HUDSON GROUP
INTERIM REPORT
JUNE 2019
HUDSON GROUP
INTERIM REPORT
JUNE 2019
CONTENT
| | |
| MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS | 3
|
| |
|
| UNAUDITED INTERIM CONSOLIDATED FINANCIAL STATEMENTS AS OF AND FOR THE THREE AND SIX MONTH PERIODS ENDED JUNE 30, 2019 AND 2018 | |
| Interim Consolidated Statements of Comprehensive Income | F-2 |
| Interim Consolidated Statements of Financial Position | F-3 |
| Interim Consolidated Statements of Changes in Equity | F-4 |
| Interim Consolidated Statements of Cash Flows | F-5 |
| Notes to the Interim Consolidated Financial Statements | F-6 |
IMPORTANT REMARKS
IFRS 16
Hudson Group adopted the new lease accounting standard as of January 1, 2019 and did not restate the 2018 figures, in accordance with the modified retrospective approach permitted by the standard.
INTERIM CONSOLIDATED FINANCIAL STATEMENTS
Following the adoption of IFRS 16, the consolidated statements of comprehensive income and the consolidated statements of financial position now include line items more representative of our operating activities and current IFRS expressions.
HUDSON GROUP
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
General information and forward-looking statements
The following Management’s Discussion and Analysis should be read in conjunction with the interim consolidated financial statements and notes thereto included as part of this report and the Company’s Annual Report filed on Form 20-F. This interim report contains “forward-looking statements.” Forward-looking statements are based on our beliefs and assumptions and on information currently available to us, and include, without limitation, statements regarding our business, financial condition, strategy, results of operations, certain of our plans, objectives, assumptions, expectations, prospects and beliefs and statements regarding other future events or prospects. Forward-looking statements include all statements that are not historical facts and can be identified by the use of forward-looking terminology such as the words “believe,” “expect,” “plan,” “intend,” “seek,” “anticipate,” “estimate,” “predict,” “potential,” “assume,” “continue,” “may,” “will,” “should,” “could,” “shall,” “risk” or the negative of these terms or similar expressions that are predictions of or indicate future events and future trends. By their nature, forward-looking statements involve risks and uncertainties because they relate to events and depend on circumstances that may or may not occur in the future. We caution you that forward-looking statements are not guarantees of future performance and that our actual results of operations, financial condition and liquidity, the development of the industry in which we operate and the effect of acquisitions on us may differ materially from those made in or suggested by the forward-looking statements contained in this interim report. In addition, even if our results of operations, financial condition and liquidity, the development of the industry in which we operate and the effect of acquisitions on us are consistent with the forward-looking statements contained in this interim report, those results or developments may not be indicative of results or developments in subsequent periods. Forward-looking statements speak only as of the date they are made, and we do not under-take any obligation to update them in light of new information or future developments or to release publicly any revisions to these statements in order to reflect later events or circumstances or to reflect the occurrence of unanticipated events. Factors that may cause our actual results to differ materially from those expressed or implied by the forward-looking statements in this interim report or that may impact our business and results more generally, include, but are not limited to, the risks described under “Item 3. Key Information – D. Risk factors” of our Annual Report on Form 20-F for the year ended December 31, 2018 which may be accessed through the SEC’s website at https://www.sec.gov/edgar. You should read these risk factors before making an investment in our shares.
Overview
Hudson Ltd. (“Hudson”, “Hudson Group” or the “Group”) anchored by our iconic Hudson brand, is committed to enhancing the travel experience for over 300,000 travelers every day in the continental United States and Canada. Our first concession opened in 1987 with five Hudson News stores in a single airport in New York City. Today we operate in airports, commuter terminals, hotels and some of the most visited landmarks and tourist destinations in the world, including the Empire State Building, Space Center Houston, and United Nations Headquarters. The Company is guided by a core purpose: to be “The Traveler’s Best Friend”. We aim to achieve this purpose by serving the needs and catering to the ever-evolving preferences of travelers through our product offerings and store concepts. Through our commitment to this purpose, as part of the global Dufry Group, we have become one of the largest travel concession operators in the continental United States and Canada.
Our business is impacted by fluctuations in economic activity primarily in the continental United States and Canada and, to a lesser extent, economic activity outside these areas. Our turnover is generated by travel-related retail and food and beverage sales and income from advertising activities. Apart from the cost of sales, our operating expense structure consists of lease expenses (including our concession fees and rents), personnel expenses and other expenses associated with our retail operations.
RESULTS OF OPERATIONS
Changes in presentation
IFRS 16
The Group adopted the new lease accounting standard as of January 1, 2019 and did not restate the 2018 figures, in accordance with the modified retrospective approach permitted by the standard.
Interim consolidated financial statements
Following the adoption of IFRS 16, the consolidated statements of comprehensive income and the consolidated statements of financial position include certain new line items that are more representative of our operating activities and to comply with the requirements of the new lease standard.
Comparison of the quarters ended June 30, 2019 and 2018
The following table summarizes changes in financial performance for the quarter ended June 30, 2019, compared to the quarter ended June 30, 2018 (including reclassifications resulting from the new chart of accounts – see Note 2.2 to the interim consolidated financial statements):
| | FOR THE QUARTER ENDED JUNE 30 | |
| IN MILLIONS OF USD | | | |
| Turnover | 509.9 | 499.4 | 2.1 |
| Cost of sales | (182.4) | (180.1) | 1.3 |
| Gross profit | 327.5 | 319.3 | 2.6 |
| Lease expenses | (54.8) | (108.9) | (49.7) |
| Personnel expenses | (108.6) | (100.8) | 7.7 |
| Other expenses | (38.7) | (39.8) | (2.8) |
| Depreciation, amortization and impairment | (78.3) | (30.6) | 155.9 |
| Operating profit | 47.1 | 39.2 | 20.2 |
| Finance income | 1.3 | 0.6 | 116.7 |
| Finance costs | (19.2) | (7.7) | 149.4 |
| Foreign exchange gain / (loss) | (0.3) | (0.1) | 200.0 |
| Profit / (loss) before tax | 28.9 | 32.0 | (9.7) |
| Income tax benefit / (expense) | (9.8) | (5.8) | 69.0 |
| Net profit / (loss) | 19.1 | 26.2 | (27.1) |
| ATTRIBUTABLE TO* | | | |
Equity holders of the parent | 9.1 | 14.3 | (36.4) |
| Non-controlling interests | 10.0 | 11.9 | (16.0) |
*
Net profit attributable to equity holders includes charges related to business combinations, such as amortization or impairment of intangible assets, interest and deferred taxes not affecting the non-controlling interests. Additionally, the net profit attributable to non-controlling interests does not include the respective income tax charges.
Turnover
Turnover increased by 2.1% to $509.9 million for the quarter ended June 30, 2019 compared to $499.4 million for the same period last year. Net sales represented 97.9% of turnover for the 2019 period, with advertising income representing the remainder.
Organic net sales growth was 1.8% for the quarter ended June 30, 2019, representing an $8.7 million increase in net sales. Like-for-like net sales growth was 0.6% and contributed $2.5 million of the increase in net sales. On a constant currency basis, like-for-like growth was 1.2%. The increase in like-for-like growth was primarily the result of increases in the overall number of transactions. Net new stores and expansions growth contributed $6.2 million of the increase in net sales, primarily as a result of opening new stores.
Gross Profit
Gross profit reached $327.5 million for the quarter ended June 30, 2019 from $319.3 million for the prior year period. Our gross profit margin increased to 64.2% for the second quarter of 2019 compared to 63.9% for the prior year period, primarily due to improved vendor terms and sales mix shift from lower margin products to higher margin products. Partially offsetting the increase was a prior year benefit of 70 bps from vendor rebates recorded in the second quarter of 2018, which were retroactive to the beginning of that year and attributable to the first quarter of 2018.
Lease expenses
The lease expenses caption was added as of January 1, 2019 to comply with the presentation requirements of IFRS 16 (see note 2.2 to the interim consolidated financial statements) and is composed of lease payments that are variable in nature. Lease expenses were $54.8 million for the quarter ended June 30, 2019, compared to $108.9 million for the prior year period. The decrease in lease expense was primarily attributable to the adoption of IFRS 16 requiring the capitalization of fixed concession fees and other rent payments, beginning on January 1, 2019. Selling expenses, which primarily represent credit card fees, have been reclassified to other expenses in both periods.
Personnel expenses
Personnel expenses increased to $108.6 million for the quarter ended June 30, 2019 from $100.8 million for the prior year period. As a percentage of turnover, personnel expenses increased to 21.3% for the quarter ended June 30, 2019, compared to 20.2% for the prior year period. The increase in personnel expenses was primarily attributable to wage increases, the opening of new locations and additional personnel expenses upon becoming a public company.
Other expenses
The other expenses caption was added in 2019 to present all remaining operating expenses (see Note 2.2 to the interim consolidated financial statements). Other expenses decreased to $38.7 million for the quarter ended June 30, 2019 compared to $39.8 million in the prior year period. As a percentage of turnover, other expenses decreased to 7.6% for the quarter ended June 30, 2019, compared to 8.0% for the prior year period. The change in other expenses was primarily attributable to a decrease in other operational expenses.
Depreciation, amortization and impairment
Depreciation, amortization and impairment increased to $78.3 million for the quarter ended June 30, 2019, compared to $30.6 million for same period last year, primarily due to the adoption of IFRS 16. Depreciation was $66.7 million for the quarter ended June 30, 2019, compared to $17.7 million for the same period last year. Amortization decreased to $10.9 million for the quarter ended June 30, 2019 compared to $11.5 million for the prior year period. Impairment decreased to $0.7 million for the quarter ended June 30, 2019, compared to $1.4 million for the same period last year. The higher depreciation expense was due to the right-of-use assets capitalized in 2019 in accordance with IFRS 16.
Finance costs
Finance costs increased to $19.2 million for the quarter ended June 30, 2019, compared to $7.7 million for the prior year period. This was primarily attributable to an increase in interest expenses resulting from the implementation of IFRS 16.
Income tax benefit / (expense)
Income tax expense for the quarter ended June 30, 2019 amounted to $9.8 million compared to $5.8 million in tax expense for the same period last year. The main components of this increase were (i) additional tax related to U.S. Base Erosion Anti Avoidance Tax (“BEAT”), (ii) nondeductible compensation, and the (iii) release of valuation allowance against certain deferred tax assets in the prior year. The increase is partially offset by a decrease in pretax income (attributable to shareholders of the parent) of $1.2 million. The total tax expense for the quarter ended June 30, 2019 consisted of a $2.9 million current income tax expense incurred primarily in connection with our Canadian operations of $1.6 million, the BEAT of $0.9 million and deferred tax expense of $6.9 million principally due to utilization of net operating losses in the U.S., partially offset by the reduction of deferred tax liabilities associated with the amortization of concession rights.
Comparison of the six months ended June 30, 2019 and 2018
The following table summarizes changes in financial performance for the six months ended June 30, 2019, compared to the six months ended June 30, 2018 (including reclassifications resulting from the new chart of accounts – see Note 2.2 to the interim consolidated financial statements):
| | FOR THE SIX MONTHS ENDED JUNE 30 | |
| IN MILLIONS OF USD | | | |
| Turnover | 954.9 | 926.2 | 3.1 |
| Cost of sales | (343.6) | (338.9) | 1.4 |
| Gross profit | 611.3 | 587.3 | 4.1 |
| Lease expenses | (100.2) | (205.8) | (51.3) |
| Personnel expenses | (223.6) | (198.4) | 12.7 |
| Other expenses | (76.1) | (79.1) | (3.8) |
| Depreciation, amortization and impairment | (155.8) | (59.4) | 162.3 |
| Operating profit | 55.6 | 44.6 | 24.7 |
| Finance income | 2.4 | 1.1 | 118.2 |
| Finance costs | (39.1) | (15.6) | 150.6 |
| Foreign exchange gain / (loss) | - | (0.5) | 100.0 |
| Profit / (loss) before tax | 18.9 | 29.6 | (36.1) |
| Income tax benefit / (expense) | (1.7) | (3.4) | (50.0) |
| Net profit / (loss) | 17.2 | 26.2 | (34.4) |
| ATTRIBUTABLE TO* | | | |
| Equity holders of the parent | 2.4 | 8.6 | (72.1) |
| Non-controlling interests | 14.8 | 17.6 | (15.9) |
*
Net profit attributable to equity holders includes charges related to business combinations, such as amortization or impairment of intangible assets, interest and deferred taxes not affecting the non-controlling interests. Additionally, the net profit attributable to non-controlling interests does not include the respective income tax charges.
Turnover
Turnover increased by 3.1% to $954.9 million for the six months ended June 30, 2019 compared to $926.2 million for the same period last year. Net sales represented 97.8% of turnover for the 2019 period, with advertising income representing the remainder.
Organic net sales growth was 3.1% for the six months ended June 30, 2019, representing a $28.3 million increase in net sales. Like-for-like net sales growth was 1.3% and contributed $11.0 million of the increase in net sales. On a constant currency basis, like-for-like growth was 2.1%. The increase in like-for-like growth was primarily the result of increases in the overall number of transactions. Net new stores and expansions growth contributed $17.3 million of the increase in net sales, primarily as a result of opening new stores.
Gross Profit
Gross profit reached $611.3 million for the six months ended June 30, 2019 from $587.3 million for the prior year period. Gross profit margin increased to 64.0% for the first half of 2019 compared to 63.4% for the prior year period, primarily due to improved vendor terms and sales mix shift from lower margin products to higher margin products.
Lease expenses
Lease expenses were $100.2 million for the six months ended June 30, 2019, compared to $205.8 million for the prior year period. The decrease in lease expense was primarily attributable to the adoption of IFRS 16 requiring the capitalization of fixed concession fees and other rent payments beginning on January 1, 2019. Selling expenses, which primarily represent credit card fees, have been reclassified to other expenses in both periods.
Personnel expenses
Personnel expenses increased to $223.6 million for the six months ended June 30, 2019 from $198.4 million for the prior year period. As a percentage of turnover, personnel expenses increased to 23.4% for the six months ended June 30, 2019, compared to 21.4% for the prior year period. The increase in personnel expenses was primarily attributable to executive separation expenses recorded in the first quarter of 2019, wage increases, the opening of new locations and additional personnel expense upon becoming a public company.
Other expenses
Other expenses decreased to $76.1 million for the six months ended June 30, 2019 compared to $79.1 million in the prior year period. As a percentage of turnover, other expenses decreased to 8.0% for the quarter ended June 30, 2019, compared to 8.5% for the prior year period. The change in other expenses was primarily attributable to a decrease in other operational expenses.
Depreciation, amortization and impairment
Depreciation, amortization and impairment increased to $155.8 million for the six months ended June 30, 2019, compared to $59.4 million for same period last year, primarily due to the adoption of IFRS 16. Depreciation was $132.9 million for the six months ended June 30, 2019, compared to $35.1 million for the same period last year. Amortization decreased to $22.0 million for the six months ended June 30, 2019 compared to $22.9 million for the prior year period. Impairment decreased to $0.9 million for the six months ended June 30, 2019, compared to $1.4 million for the prior year period. The higher depreciation expense was due to the right-of-use assets capitalized in 2019 in accordance with IFRS 16.
Finance costs
Finance costs increased to $39.1 million for the six months ended June 30, 2019, compared to $15.6 million for the prior year period. This was primarily attributable to an increase in interest expenses resulting from the implementation of IFRS 16.
Income tax benefit / (expense)
Income tax expense for the six months ended June 30, 2019 amounted to $1.7 million compared to $3.4 million in tax expense for the same period last year. The main components of this change were a decrease in pretax income (attributable to shareholders of the parent) of $7.9 million, partially offset by (i) an additional tax related to U.S. BEAT and (ii) nondeductible compensation. The total tax expense for the six months ended June 30, 2019 consisted of a $5.4 million current income tax expense incurred primarily in connection with our Canadian operations of $2.9 million and the BEAT of $1.8 million. The deferred tax benefit of $3.7 million principally relates to the reduction of deferred tax liabilities associated with the amortization of concession rights partially offset by utilization of net operating losses in the U.S.
LIQUIDITY AND CAPITAL RESOURCES
Our primary funding sources historically have included cash from operations, and financial debt arrangements with Dufry. The balance outstanding on our long-term debt obligations with Dufry at June 30, 2019 and December 31, 2018 was $494.7 million and $492.6 million, respectively.
We believe existing cash balances, operating cash flows and our long-term financing arrangements with Dufry will provide us with adequate funds to support our current operating plan, make planned capital expenditures and fulfill our debt service requirements for the foreseeable future.
If our cash flows and capital resources are insufficient to fund our working capital, we could face substantial liquidity problems and may be forced to reduce or delay investments and capital expenditures. We do not anticipate entering into additional third-party credit facilities for our working capital, and expect any future working capital requirements to be funded by Dufry. As a result, our financing arrangements and relationship with our controlling shareholder are material to our business. Nonetheless, when appropriate, we may borrow cash from third-party sources, and may also raise funds by issuing debt or equity securities, including to fund acquisitions.
DUFRY GROUP CASH POOLING
For the efficient management of its short-term cash and overdraft positions, Hudson participates in Dufry’s notional cash pool arrangements. At June 30, 2019, we had a deposit of $86.7 million compared to $61.2 million at December 31, 2018 in our cash pool accounts. The cash pool arrangement is structured such that the assets and liabilities remain in the name of the corresponding participant, i.e. no physical cash concentration occurs for the day-to-day operations. We, along with other participants in the cash pool, have pledged the cash we have each placed in the cash pool to the bank managing the cash pool as collateral to support the aggregate obligations of cash pool participants.
CAPITAL EXPENDITURES
Capital expenditures are our primary investing activity and we divide them into two main categories: tangible and intangible capital expenditures. Tangible capital expenditures consists of spending on the renovation and maintenance of existing stores and the fitting out of new stores. Intangible capital expenditures consists of investments in computer software.
When contemplating investments in new concessions, we focus on profitable growth as the key investment criterion. In addition to fitting out new concessions, we expect to invest in renovation and maintenance of our existing stores, including undertaking some major refurbishment projects each year.
Our capital expenditures (on the cash basis) are presented for each of the periods below:
| | FOR THE SIX MONTHS ENDED JUNE 30 |
| IN MILLIONS OF USD | | |
| Tangible capital expenditures | 32.8 | 33.5 |
| Intangible capital expenditures | 2.4 | 2.1 |
| Total | 35.2 | 35.6 |
CASH FLOWS
The following table summarizes the cash flows for each of the periods below:
| | FOR THE SIX MONTHS ENDED JUNE 30 | |
| IN MILLIONS OF USD | | | |
| Net cash flows from operating activities | 239.0 | 121.9 | 117.1 |
| Net cash flows used in investing activities | (34.3) | (34.3) | - |
| Net cash flows from / (used in) financing activities | (137.8) | 15.5 | (153.3) |
| Currency translation | 1.4 | (1.5) | 2.9 |
| Increase in cash and cash equivalents | 68.3 | 101.6 | (33.3) |
| | | | |
| Cash at the beginning of period | 234.2 | 137.4 | 96.8 |
| Cash at the end of period | 302.5 | 239.0 | 63.5 |
Cash flows from operating activities
Net cash flows from operating activities were $239.0 million for the six months ended June 30, 2019, an increase of $117.1 million compared to the prior year period. The increase in net cash flows provided from operating activities mainly resulted from the reclassification of net capitalized lease payments from operating activities to financing activities required by IFRS 16 and an increase in accounts payable due to the timing of vendor payments.
Cash flows used in investing activities
Net cash used in investing activities remained constant at $34.3 million for the six months ended June 30, 2019, as compared to the prior year period.
Cash flows from / (used in) financing activities
Net cash used in financing activities increased by $153.3 million for the six months ended June 30, 2019, to $137.8 million compared to cash flows provided by financing activities of $15.5 million in the prior year period. The increase in cash used in financing activities was primarily attributable to the reclassification of capitalized lease payments under IFRS 16 of $112.9 million and the prior year pre-IPO restructuring proceeds of $60.1 million from an affiliated entity within the Dufry Group.
HUDSON GROUP
INTERIM CONSOLIDATED
FINANCIAL STATEMENTS
JUNE 2019
HUDSON GROUP
INTERIM CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
for the three and six month periods ended June 30, 2019 and 2018
IN MILLIONS OF USD (EXCEPT PER SHARE AMOUNTS) | | | | | |
| Turnover | 3 | 509.9 | 499.4 | 954.9 | 926.2 |
| Cost of sales | | (182.4) | (180.1) | (343.6) | (338.9) |
| Gross profit | | 327.5 | 319.3 | 611.3 | 587.3 |
| Lease expenses | 6 | (54.8) | (108.9) | (100.2) | (205.8) |
| Personnel expenses | | (108.6) | (100.8) | (223.6) | (198.4) |
| Other expenses | 7 | (38.7) | (39.8) | (76.1) | (79.1) |
| Depreciation, amortization and impairment | 8 | (78.3) | (30.6) | (155.8) | (59.4) |
| Operating profit | | 47.1 | 39.2 | 55.6 | 44.6 |
| Finance income | 9 | 1.3 | 0.6 | 2.4 | 1.1 |
| Finance costs | 10 | (19.2) | (7.7) | (39.1) | (15.6) |
| Foreign exchange gain / (loss) | | (0.3) | (0.1) | - | (0.5) |
| Profit / (loss) before tax | | 28.9 | 32.0 | 18.9 | 29.6 |
| Income tax benefit / (expense) | 11 | (9.8) | (5.8) | (1.7) | (3.4) |
| Net profit / (loss) | | 19.1 | 26.2 | 17.2 | 26.2 |
| OTHER COMPREHENSIVE INCOME | | | | | |
| Exchange differences on translating foreign operations | | 5.8 | (5.5) | 12.1 | (8.7) |
| Total other comprehensive income / (loss) that may be reclassified to profit or loss in subsequent periods, net of tax | | 5.8 | (5.5) | 12.1 | (8.7) |
Total other comprehensive income / (loss), net of tax
| | 5.8 | (5.5) | 12.1 | (8.7) |
| Total comprehensive income / (loss), net of tax | | 24.9 | 20.7 | 29.3 | 17.5 |
| NET PROFIT / (LOSS) ATTRIBUTABLE TO | | | | | |
| Equity holders of the parent | | 9.1 | 14.3 | 2.4 | 8.6 |
| Non-controlling interests | | 10.0 | 11.9 | 14.8 | 17.6 |
| TOTAL COMPREHENSIVE INCOME / (LOSS) ATTRIBUTABLE TO | | | | | |
| Equity holders of the parent | | 14.9 | 8.8 | 14.5 | (0.1) |
| Non-controlling interests | | 10.0 | 11.9 | 14.8 | 17.6 |
EARNINGS PER SHARE ATTRIBUTABLE TO EQUITY HOLDERS OF THE PARENT |
| |
|
| Basic earnings / (loss) per share in USD | | 0.10 | 0.15 | 0.03 | 0.09 |
Diluted earnings / (loss) per share in USD | | 0.10 | 0.15 | 0.03 | 0.09 |
1
In conjunction with the implementation of IFRS 16, Hudson adopted a new structure for the consolidated statements of comprehensive income. The comparative figures were reclassified accordingly (see note 2.2)
HUDSON GROUP INTERIM CONSOLIDATED STATEMENTS OF FINANCIAL POSITION |
| at June 30, 2019 and December 31, 2018 |
| IN MILLIONS OF USD | | | 31.12.2018 |
| ASSETS | | | |
| Property, plant and equipment | | 235.4 | 243.0 |
| Right-of-use assets* | 13 | 1,022.6 | - |
| Intangible assets | | 284.8 | 301.6 |
| Goodwill | | 323.0 | 315.0 |
| Investments in associates | | 9.3 | 6.5 |
| Deferred tax assets | | 84.5 | 83.9 |
| Other non-current assets | | 35.3 | 27.4 |
| Non-current assets | | 1,994.9 | 977.4 |
| Inventories | | 190.8 | 190.7 |
| Trade receivables | | 1.1 | 1.3 |
| Other accounts receivable | | 47.7 | 46.8 |
| Income tax receivables | | 2.1 | 0.8 |
| Cash and cash equivalents | | 302.5 | 234.2 |
| Current assets | | 544.2 | 473.8 |
| Total assets | | 2,539.1 | 1,451.2 |
| LIABILITIES AND SHAREHOLDERS’ EQUITY | | | |
| Equity attributable to equity holders of the parent | | 561.2 | 552.1 |
| Non-controlling interests | | 84.6 | 84.8 |
| Total equity | | 645.8 | 636.9 |
| Borrowings | 12 | 494.7 | 492.6 |
| Lease obligations* | 12 | 865.6 | - |
| Deferred tax liabilities | | 39.0 | 40.0 |
| Post-employment benefit obligations | | 1.4 | 1.0 |
| Other non-current liabilities | | 2.4 | - |
| Non-current liabilities | | 1,403.1 | 533.6 |
| Trade payables | | 138.0 | 105.5 |
| Borrowings | 12 | 53.5 | 51.4 |
| Lease obligations* | 12 | 176.7 | - |
| Income tax payables | | 0.7 | 2.3 |
| Other liabilities | | 121.3 | 121.5 |
| Current liabilities | | 490.2 | 280.7 |
| Total liabilities | | 1,893.3 | 814.3 |
| Total liabilities and shareholders’ equity | | 2,539.1 | 1,451.2 |
*
The Group adopted the new lease standard IFRS 16 as of January 1, 2019. The non-current and current lease obligations represent the present value of Hudson's remaining lease payments from concession and other lease agreements. At the same time, Hudson recognized a right-of-use asset, which as of January 1, 2019, equaled the lease obligations less accrued lease expense and which will be depreciated over the remaining lease term. For additional information please refer to notes 2.3 and 14.
HUDSON GROUP
INTERIM CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY
for the six month periods ended June 30, 2019 and 2018
| | ATTRIBUTABLE TO EQUITY HOLDERS OF THE PARENT | | |
UNAUDITED 2019 IN MILLIONS OF USD | | | | | | NON-CON- TROLLING INTERESTS | |
| Balance at January 1, 2019 | 0.1 | (2.0) | 0.4 | 553.6 | 552.1 | 84.8 | 636.9 |
| Net profit / (loss) | - | - | - | 2.4 | 2.4 | 14.8 | 17.2 |
| Other comprehensive income / (loss) | - | - | 12.1 | - | 12.1 | - | 12.1 |
| Total comprehensive income / (loss) for the period | - | - | 12.1 | 2.4 | 14.5 | 14.8 | 29.3 |
| TRANSACTIONS WITH OR DISTRIBUTIONS TO SHAREHOLDERS | | | | | | | |
| Dividends to non-controlling interests | - | - | - | - | - | (18.1) | (18.1) |
| Purchase of treasury shares | - | (2.7) | - | - | (2.7) | - | (2.7) |
| Assignment of share-based payment plans | - | 2.7 | - | (8.1) | (5.4) | - | (5.4) |
| Share-based payments | - | - | - | 3.2 | 3.2 | | 3.2 |
| Tax effect on equity transactions | - | - | - | (0.5) | (0.5) | - | (0.5) |
| Total transactions with or distributions to owners | - | - | - | (5.4) | (5.4) | (18.1) | (23.5) |
| CHANGES IN OWNERSHIP INTERESTS IN SUBSIDIARIES | | | | | | | |
| Changes in participation of non-controlling interests | - | - | - | - | - | 3.1 | 3.1 |
| Balance at June 30, 2019 | 0.1 | (2.0) | 12.5 | 550.6 | 561.2 | 84.6 | 645.8 |
| | ATTRIBUTABLE TO EQUITY HOLDERS OF THE PARENT | | |
UNAUDITED 2018 IN MILLIONS OF USD | | | | | | NON-CON- TROLLING INTERESTS | |
| Balance at January 1, 2018* | 0.1 | - | 20.5 | 473.1 | 493.7 | 78.7 | 572.4 |
| Net profit / (loss) | - | - | - | 8.6 | 8.6 | 17.6 | 26.2 |
| Other comprehensive income / (loss) | - | - | (8.7) | - | (8.7) | - | (8.7) |
| Total comprehensive income / (loss) for the period | - | - | (8.7) | 8.6 | (0.1) | 17.6 | 17.5 |
| TRANSACTIONS WITH OR DISTRIBUTIONS TO SHAREHOLDERS | | | | | | | |
| Dividends to non-controlling interests | - | - | - | - | - | (15.5) | (15.5) |
| Proceeds from restructuring | - | - | - | 60.1 | 60.1 | - | 60.1 |
| Transaction costs for equity instruments | - | - | - | (15.4) | (15.4) | - | (15.4) |
| Share-based payment transactions | - | - | - | 9.4 | 9.4 | - | 9.4 |
| Tax effect on equity transactions | - | - | - | (8.0) | (8.0) | - | (8.0) |
| Total transactions with or distributions to owners | - | - | - | 46.1 | 46.1 | (15.5) | 30.6 |
| CHANGES IN OWNERSHIP INTERESTS IN SUBSIDIARIES | | | | | | | |
| Changes in participation of non-controlling interests | - | - | - | - | - | 10.5 | 10.5 |
| Balance at June 30, 2018 | 0.1 | - | 11.8 | 527.8 | 539.7 | 91.3 | 631.0 |
*
Although the restructuring of the Group took place on February 1, 2018, the respective opening balances of the interim consolidated statement of changes in equity are presented as if these transactions took place before January 1, 2018
HUDSON GROUP
INTERIM CONSOLIDATED STATEMENTS OF CASH FLOWS
for the six month periods ended June 30, 2019 and 2018
| | |
| CASH FLOWS FROM OPERATING ACTIVITIES | | |
Profit / (loss) before tax | 18.9 | 29.6 |
| ADJUSTMENTS FOR | | |
| Depreciation, amortization and impairment | 155.8 | 59.4 |
| Loss / (gain) on sale of non-current assets | 0.2 | 0.8 |
| Increase / (decrease) in allowances and provisions | 4.4 | 6.6 |
| Loss / (gain) on foreign exchange differences | - | 0.3 |
| Other non-cash items | 2.7 | 2.9 |
| Share of result of associates | (0.6) | - |
| Interest income | (1.8) | (1.1) |
| Finance costs | 39.1 | 15.6 |
| Cash flows before working capital changes | 218.7 | 114.1 |
| Decrease / (increase) in trade and other accounts receivable | (10.0) | 12.5 |
| Decrease / (increase) in inventories | (2.5) | (1.5) |
| Increase / (decrease) in trade and other accounts payable | 41.1 | (0.2) |
| Cash generated from operations | 247.3 | 124.9 |
| Income taxes paid | (8.3) | (3.0) |
| Net cash flows from operating activities | 239.0 | 121.9 |
| | | |
| CASH FLOWS USED IN INVESTING ACTIVITIES | | |
| Purchase of property, plant and equipment | (32.8) | (33.5) |
| Purchase of intangible assets | (2.4) | (2.1) |
| Contributions to associates | (2.1) | (0.4) |
| Proceeds from sale of property, plant and equipment | 0.4 | 0.3 |
| Interest received | 1.0 | 1.1 |
Repayments of / (granted) loans receivable from non-controlling interest holders1 | 0.3 | 0.3 |
| Proceeds from lease income | 1.3 | - |
| Net cash flows used in investing activities | (34.3) | (34.3) |
| | | |
| CASH FLOWS FROM / (USED IN) FINANCING ACTIVITIES | | |
| Proceeds from restructuring | - | 60.1 |
| Repayment of borrowings | - | (13.1) |
| Transaction costs paid for the listing of equity instruments | - | (6.3) |
| Dividends paid to non-controlling interests | (15.0) | (13.3) |
| Lease payments | (112.9) | - |
| Purchase of treasury shares | (2.7) | - |
| Contributions from / (purchase of) non-controlling interests | 0.4 | 3.7 |
| Interest paid | (7.6) | (15.6) |
| Net cash flows from / (used in) financing activities | (137.8) | 15.5 |
| Currency translation on cash | 1.4 | (1.5) |
| Increase in cash and cash equivalents | 68.3 | 101.6 |
| | | |
| CASH AND CASH EQUIVALENTS AT THE | | |
| - beginning of the period | 234.2 | 137.4 |
| - end of the period | 302.5 | 239.0 |
1
The 2018 numbers were reclassified from Cash flows from / (used) in financing activities.
HUDSON GROUP
NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS
Hudson Ltd. and its subsidiaries (“Hudson”, “Hudson Group” or the “Group”) are Travel Retailers specialized in Duty Paid and Duty Free markets operating 1,014 stores in 89 locations throughout the continental United States and Canada.
Hudson Ltd., the parent company which is an exempt company limited by shares, was incorporated on May 30, 2017 in Hamilton, Bermuda with registered office at 2 Church Street, Hamilton HM11, Bermuda. Our Class A common shares began trading on the New York Stock Exchange on February 1, 2018, under the ticker symbol “HUD”. Hudson Ltd. is controlled by a subsidiary of Dufry AG (Dufry), the world’s leading Travel Retail Company headquartered in Basel, Switzerland.
2.
BASIS OF PREPARATION AND CHANGES TO THE ACCOUNTING POLICIES
The interim consolidated financial statements for the period ended June 30, 2019 have been prepared in accordance with IAS 34 Interim Financial Reporting.
The interim consolidated financial statements do not include all the information and disclosures required in the annual financial statements, and should be read in conjunction with Hudson’s annual financial statements as of December 31, 2018.
In conjunction with the implementation of IFRS 16, Hudson adopted a new structure for the consolidated statements of comprehensive income to present income and expense line items more representative of the operating activities and to adapt to the IFRS terminology. The comparative figures were reclassified accordingly (see note 2.2).
The interim consolidated financial statements include financial assets and liabilities presented at carrying value, which is generally consistent when compared to fair value.
The interim consolidated financial statements were authorized for issue on July 26, 2019 by the board of directors of Hudson Ltd.
2.2
NEW STATEMENT OF COMPREHENSIVE INCOME PRESENTATION LAYOUT
Hudson adopted the new lease accounting standard as of January 1, 2019 and did not restate the 2018 figures, in accordance with the modified retrospective approach permitted by the standard.
Following the adoption of IFRS 16, the consolidated statements of comprehensive income include now line items more representative of our operating activities and current IFRS expressions. The following table reflects the reclassification within the new chart of accounts for the three and six month periods ended June 30, 2018.
| IN MILLIONS OF USD | | | | |
| Turnover | | 499.4 | - | 499.4 |
| Cost of sales | | (180.1) | - | (180.1) |
| Gross profit | | 319.3 | - | 319.3 |
| Lease expenses (Selling expenses in 2018) | 1a, 2a | (114.1) | 5.2 | (108.9) |
| Personnel expenses | | (100.8) | - | (100.8) |
| Other expenses (General expenses in 2018) | 1b, 2b, 3 | (32.1) | (7.7) | (39.8) |
| Share of result of associates | | (0.1) | 0.1 | - |
| Depreciation, amortization and impairment | | (30.6) | - | (30.6) |
| Other operational result (moved to Other expenses) | 3 | (2.4) | 2.4 | - |
| Operating profit | | 39.2 | - | 39.2 |
| Finance income (Interest income in 2018) | | 0.6 | - | 0.6 |
| Finance costs (Interest expenses in 2018) | | (7.7) | - | (7.7) |
| Foreign exchange gain / (loss) | | (0.1) | - | (0.1) |
| Profit / (loss) before tax | | 32.0 | - | 32.0 |
| Income tax benefit / (expense) | | (5.8) | - | (5.8) |
| Net profit / (loss) | | 26.2 | - | 26.2 |
| Net profit attributable to non-controlling interests | | 11.9 | - | 11.9 |
| Net profit attributable to equity holders of the parent | | 14.3 | - | 14.3 |
Footnote
| CONCEPT | | RECLASSIFICATION FROM | | RECLASSIFICATION TO | | IN MILLIONS OF USD |
| 1a Sales related expenses | | Lease expenses (Selling expenses in 2018) | | Other expenses | | 9.7 |
| 2a Premises expenses | | Other expenses | | Lease expenses | | (4.5) |
| | | | | | | |
| 1b Sales related expenses | | Lease expenses (Selling expenses in 2018) | | Other expenses | | (9.7) |
| 2b Premises expenses | | Other expenses | | Lease expenses | | 4.5 |
| 3 Other operational income / (expenses) | | Other operational result | | Other expenses | | (2.4) |
| IN MILLIONS OF USD | | | | |
| Turnover | | 926.2 | - | 926.2 |
| Cost of sales | | (338.9) | - | (338.9) |
| Gross profit | | 587.3 | - | 587.3 |
| Lease expenses (Selling expenses in 2018) | 1a, 2a | (215.0) | 9.2 | (205.8) |
| Personnel expenses | | (198.4) | - | (198.4) |
| Other expenses (General expenses in 2018) | 1b, 2b, 3 | (64.9) | (14.2) | (79.1) |
| Share of result of associates | | - | - | - |
| Depreciation, amortization and impairment | | (59.4) | - | (59.4) |
| Other operational result (moved to Other expenses) | 3 | (5.0) | 5.0 | - |
| Operating profit | | 44.6 | - | 44.6 |
| Finance income (Interest income in 2018) | | 1.1 | - | 1.1 |
| Finance costs (Interest expenses in 2018) | | (15.6) | - | (15.6) |
| Foreign exchange gain / (loss) | | (0.5) | - | (0.5) |
| Profit / (loss) before tax | | 29.6 | - | 29.6 |
| Income tax benefit / (expense) | | (3.4) | - | (3.4) |
| Net profit / (loss) | | 26.2 | - | 26.2 |
| Net profit attributable to non-controlling interests | | 17.6 | - | 17.6 |
| Net profit attributable to equity holders of the parent | | 8.6 | - | 8.6 |
Footnote
| CONCEPT | | RECLASSIFICATION FROM | | RECLASSIFICATION TO | | IN MILLIONS OF USD |
| 1a Sales related expenses | | Lease expenses (Selling expenses in 2018) | | Other expenses | | 18.1 |
| 2a Premises expenses | | Other expenses | | Lease expenses | | (8.9) |
| | | | | | | |
| 1b Sales related expenses | | Lease expenses (Selling expenses in 2018) | | Other expenses | | (18.1) |
| 2b Premises expenses | | Other expenses | | Lease expenses | | 8.9 |
| 3 Other operational income / (expenses) | | Other operational result | | Other expenses | | (5.0) |
2.3
NEW STANDARDS, INTERPRETATIONS AND AMENDMENTS ADOPTED
The accounting policies adopted in the preparation of the interim consolidated financial statements are consistent with those followed in the preparation of the Hudson’s annual financial statements for the year ended December 31, 2018, except for the following new or revised Standards and Interpretations adopted in these financial statements (effective January 1, 2019). The impact is disclosed in note 14.
IFRS 16 – Leases (effective January 1, 2019)
The Group adopted the standard as of January 1, 2019 under modified retrospective approach.
IFRS 16 replaces IAS 17 and sets the principles for recognition, measurement, presentation of leases, specifying the requirements for disclosures of lessees or lessors more extensive than under IAS 17. The main difference in the Group’s financial statements is the recognition of the right-of-use assets and lease liabilities for lease contracts.
To contain a lease, an agreement has to convey the right to control the use of an identified asset throughout the period of use in exchange for consideration. The customer has the right to obtain substantially all of the economic benefits from the use of the identified asset and direct the use of the identified asset (i. e. direct how and for what purpose the asset is used). The lease term corresponds to the non-cancellable period of each contract, except in cases where the Group is reasonably certain of exercising renewal options contractually foreseen. Right-of-use assets are generally capitalized at a value equivalent to the lease obligation at inception and depreciated over the useful life of the asset, except for leases with a remaining useful life of less than 12 months or leases of low value assets.
The lease liability represents the net present value of fixed or in substance fixed lease payments over the lease term. The implied interest charge is presented as interest expenses on lease obligations. Where a lease agreement does not specify a discount rate and as the subsidiaries are financed internally, Hudson uses a discount rate, which is the aggregation of the risk free rates for the respective currency and lease duration, increased by individual company risk factors. Initial direct costs for contracts signed in the past will not be recognized as part of the right-of-use asset at the date of initial adoption.
Short-term leases with a duration of less than 12 months and low value leases, as well as those lease elements, partially or totally not complying with the principles of recognition defined by IFRS 16 will be recognized only through the income statement when accrued.
The standard mainly affects the accounting of:
a) Stores
Hudson enters into concession agreements with operators of airports, railway stations, etc. to operate retail stores, which in substance can be considered leases. These concession lease agreements contain complex terms, which can include variable payment components (e. g. based on sales) and minimum annual guarantee payments (MAG), which can be fixed or variable depending on the contract terms. Such payment features are often determined on the basis of the individual circumstances of the parties to the contract and are unique to the particular contract. Hudson signs and renews a significant number of agreements every year with a typical duration of 5 to 10 years. These agreements do not contain a purchase option based on a residual value guarantee. In some cases, parts of the lease obligations are secured with bank guarantees. Hudson capitalizes all elements of these lease contracts in accordance with IFRS 16 when, at the commencement of the agreement, such commitments are fixed in the respective contractual terms or these commitments depend on an index or rate that can be estimated reliably. Payment obligations that cannot be reasonably projected, such as a percentage of sales, continue to be presented as variable lease expense. Hudson has identified a number of agreements in its portfolio which do not qualify for the principles of recognition defined by IFRS 16, i. e. they have minimum guaranteed payments based on non-predictable parameters or variables, such as actual number of passengers or a percentage of previous year’s total lease payments. Such leases will continue to be recognized as incurred.
Additionally, Hudson has concession subleases in which Hudson acts as lessor for a portion of leased retail space to third party operators. Generally, the term of the sublease is the same duration as the main concession agreement. Therefore, Hudson recognizes a lease receivable related to the fixed minimum payments due from the subtenant as a reduction of the initial right-of-use asset.
b) Other buildings
Rental agreements for offices or warehouse buildings will usually qualify under IFRS 16 capitalization rules.
Other amendments and interpretations
Any other amendments and interpretations that apply for the first time in 2019, do not have any impact on the interim consolidated financial statements of the Group.
| IN MILLIONS OF USD | | | | |
| Net sales | 499.1 | 490.4 | 933.7 | 905.4 |
| Advertising income | 10.8 | 9.0 | 21.2 | 20.8 |
| Turnover | 509.9 | 499.4 | 954.9 | 926.2 |
NET SALES BREAKDOWN
Net sales by product category
| IN MILLIONS OF USD | | | | |
| Confectionery, Food and Catering | 201.3 | 185.5 | 371.3 | 338.4 |
| Perfumes and Cosmetics | 68.4 | 71.8 | 133.7 | 135.7 |
| Fashion, Leather and Baggage | 60.8 | 61.9 | 109.1 | 109.6 |
| Literature and Publications | 39.9 | 43.8 | 75.6 | 82.0 |
| Wine and Spirits | 22.7 | 22.5 | 44.6 | 44.3 |
| Tobacco goods | 13.3 | 14.3 | 27.5 | 28.6 |
| Watches, Jewelry and Accessories | 27.9 | 28.9 | 53.3 | 54.4 |
| Electronics | 27.6 | 24.3 | 50.6 | 45.5 |
| Other product categories | 37.2 | 37.4 | 68.0 | 66.9 |
| Total | 499.1 | 490.4 | 933.7 | 905.4 |
Net sales by market sector
| IN MILLIONS OF USD | | | | |
| Duty-paid | 393.3 | 376.0 | 726.4 | 687.0 |
| Duty-free | 105.8 | 114.4 | 207.3 | 218.4 |
| Total | 499.1 | 490.4 | 933.7 | 905.4 |
Net sales by channel
| IN MILLIONS OF USD | | | | |
| Airports | 473.1 | 464.9 | 886.0 | 857.6 |
| Downtown and hotel shops | 13.0 | 12.6 | 23.8 | 23.4 |
| Railway stations and other | 13.0 | 12.9 | 23.9 | 24.4 |
| Total | 499.1 | 490.4 | 933.7 | 905.4 |
Hudson consists of one operating segment “Travel Retail Operations” for which reports are submitted to the Group Executive Committee, being the Chief Operating Decision Maker (CODM). These reports form the basis for the evaluation of performance and allocation of resources.
Hudson generates net sales from selling a wide range of products in its duty-paid and duty-free stores that are mainly located at airports, commuter terminals, hotels, landmarks and other tourist destinations. Refer to note 3 for a split of net sales by product category, market sector and sales channel.
Net sales by Country
| IN MILLIONS OF USD | | | | |
| U.S. | 416.0 | 402.6 | 768.6 | 734.1 |
| Canada | 83.1 | 87.8 | 165.1 | 171.3 |
| Total | 499.1 | 490.4 | 933.7 | 905.4 |
Non-Current Assets by Country
(excluding investments and deferred taxes)
| IN MILLIONS OF USD | | 31.12.2018 |
| U.S. | 1,410.7 | 511.2 |
| Canada | 490.4 | 375.9 |
| Total | 1,901.1 | 887.1 |
Hudson has its strongest months of net sales and operating profit between July and September corresponding to the summer season, whereas the first quarter is the weakest. These seasonality effects are more prominent on the operating profit than in net sales.
| IN MILLIONS OF USD | | | | |
| Lease expenses (in 2019 variable commitments) | (57.1) | (112.1) | (104.8) | (211.9) |
| Sublease income | 2.3 | 3.2 | 4.6 | 6.1 |
Total1 | (54.8) | (108.9) | (100.2) | (205.8) |
1
Short-term and low value leases are not material.
| IN MILLIONS OF USD | | | | |
| Repairs, maintenance and utilities | (4.7) | (4.0) | (9.0) | (8.4) |
| Advertising expenses | (0.4) | (0.4) | (0.8) | (0.8) |
| Other operational expenses | - | (2.4) | (0.4) | (5.0) |
| Sales related expenses | (9.6) | (9.2) | (17.4) | (17.1) |
| IT expenses | (1.6) | (1.5) | (3.4) | (3.0) |
| Office and administration expenses | (3.4) | (3.6) | (7.2) | (7.3) |
| Travel, car, entertainment and representation | (2.9) | (3.0) | (6.1) | (6.4) |
| Franchise fees and commercial services | (7.6) | (7.3) | (14.4) | (13.5) |
| Public relations expenses | (0.2) | (0.5) | (0.8) | (0.9) |
| Professional advisors | (4.3) | (4.9) | (9.0) | (10.0) |
| Insurances | (1.1) | (0.9) | (2.3) | (1.9) |
| Bank expenses | (0.1) | (0.3) | (0.3) | (0.6) |
| Taxes, other than income taxes | (2.8) | (1.8) | (5.0) | (4.2) |
| Total | (38.7) | (39.8) | (76.1) | (79.1) |
8.
DEPRECIATION, AMORTIZATION AND IMPAIRMENT
| IN MILLIONS OF USD | | | | |
| Depreciation RoU assets | (50.0) | - | (99.7) | - |
| Subtotal (Right-of-Use Assets, see note 13) | (50.0) | - | (99.7) | - |
| Depreciation Property, Plant and Equipment | (16.7) | (17.7) | (33.2) | (35.1) |
| Impairment Property, Plant and Equipment | (0.7) | (1.4) | (0.9) | (1.4) |
| Subtotal (Property, Plant and Equipment) | (17.4) | (19.1) | (34.1) | (36.5) |
| Amortization Intangible Assets | (10.9) | (11.5) | (22.0) | (22.9) |
| Subtotal (Intangible Assets) | (10.9) | (11.5) | (22.0) | (22.9) |
| Total | (78.3) | (30.6) | (155.8) | (59.4) |
| IN MILLIONS OF USD | | | | |
| INCOME ON FINANCIAL ASSETS | | | | |
| Interest income on bank deposits | 0.8 | 0.6 | 1.6 | 1.1 |
| Lease interest income | 0.1 | - | 0.2 | - |
| Interest income on financial assets | 0.9 | 0.6 | 1.8 | 1.1 |
| Share of result of associates | 0.4 | - | 0.6 | - |
| Total finance income | 1.3 | 0.6 | 2.4 | 1.1 |
| IN MILLIONS OF USD | | | | |
| EXPENSES ON FINANCIAL LIABILITIES | | | | |
| Interest on loans | (7.3) | (7.4) | (14.5) | (14.9) |
| Interest on lease obligations | (11.5) | - | (23.4) | - |
| Other financial expenses | (0.3) | (0.2) | (1.1) | (0.4) |
| Interest expense on financial liabilities | (19.1) | (7.6) | (39.0) | (15.3) |
| EXPENSES ON NON-FINANCIAL LIABILITIES | | | | |
| Interest expense | (0.1) | (0.1) | (0.1) | (0.3) |
| Interest and other financial expenses | (0.1) | (0.1) | (0.1) | (0.3) |
| Total finance costs | (19.2) | (7.7) | (39.1) | (15.6) |
| IN MILLIONS OF USD | | | | |
| Current income taxes | (2.9) | (2.1) | (5.4) | (4.2) |
| Deferred income taxes | (6.9) | (3.7) | 3.7 | 0.8 |
| Total | (9.8) | (5.8) | (1.7) | (3.4) |
12.
BORROWINGS AND LEASE OBLIGATIONS, NET
| IN MILLIONS OF USD | CASH AND CASH EQUIVALENTS | | | | |
| Balance at January 1, 2019 (as previously published) | 234.2 | - | 51.4 | 492.6 | 309.8 |
| IFRS 16 Implementation | - | 1,075.3 | - | - | 1075.3 |
| Balance at January 1, 2019 (adjusted) | 234.2 | 1,075.3 | 51.4 | 492.6 | 1,385.1 |
| Cash flows from / (used in) operating, financing and investing activities | 66.9 | - | - | - | (66.9) |
| Lease payments | - | (112.9) | - | - | (112.9) |
| Cash flow | 66.9 | (112.9) | - | - | (179.8) |
| Additions to lease obligations | - | 78.9 | - | - | 78.9 |
| Decrease in lease obligations | - | (26.7) | - | - | (26.7) |
| Interest on lease obligations | - | 23.4 | - | - | 23.4 |
| Currency translation adjustments | 1.4 | 4.3 | 2.1 | 2.1 | 7.1 |
| Other non-cash movements | 1.4 | 79.9 | 2.1 | 2.1 | 82.7 |
| Balance at June 30, 2019 | 302.5 | 1,042.3 | 53.5 | 494.7 | 1,288.0 |
| IN MILLIONS OF USD | | | | |
| | | | | |
| Balance at January 1, 2018 | 137.4 | 80.7 | 520.4 | 463.7 |
| Cash flows from / (used in) operating, financing and investing activities | 103.1 | - | - | (103.1) |
| Repayment of borrowings | - | (13.1) | - | (13.1) |
| Cash flow | 103.1 | (13.1) | - | (116.2) |
| Currency translation adjustments | (1.5) | (2.8) | (2.2) | (3.5) |
| (1.5) | (2.8) | (2.2) | (3.5) |
| Balance at June 30, 2018 | 239.0 | 64.8 | 518.2 | 344.0 |
| IN MILLIONS OF USD | | | |
| AT COST | | | |
| Balance at January 1, 2019 (as previously published) | - | - | - |
| IFRS 16 Implementation | 1,013.8 | 54.4 | 1,068.2 |
| Balance at January 1, 2019 (adjusted) | 1,013.8 | 54.4 | 1,068.2 |
| Additions to right-of-use assets | 71.4 | 4.9 | 76.3 |
| Decrease in right-of-use assets | (26.5) | - | (26.5) |
| Currency translation adjustments | 4.4 | 0.1 | 4.5 |
| Balance at June 30, 2019 | 1,063.1 | 59.4 | 1,122.5 |
| ACCUMULATED DEPRECIATION | | | |
| Balance at January 1, 2019 (as previously published) | - | - | - |
| Additions | (95.6) | (4.1) | (99.7) |
| Currency translation adjustments | (0.2) | - | (0.2) |
| Balance at June 30, 2019 | (95.8) | (4.1) | (99.9) |
| CARRYING AMOUNT | | | |
| Balance at June 30, 2019 | 967.3 | 55.3 | 1,022.6 |
The Group adopted IFRS 16 as of January 1, 2019, resulting in changes in our accounting policies. In accordance with the modified retrospective approach, the comparative figures were not restated. The following table presents the effects of the adoption of IFRS 16 on the consolidated statements of financial position:
| IN MILLIONS OF USD | | AS PREVIOUSLY PUBLISHED 31.12.2018 | | | UNAUDITED IFRS 16 IMPLEMENTATION | | | UNAUDITED 01.01.2019 |
| ASSETS | | | | | | | | |
| Property, plant and equipment | | 243.0 | | | - | | | 243.0 |
| Right-of-use assets | | - | | | 1,068.2 | | | 1,068.2 |
| Intangible assets | | 301.6 | | | (3.7) | a | | 297.9 |
| Goodwill | | 315.0 | | | - | | | 315.0 |
| Investments in associates | | 6.5 | | | - | | | 6.5 |
| Deferred tax assets | | 83.9 | | | - | | | 83.9 |
| Other non-current assets | | 27.4 | | | 5.4 | b | | 32.8 |
| Non-current assets | | 977.4 | | | 1,069.9 | | | 2,047.3 |
| Inventories | | 190.7 | | | - | | | 190.7 |
| Trade receivables | | 1.3 | | | - | | | 1.3 |
| Other accounts receivable | | 46.8 | | | 2.3 | b | | 49.1 |
| Income tax receivables | | 0.8 | | | - | | | 0.8 |
| Cash and cash equivalents | | 234.2 | | | - | | | 234.2 |
| Current assets | | 473.8 | | | 2.3 | | | 476.1 |
| Total assets | | 1,451.2 | | | 1,072.2 | | | 2,523.4 |
| LIABILITIES AND SHAREHOLDERS’ EQUITY | | | | | | | | |
| Equity attributable to equity holders of the parent | | 552.1 | | | - | | | 552.1 |
| Non-controlling interests | | 84.8 | | | - | | | 84.8 |
| Total equity | | 636.9 | | | - | | | 636.9 |
| Borrowings | | 492.6 | | | - | | | 492.6 |
| Lease obligations | | - | | | 901.0 | | | 901.0 |
| Deferred tax liabilities | | 40.0 | | | - | | | 40.0 |
| Post-employment benefit obligations | | 1.0 | | | - | | | 1.0 |
| Other non-current liabilities | | - | | | - | | | - |
| Non-current liabilities | | 533.6 | | | 901.0 | | | 1,434.6 |
| Trade payables | | 105.5 | | | - | | | 105.5 |
| Borrowings | | 51.4 | | | - | | | 51.4 |
| Lease obligations | | - | | | 174.3 | | | 174.3 |
| Income tax payables | | 2.3 | | | - | | | 2.3 |
| Other liabilities | | 121.5 | | | (3.1) | c | | 118.4 |
| Current liabilities | | 280.7 | | | 171.2 | | | 451.9 |
| Total liabilities | | 814.3 | | | 1,072.2 | | | 1,886.5 |
| Total liabilities and shareholders’ equity | | 1,451.2 | | | 1,072.2 | | | 2,523.4 |
a
Prepaid and capitalized concession rights
15.
FOREIGN EXCHANGE RATES APPLIED FOR VALUATION AND TRANSLATION
| | | |
| IN USD | Q2 2019 | 30.06.2019 | |
| | | | |
| 1 CAD | 0.7501 | 0.7639 | |
| | | | |
| IN USD | Q2 2018 | 30.06.2018 | 31.12.2018 |
| | | | |
| 1 CAD | 0.7830 | 0.7616 | 0.7333 |
