SOMFY_ANNUAL_FINANCIAL_REPORT_2017
07 CONSOLIDATED FINANCIAL STATEMENTS
Financial assets available for sale
Loans Deposits and guarantees
Other Current and non-current financial assets
Realisable within 1 year
Non-current financial assets
€ thousands
3,335 2 ,727
2,588 2,726
At 1 January 2017
334
75
2,924
3
747
Increase Decrease
1,087 1,309 –694 –2,331 480 3,050
254 –77
77
2
–3,102
–2,413
– –
–689
3,528 –184
3,528 –143
Net change in impairment
–2
–
Changes in foreign exchange rates Changes in scope of consolidation
–59
–8
–110
–7
–41
– –
–
– –
– –
– –
– –
–
Other movements
881 900
–881 5,405
AT 31 DECEMBER 2017
1,148 2,095
2,989
73
6,305
Financial assets realisable within one year mainly comprise short-term deposits. Financial liabilities Note 7.2.2
BORROWINGS AND BORROWING COSTS Upon initial recognition, loans and other interest-bearing debts are measured at fair value, increased by transaction costs that are directly attributable to the issuance of the liability. Fair value generally equals the amount of cash received. Issuing charges and premiums are taken into consideration in measuring amortised cost according to the effective rate method. Therefore, they are recognised in the income statement on an actuarial basis over the duration of the liability. Interest on loans is recognised as an expense of the period. Other borrowings and financial liabilities include the debt relating to the put options granted to the holders of non-controlling interests and to earnouts, which amounted to €78.1 million at 31 December 2017 and €80.4 million at 31 December 2016, as well as to deferred settlements of €5.2 million at 31 December 2017 and €5.6 million at 31 December 2016. The change was due to the recognition of a put option valued at €2.2 million granted to the minority shareholders in Overkiz, the discounting of the put option granted to the minority shareholders in iHome, representing a loss of €0.9 million, and the translation adjustment on the put option granted to the minority shareholders in Dooya, representing a loss of €3.6 million. The latter was valued at €55.1 million at 31 December 2017, compared with €58.7 million at 31 December 2016 and has been exercisable since the end of 2015. The subsequent fair values of liabilities corresponding to put options granted to holders of non-controlling interests are recognised in equity. Since debt is essentially at a variable rate, the fair value is not significantly different from the book value. Analysis by category Note 7.2.2.1
Borrowings from credit institutions
Lease commit- ments
Other borrowings and financial liabilities
Total liabilities from financing activities
Bank overdrafts
Current and non-current financial liabilities
Due within 1 year
Non-current financial liabilities
€ thousands
At 1 January 2017
111,011
118,609 83,235
35,374
16,386 8,014
86,610
7,598
4,925
5,136
62
Increase in borrowings
4,863
62
–
211
5,074
–2,113
–9,443 –9,443 –4,307 –4,369
–
Reimbursement of borrowings
–140 –1,929 4,723 –1,867
–44 –45
–7,330
Total cash movements
2,812 –7,119
62
Impact of the revaluation of put options Changes in foreign exchange rates
–890
–890
–
–
–
–890
–
–890
–5,057
–5,267 –5,160
–106
–1,029
1
–4,029
–210
Changes in scope of consolidation Other movements
2,223
2,223
2,223
–
–
2,223
–
–
–
–
–4,036 –1,919 33,516
–
– 1
–
–
4,036
Total non-cash movements AT 31 DECEMBER 2017
–1,029
–2,696 83,870
–3,724 110,099
–210
–3,934 –2,014 110,368 76,852
20,081 6,148
269
96
SOMFY – ANNUAL FINANCIAL REPORT 2017
Made with FlippingBook - Online magazine maker