Euronext // 2021 Universal Registration Document

Selected Historical Consolidated Financial Information, other Financial Information and Unaudited “pro forma” Combined Financial Information

Unaudited “pro forma” Combined Financial Information

‘exceptional items’ presentation as described further in Note 1 to the Unaudited pro forma Combined Financial Information. Furthermore, certain adjustments were made to amounts in Borsa Italiana Group’s Consolidated Statement of Profit or Loss to align with Euronext N.V.‘s accounting policies as described in Note 2 to the Unaudited pro forma Combined Financial Information. During 2021, no further acquisitions were undertaken by Euronext N.V. resulting in a significant gross change that could be subject to inclusion in the Unaudited pro forma Combined Financial Information presented hereby.

The pro forma adjustments included in the Unaudited pro forma Combined Financial Information are limited to those that are (i) directly attributable to the Transaction and (ii) factually supportable. The Unaudited pro forma Combined Financial Information does not reflect items such as Euronext N.V.’s expected synergies or operating efficiencies that result from the Transaction. Euronext N.V. has performed a review of Borsa Italiana Group IFRS disclosures and accounting policies to determine whether any adjustments were necessary to ensure comparability in the Unaudited pro forma Combined Financial Information. Certain reclassifications were made to amounts in Borsa Italiana Group’s Consolidated Statement of Profit or Loss to align with Euronext N.V.’s

5.3.3

UNAUDITED “PRO FORMA” COMBINED STATEMENT OF PROFIT OR LOSS FOR THE FINANCIAL YEAR ENDED 31 DECEMBER 2021

Borsa Italiana Group historical (a)

Accounting policy impacts

Other pro forma adjustments

Pro forma Financial Information

Reclassi- fications

Business combination

Euronext historical

Note 1

Note 2

Note 3

Note 4

Year ended 31 December 2021

1 January up to 29 April 2021

In thousands of euros

5

Revenue

1,253,523

139,575

1,393,098

Net treasury income through CCP business

35,432

17,827

53,259

Other income

9,700

9,787

19,487

TOTAL REVENUE AND INCOME Salaries and employee benefits

1,298,655

167,189

— 1,465,844

(275,883)

(31,404)

1,720

(305,567)

Depreciation and amortisation

(125,747)

(24,573)

2,685

(6,659)

(154,294)

Other operational expenses

(269,928)

(35,685)

887

(2,732)

(307,458)

Operating profit before exceptional items

627,097

75,527

2,607

(47)

(6,659)

— 698,525

Exceptional items

(47,806)

— (2,607)

(50,413)

Operating profit

579,291

75,527

(47)

(6,659)

— 648,112

Finance costs

(40,704)

(1,261)

47

(5,513)

(47,431)

Other net financing income/ (expense)

6,312

(143)

6,169

Results from equity investments

25,712

25,712

Gain on disposal of subsidiaries

2,681

2,681

Share of net profit/(loss) of associates and joint ventures accounted for using the equity method, and impairments thereof

7,441

7,441

Profit before income tax

580,733

74,123

— (6,659)

(5,513)

642,684

Income tax expense

(158,644)

(21,952)

1,705

1,378

(177,513)

PROFIT FOR THE PERIOD Profit attributable to: n Owners of the parent

422,089

52,171

— (4,954)

(4,135)

465,171

413,344

48,552

— (4,954)

(4,135)

452,807

n Non-controlling interests

8,745

3,619

12,364

(a) Based on Euronext income statement presentation.

155

2021 UNIVERSAL REGISTRATION DOCUMENT

Made with FlippingBook - Online Brochure Maker