XML 62 R29.htm IDEA: XBRL DOCUMENT v3.10.0.1
Financial Instruments and Risk Management
12 Months Ended
Dec. 31, 2018
Notes to Consolidated Financial Statements [Abstract]  
Note 23 - Financial Instruments and Risk Management

Note 23 - Financial Instruments and Risk Management

 

A. General

The Group has extensive international operations wherein it is exposed to credit, liquidity and market risks (including currency, interest and other price risks). In order to reduce the exposure to these risks, the Group holds financial derivative instruments, (including forward transactions, SWAP transactions, and options) to reduce the exposure to foreign currency risks, commodity price risks, energy and marine transport and interest risks. Furthermore, the Group holds derivative financial instruments to hedge the exposure and changes in the cash flows.

The transactions in derivatives are executed with large Israeli and non-Israeli financial institutions, and therefore Group management believes the credit risk in respect thereof is low.

This Note presents information about the Group’s exposure to each of the above risks, and the Group’s objectives, policies and processes for measuring and managing risk.

We regularly monitor the extent of our exposure and the rate of the hedging transactions for the various risks described below. We execute hedging transactions according to our hedging policy with reference to the actual developments and expectations in the various markets.

 

B. Groups and measurement bases of financial assets and financial liabilities

 

As at December 31, 2018

 

Financial assets

Financial liabilities

 

Measured at fair value through the statement of income

Measured at fair value through the statement of comprehensive income

Measured at amortized cost

Measured at fair value through the statement of income

Measured at amortized cost

 

$ millions

$ millions

$ millions

$ millions

$ millions

 

 

 

 

 

 

 

Cash and cash equivalents

-

-

121

-

-

Short-term investments and deposits

-

-

92

-

-

Trade receivables

-

-

990

-

-

Other receivables

13

-

30

-

-

Investments at fair value through other comprehensive income

-

145

-

-

-

Other non-current assets

15

-

66

-

-

Total financial assets

28

145

1,299

-

-

Short term credit

-

-

-

-

(610)

Trade payables

-

-

-

-

(715)

Other current liabilities

-

-

-

(21)

(330)

Long-term debt and debentures

-

-

-

-

(1,815)

Other non-current liabilities

-

-

-

-

(6)

Total financial liabilities

-

-

-

(21)

(3,476)

Total financial instruments, net

28

145

1,299

(21)

(3,476)


 

Note 23 - Financial Instruments and Risk Management (cont'd)

 

B. Groups and measurement bases of financial assets and financial liabilities (cont'd)

 

 

As at December 31, 2017

 

Financial assets

Financial liabilities

 

Measured at fair value through the statement of income

Measured at fair value through the statement of comprehensive income

Measured at amortized cost

Measured at fair value through the statement of income

Measured at amortized cost

 

$ millions

$ millions

$ millions

$ millions

$ millions

 

 

 

 

 

 

 

Cash and cash equivalents

-

-

83

-

-

Short-term investments and deposits

-

-

90

-

-

Trade receivables

-

-

932

-

-

Other receivables

5

-

81

-

-

Investments at fair value through other comprehensive income

-

212

-

-

-

Other non-current assets

64

-

9

-

-

Total financial assets

69

212

1,195

-

-

Short term credit

-

-

-

-

(822)

Trade payables

-

-

-

-

(790)

Other current liabilities

-

-

-

(3)

(311)

Long-term debt and debentures

-

-

-

-

(2,388)

Other non-current liabilities

-

-

-

(3)

(1)

Total financial liabilities

-

-

-

(6)

(4,312)

Total financial instruments, net

69

212

1,195

(6)

(4,312)


Note 23 - Financial Instruments and Risk Management (cont'd)

 

C. Credit risk

(1) General

(a) Customer credit risks

Credit risk is the risk of financial loss to the Group if a customer or counterparty to a financial instrument fails to meet its contractual obligations, and it arises mainly from the Group’s receivables from customers and from other receivables as well as from investments in securities.

The Company sells to a wide range and large number of customers, including customers with material credit balances. On the other hand, the Company does not have a concentration of sales to individual customers.

The Company has a regular policy of insuring the credit risk of its customers by means of purchasing credit insurance with insurance companies, other than sales to government agencies and sales in small amounts. Most of all other sales are executed only after receiving approval of coverage in the necessary amount from an insurance company or other collaterals of a similar level.

The use of an insurance company as aforementioned ensures that the credit risk is managed professionally and objectively by an expert external party and transfers most of the credit risk to third parties. Nevertheless, the common deductible in credit insurances is 10% (even higher in a small number of cases) thus the Group is still exposed to part of the risk, out of the total insured amount.

In addition, the Group has an additional deductible cumulative annual amount of approximately $6 million through a whollyowned captive reinsurance Company.

Most of the Group’s customers have been trading with the Group for many years and only rarely have credit losses been incurred by the Group. The financial statements include specific allowance for doubtful debts that appropriately reflect, in Management’s opinion, the credit loss in respect of accounts receivables which are considered doubtful.

(b) Credit risks in respect of deposits

The Group deposits its balance of liquid financial assets in bank deposits and in securities. All the deposits are with a diversified group of leading banks preferably with banks that provide loans to the Group.

 

 

 


Note 23 - Financial Instruments and Risk Management (cont'd)

 

C. Credit risk (cont’d)

(2) Maximum Exposure to credit risk

The carrying amount of financial assets represents the maximum credit exposure. The maximum exposure to credit risk at the reporting date was:

 

As at December 31

 

Carrying amount ($ millions)

 

2018

2017

 

Cash and cash equivalents

121

83

Short term investments and deposits

92

90

Trade receivables

990

932

Other receivables

43

86

Investments at fair value through other comprehensive income

145

212

Other non-current assets

81

73

 

1,472

1,476

 

 

The maximum exposure to credit risk for trade receivables, at the reporting date by geographic region was:

 

As at December 31

 

Carrying amount ($ millions)

 

2018

2017

 

Western Europe

294

332

Asia

342

293

North America

150

131

South America

106

70

Israel

72

70

Other

26

36

 

990

932

 


Note 23 - Financial Instruments and Risk Management (cont'd)

 

C. Credit risk (cont'd)

(3) Aging of debts and impairment losses

The aging of trade receivables at the reporting date was:

 

As at December 31

 

2018

2017

 

Gross

Impairment

Gross

Impairment

 

$ millions

$ millions

$ millions

$ millions

 

Not past due

829

-

785

-

Past due up to 3 months

114

-

125

-

Past due 3 to 12 months

38

(1)

23

(6)

Past due over 12 months

12

(2)

10

(5)

 

993

(3)

943

(11)

 

 

The movement in the allowance of doubtful accounts during the year was as follows:

 

2018

2017

 

$ millions

$ millions

 

Balance as at January 1

11

6

Additional allowance

1

5

Write offs

(7)

(1)

Reversals

(1)

-

Changes due to translation differences

(1)

1

Balance as at December 31

3

11

 


Note 23 - Financial Instruments and Risk Management (cont'd)

 

D. Liquidity risk

Liquidity risk is the risk that the Group will not be able to meet its financial obligations as they fall due. The Group’s approach to managing liquidity is to ensure, as far as possible, that it will always have sufficient liquidity to timely meet its liabilities, under both normal and stressed conditions, without incurring unwanted losses.

The Company manages the liquidity risk by holding cash balances, short-term deposits and secured bank credit facilities.

The following are the contractual maturities of financial liabilities, including estimated interest payments:

 

As at December 31, 2018

 

Carrying amount

12 months or less

1-2 years

3-5 years

More than 5 years

 

$ millions

 

 

 

 

 

 

 

Non-derivative financial liabilities

 

 

 

 

 

 

 

 

 

 

 

Short term credit (not including current maturities)

544

556

-

-

-

Trade payables

715

715

-

-

-

Other current liabilities

330

330

-

-

-

Long-term debt and debentures

1,881

152

453

1,084

1,166

 

3,470

1,753

453

1,084

1,166

 

 

 

 

 

 

Financial liabilities – derivative instruments utilized for economic hedging

 

 

 

 

 

 

 

 

 

 

 

Foreign currency and interest derivative instruments

16

16

-

-

-

Derivative instruments on energy and marine transport

5

4

1

-

-

 

21

20

1

-

-

 


Note 23 - Financial Instruments and Risk Management (cont'd)

 

D. Liquidity risk (cont'd)

 

 

As at December 31, 2017

 

Carrying amount

12 months or less

1-2 years

3-5 years

More than 5 years

 

$ millions

 

 

 

 

 

 

 

Non-derivative financial liabilities

 

 

 

 

 

 

 

 

 

 

 

Short term credit (not including current maturities)

810

822

-

-

-

Trade payables

790

790

-

-

-

Other current liabilities

310

310

-

-

-

Long-term debt and debentures

2,400

102

345

1,085

1,358

 

4,310

2,024

345

1,085

1,358

 

 

 

 

 

 

Financial liabilities – derivative instruments utilized for economic hedging

 

 

 

 

 

 

 

 

 

 

 

Foreign currency and interest derivative instruments

6

3

-

-

3

 

E. Market risk

Market risk is the risk that changes in market prices, such as foreign exchange rates, interest rates and equity prices will affect the fair value or future cash flows of a financial instrument.

1. Interest risk

The Group has loans bearing variable interests and therefore its financial results and cash flows are exposed to fluctuations in the market interest rates.

ICL uses financial instruments, including derivatives, in order to hedge this exposure. The Group uses interest rate swap contracts mainly in order to reduce the exposure to cash flow risk in respect of changes in interest rates.


Note 23 - Financial Instruments and Risk Management (cont'd)

 

E. Market risk (cont'd)

1. Interest risk (cont'd)

(a) Interest Rate Profile

Set forth below is detail regarding the type of interest on the Group’s non-derivative interestbearing financial instruments:

 

As at December 31

 

2018

2017

 

$ millions

$ millions

 

Fixed rate instruments:

 

   

Financial assets

151

88

Financial liabilities

(1,728)

(1,800)

 

(1,577)

(1,712)

Variable rate instruments

 

 

Financial assets

128

97

Financial liabilities

(714)

(1,428)

 

(586)

(1,331)

 

(b) Sensitivity analysis for fixed rate instruments

Most of the Group’s instruments bearing fixed interest are not measured at fair value through the statement of income. Therefore, changes in the interest rate as at the date of the report will not be expected to have any impact on the profit or loss in respect of changes in the value of assets and liabilities bearing fixed interest.

(c) Sensitivity analysis for variable rate instruments

The below analysis assumes that all other variables (except for the interest rate), in particular foreign currency rates, remain constant.

 

As at December 31, 2018

 

Impact on profit (loss)

 

Decrease of 1% in interest

Decrease of 0.5% in interest

Increase of 0.5% in interest

Increase of 1% in interest

 

$ millions

$ millions

$ millions

$ millions

 

Changes in U.S Dollar interest

 

 

 

 

Non-derivative instruments

(1)

(1)

1

1

SWAP instruments

(18)

(9)

9

18

 

(19)

(10)

10

19

Changes in Israeli Shekel interest

 

 

 

 

SWAP instruments

19

10

(10)

(19)

 


Note 23- Financial Instruments and Risk Management (cont'd)

 

E. Market risk (cont’d)

1. Interest risk (cont’d)

(d) Terms of derivative financial instruments used to hedge interest risk

 

As at December 31, 2018

 

Carrying amount (fair value)

Stated amount

Maturity date

Interest rate range

 

$ millions

$ millions

Years

%

 

 

 

 

 

 

U.S Dollar

 

 

 

 

SWAP contracts from variable interest to fixed interest

-

250

2019-2024

1.7%-2.6%

 

 

 

 

 

Israeli Shekel

 

 

 

 

Swap contracts from fixed ILS interest to fixed USD interest

15

486

30/3/2024

2.45%-4.74%

 

 

 

 

 

Euro

 

 

 

 

Swap contracts from variable USD interest to fixed EUR interest

(1)

334

15/2/2019

1-month Libor

 

 

 

As at December 31, 2017

 

Carrying amount (fair value)

Stated amount

Maturity date

Interest rate range

 

$ millions

$ millions

Years

%

 

 

 

 

 

 

U.S Dollar

 

 

 

 

SWAP contracts from variable interest to fixed interest

(3)

350

2018-2024

1.36% - 2.6%

 

 

 

 

 

Israeli Shekel

 

 

 

 

SWAP contracts from fixed ILS interest to fixed USD interest

64

489

1/3/2024

2.45% - 4.74%

 

 

 

 

 

Euro

 

 

 

 

SWAP contracts from variable USD interest to fixed EUR interest

(1)

51

15/8/2018

1-month Libor

 

 


Note 23- Financial Instruments and Risk Management (cont'd)

 

E. Market risk (cont’d)

2. Currency risk 

The Group is exposed to currency risk with respect to sales, purchases, assets and liabilities that are denominated in a currency other than the functional currency of the Group. The main exposure is the NIS, Euro, British Sterling, Chinese Yuan and Turkey Lira.

The Group enters into foreign currency derivatives – forward exchange transactions and currency options – all in order to protect the Group from the risk that the eventual cash flows, resulting from existing assets and liabilities, and sales and purchases of goods within the framework of firm or anticipated commitments (based on a budget of up to one year), denominated in foreign currency, will be affected by changes in the exchange rates.

(a) Sensitivity analysis

A 10% increase at the rate of the US$ against the following currencies would have increased (decreased) profit or loss by the amounts shown below. This analysis assumes that all other variables, in particular interest rates, remain constant.

 

As at December 31

 

Impact on profit (loss)

 

2018

2017

 

$ millions

$ millions

 

Non-derivative financial instruments

 

 

U.S Dollar/Euro

(64)

(9)

U.S Dollar/Israeli Shekel

92

92

U.S Dollar/British Pound

(3)

3

U.S Dollar/Chinese Yuan

(12)

(4)

U.S Dollar/Turkey Lira

(1)

(1)

A 10% decrease of the US$ against the above currencies at December 31 would have the same effect but in the opposite direction.


Note 23 - Financial Instruments and Risk Management (cont'd)

 

E. Market risk (cont'd)

2. Currency risk (cont'd)

(a) Sensitivity analysis (cont'd)

Presented hereunder is a sensitivity analysis of the Group’s foreign currency derivative instruments as at December 31, 2018. Any change in the exchange rates of the principal currencies shown below as at December 31 would have increased (decreased) profit and loss and equity by the amounts shown below. This analysis assumes that all other variables remain constant.

 

As at December 31, 2018

 

Increase 10%

Increase 5%

Decrease 5%

Decrease 10%

 

$ millions

$ millions

$ millions

$ millions

 

 

 

 

 

 

Euro/ U.S Dollar

 

 

 

 

Forward transactions

9

4

(4)

(8)

Options

5

2

(2)

(4)

SWAP

34

17

(17)

(34)

 

 

 

 

 

U.S Dollar/Israeli Shekel

 

 

 

 

Forward transactions

(32)

(17)

19

39

Options

(75)

(41)

19

43

SWAP

(48)

(25)

28

58

 

 

 

 

 

British Pound/U.S Dollar

 

 

 

 

Forward transactions

(4)

(2)

2

3

Options

(1)

(1)

-

1

 

 

 

 

 

U.S Dollar/Chinese Yuan  Renminbi

 

 

 

 

Forward transactions

(3)

(1)

2

3

 

 

 

 

 

 

 

 

 

 

British Pound/Euro

 

 

 

 

Forward transactions

(4)

(2)

2

4


Note 23 - Financial Instruments and Risk Management (cont'd)

 

E. Market risk (cont'd)

2.  Currency risk (cont'd)

(b) Terms of derivative financial instruments used to reduce foreign currency risk

 

As at December 31, 2018

 

Carrying amount

Stated amount

Average

 

$ millions

$ millions

exchange rate

 

 

 

 

 

Forward contracts

 

 

 

U.S Dollar/Israeli Shekel

2

352

3.7

Euro/U.S Dollar

2

86

1.2

Euro/British Pound

1

19

0.9

U.S Dollar/British Pound

-

32

1.3

U.S Dollar/Chinese Yuan Renminbi

-

29

6.5

Other

-

37

-

 

 

 

 

Currency and interest SWAPs

 

 

 

U.S Dollar/Israeli Shekel

15

486

3.7

Euro/U.S Dollar

(1)

334

1.1

 

 

 

 

Put options

 

 

 

U.S Dollar/Israeli Shekel

1

695

3.6

Euro/U.S Dollar

2

45

1.2

U.S Dollar/Japanese Yen

-

3

114.3

U.S Dollar/British Pound

-

11

1.3

 

 

 

 

Call options

 

 

 

U.S Dollar/Israeli Shekel

(15)

695

3.6

Euro/U.S Dollar

-

45

1.2

U.S Dollar/Japanese Yen

-

3

114.3

U.S Dollar/British Pound

-

11

1.3

 


Note 23 - Financial Instruments and Risk Management (cont'd)

 

E. Market risk (cont'd)

2. Currency risk (cont'd)

(b) Terms of derivative financial instruments used to reduce foreign currency risk (cont’d)

 

As at December 31, 2017

 

Carrying amount

Stated amount

Average exchange rete

 

$ millions

$ millions

 

 

 

 

 

 

Forward contracts

 

 

 

U.S Dollar/Israeli Shekel

2

430

3.5

Euro/U.S Dollar

(3)

320

1.2

Euro/British Pound

-

20

0.9

U.S Dollar/British Pound

-

24

1.3

U.S Dollar/Chinese Yuan  Renminbi

(1)

33

6.7

Other

-

33

-

 

 

 

 

Currency and interest SWAPs

 

 

 

U.S Dollar/Israeli Shekel

64

489

3.7

 

 

 

 

Put options

 

 

 

U.S Dollar/Israeli Shekel

5

525

3.4

Euro/U.S Dollar

-

63

1.2

U.S Dollar/Japanese Yen

-

3

115.5

 

 

 

 

Call options

 

 

 

U.S Dollar/Israeli Shekel

(1)

525

3.4

Euro/U.S Dollar

(2)

63

1.2

U.S Dollar/Japanese Yen

-

3

115.5

The maturity date of all of the derivatives used to economically hedge foreign currency risk is up to a year.


 

Note 23 - Financial Instruments and Risk Management (cont'd)

 

E. Market risk (cont'd)

2. Currency risk (cont'd)

(c) Linkage terms of monetary balances – in millions of Dollars

 

As at December 31, 2018

 

US Dollar

Euro

British Pound

Israeli Shekel

Brazilian Real

Chinese Yuan Renminbi

Others

 

Non-derivative instruments:

 

 

 

 

 

 

 

Cash and cash equivalents

41

21

4

2

5

37

11

Short term investments and deposits

74

3

-

-

-

12

3

Trade receivables

516

222

60

60

25

72

35

Other receivables

6

12

-

12

-

-

-

Investments at fair value through other comprehensive income

-

-

-

-

-

145

-

Other non-current assets

60

1

-

1

4

-

-

Total financial assets

697

259

64

75

34

266

49

 

 

 

 

 

 

 

 

Short-term credit

201

166

19

34

6

184

-

Trade payables

150

188

23

265

11

72

6

Other current liabilities

55

46

7

192

2

19

9

Long term debt, debentures and others

1,322

5

-

480

13

1

-

Total financial liabilities

1,728

405

49

971

32

276

15

 

 

 

 

 

 

 

 

Total non-derivative financial instruments, net

(1,031)

(146)

15

(896)

2

(10)

34

 

 

 

 

 

 

 

 

Derivative instruments:

 

 

 

 

 

 

 

Forward transactions

-

86

51

352

-

29

37

Cylinder

-

45

11

695

-

-

3

SWAPS – U.S Dollar into Israeli Shekel

-

-

-

486

-

-

-

SWAPS – U.S Dollar into Euro

-

334

-

-

-

-

-

Total derivative instruments

-

465

62

1,533

-

29

40

 

 

 

 

 

 

 

 

Net exposure

(1,031)

319

77

637

2

19

74


Note 23 - Financial Instruments and Risk Management (cont'd)

 

E. Market risk (cont'd)

2. Currency risk (cont'd)

(c) Linkage terms of monetary balances – in millions of Dollars (cont'd)

 

As at December 31, 2017

 

US Dollar

Euro

British Pound

Israeli Shekel

Brazilian Real

Chinese Yuan Renminbi

Others

 

Non-derivative instruments:

 

 

 

 

 

 

 

Cash and cash equivalents

19

18

7

1

7

22

9

Short term investments and deposits

82

1

-

-

-

5

2

Trade receivables

419

246

48

59

31

92

37

Other receivables

40

1

-

39

-

-

1

Investments at fair value through other comprehensive income

-

-

-

-

-

212

-

Other non-current assets

5

1

-

-

3

-

-

Total financial assets

565

267

55

99

41

331

49

 

 

 

 

 

 

 

 

Short-term credit

427

158

20

36

8

173

-

Trade payables

187

182

23

289

15

85

9

Other current liabilities

95

77

15

96

2

21

5

Long term debt, debentures and others

1,721

29

-

522

22

98

-

Total financial liabilities

2,430

446

58

943

47

377

14

 

 

 

 

 

 

 

 

Total non-derivative financial instruments, net

(1,865)

(179)

(3)

(844)

(6)

(46)

35

 

 

 

 

 

 

 

 

Derivative instruments:

 

 

 

 

 

 

 

Forward transactions

-

320

44

430

-

33

33

Cylinder

-

63

-

525

-

-

3

Total derivative instruments

-

383

44

955

-

33

36

 

 

 

 

 

 

 

 

Net exposure

(1,865)

204

41

111

(6)

(13)

71

 

Note 23 - Financial Instruments and Risk Management (cont'd)

 

E. Market risk (cont’d)

3. Other price risk

A. Investment in shares

The Company has an investment of 15% of the issued and outstanding share capital on a fully diluted basis of YYTH, in the amount of approximately $145 million (as at December 31, 2018). The investment is measured at fair value, and fair value updates, are recognized directly in the consolidated statement of comprehensive income.

B. Hedging of marine shipping and energy transactions

The Company is exposed to risk in respect of marine shipping and energy costs. The Company uses marine shipping and energy derivatives to hedge the risk that its cash flows will be affected by changes in marine shipping and energy prices. As at December 31, 2018, the fair value of the marine shipping and energy derivatives was approximately $(5) million.

 

F. Fair value of financial instruments

The carrying amounts in the books of certain financial assets and financial liabilities, including cash and cash equivalents, investments, short-term deposits and loans, receivables and other debit balances, long-term investments and receivables, short-term credit, payables and other credit balances, long-term loans bearing variable interest and other liabilities, and derivative financial instruments, correspond to or approximate their fair value.

The following table details the book value and the fair value of financial instrument groups presented in the financial statements not in accordance with their fair value:

 

As at December 31, 2018

As at December 31, 2017

 

Carrying amount

Fair value

Carrying amount

Fair value

 

$ millions

$ millions

$ millions

$ millions

 

Loans bearing fixed interest (1)

238

244

271

279

 

 

 

 

 

Debentures bearing fixed interest

 

 

 

 

Marketable (2)

1,201

1,217

1,247

1,291

Non-marketable (3)

281

279

281

288

 

1,720

1,740

1,799

1,858

(1) The fair value of the shekel, euro, and yuan loans issued bearing fixed interest is based on calculation of the present value of the cash flows in respect of the principal and the interest and is discounted at the market interest rates on the measurement date for similar loans having similar characteristics and is classified as Level 2 in the fair value hierarchy. The average discount interest as at December 31, 2018 for the shekel, euro and yuan loans was 2.8%, 1.7%, and 5.0%, respectively (December 31, 2017 for the shekel, euro and yuan loans - 2.4%, 1.7%, and 6.1%, respectively).

Note 23 - Financial Instruments and Risk Management (cont'd)

 

F. Fair value of financial instruments (cont'd)

(2) The fair value of the marketable debentures is based on the quoted stock exchange price and is classified as Level 1 in the fair value hierarchy.

(3) The fair value of the nonmarketable debentures is based on calculation of the present value of the cash flows in respect of the principal and the interest and is discounted at the Libor rate customary in the market for similar loans having similar characteristics and is classified as Level 2 in the fair value hierarchy. The average discount interest as at December 31, 2018 was 5.3% (December 31, 2017 – 4.57%).

G. Hierarchy of fair value

The following table presents an analysis of the financial instruments measured by fair value, using the valuation method.  (See Note 4).

The following levels were defined:

Level 1: Quoted (unadjusted) prices in an active market for identical instruments

Level 2: Observed data (directly or indirectly) not included in Level 1 above.

 

As at December 31, 2018

 

Level 2

 

$ millions

 

 

 

Investments at fair value through other comprehensive income (1)

145

Derivatives used for economic hedging, net

7

 

152

 

 

As at December 31, 2017

 

Level 2

 

$ millions

 

 

 

Investments at fair value through other comprehensive income (1)

212

Derivatives used for economic hedging, net

63

 

275

(1) Investment in the share capital of YYTH was subject to a three-year lockup period as required by Chinese law, which was expired in January 2019. Measurement of the fair value of the discount rate in respect of the lockup period was calculated by use of the Finnerty 2012.

The impact deriving from a possible and reasonable change in these data items, which are not observed, is not material.