duties to ensure that these transactions are entered into bona fide in the best interests of the company and not with the effect of constituting a fraud on the minority shareholders. | |
|
Dissolution; Winding up
|
| |||
| Unless the board of directors of a Delaware corporation approves the proposal to dissolve, dissolution must be approved by stockholder holding 100.0% of the total voting power of the corporation. Only if the dissolution is initiated by the board of directors may it be approved by a simple majority of the corporation’s outstanding shares. Delaware law allows a Delaware corporation | | | Under Cayman Islands law, a company may be wound up by either an order of the courts of the Cayman Islands or by a special resolution of its members or, if the company resolves by ordinary resolution that it be wound up because it is unable to pay its debts. The court has authority to order winding up in a number of specified circumstances including where it is, in the opinion of the court, | |
|
DELAWARE CORPORATE LAW
|
| |
CAYMAN ISLANDS CORPORATE LAW
|
|
| to include in its certificate of incorporation a supermajority voting requirement in connection with dissolutions initiated by the board. | | | just and equitable to do so. | |
|
Variation of rights of shares
|
| |||
| A Delaware corporation may vary the rights of a class of shares with the approval of a majority of the outstanding shares of such class, unless the certificate of incorporation provides otherwise. | | | Under our amended and restated articles of association, if the share capital is divided into more than one class of shares, the rights attached to any class may only be varied with the written consent of the holders of two-thirds of the shares of that class or the sanction of a special resolution passed at a separate meeting of the holders of the shares of that class. | |
|
Amendment of governing documents
|
| |||
| A Delaware corporation’s governing documents may be amended with the approval of a majority of the outstanding shares entitled to vote, unless the certificate of incorporation provides otherwise. | | | Under Cayman Islands law, our amended and restated memorandum and articles of association may only be amended with a special resolution of our shareholders. | |
|
Inspection of books and records
|
| |||
| Stockholders of a Delaware corporation, upon written demand under oath stating the purpose thereof, have the right during the usual hours for business to inspect for any proper purpose, and to obtain copies of list(s) of stockholders and other books and records of the corporation and its subsidiaries, if any, to the extent the books and records of such subsidiaries are available to the corporation. | | | Holders of our ordinary shares will have no general right under Cayman Islands law to inspect or obtain copies of our list of shareholders or our corporate records. However, our amended and restated memorandum and articles of association have provisions that provide our shareholders the right to inspect our register of shareholders without charge, and to receive our annual audited financial statements. See “Where You Can Find Additional Information.” | |
|
Payment of dividends
|
| |||
|
The board of directors may approve a dividend without stockholder approval. Subject to any restrictions contained in its certificate of incorporation, the board may declare and pay dividends upon the shares of its capital stock either:
•
out of its surplus, or
•
in case there is no such surplus, out of its net profits for the fiscal year in which the dividend is declared and/or the preceding fiscal year.
Stockholder approval is required to authorize capital stock in excess of that provided in the charter. Directors may issue authorized shares without stockholder approval.
|
| | The holders of our ordinary shares are entitled to such dividends as may be declared by our board of directors. Our amended and restated memorandum and articles of association provide that dividends may be declared and paid out of the funds of our company lawfully available therefor. Under the laws of the Cayman Islands, our company may pay a dividend out of either profit or share premium account; provided that in no circumstances may a dividend be paid out of our share premium if this would result in our company being unable to pay its debts as they fall due in the ordinary course of business. | |
|
DELAWARE CORPORATE LAW
|
| |
CAYMAN ISLANDS CORPORATE LAW
|
|
|
Creation and issuance of new shares
|
| |||
| All creation of shares requires the board of directors to adopt a resolution or resolutions, pursuant to authority expressly vested in the board of directors by the provisions of the company’s certificate of incorporation. | | |
Our amended and restated memorandum and articles of association authorizes our board of directors to issue additional ordinary shares from time to time as our board of directors shall determine, to the extent of available authorized but unissued shares.
Our amended and restated memorandum and articles of association also authorizes our board of directors to establish from time to time one or more series of preference shares and to determine, with respect to any series of preference shares, the terms and rights of that series, including, among other things:
•
the designation of the series;
•
the number of shares of the series;
•
the dividend rights, dividend rates, conversion rights and voting rights; and
•
the rights and terms of redemption and liquidation preferences.
Our board of directors may issue preference shares without action by our shareholders to the extent of available authorized but unissued shares. Issuance of these shares may dilute the voting power of holders of ordinary shares.
|
|
Underwriters
|
| |
Number of
Ordinary Shares |
|
Goldman Sachs & Co. LLC
|
| |
|
|
BofA Securities, Inc
|
| | | |
J.P. Morgan Securities LLC
|
| | | |
Morgan Stanley & Co. LLC
|
| | ||
Citigroup Global Markets Inc.
|
| | | |
UBS Securities LLC
|
| | | |
Robert W. Baird & Co. Incorporated
|
| | ||
BNP Paribas Securities Corp.
|
| | | |
China International Capital Corporation Hong Kong Securities Limited
|
| | | |
CLSA Limited.
|
| | | |
Evercore Group L.L.C.
|
| | | |
Cowen and Company, LLC
|
| | | |
Wells Fargo Securities, LLC
|
| | | |
Deutsche Bank Securities Inc.
|
| | | |
HSBC Securities (USA) Inc.
|
| | | |
Blaylock Van, LLC
|
| | | |
Drexel Hamilton, LLC
|
| | | |
Loop Capital Markets LLC
|
| | | |
Samuel A. Ramirez & Company, Inc.
|
| | | |
Siebert Williams Shank & Co., LLC
|
| | | |
Tigress Financial Partners
|
| | | |
Total
|
| | | |
| | |
No Exercise
|
| |
Full Exercise
|
| ||||||
Per Ordinary Share
|
| | | $ | | | | | $ | | | ||
Total
|
| | | $ | | | | | $ | | | |
Expenses
|
| |
Amount
|
| |||
U.S. Securities and Exchange Commission registration fee
|
| | | $ | * | | |
NYSE listing fee
|
| | | | * | | |
FINRA filing fee
|
| | | | * | | |
Printing and engraving expenses
|
| | | | * | | |
Legal fees and expenses
|
| | | | * | | |
Transfer agent and registrar fee
|
| | | | * | | |
Accounting fees and expenses
|
| | | | * | | |
Miscellaneous costs
|
| | | | * | | |
Total
|
| | | $ | * | | |
|
Unaudited Condensed Consolidated Interim Financial Statements as of September 30, 2023 and September 30, 2022 and for the Nine Months Ended September 30, 2023 and September 30, 2022—Amer Sports, Inc.
|
| | | | | | |
| | | | | F-3 | | | |
| | | | | F-4 | | | |
| | | | | F-5 | | | |
| | | | | F-6 | | | |
| | | | | F-7 | | | |
|
Audited Consolidated Financial Statements as of December 31, 2022, December 31, 2021 and
January 1, 2021 and for the Years Ended December 31, 2022, December 31, 2021 and December 31, 2020—Amer Sports, Inc. |
| | | | | | |
| | | | | F-26 | | | |
| | | | | F-28 | | | |
| | | | | F-29 | | | |
| | | | | F-30 | | | |
| | | | | F-31 | | | |
| | | | | F-32 | | |
| Domicile: | | | Cayman Islands | |
| Address: | | |
Cricket Square, Hutchins Drive
P.O. Box 2681 Grand Cayman KY1-1111 Cayman Islands |
|
| Entity registration number: | | | 358866 | |
| | | | | |
Three months ended
September 30, |
| |
Nine months ended
September 30, |
| ||||||||||||||||||
USD million (except for loss per share information)
|
| |
Notes
|
| |
2023
|
| |
2022
|
| |
2023
|
| |
2022
|
| ||||||||||||
Continuing operations | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Revenue
|
| |
4
|
| | | | 1,146.3 | | | | | | 847.4 | | | | | | 3,053.4 | | | | | | 2,350.1 | | |
Cost of goods sold
|
| | | | | | | -564.9 | | | | | | -415.2 | | | | | | -1,460.5 | | | | | | -1,188.5 | | |
Gross profit
|
| | | | | | | 581.4 | | | | | | 432.2 | | | | | | 1,592.9 | | | | | | 1,161.6 | | |
Selling and marketing expenses
|
| | | | | | | -334.2 | | | | | | -263.6 | | | | | | -956.8 | | | | | | -754.3 | | |
Administrative and other expenses
|
| | | | | | | -147.1 | | | | | | -100.5 | | | | | | -392.2 | | | | | | -299.8 | | |
Impairment losses
|
| | | | | | | 2.9 | | | | | | 2.7 | | | | | | -4.6 | | | | | | -0.9 | | |
Other operating income
|
| | | | | | | 1.7 | | | | | | -0.5 | | | | | | 3.3 | | | | | | 2.2 | | |
Operating profit
|
| | | | | | | 104.7 | | | | | | 70.3 | | | | | | 242.6 | | | | | | 108.7 | | |
Finance income
|
| | | | | | | 1.4 | | | | | | 0.6 | | | | | | 4.5 | | | | | | 2.1 | | |
Finance cost
|
| | | | | | | -109.4 | | | | | | -55.6 | | | | | | -296.6 | | | | | | -168.5 | | |
Net finance cost
|
| |
7
|
| | | | -108.0 | | | | | | -55.0 | | | | | | -292.1 | | | | | | -166.4 | | |
Loss (profit) before tax
|
| | | | | | | -3.3 | | | | | | 15.3 | | | | | | -49.5 | | | | | | -57.7 | | |
Income tax expense
|
| |
8
|
| | | | -32.6 | | | | | | -17.0 | | | | | | -64.4 | | | | | | -24.9 | | |
Loss from continuing operations
|
| | | | | | | -35.9 | | | | | | -1.7 | | | | | | -113.9 | | | | | | -82.6 | | |
Loss from discontinued operations, net of tax
|
| |
18
|
| | | | — | | | | | | -0.5 | | | | | | — | | | | | | -21.8 | | |
Net loss
|
| | | | | | | -35.9 | | | | | | -2.3 | | | | | | -113.9 | | | | | | -104.4 | | |
Loss attributable to: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Equity holders of the Company
|
| | | | | | | -37.7 | | | | | | -2.3 | | | | | | -115.6 | | | | | | -104.4 | | |
Non-controlling interests
|
| | | | | | | 1.8 | | | | | | — | | | | | | 1.7 | | | | | | — | | |
Loss per share
|
| |
19
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Basic loss per share (continuing operations)
|
| | | | | | | -0.31 | | | | | | -0.01 | | | | | | -0.99 | | | | | | -0.72 | | |
Diluted loss per share (continuing operations)
|
| | | | | | | -0.31 | | | | | | -0.01 | | | | | | -0.99 | | | | | | -0.72 | | |
Basic loss per share (discontinued operations)
|
| | | | | | | — | | | | | | 0.00 | | | | | | — | | | | | | -0.19 | | |
Diluted loss per share (discontinued operations)
|
| | | | | | | — | | | | | | 0.00 | | | | | | — | | | | | | -0.19 | | |
Total Basic loss per share
|
| | | | | | | -0.31 | | | | | | -0.01 | | | | | | -0.99 | | | | | | -0.91 | | |
Total Diluted loss per share
|
| | | | | | | -0.31 | | | | | | -0.01 | | | | | | -0.99 | | | | | | -0.91 | | |
Net loss
|
| | | | | | | -35.9 | | | | | | -2.3 | | | | | | -113.9 | | | | | | -104.4 | | |
Other comprehensive income and loss (OCI) | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Items that will not be reclassified to profit or loss | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Remeasurement effects of postemployment benefit plans
|
| | | | | | | -2.1 | | | | | | -3.9 | | | | | | -8.2 | | | | | | 7.1 | | |
Income tax related to remeasurement effects
|
| | | | | | | 0.3 | | | | | | 0.9 | | | | | | 2.0 | | | | | | -1.1 | | |
Writedown of other investments through OCI
|
| | | | | | | — | | | | | | -5.1 | | | | | | — | | | | | | -5.1 | | |
Items that subsequently may be reclassified to profit or loss | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Translation differences
|
| | | | | | | 89.8 | | | | | | 173.1 | | | | | | 18.6 | | | | | | 420.0 | | |
Cash flow hedges
|
| | | | | | | 17.0 | | | | | | 22.6 | | | | | | 20.2 | | | | | | 40.9 | | |
Income tax related to cash flow hedges
|
| | | | | | | -3.4 | | | | | | -4.5 | | | | | | -4.0 | | | | | | -8.2 | | |
Other comprehensive income (loss), net of tax
|
| | | | | | | 101.6 | | | | | | 183.1 | | | | | | 28.6 | | | | | | 453.6 | | |
TOTAL COMPREHENSIVE INCOME (LOSS)
|
| | | | | | | 65.7 | | | | | | 180.8 | | | | | | -85.2 | | | | | | 349.2 | | |
Total comprehensive income (loss) attributable to: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Equity holders of the Company
|
| | | | | | | 63.9 | | | | | | 180.8 | | | | | | -86.9 | | | | | | 349.2 | | |
Non-controlling interests
|
| | | | | | | 1.8 | | | | | | — | | | | | | 1.7 | | | | | | — | | |
USD million
|
| |
Notes
|
| |
September 30,
2023 |
| |
December 31,
2022 |
| ||||||
ASSETS | | | | | | | | | | | | | | | | |
NON-CURRENT ASSETS | | | | | | | | | | | | | | | | |
Intangible assets
|
| |
9
|
| | | | 2,710.7 | | | | | | 2,755.9 | | |
Goodwill
|
| |
9
|
| | | | 2,237.5 | | | | | | 2,242.4 | | |
Property, plant and equipment
|
| |
10
|
| | | | 388.6 | | | | | | 361.9 | | |
Right-of-use assets
|
| |
10
|
| | | | 262.5 | | | | | | 183.6 | | |
Non-current financial assets
|
| | | | | | | 8.8 | | | | | | 8.9 | | |
Other non-current assets
|
| | | | | | | 69.3 | | | | | | 61.0 | | |
Deferred tax assets
|
| | | | | | | 109.6 | | | | | | 108.7 | | |
TOTAL NON-CURRENT ASSETS
|
| | | | | | | 5,786.9 | | | | | | 5,722.4 | | |
CURRENT ASSETS | | | | | | | | | | | | | | | | |
Inventories
|
| |
11
|
| | | | 1,197.5 | | | | | | 912.5 | | |
Accounts receivable, net
|
| | | | | | | 654.5 | | | | | | 658.7 | | |
Related party receivable
|
| |
16
|
| | | | 17.3 | | | | | | 16.7 | | |
Prepaid expenses and other receivables
|
| | | | | | | 201.5 | | | | | | 173.3 | | |
Current tax assets
|
| | | | | | | 5.1 | | | | | | 9.5 | | |
Cash and cash equivalents
|
| | | | | | | 284.2 | | | | | | 402.0 | | |
TOTAL CURRENT ASSETS
|
| | | | | | | 2,360.1 | | | | | | 2,172.7 | | |
TOTAL ASSETS
|
| | | | | | | 8,147.0 | | | | | | 7,895.1 | | |
SHAREHOLDERS’ EQUITY (DEFICIT) AND LIABILITIES
EQUITY (DEFICIT) |
| | | | | | | | | | | |||||
Share capital
|
| |
12
|
| | | | 642.2 | | | | | | 642.2 | | |
Reserves
|
| |
12
|
| | | | 13.1 | | | | | | -3.1 | | |
Accumulated deficit
|
| |
12
|
| | | | -651.8 | | | | | | -713.0 | | |
Equity (deficit) attributable to equity holders of the parent company
|
| | | | | | | 3.5 | | | | | | -73.9 | | |
Non-controlling interests
|
| | | | | | | 5.3 | | | | | | — | | |
TOTAL EQUITY (DEFICIT)
|
| | | | | | | 8.8 | | | | | | -73.9 | | |
LIABILITIES | | | | | | | | | | | | | | | | |
LONG-TERM LIABILITIES | | | | | | | | | | | | | | | | |
Lease liabilities
|
| |
13
|
| | | | 185.0 | | | | | | 133.0 | | |
Loans from financial institutions
|
| |
13
|
| | | | 1,784.9 | | | | | | 1,792.2 | | |
Loans from related parties
|
| |
13, 16
|
| | | | 4,012.8 | | | | | | 4,039.0 | | |
Defined benefit pension liabilities
|
| |
5
|
| | | | 23.0 | | | | | | 31.8 | | |
Other liabilities
|
| | | | | | | 15.6 | | | | | | 11.9 | | |
Provisions
|
| |
14
|
| | | | 4.9 | | | | | | 5.6 | | |
Long-term tax liabilities
|
| | | | | | | 28.2 | | | | | | 20.8 | | |
Deferred tax liabilities
|
| | | | | | | 648.8 | | | | | | 655.3 | | |
TOTAL LONG-TERM LIABILITIES
|
| | | | | | | 6,703.2 | | | | | | 6,689.6 | | |
CURRENT LIABILITIES | | | | | | | | | | | | | | | | |
Interest-bearing liabilities
|
| |
13
|
| | | | 381.9 | | | | | | 208.3 | | |
Lease liabilities
|
| |
13
|
| | | | 74.4 | | | | | | 63.5 | | |
Accounts payable
|
| | | | | | | 389.4 | | | | | | 435.6 | | |
Other liabilities
|
| | | | | | | 526.7 | | | | | | 498.8 | | |
Provisions
|
| |
14
|
| | | | 29.6 | | | | | | 32.2 | | |
Current tax liabilities
|
| | | | | | | 33.0 | | | | | | 41.0 | | |
TOTAL CURRENT LIABILITIES
|
| | | | | | | 1,435.0 | | | | | | 1,279.4 | | |
TOTAL LIABILITIES
|
| | | | | | | 8,138.2 | | | | | | 7,969.0 | | |
TOTAL SHAREHOLDERS’ EQUITY (DEFICIT) AND LIABILITIES
|
| | | | | | | 8,147.0 | | | | | | 7,895.1 | | |
| | | | | |
Nine months ended
September 30, |
| |||||||||
USD million
|
| |
Notes
|
| |
2023
|
| |
2022
|
| ||||||
NET CASH FLOW FROM OPERATING ACTIVITIES | | | | | | | | | | | | | | | | |
Net loss
|
| | | | | | | -113.9 | | | | | | -104.4 | | |
Adjustments for: | | | | | | | | | | | | | | | | |
Depreciation and amortization
|
| | | | | | | 158.5 | | | | | | 147.7 | | |
Impairment losses on continuing operations
|
| | | | | | | 4.6 | | | | | | 0.9 | | |
(Gains)/losses on sale of discontinued operations
|
| |
18
|
| | | | — | | | | | | 0.7 | | |
Other non-cash valuation (gains)/losses
|
| | | | | | | 11.0 | | | | | | 7.1 | | |
Net finance expenses
|
| | | | | | | 292.1 | | | | | | 166.4 | | |
Income tax expense
|
| | | | | | | 64.4 | | | | | | 24.9 | | |
Changes in: | | | | | | | | | | | | | | | | |
Inventories
|
| | | | | | | -309.9 | | | | | | -338.3 | | |
Trade receivables
|
| | | | | | | -1.9 | | | | | | 6.6 | | |
Other current receivables
|
| | | | | | | -7.0 | | | | | | -39.4 | | |
Accounts payables
|
| | | | | | | -41.9 | | | | | | 162.7 | | |
Other liabilities
|
| | | | | | | 13.8 | | | | | | -51.4 | | |
Cash generated from operating activities
|
| | | | | | | 69.8 | | | | | | -16.4 | | |
Interest paid
|
| | | | | | | -111.4 | | | | | | -107.2 | | |
Interest received
|
| | | | | | | 4.8 | | | | | | 1.9 | | |
Income taxes paid
|
| | | | | | | -69.3 | | | | | | -58.1 | | |
Total net cash flows (used in)/from operating activities
|
| | | | | | | -106.1 | | | | | | -179.7 | | |
NET CASH FLOW FROM INVESTING ACTIVITIES | | | | | | | | | | | | | | | | |
Disposal of discontinued operations, net of cash disposed
|
| |
18
|
| | | | — | | | | | | 20.3 | | |
Acquisition of property, plant and equipment
|
| | | | | | | -82.9 | | | | | | -43.1 | | |
Acquisition of intangible assets
|
| | | | | | | -7.1 | | | | | | -31.6 | | |
Proceeds from sale of property, plant and equipment
|
| | | | | | | 0.4 | | | | | | 0.0 | | |
Acquisition of non-current financial assets
|
| | | | | | | — | | | | | | -19.4 | | |
Acquisition of right-of-use assets
|
| | | | | | | -6.1 | | | | | | -8.6 | | |
Net cash flow (used in)/from investing activities
|
| | | | | | | -95.6 | | | | | | -82.4 | | |
NET CASH FLOW FROM FINANCING ACTIVITIES | | | | | | | | | | | | | | | | |
Proceeds from short-term borrowings from financial institutions
|
| | | | | | | 807.9 | | | | | | 189.5 | | |
Repayments of short-term borrowings from financial institutions
|
| | | | | | | -627.9 | | | | | | -35.0 | | |
Proceeds from long-term borrowings from related parties
|
| | | | | | | 0.0 | | | | | | 11.7 | | |
Payments of lease liabilities
|
| | | | | | | -57.0 | | | | | | -54.1 | | |
Other financing items*
|
| | | | | | | -25.6 | | | | | | -64.3 | | |
Net cash flow from/(used in) financing activities
|
| | | | | | | 97.3 | | | | | | 47.8 | | |
CHANGE IN CASH AND CASH EQUIVALENTS
|
| | | | | | | -104.4 | | | | | | -214.3 | | |
Cash and cash equivalents | | | | | | | | | | | | | | | | |
Cash and cash equivalents at period end
|
| | | | | | | 284.2 | | | | | | 279.6 | | |
Translation differences
|
| | | | | | | -13.4 | | | | | | -73.7 | | |
Cash and cash equivalents at the beginning of the period
|
| | | | | | | 402.0 | | | | | | 567.6 | | |
CHANGE IN CASH AND CASH EQUIVALENTS
|
| | | | | | | -104.4 | | | | | | -214.3 | | |
| | |
Equity attributable to the equity holders of the parent company
|
| |||||||||||||||||||||||||||||||||||||||||||||||||
USD million
|
| |
Share
capital |
| |
Cash flow
hedge reserve |
| | |
Translation
differences |
| |
Remeasurements
|
| |
Accumulated
deficit of the period |
| | |
Accumulated
deficit (Total) |
| | |
Non-
controlling interests |
| | |
Total
|
| ||||||||||||||||||||||||
Balance at January 1, 2022
|
| | | | 640.4 | | | | | | 6.2 | | | | | |
|
-38.3
|
| | | |
|
25.9
|
| | | |
|
-596.2
|
| | | | | | -608.6 | | | | | | | — | | | | | | | 38.0 | | |
Other comprehensive income: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Translation differences
|
| | | | — | | | | | | — | | | | | |
|
420.0
|
| | | |
|
—
|
| | | |
|
—
|
| | | | | | 420.0 | | | | | | | — | | | | | | | 420.0 | | |
Remeasurement effects of postemployment
benefit plans |
| | | | — | | | | | | — | | | | | |
|
—
|
| | | |
|
7.1
|
| | | |
|
—
|
| | | | | | 7.1 | | | | | | | — | | | | | | | 7.1 | | |
Cash flow hedges
|
| | | | — | | | | | | 40.9 | | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | 40.9 | | |
Income tax related to OCI
|
| | | | — | | | | | | -8.2 | | | | | | | — | | | | |
|
-1.1
|
| | | | | — | | | | | | | -1.1 | | | | | | | — | | | | | | | -9.3 | | |
Writedown of other investment through OCI
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | |
|
-5.1
|
| | | | | | -5.1 | | | | | | | — | | | | | | | -5.1 | | |
Loss for the period
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | |
|
-104.4
|
| | | | | | -104.4 | | | | | | | — | | | | | | | -104.4 | | |
Other comprehensive income, net of tax
|
| | | | — | | | | | | 32.7 | | | | | |
|
420.0
|
| | | |
|
6.0
|
| | | |
|
-109.5
|
| | | | | | 316.5 | | | | | | | — | | | | | | | 349.2 | | |
Transactions with owners: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Capital increase
|
| | | | 1.8 | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | 1.8 | | |
Balance at September 30, 2022
|
| | | | 642.2 | | | | | | 38.9 | | | | | |
|
381.7
|
| | | |
|
31.9
|
| | | |
|
-705.7
|
| | | | | | -292.1 | | | | | | | — | | | | | | | 389.0 | | |
Balance at January 1, 2023
|
| | | | 642.2 | | | | | | -3.1 | | | | | |
|
109.8
|
| | | |
|
37.0
|
| | | |
|
-859.8
|
| | | | | | -713.0 | | | | | | | — | | | | | | | -73.9 | | |
Other comprehensive income: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Translation differences
|
| | | | — | | | | | | — | | | | | |
|
18.6
|
| | | | | — | | | | | | — | | | | | | | 18.6 | | | | | | | — | | | | | | | 18.6 | | |
Remeasurement effects of postemployment
benefit plans |
| | | | — | | | | | | — | | | | | | | — | | | | |
|
-8.2
|
| | | | | — | | | | | | | -8.2 | | | | | | | — | | | | | | | -8.2 | | |
Cash flow hedges
|
| | | | — | | | | | | 20.2 | | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | 20.2 | | |
Income tax related to OCI
|
| | | | — | | | | | | -4.0 | | | | | | | — | | | | |
|
2.0
|
| | | | | — | | | | | | | 2.0 | | | | | | | — | | | | | | | -2.0 | | |
Writedown of other investment through OCI
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | |
Loss for the period
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | |
|
-115.6
|
| | | | | | -115.6 | | | | | | | 1.7 | | | | | | | -113.9 | | |
Other comprehensive income, net of tax
|
| | | | — | | | | | | 16.2 | | | | | |
|
18.6
|
| | | |
|
-6.2
|
| | | |
|
-115.6
|
| | | | | | -103.1 | | | | | | | 1.7 | | | | | | | -85.2 | | |
Transactions with owners: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Capital increase
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | |
Capital contribution
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | |
|
164.4
|
| | | | | | 164.4 | | | | | | | — | | | | | | | 164.4 | | |
Initial investment from non-controlling owners
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | | 3.6 | | | | | | | 3.6 | | |
Balance at September 30, 2023
|
| | | | 642.2 | | | | | | 13.1 | | | | | |
|
128.4
|
| | | |
|
30.8
|
| | | |
|
-811.0
|
| | | | | | -651.8 | | | | | | | 5.3 | | | | | | | 8.8 | | |
USD million
|
| |
Technical
Apparel |
| |
Outdoor
Performance |
| |
Ball & Racquet
Sports |
| |
Reconciliation (6)
|
| |
Group
|
| |||||||||||||||
Revenue | | | | | 384.6 | | | | | | 493.2 | | | | | | 268.5 | | | | | | — | | | | | | 1,146.3 | | |
Depreciation and amortization
|
| | | | 22.2 | | | | | | 23.4 | | | | | | 6.8 | | | | | | 1.6 | | | | | | 54.1 | | |
Adjusted operating profit
|
| | | | 63.3 | | | | | | 88.3 | | | | | | 2.4 | | | | | | -20.4 | | | | | | 133.5 | | |
Adjustments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
PPA (1)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.7 | | |
Restructuring expenses (2)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.3 | | |
Impairment losses on goodwill and intangible assets (3)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | |
Expenses related to M&A activities (4)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -15.8 | | |
Expenses related to certain legal proceedings (5)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | |
Finance cost
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -109.4 | | |
Finance income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.4 | | |
Loss before tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.3 | | |
USD million
|
| |
Technical
Apparel |
| |
Outdoor
Performance |
| |
Ball & Racquet
Sports |
| |
Reconciliation (6)
|
| |
Group
|
| |||||||||||||||
Revenue | | | | | 227.7 | | | | | | 392.9 | | | | | | 226.8 | | | | | | — | | | | | | 847.4 | | |
Depreciation and amortization
|
| | | | 21.1 | | | | | | 20.7 | | | | | | 6.0 | | | | | | -0.4 | | | | | | 47.4 | | |
Adjusted operating profit
|
| | | | 25.0 | | | | | | 67.6 | | | | | | -1.5 | | | | | | -10.9 | | | | | | 80.2 | | |
Adjustments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
PPA (1)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.9 | | |
Restructuring expenses (2)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.1 | | |
Impairment losses on goodwill and intangible assets (3)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | |
Expenses related to M&A activities (4)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | |
Expenses related to certain legal proceedings (5)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | |
Finance cost
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -55.6 | | |
Finance income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.6 | | |
Loss before tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.3 | | |
USD million
|
| |
Technical
Apparel |
| |
Outdoor
Performance |
| |
Ball & Racquet
Sports |
| |
Reconciliation (6)
|
| |
Group
|
| |||||||||||||||
Revenue | | | | | 1,042.7 | | | | | | 1,144.4 | | | | | | 866.3 | | | | | | — | | | | | | 3,053.4 | | |
Depreciation and amortization
|
| | | | 63.3 | | | | | | 70.6 | | | | | | 19.8 | | | | | | 4.8 | | | | | | 158.5 | | |
Adjusted operating profit
|
| | | | 186.0 | | | | | | 103.2 | | | | | | 55.6 | | | | | | -49.2 | | | | | | 295.7 | | |
Adjustments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
PPA (1)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -32.1 | | |
Restructuring expenses (2)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.3 | | |
Impairment losses on goodwill and intangible assets (3)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | |
Expenses related to M&A activities (4)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -18.7 | | |
Expenses related to certain legal proceedings (5)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | |
Finance cost
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -296.6 | | |
Finance income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.5 | | |
Loss before tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -49.5 | | |
USD million
|
| |
Technical
Apparel |
| |
Outdoor
Performance |
| |
Ball & Racquet
Sports |
| |
Reconciliation (6)
|
| |
Group
|
| |||||||||||||||
Revenue | | | | | 658.8 | | | | | | 902.8 | | | | | | 788.5 | | | | | | — | | | | | | 2,350.1 | | |
Depreciation and amortization
|
| | | | 58.4 | | | | | | 63.7 | | | | | | 17.1 | | | | | | 4.5 | | | | | | 143.7 | | |
Adjusted operating profit
|
| | | | 71.3 | | | | | | 46.9 | | | | | | 64.2 | | | | | | -32.1 | | | | | | 150.3 | | |
Adjustments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
PPA (1)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -32.3 | | |
Restructuring expenses (2)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.5 | | |
Impairment losses on goodwill and intangible assets (3)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | |
Expenses related to M&A activities (4)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | |
Expenses related to certain legal proceedings (5)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.9 | | |
Finance cost
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -168.5 | | |
Finance income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.1 | | |
Loss before tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -57.7 | | |
| | |
Three months ended
September 30, |
| |
Nine months ended
September 30, |
| ||||||||||||||||||
USD million
|
| |
2023
|
| |
2022
|
| |
2023
|
| |
2022
|
| ||||||||||||
EMEA (1)
|
| | | | 411.5 | | | | | | 296.8 | | | | | | 998.5 | | | | | | 814.6 | | |
Americas (2)
|
| | | | 450.9 | | | | | | 356.0 | | | | | | 1,226.4 | | | | | | 1,027.6 | | |
Greater China (3)
|
| | | | 199.9 | | | | | | 139.9 | | | | | | 593.0 | | | | | | 353.8 | | |
Asia Pacific (4)
|
| | | | 84.1 | | | | | | 54.8 | | | | | | 235.4 | | | | | | 154.1 | | |
Total
|
| | | | 1,146.3 | | | | | | 847.4 | | | | | | 3,053.4 | | | | | | 2,350.1 | | |
| | |
Three months ended
September 30, |
| |
Nine months ended
September 30, |
| ||||||||||||||||||
USD million
|
| |
2023
|
| |
2022
|
| |
2023
|
| |
2022
|
| ||||||||||||
Technical Apparel
|
| | | | 384.6 | | | | | | 227.7 | | | | | | 1,042.7 | | | | | | 658.8 | | |
Outdoor Performance
|
| | | | 493.2 | | | | | | 392.9 | | | | | | 1,144.4 | | | | | | 902.8 | | |
Ball & Racquet Sports
|
| | | | 268.5 | | | | | | 226.8 | | | | | | 866.3 | | | | | | 788.5 | | |
Total
|
| | | | 1,146.3 | | | | | | 847.4 | | | | | | 3,053.4 | | | | | | 2,350.1 | | |
| | |
Three months ended
September 30, |
| |
Nine months ended
September 30, |
| ||||||||||||||||||
USD million
|
| |
2023
|
| |
2022
|
| |
2023
|
| |
2022
|
| ||||||||||||
Wholesale
|
| | | | 812.5 | | | | | | 639.1 | | | | | | 2,051.1 | | | | | | 1,710.4 | | |
Retail
|
| | | | 183.4 | | | | | | 115.6 | | | | | | 556.9 | | | | | | 336.2 | | |
E-Commerce
|
| | | | 150.4 | | | | | | 92.7 | | | | | | 445.4 | | | | | | 303.4 | | |
Total
|
| | | | 1,146.3 | | | | | | 847.4 | | | | | | 3,053.4 | | | | | | 2,350.1 | | |
| | |
Nine months ended September 30, 2023
|
| ||||||
| | |
Number of options
|
| |
Exercise price
|
| |||
Outstanding at January 1
|
| | | | 2,897,801 | | | |
EUR 23.60
|
|
Granted during the period
|
| | | | 558,821 | | | |
EUR 23.60
|
|
Forfeited during the period
|
| | | | 0 | | | |
0
|
|
Exercised during the period
|
| | | | 0 | | | |
0
|
|
Outstanding at September 30
|
| | | | 3,456,622 | | | |
EUR 23.60
|
|
Exercisable at September 30
|
| | | | 0 | | | |
0
|
|
| | |
Nine months ended September 30, 2023
|
| ||||||
| | |
Number of options
|
| |
Exercise price
|
| |||
Outstanding at January 1
|
| | | | 0 | | | |
EUR 32.20
|
|
Granted during the period
|
| | | | 1,036,987 | | | |
EUR 32.20
|
|
Forfeited during the period
|
| | | | -11,522 | | | |
EUR 32.20
|
|
Exercised during the period
|
| | | | 0 | | | |
0
|
|
Outstanding at September 30
|
| | | | 1,025,465 | | | |
EUR 32.20
|
|
Exercisable at September 30
|
| | | | 0 | | | |
0
|
|
| | |
Equity-settled awards
|
| |
Cash-settled awards
|
| ||||||
| | |
September 30,
2023 |
| |
December 31,
2022 |
| |
September 30,
2023 |
| |
December 31,
2022 |
|
| | |
Fair value at grant dates:
|
| |
Remeasured fair value at period end dates:
|
| ||||||
Time vested options
|
| |
EUR 23.13–27.84
|
| |
EUR 18.88–22.94
|
| |
EUR 28.90–30.15
|
| |
EUR 22.22–22.87
|
|
Brand performance based options
|
| |
EUR 22.08–22.86
|
| |
EUR 18.32–22.02
|
| |
EUR 28.73–31.11
|
| | EUR 22.22 | |
Group performance based options
|
| |
EUR 7.74–10.75
|
| |
EUR 8.72–10.91
|
| |
EUR 20.04– 20.22
|
| | EUR 11.01 | |
Fair value of underlying share at grant dates
|
| |
EUR 41.24–46.63
|
| |
EUR 37.63–41.24
|
| | EUR 50.58 | | | EUR 41.24 | |
Exercise price
|
| | EUR 23.60 | | | EUR 23.60 | | | EUR 23.60 | | | EUR 23.60 | |
Expected volatility
|
| | 40.3%–45.5% | | | 39.0%–45.5% | | | 40.7%–42.7% | | | 41.8%–45.7% | |
Expected life
|
| | 1.75–6.00 years | | | 3.05–6.00 years | | | 1.50–4.50 years | | | 3.00–5.25 years | |
Expected dividends
|
| | 0% | | | 0% | | | 0% | | | 0% | |
Risk-free interest rate
|
| | 2.3%–3.2% | | | 0.3%–2.0% | | | 2.8%–3.3% | | | 2.5% | |
| | |
Equity-settled awards
|
| |
Cash-settled awards
|
|
| | |
September 30,
2023 |
| |
September 30,
2023 |
|
| | |
Fair value at grant dates:
|
| |
Remeasured fair value at
period end dates: |
|
Time vested options
|
| | EUR 18.29–21.39 | | | EUR 23.82 | |
Brand performance based options
|
| | EUR 17.08–17.51 | | | EUR 21.89–25.70 | |
Group performance based options
|
| | EUR 5.78–8.82 | | | — | |
Fair value of underlying share at grant dates
|
| | EUR 42.71–46.63 | | | EUR 50.58 | |
Exercise price
|
| | EUR 32.20 | | | EUR 32.20 | |
Expected volatility
|
| | 40.3%–44.0% | | | 40.9%–42.4% | |
Expected life
|
| | 1.63–4.00 years | | | 1.50–3.52 years | |
Expected dividends
|
| | 0% | | | 0% | |
Risk-free interest rate
|
| | 2.3%–3.2% | | | 3.0%–3.3% | |
| | |
Three months
ended September 30, |
| |
Nine months
ended September 30, |
| ||||||||||||||||||
USD million
|
| |
2023
|
| |
2022
|
| |
2023
|
| |
2022
|
| ||||||||||||
Finance income
|
| | | | 1.4 | | | | | | 0.6 | | | | | | 4.5 | | | | | | 2.1 | | |
Finance cost | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest cost to related parties
|
| | | | -58.7 | | | | | | -31.1 | | | | | | -165.8 | | | | | | -97.8 | | |
Interest cost on other interest bearing debt
|
| | | | -48.3 | | | | | | -23.9 | | | | | | -122.4 | | | | | | -71.6 | | |
Exchange rate gains or losses
|
| | | | 0.3 | | | | | | 0.4 | | | | | | -1.0 | | | | | | 4.7 | | |
Other finance cost
|
| | | | -2.7 | | | | | | -1.0 | | | | | | -7.4 | | | | | | -3.8 | | |
| | | | | -109.4 | | | | | | -55.6 | | | | | | -296.6 | | | | | | -168.5 | | |
Net finance cost
|
| | | | -108.0 | | | | | | -55.0 | | | | | | -292.1 | | | | | | -166.4 | | |
| | |
Goodwill
|
| |
Trademarks
|
| ||||||||||||||||||
USD million
|
| |
September 30,
2023 |
| |
December 31,
2022 |
| |
September 30,
2023 |
| |
December 31,
2022 |
| ||||||||||||
Winter Sports Equipment
|
| | | | 75.8 | | | | | | 149.0 | | | | | | 127.0 | | | | | | 270.9 | | |
Salomon (previously Salomon Apparel and Footwear)
|
| | | | 651.7 | | | | | | 583.4 | | | | | | 616.7 | | | | | | 477.8 | | |
USD million
|
| |
Land
|
| |
Buildings
and constructions |
| |
Machinery
and equipment |
| |
Advances
paid and construction in progress |
| | |
Property,
plant and equipment |
| |||||||||||||||
Initial cost at January 1, 2023
|
| | | | 34.9 | | | | | | 327.6 | | | | | | 419.6 | | | | | | 33.8 | | | | | | | 815.9 | | |
Additions
|
| | | | — | | | | | | 17.5 | | | | | | 14.5 | | | | | | 50.9 | | | | | | | 82.9 | | |
Divestments and disposals
|
| | | | — | | | | | | — | | | | | | -1.4 | | | | | | — | | | | | | | -1.4 | | |
Transfers
|
| | | | — | | | | | | 18.3 | | | | | | 6.4 | | | | | | -38.5 | | | | | | | -13.8 | | |
Translation differences
|
| | | | -0.2 | | | | | | -4.4 | | | | | | -4.8 | | | | | | -0.2 | | | | | | | -9.6 | | |
Balance at September 30, 2023
|
| | | | 34.7 | | | | | | 359.0 | | | | | | 434.3 | | | | | | 45.9 | | | | | | | 874.0 | | |
Accumulated depreciation and impairment losses at
January 1, 2023 |
| | | | — | | | | | | 181.4 | | | | | | 272.5 | | | | | | — | | | | | | | 453.9 | | |
Depreciation during the period
|
| | | | — | | | | | | 24.9 | | | | | | 27.8 | | | | | | — | | | | | | | 52.6 | | |
USD million
|
| |
Land
|
| |
Buildings
and constructions |
| |
Machinery
and equipment |
| |
Advances
paid and construction in progress |
| | |
Property,
plant and equipment |
| |||||||||||||||
Divestments and disposals
|
| | | | — | | | | | | 0.0 | | | | | | -1.0 | | | | | | — | | | | | | | -1.0 | | |
Transfers
|
| | | | — | | | | | | -6.2 | | | | | | -7.3 | | | | | | — | | | | | | | -13.6 | | |
Translation differences
|
| | | | — | | | | | | -2.7 | | | | | | -3.9 | | | | | | — | | | | | | | -6.6 | | |
Balance at September 30, 2023
|
| | | | 0.0 | | | | | | 197.3 | | | | | | 288.1 | | | | | | 0.0 | | | | | | | 485.4 | | |
Balance at September 30, 2023
|
| | | | 34.7 | | | | | | 161.7 | | | | | | 146.2 | | | | | | 45.9 | | | | | | | 388.6 | | |
| | | | | | | | | | | | | | | | | |
USD million
|
| |
September 30,
2023 |
| |
December 31,
2022 |
| ||||||
Inventories net realizable value valuation provision
|
| | | | 32.3 | | | | | | 24.7 | | |
USD million
|
| |
September 30,
2023 |
| |
December 31,
2022 |
| ||||||
Gross inventories
|
| | | | 1,229.8 | | | | | | 937.2 | | |
Net realizable value valuation provision
|
| | | | -32.3 | | | | | | -24.7 | | |
Net inventories
|
| | | | 1,197.5 | | | | | | 912.5 | | |
USD million
|
| |
September 30,
2023 |
| |
December 31,
2022 |
| ||||||
Net inventories | | | | | | | | | | | | | |
Raw materials and consumables
|
| | | | 53.5 | | | | | | 46.9 | | |
Work in progress
|
| | | | 62.1 | | | | | | 36.3 | | |
Finished goods
|
| | | | 1,081.9 | | | | | | 829.3 | | |
| | | | | 1,197.5 | | | | | | 912.5 | | |
USD million
|
| |
Consolidated
statement of financial position value September 30, 2023 |
| |
Nominal
interest rates |
| |||
| | | | | | | | |
Long term
7.65%, Short term |
|
Loans from financial institutions
|
| | | | 2,116.8 | | | |
6.34%–8.41%
|
|
Loans from related parties
|
| | | | 4,012.8 | | | |
7.90%, 5.67%
|
|
Lease liabilities
|
| | | | 259.4 | | | |
4.87%
|
|
Other interest-bearing liabilities
|
| | | | 50.0 | | | |
7.86%
|
|
Total
|
| | | | 6,438.9 | | | | | |
USD million
|
| |
Consolidated
statement of financial position value December 31, 2022 |
| |
Nominal
interest rates |
| |||
| | | | | | | | |
Long term
5.13%, Short term |
|
Loans from financial institutions
|
| | | | 1,965.5 | | | |
4.78%–7.78%
|
|
Loans from related parties
|
| | | | 4,039.0 | | | |
5.38%, 3.06%
|
|
Lease liabilities
|
| | | | 196.5 | | | |
4.46%
|
|
Other interest-bearing liabilities
|
| | | | 35.0 | | | |
7.10%
|
|
Total
|
| | | | 6,236.0 | | | | | |
USD million
|
| |
Product
warranty |
| |
Restructuring
|
| |
Other
|
| |
Total
|
| ||||||||||||
Balance at January 1, 2023
|
| | | | 22.9 | | | | | | 6.0 | | | | | | 8.9 | | | | | | 37.8 | | |
Translation differences
|
| | | | -0.2 | | | | | | -0.1 | | | | | | 0.5 | | | | | | 0.2 | | |
Provisions made during the period
|
| | | | 3.8 | | | | | | 0.1 | | | | | | 0.6 | | | | | | 4.5 | | |
Provisions used during the period
|
| | | | -3.3 | | | | | | -2.6 | | | | | | -2.1 | | | | | | -8.0 | | |
Balance at September 30, 2023
|
| | | | 23.2 | | | | | | 3.4 | | | | | | 7.9 | | | | | | 34.5 | | |
Long-term provisions
|
| | | | | | | | | | | | | | | | | | | | | | 4.9 | | |
Current provisions
|
| | | | | | | | | | | | | | | | | | | | | | 29.6 | | |
Total
|
| | | | | | | | | | | | | | | | | | | | | | 34.5 | | |
USD million
|
| |
September 30,
2023 |
| |
December 31,
2022 |
| ||||||
Guarantees
|
| | | | 19.9 | | | | | | 14.7 | | |
Other commitments
|
| | | | 237.7 | | | | | | 217.8 | | |
| | |
Three months ended
September 30, |
| |
Nine months ended
September 30, |
| ||||||||||||||||||
USD million
|
| |
2023
|
| |
2022
|
| |
2023
|
| |
2022
|
| ||||||||||||
Purchases of goods and services from ANTA Sports
|
| | | | 5.7 | | | | | | 1.5 | | | | | | 18.5 | | | | | | 3.3 | | |
Sales to ANTA Sports
|
| | | | 0.1 | | | | | | 0.3 | | | | | | 0.3 | | | | | | 1.2 | | |
| | |
Three months ended
September 30, |
| |
Nine months ended
September 30, |
| ||||||||||||||||||
USD million
|
| |
2023
|
| |
2022
|
| |
2023
|
| |
2022
|
| ||||||||||||
Salaries and other short-term employee benefits
|
| | | | 4.2 | | | | | | 2.4 | | | | | | 9.5 | | | | | | 8.5 | | |
Post-employment benefits
|
| | | | 0.1 | | | | | | 0.1 | | | | | | 0.4 | | | | | | 0.2 | | |
Other long-term benefits
|
| | | | 0.1 | | | | | | 0.2 | | | | | | 0.2 | | | | | | 0.7 | | |
Total
|
| | | | 4.4 | | | | | | 2.7 | | | | | | 10.1 | | | | | | 9.4 | | |
USD million
|
| |
September 30,
2023 |
| |
December 31,
2022 |
| ||||||
Long-term loans from the parent company: | | | | | | | | | | | | | |
Investment Loan
|
| | | | 2,636.6 | | | | | | 2,654.5 | | |
Facility A Loan
|
| | | | 1,377.2 | | | | | | 1,386.6 | | |
Total
|
| | | | 4,013.8 | | | | | | 4,041.1 | | |
| | |
Three months ended
September 30, |
| |
Nine months ended
September 30, |
| ||||||||||||||||||
USD million
|
| |
2023
|
| |
2022
|
| |
2023
|
| |
2022
|
| ||||||||||||
Interest expenses to the parent company: | | | | | | | | | | | | | | | | | | | | | | | | | |
Investment Loan
|
| | | | 54.7 | | | | | | 30.8 | | | | | | 151.7 | | | | | | 91.3 | | |
Facility A Loan
|
| | | | 5.9 | | | | | | 3.0 | | | | | | 15.8 | | | | | | 9.3 | | |
Total
|
| | | | 60.6 | | | | | | 33.8 | | | | | | 167.5 | | | | | | 100.6 | | |
USD million
|
| |
September 30,
2023 |
| |
December 31,
2022 |
| ||||||
ANTA Sports | | | | | | | | | | | | | |
Current payables (purchases of goods and services from ANTA Sports)
|
| | | | 6.6 | | | | | | 5.3 | | |
Current receivables (sales to ANTA Sports)
|
| | | | 0.0 | | | | | | 0.0 | | |
Amer Sports Holding (Cayman) Limited | | | | | | | | | | | | | |
Accounts receivable, net
|
| | | | 17.6 | | | | | | 16.7 | | |
Key management personnel | | | | | | | | | | | | | |
Provisions short and long-term incentive
|
| | | | 4.2 | | | | | | 3.7 | | |
Amer Sports Management Company (Cayman) Limited | | | | | | | | | | | | | |
Loans from related parties taken in 2022
|
| | | | 11.4 | | | | | | 11.1 | | |
September 30, 2023
USD million |
| |
Financial
assets/ liabilities at fair value through profit and loss |
| |
Derivative
financial instruments used in cash flow hedge accounting |
| |
Financial
assets/ liabilities measured at amortized cost |
| |
Financial
assets at fair value through OCI |
| |
Carrying
amount by balance sheet item |
| |||||||||||||||
NON-CURRENT FINANCIAL ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other non-current financial assets
|
| | | | | | | | | | | | | | | | 58.8 | | | | | | 8.8 | | | | | | 67.5 | | |
Derivative financial instruments (3) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Foreign exchange derivatives
|
| | | | | | | | | | 5.7 | | | | | | | | | | | | | | | | | | 5.7 | | |
Interest rate derivatives
|
| | | | 4.8 | | | | | | | | | | | | | | | | | | | | | | | | 4.8 | | |
CURRENT FINANCIAL ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Hold-to-collect accounts receivable
|
| | | | | | | | | | | | | | | | 633.8 | | | | | | | | | | | | 633.8 | | |
Available for sale factoring receivables
|
| | | | | | | | | | | | | | | | | | | | | | 20.7 | | | | | | 20.7 | | |
Other non-interest yielding receivables (1)
|
| | | | | | | | | | | | | | | | 137.5 | | | | | | | | | | | | 137.5 | | |
Promissory notes (1)
|
| | | | | | | | | | | | | | | | | | | | | | 2.4 | | | | | | 2.4 | | |
Derivative financial instruments (3) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Foreign exchange derivatives
|
| | | | 4.5 | | | | | | 21.9 | | | | | | | | | | | | | | | | | | 26.4 | | |
Interest rate derivatives
|
| | | | | | | | | | 1.0 | | | | | | | | | | | | | | | | | | 1.0 | | |
Cash and cash equivalents
|
| | | | | | | | | | | | | | | | 284.2 | | | | | | | | | | | | 284.2 | | |
Balance by category at September 30, 2023
|
| | | | 9.3 | | | | | | 28.6 | | | | | | 1,114.3 | | | | | | 31.9 | | | | | | 1,184.1 | | |
LONG-TERM FINANCIAL LIABILITIES | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Long-term interest-bearing liabilities | | | | | | | | | | | | | | | | | 5,797.7 | | | | | | | | | | | | 5,797.7 | | |
Long-term lease liabilities
|
| | | | | | | | | | | | | | | | 185.0 | | | | | | | | | | | | 185.0 | | |
Other long-term liabilities
|
| | | | | | | | | | | | | | | | 43.9 | | | | | | | | | | | | 43.9 | | |
Derivative financial instruments (3) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Foreign exchange derivatives
|
| | | | | | | | | | 0.6 | | | | | | | | | | | | | | | | | | 0.6 | | |
CURRENT FINANCIAL LIABILITIES | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current interest-bearing liabilities
|
| | | | | | | | | | | | | | | | 381.9 | | | | | | | | | | | | 381.9 | | |
Current lease liabilities
|
| | | | | | | | | | | | | | | | 74.4 | | | | | | | | | | | | 74.4 | | |
Accounts payable
|
| | | | | | | | | | | | | | | | 389.4 | | | | | | | | | | | | 389.4 | | |
Other current liabilities (2)
|
| | | | | | | | | | | | | | | | 440.6 | | | | | | | | | | | | 440.6 | | |
Derivative financial instruments (3) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Foreign exchange derivatives
|
| | | | 8.1 | | | | | | 11.2 | | | | | | | | | | | | | | | | | | 19.3 | | |
Interest rate derivatives
|
| | | | | | | | | | 1.4 | | | | | | | | | | | | | | | | | | 1.4 | | |
Balance by category at September 30, 2023
|
| | | | 8.1 | | | | | | 13.2 | | | | | | 7,312.8 | | | | | | 0.0 | | | | | | 7,334.1 | | |
December 31, 2022
USD million |
| |
Financial
assets/ liabilities at fair value through profit and loss |
| |
Derivative
financial instruments used in cash flow hedge accounting |
| |
Financial
assets/ liabilities measured at amortized cost |
| |
Financial
assets at fair value through OCI |
| |
Carrying
amount by balance sheet item |
| |||||||||||||||
NON-CURRENT FINANCIAL ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other non-current financial assets
|
| | | | | | | | | | | | | | | | 55.3 | | | | | | 8.9 | | | | | | 64.2 | | |
Derivative financial instruments (3) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest rate derivatives
|
| | | | 5.7 | | | | | | | | | | | | | | | | | | | | | | | | 5.7 | | |
CURRENT FINANCIAL ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Hold-to-collect accounts receivable
|
| | | | | | | | | | | | | | | | 658.7 | | | | | | | | | | | | 658.7 | | |
Other non-interest yielding receivables (1)
|
| | | | | | | | | | | | | | | | 124.4 | | | | | | | | | | | | 124.4 | | |
Promissory notes (1)
|
| | | | | | | | | | | | | | | | | | | | | | 5.5 | | | | | | 5.5 | | |
Derivative financial instruments (3) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Foreign exchange derivatives
|
| | | | 5.9 | | | | | | 17.6 | | | | | | | | | | | | | | | | | | 23.5 | | |
Cash and cash equivalents
|
| | | | | | | | | | | | | | | | 402.0 | | | | | | | | | | | | 402.0 | | |
Balance by category at December 31, 2022
|
| | | | 11.5 | | | | | | 17.6 | | | | | | 1,240.4 | | | | | | 14.4 | | | | | | 1,284.0 | | |
LONG-TERM FINANCIAL LIABILITIES | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Long-term interest-bearing liabilities
|
| | | | | | | | | | | | | | | | 5,831.2 | | | | | | | | | | | | 5,831.2 | | |
Long-term lease liabilities
|
| | | | | | | | | | | | | | | | 133.0 | | | | | | | | | | | | 133.0 | | |
Other long-term liabilities
|
| | | | | | | | | | | | | | | | 32.7 | | | | | | | | | | | | 32.7 | | |
CURRENT FINANCIAL LIABILITIES | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current interest-bearing liabilities
|
| | | | | | | | | | | | | | | | 208.3 | | | | | | | | | | | | 208.3 | | |
Current lease liabilities
|
| | | | | | | | | | | | | | | | 63.5 | | | | | | | | | | | | 63.5 | | |
Accounts payable
|
| | | | | | | | | | | | | | | | 435.6 | | | | | | | | | | | | 435.6 | | |
Other current liabilities (2)
|
| | | | | | | | | | | | | | | | 444.3 | | | | | | | | | | | | 444.3 | | |
Derivative financial instruments (3) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Foreign exchange derivatives
|
| | | | 3.9 | | | | | | 19.7 | | | | | | | | | | | | | | | | | | 23.7 | | |
Interest rate derivatives
|
| | | | | | | | | | 2.0 | | | | | | | | | | | | | | | | | | 2.0 | | |
Balance by category at December 31, 2022
|
| | | | 3.9 | | | | | | 21.8 | | | | | | 7,148.5 | | | | | | — | | | | | | 7,174.2 | | |
USD million
|
| |
September 30,
2023 |
| |
December 31,
2022 |
| ||||||
(1) Other non-interest yielding receivables | | | | | | | | | | | | | |
Prepaid expenses and other receivables
|
| | | | 201.5 | | | | | | 173.3 | | |
Other tax receivables
|
| | | | 34.1 | | | | | | 19.9 | | |
Derivative financial instruments
|
| | | | 27.4 | | | | | | 23.5 | | |
Promissory notes
|
| | | | 2.4 | | | | | | 5.5 | | |
Total
|
| | | | 137.5 | | | | | | 124.4 | | |
(2) Other current liabilities | | | | | | | | | | | | | |
Accrued liabilities
|
| | | | 526.7 | | | | | | 498.8 | | |
Other tax liabilities
|
| | | | 65.4 | | | | | | 28.8 | | |
Derivative financial instruments
|
| | | | 20.7 | | | | | | 25.7 | | |
Total
|
| | | | 440.6 | | | | | | 444.3 | | |
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | | | | |
Financial assets at fair value through profit or loss
|
| | | | — | | | | | | 9.3 | | | | | | — | | | | | | 9.3 | | |
Derivative financial instruments used in hedge accounting
|
| | | | — | | | | | | 28.6 | | | | | | — | | | | | | 28.6 | | |
Other non-current financial assets at fair value through OCI
|
| | | | — | | | | | | — | | | | | | 31.9 | | | | | | 31.9 | | |
Total
|
| | | | — | | | | | | 37.9 | | | | | | 31.9 | | | | | | 69.8 | | |
Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
Financial liabilities at fair value through profit or loss
|
| | | | — | | | | | | 8.1 | | | | | | — | | | | | | 8.1 | | |
Derivative financial instruments used in hedge accounting
|
| | | | — | | | | | | 13.2 | | | | | | — | | | | | | 13.2 | | |
Total
|
| | | | — | | | | | | 21.3 | | | | | | — | | | | | | 21.3 | | |
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | | | | |
Financial assets at fair value through profit or loss
|
| | | | — | | | | | | 11.5 | | | | | | — | | | | | | 11.5 | | |
Derivative financial instruments used in hedge accounting
|
| | | | — | | | | | | 17.6 | | | | | | — | | | | | | 17.6 | | |
Other non-current financial assets at fair value through OCI
|
| | | | — | | | | | | — | | | | | | 14.4 | | | | | | 14.4 | | |
Total
|
| | | | — | | | | | | 29.1 | | | | | | 14.4 | | | | | | 43.5 | | |
Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
Financial liabilities at fair value through profit or loss
|
| | | | — | | | | | | 3.9 | | | | | | — | | | | | | 3.9 | | |
Derivative financial instruments used in hedge accounting
|
| | | | — | | | | | | 21.8 | | | | | | — | | | | | | 21.8 | | |
Total
|
| | | | — | | | | | | 25.7 | | | | | | — | | | | | | 25.7 | | |
Type
|
| |
Valuation technique
|
| |
Significant unobservable input
|
|
Unlisted equity securities | | | Market comparison approach: fair value of unlisted equity securities is determined by reference to market multiples of comparable listed companies, adjusted by discount for lack of marketability. | | |
(i)
Sales growth factor
(ii)
Risk-adjusted discount rate
|
|
Promissory notes | | | The carrying amount approximates fair value due to the short-term maturity of these instruments and low credit risk of counterparty. | | | The carrying amount approximates fair value due to the short-term maturity of these instruments and low credit risk of counterparty. | |
Available for sale factoring receivables | | | The carrying amount approximates fair value due to the short-term maturity of these instruments and low credit risk of counterparty. | | | The carrying amount approximates fair value due to the short-term maturity of these instruments and low credit risk of counterparty. | |
USD million
|
| |
Unlisted equity
securities |
| |
Promissory
notes |
| |
Available
for sale factoring receivables |
| |
Total
|
| ||||||||||||
Opening balance January 1, 2023
|
| | | | 8.9 | | | | | | 5.5 | | | | | | 0.0 | | | | | | 14.4 | | |
Additions
|
| | | | — | | | | | | — | | | | | | 20.7 | | | | | | 20.7 | | |
Disposals
|
| | | | — | | | | | | -3.1 | | | | | | — | | | | | | -3.1 | | |
Losses recognized in OCI
|
| | | | -0.1 | | | | | | — | | | | | | — | | | | | | -0.1 | | |
Losses recognized in the consolidated statement of loss *
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Closing balance September 30, 2023
|
| | | | 8.8 | | | | | | 2.4 | | | | | | 20.7 | | | | | | 31.9 | | |
| | |
Three months ended
September 30, 2023 |
| |
Three months ended
September 30, 2022 |
| ||||||||||||||||||||||||||||||
USD million (except for share and loss per share
information) |
| |
Continuing
operations |
| |
Discontinued
operation |
| |
Total
|
| |
Continuing
operations |
| |
Discontinued
operation |
| |
Total
|
| ||||||||||||||||||
Loss for the period, attributable to the owners of the Company
|
| | | | -35.9 | | | | | | — | | | | | | -35.9 | | | | | | -1.7 | | | | | | -0.5 | | | | | | -2.2 | | |
Weighted-average number of ordinary shares
|
| | | | 115,572,938 | | | | | | 115,572,938 | | | | | | 115,572,938 | | | | | | 115,572,938 | | | | | | 115,572,938 | | | | | | 115,572,938 | | |
Loss per share basic
|
| | | | -0.31 | | | | | | — | | | | | | -0.31 | | | | | | -0.01 | | | | | | 0.00 | | | | | | -0.01 | | |
Loss per share diluted
|
| | | | -0.31 | | | | | | — | | | | | | -0.31 | | | | | | -0.01 | | | | | | 0.00 | | | | | | -0.01 | | |
| | |
Nine months ended
September 30, 2023 |
| |
Nine months ended
September 30, 2022 |
| ||||||||||||||||||||||||||||||
USD million (except for share and loss per share
information) |
| |
Continuing
operations |
| |
Discontinued
operation |
| |
Total
|
| |
Continuing
operations |
| |
Discontinued
operation |
| |
Total
|
| ||||||||||||||||||
Loss for the period, attributable to the owners of the Company
|
| | | | -113.9 | | | | | | — | | | | | | -113.9 | | | | | | -82.6 | | | | | | -21.8 | | | | | | -104.4 | | |
Weighted-average number of ordinary shares
|
| | | | 115,572,938 | | | | | | 115,572,938 | | | | | | 115,572,938 | | | | | | 115,494,673 | | | | | | 115,494,673 | | | | | | 115,494,673 | | |
Loss per share basic
|
| | | | -0.99 | | | | | | — | | | | | | -0.99 | | | | | | -0.72 | | | | | | -0.19 | | | | | | -0.91 | | |
Loss per share diluted
|
| | | | -0.99 | | | | | | — | | | | | | -0.99 | | | | | | -0.72 | | | | | | -0.19 | | | | | | -0.91 | | |
| | | | | |
For the year ended December 31,
|
| |||||||||||||||
USD million (except for loss per share information)
|
| |
Notes
|
| |
Restated
2022 |
| |
Restated
2021 |
| |
Restated
2020 |
| |||||||||
Continuing operations | | | | | | | | | | | | | | | | | | | | | | |
Revenue
|
| |
5
|
| | | | 3,548.8 | | | | | | 3,066.5 | | | | | | 2,446.3 | | |
Cost of goods sold
|
| | | | | | | -1,785.2 | | | | | | -1,560.9 | | | | | | -1,297.4 | | |
Gross profit
|
| | | | | | | 1,763.6 | | | | | | 1,505.6 | | | | | | 1,148.9 | | |
Selling and marketing expenses
|
| | | | | | | -1,107.6 | | | | | | -962.6 | | | | | | -733.2 | | |
Administrative and other expenses
|
| | | | | | | -415.1 | | | | | | -364.4 | | | | | | -277.3 | | |
Impairment losses
|
| |
9; 28
|
| | | | -201.7 | | | | | | -0.7 | | | | | | -20.5 | | |
Other operating income
|
| |
6
|
| | | | 11.4 | | | | | | 9.0 | | | | | | 7.2 | | |
Operating profit
|
| | | | | | | 50.6 | | | | | | 186.9 | | | | | | 125.1 | | |
Finance income
|
| | | | | | | 3.3 | | | | | | 2.3 | | | | | | 1.6 | | |
Finance cost
|
| | | | | | | -236.5 | | | | | | -279.0 | | | | | | -274.1 | | |
Net finance cost
|
| |
11
|
| | | | -233.2 | | | | | | -276.7 | | | | | | -272.5 | | |
Loss before tax
|
| | | | | | | -182.6 | | | | | | -89.8 | | | | | | -147.4 | | |
Income tax expense
|
| |
12
|
| | | | -48.3 | | | | | | -34.7 | | | | | | -26.2 | | |
Loss from continuing operations
|
| | | | | | | -230.9 | | | | | | -124.5 | | | | | | -173.6 | | |
Loss from discontinued operations, net of tax
|
| |
29
|
| | | | -21.8 | | | | | | -1.8 | | | | | | -63.6 | | |
Net loss
|
| | | | | | | -252.7 | | | | | | -126.3 | | | | | | -237.2 | | |
Loss attributable to: | | | | | | | | | | | | | | | | | | | | | | |
Equity holders of the Company
|
| | | | | | | -252.7 | | | | | | -126.3 | | | | | | -237.2 | | |
Loss per share
|
| |
30
|
| | | | | | | | | | | | | | | | | | |
Basic loss per share (continuing operations)
|
| | | | | | | -2.00 | | | | | | -1.08 | | | | | | -1.51 | | |
Diluted loss per share (continuing operations)
|
| | | | | | | -2.00 | | | | | | -1.08 | | | | | | -1.51 | | |
Basic loss per share (discontinued operations)
|
| | | | | | | -0.19 | | | | | | -0.02 | | | | | | -0.55 | | |
Diluted loss per share (discontinued operations)
|
| | | | | | | -0.19 | | | | | | -0.02 | | | | | | -0.55 | | |
Total Basic loss per share
|
| | | | | | | -2.19 | | | | | | -1.10 | | | | | | -2.06 | | |
Total Diluted loss per share
|
| | | | | | | -2.19 | | | | | | -1.10 | | | | | | -2.06 | | |
| | | | | | | | | | | | | | | | | | | | | | |
Net loss
|
| | | | | | | -252.7 | | | | | | -126.3 | | | | | | -237.2 | | |
Other comprehensive income (OCI) | | | | | | | | | | | | | | | | | | | | | | |
Items that will not be reclassified to profit or loss | | | | | | | | | | | | | | | | | | | | | | |
Remeasurement effects of postemployment benefit plans
|
| |
8
|
| | | | 14.1 | | | | | | 23.2 | | | | | | 2.6 | | |
Income tax related to remeasurement effects
|
| | | | | | | -3.0 | | | | | | -5.2 | | | | | | -0.5 | | |
Writedown of other investments through OCI
|
| | | | | | | -10.9 | | | | | | — | | | | | | — | | |
Items that subsequently may be reclassified to profit or loss | | | | | | | | | | | | | | | | | | | | | | |
Translation differences
|
| | | | | | | 148.1 | | | | | | 260.5 | | | | | | -285.7 | | |
Translation differences of disposed foreign subsidiary
|
| | | | | | | — | | | | | | -4.9 | | | | | | — | | |
Cash flow hedges
|
| |
25
|
| | | | -11.6 | | | | | | 54.5 | | | | | | -29.2 | | |
Income tax related to cash flow hedges
|
| |
25
|
| | | | 2.3 | | | | | | -10.9 | | | | | | 5.9 | | |
Other comprehensive income (loss), net of tax
|
| | | | | | | 139.0 | | | | | | 317.2 | | | | | | -306.9 | | |
TOTAL COMPREHENSIVE INCOME (LOSS)
|
| | | | | | | -113.7 | | | | | | 190.9 | | | | | | -544.1 | | |
Total comprehensive income (loss) attributable to: | | | | | | | | | | | | | | | | | | | | | | |
Equity holders of the Company
|
| | | | | | | -113.7 | | | | | | 190.9 | | | | | | -544.1 | | |
USD million
|
| |
Notes
|
| |
Restated
December 31, 2022 |
| |
Restated
December 31, 2021 |
| |
Restated
January 1, 2021 |
| |||||||||
ASSETS | | | | | | |||||||||||||||||
NON-CURRENT ASSETS | | | | | | | | | | | | | | | | | | | | | | |
Intangible assets
|
| |
13
|
| | | | 2,755.9 | | | | | | 2,870.4 | | | | | | 3,083.3 | | |
Goodwill
|
| |
13
|
| | | | 2,242.4 | | | | | | 2,480.3 | | | | | | 2,561.2 | | |
Property, plant and equipment
|
| |
14
|
| | | | 361.9 | | | | | | 368.7 | | | | | | 401.9 | | |
Right-of-use assets
|
| |
22
|
| | | | 183.6 | | | | | | 211.8 | | | | | | 251.7 | | |
Non-current financial assets
|
| |
15
|
| | | | 8.9 | | | | | | 0.3 | | | | | | 0.4 | | |
Other non-current assets
|
| | | | | | | 61.0 | | | | | | 24.7 | | | | | | 13.5 | | |
Deferred tax assets
|
| |
12
|
| | | | 108.7 | | | | | | 101.6 | | | | | | 154.9 | | |
TOTAL NON-CURRENT ASSETS
|
| | | | | | | 5,722.4 | | | | | | 6,057.8 | | | | | | 6,466.9 | | |
CURRENT ASSETS | | | | | | | | | | | | | | | | | | | | | | |
Inventories
|
| |
16
|
| | | | 912.5 | | | | | | 582.8 | | | | | | 569.5 | | |
Accounts receivable, net
|
| |
28
|
| | | | 658.7 | | | | | | 530.5 | | | | | | 589.1 | | |
Related party receivable
|
| |
26
|
| | | | 16.7 | | | | | | 19.5 | | | | | | 13.8 | | |
Prepaid expenses and other receivables
|
| |
17
|
| | | | 173.3 | | | | | | 119.1 | | | | | | 109.5 | | |
Current tax assets
|
| | | | | | | 9.5 | | | | | | 13.7 | | | | | | 15.0 | | |
Cash and cash equivalents
|
| |
15
|
| | | | 402.0 | | | | | | 566.7 | | | | | | 389.5 | | |
Assets held for sale
|
| |
29
|
| | | | — | | | | | | 60.0 | | | | | | 469.2 | | |
TOTAL CURRENT ASSETS
|
| | | | | | | 2,172.7 | | | | | | 1,892.3 | | | | | | 2,155.6 | | |
TOTAL ASSETS
|
| | | | | | | 7,895.1 | | | | | | 7,950.1 | | | | | | 8,622.5 | | |
SHAREHOLDERS’ EQUITY (DEFICIT) AND LIABILITIES
EQUITY (DEFICIT) |
| | | | | | | | | | | | | | | | | | | | | |
Share capital
|
| |
18
|
| | | | 642.2 | | | | | | 640.4 | | | | | | 640.4 | | |
Reserves
|
| |
18
|
| | | | -3.1 | | | | | | 6.2 | | | | | | -37.4 | | |
Accumulated deficit
|
| |
18
|
| | | | -713.0 | | | | | | -608.6 | | | | | | -755.9 | | |
TOTAL EQUITY (DEFICIT)
|
| | | | | | | -73.9 | | | | | | 38.0 | | | | | | -152.9 | | |
LIABILITIES | | | | | | | | | | | | | | | | | | | | | | |
LONG-TERM LIABILITIES
|
| | | | | | | | | | | | | | | | | | | | | |
Lease liabilities
|
| |
19; 22
|
| | | | 133.0 | | | | | | 158.2 | | | | | | 195.0 | | |
Loans from financial institutions
|
| |
19
|
| | | | 1,792.2 | | | | | | 1,896.2 | | | | | | 2,161.4 | | |
Loans from related parties
|
| |
19; 26
|
| | | | 4,039.0 | | | | | | 4,139.8 | | | | | | 4,364.9 | | |
Defined benefit pension liabilities
|
| |
8
|
| | | | 31.8 | | | | | | 51.9 | | | | | | 79.0 | | |
Other liabilities
|
| | | | | | | 11.9 | | | | | | 13.6 | | | | | | 25.7 | | |
Provisions
|
| |
21
|
| | | | 5.6 | | | | | | 5.6 | | | | | | 6.2 | | |
Long-term tax liabilities
|
| | | | | | | 20.8 | | | | | | 21.3 | | | | | | 21.6 | | |
Deferred tax liabilities
|
| |
12
|
| | | | 655.3 | | | | | | 678.3 | | | | | | 761.7 | | |
TOTAL LONG-TERM LIABILITIES
|
| | | | | | | 6,689.6 | | | | | | 6,964.9 | | | | | | 7,615.5 | | |
CURRENT LIABILITIES
|
| | | | | | | | | | | | | | | | | | | | | |
Interest-bearing liabilities
|
| |
19
|
| | | | 208.3 | | | | | | 34.8 | | | | | | 198.2 | | |
Lease liabilities
|
| |
19; 22
|
| | | | 63.5 | | | | | | 66.5 | | | | | | 66.0 | | |
Accounts payable
|
| | | | | | | 435.6 | | | | | | 320.2 | | | | | | 293.0 | | |
Other liabilities
|
| |
20
|
| | | | 498.8 | | | | | | 410.5 | | | | | | 386.6 | | |
Provisions
|
| |
21
|
| | | | 32.2 | | | | | | 45.3 | | | | | | 27.6 | | |
Current tax liabilities
|
| | | | | | | 41.0 | | | | | | 41.1 | | | | | | 37.3 | | |
Liabilities directly associated with assets held for sale
|
| |
29
|
| | | | — | | | | | | 28.8 | | | | | | 151.2 | | |
TOTAL CURRENT LIABILITIES
|
| | | | | | | 1,279.4 | | | | | | 947.2 | | | | | | 1,159.9 | | |
TOTAL LIABILITIES
|
| | | | | | | 7,969.0 | | | | | | 7,912.1 | | | | | | 8,775.4 | | |
TOTAL SHAREHOLDERS’ EQUITY (DEFICIT) AND LIABILITIES
|
| | | | | | | 7,895.1 | | | | | | 7,950.1 | | | | | | 8,622.5 | | |
| | | | | |
For the year ended December 31,
|
| |||||||||||||||
USD million
|
| |
Notes
|
| |
Restated
2022 |
| |
Restated
2021 |
| |
Restated
2020 |
| |||||||||
NET CASH FLOW FROM OPERATING ACTIVITIES | | | | | | | | | | | | | | | | | | | | | | |
Net loss
|
| | | | | | | -252.7 | | | | | | -126.3 | | | | | | -237.2 | | |
Adjustments for: | | | | | | | | | | | | | | | | | | | | | | |
Depreciation and amortization
|
| | | | | | | 197.0 | | | | | | 206.1 | | | | | | 230.1 | | |
Impairment losses on continuing operations
|
| | | | | | | 201.7 | | | | | | 0.7 | | | | | | 20.5 | | |
Impairment losses on discontinued operations
|
| | | | | | | — | | | | | | 77.5 | | | | | | 20.8 | | |
(Gains)/losses on sale of discontinued operations
|
| | | | | | | 0.7 | | | | | | -116.0 | | | | | | — | | |
Gain on sale of property, plant and equipment
|
| | | | | | | -0.3 | | | | | | — | | | | | | -0.1 | | |
Other non-cash valuation (gains)/losses
|
| | | | | | | 11.3 | | | | | | -6.1 | | | | | | 6.7 | | |
Net finance expenses
|
| | | | | | | 232.7 | | | | | | 277.0 | | | | | | 273.9 | | |
Income tax expense
|
| | | | | | | 48.5 | | | | | | 31.9 | | | | | | 14.8 | | |
Changes in: | | | | | | | | | | | | | | | | | | | | | | |
Inventories
|
| | | | | | | -355.2 | | | | | | -50.9 | | | | | | 43.8 | | |
Trade receivables
|
| | | | | | | -149.1 | | | | | | 36.2 | | | | | | 114.8 | | |
Other current receivables
|
| | | | | | | -24.9 | | | | | | -17.9 | | | | | | 26.2 | | |
Accounts payables
|
| | | | | | | 115.5 | | | | | | 43.4 | | | | | | -31.4 | | |
Other liabilities
|
| | | | | | | 58.8 | | | | | | 67.9 | | | | | | -33.1 | | |
Cash generated from operating activities
|
| | | | | | | 84.0 | | | | | | 423.5 | | | | | | 449.8 | | |
Interest paid
|
| | | | | | | -118.1 | | | | | | -125.7 | | | | | | -124.6 | | |
Interest received
|
| | | | | | | 3.1 | | | | | | 1.5 | | | | | | 0.6 | | |
Income taxes paid
|
| | | | | | | -60.7 | | | | | | -31.3 | | | | | | -27.9 | | |
Total net cash flows (used in)/from operating activities
|
| | | | | | | -91.7 | | | | | | 268.0 | | | | | | 297.9 | | |
NET CASH FLOW FROM INVESTING ACTIVITIES | | | | | | | | | | | | | | | | | | | | | | |
Disposal of discontinued operations, net of cash disposed
|
| |
29
|
| | | | 20.3 | | | | | | 393.8 | | | | | | — | | |
Acquisition of property, plant and equipment
|
| | | | | | | -77.7 | | | | | | -60.7 | | | | | | -91.3 | | |
Acquisition of intangible assets
|
| | | | | | | -32.1 | | | | | | -33.0 | | | | | | -14.7 | | |
Proceeds from sale of property, plant and equipment
|
| | | | | | | 0.2 | | | | | | 0.5 | | | | | | 0.1 | | |
Acquisition of non-current financial assets
|
| | | | | | | -19.4 | | | | | | — | | | | | | — | | |
Acquisition of right-of-use assets
|
| | | | | | | -9.9 | | | | | | -5.2 | | | | | | -0.8 | | |
Net cash flow (used in)/from investing activities
|
| | | | | | | -118.6 | | | | | | 295.4 | | | | | | -106.7 | | |
NET CASH FLOW FROM FINANCING ACTIVITIES | | | | | | | | | | | | | | | | | | | | | | |
Proceeds from short-term borrowings from financial institutions
|
| | | | | | | 409.8 | | | | | | 135.0 | | | | | | 691.1 | | |
Repayments of short-term borrowings from financial institutions
|
| | | | | | | -237.5 | | | | | | -293.8 | | | | | | -724.9 | | |
Proceeds from long-term borrowings from financial institutions
|
| | | | | | | — | | | | | | — | | | | | | 111.0 | | |
Proceeds from long-term borrowings from related parties
|
| | | | | | | 11.7 | | | | | | — | | | | | | 13.9 | | |
Repayments of long-term borrowings from financial institutions
|
| | | | | | | — | | | | | | -120.8 | | | | | | -180.9 | | |
Repayments of long-term borrowings from related parties
|
| | | | | | | — | | | | | | -15.4 | | | | | | — | | |
Payments of lease liabilities
|
| | | | | | | -73.5 | | | | | | -72.8 | | | | | | -65.6 | | |
Other financing items*
|
| | | | | | | -29.4 | | | | | | -1.9 | | | | | | -9.9 | | |
Net cash flow from/(used in) financing activities
|
| | | | | | | 81.1 | | | | | | -369.7 | | | | | | -165.3 | | |
CHANGE IN CASH AND CASH EQUIVALENTS
|
| | | | | | | -129.2 | | | | | | 193.6 | | | | | | 25.9 | | |
Cash and cash equivalents | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents at year end, continuing operations
|
| |
15
|
| | | | 402.0 | | | | | | 566.7 | | | | | | 389.5 | | |
Cash and cash equivalents at year end, discontinued operations
|
| | | | | | | — | | | | | | 0.9 | | | | | | 6.9 | | |
Translation differences
|
| | | | | | | -36.4 | | | | | | -22.4 | | | | | | 27.1 | | |
Cash and cash equivalents at year beginning
|
| | | | | | | 567.6 | | | | | | 396.4 | | | | | | 343.4 | | |
CHANGE IN CASH AND CASH EQUIVALENTS
|
| | | | | | | -129.2 | | | | | | 193.6 | | | | | | 25.9 | | |
| | |
Equity attributable to the equity holders of the parent company
|
| ||||||||||||||||||||||||||||||||||||||||||
USD million
|
| |
(Restated)
Share capital |
| |
(Restated)
Cash flow hedge reserve |
| | |
(Restated)
Translation differences |
| |
(Restated)
Remeasurements |
| |
(Restated)
Accumulated deficit of the period |
| | |
(Restated)
Accumulated deficit (Total) |
| | |
(Restated)
Total |
| |||||||||||||||||||||
Balance at January 1, 2020
|
| | | | 640.4 | | | | | | -14.1 | | | | | |
|
-8.2
|
| | | |
|
5.8
|
| | | |
|
-232.7
|
| | | | | | -235.1 | | | | | | | 391.2 | | |
Other comprehensive income:
Translation differences |
| | | | — | | | | | | — | | | | | |
|
-285.7
|
| | | |
|
—
|
| | | |
|
—
|
| | | | | | -285.7 | | | | | | | -285.7 | | |
Remeasurement effects of postemployment benefit plans
|
| | | | — | | | | | | — | | | | | |
|
—
|
| | | |
|
2.6
|
| | | |
|
—
|
| | | | | | 2.6 | | | | | | | 2.6 | | |
Cash flow hedges
|
| | | | — | | | | | | -29.2 | | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | | | | — | | | | | | | -29.2 | | |
Income tax related to OCI
|
| | | | — | | | | | | 5.9 | | | | | |
|
—
|
| | | |
|
-0.5
|
| | | |
|
—
|
| | | | | | -0.5 | | | | | | | 5.4 | | |
Loss for the period
|
| | | | — | | | | | | — | | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
-237.2
|
| | | | | | -237.2 | | | | | | | -237.2 | | |
Other comprehensive loss, net of tax
|
| | | | — | | | | | | -23.3 | | | | | | | -285.7 | | | | | | 2.1 | | | | | | -237.2 | | | | | | | -520.8 | | | | | | | -544.1 | | |
Balance at December 31, 2020 / January 1, 2021
|
| | | | 640.4 | | | | | | -37.4 | | | | | |
|
-293.9
|
| | | |
|
7.9
|
| | | |
|
-469.9
|
| | | | | | -755.9 | | | | | | | -152.9 | | |
Other comprehensive income:
Translation differences |
| | | | — | | | | | | — | | | | | |
|
255.6
|
| | | |
|
—
|
| | | |
|
—
|
| | | | | | 255.6 | | | | | | | 255.6 | | |
Remeasurement effects of postemployment benefit plans
|
| | | | — | | | | | | — | | | | | |
|
—
|
| | | |
|
23.2
|
| | | |
|
—
|
| | | | | | 23.2 | | | | | | | 23.2 | | |
Cash flow hedges
|
| | | | — | | | | | | 54.5 | | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | | | | — | | | | | | | 54.5 | | |
Income tax related to OCI
|
| | | | — | | | | | | -10.9 | | | | | |
|
—
|
| | | |
|
-5.2
|
| | | |
|
—
|
| | | | | | -5.2 | | | | | | | -16.1 | | |
Loss for the period
|
| | | | — | | | | | | — | | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
-126.3
|
| | | | | | -126.3 | | | | | | | -126.3 | | |
Other comprehensive income, net of tax
|
| | | | — | | | | | | 43.6 | | | | | |
|
255.6
|
| | | |
|
18.0
|
| | | |
|
-126.3
|
| | | | | | 147.3 | | | | | | | 190.9 | | |
Balance at December 31, 2021
|
| | | | 640.4 | | | | | | 6.2 | | | | | |
|
-38.3
|
| | | |
|
25.9
|
| | | |
|
-596.2
|
| | | | | | -608.6 | | | | | | | 38.0 | | |
Other comprehensive income:
Translation differences |
| | | | — | | | | | | — | | | | | |
|
148.1
|
| | | |
|
—
|
| | | |
|
—
|
| | | | | | 148.1 | | | | | | | 148.1 | | |
Remeasurement effects of postemployment benefit plans
|
| | | | — | | | | | | — | | | | | |
|
—
|
| | | |
|
14.1
|
| | | |
|
—
|
| | | | | | 14.1 | | | | | | | 14.1 | | |
Cash flow hedges
|
| | | | — | | | | | | -11.6 | | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | | | | — | | | | | | | -11.6 | | |
Income tax related to OCI
|
| | | | — | | | | | | 2.3 | | | | | |
|
—
|
| | | |
|
-3.0
|
| | | |
|
—
|
| | | | | | -3.0 | | | | | | | -0.7 | | |
Writedown of other investment through OCI
|
| | | | — | | | | | | — | | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
-10.9
|
| | | | | | -10.9 | | | | | | | -10.9 | | |
Loss for the period
|
| | | | — | | | | | | — | | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
-252.7
|
| | | | | | -252.7 | | | | | | | -252.7 | | |
Other comprehensive income, net of tax
|
| | | | — | | | | | | -9.3 | | | | | |
|
148.1
|
| | | |
|
11.1
|
| | | |
|
-263.6
|
| | | | | | -104.4 | | | | | | | -113.7 | | |
Transactions with owners: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Capital increase
|
| | | | 1.8 | | | | | | — | | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | | | | — | | | | | | | 1.8 | | |
Balance at December 31, 2022
|
| | | | 642.2 | | | | | | -3.1 | | | | | |
|
109.8
|
| | | |
|
37.0
|
| | | |
|
-859.8
|
| | | | | | -713.0 | | | | | | | -73.9 | | |
Asset category
|
| |
Estimated useful life
|
|
Buildings and constructions | | |
25–40 years
|
|
Machinery and equipment | | |
3–10 years
|
|
Leasehold improvements | | |
shorter of the lease term or useful life
|
|
| | | | | |
As of and for the year ended
December 31, 2022 |
| |
As of and for the year ended
December 31, 2021 |
| |
As of January 1, 2021 and for the
year ended December 31, 2020 |
| |||||||||||||||||||||||||||||||||||||||||||||
USD million
|
| |
Reference
|
| |
As previously
reported, adjusted for reclassifications |
| |
Adjustment
|
| |
As restated
|
| |
As previously
reported, adjusted for reclassifications |
| |
Adjustment
|
| |
As restated
|
| |
As previously
reported, adjusted for reclassifications |
| |
Adjustment
|
| |
As restated
|
| |||||||||||||||||||||||||||
STATEMENT OF FINANCIAL POSITION DATA:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Goodwill
|
| | (g) | | | | | 2,383.3 | | | | | | -140.9 | | | | | | 2,242.4 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Intangible assets
|
| | (c), (g) | | | | | 2,772.8 | | | | | | -16.9 | | | | | | 2,755.9 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Property, plant and equipment
|
| | (c) | | | | | 360.8 | | | | | | 1.1 | | | | | | 361.9 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Right-of-use assets
|
| | (c) | | | | | 183.5 | | | | | | 0.1 | | | | | | 183.6 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Non-current financial assets
|
| | (e) | | | | | 19.8 | | | | | | -10.9 | | | | | | 8.9 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other non-current assets
|
| | (c), (f) | | | | | 45.3 | | | | | | 15.7 | | | | | | 61.0 | | | | | | 19.5 | | | | | | 5.2 | | | | | | 24.7 | | | | | | | | | | | | | | | | | | | | |
TOTAL NON-CURRENT
ASSETS |
| | | | | | | 5,874.2 | | | | | | -151.8 | | | | | | 5,722.4 | | | | | | 6,052.6 | | | | | | 5.2 | | | | | | 6,057.8 | | | | | | 6,466.9 | | | | | | 0.0 | | | | | | 6,466.9 | | |
Inventories
|
| |
(c), (d), (i)
|
| | | | 899.3 | | | | | | 13.2 | | | | | | 912.5 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accounts receivables, net
|
| |
(c), (f), (i)
|
| | | | 642.0 | | | | | | 16.7 | | | | | | 658.7 | | | | | | 523.9 | | | | | | 6.6 | | | | | | 530.5 | | | | | | 581.0 | | | | | | 8.1 | | | | | | 589.1 | | |
Prepaid expenses and other receivables
|
| | (f) | | | | | 194.7 | | | | | | -21.4 | | | | | | 173.3 | | | | | | 124.3 | | | | | | -5.2 | | | | | | 119.1 | | | | | | | | | | | | | | | | | | | | |
Assets held for sale
|
| | (c) | | | | | 10.5 | | | | | | -10.5 | | | | | | 0.0 | | | | | | 57.3 | | | | | | 2.7 | | | | | | 60.0 | | | | | | | | | | | | | | | | | | | | |
TOTAL CURRENT ASSETS
|
| | | | | | | 2,174.7 | | | | | | -2.0 | | | | | | 2,172.7 | | | | | | 1,888.2 | | | | | | 4.1 | | | | | | 1,892.3 | | | | | | 2,147.5 | | | | | | 8.1 | | | | | | 2,155.6 | | |
TOTAL ASSETS
|
| | | | | | | 8,048.9 | | | | | | -153.8 | | | | | | 7,895.1 | | | | | | 7,940.8 | | | | | | 9.3 | | | | | | 7,950.1 | | | | | | 8,614.4 | | | | | | 8.1 | | | | | | 8,622.5 | | |
Accumulated deficit
|
| | | | | | | -549.0 | | | | | | -164.0 | | | | | | -713.0 | | | | | | -613.0 | | | | | | 4.4 | | | | | | -608.6 | | | | | | -762.0 | | | | | | 6.1 | | | | | | -755.9 | | |
TOTAL EQUITY
|
| | | | | | | 90.1 | | | | | | -164.0 | | | | | | -73.9 | | | | | | 33.6 | | | | | | 4.4 | | | | | | 38.0 | | | | | | -159.0 | | | | | | 6.1 | | | | | | -152.9 | | |
Long-term tax liabilities
|
| | (h) | | | | | 0.0 | | | | | | 20.8 | | | | | | 20.8 | | | | | | 0.0 | | | | | | 21.3 | | | | | | 21.3 | | | | | | 0.0 | | | | | | 21.6 | | | | | | 21.6 | | |
Deferred tax liabilities
|
| | (a), (g) | | | | | 658.0 | | | | | | -2.7 | | | | | | 655.3 | | | | | | 675.1 | | | | | | 3.2 | | | | | | 678.3 | | | | | | | | | | | | | | | | | | | | |
TOTAL LONG-TERM
LIABILITIES |
| | | | | | | 6,671.5 | | | | | | 18.1 | | | | | | 6,689.6 | | | | | | 6,940.4 | | | | | | 24.5 | | | | | | 6,964.9 | | | | | | 7,593.9 | | | | | | 21.6 | | | | | | 7,615.5 | | |
Accounts payable
|
| | (c) | | | | | 435.0 | | | | | | 0.6 | | | | | | 435.6 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other liabilities
|
| | (c), (d) | | | | | 484.1 | | | | | | 14.7 | | | | | | 498.8 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current tax liabilities
|
| | (h), (i) | | | | | 60.4 | | | | | | -19.4 | | | | | | 41.0 | | | | | | 60.7 | | | | | | -19.6 | | | | | | 41.1 | | | | | | 56.9 | | | | | | -19.6 | | | | | | 37.3 | | |
Liabilities directly associated with assets held for sale
|
| | (c) | | | | | 3.8 | | | | | | -3.8 | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
TOTAL CURRENT LIABILITIES
|
| | | | | | | 1,287.3 | | | | | | -7.9 | | | | | | 1,279.4 | | | | | | 966.8 | | | | | | -19.6 | | | | | | 947.2 | | | | | | 1,179.5 | | | | | | -19.6 | | | | | | 1,159.9 | | |
TOTAL SHAREHOLDERS’ EQUITY AND LIABILITIES
|
| | | | | | | 8,048.9 | | | | | | -153.8 | | | | | | 7,895.1 | | | | | | 7,940.8 | | | | | | 9.3 | | | | | | 7,950.1 | | | | | | 8,614.4 | | | | | | 8.1 | | | | | | 8,622.5 | | |
STATEMENT OF LOSS AND OTHER
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
COMPREHENSIVE INCOME AND LOSS DATA:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Revenue
|
| | (i) | | | | | 3,551.4 | | | | | | -2.6 | | | | | | 3,548.8 | | | | | | 3,068.0 | | | | | | -1.5 | | | | | | 3,066.5 | | | | | | 2,445.5 | | | | | | 0.8 | | | | | | 2,446.3 | | |
Cost of goods sold
|
| | (i) | | | | | -1,786.7 | | | | | | 1.5 | | | | | | -1,785.2 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Administrative and other expenses
|
| | (a) | | | | | -424.0 | | | | | | 8.9 | | | | | | -415.1 | | | | | | -377.1 | | | | | | 12.7 | | | | | | -364.4 | | | | | | | | | | | | | | | | | | | | |
Impairment losses
|
| | (b), (g) | | | | | -42.8 | | | | | | -158.9 | | | | | | -201.7 | | | | | | | | | | | | | | | | | | | | | | | | -12.3 | | | | | | -8.2 | | | | | | -20.5 | | |
Income tax expense
|
| |
(a), (g), (i)
|
| | | | -51.3 | | | | | | 3.0 | | | | | | -48.3 | | | | | | -31.9 | | | | | | -2.8 | | | | | | -34.7 | | | | | | -26.0 | | | | | | -0.2 | | | | | | -26.2 | | |
Loss from continuing operations
|
| | (b) | | | | | -82.8 | | | | | | -148.1 | | | | | | -230.9 | | | | | | -132.9 | | | | | | 8.4 | | | | | | -124.5 | | | | | | -166.0 | | | | | | -7.6 | | | | | | -173.6 | | |
Loss from discontinued operations
|
| | (b), (c) | | | | | -21.8 | | | | | | 0.0 | | | | | | -21.8 | | | | | | -4.5 | | | | | | 2.7 | | | | | | -1.8 | | | | | | -71.8 | | | | | | 8.2 | | | | | | -63.6 | | |
Loss for the period
|
| | | | | | | -104.6 | | | | | | -148.1 | | | | | | -252.7 | | | | | | -137.4 | | | | | | 11.1 | | | | | | -126.3 | | | | | | -237.8 | | | | | | 0.6 | | | | | | -237.2 | | |
Write-down of other investment through OCI
|
| | (e) | | | | | 0.0 | | | | | | -10.9 | | | | | | -10.9 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Translation differences
|
| | (g) | | | | | 149.2 | | | | | | -1.1 | | | | | | 148.1 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other comprehensive income (loss), net
of tax |
| | | | | | | 149.9 | | | | | | -10.9 | | | | | | 139.0 | | | | | | 317.2 | | | | | | 0.0 | | | | | | 317.2 | | | | | | | | | | | | | | | | | | | | |
TOTAL COMPREHENSIVE INCOME (LOSS)
|
| | | | | | | 45.3 | | | | | | -159.0 | | | | | | -113.7 | | | | | | 179.8 | | | | | | 11.1 | | | | | | 190.9 | | | | | | -544.7 | | | | | | 0.6 | | | | | | -544.1 | | |
USD million
|
| |
Technical
Apparel |
| |
Outdoor
Performance |
| |
Ball & Racquet
Sports |
| |
Reconcilation (6)
|
| |
Group
|
| |||||||||||||||
Revenue | | | | | 1,095.5 | | | | | | 1,416.5 | | | | | | 1,036.7 | | | | | | — | | | | | | 3,548.8 | | |
Depreciation and amortization
|
| | | | 79.7 | | | | | | 84.4 | | | | | | 23.4 | | | | | | 6.8 | | | | | | 194.3 | | |
Adjusted operating profit
|
| | | | 171.4 | | | | | | 117.6 | | | | | | 60.9 | | | | | | -48.9 | | | | | | 301.0 | | |
Adjustments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
PPA (1)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -42.3 | | |
Restructuring expenses (2)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.8 | | |
Impairment losses on goodwill and intangible assets (3)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -198.1 | | |
Expenses related to M&A activities (4)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.3 | | |
Expenses related to certain legal proceedings (5)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.9 | | |
Finance cost
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -236.5 | | |
Finance income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.3 | | |
Loss before tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -182.6 | | |
USD million
|
| |
Technical
Apparel |
| |
Outdoor
Performance |
| |
Ball & Racquet
Sports |
| |
Reconcilation (6)
|
| |
Group
|
| |||||||||||||||
Revenue | | | | | 950.7 | | | | | | 1,235.7 | | | | | | 880.1 | | | | | | — | | | | | | 3,066.5 | | |
Depreciation and amortization
|
| | | | 73.6 | | | | | | 95.9 | | | | | | 20.4 | | | | | | 5.8 | | | | | | 195.7 | | |
Adjusted operating profit
|
| | | | 164.2 | | | | | | 91.7 | | | | | | 57.2 | | | | | | -42.6 | | | | | | 270.6 | | |
Adjustments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
PPA (1)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -49.5 | | |
Restructuring expenses (2)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -33.6 | | |
Impairment losses on goodwill and intangible assets (3)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | |
Expenses related to M&A activities (4)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.6 | | |
Expenses related to certain legal proceedings (5)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | |
Finance cost
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -279.0 | | |
Finance income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.3 | | |
Loss before tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -89.8 | | |
USD million
|
| |
Technical
Apparel |
| |
Outdoor
Performance |
| |
Ball & Racquet
Sports |
| |
Reconcilation (6)
|
| |
Group
|
| |||||||||||||||
Revenue | | | | | 685.4 | | | | | | 1,091.6 | | | | | | 669.3 | | | | | | — | | | | | | 2,446.3 | | |
Depreciation and amortization
|
| | | | 65.1 | | | | | | 88.2 | | | | | | 21.2 | | | | | | 5.4 | | | | | | 179.9 | | |
Adjusted operating profit
|
| | | | 117.2 | | | | | | 81.8 | | | | | | 31.7 | | | | | | -51.1 | | | | | | 179.5 | | |
Adjustments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
PPA (1)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -48.1 | | |
Restructuring expenses (2)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.0 | | |
Impairment losses on goodwill and intangible assets (3)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | |
Expenses related to M&A activities (4)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.7 | | |
Expenses related to certain legal proceedings (5)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | |
Finance cost
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -274.1 | | |
Finance income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.6 | | |
Loss before tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -147.4 | | |
USD million
|
| |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
EMEA (1)
|
| | | | 1,270.7 | | | | | | 1,225.6 | | | | | | 1,080.4 | | |
Americas (2)
|
| | | | 1,504.4 | | | | | | 1,253.0 | | | | | | 984.0 | | |
Greater China (3)
|
| | | | 523.8 | | | | | | 372.9 | | | | | | 202.3 | | |
Asia Pacific (4)
|
| | | | 249.9 | | | | | | 215.0 | | | | | | 179.6 | | |
Total
|
| | | | 3,548.8 | | | | | | 3,066.5 | | | | | | 2,446.3 | | |
USD million
|
| |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
Technical Apparel
|
| | | | 1,095.5 | | | | | | 950.7 | | | | | | 685.4 | | |
Outdoor Performance
|
| | | | 1,416.5 | | | | | | 1,235.7 | | | | | | 1,091.6 | | |
Ball & Racquet Sports
|
| | | | 1,036.7 | | | | | | 880.1 | | | | | | 669.3 | | |
Total
|
| | | | 3,548.8 | | | | | | 3,066.5 | | | | | | 2,446.3 | | |
USD million
|
| |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
Wholesale
|
| | | | 2,502.7 | | | | | | 2,236.3 | | | | | | 1,916.3 | | |
Retail
|
| | | | 532.3 | | | | | | 425.8 | | | | | | 256.6 | | |
E-commerce
|
| | | | 513.8 | | | | | | 404.4 | | | | | | 273.5 | | |
Total
|
| | | | 3,548.8 | | | | | | 3,066.5 | | | | | | 2,446.3 | | |
USD million
|
| |
December 31, 2022
|
| |
December 31, 2021
|
| |
January 1, 2021
|
| |||||||||
Right of return assets
|
| | | | 11.4 | | | | | | 9.3 | | | | | | 7.2 | | |
Refund liabilities
|
| | | | 38.2 | | | | | | 26.4 | | | | | | 21.5 | | |
USD million
|
| |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
Gain on sale of property, plant and equipment
|
| | | | 0.3 | | | | | | 0.0 | | | | | | 0.1 | | |
Government subsidies
|
| | | | 7.0 | | | | | | 5.3 | | | | | | 3.4 | | |
Credits for research and competitiveness taxes
|
| | | | 0.6 | | | | | | 0.4 | | | | | | 0.6 | | |
Insurance compensations
|
| | | | 0.2 | | | | | | 0.8 | | | | | | 0.2 | | |
Other
|
| | | | 3.3 | | | | | | 2.5 | | | | | | 2.9 | | |
Total
|
| | | | 11.4 | | | | | | 9.0 | | | | | | 7.2 | | |
USD million
|
| |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
Wages and salaries
|
| | | | 541.3 | | | | | | 514.3 | | | | | | 392.0 | | |
Social expenditure | | | | | | | | | | | | | | | | | | | |
Pensions–defined contribution plans
|
| | | | 27.2 | | | | | | 25.9 | | | | | | 16.1 | | |
Pensions–defined benefit plans
|
| | | | 3.1 | | | | | | 4.7 | | | | | | 4.8 | | |
Social security expenses
|
| | | | 102.4 | | | | | | 98.8 | | | | | | 85.7 | | |
Total
|
| | | | 674.0 | | | | | | 643.7 | | | | | | 498.6 | | |
USD million
|
| |
December 31,
2022 |
| |
December 31,
2021 |
| |
January 1,
2021 |
| |||||||||
Present value of funded obligations
|
| | | | 168.4 | | | | | | 231.1 | | | | | | 251.3 | | |
Fair value of plan assets
|
| | | | -136.6 | | | | | | -179.2 | | | | | | -172.3 | | |
Net liability in the consolidated statement of financial position
|
| | | | 31.8 | | | | | | 51.9 | | | | | | 79.0 | | |
USD million
|
| |
Present
value of obligation |
| |
Fair
value of plan asset |
| |
Total
|
| |||||||||
At January 1, 2022
|
| | | | 231.1 | | | | | | -179.1 | | | | | | 51.9 | | |
Current service cost
|
| | | | 3.1 | | | | | | 0.0 | | | | | | 3.1 | | |
Past service cost and gains and losses on settlements
|
| | | | -0.4 | | | | | | 0.0 | | | | | | -0.4 | | |
Administration cost paid from plan assets
|
| | | | -0.4 | | | | | | 0.4 | | | | | | 0.0 | | |
Interest expense/(income)
|
| | | | 4.8 | | | | | | -4.4 | | | | | | 0.4 | | |
Cost recognized in the consolidated statement of loss
|
| | | | 7.0 | | | | | | -3.9 | | | | | | 3.1 | | |
Remeasurements: | | | | | | | | | | | | | | | | | | | |
Return on plan assets, excluding amounts included in interest expenses/(income)
|
| | | | 0.0 | | | | | | 39.9 | | | | | | 39.9 | | |
(Gain)/loss from change in demographic assumptions
|
| | | | 0.0 | | | | | | 0.0 | | | | | | 0.0 | | |
(Gain)/loss from change in financial assumptions
|
| | | | -49.8 | | | | | | 0.0 | | | | | | -49.8 | | |
Experience (gains)/losses
|
| | | | -1.3 | | | | | | 0.0 | | | | | | -1.3 | | |
Remeasurements effects recognized in OCI
|
| | | | -51.0 | | | | | | 39.9 | | | | | | -11.1 | | |
Contributions: | | | | | | | | | | | | | | | | | | | |
Employers
|
| | | | 0.1 | | | | | | -7.6 | | | | | | -7.5 | | |
Employees
|
| | | | 0.3 | | | | | | -0.3 | | | | | | 0.0 | | |
Benefits paid from plan assets
|
| | | | -10.3 | | | | | | 8.9 | | | | | | -1.4 | | |
Other changes
|
| | | | -2.2 | | | | | | 2.1 | | | | | | -0.1 | | |
Exchange rate differences
|
| | | | -6.6 | | | | | | 3.4 | | | | | | -3.2 | | |
At December 31, 2022
|
| | | | 168.4 | | | | | | -136.6 | | | | | | 31.8 | | |
USD million
|
| |
Present
value of obligation |
| |
Fair
value of plan asset |
| |
Total
|
| |||||||||
At January 1, 2021
|
| | | | 251.4 | | | | | | -172.4 | | | | | | 79.0 | | |
Current service cost
|
| | | | 4.6 | | | | | | 0.0 | | | | | | 4.6 | | |
Past service cost and gains and losses on settlements
|
| | | | -2.5 | | | | | | 0.0 | | | | | | -2.5 | | |
Administration cost paid from plan assets
|
| | | | -0.6 | | | | | | 0.6 | | | | | | 0.0 | | |
Interest expense/(income)
|
| | | | 4.7 | | | | | | -3.8 | | | | | | 0.9 | | |
Cost recognized in the consolidated statement of loss
|
| | | | 6.3 | | | | | | -3.3 | | | | | | 3.0 | | |
Remeasurements: | | | | | | | | | | | | | | | | | | | |
Return on plan assets, excluding amounts included in interest expenses/(income)
|
| | | | 0.0 | | | | | | -5.9 | | | | | | -5.9 | | |
(Gain)/loss from change in demographic assumptions
|
| | | | 0.5 | | | | | | 0.0 | | | | | | 0.5 | | |
(Gain)/loss from change in financial assumptions
|
| | | | -7.8 | | | | | | 0.0 | | | | | | -7.8 | | |
Experience (gains)/losses
|
| | | | -1.8 | | | | | | 0.0 | | | | | | -1.8 | | |
Other changes
|
| | | | -3.0 | | | | | | 0.0 | | | | | | -3.0 | | |
Remeasurements effects recognized in OCI
|
| | | | -12.2 | | | | | | -5.9 | | | | | | -18.0 | | |
Contributions: | | | | | | | | | | | | | | | | | | | |
Employers
|
| | | | -1.9 | | | | | | -7.7 | | | | | | -9.6 | | |
Employees
|
| | | | 0.4 | | | | | | -0.4 | | | | | | 0.0 | | |
Benefits paid from plan assets
|
| | | | -10.3 | | | | | | 9.2 | | | | | | -1.1 | | |
Exchange rate differences
|
| | | | -2.7 | | | | | | 1.3 | | | | | | -1.4 | | |
At December 31, 2021
|
| | | | 231.1 | | | | | | -179.1 | | | | | | 51.9 | | |
USD million
|
| |
Present
value of obligation |
| |
Fair
value of plan asset |
| |
Total
|
| |||||||||
At January 1, 2020
|
| | | | 242.9 | | | | | | -166.6 | | | | | | 76.3 | | |
Current service cost
|
| | | | 4.8 | | | | | | 0.0 | | | | | | 4.8 | | |
Past service cost and gains and losses on settlements
|
| | | | -0.5 | | | | | | 0.0 | | | | | | -0.5 | | |
Administration cost paid from plan assets
|
| | | | -2.2 | | | | | | 0.8 | | | | | | -1.4 | | |
Interest expense/(income)
|
| | | | 5.1 | | | | | | -4.0 | | | | | | 1.1 | | |
Cost recognized in the consolidated statement of loss
|
| | | | 7.2 | | | | | | -3.2 | | | | | | 4.0 | | |
Remeasurements: | | | | | | | | | | | | | | | | | | | |
Return on plan assets, excluding amounts included in interest expenses/(income)
|
| | | | 0.0 | | | | | | -15.0 | | | | | | -15.0 | | |
(Gain)/loss from change in demographic assumptions
|
| | | | -2.3 | | | | | | 0.0 | | | | | | -2.3 | | |
(Gain)/loss from change in financial assumptions
|
| | | | 16.0 | | | | | | 0.0 | | | | | | 16.0 | | |
Experience (gains)/losses
|
| | | | -0.8 | | | | | | 0.0 | | | | | | -0.8 | | |
Remeasurements effects recognized in OCI
|
| | | | 12.9 | | | | | | -15.0 | | | | | | -2.1 | | |
USD million
|
| |
Present
value of obligation |
| |
Fair
value of plan asset |
| |
Total
|
| |||||||||
Contributions: | | | | | | | | | | | | | | | | | | | |
Employers
|
| | | | -0.1 | | | | | | -1.6 | | | | | | -1.7 | | |
Employees
|
| | | | 0.5 | | | | | | -0.5 | | | | | | 0.0 | | |
Benefits paid from plan assets
|
| | | | -11.4 | | | | | | 9.5 | | | | | | -1.9 | | |
Other changes
|
| | | | -7.7 | | | | | | 8.3 | | | | | | 0.6 | | |
Exchange rate differences
|
| | | | 7.1 | | | | | | -3.3 | | | | | | 3.8 | | |
At December 31, 2020
|
| | | | 251.4 | | | | | | -172.4 | | | | | | 79.0 | | |
|
| | |
December 31, 2022
|
| ||||||||||||||||||||||||
%
|
| |
USA
|
| |
UK
|
| |
France
|
| |
Switzerland
|
| |
Austria
|
| |
Japan
|
| |||||||||
Discount rate
|
| |
2.65 / 5.35
|
| |
4.80
|
| | | | 3.70 | | | |
2.00 / 2.10
|
| | | | 3.30 | | | | | | 1.30 | | |
Inflation
|
| |
2.25
|
| |
2.30 / 3.00
|
| | | | 3.70 | | | |
1.00
|
| | | | n/a | | | | | | 0.00 | | |
Future salary increases
|
| |
2.50
|
| |
2.30
|
| | | | 3.00 | | | |
1.00
|
| | | | 5.00 | | | | | | 1.70 | | |
Future pension increases
|
| |
0.00
|
| |
2.00
|
| | | | 2.20 | | | |
0.00
|
| | | | n/a | | | | | | 0.00 | | |
| | |
December 31, 2021
|
| |||||||||||||||||||||||||||
%
|
| |
USA
|
| |
UK
|
| |
France
|
| |
Switzerland
|
| |
Austria
|
| |
Japan
|
| ||||||||||||
Discount rate
|
| |
2.55 / 2.85
|
| | | | 1.80 | | | | | | 0.90 | | | |
0.20 / 0.30
|
| | | | 1.05 | | | | | | 0.40 | | |
Inflation
|
| |
2.25
|
| | | | 3.50 | | | | | | 1.62 | | | |
1.00
|
| | | | n/a | | | | | | 0.00 | | |
Future salary increases
|
| |
2.50
|
| | | | 2.80 | | | | | | 2.50 | | | |
1.00
|
| | | | 2.50 | | | | | | 1.70 | | |
Future pension increases
|
| |
0.00
|
| | | | 2.30 | | | | | | 1.00 | | | |
0.00
|
| | | | n/a | | | | | | 0.00 | | |
| | |
December 31, 2020
|
| |||||||||||||||||||||||||||
%
|
| |
USA
|
| |
UK
|
| |
France
|
| |
Switzerland
|
| |
Austria
|
| |
Japan
|
| ||||||||||||
Discount rate
|
| |
2.20 / 3.30
|
| | | | 1.25 | | | | | | 0.35 | | | |
0.20 / 0.30
|
| | | | 0.85 | | | | | | 0.40 | | |
Inflation
|
| |
2.25 / 2.50
|
| | | | 3.00 | | | | | | 1.00 | | | |
1.00
|
| | | | n/a | | | | | | 0.00 | | |
Future salary increases
|
| |
2.50
|
| | | | 2.20 | | | | | | 2.50 | | | |
1.00
|
| | | | 1.80 | | | | | | 1.70 | | |
Future pension increases
|
| |
0.00
|
| | | | 2.00 | | | | | | 1.00 | | | |
0.00
|
| | | | n/a | | | | | | 0.00 | | |
| | | | | |
Impact on defined obligation
(USD million) |
| |||||||||||||||
|
Change in assumption
|
| |
2022
|
| |
2021
|
| |
2020
|
| |||||||||||
Discount rate
|
| | 0.25% decrease | | | | | 4.5 | | | | | | 7.7 | | | | | | 8.7 | | |
Inflation rate
|
| | 0.25% increase | | | | | 1.1 | | | | | | 1.6 | | | | | | 2.8 | | |
Mortality rate
|
| |
1 year increase in life expectancy
|
| | | | 3.6 | | | | | | 6.3 | | | | | | 6.9 | | |
USD million
|
| |
December 31,
2022 |
| |
December 31,
2021 |
| |
January 1,
2021 |
| |||||||||
US equities
|
| | | | 23.2 | | | | | | 29.3 | | | | | | 32.4 | | |
UK equities
|
| | | | 5.1 | | | | | | 7.6 | | | | | | 6.6 | | |
Other equities
|
| | | | 22.1 | | | | | | 26.4 | | | | | | 28.1 | | |
Corporate bonds
|
| | | | 58.6 | | | | | | 79.3 | | | | | | 73.8 | | |
Government bonds
|
| | | | 21.4 | | | | | | 30.6 | | | | | | 26.0 | | |
Other including cash
|
| | | | 6.2 | | | | | | 5.9 | | | | | | 5.4 | | |
USD million
|
| |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
Amortization: | | | | | | | | | | | | | | | | | | | |
Customer relationship
|
| | | | 23.3 | | | | | | 25.9 | | | | | | 26.8 | | |
Other intangible assets
|
| | | | 34.4 | | | | | | 32.6 | | | | | | 29.0 | | |
Depreciation: | | | | | | | | | | | | | | | | | | | |
Buildings and constructions
|
| | | | 30.2 | | | | | | 26.7 | | | | | | 21.4 | | |
Machinery and equipment
|
| | | | 33.0 | | | | | | 36.4 | | | | | | 33.5 | | |
Right-of-use buildings and constructions
|
| | | | 65.4 | | | | | | 66.4 | | | | | | 59.4 | | |
Right-of-use machinery and equipment
|
| | | | 7.9 | | | | | | 7.7 | | | | | | 9.8 | | |
Total
|
| | | | 194.3 | | | | | | 195.7 | | | | | | 179.9 | | |
USD million
|
| |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
Goodwill
|
| | | | 179.0 | | | | | | — | | | | | | — | | |
Trademarks
|
| | | | 19.1 | | | | | | — | | | | | | — | | |
Total
|
| | | | 198.1 | | | | | | — | | | | | | — | | |
USD million
|
| |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
Cost of goods sold
|
| | | | 34.0 | | | | | | 36.9 | | | | | | 34.3 | | |
Selling and marketing
|
| | | | 112.2 | | | | | | 113.8 | | | | | | 102.3 | | |
Administrative and other expenses
|
| | | | 48.2 | | | | | | 45.0 | | | | | | 43.3 | | |
Impairment losses on non-financial assets
|
| | | | 198.1 | | | | | | — | | | | | | — | | |
Total
|
| | | | 392.4 | | | | | | 195.7 | | | | | | 179.9 | | |
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
Winter Sports Equipment
|
| | | | 8.7% | | | | | | 11.9% | | | | | | 8.5% | | |
Salomon Apparel and Footwear
|
| | | | 18.9% | | | | | | 19.8% | | | | | | 15.1% | | |
Arc’teryx Apparel and Gear
|
| | | | 27.0% | | | | | | 24.5% | | | | | | 23.6% | | |
Peak Performance
|
| | | | 12.2% | | | | | | 14.8% | | | | | | 22.2% | | |
Sports Instruments (Suunto)
|
| | | | n/a | | | | | | n/a | | | | | | 5.6% | | |
Ball & Racquet Sports
|
| | | | 9.3% | | | | | | 8.7% | | | | | | 15.4% | | |
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
Winter Sports Equipment
|
| | | | 4.8% | | | | | | 5.3% | | | | | | 2.6% | | |
Salomon Apparel and Footwear
|
| | | | 6.9% | | | | | | 7.9% | | | | | | 7.7% | | |
Arc’teryx Apparel and Gear
|
| | | | 11.2% | | | | | | 8.1% | | | | | | 9.3% | | |
Peak Performance
|
| | | | 7.2% | | | | | | 10.1% | | | | | | 9.1% | | |
Sports Instruments (Suunto)
|
| | | | n/a | | | | | | n/a | | | | | | 5.2% | | |
Ball & Racquet Sports
|
| | | | 4.5% | | | | | | 4.5% | | | | | | 5.8% | | |
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
Winter Sports Equipment
|
| | | | 2% | | | | | | 2% | | | | | | 2% | | |
Salomon Apparel and Footwear
|
| | | | 2% | | | | | | 2% | | | | | | 2% | | |
Arc’teryx Apparel and Gear
|
| | | | 3% | | | | | | 3% | | | | | | 3% | | |
Peak Performance
|
| | | | 2% | | | | | | 2% | | | | | | 2% | | |
Sports Instruments (Suunto)
|
| | | | n/a | | | | | | n/a | | | | | | 1% | | |
Ball & Racquet Sports
|
| | | | 2% | | | | | | 2% | | | | | | 2% | | |
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
Winter Sports Equipment
|
| | | | 12.8% | | | | | | 10.3% | | | | | | 10.1% | | |
Salomon Apparel and Footwear
|
| | | | 19.0% | | | | | | 14.3% | | | | | | 12.3% | | |
Arc’teryx Apparel and Gear
|
| | | | 15.5% | | | | | | 13.1% | | | | | | 12.1% | | |
Peak Performance
|
| | | | 15.5% | | | | | | 13.1% | | | | | | 13.2% | | |
Sports Instruments (Suunto)
|
| | | | n/a | | | | | | n/a | | | | | | 12.5% | | |
Ball & Racquet Sports
|
| | | | 15.1% | | | | | | 12.2% | | | | | | 12.7% | | |
The main components of the discount rate were:
|
| |
2022
|
| |
2021
|
| |
2020
|
|
Risk Free Interest Rate of Debt
|
| |
2.4%–3.9%
|
| |
0.1%–1.5%
|
| |
0.0%–0.9%
|
|
Post-beta Market Risk Premium
|
| |
5.4%–7.2%
|
| |
4.7%–6.2%
|
| |
5.2%–6.6%
|
|
Risk Premium
|
| |
1.7%–5.6%
|
| |
2.7%–5.6%
|
| |
3.2%–5.2%
|
|
Pre-Tax Cost of Debt
|
| |
7.1%–8.2%
|
| |
3.7%–5.4%
|
| |
4.0%–7.8%
|
|
Tax Rate
|
| |
25%
|
| |
25%
|
| |
25%
|
|
| | |
Goodwill
|
| |
Trademarks
|
| ||||||||||||||||||||||||||||||
USD million
|
| |
December 31,
2022 |
| |
December 31,
2021 |
| |
January 1,
2021 |
| |
December 31,
2022 |
| |
December 31,
2021 |
| |
January 1,
2021 |
| ||||||||||||||||||
Winter Sports Equipment
|
| | | | 149.0 | | | | | | 158.2 | | | | | | 171.4 | | | | | | 270.9 | | | | | | 287.7 | | | | | | 311.7 | | |
Salomon Apparel and Footwear
|
| | | | 583.4 | | | | | | 619.5 | | | | | | 671.1 | | | | | | 477.8 | | | | | | 507.4 | | | | | | 549.7 | | |
Arc’teryx Apparel and Gear
|
| | | | 1,361.7 | | | | | | 1,361.7 | | | | | | 1,361.7 | | | | | | 943.7 | | | | | | 943.7 | | | | | | 943.7 | | |
Peak Performance
|
| | | | — | | | | | | 192.6 | | | | | | 208.7 | | | | | | 151.6 | | | | | | 181.2 | | | | | | 196.3 | | |
Sports Instruments
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 29.2 | | |
Ball & Racquet Sports
|
| | | | 148.3 | | | | | | 148.3 | | | | | | 148.3 | | | | | | 550.5 | | | | | | 550.5 | | | | | | 550.5 | | |
Total
|
| | | | 2,242.4 | | | | | | 2,480.3 | | | | | | 2,561.2 | | | | | | 2,394.5 | | | | | | 2,470.5 | | | | | | 2,581.1 | | |
| | |
Change required for carrying amount to
equal recoverable amount |
| |||||||||||||||
In percent
|
| |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
Peak Performance | | | | | | | | | | | | | | | | | | | |
– Terminal growth rate
|
| | | | n/a* | | | | | | -0.5% | | | | | | -1.0% | | |
– Discount rate
|
| | | | n/a* | | | | | | 0.2% | | | | | | 0.5% | | |
Winter Sports Equipment | | | | | | | | | | | | | | | | | | | |
– Terminal growth rate
|
| | | | -0.8% | | | | | | -0.3% | | | | | | -1.1% | | |
– Discount rate
|
| | | | 0.3% | | | | | | 0.1% | | | | | | 0.6% | | |
| | |
2022
|
| |
2021
|
| |
2020
|
| ||||||||||||||||||
In thousands of options
|
| |
Number of
options |
| |
Weighted-
average exercise price |
| |
Number of
options |
| |
Weighted-
average exercise price |
| |
Number of
options |
| |
Weighted-
average exercise price |
| |||||||||
Outstanding at January 1
|
| | | | 2,724,970 | | | |
EUR 23.60
|
| | | | 2,143,105 | | | |
EUR 23.60
|
| | | | 0 | | | |
EUR 23.60
|
|
Granted during the year
|
| | | | 201,636 | | | |
EUR 23.60
|
| | | | 1,244,384 | | | |
EUR 23.60
|
| | | | 2,200,715 | | | |
EUR 23.60
|
|
Forfeited during the year
|
| | | | -28,805 | | | |
EUR 23.60
|
| | | | -662,519 | | | |
EUR 23.60
|
| | | | -57,610 | | | |
EUR 23.60
|
|
Exercised during the year
|
| | | | 0 | | | |
0
|
| | | | 0 | | | |
0
|
| | | | 0 | | | |
0
|
|
Outstanding at December 31
|
| | | | 2,897,801 | | | |
EUR 23.60
|
| | | | 2,724,970 | | | |
EUR 23.60
|
| | | | 2,143,105 | | | |
EUR 23.60
|
|
Exercisable at December 31
|
| | | | 0 | | | |
0
|
| | | | 0 | | | |
|
| | | | | | | |
|
|
| | |
Equity-settled awards:
|
| |
Cash-settled awards:
|
| ||||||||||||
| | |
December, 31 2022
|
| |
December, 31 2021
|
| |
December, 31 2020
|
| |
December, 31 2022
|
| |
December, 31 2021
|
| |
December, 31 2020
|
|
Fair value at grant dates: | | | | | | | | | | | | Remeasured fair value: | | | | | |||
Time vested options
|
| |
EUR 18.88–22.94
|
| |
EUR 8.10–14.03
|
| | EUR 4.95–6.04 | | |
EUR 22.22–22.87
|
| |
EUR 18.25–18.43
|
| |
EUR 8.03–8.06
|
|
Brand performance
based options |
| |
EUR 18.32–22.02
|
| |
EUR 7.94–13.67
|
| | EUR 4.94–6.01 | | | EUR 22.22 | | | EUR 18.25 | | | EUR 8.02 | |
Group performance
based options |
| |
EUR 8.72–10.91
|
| | EUR 2.82–5.84 | | | EUR 1.24–2.15 | | | EUR 11.01 | | | EUR 8.89 | | | EUR 2.92 | |
Fair value of underlying share at grant dates
|
| |
EUR 37.63–41.24
|
| |
EUR 23.92–32.08
|
| |
EUR 20.01–20.31
|
| | EUR 41.24 | | | EUR 37.63 | | | EUR 23.92 | |
Exercise price
|
| | EUR 23.60 | | | EUR 23.60 | | | EUR 23.60 | | | EUR 23.60 | | | EUR 23.60 | | | EUR 23.60 | |
Expected volatility
|
| | 39.0%–45.5% | | | 37.8%–40.1% | | | 30.9%–37.7% | | | 41.8%–45.7% | | | 38.9%–41.1% | | | 38.2% | |
Expected life
|
| | 3.05–6.00 years | | | 4.18–6.00 years | | | 5.33–6.00 years | | | 3.00–5.25 years | | | 4.00–5.39 years | | | 5.00–5.25 years | |
Expected dividends
|
| | 0% | | | 0% | | | 0% | | | 0% | | | 0% | | | 0% | |
Risk-free interest rate
|
| | 0.3%–2.0% | | | 0% | | | 0% | | | 2.5% | | | 0% | | | 0% | |
USD million
|
| |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
Finance income | | | | | | | | | | | | | | | | | | | |
Interest income
|
| | | | 3.1 | | | | | | 1.6 | | | | | | 1.0 | | |
Other finance income
|
| | | | 0.2 | | | | | | 0.7 | | | | | | 0.6 | | |
| | | | | 3.3 | | | | | | 2.3 | | | | | | 1.6 | | |
Finance cost | | | | | | | | | | | | | | | | | | | |
Interest cost
|
| | | | | | | | | | | | | | | | | | |
Interest cost on interest bearing debt
|
| | | | -90.5 | | | | | | -98.3 | | | | | | -101.8 | | |
Interest cost related to derivative instruments
|
| | | | -5.8 | | | | | | -3.6 | | | | | | -7.2 | | |
Interest cost to related parties
|
| | | | -138.5 | | | | | | -142.6 | | | | | | -133.5 | | |
Interest cost on lease liabilities
|
| | | | -8.5 | | | | | | -9.1 | | | | | | -8.2 | | |
Interest cost related to pension liabilities
|
| | | | -0.6 | | | | | | -1.0 | | | | | | -1.2 | | |
Other interest cost*
|
| | | | 6.4 | | | | | | -10.7 | | | | | | -8.1 | | |
Total interest cost
|
| | | | -237.5 | | | | | | -265.3 | | | | | | -260.0 | | |
Change in fair value of derivative instruments not used in hedge accounting
|
| | | | 7.0 | | | | | | 1.4 | | | | | | 0.9 | | |
Exchange rate gains or losses
|
| | | | 6.0 | | | | | | -0.8 | | | | | | -1.4 | | |
Other finance cost
|
| | | | -12.0 | | | | | | -14.3 | | | | | | -13.6 | | |
| | | | | -236.5 | | | | | | -279.0 | | | | | | -274.1 | | |
Net finance cost
|
| | | | -233.2 | | | | | | -276.7 | | | | | | -272.5 | | |
USD million
|
| |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
Current taxes
|
| | | | 65.5 | | | | | | 28.5 | | | | | | 51.0 | | |
Deferred taxes of deferred tax assets
|
| | | | -3.4 | | | | | | 15.0 | | | | | | -15.0 | | |
Deferred taxes of deferred tax liabilities
|
| | | | -13.8 | | | | | | -8.8 | | | | | | -9.8 | | |
Total deferred taxes
|
| | | | -17.2 | | | | | | 6.2 | | | | | | -24.8 | | |
Total
|
| | | | 48.3 | | | | | | 34.7 | | | | | | 26.2 | | |
Thereof for prior periods’ current taxes
|
| | | | -5.4 | | | | | | -1.4 | | | | | | 1.4 | | |
USD million
|
| |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
Loss from continuing operations before income tax expense
|
| | | | -182.6 | | | | | | -89.8 | | | | | | -147.4 | | |
Effective tax rate
|
| | | | -26% | | | | | | -39% | | | | | | -18% | | |
Income tax using the effective tax rate
|
| | | | 48.3 | | | | | | 34.7 | | | | | | 26.2 | | |
Taxes at local rates applicable to earnings in countries concerned*
|
| | | | -4.3 | | | | | | -9.5 | | | | | | -24.4 | | |
Permanent differences
|
| | | | 0.0 | | | | | | 1.1 | | | | | | -3.7 | | |
Deferred taxes on temporary differences which were not recognized
|
| | | | 41.9 | | | | | | 29.5 | | | | | | 34.3 | | |
Deferred taxes on net operating losses which were not recognized
|
| | | | 5.4 | | | | | | 1.7 | | | | | | 7.8 | | |
Changes in tax rates
|
| | | | -0.4 | | | | | | 0.2 | | | | | | 2.0 | | |
Changes in uncertain tax positions
|
| | | | 0.6 | | | | | | 1.4 | | | | | | 1.5 | | |
Taxes for prior periods
|
| | | | -1.2 | | | | | | 3.1 | | | | | | -0.5 | | |
Tax credits/withholding tax
|
| | | | 6.1 | | | | | | 3.9 | | | | | | 1.4 | | |
Other US taxes (BEAT & GILTI)
|
| | | | 1.7 | | | | | | 3.6 | | | | | | 3.1 | | |
Other
|
| | | | -1.5 | | | | | | -0.3 | | | | | | 4.7 | | |
Taxes recognized in the statement of loss
|
| | | | 48.3 | | | | | | 34.7 | | | | | | 26.2 | | |
USD million
|
| |
December 31,
2022 |
| |
December 31,
2021 |
| |
January 1,
2021 |
| |||||||||
Deferred tax assets: | | | | | | | | | | | | | | | | | | | |
Provisions
|
| | | | 39.8 | | | | | | 32.7 | | | | | | 25.4 | | |
Carryforward of unused tax losses
|
| | | | 19.8 | | | | | | 24.5 | | | | | | 26.9 | | |
Employee benefits
|
| | | | 4.2 | | | | | | 8.0 | | | | | | 14.0 | | |
Impairment
|
| | | | 3.0 | | | | | | 3.0 | | | | | | 3.0 | | |
Fair value adjustments
|
| | | | 5.0 | | | | | | 2.3 | | | | | | 9.5 | | |
Tax credits
|
| | | | 2.5 | | | | | | 12.3 | | | | | | 13.0 | | |
Internal inventory margin
|
| | | | 11.0 | | | | | | 5.9 | | | | | | 14.0 | | |
Other temporary differences
|
| | | | 15.1 | | | | | | 11.5 | | | | | | 5.9 | | |
Total
|
| | | | 100.4 | | | | | | 100.2 | | | | | | 111.7 | | |
Deferred tax liabilities: | | | | | | | | | | | | | | | | | | | |
Depreciation differences
|
| | | | -20.9 | | | | | | -19.8 | | | | | | -12.2 | | |
Difference between carrying value and fair value
|
| | | | | | | | | | | | | | | | | | |
adjustment due to acquisition of Amer Sports Corporation
|
| | | | | | | | | | | | | | | | | | |
Trademarks
|
| | | | -505.9 | | | | | | -515.0 | | | | | | -536.1 | | |
Other intangible assets
|
| | | | -68.3 | | | | | | -81.5 | | | | | | -105.6 | | |
Property, plant and equipment
|
| | | | -17.7 | | | | | | -20.0 | | | | | | -22.8 | | |
| | | | | -591.9 | | | | | | -616.5 | | | | | | -664.5 | | |
Other temporary differences*
|
| | | | -34.2 | | | | | | -40.6 | | | | | | -41.8 | | |
Total
|
| | | | -647.0 | | | | | | -676.9 | | | | | | -718.5 | | |
Net deferred tax liabilities
|
| | | | -546.6 | | | | | | -576.7 | | | | | | -606.8 | | |
| Deferred taxes recognized in the statement of financial position: | | | | | | | | | | | | | | | | | | | |
|
Deferred tax assets
|
| | | | 108.7 | | | | | | 101.6 | | | | | | 154.9 | | |
|
Deferred tax liabilities
|
| | | | 655.3 | | | | | | 678.3 | | | | | | 761.7 | | |
| | | | | | -546.6 | | | | | | -576.7 | | | | | | -606.8 | | |
USD million
|
| |
January 1,
2022 |
| |
Charge in
consolidated statement of loss |
| |
Translation
differences |
| |
Charged
to OCI |
| |
December 31,
2022 |
| |||||||||||||||
Provisions
|
| | | | 32.7 | | | | | | 8.5 | | | | | | -1.4 | | | | | | — | | | | | | 39.8 | | |
Carryforward of unused tax losses
|
| | | | 24.5 | | | | | | -3.9 | | | | | | -0.8 | | | | | | — | | | | | | 19.8 | | |
Employee benefits
|
| | | | 8.0 | | | | | | -1.2 | | | | | | 0.1 | | | | | | -2.7 | | | | | | 4.2 | | |
Impairment
|
| | | | 3.0 | | | | | | 0.1 | | | | | | -0.1 | | | | | | — | | | | | | 3.0 | | |
Fair value adjustments
|
| | | | 2.3 | | | | | | 0.0 | | | | | | 0.4 | | | | | | 2.3 | | | | | | 5.0 | | |
Tax credits
|
| | | | 12.3 | | | | | | -9.4 | | | | | | -0.4 | | | | | | — | | | | | | 2.5 | | |
Internal inventory margin
|
| | | | 5.9 | | | | | | 5.4 | | | | | | -0.3 | | | | | | — | | | | | | 11.0 | | |
Depreciation differences
|
| | | | -19.8 | | | | | | -1.0 | | | | | | -0.1 | | | | | | — | | | | | | -20.9 | | |
Difference between carrying value and fair value
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.0 | | |
adjustment due to acquisition of Amer Sports Corporation
|
| | | | -616.5 | | | | | | 10.6 | | | | | | 14.0 | | | | | | — | | | | | | -591.9 | | |
Other temporary differences
|
| | | | -29.1 | | | | | | 8.1 | | | | | | 1.9 | | | | | | — | | | | | | -19.1 | | |
Total
|
| | | | -576.7 | | | | | | 17.2 | | | | | | 13.3 | | | | | | -0.4 | | | | | | -546.6 | | |
USD million
|
| |
January 1,
2021 |
| |
Charge in
consolidated statement of loss |
| |
Translation
differences |
| |
Charged
to OCI |
| |
Reclassified
to assets and liabilities held for sale |
| |
Reclassified
to continuing business |
| |
December 31,
2021 |
| |||||||||||||||||||||
Provisions
|
| | | | 25.4 | | | | | | 9.0 | | | | | | -0.7 | | | | | | — | | | | | | -1.2 | | | | | | 0.2 | | | | | | 32.7 | | |
Carryforward of unused tax losses
|
| | | | 26.9 | | | | | | -17.6 | | | | | | 0.4 | | | | | | — | | | | | | 14.8 | | | | | | — | | | | | | 24.5 | | |
Employee benefits
|
| | | | 14.0 | | | | | | -1.3 | | | | | | -0.7 | | | | | | -4.0 | | | | | | — | | | | | | — | | | | | | 8.0 | | |
Impairment
|
| | | | 3.0 | | | | | | 0.0 | | | | | | 0.0 | | | | | | — | | | | | | — | | | | | | — | | | | | | 3.0 | | |
Fair value adjustments
|
| | | | 9.5 | | | | | | 3.6 | | | | | | 0.0 | | | | | | -10.8 | | | | | | — | | | | | | — | | | | | | 2.3 | | |
Tax credits
|
| | | | 13.0 | | | | | | -0.9 | | | | | | -0.6 | | | | | | — | | | | | | — | | | | | | 0.8 | | | | | | 12.3 | | |
Internal inventory margin
|
| | | | 14.0 | | | | | | -7.1 | | | | | | -1.0 | | | | | | — | | | | | | — | | | | | | — | | | | | | 5.9 | | |
Depreciation differences
|
| | | | -12.2 | | | | | | -2.8 | | | | | | -0.9 | | | | | | — | | | | | | -1.9 | | | | | | -2.0 | | | | | | -19.8 | | |
Difference between carrying
value and fair value |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | | | | | | | |
adjustment due to acquisition of Amer Sports Corporation
|
| | | | -664.5 | | | | | | 12.6 | | | | | | 21.9 | | | | | | — | | | | | | 13.5 | | | | | | — | | | | | | -616.5 | | |
Other temporary differences
|
| | | | -35.9 | | | | | | -1.7 | | | | | | 2.3 | | | | | | — | | | | | | — | | | | | | 6.2 | | | | | | -29.1 | | |
Total
|
| | | | -606.8 | | | | | | -6.2 | | | | | | 20.7 | | | | | | -14.8 | | | | | | 25.2 | | | | | | 5.2 | | | | | | -576.7 | | |
| | | | | |
Amount of losses
|
| |
Amount of deferred tax assets relating to losses
|
| ||||||||||||||||||||||||||||||
Jurisdiction
|
| |
Expiry
|
| |
December 31,
2022 |
| |
December 31,
2021 |
| |
January 1,
2021 |
| |
December 31,
2022 |
| |
December 31,
2021 |
| |
January 1,
2021 |
| ||||||||||||||||||
France
|
| |
indefinite
|
| | | | 51.6 | | | | | | 53.9 | | | | | | 39.9 | | | | | | 12.9 | | | | | | 13.5 | | | | | | 10.4 | | |
the United States
|
| |
indefinite
|
| | | | — | | | | | | 12.8 | | | | | | 23.5 | | | | | | — | | | | | | 3.5 | | | | | | 5.2 | | |
Sweden
|
| |
indefinite
|
| | | | 22.4 | | | | | | 22.9 | | | | | | 28.5 | | | | | | 4.6 | | | | | | 4.7 | | | | | | 5.9 | | |
Switzerland
|
| |
2027
|
| | | | — | | | | | | — | | | | | | 24.3 | | | | | | — | | | | | | — | | | | | | 3.4 | | |
Others
|
| | | | | | | | | | | | | | | | | | | | | | | | | 2.9 | | | | | | 2.8 | | | | | | 1.7 | | |
Total
|
| | | | | | | | | | | | | | | | | | | | | | | | | 20.4 | | | | | | 24.5 | | | | | | 26.6 | | |
USD million
|
| |
December 31,
2022 |
| |
December 31,
2021 |
| |
January 1,
2021 |
| |||||||||
Unused tax losses carried forward, for which no deferred tax assets were recognized
|
| | | | 57.6 | | | | | | 37.6 | | | | | | 122.1 | | |
Other temporary differences, for which no deferred tax assets were recognized
|
| | | | 668.1 | | | | | | 504.2 | | | | | | 384.5 | | |
Unrecognized net deferred tax assets
|
| | | | 155.1 | | | | | | 113.7 | | | | | | 106.6 | | |
USD million
|
| |
Goodwill
|
| |
Trademarks
|
| |
Customer
relationship |
| |
Other
intangibles |
| |
Intangible
advances paid and construction in progress |
| | |
Total
|
| ||||||||||||||||||
Initial cost at January 1, 2022
|
| | | | 2,480.3 | | | | | | 2,470.5 | | | | | | 294.2 | | | | | | 412.7 | | | | | | 35.2 | | | | | | | 5,693.0 | | |
Additions
|
| | | | — | | | | | | — | | | | | | — | | | | | | 10.9 | | | | | | 21.2 | | | | | | | 32.1 | | |
Transfers
|
| | | | — | | | | | | — | | | | | | — | | | | | | 58.1 | | | | | | -50.4 | | | | | | | 7.7 | | |
Translation differences
|
| | | | -58.8 | | | | | | -56.9 | | | | | | -15.4 | | | | | | -16.5 | | | | | | -2.4 | | | | | | | -150.0 | | |
Balance at December 31, 2022
|
| | | | 2,421.4 | | | | | | 2,413.6 | | | | | | 278.9 | | | | | | 465.2 | | | | | | 3.6 | | | | | | | 5,582.7 | | |
Accumulated amortization and impairment losses at January 1, 2022
|
| | | | — | | | | | | — | | | | | | 68.5 | | | | | | 273.7 | | | | | | — | | | | | | | 342.3 | | |
Amortization during the period
|
| | | | — | | | | | | — | | | | | | 23.3 | | | | | | 34.4 | | | | | | — | | | | | | | 57.7 | | |
Impairment losses
|
| | | | 179.0 | | | | | | 19.1 | | | | | | — | | | | | | 0.0 | | | | | | — | | | | | | | 198.1 | | |
Transfers
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1.8 | | | | | | — | | | | | | | 1.8 | | |
Translation differences
|
| | | | — | | | | | | — | | | | | | -3.6 | | | | | | -12.0 | | | | | | — | | | | | | | -15.6 | | |
Balance at December 31, 2022
|
| | | | 179.0 | | | | | | 19.1 | | | | | | 88.2 | | | | | | 298.0 | | | | | | — | | | | | | | 584.4 | | |
Balance at December 31, 2022
|
| | | | 2,242.4 | | | | | | 2,394.5 | | | | | | 190.7 | | | | | | 167.2 | | | | | | 3.6 | | | | | | | 4,998.3 | | |
USD million
|
| |
Goodwill
|
| |
Trademarks
|
| |
Customer
relationship |
| |
Other
intangibles |
| |
Intangible
advances paid and construction in progress |
| | |
Total
|
| ||||||||||||||||||
Initial cost at January 1, 2021
|
| | | | 2,561.2 | | | | | | 2,581.1 | | | | | | 335.9 | | | | | | 498.6 | | | | | | 12.8 | | | | | | | 5,989.6 | | |
Additions
|
| | | | — | | | | | | — | | | | | | — | | | | | | 3.8 | | | | | | 22.7 | | | | | | | 26.5 | | |
Transfers
|
| | | | — | | | | | | — | | | | | | — | | | | | | -3.9 | | | | | | — | | | | | | | -3.9 | | |
Translation differences
|
| | | | -80.9 | | | | | | -81.4 | | | | | | -23.5 | | | | | | -7.5 | | | | | | -0.3 | | | | | | | -193.6 | | |
Reclassified to assets and liabilities held for
sale |
| | | | — | | | | | | -29.2 | | | | | | -18.1 | | | | | | -78.2 | | | | | | — | | | | | | | -125.5 | | |
Balance at December 31, 2021
|
| | | | 2,480.3 | | | | | | 2,470.5 | | | | | | 294.2 | | | | | | 412.7 | | | | | | 35.2 | | | | | | | 5,693.0 | | |
Accumulated amortization and impairment losses at January 1, 2021
|
| | | | — | | | | | | — | | | | | | 50.4 | | | | | | 294.7 | | | | | | — | | | | | | | 345.1 | | |
Amortization during the period
|
| | | | — | | | | | | — | | | | | | 25.9 | | | | | | 32.6 | | | | | | — | | | | | | | 58.5 | | |
Transfers
|
| | | | — | | | | | | — | | | | | | — | | | | | | -4.7 | | | | | | — | | | | | | | -4.7 | | |
Translation differences
|
| | | | — | | | | | | — | | | | | | -4.7 | | | | | | -9.6 | | | | | | — | | | | | | | -14.3 | | |
Reclassified to assets and liabilities held for
sale |
| | | | — | | | | | | — | | | | | | -3.1 | | | | | | -39.3 | | | | | | — | | | | | | | -42.4 | | |
Balance at December 31, 2021
|
| | | | — | | | | | | — | | | | | | 68.5 | | | | | | 273.7 | | | | | | — | | | | | | | 342.3 | | |
Balance at December 31, 2021
|
| | | | 2,480.3 | | | | | | 2,470.5 | | | | | | 225.7 | | | | | | 139.0 | | | | | | 35.2 | | | | | | | 5,350.7 | | |
USD million
|
| |
Land
|
| |
Buildings and
constructions |
| |
Machinery
and equipment |
| |
Advances
paid and construction in progress |
| | |
Property,
plant and equipment |
| |||||||||||||||
Initial cost at January 1, 2022
|
| | | | 35.6 | | | | | | 315.6 | | | | | | 436.4 | | | | | | 34.1 | | | | | | | 821.7 | | |
Additions
|
| | | | — | | | | | | 28.5 | | | | | | 15.1 | | | | | | 33.1 | | | | | | | 76.7 | | |
Divestments and disposals
|
| | | | — | | | | | | 0.0 | | | | | | -0.1 | | | | | | — | | | | | | | -0.2 | | |
Transfers
|
| | | | 0.9 | | | | | | -2.4 | | | | | | -9.7 | | | | | | -32.2 | | | | | | | -43.4 | | |
Translation differences
|
| | | | -1.6 | | | | | | -14.0 | | | | | | -22.0 | | | | | | -1.3 | | | | | | | -39.0 | | |
Balance at December 31, 2022
|
| | | | 34.9 | | | | | | 327.6 | | | | | | 419.6 | | | | | | 33.8 | | | | | | | 815.9 | | |
Accumulated depreciation and impairment losses at January 1, 2022
|
| | | | — | | | | | | 167.7 | | | | | | 285.3 | | | | | | — | | | | | | | 453.0 | | |
Depreciation during the period
|
| | | | — | | | | | | 30.2 | | | | | | 33.0 | | | | | | — | | | | | | | 63.3 | | |
Divestments and disposals
|
| | | | — | | | | | | 0.0 | | | | | | -0.1 | | | | | | — | | | | | | | -0.1 | | |
Transfers
|
| | | | — | | | | | | -8.6 | | | | | | -30.1 | | | | | | — | | | | | | | -38.8 | | |
Translation differences
|
| | | | — | | | | | | -7.9 | | | | | | -15.6 | | | | | | — | | | | | | | -23.5 | | |
Balance at December 31, 2022
|
| | | | — | | | | | | 181.4 | | | | | | 272.5 | | | | | | — | | | | | | | 454.0 | | |
Balance at December 31, 2022
|
| | | | 34.9 | | | | | | 146.2 | | | | | | 147.1 | | | | | | 33.8 | | | | | | | 361.9 | | |
USD million
|
| |
Land
|
| |
Buildings and
constructions |
| |
Machinery
and equipment |
| |
Advances
paid and construction in progress |
| | |
Property,
plant and equipment |
| |||||||||||||||
Initial cost at January 1, 2021
|
| | | | 37.6 | | | | | | 315.4 | | | | | | 464.5 | | | | | | 33.8 | | | | | | | 851.4 | | |
Additions
|
| | | | 0.3 | | | | | | 15.8 | | | | | | 11.7 | | | | | | 30.7 | | | | | | | 58.5 | | |
Divestments and disposals
|
| | | | — | | | | | | — | | | | | | -0.5 | | | | | | — | | | | | | | -0.5 | | |
Transfers
|
| | | | — | | | | | | 11.7 | | | | | | 1.2 | | | | | | -28.5 | | | | | | | -15.6 | | |
Translation differences
|
| | | | -2.3 | | | | | | -14.5 | | | | | | -22.1 | | | | | | -2.1 | | | | | | | -41.1 | | |
Reclassified to assets and liabilities held for sale
|
| | | | — | | | | | | -12.9 | | | | | | -18.4 | | | | | | 0.2 | | | | | | | -31.0 | | |
Balance at December 31, 2021
|
| | | | 35.6 | | | | | | 315.6 | | | | | | 436.4 | | | | | | 34.1 | | | | | | | 821.7 | | |
Accumulated depreciation and impairment losses at January 1, 2021
|
| | | | — | | | | | | 158.5 | | | | | | 291.0 | | | | | | — | | | | | | | 449.5 | | |
Depreciation during the period
|
| | | | — | | | | | | 26.7 | | | | | | 36.4 | | | | | | — | | | | | | | 63.1 | | |
Divestments and disposals
|
| | | | — | | | | | | -0.1 | | | | | | -0.6 | | | | | | — | | | | | | | -0.7 | | |
Transfers
|
| | | | — | | | | | | -0.1 | | | | | | -10.5 | | | | | | — | | | | | | | -10.6 | | |
Translation differences
|
| | | | — | | | | | | -7.5 | | | | | | -15.6 | | | | | | — | | | | | | | -23.1 | | |
Reclassified to assets and liabilities held for sale
|
| | | | — | | | | | | -9.8 | | | | | | -15.3 | | | | | | — | | | | | | | -25.1 | | |
Balance at December 31, 2021
|
| | | | — | | | | | | 167.7 | | | | | | 285.3 | | | | | | — | | | | | | | 453.0 | | |
Balance at December 31, 2021
|
| | | | 35.6 | | | | | | 147.8 | | | | | | 151.1 | | | | | | 34.1 | | | | | | | 368.7 | | |
USD million
|
| |
December 31,
2022 |
| |
December 31,
2021 |
| |
January 1,
2021 |
| |||||||||
Cash in hand and at bank
|
| | | | 402.0 | | | | | | 564.8 | | | | | | 388.3 | | |
Deposits
|
| | | | 0.0 | | | | | | 1.9 | | | | | | 1.2 | | |
Total
|
| | | | 402.0 | | | | | | 566.7 | | | | | | 389.5 | | |
USD million
|
| |
December 31,
2022 |
| |
December 31,
2021 |
| |
January 1,
2021 |
| |||||||||
Inventories net realizable value valuation provision
|
| | | | 24.7 | | | | | | 26.4 | | | | | | 41.2 | | |
USD million
|
| |
December 31,
2022 |
| |
December 31,
2021 |
| |
January 1,
2021 |
| |||||||||
Gross inventories
|
| | | | 937.2 | | | | | | 609.2 | | | | | | 610.7 | | |
Net realizable value valuation provision
|
| | | | -24.7 | | | | | | -26.4 | | | | | | -41.2 | | |
Net inventories
|
| | | | 912.5 | | | | | | 582.8 | | | | | | 569.5 | | |
USD million
|
| |
December 31,
2022 |
| |
December 31,
2021 |
| |
January 1,
2021 |
| |||||||||
Net inventories | | | | | | | | | | | | | | | | | | | |
Raw materials and consumables
|
| | | | 46.9 | | | | | | 31.1 | | | | | | 29.7 | | |
Work in progress
|
| | | | 36.3 | | | | | | 15.6 | | | | | | 12.1 | | |
Finished goods
|
| | | | 829.3 | | | | | | 536.1 | | | | | | 527.7 | | |
| | | | | 912.5 | | | | | | 582.8 | | | | | | 569.5 | | |
USD million
|
| |
December 31,
2022 |
| |
December 31,
2021 |
| |
January 1,
2021 |
| |||||||||
Related to financing activities: | | | | | | | | | | | | | | | | | | | |
Prepaid interest to related parties
|
| | | | 40.3 | | | | | | 30.5 | | | | | | 18.9 | | |
Derivative instruments
|
| | | | 23.5 | | | | | | 14.5 | | | | | | 19.9 | | |
Prepaid interest
|
| | | | 16.0 | | | | | | 1.8 | | | | | | 9.6 | | |
Related to operating and other activities: | | | | | | | | | | | | | | | | | | | |
Other tax receivables
|
| | | | 19.9 | | | | | | 16.6 | | | | | | 9.8 | | |
Prepaid advertising and promotion
|
| | | | 6.6 | | | | | | 4.2 | | | | | | 3.9 | | |
Prepaid insurance
|
| | | | 2.8 | | | | | | 2.1 | | | | | | 2.8 | | |
Accrued employee benefits
|
| | | | 0.5 | | | | | | 0.6 | | | | | | 0.5 | | |
Other receivables (1)
|
| | | | 63.7 | | | | | | 48.8 | | | | | | 44.1 | | |
Total
|
| | | | 173.3 | | | | | | 119.1 | | | | | | 109.5 | | |
USD million
|
| |
Consolidated
statement of financial position value December 31, 2022 |
| |
Nominal
interest rates |
| |
Repayments
|
| ||||||||||||||||||||||||||||||||||||
|
2023
|
| |
2024
|
| |
2025
|
| |
2026
|
| |
2027
|
| |
2028
and after |
| |||||||||||||||||||||||||||||
Loans from financial
institutions |
| | | | 1,965.5 | | | |
Long term 5.13%,
Short term 4.78% –7.78% |
| | | | 173.3 | | | | | | | | | | | | | | | | | | 1,792.2 | | | | | | | | | | | | | | |
Loans from related parties
|
| | | | 4,039.0 | | | |
5.38%, 3.06%
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,039.0 | | |
Lease liabilities
|
| | | | 196.5 | | | |
4.46%
|
| | | | 63.5 | | | | | | 65.7 | | | | | | 24.5 | | | | | | 13.0 | | | | | | 9.5 | | | | | | 20.3 | | |
Other interest-bearing liabilities
|
| | | | 35.0 | | | |
7.10%
|
| | | | 35.0 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total
|
| | | | 6,236.0 | | | | | | | | | 271.8 | | | | | | 65.7 | | | | | | 24.5 | | | | | | 1,805.2 | | | | | | 9.5 | | | | | | 4,059.3 | | |
USD million
|
| |
Consolidated
statement of financial position value December 31, 2021 |
| |
Nominal
interest rates |
| |
Repayments
|
| ||||||||||||||||||||||||||||||||||||
|
2022
|
| |
2023
|
| |
2024
|
| |
2025
|
| |
2026
|
| |
2027
and after |
| |||||||||||||||||||||||||||||
Loans from financial institutions
|
| | | | 1,896.2 | | | |
Long term 4,50%
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,896.2 | | | | | | | | |
Loans from related parties
|
| | | | 4,139.8 | | | |
4.75%, 1.75%
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,139.8 | | |
Lease liabilities
|
| | | | 224.7 | | | |
4.11%
|
| | | | 66.5 | | | | | | 71.1 | | | | | | 33.5 | | | | | | 15.7 | | | | | | 12.5 | | | | | | 25.4 | | |
Other interest-bearing
liabilities |
| | | | 34.8 | | | |
2.68%
|
| | | | 34.8 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total
|
| | | | 6,295.5 | | | | | | | | | 101.3 | | | | | | 71.1 | | | | | | 33.5 | | | | | | 15.7 | | | | | | 1,908.7 | | | | | | 4,165.2 | | |
USD million
|
| |
Consolidated
statement of financial position value January 1, 2021 |
| |
Nominal
interest rates |
| |
Repayments
|
| ||||||||||||||||||||||||||||||||||||
|
2021
|
| |
2022
|
| |
2023
|
| |
2024
|
| |
2025
|
| |
2026
and after |
| |||||||||||||||||||||||||||||
Loans from financial institutions
|
| | | | 2,359.6 | | | |
Long term
4.50%, 6.25%, Short term 3.25%–3.50% |
| | | | 198.2 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,161.4 | | |
Loans from related parties
|
| | | | 4,364.9 | | | |
4.75%, 1.75%
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,364.9 | | |
Lease liabilities
|
| | | | 261.0 | | | |
3.77%
|
| | | | 66.0 | | | | | | 67.1 | | | | | | 46.5 | | | | | | 24.1 | | | | | | 16.2 | | | | | | 41.1 | | |
Total
|
| | | | 6,985.5 | | | | | | | | | 264.2 | | | | | | 67.1 | | | | | | 46.5 | | | | | | 24.1 | | | | | | 16.2 | | | | | | 6,567.4 | | |
USD million
|
| |
December 31,
2022 |
| |
December 31,
2021 |
| |
January 1,
2021 |
| |||||||||
Related to financing activities: | | | | | | | | | | | | | | | | | | | |
Accrued interest
|
| | | | 50.1 | | | | | | 40.8 | | | | | | 34.0 | | |
Payables related to derivatives
|
| | | | 25.7 | | | | | | 7.1 | | | | | | 57.1 | | |
Related to operating and other activities: | | | | | | | | | | | | | | | | | | | |
Accrued personnel costs
|
| | | | 120.3 | | | | | | 114.9 | | | | | | 104.0 | | |
Accrued advertising and promotion
|
| | | | 42.4 | | | | | | 29.7 | | | | | | 19.1 | | |
Refund liabilities
|
| | | | 38.2 | | | | | | 26.4 | | | | | | 21.5 | | |
Value added tax
|
| | | | 28.8 | | | | | | 29.1 | | | | | | 41.6 | | |
Contract liabilities
|
| | | | 20.8 | | | | | | 14.8 | | | | | | 11.8 | | |
Accrued royalties
|
| | | | 13.8 | | | | | | 6.1 | | | | | | 4.1 | | |
Goods received not invoiced
|
| | | | 25.1 | | | | | | 38.2 | | | | | | 26.4 | | |
Other accrued liabilities
|
| | | | 133.6 | | | | | | 103.4 | | | | | | 67.0 | | |
Total
|
| | | | 498.8 | | | | | | 410.5 | | | | | | 386.6 | | |
USD million
|
| |
Product
warranty |
| |
Restructuring
|
| |
Other
|
| |
Total
|
| ||||||||||||
Balance at January 1, 2022
|
| | | | 22.5 | | | | | | 20.0 | | | | | | 8.4 | | | | | | 50.9 | | |
Translation differences
|
| | | | -0.4 | | | | | | -1.2 | | | | | | 0.1 | | | | | | -1.5 | | |
Provisions made during the year
|
| | | | 7.0 | | | | | | 4.5 | | | | | | 3.5 | | | | | | 15.0 | | |
Provisions used during the year
|
| | | | -6.2 | | | | | | -17.3 | | | | | | -3.1 | | | | | | -26.6 | | |
Balance at December 31, 2022
|
| | | | 22.9 | | | | | | 6.0 | | | | | | 8.9 | | | | | | 37.8 | | |
Long-term provisions
|
| | | | | | | | | | | | | | | | | | | | | | 5.6 | | |
Current provisions
|
| | | | | | | | | | | | | | | | | | | | | | 32.2 | | |
Total
|
| | | | | | | | | | | | | | | | | | | | | | 37.8 | | |
USD million
|
| |
Product
warranty |
| |
Restructuring
|
| |
Other
|
| |
Total
|
| ||||||||||||
Balance at January 1, 2021
|
| | | | 22.9 | | | | | | 0.8 | | | | | | 10.1 | | | | | | 33.8 | | |
Translation differences
|
| | | | -1.4 | | | | | | -0.1 | | | | | | 0.1 | | | | | | -1.4 | | |
Provisions made during the year
|
| | | | 16.6 | | | | | | 19.7 | | | | | | 2.6 | | | | | | 38.9 | | |
Provisions used during the year
|
| | | | -10.4 | | | | | | -0.4 | | | | | | -3.3 | | | | | | -14.1 | | |
Provisions reversed during the year
|
| | | | -1.5 | | | | | | | | | | | | -1.1 | | | | | | -2.6 | | |
Transfer to assets held for sale
|
| | | | -3.7 | | | | | | | | | | | | | | | | | | -3.7 | | |
Balance at December 31, 2021
|
| | | | 22.5 | | | | | | 20.0 | | | | | | 8.4 | | | | | | 50.9 | | |
Long-term provisions
|
| | | | | | | | | | | | | | | | | | | | | | 5.6 | | |
Current provisions
|
| | | | | | | | | | | | | | | | | | | | | | 45.3 | | |
Total
|
| | | | | | | | | | | | | | | | | | | | | | 50.9 | | |
USD million
|
| |
Product
warranty |
| |
Restructuring
|
| |
Other
|
| |
Total
|
| ||||||||||||
Balance at January 1, 2020
|
| | | | 29.2 | | | | | | 9.3 | | | | | | 14.9 | | | | | | 53.4 | | |
Translation differences
|
| | | | 1.3 | | | | | | -0.8 | | | | | | 0.7 | | | | | | 1.2 | | |
Provisions made during the year
|
| | | | 4.2 | | | | | | | | | | | | 2.6 | | | | | | 6.8 | | |
Provisions used during the year
|
| | | | -9.9 | | | | | | -7.7 | | | | | | -8.1 | | | | | | -25.7 | | |
Provisions reversed during the year
|
| | | | -1.9 | | | | | | | | | | | | | | | | | | -1.9 | | |
Balance at December 31, 2020
|
| | | | 22.9 | | | | | | 0.8 | | | | | | 10.1 | | | | | | 33.8 | | |
Long-term provisions
|
| | | | | | | | | | | | | | | | | | | | | | 6.2 | | |
Current provisions
|
| | | | | | | | | | | | | | | | | | | | | | 27.6 | | |
Total
|
| | | | | | | | | | | | | | | | | | | | | | 33.8 | | |
USD million
|
| |
Land
|
| |
Buildings
|
| |
Machinery
and equipment |
| | |
Right-of-use
assets |
| | |
Lease liabilities
|
| |||||||||||||||
Initial cost at January 1, 2022
|
| | | | 0.2 | | | | | | 357.7 | | | | | | 53.5 | | | | | | | 411.5 | | | | | | | 224.7 | | |
Additions
|
| | | | — | | | | | | 47.1 | | | | | | 3.5 | | | | | | | 50.6 | | | | | | | 45.3 | | |
Transfers
|
| | | | — | | | | | | -26.2 | | | | | | -3.2 | | | | | | | -29.4 | | | | | | | — | | |
USD million
|
| |
Land
|
| |
Buildings
|
| |
Machinery
and equipment |
| | |
Right-of-use
assets |
| | |
Lease liabilities
|
| |||||||||||||||
Translation differences
|
| | | | — | | | | | | -18.9 | | | | | | -3.1 | | | | | | | -22.0 | | | | | | | — | | |
Balance at December 31, 2022
|
| | | | 0.2 | | | | | | 359.7 | | | | | | 50.7 | | | | | | | 410.6 | | | | | | | 270.0 | | |
Accumulated depreciations at January 1, 2022
|
| | | | — | | | | | | 165.6 | | | | | | 34.1 | | | | | | | 199.7 | | | | | | | — | | |
Depreciations during the period
|
| | | | — | | | | | | 65.4 | | | | | | 7.9 | | | | | | | 73.3 | | | | | | | — | | |
Transfers
|
| | | | — | | | | | | -31.3 | | | | | | -3.9 | | | | | | | -35.2 | | | | | | | — | | |
Translation differences
|
| | | | — | | | | | | -8.8 | | | | | | -2.0 | | | | | | | -10.8 | | | | | | | — | | |
Interest expense
|
| | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | | 8.5 | | |
Payments
|
| | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | | -82.0 | | |
Balance at December 31, 2022
|
| | | | 0.2 | | | | | | 168.9 | | | | | | 14.5 | | | | | | | 183.6 | | | | | | | 196.5 | | |
| | | | | | | | | | | | | | | | | | |
USD million
|
| |
Land
|
| |
Buildings
|
| |
Machinery
and equipment |
| | |
Right-of-
use assets |
| | |
Lease
liabilities |
| |||||||||||||||
Initial cost at January 1, 2021
|
| | | | 0.3 | | | | | | 341.9 | | | | | | 55.4 | | | | | | | 397.5 | | | | | | | 261.1 | | |
Additions
|
| | | | — | | | | | | 42.4 | | | | | | 6.0 | | | | | | | 48.5 | | | | | | | 50.0 | | |
Transfers
|
| | | | — | | | | | | 6.8 | | | | | | -3.0 | | | | | | | 3.8 | | | | | | | — | | |
Translation differences
|
| | | | 0.0 | | | | | | -8.7 | | | | | | -4.0 | | | | | | | -12.8 | | | | | | | — | | |
Reclassified to assets and liabilities held for sale
|
| | | | — | | | | | | -24.8 | | | | | | -0.8 | | | | | | | -25.6 | | | | | | | -13.6 | | |
Balance at December 31, 2021
|
| | | | 0.2 | | | | | | 357.7 | | | | | | 53.5 | | | | | | | 411.5 | | | | | | | 297.5 | | |
Accumulated depreciations at January 1, 2021
|
| | | | — | | | | | | 115.4 | | | | | | 30.4 | | | | | | | 145.7 | | | | | | | — | | |
Depreciations during the period
|
| | | | — | | | | | | 66.4 | | | | | | 7.7 | | | | | | | 74.1 | | | | | | | — | | |
Transfers
|
| | | | — | | | | | | -2.2 | | | | | | -1.0 | | | | | | | -3.3 | | | | | | | — | | |
Translation differences
|
| | | | — | | | | | | -3.6 | | | | | | -2.4 | | | | | | | -6.0 | | | | | | | — | | |
Reclassified to assets and liabilities held for sale
|
| | | | — | | | | | | -10.3 | | | | | | -0.4 | | | | | | | -10.8 | | | | | | | — | | |
Interest expense
|
| | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | | 9.1 | | |
Payments
|
| | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | | -81.9 | | |
Balance at December 31, 2021
|
| | | | 0.2 | | | | | | 192.1 | | | | | | 19.4 | | | | | | | 211.8 | | | | | | | 224.7 | | |
USD million
|
| |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
Right-of-use depreciation expenses included in cost of goods sold
|
| | | | 1.7 | | | | | | 2.6 | | | | | | 1.7 | | |
Right-of-use depreciation expenses included in operating expenses
|
| | | | 71.5 | | | | | | 71.4 | | | | | | 67.5 | | |
Rent expenses relating to short-term leases
|
| | | | 4.1 | | | | | | 3.4 | | | | | | 2.7 | | |
Rent expenses relating to leases of low value assets, excluding short-term leases of low-value assets
|
| | | | 0.9 | | | | | | 0.6 | | | | | | 0.3 | | |
Rent expenses for variable leases
|
| | | | 15.7 | | | | | | 11.7 | | | | | | 4.7 | | |
Covid-19 rent concessions
|
| | | | -0.2 | | | | | | -1.8 | | | | | | -3.4 | | |
Operating profit
|
| | | | 93.7 | | | | | | 87.9 | | | | | | 73.5 | | |
Interest on lease liabilities
|
| | | | 8.5 | | | | | | 9.1 | | | | | | 8.2 | | |
USD million
|
| |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
Total rent expense of non-cancellable leases recognized in the consolidated statement of loss
|
| | | | 17.5 | | | | | | 15.7 | | | | | | 10.2 | | |
USD million
|
| |
December 31,
2022 |
| |
December 31,
2021 |
| |
January 1,
2021 |
| |||||||||
The future minimum payments of non-cancellable leases: | | | | | | | | | | | | | | | | | | | |
Not later than one year
|
| | | | 5.1 | | | | | | 13.0 | | | | | | 9.5 | | |
Later than one year but not later than five years
|
| | | | 6.4 | | | | | | 12.8 | | | | | | 18.5 | | |
Later than five years
|
| | | | 1.3 | | | | | | 0.7 | | | | | | 2.4 | | |
Total
|
| | | | 12.8 | | | | | | 26.5 | | | | | | 30.5 | | |
USD million
|
| |
December 31,
2022 |
| |
December 31,
2021 |
| |
January 1,
2021 |
| |||||||||
Guarantees
|
| | | | 14.7 | | | | | | 24.0 | | | | | | 13.6 | | |
Other commitments
|
| | | | 217.8 | | | | | | 210.2 | | | | | | 232.1 | | |
Group holding, %
|
| |
December 31,
2022 |
| |
December 31,
2021 |
| |
January 1,
2021 |
| |||||||||
Amer Sports Holding (HK) Limited, Hong Kong, China
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
Amer Sports Holding 3 Oy, Helsinki, Finland
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
Amer Sports Holding 2 Oy, Helsinki, Finland
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
Amer Sports Holding 1 Oy, Helsinki, Finland
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
Amer Sports Holding Oy, Helsinki, Finland
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
Amer Sports Corporation, Helsinki, Finland
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
Amer Industries EEU SRL, Romania
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
Amer Sports (China) Co. Ltd., Shanghai, China
|
| | | | 100 | | | | | | 100 | | | | | | — | | |
Shanghai Wilson Sporting Goods Co., Shanghai,
China |
| | | | 100 | | | | | | 100 | | | | | | — | | |
Group holding, %
|
| |
December 31,
2022 |
| |
December 31,
2021 |
| |
January 1,
2021 |
| |||||||||
Amer Sports Digital Services Oy, Helsinki, Finland
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
Amer Sports Europe GmbH, Garching, Germany
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
Amer Sports Czech Republic s.r.o., Praha, Czech
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
Amer Sports Deutschland GmbH, Garching,
Germany |
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
Amer Sports Europe Services GmbH, Garching, Germany
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
Amer Sports Export GmbH, Garching, Germany
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
Amer Sports Spain, S.A., Barcelona, Spain
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
Amer Sports UK Services Limited, Irvine, UK
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
Amer Sports UK Limited, Irvine, UK
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
Amer Sports International Oy, Helsinki, Finland
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
Amernet Holding B.V., Leusden, the Netherlands
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
Amer Sports Asia Services Limited, Hong Kong, China
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
Amer Sports B.V., Leusden, the Netherlands
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
Amer Sports Canada Inc., British Columbia,
Canada |
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
Amer Sports European Center AG, Hagendorn, Switzerland
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
Amer Sports HK Limited, Hong Kong, China
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
Amer Sports Macau Sociedade Unipessoal, Macao,
China |
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
Amer Sports Shanghai Trading Ltd, Shanghai, China
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
Shanghai Amer Sports Operations, Shanghai, China
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
Amer Sports Holding GmbH, Altenmarkt, Austria
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
Amer Sports Austria GmbH, Bergheim bei Salzburg, Austria
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
Amer Sports Bulgaria EOOD, Chepelare,
Bulgaria |
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
Amer Sports Danmark A.p.S., Kokkedal,
Denmark |
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
Amer Sports Financial Shared Service Sp. z o.o, Krakow, Poland
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
Amer Sports Italia S.p.A., Nervesa della Battaglia, Italy
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
Amer Sports Luxembourg S.a r.l., Luxemburg
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
Amer Sports Norge A/S, Sandvika, Norway
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
Amer Sports Poland Sp. z o.o., Krakow, Poland
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
Atomic Austria GmbH, Altenmarkt, Austria
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
ZAO Amer Sports, Moscow, Russia
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
Amer Sports Netherlands B.V., Leusden, the Netherlands
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
Group holding, %
|
| |
December 31,
2022 |
| |
December 31,
2021 |
| |
January 1,
2021 |
| |||||||||
Amer Sports Sourcing Ltd, Hong Kong, China
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
Amer Sports Sourcing (Shenzhen) Limited, Shenzhen, China
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
Amer Sports Sverige AB, Borås, Sweden
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
Amer Sports Vietnam Limited, Ho Chi Minh City, Vietnam
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
Peak Performance Canada Inc., Quebec, Canada
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
SSO Portugal, Unipessoal LDA, Lisbon, Portugal
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
Amer Sports Company, Chicago, USA
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
Albany Sports Co., Wilmington, USA
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
Amer Sports Portland Design Center, Inc., Portland, USA
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
Amer Sports Ski Acquisition Company, Delaware, USA
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
Amer Sports U.S. Financing Llc, Delaware, USA
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
Amer Sports Winter & Outdoor Company, Ogden, USA
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
ENVE Composites LLC, Ogden, USA
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
Wilson Sporting Goods Co., Chicago, USA
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
Amer Sports Australia Pty Ltd, Braeside,
Australia |
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
Amer Sports Brazil LTDA., Sao Paulo, Brazil
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
Amer Sports Japan, Inc., Tokyo, Japan
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
Amer Sports Korea, Ltd., Seoul, South Korea
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
Amer Sports Malaysia Sdn Bhd, Kuala Lumpur, Malaysia
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
Wilson Sporting Goods Co. de Mexico, S.A. de C.V.,
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
Mexico City, Mexico
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
Amer Sports Holding S.A.S., Annecy, France
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
Amer Sports France S.A.S., Villefontaine, France
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
Salomon S.A., Annecy, France
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
Amer Sports SA, Hagendorn, Switzerland
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
Amer Sports RO s.r.l., Romania
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
Amer Sports Suomi Oy, Helsinki, Finland
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
Amerintie 1 Oy, Helsinki, Finland
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
Amernet Holding Sverige AB, Borås, Sweden
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
Peak Performance Production AB, Stockholm,
Sweden |
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
Amer Sports Belgium NV, Wemmel, Belgium
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
USD million
|
| | | | | | |
Balance at January 1, 2022
|
| | | | 6.1 | | |
Gains and losses deferred to shareholders’ equity
Hedging of operating cash flows |
| | | | -11.6 | | |
Total of changes during the year
|
| | | | -11.6 | | |
Deferred taxes
|
| | | | 2.3 | | |
Balance at December 31, 2022
|
| | | | -3.0 | | |
Balance at January 1, 2021
|
| | | | -37.4 | | |
Gains and losses deferred to shareholders’ equity
Hedging of operating cash flows |
| | | | 54.5 | | |
Total of changes during the year
|
| | | | 54.5 | | |
Deferred taxes
|
| | | | -10.9 | | |
Balance at December 31, 2021
|
| | | | 6.1 | | |
Balance at January 1, 2020
|
| | | | -14.1 | | |
Gains and losses deferred to shareholders’ equity
Hedging of operating cash flows |
| | | | -29.2 | | |
Total of changes during the year
|
| | | | -29.2 | | |
Deferred taxes
|
| | | | 5.9 | | |
Balance at December 31, 2020
|
| | | | -37.4 | | |
| Related parties of the Company comprise the following: | | | | |
| Owners, each with significant influence over Amer Sports, Inc.: | | | | |
|
ANTA Sports Products Limited, Anamered Investments Inc.
|
| | | |
|
FountainVest Partners
|
| | | |
| Parent company and ultimate controlling party: Amer Sports Holding (Cayman) Limited | | | | |
| The Boards of Directors of | | | | |
|
Amer Sports, Inc.,
|
| | | |
|
Amer Sports Holding (Cayman) Limited
|
| | | |
|
Amer Sports Holding 3 Oy
|
| | | |
| The Executive Committee and the Executive Board of Amer Sports | | | | |
| Amer Sports Management Company (Cayman) Limited | | | | |
| President and CEO of Amer Sports Corporation | | | | |
USD million
|
| |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
Purchases of goods and services from ANTA Sports
|
| | | | 8.6 | | | | | | 5.9 | | | | | | 3.3 | | |
Sales to ANTA Sports
|
| | | | 1.9 | | | | | | 4.9 | | | | | | 0.5 | | |
USD million
|
| |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
Salaries and other short-term employee benefits
|
| | | | 11.0 | | | | | | 11.9 | | | | | | 7.0 | | |
Post-employment benefits
|
| | | | 0.2 | | | | | | 0.3 | | | | | | 0.5 | | |
Other long-term benefits
|
| | | | 0.8 | | | | | | — | | | | | | 0.3 | | |
Total
|
| | | | 12.0 | | | | | | 12.2 | | | | | | 7.8 | | |
USD million
|
| |
December 31,
2022 |
| |
December 31,
2021 |
| |
January 1,
2021 |
| |||||||||
Long-term loans from the parent company: | | | | | | | | | | | | | | | | | | | |
Investment Loan
|
| | | | 2,654.5 | | | | | | 2,684.7 | | | | | | 2,775.1 | | |
Facility A Loan
|
| | | | 1,386.6 | | | | | | 1,472.4 | | | | | | 1,595.2 | | |
Capital Loan
|
| | | | — | | | | | | — | | | | | | 0.5 | | |
Total
|
| | | | 4,041.1 | | | | | | 4,157.1 | | | | | | 4,370.8 | | |
USD million
|
| |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
Interest expenses to the parent company: | | | | | | | | | | | | | | | | | | | |
Investment Loan
|
| | | | 124.7 | | | | | | 128.9 | | | | | | 118.7 | | |
Facility A Loan
|
| | | | 13.8 | | | | | | 13.8 | | | | | | 13.3 | | |
Capital Loan
|
| | | | — | | | | | | 0.2 | | | | | | 0.5 | | |
Total
|
| | | | 138.5 | | | | | | 142.9 | | | | | | 132.5 | | |
USD million
|
| |
December 31,
2022 |
| |
December 31,
2021 |
| |
January 1,
2021 |
| |||||||||
ANTA Sports | | | | | | | | | | | | | | | | | | | |
Current payables (purchases of goods and services from ANTA Sports)
|
| | | | 5.3 | | | | | | 1.5 | | | | | | 0.1 | | |
Current receivables (sales to ANTA Sports)
|
| | | | 0.0 | | | | | | 2.7 | | | | | | 0.0 | | |
Amer Sports Holding (Cayman) Limited | | | | | | | | | | | | | | | | | | | |
Accounts receivable, net
|
| | | | 16.7 | | | | | | 16.8 | | | | | | 13.8 | | |
Key management personnel | | | | | | | | | | | | | | | | | | | |
Provisions short and long-term incentive
|
| | | | 3.7 | | | | | | 3.4 | | | | | | 1.5 | | |
Amer Sports Management Company (Cayman) Limited | | | | | | | | | | | | | | | | | | | |
Loans from related parties taken in 2022
|
| | | | 11.1 | | | | | | — | | | | | | — | | |
December 31, 2022
USD million |
| |
Financial
assets/ liabilities at fair value through profit and loss |
| |
Derivative
financial instruments used in cash flow hedge accounting |
| |
Financial
assets/ liabilities measured at amortized cost |
| |
Financial
assets at fair value through OCI |
| |
Carrying
amount by balance sheet item |
| |||||||||||||||
NON-CURRENT FINANCIAL ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other non-current financial assets
|
| | | | | | | | | | | | | | | | 55.3 | | | | | | 8.9 | | | | | | 64.2 | | |
Derivative financial instruments (3) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest rate derivatives
|
| | | | 5.7 | | | | | | | | | | | | | | | | | | | | | | | | 5.7 | | |
CURRENT FINANCIAL ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Hold-to-collect accounts receivable
|
| | | | | | | | | | | | | | | | 658.7 | | | | | | | | | | | | 658.7 | | |
Other non-interest yielding receivables (1)
|
| | | | | | | | | | | | | | | | 124.4 | | | | | | | | | | | | 124.4 | | |
Promissory notes (1)
|
| | | | | | | | | | | | | | | | | | | | | | 5.5 | | | | | | 5.5 | | |
Derivative financial instruments (3) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Foreign exchange derivatives
|
| | | | 5.9 | | | | | | 17.6 | | | | | | | | | | | | | | | | | | 23.5 | | |
Cash and cash equivalents
|
| | | | | | | | | | | | | | | | 402.0 | | | | | | | | | | | | 402.0 | | |
Balance by category at December 31, 2022
|
| | | | 11.5 | | | | | | 17.6 | | | | | | 1,240.4 | | | | | | 14.4 | | | | | | 1,284.0 | | |
LONG-TERM FINANCIAL LIABILITIES | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
December 31, 2022
USD million |
| |
Financial
assets/ liabilities at fair value through profit and loss |
| |
Derivative
financial instruments used in cash flow hedge accounting |
| |
Financial
assets/ liabilities measured at amortized cost |
| |
Financial
assets at fair value through OCI |
| |
Carrying
amount by balance sheet item |
| |||||||||||||||
Long-term interest-bearing liabilities
|
| | | | | | | | | | | | | | | | 5,831.2 | | | | | | | | | | | | 5,831.2 | | |
Long-term lease liabilities
|
| | | | | | | | | | | | | | | | 133.0 | | | | | | | | | | | | 133.0 | | |
Other long-term liabilities
|
| | | | | | | | | | | | | | | | 32.7 | | | | | | | | | | | | 32.7 | | |
CURRENT FINANCIAL LIABILITIES | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current interest-bearing liabilities
|
| | | | | | | | | | | | | | | | 208.3 | | | | | | | | | | | | 208.3 | | |
Current lease liabilities
|
| | | | | | | | | | | | | | | | 63.5 | | | | | | | | | | | | 63.5 | | |
Accounts payable
|
| | | | | | | | | | | | | | | | 435.6 | | | | | | | | | | | | 435.6 | | |
Other current liabilities (2)
|
| | | | | | | | | | | | | | | | 444.3 | | | | | | | | | | | | 444.3 | | |
Derivative financial instruments (3) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Foreign exchange derivatives
|
| | | | 3.9 | | | | | | 19.7 | | | | | | | | | | | | | | | | | | 23.7 | | |
Interest rate derivatives
|
| | | | | | | | | | 2.0 | | | | | | | | | | | | | | | | | | 2.0 | | |
Balance by category at December 31, 2022
|
| | | | 3.9 | | | | | | 21.8 | | | | | | 7,148.5 | | | | | | — | | | | | | 7,174.2 | | |
December 31, 2021
USD million |
| |
Financial
assets/ liabilities at fair value through profit and loss |
| |
Derivative
financial instruments used in cash flow hedge accounting |
| |
Financial
assets/ liabilities measured at amortized cost |
| |
Financial
assets at fair value through OCI |
| |
Carrying
amount by balance sheet item |
| |||||||||||||||
NON-CURRENT FINANCIAL ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other non-current financial assets
|
| | | | | | | | | | | | | | | | 24.7 | | | | | | 0.3 | | | | | | 25.0 | | |
CURRENT FINANCIAL ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Hold-to-collect accounts receivable
|
| | | | | | | | | | | | | | | | 504.0 | | | | | | | | | | | | 504.0 | | |
Available for sale factoring receivables
|
| | | | | | | | | | | | | | | | | | | | | | 29.2 | | | | | | 29.2 | | |
Other non-interest yielding receivables (1)
|
| | | | | | | | | | | | | | | | 82.1 | | | | | | | | | | | | 82.1 | | |
Promissory notes (1)
|
| | | | | | | | | | | | | | | | | | | | | | 5.9 | | | | | | 5.9 | | |
Derivative financial instruments (3) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Foreign exchange derivatives
|
| | | | 1.0 | | | | | | 13.5 | | | | | | | | | | | | | | | | | | 14.5 | | |
Cash and cash equivalents
|
| | | | | | | | | | | | | | | | 566.7 | | | | | | | | | | | | 566.7 | | |
Balance by category at December 31, 2021
|
| | | | 1.0 | | | | | | 13.5 | | | | | | 1,177.5 | | | | | | 35.4 | | | | | | 1,227.4 | | |
LONG-TERM FINANCIAL LIABILITIES | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Long-term interest-bearing liabilities
|
| | | | | | | | | | | | | | | | 6,036.0 | | | | | | | | | | | | 6,036.0 | | |
Long-term lease liabilities
|
| | | | | | | | | | | | | | | | 158.2 | | | | | | | | | | | | 158.2 | | |
Other long-term liabilities
|
| | | | | | | | | | | | | | | | 34.9 | | | | | | | | | | | | 34.9 | | |
Derivative financial instruments (3) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest rate derivatives
|
| | | | 1.5 | | | | | | | | | | | | | | | | | | | | | | | | 1.5 | | |
CURRENT FINANCIAL LIABILITIES | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current interest-bearing liabilities
|
| | | | | | | | | | | | | | | | 34.8 | | | | | | | | | | | | 34.8 | | |
Current lease liabilities
|
| | | | | | | | | | | | | | | | 66.5 | | | | | | | | | | | | 66.5 | | |
Accounts payable
|
| | | | | | | | | | | | | | | | 320.2 | | | | | | | | | | | | 320.2 | | |
Other current liabilities (2)
|
| | | | | | | | | | | | | | | | 374.3 | | | | | | | | | | | | 374.3 | | |
Derivative financial instruments (3) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
December 31, 2021
USD million |
| |
Financial
assets/ liabilities at fair value through profit and loss |
| |
Derivative
financial instruments used in cash flow hedge accounting |
| |
Financial
assets/ liabilities measured at amortized cost |
| |
Financial
assets at fair value through OCI |
| |
Carrying
amount by balance sheet item |
| |||||||||||||||
Foreign exchange derivatives
|
| | | | 1.9 | | | | | | 4.8 | | | | | | | | | | | | | | | | | | 6.7 | | |
Interest rate derivatives
|
| | | | | | | | | | 0.3 | | | | | | | | | | | | | | | | | | 0.3 | | |
Balance by category at December 31, 2021
|
| | | | 3.4 | | | | | | 5.1 | | | | | | 7,024.9 | | | | | | — | | | | | | 7,033.4 | | |
January 1, 2021
USD million |
| |
Financial
assets/ liabilities at fair value through profit and loss |
| |
Derivative
financial instruments used in cash flow hedge accounting |
| |
Financial
assets/ liabilities measured at amortized cost |
| |
Financial
assets at fair value through OCI |
| |
Carrying
amount by balance sheet item |
| |||||||||||||||
NON-CURRENT FINANCIAL ASSETS
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other non-current financial assets
|
| | | | | | | | | | | | | | | | 13.5 | | | | | | 0.4 | | | | | | 13.9 | | |
CURRENT FINANCIAL ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Hold-to-collect accounts receivable
|
| | | | | | | | | | | | | | | | 558.3 | | | | | | | | | | | | 558.3 | | |
Available for sale factoring receivables
|
| | | | | | | | | | | | | | | | | | | | | | 30.8 | | | | | | 30.8 | | |
Other non-interest yielding
receivables (1) |
| | | | | | | | | | | | | | | | 74.9 | | | | | | | | | | | | 74.9 | | |
Promissory notes (1)
|
| | | | | | | | | | | | | | | | | | | | | | 4.9 | | | | | | 4.9 | | |
Derivative financial instruments (3) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Foreign exchange derivatives
|
| | | | 6.7 | | | | | | 9.7 | | | | | | | | | | | | | | | | | | 16.4 | | |
Interest rate derivatives
|
| | | | 3.1 | | | | | | 0.5 | | | | | | | | | | | | | | | | | | 3.6 | | |
Cash and cash equivalents
|
| | | | | | | | | | | | | | | | 389.5 | | | | | | | | | | | | 389.5 | | |
Balance by category at January 1, 2021
|
| | | | 9.8 | | | | | | 10.2 | | | | | | 1,036.2 | | | | | | 36.1 | | | | | | 1,092.3 | | |
LONG-TERM FINANCIAL LIABILITIES
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Long-term interest-bearing liabilities
|
| | | | | | | | | | | | | | | | 6,526.3 | | | | | | | | | | | | 6,526.3 | | |
Long-term lease liabilities
|
| | | | | | | | | | | | | | | | 195.0 | | | | | | | | | | | | 195.0 | | |
Other long-term liabilities
|
| | | | | | | | | | | | | | | | 47.3 | | | | | | | | | | | | 47.3 | | |
Derivative financial instruments (3) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Foreign exchange derivatives
|
| | | | | | | | | | 1.5 | | | | | | | | | | | | | | | | | | 1.5 | | |
Interest rate derivatives
|
| | | | 3.1 | | | | | | | | | | | | | | | | | | | | | | | | 3.1 | | |
CURRENT FINANCIAL LIABILITIES
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current interest-bearing liabilities
|
| | | | | | | | | | | | | | | | 198.2 | | | | | | | | | | | | 198.2 | | |
Current lease liabilities
|
| | | | | | | | | | | | | | | | 66.0 | | | | | | | | | | | | 66.0 | | |
Accounts payable
|
| | | | | | | | | | | | | | | | 293.0 | | | | | | | | | | | | 293.0 | | |
Other current liabilities (2)
|
| | | | | | | | | | | | | | | | 287.9 | | | | | | | | | | | | 287.9 | | |
Derivative financial instruments (3) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Foreign exchange derivatives
|
| | | | 0.7 | | | | | | 53.4 | | | | | | | | | | | | | | | | | | 54.1 | | |
Interest rate derivatives
|
| | | | 3.1 | | | | | | | | | | | | | | | | | | | | | | | | 3.1 | | |
Balance by category at January 1, 2021
|
| | | | 6.9 | | | | | | 54.9 | | | | | | 7,613.7 | | | | | | — | | | | | | 7,675.5 | | |
USD million
|
| |
December 31,
2022 |
| |
December 31,
2021 |
| |
January 1,
2021 |
| |||||||||
(1) Other non-interest yielding receivables | | | | | | | | | | | | | | | | | | | |
Prepaid expenses and other receivables
|
| | | | 173.3 | | | | | | 119.1 | | | | | | 109.5 | | |
Other tax receivables
|
| | | | 19.9 | | | | | | 16.6 | | | | | | 9.8 | | |
Derivative financial instruments
|
| | | | 23.5 | | | | | | 14.5 | | | | | | 19.9 | | |
Promissory notes
|
| | | | 5.5 | | | | | | 5.9 | | | | | | 4.9 | | |
Total
|
| | | | 124.4 | | | | | | 82.1 | | | | | | 74.9 | | |
(2) Other current liabilities | | | | | | | | | | | | | | | | | | | |
Accrued liabilities
|
| | | | 498.8 | | | | | | 410.5 | | | | | | 386.6 | | |
Other tax liabilities
|
| | | | 28.8 | | | | | | 29.1 | | | | | | 41.6 | | |
Derivative financial instruments
|
| | | | 25.7 | | | | | | 7.1 | | | | | | 57.1 | | |
Total
|
| | | | 444.3 | | | | | | 374.3 | | | | | | 287.9 | | |
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| |||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | |
Financial assets at fair value through profit or loss
|
| | | | | | | 11.5 | | | | | | | | | | | | 11.5 | | |
Derivative financial instruments used in hedge accounting
|
| | | | | | | 17.6 | | | | | | | | | | | | 17.6 | | |
Other non-current financial assets at fair value through OCI
|
| | | | | | | | | | | | | 14.4 | | | | | | 14.4 | | |
Total
|
| | | | | | | 29.1 | | | | | | 14.4 | | | | | | 43.5 | | |
Liabilities | | | | | | | | | | | | | | | | | | | | | | |
Financial liabilities at fair value through profit or loss
|
| | | | | | | 3.9 | | | | | | | | | | | | 3.9 | | |
Derivative financial instruments used in hedge accounting
|
| | | | | | | 21.8 | | | | | | | | | | | | 21.8 | | |
Total
|
| | | | | | | 25.7 | | | | | | | | | | | | 25.7 | | |
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| |||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | |
Financial assets at fair value through profit or loss
|
| | | | | | | 1.0 | | | | | | | | | | | | 1.0 | | |
Derivative financial instruments used in hedge accounting
|
| | | | | | | 13.5 | | | | | | | | | | | | 13.5 | | |
Other non-current financial assets at fair value through OCI
|
| | | | | | | | | | | | | 35.4 | | | | | | 35.4 | | |
Total
|
| | | | | | | 14.5 | | | | | | 35.4 | | | | | | 49.9 | | |
Liabilities | | | | | | | | | | | | | | | | | | | | | | |
Financial liabilities at fair value through profit or loss
|
| | | | | | | 3.4 | | | | | | | | | | | | 3.4 | | |
Derivative financial instruments used in hedge accounting
|
| | | | | | | 5.1 | | | | | | | | | | | | 5.1 | | |
Total
|
| | | | | | | 8.5 | | | | | | | | | | | | 8.5 | | |
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| |||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | |
Financial assets at fair value through profit or loss
|
| | | | | | | 9.8 | | | | | | | | | | | | 9.8 | | |
Derivative financial instruments used in hedge accounting
|
| | | | | | | 10.2 | | | | | | | | | | | | 10.2 | | |
Other non-current financial assets at fair value through OCI
|
| | | | | | | | | | | | | 36.1 | | | | | | 36.1 | | |
Total
|
| | | | | | | 19.9 | | | | | | 36.1 | | | | | | 56.1 | | |
Liabilities | | | | | | | | | | | | | | | | | | | | | | |
Financial liabilities at fair value through profit or loss
|
| | | | | | | 6.9 | | | | | | | | | | | | 6.9 | | |
Derivative financial instruments used in hedge accounting
|
| | | | | | | 54.9 | | | | | | | | | | | | 54.9 | | |
Total
|
| | | | | | | 61.7 | | | | | | | | | | | | 61.8 | | |
Type
|
| |
Valuation technique
|
| |
Significant unobservable input
|
|
Unlisted equity securities | | | Market comparison approach: fair value of unlisted equity securities is determined by reference to market multiples of comparable listed companies, adjusted by discount for lack of marketability. | | |
(i)
Sales growth factor
(ii)
Risk-adjusted discount rate
|
|
Promissory notes | | | The carrying amount approximates fair value due to the short-term maturity of these instruments and low credit risk of counterparty. | | | The carrying amount approximates fair value due to the short-term maturity of these instruments and low credit risk of counterparty. | |
Available for sale factoring receivables | | | The carrying amount approximates fair value due to the short-term maturity of these instruments and low credit risk of counterparty. | | | The carrying amount approximates fair value due to the short-term maturity of these instruments and low credit risk of counterparty. | |
USD million
|
| |
Unlisted equity
securities |
| |
Promissory
notes |
| |
Available
for sale factoring receivables |
| |
Total
|
| ||||||||||||
Opening balance January 1, 2021
|
| | | | 0.4 | | | | | | 4.9 | | | | | | 30.8 | | | | | | 36.1 | | |
Additions
|
| | | | — | | | | | | 5.9 | | | | | | 29.5 | | | | | | 35.4 | | |
Disposals
|
| | | | -0.1 | | | | | | -4.9 | | | | | | -30.8 | | | | | | -35.8 | | |
Losses recognized in the consolidated statement of loss *
|
| | | | — | | | | | | — | | | | | | -0.3 | | | | | | -0.3 | | |
Closing balance December 31, 2021
|
| | | | 0.3 | | | | | | 5.9 | | | | | | 29.2 | | | | | | 35.4 | | |
Additions
|
| | | | 19.5 | | | | | | 5.5 | | | | | | — | | | | | | 25.0 | | |
Disposals
|
| | | | 0.0 | | | | | | -5.9 | | | | | | -27.8 | | | | | | -33.7 | | |
Losses recognized in OCI
|
| | | | -10.9 | | | | | | 0.0 | | | | | | — | | | | | | -10.9 | | |
Losses recognized in the consolidated statement of loss *
|
| | | | — | | | | | | 0.0 | | | | | | -1.4 | | | | | | -1.4 | | |
Closing balance December 31, 2022
|
| | | | 8.9 | | | | | | 5.5 | | | | | | 0.0 | | | | | | 14.4 | | |
| | |
December 31, 2022
|
| |
< 1 year
|
| |
1–2 years
|
| |
2–3 years
|
| |
3–4 years
|
| |
> 5 years
|
| ||||||||||||||||||||||||||||||
USD million
|
| |
Consolidated
statement of financial position value |
| |
Available
|
| |
Total
|
| |||||||||||||||||||||||||||||||||||||||
Loans from financial institutions | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Repayments
|
| | | | 1,965.5 | | | | | | | | | | | | 1,965.5 | | | | | | 173.3 | | | | | | | | | | | | | | | | | | 1,792.2 | | | | | | | | |
Interest
|
| | | | | | | | | | | | | | | | 478.3 | | | | | | 151.1 | | | | | | 142.1 | | | | | | 130.1 | | | | | | 54.9 | | | | | | | | |
Loans from related parties | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Repayments
|
| | | | 4,039.0 | | | | | | | | | | | | 4,039.0 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,039.0 | | |
Interest
|
| | | | | | | | | | | | | | | | 1,065.8 | | | | | | 59.9 | | | | | | 36.4 | | | | | | | | | | | | | | | | | | 969.5 | | |
Lease liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Repayments
|
| | | | 196.5 | | | | | | | | | | | | 196.5 | | | | | | 63.5 | | | | | | 65.7 | | | | | | 24.5 | | | | | | 13.0 | | | | | | 29.8 | | |
Interest
|
| | | | | | | | | | | | | | | | 11.7 | | | | | | 4.7 | | | | | | 2.9 | | | | | | 1.8 | | | | | | 1.1 | | | | | | 1.2 | | |
Other interest-bearing liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Repayments
|
| | | | 35.0 | | | | | | | | | | | | 35.0 | | | | | | 35.0 | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest
|
| | | | | | | | | | | | | | | | 0.6 | | | | | | 0.6 | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accounts payable | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Repayments
|
| | | | 435.6 | | | | | | | | | | | | 435.6 | | | | | | 435.6 | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Repayments
|
| | | | 6,671.6 | | | | | | | | | | | | 6,671.6 | | | | | | 707.4 | | | | | | 65.7 | | | | | | 24.5 | | | | | | 1,805.2 | | | | | | 4,068.8 | | |
Interest
|
| | | | | | | | | | | | | | | | 1,556.3 | | | | | | 216.3 | | | | | | 181.4 | | | | | | 131.9 | | | | | | 56.0 | | | | | | 970.7 | | |
Committed revolving credit facility
|
| | | | | | | | | | 336.0 | | | | | | 173.5 | | | | | | 173.3 | | | | | | 0.2 | | | | | | | | | | | | | | | | | | | | |
Derivative liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Foreign exchange derivatives under hedge
accounting |
| | | | | | | | | | | | | | | | 1,053.5 | | | | | | 1,053.5 | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other foreign exchange derivatives
|
| | | | | | | | | | | | | | | | 822.6 | | | | | | 822.6 | | | | | | | | | | | | | | | | | | | | | | | | | | |
Derivative assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Foreign exchange derivatives under hedge
accounting |
| | | | | | | | | | | | | | | | 1,057.0 | | | | | | 1,057.0 | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other foreign exchange derivatives
|
| | | | | | | | | | | | | | | | 823.6 | | | | | | 823.6 | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other interest rate derivatives, fair value
|
| | | | 5.7 | | | | | | | | | | | | 5.7 | | | | | | | | | | | | | | | | | | 5.7 | | | | | | | | | | | | | | |
| | |
December 31, 2021
|
| |
< 1 year
|
| |
1–2 years
|
| |
2–3 years
|
| |
3–4 years
|
| |
> 5 years
|
| ||||||||||||||||||||||||||||||
USD million
|
| |
Consolidated
statement of financial position value |
| |
Available
|
| |
Total
|
| |||||||||||||||||||||||||||||||||||||||
Loans from financial institutions | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Repayments
|
| | | | 1,896.2 | | | | | | | | | | | | 1,896.2 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,896.2 | | |
Interest
|
| | | | | | | | | | | | | | | | 410.0 | | | | | | 124.7 | | | | | | 87.9 | | | | | | 88.1 | | | | | | 87.9 | | | | | | 21.4 | | |
Loans from related parties | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Repayments
|
| | | | 4,139.8 | | | | | | | | | | | | 4,139.8 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,139.8 | | |
Interest
|
| | | | | | | | | | | | | | | | 1,485.0 | | | | | | 26.2 | | | | | | 26.2 | | | | | | 13.0 | | | | | | | | | | | | 1,419.6 | | |
Lease liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Repayments
|
| | | | 224.7 | | | | | | | | | | | | 224.7 | | | | | | 66.5 | | | | | | 71.1 | | | | | | 33.5 | | | | | | 15.7 | | | | | | 37.9 | | |
Interest
|
| | | | | | | | | | | | | | | | 20.6 | | | | | | 7.5 | | | | | | 5.1 | | | | | | 3.3 | | | | | | 2.0 | | | | | | 2.7 | | |
Other interest-bearing liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Repayments
|
| | | | 34.8 | | | | | | | | | | | | 34.8 | | | | | | 34.8 | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest
|
| | | | | | | | | | | | | | | | 0.2 | | | | | | 0.2 | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accounts payable | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Repayments
|
| | | | 320.2 | | | | | | | | | | | | 320.2 | | | | | | 320.2 | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Repayments
|
| | | | 6,615.7 | | | | | | | | | | | | 6,615.7 | | | | | | 421.5 | | | | | | 71.1 | | | | | | 33.5 | | | | | | 15.7 | | | | | | 6,073.9 | | |
Interest
|
| | | | | | | | | | | | | | | | 1,915.8 | | | | | | 158.6 | | | | | | 119.2 | | | | | | 104.4 | | | | | | 89.9 | | | | | | 1,443.7 | | |
Committed revolving credit facility
|
| | | | | | | | | | 356.8 | | | | | | 4.5 | | | | | | 4.5 | | | | | | | | | | | | | | | | | | | | | | | | | | |
Derivative liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Foreign exchange derivatives under hedge accounting
|
| | | | | | | | | | | | | | | | 745.7 | | | | | | 743.3 | | | | | | 2.4 | | | | | | | | | | | | | | | | | | | | |
Other foreign exchange derivatives
|
| | | | | | | | | | | | | | | | 357.8 | | | | | | 357.8 | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other interest rate derivatives, fair value
|
| | | | 1.5 | | | | | | | | | | | | 1.5 | | | | | | | | | | | | | | | | | | | | | | | | 1.5 | | | | | | | | |
Derivative assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Foreign exchange derivatives under hedge accounting
|
| | | | | | | | | | | | | | | | 752.8 | | | | | | 750.6 | | | | | | 2.3 | | | | | | | | | | | | | | | | | | | | |
Other foreign exchange derivatives
|
| | | | | | | | | | | | | | | | 356.5 | | | | | | 356.5 | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
January 1, 2021
|
| |
< 1 year
|
| |
1–2 years
|
| |
2–3 years
|
| |
3–4 years
|
| |
> 5 years
|
| ||||||||||||||||||||||||||||||
USD million
|
| |
Consolidated
statement of financial position value |
| |
Available
|
| |
Total
|
| |||||||||||||||||||||||||||||||||||||||
Loans from financial institutions | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Repayments
|
| | | | 2,359.6 | | | | | | | | | | | | 2,359.6 | | | | | | 198.2 | | | | | | | | | | | | | | | | | | | | | | | | 2,161.4 | | |
Interest
|
| | | | | | | | | | | | | | | | 566.6 | | | | | | 131.3 | | | | | | 102.5 | | | | | | 102.5 | | | | | | 102.8 | | | | | | 127.5 | | |
Loans from related parties | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Repayments
|
| | | | 4,364.9 | | | | | | | | | | | | 4,364.9 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,364.9 | | |
Interest
|
| | | | | | | | | | | | | | | | 1,643.3 | | | | | | 29.1 | | | | | | 29.1 | | | | | | 29.1 | | | | | | 14.8 | | | | | | 1,541.2 | | |
Lease liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Repayments
|
| | | | 261.0 | | | | | | | | | | | | 261.0 | | | | | | 66.0 | | | | | | 67.1 | | | | | | 46.5 | | | | | | 24.1 | | | | | | 57.3 | | |
Interest
|
| | | | | | | | | | | | | | | | 25.0 | | | | | | 8.1 | | | | | | 5.8 | | | | | | 4.0 | | | | | | 2.7 | | | | | | 4.4 | | |
Accounts payable | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Repayments
|
| | | | 293.0 | | | | | | | | | | | | 293.0 | | | | | | 293.0 | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Repayments
|
| | | | 7,278.5 | | | | | | | | | | | | 7,278.5 | | | | | | 557.2 | | | | | | 67.1 | | | | | | 46.5 | | | | | | 24.1 | | | | | | 6,583.6 | | |
Interest
|
| | | | | | | | | | | | | | | | 2,234.9 | | | | | | 168.5 | | | | | | 137.4 | | | | | | 135.6 | | | | | | 120.3 | | | | | | 1,673.1 | | |
Committed revolving credit facility
|
| | | | | | | | | | 386.5 | | | | | | 183.1 | | | | | | 183.1 | | | | | | | | | | | | | | | | | | | | | | | | | | |
Derivative liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Foreign exchange derivatives under hedge
accounting |
| | | | | | | | | | | | | | | | 1,037.2 | | | | | | 1,015.5 | | | | | | 21.7 | | | | | | | | | | | | | | | | | | | | |
Other foreign exchange derivatives
|
| | | | | | | | | | | | | | | | 377.6 | | | | | | 371.3 | | | | | | 6.3 | | | | | | | | | | | | | | | | | | | | |
Other interest rate derivatives, fair value
|
| | | | 3.1 | | | | | | | | | | | | 3.1 | | | | | | 0.0 | | | | | | | | | | | | | | | | | | | | | | | | 3.1 | | |
Derivative assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Foreign exchange derivatives under hedge
accounting |
| | | | | | | | | | | | | | | | 998.3 | | | | | | 977.8 | | | | | | 20.5 | | | | | | | | | | | | | | | | | | | | |
Other foreign exchange derivatives
|
| | | | | | | | | | | | | | | | 383.1 | | | | | | 377.0 | | | | | | 6.1 | | | | | | | | | | | | | | | | | | | | |
USD million
|
| |
Current
interest- bearing loans |
| |
Current
obligations under leases |
| |
Long-term
interest- bearing loans |
| |
Long-term
obligations under leases |
| |
Derivative
financial instruments (3) |
| |
Total
|
| ||||||||||||||||||
Balance at January 1, 2022
|
| | | | 34.8 | | | | | | 66.5 | | | | | | 6,036.0 | | | | | | 158.2 | | | | | | 8.5 | | | | | | 6,304.0 | | |
Cash flows
|
| | | | 172.3 | | | | | | -82.0 | | | | | | 11.7 | | | | | | | | | | | | | | | | | | 102.0 | | |
Foreign exchange movement
|
| | | | 1.2 | | | | | | | | | | | | -355.0 | | | | | | | | | | | | | | | | | | -353.8 | | |
Changes in fair values (3)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.2 | | | | | | 17.2 | | |
Transfers from long-term to short-term
|
| | | | | | | | | | 71.1 | | | | | | | | | | | | -71.1 | | | | | | | | | | | | 0.0 | | |
Changes in leases
|
| | | | | | | | | | 7.9 | | | | | | | | | | | | 45.9 | | | | | | | | | | | | 53.8 | | |
Capitalization of accrued interest
|
| | | | | | | | | | | | | | | | 126.2 | | | | | | | | | | | | | | | | | | 126.2 | | |
Other
|
| | | | | | | | | | | | | | | | 12.2 | | | | | | | | | | | | | | | | | | 12.2 | | |
Balance at December 31, 2022
|
| | | | 208.3 | | | | | | 63.5 | | | | | | 5,831.1 | | | | | | 133.0 | | | | | | 25.7 | | | | | | 6,261.7 | | |
Balance at January 1, 2021
|
| | | | 198.2 | | | | | | 66.0 | | | | | | 6,526.3 | | | | | | 195.0 | | | | | | 61.7 | | | | | | 7,047.2 | | |
Cash flows
|
| | | | -158.8 | | | | | | -81.9 | | | | | | -136.2 | | | | | | | | | | | | | | | | | | -376.9 | | |
Foreign exchange movement
|
| | | | -4.6 | | | | | | | | | | | | -499.3 | | | | | | | | | | | | | | | | | | -503.9 | | |
Changes in fair values (3)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -53.2 | | | | | | -53.2 | | |
Transfers from long-term to short-term
|
| | | | | | | | | | 66.0 | | | | | | | | | | | | -66.0 | | | | | | | | | | | | 0.0 | | |
Changes in leases
|
| | | | | | | | | | | | | | | | | | | | | | 29.2 | | | | | | | | | | | | 29.2 | | |
Capitalization of accrued interest
|
| | | | | | | | | | | | | | | | 123.4 | | | | | | | | | | | | | | | | | | 123.4 | | |
Other
|
| | | | | | | | | | 16.4 | | | | | | 21.8 | | | | | | | | | | | | | | | | | | 38.2 | | |
Balance at December 31, 2021
|
| | | | 34.8 | | | | | | 66.5 | | | | | | 6,036.0 | | | | | | 158.2 | | | | | | 8.5 | | | | | | 6,304.0 | | |
| | |
December 31, 2022
|
| | |
December 31, 2021
|
| | |
January 1, 2021
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
USD million
|
| |
USD
|
| |
CAD
|
| |
HKD
|
| |
CHF
|
| |
SEK
|
| | |
USD
|
| |
CAD
|
| |
HKD
|
| |
CHF
|
| |
SEK
|
| | |
USD
|
| |
CAD
|
| |
CNH
|
| |
CHF
|
| |
SEK
|
| |||||||||||||||||||||||||||||||||||||||||||||
Interest-bearing intercompany receivables
|
| | | | 172.0 | | | | | | 109.3 | | | | | | | | | | | | | | | | | | 5.1 | | | | | | | 146.4 | | | | | | 32.5 | | | | | | | | | | | | | | | | | | | | | | | | | 233.5 | | | | | | | | | | | | | | | | | | | | | | | | | | |
External receivables
|
| | | | 37.0 | | | | | | -21.7 | | | | | | | | | | | | 1.9 | | | | | | 0.5 | | | | | | | 1.9 | | | | | | -10.0 | | | | | | | | | | | | 0.6 | | | | | | -0.1 | | | | | | | 6.1 | | | | | | -11.8 | | | | | | | | | | | | 1.1 | | | | | | -2.3 | | |
Intercompany receivables
|
| | | | 28.2 | | | | | | -47.9 | | | | | | 0.1 | | | | | | 4.9 | | | | | | 7.5 | | | | | | | 35.8 | | | | | | -28.1 | | | | | | | | | | | | 10.1 | | | | | | 10.5 | | | | | | | 33.4 | | | | | | -10.3 | | | | | | 6.4 | | | | | | 6.1 | | | | | | 10.1 | | |
Interest-bearing external liabilities
|
| | | | -155.0 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -35.0 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.7 | | | | | | 57.7 | | | | | | | | | | | | | | | | | | | | |
Interest-bearing intercompany liabilities
|
| | | | | | | | | | | | | | | | -67.3 | | | | | | -1.4 | | | | | | | | | | | | | | | | | | | | | | | | | -26.4 | | | | | | -9.1 | | | | | | -12.9 | | | | | | | | | | | | | -38.8 | | | | | | | | | | | | -1.8 | | | | | | -59.6 | | |
External payables
|
| | | | -157.1 | | | | | | 40.9 | | | | | | | | | | | | -1.1 | | | | | | 0.2 | | | | | | | -49.0 | | | | | | 24.4 | | | | | | | | | | | | -0.3 | | | | | | | | | | | | | -104.8 | | | | | | 28.1 | | | | | | | | | | | | -1.1 | | | | | | | | |
Intercompany payables
|
| | | | -45.9 | | | | | | 32.2 | | | | | | | | | | | | -1.0 | | | | | | 0.3 | | | | | | | -20.3 | | | | | | 6.9 | | | | | | | | | | | | -6.0 | | | | | | -1.9 | | | | | | | -11.4 | | | | | | 5.4 | | | | | | 5.4 | | | | | | -0.7 | | | | | | -7.1 | | |
Foreign exchange derivatives
|
| | | | 453.3 | | | | | | -133.5 | | | | | | 61.9 | | | | | | -59.7 | | | | | | -59.5 | | | | | | | 289.5 | | | | | | -73.6 | | | | | | 25.8 | | | | | | -43.8 | | | | | | -61.2 | | | | | | | 295.7 | | | | | | -103.6 | | | | | | -45.2 | | | | | | -49.5 | | | | | | -49.3 | | |
Total
|
| | | | 332.5 | | | | | | -20.7 | | | | | | -5.3 | | | | | | -56.4 | | | | | | -45.9 | | | | | | | 369.3 | | | | | | -47.9 | | | | | | -0.6 | | | | | | -48.5 | | | | | | -65.6 | | | | | | | 475.2 | | | | | | -73.3 | | | | | | -33.4 | | | | | | -45.9 | | | | | | -108.2 | | |
Dec 31, 2022
USD million |
| |
USD
|
| |
CAD
|
| |
HKD
|
| |
CHF
|
| |
SEK
|
| |||||||||||||||
Statement of shareholders’ equity (deficit)
|
| | | | -61.0 | | | | | | -0.2 | | | | | | 0.0 | | | | | | 5.0 | | | | | | 4.5 | | |
Statement of loss
|
| | | | 28.4 | | | | | | 2.2 | | | | | | 0.5 | | | | | | 0.5 | | | | | | 0.1 | | |
Dec 31, 2021
USD million |
| |
USD
|
| |
CAD
|
| |
HKD
|
| |
CHF
|
| |
SEK
|
| |||||||||||||||
Statement of shareholders’ equity (deficit)
|
| | | | -44.6 | | | | | | 2.3 | | | | | | 0.0 | | | | | | 3.3 | | | | | | 5.5 | | |
Statement of loss
|
| | | | 7.7 | | | | | | 2.5 | | | | | | 0.0 | | | | | | 1.6 | | | | | | 1.0 | | |
Jan 1, 2021
USD million |
| |
USD
|
| |
CAD
|
| |
CNH
|
| |
CHF
|
| |
SEK
|
| |||||||||||||||
Statement of shareholders’ equity (deficit)
|
| | | | -54.1 | | | | | | 6.5 | | | | | | 4.5 | | | | | | 4.4 | | | | | | 6.1 | | |
Statement of loss
|
| | | | 6.6 | | | | | | 0.9 | | | | | | -1.2 | | | | | | 0.2 | | | | | | 4.7 | | |
|
USD
|
| |
CNH
|
| |
SEK
|
| |
GBP
|
| |
CHF
|
| |
NOK
|
| |
CZK
|
| |
PLN
|
| |
Other
|
| ||||||||||||||||||||||||
|
-1,350.3
|
| | | | 233.6 | | | | | | 157.9 | | | | | | 147.2 | | | | | | 136.5 | | | | | | 114.1 | | | | | | 54.4 | | | | | | 50.1 | | | | | | 123.7 | | |
|
USD
|
| |
CNH
|
| |
SEK
|
| |
GBP
|
| |
CHF
|
| |
NOK
|
| |
CZK
|
| |
PLN
|
| |
Other
|
| ||||||||||||||||||||||||
|
544.0
|
| | | | -83.2 | | | | | | -44.8 | | | | | | -53.3 | | | | | | -52.3 | | | | | | -39.5 | | | | | | -21.3 | | | | | | -18.1 | | | | | | -48.0 | | |
|
USD
|
| |
SEK
|
| |
GBP
|
| |
CAD
|
| |
CHF
|
| |
CNH
|
| |
NOK
|
| |
JPY
|
| |
Other
|
| ||||||||||||||||||||||||
|
-1,322.3
|
| | | | 214.3 | | | | | | 157.8 | | | | | | 147.0 | | | | | | 140.1 | | | | | | 93.9 | | | | | | 88.6 | | | | | | 58.2 | | | | | | 172.4 | | |
|
USD
|
| |
SEK
|
| |
GBP
|
| |
CAD
|
| |
CHF
|
| |
CNH
|
| |
NOK
|
| |
JPY
|
| |
Other
|
| ||||||||||||||||||||||||
|
386.0
|
| | | | -58.4 | | | | | | -43.8 | | | | | | -22.8 | | | | | | -39.2 | | | | | | -50.1 | | | | | | -33.3 | | | | | | -16.7 | | | | | | -64.7 | | |
|
USD
|
| |
SEK
|
| |
CAD
|
| |
GBP
|
| |
CHF
|
| |
NOK
|
| |
CNY
|
| |
CZK
|
| |
Other
|
| ||||||||||||||||||||||||
|
-1,184.7
|
| | | | 224.5 | | | | | | 165.4 | | | | | | 159.4 | | | | | | 158.2 | | | | | | 77.2 | | | | | | 71.6 | | | | | | 70.7 | | | | | | 180.4 | | |
|
USD
|
| |
SEK
|
| |
CAD
|
| |
GBP
|
| |
CHF
|
| |
NOK
|
| |
CNY
|
| |
CZK
|
| |
Other
|
| ||||||||||||||||||||||||
|
550.3
|
| | | | -65.9 | | | | | | -61.4 | | | | | | -75.9 | | | | | | -49.3 | | | | | | -28.3 | | | | | | -45.2 | | | | | | -19.8 | | | | | | -88.4 | | |
USD million
|
| |
Position
|
| |
December 31,
2022 |
| ||||||
Statement of shareholders’ equity (deficit)
|
| | | | — | | | | | | — | | |
Statement of loss
|
| | | | 5,967.1 | | | | | | -52.5 | | |
Statement of loss due to ineffective
Other interest rate derivatives |
| | | | 106.7 | | | | | | 1.9 | | |
USD million
|
| |
Position
|
| |
December 31,
2021 |
| ||||||
Statement of shareholders’ equity (deficit)
|
| | | | — | | | | | | — | | |
Statement of loss
|
| | | | 6,004.3 | | | | | | -48.5 | | |
Statement of loss due to ineffective | | | | | | | | | | | | | |
Other interest rate derivatives
|
| | | | 113.3 | | | | | | 3.9 | | |
USD million
|
| |
Position
|
| |
January 1,
2021 |
| ||||||
Statement of shareholders’ equity (deficit)
|
| | | | — | | | | | | — | | |
Statement of loss
|
| | | | 6,636.6 | | | | | | -49.1 | | |
Statement of loss due to ineffective | | | | | | | | | | | | | |
Other interest rate derivatives
|
| | | | 147.7 | | | | | | 5.6 | | |
USD million
|
| |
Statement of
financial position value or fair value December 31, 2022 |
| |
Statement of
financial position value or fair value December 31, 2021 |
| |
Statement of
financial position value or fair value January 1, 2021 |
| |||||||||
Non-current financial assets | | | | | | | | | | | | | | | | | | | |
Other non-current financial assets
|
| | | | 64.2 | | | | | | 25.0 | | | | | | 13.9 | | |
Derivative financial instruments (3) | | | | | | | | | | | | | | | | | | | |
Interest rate derivatives
|
| | | | 5.7 | | | | | | — | | | | | | — | | |
Current financial assets | | | | | | | | | | | | | | | | | | | |
Hold-to-collect accounts receivables
|
| | | | 658.7 | | | | | | 504.0 | | | | | | 558.3 | | |
Available for sale factoring receivables
|
| | | | 0.0 | | | | | | 29.2 | | | | | | 30.8 | | |
Other interest-free receivables
|
| | | | 124.4 | | | | | | 82.1 | | | | | | 74.9 | | |
Promissory notes
|
| | | | 5.5 | | | | | | 5.9 | | | | | | 4.9 | | |
Derivative financial instruments (3) | | | | | | | | | | | | | | | | | | | |
Foreign exchange derivatives
|
| | | | 23.5 | | | | | | 14.5 | | | | | | 16.4 | | |
Interest rate derivatives
|
| | | | — | | | | | | — | | | | | | 3.6 | | |
Cash and cash equivalents
|
| | | | 402.0 | | | | | | 566.7 | | | | | | 389.5 | | |
USD million
|
| |
December 31,
2022 |
| |
December 31,
2021 |
| |
January 1,
2021 |
| |||||||||
Accounts receivable reserve
|
| | | | 17.3 | | | | | | 17.9 | | | | | | 21.1 | | |
December 31, 2022
USD million |
| |
Receivable
amount |
| |
Receivable
reserve |
| |
Net
|
| |||||||||
Not due
|
| | | | 590.0 | | | | | | -4.5 | | | | | | 585.5 | | |
1–30 days overdue
|
| | | | 40.1 | | | | | | -1.0 | | | | | | 39.1 | | |
31–60 days overdue
|
| | | | 17.0 | | | | | | -0.9 | | | | | | 16.1 | | |
61–90 days overdue
|
| | | | 4.9 | | | | | | -0.3 | | | | | | 4.6 | | |
91–120 days overdue
|
| | | | 1.4 | | | | | | -0.2 | | | | | | 1.2 | | |
more than 120 days overdue
|
| | | | 22.6 | | | | | | -10.4 | | | | | | 12.2 | | |
Total
|
| | | | 676.0 | | | | | | -17.3 | | | | | | 658.7 | | |
December 31, 2021
USD million |
| |
Receivable
amount |
| |
Receivable
reserve |
| |
Net
|
| |||||||||
Not due
|
| | | | 477.8 | | | | | | -3.9 | | | | | | 473.9 | | |
1–30 days overdue
|
| | | | 18.8 | | | | | | -0.6 | | | | | | 18.2 | | |
31–60 days overdue
|
| | | | 7.6 | | | | | | -0.5 | | | | | | 7.1 | | |
61–90 days overdue
|
| | | | 1.0 | | | | | | -0.9 | | | | | | 0.1 | | |
91–120 days overdue
|
| | | | 1.0 | | | | | | -0.9 | | | | | | 0.1 | | |
more than 120 days overdue
|
| | | | 42.2 | | | | | | -11.1 | | | | | | 31.1 | | |
Total
|
| | | | 548.4 | | | | | | -17.9 | | | | | | 530.5 | | |
January 1, 2021
USD million |
| |
Receivable
amount |
| |
Receivable
reserve |
| |
Net
|
| |||||||||
Not due
|
| | | | 493.7 | | | | | | -2.8 | | | | | | 490.9 | | |
1–30 days overdue
|
| | | | 37.1 | | | | | | -2.2 | | | | | | 34.9 | | |
31–60 days overdue
|
| | | | 8.2 | | | | | | -0.6 | | | | | | 7.6 | | |
61–90 days overdue
|
| | | | 1.8 | | | | | | -0.2 | | | | | | 1.6 | | |
91–120 days overdue
|
| | | | 2.5 | | | | | | -0.1 | | | | | | 2.4 | | |
more than 120 days overdue
|
| | | | 66.9 | | | | | | -15.2 | | | | | | 51.7 | | |
Total
|
| | | | 610.2 | | | | | | -21.1 | | | | | | 589.1 | | |
| | |
December 31, 2022
|
| ||||||||||||||||||||||||
USD million
|
| |
Nominal
value |
| |
Fair
value |
| |
2023
|
| |
2024
|
| |
2025
and after |
| ||||||||||||
Hedge accounting-related | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Foreign exchange derivatives hedging cash flows from operations
|
| | | | 1,057.0 | | | | | | -1.4 | | | | | | 1,057.0 | | | | | | | | | | | |
Other derivative contracts | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Foreign exchange derivatives
|
| | | | 823.6 | | | | | | 1.4 | | | | | | 823.6 | | | | | | | | | | | |
Interest rate derivatives
|
| | | | 213.3 | | | | | | 5.7 | | | | | | | | | | | | | | | 213.3 | | |
| | |
December 31, 2021
|
| |||||||||||||||||||||||||||
USD million
|
| |
Nominal
value |
| |
Fair
value |
| |
2022
|
| |
2023
|
| |
2024
and after |
| |||||||||||||||
Hedge accounting-related | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Foreign exchange derivatives hedging cash flows from
operations |
| | | | 752.9 | | | | | | 8.2 | | | | | | 750.6 | | | | | | 2.3 | | | | | | | | |
Other derivative contracts | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Foreign exchange derivatives
|
| | | | 356.5 | | | | | | -1.1 | | | | | | 356.5 | | | | | | | | | | | | | | |
Interest rate derivatives
|
| | | | 226.5 | | | | | | -1.5 | | | | | | | | | | | | | | | | | | 226.5 | | |
| | |
January 1, 2021
|
| |||||||||||||||||||||||||||
USD million
|
| |
Nominal
value |
| |
Fair
value |
| |
2021
|
| |
2022
|
| |
2023
and after |
| |||||||||||||||
Hedge accounting-related | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Foreign exchange derivatives hedging cash flows from
operations |
| | | | 998.3 | | | | | | -39.5 | | | | | | 977.8 | | | | | | 20.5 | | | | | | | | |
Other derivative contracts | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Foreign exchange derivatives
|
| | | | 383.1 | | | | | | 5.8 | | | | | | 377.0 | | | | | | 6.1 | | | | | | | | |
Interest rate derivatives
|
| | | | 270.4 | | | | | | -3.1 | | | | | | 25.0 | | | | | | | | | | | | 245.4 | | |
USD million
|
| |
December 31,
2022 |
| |
December 31,
2021 |
| |
January 1,
2021 |
| |||||||||
Interest-bearing liabilities
|
| | | | 6,236.0 | | | | | | 6,295.5 | | | | | | 6,985.5 | | |
Cash and cash equivalents
|
| | | | 402.0 | | | | | | 566.7 | | | | | | 389.5 | | |
Net debt
|
| | | | 5,834.0 | | | | | | 5,728.8 | | | | | | 6,596.0 | | |
Total shareholders’ equity
|
| | | | -73.9 | | | | | | 38.0 | | | | | | -152.9 | | |
| | |
Related amounts not set off
|
| |||||||||||||||||||||
USD million
|
| |
Gross amount of
derivative financial instruments |
| |
Related assets (+) or
liabilities (-) subject to master netting agreements |
| |
Collateral
received (-) or given (+) |
| |
Net
exposure |
| ||||||||||||
Derivative assets
|
| | | | 36.7 | | | | | | -30.3 | | | | | | 10.7 | | | | | | 17.1 | | |
Derivative liabilities
|
| | | | -30.9 | | | | | | 30.3 | | | | | | — | | | | | | -0.6 | | |
| | |
Related amounts not set off
|
| |||||||||||||||||||||
USD million
|
| |
Gross amount of
derivative financial instruments |
| |
Related assets (+) or
liabilities (-) subject to master netting agreements |
| |
Collateral
received (-) or given (+) |
| |
Net
exposure |
| ||||||||||||
Derivative assets
|
| | | | 16.1 | | | | | | -7.8 | | | | | | — | | | | | | 8.3 | | |
Derivative liabilities
|
| | | | -10.5 | | | | | | 7.8 | | | | | | — | | | | | | -2.7 | | |
| | |
Related amounts not set off
|
| |||||||||||||||||||||
USD million
|
| |
Gross amount of
derivative financial instruments |
| |
Related assets (+) or
liabilities (-) subject to master netting agreements |
| |
Collateral
received (-) or given (+) |
| |
Net
exposure |
| ||||||||||||
Derivative assets
|
| | | | 16.8 | | | | | | -16.8 | | | | | | — | | | | | | 0.0 | | |
Derivative liabilities
|
| | | | -53.6 | | | | | | 16.8 | | | | | | — | | | | | | -36.8 | | |
USD million
|
| |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
Revenue
|
| | | | 31.3 | | | | | | 192.0 | | | | | | 427.2 | | |
Cost of goods sold
|
| | | | -24.9 | | | | | | -114.2 | | | | | | -280.2 | | |
Gross profit
|
| | | | 6.4 | | | | | | 77.8 | | | | | | 147.0 | | |
Selling and marketing expenses
|
| | | | -12.2 | | | | | | -65.3 | | | | | | -129.5 | | |
Administrative and other expenses
|
| | | | -11.9 | | | | | | -58.4 | | | | | | -72.9 | | |
Impairment losses on non-financial assets
|
| | | | — | | | | | | -77.5 | | | | | | -20.8 | | |
Profit and loss on sale of divested businesses
|
| | | | -5.5 | | | | | | 116.0 | | | | | | 0.0 | | |
Other operating income
|
| | | | 1.1 | | | | | | 3.1 | | | | | | 2.6 | | |
Operating loss
|
| | | | -22.1 | | | | | | -4.3 | | | | | | -73.6 | | |
Finance income
|
| | | | 0.0 | | | | | | 0.0 | | | | | | 0.0 | | |
Finance expenses
|
| | | | 0.5 | | | | | | -0.3 | | | | | | -1.4 | | |
Net finance cost
|
| | | | 0.5 | | | | | | -0.3 | | | | | | -1.4 | | |
Loss before tax
|
| | | | -21.6 | | | | | | -4.6 | | | | | | -75.0 | | |
Income tax expense
|
| | | | -0.2 | | | | | | 2.8 | | | | | | 11.4 | | |
Profit (loss) for the period
|
| | | | -21.8 | | | | | | -1.8 | | | | | | -63.6 | | |
USD million
|
| |
December 31,
2022 |
| |
December 31,
2021 |
| |
January 1,
2021 |
| |||||||||
ASSETS | | | | | | | | | | | | | | | | | | | |
NON-CURRENT ASSETS | | | | | | | | | | | | | | | | | | | |
Intangible assets
|
| | | | — | | | | | | 3.7 | | | | | | 158.9 | | |
Goodwill
|
| | | | — | | | | | | — | | | | | | 85.8 | | |
Property, plant and equipment
|
| | | | — | | | | | | 2.5 | | | | | | 29.8 | | |
Right-of-use assets
|
| | | | — | | | | | | 5.4 | | | | | | 19.3 | | |
Other non-current receivables
|
| | | | — | | | | | | 0.0 | | | | | | 2.8 | | |
Deferred tax assets
|
| | | | — | | | | | | 8.9 | | | | | | 9.6 | | |
TOTAL NON-CURRENT ASSETS
|
| | | | 0.0 | | | | | | 20.5 | | | | | | 306.2 | | |
CURRENT ASSETS | | | | | | | | | | | | | | | | | | | |
Inventories
|
| | | | — | | | | | | 17.0 | | | | | | 82.1 | | |
Accounts receivable, net
|
| | | | — | | | | | | 20.2 | | | | | | 62.2 | | |
Prepaid expenses and other receivables
|
| | | | — | | | | | | 1.4 | | | | | | 11.8 | | |
Cash and cash equivalents
|
| | | | — | | | | | | 0.9 | | | | | | 6.9 | | |
TOTAL CURRENT ASSETS
|
| | | | 0.0 | | | | | | 39.5 | | | | | | 163.0 | | |
TOTAL ASSETS HELD FOR SALE
|
| | | | 0.0 | | | | | | 60.0 | | | | | | 469.2 | | |
USD million
|
| |
December 31,
2022 |
| |
December 31,
2021 |
| |
January 1,
2021 |
| |||||||||
LIABILITIES | | | | | | | | | | | | | | | | | | | |
LONG-TERM LIABILITIES | | | | | | | | | | | | | | | | | | | |
Lease liabilities
|
| | | | — | | | | | | 4.4 | | | | | | 14.3 | | |
Provisions
|
| | | | — | | | | | | 0.4 | | | | | | 1.3 | | |
Other liabilities
|
| | | | — | | | | | | — | | | | | | 21.1 | | |
Deferred tax liabilities
|
| | | | — | | | | | | 1.3 | | | | | | 37.1 | | |
TOTAL LONG-TERM LIABILITIES
|
| | | | 0.0 | | | | | | 6.1 | | | | | | 73.8 | | |
CURRENT LIABILITIES | | | | | | | | | | | | | | | | | | | |
Interest-bearing liabilities
|
| | | | — | | | | | | 0.2 | | | | | | — | | |
Lease liabilities
|
| | | | — | | | | | | 1.3 | | | | | | 6.6 | | |
Accounts payable
|
| | | | — | | | | | | 12.4 | | | | | | 34.6 | | |
Other liabilities
|
| | | | — | | | | | | 6.9 | | | | | | 20.6 | | |
Provisions
|
| | | | — | | | | | | 1.9 | | | | | | 15.6 | | |
TOTAL CURRENT LIABILITIES
|
| | | | 0.0 | | | | | | 22.7 | | | | | | 77.4 | | |
TOTAL LIABILITIES HELD FOR SALE
|
| | | | 0.0 | | | | | | 28.8 | | | | | | 151.2 | | |
NET ASSETS HELD FOR SALE
|
| | | | 0.0 | | | | | | 31.2 | | | | | | 318.0 | | |
|
USD million
|
| |
December 31,
2022 |
| |
December 31,
2021 |
| |
December 31,
2020 |
| |||||||||
Operating
|
| | | | -10.3 | | | | | | -38.4 | | | | | | 40.3 | | |
Divested operations
|
| | | | 20.3 | | | | | | 393.8 | | | | | | — | | |
Investing
|
| | | | -1.0 | | | | | | -8.7 | | | | | | -17.1 | | |
Financing
|
| | | | -0.4 | | | | | | -4.6 | | | | | | -7.7 | | |
Net cash outflow
|
| | | | 8.6 | | | | | | 342.1 | | | | | | 15.5 | | |
USD million
|
| |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
NON-CURRENT ASSETS | | | | | | | | | | | | | | | | | | | |
Intangible assets
|
| | | | 6.5 | | | | | | 159.0 | | | | | | — | | |
Goodwill
|
| | | | 0.0 | | | | | | 77.4 | | | | | | — | | |
Property, plant and equipment
|
| | | | 3.1 | | | | | | 28.8 | | | | | | — | | |
Right-of-use assets
|
| | | | 4.5 | | | | | | 16.8 | | | | | | — | | |
Other non-current receivables
|
| | | | — | | | | | | 2.9 | | | | | | — | | |
Deferred tax assets
|
| | | | 4.2 | | | | | | 3.5 | | | | | | — | | |
TOTAL LONG-TERM LIABILITIES
|
| | | | 18.3 | | | | | | 288.4 | | | | | | — | | |
CURRENT ASSETS | | | | | | | | | | | | | | | | | | | |
Inventories
|
| | | | 20.1 | | | | | | 82.6 | | | | | | — | | |
Accounts receivable, net
|
| | | | 5.6 | | | | | | 44.2 | | | | | | — | | |
Prepaid expenses and other receivables
|
| | | | 1.9 | | | | | | 6.5 | | | | | | — | | |
Current tax receivables
|
| | | | — | | | | | | — | | | | | | — | | |
Cash and cash equivalents
|
| | | | 2.7 | | | | | | 28.7 | | | | | | — | | |
TOTAL CURRENT ASSETS
|
| | | | 30.3 | | | | | | 162.0 | | | | | | — | | |
TOTAL ASSETS SOLD
|
| | | | 48.6 | | | | | | 450.4 | | | | | | — | | |
LIABILITIES | | | | | | | | | | | | | | | | | | | |
LONG-TERM LIABILITIES | | | | | | | | | | | | | | | | | | | |
Lease liabilities
|
| | | | 3.8 | | | | | | 12.1 | | | | | | — | | |
Provisions
|
| | | | — | | | | | | 1.1 | | | | | | — | | |
Other liabilities
|
| | | | — | | | | | | 26.4 | | | | | | — | | |
Deferred tax liabilities
|
| | | | — | | | | | | 37.5 | | | | | | — | | |
TOTAL LONG-TERM LIABILITIES
|
| | | | 3.8 | | | | | | 77.1 | | | | | | — | | |
CURRENT LIABILITIES | | | | | | | | | | | | | | | | | | | |
Lease liabilities
|
| | | | 1.1 | | | | | | 5.9 | | | | | | — | | |
Accounts payable
|
| | | | 6.4 | | | | | | 25.5 | | | | | | — | | |
Other liabilities
|
| | | | 11.4 | | | | | | 23.5 | | | | | | — | | |
Provisions
|
| | | | 2.0 | | | | | | 16.8 | | | | | | — | | |
TOTAL CURRENT LIABILITIES
|
| | | | 20.9 | | | | | | 71.7 | | | | | | — | | |
TOTAL LIABILITIES SOLD
|
| | | | 24.7 | | | | | | 148.8 | | | | | | — | | |
NET ASSETS SOLD
|
| | | | 23.9 | | | | | | 301.6 | | | | | | — | | |
Total net assets sold
|
| | | | 23.9 | | | | | | 301.6 | | | | | | — | | |
Cumulative translation difference from divested subsidiaries
|
| | | | — | | | | | | 4.9 | | | | | | — | | |
Sale consideration, net of transaction cost
|
| | | | 23.1 | | | | | | 422.5 | | | | | | — | | |
Profit (loss) on sale
|
| | | | -0.7 | | | | | | 116.0 | | | | | | — | | |
Cash flow | | | | | | | | | | | | | | | | | | | |
Consideration received, net of transaction cost
|
| | | | 23.1 | | | | | | 422.5 | | | | | | — | | |
Cash and cash equivalents of the divested business
|
| | | | -2.8 | | | | | | -28.7 | | | | | | — | | |
Net cash impact
|
| | | | 20.3 | | | | | | 393.8 | | | | | | — | | |
USD million
|
| |
Continuing
operations |
| |
2022
Discontinued operation |
| |
Total
|
| |
Continuing
operations |
| |
2021
Discontinued operation |
| |
Total
|
| |
Continuing
operations |
| |
2020
Discontinued operation |
| |
Total
|
| |||||||||||||||||||||||||||
Loss for the year, attributable to the owners of the Company
|
| | | | -230.9 | | | | | | -21.8 | | | | | | -252.7 | | | | | | -124.5 | | | | | | -1.8 | | | | | | -126.3 | | | | | | -173.6 | | | | | | -63.6 | | | | | | -237.2 | | |
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
Weighted-average number of ordinary shares at
December 31, |
| | | | 115,514,239 | | | | | | 115,220,745 | | | | | | 115,220,745 | | |
USD million (except for
share and loss per share information) |
| |
Continuing
operations |
| |
2022
Discontinued operation |
| |
Total
|
| |
Continuing
operations |
| |
2021
Discontinued operation |
| |
Total
|
| |
Continuing
operations |
| |
2020
Discontinued operation |
| |
Total
|
| |||||||||||||||||||||||||||
Loss for the year, attributable to the owners of the Company
|
| | | | -230.9 | | | | | | -21.8 | | | | | | -252.7 | | | | | | -124.5 | | | | | | -1.8 | | | | | | -126.3 | | | | | | -173.6 | | | | | | -63.6 | | | | | | -237.2 | | |
Weighted-average number of ordinary shares
|
| | | | 115,514,239 | | | | | | 115,514,239 | | | | | | 115,514,239 | | | | | | 115,220,745 | | | | | | 115,220,745 | | | | | | 115,220,745 | | | | | | 115,220,745 | | | | | | 115,220,745 | | | | | | 115,220,745 | | |
Loss per share basic
|
| | | | -2.00 | | | | | | -0.19 | | | | | | -2.19 | | | | | | -1.08 | | | | | | -0.02 | | | | | | -1.10 | | | | | | -1.51 | | | | | | -0.55 | | | | | | -2.06 | | |
Loss per share diluted
|
| | | | -2.00 | | | | | | -0.19 | | | | | | -2.19 | | | | | | -1.08 | | | | | | -0.02 | | | | | | -1.10 | | | | | | -1.51 | | | | | | -0.55 | | | | | | -2.06 | | |
|
Goldman Sachs
|
| |
BofA Securities
|
| |
J.P. Morgan
|
| |
Morgan Stanley
|
|
|
Citigroup
|
| |
UBS Investment Bank
|
|
Baird | BNP PARIBAS | CICC | CLSA | Evercore ISI | TD Cowen | Wells Fargo Securities | Deutsche Bank Securities | HSBC |
|
1.1*
|
| | Form of Underwriting Agreement. | |
|
3.1
|
| | | |
|
5.1*
|
| | Opinion of Conyers Dill & Pearman, as to the validity of the ordinary shares. | |
|
10.1
|
| | | |
|
10.2†
|
| | Form of Board Nomination Agreement between Amer Sports, Inc. and Anamered Investments Inc. | |
|
10.3
|
| | | |
|
10.4†
|
| | | |
|
10.5†
|
| | | |
|
10.6
|
| | | |
|
10.7+
|
| | | |
|
10.8+
|
| | | |
|
10.9+
|
| | | |
|
10.10
|
| | | |
|
10.11
|
| | | |
|
10.12
|
| | | |
|
10.13
|
| | | |
|
10.14
|
| | | |
|
10.15
|
| | | |
|
10.16†
|
| | | |
|
21.1
|
| | | |
|
23.1
|
| | | |
|
23.2*
|
| | Consent of Conyers Dill & Pearman (included in Exhibit 5.1). | |
|
24.1
|
| | | |
|
99.1
|
| | | |
|
99.2
|
| | Consent of Shizhong Ding, Director Nominee. | |
|
99.3
|
| | | |
|
99.4
|
| | |
|
99.5
|
| | | |
|
99.6
|
| | | |
|
99.7
|
| | | |
|
99.8
|
| | | |
|
99.9
|
| | | |
|
107
|
| | |
|
Name
|
| |
Title
|
|
|
/s/ Jie (James) Zheng
Jie (James) Zheng
|
| |
Chief Executive Officer
(principal executive officer) |
|
|
/s/ Andrew E. Page
Andrew E. Page
|
| |
Chief Financial Officer
(principal financial officer and principal accounting officer) |
|
|
/s/ Frank K. Tang
Frank K. Tang
|
| |
Director
|
|
|
/s/ Tak Yan (Dennis) Tao
Tak Yan (Dennis) Tao
|
| |
Director
|
|