NOTES TO THE FINANCIAL STATEMENTS

34. Fair value measurement



Set out below is a comparison by category of carrying amounts and fair values of the Group’s and the Company's financial instruments, that are carried in the statement of the financial position:

(all amounts in Euro thousands) Group Company
Carrying amount Fair value Carrying amount Fair value
   2017 2016 2017 2016 2017 2016 2017 2016
Financial assets
Available-for-sale financial assets (note 16) 517 1,065 517 1,065 122 122 122 122
Other non-current assets (note 17) 7,273 8,274 7,273 8,274 2,749 2,727 2,749 2,727
Derivative financial instruments 3,446 1,387 3,446 1,387 - - - -
Financial liabilities
Long-term borrowings (note 24) 820,382 710,965 849,276 737,873 379,218 310,678 388,995 322,419
Short-term borrowings (note 24) 56,825 129,499 56,825 129,843 32 42,442 32 42,608
Other non-current liabilities (note 27) 2,394 1,492 2,394 1,492 126 142 126 142
Put option (note 31) 12,054 9,658 12,054 9,658 - - - -

Note: Derivative financial instruments consist of cross currency interest rate swaps (CCS), interest rate swaps (IRS), FX forwards and commodity swaps.

The management assessed that the cash and short-term deposits, trade receivables, trade payables, bank overdrafts and other current liabilities (excluding the put option) approximate their carrying amounts largely due to the short-term maturities of these instruments.

Fair value hierarchy

The Group and the Company use the following hierarchy for determining and disclosing the fair value of the assets and liabilities by valuation method:

Level 1: based on quoted (unadjusted) prices in active markets for identical assets or liabilities.

Level 2: based on valuation techniques whereby all inputs having a significant effect on the fair value are observable, either directly or indirectly and includes quoted prices for identical or similar assets or liabilities in markets that are not so much actively traded.

Level 3: based on valuation techniques whereby all inputs having a significant effect on the fair value are not observable market data.

The following table provides the fair value measurement hierarchy of the Group's and the Company’s assets and liabilities as at 31 December 2017 and 2016.

(all amounts in Euro thousands) Group Company Fair value hierarchy
Fair value Fair value
2017 2016 2017 2016
Assets
Investment property 12,130 9,820 8,937 9,126 Level 3
Available-for-sale financial assets 517 1,065 122 122 Level 3
Derivative financial instruments-non-hedged accounts 3,446 1,387 - - Level 2
Liabilities
Long-term borrowings 849,276 737,873 388,995 322,419 Level 2
Short-term borrowings 56,825 129,843 32 42,608 Level 2
Put option (note 31) 12,054 9,658 - - Level 3

During the reporting period there were no transfers into and out of level 3.

The fair value of level 3 investment property is estimated by the Group and the Company by external, independent, certified valuators (note 12).

The fair value of the financial assets and liabilities is included at the amount at which the instrument could be exchanged in a current transaction between willing parties, other than in a forced liquidation or sale. The following methods and assumptions were used to estimate the fair values:

Level 2

Level 2 long and short term borrowings are evaluated by the Group and the Company based on parameters such as interest rates, specific country risk factors, or price quotations at the reporting date. Especially for long-term borrowings, quoted market prices or dealer quotes for the specific or similar instruments are used.

Level 2 derivative financial instruments comprise fx forwards, cross currency interest rate swaps, interest rate swaps and oil swaps.

Τhe Group and the Company use a variety of methods and make assumptions that are based on market conditions existing at each reporting date. The aforementioned contracts have been fair valued using: a) forward exchange rates that are quoted in the active market, b) forward interest rates extracted from observable yield curves, c) oil prices extracted from observable yield curves, which are quoted in the active market.

Level 3

Level 3 available-for-sale financial assets refer mainly to investments in foreign property funds in which the Group owns an insignificant percentage. Their valuation is made based on their financial statements, which present the assets at fair value.

Level 3 put option consists of the put option that the Group has granted to non-controlling interest shareholder of its subsidiary in Albania, ANTEA Cement SHA. The put option, which expires in 2019, is valued using a discounted cash flow model. The valuation requires management to make certain assumptions about unobservable inputs to the model. Certain significant unobservable inputs are disclosed in the table below:

  2018-2019 2017-2019
Gross margin growth rate -4.3% 17.4%
Discount rate 8.0% 8.2%

In addition to the above, forecast cash flows for the following two years are a significant unobservable input. The management regularly assesses a range of reasonably possible alternatives for those significant unobservable inputs and determines their impact on the total fair value.

An increase of the forecast cash flows or the change in gross margin for cash flows in the subsequent periods would lead to an increase in the fair value of the put option. On the other hand, an increase in the discount rate used to discount the forecast cash flows would lead to a decrease in the fair value of the put option.

The significant unobservable inputs are not interrelated. The fair value of the put option is not significantly sensitive to a reasonable change in the forecast cash flows or the discount rate; however it is sensitive to a reasonable fluctuation of the change in gross margin, as described in the following table:

Sensitivity analysis of Group's gross margin growth changes:

(all amounts in Euro thousands) Effect on the fair value
Increase by half the gross margin growth rate: 803
Decrease by half the gross margin growth rate: -810
Back to top