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