23. Other financial assets, including investments

(in millions of euros)

31 December 2024

31 December 2023

Valuation principle

Other financial assets included in non-current assets

Equity interest in Eurofima

92

90

Fair value in comprehensive income

Interest in Transport UK Group Ltd

1

5

Fair value through profit and loss

Long-term receivables Transport UK Group Ltd

3

6

Fair value through profit and loss

Long-term loans Transport UK Group Ltd

7

7

Amortised cost

Other non-current financial assets

3

49

Amortised cost

Total

106

157

Other financial assets included in current assets

Interest in money market funds

1,032

614

Fair value through profit and loss

Interest in Transport UK Group Ltd

10

49

Fair value through profit and loss

Short-term receivables Transport UK Group Ltd

4

3

Fair value through profit and loss

Short-term loans Transport UK Group Ltd

-

49

Amortised cost

Total

1,046

715

The interest in Eurofima is measured at fair value. The net asset value based on the most recently available financial statements of this interest has been used as the best approximation of the fair value.

The carrying amounts of the financial assets and liabilities recognised in the balance sheet do not differ materially from the fair values.

The amount of the interest in money market funds must be seen in conjunction with the size of the cash balance. The choice of the money market fund instrument, which is highly liquid and can therefore be withdrawn on a daily basis, to hold surplus funds is related to a desired diversification of funds as well as the expectations of when funds must be deployed.

Due to the sale of Abellio UK, the Group has recognised non-current financial assets in the amount of €25 million as at 31 December 2024. These consist of:

  • Interest in Transport UK Group Ltd (special share; €11 million, of which €1 million is current). The special share entitles the holder to future cash flows from the settlement of former concessions and claims by local management that cannot be recognised as repayment on the loans. The special share is a non-marketable equity instrument carried at fair value with value changes accounted for in the income statement. The fair value was determined with reference to the projected future cash flows (Level 3).

  • Receivable earn-out Transport UK Group Ltd (€7 million, of which €4 million is current). Under an earn-out scheme over the period 2022–2025, NS is entitled to a share of the joint profits achieved on the Merseyrail concession and London Bus business up to a maximum of £10 million. The receivable is carried at fair value, calculated on the basis of the projected future cash flows (Level 3).

  • Loans to Transport UK Group Ltd (€7 million long-term), measured at amortised cost using the effective interest method. As at 31 December 2024, this concerned a cash receivable from Merseyrail that becomes due and payable at the end of the Merseyrail concession at the latest. Loans provided by the Group to the operating companies of Abellio UK in the past were repaid early in 2024. The loan to Abellio Transport Holding Group and the loan granted to the buyer to finance the acquisition (vendor loan note) were also repaid in 2024.

The interest in Transport UK Group Ltd and the Transport UK Group Ltd receivables have been measured at fair value, in which valuation techniques were used using unobservable market sources (Level 3). The movement of the interest in Transport UK Group Ltd and Transport UK Group Ltd receivables is as follows:

(in millions of euros)

Interest in Transport UK Group Ltd

Receivables Transport UK Group Ltd

Balance as at 1 January 2023

-

-

Initial valuation as at 28 February 2023

14

8

Revaluation after 28 February 2023

45

3

Redemption

-5

-2

Total changes

54

9

Balance as at 31 December 2023

54

9

Presented under:

Non-current

5

6

Current

49

3

Changes 2024

Revaluation

5

-2

Redemption

-49

-

Settlement provision management fee

1

-

Total changes during the year

-43

-2

Stand per 31 December 2024

11

7

Presented under:

Non-current

1

3

Current

10

4

Accounting policy

On initial recognition, loans, receivables and deposits are accounted for by the Group from the date on which they first arose. All other financial assets are initially recognised on the transaction date. The Group derecognises a financial asset in the balance sheet once the contractual rights to the cash flows from the asset have expired. If the Group transfers the contractual rights to the cash flows from the financial asset by means of a transaction in which virtually all risks and rewards of ownership of the asset are transferred or not retained, and control of the asset transferred is not retained either, the Group no longer includes the financial asset in the balance sheet. If the Group retains or creates an interest in the financial assets being transferred, that interest is recognised as a separate asset or liability.

The Group derecognises a financial liability if the contractual obligations have been discharged or cancelled or have expired.

Financial assets and liabilities are offset, and the resulting net amount is recognised in the statement of financial position only if the Group has a legally enforceable right to set off the amounts and if it intends either to settle on a net basis or to realise the asset and settle the liability simultaneously.

The Group uses the following financial instruments:

Non-derivative financial instruments

Non-derivative financial instruments include investments in equity securities, deposits and bonds, trade and other receivables, cash and cash equivalents. Non-derivative financial instruments are initially recognised at fair value. After initial recognition, non-derivative financial instruments are measured as described below.

Financial assets at fair value through profit or loss 

These assets are subsequently measured at fair value. Net gains and losses, including any interest or dividend income, are recognised in the income statement.

Financial assets at amortised cost

These assets are subsequently measured at amortised cost using the effective interest method. Amortised cost is reduced by impairment losses. Interest income, foreign exchange gains and losses and impairments are recognised in the income statement. Any gain or loss arising on derecognition is recognised in the income statement.

Fair value through other comprehensive income – equity investment (interest in Eurofima)

These assets are subsequently measured at fair value. Dividends are recognised as income in the income statement, unless the dividend clearly represents a recovery of part of the cost of the investment. Other net gains and losses are recognised in other comprehensive income and are never reclassified to the income statement.

Impairment of financial assets

At each reporting date, financial assets are assessed to determine whether they might be impaired on the basis of expected credit losses.

The Group recognises a provision for expected credit losses for all debt instruments that are not held at fair value through profit or loss. The expected credit losses are based on the difference between the contractual cash flows and all cash flows expected to be received by the Group, discounted at an approximation of the original effective interest rate.

Financial assets that are significant are individually tested for impairment. Other financial assets are assigned to groups with similar credit risk characteristics and are assessed collectively.

Fair value

The interest in Transport UK Group Ltd and the Transport UK Group Ltd receivables have been measured at fair value, in which valuation techniques were used using unobservable market sources (Level 3). The valuation is based on the expected cash flows from the settlement of the concessions and related claims discounted at the interest rate equal to that of the loans to Transport UK Group Ltd.

In principle, the interest in Eurofima is measured at fair value. The net asset value of this interest was used as the best approximation of fair value.

When determining the value of interest swaps, currency derivatives and money market funds, the Group uses measurement methods in which all significant data required are derived from observable market data (Level 2).

The Group’s credit risks, currency risks and interest rate risks associated with the other investments are explained in more detail in note 26.

Print page