|
開曼羣島
(州或其他管轄範圍
成立公司或組織) |
| |
2300
(主要標準工業
分類代碼號) |
| |
不適用
(税務局僱主
識別碼) |
|
|
邁克爾·卡普蘭
李賀 Roshni銀行家Cariello Davis Polk&Wardwell LLP 列剋星敦大道450號 紐約,NY 10017 +1 212 450-4000 |
| |
Jutta Karlsson
總法律顧問 Konepajankuja 6 00511赫爾辛基 芬蘭 +358 (0)20 712 2500 |
| |
馬克·D·賈菲
伊恩·D·舒曼 邁克爾·本傑明 Adam J.Gelardi Latham&Watkins LLP 美洲大道1271號 紐約,NY 10020 +1 212 906-1200 |
|
| | |
第
頁
|
| |||
摘要
|
| | | | 1 | | |
風險因素
|
| | | | 31 | | |
有關前瞻性陳述的告誡聲明
|
| | | | 77 | | |
使用收益
|
| | | | 79 | | |
股利政策
|
| | | | 80 | | |
大寫
|
| | | | 81 | | |
稀釋
|
| | | | 84 | | |
管理層對財務狀況和經營成果的討論和分析
|
| | | | 86 | | |
業務
|
| | | | 127 | | |
管理
|
| | | | 164 | | |
主要股東
|
| | | | 176 | | |
關聯方交易
|
| | | | 178 | | |
股本説明
|
| | | | 183 | | |
符合未來出售條件的普通股
|
| | | | 198 | | |
徵税
|
| | | | 200 | | |
承銷
|
| | | | 204 | | |
產品費用
|
| | | | 217 | | |
法律事務
|
| | | | 218 | | |
專家
|
| | | | 218 | | |
民事責任的可執行性
|
| | | | 219 | | |
您可以在哪裏找到更多信息
|
| | | | 220 | | |
合併財務報表索引
|
| | | | F-1 | | |
|
|
| |
|
|
|
考特尼·道沃特打破超級馬拉鬆世界紀錄
穿着所羅門的鞋子、衣服和揹包 |
| |
瑪爾塔·克斯特約克在羅蘭加洛斯球場打球,
在威爾遜從頭到腳打球 |
|
|
|
| |
|
|
|
職業自由主義者克里斯·本切特勒受到保護,不受元素的影響
在Arc‘teryx夾克裏 |
| |
Mikaela Shiffrin在2023年贏得了她的第88場世界盃比賽,她擁有歷史上最多的高山世界盃勝利記錄
|
|
|
技術服裝
|
| | |
户外表演
|
| | |
球拍運動
|
| |||
|
|
| | |
|
| | |
|
| |||
|
|
| |
|
| ||||||||
|
|
| |
|
|
| 收入 | | | 毛利率 | | | 淨收益/(虧損) | | | 調整後的EBITDA | |
|
|
| |
|
| |
|
| |
|
|
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2023
(預估) |
| |
2022
|
| ||||||||||||
| | |
低
|
| |
高
|
| | | | | | | ||||||
| | |
(百萬美元)
|
| |||||||||||||||
收入
|
| | | $ | 4,353.4 | | | | | $ | 4,363.4 | | | | | $ | 3,548.8 | | |
淨虧損
|
| | | $ | (234.0) | | | | | $ | (204.0) | | | | | $ | (252.7) | | |
調整後的EBITDA(1)
|
| | | $ | 597.0 | | | | | $ | 607.0 | | | | | $ | 453.0 | | |
| | |
截至本年度的年度業績
12月31日 |
| |||||||||||||||
| | |
2023
(預估) |
| |
2022
|
| ||||||||||||
| | |
低
|
| |
高
|
| | | | | | | ||||||
| | |
(百萬美元)
|
| |||||||||||||||
淨虧損
|
| | | $ | (234.0) | | | | | $ | (204.0) | | | | | $ | (252.7) | | |
所得税費用(1)
|
| | | | 105.6 | | | | | | 98.1 | | | | | | 48.5 | | |
財務成本(2)
|
| | | | 417.5 | | | | | | 412.5 | | | | | | 236.0 | | |
折舊和攤銷(3)
|
| | | | 224.9 | | | | | | 219.4 | | | | | | 197.0 | | |
財務收入(4)
|
| | | | (6.9) | | | | | | (5.9) | | | | | | (3.3) | | |
停產損失(5)
|
| | | | 0.0 | | | | | | 0.0 | | | | | | 19.4 | | |
重組費用(6)
|
| | | | 2.8 | | | | | | 2.3 | | | | | | 5.8 | | |
商譽和無形資產減值損失(7)
|
| | | | 0.0 | | | | | | 0.0 | | | | | | 198.1 | | |
與交易活動相關的費用(8)
|
| | | | 35.9 | | | | | | 33.4 | | | | | | 0.3 | | |
與某些法律訴訟有關的費用(9)
|
| | | | 3.3 | | | | | | 3.3 | | | | | | 3.9 | | |
股份支付(10)
|
| | | | 47.9 | | | | | | 47.9 | | | | | | — | | |
調整後的EBITDA
|
| | | $ | 597.0 | | | | | $ | 607.0 | | | | | $ | 453.0 | | |
| | |
截至日前的前九個月
9月30日 |
| |
截至2013年12月31日的年度
|
| ||||||||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
已重述
2022 |
| |
已重述
2021 |
| |
已重述
2020 |
| |||||||||||||||
| | |
(百萬美元)
|
| |||||||||||||||||||||||||||
收入
|
| | | $ | 3,053.4 | | | | | $ | 2,350.1 | | | | | $ | 3,548.8 | | | | | $ | 3,066.5 | | | | | $ | 2,446.3 | | |
銷貨成本
|
| | | | (1,460.5) | | | | | | (1,188.5) | | | | | | (1,785.2) | | | | | | (1,560.9) | | | | | | (1,297.4) | | |
毛利
|
| | | | 1,592.9 | | | | | | 1,161.6 | | | | | | 1,763.6 | | | | | | 1,505.6 | | | | | | 1,148.9 | | |
銷售和營銷費用
|
| | | | (956.8) | | | | | | (754.3) | | | | | | (1,107.6) | | | | | | (962.6) | | | | | | (733.2) | | |
管理和其他
費用 |
| | | | (392.2) | | | | | | (299.8) | | | | | | (415.1) | | | | | | (364.4) | | | | | | (277.3) | | |
減值損失
|
| | | | (4.6) | | | | | | (0.9) | | | | | | (201.7) | | | | | | (0.7) | | | | | | (20.5) | | |
其他營業收入
|
| | | | 3.3 | | | | | | 2.2 | | | | | | 11.4 | | | | | | 9.0 | | | | | | 7.2 | | |
營業利潤
|
| | | $ | 242.6 | | | | | $ | 108.7 | | | | | $ | 50.6 | | | | | $ | 186.9 | | | | | $ | 125.1 | | |
財務收入
|
| | | | 4.5 | | | | | | 2.1 | | | | | | 3.3 | | | | | | 2.3 | | | | | | 1.6 | | |
財務成本(1)
|
| | | | (296.6) | | | | | | (168.5) | | | | | | (236.5) | | | | | | (279.0) | | | | | | (274.1) | | |
淨財務成本
|
| | | | (292.1) | | | | | | (166.4) | | | | | | (233.2) | | | | | | (276.7) | | | | | | (272.5) | | |
税前虧損
|
| | | $ | (49.5) | | | | | $ | (57.7) | | | | | $ | (182.6) | | | | | $ | (89.8) | | | | | $ | (147.4) | | |
所得税費用
|
| | | | (64.4) | | | | | | (24.9) | | | | | | (48.3) | | | | | | (34.7) | | | | | | (26.2) | | |
持續運營虧損
|
| | | $ | (113.9) | | | | | $ | (82.6) | | | | | $ | (230.9) | | | | | $ | (124.5) | | | | | $ | (173.6) | | |
非持續經營虧損,税後淨額
|
| | | | — | | | | | | (21.8) | | | | | | (21.8) | | | | | | (1.8) | | | | | | (63.6) | | |
淨虧損
|
| | | $ | (113.9) | | | | | $ | (104.4) | | | | | $ | (252.7) | | | | | $ | (126.3) | | | | | $ | (237.2) | | |
淨虧損利潤率
|
| | | | (3.7)% | | | | | | (4.4)% | | | | | | (7.1)% | | | | | | (4.1)% | | | | | | (9.7)% | | |
| | |
截至日前的前九個月
9月30日 |
| |
截至2013年12月31日的年度
|
| ||||||||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
已重述
2022 |
| |
已重述
2021 |
| |
已重述
2020 |
| |||||||||||||||
| | |
(百萬美元)
|
| |||||||||||||||||||||||||||
可歸因於以下原因的淨虧損: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
公司股權持有人
|
| | | | (115.6) | | | | | | (104.4) | | | | | | (252.7) | | | | | | (126.3) | | | | | | (237.2) | | |
非控股權益
|
| | | | 1.7 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
普通股每股淨虧損--基本虧損和攤薄虧損
|
| | | | (0.99) | | | | | | (0.91) | | | | | | (2.19) | | | | | | (1.10) | | | | | | (2.06) | | |
加權平均數
普通股 傑出-基本和 稀釋後的 |
| | | | 115,572,938 | | | | | | 115,494,673 | | | | | | 115,514,239 | | | | | | 115,220,745 | | | | | | 115,220,745 | | |
預計淨利潤/(虧損)(2)
|
| | | | 47.9 | | | | | | | | | | | | (133.8) | | | | | | | | | | | | | | |
預計每股普通股淨利潤/(虧損)-基本和攤薄(2)
|
| | | | 0.10 | | | | | | | | | | | | (0.28) | | | | | | | | | | | | | | |
預計已發行普通股加權平均數(2)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
基礎版
|
| | | | 484,499,607 | | | | | | | | | | | | 484,304,322 | | | | | | | | | | | | | | |
稀釋後的
|
| | | | 486,126,124 | | | | | | | | | | | | 484,304,322 | | | | | | | | | | | | | | |
| | |
截至9個月
2023年9月30日 |
| |
年終了
2022年12月31日 |
| ||||||
| | |
(百萬美元)
|
| |||||||||
報告的淨損失
|
| | | $ | (113.9) | | | | | $ | (252.7) | | |
利息支出減少(a)
|
| | | $ | 174.1 | | | | | $ | 142.3 | | |
以股份為基礎的付款增加(b)
|
| | | $ | (12.3) | | | | | $ | (23.4) | | |
備考純利/(虧損)(c)
|
| | | $ | 47.9 | | | | | $ | (133.8) | | |
已發行普通股的備考加權平均數(d)
|
| | | | | | | | | | | | |
基本
|
| | | | 484,499,607 | | | | | | 484,304,322 | | |
稀釋
|
| | | | 486,126,124 | | | | | | 484,304,322 | | |
備考每股淨利潤/(虧損) | | | | | | | | | | | | | |
基本
|
| | | $ | 0.10 | | | | | $ | (0.28) | | |
稀釋
|
| | | $ | 0.10 | | | | | $ | (0.28) | | |
| | |
截至2023年9月30日
|
| |
截至2022年12月31日
|
| ||||||||||||
| | |
實際
|
| |
調整後(1)
|
| |
實際重述
|
| |||||||||
| | |
(百萬美元)
|
| |||||||||||||||
總資產
|
| | | $ | 8,147.0 | | | | | $ | 8,050.8 | | | | | $ | 7,895.1 | | |
總負債
|
| | | $ | 8,138.2 | | | | | $ | 3,946.0 | | | | | $ | 7,969.0 | | |
總股本
|
| | | $ | 8.8 | | | | | $ | 4,104.8 | | | | | $ | (73.9) | | |
| | |
截至9月30日的9個月
|
| |
截至2013年12月31日的年度
|
| ||||||||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
已重述
2022 |
| |
已重述
2021 |
| |
已重述
2020 |
| |||||||||||||||
| | |
(百萬美元)
|
| |||||||||||||||||||||||||||
經營活動中/來自經營活動的淨現金流合計
|
| | | $ | (106.1) | | | | | $ | (179.7) | | | | | $ | (91.7) | | | | | $ | 268.0 | | | | | $ | 297.9 | | |
投資活動的淨現金流(用於)/來自投資活動的淨現金流量
|
| | | $ | (95.6) | | | | | $ | (82.4) | | | | | $ | (118.6) | | | | | $ | 295.4 | | | | | $ | (106.7) | | |
| | |
截至的9個月
9月30日 |
| |
截至2013年12月31日的年度
|
| ||||||||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
已重述
2022 |
| |
已重述
2021 |
| |
已重述
2020 |
| |||||||||||||||
| | |
(百萬美元)
|
| |||||||||||||||||||||||||||
融資活動所產生/(用於)的淨現金流量
|
| | | $ | 97.3 | | | | | $ | 47.8 | | | | | $ | 81.1 | | | | | $ | (369.7) | | | | | $ | (165.3) | | |
| | |
截至9月30日的9個月
|
| |
截至2013年12月31日的年度
|
| ||||||||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
2022
|
| |
2021
|
| |
2020
|
| |||||||||||||||
| | |
(百萬美元)
|
| |||||||||||||||||||||||||||
不變貨幣收入
|
| | | $ | 3,103.3 | | | | | | — | | | | | $ | 3,771.1 | | | | | $ | 2,982.9 | | | | | | — | | |
EBITDA
|
| | | $ | 401.1 | | | | | $ | 234.2 | | | | | $ | 225.5 | | | | | $ | 388.7 | | | | | $ | 281.6 | | |
調整後的EBITDA
|
| | | $ | 422.1 | | | | | $ | 261.8 | | | | | $ | 453.0 | | | | | $ | 416.8 | | | | | $ | 311.4 | | |
調整後的EBITDA利潤率
|
| | | | 13.8% | | | | | | 11.1% | | | | | | 12.8% | | | | | | 13.6% | | | | | | 12.7% | | |
調整後淨收入
|
| | | $ | (94.2) | | | | | $ | (75.5) | | | | | $ | (29.9) | | | | | $ | (98.7) | | | | | $ | (170.0) | | |
| | |
截至2023年9月30日
|
| |||||||||
| | |
實際
|
| |
調整後的(4)
|
| ||||||
| | |
(百萬美元)
|
| |||||||||
現金和現金等價物
|
| | | $ | 284.2 | | | | | $ | 284.2 | | |
短期債務 | | | | | | | | | | | | | |
旋轉設施
|
| | | | 331.9 | | | | | | 147.6 | | |
定期貸款安排
|
| | | | — | | | | | | — | | |
關聯方借款(1)
|
| | | | — | | | | | | — | | |
其他債務
|
| | | | 50.0 | | | | | | 50.0 | | |
長期債務 | | | | | | | | | | | | | |
旋轉設施
|
| | | | — | | | | | | — | | |
定期貸款安排
|
| | | | 1,784.9 | | | | | | 1,784.9 | | |
關聯方借款(1)
|
| | | | 4,012.8 | | | | | | — | | |
其他債務
|
| | | | — | | | | | | — | | |
股本 | | | | | | | | | | | | | |
A類有表決權股份,面值0.10歐元,授權150,000,000股,實際已發行115,220,745股;經調整(2)
0股已授權,0已發行和已發行
|
| | | | 640.4 | | | | | | — | | |
B類無投票權股份,面值0.10歐元,授權500萬股,實際已發行352,193股;經調整(2)
0股已授權,0股已發行和已發行
|
| | | | 1.8 | | | | | | — | | |
普通股,0.0300580119630888歐元面值,0股授權,0股已發行和實際發行;2,495,175,000股授權,484,499,607股已發行和已發行,調整後(2)
|
| | | | — | | | | | | 2,264.2 | | |
儲量
|
| | | | 13.1 | | | | | | 13.1 | | |
累計(虧損)/利潤和其他(3)
|
| | | | (651.8) | | | | | | 1,818.7 | | |
非控股權益
|
| | | | 5.3 | | | | | | 5.3 | | |
總股本(1)
|
| | | | 8.8 | | | | | | 4,101.3 | | |
總市值
|
| | | $ | 6,188.4 | | | | | $ | 6,083.8 | | |
| | |
(百萬美元)
|
| |||
實際累計(虧損)/利潤及其他 | | | | | (651.8) | | |
調整以適應 | | | | | | | |
合營公司貸款證券化1(A)
|
| | | | 2,481.9 | | |
共同投資貸款證券化1(A)
|
| | | | 7.1 | | |
預計發售費用部分將在損益中確認(B)
|
| | | | (18.5) | | |
調整後累計(虧損)/利潤及其他
|
| | | | 1,818.7 | | |
|
假設的每股普通股首次公開發行價格
|
| | | | | | | | | $ | 17.00 | | |
|
於二零二三年九月三十日每股普通股有形賬面淨值
|
| | | $ | (12.85) | | | | | | | | |
|
9月30日調整後每股普通股有形賬面淨值
2023 |
| | | | (6.37) | | | | | | | | |
|
歸屬於新投資者的每股普通股有形賬面淨值增加
|
| | | | 4.59 | | | | | | | | |
|
作為發行後進一步調整的每股普通股有形賬面淨值
|
| | | | | | | | | | (1.78) | | |
|
向新投資者攤薄每股普通股
|
| | | | | | | | | $ | 18.78 | | |
| | |
購買的股票
|
| |
總體考慮
|
| |
均價
每個 普通股 |
| |||||||||||||||||||||
| | |
編號
|
| |
百分比
|
| |
金額
|
| |
百分比
|
| | | | | | | ||||||||||||
現有股東
|
| | | | 384,499,607 | | | | | | 79.4% | | | | | $ | 3,233,258,652 | | | | | | 65.5% | | | | | $ | 8.41 | | |
新投資者
|
| | | | 100,000,000 | | | | | | 20.6% | | | | | | 1,700,000,000 | | | | | | 34.5% | | | | | $ | 17.00 | | |
合計
|
| | | | 484,499,607 | | | | | | 100.0% | | | | | $ | 4,933,258,652 | | | | | | 100.0% | | | | | $ | 10.18 | | |
| | |
前九個月
截至9月30日 |
| |
截至2013年12月31日的年度
|
| ||||||||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
2022
|
| |
2021
|
| |
2020
|
| |||||||||||||||
| | |
(百萬美元)
|
| |||||||||||||||||||||||||||
收入
|
| | | $ | 3,053.4 | | | | | $ | 2,350.1 | | | | | $ | 3,548.8 | | | | | $ | 3,066.5 | | | | | $ | 2,446.3 | | |
不變貨幣收入(1)
|
| | | $ | 3,103.3 | | | | | | — | | | | | $ | 3,771.1 | | | | | $ | 2,982.9 | | | | | | — | | |
淨虧損
|
| | | $ | (113.9) | | | | | $ | (104.4) | | | | | $ | (252.7) | | | | | $ | (126.3) | | | | | $ | (237.2) | | |
淨虧損利潤率
|
| | | | (3.7)% | | | | | | (4.4)% | | | | | | (7.1)% | | | | | | (4.1)% | | | | | | (9.7)% | | |
EBITDA(2)
|
| | | $ | 401.1 | | | | | $ | 234.2 | | | | | $ | 225.5 | | | | | $ | 388.7 | | | | | $ | 281.6 | | |
調整後的EBITDA(2)
|
| | | $ | 422.1 | | | | | $ | 261.8 | | | | | $ | 453.0 | | | | | $ | 416.8 | | | | | $ | 311.4 | | |
調整後的EBITDA利潤率(2)
|
| | | | 13.8% | | | | | | 11.1% | | | | | | 12.8% | | | | | | 13.6% | | | | | | 12.7% | | |
調整後淨收入(2)
|
| | | $ | (94.2) | | | | | $ | (75.5) | | | | | $ | (29.9) | | | | | $ | (98.7) | | | | | $ | (170.0) | | |
部門收入 | | | | | | | |||||||||||||||||||||||||
技術服裝
|
| | | $ | 1,042.7 | | | | | $ | 658.8 | | | | | $ | 1,095.5 | | | | | $ | 950.7 | | | | | $ | 685.4 | | |
户外表演
|
| | | $ | 1,144.4 | | | | | $ | 902.8 | | | | | $ | 1,416.5 | | | | | $ | 1,235.7 | | | | | $ | 1,091.6 | | |
球拍運動
|
| | | $ | 866.3 | | | | | $ | 788.5 | | | | | $ | 1,036.7 | | | | | $ | 880.1 | | | | | $ | 669.3 | | |
分部調整後營業利潤 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
技術服裝
|
| | | $ | 186.0 | | | | | $ | 71.3 | | | | | $ | 171.4 | | | | | $ | 164.2 | | | | | $ | 117.2 | | |
户外表演
|
| | | $ | 103.2 | | | | | $ | 46.9 | | | | | $ | 117.6 | | | | | $ | 91.7 | | | | | $ | 81.8 | | |
球拍運動
|
| | | $ | 55.6 | | | | | $ | 64.2 | | | | | $ | 60.9 | | | | | $ | 57.2 | | | | | $ | 31.7 | | |
| | |
前九個月
截至9月30日 |
| |
截至2013年12月31日的年度
|
| ||||||||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
已重述
2022 (1) |
| |
已重述
2021 (1) |
| |
已重述
2020 (1) |
| |||||||||||||||
| | |
(百萬美元)
|
| |||||||||||||||||||||||||||
收入
|
| | | $ | 3,053.4 | | | | | $ | 2,350.1 | | | | | $ | 3,548.8 | | | | | $ | 3,066.5 | | | | | $ | 2,446.3 | | |
銷貨成本
|
| | | | (1,460.5) | | | | | | (1,188.5) | | | | | | (1,785.2) | | | | | | (1,560.9) | | | | | | (1,297.4) | | |
毛利
|
| | | $ | 1,592.9 | | | | | $ | 1,161.6 | | | | | $ | 1,763.6 | | | | | $ | 1,505.6 | | | | | $ | 1,148.9 | | |
銷售和營銷費用
|
| | | | (956.8) | | | | | | (754.3) | | | | | | (1,107.6) | | | | | | (962.6) | | | | | | (733.2) | | |
行政和其他費用
|
| | | | (392.2) | | | | | | (299.8) | | | | | | (415.1) | | | | | | (364.4) | | | | | | (277.3) | | |
減值損失
|
| | | | (4.6) | | | | | | (0.9) | | | | | | (201.7) | | | | | | (0.7) | | | | | | (20.5) | | |
其他營業收入
|
| | | | 3.3 | | | | | | 2.2 | | | | | | 11.4 | | | | | | 9.0 | | | | | | 7.2 | | |
營業利潤
|
| | | $ | 242.6 | | | | | $ | 108.7 | | | | | $ | 50.6 | | | | | $ | 186.9 | | | | | $ | 125.1 | | |
財務收入
|
| | | | 4.5 | | | | | | 2.1 | | | | | | 3.3 | | | | | | 2.3 | | | | | | 1.6 | | |
財務成本(2)
|
| | | | (296.6) | | | | | | (168.5) | | | | | | (236.5) | | | | | | (279.0) | | | | | | (274.1) | | |
淨財務成本
|
| | | $ | (292.1) | | | | | $ | (166.4) | | | | | $ | (233.2) | | | | | $ | (276.7) | | | | | $ | (272.5) | | |
税前虧損
|
| | | $ | (49.5) | | | | | $ | (57.7) | | | | | $ | (182.6) | | | | | $ | (89.8) | | | | | $ | (147.4) | | |
所得税費用
|
| | | | (64.4) | | | | | | (24.9) | | | | | | (48.3) | | | | | | (34.7) | | | | | | (26.2) | | |
持續運營虧損
|
| | | $ | (113.9) | | | | | $ | (82.6) | | | | | $ | (230.9) | | | | | $ | (124.5) | | | | | $ | (173.6) | | |
非持續經營虧損,税後淨額
|
| | | | — | | | | | | (21.8) | | | | | | (21.8) | | | | | | (1.8) | | | | | | (63.6) | | |
淨虧損
|
| | | $ | (113.9) | | | | | $ | (104.4) | | | | | $ | (252.7) | | | | | $ | (126.3) | | | | | $ | (237.2) | | |
虧損原因: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
公司股權持有人
|
| | | $ | (115.6) | | | | | $ | (104.4) | | | | | $ | (252.7) | | | | | $ | (126.3) | | | | | $ | (237.2) | | |
非控股權益
|
| | | $ | 1.7 | | | | | $ | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |
截至9月30日的9個月
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
| | |
(百萬美元)
|
| |||||||||
渠道收入 | | | | | | | | | | | | | |
批發
|
| | | $ | 2,051.1 | | | | | $ | 1,710.4 | | |
DTC
|
| | | | 1,002.3 | | | | | | 639.7 | | |
電子商務
|
| | | | 445.4 | | | | | | 303.4 | | |
零售業
|
| | | | 556.9 | | | | | | 336.2 | | |
合計
|
| | | $ | 3,053.4 | | | | | $ | 2,350.1 | | |
地域收入 | | | | | | | | | | | | | |
歐洲、中東和非洲地區
|
| | | $ | 998.5 | | | | | $ | 814.6 | | |
美洲
|
| | | | 1,226.4 | | | | | | 1,027.6 | | |
偉大的中國(1)
|
| | | | 593.0 | | | | | | 353.8 | | |
亞太地區(2)
|
| | | | 235.4 | | | | | | 154.1 | | |
合計
|
| | | $ | 3,053.4 | | | | | $ | 2,350.1 | | |
| | |
截至本年度的年度業績
12月31日 |
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
(百萬美元)
|
| |||||||||
渠道收入 | | | | | | | | | | | | | |
批發
|
| | | $ | 2,502.7 | | | | | $ | 2,236.3 | | |
DTC
|
| | | | 1,046.1 | | | | | | 830.2 | | |
電子商務
|
| | | | 513.8 | | | | | | 404.4 | | |
零售業
|
| | | | 532.3 | | | | | | 425.8 | | |
合計
|
| | | $ | 3,548.8 | | | | | $ | 3,066.5 | | |
地域收入 | | | | | | | | | | | | | |
歐洲、中東和非洲地區
|
| | | $ | 1,270.7 | | | | | $ | 1,225.6 | | |
美洲
|
| | | | 1,504.4 | | | | | | 1,253.0 | | |
偉大的中國(1)
|
| | | | 523.8 | | | | | | 372.9 | | |
亞太地區(2)
|
| | | | 249.9 | | | | | | 215.0 | | |
合計
|
| | | $ | 3,548.8 | | | | | $ | 3,066.5 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
| | |
(百萬美元)
|
| |||||||||
渠道收入 | | | | | | | | | | | | | |
批發
|
| | | $ | 2,236.3 | | | | | $ | 1,916.3 | | |
DTC
|
| | | | 830.2 | | | | | | 530.0 | | |
電子商務
|
| | | | 404.4 | | | | | | 273.5 | | |
零售業
|
| | | | 425.8 | | | | | | 256.6 | | |
合計
|
| | | $ | 3,066.5 | | | | | $ | 2,446.3 | | |
地域收入 | | | | | | | | | | | | | |
歐洲、中東和非洲地區
|
| | | $ | 1,225.6 | | | | | $ | 1,080.4 | | |
美洲
|
| | | | 1,253.0 | | | | | | 984.0 | | |
偉大的中國(1)
|
| | | | 372.9 | | | | | | 202.3 | | |
亞太地區(2)
|
| | | | 215.0 | | | | | | 179.6 | | |
合計
|
| | | $ | 3,066.5 | | | | | $ | 2,446.3 | | |
| | |
前九個月
截至9月30日 |
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
| | |
(百萬美元)
|
| |||||||||
技術服裝
|
| | | $ | 1,042.7 | | | | | $ | 658.8 | | |
户外表演
|
| | | | 1,144.4 | | | | | | 902.8 | | |
球拍運動
|
| | | | 866.3 | | | | | | 788.5 | | |
合計
|
| | | $ | 3,053.4 | | | | | $ | 2,350.1 | | |
| | |
前九個月
截至9月30日 |
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
| | |
(百萬美元)
|
| |||||||||
技術服裝經理(2)
|
| | | $ | 186.0 | | | | | $ | 71.3 | | |
户外表演(3)
|
| | | | 103.2 | | | | | | 46.9 | | |
球拍運動(4)
|
| | | | 55.6 | | | | | | 64.2 | | |
| | |
前九個月
截至9月30日 |
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
| | |
(百萬美元)
|
| |||||||||
弧線
|
| | | $ | 941.2 | | | | | $ | 569.4 | | |
峯值性能
|
| | | | 101.5 | | | | | | 89.3 | | |
合計
|
| | | $ | 1,042.7 | | | | | $ | 658.8 | | |
| | |
前九個月
截至9月30日 |
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
門店數量(1)
|
| | | | 179 | | | | | | 167 | | |
可比銷售額增長(2)
|
| | | | 70.3% | | | | | | 31.9% | | |
| | |
前九個月
截至9月30日 |
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
| | |
(百萬美元)
|
| |||||||||
渠道收入 | | | | | | | | | | | | | |
批發
|
| | | $ | 386.0 | | | | | $ | 266.0 | | |
DTC
|
| | | | 656.7 | | | | | | 392.8 | | |
合計
|
| | | $ | 1,042.7 | | | | | $ | 658.8 | | |
| | |
前九個月
截至9月30日 |
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
| | |
(百萬美元)
|
| |||||||||
所羅門
|
| | | $ | 949.3 | | | | | $ | 705.5 | | |
原子
|
| | | | 160.7 | | | | | | 156.9 | | |
其他(1)
|
| | | | 34.3 | | | | | | 40.4 | | |
合計
|
| | | $ | 1,144.4 | | | | | $ | 902.8 | | |
| | |
前九個月
截至9月30日 |
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
| | |
(百萬美元)
|
| |||||||||
渠道收入 | | | | | | | | | | | | | |
批發
|
| | | $ | 916.9 | | | | | $ | 748.1 | | |
DTC
|
| | | | 227.5 | | | | | | 154.7 | | |
合計
|
| | | $ | 1,144.4 | | | | | $ | 902.8 | | |
| | |
前九個月
截至9月30日 |
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
| | |
(百萬美元)
|
| |||||||||
渠道收入
|
| | | | | | | | | | | | |
批發
|
| | | $ | 748.2 | | | | | $ | 696.3 | | |
DTC
|
| | | | 118.1 | | | | | | 92.2 | | |
合計
|
| | | $ | 866.3 | | | | | $ | 788.5 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
| | |
(百萬美元)
|
| |||||||||||||||
技術服裝
|
| | | $ | 1,095.5 | | | | | $ | 950.7 | | | | | $ | 685.4 | | |
户外表演
|
| | | | 1,416.5 | | | | | | 1,235.7 | | | | | | 1,091.6 | | |
球拍運動
|
| | | | 1,036.7 | | | | | | 880.1 | | | | | | 669.3 | | |
合計
|
| | | $ | 3,548.8 | | | | | $ | 3,066.5 | | | | | $ | 2,446.3 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
| | |
(百萬美元)
|
| |||||||||||||||
技術服裝經理(2)
|
| | | $ | 171.4 | | | | | $ | 164.2 | | | | | $ | 117.2 | | |
户外表演(3)
|
| | | | 117.6 | | | | | | 91.7 | | | | | | 81.8 | | |
球拍運動(4)
|
| | | | 60.9 | | | | | | 57.2 | | | | | | 31.7 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
| | |
(百萬美元)
|
| |||||||||||||||
弧線
|
| | | $ | 952.6 | | | | | $ | 783.1 | | | | | $ | 547.7 | | |
峯值性能
|
| | | | 142.9 | | | | | | 167.6 | | | | | | 137.7 | | |
合計
|
| | | $ | 1,095.5 | | | | | $ | 950.7 | | | | | $ | 685.4 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
門店數量(1)
|
| | | | 172 | | | | | | 167 | | | | | | 153 | | |
可比銷售額增長(2)
|
| | | | 33.4% | | | | | | 50.2% | | | | | | — | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
| | |
(百萬美元)
|
| |||||||||||||||
渠道收入 | | | | | | | | | | | | | | | | | | | |
批發
|
| | | $ | 416.0 | | | | | $ | 421.8 | | | | | $ | 374.8 | | |
DTC
|
| | | | 679.5 | | | | | | 528.9 | | | | | | 310.6 | | |
合計
|
| | | $ | 1,095.5 | | | | | $ | 950.7 | | | | | $ | 685.4 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
| | |
(百萬美元)
|
| |||||||||||||||
所羅門
|
| | | $ | 1,073.5 | | | | | $ | 961.2 | | | | | $ | 852.1 | | |
原子
|
| | | | 286.0 | | | | | | 218.5 | | | | | | 194.6 | | |
其他(1)
|
| | | | 57.0 | | | | | | 56.0 | | | | | | 44.9 | | |
合計
|
| | | $ | 1,416.5 | | | | | $ | 1,235.7 | | | | | $ | 1,091.6 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
| | |
(百萬美元)
|
| |||||||||||||||
渠道收入 | | | | | | | | | | | | | | | | | | | |
批發
|
| | | $ | 1,178.4 | | | | | $ | 1,028.0 | | | | | $ | 928.8 | | |
DTC
|
| | | | 238.1 | | | | | | 207.7 | | | | | | 162.8 | | |
合計
|
| | | $ | 1,416.5 | | | | | $ | 1,235.7 | | | | | $ | 1,091.6 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
| | |
(百萬美元)
|
| |||||||||||||||
渠道收入 | | | | | | | | | | | | | | | | | | | |
批發
|
| | | $ | 908.3 | | | | | $ | 786.6 | | | | | $ | 612.6 | | |
DTC
|
| | | | 128.5 | | | | | | 93.5 | | | | | | 56.6 | | |
合計
|
| | | $ | 1,036.7 | | | | | $ | 880.1 | | | | | $ | 669.3 | | |
| | |
前九個月
截至9月30日 |
| |
截至2013年12月31日的年度
|
| ||||||||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
2022
|
| |
2021
|
| |
2020
|
| |||||||||||||||
| | |
(百萬美元)
|
| |||||||||||||||||||||||||||
收入 | | | | $ | 3,053.4 | | | | | $ | 2,350.1 | | | | | $ | 3,548.8 | | | | | $ | 3,066.5 | | | | | $ | 2,446.3 | | |
淨虧損
|
| | | $ | (113.9) | | | | | $ | (104.4) | | | | | $ | (252.7) | | | | | $ | (126.3) | | | | | $ | (237.2) | | |
所得税費用(1)
|
| | | | 64.4 | | | | | | 25.0 | | | | | | 48.5 | | | | | | 31.9 | | | | | | 14.8 | | |
財務成本(2)
|
| | | | 296.6 | | | | | | 168.0 | | | | | | 236.0 | | | | | | 279.3 | | | | | | 275.5 | | |
折舊和攤銷(3)
|
| | | | 158.5 | | | | | | 147.7 | | | | | | 197.0 | | | | | | 206.1 | | | | | | 230.1 | | |
財務收入(4)
|
| | | | (4.5) | | | | | | (2.1) | | | | | | (3.3) | | | | | | (2.3) | | | | | | (1.6) | | |
EBITDA | | | | $ | 401.1 | | | | | $ | 234.2 | | | | | $ | 225.5 | | | | | $ | 388.7 | | | | | $ | 281.6 | | |
停產損失(5)
|
| | | | — | | | | | | 18.3 | | | | | | 19.4 | | | | | | (6.1) | | | | | | 23.4 | | |
重組費用(6)
|
| | | | 2.3 | | | | | | 5.5 | | | | | | 5.8 | | | | | | 33.6 | | | | | | 11.0 | | |
商譽和無形資產減值損失(7)
|
| | | | — | | | | | | — | | | | | | 198.1 | | | | | | — | | | | | | — | | |
與交易活動相關的費用(8)
|
| | | | 18.7 | | | | | | — | | | | | | 0.3 | | | | | | 0.6 | | | | | | (4.7) | | |
與某些法律事務有關的費用
會議記錄(9) |
| | | | — | | | | | | 3.9 | | | | | | 3.9 | | | | | | — | | | | | | — | | |
股份支付(10)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
調整後的EBITDA
|
| | | $ | 422.1 | | | | | $ | 261.8 | | | | | $ | 453.0 | | | | | $ | 416.8 | | | | | $ | 311.4 | | |
淨虧損利潤率
|
| | | | (3.7)% | | | | | | (4.4)% | | | | | | (7.1)% | | | | | | (4.1)% | | | | | | (9.7)% | | |
調整後的EBITDA利潤率
|
| | | | 13.8% | | | | | | 11.1% | | | | | | 12.8% | | | | | | 13.6% | | | | | | 12.7% | | |
| | |
前九個月
截至9月30日 |
| |
截至2013年12月31日的年度
|
| ||||||||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
2022
|
| |
2021
|
| |
2020
|
| |||||||||||||||
淨虧損
|
| | | $ | (113.9) | | | | | $ | (104.4) | | | | | $ | (252.7) | | | | | $ | (126.3) | | | | | $ | (237.2) | | |
停產造成的損失
|
| | | | — | | | | | | 21.8 | | | | | | 21.6 | | | | | | 4.6 | | | | | | 75.0 | | |
重組費用(1)
|
| | | | 2.3 | | | | | | 5.5 | | | | | | 5.8 | | | | | | 33.6 | | | | | | 11.0 | | |
商譽和無形資產減值損失
Assets(2) |
| | | | — | | | | | | — | | | | | | 198.1 | | | | | | — | | | | | | — | | |
與交易活動相關的費用(3)
|
| | | | 18.7 | | | | | | — | | | | | | 0.3 | | | | | | 0.6 | | | | | | (4.7) | | |
與某些法律訴訟有關的費用(4)
|
| | | | — | | | | | | 3.9 | | | | | | 3.9 | | | | | | — | | | | | | — | | |
股份支付(5)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
所得税費用(6)
|
| | | | (1.3) | | | | | | (2.2) | | | | | | (6.9) | | | | | | (11.2) | | | | | | (14.2) | | |
調整後淨收入
|
| | | $ | (94.2) | | | | | $ | (75.5) | | | | | $ | (29.9) | | | | | $ | (98.7) | | | | | $ | (170.0) | | |
| | |
前九個月
截至9月30日 |
| |
截至本年度的年度業績
12月31日 |
| ||||||||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
2022
|
| |
2021
|
| |
2020
|
| |||||||||||||||
停產造成的損失
|
| | | | — | | | | | | 0.1 | | | | | | 0.2 | | | | | | (2.8) | | | | | | (11.4) | | |
重組費用
|
| | | | (0.5) | | | | | | (1.4) | | | | | | (1.5) | | | | | | (8.4) | | | | | | (2.8) | | |
商譽和無形資產減值損失
|
| | | | — | | | | | | — | | | | | | (4.7) | | | | | | — | | | | | | — | | |
與交易活動相關的費用
|
| | | | (0.8) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
與某些法律訴訟有關的費用
|
| | | | — | | | | | | (0.9) | | | | | | (0.9) | | | | | | — | | | | | | — | | |
股份支付
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
所得税總支出
|
| | | | (1.3) | | | | | | (2.2) | | | | | $ | (6.9) | | | | | $ | (11.2) | | | | | $ | (14.2) | | |
| | |
截止三個月
|
| |||||||||||||||||||||||||||||||||||||||
| | |
3月31日
2022 |
| |
06月30日
2022 |
| |
9月30,
2022 |
| |
12月31日
2022 |
| |
3月31日
2023 |
| |
06月30日
2023 |
| |
9月30,
2023 |
| |||||||||||||||||||||
| | |
(百萬美元)
|
| |||||||||||||||||||||||||||||||||||||||
收入
|
| | | $ | 809.2 | | | | | $ | 693.5 | | | | | $ | 847.4 | | | | | $ | 1,198.8 | | | | | $ | 1,050.3 | | | | | $ | 856.8 | | | | | $ | 1,146.3 | | |
毛利
|
| | | | 49.5% | | | | | | 47.4% | | | | | | 51.0% | | | | | | 50.2% | | | | | | 52.8% | | | | | | 53.3% | | | | | | 50.7% | | |
淨收益(虧損)
|
| | | $ | (29.0) | | | | | $ | (73.1) | | | | | $ | (2.3) | | | | | $ | (148.3) | | | | | $ | 18.9 | | | | | $ | (96.9) | | | | | $ | (35.9) | | |
非國際財務報告準則財務計量 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
調整後的EBITDA
|
| | | $ | 104.6 | | | | | $ | 39.5 | | | | | $ | 117.7 | | | | | $ | 191.2 | | | | | $ | 182.5 | | | | | $ | 62.7 | | | | | $ | 176.9 | | |
調整後淨收入
|
| | | $ | (14.8) | | | | | $ | (58.9) | | | | | $ | (1.7) | | | | | $ | 45.5 | | | | | $ | 19.0 | | | | | $ | (94.2) | | | | | $ | (19.1) | | |
細分市場信息 | | | | | | | | | |||||||||||||||||||||||||||||||||||
部門收入 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
技術服裝
|
| | | $ | 261.3 | | | | | $ | 169.8 | | | | | $ | 227.7 | | | | | $ | 436.7 | | | | | $ | 355.2 | | | | | $ | 303.0 | | | | | $ | 384.6 | | |
户外表演
|
| | | $ | 263.4 | | | | | $ | 246.5 | | | | | $ | 392.9 | | | | | $ | 513.8 | | | | | $ | 377.5 | | | | | $ | 273.6 | | | | | $ | 493.2 | | |
球拍運動
|
| | | $ | 284.5 | | | | | $ | 277.2 | | | | | $ | 226.8 | | | | | $ | 248.3 | | | | | $ | 317.6 | | | | | $ | 280.2 | | | | | $ | 268.5 | | |
分部調整後營業利潤
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
技術服裝
|
| | | $ | 57.0 | | | | | $ | (10.7) | | | | | $ | 25.0 | | | | | $ | 100.1 | | | | | $ | 83.1 | | | | | $ | 39.6 | | | | | $ | 63.3 | | |
户外表演
|
| | | $ | (14.2) | | | | | $ | (6.4) | | | | | $ | 67.6 | | | | | $ | 70.7 | | | | | $ | 31.1 | | | | | $ | (16.2) | | | | | $ | 88.3 | | |
球拍運動
|
| | | $ | 36.2 | | | | | $ | 29.4 | | | | | $ | (1.5) | | | | | $ | (3.3) | | | | | $ | 45.8 | | | | | $ | 7.5 | | | | | $ | 2.4 | | |
| | |
截止三個月
|
| |||||||||||||||||||||||||||||||||||||||
| | |
3月31日
2022 |
| |
06月30日
2022 |
| |
9月30,
2022 |
| |
12月31日
2022 |
| |
3月31日
2023 |
| |
06月30日
2023 |
| |
9月30,
2023 |
| |||||||||||||||||||||
| | |
(百萬美元)
|
| |||||||||||||||||||||||||||||||||||||||
淨收益(虧損)
|
| | | $ | (29.0) | | | | | $ | (73.1) | | | | | $ | (2.3) | | | | | $ | (148.3) | | | | | $ | 18.9 | | | | | $ | (96.9) | | | | | $ | (35.9) | | |
所得税支出(1)
|
| | | | 11.7 | | | | | | (3.7) | | | | | | 17.0 | | | | | | 23.6 | | | | | | 26.6 | | | | | | 5.3 | | | | | | 32.6 | | |
財務成本成本(2)
|
| | | | 57.6 | | | | | | 55.0 | | | | | | 55.3 | | | | | | 68.1 | | | | | | 86.1 | | | | | | 101.1 | | | | | | 109.4 | | |
折舊和攤銷費用(3)
|
| | | | 49.7 | | | | | | 50.4 | | | | | | 47.6 | | | | | | 49.1 | | | | | | 52.0 | | | | | | 52.3 | | | | | | 54.1 | | |
財務收入表(4)
|
| | | | (0.7) | | | | | | (0.9) | | | | | | (0.5) | | | | | | (1.3) | | | | | | (1.3) | | | | | | (1.8) | | | | | | (1.4) | | |
停產造成的損失(5)
|
| | | | 9.5 | | | | | | 8.3 | | | | | | 0.4 | | | | | | 1.2 | | | | | | — | | | | | | — | | | | | | — | | |
重組費用(6)
|
| | | | 5.8 | | | | | | (0.4) | | | | | | 0.1 | | | | | | 0.3 | | | | | | — | | | | | | — | | | | | | 2.3 | | |
商譽和無形資產減值損失(7)
|
| | | | — | | | | | | — | | | | | | — | | | | | | 198.1 | | | | | | — | | | | | | — | | | | | | — | | |
與交易活動相關的費用(8)
|
| | | | — | | | | | | — | | | | | | — | | | | | | 0.3 | | | | | | 0.2 | | | | | | 2.7 | | | | | | 15.8 | | |
與的某些法律訴訟有關的費用(9)
|
| | | | — | | | | | | 3.9 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
基於股份的支付方式(10)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
調整後的EBITDA
|
| | | $ | 104.6 | | | | | $ | 39.5 | | | | | $ | 117.7 | | | | | $ | 191.2 | | | | | $ | 182.5 | | | | | $ | 62.7 | | | | | $ | 176.9 | | |
| | |
截止三個月
|
| |||||||||||||||||||||||||||||||||||||||
| | |
3月31日
2022 |
| |
06月30日
2022 |
| |
9月30,
2022 |
| |
12月31日
2022 |
| |
3月31日
2023 |
| |
06月30日
2023 |
| |
9月30
2023 |
| |||||||||||||||||||||
| | |
(百萬美元)
|
| |||||||||||||||||||||||||||||||||||||||
淨收益(虧損)
|
| | | $ | (29.0) | | | | | $ | (73.1) | | | | | $ | (2.3) | | | | | $ | (148.3) | | | | | $ | 18.9 | | | | | $ | (96.9) | | | | | $ | (35.9) | | |
停產造成的損失
|
| | | | 9.9 | | | | | | 11.4 | | | | | | 0.5 | | | | | | (0.1) | | | | | | — | | | | | | — | | | | | | — | | |
重組費用(1)
|
| | | | 5.8 | | | | | | (0.4) | | | | | | 0.1 | | | | | | 0.3 | | | | | | — | | | | | | — | | | | | | 2.3 | | |
商譽和無形資產減值損失(2)
|
| | | | — | | | | | | — | | | | | | — | | | | | | 198.1 | | | | | | — | | | | | | — | | | | | | — | | |
與交易活動相關的費用(3)
|
| | | | — | | | | | | — | | | | | | — | | | | | | 0.3 | | | | | | 0.2 | | | | | | 2.7 | | | | | | 15.8 | | |
與的某些法律訴訟有關的費用(4)
|
| | | | — | | | | | | 3.9 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
基於股份的支付方式(5)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
所得税支出(6)
|
| | | | (1.4) | | | | | | (0.8) | | | | | | (0.0) | | | | | | (4.8) | | | | | | — | | | | | | — | | | | | | (1.3) | | |
調整後淨收入
|
| | | $ | (14.8) | | | | | $ | (58.9) | | | | | $ | (1.7) | | | | | $ | 45.5 | | | | | $ | 19.0 | | | | | $ | (94.2) | | | | | | (19.1) | | |
| | |
截止三個月
|
| |||||||||||||||||||||||||||||||||||||||
| | |
3月31日
2022 |
| |
06月30日
2022 |
| |
9月30,
2022 |
| |
12月31日
2022 |
| |
3月31日
2023 |
| |
06月30日
2023 |
| |
9月30,
2023 |
| |||||||||||||||||||||
| | |
(百萬美元)
|
| |||||||||||||||||||||||||||||||||||||||
停產造成的損失
|
| | | $ | 0.0 | | | | | $ | 0.0 | | | | | $ | (0.0) | | | | | $ | 0.1 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
重組費用
|
| | | | (1.4) | | | | | | 0.1 | | | | | | (0.0) | | | | | | (0.1) | | | | | | — | | | | | | — | | | | | | (0.5) | | |
商譽和無形資產減值損失
|
| | | | — | | | | | | — | | | | | | — | | | | | | (4.7) | | | | | | — | | | | | | — | | | | | | — | | |
與交易活動相關的費用
|
| | | | — | | | | | | — | | | | | | — | | | | | | (0.1) | | | | | | — | | | | | | — | | | | | | (0.8) | | |
與某些法律訴訟有關的費用
|
| | | | — | | | | | | (0.9) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
股份支付
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
所得税總支出
|
| | | $ | (1.4) | | | | | $ | (0.8) | | | | | $ | (0.0) | | | | | $ | (4.8) | | | | | $ | — | | | | | $ | — | | | | | $ | (1.3) | | |
| | |
前九個月
截至9月30日 |
| |
截至2013年12月31日的年度
|
| ||||||||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
已重述
2022 |
| |
已重述
2021 |
| |
已重述
2020 |
| |||||||||||||||
| | |
(百萬美元)
|
| |||||||||||||||||||||||||||
經營活動中/來自經營活動的淨現金流合計
|
| | | $ | (106.1) | | | | | $ | (179.7) | | | | | $ | (91.7) | | | | | $ | 268.0 | | | | | $ | 297.9 | | |
投資活動的淨現金流(用於)/來自投資活動的淨現金流量
|
| | | $ | (95.6) | | | | | $ | (82.4) | | | | | $ | (118.6) | | | | | $ | 295.4 | | | | | $ | (106.7) | | |
融資活動所產生/(用於)的淨現金流量
|
| | | $ | 97.3 | | | | | $ | 47.8 | | | | | $ | 81.1 | | | | | $ | (369.7) | | | | | $ | (165.3) | | |
| | |
按期限到期付款
|
| |||||||||||||||||||||||||||
合同義務和承諾
|
| |
合計
|
| |
小於1
年 |
| |
1-3年
|
| |
3-5年
|
| |
超過5個
年 |
| |||||||||||||||
| | |
(百萬美元)
|
| |||||||||||||||||||||||||||
租賃負債
|
| | | $ | 196.5 | | | | | $ | 63.5 | | | | | $ | 90.2 | | | | | $ | 22.5 | | | | | $ | 20.3 | | |
金融機構貸款
|
| | | | 2,000.5 | | | | | | 208.3 | | | | | | — | | | | | | 1,792.2 | | | | | | — | | |
關聯方借款(1)
|
| | | | 4,039.0 | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,039.0 | | |
應付賬款
|
| | | | 435.6 | | | | | | 435.6 | | | | | | — | | | | | | — | | | | | | — | | |
其他承諾(2)
|
| | | | 245.3 | | | | | | 65.8 | | | | | | 74.7 | | | | | | 60.9 | | | | | | 43.9 | | |
合計
|
| | | $ | 6,916.9 | | | | | $ | 773.2 | | | | | $ | 164.9 | | | | | $ | 1,875.6 | | | | | $ | 4,103.2 | | |
|
|
| |
|
|
|
考特尼·道沃特打破超級馬拉鬆世界紀錄
穿着所羅門的鞋子、服裝和揹包 |
| |
瑪爾塔·克斯特約克在羅蘭加洛斯球場打球,
在威爾遜中從頭到腳地打球 |
|
|
|
| |
|
|
|
職業自由主義者克里斯·本切特勒受到保護,不受元素的影響
他的Arc‘teryx夾克 |
| |
Mikaela Shiffrin在2023年贏得了她的第88場世界盃比賽,她擁有歷史上最多的高山世界盃勝利記錄
|
|
|
技術服裝
|
| | |
户外表演
|
| | |
球拍運動
|
| |||
|
|
| | |
|
| | |
|
| |||
|
|
| |
|
| ||||||||
|
|
| |
|
|
| | | |
|
| |
|
| |
|
|
|
已創建
|
| |
1989
|
| |
1947
|
| |
1914
|
|
|
目的
|
| |
為山地運動員設計的雪地、小徑和攀巖產品世界領先
|
| |
我們的存在是為了通過山地運動釋放人們的潛能
|
| |
讓每個人都能像運動員一樣生活
|
|
|
活動
|
| |
登山、徒步旅行、登山、滑雪、單板滑雪
|
| |
越野跑、公路跑、徒步旅行、單板滑雪、高山滑雪、北歐滑雪
|
| |
網球運動、棒球、壘球、足球、籃球、排球、高爾夫
|
|
|
重點產品
|
| |
性能外衣
|
| |
跑鞋
|
| |
網球拍
|
|
|
關鍵品牌屬性
|
| |
為最需要的地方提供領先的山地外衣
|
| |
全球鞋類和冬季運動器材領先者,打造以創新為動力的365天全年品牌
|
| |
提供持續增長和業績的綜合性體育用品製造商
|
|
|
按品牌劃分的地域收入組合
(2022年以及截至2023年9月30日、2023年和2022年9月的9個月) |
| |
|
| |
|
| |
|
|
按地理位置劃分的Arc‘teryx收入
截至9月30日的9個月 |
| |
所羅門按地域劃分的收入
截至9月30日的9個月 |
| |
按地域劃分的威爾遜體育用品收入
截至9月30日的9個月 |
| |||||||||||||||||||||||||||||||||
| | |
2023
|
| |
2022
|
| | | | |
2023
|
| |
2022
|
| | | | |
2023
|
| |
2022
|
| |||||||||||||||
歐洲、中東和非洲地區
|
| |
$110.2
|
| | | $ | 71.0 | | | | 歐洲、中東和非洲地區 | | | | $ | 529.6 | | | | | $ | 403.3 | | | | 歐洲、中東和非洲地區 | | | | $ | 153.5 | | | | | $ | 152.1 | | |
美洲
|
| |
295.2
|
| | | | 171.0 | | | | 美洲 | | | | | 249.1 | | | | | | 220.0 | | | | 美洲 | | | | | 603.7 | | | | | | 547.0 | | |
偉大的中國
|
| |
452.6
|
| | | | 279.8 | | | |
偉大的中國
|
| | | | 91.2 | | | | | | 34.0 | | | | 偉大的中國 | | | | | 45.0 | | | | | | 36.3 | | |
亞太地區
|
| |
83.3
|
| | | | 47.6 | | | | 亞太地區 | | | | | 79.5 | | | | | | 47.9 | | | | 亞太地區 | | | | | 64.1 | | | | | | 53.1 | | |
合計 | | |
$941.2
|
| | | $ | 569.5 | | | | 合計 | | | | $ | 949.3 | | | | | $ | 705.2 | | | | 合計 | | | | $ | 866.3 | | | | | $ | 788.5 | | |
| 收入 | | | 毛利率 | | | 淨收益/(虧損) | | | 調整後EBITDA | |
|
|
| |
|
| |
|
| |
|
|
|
2022按地域劃分的收入
|
| |
2022季度收入
|
|
| | | | | |
|
|
| |
|
|
|
|
| ||||||
| | | ||||||
|
Alpha SV夾克
|
| |
蒸汽線束
|
| |
Norvan SL
|
|
| | | | | | | | |
|
|
| |
|
| |
|
|
| | | | | | | | |
|
Alpha SV顛覆了行業,並繼續以改變遊戲規則的設計推動創新--如大幅縮小接縫尺寸和層壓口袋,挑戰傳統,提高户外服裝結構的標準。複雜的圖案和關節提供三維貼合,提供保護、活動範圍和流線型貼合,無需緊張或添加不必要的材料。
|
| |
Vapor是一種解剖形狀的360度熱模攀登安全帶。它的熱塑swami和腿部環圈減少了襯墊和體積,增加了舒適性和性能,並設定了攀巖標準。The Vapor為Arc‘teryx推出了動態設計的高性能產品的概念,從Vapor擴展到從馬具到夾克再到手套。
|
| |
這款鞋是市場上最輕的運動鞋之一,為尋求失重、支撐性和自信耐用性的運動員提供服務。高度耐磨的Matryx®微型針織領子和腳踏實地的Vibram®Megagrip™鞋底的Litbase技術提供耐用的性能,同時儘可能多地減掉克。
|
|
| | | | | | | | |
|
|
| ||||||
| | | | | | | | |
|
Sensifit
|
| |
傳染病
|
| |
快速花邊
|
|
| | | | | | | | |
|
|
| |
|
| |
|
|
| | | | | | | | |
|
Sensifit鞋類技術旨在將腳從中底固定到鞋帶系統,在腳周圍提供安全、舒適和幾乎定製的合腳。
|
| |
康塔基普採用專有的牽引技術,該技術結合了橡膠外底化合物和凸耳型材,旨在為所有地形提供卓越的牽引力和抓地力。
|
| |
獲得專利的閉合系統,可快速輕鬆地進行適配調整。最初的動態鞋帶系統在重量輕、耐用性和可維修性方面繼續處於行業領先地位。
|
|
|
|
| ||||||
| | | | | | | | |
|
擴展範圍技術
|
| |
球拍
|
| |
無限量迷你裙
|
|
| | | | | | | | |
|
|
| |
|
| |
|
|
| | | | | | | | |
|
先進的內部結構重新分配了球的重量,使球更容易遠距離射門
|
| |
增強、更堅固的手感,增加穩定性,創造更貼近球感的
|
| |
透氣、快乾、超透氣防臭面料,內襯壓縮,內襯多個儲物袋
|
|
| | |
運動服裝
|
| |
運動鞋
|
| ||||||||||||||||||
| | |
2022
|
| |
’22−’27
複合年增長率 |
| |
2022
|
| |
’22−’27
複合年增長率 |
| ||||||||||||
| | |
(十億美元)
|
| |||||||||||||||||||||
北美
|
| | | $ | 104.5 | | | | | | 5.5% | | | | | $ | 48.5 | | | | | | 4.7% | | |
偉大的中國(1)
|
| | | $ | 22.7 | | | | | | 9.0% | | | | | $ | 30.3 | | | | | | 8.8% | | |
亞太地區(2)
|
| | | $ | 22.1 | | | | | | 8.6% | | | | | $ | 19.8 | | | | | | 9.2% | | |
歐洲、中東和非洲地區
|
| | | $ | 46.4 | | | | | | 4.6% | | | | | $ | 29.5 | | | | | | 5.3% | | |
世界其他地區
|
| | | $ | 24.0 | | | | | | 8.4% | | | | | $ | 24.0 | | | | | | 8.2% | | |
合計
|
| | | $ | 219.6 | | | | | | 6.4% | | | | | $ | 152.1 | | | | | | 6.8% | | |
|
|
| |
|
| |
|
| |
|
|
| | | | | | | | | | | |
|
Atom LT Hoody(300美元)
|
| |
阿爾法服務套裝($900)
|
| |
Acrux LT GTX Boot($400)
|
| |
寶來75揹包(360美元)
|
|
|
|
| |
|
| |
|
| |
|
|
| | | | | | | | | | | |
|
S/實驗室脈衝星2號跑鞋(180美元)
|
| |
Bonatti開拓者夾克($180)
|
| |
SportStyle XT-6鞋(200美元)
|
| |
S/比賽GS滑雪板(1150歐元)
|
|
|
|
| |
|
| |
|
| |
|
|
| | | | | | | | | | | |
|
專業人員RF97 V14球拍(220美元)
|
| |
A2000內場棒球手套(300美元)
|
| |
《公爵》NFL足球(150美元)
|
| |
市中心網球裙(70美元)
|
|
位置
|
| |
主體活動
|
| |
租賃或
擁有 |
| |
正方形
英尺 |
| |||
芬蘭赫爾辛基
|
| | 公司辦公室 | | | 租賃 | | | | | 60,041 | | |
加拿大温哥華
|
| | 行政辦公室 | | | 租賃 | | | | | 59,632 | | |
法國梅茨-特西
|
| | 行政辦公室 | | | 擁有 | | | | | 356,446 | | |
伊利諾伊州芝加哥
|
| | 行政辦公室 | | | 租賃 | | | | | 87,386 | | |
瑞典斯德哥爾摩
|
| | 行政辦公室 | | | 租賃 | | | | | 2,497 | | |
奧地利阿爾滕馬特
|
| | 行政辦公室 | | | 擁有 | | | | | 484,376 | | |
波蘭克拉科夫
|
| |
共享金融服務中心
|
| | 租賃 | | | | | 23,304 | | |
香港,中國
|
| | 採購處 | | | 租賃 | | | | | 10,301 | | |
臺灣台中
|
| | 採購處 | | | 租賃 | | | | | 16,146 | | |
臺灣高雄
|
| | 採購處 | | | 租賃 | | | | | 1,184 | | |
羅馬尼亞奧拉斯蒂
|
| | 製造 | | | 擁有 | | | | | 129,168 | | |
位置
|
| |
主體活動
|
| |
租賃或
擁有 |
| |
正方形
英尺 |
| |||
羅馬尼亞奧拉迪亞
|
| | 製造 | | | 混合 | | | | | 89,125 | | |
羅馬尼亞奧拉迪亞
|
| | 製造 | | | 擁有 | | | | | 45,208 | | |
保加利亞切佩拉雷
|
| | 製造 | | | 擁有 | | | | | 225,161 | | |
保加利亞阿森諾夫格勒
|
| | 製造 | | | 擁有 | | | | | 204,514 | | |
俄亥俄州艾達市
|
| | 製造 | | | 擁有 | | | | | 80,000 | | |
俄勒岡州希爾斯伯勒
|
| | 製造 | | | 擁有 | | | | | 44,994 | | |
澳大利亞穆拉賓
|
| | 倉庫 | | | 租賃 | | | | | 82,398 | | |
加拿大新威斯敏斯特
|
| | 倉庫 | | | 租賃 | | | | | 243,610 | | |
加拿大貝爾維爾
|
| | 倉庫 | | | 租賃 | | | | | 149,996 | | |
德國於伯海倫
|
| | 倉庫 | | | 擁有 | | | | | 129,168 | | |
法國聖伏爾巴斯
|
| | 倉庫 | | | 租賃 | | | | | 559,723 | | |
猶他州奧格登
|
| | 倉庫 | | | 租賃 | | | | | 300,316 | | |
Mt.田納西州朱麗葉
|
| | 倉庫/配送中心 | | | 租賃 | | | | | 575,000 | | |
田納西州納什維爾
|
| | 倉庫/配送中心 | | | 租賃 | | | | | 252,262 | | |
田納西州納什維爾
|
| | 倉庫/配送中心 | | | 擁有 | | | | | 299,993 | | |
名稱
|
| |
職位
|
| |
年齡
|
|
傑(詹姆斯)鄭* | | | 首席執行官兼董事提名人 | | |
55
|
|
安德魯E·佩奇 | | | 首席財務官 | | |
54
|
|
邁克爾·豪格S?倫森 | | | 首席運營官 | | |
50
|
|
陳文昌(維克多) | | | 首席戰略官 | | |
45
|
|
斯圖爾特·C·哈塞爾登 | | | Arc‘teryx首席執行官 | | |
54
|
|
佛朗哥·福利亞託 | | | 所羅門公司總裁兼首席執行官 | | |
54
|
|
Joseph Dudy | | | Wilson的總裁兼首席執行官 | | |
53
|
|
Bi* | | | 董事被提名者 | | |
51
|
|
丁世忠 * | | | 董事兼主席提名人 | | |
53
|
|
Bruno Sälzer* | | | 董事被提名者 | | |
66
|
|
Catherine(Trina)Spear* | | | 董事被提名者 | | |
40
|
|
弗蘭克·K唐 | | | 董事 | | |
55
|
|
陶德仁 | | | 董事 | | |
47
|
|
Carrie Teffner* | | | 董事被提名者 | | |
57
|
|
Dennis J.(Chip)Wilson* | | | 董事被提名者 | | |
68
|
|
凌雄 * | | | 董事被提名者 | | |
55
|
|
姚建華* | | | 董事被提名者 | | |
63
|
|
| | |
發行前實益擁有的股份
|
| |
發行後實益擁有的股份
|
| ||||||||||||||||||
股東
|
| |
普通
個共享 |
| |
%
|
| |
普通
個共享 |
| |
%
|
| ||||||||||||
5%或更大股東: | | | | | | | | | | | | | | | | | | | | | | | | | |
安踏體育
有限(1) |
| | | | 215,405,704 | | | | | | 56.0% | | | | | | 215,405,704 | | | | | | 44.5% | | |
FountainVest Partners(2)
|
| | | | 61,407,041 | | | | | | 16.0% | | | | | | 61,407,041 | | | | | | 12.7% | | |
Anamered Investments Inc.(3)
|
| | | | 79,093,956 | | | | | | 20.6% | | | | | | 79,093,956 | | | | | | 16.3% | | |
騰訊控股控股有限公司(4)
|
| | | | 21,588,293 | | | | | | 5.6% | | | | | | 21,588,293 | | | | | | 4.5% | | |
高管、董事和董事提名人選:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
傑(詹姆斯)鄭
|
| | | | * | | | | | | * | | | | | | * | | | | | | * | | |
安德魯E·佩奇
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
邁克爾·豪格S?倫森
|
| | | | * | | | | | | * | | | | | | * | | | | | | * | | |
陳文昌(維克多)
|
| | | | * | | | | | | * | | | | | | * | | | | | | * | | |
斯圖爾特·C·哈塞爾登
|
| | | | * | | | | | | * | | | | | | * | | | | | | * | | |
佛朗哥·福利亞託
|
| | | | * | | | | | | * | | | | | | * | | | | | | * | | |
約瑟夫·杜迪
|
| | | | * | | | | | | * | | | | | | * | | | | | | * | | |
明衞壁
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
石鐘鼎
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
布魯諾·S@lzer
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
凱瑟琳(翠娜)長矛
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
弗蘭克·K·唐
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
德彥(丹尼斯)陶
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Carrie Teffner
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Dennis J.(奇普)威爾遜(3)
|
| | | | 79,093,956 | | | | | | 20.6% | | | | | | 79,093,956 | | | | | | 16.3% | | |
靈雄
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
姚建華
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
所有導演,董事提名
和高級管理人員為一組 (17人) |
| | | | 85,486,278 | | | | | | 22.2% | | | | | | 85,486,278 | | | | | | 17.6% | | |
|
特拉華州公司法
|
| |
開曼羣島公司法
|
|
|
合併和類似安排
|
| |||
| 根據特拉華州公司法,除某些例外情況外,公司所有或幾乎所有資產的合併、合併、出售、租賃或轉讓必須得到董事會和有權就此投票的大多數流通股的批准。在某些情況下,參與某些重大公司交易的特拉華州公司的股東有權獲得評估權,根據該權利,該股東可獲得現金,金額為該股東所持股份的公允價值(由法院確定),以代替該股東在該交易中將獲得的對價。《特拉華州公司法》還規定,母公司可通過董事會決議與其擁有每類股本至少90.0%的任何子公司合併,而無需該子公司的股東投票。在任何此類合併後,子公司的持不同意見的股東將擁有評估權。 | | |
《公司法》允許開曼羣島公司之間以及開曼羣島公司與非開曼羣島公司之間的合併和合並。
就此等目的而言,(A)“合併”指兩間或以上的組成公司合併,並將其業務、財產及法律責任歸屬其中一間公司,作為尚存的公司;及(B)“合併”指將兩間或以上的組成公司合併為一間綜合公司,並將該等公司的業務、財產及法律責任歸屬該綜合公司。為了進行這種合併或合併,每個組成公司的董事必須批准一份合併或合併的書面計劃,然後必須得到以下授權:(A)每個組成公司的股東的特別決議;以及(B)該組成公司的組織章程大綱和章程細則中規定的其他授權。該計劃必須連同關於合併或尚存公司的償付能力的聲明、每個組成公司的資產和負債清單以及向每個組成公司的成員和債權人提供合併或合併證書副本的承諾一併提交開曼羣島公司註冊處,合併或合併的通知將在《開曼羣島公報》上公佈。按照這些法定程序進行的合併或合併不需要法院批准。
|
|
| | | | 開曼羣島母公司與其一個或多個開曼羣島子公司之間的合併不需要該開曼羣島子公司股東的決議授權,除非該成員另有同意,否則合併計劃的副本將分發給該開曼羣島子公司的每一名成員。為此,如果一家公司持有的已發行股份加起來至少代表 ,則該公司是子公司的“母公司”。 | |
|
特拉華州公司法
|
| |
開曼羣島公司法
|
|
| | | |
子公司股東大會上90%(90%)的投票權。
除非開曼羣島的法院放棄這一要求,否則必須徵得對組成公司擁有固定或浮動擔保權益的每個持有人的同意。
除非在某些有限的情況下,開曼羣島組成公司的股東如對合並或合併持不同意見,則有權在反對合並或合併時獲得支付其股份的公平價值(如雙方未達成協議,則由開曼羣島法院裁定),但持不同意見的股東須嚴格遵守《公司法》規定的程序。持不同政見者權利的行使將阻止持不同意見的股東行使他或她本來可能憑藉持有股份而有權享有的任何其他權利,但以合併或合併無效或非法為由尋求救濟的權利除外。
除與合併和合並有關的法定規定外,《公司法》還載有以安排計劃的方式便利公司重組和合並的法定規定,但條件是,該安排鬚獲得將與之達成安排的成員或成員類別(視屬何情況而定)價值的75%或將與其達成安排的每一類別債權人的多數批准,並且這些債權人還必須代表每一此類債權人(視屬何情況而定)價值的75%。親自或委託代表出席為此目的召開的一個或多個會議並進行表決。會議的召開和隨後的安排必須得到開曼羣島大法院的批准。雖然持不同意見的股東有權向法院表達不應批准交易的觀點,但如果法院確定以下情況,預計法院將批准該安排:
•
關於所需多數票的法定規定已得到滿足;
•
股東在有關會議上得到了公平的代表,法定多數人真誠行事,沒有少數人的脅迫,以促進與該類別的利益背道而馳的利益;
|
|
|
特拉華州公司法
|
| |
開曼羣島公司法
|
|
| | | |
•
該安排可由該類別的聰明人和誠實的人就其利益行事而合理地批准;以及
•
根據《公司法》的其他條款,這種安排不會受到更恰當的制裁。
《公司法》還包含強制收購的法定權力,這可能有助於在收購要約時“排擠”持不同意見的少數股東。當收購要約在四個月內被90%受影響股份的持有人提出並接受時,要約人可以在該四個月期限屆滿後的兩個月內要求剩餘股份的持有人按要約條款將該等股份轉讓給要約人。可以向開曼羣島大法院提出異議,但在已如此批准的要約中,這不太可能成功,除非有欺詐、惡意或串通的證據。
如果按照上述法定程序批准和批准通過安排方案進行的安排和重組,或者如果按照上述法定程序提出並接受收購要約,持不同意見的股東將沒有類似於評估權的權利,但收購要約的反對者可以向開曼羣島大法院申請開曼羣島大法院擁有廣泛酌情權的各種命令,否則這些命令通常可以提供給特拉華州公司的持不同意見的股東,提供接受現金支付司法確定的股票價值的權利。
《公司法》還載有法定條款,規定一家公司可向開曼羣島大法院提出請求,要求任命一名重組官員,理由是:(A)該公司無法或很可能無法償還《公司法》第93條所指的債務;以及(B)該公司打算根據《公司法》、外國法律或以雙方同意的重組的方式向其債權人(或其類別)提出妥協或安排。請願書可以由公司的董事提出,沒有成員的決議,也沒有在組織章程大綱和章程細則中明示的權力。開曼羣島法院在審理此類請願書時,除其他事項外,可能會提出
|
|
|
特拉華州公司法
|
| |
開曼羣島公司法
|
|
| | | | 命令任命一名重組官員或作出法院認為合適的任何其他命令。 | |
|
股東訴訟
|
| |||
| 特拉華州公司的股東通常可以提起集體訴訟和派生訴訟,原因包括違反受託責任、公司浪費和未根據適用法律採取的行動。在此類訴訟中,法院有權允許勝訴方追回與此類訴訟有關的律師費。 | | |
原則上,我們通常是適當的原告,作為一般規則,派生訴訟不能由小股東提起。然而,根據在開曼羣島極有可能具有説服力的英國當局,可以預期開曼羣島法院將遵循和適用普通法原則(即福斯訴哈博特案及其例外情況中的規則),以便允許非控股股東以公司的名義開始對其提起集體訴訟或衍生訴訟,在下列情況下挑戰訴訟:
•
公司的行為或提議的行為非法或越權;
•
被投訴的行為雖然沒有越權,但只有在獲得超過實際獲得的票數的授權時,才能正式生效;以及
•
那些控制公司的人是在對少數人實施欺詐。
如果股東的個人權利已經或即將受到侵犯,該股東可以直接對我們提起訴訟。我們第二次修訂和重述的組織章程大綱和章程細則包含一項條款,根據該條款,我們的股東放棄他們個人和代表我們對任何董事提出的任何索賠或訴訟權利,這些索賠或訴訟權利與董事在履行其在公司或代表公司的職責時的任何行為或未能採取行動有關,但就董事的任何欺詐、故意違約或不誠實行為除外。
|
|
|
董事會股東投票和管理層薪酬
|
| |||
| 根據《特拉華州公司法》,董事會有權確定董事的薪酬,除非公司註冊證書或章程另有限制。 | | | 根據本公司經修訂及重述的第二份組織章程大綱及章程細則,董事的酬金由董事會不時釐定。 | |
|
董事會續簽年度投票
|
| |||
| 除非以書面同意選舉董事以代替年度會議,否則在股東年度會議上選舉董事的日期和時間由 指定的日期和時間進行,或按 規定的方式進行 | | | 董事應根據我們第二次修訂和重述的組織章程大綱和章程細則選舉或任命。以我們第二次修訂和重述的備忘錄為準 | |
|
特拉華州公司法
|
| |
開曼羣島公司法
|
|
| 附則。連任是有可能的。分類廣告牌是允許的。 | | | 根據公司章程及公司法,股東可透過普通決議案推選任何人士出任董事成員,以填補臨時空缺或加入現有董事會。董事會有權不時及隨時委任任何人士為董事,以填補董事會臨時空缺或加入現有董事會,但須受本公司遵守有關證券交易所規則及規例所規定的董事提名程序所規限,除非董事會決意遵循任何可用的例外或豁免。 | |
|
董事和高管的賠償和責任限制
|
| |||
|
《特拉華州一般公司法》規定,公司註冊證書可包含免除或限制公司董事或高級管理人員(但不包括其他控制人)因違反董事受託責任而承擔的個人賠償責任的條款,但公司註冊證書中的任何條款不得免除或限制以下責任:
•
董事或高級管理人員違反董事對公司或其股東的忠誠義務;
•
董事或官員因不誠實信用或涉及故意不當行為或明知違法的行為或不作為而被追究責任;
•
非法支付股息或非法購買、贖回股份的法定責任董事;
•
董事獲取不正當利益的任何交易的負責人或官員;或
•
由公司提起或以公司名義提起的任何訴訟中的高級人員。
特拉華州公司可以賠償任何人
因該人是或曾經是董事或高級管理人員而受到威脅成為任何訴訟(公司或代表公司提起的訴訟除外)的當事人,如果該人是或曾經是董事或高級管理人員,則應承擔與該訴訟相關的責任,如果該董事或高級管理人員真誠行事,並以合理相信符合或不反對公司的最大利益的方式行事;對於任何刑事訴訟或訴訟,該董事或高級官員沒有合理理由相信其行為非法。
|
| |
開曼羣島法律不限制公司的組織章程大綱和章程細則對高級管理人員和董事作出賠償的程度,除非開曼羣島法院認為任何這類規定與公共政策相違背,例如就民事欺詐或犯罪後果提供賠償。本公司第二次修訂及重述的組織章程大綱及組織章程細則規定,本公司將賠償本公司董事及高級職員及其遺產代理人因本公司業務或事務的處理(包括任何判斷失誤)或在執行或履行其職責、權力、權力或酌情決定權時所招致或蒙受的一切訴訟、法律程序、費用、費用、開支、損失、損害或法律責任,但因該等人士的不誠實、故意失責或欺詐行為除外,包括在不損害前述條文的一般性的原則下,董事或該高管在開曼羣島或其他地方的任何法院就涉及本公司或其事務的任何民事訴訟進行抗辯(無論是否成功)而招致的損失或責任。
此外,我們打算與我們的董事和高管簽訂賠償協議,為這些人提供超出我們第二次修訂和重述的組織章程大綱和章程所規定的額外賠償。
就根據證券法產生的責任可能允許我們的董事、高級管理人員或根據上述條款控制我們的人士進行賠償的情況下,我們已被告知,在美國證券交易委員會的意見中,該等
|
|
|
特拉華州公司法
|
| |
開曼羣島公司法
|
|
|
除非法院下令,否則任何上述賠償必須以董事或官員是否符合適用的行為標準為條件:
•
非訴訟當事人的董事以多數票通過,即使不到法定人數;
•
由合格董事的多數票指定的董事委員會,即使不到法定人數;
•
如果沒有符合資格的董事,或如果符合資格的董事有此指示,則由獨立法律顧問在書面意見中提供;或
•
股東。
此外,在與董事或高級職員被判決對公司負有法律責任的任何訴訟中,特拉華州公司不得對該董事或高級職員進行彌償,除非且僅在以下情況下:法院裁定,儘管責任已判決,但考慮到案件的所有情況,董事或高級職員有權公平合理地獲得彌償,以支付法院認為適當的費用。
|
| | 賠償違反《證券法》中規定的公共政策,因此無法強制執行。 | |
|
董事的受託責任
|
| |||
|
特拉華州公司的董事對公司及其股東負有受託責任。這項職責有兩個組成部分:
•
注意義務;以及
•
忠誠的義務。
注意義務要求董事以誠實信用的態度行事,具有通常謹慎的人在類似情況下會採取的謹慎態度。根據這一義務,董事必須告知他或她自己,並向股東披露關於重大交易的所有合理可用的重大信息。
忠誠義務要求董事以他或她合理地認為最符合公司利益的方式行事。他或她不得利用他或她的公司職位謀取私利。這一義務禁止董事進行自我交易,並要求公司及其股東的最佳利益優先於董事、高管或控股股東擁有的、一般股東未分享的任何權益。通常,
的操作
|
| | 根據開曼羣島法律,開曼羣島公司的董事是公司的受信人,因此被認為對公司負有以下責任-本着公司的最佳利益真誠行事的責任,不以董事身份謀取個人利益的責任(除非公司允許他這樣做),不使自己處於公司利益與他的個人利益或他對第三方的責任相沖突的境地的責任,以及為該等權力的預期目的行使權力的責任。開曼羣島公司的董事對公司負有以技能和謹慎行事的責任。以往的做法是,董事在履行其職責時,無須表現出比合理地預期一個具備相同知識和經驗的人所具備的技能更高的技能。不過,英國和英聯邦法院在所需技能和謹慎方面已逐步採用客觀標準,開曼羣島很可能遵循這些規定。 | |
|
特拉華州公司法
|
| |
開曼羣島公司法
|
|
| 董事會的決定被推定為是在知情的基礎上,本着誠信,並誠實地相信所採取的行動符合公司的最佳利益。但是,這一推定可以被違反信託義務的證據所推翻。如果董事就某項交易提出此類證據,董事必須證明該交易在程序上是公平的,而且該交易對公司具有公平價值。 | | | | |
|
股東通過書面同意採取行動
|
| |||
| 特拉華州公司可以在其註冊證書中取消股東書面同意的權利。 | | | 開曼羣島法律允許我們取消股東以書面同意方式行事的權利,而我們的第二次經修訂及重列的組織章程大綱及細則規定,任何須於或獲準於任何股東大會上採取的行動,可於根據我們的第二次經修訂及重列的組織章程大綱及細則妥為通知及召開的股東大會上經股東投票後採取,而不得采取經股東書面同意,不召開股東大會。 | |
|
股東提案
|
| |||
| 特拉華州公司的股東有權在年度股東大會上提出任何提案,只要該提案符合管理文件中的通知規定。特別會議可以由董事會或管理文件授權的任何其他人召集,但股東不得召集特別會議。 | | | 公司法只賦予股東有限的權利要求召開股東大會,而並無賦予股東任何權利在股東大會上提出任何建議。但是,這些權利可以在公司的組織章程大綱和章程細則中規定。我們的第二份經修訂及重列的組織章程大綱及細則規定,在任何一名或多名持有本公司已發行及流通股份所附帶並有權於股東大會上投票的全部投票權合共不少於三分之一的股份的股東提出要求時,我們的董事會將召開股東特別大會,並將如此要求的決議案於該大會上投票。然而,我們的第二次經修訂及重列的組織章程大綱及細則並無賦予股東任何權利可於並非由該等股東召開的股東周年大會或股東特別大會上提呈任何建議。 | |
|
累積投票
|
| |||
| 根據特拉華州普通公司法,除非公司的 | | | 開曼羣島法律並無禁止累積投票,但我們的第二次修訂及重述備忘錄 | |
|
特拉華州公司法
|
| |
開曼羣島公司法
|
|
| 公司提供的。 | | | 公司章程沒有規定累積投票。因此,我們的股東在這個問題上得到的保護或權利並不比特拉華州公司的股東少。 | |
|
刪除董事
|
| |||
| 有分類董事會的特拉華州公司只能在有權投票的大多數流通股批准的情況下才能被除名,除非公司註冊證書另有規定。 | | | 根據本公司經修訂及重述的第二份組織章程大綱及章程細則,在受其中所載若干限制的規限下,董事可由本公司股東以普通決議案罷免,不論是否有理由。委任董事的條件可以是董事在下一屆或下一屆股東周年大會或在任何特定事件或公司與董事之間的書面協議(如有)指定的期間後自動退任;但如無明文規定,則不隱含該等條款。根據本行經修訂及重述的第二份組織章程大綱及章程細則,董事的職位須於下列情況下空出:(一)董事破產或收到針對他的接管令,或暫停付款或與債權人和解;(二)被發現或變得精神不健全或死亡;(三)以書面通知公司辭去職位;(四)未經本公司董事會特別許可,連續缺席三次董事會會議,董事會議決罷免其職位;(五)法律禁止董事或;(Vi)根據開曼羣島的法律或我們第二次修訂和重述的組織章程大綱和章程細則的任何其他規定被免職。 | |
|
與感興趣的股東的交易
|
| |||
| | | 開曼羣島法律沒有類似的法規。因此,我們不能利用特拉華州商業合併法規提供的保護類型。然而,儘管開曼羣島法律不規範公司與其大股東之間的交易,但它確實規定,董事會有責任確保這些交易是真誠地進行的,符合公司的最佳利益,而不是對少數股東構成欺詐。 | | |
|
解散;結束
|
| |||
| 除非特拉華州一家公司的董事會批准解散的提議,否則 | | | 根據開曼羣島的法律,一家公司可以通過法院的任何一項命令進行清盤 | |
|
特拉華州公司法
|
| |
開曼羣島公司法
|
|
| 解散必須得到持有公司總投票權100.0%的股東的批准。只有由董事會發起解散,才能獲得公司流通股的簡單多數批准。特拉華州的法律允許特拉華州的公司在其公司註冊證書中包括與董事會發起的解散有關的絕對多數投票要求。 | | | 開曼羣島或通過其成員的特別決議,或如果公司以普通決議決議因其無法償還債務而清盤。法院有權在若干特定情況下下令清盤,包括法院認為這樣做是公正和公平的。 | |
|
股權變更
|
| |||
| 除公司註冊證書另有規定外,特拉華州公司可在獲得該類別流通股的多數批准後,變更該類別股票的權利。 | | | 根據我們第二次修訂和重述的公司章程,如果股本被分成多個類別的股份,任何類別的權利只能在獲得該類別股份三分之二的持有人的書面同意或在該類別股份持有人的單獨會議上通過的特別決議的批准下才能改變。 | |
|
管理文件修訂
|
| |||
| 除公司註冊證書另有規定外,特拉華州公司的管理文件可在有權投票的流通股的多數批准下進行修改。 | | | 根據開曼羣島法律,我們的第二個修訂和重述的組織章程大綱和章程細則只能在我們股東的特別決議下進行修訂。 | |
|
賬簿和記錄檢查
|
| |||
| 特拉華州公司的股東在經宣誓提出書面要求並説明其目的後,有權在正常營業時間內為任何正當目的進行檢查,並獲得股東名單(S)的副本以及公司及其子公司的其他賬簿和記錄(如果有),只要公司可以獲得這些子公司的賬簿和記錄。 | | | 根據開曼羣島法律,我們普通股的持有者無權查閲或獲取我們的股東名單或公司記錄的副本。然而,我們第二次修訂和重述的組織章程大綱和章程細則規定,我們的股東有權免費查閲我們的股東登記冊,並獲得我們的年度經審計財務報表。請參閲“在哪裏可以找到更多信息”。 | |
|
股息支付
|
| |||
|
董事會可以在沒有股東批准的情況下批准分紅。在符合其公司註冊證書所載任何限制的情況下,董事會可宣佈並支付其股本股份的股息:
•
超出其盈餘,或
•
如果沒有這種盈餘,則從宣佈股息的會計年度和/或上一會計年度的淨利潤中扣除。
需要股東批准才能授權
|
| | 我們普通股的持有者有權獲得我們董事會可能宣佈的股息。我們第二次修訂和重述的公司章程大綱和章程細則規定,股息可以宣佈,並從我們公司合法可用的資金中支付。根據開曼羣島的法律,我們公司可以從利潤或股票溢價賬户中支付股息;但在任何情況下,如果這會導致我們公司的股票溢價,我們公司都不能從股票溢價中支付股息 | |
|
特拉華州公司法
|
| |
開曼羣島公司法
|
|
| 超過章程規定的股本。董事可以在未經股東批准的情況下發行授權股份。 | | | 在正常業務過程中無法償還到期債務的。 | |
|
創建和發行新股
|
| |||
| 所有股份的設立都需要董事會根據公司公司註冊證書的規定明確賦予董事會的權力通過一項或多項決議。 | | |
我們的第二次修訂和重述的組織章程大綱和章程授權我們的董事會根據董事會的決定不時增發普通股,但以可用的授權但未發行的股份為限。
我們第二次修訂和重述的組織章程大綱和章程還授權我們的董事會不時設立一個或多個優先股系列,並就任何優先股系列確定該系列的條款和權利,其中包括:
•
該系列的名稱;
•
該系列的股份數量;
•
股息權、股息率、轉換權和投票權;以及
•
贖回和清算優先權的權利和條款。
我們的董事會可以在股東不採取行動的情況下發行優先股,但以可獲得的授權但未發行的股份為限。發行該等股份可能會攤薄普通股持有人的投票權。
|
|
承銷商
|
| |
數量:
普通 個共享 |
| |||
高盛有限責任公司
|
| |
|
| |||
美國銀行證券公司
|
| | | | | | |
摩根大通證券有限責任公司
|
| | | | | | |
摩根士丹利股份有限公司
|
| | |||||
花旗全球市場公司
|
| | | | | | |
瑞銀證券有限責任公司
|
| | | | | | |
羅伯特·W·貝爾德公司
|
| | |||||
法國巴黎銀行證券公司
|
| | | | | | |
中金公司香港證券有限公司
|
| | | | | | |
里昂證券有限公司。
|
| | | | | | |
Evercore Group L.L.C.
|
| | | | | | |
Cowen and Company,LLC
|
| | | | | | |
富國證券有限責任公司
|
| | | | | | |
德意志銀行證券公司
|
| | | | | | |
滙豐證券(美國)有限公司
|
| | | | | | |
Blaylock Van,LLC
|
| | | | | | |
德雷克塞爾·漢密爾頓有限責任公司
|
| | | | | | |
Loop Capital Markets LLC
|
| | | | | | |
塞繆爾·A·拉米雷斯公司
|
| | | | | | |
Siebert Williams Shank&Co.,LLC
|
| | | | | | |
Tigress Financial Partners
|
| | | | | | |
合計
|
| | | | 100,000,000 | | |
| | |
不鍛鍊
|
| |
全面鍛鍊
|
| ||||||
每股普通股
|
| | | $ | | | | | $ | | | ||
合計
|
| | | $ | | | | | $ | | | |
費用
|
| |
金額
|
| |||
美國證券交易委員會註冊費
|
| | | $ | 305,532 | | |
紐交所上市費
|
| | | | 295,000 | | |
FINRA備案費
|
| | | | 225,500 | | |
印刷費和雕刻費
|
| | | | 200,000 | | |
律師費和開支
|
| | | | 7,000,000 | | |
轉會代理費和註冊費
|
| | | | 5,500 | | |
會計費和費用
|
| | | | 10,000,000 | | |
雜項成本
|
| | | | 21,968,468 | | |
合計
|
| | | $ | 40,000,000 | | |
|
截至2023年9月30日及2022年9月30日以及截至2023年9月30日及2022年9月30日止九個月的未經審核簡明綜合中期財務報表-Amer Sports,Inc.
|
| | | | | | |
|
未經審核簡明綜合中期虧損及其他全面收益及虧損報表
|
| | | | F-3 | | |
|
未經審計的簡明綜合中期財務狀況表
|
| | | | F-4 | | |
|
未經審計的簡明綜合中期現金流量表
|
| | | | F-5 | | |
|
未經審核簡明合併中期股東權益變動表(虧損)
|
| | | | F-6 | | |
|
未經審核簡明綜合中期財務報表附註
|
| | | | F-7 | | |
|
截至2022年12月31日、2021年12月31日及
二零二一年一月一日及截至二零二二年十二月三十一日、二零二一年十二月三十一日及二零二一年十二月三十一日止年度, 2020-Amer Sports,Inc. |
| | | | | | |
|
獨立註冊會計師事務所報告
|
| | | | F-27 | | |
|
綜合虧損及其他全面收益及虧損報表
|
| | | | F-29 | | |
|
合併財務狀況表
|
| | | | F-30 | | |
|
現金流量表合併報表
|
| | | | F-31 | | |
|
合併股東權益變動(虧損)
|
| | | | F-32 | | |
|
合併財務報表附註
|
| | | | F-33 | | |
| 住所: | | | 開曼羣島 | |
| 地址: | | |
哈欽斯大道板球廣場
信箱2681 大開曼羣島KY1-1111 開曼羣島 |
|
| 實體註冊號: | | | 358866 | |
| | | | | |
截至的三個月
9月30日 |
| |
截至9個月的時間
9月30日 |
| ||||||||||||||||||
百萬美元(不包括每股虧損信息)
|
| |
備註
|
| |
2023
|
| |
2022
|
| |
2023
|
| |
2022
|
| ||||||||||||
繼續運營 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
收入
|
| |
4
|
| | | | 1,146.3 | | | | | | 847.4 | | | | | | 3,053.4 | | | | | | 2,350.1 | | |
銷貨成本
|
| | | | | | | -564.9 | | | | | | -415.2 | | | | | | -1,460.5 | | | | | | -1,188.5 | | |
毛利
|
| | | | | | | 581.4 | | | | | | 432.2 | | | | | | 1,592.9 | | | | | | 1,161.6 | | |
銷售和營銷費用
|
| | | | | | | -334.2 | | | | | | -263.6 | | | | | | -956.8 | | | | | | -754.3 | | |
行政和其他費用
|
| | | | | | | -147.1 | | | | | | -100.5 | | | | | | -392.2 | | | | | | -299.8 | | |
減值損失
|
| | | | | | | 2.9 | | | | | | 2.7 | | | | | | -4.6 | | | | | | -0.9 | | |
其他營業收入
|
| | | | | | | 1.7 | | | | | | -0.5 | | | | | | 3.3 | | | | | | 2.2 | | |
營業利潤
|
| | | | | | | 104.7 | | | | | | 70.3 | | | | | | 242.6 | | | | | | 108.7 | | |
財務收入
|
| | | | | | | 1.4 | | | | | | 0.6 | | | | | | 4.5 | | | | | | 2.1 | | |
財務成本
|
| | | | | | | -109.4 | | | | | | -55.6 | | | | | | -296.6 | | | | | | -168.5 | | |
淨財務成本
|
| |
7
|
| | | | -108.0 | | | | | | -55.0 | | | | | | -292.1 | | | | | | -166.4 | | |
税前虧損(利潤)
|
| | | | | | | -3.3 | | | | | | 15.3 | | | | | | -49.5 | | | | | | -57.7 | | |
所得税費用
|
| |
8
|
| | | | -32.6 | | | | | | -17.0 | | | | | | -64.4 | | | | | | -24.9 | | |
持續運營虧損
|
| | | | | | | -35.9 | | | | | | -1.7 | | | | | | -113.9 | | | | | | -82.6 | | |
非持續經營虧損,税後淨額
|
| |
18
|
| | | | — | | | | | | -0.5 | | | | | | — | | | | | | -21.8 | | |
淨虧損
|
| | | | | | | -35.9 | | | | | | -2.3 | | | | | | -113.9 | | | | | | -104.4 | | |
虧損原因: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
公司股權持有人
|
| | | | | | | -37.7 | | | | | | -2.3 | | | | | | -115.6 | | | | | | -104.4 | | |
非控股權益
|
| | | | | | | 1.8 | | | | | | — | | | | | | 1.7 | | | | | | — | | |
每股虧損
|
| |
19
|
| | | | | | | | | | | | | | | | | | | | | | | | |
每股基本虧損(持續運營)
|
| | | | | | | -0.31 | | | | | | -0.01 | | | | | | -0.99 | | | | | | -0.72 | | |
每股攤薄虧損(持續運營)
|
| | | | | | | -0.31 | | | | | | -0.01 | | | | | | -0.99 | | | | | | -0.72 | | |
每股基本虧損(停產)
|
| | | | | | | — | | | | | | 0.00 | | | | | | — | | | | | | -0.19 | | |
每股攤薄虧損(停產)
|
| | | | | | | — | | | | | | 0.00 | | | | | | — | | | | | | -0.19 | | |
每股基本虧損總額
|
| | | | | | | -0.31 | | | | | | -0.01 | | | | | | -0.99 | | | | | | -0.91 | | |
每股攤薄虧損總額
|
| | | | | | | -0.31 | | | | | | -0.01 | | | | | | -0.99 | | | | | | -0.91 | | |
淨虧損
|
| | | | | | | -35.9 | | | | | | -2.3 | | | | | | -113.9 | | | | | | -104.4 | | |
其他綜合損益(OCI) | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
不會重新分類為損益的項目 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
離職後福利計劃的重新衡量效果
|
| | | | | | | -2.1 | | | | | | -3.9 | | | | | | -8.2 | | | | | | 7.1 | | |
與重計量影響相關的所得税
|
| | | | | | | 0.3 | | | | | | 0.9 | | | | | | 2.0 | | | | | | -1.1 | | |
通過保監處減記其他投資
|
| | | | | | | — | | | | | | -5.1 | | | | | | — | | | | | | -5.1 | | |
隨後可能重新分類為損益的項目 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
翻譯差異
|
| | | | | | | 89.8 | | | | | | 173.1 | | | | | | 18.6 | | | | | | 420.0 | | |
現金流對衝
|
| | | | | | | 17.0 | | | | | | 22.6 | | | | | | 20.2 | | | | | | 40.9 | | |
與現金流對衝相關的所得税
|
| | | | | | | -3.4 | | | | | | -4.5 | | | | | | -4.0 | | | | | | -8.2 | | |
其他綜合收益(虧損),税後淨額
|
| | | | | | | 101.6 | | | | | | 183.1 | | | | | | 28.6 | | | | | | 453.6 | | |
綜合收益(虧損)合計
|
| | | | | | | 65.7 | | | | | | 180.8 | | | | | | -85.2 | | | | | | 349.2 | | |
可歸因於的綜合收益(虧損)總額: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
公司股權持有人
|
| | | | | | | 63.9 | | | | | | 180.8 | | | | | | -86.9 | | | | | | 349.2 | | |
非控股權益
|
| | | | | | | 1.8 | | | | | | — | | | | | | 1.7 | | | | | | — | | |
百萬美元
|
| |
備註
|
| |
9月30日
2023 |
| |
12月31日
2022 |
| ||||||
資產 | | | | | | | | | | | | | | | | |
非流動資產 | | | | | | | | | | | | | | | | |
無形資產
|
| |
9
|
| | | | 2,710.7 | | | | | | 2,755.9 | | |
商譽
|
| |
9
|
| | | | 2,237.5 | | | | | | 2,242.4 | | |
財產、廠房和設備
|
| |
10
|
| | | | 388.6 | | | | | | 361.9 | | |
使用權資產
|
| |
10
|
| | | | 262.5 | | | | | | 183.6 | | |
非流動金融資產
|
| | | | | | | 8.8 | | | | | | 8.9 | | |
其他非流動資產
|
| | | | | | | 69.3 | | | | | | 61.0 | | |
遞延納税資產
|
| | | | | | | 109.6 | | | | | | 108.7 | | |
非流動資產總額
|
| | | | | | | 5,786.9 | | | | | | 5,722.4 | | |
流動資產 | | | | | | | | | | | | | | | | |
庫存
|
| |
11
|
| | | | 1,197.5 | | | | | | 912.5 | | |
應收賬款淨額
|
| | | | | | | 654.5 | | | | | | 658.7 | | |
關聯方應收款
|
| |
16
|
| | | | 17.3 | | | | | | 16.7 | | |
預付費用和其他應收款項
|
| | | | | | | 201.5 | | | | | | 173.3 | | |
本期税收資產
|
| | | | | | | 5.1 | | | | | | 9.5 | | |
現金和現金等價物
|
| | | | | | | 284.2 | | | | | | 402.0 | | |
流動資產總額
|
| | | | | | | 2,360.1 | | | | | | 2,172.7 | | |
總資產
|
| | | | | | | 8,147.0 | | | | | | 7,895.1 | | |
股東權益(虧損)和負債
股權(赤字) |
| | | | | | | | | | | |||||
股本
|
| |
12
|
| | | | 642.2 | | | | | | 642.2 | | |
儲量
|
| |
12
|
| | | | 13.1 | | | | | | -3.1 | | |
累計赤字及其他
|
| |
12
|
| | | | -651.8 | | | | | | -713.0 | | |
歸屬於母公司股權持有人的權益(虧損)
|
| | | | | | | 3.5 | | | | | | -73.9 | | |
非控股權益
|
| | | | | | | 5.3 | | | | | | — | | |
總股權(赤字)
|
| | | | | | | 8.8 | | | | | | -73.9 | | |
負債 | | | | | | | | | | | | | | | | |
長期負債 | | | | | | | | | | | | | | | | |
租賃負債
|
| |
13
|
| | | | 185.0 | | | | | | 133.0 | | |
金融機構貸款
|
| |
13
|
| | | | 1,784.9 | | | | | | 1,792.2 | | |
關聯方借款
|
| |
13, 16
|
| | | | 4,012.8 | | | | | | 4,039.0 | | |
固定福利養老金負債
|
| |
5
|
| | | | 23.0 | | | | | | 31.8 | | |
其他負債
|
| | | | | | | 15.6 | | | | | | 11.9 | | |
規定
|
| |
14
|
| | | | 4.9 | | | | | | 5.6 | | |
長期税務負債
|
| | | | | | | 28.2 | | | | | | 20.8 | | |
遞延納税義務
|
| | | | | | | 648.8 | | | | | | 655.3 | | |
長期負債總額
|
| | | | | | | 6,703.2 | | | | | | 6,689.6 | | |
流動負債 | | | | | | | | | | | | | | | | |
承擔責任
|
| |
13
|
| | | | 381.9 | | | | | | 208.3 | | |
租賃負債
|
| |
13
|
| | | | 74.4 | | | | | | 63.5 | | |
應付賬款
|
| | | | | | | 389.4 | | | | | | 435.6 | | |
其他負債
|
| | | | | | | 526.7 | | | | | | 498.8 | | |
規定
|
| |
14
|
| | | | 29.6 | | | | | | 32.2 | | |
本期税務負債
|
| | | | | | | 33.0 | | | | | | 41.0 | | |
流動負債總額
|
| | | | | | | 1,435.0 | | | | | | 1,279.4 | | |
總負債
|
| | | | | | | 8,138.2 | | | | | | 7,969.0 | | |
股東權益(虧損)和負債合計
|
| | | | | | | 8,147.0 | | | | | | 7,895.1 | | |
| | | | | |
截至9個月的時間
9月30日 |
| |||||||||
百萬美元
|
| |
備註
|
| |
2023
|
| |
2022
|
| ||||||
經營活動淨現金流 | | | | | | | | | | | | | | | | |
淨虧損
|
| | | | | | | -113.9 | | | | | | -104.4 | | |
調整: | | | | | | | | | | | | | | | | |
折舊及攤銷
|
| | | | | | | 158.5 | | | | | | 147.7 | | |
持續運營的減值損失
|
| | | | | | | 4.6 | | | | | | 0.9 | | |
(收益)/出售停產業務的虧損
|
| |
18
|
| | | | — | | | | | | 0.7 | | |
其他非現金估值(收益)/虧損
|
| | | | | | | 11.0 | | | | | | 7.1 | | |
財務費用淨額
|
| | | | | | | 292.1 | | | | | | 166.4 | | |
所得税費用
|
| | | | | | | 64.4 | | | | | | 24.9 | | |
中的更改: | | | | | | | | | | | | | | | | |
庫存
|
| | | | | | | -309.9 | | | | | | -338.3 | | |
貿易應收賬款
|
| | | | | | | -1.9 | | | | | | 6.6 | | |
其他當期應收賬款
|
| | | | | | | -7.0 | | | | | | -39.4 | | |
應付賬款
|
| | | | | | | -41.9 | | | | | | 162.7 | | |
其他負債
|
| | | | | | | 13.8 | | | | | | -51.4 | | |
經營活動產生的現金
|
| | | | | | | 69.8 | | | | | | -16.4 | | |
已支付利息
|
| | | | | | | -111.4 | | | | | | -107.2 | | |
收到利息
|
| | | | | | | 4.8 | | | | | | 1.9 | | |
繳納所得税
|
| | | | | | | -69.3 | | | | | | -58.1 | | |
經營活動中/來自經營活動的淨現金流合計
|
| | | | | | | -106.1 | | | | | | -179.7 | | |
投資活動的淨現金流 | | | | | | | | | | | | | | | | |
處置停產業務,扣除處置的現金後的淨額
|
| |
18
|
| | | | — | | | | | | 20.3 | | |
購置房產、廠房和設備
|
| | | | | | | -82.9 | | | | | | -43.1 | | |
無形資產收購
|
| | | | | | | -7.1 | | | | | | -31.6 | | |
出售房產、廠房和設備的收益
|
| | | | | | | 0.4 | | | | | | 0.0 | | |
收購非流動金融資產
|
| | | | | | | — | | | | | | -19.4 | | |
使用權資產收購
|
| | | | | | | -6.1 | | | | | | -8.6 | | |
投資活動的淨現金流(用於)/來自投資活動的淨現金流量
|
| | | | | | | -95.6 | | | | | | -82.4 | | |
融資活動的現金流量淨額 | | | | | | | | | | | | | | | | |
金融機構短期借款收益
|
| | | | | | | 807.9 | | | | | | 189.5 | | |
償還金融機構短期借款的情況
|
| | | | | | | -627.9 | | | | | | -35.0 | | |
關聯方長期借款收益
|
| | | | | | | 0.0 | | | | | | 11.7 | | |
支付租賃債務
|
| | | | | | | -57.0 | | | | | | -54.1 | | |
其他融資項目*
|
| | | | | | | -25.6 | | | | | | -64.3 | | |
融資活動所產生/(用於)的淨現金流量
|
| | | | | | | 97.3 | | | | | | 47.8 | | |
現金及現金等價物變動
|
| | | | | | | -104.4 | | | | | | -214.3 | | |
現金和現金等價物 | | | | | | | | | | | | | | | | |
期末現金及現金等價物
|
| | | | | | | 284.2 | | | | | | 279.6 | | |
翻譯差異
|
| | | | | | | -13.4 | | | | | | -73.7 | | |
期初現金和現金等價物
|
| | | | | | | 402.0 | | | | | | 567.6 | | |
現金及現金等價物變動
|
| | | | | | | -104.4 | | | | | | -214.3 | | |
| | |
母公司股權持有人應佔權益
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||
百萬美元
|
| |
共享
大寫 |
| |
現金流
對衝 預留 |
| | |
翻譯
差異 |
| |
重新測量
|
| |
其他
儲備金 |
| |
累計
赤字 |
| | |
累計
赤字和其他 |
| | |
非
控制 興趣 |
| | |
合計
|
| |||||||||||||||||||||||||||
2022年1月1日餘額
|
| | | | 640.4 | | | | | | 6.2 | | | | | |
|
-38.3
|
| | | |
|
25.9
|
| | | | | — | | | | |
|
-596.2
|
| | | | | | -608.6 | | | | | | | — | | | | | | | 38.0 | | |
其他綜合收益: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
翻譯差異
|
| | | | — | | | | | | — | | | | | |
|
420.0
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | | | | 420.0 | | | | | | | — | | | | | | | 420.0 | | |
就業後福利計劃的重新測量效果
|
| | | | — | | | | | | — | | | | | |
|
—
|
| | | |
|
7.1
|
| | | |
|
—
|
| | | |
|
—
|
| | | | | | 7.1 | | | | | | | — | | | | | | | 7.1 | | |
現金流對衝
|
| | | | — | | | | | | 40.9 | | | | | | | — | | | | | | — | | | | |
|
—
|
| | | | | — | | | | | | | — | | | | | | | — | | | | | | | 40.9 | | |
與OCI相關的所得税
|
| | | | — | | | | | | -8.2 | | | | | | | — | | | | |
|
-1.1
|
| | | |
|
—
|
| | | | | — | | | | | | | -1.1 | | | | | | | — | | | | | | | -9.3 | | |
通過OCI減記其他投資
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | |
|
-5.1
|
| | | |
|
—
|
| | | | | | -5.1 | | | | | | | — | | | | | | | -5.1 | | |
本期虧損
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | |
|
—
|
| | | |
|
-104.4
|
| | | | | | -104.4 | | | | | | | — | | | | | | | -104.4 | | |
其他綜合收益,扣除税
|
| | | | — | | | | | | 32.7 | | | | | |
|
420.0
|
| | | |
|
6.0
|
| | | |
|
-5.1
|
| | | |
|
-104.4
|
| | | | | | 316.5 | | | | | | | — | | | | | | | 349.2 | | |
與所有者的交易: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
資本增加
|
| | | | 1.8 | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | 1.8 | | |
2022年9月30日餘額
|
| | | | 642.2 | | | | | | 38.9 | | | | | |
|
381.7
|
| | | |
|
31.9
|
| | | |
|
-5.1
|
| | | |
|
-700.6
|
| | | | | | -292.1 | | | | | | | — | | | | | | | 389.0 | | |
2023年1月1日餘額
|
| | | | 642.2 | | | | | | -3.1 | | | | | |
|
109.8
|
| | | |
|
37.0
|
| | | |
|
-10.9
|
| | | |
|
-848.9
|
| | | | | | -713.0 | | | | | | | — | | | | | | | -73.9 | | |
其他綜合收益: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
翻譯差異
|
| | | | — | | | | | | — | | | | | |
|
18.6
|
| | | | | — | | | | |
|
—
|
| | | | | — | | | | | | | 18.6 | | | | | | | — | | | | | | | 18.6 | | |
就業後福利計劃的重新測量效果
|
| | | | — | | | | | | — | | | | | | | — | | | | |
|
-8.2
|
| | | |
|
—
|
| | | | | — | | | | | | | -8.2 | | | | | | | — | | | | | | | -8.2 | | |
現金流對衝
|
| | | | — | | | | | | 20.2 | | | | | | | — | | | | | | — | | | | |
|
—
|
| | | | | — | | | | | | | — | | | | | | | — | | | | | | | 20.2 | | |
與OCI相關的所得税
|
| | | | — | | | | | | -4.0 | | | | | | | — | | | | |
|
2.0
|
| | | |
|
—
|
| | | | | — | | | | | | | 2.0 | | | | | | | — | | | | | | | -2.0 | | |
通過OCI減記其他投資
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | |
|
—
|
| | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | |
本期虧損
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | |
|
—
|
| | | |
|
-115.6
|
| | | | | | -115.6 | | | | | | | 1.7 | | | | | | | -113.9 | | |
其他綜合收益,扣除税
|
| | | | — | | | | | | 16.2 | | | | | |
|
18.6
|
| | | |
|
-6.2
|
| | | |
|
—
|
| | | |
|
-115.6
|
| | | | | | -103.1 | | | | | | | 1.7 | | | | | | | -85.2 | | |
與所有者的交易: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
資本增加
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | |
出資
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | |
|
164.4
|
| | | |
|
—
|
| | | | | | 164.4 | | | | | | | — | | | | | | | 164.4 | | |
非控股所有者的初始投資
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | | 3.6 | | | | | | | 3.6 | | |
2023年9月30日餘額
|
| | | | 642.2 | | | | | | 13.1 | | | | | |
|
128.4
|
| | | |
|
30.8
|
| | | |
|
153.5
|
| | | |
|
-964.5
|
| | | | | | -651.8 | | | | | | | 5.3 | | | | | | | 8.8 | | |
百萬美元
|
| |
技術
服裝 |
| |
户外
性能 |
| |
球拍
體育運動 |
| |
對賬(6)
|
| |
組
|
| |||||||||||||||
收入 | | | | | 384.6 | | | | | | 493.2 | | | | | | 268.5 | | | | | | — | | | | | | 1,146.3 | | |
折舊及攤銷
|
| | | | 22.2 | | | | | | 23.4 | | | | | | 6.8 | | | | | | 1.6 | | | | | | 54.1 | | |
調整後的營業利潤
|
| | | | 63.3 | | | | | | 88.3 | | | | | | 2.4 | | | | | | -20.4 | | | | | | 133.5 | | |
調整
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
PPA(1)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.7 | | |
重組費用(2)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.3 | | |
商譽和無形資產減值損失(3)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | |
與併購活動相關的費用(4)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -15.8 | | |
與某些法律訴訟有關的費用(5)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | |
財務成本
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -109.4 | | |
財務收入
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.4 | | |
税前虧損
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.3 | | |
百萬美元
|
| |
技術
服裝 |
| |
户外
性能 |
| |
球拍
體育運動 |
| |
對賬(6)
|
| |
組
|
| |||||||||||||||
收入 | | | | | 227.7 | | | | | | 392.9 | | | | | | 226.8 | | | | | | — | | | | | | 847.4 | | |
折舊及攤銷
|
| | | | 21.1 | | | | | | 20.7 | | | | | | 6.0 | | | | | | -0.4 | | | | | | 47.4 | | |
調整後的營業利潤
|
| | | | 25.0 | | | | | | 67.6 | | | | | | -1.5 | | | | | | -10.9 | | | | | | 80.2 | | |
調整
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
PPA(1)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.9 | | |
重組費用(2)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.1 | | |
商譽和無形資產減值損失(3)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | |
與併購活動相關的費用(4)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | |
百萬美元
|
| |
技術
服裝 |
| |
户外
性能 |
| |
球拍
體育運動 |
| |
對賬(6)
|
| |
組
|
| |||
與某些法律程序有關的費用 (5)
|
| | | | | | | | | | | | | | | | — | | |
財務成本
|
| | | | | | | | | | | | | | | | -55.6 | | |
財務收入
|
| | | | | | | | | | | | | | | | 0.6 | | |
税前虧損
|
| | | | | | | | | | | | | | | | 15.3 | | |
百萬美元
|
| |
技術
服裝 |
| |
户外
性能 |
| |
球拍
體育運動 |
| |
對賬(6)
|
| |
組
|
| |||||||||||||||
收入 | | | | | 1,042.7 | | | | | | 1,144.4 | | | | | | 866.3 | | | | | | — | | | | | | 3,053.4 | | |
折舊及攤銷
|
| | | | 63.3 | | | | | | 70.6 | | | | | | 19.8 | | | | | | 4.8 | | | | | | 158.5 | | |
調整後的營業利潤
|
| | | | 186.0 | | | | | | 103.2 | | | | | | 55.6 | | | | | | -49.2 | | | | | | 295.7 | | |
調整
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
PPA(1)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -32.1 | | |
重組費用(2)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.3 | | |
商譽和無形資產減值損失(3)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | |
與併購活動相關的費用(4)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -18.7 | | |
與某些法律訴訟有關的費用(5)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | |
財務成本
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -296.6 | | |
財務收入
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.5 | | |
税前虧損
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -49.5 | | |
百萬美元
|
| |
技術
服裝 |
| |
户外
性能 |
| |
球拍
體育運動 |
| |
對賬(6)
|
| |
組
|
| |||||||||||||||
收入 | | | | | 658.8 | | | | | | 902.8 | | | | | | 788.5 | | | | | | — | | | | | | 2,350.1 | | |
折舊及攤銷
|
| | | | 58.4 | | | | | | 63.7 | | | | | | 17.1 | | | | | | 4.5 | | | | | | 143.7 | | |
調整後的營業利潤
|
| | | | 71.3 | | | | | | 46.9 | | | | | | 64.2 | | | | | | -32.1 | | | | | | 150.3 | | |
調整
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
PPA(1)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -32.3 | | |
重組費用(2)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.5 | | |
商譽和無形資產減值損失(3)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | |
與併購活動相關的費用(4)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | |
與某些法律訴訟有關的費用(5)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.9 | | |
財務成本
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -168.5 | | |
財務收入
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.1 | | |
税前虧損
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -57.7 | | |
| | |
截至的三個月
9月30日 |
| |
截至9個月的時間
9月30日 |
| ||||||||||||||||||
百萬美元
|
| |
2023
|
| |
2022
|
| |
2023
|
| |
2022
|
| ||||||||||||
歐洲、中東和非洲地區(1)
|
| | | | 411.5 | | | | | | 296.8 | | | | | | 998.5 | | | | | | 814.6 | | |
美洲(2)
|
| | | | 450.9 | | | | | | 356.0 | | | | | | 1,226.4 | | | | | | 1,027.6 | | |
偉大的中國(3)
|
| | | | 199.9 | | | | | | 139.9 | | | | | | 593.0 | | | | | | 353.8 | | |
亞太地區(4)
|
| | | | 84.1 | | | | | | 54.8 | | | | | | 235.4 | | | | | | 154.1 | | |
合計
|
| | | | 1,146.3 | | | | | | 847.4 | | | | | | 3,053.4 | | | | | | 2,350.1 | | |
| | |
截至的三個月
9月30日 |
| |
截至9個月的時間
9月30日 |
| ||||||||||||||||||
百萬美元
|
| |
2023
|
| |
2022
|
| |
2023
|
| |
2022
|
| ||||||||||||
技術服裝
|
| | | | 384.6 | | | | | | 227.7 | | | | | | 1,042.7 | | | | | | 658.8 | | |
户外表演
|
| | | | 493.2 | | | | | | 392.9 | | | | | | 1,144.4 | | | | | | 902.8 | | |
球拍運動
|
| | | | 268.5 | | | | | | 226.8 | | | | | | 866.3 | | | | | | 788.5 | | |
合計
|
| | | | 1,146.3 | | | | | | 847.4 | | | | | | 3,053.4 | | | | | | 2,350.1 | | |
| | |
截至的三個月
9月30日 |
| |
截至9個月的時間
9月30日 |
| ||||||||||||||||||
百萬美元
|
| |
2023
|
| |
2022
|
| |
2023
|
| |
2022
|
| ||||||||||||
批發
|
| | | | 812.5 | | | | | | 639.1 | | | | | | 2,051.1 | | | | | | 1,710.4 | | |
零售業
|
| | | | 183.4 | | | | | | 115.6 | | | | | | 556.9 | | | | | | 336.2 | | |
電子商務
|
| | | | 150.4 | | | | | | 92.7 | | | | | | 445.4 | | | | | | 303.4 | | |
合計
|
| | | | 1,146.3 | | | | | | 847.4 | | | | | | 3,053.4 | | | | | | 2,350.1 | | |
| | |
截至2023年9月30日的9個月
|
| ||||||
| | |
選項數量
|
| |
行權價
|
| |||
1月1日業績突出
|
| | | | 2,897,797 | | | |
23.60歐元
|
|
在此期間發放的許可證
|
| | | | 558,820 | | | |
23.60歐元
|
|
在此期間被沒收
|
| | | | 0 | | | |
0
|
|
在此期間進行鍛鍊
|
| | | | 0 | | | |
0
|
|
9月30日未繳
|
| | | | 3,456,617 | | | |
23.60歐元
|
|
可於9月30日取消
|
| | | | 0 | | | |
0
|
|
| | |
截至2023年9月30日的9個月
|
| ||||||
| | |
選項數量
|
| |
行權價
|
| |||
1月1日業績突出
|
| | | | 0 | | | |
32.20歐元
|
|
在此期間發放的許可證
|
| | | | 1,036,992 | | | |
32.20歐元
|
|
在此期間被沒收
|
| | | | -11,522 | | | |
32.20歐元
|
|
在此期間進行鍛鍊
|
| | | | 0 | | | |
0
|
|
9月30日未繳
|
| | | | 1,025,470 | | | |
32.20歐元
|
|
可於9月30日取消
|
| | | | 0 | | | |
0
|
|
| | |
股權結算獎勵
|
| |
現金結算獎勵
|
| ||||||
| | |
9月30日
2023 |
| |
12月31日
2022 |
| |
9月30日
2023 |
| |
12月31日
2022 |
|
| | |
授予日的公允價值:
|
| |
期末重新計量的公允價值:
|
| ||||||
時間歸屬期權
|
| |
23.13-27.84歐元
|
| |
18.88-22.94歐元
|
| |
28.90-30.15歐元
|
| |
22.22-22.87歐元
|
|
基於品牌績效的選項
|
| |
22.08-22.86歐元
|
| |
18.32-22.02歐元
|
| |
28.73-31.11歐元
|
| | 22.22歐元 | |
基於集團績效的選項
|
| |
7.74-10.75歐元
|
| |
8.72-10.91歐元
|
| |
20.04-20.22歐元
|
| | 11.01歐元 | |
授予日標的股份的公允價值
|
| |
41.24-46.63歐元
|
| |
37.63-41.24歐元
|
| | 50.58歐元 | | | 41.24歐元 | |
行權價
|
| | 23.60歐元 | | | 23.60歐元 | | | 23.60歐元 | | | 23.60歐元 | |
預期波動率
|
| | 40.3%–45.5% | | | 39.0%–45.5% | | | 40.7%–42.7% | | | 41.8%–45.7% | |
預期壽命
|
| | 1.75-6.00年 | | | 3.05-6.00年 | | | 1.50-4.50年 | | | 3.00-5.25年 | |
預期股息
|
| | 0% | | | 0% | | | 0% | | | 0% | |
無風險利率
|
| | 2.3%–3.2% | | | 0.3%–2.0% | | | 2.8%–3.3% | | | 2.5% | |
| | |
股權結算獎勵
|
| |
現金結算獎勵
|
|
| | |
9月30日
2023 |
| |
9月30日
2023 |
|
| | |
授予日的公允價值:
|
| |
在
重新計量的公允價值
期間結束日期: |
|
時間歸屬期權
|
| | 18.29-21.39歐元 | | | 23.82歐元 | |
基於品牌績效的選項
|
| | 17.08-17.51歐元 | | | 21.89-25.70歐元 | |
基於集團績效的選項
|
| | 5.78-8.82歐元 | | | — | |
授予日標的股份的公允價值
|
| | 42.71-46.63歐元 | | | 50.58歐元 | |
行權價
|
| | 32.20歐元 | | | 32.20歐元 | |
預期波動率
|
| | 40.3%–44.0% | | | 40.9%–42.4% | |
預期壽命
|
| | 1.63-4.00年 | | | 1.50-3.52年 | |
預期股息
|
| | 0% | | | 0% | |
無風險利率
|
| | 2.3%–3.2% | | | 3.0%–3.3% | |
| | |
三個半月
已結束 9月30日 |
| |
九個月
已結束 9月30日 |
| ||||||||||||||||||
百萬美元
|
| |
2023
|
| |
2022
|
| |
2023
|
| |
2022
|
| ||||||||||||
財務收入
|
| | | | 1.4 | | | | | | 0.6 | | | | | | 4.5 | | | | | | 2.1 | | |
財務成本 | | | | | | | | | | | | | | | | | | | | | | | | | |
關聯方利息成本
|
| | | | -58.7 | | | | | | -31.1 | | | | | | -165.8 | | | | | | -97.8 | | |
其他有息債務的利息成本
|
| | | | -48.3 | | | | | | -23.9 | | | | | | -122.4 | | | | | | -71.6 | | |
匯率損益
|
| | | | 0.3 | | | | | | 0.4 | | | | | | -1.0 | | | | | | 4.7 | | |
其他財務成本
|
| | | | -2.7 | | | | | | -1.0 | | | | | | -7.4 | | | | | | -3.8 | | |
| | | | | -109.4 | | | | | | -55.6 | | | | | | -296.6 | | | | | | -168.5 | | |
淨財務成本
|
| | | | -108.0 | | | | | | -55.0 | | | | | | -292.1 | | | | | | -166.4 | | |
| | |
商譽
|
| |
商標
|
| ||||||||||||||||||
百萬美元
|
| |
9月30日
2023 |
| |
12月31日
2022 |
| |
9月30日
2023 |
| |
12月31日
2022 |
| ||||||||||||
冬季運動裝備
|
| | | | 75.8 | | | | | | 149.0 | | | | | | 127.0 | | | | | | 270.9 | | |
所羅門(前身為所羅門服裝和鞋類)
|
| | | | 651.7 | | | | | | 583.4 | | | | | | 616.7 | | | | | | 477.8 | | |
百萬美元
|
| |
土地
|
| |
建築物
和 建築 |
| |
機械設備
和 設備 |
| |
預付款
已支付 和 施工 正在進行中 |
| | |
屬性,
工廠 和 設備 |
| |||||||||||||||
2023年1月1日的初始成本
|
| | | | 34.9 | | | | | | 327.6 | | | | | | 419.6 | | | | | | 33.8 | | | | | | | 815.9 | | |
添加內容
|
| | | | — | | | | | | 17.5 | | | | | | 14.5 | | | | | | 50.9 | | | | | | | 82.9 | | |
分離與分離
|
| | | | — | | | | | | — | | | | | | -1.4 | | | | | | — | | | | | | | -1.4 | | |
轉賬
|
| | | | — | | | | | | 18.3 | | | | | | 6.4 | | | | | | -38.5 | | | | | | | -13.8 | | |
翻譯差異
|
| | | | -0.2 | | | | | | -4.4 | | | | | | -4.8 | | | | | | -0.2 | | | | | | | -9.6 | | |
2023年9月30日的餘額
|
| | | | 34.7 | | | | | | 359.0 | | | | | | 434.3 | | | | | | 45.9 | | | | | | | 874.0 | | |
累計折舊和減值損失
2023年1月1日 |
| | | | — | | | | | | 181.4 | | | | | | 272.5 | | | | | | — | | | | | | | 453.9 | | |
期間折舊
|
| | | | — | | | | | | 24.9 | | | | | | 27.8 | | | | | | — | | | | | | | 52.6 | | |
分離與分離
|
| | | | — | | | | | | 0.0 | | | | | | -1.0 | | | | | | — | | | | | | | -1.0 | | |
轉賬
|
| | | | — | | | | | | -6.2 | | | | | | -7.3 | | | | | | — | | | | | | | -13.6 | | |
翻譯差異
|
| | | | — | | | | | | -2.7 | | | | | | -3.9 | | | | | | — | | | | | | | -6.6 | | |
2023年9月30日的餘額
|
| | | | 0.0 | | | | | | 197.3 | | | | | | 288.1 | | | | | | 0.0 | | | | | | | 485.4 | | |
2023年9月30日的餘額
|
| | | | 34.7 | | | | | | 161.7 | | | | | | 146.2 | | | | | | 45.9 | | | | | | | 388.6 | | |
百萬美元
|
| |
9月30日
2023 |
| |
12月31日
2022 |
| ||||||
存貨可變現淨值計提準備
|
| | | | 32.3 | | | | | | 24.7 | | |
百萬美元
|
| |
9月30日
2023 |
| |
12月31日
2022 |
| ||||||
總庫存
|
| | | | 1,229.8 | | | | | | 937.2 | | |
可變現淨值估值準備
|
| | | | -32.3 | | | | | | -24.7 | | |
淨庫存
|
| | | | 1,197.5 | | | | | | 912.5 | | |
百萬美元
|
| |
9月30日
2023 |
| |
12月31日
2022 |
| ||||||
淨庫存 | | | | | | | | | | | | | |
原材料和消耗品
|
| | | | 53.5 | | | | | | 46.9 | | |
正在進行的工作
|
| | | | 62.1 | | | | | | 36.3 | | |
成品
|
| | | | 1,081.9 | | | | | | 829.3 | | |
| | | | | 1,197.5 | | | | | | 912.5 | | |
百萬美元
|
| |
9月30日
2023 |
| |
12月31日
2022 |
| ||||||
換算差額
|
| | | | 128.4 | | | | | | 109.8 | | |
重新計量
|
| | | | 30.8 | | | | | | 37.0 | | |
其他儲備
|
| | | | 153.5 | | | | | | -10.9 | | |
累計赤字
|
| | | | -964.5 | | | | | | -848.9 | | |
累計赤字及其他
|
| | | | -651.8 | | | | | | -713.0 | | |
百萬美元
|
| |
合併
的語句 財務狀況 值 9月30日 2023 |
| |
名義上的
利率 |
| |||
| | | | | | | | |
長期
7.65%, 短期 |
|
金融機構貸款
|
| | | | 2,116.8 | | | |
6.34%–8.41%
|
|
關聯方借款
|
| | | | 4,012.8 | | | |
7.90%, 5.67%
|
|
租賃負債
|
| | | | 259.4 | | | |
4.87%
|
|
其他有息負債
|
| | | | 50.0 | | | |
7.86%
|
|
合計
|
| | | | 6,438.9 | | | | | |
百萬美元
|
| |
合併
的語句 財務狀況 值 12月31日 2022 |
| |
名義上的
利率 |
| |||
| | | | | | | | |
長期
5.13%, 短期 |
|
金融機構貸款
|
| | | | 1,965.5 | | | |
4.78%–7.78%
|
|
關聯方借款
|
| | | | 4,039.0 | | | |
5.38%, 3.06%
|
|
租賃負債
|
| | | | 196.5 | | | |
4.46%
|
|
其他有息負債
|
| | | | 35.0 | | | |
7.10%
|
|
合計
|
| | | | 6,236.0 | | | | | |
百萬美元
|
| |
產品
保修 |
| |
重組
|
| |
其他
|
| |
合計
|
| ||||||||||||
2023年1月1日的餘額
|
| | | | 22.9 | | | | | | 6.0 | | | | | | 8.9 | | | | | | 37.8 | | |
翻譯差異
|
| | | | -0.2 | | | | | | -0.1 | | | | | | 0.5 | | | | | | 0.2 | | |
在此期間進行的撥備
|
| | | | 3.8 | | | | | | 0.1 | | | | | | 0.6 | | | | | | 4.5 | | |
期間使用的撥備
|
| | | | -3.3 | | | | | | -2.6 | | | | | | -2.1 | | | | | | -8.0 | | |
2023年9月30日的餘額
|
| | | | 23.2 | | | | | | 3.4 | | | | | | 7.9 | | | | | | 34.5 | | |
長期撥備
|
| | | | | | | | | | | | | | | | | | | | | | 4.9 | | |
現行撥備
|
| | | | | | | | | | | | | | | | | | | | | | 29.6 | | |
合計
|
| | | | | | | | | | | | | | | | | | | | | | 34.5 | | |
百萬美元
|
| |
9月30日
2023 |
| |
12月31日
2022 |
| ||||||
保證
|
| | | | 19.9 | | | | | | 14.7 | | |
其他承諾
|
| | | | 237.7 | | | | | | 217.8 | | |
| | |
截至的三個月
9月30日 |
| |
截至9個月的時間
9月30日 |
| ||||||||||||||||||
百萬美元
|
| |
2023
|
| |
2022
|
| |
2023
|
| |
2022
|
| ||||||||||||
從安踏體育購買商品和服務
|
| | | | 5.7 | | | | | | 1.5 | | | | | | 18.5 | | | | | | 3.3 | | |
銷售給安踏體育
|
| | | | 0.1 | | | | | | 0.3 | | | | | | 0.3 | | | | | | 1.2 | | |
| | |
截至的三個月
9月30日 |
| |
截至9個月的時間
9月30日 |
| ||||||||||||||||||
百萬美元
|
| |
2023
|
| |
2022
|
| |
2023
|
| |
2022
|
| ||||||||||||
工資和其他短期員工福利
|
| | | | 4.2 | | | | | | 2.4 | | | | | | 9.5 | | | | | | 8.5 | | |
離職後福利
|
| | | | 0.1 | | | | | | 0.1 | | | | | | 0.4 | | | | | | 0.2 | | |
其他長期利益
|
| | | | 0.1 | | | | | | 0.2 | | | | | | 0.2 | | | | | | 0.7 | | |
合計
|
| | | | 4.4 | | | | | | 2.7 | | | | | | 10.1 | | | | | | 9.4 | | |
百萬美元
|
| |
9月30日
2023 |
| |
12月31日
2022 |
| ||||||
母公司長期借款: | | | | | | | | | | | | | |
投資貸款
|
| | | | 2,636.6 | | | | | | 2,654.5 | | |
融資A貸款
|
| | | | 1,377.2 | | | | | | 1,386.6 | | |
合計
|
| | | | 4,013.8 | | | | | | 4,041.1 | | |
| | |
截至的三個月
9月30日 |
| |
截至9個月的時間
9月30日 |
| ||||||||||||||||||
百萬美元
|
| |
2023
|
| |
2022
|
| |
2023
|
| |
2022
|
| ||||||||||||
對母公司的利息支出: | | | | | | | | | | | | | | | | | | | | | | | | | |
投資貸款
|
| | | | 54.7 | | | | | | 30.8 | | | | | | 151.7 | | | | | | 91.3 | | |
融資A貸款
|
| | | | 5.9 | | | | | | 3.0 | | | | | | 15.8 | | | | | | 9.3 | | |
合計
|
| | | | 60.6 | | | | | | 33.8 | | | | | | 167.5 | | | | | | 100.6 | | |
百萬美元
|
| |
9月30日
2023 |
| |
12月31日
2022 |
| ||||||
安踏體育 | | | | | | | | | | | | | |
當期應付款(向安踏體育購買商品和服務)
|
| | | | 6.6 | | | | | | 5.3 | | |
當期應收賬款(銷售給安踏體育)
|
| | | | 0.0 | | | | | | 0.0 | | |
Amer Sports Holding(Cayman)Limited | | | | | | | | | | | | | |
應收賬款淨額
|
| | | | 17.6 | | | | | | 16.7 | | |
密鑰管理人員 | | | | | | | | | | | | | |
提供短期和長期激勵
|
| | | | 4.2 | | | | | | 3.7 | | |
Amer體育管理(開曼)有限公司 | | | | | | | | | | | | | |
2022年關聯方貸款
|
| | | | 11.4 | | | | | | 11.1 | | |
2023年9月30日 百萬美元 |
| |
財務
資產/ 負債 公允價值 至 損益 |
| |
衍生產品
財務 儀器 現金使用 流量對衝 會計 |
| |
財務
資產/ 負債 在 處測量 攤銷成本 |
| |
財務
資產 按公允價值計算 通過OCI |
| |
攜帶
金額按 餘額 工作表項目 |
| |||||||||||||||
非流動金融資產 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
其他非流動金融資產
|
| | | | | | | | | | | | | | | | 58.8 | | | | | | 8.8 | | | | | | 67.5 | | |
衍生金融工具(3) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
外匯衍生品
|
| | | | | | | | | | 5.7 | | | | | | | | | | | | | | | | | | 5.7 | | |
利率衍生品
|
| | | | 4.8 | | | | | | | | | | | | | | | | | | | | | | | | 4.8 | | |
流動金融資產 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
暫緩催收應收賬款
|
| | | | | | | | | | | | | | | | 633.8 | | | | | | | | | | | | 633.8 | | |
可供銷售保理應收賬款
|
| | | | | | | | | | | | | | | | | | | | | | 20.7 | | | | | | 20.7 | | |
其他無息應收賬款(1)
|
| | | | | | | | | | | | | | | | 137.5 | | | | | | | | | | | | 137.5 | | |
本票(1)
|
| | | | | | | | | | | | | | | | | | | | | | 2.4 | | | | | | 2.4 | | |
衍生金融工具(3) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
外匯衍生品
|
| | | | 4.5 | | | | | | 21.9 | | | | | | | | | | | | | | | | | | 26.4 | | |
利率衍生品
|
| | | | | | | | | | 1.0 | | | | | | | | | | | | | | | | | | 1.0 | | |
現金和現金等價物
|
| | | | | | | | | | | | | | | | 284.2 | | | | | | | | | | | | 284.2 | | |
2023年9月30日按類別劃分的餘額
|
| | | | 9.3 | | | | | | 28.6 | | | | | | 1,114.3 | | | | | | 31.9 | | | | | | 1,184.1 | | |
長期金融負債 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
長期計息負債 | | | | | | | | | | | | | | | | | 5,797.7 | | | | | | | | | | | | 5,797.7 | | |
長期租賃負債
|
| | | | | | | | | | | | | | | | 185.0 | | | | | | | | | | | | 185.0 | | |
其他長期負債
|
| | | | | | | | | | | | | | | | 43.9 | | | | | | | | | | | | 43.9 | | |
衍生金融工具(3) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
外匯衍生品
|
| | | | | | | | | | 0.6 | | | | | | | | | | | | | | | | | | 0.6 | | |
流動財務負債 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
當期計息負債
|
| | | | | | | | | | | | | | | | 381.9 | | | | | | | | | | | | 381.9 | | |
流動租賃負債
|
| | | | | | | | | | | | | | | | 74.4 | | | | | | | | | | | | 74.4 | | |
應付賬款
|
| | | | | | | | | | | | | | | | 389.4 | | | | | | | | | | | | 389.4 | | |
其他流動負債(2)
|
| | | | | | | | | | | | | | | | 440.6 | | | | | | | | | | | | 440.6 | | |
衍生金融工具(3) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
外匯衍生品
|
| | | | 8.1 | | | | | | 11.2 | | | | | | | | | | | | | | | | | | 19.3 | | |
利率衍生品
|
| | | | | | | | | | 1.4 | | | | | | | | | | | | | | | | | | 1.4 | | |
2023年9月30日按類別劃分的餘額
|
| | | | 8.1 | | | | | | 13.2 | | | | | | 7,312.8 | | | | | | 0.0 | | | | | | 7,334.1 | | |
2022年12月31日 百萬美元 |
| |
財務
資產/ 負債 公允價值 至 損益 |
| |
衍生產品
財務 儀器 現金使用 流量對衝 會計 |
| |
財務
資產/ 負債 在 處測量 攤銷成本 |
| |
財務
資產 按公允價值計算 通過OCI |
| |
攜帶
金額按 餘額 工作表項目 |
| |||||||||||||||
非流動金融資產 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
其他非流動金融資產
|
| | | | | | | | | | | | | | | | 55.3 | | | | | | 8.9 | | | | | | 64.2 | | |
衍生金融工具(3) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
利率衍生品
|
| | | | 5.7 | | | | | | | | | | | | | | | | | | | | | | | | 5.7 | | |
流動金融資產 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
暫緩催收應收賬款
|
| | | | | | | | | | | | | | | | 658.7 | | | | | | | | | | | | 658.7 | | |
其他無息應收賬款(1)
|
| | | | | | | | | | | | | | | | 124.4 | | | | | | | | | | | | 124.4 | | |
本票(1)
|
| | | | | | | | | | | | | | | | | | | | | | 5.5 | | | | | | 5.5 | | |
衍生金融工具(3) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
外匯衍生品
|
| | | | 5.9 | | | | | | 17.6 | | | | | | | | | | | | | | | | | | 23.5 | | |
現金和現金等價物
|
| | | | | | | | | | | | | | | | 402.0 | | | | | | | | | | | | 402.0 | | |
2022年12月31日按類別劃分的餘額
|
| | | | 11.5 | | | | | | 17.6 | | | | | | 1,240.4 | | | | | | 14.4 | | | | | | 1,284.0 | | |
長期金融負債 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
長期計息負債
|
| | | | | | | | | | | | | | | | 5,831.2 | | | | | | | | | | | | 5,831.2 | | |
長期租賃負債
|
| | | | | | | | | | | | | | | | 133.0 | | | | | | | | | | | | 133.0 | | |
其他長期負債
|
| | | | | | | | | | | | | | | | 32.7 | | | | | | | | | | | | 32.7 | | |
流動財務負債 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
當期計息負債
|
| | | | | | | | | | | | | | | | 208.3 | | | | | | | | | | | | 208.3 | | |
流動租賃負債
|
| | | | | | | | | | | | | | | | 63.5 | | | | | | | | | | | | 63.5 | | |
應付賬款
|
| | | | | | | | | | | | | | | | 435.6 | | | | | | | | | | | | 435.6 | | |
其他流動負債(2)
|
| | | | | | | | | | | | | | | | 444.3 | | | | | | | | | | | | 444.3 | | |
衍生金融工具(3) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
外匯衍生品
|
| | | | 3.9 | | | | | | 19.7 | | | | | | | | | | | | | | | | | | 23.7 | | |
利率衍生品
|
| | | | | | | | | | 2.0 | | | | | | | | | | | | | | | | | | 2.0 | | |
2022年12月31日按類別劃分的餘額
|
| | | | 3.9 | | | | | | 21.8 | | | | | | 7,148.5 | | | | | | — | | | | | | 7,174.2 | | |
百萬美元
|
| |
9月30日
2023 |
| |
12月31日
2022 |
| ||||||
(1)其他無息應收賬款 | | | | | | | | | | | | | |
預付費用和其他應收款項
|
| | | | 201.5 | | | | | | 173.3 | | |
其他應收税金
|
| | | | 34.1 | | | | | | 19.9 | | |
衍生金融工具
|
| | | | 27.4 | | | | | | 23.5 | | |
本票
|
| | | | 2.4 | | | | | | 5.5 | | |
合計
|
| | | | 137.5 | | | | | | 124.4 | | |
(2)其他流動負債 | | | | | | | | | | | | | |
應計負債
|
| | | | 526.7 | | | | | | 498.8 | | |
其他納税義務
|
| | | | 65.4 | | | | | | 28.8 | | |
衍生金融工具
|
| | | | 20.7 | | | | | | 25.7 | | |
合計
|
| | | | 440.6 | | | | | | 444.3 | | |
| | |
1級
|
| |
二級
|
| |
3級
|
| |
合計
|
| ||||||||||||
資產 | | | | | | | | | | | | | | | | | | | | | | | | | |
按公允價值計提損益的金融資產
|
| | | | — | | | | | | 9.3 | | | | | | — | | | | | | 9.3 | | |
對衝會計中使用的衍生金融工具
|
| | | | — | | | | | | 28.6 | | | | | | — | | | | | | 28.6 | | |
通過OCI以公允價值計價的其他非流動金融資產
|
| | | | — | | | | | | — | | | | | | 31.9 | | | | | | 31.9 | | |
合計
|
| | | | — | | | | | | 37.9 | | | | | | 31.9 | | | | | | 69.8 | | |
負債 | | | | | | | | | | | | | | | | | | | | | | | | | |
按公允價值計提損益的財務負債
|
| | | | — | | | | | | 8.1 | | | | | | — | | | | | | 8.1 | | |
對衝會計中使用的衍生金融工具
|
| | | | — | | | | | | 13.2 | | | | | | — | | | | | | 13.2 | | |
合計
|
| | | | — | | | | | | 21.3 | | | | | | — | | | | | | 21.3 | | |
| | |
1級
|
| |
二級
|
| |
3級
|
| |
合計
|
| ||||||||||||
資產 | | | | | | | | | | | | | | | | | | | | | | | | | |
按公允價值計提損益的金融資產
|
| | | | — | | | | | | 11.5 | | | | | | — | | | | | | 11.5 | | |
對衝會計中使用的衍生金融工具
|
| | | | — | | | | | | 17.6 | | | | | | — | | | | | | 17.6 | | |
通過OCI以公允價值計價的其他非流動金融資產
|
| | | | — | | | | | | — | | | | | | 14.4 | | | | | | 14.4 | | |
合計
|
| | | | — | | | | | | 29.1 | | | | | | 14.4 | | | | | | 43.5 | | |
負債 | | | | | | | | | | | | | | | | | | | | | | | | | |
按公允價值計提損益的財務負債
|
| | | | — | | | | | | 3.9 | | | | | | — | | | | | | 3.9 | | |
對衝會計中使用的衍生金融工具
|
| | | | — | | | | | | 21.8 | | | | | | — | | | | | | 21.8 | | |
合計
|
| | | | — | | | | | | 25.7 | | | | | | — | | | | | | 25.7 | | |
類型
|
| |
估值技術
|
| |
無法觀察到的重大輸入
|
|
未上市的股權證券 | | | 市場比較法:非上市股權證券的公允價值是參照可比上市公司的市盈率確定的,因缺乏市場性而折價調整。 | | |
(i)
銷售增長因素
(Ii)
經風險調整的貼現率
|
|
本票 | | | 由於這些工具的到期日較短,交易對手的信用風險較低,因此賬面金額接近公允價值。 | | | 由於這些工具的到期日較短,交易對手的信用風險較低,因此賬面金額接近公允價值。 | |
可供銷售保理應收賬款 | | | 由於這些工具的到期日較短,交易對手的信用風險較低,因此賬面金額接近公允價值。 | | | 由於這些工具的期限較短,交易對手的信用風險較低,因此賬面金額接近公允價值。 | |
百萬美元
|
| |
未上市股權
證券 |
| |
期票
備註 |
| |
有空
待售 保理 應收賬款 |
| |
合計
|
| ||||||||||||
2023年1月1日期初餘額
|
| | | | 8.9 | | | | | | 5.5 | | | | | | 0.0 | | | | | | 14.4 | | |
添加內容
|
| | | | — | | | | | | — | | | | | | 20.7 | | | | | | 20.7 | | |
處置
|
| | | | — | | | | | | -3.1 | | | | | | — | | | | | | -3.1 | | |
在OCI中確認的損失
|
| | | | -0.1 | | | | | | — | | | | | | — | | | | | | -0.1 | | |
合併損失表中確認的損失*
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
2023年9月30日期末餘額
|
| | | | 8.8 | | | | | | 2.4 | | | | | | 20.7 | | | | | | 31.9 | | |
| | |
截至的三個月
2023年9月30日 |
| |
截至的三個月
2022年9月30日 |
| ||||||||||||||||||||||||||||||
百萬美元(不包括每股和每股虧損
信息) |
| |
繼續
操作 |
| |
停產
操作 |
| |
合計
|
| |
繼續
操作 |
| |
停產
操作 |
| |
合計
|
| ||||||||||||||||||
當期虧損,可歸因於公司所有者
|
| | | | -35.9 | | | | | | — | | | | | | -35.9 | | | | | | -1.7 | | | | | | -0.5 | | | | | | -2.2 | | |
加權平均普通股數量
|
| | | | 115,572,938 | | | | | | 115,572,938 | | | | | | 115,572,938 | | | | | | 115,572,938 | | | | | | 115,572,938 | | | | | | 115,572,938 | | |
基本每股虧損
|
| | | | -0.31 | | | | | | — | | | | | | -0.31 | | | | | | -0.01 | | | | | | 0.00 | | | | | | -0.01 | | |
稀釋後每股虧損
|
| | | | -0.31 | | | | | | — | | | | | | -0.31 | | | | | | -0.01 | | | | | | 0.00 | | | | | | -0.01 | | |
| | |
截至9個月的時間
2023年9月30日 |
| |
截至9個月的時間
2022年9月30日 |
| ||||||||||||||||||||||||||||||
百萬美元(不包括每股和每股虧損
信息) |
| |
繼續
操作 |
| |
停產
操作 |
| |
合計
|
| |
繼續
操作 |
| |
停產
操作 |
| |
合計
|
| ||||||||||||||||||
當期虧損,可歸因於公司所有者
|
| | | | -113.9 | | | | | | — | | | | | | -113.9 | | | | | | -82.6 | | | | | | -21.8 | | | | | | -104.4 | | |
加權平均普通股數量
|
| | | | 115,572,938 | | | | | | 115,572,938 | | | | | | 115,572,938 | | | | | | 115,494,673 | | | | | | 115,494,673 | | | | | | 115,494,673 | | |
基本每股虧損
|
| | | | -0.99 | | | | | | — | | | | | | -0.99 | | | | | | -0.72 | | | | | | -0.19 | | | | | | -0.91 | | |
稀釋後每股虧損
|
| | | | -0.99 | | | | | | — | | | | | | -0.99 | | | | | | -0.72 | | | | | | -0.19 | | | | | | -0.91 | | |
| | | | | |
截至2013年12月31日的年度
|
| |||||||||||||||
百萬美元(不包括每股虧損信息)
|
| |
備註
|
| |
已重述
2022 |
| |
已重述
2021 |
| |
已重述
2020 |
| |||||||||
繼續運營 | | | | | | | | | | | | | | | | | | | | | | |
收入
|
| |
5
|
| | | | 3,548.8 | | | | | | 3,066.5 | | | | | | 2,446.3 | | |
銷貨成本
|
| | | | | | | -1,785.2 | | | | | | -1,560.9 | | | | | | -1,297.4 | | |
毛利
|
| | | | | | | 1,763.6 | | | | | | 1,505.6 | | | | | | 1,148.9 | | |
銷售和營銷費用
|
| | | | | | | -1,107.6 | | | | | | -962.6 | | | | | | -733.2 | | |
行政和其他費用
|
| | | | | | | -415.1 | | | | | | -364.4 | | | | | | -277.3 | | |
減值損失
|
| |
9; 28
|
| | | | -201.7 | | | | | | -0.7 | | | | | | -20.5 | | |
其他營業收入
|
| |
6
|
| | | | 11.4 | | | | | | 9.0 | | | | | | 7.2 | | |
營業利潤
|
| | | | | | | 50.6 | | | | | | 186.9 | | | | | | 125.1 | | |
財務收入
|
| | | | | | | 3.3 | | | | | | 2.3 | | | | | | 1.6 | | |
財務成本
|
| | | | | | | -236.5 | | | | | | -279.0 | | | | | | -274.1 | | |
淨財務成本
|
| |
11
|
| | | | -233.2 | | | | | | -276.7 | | | | | | -272.5 | | |
税前虧損
|
| | | | | | | -182.6 | | | | | | -89.8 | | | | | | -147.4 | | |
所得税費用
|
| |
12
|
| | | | -48.3 | | | | | | -34.7 | | | | | | -26.2 | | |
持續運營虧損
|
| | | | | | | -230.9 | | | | | | -124.5 | | | | | | -173.6 | | |
非持續經營虧損,税後淨額
|
| |
29
|
| | | | -21.8 | | | | | | -1.8 | | | | | | -63.6 | | |
淨虧損
|
| | | | | | | -252.7 | | | | | | -126.3 | | | | | | -237.2 | | |
虧損原因: | | | | | | | | | | | | | | | | | | | | | | |
公司股權持有人
|
| | | | | | | -252.7 | | | | | | -126.3 | | | | | | -237.2 | | |
每股虧損
|
| |
30
|
| | | | | | | | | | | | | | | | | | |
每股基本虧損(持續運營)
|
| | | | | | | -2.00 | | | | | | -1.08 | | | | | | -1.51 | | |
每股攤薄虧損(持續運營)
|
| | | | | | | -2.00 | | | | | | -1.08 | | | | | | -1.51 | | |
每股基本虧損(停產)
|
| | | | | | | -0.19 | | | | | | -0.02 | | | | | | -0.55 | | |
每股攤薄虧損(停產)
|
| | | | | | | -0.19 | | | | | | -0.02 | | | | | | -0.55 | | |
每股基本虧損總額
|
| | | | | | | -2.19 | | | | | | -1.10 | | | | | | -2.06 | | |
每股攤薄虧損總額
|
| | | | | | | -2.19 | | | | | | -1.10 | | | | | | -2.06 | | |
| | | | | | | | | | | | | | | | | | | | | | |
淨虧損
|
| | | | | | | -252.7 | | | | | | -126.3 | | | | | | -237.2 | | |
其他綜合收益(OCI) | | | | | | | | | | | | | | | | | | | | | | |
不會重新分類為損益的項目 | | | | | | | | | | | | | | | | | | | | | | |
離職後福利計劃的重新衡量效果
|
| |
8
|
| | | | 14.1 | | | | | | 23.2 | | | | | | 2.6 | | |
與重計量影響相關的所得税
|
| | | | | | | -3.0 | | | | | | -5.2 | | | | | | -0.5 | | |
通過保監處減記其他投資
|
| | | | | | | -10.9 | | | | | | — | | | | | | — | | |
隨後可能重新分類為損益的項目 | | | | | | | | | | | | | | | | | | | | | | |
翻譯差異
|
| | | | | | | 148.1 | | | | | | 260.5 | | | | | | -285.7 | | |
處置境外子公司折算差異
|
| | | | | | | — | | | | | | -4.9 | | | | | | — | | |
現金流對衝
|
| |
25
|
| | | | -11.6 | | | | | | 54.5 | | | | | | -29.2 | | |
與現金流對衝相關的所得税
|
| |
25
|
| | | | 2.3 | | | | | | -10.9 | | | | | | 5.9 | | |
其他綜合收益(虧損),税後淨額
|
| | | | | | | 139.0 | | | | | | 317.2 | | | | | | -306.9 | | |
綜合收益(虧損)合計
|
| | | | | | | -113.7 | | | | | | 190.9 | | | | | | -544.1 | | |
可歸因於的綜合收益(虧損)總額: | | | | | | | | | | | | | | | | | | | | | | |
公司股權持有人
|
| | | | | | | -113.7 | | | | | | 190.9 | | | | | | -544.1 | | |
百萬美元
|
| |
備註
|
| |
已重述
12月31日 2022 |
| |
已重述
12月31日 2021 |
| |
已重述
1月1日 2021 |
| |||||||||
資產 | | | | | | |||||||||||||||||
非流動資產 | | | | | | | | | | | | | | | | | | | | | | |
無形資產
|
| |
13
|
| | | | 2,755.9 | | | | | | 2,870.4 | | | | | | 3,083.3 | | |
商譽
|
| |
13
|
| | | | 2,242.4 | | | | | | 2,480.3 | | | | | | 2,561.2 | | |
財產、廠房和設備
|
| |
14
|
| | | | 361.9 | | | | | | 368.7 | | | | | | 401.9 | | |
使用權資產
|
| |
22
|
| | | | 183.6 | | | | | | 211.8 | | | | | | 251.7 | | |
非流動金融資產
|
| |
15
|
| | | | 8.9 | | | | | | 0.3 | | | | | | 0.4 | | |
其他非流動資產
|
| | | | | | | 61.0 | | | | | | 24.7 | | | | | | 13.5 | | |
遞延納税資產
|
| |
12
|
| | | | 108.7 | | | | | | 101.6 | | | | | | 154.9 | | |
非流動資產總額
|
| | | | | | | 5,722.4 | | | | | | 6,057.8 | | | | | | 6,466.9 | | |
流動資產 | | | | | | | | | | | | | | | | | | | | | | |
庫存
|
| |
16
|
| | | | 912.5 | | | | | | 582.8 | | | | | | 569.5 | | |
應收賬款淨額
|
| |
28
|
| | | | 658.7 | | | | | | 530.5 | | | | | | 589.1 | | |
關聯方應收款
|
| |
26
|
| | | | 16.7 | | | | | | 19.5 | | | | | | 13.8 | | |
預付費用和其他應收款項
|
| |
17
|
| | | | 173.3 | | | | | | 119.1 | | | | | | 109.5 | | |
本期税收資產
|
| | | | | | | 9.5 | | | | | | 13.7 | | | | | | 15.0 | | |
現金和現金等價物
|
| |
15
|
| | | | 402.0 | | | | | | 566.7 | | | | | | 389.5 | | |
待售資產
|
| |
29
|
| | | | — | | | | | | 60.0 | | | | | | 469.2 | | |
流動資產總額
|
| | | | | | | 2,172.7 | | | | | | 1,892.3 | | | | | | 2,155.6 | | |
總資產
|
| | | | | | | 7,895.1 | | | | | | 7,950.1 | | | | | | 8,622.5 | | |
股東權益(虧損)和負債
股票(赤字) |
| | | | | | | | | | | | | | | | | | | | | |
股本
|
| |
18
|
| | | | 642.2 | | | | | | 640.4 | | | | | | 640.4 | | |
儲量
|
| |
18
|
| | | | -3.1 | | | | | | 6.2 | | | | | | -37.4 | | |
累計赤字及其他
|
| |
18
|
| | | | -713.0 | | | | | | -608.6 | | | | | | -755.9 | | |
總股權(赤字)
|
| | | | | | | -73.9 | | | | | | 38.0 | | | | | | -152.9 | | |
負債 | | | | | | | | | | | | | | | | | | | | | | |
長期負債
|
| | | | | | | | | | | | | | | | | | | | | |
租賃負債
|
| |
19; 22
|
| | | | 133.0 | | | | | | 158.2 | | | | | | 195.0 | | |
金融機構貸款
|
| |
19
|
| | | | 1,792.2 | | | | | | 1,896.2 | | | | | | 2,161.4 | | |
關聯方借款
|
| |
19; 26
|
| | | | 4,039.0 | | | | | | 4,139.8 | | | | | | 4,364.9 | | |
固定福利養老金負債
|
| |
8
|
| | | | 31.8 | | | | | | 51.9 | | | | | | 79.0 | | |
其他負債
|
| | | | | | | 11.9 | | | | | | 13.6 | | | | | | 25.7 | | |
規定
|
| |
21
|
| | | | 5.6 | | | | | | 5.6 | | | | | | 6.2 | | |
長期税務負債
|
| | | | | | | 20.8 | | | | | | 21.3 | | | | | | 21.6 | | |
遞延納税義務
|
| |
12
|
| | | | 655.3 | | | | | | 678.3 | | | | | | 761.7 | | |
長期負債總額
|
| | | | | | | 6,689.6 | | | | | | 6,964.9 | | | | | | 7,615.5 | | |
當前負債
|
| | | | | | | | | | | | | | | | | | | | | |
承擔責任
|
| |
19
|
| | | | 208.3 | | | | | | 34.8 | | | | | | 198.2 | | |
租賃負債
|
| |
19; 22
|
| | | | 63.5 | | | | | | 66.5 | | | | | | 66.0 | | |
應付賬款
|
| | | | | | | 435.6 | | | | | | 320.2 | | | | | | 293.0 | | |
其他負債
|
| |
20
|
| | | | 498.8 | | | | | | 410.5 | | | | | | 386.6 | | |
規定
|
| |
21
|
| | | | 32.2 | | | | | | 45.3 | | | | | | 27.6 | | |
本期税務負債
|
| | | | | | | 41.0 | | | | | | 41.1 | | | | | | 37.3 | | |
與待售資產直接相關的負債
|
| |
29
|
| | | | — | | | | | | 28.8 | | | | | | 151.2 | | |
流動負債總額
|
| | | | | | | 1,279.4 | | | | | | 947.2 | | | | | | 1,159.9 | | |
總負債
|
| | | | | | | 7,969.0 | | | | | | 7,912.1 | | | | | | 8,775.4 | | |
股東權益(虧損)和負債合計
|
| | | | | | | 7,895.1 | | | | | | 7,950.1 | | | | | | 8,622.5 | | |
| | | | | |
截至2013年12月31日的年度
|
| |||||||||||||||
百萬美元
|
| |
備註
|
| |
已重述
2022 |
| |
已重述
2021 |
| |
已重述
2020 |
| |||||||||
經營活動淨現金流 | | | | | | | | | | | | | | | | | | | | | | |
淨虧損
|
| | | | | | | -252.7 | | | | | | -126.3 | | | | | | -237.2 | | |
調整: | | | | | | | | | | | | | | | | | | | | | | |
折舊及攤銷
|
| | | | | | | 197.0 | | | | | | 206.1 | | | | | | 230.1 | | |
持續運營的減值損失
|
| | | | | | | 201.7 | | | | | | 0.7 | | | | | | 20.5 | | |
停產業務減值損失
|
| | | | | | | — | | | | | | 77.5 | | | | | | 20.8 | | |
(收益)/出售停產業務的虧損
|
| | | | | | | 0.7 | | | | | | -116.0 | | | | | | — | | |
出售房產、廠房和設備的收益
|
| | | | | | | -0.3 | | | | | | — | | | | | | -0.1 | | |
其他非現金估值(收益)/虧損
|
| | | | | | | 11.3 | | | | | | -6.1 | | | | | | 6.7 | | |
財務費用淨額
|
| | | | | | | 232.7 | | | | | | 277.0 | | | | | | 273.9 | | |
所得税費用
|
| | | | | | | 48.5 | | | | | | 31.9 | | | | | | 14.8 | | |
中的更改: | | | | | | | | | | | | | | | | | | | | | | |
庫存
|
| | | | | | | -355.2 | | | | | | -50.9 | | | | | | 43.8 | | |
貿易應收賬款
|
| | | | | | | -149.1 | | | | | | 36.2 | | | | | | 114.8 | | |
其他當期應收賬款
|
| | | | | | | -24.9 | | | | | | -17.9 | | | | | | 26.2 | | |
應付賬款
|
| | | | | | | 115.5 | | | | | | 43.4 | | | | | | -31.4 | | |
其他負債
|
| | | | | | | 58.8 | | | | | | 67.9 | | | | | | -33.1 | | |
經營活動產生的現金
|
| | | | | | | 84.0 | | | | | | 423.5 | | | | | | 449.8 | | |
已支付利息
|
| | | | | | | -118.1 | | | | | | -125.7 | | | | | | -124.6 | | |
收到利息
|
| | | | | | | 3.1 | | | | | | 1.5 | | | | | | 0.6 | | |
繳納所得税
|
| | | | | | | -60.7 | | | | | | -31.3 | | | | | | -27.9 | | |
經營活動中/來自經營活動的淨現金流合計
|
| | | | | | | -91.7 | | | | | | 268.0 | | | | | | 297.9 | | |
投資活動的淨現金流 | | | | | | | | | | | | | | | | | | | | | | |
處置停產業務,扣除處置的現金後的淨額
|
| |
29
|
| | | | 20.3 | | | | | | 393.8 | | | | | | — | | |
購置房產、廠房和設備
|
| | | | | | | -77.7 | | | | | | -60.7 | | | | | | -91.3 | | |
無形資產收購
|
| | | | | | | -32.1 | | | | | | -33.0 | | | | | | -14.7 | | |
出售房產、廠房和設備的收益
|
| | | | | | | 0.2 | | | | | | 0.5 | | | | | | 0.1 | | |
收購非流動金融資產
|
| | | | | | | -19.4 | | | | | | — | | | | | | — | | |
使用權資產收購
|
| | | | | | | -9.9 | | | | | | -5.2 | | | | | | -0.8 | | |
投資活動的淨現金流(用於)/來自投資活動的淨現金流量
|
| | | | | | | -118.6 | | | | | | 295.4 | | | | | | -106.7 | | |
融資活動的現金流量淨額 | | | | | | | | | | | | | | | | | | | | | | |
金融機構短期借款收益
|
| | | | | | | 409.8 | | | | | | 135.0 | | | | | | 691.1 | | |
償還金融機構短期借款的情況
|
| | | | | | | -237.5 | | | | | | -293.8 | | | | | | -724.9 | | |
來自金融機構的長期借款收益
|
| | | | | | | — | | | | | | — | | | | | | 111.0 | | |
關聯方長期借款收益
|
| | | | | | | 11.7 | | | | | | — | | | | | | 13.9 | | |
償還金融機構長期借款的情況
|
| | | | | | | — | | | | | | -120.8 | | | | | | -180.9 | | |
關聯方償還長期借款
|
| | | | | | | — | | | | | | -15.4 | | | | | | — | | |
支付租賃債務
|
| | | | | | | -73.5 | | | | | | -72.8 | | | | | | -65.6 | | |
其他融資項目*
|
| | | | | | | -29.4 | | | | | | -1.9 | | | | | | -9.9 | | |
融資活動所產生/(用於)的淨現金流量
|
| | | | | | | 81.1 | | | | | | -369.7 | | | | | | -165.3 | | |
現金及現金等價物變動
|
| | | | | | | -129.2 | | | | | | 193.6 | | | | | | 25.9 | | |
現金和現金等價物 | | | | | | | | | | | | | | | | | | | | | | |
年終現金和現金等價物,持續運營
|
| |
15
|
| | | | 402.0 | | | | | | 566.7 | | | | | | 389.5 | | |
年終現金和現金等價物,停產業務
|
| | | | | | | — | | | | | | 0.9 | | | | | | 6.9 | | |
翻譯差異
|
| | | | | | | -36.4 | | | | | | -22.4 | | | | | | 27.1 | | |
年初的現金和現金等價物
|
| | | | | | | 567.6 | | | | | | 396.4 | | | | | | 343.4 | | |
現金及現金等價物變動
|
| | | | | | | -129.2 | | | | | | 193.6 | | | | | | 25.9 | | |
| | |
歸屬於母公司股權持有人的權益
|
| ||||||||||||||||||||||||||||||||||||||||||||||||
百萬美元
|
| |
(重述)
共享 大寫 |
| |
(重述)
現金流 對衝 預留 |
| | |
(重述)
翻譯 差異 |
| |
(重述)
重新測量 |
| |
(重述)
其他 儲備金 |
| |
(重述)
累計 赤字 |
| | |
(重述)
累計 赤字和 其他 |
| | |
(重述)
合計 |
| ||||||||||||||||||||||||
2020年1月1日餘額
|
| | | | 640.4 | | | | | | -14.1 | | | | | |
|
-8.2
|
| | | |
|
5.8
|
| | | |
|
—
|
| | | |
|
-232.7
|
| | | | | | -235.1 | | | | | | | 391.2 | | |
其他綜合收益:
翻譯差異 |
| | | | — | | | | | | — | | | | | |
|
-285.7
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | | | | -285.7 | | | | | | | -285.7 | | |
就業後福利計劃的重新測量效果
|
| | | | — | | | | | | — | | | | | |
|
—
|
| | | |
|
2.6
|
| | | |
|
—
|
| | | |
|
—
|
| | | | | | 2.6 | | | | | | | 2.6 | | |
現金流對衝
|
| | | | — | | | | | | -29.2 | | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | | | | — | | | | | | | -29.2 | | |
與OCI相關的所得税
|
| | | | — | | | | | | 5.9 | | | | | |
|
—
|
| | | |
|
-0.5
|
| | | |
|
—
|
| | | |
|
—
|
| | | | | | -0.5 | | | | | | | 5.4 | | |
本期虧損
|
| | | | — | | | | | | — | | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
-237.2
|
| | | | | | -237.2 | | | | | | | -237.2 | | |
其他綜合損失,扣除税款
|
| | | | — | | | | | | -23.3 | | | | | | | -285.7 | | | | | | 2.1 | | | | | | — | | | | | | -237.2 | | | | | | | -520.8 | | | | | | | -544.1 | | |
2020年12月31日/2021年1月1日餘額
|
| | | | 640.4 | | | | | | -37.4 | | | | | |
|
-293.9
|
| | | |
|
7.9
|
| | | |
|
—
|
| | | |
|
-469.9
|
| | | | | | -755.9 | | | | | | | -152.9 | | |
其他綜合收入:
翻譯差異 |
| | | | — | | | | | | — | | | | | |
|
255.6
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | | | | 255.6 | | | | | | | 255.6 | | |
就業後福利計劃的重新測量效果
|
| | | | — | | | | | | — | | | | | |
|
—
|
| | | |
|
23.2
|
| | | |
|
—
|
| | | |
|
—
|
| | | | | | 23.2 | | | | | | | 23.2 | | |
現金流對衝
|
| | | | — | | | | | | 54.5 | | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | | | | — | | | | | | | 54.5 | | |
與OCI相關的所得税
|
| | | | — | | | | | | -10.9 | | | | | |
|
—
|
| | | |
|
-5.2
|
| | | |
|
—
|
| | | |
|
—
|
| | | | | | -5.2 | | | | | | | -16.1 | | |
本期虧損
|
| | | | — | | | | | | — | | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
-126.3
|
| | | | | | -126.3 | | | | | | | -126.3 | | |
其他綜合收益,扣除税
|
| | | | — | | | | | | 43.6 | | | | | |
|
255.6
|
| | | |
|
18.0
|
| | | |
|
—
|
| | | |
|
-126.3
|
| | | | | | 147.3 | | | | | | | 190.9 | | |
2021年12月31日餘額
|
| | | | 640.4 | | | | | | 6.2 | | | | | |
|
-38.3
|
| | | |
|
25.9
|
| | | |
|
—
|
| | | |
|
-596.2
|
| | | | | | -608.6 | | | | | | | 38.0 | | |
其他綜合收入:
翻譯差異 |
| | | | — | | | | | | — | | | | | |
|
148.1
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | | | | 148.1 | | | | | | | 148.1 | | |
就業後福利計劃的重新測量效果
|
| | | | — | | | | | | — | | | | | |
|
—
|
| | | |
|
14.1
|
| | | |
|
—
|
| | | |
|
—
|
| | | | | | 14.1 | | | | | | | 14.1 | | |
現金流對衝
|
| | | | — | | | | | | -11.6 | | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | | | | — | | | | | | | -11.6 | | |
與OCI相關的所得税
|
| | | | — | | | | | | 2.3 | | | | | |
|
—
|
| | | |
|
-3.0
|
| | | |
|
—
|
| | | |
|
—
|
| | | | | | -3.0 | | | | | | | -0.7 | | |
通過OCI減記其他投資
|
| | | | — | | | | | | — | | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
-10.9
|
| | | |
|
—
|
| | | | | | -10.9 | | | | | | | -10.9 | | |
本期虧損
|
| | | | — | | | | | | — | | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
-252.7
|
| | | | | | -252.7 | | | | | | | -252.7 | | |
其他綜合收益,扣除税
|
| | | | — | | | | | | -9.3 | | | | | |
|
148.1
|
| | | |
|
11.1
|
| | | |
|
-10.9
|
| | | |
|
-252.7
|
| | | | | | -104.4 | | | | | | | -113.7 | | |
與所有者的交易: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
資本增加
|
| | | | 1.8 | | | | | | — | | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | | | | — | | | | | | | 1.8 | | |
2022年12月31日餘額
|
| | | | 642.2 | | | | | | -3.1 | | | | | |
|
109.8
|
| | | |
|
37.0
|
| | | |
|
-10.9
|
| | | |
|
-848.9
|
| | | | | | -713.0 | | | | | | | -73.9 | | |
資產類別
|
| |
預計使用壽命
|
|
建築物和施工 | | |
25-40歲
|
|
機械設備 | | |
3-10年
|
|
租賃改進 | | |
租賃期或使用壽命中較短者
|
|
| | | | | |
截至年底
2022年12月31日 |
| |
截至年底
2021年12月31日 |
| |
截至2021年1月1日和
截至2020年12月31日的年度 |
| |||||||||||||||||||||||||||||||||||||||||||||
百萬美元
|
| |
引用
|
| |
和以前一樣
報告, 根據 調整 重新分類 |
| |
調整
|
| |
重述
|
| |
和以前一樣
報告, 根據 調整 重新分類 |
| |
調整
|
| |
重述
|
| |
和以前一樣
報告, 根據 調整 重新分類 |
| |
調整
|
| |
重述
|
| |||||||||||||||||||||||||||
財務狀況數據聲明:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
商譽
|
| | (g) | | | | | 2,383.3 | | | | | | -140.9 | | | | | | 2,242.4 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
無形資產
|
| | (c),(g) | | | | | 2,772.8 | | | | | | -16.9 | | | | | | 2,755.9 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
財產、廠房和設備
|
| | (c) | | | | | 360.8 | | | | | | 1.1 | | | | | | 361.9 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
使用權資產
|
| | (c) | | | | | 183.5 | | | | | | 0.1 | | | | | | 183.6 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
非流動金融資產
|
| | (e) | | | | | 19.8 | | | | | | -10.9 | | | | | | 8.9 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
其他非流動資產
|
| | (C)、(F) | | | | | 45.3 | | | | | | 15.7 | | | | | | 61.0 | | | | | | 19.5 | | | | | | 5.2 | | | | | | 24.7 | | | | | | | | | | | | | | | | | | | | |
非流動總數
資產 |
| | | | | | | 5,874.2 | | | | | | -151.8 | | | | | | 5,722.4 | | | | | | 6,052.6 | | | | | | 5.2 | | | | | | 6,057.8 | | | | | | 6,466.9 | | | | | | 0.0 | | | | | | 6,466.9 | | |
庫存
|
| |
(c),(d),(i)
|
| | | | 899.3 | | | | | | 13.2 | | | | | | 912.5 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
應收賬款,淨額
|
| |
(c),(f),(i)
|
| | | | 642.0 | | | | | | 16.7 | | | | | | 658.7 | | | | | | 523.9 | | | | | | 6.6 | | | | | | 530.5 | | | | | | 581.0 | | | | | | 8.1 | | | | | | 589.1 | | |
預付費用和其他應收款項
|
| | (f) | | | | | 194.7 | | | | | | -21.4 | | | | | | 173.3 | | | | | | 124.3 | | | | | | -5.2 | | | | | | 119.1 | | | | | | | | | | | | | | | | | | | | |
待售資產
|
| | (c) | | | | | 10.5 | | | | | | -10.5 | | | | | | 0.0 | | | | | | 57.3 | | | | | | 2.7 | | | | | | 60.0 | | | | | | | | | | | | | | | | | | | | |
流動資產總額
|
| | | | | | | 2,174.7 | | | | | | -2.0 | | | | | | 2,172.7 | | | | | | 1,888.2 | | | | | | 4.1 | | | | | | 1,892.3 | | | | | | 2,147.5 | | | | | | 8.1 | | | | | | 2,155.6 | | |
資產總額
|
| | | | | | | 8,048.9 | | | | | | -153.8 | | | | | | 7,895.1 | | | | | | 7,940.8 | | | | | | 9.3 | | | | | | 7,950.1 | | | | | | 8,614.4 | | | | | | 8.1 | | | | | | 8,622.5 | | |
累計赤字及其他
|
| | | | | | | -549.0 | | | | | | -164.0 | | | | | | -713.0 | | | | | | -613.0 | | | | | | 4.4 | | | | | | -608.6 | | | | | | -762.0 | | | | | | 6.1 | | | | | | -755.9 | | |
股票總數
|
| | | | | | | 90.1 | | | | | | -164.0 | | | | | | -73.9 | | | | | | 33.6 | | | | | | 4.4 | | | | | | 38.0 | | | | | | -159.0 | | | | | | 6.1 | | | | | | -152.9 | | |
長期税務負債
|
| | (h) | | | | | 0.0 | | | | | | 20.8 | | | | | | 20.8 | | | | | | 0.0 | | | | | | 21.3 | | | | | | 21.3 | | | | | | 0.0 | | | | | | 21.6 | | | | | | 21.6 | | |
遞延納税義務
|
| | (a),(g) | | | | | 658.0 | | | | | | -2.7 | | | | | | 655.3 | | | | | | 675.1 | | | | | | 3.2 | | | | | | 678.3 | | | | | | | | | | | | | | | | | | | | |
長期總計
負債 |
| | | | | | | 6,671.5 | | | | | | 18.1 | | | | | | 6,689.6 | | | | | | 6,940.4 | | | | | | 24.5 | | | | | | 6,964.9 | | | | | | 7,593.9 | | | | | | 21.6 | | | | | | 7,615.5 | | |
應付賬款
|
| | (c) | | | | | 435.0 | | | | | | 0.6 | | | | | | 435.6 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
其他負債
|
| | (c),(d) | | | | | 484.1 | | | | | | 14.7 | | | | | | 498.8 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
本期税務負債
|
| | (h),(i) | | | | | 60.4 | | | | | | -19.4 | | | | | | 41.0 | | | | | | 60.7 | | | | | | -19.6 | | | | | | 41.1 | | | | | | 56.9 | | | | | | -19.6 | | | | | | 37.3 | | |
與待售資產直接相關的負債
|
| | (c) | | | | | 3.8 | | | | | | -3.8 | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
流動負債總額
|
| | | | | | | 1,287.3 | | | | | | -7.9 | | | | | | 1,279.4 | | | | | | 966.8 | | | | | | -19.6 | | | | | | 947.2 | | | | | | 1,179.5 | | | | | | -19.6 | | | | | | 1,159.9 | | |
股東權益和負債總額
|
| | | | | | | 8,048.9 | | | | | | -153.8 | | | | | | 7,895.1 | | | | | | 7,940.8 | | | | | | 9.3 | | | | | | 7,950.1 | | | | | | 8,614.4 | | | | | | 8.1 | | | | | | 8,622.5 | | |
損失聲明及其他
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
綜合損益數據:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
收入
|
| | (i) | | | | | 3,551.4 | | | | | | -2.6 | | | | | | 3,548.8 | | | | | | 3,068.0 | | | | | | -1.5 | | | | | | 3,066.5 | | | | | | 2,445.5 | | | | | | 0.8 | | | | | | 2,446.3 | | |
銷貨成本
|
| | (i) | | | | | -1,786.7 | | | | | | 1.5 | | | | | | -1,785.2 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
行政和其他費用
|
| | (a) | | | | | -424.0 | | | | | | 8.9 | | | | | | -415.1 | | | | | | -377.1 | | | | | | 12.7 | | | | | | -364.4 | | | | | | | | | | | | | | | | | | | | |
減值損失
|
| | (b),(g) | | | | | -42.8 | | | | | | -158.9 | | | | | | -201.7 | | | | | | | | | | | | | | | | | | | | | | | | -12.3 | | | | | | -8.2 | | | | | | -20.5 | | |
所得税費用
|
| |
(a),(g),(i)
|
| | | | -51.3 | | | | | | 3.0 | | | | | | -48.3 | | | | | | -31.9 | | | | | | -2.8 | | | | | | -34.7 | | | | | | -26.0 | | | | | | -0.2 | | | | | | -26.2 | | |
持續運營虧損
|
| | (b) | | | | | -82.8 | | | | | | -148.1 | | | | | | -230.9 | | | | | | -132.9 | | | | | | 8.4 | | | | | | -124.5 | | | | | | -166.0 | | | | | | -7.6 | | | | | | -173.6 | | |
停產造成的損失
|
| | (b),(c) | | | | | -21.8 | | | | | | 0.0 | | | | | | -21.8 | | | | | | -4.5 | | | | | | 2.7 | | | | | | -1.8 | | | | | | -71.8 | | | | | | 8.2 | | | | | | -63.6 | | |
本期虧損
|
| | | | | | | -104.6 | | | | | | -148.1 | | | | | | -252.7 | | | | | | -137.4 | | | | | | 11.1 | | | | | | -126.3 | | | | | | -237.8 | | | | | | 0.6 | | | | | | -237.2 | | |
通過OCI減記其他投資
|
| | (e) | | | | | 0.0 | | | | | | -10.9 | | | | | | -10.9 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
翻譯差異
|
| | (g) | | | | | 149.2 | | | | | | -1.1 | | | | | | 148.1 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
其他綜合收益(損失),淨額
税收 |
| | | | | | | 149.9 | | | | | | -10.9 | | | | | | 139.0 | | | | | | 317.2 | | | | | | 0.0 | | | | | | 317.2 | | | | | | | | | | | | | | | | | | | | |
綜合收入總額(損失)
|
| | | | | | | 45.3 | | | | | | -159.0 | | | | | | -113.7 | | | | | | 179.8 | | | | | | 11.1 | | | | | | 190.9 | | | | | | -544.7 | | | | | | 0.6 | | | | | | -544.1 | | |
百萬美元
|
| |
技術
服裝 |
| |
户外
性能 |
| |
球拍
體育運動 |
| |
調整(6)
|
| |
組
|
| |||||||||||||||
收入 | | | | | 1,095.5 | | | | | | 1,416.5 | | | | | | 1,036.7 | | | | | | — | | | | | | 3,548.8 | | |
折舊及攤銷
|
| | | | 79.7 | | | | | | 84.4 | | | | | | 23.4 | | | | | | 6.8 | | | | | | 194.3 | | |
調整後的營業利潤
|
| | | | 171.4 | | | | | | 117.6 | | | | | | 60.9 | | | | | | -48.9 | | | | | | 301.0 | | |
調整
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
PPA(1)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -42.3 | | |
重組費用(2)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.8 | | |
商譽和無形資產減值損失(3)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -198.1 | | |
與併購活動相關的費用(4)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.3 | | |
與某些法律訴訟有關的費用(5)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.9 | | |
財務成本
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -236.5 | | |
財務收入
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.3 | | |
税前虧損
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -182.6 | | |
百萬美元
|
| |
技術
服裝 |
| |
户外
性能 |
| |
球拍
體育運動 |
| |
調整(6)
|
| |
組
|
| |||||||||||||||
收入 | | | | | 950.7 | | | | | | 1,235.7 | | | | | | 880.1 | | | | | | — | | | | | | 3,066.5 | | |
折舊及攤銷
|
| | | | 73.6 | | | | | | 95.9 | | | | | | 20.4 | | | | | | 5.8 | | | | | | 195.7 | | |
調整後的營業利潤
|
| | | | 164.2 | | | | | | 91.7 | | | | | | 57.2 | | | | | | -42.6 | | | | | | 270.6 | | |
調整
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
PPA(1)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -49.5 | | |
重組費用(2)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -33.6 | | |
商譽和無形資產減值損失(3)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | |
與併購活動相關的費用(4)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.6 | | |
與某些法律訴訟有關的費用(5)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | |
財務成本
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -279.0 | | |
財務收入
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.3 | | |
税前虧損
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -89.8 | | |
百萬美元
|
| |
技術
服裝 |
| |
户外
性能 |
| |
球拍
體育運動 |
| |
調整(6)
|
| |
組
|
| |||||||||||||||
收入 | | | | | 685.4 | | | | | | 1,091.6 | | | | | | 669.3 | | | | | | — | | | | | | 2,446.3 | | |
折舊及攤銷
|
| | | | 65.1 | | | | | | 88.2 | | | | | | 21.2 | | | | | | 5.4 | | | | | | 179.9 | | |
調整後的營業利潤
|
| | | | 117.2 | | | | | | 81.8 | | | | | | 31.7 | | | | | | -51.1 | | | | | | 179.5 | | |
調整
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
PPA(1)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -48.1 | | |
重組費用(2)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.0 | | |
商譽和無形資產減值損失(3)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | |
與併購活動相關的費用(4)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.7 | | |
與某些法律訴訟有關的費用(5)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | |
財務成本
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -274.1 | | |
財務收入
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.6 | | |
税前虧損
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -147.4 | | |
百萬美元
|
| |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
歐洲、中東和非洲地區(1)
|
| | | | 1,270.7 | | | | | | 1,225.6 | | | | | | 1,080.4 | | |
美洲(2)
|
| | | | 1,504.4 | | | | | | 1,253.0 | | | | | | 984.0 | | |
偉大的中國(3)
|
| | | | 523.8 | | | | | | 372.9 | | | | | | 202.3 | | |
亞太地區(4)
|
| | | | 249.9 | | | | | | 215.0 | | | | | | 179.6 | | |
合計
|
| | | | 3,548.8 | | | | | | 3,066.5 | | | | | | 2,446.3 | | |
百萬美元
|
| |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
技術服裝
|
| | | | 1,095.5 | | | | | | 950.7 | | | | | | 685.4 | | |
户外表演
|
| | | | 1,416.5 | | | | | | 1,235.7 | | | | | | 1,091.6 | | |
球拍運動
|
| | | | 1,036.7 | | | | | | 880.1 | | | | | | 669.3 | | |
合計
|
| | | | 3,548.8 | | | | | | 3,066.5 | | | | | | 2,446.3 | | |
百萬美元
|
| |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
批發
|
| | | | 2,502.7 | | | | | | 2,236.3 | | | | | | 1,916.3 | | |
零售業
|
| | | | 532.3 | | | | | | 425.8 | | | | | | 256.6 | | |
電子商務
|
| | | | 513.8 | | | | | | 404.4 | | | | | | 273.5 | | |
合計
|
| | | | 3,548.8 | | | | | | 3,066.5 | | | | | | 2,446.3 | | |
百萬美元
|
| |
2022年12月31日
|
| |
2021年12月31日
|
| |
2021年1月1日
|
| |||||||||
資產返回權
|
| | | | 11.4 | | | | | | 9.3 | | | | | | 7.2 | | |
退還債務
|
| | | | 38.2 | | | | | | 26.4 | | | | | | 21.5 | | |
百萬美元
|
| |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
出售房產、廠房和設備的收益
|
| | | | 0.3 | | | | | | 0.0 | | | | | | 0.1 | | |
政府補貼
|
| | | | 7.0 | | | | | | 5.3 | | | | | | 3.4 | | |
研究和競爭税抵免
|
| | | | 0.6 | | | | | | 0.4 | | | | | | 0.6 | | |
保險賠償
|
| | | | 0.2 | | | | | | 0.8 | | | | | | 0.2 | | |
其他
|
| | | | 3.3 | | | | | | 2.5 | | | | | | 2.9 | | |
合計
|
| | | | 11.4 | | | | | | 9.0 | | | | | | 7.2 | | |
百萬美元
|
| |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
工資和薪金
|
| | | | 541.3 | | | | | | 514.3 | | | | | | 392.0 | | |
社會支出 | | | | | | | | | | | | | | | | | | | |
養老金定義的繳費計劃
|
| | | | 27.2 | | | | | | 25.9 | | | | | | 16.1 | | |
養老金定義的福利計劃
|
| | | | 3.1 | | | | | | 4.7 | | | | | | 4.8 | | |
社保費用
|
| | | | 102.4 | | | | | | 98.8 | | | | | | 85.7 | | |
合計
|
| | | | 674.0 | | | | | | 643.7 | | | | | | 498.6 | | |
百萬美元
|
| |
12月31日
2022 |
| |
12月31日
2021 |
| |
1月1日
2021 |
| |||||||||
已出資債務現值
|
| | | | 168.4 | | | | | | 231.1 | | | | | | 251.3 | | |
計劃資產的公允價值
|
| | | | -136.6 | | | | | | -179.2 | | | | | | -172.3 | | |
合併財務狀況表中的淨負債
|
| | | | 31.8 | | | | | | 51.9 | | | | | | 79.0 | | |
百萬美元
|
| |
呈現
值為 義務 |
| |
公平
值為 計劃資產 |
| |
合計
|
| |||||||||
2022年1月1日
|
| | | | 231.1 | | | | | | -179.1 | | | | | | 51.9 | | |
當前服務成本
|
| | | | 3.1 | | | | | | 0.0 | | | | | | 3.1 | | |
過去的服務成本和結算損益
|
| | | | -0.4 | | | | | | 0.0 | | | | | | -0.4 | | |
從計劃資產中支付的管理成本
|
| | | | -0.4 | | | | | | 0.4 | | | | | | 0.0 | | |
利息支出/(收入)
|
| | | | 4.8 | | | | | | -4.4 | | | | | | 0.4 | | |
合併損失表中確認的成本
|
| | | | 7.0 | | | | | | -3.9 | | | | | | 3.1 | | |
重新測量: | | | | | | | | | | | | | | | | | | | |
計劃資產收益率,不包括利息支出/(收入)
|
| | | | 0.0 | | | | | | 39.9 | | | | | | 39.9 | | |
(人口統計假設變化帶來的收益/損失)
|
| | | | 0.0 | | | | | | 0.0 | | | | | | 0.0 | | |
(收益)/財務假設變化造成的損失
|
| | | | -49.8 | | | | | | 0.0 | | | | | | -49.8 | | |
經驗(收穫)/損失
|
| | | | -1.3 | | | | | | 0.0 | | | | | | -1.3 | | |
在OCI中確認的重新測量效果
|
| | | | -51.0 | | | | | | 39.9 | | | | | | -11.1 | | |
投稿: | | | | | | | | | | | | | | | | | | | |
僱主
|
| | | | 0.1 | | | | | | -7.6 | | | | | | -7.5 | | |
員工
|
| | | | 0.3 | | | | | | -0.3 | | | | | | 0.0 | | |
從計劃資產支付的福利
|
| | | | -10.3 | | | | | | 8.9 | | | | | | -1.4 | | |
其他更改
|
| | | | -2.2 | | | | | | 2.1 | | | | | | -0.1 | | |
匯率差異
|
| | | | -6.6 | | | | | | 3.4 | | | | | | -3.2 | | |
2022年12月31日
|
| | | | 168.4 | | | | | | -136.6 | | | | | | 31.8 | | |
百萬美元
|
| |
呈現
值為 義務 |
| |
公平
值為 計劃資產 |
| |
合計
|
| |||||||||
2021年1月1日
|
| | | | 251.4 | | | | | | -172.4 | | | | | | 79.0 | | |
當前服務成本
|
| | | | 4.6 | | | | | | 0.0 | | | | | | 4.6 | | |
過去的服務成本和結算損益
|
| | | | -2.5 | | | | | | 0.0 | | | | | | -2.5 | | |
從計劃資產中支付的管理成本
|
| | | | -0.6 | | | | | | 0.6 | | | | | | 0.0 | | |
利息支出/(收入)
|
| | | | 4.7 | | | | | | -3.8 | | | | | | 0.9 | | |
合併損失表中確認的成本
|
| | | | 6.3 | | | | | | -3.3 | | | | | | 3.0 | | |
重新測量: | | | | | | | | | | | | | | | | | | | |
計劃資產收益率,不包括利息支出/(收入)
|
| | | | 0.0 | | | | | | -5.9 | | | | | | -5.9 | | |
(人口統計假設變化帶來的收益/損失)
|
| | | | 0.5 | | | | | | 0.0 | | | | | | 0.5 | | |
(收益)/財務假設變化造成的損失
|
| | | | -7.8 | | | | | | 0.0 | | | | | | -7.8 | | |
經驗(收穫)/損失
|
| | | | -1.8 | | | | | | 0.0 | | | | | | -1.8 | | |
其他更改
|
| | | | -3.0 | | | | | | 0.0 | | | | | | -3.0 | | |
在OCI中確認的重新測量效果
|
| | | | -12.2 | | | | | | -5.9 | | | | | | -18.0 | | |
投稿: | | | | | | | | | | | | | | | | | | | |
僱主
|
| | | | -1.9 | | | | | | -7.7 | | | | | | -9.6 | | |
員工
|
| | | | 0.4 | | | | | | -0.4 | | | | | | 0.0 | | |
從計劃資產支付的福利
|
| | | | -10.3 | | | | | | 9.2 | | | | | | -1.1 | | |
匯率差異
|
| | | | -2.7 | | | | | | 1.3 | | | | | | -1.4 | | |
2021年12月31日
|
| | | | 231.1 | | | | | | -179.1 | | | | | | 51.9 | | |
百萬美元
|
| |
呈現
值為 義務 |
| |
公平
值為 計劃資產 |
| |
合計
|
| |||||||||
2020年1月1日
|
| | | | 242.9 | | | | | | -166.6 | | | | | | 76.3 | | |
當前服務成本
|
| | | | 4.8 | | | | | | 0.0 | | | | | | 4.8 | | |
過去的服務成本和結算損益
|
| | | | -0.5 | | | | | | 0.0 | | | | | | -0.5 | | |
從計劃資產中支付的管理成本
|
| | | | -2.2 | | | | | | 0.8 | | | | | | -1.4 | | |
利息支出/(收入)
|
| | | | 5.1 | | | | | | -4.0 | | | | | | 1.1 | | |
合併損失表中確認的成本
|
| | | | 7.2 | | | | | | -3.2 | | | | | | 4.0 | | |
重新測量: | | | | | | | | | | | | | | | | | | | |
計劃資產收益率,不包括利息支出/(收入)
|
| | | | 0.0 | | | | | | -15.0 | | | | | | -15.0 | | |
(人口統計假設變化帶來的收益/損失)
|
| | | | -2.3 | | | | | | 0.0 | | | | | | -2.3 | | |
(收益)/財務假設變化造成的損失
|
| | | | 16.0 | | | | | | 0.0 | | | | | | 16.0 | | |
經驗(收穫)/損失
|
| | | | -0.8 | | | | | | 0.0 | | | | | | -0.8 | | |
在OCI中確認的重新測量效果
|
| | | | 12.9 | | | | | | -15.0 | | | | | | -2.1 | | |
百萬美元
|
| |
呈現
值為 義務 |
| |
公平
值為 計劃資產 |
| |
合計
|
| |||||||||
投稿: | | | | | | | | | | | | | | | | | | | |
僱主
|
| | | | -0.1 | | | | | | -1.6 | | | | | | -1.7 | | |
員工
|
| | | | 0.5 | | | | | | -0.5 | | | | | | 0.0 | | |
從計劃資產支付的福利
|
| | | | -11.4 | | | | | | 9.5 | | | | | | -1.9 | | |
其他更改
|
| | | | -7.7 | | | | | | 8.3 | | | | | | 0.6 | | |
匯率差異
|
| | | | 7.1 | | | | | | -3.3 | | | | | | 3.8 | | |
2020年12月31日
|
| | | | 251.4 | | | | | | -172.4 | | | | | | 79.0 | | |
|
| | |
2022年12月31日
|
| ||||||||||||||||||||||||
%
|
| |
美國
|
| |
英國
|
| |
法國
|
| |
瑞士
|
| |
奧地利
|
| |
日本
|
| |||||||||
折扣率
|
| |
2.65 / 5.35
|
| |
4.80
|
| | | | 3.70 | | | |
2.00 / 2.10
|
| | | | 3.30 | | | | | | 1.30 | | |
通貨膨脹
|
| |
2.25
|
| |
2.30 / 3.00
|
| | | | 3.70 | | | |
1.00
|
| | | | 不適用 | | | | | | 0.00 | | |
未來加薪
|
| |
2.50
|
| |
2.30
|
| | | | 3.00 | | | |
1.00
|
| | | | 5.00 | | | | | | 1.70 | | |
未來養老金增加
|
| |
0.00
|
| |
2.00
|
| | | | 2.20 | | | |
0.00
|
| | | | 不適用 | | | | | | 0.00 | | |
| | |
2021年12月31日
|
| |||||||||||||||||||||||||||
%
|
| |
美國
|
| |
英國
|
| |
法國
|
| |
瑞士
|
| |
奧地利
|
| |
日本
|
| ||||||||||||
折扣率
|
| |
2.55 / 2.85
|
| | | | 1.80 | | | | | | 0.90 | | | |
0.20 / 0.30
|
| | | | 1.05 | | | | | | 0.40 | | |
通貨膨脹
|
| |
2.25
|
| | | | 3.50 | | | | | | 1.62 | | | |
1.00
|
| | | | 不適用 | | | | | | 0.00 | | |
未來加薪
|
| |
2.50
|
| | | | 2.80 | | | | | | 2.50 | | | |
1.00
|
| | | | 2.50 | | | | | | 1.70 | | |
未來養老金增加
|
| |
0.00
|
| | | | 2.30 | | | | | | 1.00 | | | |
0.00
|
| | | | 不適用 | | | | | | 0.00 | | |
| | |
2020年12月31日
|
| |||||||||||||||||||||||||||
%
|
| |
美國
|
| |
英國
|
| |
法國
|
| |
瑞士
|
| |
奧地利
|
| |
日本
|
| ||||||||||||
折扣率
|
| |
2.20 / 3.30
|
| | | | 1.25 | | | | | | 0.35 | | | |
0.20 / 0.30
|
| | | | 0.85 | | | | | | 0.40 | | |
通貨膨脹
|
| |
2.25 / 2.50
|
| | | | 3.00 | | | | | | 1.00 | | | |
1.00
|
| | | | 不適用 | | | | | | 0.00 | | |
未來加薪
|
| |
2.50
|
| | | | 2.20 | | | | | | 2.50 | | | |
1.00
|
| | | | 1.80 | | | | | | 1.70 | | |
未來養老金增加
|
| |
0.00
|
| | | | 2.00 | | | | | | 1.00 | | | |
0.00
|
| | | | 不適用 | | | | | | 0.00 | | |
| | | | | |
對確定的義務的影響
(百萬美元) |
| |||||||||||||||
|
更改假設
|
| |
2022
|
| |
2021
|
| |
2020
|
| |||||||||||
折扣率
|
| | 降幅0.25% | | | | | 4.5 | | | | | | 7.7 | | | | | | 8.7 | | |
通貨膨脹率
|
| | 增長0.25% | | | | | 1.1 | | | | | | 1.6 | | | | | | 2.8 | | |
死亡率
|
| |
預期壽命延長1年
|
| | | | 3.6 | | | | | | 6.3 | | | | | | 6.9 | | |
百萬美元
|
| |
12月31日
2022 |
| |
12月31日
2021 |
| |
1月1日
2021 |
| |||||||||
美國股票
|
| | | | 23.2 | | | | | | 29.3 | | | | | | 32.4 | | |
英國股票
|
| | | | 5.1 | | | | | | 7.6 | | | | | | 6.6 | | |
其他股票
|
| | | | 22.1 | | | | | | 26.4 | | | | | | 28.1 | | |
公司債券
|
| | | | 58.6 | | | | | | 79.3 | | | | | | 73.8 | | |
政府債券
|
| | | | 21.4 | | | | | | 30.6 | | | | | | 26.0 | | |
包括現金在內的其他
|
| | | | 6.2 | | | | | | 5.9 | | | | | | 5.4 | | |
百萬美元
|
| |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
攤銷: | | | | | | | | | | | | | | | | | | | |
客户關係
|
| | | | 23.3 | | | | | | 25.9 | | | | | | 26.8 | | |
其他無形資產
|
| | | | 34.4 | | | | | | 32.6 | | | | | | 29.0 | | |
折舊: | | | | | | | | | | | | | | | | | | | |
建築物和建築
|
| | | | 30.2 | | | | | | 26.7 | | | | | | 21.4 | | |
機械設備
|
| | | | 33.0 | | | | | | 36.4 | | | | | | 33.5 | | |
使用權建築和建築
|
| | | | 65.4 | | | | | | 66.4 | | | | | | 59.4 | | |
使用權機械設備
|
| | | | 7.9 | | | | | | 7.7 | | | | | | 9.8 | | |
合計
|
| | | | 194.3 | | | | | | 195.7 | | | | | | 179.9 | | |
百萬美元
|
| |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
商譽
|
| | | | 179.0 | | | | | | — | | | | | | — | | |
商標
|
| | | | 19.1 | | | | | | — | | | | | | — | | |
合計
|
| | | | 198.1 | | | | | | — | | | | | | — | | |
百萬美元
|
| |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
銷貨成本
|
| | | | 34.0 | | | | | | 36.9 | | | | | | 34.3 | | |
銷售和市場推廣
|
| | | | 112.2 | | | | | | 113.8 | | | | | | 102.3 | | |
行政和其他費用
|
| | | | 48.2 | | | | | | 45.0 | | | | | | 43.3 | | |
非金融資產減值損失
|
| | | | 198.1 | | | | | | — | | | | | | — | | |
合計
|
| | | | 392.4 | | | | | | 195.7 | | | | | | 179.9 | | |
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
冬季運動裝備
|
| | | | 8.7% | | | | | | 11.9% | | | | | | 8.5% | | |
所羅門服裝和鞋類
|
| | | | 18.9% | | | | | | 19.8% | | | | | | 15.1% | | |
Arc‘teryx服裝和齒輪
|
| | | | 27.0% | | | | | | 24.5% | | | | | | 23.6% | | |
峯值性能
|
| | | | 12.2% | | | | | | 14.8% | | | | | | 22.2% | | |
體育器材(鎖定琴)
|
| | | | 不適用 | | | | | | 不適用 | | | | | | 5.6% | | |
球拍運動
|
| | | | 9.3% | | | | | | 8.7% | | | | | | 15.4% | | |
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
冬季運動裝備
|
| | | | 4.8% | | | | | | 5.3% | | | | | | 2.6% | | |
所羅門服裝和鞋類
|
| | | | 6.9% | | | | | | 7.9% | | | | | | 7.7% | | |
Arc‘teryx服裝和齒輪
|
| | | | 11.2% | | | | | | 8.1% | | | | | | 9.3% | | |
峯值性能
|
| | | | 7.2% | | | | | | 10.1% | | | | | | 9.1% | | |
體育器材(鎖定琴)
|
| | | | 不適用 | | | | | | 不適用 | | | | | | 5.2% | | |
球拍運動
|
| | | | 4.5% | | | | | | 4.5% | | | | | | 5.8% | | |
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
冬季運動裝備
|
| | | | 2% | | | | | | 2% | | | | | | 2% | | |
所羅門服裝和鞋類
|
| | | | 2% | | | | | | 2% | | | | | | 2% | | |
Arc‘teryx服裝和齒輪
|
| | | | 3% | | | | | | 3% | | | | | | 3% | | |
峯值性能
|
| | | | 2% | | | | | | 2% | | | | | | 2% | | |
體育器材(鎖定琴)
|
| | | | 不適用 | | | | | | 不適用 | | | | | | 1% | | |
球拍運動
|
| | | | 2% | | | | | | 2% | | | | | | 2% | | |
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
冬季運動裝備
|
| | | | 12.8% | | | | | | 10.3% | | | | | | 10.1% | | |
所羅門服裝和鞋類
|
| | | | 19.0% | | | | | | 14.3% | | | | | | 12.3% | | |
Arc‘teryx服裝和齒輪
|
| | | | 15.5% | | | | | | 13.1% | | | | | | 12.1% | | |
峯值性能
|
| | | | 15.5% | | | | | | 13.1% | | | | | | 13.2% | | |
體育器材(鎖定琴)
|
| | | | 不適用 | | | | | | 不適用 | | | | | | 12.5% | | |
球拍運動
|
| | | | 15.1% | | | | | | 12.2% | | | | | | 12.7% | | |
貼現率的主要組成部分是:
|
| |
2022
|
| |
2021
|
| |
2020
|
|
債務無風險利率
|
| |
2.4%–3.9%
|
| |
0.1%–1.5%
|
| |
0.0%–0.9%
|
|
貝塔測試後市場風險溢價
|
| |
5.4%–7.2%
|
| |
4.7%–6.2%
|
| |
5.2%–6.6%
|
|
風險溢價
|
| |
1.7%–5.6%
|
| |
2.7%–5.6%
|
| |
3.2%–5.2%
|
|
債務税前成本
|
| |
7.1%–8.2%
|
| |
3.7%–5.4%
|
| |
4.0%–7.8%
|
|
税率
|
| |
25%
|
| |
25%
|
| |
25%
|
|
| | |
商譽
|
| |
商標
|
| ||||||||||||||||||||||||||||||
百萬美元
|
| |
12月31日
2022 |
| |
12月31日
2021 |
| |
1月1日
2021 |
| |
12月31日
2022 |
| |
12月31日
2021 |
| |
1月1日
2021 |
| ||||||||||||||||||
冬季運動裝備
|
| | | | 149.0 | | | | | | 158.2 | | | | | | 171.4 | | | | | | 270.9 | | | | | | 287.7 | | | | | | 311.7 | | |
所羅門服裝和鞋類
|
| | | | 583.4 | | | | | | 619.5 | | | | | | 671.1 | | | | | | 477.8 | | | | | | 507.4 | | | | | | 549.7 | | |
Arc‘teryx服裝和齒輪
|
| | | | 1,361.7 | | | | | | 1,361.7 | | | | | | 1,361.7 | | | | | | 943.7 | | | | | | 943.7 | | | | | | 943.7 | | |
峯值性能
|
| | | | — | | | | | | 192.6 | | | | | | 208.7 | | | | | | 151.6 | | | | | | 181.2 | | | | | | 196.3 | | |
體育器材
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 29.2 | | |
球拍運動
|
| | | | 148.3 | | | | | | 148.3 | | | | | | 148.3 | | | | | | 550.5 | | | | | | 550.5 | | | | | | 550.5 | | |
合計
|
| | | | 2,242.4 | | | | | | 2,480.3 | | | | | | 2,561.2 | | | | | | 2,394.5 | | | | | | 2,470.5 | | | | | | 2,581.1 | | |
| | |
結轉金額需要更改為
等額可收回金額 |
| |||||||||||||||
單位:%
|
| |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
峯值性能 | | | | | | | | | | | | | | | | | | | |
- 終端增長率
|
| | | | 不適用* | | | | | | -0.5% | | | | | | -1.0% | | |
- 貼現率
|
| | | | 不適用* | | | | | | 0.2% | | | | | | 0.5% | | |
冬季運動裝備 | | | | | | | | | | | | | | | | | | | |
- 終端增長率
|
| | | | -0.8% | | | | | | -0.3% | | | | | | -1.1% | | |
- 貼現率
|
| | | | 0.3% | | | | | | 0.1% | | | | | | 0.6% | | |
| | |
2022
|
| |
2021
|
| |
2020
|
| ||||||||||||||||||
在數以千計的選項中
|
| |
數量:
選項 |
| |
加權-
平均 行權價 |
| |
數量:
選項 |
| |
加權-
平均 行權價 |
| |
數量:
選項 |
| |
加權-
平均 行權價 |
| |||||||||
1月1日業績突出
|
| | | | 2,724,970 | | | |
23.60歐元
|
| | | | 2,143,105 | | | |
23.60歐元
|
| | | | 0 | | | |
23.60歐元
|
|
本年度的授權額
|
| | | | 201,636 | | | |
23.60歐元
|
| | | | 1,244,384 | | | |
23.60歐元
|
| | | | 2,200,715 | | | |
23.60歐元
|
|
在本年度內被沒收
|
| | | | -28,805 | | | |
23.60歐元
|
| | | | -662,519 | | | |
23.60歐元
|
| | | | -57,610 | | | |
23.60歐元
|
|
年內鍛鍊
|
| | | | 0 | | | |
0
|
| | | | 0 | | | |
0
|
| | | | 0 | | | |
0
|
|
12月31日業績突出
|
| | | | 2,897,801 | | | |
23.60歐元
|
| | | | 2,724,970 | | | |
23.60歐元
|
| | | | 2,143,105 | | | |
23.60歐元
|
|
12月31日可行使
|
| | | | 0 | | | |
0
|
| | | | 0 | | | |
|
| | | | | | | |
|
|
| | |
股權結算獎勵:
|
| |
現金結算獎勵:
|
| ||||||||||||
| | |
2022年12月31日
|
| |
2021年12月31日
|
| |
2020年12月31日
|
| |
2022年12月31日
|
| |
2021年12月31日
|
| |
2020年12月31日
|
|
授予日的公允價值: | | | | | | | | | | | | 重新計量公允價值: | | | | | |||
時間歸屬期權
|
| |
18.88-22.94歐元
|
| |
8.10-14.03歐元
|
| | 4.95-6.04歐元 | | |
22.22-22.87歐元
|
| |
18.25-18.43歐元
|
| |
8.03-8.06歐元
|
|
品牌表現
基於選項 |
| |
18.32-22.02歐元
|
| |
7.94-13.67歐元
|
| | 4.94-6.01歐元 | | | 22.22歐元 | | | 18.25歐元 | | | 8.02歐元 | |
團隊業績
基於選項 |
| |
8.72-10.91歐元
|
| | 2.82-5.84歐元 | | | 1.24-2.15歐元 | | | 11.01歐元 | | | 8.89歐元 | | | 2.92歐元 | |
授予日標的股份的公允價值
|
| |
37.63-41.24歐元
|
| |
23.92-32.08歐元
|
| |
20.01-20.31歐元
|
| | 41.24歐元 | | | 37.63歐元 | | | 23.92歐元 | |
行權價
|
| | 23.60歐元 | | | 23.60歐元 | | | 23.60歐元 | | | 23.60歐元 | | | 23.60歐元 | | | 23.60歐元 | |
預期波動率
|
| | 39.0%–45.5% | | | 37.8%–40.1% | | | 30.9%–37.7% | | | 41.8%–45.7% | | | 38.9%–41.1% | | | 38.2% | |
預期壽命
|
| | 3.05-6.00年 | | | 4.18-6.00年 | | | 5.33-6.00年 | | | 3.00-5.25年 | | | 4.00-5.39年 | | | 5.00-5.25年 | |
預期股息
|
| | 0% | | | 0% | | | 0% | | | 0% | | | 0% | | | 0% | |
無風險利率
|
| | 0.3%–2.0% | | | 0% | | | 0% | | | 2.5% | | | 0% | | | 0% | |
百萬美元
|
| |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
財務收入 | | | | | | | | | | | | | | | | | | | |
利息收入
|
| | | | 3.1 | | | | | | 1.6 | | | | | | 1.0 | | |
其他財務收入
|
| | | | 0.2 | | | | | | 0.7 | | | | | | 0.6 | | |
| | | | | 3.3 | | | | | | 2.3 | | | | | | 1.6 | | |
財務成本 | | | | | | | | | | | | | | | | | | | |
利息成本
|
| | | | | | | | | | | | | | | | | | |
計息債務利息成本
|
| | | | -90.5 | | | | | | -98.3 | | | | | | -101.8 | | |
與衍生工具相關的利息成本
|
| | | | -5.8 | | | | | | -3.6 | | | | | | -7.2 | | |
關聯方利息成本
|
| | | | -138.5 | | | | | | -142.6 | | | | | | -133.5 | | |
租賃負債利息成本
|
| | | | -8.5 | | | | | | -9.1 | | | | | | -8.2 | | |
與養老金負債相關的利息成本
|
| | | | -0.6 | | | | | | -1.0 | | | | | | -1.2 | | |
其他利息成本*
|
| | | | 6.4 | | | | | | -10.7 | | | | | | -8.1 | | |
總利息成本
|
| | | | -237.5 | | | | | | -265.3 | | | | | | -260.0 | | |
對衝會計中未使用的衍生工具的公允價值變動
|
| | | | 7.0 | | | | | | 1.4 | | | | | | 0.9 | | |
匯率損益
|
| | | | 6.0 | | | | | | -0.8 | | | | | | -1.4 | | |
其他財務成本
|
| | | | -12.0 | | | | | | -14.3 | | | | | | -13.6 | | |
| | | | | -236.5 | | | | | | -279.0 | | | | | | -274.1 | | |
淨財務成本
|
| | | | -233.2 | | | | | | -276.7 | | | | | | -272.5 | | |
百萬美元
|
| |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
當期税金
|
| | | | 65.5 | | | | | | 28.5 | | | | | | 51.0 | | |
遞延税金資產的遞延税金
|
| | | | -3.4 | | | | | | 15.0 | | | | | | -15.0 | | |
遞延納税負債的遞延税金
|
| | | | -13.8 | | | | | | -8.8 | | | | | | -9.8 | | |
遞延税金合計
|
| | | | -17.2 | | | | | | 6.2 | | | | | | -24.8 | | |
合計
|
| | | | 48.3 | | | | | | 34.7 | | | | | | 26.2 | | |
上期當期税額
|
| | | | -5.4 | | | | | | -1.4 | | | | | | 1.4 | | |
百萬美元
|
| |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
所得税費用前持續經營虧損
|
| | | | -182.6 | | | | | | -89.8 | | | | | | -147.4 | | |
實際税率
|
| | | | -26% | | | | | | -39% | | | | | | -18% | | |
使用有效税率的所得税
|
| | | | 48.3 | | | | | | 34.7 | | | | | | 26.2 | | |
適用於相關國家/地區收入的當地税率*
|
| | | | -4.3 | | | | | | -9.5 | | | | | | -24.4 | | |
永久性差異
|
| | | | 0.0 | | | | | | 1.1 | | | | | | -3.7 | | |
未確認的暫時性差額遞延税款
|
| | | | 41.9 | | | | | | 29.5 | | | | | | 34.3 | | |
未確認的淨營業虧損遞延税款
|
| | | | 5.4 | | | | | | 1.7 | | | | | | 7.8 | | |
税率變化
|
| | | | -0.4 | | | | | | 0.2 | | | | | | 2.0 | | |
不確定税收狀況的變化
|
| | | | 0.6 | | | | | | 1.4 | | | | | | 1.5 | | |
上期税金
|
| | | | -1.2 | | | | | | 3.1 | | | | | | -0.5 | | |
抵税/預扣税
|
| | | | 6.1 | | | | | | 3.9 | | | | | | 1.4 | | |
美國其他税種(BEAT&GILTI)
|
| | | | 1.7 | | | | | | 3.6 | | | | | | 3.1 | | |
其他
|
| | | | -1.5 | | | | | | -0.3 | | | | | | 4.7 | | |
損益表中確認的税金
|
| | | | 48.3 | | | | | | 34.7 | | | | | | 26.2 | | |
百萬美元
|
| |
12月31日
2022 |
| |
12月31日
2021 |
| |
1月1日
2021 |
| |||||||||
遞延税金資產: | | | | | | | | | | | | | | | | | | | |
供應
|
| | | | 39.8 | | | | | | 32.7 | | | | | | 25.4 | | |
未使用税損結轉
|
| | | | 19.8 | | | | | | 24.5 | | | | | | 26.9 | | |
員工福利
|
| | | | 4.2 | | | | | | 8.0 | | | | | | 14.0 | | |
減值
|
| | | | 3.0 | | | | | | 3.0 | | | | | | 3.0 | | |
公允價值調整
|
| | | | 5.0 | | | | | | 2.3 | | | | | | 9.5 | | |
税收抵免
|
| | | | 2.5 | | | | | | 12.3 | | | | | | 13.0 | | |
內部庫存利潤率
|
| | | | 11.0 | | | | | | 5.9 | | | | | | 14.0 | | |
其他暫時性分歧
|
| | | | 15.1 | | | | | | 11.5 | | | | | | 5.9 | | |
合計
|
| | | | 100.4 | | | | | | 100.2 | | | | | | 111.7 | | |
遞延納税義務: | | | | | | | | | | | | | | | | | | | |
折舊差額
|
| | | | -20.9 | | | | | | -19.8 | | | | | | -12.2 | | |
賬面價值和公允價值之間的差異
|
| | | | | | | | | | | | | | | | | | |
因收購Amer Sports Corporation而進行的調整
|
| | | | | | | | | | | | | | | | | | |
商標
|
| | | | -505.9 | | | | | | -515.0 | | | | | | -536.1 | | |
其他無形資產
|
| | | | -68.3 | | | | | | -81.5 | | | | | | -105.6 | | |
財產、廠房和設備
|
| | | | -17.7 | | | | | | -20.0 | | | | | | -22.8 | | |
| | | | | -591.9 | | | | | | -616.5 | | | | | | -664.5 | | |
其他暫時性分歧*
|
| | | | -34.2 | | | | | | -40.6 | | | | | | -41.8 | | |
合計
|
| | | | -647.0 | | | | | | -676.9 | | | | | | -718.5 | | |
遞延納税淨負債
|
| | | | -546.6 | | | | | | -576.7 | | | | | | -606.8 | | |
| 財務狀況表中確認的遞延税金: | | | | | | | | | | | | | | | | | | | |
|
遞延納税資產
|
| | | | 108.7 | | | | | | 101.6 | | | | | | 154.9 | | |
|
遞延納税義務
|
| | | | 655.3 | | | | | | 678.3 | | | | | | 761.7 | | |
| | | | | | -546.6 | | | | | | -576.7 | | | | | | -606.8 | | |
百萬美元
|
| |
1月1日
2022 |
| |
充電
合併 語句 虧損 |
| |
翻譯
差異 |
| |
已收費
致OCI |
| |
12月31日
2022 |
| |||||||||||||||
供應
|
| | | | 32.7 | | | | | | 8.5 | | | | | | -1.4 | | | | | | — | | | | | | 39.8 | | |
未使用税損結轉
|
| | | | 24.5 | | | | | | -3.9 | | | | | | -0.8 | | | | | | — | | | | | | 19.8 | | |
員工福利
|
| | | | 8.0 | | | | | | -1.2 | | | | | | 0.1 | | | | | | -2.7 | | | | | | 4.2 | | |
減值
|
| | | | 3.0 | | | | | | 0.1 | | | | | | -0.1 | | | | | | — | | | | | | 3.0 | | |
公允價值調整
|
| | | | 2.3 | | | | | | 0.0 | | | | | | 0.4 | | | | | | 2.3 | | | | | | 5.0 | | |
税收抵免
|
| | | | 12.3 | | | | | | -9.4 | | | | | | -0.4 | | | | | | — | | | | | | 2.5 | | |
內部庫存利潤率
|
| | | | 5.9 | | | | | | 5.4 | | | | | | -0.3 | | | | | | — | | | | | | 11.0 | | |
折舊差額
|
| | | | -19.8 | | | | | | -1.0 | | | | | | -0.1 | | | | | | — | | | | | | -20.9 | | |
賬面價值和公允價值之間的差異
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.0 | | |
因收購Amer Sports Corporation而進行的調整
|
| | | | -616.5 | | | | | | 10.6 | | | | | | 14.0 | | | | | | — | | | | | | -591.9 | | |
其他暫時性分歧
|
| | | | -29.1 | | | | | | 8.1 | | | | | | 1.9 | | | | | | — | | | | | | -19.1 | | |
合計
|
| | | | -576.7 | | | | | | 17.2 | | | | | | 13.3 | | | | | | -0.4 | | | | | | -546.6 | | |
百萬美元
|
| |
1月1日
2021 |
| |
充電
合併 語句 虧損 |
| |
翻譯
差異 |
| |
已收費
致OCI |
| |
重新分類
到資產 和 負債 待售 |
| |
重新分類
至 繼續 業務 |
| |
12月31日
2021 |
| |||||||||||||||||||||
供應
|
| | | | 25.4 | | | | | | 9.0 | | | | | | -0.7 | | | | | | — | | | | | | -1.2 | | | | | | 0.2 | | | | | | 32.7 | | |
未使用税損結轉
|
| | | | 26.9 | | | | | | -17.6 | | | | | | 0.4 | | | | | | — | | | | | | 14.8 | | | | | | — | | | | | | 24.5 | | |
員工福利
|
| | | | 14.0 | | | | | | -1.3 | | | | | | -0.7 | | | | | | -4.0 | | | | | | — | | | | | | — | | | | | | 8.0 | | |
減值
|
| | | | 3.0 | | | | | | 0.0 | | | | | | 0.0 | | | | | | — | | | | | | — | | | | | | — | | | | | | 3.0 | | |
公允價值調整
|
| | | | 9.5 | | | | | | 3.6 | | | | | | 0.0 | | | | | | -10.8 | | | | | | — | | | | | | — | | | | | | 2.3 | | |
税收抵免
|
| | | | 13.0 | | | | | | -0.9 | | | | | | -0.6 | | | | | | — | | | | | | — | | | | | | 0.8 | | | | | | 12.3 | | |
內部庫存利潤率
|
| | | | 14.0 | | | | | | -7.1 | | | | | | -1.0 | | | | | | — | | | | | | — | | | | | | — | | | | | | 5.9 | | |
折舊差額
|
| | | | -12.2 | | | | | | -2.8 | | | | | | -0.9 | | | | | | — | | | | | | -1.9 | | | | | | -2.0 | | | | | | -19.8 | | |
攜帶和攜帶的區別
價值和公允價值 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | | | | | | | |
因收購Amer Sports Corporation而進行的調整
|
| | | | -664.5 | | | | | | 12.6 | | | | | | 21.9 | | | | | | — | | | | | | 13.5 | | | | | | — | | | | | | -616.5 | | |
其他暫時性分歧
|
| | | | -35.9 | | | | | | -1.7 | | | | | | 2.3 | | | | | | — | | | | | | — | | | | | | 6.2 | | | | | | -29.1 | | |
合計
|
| | | | -606.8 | | | | | | -6.2 | | | | | | 20.7 | | | | | | -14.8 | | | | | | 25.2 | | | | | | 5.2 | | | | | | -576.7 | | |
| | | | | |
損失金額
|
| |
與虧損相關的遞延税項資產金額
|
| ||||||||||||||||||||||||||||||
管轄權
|
| |
過期
|
| |
12月31日
2022 |
| |
12月31日
2021 |
| |
1月1日
2021 |
| |
12月31日
2022 |
| |
12月31日
2021 |
| |
1月1日
2021 |
| ||||||||||||||||||
法國
|
| |
不確定
|
| | | | 51.6 | | | | | | 53.9 | | | | | | 39.9 | | | | | | 12.9 | | | | | | 13.5 | | | | | | 10.4 | | |
美國
|
| |
不確定
|
| | | | — | | | | | | 12.8 | | | | | | 23.5 | | | | | | — | | | | | | 3.5 | | | | | | 5.2 | | |
瑞典
|
| |
不確定
|
| | | | 22.4 | | | | | | 22.9 | | | | | | 28.5 | | | | | | 4.6 | | | | | | 4.7 | | | | | | 5.9 | | |
瑞士
|
| |
2027
|
| | | | — | | | | | | — | | | | | | 24.3 | | | | | | — | | | | | | — | | | | | | 3.4 | | |
其他
|
| | | | | | | | | | | | | | | | | | | | | | | | | 2.9 | | | | | | 2.8 | | | | | | 1.7 | | |
合計
|
| | | | | | | | | | | | | | | | | | | | | | | | | 20.4 | | | | | | 24.5 | | | | | | 26.6 | | |
百萬美元
|
| |
12月31日
2022 |
| |
12月31日
2021 |
| |
1月1日
2021 |
| |||||||||
未使用的税負結轉,未確認遞延税項資產
|
| | | | 57.6 | | | | | | 37.6 | | | | | | 122.1 | | |
未確認遞延税項資產的其他暫時性差異
|
| | | | 668.1 | | | | | | 504.2 | | | | | | 384.5 | | |
未確認的遞延税金淨資產
|
| | | | 155.1 | | | | | | 113.7 | | | | | | 106.6 | | |
百萬美元
|
| |
商譽
|
| |
商標
|
| |
客户
關係 |
| |
其他
無形資產 |
| |
無形的
預付款 已支付和 施工 正在進行中 |
| | |
合計
|
| ||||||||||||||||||
2022年1月1日的初始成本
|
| | | | 2,480.3 | | | | | | 2,470.5 | | | | | | 294.2 | | | | | | 412.7 | | | | | | 35.2 | | | | | | | 5,693.0 | | |
添加內容
|
| | | | — | | | | | | — | | | | | | — | | | | | | 10.9 | | | | | | 21.2 | | | | | | | 32.1 | | |
轉賬
|
| | | | — | | | | | | — | | | | | | — | | | | | | 58.1 | | | | | | -50.4 | | | | | | | 7.7 | | |
翻譯差異
|
| | | | -58.8 | | | | | | -56.9 | | | | | | -15.4 | | | | | | -16.5 | | | | | | -2.4 | | | | | | | -150.0 | | |
2022年12月31日的餘額
|
| | | | 2,421.4 | | | | | | 2,413.6 | | | | | | 278.9 | | | | | | 465.2 | | | | | | 3.6 | | | | | | | 5,582.7 | | |
截至2022年1月1日累計攤銷和減值損失
|
| | | | — | | | | | | — | | | | | | 68.5 | | | | | | 273.7 | | | | | | — | | | | | | | 342.3 | | |
期內攤銷
|
| | | | — | | | | | | — | | | | | | 23.3 | | | | | | 34.4 | | | | | | — | | | | | | | 57.7 | | |
減值損失
|
| | | | 179.0 | | | | | | 19.1 | | | | | | — | | | | | | 0.0 | | | | | | — | | | | | | | 198.1 | | |
轉賬
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1.8 | | | | | | — | | | | | | | 1.8 | | |
翻譯差異
|
| | | | — | | | | | | — | | | | | | -3.6 | | | | | | -12.0 | | | | | | — | | | | | | | -15.6 | | |
2022年12月31日的餘額
|
| | | | 179.0 | | | | | | 19.1 | | | | | | 88.2 | | | | | | 298.0 | | | | | | — | | | | | | | 584.4 | | |
2022年12月31日的餘額
|
| | | | 2,242.4 | | | | | | 2,394.5 | | | | | | 190.7 | | | | | | 167.2 | | | | | | 3.6 | | | | | | | 4,998.3 | | |
百萬美元
|
| |
商譽
|
| |
商標
|
| |
客户
關係 |
| |
其他
無形資產 |
| |
無形的
預付款 已支付和 施工 正在進行中 |
| | |
合計
|
| ||||||||||||||||||
2021年1月1日的初始成本
|
| | | | 2,561.2 | | | | | | 2,581.1 | | | | | | 335.9 | | | | | | 498.6 | | | | | | 12.8 | | | | | | | 5,989.6 | | |
添加內容
|
| | | | — | | | | | | — | | | | | | — | | | | | | 3.8 | | | | | | 22.7 | | | | | | | 26.5 | | |
轉賬
|
| | | | — | | | | | | — | | | | | | — | | | | | | -3.9 | | | | | | — | | | | | | | -3.9 | | |
翻譯差異
|
| | | | -80.9 | | | | | | -81.4 | | | | | | -23.5 | | | | | | -7.5 | | | | | | -0.3 | | | | | | | -193.6 | | |
重新分類為持有的資產和負債
銷售 |
| | | | — | | | | | | -29.2 | | | | | | -18.1 | | | | | | -78.2 | | | | | | — | | | | | | | -125.5 | | |
2021年12月31日的餘額
|
| | | | 2,480.3 | | | | | | 2,470.5 | | | | | | 294.2 | | | | | | 412.7 | | | | | | 35.2 | | | | | | | 5,693.0 | | |
截至2021年1月1日累計攤銷和減值損失
|
| | | | — | | | | | | — | | | | | | 50.4 | | | | | | 294.7 | | | | | | — | | | | | | | 345.1 | | |
期內攤銷
|
| | | | — | | | | | | — | | | | | | 25.9 | | | | | | 32.6 | | | | | | — | | | | | | | 58.5 | | |
轉賬
|
| | | | — | | | | | | — | | | | | | — | | | | | | -4.7 | | | | | | — | | | | | | | -4.7 | | |
翻譯差異
|
| | | | — | | | | | | — | | | | | | -4.7 | | | | | | -9.6 | | | | | | — | | | | | | | -14.3 | | |
重新分類為持有的資產和負債
銷售 |
| | | | — | | | | | | — | | | | | | -3.1 | | | | | | -39.3 | | | | | | — | | | | | | | -42.4 | | |
2021年12月31日的餘額
|
| | | | — | | | | | | — | | | | | | 68.5 | | | | | | 273.7 | | | | | | — | | | | | | | 342.3 | | |
2021年12月31日的餘額
|
| | | | 2,480.3 | | | | | | 2,470.5 | | | | | | 225.7 | | | | | | 139.0 | | | | | | 35.2 | | | | | | | 5,350.7 | | |
百萬美元
|
| |
土地
|
| |
建築物和
建築 |
| |
機械設備
和 設備 |
| |
預付款
已支付和 施工 正在進行中 |
| | |
屬性,
植物和 設備 |
| |||||||||||||||
2022年1月1日的初始成本
|
| | | | 35.6 | | | | | | 315.6 | | | | | | 436.4 | | | | | | 34.1 | | | | | | | 821.7 | | |
添加內容
|
| | | | — | | | | | | 28.5 | | | | | | 15.1 | | | | | | 33.1 | | | | | | | 76.7 | | |
分離與分離
|
| | | | — | | | | | | 0.0 | | | | | | -0.1 | | | | | | — | | | | | | | -0.2 | | |
轉賬
|
| | | | 0.9 | | | | | | -2.4 | | | | | | -9.7 | | | | | | -32.2 | | | | | | | -43.4 | | |
翻譯差異
|
| | | | -1.6 | | | | | | -14.0 | | | | | | -22.0 | | | | | | -1.3 | | | | | | | -39.0 | | |
2022年12月31日的餘額
|
| | | | 34.9 | | | | | | 327.6 | | | | | | 419.6 | | | | | | 33.8 | | | | | | | 815.9 | | |
2022年1月1日累計折舊和減值損失
|
| | | | — | | | | | | 167.7 | | | | | | 285.3 | | | | | | — | | | | | | | 453.0 | | |
期間折舊
|
| | | | — | | | | | | 30.2 | | | | | | 33.0 | | | | | | — | | | | | | | 63.3 | | |
分離與分離
|
| | | | — | | | | | | 0.0 | | | | | | -0.1 | | | | | | — | | | | | | | -0.1 | | |
轉賬
|
| | | | — | | | | | | -8.6 | | | | | | -30.1 | | | | | | — | | | | | | | -38.8 | | |
翻譯差異
|
| | | | — | | | | | | -7.9 | | | | | | -15.6 | | | | | | — | | | | | | | -23.5 | | |
2022年12月31日的餘額
|
| | | | — | | | | | | 181.4 | | | | | | 272.5 | | | | | | — | | | | | | | 454.0 | | |
2022年12月31日的餘額
|
| | | | 34.9 | | | | | | 146.2 | | | | | | 147.1 | | | | | | 33.8 | | | | | | | 361.9 | | |
百萬美元
|
| |
土地
|
| |
建築物和
建築 |
| |
機械設備
和 設備 |
| |
預付款
已支付和 施工 正在進行中 |
| | |
屬性,
植物和 設備 |
| |||||||||||||||
2021年1月1日的初始成本
|
| | | | 37.6 | | | | | | 315.4 | | | | | | 464.5 | | | | | | 33.8 | | | | | | | 851.4 | | |
添加內容
|
| | | | 0.3 | | | | | | 15.8 | | | | | | 11.7 | | | | | | 30.7 | | | | | | | 58.5 | | |
分離與分離
|
| | | | — | | | | | | — | | | | | | -0.5 | | | | | | — | | | | | | | -0.5 | | |
轉賬
|
| | | | — | | | | | | 11.7 | | | | | | 1.2 | | | | | | -28.5 | | | | | | | -15.6 | | |
翻譯差異
|
| | | | -2.3 | | | | | | -14.5 | | | | | | -22.1 | | | | | | -2.1 | | | | | | | -41.1 | | |
重新分類為持有待售資產和負債
|
| | | | — | | | | | | -12.9 | | | | | | -18.4 | | | | | | 0.2 | | | | | | | -31.0 | | |
2021年12月31日的餘額
|
| | | | 35.6 | | | | | | 315.6 | | | | | | 436.4 | | | | | | 34.1 | | | | | | | 821.7 | | |
2021年1月1日累計折舊和減值損失
|
| | | | — | | | | | | 158.5 | | | | | | 291.0 | | | | | | — | | | | | | | 449.5 | | |
期間折舊
|
| | | | — | | | | | | 26.7 | | | | | | 36.4 | | | | | | — | | | | | | | 63.1 | | |
分離與分離
|
| | | | — | | | | | | -0.1 | | | | | | -0.6 | | | | | | — | | | | | | | -0.7 | | |
轉賬
|
| | | | — | | | | | | -0.1 | | | | | | -10.5 | | | | | | — | | | | | | | -10.6 | | |
翻譯差異
|
| | | | — | | | | | | -7.5 | | | | | | -15.6 | | | | | | — | | | | | | | -23.1 | | |
重新分類為持有待售資產和負債
|
| | | | — | | | | | | -9.8 | | | | | | -15.3 | | | | | | — | | | | | | | -25.1 | | |
2021年12月31日的餘額
|
| | | | — | | | | | | 167.7 | | | | | | 285.3 | | | | | | — | | | | | | | 453.0 | | |
2021年12月31日的餘額
|
| | | | 35.6 | | | | | | 147.8 | | | | | | 151.1 | | | | | | 34.1 | | | | | | | 368.7 | | |
百萬美元
|
| |
12月31日
2022 |
| |
12月31日
2021 |
| |
1月1日
2021 |
| |||||||||
手頭和銀行的現金
|
| | | | 402.0 | | | | | | 564.8 | | | | | | 388.3 | | |
存款
|
| | | | 0.0 | | | | | | 1.9 | | | | | | 1.2 | | |
合計
|
| | | | 402.0 | | | | | | 566.7 | | | | | | 389.5 | | |
百萬美元
|
| |
12月31日
2022 |
| |
12月31日
2021 |
| |
1月1日
2021 |
| |||||||||
存貨可變現淨值計提準備
|
| | | | 24.7 | | | | | | 26.4 | | | | | | 41.2 | | |
百萬美元
|
| |
12月31日
2022 |
| |
12月31日
2021 |
| |
1月1日
2021 |
| |||||||||
總庫存
|
| | | | 937.2 | | | | | | 609.2 | | | | | | 610.7 | | |
可變現淨值估值準備
|
| | | | -24.7 | | | | | | -26.4 | | | | | | -41.2 | | |
淨庫存
|
| | | | 912.5 | | | | | | 582.8 | | | | | | 569.5 | | |
百萬美元
|
| |
12月31日
2022 |
| |
12月31日
2021 |
| |
1月1日
2021 |
| |||||||||
淨庫存 | | | | | | | | | | | | | | | | | | | |
原材料和消耗品
|
| | | | 46.9 | | | | | | 31.1 | | | | | | 29.7 | | |
正在進行的工作
|
| | | | 36.3 | | | | | | 15.6 | | | | | | 12.1 | | |
成品
|
| | | | 829.3 | | | | | | 536.1 | | | | | | 527.7 | | |
| | | | | 912.5 | | | | | | 582.8 | | | | | | 569.5 | | |
百萬美元
|
| |
12月31日
2022 |
| |
12月31日
2021 |
| |
1月1日
2021 |
| |||||||||
與融資活動相關的 : | | | | | | | | | | | | | | | | | | | |
向關聯方預付利息
|
| | | | 40.3 | | | | | | 30.5 | | | | | | 18.9 | | |
衍生工具
|
| | | | 23.5 | | | | | | 14.5 | | | | | | 19.9 | | |
預付利息
|
| | | | 16.0 | | | | | | 1.8 | | | | | | 9.6 | | |
與運營和其他活動相關的 : | | | | | | | | | | | | | | | | | | | |
其他應收税金
|
| | | | 19.9 | | | | | | 16.6 | | | | | | 9.8 | | |
預付費廣告和促銷
|
| | | | 6.6 | | | | | | 4.2 | | | | | | 3.9 | | |
預付保險
|
| | | | 2.8 | | | | | | 2.1 | | | | | | 2.8 | | |
應計員工福利
|
| | | | 0.5 | | | | | | 0.6 | | | | | | 0.5 | | |
其他應收賬款(1)
|
| | | | 63.7 | | | | | | 48.8 | | | | | | 44.1 | | |
合計
|
| | | | 173.3 | | | | | | 119.1 | | | | | | 109.5 | | |
百萬美元
|
| |
12月31日
2022 |
| |
12月31日
2021 |
| |
1月1日
2021 |
| |||||||||
換算差額
|
| | | | 109.8 | | | | | | -38.3 | | | | | | -293.9 | | |
重新計量
|
| | | | 37.0 | | | | | | 25.9 | | | | | | 7.9 | | |
其他儲備
|
| | | | -10.9 | | | | | | — | | | | | | — | | |
累計赤字
|
| | | | -848.9 | | | | | | -596.2 | | | | | | -469.9 | | |
累計赤字及其他
|
| | | | -713.0 | | | | | | -608.6 | | | | | | -755.9 | | |
百萬美元
|
| |
合併
的語句 財務狀況 值 12月31日 2022 |
| |
名義上的
利率 |
| |
還款
|
| ||||||||||||||||||||||||||||||||||||
|
2023
|
| |
2024
|
| |
2025
|
| |
2026
|
| |
2027
|
| |
2028
及之後的 |
| |||||||||||||||||||||||||||||
金融貸款
機構 |
| | | | 1,965.5 | | | |
長期5.13%,
短期 4.78% –7.78% |
| | | | 173.3 | | | | | | | | | | | | | | | | | | 1,792.2 | | | | | | | | | | | | | | |
關聯方借款
|
| | | | 4,039.0 | | | |
5.38%, 3.06%
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,039.0 | | |
租賃負債
|
| | | | 196.5 | | | |
4.46%
|
| | | | 63.5 | | | | | | 65.7 | | | | | | 24.5 | | | | | | 13.0 | | | | | | 9.5 | | | | | | 20.3 | | |
其他有息負債
|
| | | | 35.0 | | | |
7.10%
|
| | | | 35.0 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
合計
|
| | | | 6,236.0 | | | | | | | | | 271.8 | | | | | | 65.7 | | | | | | 24.5 | | | | | | 1,805.2 | | | | | | 9.5 | | | | | | 4,059.3 | | |
百萬美元
|
| |
合併
的語句 財務狀況 值 12月31日 2021 |
| |
名義上的
利率 |
| |
還款
|
| ||||||||||||||||||||||||||||||||||||
|
2022
|
| |
2023
|
| |
2024
|
| |
2025
|
| |
2026
|
| |
2027
及之後的 |
| |||||||||||||||||||||||||||||
金融機構貸款
|
| | | | 1,896.2 | | | |
長期4,50%
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,896.2 | | | | | | | | |
關聯方借款
|
| | | | 4,139.8 | | | |
4.75%, 1.75%
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,139.8 | | |
租賃負債
|
| | | | 224.7 | | | |
4.11%
|
| | | | 66.5 | | | | | | 71.1 | | | | | | 33.5 | | | | | | 15.7 | | | | | | 12.5 | | | | | | 25.4 | | |
其他計息
負債 |
| | | | 34.8 | | | |
2.68%
|
| | | | 34.8 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
合計
|
| | | | 6,295.5 | | | | | | | | | 101.3 | | | | | | 71.1 | | | | | | 33.5 | | | | | | 15.7 | | | | | | 1,908.7 | | | | | | 4,165.2 | | |
百萬美元
|
| |
合併
的語句 財務狀況 值 1月1日 2021 |
| |
名義上的
利率 |
| |
還款
|
| ||||||||||||||||||||||||||||||||||||
|
2021
|
| |
2022
|
| |
2023
|
| |
2024
|
| |
2025
|
| |
2026
及之後的 |
| |||||||||||||||||||||||||||||
金融機構貸款
|
| | | | 2,359.6 | | | |
長期
4.50%, 6.25%, 短期 3.25%–3.50% |
| | | | 198.2 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,161.4 | | |
關聯方借款
|
| | | | 4,364.9 | | | |
4.75%, 1.75%
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,364.9 | | |
租賃負債
|
| | | | 261.0 | | | |
3.77%
|
| | | | 66.0 | | | | | | 67.1 | | | | | | 46.5 | | | | | | 24.1 | | | | | | 16.2 | | | | | | 41.1 | | |
合計
|
| | | | 6,985.5 | | | | | | | | | 264.2 | | | | | | 67.1 | | | | | | 46.5 | | | | | | 24.1 | | | | | | 16.2 | | | | | | 6,567.4 | | |
百萬美元
|
| |
12月31日
2022 |
| |
12月31日
2021 |
| |
1月1日
2021 |
| |||||||||
與融資活動相關的 : | | | | | | | | | | | | | | | | | | | |
應計利息
|
| | | | 50.1 | | | | | | 40.8 | | | | | | 34.0 | | |
衍生品相關應付款
|
| | | | 25.7 | | | | | | 7.1 | | | | | | 57.1 | | |
與運營和其他活動相關的 : | | | | | | | | | | | | | | | | | | | |
應計人員成本
|
| | | | 120.3 | | | | | | 114.9 | | | | | | 104.0 | | |
累計廣告和促銷活動
|
| | | | 42.4 | | | | | | 29.7 | | | | | | 19.1 | | |
退還債務
|
| | | | 38.2 | | | | | | 26.4 | | | | | | 21.5 | | |
增值税
|
| | | | 28.8 | | | | | | 29.1 | | | | | | 41.6 | | |
合同責任
|
| | | | 20.8 | | | | | | 14.8 | | | | | | 11.8 | | |
應計版税
|
| | | | 13.8 | | | | | | 6.1 | | | | | | 4.1 | | |
收到的貨物未開票
|
| | | | 25.1 | | | | | | 38.2 | | | | | | 26.4 | | |
其他應計負債
|
| | | | 133.6 | | | | | | 103.4 | | | | | | 67.0 | | |
合計
|
| | | | 498.8 | | | | | | 410.5 | | | | | | 386.6 | | |
百萬美元
|
| |
產品
保修 |
| |
重組
|
| |
其他
|
| |
合計
|
| ||||||||||||
2022年1月1日的餘額
|
| | | | 22.5 | | | | | | 20.0 | | | | | | 8.4 | | | | | | 50.9 | | |
翻譯差異
|
| | | | -0.4 | | | | | | -1.2 | | | | | | 0.1 | | | | | | -1.5 | | |
本年度的撥備
|
| | | | 7.0 | | | | | | 4.5 | | | | | | 3.5 | | | | | | 15.0 | | |
本年度使用的撥備
|
| | | | -6.2 | | | | | | -17.3 | | | | | | -3.1 | | | | | | -26.6 | | |
2022年12月31日的餘額
|
| | | | 22.9 | | | | | | 6.0 | | | | | | 8.9 | | | | | | 37.8 | | |
長期撥備
|
| | | | | | | | | | | | | | | | | | | | | | 5.6 | | |
現行撥備
|
| | | | | | | | | | | | | | | | | | | | | | 32.2 | | |
合計
|
| | | | | | | | | | | | | | | | | | | | | | 37.8 | | |
百萬美元
|
| |
產品
保修 |
| |
重組
|
| |
其他
|
| |
合計
|
| ||||||||||||
2021年1月1日的餘額
|
| | | | 22.9 | | | | | | 0.8 | | | | | | 10.1 | | | | | | 33.8 | | |
翻譯差異
|
| | | | -1.4 | | | | | | -0.1 | | | | | | 0.1 | | | | | | -1.4 | | |
本年度的撥備
|
| | | | 16.6 | | | | | | 19.7 | | | | | | 2.6 | | | | | | 38.9 | | |
本年度使用的撥備
|
| | | | -10.4 | | | | | | -0.4 | | | | | | -3.3 | | | | | | -14.1 | | |
本年度撥備已沖銷
|
| | | | -1.5 | | | | | | | | | | | | -1.1 | | | | | | -2.6 | | |
轉入待售資產
|
| | | | -3.7 | | | | | | | | | | | | | | | | | | -3.7 | | |
2021年12月31日的餘額
|
| | | | 22.5 | | | | | | 20.0 | | | | | | 8.4 | | | | | | 50.9 | | |
長期撥備
|
| | | | | | | | | | | | | | | | | | | | | | 5.6 | | |
現行撥備
|
| | | | | | | | | | | | | | | | | | | | | | 45.3 | | |
合計
|
| | | | | | | | | | | | | | | | | | | | | | 50.9 | | |
百萬美元
|
| |
產品
保修 |
| |
重組
|
| |
其他
|
| |
合計
|
| ||||||||||||
2020年1月1日的餘額
|
| | | | 29.2 | | | | | | 9.3 | | | | | | 14.9 | | | | | | 53.4 | | |
翻譯差異
|
| | | | 1.3 | | | | | | -0.8 | | | | | | 0.7 | | | | | | 1.2 | | |
本年度的撥備
|
| | | | 4.2 | | | | | | | | | | | | 2.6 | | | | | | 6.8 | | |
本年度使用的撥備
|
| | | | -9.9 | | | | | | -7.7 | | | | | | -8.1 | | | | | | -25.7 | | |
本年度撥備已沖銷
|
| | | | -1.9 | | | | | | | | | | | | | | | | | | -1.9 | | |
2020年12月31日的餘額
|
| | | | 22.9 | | | | | | 0.8 | | | | | | 10.1 | | | | | | 33.8 | | |
長期撥備
|
| | | | | | | | | | | | | | | | | | | | | | 6.2 | | |
現行撥備
|
| | | | | | | | | | | | | | | | | | | | | | 27.6 | | |
合計
|
| | | | | | | | | | | | | | | | | | | | | | 33.8 | | |
百萬美元
|
| |
土地
|
| |
建築物
|
| |
機械設備
和 設備 |
| | |
使用權
資產 |
| | |
租賃負債
|
| |||||||||||||||
2022年1月1日的初始成本
|
| | | | 0.2 | | | | | | 357.7 | | | | | | 53.5 | | | | | | | 411.5 | | | | | | | 224.7 | | |
添加內容
|
| | | | — | | | | | | 47.1 | | | | | | 3.5 | | | | | | | 50.6 | | | | | | | 45.3 | | |
轉賬
|
| | | | — | | | | | | -26.2 | | | | | | -3.2 | | | | | | | -29.4 | | | | | | | — | | |
翻譯差異
|
| | | | — | | | | | | -18.9 | | | | | | -3.1 | | | | | | | -22.0 | | | | | | | — | | |
2022年12月31日的餘額
|
| | | | 0.2 | | | | | | 359.7 | | | | | | 50.7 | | | | | | | 410.6 | | | | | | | 270.0 | | |
2022年1月1日累計折舊
|
| | | | — | | | | | | 165.6 | | | | | | 34.1 | | | | | | | 199.7 | | | | | | | — | | |
期間的折舊
|
| | | | — | | | | | | 65.4 | | | | | | 7.9 | | | | | | | 73.3 | | | | | | | — | | |
轉賬
|
| | | | — | | | | | | -31.3 | | | | | | -3.9 | | | | | | | -35.2 | | | | | | | — | | |
翻譯差異
|
| | | | — | | | | | | -8.8 | | | | | | -2.0 | | | | | | | -10.8 | | | | | | | — | | |
利息支出
|
| | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | | 8.5 | | |
付款
|
| | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | | -82.0 | | |
2022年12月31日的餘額
|
| | | | 0.2 | | | | | | 168.9 | | | | | | 14.5 | | | | | | | 183.6 | | | | | | | 196.5 | | |
百萬美元
|
| |
土地
|
| |
建築物
|
| |
機械設備
和 設備 |
| | |
權限
使用資產 |
| | |
租賃
負債 |
| |||||||||||||||
2021年1月1日的初始成本
|
| | | | 0.3 | | | | | | 341.9 | | | | | | 55.4 | | | | | | | 397.5 | | | | | | | 261.1 | | |
添加內容
|
| | | | — | | | | | | 42.4 | | | | | | 6.0 | | | | | | | 48.5 | | | | | | | 50.0 | | |
轉賬
|
| | | | — | | | | | | 6.8 | | | | | | -3.0 | | | | | | | 3.8 | | | | | | | — | | |
翻譯差異
|
| | | | 0.0 | | | | | | -8.7 | | | | | | -4.0 | | | | | | | -12.8 | | | | | | | — | | |
重新分類為持有待售資產和負債
|
| | | | — | | | | | | -24.8 | | | | | | -0.8 | | | | | | | -25.6 | | | | | | | -13.6 | | |
2021年12月31日的餘額
|
| | | | 0.2 | | | | | | 357.7 | | | | | | 53.5 | | | | | | | 411.5 | | | | | | | 297.5 | | |
2021年1月1日累計折舊
|
| | | | — | | | | | | 115.4 | | | | | | 30.4 | | | | | | | 145.7 | | | | | | | — | | |
期間的折舊
|
| | | | — | | | | | | 66.4 | | | | | | 7.7 | | | | | | | 74.1 | | | | | | | — | | |
轉賬
|
| | | | — | | | | | | -2.2 | | | | | | -1.0 | | | | | | | -3.3 | | | | | | | — | | |
翻譯差異
|
| | | | — | | | | | | -3.6 | | | | | | -2.4 | | | | | | | -6.0 | | | | | | | — | | |
重新分類為持有待售資產和負債
|
| | | | — | | | | | | -10.3 | | | | | | -0.4 | | | | | | | -10.8 | | | | | | | — | | |
利息支出
|
| | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | | 9.1 | | |
付款
|
| | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | | -81.9 | | |
2021年12月31日的餘額
|
| | | | 0.2 | | | | | | 192.1 | | | | | | 19.4 | | | | | | | 211.8 | | | | | | | 224.7 | | |
百萬美元
|
| |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
銷售成本中包含的使用權折舊費用
|
| | | | 1.7 | | | | | | 2.6 | | | | | | 1.7 | | |
經營性費用中包含使用權折舊費用
|
| | | | 71.5 | | | | | | 71.4 | | | | | | 67.5 | | |
與短期租賃相關的租金費用
|
| | | | 4.1 | | | | | | 3.4 | | | | | | 2.7 | | |
與租賃低價值資產有關的租金費用,不包括低價值資產的短期租賃
|
| | | | 0.9 | | | | | | 0.6 | | | | | | 0.3 | | |
可變租賃的租金費用
|
| | | | 15.7 | | | | | | 11.7 | | | | | | 4.7 | | |
新冠肺炎租金優惠
|
| | | | -0.2 | | | | | | -1.8 | | | | | | -3.4 | | |
營業利潤
|
| | | | 93.7 | | | | | | 87.9 | | | | | | 73.5 | | |
租賃負債利息
|
| | | | 8.5 | | | | | | 9.1 | | | | | | 8.2 | | |
百萬美元
|
| |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
合併損失表中確認的不可取消租賃的租金費用總額
|
| | | | 17.5 | | | | | | 15.7 | | | | | | 10.2 | | |
百萬美元
|
| |
12月31日
2022 |
| |
12月31日
2021 |
| |
1月1日
2021 |
| |||||||||
未來不可取消租賃的最低還款額: | | | | | | | | | | | | | | | | | | | |
不晚於一年
|
| | | | 5.1 | | | | | | 13.0 | | | | | | 9.5 | | |
超過一年但不超過五年
|
| | | | 6.4 | | | | | | 12.8 | | | | | | 18.5 | | |
五年以後
|
| | | | 1.3 | | | | | | 0.7 | | | | | | 2.4 | | |
合計
|
| | | | 12.8 | | | | | | 26.5 | | | | | | 30.5 | | |
百萬美元
|
| |
12月31日
2022 |
| |
12月31日
2021 |
| |
1月1日
2021 |
| |||||||||
保證
|
| | | | 14.7 | | | | | | 24.0 | | | | | | 13.6 | | |
其他承諾
|
| | | | 217.8 | | | | | | 210.2 | | | | | | 232.1 | | |
集團控股,%
|
| |
12月31日
2022 |
| |
12月31日
2021 |
| |
1月1日
2021 |
| |||||||||
中國,香港安邁體育控股(香港)有限公司
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
芬蘭赫爾辛基Amer Sports Holding 3 Oy
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
芬蘭赫爾辛基Amer Sports Holding 2 Oy
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
芬蘭赫爾辛基Amer Sports Holding 1 Oy
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
芬蘭赫爾辛基Amer Sports Holding Oy
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
芬蘭赫爾辛基Amer體育公司
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
羅馬尼亞Amer Industries EEU SRL
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
上海美爾體育(中國)有限公司中國
|
| | | | 100 | | | | | | 100 | | | | | | — | | |
上海威爾遜體育用品有限公司,上海,
中國 |
| | | | 100 | | | | | | 100 | | | | | | — | | |
芬蘭赫爾辛基Amer Sports Digital Services Oy
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
德國Garching的Amer Sports Europe GmbH
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
捷克普拉哈的Amer Sports捷克共和國s.r.o.
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
Amer Sports Deutschland GmbH,Garching,
德國 |
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
德國Garching的Amer Sports Europe Services GmbH
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
德國Garching的Amer Sports出口有限公司
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
西班牙巴塞羅那,西班牙巴塞羅那
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
英國歐文Amer Sports UK Services Limited
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
英國歐文Amer Sports UK Limited
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
芬蘭赫爾辛基的Amer Sports International Oy
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
荷蘭Leusden的amernet Holding B.V.
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
香港安邁體育亞洲服務有限公司中國
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
荷蘭勒斯登的Amer Sports B.V.
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
加拿大不列顛哥倫比亞省Amer Sports Canada Inc.
加拿大 |
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
瑞士哈根多恩Amer Sports歐洲中心股份公司
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
香港安邁體育有限公司中國
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
澳門澳門體育協會,澳門,
中國 |
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
上海安邁體育貿易有限公司中國
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
上海Amer體育運營,上海,中國
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
奧地利Altenmarkt的Amer Sports Holding GmbH
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
奧地利貝爾海姆北薩爾茨堡Amer Sports奧地利有限公司
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
Amer Sports Bulgaria EOOD,切佩拉雷,
保加利亞 |
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
集團控股,%
|
| |
12月31日
2022 |
| |
12月31日
2021 |
| |
1月1日
2021 |
| |||||||||
Amer Sports Danmark A.p.S.,Kokkedal,
丹麥 |
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
Amer Sports Financial Shared Service Sp. z o.o,Krakow,Poland
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
Amer Sports Italia S.p.A.,Nervesa della Battaglia,意大利
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
Amer Sports Luxembourg S.a r.l.,Luxemburg
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
Amer Sports Norge A/S,Sandvika,Norway
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
Amer Sports Poland Sp. z o.o.,波蘭克拉科夫
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
Atomic Austria GmbH,Altenmarkt,Austria
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
ZAO Amer Sports,莫斯科,俄羅斯
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
Amer Sports Netherlands B.V. Leusden,荷蘭
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
Amer Sports Sourcing Ltd,中國香港
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
Amer Sports Sourcing(Shenzhen)Limited,深圳,中國
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
Amer Sports Sverige AB,Borås,Sweden
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
越南胡志明市Amer Sports越南有限公司
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
加拿大魁北克省Peak Performance Canada Inc.
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
葡萄牙里斯本Unipessoal LDA的SSO葡萄牙
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
美國芝加哥Amer體育公司
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
美國威爾明頓奧爾巴尼體育公司
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
美國波特蘭Amer Sports波特蘭設計中心
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
美國特拉華州Amer Sports滑雪收購公司
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
美國特拉華州Amer Sports U.S.Finding LLC
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
美國奧格登的Amer Sports冬季和户外公司
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
美國奧格登EnVE Composites LLC
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
美國芝加哥威爾遜體育用品公司
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
Amer Sports Australia Pty Ltd,Braeside
澳大利亞 |
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
巴西聖保羅Amer Sports巴西LTDA.
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
日本東京Amer Sports Japan,Inc.
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
韓國首爾Amer Sports韓國有限公司
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
馬來西亞吉隆坡Amer Sports馬來西亞有限公司
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
墨西哥威爾遜體育用品公司,S.A.de C.V.,
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
墨西哥墨西哥城
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
法國安納西Amer Sports Holding S.A.S.
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
Amer Sports France S.A.S.,Villefontaine,法國
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
集團控股,%
|
| |
12月31日
2022 |
| |
12月31日
2021 |
| |
1月1日
2021 |
| |||||||||
所羅門公司,法國安納西
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
Amer Sports SA,瑞士霍洛恩
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
Amer Sports RO s.r.l.,羅馬尼亞
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
Amer Sports Suomi Oy,Helsinki,Finland
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
Amerintie 1 Oy,Helsinki,Finland
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
Amernet Holding Sverige AB,Borås,Sweden
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
Peak Performance Production AB,斯德哥爾摩,
瑞典 |
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
Amer Sports Belgium NV,Wemmel,比利時
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
百萬美元
|
| | | | | | |
2022年1月1日的餘額
|
| | | | 6.1 | | |
遞延至股東權益的損益
經營現金流套期 |
| | | | -11.6 | | |
年內變更合計
|
| | | | -11.6 | | |
遞延税款
|
| | | | 2.3 | | |
2022年12月31日的餘額
|
| | | | -3.0 | | |
2021年1月1日的餘額
|
| | | | -37.4 | | |
遞延至股東權益的損益
經營現金流套期 |
| | | | 54.5 | | |
年內變更合計
|
| | | | 54.5 | | |
遞延税款
|
| | | | -10.9 | | |
2021年12月31日的餘額
|
| | | | 6.1 | | |
2020年1月1日的餘額
|
| | | | -14.1 | | |
遞延至股東權益的損益
經營現金流套期 |
| | | | -29.2 | | |
年內變更合計
|
| | | | -29.2 | | |
遞延税款
|
| | | | 5.9 | | |
2020年12月31日的餘額
|
| | | | -37.4 | | |
| 公司關聯方包括: | | | | |
| 對Amer Sports,Inc.有重大影響的所有者: | | | | |
|
阿納梅德投資有限公司安踏體育有限公司
|
| | | |
|
FountainVest合作伙伴
|
| | | |
| 母公司和最終控制方:Amer Sports Holding(Cayman)Limited | | | | |
| 公司董事會 | | | | |
|
Amer Sports,Inc.,
|
| | | |
|
Amer Sports Holding(Cayman)Limited
|
| | | |
|
Amer Sports Holding 3 Oy
|
| | | |
| Amer Sports執行委員會和執行董事會 | | | | |
| Amer體育管理(開曼)有限公司 | | | | |
| 總裁,Amer體育公司首席執行官 | | | | |
百萬美元
|
| |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
從安踏體育購買商品和服務
|
| | | | 8.6 | | | | | | 5.9 | | | | | | 3.3 | | |
銷售給安踏體育
|
| | | | 1.9 | | | | | | 4.9 | | | | | | 0.5 | | |
百萬美元
|
| |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
工資和其他短期員工福利
|
| | | | 11.0 | | | | | | 11.9 | | | | | | 7.0 | | |
離職後福利
|
| | | | 0.2 | | | | | | 0.3 | | | | | | 0.5 | | |
其他長期利益
|
| | | | 0.8 | | | | | | — | | | | | | 0.3 | | |
合計
|
| | | | 12.0 | | | | | | 12.2 | | | | | | 7.8 | | |
百萬美元
|
| |
12月31日
2022 |
| |
12月31日
2021 |
| |
1月1日
2021 |
| |||||||||
母公司長期借款: | | | | | | | | | | | | | | | | | | | |
投資貸款
|
| | | | 2,654.5 | | | | | | 2,684.7 | | | | | | 2,775.1 | | |
融資A貸款
|
| | | | 1,386.6 | | | | | | 1,472.4 | | | | | | 1,595.2 | | |
資本金貸款
|
| | | | — | | | | | | — | | | | | | 0.5 | | |
合計
|
| | | | 4,041.1 | | | | | | 4,157.1 | | | | | | 4,370.8 | | |
百萬美元
|
| |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
對母公司的利息支出: | | | | | | | | | | | | | | | | | | | |
投資貸款
|
| | | | 124.7 | | | | | | 128.9 | | | | | | 118.7 | | |
融資A貸款
|
| | | | 13.8 | | | | | | 13.8 | | | | | | 13.3 | | |
資本金貸款
|
| | | | — | | | | | | 0.2 | | | | | | 0.5 | | |
合計
|
| | | | 138.5 | | | | | | 142.9 | | | | | | 132.5 | | |
百萬美元
|
| |
12月31日
2022 |
| |
12月31日
2021 |
| |
1月1日
2021 |
| |||||||||
安踏體育 | | | | | | | | | | | | | | | | | | | |
當期應付款(向安踏體育購買商品和服務)
|
| | | | 5.3 | | | | | | 1.5 | | | | | | 0.1 | | |
當期應收賬款(銷售給安踏體育)
|
| | | | 0.0 | | | | | | 2.7 | | | | | | 0.0 | | |
Amer Sports Holding(Cayman)Limited | | | | | | | | | | | | | | | | | | | |
應收賬款淨額
|
| | | | 16.7 | | | | | | 16.8 | | | | | | 13.8 | | |
密鑰管理人員 | | | | | | | | | | | | | | | | | | | |
提供短期和長期激勵
|
| | | | 3.7 | | | | | | 3.4 | | | | | | 1.5 | | |
Amer體育管理(開曼)有限公司 | | | | | | | | | | | | | | | | | | | |
2022年關聯方貸款
|
| | | | 11.1 | | | | | | — | | | | | | — | | |
2022年12月31日 百萬美元 |
| |
財務
資產/ 負債在 公允價值 穿過 損益 |
| |
衍生產品
財務 儀器 現金使用 流量對衝 會計 |
| |
財務
資產/ 負債 測量時間為 攤銷成本 |
| |
財務
資產 按公允價值計算 通過OCI |
| |
攜帶
金額 按餘額計算 工作表項目 |
| |||||||||
非流動金融資產 | | | | | | | | | | | | | | | | | | | | | | | | | |
其他非流動金融資產
|
| | | | | | | | | | 55.3 | | | | | | 8.9 | | | | | | 64.2 | | |
衍生金融工具(3) | | | | | | | | | | | | | | | | | | | | | | | | | |
2022年12月31日 百萬美元 |
| |
財務
資產/ 負債在 公允價值 穿過 損益 |
| |
衍生產品
財務 儀器 現金使用 流量對衝 會計 |
| |
財務
資產/ 負債 測量時間為 攤銷成本 |
| |
財務
資產 按公允價值計算 通過OCI |
| |
攜帶
金額 按餘額計算 工作表項目 |
| |||||||||||||||
利率衍生品
|
| | | | 5.7 | | | | | | | | | | | | | | | | | | | | | | | | 5.7 | | |
流動金融資產 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
暫緩催收應收賬款
|
| | | | | | | | | | | | | | | | 658.7 | | | | | | | | | | | | 658.7 | | |
其他無息應收賬款(1)
|
| | | | | | | | | | | | | | | | 124.4 | | | | | | | | | | | | 124.4 | | |
本票(1)
|
| | | | | | | | | | | | | | | | | | | | | | 5.5 | | | | | | 5.5 | | |
衍生金融工具(3) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
外匯衍生品
|
| | | | 5.9 | | | | | | 17.6 | | | | | | | | | | | | | | | | | | 23.5 | | |
現金和現金等價物
|
| | | | | | | | | | | | | | | | 402.0 | | | | | | | | | | | | 402.0 | | |
2022年12月31日按類別劃分的餘額
|
| | | | 11.5 | | | | | | 17.6 | | | | | | 1,240.4 | | | | | | 14.4 | | | | | | 1,284.0 | | |
長期金融負債 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
長期計息負債
|
| | | | | | | | | | | | | | | | 5,831.2 | | | | | | | | | | | | 5,831.2 | | |
長期租賃負債
|
| | | | | | | | | | | | | | | | 133.0 | | | | | | | | | | | | 133.0 | | |
其他長期負債
|
| | | | | | | | | | | | | | | | 32.7 | | | | | | | | | | | | 32.7 | | |
流動財務負債 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
當期計息負債
|
| | | | | | | | | | | | | | | | 208.3 | | | | | | | | | | | | 208.3 | | |
流動租賃負債
|
| | | | | | | | | | | | | | | | 63.5 | | | | | | | | | | | | 63.5 | | |
應付賬款
|
| | | | | | | | | | | | | | | | 435.6 | | | | | | | | | | | | 435.6 | | |
其他流動負債(2)
|
| | | | | | | | | | | | | | | | 444.3 | | | | | | | | | | | | 444.3 | | |
衍生金融工具(3) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
外匯衍生品
|
| | | | 3.9 | | | | | | 19.7 | | | | | | | | | | | | | | | | | | 23.7 | | |
利率衍生品
|
| | | | | | | | | | 2.0 | | | | | | | | | | | | | | | | | | 2.0 | | |
2022年12月31日按類別劃分的餘額
|
| | | | 3.9 | | | | | | 21.8 | | | | | | 7,148.5 | | | | | | — | | | | | | 7,174.2 | | |
2021年12月31日 百萬美元 |
| |
財務
資產/ 負債在 公允價值 穿過 損益 |
| |
衍生產品
財務 儀器 現金使用 流量對衝 會計 |
| |
財務
資產/ 負債 測量時間為 攤銷成本 |
| |
財務
資產 按公允價值計算 通過OCI |
| |
攜帶
金額 按餘額計算 工作表項目 |
| |||||||||||||||
非流動金融資產 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
其他非流動金融資產
|
| | | | | | | | | | | | | | | | 24.7 | | | | | | 0.3 | | | | | | 25.0 | | |
流動金融資產 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
暫緩催收應收賬款
|
| | | | | | | | | | | | | | | | 504.0 | | | | | | | | | | | | 504.0 | | |
可供銷售保理應收賬款
|
| | | | | | | | | | | | | | | | | | | | | | 29.2 | | | | | | 29.2 | | |
其他無息應收賬款(1)
|
| | | | | | | | | | | | | | | | 82.1 | | | | | | | | | | | | 82.1 | | |
本票(1)
|
| | | | | | | | | | | | | | | | | | | | | | 5.9 | | | | | | 5.9 | | |
衍生金融工具(3) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
外匯衍生品
|
| | | | 1.0 | | | | | | 13.5 | | | | | | | | | | | | | | | | | | 14.5 | | |
現金和現金等價物
|
| | | | | | | | | | | | | | | | 566.7 | | | | | | | | | | | | 566.7 | | |
截至2021年12月31日按類別劃分的餘額
|
| | | | 1.0 | | | | | | 13.5 | | | | | | 1,177.5 | | | | | | 35.4 | | | | | | 1,227.4 | | |
長期金融負債 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
長期計息負債
|
| | | | | | | | | | | | | | | | 6,036.0 | | | | | | | | | | | | 6,036.0 | | |
2021年12月31日 百萬美元 |
| |
財務
資產/ 負債在 公允價值 穿過 損益 |
| |
衍生產品
財務 儀器 現金使用 流量對衝 會計 |
| |
財務
資產/ 負債 測量時間為 攤銷成本 |
| |
財務
資產 按公允價值計算 通過OCI |
| |
攜帶
金額 按餘額計算 工作表項目 |
| |||||||||||||||
長期租賃負債
|
| | | | | | | | | | | | | | | | 158.2 | | | | | | | | | | | | 158.2 | | |
其他長期負債
|
| | | | | | | | | | | | | | | | 34.9 | | | | | | | | | | | | 34.9 | | |
衍生金融工具(3) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
利率衍生品
|
| | | | 1.5 | | | | | | | | | | | | | | | | | | | | | | | | 1.5 | | |
流動財務負債 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
當期計息負債
|
| | | | | | | | | | | | | | | | 34.8 | | | | | | | | | | | | 34.8 | | |
流動租賃負債
|
| | | | | | | | | | | | | | | | 66.5 | | | | | | | | | | | | 66.5 | | |
應付賬款
|
| | | | | | | | | | | | | | | | 320.2 | | | | | | | | | | | | 320.2 | | |
其他流動負債(2)
|
| | | | | | | | | | | | | | | | 374.3 | | | | | | | | | | | | 374.3 | | |
衍生金融工具(3) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
外匯衍生品
|
| | | | 1.9 | | | | | | 4.8 | | | | | | | | | | | | | | | | | | 6.7 | | |
利率衍生品
|
| | | | | | | | | | 0.3 | | | | | | | | | | | | | | | | | | 0.3 | | |
截至2021年12月31日按類別劃分的餘額
|
| | | | 3.4 | | | | | | 5.1 | | | | | | 7,024.9 | | | | | | — | | | | | | 7,033.4 | | |
2021年1月1日 百萬美元 |
| |
財務
資產/ 負債在 公允價值 穿過 損益 |
| |
衍生產品
財務 儀器 現金使用 流量對衝 會計 |
| |
財務
資產/ 負債 測量時間為 攤銷成本 |
| |
財務
資產 按公允價值計算 通過OCI |
| |
攜帶
金額 按餘額計算 工作表項目 |
| |||||||||||||||
非流動金融資產
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
其他非流動金融資產
|
| | | | | | | | | | | | | | | | 13.5 | | | | | | 0.4 | | | | | | 13.9 | | |
流動金融資產 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
暫緩催收應收賬款
|
| | | | | | | | | | | | | | | | 558.3 | | | | | | | | | | | | 558.3 | | |
可供銷售保理應收賬款
|
| | | | | | | | | | | | | | | | | | | | | | 30.8 | | | | | | 30.8 | | |
其他無息收益
應收賬款(1) |
| | | | | | | | | | | | | | | | 74.9 | | | | | | | | | | | | 74.9 | | |
本票(1)
|
| | | | | | | | | | | | | | | | | | | | | | 4.9 | | | | | | 4.9 | | |
衍生金融工具(3) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
外匯衍生品
|
| | | | 6.7 | | | | | | 9.7 | | | | | | | | | | | | | | | | | | 16.4 | | |
利率衍生品
|
| | | | 3.1 | | | | | | 0.5 | | | | | | | | | | | | | | | | | | 3.6 | | |
現金和現金等價物
|
| | | | | | | | | | | | | | | | 389.5 | | | | | | | | | | | | 389.5 | | |
2021年1月1日各類別餘額
|
| | | | 9.8 | | | | | | 10.2 | | | | | | 1,036.2 | | | | | | 36.1 | | | | | | 1,092.3 | | |
長期金融負債
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
長期計息負債
|
| | | | | | | | | | | | | | | | 6,526.3 | | | | | | | | | | | | 6,526.3 | | |
長期租賃負債
|
| | | | | | | | | | | | | | | | 195.0 | | | | | | | | | | | | 195.0 | | |
其他長期負債
|
| | | | | | | | | | | | | | | | 47.3 | | | | | | | | | | | | 47.3 | | |
衍生金融工具(3) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
外匯衍生品
|
| | | | | | | | | | 1.5 | | | | | | | | | | | | | | | | | | 1.5 | | |
利率衍生品
|
| | | | 3.1 | | | | | | | | | | | | | | | | | | | | | | | | 3.1 | | |
流動財務負債
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
當期計息負債
|
| | | | | | | | | | | | | | | | 198.2 | | | | | | | | | | | | 198.2 | | |
2021年1月1日 百萬美元 |
| |
財務
資產/ 負債在 公允價值 穿過 損益 |
| |
衍生產品
財務 儀器 現金使用 流量對衝 會計 |
| |
財務
資產/ 負債 測量時間為 攤銷成本 |
| |
財務
資產 按公允價值計算 通過OCI |
| |
攜帶
金額 按餘額計算 工作表項目 |
| |||||||||||||||
流動租賃負債
|
| | | | | | | | | | | | | | | | 66.0 | | | | | | | | | | | | 66.0 | | |
應付賬款
|
| | | | | | | | | | | | | | | | 293.0 | | | | | | | | | | | | 293.0 | | |
其他流動負債(2)
|
| | | | | | | | | | | | | | | | 287.9 | | | | | | | | | | | | 287.9 | | |
衍生金融工具(3) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
外匯衍生品
|
| | | | 0.7 | | | | | | 53.4 | | | | | | | | | | | | | | | | | | 54.1 | | |
利率衍生品
|
| | | | 3.1 | | | | | | | | | | | | | | | | | | | | | | | | 3.1 | | |
2021年1月1日各類別餘額
|
| | | | 6.9 | | | | | | 54.9 | | | | | | 7,613.7 | | | | | | — | | | | | | 7,675.5 | | |
百萬美元
|
| |
12月31日
2022 |
| |
12月31日
2021 |
| |
1月1日
2021 |
| |||||||||
(1)其他無息應收賬款 | | | | | | | | | | | | | | | | | | | |
預付費用和其他應收款項
|
| | | | 173.3 | | | | | | 119.1 | | | | | | 109.5 | | |
其他應收税金
|
| | | | 19.9 | | | | | | 16.6 | | | | | | 9.8 | | |
衍生金融工具
|
| | | | 23.5 | | | | | | 14.5 | | | | | | 19.9 | | |
本票
|
| | | | 5.5 | | | | | | 5.9 | | | | | | 4.9 | | |
合計
|
| | | | 124.4 | | | | | | 82.1 | | | | | | 74.9 | | |
(2)其他流動負債 | | | | | | | | | | | | | | | | | | | |
應計負債
|
| | | | 498.8 | | | | | | 410.5 | | | | | | 386.6 | | |
其他納税義務
|
| | | | 28.8 | | | | | | 29.1 | | | | | | 41.6 | | |
衍生金融工具
|
| | | | 25.7 | | | | | | 7.1 | | | | | | 57.1 | | |
合計
|
| | | | 444.3 | | | | | | 374.3 | | | | | | 287.9 | | |
| | |
1級
|
| |
二級
|
| |
3級
|
| |
合計
|
| |||||||||
資產 | | | | | | | | | | | | | | | | | | | | | | |
按公允價值計提損益的金融資產
|
| | | | | | | 11.5 | | | | | | | | | | | | 11.5 | | |
對衝會計中使用的衍生金融工具
|
| | | | | | | 17.6 | | | | | | | | | | | | 17.6 | | |
通過OCI以公允價值計價的其他非流動金融資產
|
| | | | | | | | | | | | | 14.4 | | | | | | 14.4 | | |
合計
|
| | | | | | | 29.1 | | | | | | 14.4 | | | | | | 43.5 | | |
負債 | | | | | | | | | | | | | | | | | | | | | | |
按公允價值計提損益的財務負債
|
| | | | | | | 3.9 | | | | | | | | | | | | 3.9 | | |
對衝會計中使用的衍生金融工具
|
| | | | | | | 21.8 | | | | | | | | | | | | 21.8 | | |
合計
|
| | | | | | | 25.7 | | | | | | | | | | | | 25.7 | | |
| | |
1級
|
| |
二級
|
| |
3級
|
| |
合計
|
| |||||||||
資產 | | | | | | | | | | | | | | | | | | | | | | |
按公允價值計提損益的金融資產
|
| | | | | | | 1.0 | | | | | | | | | | | | 1.0 | | |
對衝會計中使用的衍生金融工具
|
| | | | | | | 13.5 | | | | | | | | | | | | 13.5 | | |
通過OCI以公允價值計價的其他非流動金融資產
|
| | | | | | | | | | | | | 35.4 | | | | | | 35.4 | | |
合計
|
| | | | | | | 14.5 | | | | | | 35.4 | | | | | | 49.9 | | |
負債 | | | | | | | | | | | | | | | | | | | | | | |
按公允價值計提損益的財務負債
|
| | | | | | | 3.4 | | | | | | | | | | | | 3.4 | | |
對衝會計中使用的衍生金融工具
|
| | | | | | | 5.1 | | | | | | | | | | | | 5.1 | | |
合計
|
| | | | | | | 8.5 | | | | | | | | | | | | 8.5 | | |
| | |
1級
|
| |
二級
|
| |
3級
|
| |
合計
|
| |||||||||
資產 | | | | | | | | | | | | | | | | | | | | | | |
按公允價值計提損益的金融資產
|
| | | | | | | 9.8 | | | | | | | | | | | | 9.8 | | |
對衝會計中使用的衍生金融工具
|
| | | | | | | 10.2 | | | | | | | | | | | | 10.2 | | |
通過OCI以公允價值計價的其他非流動金融資產
|
| | | | | | | | | | | | | 36.1 | | | | | | 36.1 | | |
合計
|
| | | | | | | 19.9 | | | | | | 36.1 | | | | | | 56.1 | | |
負債 | | | | | | | | | | | | | | | | | | | | | | |
按公允價值計提損益的財務負債
|
| | | | | | | 6.9 | | | | | | | | | | | | 6.9 | | |
對衝會計中使用的衍生金融工具
|
| | | | | | | 54.9 | | | | | | | | | | | | 54.9 | | |
合計
|
| | | | | | | 61.7 | | | | | | | | | | | | 61.8 | | |
類型
|
| |
估值技術
|
| |
無法觀察到的重大輸入
|
|
未上市的股權證券 | | | 市場比較法:非上市股權證券的公允價值是參照可比上市公司的市盈率確定的,因缺乏市場性而折價調整。 | | |
(i)
銷售增長因素
(Ii)
經風險調整的貼現率
|
|
本票 | | | 由於這些工具的到期日較短,交易對手的信用風險較低,因此賬面金額接近公允價值。 | | | 由於這些工具的到期日較短,交易對手的信用風險較低,因此賬面金額接近公允價值。 | |
可供銷售保理應收賬款 | | | 由於這些工具的到期日較短,交易對手的信用風險較低,因此賬面金額接近公允價值。 | | | 由於這些工具的期限較短,交易對手的信用風險較低,因此賬面金額接近公允價值。 | |
百萬美元
|
| |
未上市股權
證券 |
| |
期票
備註 |
| |
有空
待售 保理 應收賬款 |
| |
合計
|
| ||||||||||||
2021年1月1日期初餘額
|
| | | | 0.4 | | | | | | 4.9 | | | | | | 30.8 | | | | | | 36.1 | | |
添加內容
|
| | | | — | | | | | | 5.9 | | | | | | 29.5 | | | | | | 35.4 | | |
處置
|
| | | | -0.1 | | | | | | -4.9 | | | | | | -30.8 | | | | | | -35.8 | | |
合併損失表中確認的損失*
|
| | | | — | | | | | | — | | | | | | -0.3 | | | | | | -0.3 | | |
期末餘額2021年12月31日
|
| | | | 0.3 | | | | | | 5.9 | | | | | | 29.2 | | | | | | 35.4 | | |
添加內容
|
| | | | 19.5 | | | | | | 5.5 | | | | | | — | | | | | | 25.0 | | |
處置
|
| | | | 0.0 | | | | | | -5.9 | | | | | | -27.8 | | | | | | -33.7 | | |
在OCI中確認的損失
|
| | | | -10.9 | | | | | | 0.0 | | | | | | — | | | | | | -10.9 | | |
合併損失表中確認的損失*
|
| | | | — | | | | | | 0.0 | | | | | | -1.4 | | | | | | -1.4 | | |
期末餘額2022年12月31日
|
| | | | 8.9 | | | | | | 5.5 | | | | | | 0.0 | | | | | | 14.4 | | |
| | |
2022年12月31日
|
| |
|
| |
1-2年
|
| |
2-3年
|
| |
3-4年
|
| |
>5年
|
| ||||||||||||||||||||||||||||||
百萬美元
|
| |
合併
的語句 財務 職位 值 |
| |
有空
|
| |
合計
|
| |||||||||||||||||||||||||||||||||||||||
金融機構貸款 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
還款
|
| | | | 1,965.5 | | | | | | | | | | | | 1,965.5 | | | | | | 173.3 | | | | | | | | | | | | | | | | | | 1,792.2 | | | | | | | | |
利息
|
| | | | | | | | | | | | | | | | 478.3 | | | | | | 151.1 | | | | | | 142.1 | | | | | | 130.1 | | | | | | 54.9 | | | | | | | | |
關聯方借款 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
還款
|
| | | | 4,039.0 | | | | | | | | | | | | 4,039.0 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,039.0 | | |
利息
|
| | | | | | | | | | | | | | | | 1,065.8 | | | | | | 59.9 | | | | | | 36.4 | | | | | | | | | | | | | | | | | | 969.5 | | |
租賃負債 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
還款
|
| | | | 196.5 | | | | | | | | | | | | 196.5 | | | | | | 63.5 | | | | | | 65.7 | | | | | | 24.5 | | | | | | 13.0 | | | | | | 29.8 | | |
利息
|
| | | | | | | | | | | | | | | | 11.7 | | | | | | 4.7 | | | | | | 2.9 | | | | | | 1.8 | | | | | | 1.1 | | | | | | 1.2 | | |
其他有息負債 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
還款
|
| | | | 35.0 | | | | | | | | | | | | 35.0 | | | | | | 35.0 | | | | | | | | | | | | | | | | | | | | | | | | | | |
利息
|
| | | | | | | | | | | | | | | | 0.6 | | | | | | 0.6 | | | | | | | | | | | | | | | | | | | | | | | | | | |
應付賬款 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
還款
|
| | | | 435.6 | | | | | | | | | | | | 435.6 | | | | | | 435.6 | | | | | | | | | | | | | | | | | | | | | | | | | | |
合計 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
還款
|
| | | | 6,671.6 | | | | | | | | | | | | 6,671.6 | | | | | | 707.4 | | | | | | 65.7 | | | | | | 24.5 | | | | | | 1,805.2 | | | | | | 4,068.8 | | |
利息
|
| | | | | | | | | | | | | | | | 1,556.3 | | | | | | 216.3 | | | | | | 181.4 | | | | | | 131.9 | | | | | | 56.0 | | | | | | 970.7 | | |
承諾循環信貸
|
| | | | | | | | | | 336.0 | | | | | | 173.5 | | | | | | 173.3 | | | | | | 0.2 | | | | | | | | | | | | | | | | | | | | |
衍生負債 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
2022年12月31日
|
| |
|
| |
1-2年
|
| |
2-3年
|
| |
3-4年
|
| |
>5年
|
| ||||||||||||||||||
百萬美元
|
| |
合併
的語句 財務 職位 值 |
| |
有空
|
| |
合計
|
| |||||||||||||||||||||||||||
套期保值下的外匯衍生產品
會計 |
| | | | | | | | | | | | | 1,053.5 | | | | | | 1,053.5 | | | | | | | | | | | | | | | | | |
其他外匯衍生工具
|
| | | | | | | | | | | | | 822.6 | | | | | | 822.6 | | | | | | | | | | | | | | | | | |
衍生資產 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
套期保值下的外匯衍生產品
會計 |
| | | | | | | | | | | | | 1,057.0 | | | | | | 1,057.0 | | | | | | | | | | | | | | | | | |
其他外匯衍生工具
|
| | | | | | | | | | | | | 823.6 | | | | | | 823.6 | | | | | | | | | | | | | | | | | |
其他利率衍生工具,公允價值
|
| | | | 5.7 | | | | | | | | | 5.7 | | | | | | | | | | | | | | | 5.7 | | | | | | | | |
| | |
2021年12月31日
|
| |
|
| |
1-2年
|
| |
2-3年
|
| |
3-4年
|
| |
>5年
|
| ||||||||||||||||||||||||||||||
百萬美元
|
| |
合併
的語句 財務 職位 值 |
| |
有空
|
| |
合計
|
| |||||||||||||||||||||||||||||||||||||||
金融機構貸款 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
還款
|
| | | | 1,896.2 | | | | | | | | | | | | 1,896.2 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,896.2 | | |
利息
|
| | | | | | | | | | | | | | | | 410.0 | | | | | | 124.7 | | | | | | 87.9 | | | | | | 88.1 | | | | | | 87.9 | | | | | | 21.4 | | |
關聯方借款 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
還款
|
| | | | 4,139.8 | | | | | | | | | | | | 4,139.8 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,139.8 | | |
利息
|
| | | | | | | | | | | | | | | | 1,485.0 | | | | | | 26.2 | | | | | | 26.2 | | | | | | 13.0 | | | | | | | | | | | | 1,419.6 | | |
租賃負債 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
還款
|
| | | | 224.7 | | | | | | | | | | | | 224.7 | | | | | | 66.5 | | | | | | 71.1 | | | | | | 33.5 | | | | | | 15.7 | | | | | | 37.9 | | |
利息
|
| | | | | | | | | | | | | | | | 20.6 | | | | | | 7.5 | | | | | | 5.1 | | | | | | 3.3 | | | | | | 2.0 | | | | | | 2.7 | | |
其他有息負債 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
還款
|
| | | | 34.8 | | | | | | | | | | | | 34.8 | | | | | | 34.8 | | | | | | | | | | | | | | | | | | | | | | | | | | |
利息
|
| | | | | | | | | | | | | | | | 0.2 | | | | | | 0.2 | | | | | | | | | | | | | | | | | | | | | | | | | | |
應付賬款 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
還款
|
| | | | 320.2 | | | | | | | | | | | | 320.2 | | | | | | 320.2 | | | | | | | | | | | | | | | | | | | | | | | | | | |
合計 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
還款
|
| | | | 6,615.7 | | | | | | | | | | | | 6,615.7 | | | | | | 421.5 | | | | | | 71.1 | | | | | | 33.5 | | | | | | 15.7 | | | | | | 6,073.9 | | |
利息
|
| | | | | | | | | | | | | | | | 1,915.8 | | | | | | 158.6 | | | | | | 119.2 | | | | | | 104.4 | | | | | | 89.9 | | | | | | 1,443.7 | | |
承諾循環信貸
|
| | | | | | | | | | 356.8 | | | | | | 4.5 | | | | | | 4.5 | | | | | | | | | | | | | | | | | | | | | | | | | | |
衍生負債 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
套期保值會計下的外匯衍生品
|
| | | | | | | | | | | | | | | | 745.7 | | | | | | 743.3 | | | | | | 2.4 | | | | | | | | | | | | | | | | | | | | |
其他外匯衍生工具
|
| | | | | | | | | | | | | | | | 357.8 | | | | | | 357.8 | | | | | | | | | | | | | | | | | | | | | | | | | | |
其他利率衍生工具,公允價值
|
| | | | 1.5 | | | | | | | | | | | | 1.5 | | | | | | | | | | | | | | | | | | | | | | | | 1.5 | | | | | | | | |
衍生資產 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
套期保值會計下的外匯衍生品
|
| | | | | | | | | | | | | | | | 752.8 | | | | | | 750.6 | | | | | | 2.3 | | | | | | | | | | | | | | | | | | | | |
其他外匯衍生工具
|
| | | | | | | | | | | | | | | | 356.5 | | | | | | 356.5 | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
2021年1月1日
|
| |
|
| |
1-2年
|
| |
2-3年
|
| |
3-4年
|
| |
>5年
|
| ||||||||||||||||||||||||||||||
百萬美元
|
| |
合併
的語句 財務 職位 值 |
| |
有空
|
| |
合計
|
| |||||||||||||||||||||||||||||||||||||||
金融機構貸款 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
還款
|
| | | | 2,359.6 | | | | | | | | | | | | 2,359.6 | | | | | | 198.2 | | | | | | | | | | | | | | | | | | | | | | | | 2,161.4 | | |
利息
|
| | | | | | | | | | | | | | | | 566.6 | | | | | | 131.3 | | | | | | 102.5 | | | | | | 102.5 | | | | | | 102.8 | | | | | | 127.5 | | |
關聯方借款 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
還款
|
| | | | 4,364.9 | | | | | | | | | | | | 4,364.9 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,364.9 | | |
利息
|
| | | | | | | | | | | | | | | | 1,643.3 | | | | | | 29.1 | | | | | | 29.1 | | | | | | 29.1 | | | | | | 14.8 | | | | | | 1,541.2 | | |
租賃負債 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
還款
|
| | | | 261.0 | | | | | | | | | | | | 261.0 | | | | | | 66.0 | | | | | | 67.1 | | | | | | 46.5 | | | | | | 24.1 | | | | | | 57.3 | | |
利息
|
| | | | | | | | | | | | | | | | 25.0 | | | | | | 8.1 | | | | | | 5.8 | | | | | | 4.0 | | | | | | 2.7 | | | | | | 4.4 | | |
應付賬款 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
還款
|
| | | | 293.0 | | | | | | | | | | | | 293.0 | | | | | | 293.0 | | | | | | | | | | | | | | | | | | | | | | | | | | |
合計 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
還款
|
| | | | 7,278.5 | | | | | | | | | | | | 7,278.5 | | | | | | 557.2 | | | | | | 67.1 | | | | | | 46.5 | | | | | | 24.1 | | | | | | 6,583.6 | | |
利息
|
| | | | | | | | | | | | | | | | 2,234.9 | | | | | | 168.5 | | | | | | 137.4 | | | | | | 135.6 | | | | | | 120.3 | | | | | | 1,673.1 | | |
承諾循環信貸
|
| | | | | | | | | | 386.5 | | | | | | 183.1 | | | | | | 183.1 | | | | | | | | | | | | | | | | | | | | | | | | | | |
衍生負債 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
套期保值下的外匯衍生產品
會計 |
| | | | | | | | | | | | | | | | 1,037.2 | | | | | | 1,015.5 | | | | | | 21.7 | | | | | | | | | | | | | | | | | | | | |
其他外匯衍生工具
|
| | | | | | | | | | | | | | | | 377.6 | | | | | | 371.3 | | | | | | 6.3 | | | | | | | | | | | | | | | | | | | | |
其他利率衍生工具,公允價值
|
| | | | 3.1 | | | | | | | | | | | | 3.1 | | | | | | 0.0 | | | | | | | | | | | | | | | | | | | | | | | | 3.1 | | |
衍生資產 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
套期保值下的外匯衍生產品
會計 |
| | | | | | | | | | | | | | | | 998.3 | | | | | | 977.8 | | | | | | 20.5 | | | | | | | | | | | | | | | | | | | | |
其他外匯衍生工具
|
| | | | | | | | | | | | | | | | 383.1 | | | | | | 377.0 | | | | | | 6.1 | | | | | | | | | | | | | | | | | | | | |
百萬美元
|
| |
當前
利息- 軸承 貸款 |
| |
當前
義務 租約項下 |
| |
長期
利息- 軸承 貸款 |
| |
長期
義務 租約項下 |
| |
衍生產品
財務 儀器(3) |
| |
合計
|
| ||||||||||||||||||
2022年1月1日的餘額
|
| | | | 34.8 | | | | | | 66.5 | | | | | | 6,036.0 | | | | | | 158.2 | | | | | | 8.5 | | | | | | 6,304.0 | | |
現金流
|
| | | | 172.3 | | | | | | -82.0 | | | | | | 11.7 | | | | | | | | | | | | | | | | | | 102.0 | | |
外匯走勢
|
| | | | 1.2 | | | | | | | | | | | | -355.0 | | | | | | | | | | | | | | | | | | -353.8 | | |
公允價值變動(3)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.2 | | | | | | 17.2 | | |
從長期轉到短期
|
| | | | | | | | | | 71.1 | | | | | | | | | | | | -71.1 | | | | | | | | | | | | 0.0 | | |
租賃變更
|
| | | | | | | | | | 7.9 | | | | | | | | | | | | 45.9 | | | | | | | | | | | | 53.8 | | |
應計利息資本化
|
| | | | | | | | | | | | | | | | 126.2 | | | | | | | | | | | | | | | | | | 126.2 | | |
其他
|
| | | | | | | | | | | | | | | | 12.2 | | | | | | | | | | | | | | | | | | 12.2 | | |
2022年12月31日的餘額
|
| | | | 208.3 | | | | | | 63.5 | | | | | | 5,831.1 | | | | | | 133.0 | | | | | | 25.7 | | | | | | 6,261.7 | | |
2021年1月1日的餘額
|
| | | | 198.2 | | | | | | 66.0 | | | | | | 6,526.3 | | | | | | 195.0 | | | | | | 61.7 | | | | | | 7,047.2 | | |
現金流
|
| | | | -158.8 | | | | | | -81.9 | | | | | | -136.2 | | | | | | | | | | | | | | | | | | -376.9 | | |
外匯走勢
|
| | | | -4.6 | | | | | | | | | | | | -499.3 | | | | | | | | | | | | | | | | | | -503.9 | | |
公允價值變動(3)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -53.2 | | | | | | -53.2 | | |
從長期轉到短期
|
| | | | | | | | | | 66.0 | | | | | | | | | | | | -66.0 | | | | | | | | | | | | 0.0 | | |
百萬美元
|
| |
當前
利息- 軸承 貸款 |
| |
當前
義務 租約項下 |
| |
長期
利息- 軸承 貸款 |
| |
長期
義務 租約項下 |
| |
衍生產品
財務 儀器(3) |
| |
合計
|
| ||||||||||||||||||
租賃變更
|
| | | | | | | | | | | | | | | | | | | | | | 29.2 | | | | | | | | | | | | 29.2 | | |
應計利息資本化
|
| | | | | | | | | | | | | | | | 123.4 | | | | | | | | | | | | | | | | | | 123.4 | | |
其他
|
| | | | | | | | | | 16.4 | | | | | | 21.8 | | | | | | | | | | | | | | | | | | 38.2 | | |
2021年12月31日的餘額
|
| | | | 34.8 | | | | | | 66.5 | | | | | | 6,036.0 | | | | | | 158.2 | | | | | | 8.5 | | | | | | 6,304.0 | | |
|
| | |
2022年12月31日
|
| | |
2021年12月31日
|
| | |
2021年1月1日
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
百萬美元
|
| |
美元
|
| |
CAD
|
| |
港幣
|
| |
瑞士法郎
|
| |
瑞典克朗
|
| | |
美元
|
| |
CAD
|
| |
港幣
|
| |
瑞士法郎
|
| |
瑞典克朗
|
| | |
美元
|
| |
CAD
|
| |
CNH
|
| |
瑞士法郎
|
| |
瑞典克朗
|
| |||||||||||||||||||||||||||||||||||||||||||||
公司間計息應收賬款
|
| | | | 172.0 | | | | | | 109.3 | | | | | | | | | | | | | | | | | | 5.1 | | | | | | | 146.4 | | | | | | 32.5 | | | | | | | | | | | | | | | | | | | | | | | | | 233.5 | | | | | | | | | | | | | | | | | | | | | | | | | | |
對外應收賬款
|
| | | | 37.0 | | | | | | -21.7 | | | | | | | | | | | | 1.9 | | | | | | 0.5 | | | | | | | 1.9 | | | | | | -10.0 | | | | | | | | | | | | 0.6 | | | | | | -0.1 | | | | | | | 6.1 | | | | | | -11.8 | | | | | | | | | | | | 1.1 | | | | | | -2.3 | | |
公司間應收賬款
|
| | | | 28.2 | | | | | | -47.9 | | | | | | 0.1 | | | | | | 4.9 | | | | | | 7.5 | | | | | | | 35.8 | | | | | | -28.1 | | | | | | | | | | | | 10.1 | | | | | | 10.5 | | | | | | | 33.4 | | | | | | -10.3 | | | | | | 6.4 | | | | | | 6.1 | | | | | | 10.1 | | |
有息對外負債
|
| | | | -155.0 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -35.0 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.7 | | | | | | 57.7 | | | | | | | | | | | | | | | | | | | | |
公司間有息負債
|
| | | | | | | | | | | | | | | | -67.3 | | | | | | -1.4 | | | | | | | | | | | | | | | | | | | | | | | | | -26.4 | | | | | | -9.1 | | | | | | -12.9 | | | | | | | | | | | | | -38.8 | | | | | | | | | | | | -1.8 | | | | | | -59.6 | | |
外部應付款
|
| | | | -157.1 | | | | | | 40.9 | | | | | | | | | | | | -1.1 | | | | | | 0.2 | | | | | | | -49.0 | | | | | | 24.4 | | | | | | | | | | | | -0.3 | | | | | | | | | | | | | -104.8 | | | | | | 28.1 | | | | | | | | | | | | -1.1 | | | | | | | | |
公司間應付款
|
| | | | -45.9 | | | | | | 32.2 | | | | | | | | | | | | -1.0 | | | | | | 0.3 | | | | | | | -20.3 | | | | | | 6.9 | | | | | | | | | | | | -6.0 | | | | | | -1.9 | | | | | | | -11.4 | | | | | | 5.4 | | | | | | 5.4 | | | | | | -0.7 | | | | | | -7.1 | | |
外匯衍生品
|
| | | | 453.3 | | | | | | -133.5 | | | | | | 61.9 | | | | | | -59.7 | | | | | | -59.5 | | | | | | | 289.5 | | | | | | -73.6 | | | | | | 25.8 | | | | | | -43.8 | | | | | | -61.2 | | | | | | | 295.7 | | | | | | -103.6 | | | | | | -45.2 | | | | | | -49.5 | | | | | | -49.3 | | |
合計
|
| | | | 332.5 | | | | | | -20.7 | | | | | | -5.3 | | | | | | -56.4 | | | | | | -45.9 | | | | | | | 369.3 | | | | | | -47.9 | | | | | | -0.6 | | | | | | -48.5 | | | | | | -65.6 | | | | | | | 475.2 | | | | | | -73.3 | | | | | | -33.4 | | | | | | -45.9 | | | | | | -108.2 | | |
2022年12月31日 百萬美元 |
| |
美元
|
| |
CAD
|
| |
港幣
|
| |
瑞士法郎
|
| |
瑞典克朗
|
| |||||||||||||||
股東權益(虧損)表
|
| | | | -61.0 | | | | | | -0.2 | | | | | | 0.0 | | | | | | 5.0 | | | | | | 4.5 | | |
損失表
|
| | | | 28.4 | | | | | | 2.2 | | | | | | 0.5 | | | | | | 0.5 | | | | | | 0.1 | | |
2021年12月31日 百萬美元 |
| |
美元
|
| |
CAD
|
| |
港幣
|
| |
瑞士法郎
|
| |
瑞典克朗
|
| |||||||||||||||
股東權益(虧損)表
|
| | | | -44.6 | | | | | | 2.3 | | | | | | 0.0 | | | | | | 3.3 | | | | | | 5.5 | | |
損失表
|
| | | | 7.7 | | | | | | 2.5 | | | | | | 0.0 | | | | | | 1.6 | | | | | | 1.0 | | |
2021年1月1日 百萬美元 |
| |
美元
|
| |
CAD
|
| |
CNH
|
| |
瑞士法郎
|
| |
瑞典克朗
|
| |||||||||||||||
股東權益(虧損)表
|
| | | | -54.1 | | | | | | 6.5 | | | | | | 4.5 | | | | | | 4.4 | | | | | | 6.1 | | |
損失表
|
| | | | 6.6 | | | | | | 0.9 | | | | | | -1.2 | | | | | | 0.2 | | | | | | 4.7 | | |
|
美元
|
| |
CNH
|
| |
瑞典克朗
|
| |
英鎊
|
| |
瑞士法郎
|
| |
挪威克朗
|
| |
捷克克朗
|
| |
PLN
|
| |
其他
|
| ||||||||||||||||||||||||
|
-1,350.3
|
| | | | 233.6 | | | | | | 157.9 | | | | | | 147.2 | | | | | | 136.5 | | | | | | 114.1 | | | | | | 54.4 | | | | | | 50.1 | | | | | | 123.7 | | |
|
美元
|
| |
CNH
|
| |
瑞典克朗
|
| |
英鎊
|
| |
瑞士法郎
|
| |
挪威克朗
|
| |
捷克克朗
|
| |
PLN
|
| |
其他
|
| ||||||||||||||||||||||||
|
544.0
|
| | | | -83.2 | | | | | | -44.8 | | | | | | -53.3 | | | | | | -52.3 | | | | | | -39.5 | | | | | | -21.3 | | | | | | -18.1 | | | | | | -48.0 | | |
|
美元
|
| |
瑞典克朗
|
| |
英鎊
|
| |
CAD
|
| |
瑞士法郎
|
| |
CNH
|
| |
挪威克朗
|
| |
日元
|
| |
其他
|
| ||||||||||||||||||||||||
|
-1,322.3
|
| | | | 214.3 | | | | | | 157.8 | | | | | | 147.0 | | | | | | 140.1 | | | | | | 93.9 | | | | | | 88.6 | | | | | | 58.2 | | | | | | 172.4 | | |
|
美元
|
| |
瑞典克朗
|
| |
英鎊
|
| |
CAD
|
| |
瑞士法郎
|
| |
CNH
|
| |
挪威克朗
|
| |
日元
|
| |
其他
|
| ||||||||||||||||||||||||
|
386.0
|
| | | | -58.4 | | | | | | -43.8 | | | | | | -22.8 | | | | | | -39.2 | | | | | | -50.1 | | | | | | -33.3 | | | | | | -16.7 | | | | | | -64.7 | | |
|
美元
|
| |
瑞典克朗
|
| |
CAD
|
| |
英鎊
|
| |
瑞士法郎
|
| |
挪威克朗
|
| |
元
|
| |
捷克克朗
|
| |
其他
|
| ||||||||||||||||||||||||
|
-1,184.7
|
| | | | 224.5 | | | | | | 165.4 | | | | | | 159.4 | | | | | | 158.2 | | | | | | 77.2 | | | | | | 71.6 | | | | | | 70.7 | | | | | | 180.4 | | |
|
美元
|
| |
瑞典克朗
|
| |
CAD
|
| |
英鎊
|
| |
瑞士法郎
|
| |
挪威克朗
|
| |
元
|
| |
捷克克朗
|
| |
其他
|
| ||||||||||||||||||||||||
|
550.3
|
| | | | -65.9 | | | | | | -61.4 | | | | | | -75.9 | | | | | | -49.3 | | | | | | -28.3 | | | | | | -45.2 | | | | | | -19.8 | | | | | | -88.4 | | |
百萬美元
|
| |
職位
|
| |
12月31日
2022 |
| ||||||
股東權益(虧損)表
|
| | | | — | | | | | | — | | |
損失表
|
| | | | 5,967.1 | | | | | | -52.5 | | |
無效損失表
其他利率衍生品 |
| | | | 106.7 | | | | | | 1.9 | | |
百萬美元
|
| |
職位
|
| |
12月31日
2021 |
| ||||||
股東權益(虧損)表
|
| | | | — | | | | | | — | | |
損失表
|
| | | | 6,004.3 | | | | | | -48.5 | | |
無效損失表 | | | | | | | | | | | | | |
其他利率衍生品
|
| | | | 113.3 | | | | | | 3.9 | | |
百萬美元
|
| |
職位
|
| |
1月1日
2021 |
| ||||||
股東權益(虧損)表
|
| | | | — | | | | | | — | | |
損失表
|
| | | | 6,636.6 | | | | | | -49.1 | | |
無效損失表 | | | | | | | | | | | | | |
其他利率衍生品
|
| | | | 147.7 | | | | | | 5.6 | | |
百萬美元
|
| |
的語句
財務 位置值 或公允價值 2022年12月31日 |
| |
的語句
財務 位置值 或公允價值 2021年12月31日 |
| |
的語句
財務 位置值 或公允價值 2021年1月1日 |
| |||||||||
非流動金融資產 | | | | | | | | | | | | | | | | | | | |
其他非流動金融資產
|
| | | | 64.2 | | | | | | 25.0 | | | | | | 13.9 | | |
衍生金融工具(3) | | | | | | | | | | | | | | | | | | | |
利率衍生品
|
| | | | 5.7 | | | | | | — | | | | | | — | | |
流動金融資產 | | | | | | | | | | | | | | | | | | | |
暫緩催收應收賬款
|
| | | | 658.7 | | | | | | 504.0 | | | | | | 558.3 | | |
可供銷售保理應收賬款
|
| | | | 0.0 | | | | | | 29.2 | | | | | | 30.8 | | |
其他無息應收賬款
|
| | | | 124.4 | | | | | | 82.1 | | | | | | 74.9 | | |
本票
|
| | | | 5.5 | | | | | | 5.9 | | | | | | 4.9 | | |
衍生金融工具(3) | | | | | | | | | | | | | | | | | | | |
外匯衍生品
|
| | | | 23.5 | | | | | | 14.5 | | | | | | 16.4 | | |
利率衍生品
|
| | | | — | | | | | | — | | | | | | 3.6 | | |
現金和現金等價物
|
| | | | 402.0 | | | | | | 566.7 | | | | | | 389.5 | | |
百萬美元
|
| |
12月31日
2022 |
| |
12月31日
2021 |
| |
1月1日
2021 |
| |||||||||
應收賬款準備
|
| | | | 17.3 | | | | | | 17.9 | | | | | | 21.1 | | |
2022年12月31日 百萬美元 |
| |
應收賬款
金額 |
| |
應收賬款
預留 |
| |
淨額
|
| |||||||||
未到期
|
| | | | 590.0 | | | | | | -4.5 | | | | | | 585.5 | | |
逾期1-30天
|
| | | | 40.1 | | | | | | -1.0 | | | | | | 39.1 | | |
逾期31-60天
|
| | | | 17.0 | | | | | | -0.9 | | | | | | 16.1 | | |
逾期61-90天
|
| | | | 4.9 | | | | | | -0.3 | | | | | | 4.6 | | |
逾期91-120天
|
| | | | 1.4 | | | | | | -0.2 | | | | | | 1.2 | | |
逾期超過120天
|
| | | | 22.6 | | | | | | -10.4 | | | | | | 12.2 | | |
合計
|
| | | | 676.0 | | | | | | -17.3 | | | | | | 658.7 | | |
2021年12月31日 百萬美元 |
| |
應收賬款
金額 |
| |
應收賬款
預留 |
| |
淨額
|
| |||||||||
未到期
|
| | | | 477.8 | | | | | | -3.9 | | | | | | 473.9 | | |
逾期1-30天
|
| | | | 18.8 | | | | | | -0.6 | | | | | | 18.2 | | |
逾期31-60天
|
| | | | 7.6 | | | | | | -0.5 | | | | | | 7.1 | | |
逾期61-90天
|
| | | | 1.0 | | | | | | -0.9 | | | | | | 0.1 | | |
逾期91-120天
|
| | | | 1.0 | | | | | | -0.9 | | | | | | 0.1 | | |
逾期超過120天
|
| | | | 42.2 | | | | | | -11.1 | | | | | | 31.1 | | |
合計
|
| | | | 548.4 | | | | | | -17.9 | | | | | | 530.5 | | |
2021年1月1日 百萬美元 |
| |
應收賬款
金額 |
| |
應收賬款
預留 |
| |
淨額
|
| |||||||||
未到期
|
| | | | 493.7 | | | | | | -2.8 | | | | | | 490.9 | | |
逾期1-30天
|
| | | | 37.1 | | | | | | -2.2 | | | | | | 34.9 | | |
逾期31-60天
|
| | | | 8.2 | | | | | | -0.6 | | | | | | 7.6 | | |
逾期61-90天
|
| | | | 1.8 | | | | | | -0.2 | | | | | | 1.6 | | |
逾期91-120天
|
| | | | 2.5 | | | | | | -0.1 | | | | | | 2.4 | | |
逾期超過120天
|
| | | | 66.9 | | | | | | -15.2 | | | | | | 51.7 | | |
合計
|
| | | | 610.2 | | | | | | -21.1 | | | | | | 589.1 | | |
| | |
2022年12月31日
|
| ||||||||||||||||||||||||
百萬美元
|
| |
名義上的
值 |
| |
公平
值 |
| |
2023
|
| |
2024
|
| |
2025
及之後的 |
| ||||||||||||
與對衝會計相關的 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
外匯衍生品對衝業務現金流
|
| | | | 1,057.0 | | | | | | -1.4 | | | | | | 1,057.0 | | | | | | | | | | | |
其他衍生品合約 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
外匯衍生品
|
| | | | 823.6 | | | | | | 1.4 | | | | | | 823.6 | | | | | | | | | | | |
利率衍生品
|
| | | | 213.3 | | | | | | 5.7 | | | | | | | | | | | | | | | 213.3 | | |
| | |
2021年12月31日
|
| |||||||||||||||||||||||||||
百萬美元
|
| |
名義上的
值 |
| |
公平
值 |
| |
2022
|
| |
2023
|
| |
2024
及之後的 |
| |||||||||||||||
與對衝會計相關的 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
外匯衍生品對衝現金流來自
操作 |
| | | | 752.9 | | | | | | 8.2 | | | | | | 750.6 | | | | | | 2.3 | | | | | | | | |
其他衍生品合約 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
外匯衍生品
|
| | | | 356.5 | | | | | | -1.1 | | | | | | 356.5 | | | | | | | | | | | | | | |
利率衍生品
|
| | | | 226.5 | | | | | | -1.5 | | | | | | | | | | | | | | | | | | 226.5 | | |
| | |
2021年1月1日
|
| |||||||||||||||||||||||||||
百萬美元
|
| |
名義上的
值 |
| |
公平
值 |
| |
2021
|
| |
2022
|
| |
2023
及之後的 |
| |||||||||||||||
與對衝會計相關的 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
外匯衍生品對衝現金流來自
操作 |
| | | | 998.3 | | | | | | -39.5 | | | | | | 977.8 | | | | | | 20.5 | | | | | | | | |
其他衍生品合約 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
外匯衍生品
|
| | | | 383.1 | | | | | | 5.8 | | | | | | 377.0 | | | | | | 6.1 | | | | | | | | |
利率衍生品
|
| | | | 270.4 | | | | | | -3.1 | | | | | | 25.0 | | | | | | | | | | | | 245.4 | | |
百萬美元
|
| |
12月31日
2022 |
| |
12月31日
2021 |
| |
1月1日
2021 |
| |||||||||
有息負債
|
| | | | 6,236.0 | | | | | | 6,295.5 | | | | | | 6,985.5 | | |
現金和現金等價物
|
| | | | 402.0 | | | | | | 566.7 | | | | | | 389.5 | | |
淨債務
|
| | | | 5,834.0 | | | | | | 5,728.8 | | | | | | 6,596.0 | | |
股東權益合計
|
| | | | -73.9 | | | | | | 38.0 | | | | | | -152.9 | | |
| | |
相關金額未抵銷
|
| |||||||||||||||||||||
百萬美元
|
| |
總額
衍生金融 儀器 |
| |
相關資產(+)或
負債(-)受制於 主要淨額結算 協議 |
| |
宣傳品
已收到(-)或 給定(+) |
| |
淨額
曝光量 |
| ||||||||||||
衍生資產
|
| | | | 36.7 | | | | | | -30.3 | | | | | | 10.7 | | | | | | 17.1 | | |
衍生負債
|
| | | | -30.9 | | | | | | 30.3 | | | | | | — | | | | | | -0.6 | | |
| | |
相關金額未抵銷
|
| |||||||||||||||||||||
百萬美元
|
| |
總額
衍生金融 儀器 |
| |
相關資產(+)或
負債(-)受制於 主要淨額結算 協議 |
| |
宣傳品
已收到(-)或 給定(+) |
| |
淨額
曝光量 |
| ||||||||||||
衍生資產
|
| | | | 16.1 | | | | | | -7.8 | | | | | | — | | | | | | 8.3 | | |
衍生負債
|
| | | | -10.5 | | | | | | 7.8 | | | | | | — | | | | | | -2.7 | | |
| | |
相關金額未抵銷
|
| |||||||||||||||||||||
百萬美元
|
| |
總額
衍生金融 儀器 |
| |
相關資產(+)或
負債(-)受制於 主要淨額結算 協議 |
| |
宣傳品
已收到(-)或 給定(+) |
| |
淨額
曝光量 |
| ||||||||||||
衍生資產
|
| | | | 16.8 | | | | | | -16.8 | | | | | | — | | | | | | 0.0 | | |
衍生負債
|
| | | | -53.6 | | | | | | 16.8 | | | | | | — | | | | | | -36.8 | | |
百萬美元
|
| |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
收入
|
| | | | 31.3 | | | | | | 192.0 | | | | | | 427.2 | | |
銷貨成本
|
| | | | -24.9 | | | | | | -114.2 | | | | | | -280.2 | | |
毛利
|
| | | | 6.4 | | | | | | 77.8 | | | | | | 147.0 | | |
銷售和營銷費用
|
| | | | -12.2 | | | | | | -65.3 | | | | | | -129.5 | | |
行政和其他費用
|
| | | | -11.9 | | | | | | -58.4 | | | | | | -72.9 | | |
非金融資產減值損失
|
| | | | — | | | | | | -77.5 | | | | | | -20.8 | | |
出售剝離業務的損益
|
| | | | -5.5 | | | | | | 116.0 | | | | | | 0.0 | | |
其他營業收入
|
| | | | 1.1 | | | | | | 3.1 | | | | | | 2.6 | | |
營業虧損
|
| | | | -22.1 | | | | | | -4.3 | | | | | | -73.6 | | |
財務收入
|
| | | | 0.0 | | | | | | 0.0 | | | | | | 0.0 | | |
財務費用
|
| | | | 0.5 | | | | | | -0.3 | | | | | | -1.4 | | |
淨財務成本
|
| | | | 0.5 | | | | | | -0.3 | | | | | | -1.4 | | |
税前虧損
|
| | | | -21.6 | | | | | | -4.6 | | | | | | -75.0 | | |
所得税費用
|
| | | | -0.2 | | | | | | 2.8 | | | | | | 11.4 | | |
當期利潤(虧損)
|
| | | | -21.8 | | | | | | -1.8 | | | | | | -63.6 | | |
百萬美元
|
| |
12月31日
2022 |
| |
12月31日
2021 |
| |
1月1日
2021 |
| |||||||||
資產 | | | | | | | | | | | | | | | | | | | |
非流動資產 | | | | | | | | | | | | | | | | | | | |
無形資產
|
| | | | — | | | | | | 3.7 | | | | | | 158.9 | | |
商譽
|
| | | | — | | | | | | — | | | | | | 85.8 | | |
財產、廠房和設備
|
| | | | — | | | | | | 2.5 | | | | | | 29.8 | | |
使用權資產
|
| | | | — | | | | | | 5.4 | | | | | | 19.3 | | |
其他非當期應收賬款
|
| | | | — | | | | | | 0.0 | | | | | | 2.8 | | |
遞延納税資產
|
| | | | — | | | | | | 8.9 | | | | | | 9.6 | | |
非流動資產合計
|
| | | | 0.0 | | | | | | 20.5 | | | | | | 306.2 | | |
流動資產 | | | | | | | | | | | | | | | | | | | |
庫存
|
| | | | — | | | | | | 17.0 | | | | | | 82.1 | | |
應收賬款淨額
|
| | | | — | | | | | | 20.2 | | | | | | 62.2 | | |
預付費用和其他應收款項
|
| | | | — | | | | | | 1.4 | | | | | | 11.8 | | |
現金和現金等價物
|
| | | | — | | | | | | 0.9 | | | | | | 6.9 | | |
流動資產總額
|
| | | | 0.0 | | | | | | 39.5 | | | | | | 163.0 | | |
持有待售資產總額
|
| | | | 0.0 | | | | | | 60.0 | | | | | | 469.2 | | |
百萬美元
|
| |
12月31日
2022 |
| |
12月31日
2021 |
| |
1月1日
2021 |
| |||||||||
負債 | | | | | | | | | | | | | | | | | | | |
長期負債 | | | | | | | | | | | | | | | | | | | |
租賃負債
|
| | | | — | | | | | | 4.4 | | | | | | 14.3 | | |
供應
|
| | | | — | | | | | | 0.4 | | | | | | 1.3 | | |
其他負債
|
| | | | — | | | | | | — | | | | | | 21.1 | | |
遞延納税義務
|
| | | | — | | | | | | 1.3 | | | | | | 37.1 | | |
長期負債總額
|
| | | | 0.0 | | | | | | 6.1 | | | | | | 73.8 | | |
流動負債 | | | | | | | | | | | | | | | | | | | |
有息負債
|
| | | | — | | | | | | 0.2 | | | | | | — | | |
租賃負債
|
| | | | — | | | | | | 1.3 | | | | | | 6.6 | | |
應付賬款
|
| | | | — | | | | | | 12.4 | | | | | | 34.6 | | |
其他負債
|
| | | | — | | | | | | 6.9 | | | | | | 20.6 | | |
供應
|
| | | | — | | | | | | 1.9 | | | | | | 15.6 | | |
流動負債總額
|
| | | | 0.0 | | | | | | 22.7 | | | | | | 77.4 | | |
待售負債總額
|
| | | | 0.0 | | | | | | 28.8 | | | | | | 151.2 | | |
待售淨資產
|
| | | | 0.0 | | | | | | 31.2 | | | | | | 318.0 | | |
|
百萬美元
|
| |
12月31日
2022 |
| |
12月31日
2021 |
| |
12月31日
2020 |
| |||||||||
運行中
|
| | | | -10.3 | | | | | | -38.4 | | | | | | 40.3 | | |
剝離業務
|
| | | | 20.3 | | | | | | 393.8 | | | | | | — | | |
投資
|
| | | | -1.0 | | | | | | -8.7 | | | | | | -17.1 | | |
融資
|
| | | | -0.4 | | | | | | -4.6 | | | | | | -7.7 | | |
現金淨流出
|
| | | | 8.6 | | | | | | 342.1 | | | | | | 15.5 | | |
百萬美元
|
| |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
非流動資產 | | | | | | | | | | | | | | | | | | | |
無形資產
|
| | | | 6.5 | | | | | | 159.0 | | | | | | — | | |
商譽
|
| | | | 0.0 | | | | | | 77.4 | | | | | | — | | |
財產、廠房和設備
|
| | | | 3.1 | | | | | | 28.8 | | | | | | — | | |
使用權資產
|
| | | | 4.5 | | | | | | 16.8 | | | | | | — | | |
其他非當期應收賬款
|
| | | | — | | | | | | 2.9 | | | | | | — | | |
遞延納税資產
|
| | | | 4.2 | | | | | | 3.5 | | | | | | — | | |
長期負債總額
|
| | | | 18.3 | | | | | | 288.4 | | | | | | — | | |
流動資產 | | | | | | | | | | | | | | | | | | | |
庫存
|
| | | | 20.1 | | | | | | 82.6 | | | | | | — | | |
應收賬款淨額
|
| | | | 5.6 | | | | | | 44.2 | | | | | | — | | |
預付費用和其他應收款項
|
| | | | 1.9 | | | | | | 6.5 | | | | | | — | | |
當期應收税金
|
| | | | — | | | | | | — | | | | | | — | | |
現金和現金等價物
|
| | | | 2.7 | | | | | | 28.7 | | | | | | — | | |
流動資產總額
|
| | | | 30.3 | | | | | | 162.0 | | | | | | — | | |
出售的總資產
|
| | | | 48.6 | | | | | | 450.4 | | | | | | — | | |
負債 | | | | | | | | | | | | | | | | | | | |
長期負債 | | | | | | | | | | | | | | | | | | | |
租賃負債
|
| | | | 3.8 | | | | | | 12.1 | | | | | | — | | |
供應
|
| | | | — | | | | | | 1.1 | | | | | | — | | |
其他負債
|
| | | | — | | | | | | 26.4 | | | | | | — | | |
遞延納税義務
|
| | | | — | | | | | | 37.5 | | | | | | — | | |
長期負債總額
|
| | | | 3.8 | | | | | | 77.1 | | | | | | — | | |
流動負債 | | | | | | | | | | | | | | | | | | | |
租賃負債
|
| | | | 1.1 | | | | | | 5.9 | | | | | | — | | |
應付賬款
|
| | | | 6.4 | | | | | | 25.5 | | | | | | — | | |
其他負債
|
| | | | 11.4 | | | | | | 23.5 | | | | | | — | | |
供應
|
| | | | 2.0 | | | | | | 16.8 | | | | | | — | | |
流動負債總額
|
| | | | 20.9 | | | | | | 71.7 | | | | | | — | | |
已售出的負債總額
|
| | | | 24.7 | | | | | | 148.8 | | | | | | — | | |
出售的淨資產
|
| | | | 23.9 | | | | | | 301.6 | | | | | | — | | |
出售的淨資產總額
|
| | | | 23.9 | | | | | | 301.6 | | | | | | — | | |
剝離子公司的累計折算差額
|
| | | | — | | | | | | 4.9 | | | | | | — | | |
銷售對價,扣除交易成本
|
| | | | 23.1 | | | | | | 422.5 | | | | | | — | | |
銷售利潤(虧損)
|
| | | | -0.7 | | | | | | 116.0 | | | | | | — | | |
現金流 | | | | | | | | | | | | | | | | | | | |
收到的對價,扣除交易成本
|
| | | | 23.1 | | | | | | 422.5 | | | | | | — | | |
剝離業務的現金和現金等價物
|
| | | | -2.8 | | | | | | -28.7 | | | | | | — | | |
淨現金影響
|
| | | | 20.3 | | | | | | 393.8 | | | | | | — | | |
百萬美元
|
| |
繼續
操作 |
| |
2022
停產 操作 |
| |
合計
|
| |
繼續
操作 |
| |
2021
停產 操作 |
| |
合計
|
| |
繼續
操作 |
| |
2020
停產 操作 |
| |
合計
|
| |||||||||||||||||||||||||||
本年度可歸因於公司所有者的虧損
|
| | | | -230.9 | | | | | | -21.8 | | | | | | -252.7 | | | | | | -124.5 | | | | | | -1.8 | | | | | | -126.3 | | | | | | -173.6 | | | | | | -63.6 | | | | | | -237.2 | | |
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
加權平均普通股數量
12月31日 |
| | | | 115,514,239 | | | | | | 115,220,745 | | | | | | 115,220,745 | | |
百萬美元(除
每股收益和虧損 信息) |
| |
繼續
操作 |
| |
2022
停產 操作 |
| |
合計
|
| |
繼續
操作 |
| |
2021
停產 操作 |
| |
合計
|
| |
繼續
操作 |
| |
2020
停產 操作 |
| |
合計
|
| |||||||||||||||||||||||||||
本年度可歸因於公司所有者的虧損
|
| | | | -230.9 | | | | | | -21.8 | | | | | | -252.7 | | | | | | -124.5 | | | | | | -1.8 | | | | | | -126.3 | | | | | | -173.6 | | | | | | -63.6 | | | | | | -237.2 | | |
加權平均普通股數量
|
| | | | 115,514,239 | | | | | | 115,514,239 | | | | | | 115,514,239 | | | | | | 115,220,745 | | | | | | 115,220,745 | | | | | | 115,220,745 | | | | | | 115,220,745 | | | | | | 115,220,745 | | | | | | 115,220,745 | | |
基本每股虧損
|
| | | | -2.00 | | | | | | -0.19 | | | | | | -2.19 | | | | | | -1.08 | | | | | | -0.02 | | | | | | -1.10 | | | | | | -1.51 | | | | | | -0.55 | | | | | | -2.06 | | |
稀釋後每股虧損
|
| | | | -2.00 | | | | | | -0.19 | | | | | | -2.19 | | | | | | -1.08 | | | | | | -0.02 | | | | | | -1.10 | | | | | | -1.51 | | | | | | -0.55 | | | | | | -2.06 | | |
|
高盛
|
| |
美國銀行證券
|
| |
摩根大通
|
| |
摩根士丹利
|
|
|
花旗集團
|
| |
瑞銀投資銀行
|
|
貝爾德 | 法國巴黎銀行 | 中金公司 | 里昂證券 | Evercore ISI | TD Cowen | 富國銀行證券 | 德意志銀行證券 | 滙豐銀行 |
| 1.1 | | |
承保協議格式。
|
|
| 3.1 | | |
第二次修訂和重述的組織章程大綱和章程將在本次發行完成之前生效。
|
|
| 5.1 | | |
Conyers Dill&Pearman對普通股有效性的意見。
|
|
| 10.1 | | |
安踏體育有限公司與Amer Sports,Inc.商業合作協議格式
|
|
| 10.2† | | |
Amer Sports,Inc.與Anamered Investments Inc.之間的董事會提名協議格式
|
|
| 10.3 | | |
賠償協議格式。
|
|
| 10.4† | | |
註冊權協議格式。
|
|
| 10.5† | | |
安踏體育有限公司與Amer Sports,Inc.商業服務協議格式
|
|
| 10.6 | | | 修訂和重新簽署的高級設施協議,日期為2023年7月17日,由Amer Sports Holding 1 Oy、Amer Sports Holding Oy和Amer Sports Canada Inc.修訂並重新簽署,Amer Sports Holding 1 Oy和Amer Sports Canada Inc.是該協議的主要安排方,J.P.摩根SE為代理,Wilmington Trust(London)Limited為安全代理。 | |
| 10.7+ | | |
Amer Sports,Inc.2019年股票期權計劃規則。
|
|
| 10.8+ | | |
Amer Sports,Inc.2023年股票期權計劃規則。
|
|
| 10.9+ | | |
Amer Sports,Inc.2024綜合激勵計劃。
|
|
| 10.10 | | | 作為貸款人的Amer Sports Holding(Cayman)Limited和作為借款人的Amer Sports Holding(HK)Limited之間的公司間貸款協議(融資A收益貸款),日期為2019年3月26日。 | |
| 10.11 | | | Amer Sports Holding(Cayman)Limited作為貸款人,Amer Sports Holding(HK)Limited作為借款人,於2019年3月26日簽訂的公司間貸款協議(投資收益)。 | |
| 10.12 | | | Amer Sports Management Company(Cayman)Limited作為貸款人,Amer Sports Management Holding(Cayman)Limited作為借款人,於2022年2月28日簽署的公司間貸款協議(融資A收益貸款)。 | |
| 10.13 | | | 作為貸款人的Amer Sports Management Company(開曼)有限公司和作為借款人的Amer Sports Management Holding(Cayman)Limited之間的公司間貸款協議(投資收益),日期為2022年2月28日。 | |
| 10.14 | | |
Amer Sports,Inc.與Amer Sports Holding(Cayman)Limited之間的資本化協議格式。
|
|
| 10.15 | | | Amer Sports,Inc.與Amer Sports Management Company(Cayman)Limited之間的資本化協議格式。 | |
| 10.16† | | |
Amer Sports Malaysia SDN BHD和Avid Sports新加坡Pte之間的主經銷商協議格式。有限公司
|
|
| 21.1 | | |
子公司列表。
|
|
| 23.1* | | |
畢馬威AB同意。
|
|
| 23.2 | | |
Conyers Dill&Pearman同意(見附件5.1)。
|
|
| 24.1 | | |
授權書(包括在登記聲明的簽名頁上)。
|
|
| 99.1 | | |
董事提名人畢明偉同意。
|
|
| 99.2 | | |
董事被提名者丁世忠同意。
|
|
| 99.3 | | |
董事被提名人布魯諾·S同意。
|
|
| 99.4 | | |
董事被提名人凱瑟琳·斯皮爾同意。
|
|
| 99.5 | | |
董事提名嘉莉·特夫納同意。
|
|
| 99.6 | | |
董事被提名人丹尼斯·J·威爾遜同意。
|
|
| 99.7 | | |
董事被提名人凌雄同意。
|
|
| 99.8 | | |
董事被提名者鄭潔(詹姆斯)同意。
|
|
| 99.9 | | |
董事提名人姚建華同意。
|
|
| 99.10 | | |
申請表20-F第8.A.4項下的棄權和申述請求。
|
|
| 107 | | |
備案費表。
|
|
|
名稱
|
| |
標題
|
|
|
/S/傑傑(詹姆斯)鄭潔
傑(詹姆斯)鄭
|
| |
首席執行官
(首席執行官) |
|
|
/S/安德魯E頁
安德魯E·佩奇
|
| |
首席財務官
(首席財務官和 首席會計官) |
|
|
*
弗蘭克·K唐
|
| |
董事
|
|
|
*
德彥(丹尼斯)陶
|
| |
董事
|
|
|
*
/S/安德魯E頁
Andrew E.佩奇,作為事實律師
|
| |