XML 62 R48.htm IDEA: XBRL DOCUMENT v3.21.1
Adjusted earnings before interest, tax, depreciation and amortisation (Adjusted EBITDA)
12 Months Ended
Dec. 31, 2020
Disclosure Of Reconciliation Of Consolidated Adjusted Ebitda [Abstract]  
Adjusted earnings before interest, tax, depreciation and amortisation (Adjusted EBITDA)

41

Adjusted earnings before interest, tax, depreciation and amortisation (Adjusted EBITDA)

Management supplementally presents the performance measure Adjusted EBITDA because it monitors this performance measure at a consolidated level and it believes that this measure is relevant to an understanding of the Group’s financial performance. Adjusted EBITDA is calculated by adjusting profit or loss from continuing operations to exclude the impact of taxation, net finance income/(costs), depreciation, amortisation, government grants only related to depreciation of property, plant and equipment (PPE) and share of profit of equity-method investees.

Adjusted EBITDA is not a defined performance measure in IFRS. The Group’s definition of Adjusted EBITDA may not be comparable with similarly titled performance measures and disclosures by other entities.

The following tables show the reconciliation of Adjusted EBITDA to profit/(loss) for the years ended December 31, 2020, 2019 and 2018.

 

 

 

2020

 

 

2019

 

 

2018

 

Profit/(loss) for the year

 

 

(24,906

)

 

 

(33,680

)

 

 

33,119

 

Income tax expense

 

 

4,341

 

 

 

2,335

 

 

 

7,429

 

Profit/(loss) before tax

 

 

(20,565

)

 

 

(31,345

)

 

 

40,548

 

Adjustments for:

 

 

 

 

 

 

 

 

 

 

 

 

- Addition (subtraction) of net finance income/(costs)

 

 

11,415

 

 

 

9,868

 

 

 

(66,296

)

- Addition (subtraction) of share of profit/(loss) equity-method inv.

 

 

(1,455

)

 

 

(1,011

)

 

 

290

 

- Addition of depreciation

 

 

23,258

 

 

 

24,196

 

 

 

10,154

 

- Addition of amortisation

 

 

907

 

 

 

917

 

 

 

910

 

- Subtraction of government grants related to PPE

 

 

(1,241

)

 

 

(1,626

)

 

 

(1,061

)

Adjusted EBITDA

 

 

12,319

 

 

 

999

 

 

 

(15,455

)

 

The Group initially applied IFRS 16 as at January 1, 2019 (see note 5(C)). In applying IFRS 16, in relation to the leases that were classified as operating leases, the Group recognises depreciation and interest costs, instead of operating lease expense. In relation to those leases, the Group recognised 13,376 of depreciation charges (13,227 in 2019) and 2,613 of additional interest costs (2,635 for 2019) from leases in 2020. Further, the Group used the modified retrospective approach when initially applying IFRS 16 and under such approach comparative information of 2018 was not restated.