29 » Financial Instruments
|
|
Category |
|
December 31, 2022 |
|
December 31, 2021 |
||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
Carrying amount |
|
Fair value |
|
Level 1 |
|
Level 2 |
|
Level 3 |
|
Carrying amount |
|
Fair value |
|
Level 1 |
|
Level 2 |
|
Level 3 |
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Financial assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Cash and cash equivalents |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Cash and cash equivalents |
|
Amortized cost |
|
726 |
|
|
|
– |
|
– |
|
– |
|
2,449 |
|
|
|
– |
|
– |
|
– |
||||||||
Cash equivalents |
|
Fair value through profit or loss |
|
72 |
|
72 |
|
– |
|
72 |
|
– |
|
1,379 |
|
1,379 |
|
– |
|
1,379 |
|
– |
||||||||
Accounts receivable |
|
Amortized cost |
|
2,529 |
|
|
|
– |
|
– |
|
– |
|
2,175 |
|
|
|
– |
|
– |
|
– |
||||||||
Other current financial assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Derivatives used in hedge accounting |
|
n.a. |
|
168 |
|
168 |
|
– |
|
168 |
|
– |
|
237 |
|
237 |
|
– |
|
237 |
|
– |
||||||||
Derivatives not used in hedge accounting |
|
Fair value through profit or loss |
|
65 |
|
65 |
|
– |
|
65 |
|
– |
|
36 |
|
36 |
|
– |
|
36 |
|
– |
||||||||
Promissory notes |
|
Fair value through profit or loss |
|
– |
|
– |
|
– |
|
– |
|
– |
|
12 |
|
12 |
|
– |
|
– |
|
12 |
||||||||
Other investments |
|
Amortized cost |
|
78 |
|
|
|
– |
|
– |
|
– |
|
71 |
|
|
|
– |
|
– |
|
– |
||||||||
Other financial assets |
|
Amortized cost |
|
703 |
|
|
|
– |
|
– |
|
– |
|
389 |
|
|
|
– |
|
– |
|
– |
||||||||
Long-term financial assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Other equity investments |
|
Fair value through profit or loss |
|
89 |
|
89 |
|
– |
|
– |
|
89 |
|
89 |
|
89 |
|
– |
|
– |
|
89 |
||||||||
Other equity investments |
|
Fair value through other comprehensive income |
|
86 |
|
86 |
|
2 |
|
– |
|
84 |
|
80 |
|
80 |
|
– |
|
– |
|
80 |
||||||||
Other investments |
|
Fair value through profit or loss |
|
42 |
|
42 |
|
– |
|
42 |
|
– |
|
30 |
|
30 |
|
– |
|
30 |
|
– |
||||||||
Other investments |
|
Amortized cost |
|
83 |
|
|
|
– |
|
– |
|
– |
|
91 |
|
|
|
– |
|
– |
|
– |
||||||||
Loans |
|
Amortized cost |
|
0 |
|
|
|
– |
|
– |
|
– |
|
0 |
|
|
|
– |
|
– |
|
– |
||||||||
Other non-current financial assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Derivatives used in hedge accounting |
|
n.a. |
|
1 |
|
1 |
|
– |
|
1 |
|
– |
|
11 |
|
11 |
|
– |
|
11 |
|
– |
||||||||
Derivatives not used in hedge accounting |
|
Fair value through profit or loss |
|
– |
|
– |
|
– |
|
– |
|
– |
|
42 |
|
42 |
|
– |
|
42 |
|
– |
||||||||
Earn-out components |
|
Fair value through profit or loss |
|
227 |
|
227 |
|
– |
|
– |
|
227 |
|
– |
|
– |
|
– |
|
– |
|
– |
||||||||
Other financial assets |
|
Amortized cost |
|
108 |
|
|
|
– |
|
– |
|
– |
|
108 |
|
|
|
– |
|
– |
|
– |
||||||||
Financial assets per level |
|
|
|
|
|
|
|
2 |
|
347 |
|
400 |
|
|
|
|
|
– |
|
1,735 |
|
181 |
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Financial liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Short-term borrowings |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Bank borrowings |
|
Amortized cost |
|
29 |
|
|
|
– |
|
– |
|
– |
|
29 |
|
|
|
– |
|
– |
|
– |
||||||||
Convertible bond |
|
Amortized cost |
|
498 |
|
490 |
|
490 |
|
– |
|
– |
|
– |
|
– |
|
– |
|
– |
|
– |
||||||||
Accounts payable |
|
Amortized cost |
|
2,908 |
|
|
|
– |
|
– |
|
– |
|
2,294 |
|
|
|
– |
|
– |
|
– |
||||||||
Current accrued liabilities |
|
Amortized cost |
|
997 |
|
|
|
– |
|
– |
|
– |
|
1,006 |
|
|
|
– |
|
– |
|
– |
||||||||
Current accrued liabilities for customer discounts |
|
Amortized cost |
|
808 |
|
|
|
– |
|
– |
|
– |
|
878 |
|
|
|
– |
|
– |
|
– |
||||||||
Other current financial liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Derivatives used in hedge accounting |
|
n.a. |
|
127 |
|
127 |
|
– |
|
127 |
|
– |
|
129 |
|
129 |
|
– |
|
129 |
|
– |
||||||||
Derivatives not used in hedge accounting |
|
Fair value through profit or loss |
|
64 |
|
64 |
|
– |
|
64 |
|
– |
|
54 |
|
54 |
|
– |
|
54 |
|
– |
||||||||
Other financial liabilities |
|
Amortized cost |
|
232 |
|
|
|
– |
|
– |
|
– |
|
180 |
|
|
|
– |
|
– |
|
– |
||||||||
Lease liabilities |
|
n.a. |
|
643 |
|
|
|
– |
|
– |
|
– |
|
573 |
|
|
|
– |
|
– |
|
– |
||||||||
Long-term borrowings |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Bank borrowings |
|
Amortized cost |
|
63 |
|
|
|
– |
|
– |
|
– |
|
82 |
|
|
|
– |
|
– |
|
– |
||||||||
Eurobond |
|
Amortized cost |
|
2,883 |
|
2,604 |
|
2,604 |
|
– |
|
– |
|
1,890 |
|
1,929 |
|
1,929 |
|
– |
|
– |
||||||||
Convertible bond |
|
Amortized cost |
|
– |
|
– |
|
– |
|
– |
|
– |
|
494 |
|
572 |
|
572 |
|
– |
|
– |
||||||||
Non-current accrued liabilities |
|
Amortized cost |
|
4 |
|
|
|
– |
|
– |
|
– |
|
2 |
|
|
|
– |
|
– |
|
– |
||||||||
Other non-current financial liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Derivatives used in hedge accounting |
|
n.a. |
|
44 |
|
44 |
|
– |
|
44 |
|
– |
|
20 |
|
20 |
|
– |
|
20 |
|
– |
||||||||
Derivatives not used in hedge accounting |
|
Fair value through profit or loss |
|
– |
|
– |
|
– |
|
– |
|
– |
|
31 |
|
31 |
|
– |
|
31 |
|
– |
||||||||
Lease liabilities |
|
n.a. |
|
2,343 |
|
|
|
– |
|
– |
|
– |
|
2,263 |
|
|
|
– |
|
– |
|
– |
||||||||
Financial liabilities per level |
|
|
|
|
|
|
|
3,095 |
|
235 |
|
– |
|
|
|
|
|
2,501 |
|
234 |
|
– |
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Thereof: aggregated by category according to IFRS 9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Financial assets at fair value through profit or loss (FVTPL) |
|
|
|
495 |
|
|
|
|
|
|
|
|
|
1,588 |
|
|
|
|
|
|
|
|
||||||||
Thereof: held for trading (FAHfT) |
|
|
|
87 |
|
|
|
|
|
|
|
|
|
87 |
|
|
|
|
|
|
|
|
||||||||
Financial assets at fair value through other comprehensive income (FVOCI) |
|
|
|
86 |
|
|
|
|
|
|
|
|
|
80 |
|
|
|
|
|
|
|
|
||||||||
Thereof: equity investments (without recycling to profit and loss) |
|
|
|
86 |
|
|
|
|
|
|
|
|
|
80 |
|
|
|
|
|
|
|
|
||||||||
Financial assets at amortized cost (AC) |
|
|
|
4,288 |
|
|
|
|
|
|
|
|
|
5,283 |
|
|
|
|
|
|
|
|
||||||||
Financial liabilities at fair value through profit or loss (FVTPL) |
|
|
|
124 |
|
|
|
|
|
|
|
|
|
85 |
|
|
|
|
|
|
|
|
||||||||
Financial liabilities at amortized cost (AC) |
|
|
|
8,423 |
|
|
|
|
|
|
|
|
|
6,855 |
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
Realized |
|
Unrealized |
|
|
|
|
|
|
||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
Fair value Jan. 1, 2022 |
|
Additions |
|
Disposals |
|
Gains |
|
Losses |
|
Gains |
|
Losses |
|
Transfers |
|
Currency translation |
|
Fair value Dec. 31, 2022 |
Investments in other equity instruments held for trading (FAHfT) |
|
87 |
|
– |
|
– |
|
– |
|
– |
|
0 |
|
– |
|
– |
|
– |
|
87 |
Investments in other equity instruments (FVTPL) |
|
2 |
|
– |
|
– |
|
– |
|
– |
|
– |
|
– |
|
– |
|
– |
|
2 |
Investments in other equity instruments (FVOCI) |
|
80 |
|
6 |
|
(0) |
|
– |
|
– |
|
4 |
|
(3) |
|
(3) |
|
– |
|
84 |
Promissory notes (FVTPL) |
|
12 |
|
– |
|
(12) |
|
– |
|
– |
|
– |
|
– |
|
– |
|
– |
|
– |
Earn-out components (assets) |
|
– |
|
247 |
|
– |
|
– |
|
– |
|
– |
|
(20) |
|
– |
|
– |
|
227 |
|
|
|
|
|
|
|
|
Realized |
|
Unrealized |
|
|
|
|
|
|
||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
Fair value Jan. 1, 2021 |
|
Additions |
|
Disposals |
|
Gains |
|
Losses |
|
Gains |
|
Losses |
|
Transfers |
|
Currency translation |
|
Fair value Dec. 31, 2021 |
Investments in other equity instruments held for trading (FAHfT) |
|
87 |
|
– |
|
– |
|
– |
|
– |
|
– |
|
– |
|
– |
|
– |
|
87 |
Investments in other equity instruments (FVTPL) |
|
2 |
|
– |
|
– |
|
– |
|
– |
|
– |
|
– |
|
– |
|
– |
|
2 |
Investments in other equity instruments (FVOCI) |
|
79 |
|
10 |
|
(10) |
|
– |
|
– |
|
1 |
|
– |
|
– |
|
– |
|
80 |
Promissory notes (FVTPL) |
|
171 |
|
– |
|
(158) |
|
– |
|
– |
|
– |
|
(8) |
|
– |
|
7 |
|
12 |
Earn-out components (assets) |
|
12 |
|
– |
|
(21) |
|
9 |
|
– |
|
– |
|
– |
|
– |
|
– |
|
– |
Due to the short-term maturities of cash and cash equivalents, short-term financial assets, and accounts receivable and payable, as well as other current financial receivables and payables, their respective fair values equal their carrying amount.
The fair values of non-current financial assets and liabilities are estimated by discounting expected future cash flows using current interest rates for debt of similar terms and remaining maturities and adjusted by a company-specific credit risk premium.
Fair values of long-term financial assets are based on quoted market prices in an active market or are calculated as present values of expected future cash flows.
adidas designated certain investments as equity securities at fair value through other comprehensive income (equity), because the company intends to hold those investments for the long term in order to gain insights into innovative production technologies and trends. The designation of certain equity instruments at fair value through other comprehensive income (equity) is based on a strategic Management decision.
In accordance with IFRS 13, the following tables show the valuation methods used in measuring Level 1, Level 2, and Level 3 fair values, as well as the significant unobservable inputs used.
In 2022, a reclassification has been made in other equity investments from level 3 to level 2 and level 1.
Type |
|
Valuation method |
|
Significant unobservable inputs |
|
Category |
---|---|---|---|---|---|---|
Convertible bond |
|
The fair value is based on the market price of the convertible bond as at December 31, 2022. |
|
Not applicable |
|
Amortized cost |
Eurobond |
|
The fair value is based on the market price of the eurobond as at December 31, 2022. |
|
Not applicable |
|
Amortized cost |
Other equity investments |
|
The fair value is based on the market price of the investment as at December 31, 2022. |
|
Not applicable |
|
Fair value through other comprehensive income |
Type |
|
Valuation method |
|
Significant unobservable inputs |
|
Category |
---|---|---|---|---|---|---|
Cash equivalents and short-term financial assets (money market funds) |
|
The discounted cash flow method is applied, which considers the present value of expected payments, discounted using a risk-adjusted discount rate. Due to their short-term maturities, it is assumed that their respective fair value is equal to the notional amount. |
|
Not applicable |
|
Fair value through profit or loss |
Long-term financial assets (investment securities) |
|
The fair value is based on the market price of the assets as at December 31, 2022. |
|
Not applicable |
|
Fair value through profit or loss |
Forward exchange contracts |
|
In 2022, adidas applied the par method (forward NPV) for all currency pairs to calculate the fair value, implying actively traded forward curves. |
|
Not applicable |
|
n.a./fair value through profit or loss |
Currency options |
|
adidas applies the Garman-Kohlhagen model, which is an extended version of the Black-Scholes model. |
|
Not applicable |
|
n.a./fair value through profit or loss |
Share option (cash settled) |
|
adidas applies the Black-Scholes model. |
|
Not applicable |
|
Fair value through profit or loss |
Total return swap (for own shares) |
|
The fair value is based on the market price of the adidas AG share as at December 31, 2022, minus accrued interest. |
|
Not applicable |
|
n.a./fair value through profit or loss |
Type |
|
Valuation method |
|
Significant unobservable inputs |
|
Inter-relationship between significant unobservable inputs and fair value measurement |
|
Category |
---|---|---|---|---|---|---|---|---|
Investment in FC Bayern München AG |
|
This equity security does not have a quoted market price in an active market. Existing contractual arrangements (based on the externally observable dividend policy of FC Bayern München AG) are used in order to calculate the fair value as at December 31, 2022. These dividends are recognized in other financial income. |
|
See column ‘Valuation method’ |
|
|
|
Fair value through profit or loss |
Earn-out components (assets) |
|
The valuation follows an option price model based on the Monte Carlo method to simulate future gross royalty income. The derived earn-out payments are discounted using a risk-adjusted discount rate. The fair value adjustment is recognized in discontinued operations. |
|
Risk-adjusted maturity-specific discount rate (11.2% –11.4%), gross royalty income |
|
The estimated fair value would increase (decrease) if gross royalty income were higher (lower) or the risk-adjusted discount rate was lower (higher). |
|
Fair value through profit or loss |
Promissory notes |
|
The discounted cash flow method is applied, which considers the present value of expected payments discounted using a risk-adjusted discount rate. Fair value adjustments regarding the Mitchell & Ness promissory note are recognized in financial result. |
|
Risk-adjusted maturity-specific discount rate (2.7%) |
|
The estimated fair value would increase (decrease) if the risk-adjusted discount rate was lower (higher). |
|
Fair value through profit or loss |
Investments in other equity instruments (fair value through profit or loss) |
|
The significant inputs (financing rounds) used to measure fair value include one or more events where objective evidence of any changes was identified, considering expectations regarding future business development. The fair value adjustment is recognized in other financial result. |
|
See column ‘Valuation method’ |
|
|
|
Fair value through profit or loss |
Investments in other equity instruments (fair value through other comprehensive income) |
|
The option to measure equity instruments at fair value through other comprehensive income upon implementation of IFRS 9 has been exercised. The significant inputs (financing rounds) used to measure fair value include one or more events where objective evidence of any changes was identified, considering expectations regarding future business development. The fair value adjustment is recognized in other reserves. |
|
See column ‘Valuation method’ |
|
|
|
Fair value through other comprehensive income |
|
|
Year ending |
|
Year ending |
---|---|---|---|---|
Financial assets classified at amortized cost (AC) |
|
(79) |
|
(6) |
Financial assets at fair value through profit or loss (FVTPL) |
|
(4) |
|
(1) |
Thereof: designated as such upon initial recognition |
|
– |
|
– |
Thereof: classified as held for trading |
|
0 |
|
– |
Equity instruments at fair value through profit or loss (FVTPL) |
|
– |
|
– |
Equity instruments at fair value through other comprehensive income (FVOCI) |
|
– |
|
– |
Financial liabilities at amortized cost (AC) |
|
24 |
|
8 |
Financial liabilities at fair value through profit or loss (FVTPL) |
|
– |
|
– |
Thereof: designated as such upon initial recognition |
|
– |
|
– |
Thereof: classified as held for trading |
|
– |
|
– |
Net gains or losses on financial assets measured at amortized cost comprise mainly impairment losses and reversals.
Net gains or losses on financial assets or financial liabilities classified as fair value through profit or loss include the effects from fair value measurements of the derivatives that are not part of a hedging relationship, and changes in the fair value of other financial instruments as well as interest expenses.
Net gains or losses on equity instruments at fair value through profit or loss mainly include fair value adjustments based on the respective valuation method. SEE TABLE ‘FINANCIAL INSTRUMENTS LEVEL 3 MEASURED AT FAIR VALUE’
During 2022, no dividends regarding equity instruments at fair value through other comprehensive income were recognized.
Net gains or losses on financial liabilities measured at amortized cost include effects from early settlement and reversals of accrued liabilities and refund liabilities.
|
|
Dec. 31, 2022 |
|
Dec. 31, 2021 |
---|---|---|---|---|
Forward exchange contracts |
|
11,917 |
|
11,282 |
Currency options |
|
461 |
|
391 |
Total |
|
12,377 |
|
11,673 |
|
|
Dec. 31, 2022 |
|
Dec. 31, 2021 |
||||
---|---|---|---|---|---|---|---|---|
|
|
Positive fair value |
|
Negative fair value |
|
Positive fair value |
|
Negative fair value |
Forward exchange contracts |
|
225 |
|
(152) |
|
246 |
|
(189) |
Currency options |
|
7 |
|
(1) |
|
19 |
|
(0) |
Total |
|
233 |
|
(153) |
|
265 |
|
(189) |
|
|
Dec. 31, 2022 |
|
Dec. 31, 2021 |
---|---|---|---|---|
Forward exchange contracts |
|
5,669 |
|
5,017 |
Currency options |
|
450 |
|
318 |
Total |
|
6,119 |
|
5,334 |
Financial risks
Currency risks
Currency risks for adidas are a direct result of multi-currency cash flows within the company. The vast majority of the transactional risk arises from product sourcing in US dollars, while sales are typically denominated in the functional currency of the respective companies. The currencies in which these transactions are mainly denominated are the US dollar, British pound, Japanese yen, and Chinese renminbi.
As governed by the company’s Treasury Policy, adidas has established a hedging system on a rolling basis up to 24 months in advance, under which the vast majority of the anticipated seasonal hedging volume is secured approximately six months prior to the start of a season. In rare instances, hedges are contracted beyond the 24-month horizon.
adidas uses a combination of different hedging instruments, such as forward exchange contracts, currency options, and swaps, to protect itself against unfavorable currency movements. These contracts are generally designated as cash flow hedges.
Furthermore, translation impacts from the conversion of non-euro-denominated results into the company’s functional currency, the euro, might lead to a material negative impact on the company’s financial performance.
Further information about the accounting and hedge accounting treatment is included in these Notes. SEE NOTE 02
Exposures are presented in the following table:
|
|
USD |
|
GBP |
|
JPY |
|
CNY |
---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
As at December 31, 2022 |
|
|
|
|
|
|
|
|
Exposure from firm commitments and forecast transactions |
|
(5,879) |
|
880 |
|
442 |
|
834 |
Balance sheet exposure including intercompany exposure |
|
(258) |
|
14 |
|
4 |
|
168 |
Total gross exposure |
|
(6,137) |
|
894 |
|
446 |
|
1,002 |
Hedged with currency options |
|
450 |
|
– |
|
11 |
|
– |
Hedged with forward contracts |
|
3,590 |
|
(696) |
|
(317) |
|
(753) |
Net exposure |
|
(2,097) |
|
197 |
|
140 |
|
249 |
|
|
|
|
|
|
|
|
|
As at December 31, 2021 |
|
|
|
|
|
|
|
|
Exposure from firm commitments and forecast transactions |
|
(6,127) |
|
1,345 |
|
602 |
|
1,092 |
Balance sheet exposure including intercompany exposure |
|
(158) |
|
11 |
|
(36) |
|
208 |
Total gross exposure |
|
(6,285) |
|
1,356 |
|
566 |
|
1,300 |
Hedged with currency options |
|
318 |
|
(33) |
|
(40) |
|
– |
Hedged with forward contracts |
|
4,439 |
|
(1,198) |
|
(372) |
|
(1,130) |
Net exposure |
|
(1,528) |
|
125 |
|
154 |
|
170 |
The exposure from firm commitments and forecast transactions was calculated on a one-year basis.
In line with IFRS 7 requirements, the company has calculated the impact on net income and shareholders’ equity based on changes in the most important currency exchange rates. The calculated impacts mainly result from changes in the fair value of the hedging instruments. The analysis does not include effects that arise from the translation of the company’s foreign entities’ financial statements into the company’s reporting currency, the euro. The sensitivity analysis is based on the net balance sheet exposure, including intercompany balances from monetary assets and liabilities denominated in foreign currencies. Moreover, all outstanding currency derivatives were re-evaluated using hypothetical foreign exchange rates to determine the effects on net income and equity. The analysis was performed on the same basis for both 2022 and 2021.
Based on this analysis, a 10% increase in the euro versus the US dollar at December 31, 2022, would have led to a € 13 million increase in net income.
|
|
USD |
|
GBP |
|
JPY |
|
CNY |
---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
As at December 31, 2022 |
|
|
|
|
|
|
|
|
|
|
EUR +10% |
|
EUR +10% |
|
EUR +10% |
|
EUR +10% |
Equity |
|
(264) |
|
60 |
|
30 |
|
50 |
Net income |
|
13 |
|
(1) |
|
(0) |
|
(4) |
|
|
EUR –10% |
|
EUR –10% |
|
EUR –10% |
|
EUR –10% |
Equity |
|
335 |
|
(74) |
|
(36) |
|
(61) |
Net income |
|
(15) |
|
2 |
|
0 |
|
4 |
|
|
|
|
|
|
|
|
|
As at December 31, 2021 |
|
|
|
|
|
|
|
|
|
|
EUR +10% |
|
EUR +10% |
|
EUR +10% |
|
EUR +10% |
Equity |
|
(351) |
|
110 |
|
37 |
|
81 |
Net income |
|
6 |
|
(1) |
|
3 |
|
1 |
|
|
EUR -10% |
|
EUR -10% |
|
EUR -10% |
|
EUR -10% |
Equity |
|
440 |
|
(135) |
|
(45) |
|
(99) |
Net income |
|
(5) |
|
1 |
|
(4) |
|
(1) |
The more negative market values of the US dollar hedges would have decreased shareholders’ equity by € 264 million. A 10% weaker euro at December 31, 2022, would have led to a € 15 million decrease in net income. Shareholders’ equity would have increased by € 335 million. The impacts of fluctuations of the euro against the British pound, the Japanese yen and the Chinese renminbi on net income and shareholders’ equity are also included in accordance with IFRS requirements.
However, many other financial and operational variables that could potentially reduce the effect of currency fluctuations are excluded from the analysis. For instance:
- Interest rates, commodity prices, and all other exchange rates are assumed constant.
- Exchange rates are assumed at a year-end value instead of the more relevant sales-weighted average figure, which the company utilizes internally to better reflect both the seasonality of its business and intra-year currency fluctuations.
- The underlying forecast cash flow exposure (which the hedge instrument mainly relates to) is not required to be revalued in this analysis.
- Operational aspects, such as potential discounts for key accounts, which have high transparency regarding the impacts of currency on our sourcing activities (due to their own private label sourcing efforts), are also excluded from this analysis.
- The credit risk is not considered as part of this analysis.
The company also largely hedges balance sheet risks. Due to its strong global position, adidas is able to partly minimize the currency risk by utilizing natural hedges. The company’s gross US dollar cash flow exposure calculated for 2023 was around € 7.5 billion at year-end 2022, which was hedged using forward exchange contracts, currency options and currency swaps.
Credit risks
A credit risk arises if a customer or other counterparty to a financial instrument fails to meet its contractual obligations. adidas is exposed to credit risks from its operating activities and from certain financing activities. Credit risks arise principally from accounts receivable and, to a lesser extent, from other third-party contractual financial obligations such as other financial assets, short-term bank deposits, and derivative financial instruments. Without taking into account any collateral or other credit enhancements, the carrying amount of financial assets and accounts receivable represents the maximum exposure to credit risk.
At the end of 2022, there was no relevant concentration of credit risk by type of customer or geography. The company’s credit risk exposure is mainly influenced by individual customer characteristics. Under the company’s credit policy, new customers are analyzed for creditworthiness before standard payment and delivery terms and conditions are offered. Tolerance limits for accounts receivable are also established for each customer. Both creditworthiness and accounts receivable limits are monitored on an ongoing basis. Customers that fail to meet the company’s minimum creditworthiness are, in general, allowed to purchase products only on a prepayment basis.
Other activities to mitigate credit risks include retention of title clauses as well as, on a selective basis, credit insurance, the sale of accounts receivable without recourse, and bank guarantees. Further quantitative information on the extent to which credit enhancements mitigate the credit risk of accounts receivable is included in these Notes. SEE NOTE 06
At the end of 2022, no customer accounted for more than 10% of accounts receivable.
The Treasury department arranges currency, commodity, interest rate, and equity hedges, and invests cash with major banks of a high credit standing throughout the world. adidas subsidiaries are authorized to work with banks rated BBB+ or higher. Only in exceptional cases are subsidiaries authorized to work with banks rated lower than BBB+. To limit risk in these cases, restrictions are clearly stipulated, such as maximum cash deposit levels. In addition, the credit default swap premiums of the company’s partner banks are monitored on a monthly basis. In the event that the defined threshold is exceeded, credit balances are shifted to banks compliant with the limit. SEE TREASURY
adidas furthermore believes that the risk concentration is limited due to the broad distribution of the investment business of the company with a high number of globally operating banks. At December 31, 2022, four banks accounted between 10% and maximum 20% of the investments of adidas. Including subsidiaries’ short-term deposits in local banks, the average concentration was 2%. This leads to a maximum exposure of € 119 million in the event of default of any single bank.
In addition, in 2022, adidas held derivatives of foreign exchange with a positive fair market value in the amount of € 233 million. The maximum exposure to any single bank resulting from these assets amounted to € 67 million and the average concentration was 8%.
In accordance with IFRS 7, the following table includes further information about set-off possibilities of derivative financial assets and liabilities. The majority of agreements between financial institutions and adidas include a mutual right to set off. However, these agreements do not meet the criteria for offsetting in the statement of financial position, because the right to set off is enforceable only in the event of counterparty defaults.
The carrying amounts of recognized derivative financial instruments, which are subject to the agreements mentioned here, are also presented in the following table:
|
|
2022 |
|
2021 |
---|---|---|---|---|
|
|
|
|
|
Assets |
|
|
|
|
Gross amounts of recognized financial assets |
|
233 |
|
326 |
Financial instruments which qualify for set-off in the statement of financial position |
|
– |
|
– |
Net amounts of financial assets presented in the statement of financial position |
|
233 |
|
326 |
Set-off possible due to master agreements |
|
(132) |
|
(176) |
Total net amount of financial assets |
|
101 |
|
150 |
|
|
|
|
|
Liabilities |
|
|
|
|
Gross amounts of recognized financial liabilities |
|
(235) |
|
(234) |
Financial instruments which qualify for set-off in the statement of financial position |
|
– |
|
– |
Net amounts of financial liabilities presented in the statement of financial position |
|
(235) |
|
(234) |
Set-off possible due to master agreements |
|
132 |
|
176 |
Total net amount of financial liabilities |
|
(103) |
|
(58) |
Interest rate risks
Changes in global market interest rates affect future interest payments for variable-interest liabilities. As adidas does not have material variable-interest liabilities, even a significant increase in interest rates should have only slight adverse effects on the company’s profitability, liquidity, and financial position.
To reduce interest rate risks and maintain financial flexibility, a core tenet of the company’s financial strategy is to continue to use surplus cash flow from operations to reduce short-term gross borrowings. Beyond that, adidas may consider adequate hedging strategies through interest rate derivatives in order to mitigate interest rate risks. SEE TREASURY
Share price risks
Share price risks arise due to the Long-Term Incentive Plan (LTIP), which is a share-based remuneration scheme with cash settlement, and the equity-neutral convertible bond with cash settlement. In order to mitigate share price risks, it is company strategy to use swaps and options to hedge against share price fluctuations. Swaps are used to hedge the Long-Term Incentive Plan and are classified as cash flow hedges. The embedded cash option in the convertible bond is fully offset with a call option to mitigate the cash settlement.
In line with IFRS 7 requirements, adidas has calculated the impact on net income based on changes in the company’s share price. A 10% increase in the adidas AG share price versus the closing share price at December 31, 2022, would have led to a € 5 million increase in net income and a € 3 million increase in shareholders’ equity, whereas a 10% decrease in the adidas AG share price versus the closing share price at December 31, 2022, would have led to a € 5 million decrease in net income and would have decreased shareholders’ equity by € 3 million.
Financing and liquidity risks
Liquidity risks arise from not having the necessary resources available to meet maturing liabilities with regard to timing, volume and currency structure. In addition, the company faces the risk of having to accept unfavorable financing terms due to liquidity restraints. The Treasury department uses an efficient cash management system in order to make best use of the operating cash flow. A twelve-month rolling cash flow forecast on a monthly basis is established to manage liquidity risk. In line with the Financial Policy, adidas aims to maintain a target leverage ratio and a target twelve months liquidity coverage. Committed and uncommitted credit lines ensure further financial flexibility. Overall, adidas’ investment grade credit ratings ensure an efficient access to capital markets.
At December 31, 2022, cash and cash equivalents together with marketable securities amounted to € 0.798 billion (2021: € 3.828 billion). Moreover, the company maintains € 4.090 billion (2021: € 4.169 billion) in bilateral credit lines, which are designed to ensure sufficient liquidity at all times. Thereof, since November 15, 2022, there has been a € 2.0 billion syndicated credit facility in place with our core partner banks. SEE TREASURY
Future cash outflows arising from financial liabilities that are recognized in the consolidated statement of financial position are presented in the table.
This includes payments to settle obligations from borrowings as well as cash outflows from cash-settled derivatives with negative market values. Financial liabilities that may be settled in advance without penalty are included on the basis of the earliest date of potential repayment. Cash flows for variable-interest liabilities are determined with reference to the conditions at the balance sheet date.
|
|
Up to |
|
Up to |
|
Up to |
|
Up to |
|
Up to |
|
More than |
|
Total |
||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
As at |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Bank borrowings |
|
29 |
|
19 |
|
19 |
|
19 |
|
7 |
|
– |
|
93 |
||||||
Eurobond1 |
|
43 |
|
543 |
|
543 |
|
428 |
|
19 |
|
1,556 |
|
3,132 |
||||||
Equity-neutral convertible bond |
|
498 |
|
– |
|
– |
|
– |
|
– |
|
– |
|
498 |
||||||
Accounts payable |
|
2,908 |
|
– |
|
– |
|
– |
|
– |
|
– |
|
2,908 |
||||||
Other financial liabilities |
|
232 |
|
– |
|
– |
|
– |
|
– |
|
– |
|
232 |
||||||
Accrued liabilities2 |
|
997 |
|
– |
|
– |
|
– |
|
– |
|
4 |
|
1,001 |
||||||
Derivative financial liabilities |
|
5,183 |
|
296 |
|
30 |
|
– |
|
– |
|
– |
|
5,509 |
||||||
Total |
|
9,890 |
|
858 |
|
592 |
|
447 |
|
26 |
|
1,560 |
|
13,373 |
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
As at |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Bank borrowings |
|
29 |
|
19 |
|
19 |
|
18 |
|
19 |
|
7 |
|
111 |
||||||
Eurobond1 |
|
12 |
|
12 |
|
512 |
|
12 |
|
412 |
|
1,029 |
|
1,989 |
||||||
Equity-neutral convertible bond |
|
– |
|
494 |
|
– |
|
– |
|
– |
|
– |
|
494 |
||||||
Accounts payable |
|
2,294 |
|
– |
|
– |
|
– |
|
– |
|
– |
|
2,294 |
||||||
Other financial liabilities |
|
180 |
|
– |
|
– |
|
– |
|
– |
|
– |
|
180 |
||||||
Accrued liabilities2 |
|
1,006 |
|
2 |
|
– |
|
– |
|
– |
|
– |
|
1,008 |
||||||
Derivative financial liabilities |
|
4,175 |
|
390 |
|
5 |
|
4 |
|
4 |
|
13 |
|
4,590 |
||||||
Total |
|
7,696 |
|
917 |
|
536 |
|
34 |
|
435 |
|
1,049 |
|
10,666 |
||||||
|
adidas ended the year 2022 with an adjusted net borrowings of € 6.047 billion (2021: € 2.082 billion). Further information in the methodology for calculating adjusted net borrowings is provided in these notes. SEE NOTE 26
Financial instruments for the hedging of foreign exchange risk
As at December 31, 2022, adidas held the following instruments to hedge exposure to changes in foreign currency:
|
|
Maturity |
||
---|---|---|---|---|
As at December 31, 2022 |
|
short-term |
|
long-term |
|
|
|
|
|
Foreign currency risk |
|
|
|
|
Net exposure (€ in millions) |
|
1,548 |
|
154 |
Forward exchange contracts |
|
|
|
|
Average EUR/USD forward rate |
|
1.096 |
|
1.064 |
Average EUR/GBP forward rate |
|
0.865 |
|
0.877 |
Average EUR/JPY forward rate |
|
133.215 |
|
135.203 |
Average EUR/CNY forward rate |
|
7.269 |
|
7.191 |
Option exchange contracts |
|
|
|
|
Average EUR/USD forward rate |
|
1.040 |
|
1.000 |
Average EUR/GBP forward rate |
|
– |
|
– |
Average EUR/JPY forward rate |
|
130.000 |
|
– |
Average USD/CNY forward rate |
|
– |
|
– |
|
|
|
|
|
Equity risk |
|
|
|
|
Net exposure (€ in millions) |
|
78 |
|
83 |
Total return swap |
|
|
|
|
Average hedge rate |
|
305.639 |
|
229.294 |
|
|
Maturity |
||
---|---|---|---|---|
As at December 31, 2021 |
|
short-term |
|
long-term |
|
|
|
|
|
Foreign currency risk |
|
|
|
|
Net exposure (€ in millions) |
|
1,206 |
|
233 |
Forward exchange contracts |
|
|
|
|
Average EUR/USD forward rate |
|
1.197 |
|
1.170 |
Average EUR/GBP forward rate |
|
0.868 |
|
0.856 |
Average EUR/JPY forward rate |
|
129.346 |
|
128.729 |
Average EUR/CNY forward rate |
|
8.033 |
|
7.765 |
Option exchange contracts |
|
|
|
|
Average EUR/USD forward rate |
|
1.212 |
|
1.150 |
Average EUR/GBP forward rate |
|
0.894 |
|
– |
Average EUR/JPY forward rate |
|
132.372 |
|
– |
Average USD/CNY forward rate |
|
– |
|
– |
|
|
|
|
|
Equity risk |
|
|
|
|
Net exposure (€ in millions) |
|
71 |
|
91 |
Total return swap |
|
|
|
|
Average hedge rate |
|
206.392 |
|
301.402 |
The amounts at the reporting date relating to items designated as hedged items were as follows:
|
|
Change in value used for calculating hedge ineffectiveness |
|
Hedging reserve |
|
Cost of hedging reserve |
|
Balances remaining in the cash flow hedging reserve from hedge relationships for which hedge accounting is no longer applied |
---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
Foreign currency risk |
|
|
|
|
|
|
|
|
Sales |
|
(205) |
|
104 |
|
(63) |
|
– |
Inventory purchases |
|
76 |
|
31 |
|
8 |
|
– |
Net foreign investment risk |
|
50 |
|
(265) |
|
– |
|
– |
|
|
|
|
|
|
|
|
|
Equity risk |
|
|
|
|
|
|
|
|
Long-Term Incentive Plans |
|
85 |
|
(23) |
|
– |
|
– |
|
|
Change in value used for calculating hedge ineffectiveness |
|
Hedging reserve |
|
Cost of hedging reserve |
|
Balances remaining in the cash flow hedging reserve from hedge relationships for which hedge accounting is no longer applied |
---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
Foreign currency risk |
|
|
|
|
|
|
|
|
Sales |
|
(138) |
|
(83) |
|
(19) |
|
– |
Inventory purchases |
|
(119) |
|
191 |
|
7 |
|
– |
Net foreign investment risk |
|
52 |
|
(215) |
|
– |
|
– |
|
|
|
|
|
|
|
|
|
Equity risk |
|
|
|
|
|
|
|
|
Long-Term Incentive Plans |
|
32 |
|
(5) |
|
– |
|
– |
The hedging reserves of € 265 million for net foreign investment risk contains hedges of € 181 million related to the Chinese renminbi and € 76 million to the Russian ruble for which by the end of 2022 no outstanding hedging instruments were in place anymore.
The amounts relating to items designated as hedging instruments and hedged ineffectiveness were as follows:
|
|
2022 |
|
|
|
|
|
|
|
|
|
During the period 2022 |
||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
Carrying amount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
Nominal amount |
|
Assets |
|
Liabilities |
|
Line item in statement of financial position where the hedging instrument is included |
|
Changes in the value of the hedging instrument recognized in hedging reserve |
|
Changes in the value of the hedging instrument recognized in cost of hedging reserve |
|
Hedge ineffectiveness recognized in profit or loss |
|
Line item in income statement which includes hedge ineffectiveness |
|
Amount from hedging reserve transferred to inventory |
|
Amount from cost of hedging reserve transferred to inventory |
|
Amount reclassified from hedging reserve to profit or loss |
|
Amount reclassified from cost of hedging reserve to profit or loss |
|
Line item in income statement affected by the reclassification |
Foreign exchange contracts – sales |
|
3,081 |
|
102 |
|
2 |
|
Other financial assets/ |
|
205 |
|
(134) |
|
– |
|
Net Sales |
|
– |
|
– |
|
(182) |
|
64 |
|
Net Sales |
Foreign exchange contracts – inventory purchases |
|
3,897 |
|
85 |
|
(54) |
|
Other financial assets/ |
|
(76) |
|
(39) |
|
– |
|
Cost of sales |
|
249 |
|
84 |
|
– |
|
– |
|
Cost of sales |
Foreign exchange contracts – net foreign investments |
|
– |
|
– |
|
– |
|
Other financial assets/ |
|
(50) |
|
– |
|
– |
|
Financial result |
|
– |
|
– |
|
– |
|
– |
|
Financial result |
Total return swap – Long-Term Incentive Plans |
|
161 |
|
– |
|
(82) |
|
Other financial assets/ |
|
(85) |
|
– |
|
– |
|
Financial result |
|
– |
|
– |
|
67 |
|
– |
|
Other operating expenses |
|
|
2021 |
|
|
|
|
|
|
|
|
|
During the period 2021 |
||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
Carrying amount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
Nominal amount |
|
Assets |
|
Liabilities |
|
Line item in statement of financial position where the hedging instrument is included |
|
Changes in the value of the hedging instrument recognized in hedging reserve |
|
Changes in the value of the hedging instrument recognized in cost of hedging reserve |
|
Hedge ineffectiveness recognized in profit or loss |
|
Line item in income statement which includes hedge ineffectiveness |
|
Amount from hedging reserve transferred to inventory |
|
Amount from cost of hedging reserve transferred to inventory |
|
Amount reclassified from hedging reserve to profit or loss |
|
Amount reclassified from cost of hedging reserve to profit or loss |
|
Line item in income statement affected by the reclassification |
Foreign exchange contracts – sales |
|
4,028 |
|
24 |
|
(107) |
|
Other financial assets/ |
|
138 |
|
(134) |
|
– |
|
Cost of sales |
|
– |
|
– |
|
(122) |
|
72 |
|
Cost of sales |
Foreign exchange contracts – inventory purchases |
|
4,685 |
|
195 |
|
(4) |
|
Other financial assets/ |
|
119 |
|
(30) |
|
– |
|
Cost of sales |
|
(145) |
|
60 |
|
– |
|
– |
|
Cost of sales |
Foreign exchange contracts – net foreign investments |
|
112 |
|
– |
|
– |
|
Other financial assets/ |
|
(52) |
|
– |
|
– |
|
Financial result |
|
– |
|
– |
|
– |
|
– |
|
Financial result |
Total return swap – Long-Term Incentive Plans |
|
162 |
|
16 |
|
(15) |
|
Other financial assets/ |
|
(32) |
|
– |
|
– |
|
Financial result |
|
– |
|
– |
|
17 |
|
– |
|
Other operating expenses |
Some of the initial planned exposure for purchases and sales in foreign currencies ceased to exist, which led to certain overhedge positions. In accordance with IFRS 9, hedge accounting was immediately discontinued for hedging instruments that were no longer covered by a purchase or sales transaction, and, at the time the over-hedged status was determined, the fair value was transferred from the hedging reserve to the income statement. In 2022, a loss of € 6 million was reclassified into the net sales and a gain of € 81 million was reclassified into the cost of sales, which includes a loss of € 13 million related to the business in Russia. Since 2022, foreign exchange contracts for sales have been recognized in net sales in order to better reflect the hedging structure in the income statement.
In addition, hedging instruments not designated as hedge accounting in accordance with IFRS 9 were canceled to minimize the economic risk.
For overhedges related to the Long-Term Incentive Plan from 2020 a loss of € 5 million was reclassified to the financial result.
The following table provides a reconciliation by risk category of components of equity and analysis of OCI items, net of tax, resulting from cash flow hedge accounting:
|
|
Hedging reserve |
|
Cost of hedging reserve |
---|---|---|---|---|
Balance at January 1, 2022 |
|
(109) |
|
(20) |
Cash flow hedges |
|
|
|
|
Changes in fair value: |
|
|
|
|
Foreign currency risk – sales |
|
10 |
|
11 |
Foreign currency risk – inventory purchases |
|
122 |
|
37 |
Foreign currency risk – net foreign investment |
|
(50) |
|
– |
Amount no longer recognized in OCI: |
|
|
|
|
Foreign currency risk |
|
(68) |
|
(149) |
Contracts during the year |
|
(37) |
|
57 |
Amount included in the cost of non-financial items: |
|
|
|
|
Foreign currency risk – inventory purchases |
|
– |
|
– |
Tax on movements of reserves during the year |
|
59 |
|
7 |
Equity hedges |
|
|
|
|
Changes in fair value: |
|
(85) |
|
– |
Amount reclassified to profit or loss |
|
67 |
|
– |
Balance at December 31, 2022 |
|
(90) |
|
(58) |
|
|
Hedging reserve |
|
Cost of hedging reserve |
---|---|---|---|---|
Balance at January 1, 2021 |
|
(317) |
|
(31) |
Cash flow hedges |
|
|
|
|
Changes in fair value: |
|
|
|
|
Foreign currency risk – sales |
|
(304) |
|
99 |
Foreign currency risk – inventory purchases |
|
290 |
|
28 |
Foreign currency risk – net foreign investment |
|
(52) |
|
– |
Amount reclassified to profit or loss: |
|
|
|
|
Foreign currency risk |
|
267 |
|
(132) |
Contracts during the year |
|
22 |
|
15 |
Amount no longer recognized in OCI: |
|
|
|
|
Foreign currency risk – inventory purchases |
|
– |
|
– |
Tax on movements on reserves during the year |
|
45 |
|
– |
Equity hedges |
|
|
|
|
Changes in fair value: |
|
(32) |
|
– |
Amount reclassified to profit or loss |
|
17 |
|
– |
Balance at December 31, 2021 |
|
(64) |
|
(21) |
In order to determine the fair values of derivatives that are not publicly traded, adidas uses generally accepted quantitative financial models based on market conditions prevailing at the balance sheet date.