AI Terminal

MODULE: AI_ANALYST
Interactive Q&A, Risk Assessment, Summarization
MODULE: DATA_EXTRACT
Excel Export, XBRL Parsing, Table Digitization
MODULE: PEER_COMP
Sector Benchmarking, Sentiment Analysis
SYSTEM ACCESS LOCKED
Authenticate / Register Log In

Geratherm Medical AG

Quarterly Report Nov 22, 2016

178_10-q_2016-11-22_665ad3ec-52e9-4450-91b2-c210aa5217d3.pdf

Quarterly Report

Open in Viewer

Opens in native device viewer

GERATHERM AT A GLANCE

Facts and Figures January
September
2016
January
September
2015
Change
Sales revenues 16,350 kEUR 15,914 kEUR 2.7 %
of which export share 13,841 kEUR 13,723 kEUR 0.9 %
Export ratio 85 % 86 % -1.2 %
Gross result (EBITDA) 2,716 kEUR 2,726 kEUR -0.4 %
EBITDA margin 16.6 % 17.1 % -2.9 %
Amortisation or depreciation -857 kEUR -636 kEUR 34.9 %
Operating result (EBIT) 1,859 kEUR 2,090 kEUR -11.1 %
EBIT margin 11.4 % 13.1 % -13.0 %
Financial result -63 kEUR -13 kEUR >100.0 %
Result of ordinary activities 1,796 kEUR 2,077 kEUR -13.5 %
Net earnings of the parent
company's shareholders in the
period concerned
1,348 kEUR 1,831 kEUR -26.3 %
Long-term assets 4,805 kEUR 4,107 kEUR 17.0 %
Short-term assets 21,994 kEUR 24,370 kEUR -9.7 %
Balance sheet total 26,799 kEUR 28,477 kEUR -5.9 %
Equity capital 19,692 kEUR 21,291 kEUR -7.5 %
Return on equity 9.1 % 11.5 % -20.4 %
Equity ratio
Cash, cash equivalents and
73.5 % 74.8 % -1.7 %
securities 10,379 kEUR 13,240 kEUR -21.6 %
Earnings per share according to
IFRS (EPS)*
0.27 EUR 0.37 EUR -27.0 %
Earnings per share according to
DVFA*
0.27 EUR 0.37 EUR -27.0 %
Number of employees at end of
period
207 167 24.0 %
Unit shares 4,949,999 4,949,999 -
* based on united shares in circulation 4,949,999 4,949,999 -

Business Performance from 1 January - 30 September 2016

  • Sales revenues EUR 16.4 million +2.7 %
  • Overall performance EUR 17.1 million +4.7 %
  • Gross result for first 9 months of year (EBITDA) 2,716 kEUR -0.4 %
  • Operating result (EBIT) 1,859 kEUR -11.1 %
  • Results from ordinary business activities 1,796 kEUR -13.5 %
  • Earnings after taxes (EAT) 1,348 kEUR -26.3 %

Dear Shareholders and Parties Interested in Geratherm Medical,

Geratherm Medical posted a sales growth of +2.7 % for the first nine months of the current business year. The third quarter performed weaker on a whole compared to the same quarter last year. Development in the Warming Systems segment, among others, had an adverse impact on performance. Our subsidiary LMT, which also belongs to this segment, was unable to bring any larger projects to account during the third quarter. That resulted in a shift of potential orders.

Compared to the slight growth in sales, the company managed to post an aboveaverage increase in the gross profit by +6.2 % to EUR 10.9 million. Based on an overall performance, that equates to a gross margin of 63.7 % (2015: 62.8 %).

The EBITDA margin of business operations was 16.6 % (2015: 17.1 %), while the EBIT margin of business operations amounted to 11.4 % (2015: 13.1 %),

The overall return totalled 8.2 % (2015: 10.0 %). The equity-to-assets ratio was 73.5 % with a return on equity of 9.1 % (2015: 11.5 %),

The third quarter performed weaker due to the sharp drop in sales in the Warming Systems segment compared to the same reference period last year. The sales for the past three months declined by -4.5 %. The overall performance decreased on a group level by -2.5 %.

Investments in new employees were made in almost all sectors, which increased personnel costs by 35.9 % over the prior year. Of the 40 new employees, 24 were assigned to the plant in Thuringia for the production of gallium-filled clinical thermometers, and 11 employees for the production of medical capillaries. The writeoffs increased considerably by +38.6 %. The operating result for the three-month period decreased by -49.2 % to 311 kEUR (2015: 611 kEUR).

The financial result was positive with +91 kEUR (2015: +169 kEUR). During the 3rd quarter, the result from ordinary activities amounted to 402 kEUR (2015: 781 kEUR). After deducting income tax, the company reported during the third quarter a consolidated profit of 258 kEUR (-57.2 %). Less the minority interests, the result after taxes amounts during the third quarter to 7 EUR cents per share (2015: 16 EUR cent).

Facts and Figures III/16 II/16 I/16 IV/15 III/15
(in kEUR) Sales 5,023 5,899 5,428 5,675 5,260
EBITDA margin 12.1% 23.5% 13.3% 12.3% 15.7%
EBIT 311 1,104 444 444 611
EPS (EUR) 0.07 0.15 0.05 0.18 0.16
Cash flow 600 1,184 756 620 1,006

Sales Development

The sales development of Geratherm Medical for the first nine months amounted to +2.7 % (EUR 16.4 million). The sales of Geratherm products varied greatly in the individual regions. We posted a healthy growth with a 30.1 % increase in the Middle Eastern markets. Sales on the German market, which reported an increase of 14.5 % exhibited a positive performance.

The South American market has stabilised. A -4.4 % drop in sales was reported here. Sales on the European market registered a slight increase of 2.7 % compared to the prior year.

We posted a weaker sales with with a -25.9 % drop on the US market. Besides a lower sales reported by our subsidiary LMT Medical, there was a temporary decrease in the purchase orders for gallium-filled thermometers.

The sales in Other countries enjoyed an above-average increase of +7.8 %. This group of countries essentially includes Africa and Asia.

Sales by regions 01/01 - 30/09/2016

Geratherm products are primarily sold internationally. The export share represented 84.7 % (2015: 86.2 %),

Sales by segments 01/01 - 30/09/2016

The Healthcare Diagnostic segment developed with a +6.2 % growth in sales in line with our expectations. The sales growth benefited from the strong demand for family planning products. The sales of digital clinical thermometers increased slightly by +7.4 % compared to the prior year.

The sales of blood pressure monitors decreased by -8.3 %. During the fourth quarter, we will be launching a new generation of blood pressure monitors on the market such that we expect a market-based stabilisation of this product group.

The Respiratory segment managed to expand its sales by +5.3 % compared to the same period last year. This segment is now the group's second largest sales pillar with a 18.8 % share of sales. We are anticipating a considerably healthier growth for the other quarters and have thus made corresponding investments in new employees. During the third quarter, we equipped the Lisbon University Hospital, among other facilities, with large-scale Geratherm devices. The purchase order for 25 Ergostik modules for a Novartis study focusing on heart failure, which will be delivered in the next few months, was also satisfying.

The Medical Warming Systems segment was our main concern with a -29.6 % drop in sales in the third quarter There were a number of factors that had a negative impact on business performance. LMT Medical's major purchase orders were deferred to the fourth quarter of 2016. With regard to the Unique Temp and Unique Resc product group we are currently in a recertification process, which should be concluded in November. This had a negative impact on the sales reported by the segment.

The Cardio/Stroke segment continued to develop favorably and was able to build on its growth. For the first nine months of this year, sales increased by +69.4 % to 825 kEUR compared to the same reference period last year.

Earnings Situation

The realised income decreased with a slight 11.1 % increase in sales on a ninemonth basis. This can be attributed to the weak third quarter which was considerably impacted by the performance of LMT Medical. Compared to the profit reported in the amount of 275 kEUR for the same reference quarter last year, a loss of -121 kEUR was posted in the third quarter. We anticipate being able to settle larger-scale projects in the fourth quarter such that LMT Medical's earnings situation will stablise again.

The gross margin of the overall performance did increase during the first nine months to 63.7 % (2015: 62.8 %). The reason for this is the increasing sales of highermargin products. The gross profit (EBITDA) was 2,716 kEUR (2015: 2,726 kEUR), while the EBITDA margin for the nine-month period amounted to 16.6 % (2015: 17.1 %). The write-offs increased by +34.9 % to 857 kEUR (2015: 636 kEUR).

The operating result (EBIT) decreased by 11.1 % to 1,859 kEUR (2015: 2,090 kEUR). The EBIT margin for the nine-month period amounted to 11.4 % (2015: 13.1 %).

The financial result of the Geratherm Group amounted to -63 kEUR (2015:-13 kEUR). Interests and similar earnings amounted to 292 kEUR (2015: 312 kEUR). Of which the interest burden of our Brazilian subsidiary amounted to 248 kEUR. The financial earnings from dividends and sales of securities amounted to 229 kEUR (2015: 302 kEUR). The earnings from the sales of securities increased considerably during the fourth quarter.

The Geratherm Group managed to generate a result from ordinary business activities of 1,796 kEUR (2,077 kEUR) for the first nine months of the current business year. That corresponds to a 13.5 % decrease. Income taxes weighed on the result with 407 kEUR (2015: 588 kEUR). The effective taxes amounted to 268 kEUR. The remaining amount of 139 kEUR accounted for the reduction of non-cash effective deferred tax assets due to the use of losses carried forward.

The consolidated net profit for the first nine months was 1,389 kEUR (2015: 1,489 kEUR), a decrease of 6.7 %. After considering the results attributable to minority interests, the shareholders of the parent company had for the first nine months a net income of 1,348 kEUR (2015: 1,831 kEUR), a decrease of 26.3 %. The result per share is 27 EUR cents (2015: 37 EUR cents).

Net Assets and Financial Situation

Geratherm Medical enjoys a stable asset situation. The balance sheet total of EUR 26.8 million is essentially formed by equity capital in the amount of EUR 19.7 million.

The equity-to-assets ratio as of the reporting date was 73.5 % (2015: 74.8 %). The return on equity amounted to 9.1 % (2015: 11.5 %). The overall return on investment capital is 8.2 %. As of 30 September 2016 the company had cash, cash equivalents and securities in the amount of EUR 10.4 million (2015: EUR 14.7 million). Thus, the company has a solid financial position.

The long-term assets amount to EUR 4.8 million (2015: EUR 4.9 million). The intangible assets decreased by -13.1 % to 524 kEUR due to the implemented amortisations.

The tangible assets reported in the amount of EUR 3.8 million remained almost the same with EUR 3.7 million compared to 2015.

The short-term assets decreased by 13.4 % to EUR 22.0 million. Inventories increased slightly by +5.8 % to EUR 7.2 million. The trade accounts receivable increased by +24.0 % to EUR 3.9 million.

The gross cash flow for the first nine months was 2,540 kEUR (2015: 2,636 kEUR). The cash flow from business operations was 270 kEUR (2015: 2,157 kEUR). The cash flow from investments amounted to -1,463 kEUR (2015: -752 kEUR).

Research and Development

Our research and development activities are currently focussed on the business segments Respiratory and Warming Systems. The research and development activities include individual projects that are planned for the long term. There have been no changes in this regard over the past few months.

Staff

The Geratherm Group had a staff of 207 persons in total as of 30 September 2016 (2015: 167) with 183 employees in Germany (2015: 151). The addition of 40 employees can be viewed in the context of the planned growth and acquisition of the medical capillary production (+11 employees).

An additional 14 employees were hired to accommodate the ramp-up of higher capacities for the production of gallium-filled thermometers. 6 additional employees were also hired for the Respiratory segment. apoplex medical's staff was also augmented by 4 new employees. As a result, we are laying the foundation for the company's planned growth.

Outlook

We anticipate that sales and earnings will continue to develop favourably for the fourth quarter of 2016. The possible settlement of large-scale projects by our subsidiary LMT Medical during the fourth quarter is expected to have a positive impact on consolidated profits. A considerably higher financial result should be realised by the end of year. The reasons for this lie in the liquidation of the shares held in Epigenomics and the planned takeover offer of CompuGroup Medical for the Agfa Gaevert-Group. Geratherm holds 700,000 shares of Agfa-Gaevert at a book value of EUR 3.54 per share.

Geschwenda, November 2016

Dr. Gert Frank Chief Executive Officer

Statement of comprehensive income for the period January 1, 2016 to September 30, 2016

July-Sept.
2016
EUR
July-Sept.
2015
EUR
Change Jan.-Sept.
2016
EUR
Jan.-Sept.
2015
EUR
Change
Sales revenue 5,023,026 5,259,891 -4.5% 16,349,894 15,914,252 2.7%
Change in stocks of finished and
unfinished goods
139,805 -52,504 >100.0% 219,374 -157,733 >100.0%
Other own work capitalized 31,288 1,003 >100.0% 83,331 6,497 >100.0%
Other operating income 75,668 195,905 -61.4% 450,950 573,879 -21.4%
5,269,787 5,404,295 -2.5% 17,103,549 16,336,895 4.7%
Material costs
Costs for consumables, supplies and
goods and for specific products
-1,735,362 -1,942,351 -10.7% -5,363,829 -5,724,315 -6.3%
Costs of purchased services -242,649 -124,437 95.0% -844,594 -356,513 >100.0%
-1,978,011 -2,066,788 -4.3% -6,208,423 -6,080,828 2.1%
Gross profit 3,291,776 3,337,507 -1.4% 10,895,126 10,256,067 6.2%
Personnel expenses
Wages and salaries -1,315,184 -954,247 37.8% -3,800,404 -2,953,736 28.7%
Social contributions and expenditures for
pensions
-262,326 -206,175 27.2% -808,887 -675,120 19.8%
-1,577,510 -1,160,422 35.9% -4,609,291 -3,628,856 27.0%
Depreciation of intangible assets and
tangible fixed assets
-295,335 -213,154 38.6% -857,343 -635,590 34.9%
Other operating expenditure -1,108,250 -1,352,680 -18.1% -3,569,685 -3,901,119 -8.5%
Operating results 310,681 611,251 -49.2% 1,858,807 2,090,502 -11.1%
Income from dividends 0 0 - 39,000 39,000 -
Income from sale of securities 175,962 262,650 -33.0% 189,609 262,650 -27.8%
Depreciation of securities 0 0 - 0 0 -
Expenses from securities -655 -7,324 -91.1 -4,336 -10,091 -57.0%
Other interest and related income 1,943 2,362 -17.7% 5,081 7,640 -33.5%
Interests and similar expenses -86,305 -88,422 -2.4% -292,044 -312,368 -6.5%
Financial result 90,945 169,266 -46.3% -62,690 -13,169 >100.0%
Result of normal business activity 401,626 780,517 -48.5% 1,796,117 2,077,333 -13.5%
Taxes on income and profit -143,663 -178,231 -19.4% -407,475 -588,568 -30.8%
Group net profit for the period 257,963 602,286 -57.2% 1,388,642 1,488,765 -6.7%
Result of non-controlling shareholders for
the period
-102,258 -171,260 -40.3% 40,367 -341,758 -
Net earnings of the parent company`s
shareholders in the period concerned
360,221 773,546 -53.4% 1,348,275 1,830,523 -26.3%
Gross result for first quarter of year
(EBITDA)
606,016 824,405 -26.5% 2,716,150 2,726,092 -0.4%
Earnings per share undiluted 0.07 0.16 -56.3% 0.27 0.37 -27.0%

Statement of financial position as at the end of the period by September 30, 2016

Assets 30. September 2016
EUR
31. December 2015
EUR
Change
A. Long-term assets
I. Intangible assets
1. Development costs 167,538 161,491 3.7%
2. Other intangible assets 281,126 366,234 -23.2%
3. Goodwill 75,750 75,750 -
524,414 603,475 -13.1%
II. Tangible assets
1. Land and buildings 1,220,239 1,021,961 19.4%
2. Plant and machinery 2,164,048 2,254,680 -4.0%
3. Other plants, operating and office equipment 330,947 311,484 6.2%
4. Assets under construction 48,754 134,412 -63,7%
3,763,988 3,722,537 1.1%
III. Other assets 270,000 270,000 -
IV. Other long-term receivables 247,175 123,045 >100.0%
V. Deferred taxes 0 139,642 -
4,805,577 4,858,699 -1.1%
B. Current assets
I. Inventories
1. Raw, auxiliary and operating materials 2,396,456 2,148,258 11.6%
2. Unfinished products 1,047,169 1,317,323 -20.5%
3. Finished products and goods 3,766,179 3,349,944 12.4%
7,209,804 6,815,525 5.8%
II. Receivables and other assets
1. Trade accounts receivable 3,875,546 3,125,080 24.0%
2. Tax claims 157,124 303,731 -48.3%
3. Other assets 372,055 446,595 -16.7%
4,404,725 3,875,406 13.7%
III. Securities 4,530,096 5,015,682 -9.7%
IV. Means of payment 5,849,280 9,682,703 -39.6%
21,993,905 25,389,316 -13.4%
26,799,482 30,248,015 -11.4%
Equity and Liabilities
A. Equity
I.
Subscribed capital
4,949,999 4,949,999 -
II. Capital reserves 11,035,367 11,035,367 -
III. Other reserves 4,343,010 6,523,091 -33.4%
Attributable to parent company shareholders 20,328,376 22,508,457 -9.7%
Non-controlling shareholders -636,637 -569,240 11.8%
19,691,739 21,939,217 -10.2%
B. Non-current liabilities
1. Liabilities to banks 1,183,933 1,533,697 -22.8%
2. Accrued investment subsidies 392,864 474,221 -17.2%
3. Other long-term liabilities 923,954 791,228 16.8%
2,500,751 2,799,146 -10.7%
C. Current liabilities
1. Amounts owed to credit institutions 1,372,932 1,144,682 19.9%
2. Advances received 230,592 305,790 -24.6%
3. Trade accounts payable 1,133,147 1,707,003 -33.6%
4. Tax liabilities 560,957 638,373 -12.1%
5. Other current liabilities 1,309,364 1,713,804 -23.6%
4,606,992 5,509,652 -16.4%
26,799,482 30,248,015 -11.4%

Statement of cash flow for the period January 1, 2016 to September 30, 2016

January – Sept.
2016
kEUR
January – Sept.
2015
kEUR
Group net profit for the period 1,389 1,489
Other non-cash expenses -91 5
Dividend income -39 -39
Interest income -5 -8
Interest paid 292 312
Decrease in deferred taxes 140 376
Expenditure from income taxes 268 212
Depreciation of fixed assets 857 636
Income from the sale of securities -190 -263
Losses from securities trading 0 0
Depreciation of securities 0 0
Amortization of allowances and subsidies -81 -84
Loss on disposal of fixed assets 0 0
Gross cash flow 2,540 2,636
Increase in inventories -394 -132
Increase in trade receivables and other assets -656 -400
Decrease/Increase in current and other liabilities -487 348
Cash from dividends 39 39
Inflow from interest 5 8
Outflow from interest -292 -312
Outflow of taxes -485 -30
Cash flow from operations 270 2,157
Outflow for investment in fixed assets -1,245 -319
Inflow from financial investments 829 612
Outflow for financial investments -1,047 -1,045
Cash flow from investments -1,463 -752
Cash inflow from non-controlling shareholders 0 2
Share acquisition of non-controlling shareholders -100 0
Dividend distribution -2,475 -1,238
Proceeds from the repayment of loans 2,343 964
Outflows for the repayment of loans -2,465 -2,415
Increase in fixed liabilities 133 63
Cash flow from financing activities -2,564 -2,624
Change in cash and cash equivalents -3,757 -1,219
Cash and cash equivalents at the start of the reporting
period
9,683 8,869
Effect of exchange rate changes on cash and cash
equivalents
-77 258
Cash and cash equivalents at the end of the reporting
period
5,849 7,908

Statement of changes in equity for the period by September 30, 2016

Other reserves
Subscribed
capital
Capital
reserves
Market
valuation
reserve
Currency
conversion
reserves
Accumulate
d earnings
To be
assigned to
the
shareholder
s of the
parent
company
Non-con
trolling
interests
Equity
capital
EUR EUR EUR EUR EUR EUR EUR EUR
As of January 1,
2015
4,949,999 11,035,367 659,054 16,963 4,047,646 20,709,029 -366,071 20,342,958
Interest-proportional
increase in share
capital of subsidiary
Geratherm Medical
do Brasil Ltda.
0 0 0 0 0 0 84,703 84,703
Purchase of shares
in the subsidiary
apoplex medical
technologies GmbH
by shareholders of
minority interests
0 0 0 0 0 0 -83,334 -83,334
Dividend payment
to shareholders
0 0 0 0 -1,237,500 -1,237,500 0 -1,237,500
Transaction with
associates and
shareholders
0 0 0 0 -1,237,500 -1,237,500 1,369 -1,236,131
Group period result 0 0 0 0 1,830,523 1,830,523 -341,758 1,488,765
Unrealized profits
and losses from
revaluation of
securities
0 0 432,915 0 0 432,915 0 432,915
Currency translation
in group
0 0 0 133,957 0 133,957 128,704 262,661
Total consolidated
income
0 0 432,915 133,957 1,830,523 2,397,395 -213,054 2,184,341
As of September
30, 2015
4,949,999 11,035,367 1,091,969 150,920 4,640,669 21,868,924 -577,756 21,291,168
As of January 1,
2016
4,949,999 11,035,367 865,252 116,856 5.540,983 22,508,457 -569,240 21,939,217
Purchase of shares
in the subsidiary
Geratherm
Respiratory GmbH
von nicht
beherrschenden
Anteilseignern
0 0 0 0 -74,000 -74,000 -26,000 -100,000
Dividend payment
to shareholders
0 0 0 0 -2,475,000 -2,475,000 0 -2,475,000
Transaction with
associates and
shareholders
0 0 0 0 -2,549,000 -2,549,000 -26,000 -2,575,000
Group period result 0 0 0 0 1,348,276 1,348,276 40,367 1,388,643
Unrealized profits
and losses from
revaluation of
securities
0 0 -893,607 0 0 -893,607 0 -893,607
Currency translation
in group
0 0 0 -85,750 0 -85,750 -81,764 -167,514
Total consolidated
income
0 0 -893,607 -85,750 1,348,276 368,919 -41,397 327,522
As of September
30, 2016
4,949,999 11,035,367 -28,355 31,106 4.340,259 20,328,376 -636,637 19,691,739

Consolidated Statement of Comprehensive Income (IFRS) for the period from January 1, 2016 to September 30, 2016

01.01.-30.09.2016
EUR
01.01.-30.09.2015
EUR
Net earnings of the parent company`s shareholders in the period
concerned
1,388,643 1,488,765
Income and expenses directly included in equity capital
Which are reclassified under specific conditions to profit or loss:
Profit and losses from the revaluation of securities -893,607 432,915
Difference resulting from currency translation -167,514 262,661
Income and expenses directly included in equity capital -1,061,121 695,576
Total consolidated income 327,522 2,184,341
Of which for non-controlling shareholders -41,397 -213,054
Of which for parent company shareholders 368,919 2,397,395

Segment Report for the period from January 1, 2016 to September 30, 2016

According to product
segments
Healthcare
Diagnostic
Respiratory Med. Warming
Systems
Cardio/
Stroke
Consolidation Reconciliation Total
2016 Jan.- Sept.
kEUR
Jan.- Sept.
kEUR
Jan.- Sept.
kEUR
Jan.- Sept.
kEUR
Jan.- Sept.
kEUR
Jan.- Sept.
kEUR
Jan.- Sept.
kEUR
Segment revenues 12,204 2,714 2,080 825 -1,473 0 16,350
Operating results 1,872 152 -256 144 22 -75 1,859
of which:
Amortization of intangible
assets and depreciation
of tangible assets
618 27 87 18 -14 121 857
Segment assets 11,229 1,790 2,993 633 0 10,154 26,799
Segment liabilities 5,282 612 625 589 0 0 7,108
According to product
segments
Healthcare
Diagnostic
Respiratory Med. Warming
Systems
Cardio/
Stroke
Consolidation Reconciliation Total
2015 Jan.- Sept.
kEUR
Jan.- Sept.
kEUR
Jan.- Sept.
kEUR
Jan.- Sept.
kEUR
Jan.- Sept.
kEUR
Jan.- Sept.
kEUR
Jan.- Sept.
kEUR
Segment revenues 11,097 2,661 2,183 488 -521 6 15,914
Operating results 1,526 270 306 21 -61 28 2,090
of which:
Amortization of intangible
assets and depreciation
of tangible assets
456 49 67 9 -2 57 636
Segment assets 10,028 2,080 2,946 400 0 12,815 28,269
Segment liabilities 5,203 685 775 523 0 0 7,186
According to regions Europe South America Germany Middle East USA Others Total
2016 Jan.-Sept.
kEUR
Jan.-Sept.
kEUR
Jan.-Sept.
kEUR
Jan.-Sept.
kEUR
Jan.-Sept.
kEUR
Jan.-Sept.
kEUR
Jan.-Sept.
kEUR
Sales revenue 8,511 1,656 3,451 1,445 1,722 1,038 17,823
Elimination of
intercompany Sales
0 -76 -942 0 -455 0 -1,473
Sales revenue to third
parties
8,511 1,580 2,509 1,445 1,267 1,038 16,350
Gross profit or loss 5,646 1,043 1,719 958 841 688 10,895
Operating results 920 254 280 156 137 112 1,859
of which:
Amortization/depreciation
of intangible assets and
tangible assets
487 7 148 83 73 59 857
Amortization of public
grants and subsidies
47 0 14 8 7 5 81
Acquisition costs of
fixed assets for the
period
0 14 806 0 0 0 820
Segment assets 0 2,059 24,588 0 152 0 26,799
According to regions Europe South America Germany Middle East USA Others Total
2015 Jan.-Sept.
kEUR
Jan.-Sept.
kEUR
Jan.-Sept.
kEUR
Jan.-Sept.
kEUR
Jan.-Sept.
kEUR
Jan.-Sept.
kEUR
Jan.-Sept.
kEUR
Sales revenue 8,287 1,813 2,551 1,111 1,709 964 16,435
Elimination of
intercompany Sales
0 -161 -360 0 0 0 -521
Sales revenue to third
parties
8,287 1,652 2,191 1,111 1,709 964 15,914
Gross profit or loss 5,392 972 1,430 723 1,112 627 10,256
Operating results 1,502 -495 398 201 310 174 2,090
of which:
Amortization/depreciation
of intangible assets and
tangible assets
364 9 97 49 75 42 636
Amortization of public
grants and subsidies
49 0 13 7 10 5 84
Acquisition costs of
fixed assets for the
period
0 1 184 0 0 0 185
Segment assets 0 1,720 26,549 0 0 0 28,269

Notes on Interim Consolidated Financial Statements for the Period from 1 January 2016 to 30 September 2016

Accounting and Valuation Methods

The interim consolidated financial statements of Geratherm Medical AG were prepared for the first nine months of the 2016 business year in accordance with the rules of the International Financial Reporting Standards (IFRS) valid on the date of the financial statements and in consideration of the guidance provided by the International Financial Reporting Interpretations Committee (IFRIC), as is mandatory in the European Union.

The accounting, evaluation and consolidation principles were maintained, as shown in the Notes to Consolidated Financial Statements for 2015 Business Year.

The valuation of assets and liabilities is based in part on estimates and/or assumptions about future developments. For instance, the statements on economic useful life for long-term assets are based on estimates and assumptions. In addition, the assessment of the intrinsic value of deferred taxation allocated to the losses carried forward and the impairment tests of the cash-generating units and the assets is based on the corporate planning, which of course involves uncertainties such that the actual values may deviate from the made assumptions and estimates in individual cases. Estimates and the underlying assumptions are regularly checked and evaluated with regard to possible impact on accounting.

Consolidated Group

The following changes occurred in the consolidation group as of 30 September 2016. Geratherm Medical AG took over further nominal capital shares of minority interests in Geratherm Respiratory GmbH at a purchase price of 100 kEUR. Thus, Geratherm's interest in Respiratory's share capital increased by 26 kEUR (+4%). The purchase price difference in the amount of 74 kEUR was shown as revenue reserve in equity capital of Geratherm.

Share quota Share quota
Company 30/9/2016 31/12/2015
GME Rechte und Beteiligungen GmbH, Geschwenda, Germany 100.00% 100.00%
apoplex medical technologies GmbH, Pirmasens, Germany 58.76% 58.76%
Geratherm Respiratory GmbH, Bad Kissingen, Germany 65.27% 61.27%
Geratherm Medical do Brasil Ltda., Sao Paulo, Brazil 51.00% 51.00%
Sensor Systems GmbH, Steinbach Hallenberg, Germany 100.00% 100.00%
Capillary Solutions GmbH, Geschwenda, Germany 100,00% 100,00%
LMT Medical Systems GmbH, Lübeck, Germany
Subsidiary of LMT Lübeck
66.67 % 66.67 %
LMT Medical Systems Inc., Ohio, USA 100.00 % 100.00 %

Equity capital

The development of the equity capital is shown in the consolidated statement of change to the shareholders' equity.

The subscribed capital of Geratherm Medical AG amounted as of 30 September 2016 to EUR 4,949,999 (2015: EUR 4,949,999) and is divided into 4,949,999 share certificates issued to the bearers (2015: 4,949,999). The subscribed capital has been paid in full. As of the reporting date there were no shares held by the company.

Geschwenda, November 2016

Dr. Gert Frank Chief Executive Officer

COMPANY CALENDAR 2016

Quarterly Statement 1st quarter 2016 24th May 
Half yearly report 2016 23rd August 
Quarterly Statement 3rd quarter 2016 22nd November

COMPANY CALENDAR 2017

Quarterly Statement 1st quarter 2017 23th May
Half yearly report 2017 23rd August
Quarterly Statement 3rd quarter 2017 23nd November
Annual General Meeting in Frankfurt am Main
"Grandhotel Hessischer Hof"
06 June

Geratherm Medical AG Fahrenheitstraße 1 98716 Geschwenda Telefon: +49 36205 980 Fax: +49 36205/98 115 E-Mail: [email protected] Internet: www.geratherm.com

Talk to a Data Expert

Have a question? We'll get back to you promptly.