Annual Report • Apr 26, 2013
Annual Report
Open in ViewerOpens in native device viewer
MEVIS MEDICAL SOLUTIONS AG, BREMEN
| FIGURES IN € k | 2012 | 2011 | Change | |
|---|---|---|---|---|
| Revenues | 13,347 | 13,678 | -2 % | |
| of which segment1 | Digital Mammography | 10,099 | 10,463 | -3 % |
| Other Diagnostics | 3,248 | 3,215 | 1 % | |
| of which billing currency1,2 | Euro | 1,491 | 2,607 | -42 % |
| US-Dollar | 11,856 | 11,071 | 7 % | |
| EBITDA | 5,953 | 4,416 | 35 % | |
| EBITDA margin | 45 % | 32 % | - | |
| EBIT | 2,975 | -1,642 | - | |
| EBIT margin | 22 % | -12 % | - | |
| Net financial result | -616 | -1,273 | - | |
| EBT | 2,359 | -2,915 | - | |
| Consolidated net loss/profit | 2,164 | -4,092 | - | |
| Earnings per share in € (basic and diluted) | 1.26 | -2.38 | - | |
| Equity capital | 22,769 | 20,729 | 10 % |
|---|---|---|---|
| Intangible assets | 16,845 | 18,921 | -11 % |
| Non-current and current liabilities | 8,146 | 11,820 | -31 % |
| Balance sheet total | 30,915 | 32,549 | -5 % |
| Equity ratio in % | 74 % | 64 % | - |
| Liquid Funds3 | 8,665 | 7,506 | 15 % |
| Employees4 | 118 | 146 | -19 % |
1 Comprised of intersegment revenues.
2 Revenues are allocated to the currency according to the location of the customer; comprised of indirect sales via industry partners as well as sales to clinical end customers in the segment Distant Services. Revenues generated by MeVis Japan KK are invoiced in Euro.
3 Comprised of cash, cash equivalents and securities available for sale.
4 Yearly average of full-time equivalents.
| as at December 31, 2012 | |
|---|---|
| Industry sector | Software / Medical Technology |
| Subscribed capital | € 1,820,000.00 |
| No. of shares | 1,820,000 |
| Last quotation on Dec. 30, 2011 | € 3.79 |
| Last quotation on Dec. 28, 2012 | € 8.40 |
| High/low 2012 | € 10.28 / € 3.75 |
| Market capitalization | € 14.468 m |
| Treasury stock | 97,553 (5.4 %) |
| Free float | 36.1 % |
| Prime Standard (Regulated Market) | Frankfurt and Xetra |
| Over-the-counter markets | Frankfurt, Berlin, Dusseldorf, Munich, Stuttgart |
| Indices | CDAX, PrimeAS, TechnologyAS, DAXsector Software, |
| DAXsubsector Software, GEX | |
| ISIN / WKN / Ticker symbol | DE000A0LBFE4 / A0LBFE / M3V |
MeVis Medical Solutions AG, Bremen Annual Report 2012
| Letter to the Shareholders4 |
|---|
| Report of the Supervisory Board for 20126 |
| Corporate governance report9 |
| The MeVis Share13 |
| Group management report for 201215 |
| Consolidated financial statements 2012 38 |
| Consolidated income statement39 |
| Consolidated statement of comprehensive income39 |
| Consolidated statement of financial positions 40 |
| Consolidated statement of cash flow 41 |
| Statement of changes in equity42 |
| Notes to the consolidated financial statement 201243 |
| Changes in consolidated assets86 |
| Auditor´s Report90 |
| Responsibility Statement ("Bilanzeid")91 |
| Disclaimer92 |
| Finance Calendar 2013 93 |
The year 2012 was one of consolidation for MeVis. To this end, the closure of the U.S. and Japanese subsidiaries and the transfer of business operations to Bremen were completed. Personnel expenses and other operating expenses were reduced further. The final purchase payment installment was made to Siemens, and we were able to lower the purchase price as a result of constructive talks. The fruits of these activities are a significant increase in EBIT as a result of an improved cost position as well as an increase in consolidated liquidity in this fiscal year, despite the final payment installment. EBIT is at the highest level since the IPO, and an increase in the Group's liquidity was also achieved for the first time since the IPO. As a result of this development, the share price in fiscal year 2012 has more than doubled since its historic low in November 2011.
On the other hand, sales declined slightly in 2012 for the second year in a row. The main causes are the progressive saturation of the market in our core segment of digital mammography, the phasing out of several older product lines and the still not altogether successful sales performance of new products developed since the IPO. We are not satisfied with this development and already implemented initial measures in 2012 in order to pave the way for a return to our path of growth: The establishment of a sales structure for enhanced support and the initiation of new projects with our existing industrial customers, the focusing of product management on the enhancement of existing products and addressing new product ideas, and the creation of a new division for developing an Internet-based service or service business. In addition, sales activities will be increased in order to acquire additional industrial customers.
Sales fell by 2 % to € 13.3 million in 2012. Sales in the new license business dropped by 8 %. However, sales from the maintenance business increased by 8 %.
The 8 % decrease in new license sales is mainly attributable to market saturation in digital mammography and in breast diagnostics by means of magnetic resonance imaging. Our maintenance contract business, which grew again in the year under review, now accounts for 45 % of consolidated sales.
With sales of € 10.1 million, the Digital Mammography segment remains the key pillar of our Group, despite a slight decline in sales of 3 %. The share of sales revenue in this segment accounted for by the maintenance business now amounts to roughly 50 % (€ 5.0 million). Sales in the Other Diagnostics segment increased marginally in the fiscal year to € 3.2 million. Maintenance sales in this segment increased slightly to 29 %.
As in the previous two years, costs have once more been reduced significantly in the past fiscal year. For instance, the average number of full-time equivalents fell by 19 % to 118, allowing personnel expenses to be reduced by 12 % to € 8.1 million. Other operating expenses even fell by 22 % to € 2.3 million, whereas measures to support employees, such as training costs, were significantly increased.
This favorable development in terms of costs meant that EBITDA increased by 35 % to € 6.0 million, despite the decline in sales in fiscal year 2012.
Depreciation and amortization fell to € 3.0 million. In the previous year, € 6.1 million was recorded in depreciation, of which € 2.5 million was attributable to one-off amortization on intangible assets for capitalized development costs incurred for Visia applications since 2008.
A total of € 3.0 million in EBIT (earnings before interest and taxes) was generated in 2012, which corresponds to a margin of 22 %. Compared with the previous year's figure adjusted for extraordinary items, this is more than double, and is an increase of € 1.8 million.
The financial result also improved significantly on the previous year, from € -1.3 million to € -0.6 million. The main reason for this development is the significant improvement in earnings from our 41 % stake in Dutch company Medis, for which an impairment was made in the previous year, thereby negatively affecting the financial result.
After tax expenses of € 0.2 million, consolidated net profit after tax stands at € 2.2 million.
Cash and cash equivalents in the Company increased significantly by € 1.2 million to € 8.7 million in the year under review. In addition, the reduced final purchase price installment of € 1.4 million, payable for the acquisition of a 49 % stake in MBS KG, was paid out of liquidity from operating activities. In total, therefore, the company generated liquidity of € 2.6 million from operating activities.
For 2013, despite the growing maintenance business, we expect a slight fall in consolidated sales due to the continued decline in license sales. In our view, the development of EBIT will be substantially influenced by the anticipated slight decline in sales, by cautiously reduced capitalization of development costs and by a repeated marginal reduction in personnel costs. We expect a slight decrease in EBIT for 2013, and we expect the Group's liquidity to increase yet again.
What are our plans for MeVis? Thanks to the consolidation measures, we have brought MeVis back on the road to profitability and positive cash flow. Now it's time to lay the groundwork for future revenue growth. With this is mind, we want to gain additional customers in our core business of selling software licenses to industrial customers and modify and expand our product portfolio to meet the needs of our customers. In addition to diagnostic imaging, intervention support and therapy planning will play an increasing role. In order to build up the business with Internet-based services, we will launch initial services on the market this year and gradually expand these services.
We are confident that MeVis is in a position to meet these challenges: Our experienced, highly qualified employees are those on whom our long-term competitiveness depends; they ensure we continue to possess substantial potential for innovation, which we are called upon to harness going forward and transform into business success. In addition, we have a stable business with world-renowned industrial customers and technology partners who are convinced of MeVis' capacity to deliver top performance.
We would like to take this opportunity to thank all employees for their exceptional performance as well as our business associates, customers and shareholders for their confidence in us.
Marcus Kirchhoff Dr. Robert Hannemann Chairman Member of the Executive Board
from left.: Dr. J. Kruse, Prof. Dr. H.-O. Peitgen, P. Kuhlmann-Lehmkuhle
In fiscal year 2012, the Supervisory Board again diligently performed the monitoring and advisory functions incumbent upon it by law, the articles of association and the rules of procedure. For this purpose, the Board regularly concerned itself with the current position of the Company, further corporate development and the Company's business outlook. The main focus in this year was on the strategic realignment of the Company under the new management.
On the one hand, it was necessary to consolidate the existing business, which also included the closure of the Japanese and American subsidiaries, the concentration of all resources in Bremen and the resulting internal reorganization. On the other hand, it was necessary to identify new markets and opportunities for growth to secure the future of the Company in the long term. With Mr. Kirchhoff, as the successor to Dr. Evertsz, and Dr. Hannemann, two experienced managers in their fields, we believe we have made the right choices for our top management staff.
The Supervisory Board is responsible for monitoring the Executive Board in a governing and advisory role. To this extent, the Executive Board regularly provides the Supervisory Board with comprehensive information in oral and written form, both on demand and unsolicited, about the development of MeVis Medical Solutions AG and its subsidiaries. In particular, the Supervisory Board is briefed by the Executive Board on the current business performance and the situation of the Company, including its net assets, liabilities, financial position and earnings situation; corporate planning; strategic development; and potential risks. The reports of the Executive Board were discussed in Supervisory Board meetings.
The Supervisory Board was involved at an early stage in all matters and decisions of fundamental importance to the Company and advised the Board on these matters in advance. Transactions requiring the approval of the Supervisory Board were presented to it by the Executive Board in the proper manner, and the Board made appropriate decisions where required. Where necessary, the Supervisory Board also passed resolutions using circulars outside meetings.
The Chairman of the Supervisory Board in particular held talks with the Executive Board on businessrelated matters and events outside of Supervisory Board meetings.
The Supervisory Board held a total of four meetings in fiscal year 2012 to which the Executive Board was invited and at which it was present. These meetings took place on April 17, June 4, September 9 and December 4, 2012.
The main items on the agenda of the first meeting of the Supervisory Board were the annual and consolidated financial statements as at December 31, 2011. To this end, the Executive Board submitted the annual financial statements and management report of MMS AG, which were prepared in accordance with the German Commercial Code (HGB), as well as the consolidated financial statements and Group management report for fiscal year 2011 in accordance with the International Financial Reporting Standards (IFRS). The results were discussed and approved by the Supervisory Board together with the auditors KPMG AG Wirtschaftsprüfungsgesellschaft, Bremen. The report of the Supervisory Board and the agenda for the annual general meeting of MeVis Medical Solutions AG on June 12, 2012, including the required resolution proposals, were adopted. Furthermore, the Supervisory Board concerned itself with the business situation of the Company and the state of development with regard to realignment of the Company's strategy and approved the Executive Board's proposed closure of the American subsidiary MMS, Inc.
The second meeting of the Supervisory Board was held immediately before the annual general meeting and was used, among other things, to prepare for this meeting. The focus was therefore on the Executive Board's reports on the current business situation of the Company, including a detailed overview of the existing business relations and the status of the realignment of corporate strategy.
The agenda of the third meeting of the Supervisory Board included the Executive Board's report on the Company's business situation – including its net assets, liabilities, financial position and results of operations for the first half of the year – as well as a risk report and an overview of the status of customer relations. The Executive and Supervisory Boards then proceeded to discuss new markets and growth opportunities for the MeVis Group in detail. Following the third meeting of the Supervisory Board, the current declaration of conformance was signed.
The focus of the fourth meeting of the Supervisory Board was the discussion and approval of the business plan for fiscal year 2013, in addition to the Executive Board's reports on the financial position of the Company, including its net assets, liabilities, financial position and results of operations for the first three quarters. Furthermore, the realignment of the company's strategy was discussed.
On January 20, 2012, the Supervisory Board appointed Mr. Marcus Kirchhoff as the Company's new Chairman with effect from March 1, 2012. Dr. Carl J.G. Evertsz, co-founder and CEO since 2006, left the Company with effect from February 29, 2012. In addition, Mr. Thomas Tynes, member of the Executive Board since 2007, left the company effective April 5, 2012.
Committees were not set up, as the Supervisory Board has only three members in total and because a corresponding need for this has not emerged to date.
The Executive Board and the Supervisory Board support the initiatives of the Government Commission on the German Corporate Governance Code, which summarizes the principles of good and responsible corporate governance, and issue joint declarations of conformance pursuant to Section 161 of the German Corporation Act (AktG), which are regularly updated. The wording of the current declaration of September 11, 2012, was published on the MeVis Medical Solutions website and is also included in the corporate governance section of this annual report.
The separate financial statements of MeVis Medical Solutions AG as of December 31, 2012 prepared in accordance with the German Commercial Code (HGB), the consolidated financial statements as of December 31, 2012 prepared in accordance with the International Financial Reporting Standards (IFRS), the management report and the Group management report prepared by the Executive Board for fiscal year 2012 were submitted to the statutory auditors KPMG AG Wirtschaftsprüfungsgesellschaft, Bremen, who had been selected at the annual general meeting and appointed by the Supervisory Board, and issued with unqualified auditors' reports.
We examined the annual and consolidated financial statements prepared by the Executive Board, the management report and the Group management report prepared by the Executive Board for fiscal year 2012. The relevant individuals from the statutory auditor company took part in the examination and discussion and reported to the Supervisory Board on the material results of the audit. After conducting our own review, we concurred with the statutory auditors' findings.
The Supervisory Board approved the annual financial statements and consolidated financial statements as of December 31, 2012 at its meeting on April 16, 2013. The financial statements and consolidated financial statements are deemed to have been duly adopted. Accordingly, the financial statements are approved and released for publication.
The disclosures stipulated by Sections 289 (4) and 315 (4) HGB (Act transposing the EU Takeover Directive) are included in the management report and the Group management report. The Supervisory Board has examined and endorsed these disclosures and declarations, which it considers to be complete.
The Supervisory Board thanks the Executive Board and all employees of the MeVis Group both in Germany and abroad for their work and expresses its appreciation for their commitment and dedication in the year under review.
Bremen, April 16, 2013
for the Supervisory Board
Prof. Dr. Heinz-Otto Peitgen Chairman
Der vorliegende Corporate Governance Bericht ist ergänzender Bestandteil der Erklärung zur Unternehmensführung nach § 289a HGB.
On September 11, 2012, the Executive Board and Supervisory Board of MeVis Medical Solutions AG submitted the fourth declaration of conformance with the German Corporate Governance Code (GCGC) in the version of May 15, 2012, and, pursuant to Section 161 AktG, hereby declare that the recommendations of the "Government Commission on the German Corporate Governance Code" have been and will in future be met with the following exceptions:
To ensure maximum possible transparency, MeVis Medical Solutions AG regularly and promptly informs the capital market, the shareholders and the general public of the Group's financial situation as well as new circumstances and events of importance.
The consolidated annual financial statements and any interim reports are published within the deadlines stipulated for companies listed in the Prime Standard of the regulated market: within a period of four months for the consolidated annual financial statements and within a period of two months in the case of the semi-annual and quarterly financial reports of the Group.
Press releases and ad-hoc announcements pursuant to Section 15 of the German Securities Trading Act are issued to inform about topical events and recent developments. In addition, MeVis Medical Solutions AG takes part in at least one analyst conference per year. The scheduled dates of key and semi-regular events are listed in the financial calendar.
All information is available in German and English. The reports, information and the financial calendar are published and available online at http://www.mevis.de/investor\_relations.html.
The annual general meeting of MeVis Medical Solutions AG is called at least once a year and decides on all such matters as provided by law, such as appropriation of profit, approval of the actions of the Executive Board and Supervisory Board and the statutory auditor with binding effect upon all shareholders and the Company. Each share carries one vote in shareholders' resolutions.
Each shareholder who registers in time is entitled to attend the annual general meeting or has an option of exercising his or her right to vote through a credit institution, association of shareholders, a proxy engaged by and bound by the instructions of Medical Solutions AG or a different proxy.
The invitation to the annual general meeting as well as the reports and information required for resolutions are published in accordance with the provisions of stock corporation law and made available online at http://www.mevis.de/investor\_relations.html.
Risk management is a central element of corporate governance at MeVis Medical Solutions AG. The development of appropriate processes and systems, and awareness regarding the need for active identification and management of business risks are the focus of ongoing efforts by the Executive Board. In the fiscal year just concluded, these efforts ensured that risks at all levels of the Company could be identified, combined and analyzed, particularly in order to recognize and neutralize those risks that could jeopardize the long-term economic success of the Company.
The Company's risk management system continues to be geared toward coordinating the systems for monitoring, early detection and managing all business risks in accordance with the Business Control and Transparency Act. The purpose is to identify at an early stage any ongoing risks, in particular risky transactions, accounting misstatements and breaches of the law with a material effect on the net assets, liabilities, financial position and earnings situation of the Company or the Group.
The core element of risk management at MeVis Medical Solutions AG is to forward information about identified risks in a structured manner to those decision makers who are in position and have the necessary resources to take optimal remedial action at an early stage. Therefore, under the leadership of the Executive Board and in connection with appropriate means of communication, employees at all levels of the Company actively participate in protecting the Company from internal and external threats.
MeVis Medical Solutions AG prepares its consolidated financial statements and the consolidated interim financial statements in accordance with the International Financial Reporting Standards (IFRS), as applicable in the EU. The annual financial statements of MeVis Medical Solutions AG are prepared in accordance with German Commercial Code (HGB).
The financial statements are prepared by the Executive Board and audited by the statutory auditor and the Supervisory Board. The selection of the statutory auditor was made by the annual general meeting as required by legal regulations. KPMG AG Wirtschaftsprüfungsgesellschaft, Bremen was named as the statutory auditor for fiscal year 2012. The Supervisory Board then appointed the statutory auditor selected by the annual general meeting. This approach ensures that no conflicts of interest affect the work of the statutory auditor.
The audit of the annual and consolidated financial statements for 2012 was conducted by KPMG AG Wirtschaftsprüfungsgesellschaft, Bremen, in accordance with the generally accepted standards for the audit of financial statements promulgated by the German Institute of Auditors (IDW).
Pursuant to Section 15a WpHG, members of the Company's Executive and Supervisory Boards and related parties are required to announce all transactions involving the purchase or sale of shares in MeVis Medical Solutions AG or of related financial instruments, in particular derivatives, where such transactions total or exceed € 5,000 in a calendar year. The Company immediately publishes such announcements on its homepage.
The Company received no Directors' Dealings during the period under review.
As of the balance sheet date, the members of the Executive Board hold no shares in MeVis Medical Solutions AG. As of the balance sheet date, the members of the Supervisory Board hold 408,788 shares in MeVis Medical Solutions AG, corresponding to a share capital of 22.46 %.
Pursuant to Section 5.4.1 GCGC, the Supervisory Board must specify concrete objectives regarding its composition and with due regard for the Company's international activities, potential conflicts of interest, the stipulation of an age limit for members of the Supervisory Board, and diversity. The Supervisory Board must also publish the status of implementation.
The rules of procedure for the Supervisory Board include, among other things, broad Supervisory Board objectives regarding its composition and refers to the articles of association in terms of the number of members, time in office and resolutions.
The Supervisory Board will take the following defined goals relating to the composition of the Supervisory Board, which are reviewed regularly, into account when presenting its election proposals to the annual general meeting, and at standard and replacement elections:
Members of the Supervisory Board should not serve past the end of the annual general meeting following their 75th birthday.
A member of the Supervisory Board who also serves on the management board of a publicly traded company may not serve on more than five supervisory boards of publicly traded companies not affiliated with the group of the company in which the member of the Supervisory Board serves on the management board or in supervisory bodies of companies with similar requirements.
Given its current composition, the Supervisory Board believes that it has largely fulfilled these named goals. The diversity of the Supervisory Board is mainly reflected in the varying professional careers and activities as well as the varying experiences of the individual members, who complement each other very well in their entirety.
After a sharp decline in the last five years, the MeVis share recovered significantly over the course of fiscal year 2012. Compared with the closing price of € 3.79 at the end of 2011, the share price more than doubled in 2012, closing the year at € 8.40 (compared to increases of +19 % for the SDAX and +19 % for the TecDax). The highest price during the course of the year was € 10.28; the lowest was € 3.75.
During the course of 2012, the shareholder structure has changed in as much as M.M.Warburg sold its shares in the middle of the year and a larger investor, PEN GmbH, was acquired. The three founders continue to account for approximately 55 % of the share capital. The Company has own shares equivalent to 5.4 %. The remaining shares are predominantly held by institutional investors and private shareholders. The number of shareholders remained largely unchanged in 2012.
Fig.: Shareholder structure as at December 31, 2012
MeVis Medical Solutions AG, Bremen (hereafter: "MMS AG" or "Company"), and its subsidiaries and affiliates (hereafter: "Companies") develop, produce and market innovative software applications for digital computer-aided medical imaging.
The specialized software applications from the MeVis Group help medical practitioners and personnel to analyze diverse image data produced by a variety of imaging modalities used in diagnosis and therapy. The clinical orientation of the applications developed by the Companies is governed by epidemiologically important diseases. Our primary focus is on image-based early detection and diagnosis of breast cancer. With a worldwide incidence of 1.3 million, breast cancer is the most common tumor disease, and accounts for almost 30 percent of all cancers.
The Company uses clinical expertise in breast cancer as well as the Companies' extensive network of partners to develop software applications for use in other oncological disorders, such as those of the prostate, lungs, liver, brain and colon. The specialist applications developed by the Companies support as many imaging modalities used in practice as possible. These not only include X-ray modalities such as computed tomography, digital mammography or digital tomosynthesis, but also magnetic resonance imaging, digital sonography and the simultaneous use of multiple modalities (multimodality). Then there are the more modern imaging modalities, such as positron emission tomography (PET), sonoelastography and molecular imaging.
MMS AG's software products are largely sold by our customer Invivo Corp., Orlando (Florida/USA), (hereafter: "Invivo") and Koninklijke Philips Electronics N.V., Amsterdam (Netherlands), (hereafter: "Philips") under their own brand names. Invivo is a wholly-owned subsidiary of Philips. The software applications for the diagnostic workstation DynaCAD® Breast, which MMS AG has sold to Invivo, are used in contrast-agent-based magnetic resonance imaging of the breast and are compatible with all imagers made by the world's leading manufacturers.
Furthermore, MMS AG has produced a specialized software application for neurological diagnostics and for supporting neurosurgical planning on the DynaSuite® Neuro diagnostic workstation since the end of 2008. The application for the DynaSuite® Neuro product, which was updated in 2012, also allows the possibility of three-dimensional visualization of vascular structures, which provides reference points for surgical procedures. Diffusion tensor imaging, which is also included, uses the fact that diffusion behavior of water molecules in tissue changes characteristically in some neurological diseases. By using the socalled "fiber tracking" options, nerve fiber bundles can be calculated, visualized and avoided during surgery. Besides functions to calculate the blood flow to tumors and normal brain tissue (so-called cerebral perfusion imaging), DynaSuite® Neuro also includes functional magnetic resonance imaging that allows individual sections of the brain to be assigned to specific functions such as movement or speech.
In addition, the Company developed an innovative solution for prostate diagnostics using magnetic resonance tomography (DynaCAD® Prostate), which was launched for Invivo at the end of 2009. With some 64,000 new incidents each year in Germany, prostate cancer is the most common type of malignant cancer among men. One of the most common forms of screening for this disease is to determine the PSA level (prostate specific antigen) in the blood, although a final determination must always be based upon a biopsy. Until now, prostate biopsies were normally performed using ultrasound via the rectum (transrectal). However, often the tissue sample does not provide a usable result. The increasing use of magnetic resonance imaging (MRI) in conjunction with DynaCAD® Prostate improves the diagnostic evaluation considerably.
DynaCAD® prostate software enables a targeted biopsy that is guided by MRI. The intervention unit DynaTRIM is used for this purpose; it allows the precise placement of a biopsy needle into the tissue by setting three degrees of freedom. During this process, MeVis software determines the best setting for the selected target position. Fewer samples must be taken when this targeted biopsy is used, resulting in significant reductions in the pain and risks associated with the procedure (as well reductions in side effects such as incontinence, impotency, etc.). In addition, tumors located in otherwise inaccessible places in the prostate can be reached using this method. If an MRI-based examination result is negative, then the probability that no tumor actually exists increases to over 75 %.
This solution offers a healthcare economic savings potential by avoiding biopsies and their subsequent costs. Furthermore, DynaCAD® Prostate and DynaTRIM enable the introduction of focal therapy with minimally invasive procedures, resulting in significant relief for patients with less aggressive tumors when the therapy progress is positive. More severe surgical procedures can be avoided or postponed until much later.
In addition, MMS AG offers its clinical end customers a specialized service under its Distant Services arm, consisting of preoperative liver surgery planning. Surgeons are given extra information in the form of a 3D model of the liver, which can considerably reduce the risks associated with living liver donor transplantation. Distant Services also includes tumor diagnostics as well as bone measuring in connection with clinical studies for pharmaceutical and medical companies.
In addition, the Company also has a number of affiliates. MeVis BreastCare GmbH & Co. KG, Bremen, (hereafter: "MBC KG") is run as a joint venture with the industry customer Siemens Aktiengesellschaft, Berlin and Munich, (hereafter: "Siemens"). The object of MBC KG is to produce, market and sell software and consulting services, especially in the area of multimodal diagnostic systems for the early detection, diagnosis and therapy of breast diseases. The software applications from MBC KG run on the diagnostic workstations sold by industry customer Siemens under the brand names MammoReport™, syngo BreVis™, syngo BreVis Biopsy™ and ACUSON S2000™ (ABVS).
The software applications from MeVis BreastCare Solutions GmbH & Co. KG, Bremen, (hereafter: "MBS KG") are sold as diagnostic workstations by the industry customer Hologic under the brand name of SecurView™. These are also specialist products designed to screen patients and diagnose breast cancers.
Wholly-owned subsidiary MeVis Medical Solutions, Inc., Pewaukee (Wisconsin/USA), (hereafter "MMS Inc.") offered specialized software applications under its own brand name Visia™ CT Lung System via various distribution partners in the market and directly to clinical end customers. The business activities of MMS Inc. were taken over by MMS AG over the course of the fiscal year. MMS Inc. was closed down as of the end of the fiscal year.
The winding up of wholly-owned subsidiary MeVis Japan KK, Tokyo (Japan) was started on December 31, 2011 and concluded on October 3, 2012.
Diagnostic workstations with applications from the Companies are in use throughout the world, with the North American market being of particular importance and demand also increasing in Europe and, above all, Asia. Most of the Companies' products fall within the market segment of breast disease diagnostics. Therefore, the Companies' business activities in this segment, as well as others in which they operate, are dependent upon several factors including the development of the global economic environment for hospitals and radiological centers. In global terms, this economic environment was characterized by a mixed performance during the period under review.
Global regulations governing medical services remuneration are crucial for the economic environment and the success of the Companies' products. A main driver behind the success of "Digital Mammography" was and is the launch of extensive breast cancer screening. Sales of lung applications, which have been weak to date, can primarily be explained by the lack of regulations thus far governing the nationwide remuneration of diagnostic methods in which these products are used. Given new scientific studies, the Company expects that the appropriate legal foundations will be lain in the coming years to open up the market to allow widespread use of innovative software applications providing lung screening services for corresponding risk groups in the form of effective health promotion.
Sale of the Companies' new innovative software applications in fiscal year 2012 again proved to be difficult in the USA, an important market for the Company, because of ongoing reluctance by clinical institutions to make purchases. This manifested first and foremost in a deferral or reduction of investment projects of hospitals and imaging centers as well as prolonged sales cycles in the US, a key sales market. This reluctance mainly impacted products for breast, prostate and neurological magnetic resonance imaging.
Saturation of the US market for breast magnetic resonance imaging continues to gather pace. The Company has observed this trend for some time now and is the main driving force behind the reduced level of new license business in this area. As a result, developments of the "Other Diagnostics" product portfolio were slightly below original expectations.
The change over in mammography from analog, film-based devices to digital, software-based equipment continues to drive software application sales. On the basis of the figures for the trend among facilities to change over published by the US public health body, the Food & Drug Administration (hereafter: "FDA"), and sales figures to date, the Company continues to see itself as a leading manufacturer of diagnostic software for early detection and diagnosis of breast disease using medical imaging.
Certifies Facilities with analog units Certified Facilities with digital units
Fig.: Proportion of analog and digital FDA-certified mammography facilities in the USA Source: U.S. Food and Drug Administration / 2012 Scorecard Statistics / http://www.fda.gov/Radiation-EmittingProducts/MammographyQualityStandardsActandProgram/DocumentArchives/ucm289914.htm
However, while there were 8,833 analog and digital mammography facilities in total in the USA at the beginning of 2007, this figure was down slightly to 8,641 as of the end of 2012 (end of 2011: 8,619). Here, a continued trend towards specialization in certain diagnostic areas, such as in the form of "specialized breast cancer centers," can be seen, which is associated with reductions in the total number of facilities. Given this background, the Company expects that the number of cases handled in these centers will increase in the future. The Company also assumes that the processing time per case will fall, not least because of economic reasons, meaning that workflow optimization, i.e., demand for the Company's products, will continue to rise. At the same time, facility changeover from analog to digital continued in the period under review, although the pace of changeover faded slightly over the course of the fiscal year. In January 2012, the number of digital mammography institutions certified by the FDA was 7,108 (January 2011: 6,349), which represents approximately 82 % (January 2011: 74 %) of all certified institutions. At the end of 2012, 7,590 (end of 2011: 7,045) digital mammography institutions were recognized by the FDA, which represents approximately 88 % of all certified institutions (end of 2011: 82 %).
Given the rapid progress of digitization, the Company expects the current high sales dynamic for its Companies' software applications to slow down due to the growing saturation of the US market. In contrast, the Company believes that growth will continue in the European and, in particular, the Asian market due to the as yet incomparable digitalization of medical imaging.
The introduction of three-dimensional digital tomosynthesis could provide positive impetus for the digital mammography market. The introduction of this new technology will lead to increased demand for compatible imagers, which also require dedicated software sold by MBS and MBC to industry customers Hologic and Siemens.
Consolidated sales in the current fiscal year are down by approximately 2 % year on year to € 13,347 k (prev. year: € 13,678 k). While the new license business fell by 8 %, from € 7,560 k to € 6,979 k, the maintenance business expanded by 8 %, from € 5,546 k to € 5,972 k.
The Group's results of operations improved considerably. Earnings before interest and taxes soared from € -1,624 k in the previous year to € 2,975 k and, in contrast to the previous year, was no longer affected by mainly non-cash extraordinary items.
In the previous year, extraordinary items were recognized in the amount of € 2,832 k, of which € 2,518 k were for impairment losses charged on capitalized development expenses, and € 314 k for a provision for Dr. Carl J.G. Evertsz, CEO, who retired on February 29, 2012.
Adjusted for extraordinary items, earnings before interest and taxes (EBIT) thus increased by € 1,785 k, from € 1,190 k in 2011 to € 2,975 k in 2012.
The MeVis Group operations consist of two core areas: The development and sale of software licenses and the maintenance business this entails as well as providing medical services (Distant Services).
At more than 95 % of total sales, the software business, which includes products for industry customers Hologic, Siemens and Invivo, again made the greatest contribution to total Group sales in this reporting period.
The software business was also the main driving force behind the rise in sales of approximately 5 % at MMS AG to € 3,061 k (prev. year: € 2,924 k). While business with prostrate products stabilized, license sales for the neurology products of MMS AG launched at the end of 2008 increased significantly. In addition, the new licenses business for breast products stabilized following the declines in recent years. The software updates business, on the other hand, decreased in the fiscal year. The software components licenses business developed positively, rising by 3 %. Maintenance revenues, which continue to gain in importance, went up by 19 % in the period under review.
The Distant Services segment, which comprises liver surgery operations planning as well as the systematic analysis of medical image data, recorded positive sales growth of approximately 10 % in the reporting period.
MBC KG's business activities, which are consolidated with 51 % in the MeVis Group, focus on the customized development of innovative software solutions for Siemens. The products developed for Siemens include software application syngo™ MammoReport used in digital mammography devices, breast diagnostic reporting and intervention software syngo BreVis, and syngo BreVis Biopsy used to diagnostically evaluate MRI image data (magnetic resonance tomography), as well as automatic breast volume scanner ACUSON S2000™ (ABVS) for ultrasound diagnostics.
MBC KG's sales in the reporting period decreased by approximately 37 % to € 2,346 k (prev. year: € 3,701 k). This drop included both the new licenses business and maintenance revenues.
MBS KG is currently developing software application for the SecurView™ diagnostic workstation for industry customer Hologic. The current software generation supports innovative, so-called cross-modal workflows, by combining innovative software technologies for all common imaging procedures in a single diagnostic workstation. Sales figures for core product "Diagnostic Workstation" rose slightly thanks to the launch of three-dimensional digital tomosynthesis of the breast in the USA, which, however, was partially offset by a sales decline in the rest of the world. Thanks to product improvements, maintenance revenues, which increased by 8 % in the period under review and represented approximately 54 % of MBS KG sales, should be secured in the medium term.
Sales of MMS Inc. from the lung product Visia™ CT-Lung System prior to the transfer of business activities to MMS AG in Bremen remained on par with the previous year and contributed merely 2 % to Group license sales.
The economic success of the planned entry into the area of cardiovascular diseases is initially dependent upon the success of the partnership with the Dutch company Medis medical imaging systems B.V., which is consolidated at equity by the Group because the current holding in its share capital was approximately 41 %. The QMass MR / QFlow product, which had been developed together with Medis, was launched in the second half of fiscal year 2011. This product is distributed by Medis to clinical end as well as industry customers, with MMS AG receiving license payments from Medis for those product components developed in Bremen. This product made no significant contribution to Group license sales in 2012.
In the fiscal year just completed, the high development expenses within the MeVis Group were related to the further development of existing and new Visia™ applications as well as to the improvement of existing Digital Mammography segment software applications. Please refer to the section "Research and Development" in this respect.
The MeVis Group assumes, based on its specialized product portfolio, its broad-based research, and its existing industry customers, that the market position it currently occupies can be sustained overall and expanded in some segments in 2013. However, large PACS system suppliers are continuing to develop, also with regard to the market segments relevant to the Company, meaning that it is an ongoing effort to stay ahead of the competition and to widen the technological gap. Given the ongoing reluctance by clinical end users of the new products to make purchases, the future performance of the business with the new Visia™ applications in the areas neurology, prostate, and lung will depend to a large degree on the ability of the Company to expand existing distribution channels and to find new ones. In addition, the further performance of the business with the product Visia™ CT Lung System in the medium and long term will highly depend upon whether, and to what extent, the results of the study on the clinical effectiveness of this technology together with health policy issues will lead to new regulations governing the remuneration of methods in which this technology is used.
The Digital Mammography segment develops and markets software products which support breast diagnostic imaging and intervention. In fiscal year 2009, new software applications for imaging techniques were added to the original products for digital mammography such as ultrasound, magnetic resonance tomography and tomosynthesis. The Digital Mammography segment includes the joint venture MBC KG, which was consolidated at 51 %, and the wholly-owned subsidiary MBS KG.
In 2011, sales in the Digital Mammography segment decreased slightly by 3 % to € 10,099 k (prev. year: € 10,463 k).
Although 2012 license sales declined by 9 % to € 4,968 k (prev. year: € 5,468 k) due to reduced sales momentum, revenues from maintenance and support services increased strongly again by 6 % to € 5,032 k (prev. year: € 4,753 k). Total Digital Mammography sales (licenses and maintenance) were thus down around 2 % to € 10,000 k (prev. year: 10,221 k).
Revenues from services (Consulting & Training) decreased in the reporting period in the Digital Mammography segment to € 67 k (prev. year: € 201 k). Hardware sales stood at € 32 k in the year under review (prev. year: € 41 k).
In fiscal year 2012, the Digital Mammography segment used both the Euro and the US Dollar for invoicing. The choice of currency in the indirect channel depends upon the headquarters of the relevant industry partner. License sales invoiced in Euro decreased by around 40 % to € 1,123 k (prev. year: 1,887 k). Revenues invoiced in US dollars rose by 5 % to € 8,976 k (prev. year: € 8,576 k).
At € 2,415 k, the balance of capitalized internally developed assets in the Digital Mammography segment was significantly above previous year's level (€ 1,557 k), whereas amortization decreased by 5 % to € 2,122 k (prev. year: € 2,233 k).
Operating expenses in the Digital Mammography segment remained constant at € 3,440 k (prev. year: € 3,446 k) due to staff costs remaining almost unchanged at € 3,117 k (prev. year: € 3,138 k) and an increase in the cost of materials by € 15 k. The average number of employees for the year fell by nine, of which seven were testers, to 57 (prev. year: 66).
Based upon the higher capitalized internally developed assets and lower sales, the segment net profit from operating activities rose to € 6,952 k (prev. year: € 6,341 k).
Other operating income decreased in the Digital Mammography segment to € 112 k (prev. year: € 344 k). Other operating expenses increased to € 1,836 k (prev. year: € 1,101 k), primarily due to provision of employees from the Other Diagnostics segment.
In total, the segment net profit was reported as € 5,228 k (prev. year: € 5,584 k). Accordingly, the EBIT margin in the Digital Mammography segment declined to 52 % (prev. year: 53 %).
The Other Diagnostics segment comprises digital radiology products (e.g. magnetic resonance imaging (MRI), computed tomography (CT), etc.) as well as general analysis of and diagnosis based on radiological images. Other main activities in this segment include image and risk analysis for planning liver surgery and tumor diagnostics in connection with clinical studies of pharmaceutics companies. Other Diagnostics includes the parent company, MMS AG, and the wholly-owned subsidiaries MMS Inc. (until December 31, 2012) and MeVis Japan (until October 3, 2012).
Other Diagnostics volumes stabilized at € 3,261 k (prev. year: € 3,263 k) in the year under review.
License sales were down by 3 % to € 2,024 k (prev. year: 2,092 k). In contrast, revenues from maintenance and support services, which consist mostly of maintenance of existing software applications, increased by 18 % to € 935 k (prev. year: € 793 k). Total Other Diagnostics sales (licenses and maintenance) were down 3 % to € 2,959 k (prev. year: 2,885 k).
Service sales (consulting & training) totaled € 302 k (prev. year: € 327 k) in the segment Other Diagnostics while the hardware business generated sales of € 0 k in the period under review (prev. year: € 3 k).
In the Other Diagnostics segment, invoices are generated in both Euro and US Dollars; in the indirect channel, the invoice currency depends upon the headquarters of the relevant industry partner, whereas in the direct channel it is based upon the headquarters of the relevant clinical end user. License sales invoiced in Euro decreased by around 49 % to € 381 k (prev. year: € 720 k). Revenues invoiced in US dollars, on the other hand, went up by 15 % to € 2,880 k (prev. year: € 2,495 k).
The total value of grants in the Other Diagnostics segment decreased to € 113 k (prev. year: € 383 k), which led to overall segment revenues totaling € 3,374 k (prev. year: € 3,646 k).
Since 2012, development expenses for the development of existing and new Visia™ applications are no longer recognized in the Other Diagnostics segment as internally developed assets and were written off accordingly in the reporting period (prev. year: € 840 k), whereas amortization went down from € 1,307 k in the previous year to € 856 k.
Operating expenses in the Other Diagnostics segment decreased by 22 % to € 5,338 k (prev. year: € 6,810 k); this decrease was caused by a 17 % fall in staff costs to € 5,066 k (prev. year: € 6,106 k) and a drop in the cost of materials of € 408 k.
Despite the impairment losses related to development costs totaling € 2,518 k and the decrease in operating expenses recognized in the previous year, the segment profit and loss from operating activities remained negative, but improved by 54 % year on year to € -2,820 k (prev. year: € -6,149 k).
Other operating income in Other Diagnostics increased to € 2,193 k (prev. year: € 1,216 k), largely due to employees being provided to the Digital Mammography segment. Other operating expenses decreased by 32 % to € 1,679 k (prev. year: 2,452 k).
In total, the segment net profit was reported as € -2,306 k (prev. year: € -7,385 k). Accordingly, the negative EBIT margin in the Other Diagnostics segment has improved.
Consolidated sales in fiscal year 2012 were negatively influenced to a large degree by the drop in license sales, which was partially offset by the renewed rise in maintenance revenues from the business with our industry customer Hologic, which is contained in the Digital Mammography segment.
In the period under review, sales totaled € 13,347 k (prev. year: € 13,678 k), which corresponds to sales decline of 2 %. This was significantly driven by the decreased license sales by 8 % to € 6,979 k (prev. year: € 7,560 k), while revenues through maintenance contracts were up by 8 % to € 5,972 k (prev. year: € 5,546 k).
Based on the capitalization of development costs since 2008, own development services totaling € 2,415 k were capitalized in 2011 (prev. year: € 2,397 k). The own development work totaling € 2,415 k (prev. year: € 2,397 k) is recognized in "Income from the capitalization of development costs" for neutralization of the costs contained in the various types of staff and material costs in connection with the various development projects.
Other operating income decreased by 8 % to € 1,059 k (prev. year: € 1,147 k) as a result of the expiry of subsidies in the reporting period.
The cost of materials including cost of services purchased dropped to € 535 k (prev. year: € 712 k). This decrease is caused by a € 129 k decrease in cost of services and a € 48 k reduction in the cost of materials.
Staff costs decreased in the reporting period by 12 % to € 8,066 k (prev. year: € 9,173 k). The annual average number of permanent employees expressed as full-time equivalents declined to 109 (prev. year: 130), and the annual average number of student interns expressed as full-time equivalents declined to 9 (prev. year: 16).
Because of extensive cost cutting initiatives, other operating expenses fell by 22 % to € 2,267 k (prev. year: € 2,921 k). Other operating expenses comprise € 586 k (prev. year: € 549 k) in rental expenses, € 266 k (prev. year: € 441 k) in legal and consulting costs, € 202 k (prev. year: € 248 k) in costs for maintenance and energy, € 148 k (prev. year: € 160 k) in travel expenses, € 130 k (prev. year: € 177 k) in costs of preparing and auditing financial statements, and € 60 k (prev. year: € 102 k) in accounting costs. The remaining other operating expenses declined to € 875 k (prev. year: € 1,244 k).
Earnings before interest, taxes, depreciation and amortization (EBITDA) came to € 5,953 k in 2012 (prev. year: € 4,416 k). The EBITDA margin, at 45 % compared to 32 % in the previous year, rose accordingly.
Depreciation and amortization and impairments decreased by 51 % to € 2,978 k (prev. year: € 6,058 k). Due to the impairment losses related to development costs capitalized in the previous year, amortization of capitalized development costs decreased by € 562 k to € 1,478 k (prev. year: € 2,040 k). In the previous year, impairment losses came to € 2,518 k.
Earnings before interest and taxes (EBIT) therefore came to € 2,975 k (prev. year: € -1,642 k). The EBIT margin, at 22 %, thereby rose substantially compared to the previous year's result of -12 % (adjusted: 9 %).
The financial result increased in the reporting period to € -616 k (prev. year: € -1,273 k). The main reason for this rise is the impairment losses in the previous period of the 41 % share in Medis Holding B.V. of € 871 k, which is recognized at equity.
Earnings before taxes (EBT) were € 2,359 k in the reporting period (prev. year: -2,915 k). Accordingly, the EBT margin (return on sales) increased considerably to 18 % compared to a previous year value of -21 % (adjusted: 6 %).
Deferred tax assets and liabilities for temporary differences are calculated on the basis of an income tax rate of 31.2 %. Deferred tax assets on the corporation income tax loss carry forwards were calculated on the basis of a 15.8 % tax rate; for the trade tax loss carry forward, the tax rate used in the calculation was 15.4 %.
Income tax expenses decreased to € 195 k, despite the considerably improved pre-tax profit of € 1,177 k. Of this amount, € 728 k (prev. year: € 221 k) related to real income taxes, of which € 576 k (prev. year: € 219 k) was for the current year and € 152 k (prev. year: € 2 k) for previous years. The income tax expenses for previous years recognized in 2012 pertain to the tax audit concluded in the reporting year.
€ 417 k of the income of € 533 k (prev. year: expenses of € 956 k) from deferred taxes relates to the recognition of deferred tax assets from tax loss carry forwards due to the improved possibilities for utilizing such losses on account of Group restructuring measures planned for 2013 and € 264 k resulted from deferred tax assets from temporary differences arising from the tax audit. In 2011, expenses went up due to, in particular, the non-recognition of deferred taxes on losses of € 1,696 k and on non-deductible expenses of € 390 k.
The consolidated net profit after taxes in the reporting period was therefore € 2,164 k (prev. year: € -4,092 k), which represents basic earnings per share of € 1.26 (prev. year: € -2.38).
In the year under review, a total of € 2,599 k (prev. year: € 2,945 k) was spent on intangible assets and property, plant and equipment.
Spending of € 2,451 k (prev. year: € 2,728 k) on intangible assets comprised capitalized development costs of € 2,415 k (prev. year: € 2,397 k) as well as purchased industrial property rights and similar rights of € 36 k (prev. year: € 331 k).
Spending on property, plant and equipment amounted to € 148 k (prev. year: € 217 k) and comprised € 142 k (prev. year: € 196 k) in investment in IT equipment as well as € 6 k (prev. year: € 18 k) in office and business equipment.
Liquid funds amounted to € 8,665 k (prev. year: € 7,506 k) as of the balance sheet date. They are comprised of € 8,149 k (prev. year: € 6,076 k) in cash and cash equivalents, and € 516 k (prev. year: € 1,430 k) in securities available for sale.
Total assets dropped by € 1,634 k in the reporting period to € 30,915 k (prev. year: € 32,549 k). The reduction in consolidated assets was mainly due to intangible assets dropping by € 2,076 k and trade receivables by € 517 k, with liquid funds rising by € 1,159 k at the same time. This is offset, in particular, by a decrease in liabilities caused by purchase price payments made for previous acquisitions during the reporting period.
In this context, the balance sheet changed in the year under review. The equity ratio increased to 74 % (prev. year: € 64 %). Equity covered 130 % of property, plant and equipment (prev. year: € 104 %) and amounted to 130 % of current assets (prev. year: 157 %). Property, plant and equipment went down to 57 % compared to total assets (prev. year: 61 %).
Non-current assets as of the balance sheet date were down 12 % to € 17,496 k (prev. year: € 19,884 k). The decrease is due to a reduction of € 2,076 k in intangible assets to € 16,845 k (prev. year: € 18,921 k). This drop is primarily due to the subsequent purchase price reduction of € 2,010 k for the strategic acquisition of the 49 % share in MBS GmbH & Co. KG in 2008, which led to a corresponding reduction of goodwill. Amortization of capitalized development costs of € 1,478 k (prev. year: € 2,040 k) were offset by newly recognized development costs of € 2,415 k (prev. year: € 2,397 k) in the reporting period.
Property, plant and equipment, which primarily consists of leasehold improvements, acquired office and business equipment, as well as spending on modern IT file service technology, fell by € 369 k to € 316 k in the year under review (prev. year: € 685 k). Due to the result generated by Medis Holding B.V. in the reporting period, the interest in associated companies rose by € 57 k to € 335 k (prev. year: € 278 k).
The 6 % increase in current assets during the reporting period from € 12,665 k in the previous year to € 13,419 k resulted from the € 2,073 k rise in cash and cash equivalents to € 8,149 k (prev. year: € 6,076 k). This is offset by a € 1,054 k decrease in other financial assets − of which € 914 k from the sale of securities − to € 686 k (prev. year 1,740 k) and a € 517 k drop in trade receivables to € 3,903 k (prev. year: € 4,420 k).
The increase in liquid funds and securities by € 1,159 k (prev. year: € 656 k) occurred despite the payments of € 1,400 k (prev. year: € 3,000 k) made in the reporting year as part of the acquisition of 49 % share in MBS KG. This resulted − together with the effect from the subsequent purchase price reduction − in a corresponding drop in other financial liabilities.
As a result of consolidated net profit for the year, equity rose by 10 % to € 22,769 k (prev. year: € 20,729 k). The equity ratio increased to 74 % (prev. year: 64 %) because of the decrease in total assets. Subscribed capital was still € 1,820 k (prev. year: € 1,820 k). The capital reserve remained constant at € 28,079 k (prev. year: € 28,079 k), as did the treasury stock deducted from this figure in the amount of € 3,300 k (prev. year: € 3,300 k). The translation reserve fell to € 0 k (prev. year: € 124 k) due to the liquidation of the foreign subsidiaries. Retained earnings increased by € 2,435 k to € -4,585 k (prev. year: € -7,020). Adjusted for the revaluation reserve of € 271 k (prev. year: € 252 k), this corresponds to consolidated net profit for the period of € 2,164 k (prev. year: loss of € 4,092 k).
Non-current liabilities as of the balance sheet date amounted to € 2,509 k, which is € 1,729 k below the previous year (prev. year: € 4,238 k). Provisions and other financial liabilities fell by a total of € 1,201 k, primarily due to payments made. At the same time, deferred tax liabilities decreased by € 528 k to € 1,961 k (prev. year: € 2,489 k) on account of the increased recognition of deferred tax asset differences on loss carry forwards and temporary differences
Current liabilities were down 26 % to € 5,637 k (prev. year: € 7,582 k). This drop applies to all posts with the exception of income tax liabilities.
Staff liabilities decreased by € 261 k year on year to € 330 k. Current liabilities from the previous strategic acquisition also declined by € 2,785 k due to the purchase price payments made during the reporting period. Current liabilities to Fraunhofer MEVIS dropped to € 0 k (prev. year: € 138 k). The negative market values of forward currency transactions concluded to hedge foreign currency transactions went down to € 0 k (prev. year: € 80 k). The remaining other financial liabilities decreased to € 60 k (prev. year: € 112 k).
Trade payables fell by € 24 k to € 1,144 k (prev. year: € 1,168 k). As at the end of the previous year, the Group had no bank borrowings as of the balance sheet date.
The rise in deferred income by € 127 k to € 2,136k (prev. year: € 2,009 k) was primarily due to the payments received during the reporting period under maintenance contracts for which the corresponding maintenance services had already been provided.
The remaining other financial liabilities remained constant at € 175 k (prev. year: € 179 k), of which € 95 k (prev. year: € 150 k) related to income, payroll, and church tax liabilities.
Income tax liabilities increased to € 1,145 k (prev. year: € 168 k), which is caused by the findings of the concluded tax audits for 2003 to 2008 and their subsequent effects on years 2009 to 2011 as well as increased income tax liabilities in fiscal year 2012.
Cash flow from current operating activities came to € 5,288 k (prev. year: € 5,107 k). It comprises earnings before interest and taxes (EBIT) of € 2,975k (prev. year: € -1,642 k), adjusted for depreciation of € 2,978 k (prev. year: € 6,058 k), changes in provisions of € -425 k (prev. year: € -12 k), the total of all non-cash expenses and income of € 128 k (prev. year: € -214 k), interest paid of € 70 k (prev. year: € 153 k), taxes received and paid of € 10 k (prev. year: € 237 k), exchange rate differences received and paid of € -1 k (prev. year: € 184 k), changes in the inventory and trade receivables, trade receivables and other assets of € 158 k (prev. year: € 810 k), and changes in trade payables and other liabilities of € -605 k (prev. year: € -457 k).
In the year under review, cash flow from investing activities was € -3,099 k (prev. year: -4,673 k) and mainly consisted of payments for capitalized development costs of € 2,415 k (prev. year: € 2,397 k), payments for the acquisition of consolidated companies amounting to € 1,400 k (prev. year: € 3,000 k), which relate to the strategic acquisition of the 49 % share in MBS GmbH & Co. KG, as well as payments received for the sale of securities totaling € 900 k (prev. year: € 1,100 k).
Cash flow from financing activities, amounting to € -49 k (prev. year: € -39 k), consisted exclusively of leasing transactions.
Change in cash and cash equivalents in the period under review came to € 2,140 k (prev. year: € 395 k).
MeVis Group's strategic goal is to have a leading position in the market for specialized software applications for medical imaging, thereby playing a key role in medical progress. The Company pays special attention to patients' well-being and recovery, in particular by focusing on the early detection and diagnosis of cancer and lung diseases as well as neurological disorders. The specialist software applications developed by the Company with the support of an extensive network of experts and partners focus on clinical users of different imaging modalities, particularly digital mammography, computed tomography, magnetic resonance imaging, digital tomosynthesis and digital sonography (ultrasound).
The main financial ratios used by the Company are licenses sold, sales and return on sales margins, and liquidity. A deviation analysis of the applicable budget parameters is performed regularly, but at least monthly, in the light of the results of a corresponding risk situation evaluation. This analysis, together with external market and competitor information, form the basis for an ongoing review of the plan and continuous forecast adjustments.
The Company's cash and cash equivalents are primarily used to finance its operating activities, in particular paying salaries as well as other operating expenses and acquisition. The Company had no credit facilities at banks as of the balance sheet date.
A limited amount of liquidity not directly required to finance the Company's operating activities is placed in low-risk investments capable of being liquidated at short or medium-term notice. As of the balance sheet date, these were predominantly fixed-income securities, including investment-grade corporate bonds.
The quality of business processes, including extensive expertise when it comes to international approval processes, is an important requirement in the achievement of the MeVis Group's strategic goals. The quality of these processes was certified for MeVis Medical Solutions AG and its subsidiaries and affiliates in Germany on July 11, 2012 in accordance with ISO 13485:2003 + AC:2009 in terms of the development, manufacture, final inspection and sale of diagnostic software for medical image data, intervention support and evaluation services for medical image data.
Further certification in accordance with Council Directive 93/42/EEC concerning medical devices and ISO 13485:2003 under CMDCAS as well as product approvals for the European, US, and Canadian markets enabled the foundations for the launch of specialized software applications in the international market to be improved further in 2012. These new international approvals were requested by existing industry customers in order to simplify their sales to clinical end customers.
The market for software products for use with digital medical imaging processes is characterized by high quality requirements and, in some cases, short innovation cycles in tandem with rising technical complexity. For this reason, the product ranges developed by the Group call for ongoing and forwardlooking adjustment in the light of new medical and technological developments and the constant increase in data volumes to be processed. In addition, the Group has an array of product developments that allow it to benefit from future market developments.
The Company has only few own research capacities. The bulk of the research activities are performed by Fraunhofer MEVIS Institute for Medical Image Computing (hereafter: "Fraunhofer MEVIS" or "FME"). Most of the employees of the Company are assigned to software development.
In the period under review, the MeVis Group's development activities concentrated on the completion of new product generations and the continuation of ongoing projects:
The software applications of the Group have to fulfill a variety of different medical and technological requirements according to their later use, and are integrated into clinical workflows in a number of ways. At the same time, all software applications in medical imaging have core functionalities in common, which are also required in many of the Group's products. Examples include functions for calling up patient and report data from a data archive, for displaying this information on the monitor, for the interactive navigation through such image data, for marking image data or for recording diagnostic information. Additional fundamental software components are required for storing and sharing data in a client-server environment, for the automatic preprocessing of image data, for communicating with other servers in accordance with the DICOM standard, for memory and resource management, and so on.
Implementing these functions on the MeVisAP software platform greatly speeds up the development of new software products, since much of the functionality already exists and does not have to be redeveloped for each new product. With these synergies, the Group is aiming to address the challenge of ever-shorter innovation cycles in the future. Functionalities were extended in the reporting period. The concept relating to the simultaneous display of various images over each other ("layer" concept) was expanded further and will be used in future projects to merge images from a variety of devices (multimodality). This is a significant step forward in the consolidation of diagnostic information to improve diagnostics.
Visia was registered with the FDA as a base platform, as were the applications Dynamic MR, Oncology and Neuro. This creates the possibility of simplified registration of functionally identical products with different designs and layouts as external brands.
On the basis of this approach, a version of the Dynamic Review product integrated with the radiological diagnostic environment Vitrea of Vital Images, Inc. (Minnetonka, MN, USA) was approved by the FDA in the first quarter of 2012. The product offers an array of functionalities for evaluating dynamic MRI image series and features an interface for linking with a host environment.
In addition to the basic functions provided by MeVisAP, complex medical software products are essentially based on innovative algorithms and methods for image processing, image analysis and visualization – which are customized to the medical need in question – as well as specific requirements relating to clinical workflows. The research and development environment MeVisLab is available at MeVis to facilitate rapid prototyping of such methods and workflows. It enables the rapid prototyping of software applications – which are tailored to the specific medical need – with which the developed methods and workflows can be trialed, evaluated and optimized in clinical environments ("Rapid Prototyping").
The integration of MeVisLab and MeVisAP allows for transfer of the methods, algorithms and workflows developed on the basis of MeVisLab to product development. By combining the two platforms, MeVisLab modules and module networks can be integrated faster into products that are implemented on the basis of MeVisAP. This model of dynamic integration of research and product developments significantly shortens development and innovation cycles.
MeVisLab development activities during the period under review were focused on creating additional integration pathways to simplify the integration of MeVisLab with customer platforms as well as the use of MeVisLab with cloud services. Integration with MeVisAP now offers a stable and efficient basis for product development from prototypes. Work continued on the development of technologies and interfaces for distributed calculation with multiple MeVisLab stations and servers as well as to implement server-client applications. Some of this work was carried out within the research project DOT-MOBI, which is partly financed by third parties. This project developed a clinical application prototype for multimodule radiotherapy planning and control on the basis of this software technology. The research assignment was successfully completed as of June 30, 2012, and individual project results have already been commercialized.
During the period under review, two new biopsy management modules were developed for the DynaCAD® Breast product to support the latest generation of breast coils.
The European research project HAMAM, in which MMS AG developed a patient-orientated, MeVisAPbased workstation for the multimodal evaluation of breast examinations, was successfully completed in the period under review. The first results of the HAMAM project at MMS were assumed into the MeVisAP software platform during the project. By concluding license agreements with project partners, MMS was able to secure rights of use for further project results and turn some of them into MeVis Group commercial products before the end of the project. As a result, an innovative approach to support the evaluation of tomosynthesis images was launched as part of the syngo MammoReport product. Three of the five patent applications submitted as part of the HAMAM project were filed by MMS AG.
In the period under review, version 3.0 of DynaSuite Neuro was completed and handed over to industry customer Invivo in December 2012 for market launch. The new version includes 64-bit support, clientserver functionality and support for further scanner models.
Alongside making further improvements to the quality of CAD algorithms (reduction of the number of false positive results), Company-financed research activities in the LungCAD field centered on the inclusion of further lesion types in conjunction with the CAD group at Fraunhofer MEVIS in Nijmegen, Netherlands. These new developments, as well as technical modifications in view of revised DICOM standards, are gradually being integrated into the existing product as part of the product strategy. A corresponding maintenance release for the LungCAD server is planned for 2013.
The diagnostic software solution based on MeVisAP and Medis products QMass MR and QFlow developed in the previous year was successfully launched in the period under review through Medis sales channels under the QMass MR Enterprise Solution brand. MeVisAP offers key functionalities to enable visual diagnostics of cardio MRI image series, workflow support, as well as integration in existing DICOM and PACS infrastructures and client-server networks. This functionality is supplemented by Medis products that enable quantitative assessments such as ventricular function analysis, infarct area measurement, perfusion analysis with stress/rest comparisons, and flow quantification to diagnose valvular heart diseases. Product management is planned for 2013 with the integration of further Medis products.
The liver and lung tumor lesion segmentation solution was approved by the FDA in the period under review. This includes semi-automatic measuring tools for these types of lesions as well as comparative timing data. This allows the effectiveness of therapeutic measures (such as chemotherapy) to be tracked over time and to be documented in accordance with globally-accepted reporting standards such as WHO (World Health Organization) or RECIST (Response Evaluation Criteria In Solid Tumors). No further development is planned for 2013.
The base platform for clinical applications was approved by the FDA in early 2012. This enables the prompt approval of Visia-based applications for a variety of customers. Approval comprises basic platform functionality, Dynamic MR, Oncology and Neuro. The base platform is to be developed further in 2013 within the scope of the development of Clinical Applications.
MMS AG's work on the development of a specialized software application for evaluating CT images derived from virtual colonoscopy continued to be on hold in favor of other projects in the period under review. There are no plans to develop and launch this product in 2013.
The tomosynthesis imaging technology in Hologic's Selenia Dimensions mammography device is in widespread use on the market. In order to improve the resulting tomosynthesis diagnostics, other functions are systematically integrated, such as increasing the speed with which tomography images are displayed in the SecurView™ breast diagnostic software. The speed of tomosynthesis image processing presents a challenge due to the high volume of data, and it has been notably improved in all software processes.
In the US market, Hologic remains the only manufacturer with tomosynthesis approval. In order to ease the transition for customers making the switch from other manufacturer's devices to Hologic mammography devices for this very reason, an algorithm has been implemented to modify images from other manufacturers.
The digital documentation of medical activities relating to patient diagnostics, an important function for hospitals, is also supported. In addition, the software can now be integrated more easily into hospital IT infrastructures as users can now log in using their normal passwords.
Substantial developments were made to the ABVS (ultrasound) product during the period under review, which was subsequently released for the market as the first software-only product under the new name syngo Ultrasound Breast Analysis (sUSBA). While development work on the syngo MammoReport product was limited to software management, work to develop the first version of the new syngo.Breast Care product was completed. syngo.Breast Care allows efficient diagnostics of mammography and tomosynthesis images. syngo.Breast Care is set to be launched in the first quarter of 2013. As an application based on the Siemens syngo.via framework, syngo.Breast Care is to replace the syngo MammoReport product in the long term. Work to develop the new syngo.via BreVis product was completed at the start of the period under review. The product was launched on the market and the first licenses were sold. Furthermore, development work began on the new syngo.CT Liver Analysis product. This application, which has also been developed for the syngo.via framework, allows surgical interventions on the liver to be planned using CT images. Through syngo.CT Liver Analysis, MBC was able to acquire Siemens CT as a new industry customers and will now serve a clinical area of application outside of mammography diagnostics for the first time. One of the major new software features of syngo.CT Liver Analysis is the extensive use of MeVisLab for the development of commercial syngo.via products. The increased use of MeVisLab for the development of products based on the syngo.via framework substantially increases the cost efficiency of development projects and significantly reduces product release periods. syngo.CT Liver Analysis is set to be released in 2014.
The MeVis Group had 113 permanent employees as of the balance sheet date (prev. year: 127). In addition, the Company engaged 18 student testers on a temporary basis (prev. year: 37). This equates to a total of 112 full-time equivalents (prev. year: 134), 105 of which were permanent employees (prev. year: 121) and 7 of which (prev. year: 13) were student testers on a temporary basis.
On annual average, the the MeVis Group had a workforce of 143 (prev. year: 185), of which 116 were permanent employees (prev. year: 137) and 27 student testers on a temporary basis (prev. year: 48). This is equivalent to an annual average of 118 full-time positions, of which 109 were permanent employees and 9 student testers on a temporary basis.
The vast majority of employees received a small, voluntary bonus payment in the period under review together with their fixed remuneration.
The annual general meeting on August 22, 2007, resolved by amendment resolution of the annual general meeting on September 28, 2007, to conditionally increase the capital of the Company by € 130 k and to implement a stock option program for employees and members of the management of MeVis Group. This resolution authorized the Executive Board to issue a total of up to 105,000 stock options to employees in one or more tranches until December 31, 2011. Two tranches (2007 and 2009) totaling up to 40,491 stock options have been issued to employees of the MeVis Group. Exercise of options is subject to a two-year holding period and a share price performance target. The target for the first tranche is a MeVis stock price of € 63.25; the target for the second tranche is a 15 percent improvement of the MeVis stock performance compared to the TecDAX from the time the stock options have been issued.
The annual general meeting on June 15, 2011 resolved that the authorization issued to the Executive Board on August 22/September 28, 2007 to issue stock options and the resulting capital increase will be extended until December 31, 2015. The vesting period was also extended from a minimum of two years to at least four years in light of new statutory requirements.
No stock options were issued in the fiscal year.
The remuneration for the Executive Board consists of fixed and variable components. The fixed remuneration for Executive Board member Dr. Carl J.G. Evertsz was paid partly by MBC Verwaltungsgesellschaft mbH and for the rest by MMS AG. All other Executive Board members were remunerated exclusively by MMS AG.
The bonuses for Executive Board members are always measured by the level of achievement of a target catalogue agreed upon with the Supervisory Board and are capped at 1.5 times of their fixed gross remuneration. Marcus Kirchhoff's and Dr. Robert Hannemann's bonuses are capped at 1.0 and 1.5 times their fixed remuneration respectively. 75 % of the bonus is calculated according to a fixed formula of Group EBITDA adjusted for income from the capitalization of development costs, while the Supervisory Board decides on remaining 25 % at its own discretion. A portion of Executive Board members' bonuses is coupled to the price of MeVis stocks within defined thresholds and deferred for three years.
The members of the Executive Board will be taking part in a stock option program, which acts as a further variable remuneration component providing a long-term incentive. No stock options were granted in the period under review. In 2011, Dr. Hannemann was granted an option on 3,000 stocks in MMS AG at an issue price of € 3.44, with a vesting period of four years. The stock options have a term of five years as of the date on which they are granted.
The employment contracts for Executive Board members, which have a term of three years, stipulate transitional payments of up to four monthly salaries should their contracts not be extended and the Company fails to comply with the termination period of four months prior to the end of the contracts. In the event of revocation of appointment, the Executive Board member receives their fixed remuneration (in a single cash payment) until the end of their contractual term, unless the revocation of appointment is based on negligence on the part of the Executive Board member.
As explained in the consolidated financial statements (Note 38), the total remuneration paid to the Executive Board in the period under review came to € 752 k (prev. year: € 921 k).
The following partial statement of the declaration pursuant to Section 289a of the German Commercial Code contains a reference to the current declaration of conformance pursuant to Section 161 of the German Stock Corporation Act (AktG) and the German Corporate Governance Code (GCGC), relevant details of corporate governance practices as well as a description of Executive Board and Supervisory Board procedures.
The Executive Board and Supervisory Board regularly issue joint declarations of conformance pursuant to Section 161 AktG. The wording of the current declaration is included in the corporate governance report. All current and previous declarations of conformance can also be accessed at all times on the Company website at http://www.mevis.de/ir\_corporate\_governance.html.
Corporate governance of MeVis Medical Solutions AG, as a German stock corporation listed in the Prime Standard, is dictated first and foremost by the German Stock Corporation Act and secondly by the recommendations of the Corporate Governance Code as last amended.
Being a manufacturer of medical software products, the statutory provisions of the German Medical Devices Act (MPG), the European directive on medical products (93/42/EEC), the US Code of Federal Regulations (21 CFR Part 820 – Quality System Regulation) as well as the requirements of the ISO 13485 standard (Medical devices – Quality management systems – Requirements for regulatory purposes) apply to the Company.
Quality and quality management are cornerstones of our corporate governance. The quality management system is geared toward meeting our quality objectives and the quality requirements and expectations of our customers in relation to function, handling, reliability and availability, economy, and punctuality.
The Company's quality management system is certified to EN ISO 13485:2003 + AC 2009 by the notified body MEDCERT in the development, manufacture, final inspection and sale of diagnostic software for medical image data, intervention support and evaluation services for medical image data.
The Executive Board manages the Company on its own responsibility with the aim of creating sustainable value. It runs the Company in accordance with the statutory provisions, the Company's articles of association and the rules of procedure for the Executive Board and works in good faith with the other executive bodies
The Executive Board sets out the corporate objectives and strategies and, based on them, determines the corporate policy. In the reporting period, the Executive Board of MeVis Medical Solutions AG was initially composed of three members and subsequently two members, who were appointed by the Supervisory Board in accordance with the Company's articles of association. The principle of overall responsibility applies: the members of the Executive Board share responsibility for management. The Executive Board works in a cooperative manner and the members keep each other up-to-date on important measures and events in their respective areas. In addition, internal meetings between the entire Executive Board and mid-level management take place at least once a month.
The Supervisory Board has issued a book of rules of procedure for the Executive Board, which documents all the rules of procedure and transactions that require approval.
The Supervisory Board is composed of three members, elected from among the shareholders, pursuant to the Company's articles of association. Official Supervisory Board meetings take place at least four times a year. The members of the Executive Board generally take part in the meetings of the Supervisory Board and report verbally and in writing on the individual items on the agenda and answer the Supervisory Board members' questions. The members of the Supervisory Board also discuss certain matters outside the official Supervisory Board meetings or pass resolutions by circulation. The Supervisory Board has issued rules of procedure by which it is to abide.
In particular, the chairman of the Supervisory Board meets regularly with the Executive Board and answers topical issues. In addition, outside these meetings, the chairman informs it of the latest developments.
The Executive Board and Supervisory Board are committed to the Company's interests. In the fiscal year ended, there were no conflicts of interest to be promptly disclosed to the Supervisory Board.
MeVis Medical Solutions AG follows the recommendation of the German Corporate Governance Code to disclose individually the remunerations for the Executive Board and the Supervisory Board. Remuneration is explained in detail in Note 38 to the consolidated financial statements.
As of the balance sheet date, the Company had subscribed capital of € 1,820 k, which consisted of 1,820,000 no-par registered shares with voting rights.
The members of the Executive Board are appointed and dismissed in accordance with Sections 84 and 85 of the German Stock Corporation Act. Amendments to the articles of association are governed by Sections 133 and 179 et seq. of the German Stock Corporation Act. Section 119(1) No. 5 of that Act stipulates that any amendments to the articles of association require a resolution of the shareholders. Under Section 9(5) of the articles of association, the Supervisory Board may make amendments to the wording of the articles of association.
At the Company's annual general meeting held on August 22, 2007, the shareholders passed a resolution, by amendment resolution of the annual general meeting on September 28, 2007, authorizing the Executive Board to issue, in one or more tranches before December 31, 2011, subject to the Supervisory Board's approval, subscription rights for a total of up to 130,000 of the Company's registered no-par-value ordinary shares to employees and members of the management of the Company and other entities in which the Company directly or indirectly holds a majority of the capital and to create conditional capital of € 130 k. The annual general meeting on June 15, 2011 extended this authorization until December 31, 2015.
In accordance with the resolution passed by the shareholders at the annual general meeting on June 10, 2010, the Executive Board is authorized, subject to the Supervisory Board's approval, to increase the Company's share capital on a cash or non-cash basis by a total of up to € 910 k by issuing new registered no-par-value shares in one or more tranches on or before June 9, 2015. The Executive Board is also authorized, subject to the Supervisory Board's approval, to exclude the subscription rights of shareholders in certain cases. The authorization issued to the Executive Board on September 28, 2007 by resolution of the annual general meeting concerning item no. 2 on the agenda in accordance with § 5 (5) of the Articles of Association to increase the Company's share capital, subject to the Supervisory Board's approval, on a cash or non-cash basis by a total of up to € 650 k by issuing new registered no-par-value shares in one or more tranches on or before September 27, 2012, was revoked in accordance with the annual general meeting resolution on June 10, 2010.
In addition, the Executive Board is authorized to acquire treasury stock up to a total of 10 % of the Company's share capital held on the date on which the resolution was passed by the annual general meeting on June 10, 2010. Including any other treasury stock already held by or attributable to the Company in accordance with Sections 57 a et seq. of the German Stock Corporation Act, the shares thus acquired may not exceed 10 % of the Company's total share capital. This authorization does not extend to trading in the Company's treasury stock. The authorization may be exercised in whole or in part, in one or more tranches and for one or several purposes. It may also be exercised by dependent entities or by entities in which the Company holds a majority interest or by third parties for its or their account. The authorization expires at the end of June 9, 2015. The corresponding annual general meeting resolution from July 9, 2008 became invalid as the aforementioned resolution came into force.
Material changes containing a change-of-control clause applicable in the event of any takeover bid
In the fiscal year ended, the MMS AG continued its efforts to further enhance its internal risk management processes. Regular extended management meetings continue to be an essential tool for detecting at an early stage any risks to its assets as well as changes in the business performance of the individual segments and Group members or other risks to its going-concern status.
The Company's risk management system is geared toward coordinating the processes for monitoring, early detection and managing all business risks in accordance with the Business Control and Transparency Act (hereinafter "KonTraG"). The purpose is to identify at an early stage any risks, in particular risky transactions, accounting misstatements and breaches of the law with a material effect on the assets, financial and earnings of the Company or the Group and to minimize potential negative effects.
The Accounting Law Reform Act further states the mandates of Supervisory Boards and Executive Board of capital market companies in concrete terms. This includes in particular their responsibilities and monitoring duties in relation to internal risk management, including the internal auditing system.
A monitoring system is at the core of the Group-wide risk management system of the MMS AG. It ensures that existing risks are recorded, analyzed and assessed, and also that risk-related information is passed on to the right decision-maker in a systematic manner.
The risk management system documents and regularly updates risk scenarios arising out of operations and based on the environment. The Group has identified the following main risks:
Dependence on key customers
The MeVis Group generates a substantial portion of its revenue from business with a small number of key industry customers. These customers are of considerable importance for the Group's commercial success. If the Group does not succeed in retaining the positive business relationships with these key customers or if these key customers decide against continuing these relationship for other reasons or become insolvent, this will have a direct detrimental effect on the Group's assets, liabilities, financial position and profit or loss. For this reason, the Group makes every effort to increase the number of business relationships such that the existing risk is minimized without impacting the quality or profitability of individual areas.
Dependence on customers' success
There remains a risk in conjunction with the success of these customers, even if relationships with these key customers continue or they remain solvent; this is because the Group, due to existing contractual regulations, is contingent on its key customers' ability to market their own products successfully. Although this risk is limited to a small number of key areas due, for example, to minimum purchase agreements, it continues to play a significant role for the Company's risk assessment. The same applies in principle to indirect marketing through sales partners. If such products are not distributed successfully or if the customer is not able to obtain the necessary permits for its products, this will negatively impact demand for MMS AG's products as well as those of its subsidiaries and affiliates. As a result, this could lead to an adjustment of the value of goodwill in intangible property, plant and equipment.
Expired exclusive agreement with Hologic
The long-term bilateral exclusive agreement with the OEM partner Hologic for the sale of the product SecurView™ expired on January 1, 2012. According to the new contractual agreement, which is valid from the current fiscal year, the customer Hologic will be able for the first time to supply the market with alternative diagnostic workstations not acquired from MBS KG under the SecurView™ name. Although contract provisions include guaranteed minimum transactions with Hologic, withdrawing exclusivity could have a negative impact on the new license business of MBS KG. This could in turn significantly impair the assets, liabilities, financial position and profit or loss due to the importance of business conducted with MBS KG for the Group. However, the Group currently does not expect any material changes to the number of new licenses sold in the current fiscal year based on the new contractual regulations.
Product development-related risks
The MeVis Group has invested heavily in new technologies and products for some years now. Some of these development services were capitalized and reported as assets. Due to a change in the assessment of the market environment, the Group has already impaired a large portion of these investments. This experience shows that the development of new products and enabling technologies entails a significant risk despite extensive market studies, including in cooperation with new customers. While the Group increasingly focuses on reducing sales risks relating to the development of products, such as by agreeing on minimum purchases with key customers and sale partners, there remains a financial risk resulting from necessary technological pre-developments.
Product liability risks
Despite consistent quality assurance, the risk of defects in the Group's products cannot be ruled out. In such cases, the MMS AG or its subsidiaries or affiliates may be exposed to warranty claims on the part of its contractual partners or product liability claims. In addition, disputes relating to warranty or product liability claims could result in a loss of confidence in the market and thus harm MeVis Group's reputation.
The development efficiency improvements required to secure and increase the Group's competitiveness necessitate ongoing internal processes reviews and adjustments. In fiscal year 2011, the Group again pushed forward the launch of leaner and more flexible development methods. These methods are designed to significantly increase development efficiency and speed. While the Group has high hopes that these processes will cut costs and improve product quality in the medium and long term, each and every change to Group business processes entails unavoidable risks, despite careful preparation and management. These risks relate to the Group's ability to produce highquality medical technology on time and at the envisioned costs during the changeover. No such adverse effects have been determined to date. However, given the fact that the launch of the new methods had not been completed by the reporting date, future negative impacts on sales and earnings cannot be ruled out. There is also a low risk that the launch of new development processes requiring further clarification in the course of recertification in accordance with EN ISO 13485:2003+AC:2009.
Risks in connection with the utilization of brands
It is possible that there are third-party brands, names and company names which are similar to those used or registered as brands by the MMS AG or its subsidiaries or affiliates for similar or identical goods and services. Therefore there is a possibility of conflicts arising with third parties with respect to brands or designations (e.g. product or company names), which may result in the Group not being permitted to use the designation or brand name in question. This would also entail the risk of liability for damages on the part of the MMS AG or its subsidiaries or affiliates.
Risks in connection with the utilization of patents and industrial property rights
MMS AG and its subsidiaries own a number of German, European and US patents and patent applications. In addition, MBC KG holds a German utility patent. The risk of third parties breaching the industrial property rights of the Company or its subsidiaries cannot be ruled out. Nor can the risk of the MeVis Group companies breaching third-party patents and industrial property rights be ruled out.
Exchange rate risks
The MeVis Group offers its services on an international basis and, hence, outside the euro currency zone, particularly in the US market. The sales of the MMS AG and its subsidiaries are invoiced in the currency of the territory in which the customer has its head office. To date, the vast majority of services are therefore being invoiced in US dollars, while most of the Company's expenses are to be paid in euros. Although this exposure is hedged, it is not possible to exclude exchange rate risks which many have a detrimental effect on the MeVis Group's profit or loss, particularly in connection with medium and long-term contracts which it customarily enters into with its customers.
Liquidity risk
A change to the Group's business and market environment could result in both the Group and its subsidiaries and affiliates no longer being in a position to meet their financial obligations arising during the course of their operations. Such an erosion of the Company's liquidity position could result in one of the above-mentioned risks, such as that with existing key customers, or significant payment delays. The securing of liquidity therefore forms an integral part of the ongoing liquidity and debtor management at MeVis Group. It is therefore just as important as financial due diligence for new customers. The MMS AG avails itself of possibilities such as managing finances within the Group by means of intercompany loans to ensure subsidiary and affiliate liquidity. On the balance sheet date, the MeVis Group had € 8.7 million in liquid funds including portfolio securities (prev. year: € 7.5 million), while for the disposal of a parts of the amount of € 0.8 million (prev. year € 1.3 million) the consent from the joint venture partner is required. The Company assumes that this liquidity will be sufficient. Additional liquidity needs may arise in years to come, if the planned sales revenues should not be achieved and at the same time the costs of the Group cannot be reduced accordingly. The Group had no credit facilities at banks as of the balance sheet date.
Availability of qualified executives and staff
The internal and external availability of qualified employees in sufficient numbers to maintain and expand business operations entails a risk in light of the current situation in the relevant segment of the labor market. Particularly important to the MeVis Group are individuals with the special knowhow in specific areas such as software development for medical technical applications, which is essential to the business. Especially so given that highly-qualified and specialized employees are not widely available on the open labor market. Despite internal succession plans, knowledge sharing and incentive schemes, the loss of even one of these individuals can have a negative impact on the business and the assets, liabilities, financial position and profit or loss of the Group depending on their function.
Risks arising from the necessity for ongoing product optimization
In order to remain competitive, the MeVis Group must improve its products on an ongoing basis to bring them into line with market trends taking regional requirements into account, and incorporate the latest technological developments in diagnostic, therapy and intervention methods. It is not possible to exclude the risk of future technological advances rendering the software developed by the MeVis Group obsolete. If the MeVis Group is unable to continue updating its software products in line with the swift and dynamic technological advances in the individual areas of application, this may have an adverse effect on order intake and thus on the assets, liabilities, financial position and profit or loss of the Group.
On the whole, following an extensive review, the Executive Board continues to see no risks to the Group as a going concern.
In general, the risk management system and the internal control system also include the accounting processes as well as all risks and controls in relation to accounting. This concerns all elements of the risk management system and internal control system, which may have significant impact on the MMS AG's consolidated annual financial statements.
The purpose of the risk management system in relation to the accounting processes is the identification and assessment of risks that may conflict with the aim of compliance of the consolidated annual financial statements with the standards. Any risks identified must be assessed in terms of their effect on the consolidated annual financial statements; if necessary, a specialist must be consulted. The objective of the internal control system in this context is to ensure with sufficient certainty – by implementing appropriate controls – that standards-compliant consolidated annual financial statements are prepared in spite of the risks identified.
The Company has an internal control and risk management system covering the (Group) accounting process, in which suitable structures and processes are defined, and implemented in the organization. Prompt and accurate accounting is ensured for all transactions. Statutory standards and accounting standards are complied with, and the relevance and impacts on the annual financial statements of amendments to the laws and accounting standards are analyzed, adopted and implemented on a continuous basis. The staff involved is regularly trained in this work.
Both the risk management system and internal control system at MeVis Medical Solutions AG also cover all subsidiaries of material importance for the consolidated financial statements along with all the processes relevant for preparing the financial statements. The controls relevant for accounting focus on risks of material misstatements in the financial reporting. Materiality of misstatements is assessed on the basis of the probability of occurrence and the financial impact on sales, EBIT and balance sheet total.
Essential elements of risk management and control in accounting are clear assignment of responsibilities and controls in the process of preparing the financial statements, transparent guidelines on accounting and the preparation of financial statements, appropriate access controls for the IT systems of relevance to the financial statements, and the clear control of responsibilities where external specialists are involved.
The principle of dual control and the division of functions are also important control principles in the MeVis Group's accounting process. The identified risks and measures taken as a result are updated in the quarterly reports and reported to the management. The effectiveness of internal controls for accounting is reviewed at least once a year, primarily as part of the process of preparing the financial statements.
On February 13, 2013, the Executive Board exercised the authorization granted to it by the annual general meeting on August 22, 2007 – together with the authorization resolution from September 28, 2007 – and on June 15, 2011 to issue stock options as part of the employee stock purchase program. Within the scope of this third tranche, a total of 33,621 stock options were issued to employees and managing directors of affiliates at a base price of € 8.59. The Supervisory Board approved the issue by circular resolution on February 13, 2013. At the same time, the Supervisory Board granted CEO Marcus Kirchhoff 5,000 stock options and Executive Board member Dr. Robert Hannemann 3,500 stock options.
The Executive Board of MMS AG believes that the segments which it targets in the market for medical imaging technology will be increasingly characterized by market saturation. The Executive Board therefore believes that the market environment of the MeVis Group will become increasingly competitive in the future. Key providers of PACS (picture archiving and communication systems) for the archiving and presentation of all clinical patient data are continuing to develop further in market segments relevant to the Company, meaning that it requires an increasing amount of effort to remain one step ahead and continue with its progress. As a result, ongoing activities at the MeVis Group are based on the conviction that global demand will remain stable, especially when it comes to medical imaging technology and diagnostics support, but that the competitive situation will become more demanding and price pressure will increase. Alongside diagnostics imaging, intervention and treatment planning will also play a more significant role in the optimization of the clinical workflow.
The Group assumes that its industry customers in the computer-assisted imaging segment will be able to retain the outstanding position of their products on the global market, and that some will be able to generate further growth. The MeVis Group can make a decisive contribution here with its software applications. Against this backdrop of increasing competition, the MeVis Group will continue to focus on maintaining these strong relationships with industry customers. Measures were already implemented for this purpose in the period under review, such as the establishment of a key account management structure in order to enhance the Group's understanding of its customers' requirements in both a general sense and in product-specific terms.
Macroeconomic factors, such as the effects of the European sovereign debt and financial crises and possible budget cuts, healthcare reforms (e.g. the USA) and the financial crisis in Southern Europe, as well as health policy debates, such as on the importance of early detection programs, continue to play a key role in MMS AG's business environment. The Executive Board can therefore not rule out that external factors will adversely impact the market environment as well as the Group's sales and distribution expectations for 2013 and beyond.
However, the Executive Board of MMS AG continues to expect that the success of mammography products outside the USA will stabilize the license business. This applies in particular to the multimodal syngo MammoReport mammography diagnostics workstations developed for Siemens as well as the SecurView™ diagnostic workstation of industrial customer Hologic.
The Group's maintenance business remains strong and the Company also has an array of general oncology, neuro, breast, prostate, lung and virtual colonoscopy products and technologies, all with relatively moderate sales contributions. As the Company is dependent on the success of existing industrial customers, winning new industrial customers and developing alternative sales channels, it is impossible once again in the current fiscal year to reliably forecast future sales developments.
In view of the rise in the maintenance business and the declining number of new licenses sold in fiscal year 2012, the Executive Board of MMS AG expects consolidated sales to fall slightly in the current fiscal year in comparison with figures generated in 2012. The price of the US dollar has a substantial influence on sales; in its forecasts, the Executive Board is assuming that the exchange rate will remain stable at \$ 1.30 / €. The digital mammography business segment will therefore remain the main sales driver with around 75 %.
According to the Executive Board, the development of consolidated earnings before interest and taxes (EBIT) will be primarily influenced by the anticipated slight decline in sales, lower capitalization of development costs and a further slight reduction in personnel costs. The Executive Board expects EBIT to fall slightly. We expect the operating profitability of Digital Mammography to be markedly higher this year than that of Other Diagnostics in 2011 as well.
Group liquidity as of the balance sheet date of € 8.7 million will rise in 2013 as a result of the sustained positive liquidity from operating activities.
As in the reporting period ended, the Executive Board will regularly review and adjust its forecast during the course of the fiscal year based on business developments. For fiscal year 2014, the Executive Board expects an improvement in sales and earnings for the MeVis Group compared to the current fiscal year, while the costs structure remains largely unchanged. The expected sales improvement is based in particular on the launch of new products and on winning additional industrial customers and the development of new sales channels. Any delays in the development or launch of these products or insufficient interest from industrial customers or other customer segments would have a negative impact on its sales and earnings development in 2014. This could necessitate a further adjustment of the cost structure.
Bremen, March 28, 2013
Marcus Kirchhoff Dr. Robert Hannemann Chairman & CEO Member of the Executive Board
| Consolidated financial statements 2012 38 | |
|---|---|
| Consolidated income statement39 | |
| Consolidated statement of comprehensive income39 | |
| Consolidated statement of financial positions 40 | |
| Consolidated statement of cash flow 41 | |
| Statement of changes in equity42 | |
| Notes to the consolidated financial statement 201243 | |
| Changes in consolidated assets86 |
for the period January 1 through December 31, 2012
| FIGURES IN € k | Notes | 2012 | 2011 |
|---|---|---|---|
| Revenues | 10 | 13,347 | 13,678 |
| Income from the capitalization of development expenses | 11 | 2,415 | 2,397 |
| Other operating income | 12 | 1,059 | 1,147 |
| Cost of material | 13 | -535 | -712 |
| Staff costs | 14 | -8,066 | -9,173 |
| Other operating expenses | 15 | -2,267 | -2,921 |
| Earnings before interest, taxes, depreciation | |||
| and amortization (EBITDA) | 5,953 | 4,416 | |
| Depreciation, amortization and impairment of intangible | |||
| and tangible assets | 16 | -2,978 | -6,058 |
| Earnings before interest and tax (EBIT) | 2,975 | -1,642 | |
| Share of profit of associates | 5 | 57 | -1,002 |
| Interest income | 64 | 112 | |
| Interest expenses | -346 | -346 | |
| Other net financial result | -391 | -37 | |
| Net financial result | 17 | -616 | -1,273 |
| Earnings before taxes (EBT) | 2,359 | -2,915 | |
| Income tax | 18 | -195 | -1,177 |
| Consolidated net profit (prev. year: consolidated net loss) | 2,164 | -4,092 | |
| Earnings per share in € | 19 | ||
| Basic | 1.26 | -2.38 | |
| Diluted | 1.26 | -2.38 |
for the period January 1 through December 31, 2012
| FIGURES IN € k | Notes | 2012 | 2011 |
|---|---|---|---|
| Consolidated net loss/profit for period | 2,164 | -4,092 | |
| Changes in the currency translation reserve | 24 | -124 | -25 |
| Changes in fair value of available-for-sale financial instruments | 24 | 0 | 3 |
| Deferred tax on changes in fair value | 0 | -1 | |
| Other comprehensive income | -124 | -23 | |
| Total comprehensive income | 2,040 | -4,115 |
| FIGURES IN € k | Notes | 2012 | 2011 |
|---|---|---|---|
| Non-current assets | |||
| Intangible assets | 20 | 16,845 | 18,921 |
| Property, plant and equipment | 20 | 316 | 685 |
| Interest in associated companies | 5 | 335 | 278 |
| 17,496 | 19,884 | ||
| Current assets | |||
| Inventories | 21 | 181 | 257 |
| Trade receivables | 22 | 3.903 | 4,420 |
| Income tax receivables | 351 | 113 | |
| Other financial assets | 22 | 686 | 1,740 |
| Other assets | 22 | 149 | 59 |
| Cash and cash equivalents | 23 | 8,149 | 6,076 |
| 13,419 | 12,665 | ||
| ASSETS | 30,915 | 32,549 | |
| Equity capital | 24 | ||
| Subscribed capital | 1,820 | 1,820 | |
| Capital reserve | 28,079 | 28,079 | |
| Revaluation reserve | 753 | 1,024 | |
| Treasury shares | -3,300 | -3,300 | |
| Cumulated fair value changes of available-for-sale | |||
| financial instruments | 2 | 2 | |
| Currency translation reserve | 0 | 124 | |
| Retained earnings | -4,585 | -7,020 | |
| 22,769 | 20,729 | ||
| Non-current liabilities | |||
| Provisions | 25 | 234 | 874 |
| Other financial liabilities | 26 | 314 | 875 |
| Deferred taxes | 18 | 1,961 | 2,489 |
| 2,509 | 4,238 | ||
| Current liabilities | |||
| Provisions | 25 | 519 | 224 |
| Trade payables | 1,144 | 1,168 | |
| Other financial liabilities | 27 | 518 | 3,834 |
| Deferred income | 28 | 2,136 | 2,009 |
| Other liabilities | 29 | 175 | 179 |
| Income tax liabilities | 1,145 | 168 | |
| 5,637 | 7,582 | ||
| EQUITY AND LIABILITIES | 30,915 | 32,549 | |
for the period January 1 through December 31, 2012
| FIGURES IN € k | Notes | 2011 | 2010 | |
|---|---|---|---|---|
| Earnings before interest and tax (EBIT) | 2,975 | -1,624 | ||
| + | Depreciation and amortization and impairments | 16 | 2,978 | 6,058 |
| + | Profits from sale of marketable securities | 0 | 97 | |
| +/- | Increase/decrease in provisions | -425 | -12 | |
| +/- | Other non-cash expenses/income | 128 | -214 | |
| + | Interest received | 71 | 153 | |
| - | Interest paid | -1 | -11 | |
| + | Tax received | 84 | 392 | |
| - | Tax paid | -74 | -155 | |
| +/- | Exchange rate differences received/paid | -1 | 88 | |
| +/- | Decrease/increase in inventories | 76 | -171 | |
| +/- | Decrease/increase in trade receivables and other assets | 82 | 981 | |
| -/+ | Decrease/increase in trade payables and other liabilities | -605 | -457 | |
| = | Cash flow from operating activities | 5,288 | 5,107 | |
| - | Purchase of property, plant and equipment | -148 | -70 | |
| - | Purchase of intangible assets (excl. development cost) | -36 | -331 | |
| - | Payments for capitalized development cost | -2,415 | -2,397 | |
| - | Investments in subsidiaries | -1,400 | -3,000 | |
| - | Proceeds from the sale of property, plant and equipment | 0 | 25 | |
| + | Proceeds from sale of marketable securities | 900 | 1,100 | |
| = | Cash flow from investing activities | -3,099 | -4,673 | |
| + | Repayment of finance lease liabilities | -49 | -39 | |
| = | Cash flow from financing activities | -49 | -39 | |
| Change in cash and cash equivalents | 2,140 | 395 | ||
| Effect of exchange rates on cash and cash equivalents | -67 | 60 | ||
| + | Cash and cash equivalents at the beginning of the period | 6,076 | 5,621 | |
| = | Cash and cash equivalents at the end of the period | 23 | 8,149 | 6,076 |
This item comprises cash and cash equivalents.
for the period January 1 through December 31, 2012
| Cumulative | ||||||||
|---|---|---|---|---|---|---|---|---|
| change in | Currency | |||||||
| fair value | trans | |||||||
| for sale of | lation | |||||||
| Subscribed | Capital | Revaluation | Treasury | available | differ | Retained | ||
| FIGURES IN € k | capital | reserve | reserve | shares | assets | ences | earnings | Total |
| Balance on January 1, 2011 | 1,820 | 28,513 | 1,276 | -3,789 | 0 | 149 | -3,180 | 24,789 |
| Disposal of treasury shares | 0 | -434 | 0 | 489 | 0 | 0 | 0 | 55 |
| Transfer to retained earnings | ||||||||
| according to amortization | 0 | 0 | -252 | 0 | 0 | 0 | 252 | 0 |
| Consolidated net profit for the | ||||||||
| year | 0 | 0 | 0 | 0 | 2 | -25 | -4,092 | -4,115 |
| Balance on December 31, 2011 | 1,820 | 28,079 | 1,024 | -3,300 | 2 | 124 | -7,020 | 20,729 |
| Balance on January 1, 2012 | 1,820 | 28,079 | 1,024 | -3,300 | 2 | 124 | -7,020 | 20,729 |
| Transfer to retained earnings | ||||||||
| according to amortization | 0 | 0 | -271 | 0 | 0 | 0 | 271 | 0 |
| Consolidated net profit for the | ||||||||
| year | 0 | 0 | 0 | 0 | 0 | -124 | 2,164 | 2,040 |
| Balance on December 31, 2012 | 1,820 | 28,079 | 753 | -3,300 | 2 | 0 | -4,585 | 22,769 |
MeVis Medical Solutions AG ("MMS AG" for short) is the parent company of the MeVis Group. It was incorporated at the end of 1997 and commenced business in 1998. It has its registered office in Bremen/Germany. Its address is Caroline-Herschel-Str. 1, 28359 Bremen (until March 25, 2013: Universitaetsallee 29, 28359 Bremen).
The consolidated financial statements as of December 31, 2012 have been prepared in accordance with the International Financial Reporting Standards (IFRS) issued by the International Accounting Standards Board (IASB). The provisions contained in Regulation (EC) No. 1606/2002 of the European Parliament and of the Council of July 19, 2002 on the application of international accounting standards in conjunction with Section 315a(1) of the German Commercial Code (HGB) as well as the supplementary provisions of German commercial law were observed. The requirements have been complied with in full and result in the presentation of a true and fair view of the assets, liabilities, financial position and profit or loss of the MeVis Group.
The fiscal year of MMS AG and its consolidated subsidiaries is the same as the calendar year. The balance sheet date for the consolidated financial statements matches the balance sheet date for the parent company.
In principle, the consolidated financial statements are prepared based on the recognition of assets and liabilities at amortized cost. This does not apply to derivative financial instruments or available-for-sale assets, which are recognized at their fair value as of the balance sheet date.
The currency used in the consolidated financial statements is the Euro; unless otherwise stated, all figures are quoted in thousands of Euro (€ k). The income statement is prepared using the total cost method. In accordance with IAS 1, the current/non-current distinction is applied to assets and liabilities. Non-current assets and liabilities are defined as those which are not due for settlement in less than one year. Deferred taxes are always recognized as non-current assets or liabilities.
The consolidated financial statements as of December 31, 2012 were approved for submission to the Supervisory Board by MMS AG's Executive Board on March 28, 2013. The Supervisory Board is responsible for examining the consolidated financial statements and stating whether it approves them. The consolidated financial statements are to be published on April 26, 2013.
The MeVis Group develops, produces and markets innovative software applications for digital computeraided medical imaging.
The specialized software applications from the MeVis Group help medical practitioners and personnel to analyze diverse image data produced by a variety of imaging modalities used in diagnosis and therapy. The clinical orientation of the applications developed by the Companies is governed by epidemiologically important diseases. Our primary focus is on image-based early detection and diagnosis of breast cancer. With a worldwide incidence of 1.3 million, breast cancer is the most common tumor disease among women, and accounts for almost 30 percent of all cancers among women in Europe.
The Company uses clinical expertise in breast cancer as well as the Companies' extensive network of partners to develop software applications for use in other oncological disorders, such as those of the prostate, lungs, liver, brain and colon. The specialist applications developed by the Companies support as many imaging modalities used in practice as possible. These not only include X-ray modalities such as computed tomography, digital mammography or digital tomosynthesis, but also magnetic resonance imaging, digital sonography and the simultaneous use of multiple modalities (multimodality). Then there are the more modern imaging modalities, such as positron emission tomography (PET), sonoelastography and molecular imaging. The Group's software applications are largely sold by our industry customers Hologic, Siemens and Invivo under their own brand names.
MMS AG operates in the following two segments: Digital Mammography and Other Diagnostics. The Digital Mammography segment comprises the activities of the joint venture MeVis BreastCare GmbH & Co. KG ("MBC KG") and the wholly-owned subsidiary MeVis BreastCare Solutions GmbH & Co. KG ("MBS KG"). The Other Diagnostics segment includes the business activities of MMS AG. Due to the local distribution of realized sales, the MeVis Group differentiates between the geographical areas USA and Europe/Others.
The consolidated financial statements include the annual financial statements of MMS AG and its subsidiaries. Subsidiaries are companies controlled by MMS AG. An entity is assumed to be controlled if MMS AG directly or indirectly holds more than half of the voting rights in the Company and it is possible for MMS AG to determine the entity's business and financial policies in such a way that the Group is able to derive advantages from such entity's activities.
Newly acquired companies are consolidated using the purchase method. Accordingly, the acquisition costs of the business combination are allocated to the identifiable assets acquired and the identifiable liabilities and contingent liabilities assumed, on the basis of their fair values as of the date of acquisition. Ancillary acquisition costs are recorded through profit or loss as they are incurred. Any excess in acquisition costs over the Group's share in the fair values of the identifiable assets, liabilities and contingent liabilities acquired is recognized as goodwill. If the fair values of the assets, liabilities and contingent liabilities acquired exceed the purchase price (negative goodwill), this amount is recognized in the income statement. The acquired entities are consolidated as of the date of acquisition.
Where the acquisition is achieved by successive share purchases, and MMS AG obtains the possibility of exercising control over the company, the provisions contained in IFRS 3 governing the full remeasurement of the assets and liabilities as of the date on which the possibility to exercise control is acquired are applied. Goodwill or any negative differences to be recognized in profit and loss are calculated separately for each acquisition. Any change in the fair values of the assets and liabilities between the date on which the shares are acquired and the date on which the possibility of acquiring control is obtained are recognized in the revaluation reserve within consolidated equity.
Shares in entities whose business activities are co-managed by MMS AG and another company (joint ventures) are consolidated on a proportionate basis. For this purpose, the assets, liabilities, income and expense of the joint venture company are consolidated in accordance with the Group's share in such entity. Capital consolidation within the scope of proportionate consolidation follows the rules for full consolidation.
An associated company is a company on which the Group exercises material influence and which is neither a subsidiary nor a share in a joint venture. Material influence is the ability to affect the financial and business policy decisions of the company in which the investment is held. However, the Group does not control such financial and business policies either individually or in conjunction with other parties. Using as a basis the cost of acquisition as of the date on which the shares were acquired, the changes in the equity of the associated companies are increased or decreased in accordance with the equity method of accounting to the extent that these shares are attributable to MMS AG.
Intragroup balances and transactions including interim results are eliminated. The separate financial statements included in the consolidated financial statements have been prepared using uniform recognition and measurement principles.
In addition to MMS AG, all subsidiaries are consolidated in full. Joint venture companies are consolidated on a pro rata basis. Shares in associates are accounted for using the equity method of accounting. The following section details the subsidiaries included in the consolidated financial statements and the companies consolidated on a proportionate basis as well as the associated companies:
| Name and location of company | Share in % |
|---|---|
| MeVis BreastCare Solutions GmbH & Co. KG, Bremen | 100.0 |
| MeVis BreastCare Solutions Verwaltungs-GmbH, Bremen | 100.0 |
As it is included in the consolidated financial statements of MMS AG, which is responsible for ensuring compliance with the other conditions specified in Section 264b of the German Commercial Code, MBS KG is exempt from the duty to prepare consolidated financial statements in accordance with the rules applicable to joint stock companies and a management report as well as the duty to disclose these documents.
Business activities of the wholly owned subsidiary MeVis Japan KK, which was founded in Tokyo at the end of 2009 and commenced business on January 1, 2010, were suspended in the second quarter of 2011 and its liquidation was concluded in October 2012. The wholly owned subsidiary MeVis Medical Solutions, Inc., Pewaukee, USA, founded in 2007, was also closed down at the end of the year.
| Name and location of company | Share in % |
|---|---|
| MeVis BreastCare Verwaltungsgesellschaft mbH, Bremen | 51.0 |
| MeVis BreastCare GmbH & Co. KG, Bremen | 51.0 |
MeVis Medical Solutions AG holds 51 % of MeVis BreastCare GmbH & Co. KG, a joint venture forged with Siemens Aktiengesellschaft.
As of December 31, 2012, Siemens AG continued to hold 49 % of the capital of MeVis BreastCare GmbH & Co. KG. In addition, Siemens AG has a call option which it may exercise at any time with respect to a further 2 % share in MeVis BreastCare GmbH & Co. KG. In accordance with the provisions contained in the deed of partnership, a 2/3 majority is required for material decisions, meaning that the potential exercise of this option will not have any effect on the MeVis Group's scope for exerting influence on the Company. Accordingly, MeVis BreastCare GmbH & Co. KG is a joint venture and therefore consolidated at 51 %. MeVis BreastCare Verwaltungsgesellschaft mbH is the general partner of MeVis BreastCare GmbH & Co. KG. The investment ratios and consolidation correspond to those of MeVis BreastCare GmbH & Co. KG.
For the purposes of proportionate consolidation, the following proportionate assets and liabilities as well as income and expense were included in the MeVis Group's consolidated financial statements as of December 31, 2012 and the previous year:
| Figures in € k | 2012 | 2011 |
|---|---|---|
| Current assets | 887 | 1,884 |
| Current liabilities | 455 | 361 |
| Non-current assets | 1,228 | 822 |
| Non-current liabilities | 369 | 235 |
| Expenses | 2,285 | 2,102 |
| Revenues | 1,993 | 2,451 |
| Name and location of company | Share in % |
|---|---|
| Medis Holding B.V., Leiden (Netherlands) | 41.09 |
On January 15, 2010 MMS AG entered into a contract with Reiber Consultancy B.V., Rotterdam (Netherlands) to merge business activities, coupled with the phased acquisition of a holding of up to 100 % in Medis Holding B.V., Leiden (Netherlands), (hereafter also "Medis"). Medis Holding holds a 100 % stake in Medis medical imaging systems, B.V., Leiden (Netherlands). It had been possible to invest equity in Medis Holding B.V. in three fixed phases up to 2011 along with a subsequent earn-out. In the first of these, a cash contribution of € 400 k was agreed and made upon conclusion of the contract, which corresponded to a holding of around 14 %. Another 27 % of the shares in Medis were acquired in a second step on May 31, 2010. The purchase price consisted of a cash component of € 500 k and an exchange of shares, whereby own shares valued at € 367 k were issued. In a third step, MMS AG was granted a purchase option for the remaining 58.9 %, which could be exercised in the period from April 15 to May 1, 2011. The option was not exercised, meaning that MMS AG continues to hold approximately 41.1 % of the stock in Medis.
As of December 31, 2012 Medis Holding B.V. generated consolidated earnings of € 138 k after taxes. Earnings from associated companies of € 57 k apply to the MeVis Group based on the acquisition which stands at approximately 41.1 %. Consolidated equity amounted to € 673 k (2011: € 431 k), of which € 277 k (2011: € 177 k) related to the MeVis Group.
The following information is derived from the Medis consolidated financial statements prepared according to IFRS (without taking into account the differences between the acquisition cost of MMS AG and the prorata shareholders' equity of Medis determined under the equity method):
| Figures in € k | 2012 | 2011 |
|---|---|---|
| Current assets | 2,055 | 1,736 |
| Current liabilities | 1,487 | 1,494 |
| Non-current assets | 105 | 189 |
| Non-current liabilities | 0 | 0 |
| Expenses | 4,019 | 4,047 |
| Revenues | 4,157 | 3,729 |
The fiscal year of Medis corresponds to the fiscal year of MMS AG. This information does not refer to the proportion applicable to MeVis, but is disclosed at the full amounts.
The annual financial statements of the subsidiaries MMS Inc. and MeVis Japan KK are prepared in US dollar and Yen as those companies' functional currencies, and translated into Euro, which is the reporting currency. These companies' assets and liabilities were translated into the reporting currency using the exchange rate on the balance sheet date. Income and expense were translated at the average exchange rate and equity capital at historical exchange rates into the reporting currency (Euro). Differences arising from the currency translation of equity capital and translation differences between the income statement and balance sheet were recorded in shareholders' equity without affecting profit or loss.
Due to both companies being liquidated in the reporting year, the adjustment item for currency conversion created by their consolidation was released to profit or loss as of December 31, 2012. All income and expenses until the completion of the liquidation are included in the consolidated income statement.
The annual average exchange rates are the average exchange rates for the respective fiscal year. The USD/EUR and JPN/EUR exchange rates underlying currency translation are as follows:
| End-of-year exchange rate | Annual average exchange rate |
|||
|---|---|---|---|---|
| Currency | Dec. 31, 2012 | Dec. 31, 2011 | 2012 | 2011 |
| USD/€ | 1.3194 | 1.2939 | 1.2848 | 1.3920 |
| JPY/€ | 113.61 | 100.20 | 102.49 | 110.96 |
Transactions in currencies other than the functional currency are translated at the exchange rate prevailing on the date of the transaction. Currency translation gains and losses arising from fluctuations in exchange rates for foreign currency transactions are reported in the net financial result.
Sales are recognized when it is likely that the economic benefits from the transactions will flow to the MeVis Group and the amount is reasonably assured.
As a matter of principle, the MeVis Group distinguishes between the recognition of revenues from the sale of licenses, the provision of services and the sale of hardware.
Revenues from the sale of goods and products are recognized when all of the following conditions are satisfied:
Revenues from the provision of services are recognized when:
As a matter of principle, the above conditions for the sale of goods and products are applied to the sale of software and licenses, i.e. the revenue is recognized once the software is sold. In some cases, contracts for the sale of software include services which are not provided until after the sale of the software. Such "multi-component contracts" are split into revenue components and the resultant revenue recognized in accordance with the percentage of completion. Revenue components already paid but not yet recognized are deferred.
This has the following specific ramifications for the MeVis Group:
License fees and royalties resulting from the utilization of software are recognized in accordance with the economic purpose of the agreement. In the absence of any agreement to the contrary, revenues are recognized on a straight-line basis over the duration of the license agreement.
The granting of unrestricted rights of utilization for a fixed amount (single licenses) constitutes a sale for economic purposes and is recognized as revenue in full.
Revenues from the sale of hardware are recognized upon transfer of risk.
Revenues from the provision of consulting services are recognized in the period in which the service in question is provided.
Revenues from maintenance contracts are recognized in the period in which the service in question is provided. If the selling price of software includes partial amounts for after-sales service (e.g. maintenance), these amounts are deferred and recognized on a pro rata temporis basis over the periods in which the services are provided.
As a matter of principle, the above conditions on the sale of services apply, i.e. the revenues are recognized once the service is provided.
Expenses are recognized in profit and loss in the period in which the corresponding depreciation is caused.
The costs of research activities – that is, for activities undertaken to make new scientific or technical findings – are recognized in full by MeVis as an expense.
In contrast, the costs of development activities – that is, when the results of research are incorporated into a plan or a draft for the production of new products and processes – are capitalized, on the condition that the development expenses can be reliably measured, that the product or process is technically and economically feasible and that future economic benefit is likely. In addition, MeVis must have the intention and sufficient resources to conclude the development and to utilize or sell the asset.
Therefore, the development expenses incurred for the MeVis Group's software products after the software specifications have been defined and agreed upon with the customer are capitalized or when the marketability of the future products has been adequately demonstrated by market analyses and agreement with the industry customers. In connection with this, individual and overhead costs attributable to the development activities are capitalized up until completion of the product and then written down over a period of two to four years.
Developments that are not yet ready for use are subject to an annual impairment test. Impairment tests are also conducted in case of indicators of possible impairment (triggering events).
Interest income is recognized when it arises.
Borrowing costs are recognized as expense unless the borrowing costs can be directly allocated to the construction, acquisition or manufacture of a qualifying asset. An asset is regarded as qualifying if it takes more than six months to get ready for its intended use or sale. The borrowing costs of the MeVis Group largely arise on acquisitions of assets which were completed in 2008 and for which the payment of the purchase price in installments was agreed (imputed interest on liabilities).
Goodwill acquired through business combinations is not subject to depreciation and amortization; instead, an impairment test of goodwill is carried out once a year. An impairment test is also carried out if events or circumstances (triggering events) occur, which could indicate possible impairment. Goodwill is carried at cost less any accumulated amortization for impairment. Annual impairment testing is conducted on December 31.
Impairment testing of goodwill is carried out at the level of cash generating units (CGU for short) or the groups of cash generating units constituting the lowest level at which goodwill is monitored by Company management. To test for impairment, the acquired goodwill is allocated to the CGU or group of CGUs which are expected to benefit from the synergy arising from the business combination. For the material goodwill of the MeVis Group, the applicable CGU is identical to the legal entity MBS KG. If the carrying amount of the CGU or group of CGUs to which the goodwill was allocated exceeds the recoverable value, the excess is written off. The recoverable value is the higher of the fair value less cost to sell and the value in use of the CGU. These values are essentially based on discounted cash flow valuations.
No reversals of amortization of goodwill are conducted in future periods if the recoverable amount exceeds the carrying amount of the CGU or the group of CGUs to which goodwill is allocated.
Intangible assets consist of software and other intangible assets, patents, licenses and similar rights produced by the Company. The Company depreciates intangible assets with a limited useful life on a straight-line basis over the expected useful life to the estimated residual value. The expected useful life of software, patents, licenses and similar rights is generally three to five years.
Intangible assets acquired through business combinations relate to customer relationships and technology in particular. Their expected useful lives are between ten years for customer relationships and up to seven years for technology.
Intangible assets with an indefinite useful life and intangible assets not ready for use are not subject to scheduled depreciation; rather, an impairment test is carried out once a year.
Property, plant and equipment are shown at acquisition/production cost less scheduled, utilizationrelated depreciation and amortization as well as extraordinary reductions in value.
The cost of acquisition consists of the purchase price plus ancillary and subsequent acquisition costs less discounts received on the purchase price.
Scheduled straight-line depreciation is calculated on the basis of the following estimated useful lives of the assets:
| Useful life in years | |
|---|---|
| IT equipment | 3 |
| Business equipment | 3 - 10 |
| Leasehold improvements | 5 - 10 |
Allowance is made for any impairment losses over and above the depreciation resulting from use of the asset in question. In accordance with IAS 36, such impairment losses are calculated by reference to comparisons with discounted future cash flows. If the reasons for extraordinary depreciation and amortization cease to apply, the assets in question are written up to a maximum of their amortized cost.
A financial instrument is a contract that leads to the development of a financial asset of one entity and a financial liability or equity instrument of another entity.
Financial assets consist of receivables (excluding income tax receivables) and other financial assets, cash and cash equivalents and derivatives with a positive fair value.
They are recognized and measured in accordance with IAS 39. Accordingly, financial assets are recognized in the consolidated balance sheet if they give the MeVis Group the contractual right to receive cash or other financial assets from another entity. Financial assets are derecognized when the contractual obligations are settled, suspended or expire.
All customary purchases and sales of financial assets are recognized on the settlement date. Financial assets are initially recognized at their fair value plus transaction costs. Transaction costs arising in connection with the acquisition of financial assets at fair value through profit or loss are immediately taken to the income statement. Receivables which bear little or no interest are initially recognized at the present value of the expected future cash flow. Subsequent measurement is determined in accordance with the following categories of financial asset:
Financial assets at fair value through profit or loss comprise financial assets held for trading or designated financial assets. Derivative financial instruments are assigned to this measurement category. Changes in the fair value of financial assets in this category are recognized in the income statement upon such change arising.
Loans and receivables (LaR) are non-derivative financial assets with fixed or determinable payments, which are not traded in an active market.
Loans and receivables are recognized at amortized cost. This category includes trade receivables, financial receivables included in other financial assets and loans as well as cash and cash equivalents.
Available-for-sale (AfS) financial assets are recognized at fair value in equity. Valuation changes are recorded in a separate shareholders' equity item without affecting profit or loss until the assets are disposed of (AfS reserve). Portfolio securities bearing interest at fixed rates are allocated to this category.
Interest income from items in this category is calculated using the effective interest method.
Inventories solely comprise assets held for sale in the ordinary course of business, which are recognized at cost. If the net realizable value of the inventories drops below their initial cost, they are depreciated to this value. In the event of an increase in the net realizable value of inventories for which impairment expense has previously been recognized, the resultant reversal amount is deducted from the cost of materials.
The Company applies IAS 12, Income Taxes. According to the liability method stipulated under IAS 12, deferred tax assets and liabilities are recognized for the future tax consequences of differences between amounts included in the financial statements (for income and expenditure and assets and liabilities) and those included in the tax assessment. The MeVis Group recognizes in the income statement the effects of changes in tax rates on deferred taxes in the period in which the legislative process on which the change in the tax rate is based is largely concluded. In the event of changes in items recognized in equity, these are also recognized in equity in the period in which the change occurred. MeVis recognizes deferred tax assets to the extent that taxable profits are likely to arise in future. Deductible temporary differences and unused tax losses are allowable against these.
Income taxes include all taxes imposed on the Group's taxable profit. The item "income taxes" in the income statement includes current and deferred income taxes. Current income taxes primarily comprise domestic trade tax and corporation income tax.
An equity instrument is any contract that evidences a residual interest in the assets of an entity after deducting all of its liabilities. Movements in the MeVis Group's equity capital are reported in the statement of changes in consolidated equity.
In the case of defined benefit plans, the cost of provision is determined using the projected unit credit method, and an actuarial valuation is conducted as of each balance sheet date. Actuarial gains and losses are recognized in profit or loss immediately. Past service cost is recognized immediately in profit and loss to the extent that the benefits are already vested and otherwise amortized on a straight-line basis over the average period until the benefits become vested.
For defined benefit plans, the amount recognized in the balance sheet is the present value of the defined benefit obligation, and reduced by the fair value of existing plan assets. If the calculation of the balance sheet amount as set out above results in an asset, the amount recognized is limited to past service cost, plus the present value of available refunds and reductions in future contributions to the plan.
Provisions are set aside to allow for obligations resulting from past events which will probably lead to a future outflow of resources embodying economic benefits required to settle the obligations, the amount of which can be reliably estimated. Provisions are measured in accordance with IAS 37 on the basis of the best possible estimate of the cost of settling the present obligation as of the balance sheet date. If the outflow of economic resources required to settle an obligation is not expected to arise until after more than one year, the provisions equal the present value of the expected cash outflow.
Equity-settled share-based payments awarded to the Executive Board, management and the employees are recognized at the fair value of the equity instrument on the grant date. The fair value of the liability is recognized under personnel expenses. This is also allocated over the vesting period.
The fair value of the payments in 2007 and 2009 is calculated using a Monte Carlo simulation. The main determinants of the value of staff options are the value of the stocks as well as the price at which the option may be exercised, i.e. the strike price. The difference between the value of the underlying financial instrument and the strike price is the "intrinsic value" of the option.
In addition to modeling movements in the underlying financial instrument (or the basis for measuring the variable payment for the member of the Executive Board), allowance is also made in connection with the measurement of the fair value of the assets for possible exits of option holders (or eligible persons) from the Company and – in the case of the employee option program – the premature exercise of the options. To cover these eventualities, the Company has derived further relevant input variables for the simulation models on the basis of statistical distribution models which model these decisions.
The Company uses so-called "exponential distribution" to calculate the probability of an option holder leaving the Company prematurely or the holder of an employee option exercising the option prior to the expiry of its term.
The average service periods, i.e. the service periods of members of the Executive Board and of employees, are analyzed as a basis for determining these probabilities. For this purpose, the Company has utilized freely available market studies. An average service period of 5.7 years for members of the Executive Board was assumed on the basis of this analysis. With respect to the Company's employees, an average service period of 7.5 years is assumed.
Financial liabilities comprise originated liabilities and the negative fair values of derivative financial instruments. Originated liabilities are recognized in the consolidated balance sheet if the MeVis Group has a contractual obligation to transfer cash or any other financial assets to another entity. An originated liability is initially recognized at the fair value of the consideration received or the value of the cash received less any transaction costs. It is subsequently measured at amortized cost using the effective interest method.
Derivative financial instruments are recognized at their fair value through profit or loss. The negative fair values of derivative financial instruments are recognized under other financial liabilities.
Financial liabilities are derecognized when the contractual obligations are settled, suspended or expire.
The MeVis Group receives development grants from public bodies. These are recognized in the income statement as soon as the expenses for which the grants have been received are incurred by the MeVis Group. The installments received are reported under other operating income. If eligible services exceed received grants, these are capitalized under other financial assets.
A lease is classified as an operating lease if, in principle, all risks and opportunities associated with ownership are retained by the lessor. Payments in connection with operating leases are recognized in the income statement as expense on a straight-line basis over the duration of the lease.
The preparation of the consolidated financial statements in accordance with IFRS necessitates the use of estimates and judgments of individual matters by management. The estimates are based on past experience and further relevant factors on the premise of the business as a going concern.
The main items of the balance sheet subject to management estimates are goodwill of € 10,625 k (2011: € 12,635 k), intangible assets with a definite useful life (€ 6,220 k; 2011: € 6,286 k), and property, plant and equipment (€ 316 k; 2011: € 685 k) with estimated useful lives. In addition to the development expenses included in the intangible assets with a definite useful life with € 3,963 k (prev. year: € 3,026 k), the proceeds that can be generated through the use of these developments have to be estimated. With regard to trade receivables (€ 3,903 k; 2011: € 4,420 k), management does not expect any defaults given the limited number of customers and customers' credit ratings. Deferred tax assets include deferred taxes for tax loss carry forwards (€ 1,340 k; 2011: € 782 k). The use of the tax loss carry forwards depends on generating future taxable income. The provisions (€ 753 k; 2011: € 1,098 k) mainly relate to liabilities from the grant obligation to Fraunhofer MEVIS and warranty costs, the actual amount of which is uncertain. Material estimates with respect to the underlying measurement model as well as various parameters such as staff length of service, movements in the stock price or probability of exercise are applied to the stock options reported under shareholders' equity (€ 257 k; 2011: € 257 k).
At least once a year, the Group conducts impairment testing of existing goodwill (€ 10,625 k; 2011: € 12,635 k). The respective carrying amount of the goodwill is compared to the recoverable value of the corresponding CGU. Calculation of the recoverable value of a CGU involves estimates of the corresponding cash flow and appropriate discount interest on the part of the management.
All capitalized development costs were also tested for any impairment as of December 31, 2012. The impairment tests did not show any need for impairment.
Actual amounts could differ from amounts based on estimates and assumptions.
MMS AG's consolidated financial statements as of December 31, 2012 including the previous year's figures have been prepared in accordance with IFRS as endorsed by the European Union as of the balance sheet date in question.
The applied recognition and measurement principles generally correspond to the methods used in the previous year. The Group has also applied the following new/revised standards relevant to the business activities of the Group, for which application first became mandatory in fiscal year 2012: However, they had no or at least no material impact on the consolidated financial statements at the time of first application:
Amendments to IFRS 1: Severe Hyperinflation and Removal of Fixed Dates for First-time Adopters
The following standards and interpretations were also published prior to the preparation of the consolidated financial statements. However, application of these standards is not mandatory as of December 31, 2012 and MMS AG did not elect early application. Unless stated otherwise, the impact on the consolidated financial statements of MMS AG is currently being examined.
The amendment changes the presentation of other comprehensive income. In future, the items of other comprehensive income later reclassified to the income statement ("recycling") must be shown separately from the items of other comprehensive income that are never reclassified. If the items are reported gross, i.e. without netting effects of deferred taxes, deferred taxes are no longer reported as a total figure but must instead be assigned to the two groups of items.
The amendment is applicable to annual periods starting on or after July 1, 2012.
In addition to more extensive disclosure requirements for employee benefits, the revised standard means the following changes in particular:
There is currently an option as to how unexpected fluctuations in pension obligations, known as actuarial gains and losses, can be presented in the financial statements. These can be recognized (a) in profit or loss, (b) in other comprehensive income, or (c) after a delay using the corridor method. The revision of IAS 19 will abolish this option in favor of a more transparent and comparable presentation, which means that only direct recognition in other comprehensive income will be permitted in future.
Also, the expected return on plan assets is currently calculated based on subjective management expectations of portfolio development. Under IAS 19 (revised 2011), only standardized interest on plan assets in the amount of the current discount rate for pension obligations is permitted.
The amendment is applicable to annual periods starting on or after January 1, 2013.
As part of the passing of IFRS 10 Consolidated Financial Statements, the regulations on the principle of control and the requirements to prepare consolidated financial statements will be removed from IAS 27 and then covered in IFRS 10 (see comments on IFRS 10). As a result, IAS 27 will only contain the regulations for accounting for subsidiaries, joint ventures and associated companies in IFRS separate financial statements in future.
This did not have any effect on the consolidated financial statements of MMS AG.
The amendment is applicable to annual periods starting on or after January 1, 2014.
Amendments were also made to IAS 28 as a result of the passing of IFRS 11 Joint Arrangements. As in the past, IAS 28 regulates the application of the equity method. However, its range of application has been significantly expanded by IFRS 11 as investments in not just associates but also joint ventures (see IFRS 11) have to be measured at equity in future. Proportionate consolidation will also no longer apply to joint ventures.
In future, even potential voting rights and other derivative financial instruments must be considered when assessing if a company has material influence and when determining investors' shares in the company's assets.
Another amendment pertains to accounting pursuant to IFRS 5, if only part of a share in an associated company or joint venture is to be sold. IFRS 5 must be partially applied if only a share or part of a share in an associated company (or joint venture) meets the criteria of "held for sale".
The amendment is applicable to annual periods starting on or after January 1, 2014.
This addition to IAS 32 clarifies the requirements for offsetting financial instruments. The addition explains the significance of the current legal right to offsetting and clarifies which methods can be considered gross or net settlement within the meaning of the standard. The regulations on disclosures in the notes in IFRS 7 were also expanded on together with these clarifications.
The amendment to IAS 32 is applicable for the first time to annual periods starting on or after January 1, 2014.
The amendment to IFRS 7 is applicable for the first time to annual periods starting on or after January 1, 2013.
This standard provides a new and comprehensive definition of control. If an entity controls another entity, the parent company must include the subsidiary in consolidation. Under the new concept, control exists when the potential parent company has power over the potential subsidiary on the basis of voting or other rights, it is exposed, or has rights, to variable returns from its involvement with the investee and has the ability to affect those returns through its power over the investee.
This new standard could affect the scope of the consolidated group, including for special purpose entities.
The new standard is applicable for the first time to annual periods starting on or after January 1, 2014. If it is found that an investment qualifies as a subsidiary differently according to IAS 27/SIC 12 and IFRS 10, IFRS 10 must be applied retrospectively. Early adoption is only permitted at the same time as IFRS 11, IFRS 12 and the 2011 amendments to IAS 27 and IAS 28.
IFRS 11 provides new regulations for accounting for joint arrangements. Under the new concept, it must be decided whether the arrangement is a joint operation or a joint venture. In a joint operation, the parties with joint control have rights to the assets and obligations for the liabilities. The individual rights and obligations are accounted for proportionately in the consolidated financial statements. A joint venture is a joint arrangement whereby the parties that have joint control of the arrangement have rights to the net assets of the arrangement. This right is accounted for using the equity method in the consolidated financial statements; the option of proportionate inclusion in the consolidated financial statements therefore no longer applies.
The amendment is applicable to annual periods starting on or after January 1, 2014. There are specific regulations for transition, for example, from proportionate consolidation to the equity method. Early adoption is only permitted at the same time as IFRS 10, IFRS 12 and the 2011 amendments to IAS 27 and IAS 28.
MMS AG includes the joint ventures MeVis BreastCare GmbH & Co. KG and MeVis BreastCare Verwaltungsgesellschaft mbH in its consolidated financial statements by way of proportionate consolidation. Please refer to Note 5 for further details. The application of IFRS 11 as from 2014 will lead to affiliates having to be included in the consolidated financial statements using the equity method. This will have corresponding effects on individual items in the consolidated balance sheet and consolidated income statement.
This standard regulates the disclosure requirements for interests in other entities. The necessary information is significantly more extensive as compared to the disclosures previously required under IAS 27, IAS 28 and IAS 31.
The amendment is applicable to annual periods starting on or after January 1, 2014.
This standard provides uniform regulations for fair value measurement in IFRS financial statements. In future, fair value measurement as required in all other standards must be applied in line with the uniform regulations of IFRS 13; separate regulations also apply for IAS 17 and IFRS 2 only.
Fair value under IFRS 13 is defined as the exit price, i.e. the price that would be received to sell an asset or paid to transfer a liability. As currently applied for the fair value measurement of financial assets, a three-level hierarchy graded according to the dependence on observed market prices is being introduced. New fair value measurement can result in different values as compared to current provisions.
The amendment is applicable to annual periods starting on or after January 1, 2013.
This interpretation aims to standardize the recognition of stripping costs incurred by surface mines. If revenues are expected to be generated from the future use of stripping waste, the allocable stripping costs must be recognized in inventories pursuant to IAS 2. An intangible asset is also created, which must be capitalized together with the surface mine asset if access to further resources is improved and the requirements defined by the interpretation have been met. This asset is to be amortized over its expected useful life.
IFRIC 20 has no relevance for MMS AG.
IFRIC 20 is applicable to annual periods starting on or after January 1, 2013.
Five standards were amended as part of the annual improvement project. The adjustment of the wording in individual IFRS aims to clarify the existing rules. Some amendments also have an impact on recognition, measurement and the notes. These affect IAS 1, IAS 16, IAS 32, IAS 34 and IFRS 1.
The amendments are applicable for the first time to annual periods starting on or after January 1, 2013.
The amendment relates to the recognition of public loans at below-market interest rates by first-time adopters of IFRS. Recognition according to the old accounting principles may be continued for public loans in existence at the time of transition. The recognition rules pursuant to IAS 20.10A in conjunction with IAS 39 therefore only apply to public loans received after the transition date.
The amendments are applicable for the first time to annual periods starting on or after January 1, 2013.
Accounting for and measurement of financial instruments under IFRS 9 will replace IAS 39.
In future, financial assets will only be classified into and measured as two groups: those measured at amortized cost and those measured at fair value. The group of financial assets at amortized cost will consist of such financial assets that only provide for payments of principal and interest on the principal outstanding at set dates and that are also held as part of a business model that intends to hold assets. All other financial assets form the group at fair value. Under certain conditions, financial assets in the first category – as was previously the case – can be designated to the at fair value category (fair value option).
Changes in the value of financial assets at fair value must be recognized in profit or loss. However, the option to recognize changes in value in other comprehensive income can be exercised for certain equity instruments; however, dividend claims from these assets must be recognized in profit or loss.
The regulations for financial liabilities will be taken over from IAS 39. The most significant difference concerns the recognition of changes in value of financial liabilities measured at fair value. These must be broken down in future into the liability's credit risk, which is recognized in other comprehensive income, and the remainder, which is recognized in profit or loss.
IFRS 9 is effective for the first time for annual periods starting on or after January 1, 2015 subject to its outstanding endorsement in EU law.
The amendment provides the option not to adjust the previous year's figures when applying IFRS 9 for the first time. Originally, this easement was only allowed in the case of early application of IFRS 9 prior to January 1, 2012.
It results in additional disclosures in the notes pursuant to IFRS 7 at the time of transition.
Like IFRS 9, these amendments are effective for the first time for annual periods starting on or after January 1, 2015 subject to their outstanding endorsement in EU law.
The amendments include the definition of the term investment entities and exclude such companies from the area of application of IFRS 10 Consolidated Financial Statements.
According to the amendments, investment entities do not include entities under their control in their IFRS consolidated financial statements. The exception from the general principles is not to be understood as an option. Instead of full consolidation, they measure investment entities at fair value and recognize periodic value fluctuations in profit or loss.
The amendments do not have any effect on consolidated financial statements that include investment entities as long as the group parent is not an investment entity itself.
The amendments are effective for the first time for annual periods starting on or after January 1, 2014 subject to their outstanding endorsement in EU law.
The amendments include a clarification and additional easements for the transition to IFRS 10, IFRS 11, and IFRS 12. Adjusted comparable figures are only requested for the latest comparable period. Furthermore, the duty to disclose comparable figures for periods prior to the first-time application of IFRS 12 does not apply in connection with the disclosures in the notes regarding unconsolidated structured entities.
The amendments to IFRS 10, IFRS 11, and IFRS 12 are effective for the first time for annual periods starting on or after January 1, 2014, subject to its outstanding endorsement in EU law.
Revenues break down by type as follows:
| Figures in € k | 2012 | 2011 |
|---|---|---|
| Software and licenses | 6,979 | 7,560 |
| Maintenance (software service contracts) | 5,972 | 5,546 |
| Services (consulting and training) | 364 | 528 |
| Hardware | 32 | 44 |
| 13,347 | 13,678 |
The breakdown by segments is disclosed in the segment report (see Note 34).
Pursuant to IAS 38, development expenses incurred for development work by Group staff were capitalized in the amount of € 2,415 k (2011: € 2,397 k). As in the previous year, no third-party development services were capitalized. Further details are provided in Note 20. Research and development expenses in fiscal year 2012 totaled € 5,063 k (2011: € 5,722 k).
| Figures in € k | 2012 | 2011 |
|---|---|---|
| Grants | 113 | 383 |
| Income from recharges | 79 | 97 |
| Income from the derecognition of liabilities | 53 | 206 |
| Off-period income | 567 | 231 |
| Others | 247 | 230 |
| 1,059 | 1,147 |
| Figures in € k | 2012 | 2011 |
|---|---|---|
| Cost of materials | 151 | 199 |
| Cost of services purchased | 384 | 513 |
| 535 | 712 |
| Figures in € k | 2012 | 2011 |
|---|---|---|
| Wages and salaries | 6,614 | 7,544 |
| Social security charges and expenditure on old age pensions and support | 1,452 | 1,629 |
| 8,066 | 9,173 |
Social security and old-age pension and related expenses include the employer contribution to the government pension plan for employees of € 548 k (2011: € 619 k). The annual average headcount was 143 (2011: 185). This is equivalent to an average of 118 full-time positions (2011: 146). Of the 143 employees, 22 (2011: 26) apply to the company MeVis BreastCare GmbH & Co. KG consolidated on a proportionate basis. The annual averages include 27 (2011: 48) testers and temporary workers.
| Figures in € k | 2012 | 2011 |
|---|---|---|
| Rental/leasing expense | 586 | 549 |
| Legal and consulting costs | 266 | 441 |
| Travel expense | 148 | 160 |
| Cost of preparing and auditing financial statements | 130 | 177 |
| Maintenance/repairs | 126 | 122 |
| Energy costs | 76 | 126 |
| Advertising costs | 72 | 61 |
| Supervisory Board remuneration | 80 | 80 |
| Accounting costs | 60 | 102 |
| Insurances | 55 | 29 |
| Training costs | 52 | 14 |
| External work | 50 | 19 |
| Cleaning expense | 43 | 48 |
| Internet expense | 36 | 47 |
| Membership subscriptions | 33 | 31 |
| Vehicle costs | 28 | 30 |
| Catering costs | 24 | 35 |
| Telephone expense | 22 | 30 |
| Cost of annual general meeting | 32 | 49 |
| Stationary | 15 | 16 |
| Others | 333 | 608 |
| 2,267 | 2,921 |
| Figures in € k | 2012 | 2011 |
|---|---|---|
| Amortization of purchased industrial property rights | ||
| and similar rights and customer base | 1,040 | 1,054 |
| Amortization of capitalized development costs | 1,478 | 2,040 |
| Depreciation of property, plant and equipment | 460 | 446 |
| Impairment of capitalized development expenses as well as | ||
| purchased industrial property rights and similar rights | 0 | 2,518 |
| Total depreciation, amortization and impairment losses | 2,978 | 6,058 |
All development costs were tested for impairment as of December 31, 2012. The impairment tests did not show any need for impairment.
The MeVis Group's financial result for 2012 was € -616 k (2011: € -1,273 k). This comprises earnings from associated companies of € 57 k (2011: € -1,002 k), interest income from the investment of cash of € 64 k (2011: € 112 k), interest expense of € 346 k (2011: € 346 k), and the other financial result of € -391 k (2011: € -37 k). The other financial result consists of the revaluation of derivative financial instruments of € 104 k (2011: € -76 k), the balance of exchange rate gains and losses of € -418 k (2011: € 200 k), and expenses for the safekeeping of securities in the amount of € 77 k (2011: € 78 k).
| Figures in € k | 2012 | 2011 |
|---|---|---|
| Current income taxes reporting period | -576 | -219 |
| Current income taxes previous period | -152 | -2 |
| Deferred taxes | 533 | -956 |
| -195 | -1,177 |
Deferred tax assets and liabilities for temporary differences are calculated on the basis of an income tax rate of 31.2 % (2011: 31.2 %).
Deferred tax assets on loss carry forwards are calculated on the basis of the applicable tax rate. In Germany, this is 15.4 % for trade tax loss carry forwards and 15.8 % for corporation tax loss carry forwards.
| Figures in € k | 2012 | 2011 |
|---|---|---|
| Earnings before taxes(EBT) | 2.359 | -2,915 |
| Theoretical tax received 31.2 % | 736 | -909 |
| Non-recognition of deferred taxes for tax losses carried forward | 0 | 1,696 |
| Recognition of tax losses carried forward due to restructuring | -417 | 0 |
| Exchange rate differences | 5 | 47 |
| Tax effects off-period | 152 | 2 |
| Deferred tax effects off-period | -264 | 0 |
| Non-deductible expenses | 3 | 390 |
| Extraordinary operating income/-expense | -27 | -27 |
| Other | 7 | -22 |
| Effective tax expense | 195 | 1,177 |
| Effective tax rate | 8.3 % | -40.4 % |
Deferred income taxes break down as follows as of the balance sheet date:
| Figures in € k | 2012 | 2011 |
|---|---|---|
| Deferred tax assets | ||
| Tax loss carry forwards | 1,340 | 782 |
| Provisions | 180 | 278 |
| Property, plant and equipment | 81 | 0 |
| Leasing liabilities | 16 | 34 |
| Derivatives | 0 | 25 |
| Inventories | 23 | 97 |
| Others | 54 | 33 |
| Deferred tax assets gross | 1,694 | 1,249 |
| Offsetting | -1,694 | -1,249 |
| Deferred tax assets | 0 | 0 |
| Deferred tax liabilities | ||
| Intangible assets | 3,626 | 3,694 |
| Property, plant and equipment (leasing) | 18 | 43 |
| Derivatives | 10 | 0 |
| Securities (directly recognized in equity) | 1 | 1 |
| Deferred tax liabilities gross | 3,655 | 3,738 |
| Offsetting | -1,694 | -1,249 |
| Deferred tax liabilities | 1,961 | 2,489 |
Deferred taxes on loss carry forwards break down as follows:
| Figures in € k | 2012 | 2011 |
|---|---|---|
| Corporation tax loss carry forwards of the companies | 1,619 | 3,820 |
| Trade tax loss carry forwards of the companies | 2,395 | 2,448 |
| Deferred tax assets gross | 4,014 | 6,268 |
| Non-recognized deferred tax assets on loss carry forwards | -2,674 | -5,486 |
| Deferred tax assets on tax loss carry forwards net | 1,340 | 782 |
Taking into account the history of losses generated by MMS AG and MeVis BreastCare GmbH & Co. KG, deferred tax assets are only to be recognized insofar as the losses can be utilized subject to minimum taxation on the one hand and, on the other hand, they are offset by deferred tax liabilities from temporary differences. Plans are to improve the performance of MMS AG by merging MeVis Breastcare Solutions GmbH & Co. KG with the company in 2013, with retrospective tax effect of December 31, 2012. This has been taken into consideration when calculating the reportable deferred tax assets on the trade tax loss carry forwards of MMS AG.
Earnings per share equal the profit on continuing activities or profit (after tax) divided by the weighted average number of shares outstanding during the financial year. Earnings per share (fully diluted) are calculated on the assumption that all securities, stock options and stock awards with a potentially dillutionary effect are converted or exercised.
As the criteria for exercising the options had not been satisfied as of the balance sheet date, it can be assumed that no options had been exercised by the employees. Accordingly, they are not included in the calculation of earnings per share, which means that diluted earnings per share are identical to basic earnings per share.
The weighted average number of shares outstanding is calculated on the basis of shares redeemed and reissued subject to chronological weighting.
| 2012 | 2011 | |
|---|---|---|
| Consolidated net loss in € k | 2,164 | -4,092 |
| Weighted average of shares outstanding during the reporting period | 1,722,447 | 1,720,359 |
| Basic earnings per share in € | 1.26 | -2.38 |
| Diluted earnings per share in € | 1.26 | -2.38 |
Movements in production and acquisition costs and cumulative amortization of intangible assets (including goodwill) and depreciation on property, plant and equipment for fiscal years 2012 and 2011 are set out in the statement of changes in assets in Appendices 1 and 2 to the Notes.
The main additions to intangible assets in fiscal year 2012 relate to the capitalization of internally generated intangible assets.
| Figures in € k | Assets and licenses | |||
|---|---|---|---|---|
| Acquired | Internally | |||
| intangible | generated | |||
| assets with a | intangible assets | |||
| definite | with a definite | |||
| useful life | useful life | Goodwill | Total | |
| Balance on Dec. 31, 2012 | 2,257 | 3,963 | 10,625 | 16,845 |
| Balance on Dec. 31, 2011 | 3,260 | 3,026 | 12,635 | 18,921 |
In accordance with IAS 38, software development costs of € 2,415 k (2011: € 2,397 k) were capitalized in 2012 as internally generated intangible assets with a definite useful life. This resulted exclusively from own work capitalized. As in the previous year, no services that can be capitalized were purchased. Depreciation and amortization of € 1,478 k (2011: € 2,040 k) was attributable to capitalized development costs in the year under review.
Goodwill was assigned to specific cash generating units (CGUs) on the acquisition date for the purpose of future impairment tests. These correspond to the legal entities which respectively represent parts of the segments in our segment reporting. Annual impairment testing is conducted as of December 31. The cash generating units along with their respective goodwill as of the balance sheet date are shown at their carrying amounts in the following table.
| Figures in € k | 31.12.2012 | 31.12.2011 |
|---|---|---|
| Goodwill | Goodwill | |
| Digital Mammography | ||
| MeVis BreastCare Solutions GmbH & Co. KG | 10,479 | 12,489 |
| Other Diagnostics | ||
| MeVis Medical Solutions AG | 146 | 146 |
Goodwill from the acquisition of the shares in MeVis BreastCare Solutions GmbH & Co. KG decreased due to the reduction in variable purchase price components negotiated in the reporting year, which had been recognized directly in equity with the original goodwill from the acquisition on account of the transitional regulations of IFRS 3 (2008).
Goodwill was tested for any indication of impairment as of December 31, 2012. Under IAS 36, an impairment loss must be recognized if the recoverable amount of the cash generating unit is lower than its carrying amount. Fair value less cost to sell of the cash generating unit, calculated using the DCF method, was used as the recoverable amount. This was based on the realizable cash flows forecast by the Company over a detailed planning period of 5 years. The chosen planning period reflects expected short and medium-term market trends. In addition, a going-concern value was determined for the cash generating unit. The going-concern value equals the present value of the free cash flows after the end of the detailed planning period.
For the purposes of impairment tests, a growth rate of one percent in the cash flows is assumed for the period after the detailed planning phase. Since cash flows are generated almost entirely in the US dollar area, the calculation was done in US dollars.
Each calculation was based on the fair value less cost to sell. The discount rate used in the detailed planning phase was 10.95 % after taxes (2011: 10.75 % after taxes).
Impairment tests according to IAS 36 for CGU MeVis BreastCare Solutions GmbH & Co. KG and MeVis Medical Solutions AG indicated no impairment losses for fiscal year 2012. Not even applying a 1.00 percentage point increase of the discount rate and reducing the growth rate to zero would have resulted in impairment.
Changes in property, plant and equipment in fiscal year 2012 were mainly influenced by investment in IT equipment. Spending on property, plant and equipment totaled € 148 k (2011: € 217 k). Property, plant and equipment as of December 31, 2012 included assets with a carrying amount of € 57 k (2011: € 139 k) acquired through finance leases.
Inventories mainly included dongles for the activation of software of € 79 k (2011: € 51 k), and licenses in the amount of € 102 k (2011: € 185 k). Inventories are recognized in the income statement when the corresponding revenues are realized.
An adjustment of € 3 k (2011: € 33 k) was made to trade receivables overdue as of the reporting date, which corresponds to the nominal amount of the receivable. Compared with the previous year, € 30 k was released (2011: € 1 k added). No material change in the credit rating of the individual debtors was identified and it is therefore assumed that the unadjusted amounts owing will be paid in due course. The average age of the overdue receivables of € 347 k (2011: € 3,179 k) is 46 days (2011: 96 days). The Group does not hold any collateral for these outstanding items.
All trade receivables totaling € 3,903 k (2011: € 4,420 k) are due for settlement within one year.
| Thereof: not impaired as of the balance sheet date and overdue | ||||||||
|---|---|---|---|---|---|---|---|---|
| Figures in € k | during the following time bands | |||||||
| less | between | between | between | between | ||||
| Carrying | of which | not | than | 31 and | 61 and | 91 and | 181 and | |
| amount | impaired: | overdue | 30 days | 60 days | 90 days | 180 days | 360 days | |
| Trade receivables | ||||||||
| as of Dec. 31, 2012 | 3,903 | 0 | 3,556 | 221 | 0 | 74 | 52 | 0 |
| as of Dec. 31, 2011 | 4,420 | 0 | 1,241 | 723 | 147 | 416 | 1,893 | 0 |
In fiscal year 2012, trade receivables were derecognized in the amount of € 0 k (2011: € 64 k). As in the previous year, the Group received payments towards previously derecognized receivables.
| Figures in € k | 2012 | 2011 |
|---|---|---|
| Securities | 516 | 1,430 |
| Eligible expenses | 62 | 207 |
| Accrued interest | 44 | 64 |
| Loans and receivables | 31 | 22 |
| Derivatives | 29 | 8 |
| Other | 4 | 9 |
| 686 | 1,740 |
The securities held are a widely diversified portfolio of fixed-income corporate and government bonds with nominal interest rates of between 3.75 % and 6.75 % p.a. and staggered maturities up to 2014. Since investment in securities is for the purpose of cash management, the securities are listed on an exchange and it is not intended to hold the securities to maturity, these were categorized as "available-for-sale" and classified in general as current assets.
Loans and receivables are due from the MBC minority shareholder at € 43 k (2011: € 22 k).
As of the balance sheet date, the Group had two (2011: four) options transactions denominated in USD in 2012.
The other financial assets of € 686 k (2011: € 1,740 k) are due for settlement within one year within the following maturity bands:
| Figures in € k | of which: with a term to maturity of | |||||||
|---|---|---|---|---|---|---|---|---|
| less between between between between |
||||||||
| Carrying | of which | than | 31 and | 61 and | 91 and | 181 and | ||
| amount | impaired: | 30 days | 60 days | 90 days | 180 days | 360 days | ||
| Other financial assets | ||||||||
| as of Dec. 31, 2012 | 686 | 0 | 66 | 332 | 68 | 7 | 213 | |
| as of Dec. 31, 2011 | 1,740 | 0 | 30 | 600 | 218 | 0 | 892 |
The fair value of current receivables and other financial assets equals their carrying amount.
Other assets primarily include tax receivables of € 75 k (2011: € 41 k).
With respect to other financial assets and other assets, there is no evidence as of the balance sheet date that the debtors will not meet their payment obligations when they mature.
The assets contained in this item are due for settlement in zero to three months and comprise demand deposits and overnight deposits of € 8,148 k (2011: € 6,075 k) subject to interest of between 0.10 % and 1.1 % p.a. In addition, there is cash on hand of € 1 k (2011: € 1 k).
The changes in subscribed capital, the share premium, the revaluation reserve, the treasury shares, the cumulative change in fair value of available-for-sale assets for the translation reserve and consolidated retained earnings are shown in the statement of changes in shareholder's equity.
The share capital of MMS AG totals € 1,820 k (2011: € 1,820 k) and is comprised of 1,820,000 (2011: 1,820,000) shares without par value. As in the previous year, there was authorized capital of € 910 k and contingent capital of € 130 k as of December 31, 2012.
There were no changes in subscribed capital during the year under review. The conditional capital, which had initially been issued until December 31, 2011, was extended until 2015 by resolution of the annual general meeting on June 15, 2011.
The share premium of € 28,079 k (2011: € 28,079 k) primarily comprises the premium on the equity issue of € 28,080 k arising from the MMS AG stock market flotation in 2007. Net flotation expenses of € 1,139 k were deducted from shareholders' equity. This includes tax relief of € 505 k. The sale of treasury shares in 2007 resulted in an increase of € 1,314 k. In addition, the Group share premium includes an amount of € 257 k (2011: € 257 k) attributable to stock options. The stock options have a term of five years as of the date on which they are granted and may only be exercised after a vesting period of two years. The exercise price payable by the option holder equals the average closing price of the share in XETRA trading for the last five trading days period to the end of the subscription period in which the options in question were granted. € 434 k was offset against the capital reserve due to the disposal of treasury stock worth less than the acquisition costs in 2011.
The share premium of MMS AG of € 28,080 k is not available for dividend distribution.
In connection with the acquisition of the 49 % interest in MBS KG from Siemens AG and the subsequent full consolidation of MBS KG in 2008, the assets and liabilities of MBS KG were completely remeasured. Where this increase was attributable to the 51 % interest in MBS KG already held by the Group, the difference was recognized within the revaluation reserve. The amount of € 1,688 k comprises intangible assets of € 2,411 k net of deferred taxes of € 723 k. Amounts equaling the depreciation and amortization recognized on these assets are reclassified as retained earnings on a proportionate basis.
| Figures in € k | 2012 | 2011 |
|---|---|---|
| Status as at Jan. 1 | 1,024 | 1,276 |
| - Transfer of the amount corresponding to write-downs and the associated | ||
| deferred taxes to retained earnings, without an impact on profit and loss | -271 | -252 |
| Status as at Dec. 31 | 753 | 1,024 |
In accordance with a new resolution passed by the shareholders at the annual general meeting on September 28, 2007 concerning the acquisition of the Company's own stock in accordance with Section 71(1) No. 8 of the German Stock Corporation Act (AktG), the Company was authorized to acquire up to 10 % of its current share capital (€ 1,300 k) on or before March 27, 2009. MMS AG already held 37,800 treasury shares on December 31, 2007. On March 4, 2008 the Executive Board decided to initially buy back up to 53,200 more of the Company's own shares on the stock market by August 30, 2008. As part of this stock buyback program, the Company acquired 53,200 of its own shares for a total amount of € 1,502 k as of June 17, 2008.
In the course of acquiring the software product Colotux for a total of € 220 k on October 23, 2008, half of the first purchase price installment of € 110 k was settled in mid-November 2008 by the transfer of treasury shares (a total of 1,832 treasury shares with a market value of € 55 k).
In accordance with a new resolution passed by the shareholders at the annual general meeting on July 9, 2008 concerning the acquisition of the Company's own shares in accordance with Section 71(1) No. 8 of the German Stock Corporation Act (AktG), the Company was authorized to acquire up to 10 % of its current share capital (€ 1,820 k) on or before January 8, 2010. On November 4, 2008, the Executive Board decided to buy up to 91,000 more of the Company's own shares on the stock market. As part of this stock buyback program, the Company acquired 33,682 of its own shares for a total amount of € 1,163 k as of March 31, 2009. When the stock buyback program was concluded on March 31, 2009, MMS AG held a total of 122,850 treasury shares (6.75 % of share capital). A total of 18,726 treasury shares were transferred to the seller as part of the second stage in the acquisition of Medis shares on May 31, 2010. The second purchase price installment for the acquisition of the Colotux software product was paid in advance on April 15, 2011. The seller was paid a total of 6,571 treasury shares, among other things. Therefore, as in the previous year, a total of 97,553 treasury shares were held as of December 31, 2012. This corresponds to 5.36 % of the current share capital.
In 2011, the translation reserve arose from the translation of the annual financial statements of MMS Inc. and MeVis Japan KK from the local currency (US dollar and Yen) to the reporting currency (Euro). Both companies were discontinued in 2012.
The changes in the fair value of fixed-income securities categorized as available-for-sale are recognized under cumulative changes in fair value.
Retained earnings include statutory reserves pursuant to Section 150 of the Stock Corporation Act of € 5 k. In accordance with Section 150(2) of the Stock Corporation Act no further statutory reserves are necessary. In addition, this item includes accumulated gains and losses from previous years and the earnings for the current fiscal year.
Provisions for pensions reported in the balance sheet break down as follows:
| Figures in € k | 2012 | 2011 |
|---|---|---|
| Defined benefit obligation | 433 | 254 |
| Reinsurance | -388 | -254 |
| Reported in balance sheet | 45 | 0 |
Provisions for pensions relate to defined benefit plans. The extent of the pension benefits varies in principle according to the conversion of remuneration and an annual interest rate of 4 %. The underlying discount rate is 3.60 % (2011: 4.90 %). Pension and related benefits as well as the expenditure necessary to cover these obligations are valued and accounted for according to the projected unit credit method stipulated in IAS 19 "Employee Benefits". Future annual increases in income and entitlements by the time a pension can first be drawn are not taken into account if the entitled party does not have a corresponding claim.
The change in the present value of entitlements determined pursuant to IAS 19 is shown in the following table:
| Figures in € k | 2012 | 2011 |
|---|---|---|
| Defined benefit obligation at the beginning of the fiscal year | 254 | 194 |
| Employee's share (net present value) | 77 | 49 |
| Employer's share (net present value) | 20 | 11 |
| Actuarial losses | 82 | 0 |
| Defined benefit obligation at the end of the fiscal year | 433 | 254 |
A reduction of 0.5 percentage points in the interest rate for calculation purposes, to 3.10 % (2011: 4.40 %), would increase the defined benefit obligation (DBO) disclosed above to € 476 k (2011: € 280 k) as of the December 31, 2012 valuation date.
An increase of 0.5 percentage points in the interest rate for calculation purposes, to 4.10 % (2011: 5.40 %), would decrease the defined benefit obligation (DBO) disclosed above to € 395 k (2011: € 232 k) as of the December 31, 2012 valuation date.
Total expenses on defined benefit plans reported within staff costs break down as follows:
| Figures in € k | 2012 | 2011 |
|---|---|---|
| Past service cost: present value of benefit entitlements earned in the | ||
| fiscal year | 85 | 49 |
| Interest expense: interest on the entitlements already vested | 12 | 11 |
| Net pension expenditure on benefit obligations | 97 | 60 |
To secure the employees' pension claims, the MeVis Group has taken out reinsurance, which is pledged to the individual employees. The employees are entitled to the higher of the pension claim or reinsurance coverage. As of December 31, 2011, the fair value of reinsurance amounted to € 301 k, and the excess of reinsurance over the defined benefit obligation amount was not capitalized due to the limit imposed by IAS 19 (asset ceiling).
The development of claims under reinsurance policies is shown in the following table:
| Figures in € k | 2012 | 2011 |
|---|---|---|
| Status at the beginning of the reporting year | 301 | 218 |
| Payments employees | 60 | 57 |
| Payments employer | 16 | 14 |
| Added value | 11 | 12 |
| Status at the end of the reporting year | 388 | 301 |
| Asset ceiling | 0 | -47 |
| 388 | 254 |
The profits from the appreciation in value of the reinsurance and the cost of the adaptation of the "asset ceiling" were charged to staff costs.
| Movements in other non-current provisions were as follows in fiscal year 2012: | |
|---|---|
| Figures in € k | Status as at Jan. 1, 2012 |
Utilization | Accruals | Addition | Transfers | Status as at Dec. 31, 2012 |
|---|---|---|---|---|---|---|
| Anticipated losses | 874 | 485 | 70 | 0 | -270 | 189 |
| Other provisions | 874 | 485 | 70 | 0 | -270 | 189 |
The provisions for contingent liabilities mainly relate to liabilities from the grant obligation to Fraunhofer MEVIS for research and development projects. Based on the evaluation by the Executive Board of the probability of availment without corresponding compensation, which takes into account the diverging developments of the MeVis Group on the one hand and Fraunhofer MEVIS on the other hand, two similar contracts were included when calculating the provision in 2011. The nominal values of payment obligations still amounted to € 490 k (2011: € 975 k) as of the balance sheet date. Availment by MMS AG is expected until 2015.
Movements in other current provisions were as follows in fiscal year 2012:
| Figures in € k | Status Jan. 1, 2012 |
Utilization | Reversal | Addition | Transfers | Status Dec. 31, 2012 |
|---|---|---|---|---|---|---|
| Warranty provisions | 224 | 0 | 22 | 0 | 0 | 202 |
| Anticipated losses | 0 | 0 | 0 | 47 | 270 | 317 |
| Other provisions | 224 | 0 | 22 | 47 | 270 | 519 |
The warranty provisions relate to contractual warranty obligations to customers.
| 2012 | 2011 |
|---|---|
| 305 | 815 |
| 9 | 60 |
| 314 | 875 |
Non-current other financial liabilities mainly arise from the acquisition of the 49 % share in MBS KG in 2008.
Of the total purchase price for 49 % of the shares in MBS KG, a sum of € 2,500 k was due immediately upon signing of the contract. The other purchase price installments are discounted at interest rates appropriate to the applicable terms, of between 4.26 % and 4.95 %. The amounts due as of 2014 are recorded here, while those due for payment in 2013 (€ 128 k) are recognized as current liabilities.
Other current financial liabilities contain the following items:
| Figures in € k | 2012 | 2011 |
|---|---|---|
| Staff liabilities | 330 | 591 |
| Liability from 49 % acquisition of MBS KG | 128 | 2,913 |
| Leasing liabilities | 51 | 48 |
| Liabilities to Fraunhofer MEVIS | 0 | 138 |
| Derivative financial instruments | 0 | 80 |
| Miscellaneous other financial liabilities | 9 | 64 |
| Other financial liabilities | 518 | 3,834 |
Reference should be made to Note 26 for details of the liability from the acquisition of the 49 % stake in MBS KG.
Staff liabilities primarily comprise the cost of accrued vacation entitlements and bonuses.
This item comprises income components paid but not recognized under multi-component contracts. In addition, payments received under maintenance contracts are deferred if the corresponding maintenance services have not yet been provided.
Miscellaneous other liabilities contain the following items:
| Figures in € k | 2012 | 2011 |
|---|---|---|
| Current tax liabilities | 95 | 150 |
| Miscellaneous other liabilities | 80 | 29 |
| Miscellaneous other liabilities | 175 | 179 |
The current tax liabilities comprise sales tax as well as payroll and church tax.
MMS AG is under an obligation to grant a loan of up to € 820 k to the joint venture MBC KG, which is consolidated on a proportionate basis, at standard bank conditions in the event that the latter company's capital requirements exceed the capital contributions paid in by the partners. The MeVis Group's share in this obligation stands at € 418 k.
| less than | ||||
|---|---|---|---|---|
| Figures in € k | Total | 1 year | 1 to 5 years | over 5 years |
| Rental contracts | 2,254 | 420 | 1,834 | 0 |
| Leases | 109 | 91 | 18 | 0 |
| Total financial obligations | ||||
| Dec. 31, 2012 | 2,363 | 511 | 1,852 | 0 |
| Rental contracts | 663 | 488 | 175 | 0 |
| Leases | 182 | 93 | 89 | 0 |
| Total financial obligations | ||||
| December 31, 2011 | 845 | 581 | 264 | 0 |
The rental contracts comprise solely leases for office space for limited periods of time. In the fiscal year, rental expenses of € 586 k (2011: € 549 k) were incurred by the Group and are shown within other operating expenses.
All of the leases for passenger vehicles and copying stations of the MeVis Group in 2012 are again operating leases. Economic ownership of these leased assets remains with the respective lessor. The MeVis Group recognizes lease payments as expense. In 2012, other operating expenses totaled € 52 k (2011: € 24 k).
A leasing contract was concluded in 2011 on the use of servers, which was classified as a finance lease. A liability was recognized in the same amount as the capitalized present amount of future leasing installments. This liability came to € 60 k (2011: € 108 k) as of the balance sheet date. The leasing installments to be paid total € 62 k, of which € 53 k is due in 2013 (present value: € 51 k) and € 9 k due in 2014 (present value: € 9 k). As of December 31, 2011, the leasing installments to be paid amounted to € 114 k, of which € 52 k were due in 2012 and € 62 k in 2012/2014.
The Group's international business operations expose it first and foremost to fluctuations in exchange rates. It is Company policy to exclude or limit these risks by concluding hedging transactions. Major national banks whose creditworthiness is continuously verified by leading rating agencies serve as partners for the conclusion of hedging transactions.
In accordance with IFRS, derivative financial instruments are recognized at their fair value. IFRS provides for strict hedge accounting rules with respect to the correlation between the hedging instrument and the hedged item and for documenting hedge relationships. In the periods described, the Company did not allocate hedges to their underlying transactions nor document them accordingly. Consequently, hedge accounting as provided for in IAS 39 is not utilized by MeVis Group. Any changes in fair value are recognized in profit and loss.
In addition to the aforementioned exchange rate risk, the MeVis Group is exposed to financial risks in the form of liquidity and default risk.
The MeVis Group provides the details stipulated by IFRS 7, such as the source of risks from financial instruments and the methods used to manage risk, in the Group management report.
Where necessary, the Group enters into different types of currency contracts to manage exchange rate risk resulting from the cash flow from (expected) business activities denominated in foreign currencies. The transaction risk is measured in each relevant foreign currency. The Group's exchange rate exposure is due to its global business activities, particularly the sale of its products to US customers, which are invoiced in US dollars.
As of the balance sheet date, the Group had two (2011: four) options transactions denominated in USD in 2012. The fair value of the contracts is calculated by the banks.
The scope and the market values of the derivatives were as follows as of the balance sheet date:
| expected revenues | Nominal value | Market value | Nominal value | Market value |
|---|---|---|---|---|
| Figures in € k | Dec. 31, 2012 | Dec. 31, 2012 | Dec. 31, 2011 | Dec. 31, 2011 |
| Currency options (option holder) | 3,582 | 31 | 0 | 0 |
| Currency options (option writer) | 0 | 0 | 2,732 | 8 |
| Currency forwards | 0 | 0 | -3,165 | -80 |
Forwards for hedging purposes
The option transactions have different maturities between March 28, 2013 and September 30, 2013.
The Group requires sufficient cash and cash equivalents to settle its financial obligations. Liquidity risks arise when customers are unable to meet their obligations to the MeVis Group in the course of normal business. As of the balance sheet date, the Group has cash and cash equivalents of € 8,149 k (2011: € 6,076 k) as well as securities available for sale in the amount of € 516 k (2011: € 1,430 k).
Liquidity risk is managed on the basis of rolling liquidity planning.
Default risk, i.e. the risk of counterparties failing to meet their payment obligations, are managed by means of credit approvals, the definition of maximum limits and monitoring processes.
To manage this risk, the Group periodically reviews its customers' solvency.
The Group does not expect any defaults on the part of those business partners with a favorable credit rating. As five customers account for most of the Group's revenues, credit risk is concentrated to a significant extent on the one customer group. As the Group has maintained business relations with these customers, all of which have a very good credit rating and enjoy high renown, for several years and no defaults have arisen to date, the Executive Board does not see any significantly heightened risk of default. Provision has been made in the balance sheet for the maximum default risk.
Fair value is defined as the amount for which an asset could be exchanged, or a liability settled, between knowledgeable, willing parties in an arm's length transaction (except in the case of foreclosure or liquidation proceedings).
A three-stage system is used to measure fair value, which must be implemented in this particular sequence (fair-value hierarchy):
Listed market prices (category 1) are available for the Group's securities, and other observable information (category 2) for derivatives. Category 3 applies to the remaining financial instrument of the Group.
| Figures in € k | 2012 | 2011 |
|---|---|---|
| Category 1 (securities) | 516 | 1,430 |
| Category 2 (derivatives) | 31 | 8 |
| Category 3 (other financial assets) | 4,042 | 4,722 |
| Financial assets | 4,589 | 6,160 |
| Category 2 (derivatives) | 0 | 80 |
| Category 3 (other financial liabilities) | 1,976 | 5,797 |
| Financial liabilities | 1,976 | 5,877 |
The following methods and assumptions are used to estimate the fair value of the individual classes of financial instruments:
The fair value of the non-current financial liabilities is calculated using the discount cash flow method based on an interest rate of 0.33 % up to 0.91 % p.a. (2011: 2.94 % to 3.24 % p.a.) appropriate to the applicable term and risk.
The carrying amounts of cash and cash equivalents, other financial assets and current financial liabilities are more or less equal to their fair values on account of the relatively short settlement period for these items. Where no listed market prices are available, the fair value of the publicly traded financial instruments is estimated on the basis of the listed market prices of identical or similar assets. In the case of all other financial instruments, the fair value is based on the expected cash flow or the net asset value of the item in question. All carrying amounts are more or less the same as the fair value of the items in question.
Derivatives used as hedging instruments with positive (negative) fair values are classed as other current or non-current financial assets or liabilities depending on their term. They are recognized based on market prices on the balance sheet date.
The carrying amounts, measurement and fair values of the financial instruments are presented by valuation categories below:
| Recognized in accordance with IAS 39 | |||||||
|---|---|---|---|---|---|---|---|
| Carrying | |||||||
| amount as | Fair value | ||||||
| IAS 39 | of Dec. 31, | Amor | Fair value | Fair value | as of Dec. | ||
| Figures in € k | category | 2012 | tized cost | Cost | in equity | in P/L | 31, 2012 |
| Assets | |||||||
| Trade receivables | LaR | 3,903 | 3,903 | 0 | 0 | 0 | 3,903 |
| Other financial assets | AfS | 516 | 0 | 0 | 516 | 0 | 516 |
| Other financial assets | LaR | 139 | 139 | 0 | 0 | 0 | 139 |
| Other financial assets | FAPL | 31 | 0 | 0 | 0 | 31 | 31 |
| Cash and cash equivalents | 8,149 | 8,149 | 0 | 0 | 0 | 8,149 | |
| Equity and liabilities | |||||||
| Other non-current financial | |||||||
| liabilities | FLAC | 314 | 314 | 0 | 0 | 0 | 333 |
| Trade payables | FLAC | 1,144 | 1,144 | 0 | 0 | 0 | 1,144 |
| Other current financial liabilities | FLPL | 0 | 0 | 0 | 0 | 0 | 0 |
| Other current financial liabilities | FLAC | 518 | 518 | 0 | 0 | 0 | 518 |
| Of which aggregated by IAS 39 | |||||||
| category: | |||||||
| Loans and receivables | LaR | 4,042 | 4,042 | 0 | 0 | 0 | 4,042 |
| Financial assets available for sale | AfS | 516 | 0 | 0 | 516 | 0 | 516 |
| Financial assets at fair value | |||||||
| through profit or loss | FAPL | 31 | 0 | 0 | 0 | 31 | 31 |
| Financial liabilities measured at | |||||||
| amortized costs | FLAC | 1,976 | 1,976 | 0 | 0 | 0 | 1,995 |
| Financial liabilities at fair value | |||||||
| through Profit or Loss | FLPL | 0 | 0 | 0 | 0 | 0 | 0 |
| Recognized in accordance with IAS 39 | |||||||
|---|---|---|---|---|---|---|---|
| Carrying | |||||||
| amount as | Fair value | ||||||
| IAS 39 | of Dec. 31, | Amor | Fair value | Fair value | as of Dec. | ||
| Figures in € k | category | 2011 | tized cost | Cost | in equity | in P/L | 31, 2011 |
| Assets | |||||||
| Trade receivables | LaR | 4,420 | 4,420 | 0 | 0 | 0 | 4,420 |
| Other financial assets | AfS | 1,430 | 0 | 0 | 1,430 | 0 | 1,430 |
| Other financial assets | LaR | 302 | 302 | 0 | 0 | 0 | 302 |
| Other financial assets | FAPL | 8 | 0 | 0 | 0 | 8 | 8 |
| Cash and cash equivalents | 6,076 | 6,076 | 0 | 0 | 0 | 6,076 | |
| Equity and liabilities | |||||||
| Other non-current financial | |||||||
| liabilities | FLAC | 875 | 875 | 0 | 0 | 0 | 905 |
| Trade payables | FLAC | 1,168 | 1,168 | 0 | 0 | 0 | 1,168 |
| Other current financial liabilities | FLPL | 80 | 0 | 0 | 0 | 80 | 80 |
| Other current financial liabilities | FLAC | 3,854 | 3,854 | 0 | 0 | 0 | 3,854 |
| Of which aggregated by IAS 39 | |||||||
| category: | |||||||
| Loans and receivables | LaR | 10,798 | 10,798 | 0 | 0 | 0 | 10,798 |
| Financial assets available for sale | AfS | 1,430 | 0 | 0 | 1,430 | 0 | 1,430 |
| Financial assets at fair value | |||||||
| through profit or loss | FAPL | 8 | 0 | 0 | 0 | 8 | 8 |
| Financial liabilities measured at | |||||||
| amortized costs | FLAC | 5,897 | 5,897 | 0 | 0 | 0 | 5,897 |
| Financial liabilities at fair value | |||||||
| through Profit or Loss | FLPL | 80 | 0 | 0 | 0 | 80 | 80 |
The contractually agreed (non-discounted) interest and capital payments for the originated financial liabilities break down as follows as of the balance sheet date:
| Cash flows 2013 Cash flows 2014-2017 |
Total | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Carrying | Fixed | Floating | Fixed | Floating | Fixed | Floating | ||||
| amount Dec. | interest | interest | Repay | interest | interest | Repay | interest | interest | Repay | |
| Figures in € k | 31, 2012 | rate | rate | ment | rate | rate | ment | rate | rate | ment |
| Other financial | ||||||||||
| liabilities | 832 | 20 | 0 | 518 | 20 | 0 | 314 | 40 | 0 | 832 |
| Cash flows 2012 | Cash flows 2013-2016 | Total | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Carrying | Fixed | Floating | Fixed | Floating | Fixed | Floating | ||||
| amount Dec. | interest | interest | Repay | interest | interest | Repay | interest | interest | Repay | |
| Figures in € k | 31, 2011 | rate | rate | ment | rate | rate | ment | rate | rate | ment |
| Other financial | ||||||||||
| liabilities | 4,629 | 195 | 0 | 3,754 | 93 | 0 | 875 | 288 | 0 | 4,629 |
Net gains/losses by category break down as follows:
| From subsequent measurement | Net result | |||||
|---|---|---|---|---|---|---|
| From | Derecognition | |||||
| dividends | at fair | Currency | of receivables | |||
| Figures in € k | and interests | value | translation | and liabilities | 2012 | 2011 |
| Loans and receivables (LaR) | 19 | 30 | -418 | 0 | -369 | 139 |
| Financial assets available for sale (AfS) | 45 | 0 | 0 | 0 | 45 | 98 |
| Derivatives | 0 | 104 | 0 | 0 | 104 | -76 |
| Financial liabilities measured at | ||||||
| amortized costs (FLAC) | -346 | 0 | 0 | 53 | -293 | -129 |
| -513 | 32 |
To reflect market risks, IFRS 7 prescribes sensitivity analyses showing the effects of hypothetical changes in the relevant risk variables on earnings and shareholders' equity. The MeVis Group is mainly exposed to exchange rate risk, but not to interest rate risk since the financial liabilities bear interest at fixed rates. Securities bearing interest at fixed rates can also be sold at short notice in case of corresponding general interest rate changes. Examining the receivables portfolio as of December 31, 2012 indicates elasticity of € 788 k (2011: € 893 k) for a 10 % change in the rate on the reporting date. On the basis of these measurement bands, there is elasticity of € 595 k (2011: € 299 k) for cash and cash equivalents as of December 31, 2012.
Around 30 % of expected business volume denominated in US dollars is hedged by means of currency forwards; however, these do not qualify as hedge accounting due to the absence of any correlation to the underlying transaction. On the basis of the market values of the hedges as of December 31, 2012, an increase of +10 % in the underlying exchange rate would cause the net financial result to rise by € 195 k (2011: € 0 k) while a decrease of -10 % would cause it to decline by € 53 k (2011: € 270 k).
The objectives of capital management are derived from the financial strategy and include the provision of liquidity and access to the capital markets at all times.
The capital structure is managed to take account of any changes in economic conditions and risks arising from the underlying assets.
To this end, equity is viewed in the light of prevailing risk and, if necessary, adjusted by means of dividend policy, capital repayments and equity issues. Capital is monitored by reference to the ratio of net financial liabilities/receivables to economic capital. Net financial liabilities/receivables comprise cash plus financial assets net of financial liabilities. Economic capital equals the equity reported in the balance sheet.
| Dec. 31, 2012 | Dec. 31, 2011 |
|---|---|
| 832 | 4,709 |
| 832 | 4,709 |
| 8,149 | 6,076 |
| 686 | 1,740 |
| 8,835 | 7,816 |
| 8,003 | 3,107 |
| 22,769 | 20,729 |
Given the international nature of the MeVis Group's activities, different regional legal and regulatory requirements must be observed in the individual jurisdictions. The status of and any changes in these rules are monitored both locally and centrally and taken into account in capital management.
The cash flow statement breaks down into cash flows from operating activities, cash flows from investing activities and cash flows from financing activities. Net cash inflow from operating activities is calculated using the indirect method.
Cash and cash equivalents comprise cash on hand and demand deposits.
As of December 31, 2012 the activities of the MeVis Group were subdivided into the reportable segments of Digital Mammography and Other Diagnostics. The management of each of these segments reports directly to the Executive Board of MMS AG in its function as the responsible corporate entity.
Segment net profit and loss, which corresponds to earnings before interest and tax (EBIT), constitutes the key benchmark for assessing and controlling the earnings position of a particular segment.
| Digital Mammography |
Other Diagnostics | Other/Consolidation and reconciliation |
MeVis Group | |||||
|---|---|---|---|---|---|---|---|---|
| Jan. 1 – Dec. 31 | Jan. 1 – Dec. 31 | Jan. 1 – Dec. 31 | Jan. 1 – Dec. 31 | |||||
| Figures in € k | 2012 | 2011 | 2012 | 2011 | 2012 | 2011 | 2012 | 2011 |
| External revenues | 10,099 | 10,463 | 3,248 | 3,215 | 0 | 0 | 13,347 | 13,678 |
| Intersegment | ||||||||
| revenues | 0 | 0 | 13 | 48 | -13 | -48 | 0 | 0 |
| Revenues | 10,099 | 10,463 | 3,261 | 3,263 | -13 | -48 | 13,347 | 13,678 |
| Grants | 0 | 0 | 113 | 383 | 0 | 0 | 113 | 383 |
| Total segment | ||||||||
| revenues | 10,099 | 10,463 | 3,374 | 3,646 | -13 | -48 | 13,460 | 14,061 |
| Other capitalized | ||||||||
| costs | 2,415 | 1,557 | 0 | 840 | 0 | 0 | 2,415 | 2,397 |
| Depreciation and | ||||||||
| amortization | -2,122 | -2,233 | -856 | -1,307 | 0 | 0 | -2,978 | -3,540 |
| Impairments | 0 | 0 | 0 | -2,518 | 0 | 0 | 0 | -2,518 |
| Operating | ||||||||
| expenses | -3,440 | -3,446 | -5,338 | -6,810 | 177 | 371 | -8,601 | -9,885 |
| Segment net profit | ||||||||
| and loss | 6,952 | 6,341 | -2,820 | -6,149 | 164 | 323 | 4,296 | 515 |
| Other operating | ||||||||
| income | 112 | 344 | 2,193 | 1,216 | -1,359 | -796 | 946 | 764 |
| Other operating | ||||||||
| expenses | -1,836 | -1,101 | -1,679 | -2,452 | 1,248 | 632 | -2,267 | -2,921 |
| Result of | ||||||||
| operating | ||||||||
| activities | 5,228 | 5,584 | -2,306 | -7,385 | 53 | 159 | 2,975 | -1,642 |
| Segment assets | 16,185 | 14,472 | 20,685 | 25,481 | -5,955 | -7,404 | 30,915 | 32,549 |
| Segment liabilities | 8,114 | 6,259 | 2,859 | 7,076 | -2,827 | -582 | 8,146 | 12,753 |
Revenues in the segments of Digital Mammography and Other Diagnostics are predominantly achieved with three customers, accounting each for a share of total revenues in excess of 10 %.
Segmentation of external revenues by geographical regions is as follows:
| Digital Mammography |
Other Diagnostic | MeVis Group | |||||
|---|---|---|---|---|---|---|---|
| Jan. 1 – Dec. 31 | Jan. 1 – Dec. 31 | Jan. 1 – Dec. 31 | |||||
| Figures in € k | 2012 | 2011 | 2012 | 2011 | 2012 | 2011 | |
| USA | 8,976 | 8,576 | 2,880 | 2,495 | 11,856 | 11,071 | |
| Europe | 1,123 | 1,887 | 368 | 720 | 1,491 | 2,607 | |
| External revenues | 10,099 | 10,463 | 3,248 | 3,215 | 13,347 | 13,678 |
Segment assets in the field of digital mammography can be assigned to the location of assets in the geographical region of Germany. The assets of the Other Diagnostics segment contain investments in associated companies accounted for using the equity method in the amount of € 335 k (2011: € 278 k). Additions to intangible assets and property, plant and equipment, with € 2,508 k (2011: € 1,741 k) are attributed to the Digital Mammography segment and with € 91 k (2011: € 1,204 k) to the Other Diagnostics segment.
The Group enters into transactions with related parties, the details of which are set out below. These transactions form part of its usual business activities and are subject to arm's length conditions.
Fraunhofer MEVIS performs research and development activities for MMS AG. These had a volume of € 240 k in 2012 (2011: € 306 k). In addition, MMS AG has paid residual purchase price liabilities for the Acquisition of the MeVisLab software from Fraunhofer MEVIS in the amount of € 185 k (2011: €185 k). Income of € 91 k (2011: € 77 k) was generated from the staff costs recharged to Fraunhofer MEVIS.
In addition, the MMS AG also has grant obligations to Fraunhofer MEVIS totaling € 490 k (2011: €975 k). These obligations were deferred at their present value due to the uncertainty surrounding the usability of a possible consideration.
Related parties also include the joint ventures MBC KG and MeVis BreastCare Verwaltungs-GmbH.
As of the balance sheet date, the following receivables were due from and the following liabilities owing to related parties:
| Figures in € k | 2012 | 2011 |
|---|---|---|
| Members of the Supervisory Board | ||
| Liabilities | 0 | 36 |
| Expenses | 80 | 80 |
| Fraunhofer MEVIS | ||
| Receivables | 46 | 37 |
| Provisions | 458 | 874 |
| Liabilities | 598 | 426 |
| Income | 125 | 228 |
| Expenses | 240 | 391 |
| Joint ventures | ||
| Receivables | 49 | 46 |
| Liabilities | 4 | 4 |
| Income | 128 | 128 |
| Expenses | 43 | 85 |
| Associated Companies | ||
| Receivables | 0 | 1 |
| Liabilities | 3 | 3 |
| Income | 15 | 23 |
| Expenses | 31 | 58 |
As of the reporting date, MMS AG had received the following compulsory disclosures in accordance with §§ 21 et seq. of the German Securities Trading Act (WpHG) concerning changes in the voting rights held in MMS AG:
In accordance with § 21(1) of the German Securities Trading Act, the share of voting rights held by Fortelus Special Situations Master Fund Ltd., George Town, Cayman Islands, exceeded the thresholds of 3 % and 5 % on November 19, 2007, standing at 112,000 voting rights (equivalent to 6.15 % of all voting rights) as of that date.
In accordance with § 21(1) of the German Securities Trading Act, the share of voting rights held by Fortelus GP Ltd., c/o M&C Corporate Services Ltd., Ugland House, PO Box 309, George Town, Grand Cayman, Cayman Islands, Fortelus Special Situations Fund LP, registered office 2711 Centerville Road, Suite 400, Wilmington, Delaware 19808, USA, and Fortelus Special Situations Fund Ltd., c/o M&C Corporate Services Ltd., Ugland House, PO Box 309, George Town, Grand Cayman, Cayman Islands, exceeded in the aggregate the thresholds of 3 % and 5 % on November 19, 2007, and the aforementioned entities held 112,000 voting rights (equivalent to 6.15 % of all voting rights) as of that date. The voting rights are held by Fortelus Special Situations Master Fund Ltd., George Town, Cayman Islands, and attributable to the aforementioned entities in accordance with § 22(1) Sentence 1 No. 1 of the German Securities Trading Act.
In accordance with § 21(1) of the German Securities Trading Act, the share of voting rights held by Fortelus Special Situations Master Fund Ltd., George Town, Cayman Islands, exceeded the threshold of 10 % on April 2, 2008, standing at 186,037 voting rights (equivalent to 10.22 % of all voting rights) as of that date.
In accordance with § 21(1) of the German Securities Trading Act, the share of voting rights held by Fortelus GP Ltd., c/o M&C Corporate Services Ltd., Ugland House, PO Box 309, George Town, Grand Cayman, Cayman Islands, Fortelus Special Situations Fund LP, registered office 2711 Centerville Road, Suite 400, Wilmington, Delaware 19808, USA, and Fortelus Special Situations Fund Ltd., c/o M&C Corporate Services Ltd., Ugland House, PO Box 309, George Town, Grand Cayman, Cayman Islands, exceeded in the aggregate the threshold of 10 % on April 2, 2008, and the aforementioned entities held 186,037 voting rights (equivalent to 10.22 % of all voting rights) as of that date. The voting rights are held by Fortelus Special Situations Master Fund Ltd., George Town, Cayman Islands, and attributable to the aforementioned entities in accordance with § 22(1) Sentence 1 No. 1 of the German Securities Trading Act.
On June 17, 2008, MMS AG announced in accordance with § 26(1) Sentence 2 of the German Securities Trading Act that its treasury stock had exceeded the threshold of 5 % on June 17, 2008 and stood at 5 % on that day (equivalent to 91,000 shares).
We were also notified on April 20, 2010 by M.M. Warburg & CO KGaA, Hamburg, Germany in accordance with § 21(1) of the German Securities Trading Act that the share of the voting rights held by M.M. Warburg & CO Gruppe (GmbH & Co.) KGaA, Hamburg in MeVis Medical Solutions AG had exceeded the threshold of 5 % on April 15, 2010 and now stands at 5.13 % (equivalent to 93,410 voting rights).
All of these voting rights are attributable to M.M.Warburg & CO Gruppe (GmbH & Co.) KGaA in accordance with § 22(1) Sentence 1 No. 1 of the German Securities Trading Act. The assigned voting rights are held through the following controlled entity: M.M.Warburg & CO KGaA.
Additionally, M.M.Warburg & CO KGaA, Hamburg, Germany has informed us according to Article 21, Section 1 of the WpHG on May 7, 2012, that via shares its Voting Rights of M.M.Warburg & CO Gruppe (GmbH & Co.) KGaA, Hamburg, Germany on MeVis Medical Solutions AG, Bremen, Germany, have fallen below the 5 % and the 3 % threshold of the Voting Rights, mentioned in Article 21, Section 1 of the WpHG, on May 2, 2012 and on that day amounted to 0.997 % (this corresponds to 18,157 Voting Rights).
All of these Voting Rights are to be attributed to M.M.Warburg & CO Gruppe (GmbH & Co.) KGaA according to Article 22, Section 1, Sentence 1, No. 1 WpHG. Name of the controlled entity is the M.M.Warburg & CO KGaA.
On May 8, 2012, Uhuru GmbH, Heidelberg, Germany has informed us according to Article 21, Section 1 of the WpHG that via shares its Voting Rights on MeVis Medical Solutions AG, Bremen, Germany have exceeded the 5 % and the 3 % threshold of the Voting Rights on May 3, 2012 and on that day amounted to 5.17 % (this corresponds to 94101 Voting Rights). All of these Voting Rights are to be attributed to the company according to Article 22, Section 1, Sentence 1, No. 1 WpHG via PEN GmbH.
MeVis Medical Solutions AG, Bremen Annual Report 2012
| Marcus Kirchhoff Chairman Dassendorf |
from Mar. 1, 2012 |
Managing Director of MeVis BreastCare Verwaltungsgesellschaft mbH, Bremen Managing Director of MeVis BreastCare Solutions Verwaltungs -GmbH, Bremen Managing Director of MeVis BreastCare Verwaltungsgesellschaft mbH, Bremen (until Nov. 31, 2012) Director of MeVis Medical Solutions, Inc., Pewaukee, Wisconsin / USA (until Dec. 31, 2012) |
|---|---|---|
| Dr. Robert Hannemann Bremen |
from Oct. 1, 2010 |
Managing Director of MeVis BreastCare Solutions Verwaltungs -GmbH, Bremen Member of the Shareholders' Committee of MBC KG Director of MeVis Medical Solutions, Inc., Pewaukee, Wisconsin / USA (until Dec. 31, 2012) Director of MeVis Japan KK, Tokyo / Japan (until Oct. 3, 2012) |
| Dr. Carl J. G. Evertsz Chairman Bremen |
from Sep. 6, 2006 until Feb. 29, 2012 |
Managing Director of MeVis BreastCare Verwaltungsgesellschaft mbH, Bremen Managing Director of MeVis BreastCare Solutions Verwaltungs -GmbH, Bremen Director of MeVis Medical Solutions, Inc., Pewaukee, Wisconsin / USA Director of MeVis Japan KK, Tokyo / Japan Member of the Board of Trustees of Fraunhofer MEVIS |
| Thomas E. Tynes Pewaukee, Wisconsin USA |
from Sep. 1, 2007 until April 5, 2012 |
Director of MeVis Medical Solutions, Inc., Pewaukee, Wisconsin / USA Officer of Eye Prosthetics of Wisconsin, Inc., Brookefield, Wisconsin / USA |
| Supervisory Board | ||
| Prof. Dr. Heinz-Otto Peitgen Chairman Bremen |
from Sep. 6, 2006 |
Director of Fraunhofer MEVIS Institute, Bremen (until Sept. 30, 2012) Member of the Board of Governors at the Jacobs University, Bremen (from Jan. 1, 2013) Member of the Shareholders' Committee of MBC KG Member of the Board of Trustees Stiftung Bremer Wertpapierbörse Member of the Advisory Board of the Kammerphil harmonie Bremen Member of the Board of Trustees of the Center for Art and Media, Karlsruhe |
| Dr. Jens J. Kruse Vice-Chairman Braak |
from Jan. 11, 2011 |
Head of Corporate Finance of private bank M.M.Warburg & CO, Hamburg Member of the Supervisory Board of Biesterfeld AG, Hamburg |
| Peter Kuhlmann-Lehmkuhle Oyten |
from June 15, 2011 |
Managing Partner of C. Melchers GmbH & Co. KG |
Shares in the company held by members of its corporate bodies as of December 31, 2012 are as follows:
| Supervisory Board | Number of shares | % of share capital |
|---|---|---|
| Prof. Dr. Heinz-Otto Peitgen | 354,039 | 19.45 |
| Peter Kuhlmann-Lehmkuhle | 54,749 | 3.01 |
The members of the Executive Board received the following remuneration in 2012:
| Figures in € | Fixed remuneration |
Performance related remuneration |
Components with long-term incentive characteristic |
Pecuniary benefits from non-cash benefits |
Settlement | Total |
|---|---|---|---|---|---|---|
| Salary | Bonus | Bonus with share-price dependent lever |
||||
| Marcus Kirchhoff | 169,166.70 | 75,000.00 | 0.00 | 7,747.28 | 0.00 | 251,913.98 |
| Dr. Robert Hannemann | 161,400.00 | 42,156.25 | 29,509.38 | 1,132.87 | 0.00 | 234,198.50 |
| Dr. Carl J.G. Evertsz | 8,156.56 | 0.00 | 0.00 | 4,842.54 | 0.00 | 12,999.10 |
| Thomas E. Tynes | 67,343.71 | 45,585.78 | 0.00 | 0.00 | 140,275.19 | 253,204.68 |
| Total | 406,066.97 | 162,742.03 | 29,509.38 | 13,722.69 | 140,275.19 | 752,316.26 |
The bonuses for Executive Board members Marcus Kirchhoff and Dr. Robert Hannemann are always measured by the level of achievement of a target catalogue agreed upon with the Supervisory Board. Part of these bonuses is linked to the MeVis share price trend in defined bandwidths and paid after three years to provide a long-term incentive.
In contrast to the principles of Executive Board remuneration explained above and in the Group management report, Marcus Kirchhoff's bonuses are minimum bonuses granted to him for his first year on the Executive Board.
The minimum amount of the part of the bonus linked to the future share price trend is stated as a bonus with share price-related leverage. This could increase by around 86 % over the next three years if the share price were to develop accordingly.
Based on the concluded termination agreement, a provision was recognized in 2011 for Dr. Evertsz, who retired from the board at the beginning of 2012. It comprises, in particular, his agreed settlement. The expense stated in the above table for Dr. Evertsz includes his remuneration for his performance in 2012.
Mr. Tynes retired from the board in April 2012. As part of his termination agreement, he was granted the performance-based remuneration and settlement stated above. Of his salary, around € 11 k relates to the period after his retirement from the board.
| Figures in € | Fixed remuneration |
Performance related remuneration |
Components with long-term incentive characteristic |
Pecuniary benefits from non-cash benefits |
Settlement | Total |
|---|---|---|---|---|---|---|
| Salary | Bonus | Stock options | ||||
| Dr. Carl J.G. Evertsz | 205,924.92 | 0.00 | 0.00 | 10,677.70 | 314,000.00 | 530,602.62 |
| Thomas E. Tynes | 189,817.18 | 0.00 | 0.00 | 0.00 | 0.00 | 189,817.18 |
| Dr. Robert Hannemann | 161,400.00 | 35,000.00 | 3,000.00 | 1,466.44 | 0.00 | 200,866.44 |
| Total | 557,142.10 | 35,000.00 | 3,000.00 | 12,144.14 | 314,000.00 | 921,286.24 |
Dr. Evertsz received € 105 k of his remuneration from a joint venture of which he is Managing Director, offsetting this amount against the contractually agreed remuneration from MMS AG.
The bonus for Dr. Hannemann is a contractually agreed fixed bonus. No fair value has yet been determined for the granted options; they were included in total remuneration at € 1.00 each.
Pecuniary damage liability insurance was concluded at the expense of the Company for the benefit of the members of the Executive Board and Supervisory Board.
Remuneration for the members of the Supervisory Board is governed by § 10 of MMS AG's articles of association, which provides for the members of the Supervisory Board to receive a fixed amount of € 17,500.00 at the end of the fiscal year. The chairman of the Supervisory Board receives twice this amount and his deputy one-and-a-half times this amount. Persons joining or leaving the Supervisory Board during the year receive a proportionate share of this amount.
In addition, the members of the Supervisory Board are reimbursed for all expenses which they incur in attending meetings of the Supervisory Board plus any sales tax due on the reimbursed amount.
The members of the Supervisory Board received the following remuneration in 2012 for their duties:
a. Prof. Dr. Heinz-Otto Peitgen
As Chairman of the Supervisory Board of MMS AG, Prof. Dr. Peitgen received remuneration in the amount of € 35 k in 2012 (2011: € 35 k). He also had expenses reimbursed in the amount of less than € 1 k (2011: € 1 k).
b. Dr. Jens Kruse
As Vice-Chairman of the Supervisory Board of MMS AG, Dr. Kruse received remuneration in the amount of € 26 k (€ 26 k) in 2012. He also had expenses reimbursed in the amount of less than € 1 k (2011: € 1 k).
c. Peter Kuhlmann-Lehmkuhle
As Vice-Chairman of the Supervisory Board of MMS AG, Peter Kuhlmann-Lehmkuhle received remuneration in the amount of € 18 k (2011: € 9 k) in 2012.
Pecuniary damage liability insurance was concluded at the expense of the Company for the benefit of the members of the Executive Board and Supervisory Board.
At MMS AG's annual general meeting of August 22, 2007, the shareholders passed a resolution to create contingent capital of € 130 k in order to issue up to 130,000 stock options to staff or members of the Executive Board on or before December 31, 2011. The annual general meeting on June 15, 2011 extended the stock option program until December 31, 2015. The vesting period was also extended from a minimum of two years to at least four years in light of new statutory requirements.
No options were granted to staff in 2012 (2011: 0). In 2012, no options were issued to members of the Executive Board, whereas in 2011, 3,000 options were issued to the Executive Board member Dr. Robert Hannemann at an exercise price of € 3.44.
MMS AG is entitled to settle the stock options in cash form – in other words, a combination model is in place. In view of the fact that there are no discernible restrictions to the issue of shares to settle the stock options and the Company currently does not have any preference for settling the stock options in cash form, they have been measured in accordance with the principles for equity-settled options.
The options lapse in the event that the holder leaves the Company. The vesting period for options issued prior to 2011 is two years in the case of stock options. Accordingly, the expense incurred in connection with stock options issued in 2007 and 2009 must be spread over 2 years. A vesting period of four years applies to options granted after 2011. Accordingly, the expense incurred in connection with stock options granted after 2011 must be spread over four years.
The fair value of the employee options granted in 2007 and 2009 was determined based on a Monte Carlo simulation, estimating the normal distribution of the yield on the future stock price. The nominal distribution is described by the parameters "mean value" and "variance", which were derived from the MeVis share price trend and volatility.
This simulation put the total fair value of stock options at € 257 k (2011: € 257 k). Expense equaling the fair value was spread over the vesting period of two or four years. As in the previous year, no expense arose in fiscal year 2012.
All outstanding stock options have a term of five years as of the date they are granted. As the stock option program of MMS AG expires on December 31, 2015, the maximum term of the outstanding options is less than 14 years (until December 31, 2020).
| 2012 | 2011 | |||||
|---|---|---|---|---|---|---|
| Beginning | Beginning | |||||
| of | End of | of | End of | |||
| reporting | reporting | reporting | reporting | |||
| period | Change | period | period | Change | period | |
| Outstanding stock options | 87,064 | 0 | 87,064 | 90,064 | -3,000 | 87,064 |
| Options granted | 43,421 | 0 | 43,421 | 40,421 | 3,000 | 43,421 |
| Options forfeited | -11,179 | -2,330 | -13,509 | -9,329 | -1,850 | -11,179 |
| Options exercised | 0 | 0 | 0 | 0 | 0 | 0 |
| Options lapsed | -2,925 | 0 | -2,925 | -2,925 | 0 | -2,925 |
| Total | 116,381 | -2,330 | 114,051 | 118,231 | -1,850 | 116,381 |
| of which exercisable | ||||||
| options | 0 | 0 | 0 | 0 | 0 | 0 |
Executive Board and Supervisory Board of MeVis Medical Solutions AG support the initiative of the "Government Commission on the German Corporate Governance Code" and thus have issued a joint declaration of conformity pursuant to Section 161 of the German Stock Corporation Act (AktG), confirming that the recommendations of the "Government Commission on the German Corporate Governance Code" in the version dated May 15, 2012 have been and will be generally complied with, disclosing which recommendations have not been and will not be followed. The current declaration of conformity is dated September 11, 2012. Shareholders can view it on the Company's website as a PDF.
| Figures in € k | 2012 | 2011 |
|---|---|---|
| Audit of financial statements | 97 | 130 |
| Other auditing/measuring activities | 3 | 3 |
| Tax advisory | 61 | 52 |
| Miscellaneous (Executive Board contracts, advanced | ||
| seminars) | 15 | 11 |
| Total | 176 | 186 |
With the exception of the events described in the Group management report, no material events occurred after the balance sheet date.
Bremen, March 28, 2013
Marcus Kirchhoff Dr. Robert Hannemann Chairman & CEO Member of the Executive Board
| Cost of acquisition or manufacturing | ||||||||
|---|---|---|---|---|---|---|---|---|
| FIGURES IN € k | Balance on Jan. 1, 2012 |
Additions | Disposals | Changes from currency translations |
Balance on Dec. 31, 2012 |
|||
| I. | Intangible assets | |||||||
| Purchased industrial property | ||||||||
| rights and similar rights | 4,580 | 36 | 2,494 | 0 | 2,122 | |||
| Customer base | 4,091 | 0 | 0 | 0 | 4,091 | |||
| Development expenses | 8,613 | 2,415 | 0 | 0 | 11,028 | |||
| Goodwill | 12,635 | 0 | 2,010 | 0 | 10,625 | |||
| 29,919 | 2,451 | 4,504 | 0 | 27,866 | ||||
| II. | Property, plant and equipment Other equipment, furniture and office equipment |
|||||||
| Leasehold improvements | 717 | 0 | 20 | 0 | 697 | |||
| IT equipment | 1,876 | 142 | 1,079 | -4 | 935 | |||
| Furniture and office equipment | 553 | 6 | 40 | 0 | 519 | |||
| 3,146 | 148 | 1,139 | -4 | 2,151 | ||||
| 33,065 | 2,599 | 5,643 | -4 | 30,017 |
| Cumulative depreciation and amortization | Carrying amounts | |||||
|---|---|---|---|---|---|---|
| Balance on Jan.1, 2012 |
Depreciation and amortization Disposals |
Changes from Balance on currency Dec. 31, translations 2012 |
Balance on Dec. 31, 2012 |
Balance on Dec. 31, 2011 |
||
| 3,920 | 389 | 2,494 | 0 | 1,815 | 307 | 660 |
| 1,491 | 650 | 0 | 0 | 2,141 | 1,950 | 2,600 |
| 5,587 | 1,478 | 0 | 0 | 7,065 | 3,963 | 3,026 |
| 0 | 0 | 0 | 0 | 0 | 10,625 | 12,635 |
| 10,998 | 2,517 | 2,494 | 0 | 11,021 | 16,845 | 18,921 |
| 541 | 152 | 20 | 0 | 673 | 24 | 176 |
| 1,555 | 237 | 1,024 | -3 | 765 | 170 | 321 |
| 365 | 72 | 40 | 0 | 397 | 122 | 188 |
| 2,461 | 461 | 1,084 | -3 | 1,835 | 316 | 685 |
| 13,459 | 2,978 | 3,578 | -3 | 12,856 | 17,161 | 19,606 |
| Cost of acquisition or manufacturing | ||||||||
|---|---|---|---|---|---|---|---|---|
| FIGURES IN € k | Balance on Jan. 1, 2011 |
Additions | Transfers | Disposals | Changes from currency translations |
Balance on Dec. 31, 2011 |
||
| I. | Intangible assets | |||||||
| Purchased industrial property | ||||||||
| rights and similar rights | 4,324 | 331 | 0 | 75 | 0 | 4,580 | ||
| Customer base | 5,160 | 0 | 0 | 1,069 | 0 | 4,091 | ||
| Development expenses | 8,181 | 2,397 | 0 | 1,864 | -101 | 8,613 | ||
| Goodwill | 16,902 | 0 | 0 | 4,267 | 0 | 12,635 | ||
| 34,567 | 2,728 | 0 | 7,275 | -101 | 29,919 | |||
| II. | Property, plant and equipment Other equipment, furniture and office equipment |
|||||||
| Leasehold improvements | 748 | 3 | -28 | 6 | 0 | 717 | ||
| IT equipment | 1,688 | 196 | -12 | 1 | 5 | 1,876 | ||
| Furniture and office equipment | 508 | 18 | 40 | 15 | 2 | 553 | ||
| 2,944 | 217 | 0 | 22 | 7 | 3,146 | |||
| 37,511 | 2,945 | 0 | 7,297 | -94 | 32,065 |
| Cumulative depreciation and amortization | Carrying amounts | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| Balance on Jan.1, 2011 |
Depreciation and amortization |
Impair ments |
Transfers | Disposals | Changes from currency translations |
Balance on Dec. 31, 2011 |
Balance on Dec. 31, 2011 |
Balance on Dec. 31, 2010 |
|
| 3,275 | 459 | 186 | 0 | 0 | 0 | 3,920 | 660 | 1,049 | |
| 1,945 | 595 | 0 | 0 | 1,049 | 0 | 1,491 | 2,600 | 3,215 | |
| 3,079 | 2,040 | 2,332 | 0 | 1,864 | 0 | 5,587 | 3,026 | 5,102 | |
| 4,267 | 0 | 0 | 0 | 4,267 | 0 | 0 | 12,635 | 12,635 | |
| 12,566 | 3,094 | 2,518 | 0 | 7,180 | 0 | 10,998 | 18,921 | 22,001 | |
| 392 | 158 | 0 | -7 | 2 | 0 | 541 | 176 | 356 | |
| 1,349 | 204 | 0 | 0 | 0 | 2 | 1,555 | 321 | 339 | |
| 277 | 84 | 0 | 7 | 5 | 2 | 365 | 188 | 231 | |
| 2,018 | 446 | 0 | 0 | 7 | 4 | 2,461 | 685 | 926 | |
| 14,584 | 3,540 | 2,518 | 0 | 7,187 | 4 | 13,459 | 19,606 | 22,927 |
We have audited the consolidated financial statements prepared by MeVis Medical Solutions AG, Bremen – comprising the consolidated income statement, consolidated statement of comprehensive income, consolidated statement of financial positions, consolidated cash flow statement, consolidated statement of changes in equity, and notes to the consolidated financial statements – as well as the consolidated management report for the financial year from January 1 until December 31, 2011. The preparation of the consolidated financial statements and consolidated management report in accordance with IFRS as endorsed in the EU and, in supplementation, with the regulations as set forth in Section 315a Paragraph 1 of the German Commercial Code (HGB) is the responsibility of the Executive Board of the Company. Our responsibility is to express an opinion on the consolidated financial statements and the consolidated management report based on our audit.
We conducted our audit of the consolidated financial statements in accordance with Section 317 HGB and the German generally accepted standards for the audit of financial statements promulgated by the Institut der Wirtschaftsprüfer (IDW). Those standards require that we plan and perform the audit such that material misstatements affecting the presentation of the net assets, financial position and results of operations in the consolidated financial statements in accordance with the applicable accounting principles and in the consolidated management report are detected with reasonable assurance. Knowledge of the business activities and the economic and legal environment of the Group and evaluations of possible misstatements are taken into account in the determination of audit procedures. The effectiveness of the accounting-related internal control system and the evidence supporting the disclosures in the consolidated financial statements and consolidated management report are examined primarily on a test basis within the framework of the audit. The audit includes assessing the annual financial statements of the Companies included in the consolidation, the definition of the Companies to be included in consolidation, the accounting and consolidation principles used and significant estimates made by the Executive Board as well as evaluating the overall presentation of the consolidated financial statements and the consolidated management report. We believe that our audit provides a reasonable basis for our opinion.
In our opinion based on the findings of our audit, the consolidated financial statements give a true and fair view of the Group's net assets, financial position and results of operations in accordance with IFRS as endorsed in the EU and, by way of supplementation, in accordance with the provisions of the German Commercial Code (§ 315a (1) HGB). The consolidated management report is consistent with the consolidated financial statements and as a whole provides a suitable view of the Group's position and suitably presents the opportunities and risks of future development.
Bremen, April 10, 2013
KPMG AG Wirtschaftsprüfungsgesellschaft
Heuermann Bultmann
Wirtschaftsprüfer Wirtschaftsprüfer
(German Public Auditor) (German Public Auditor)
Responsibility statement required by section 37y no. 1 of the Wertpapierhandelsgesetz (WpHG – German Securities Trading Act) in conjunction with sections 297(2) sentence 4 and 315(1) sentence 6 of the Handelsgesetzbuch (HGB – German Commercial Code) for the consolidated financial statements and the group management report:
"To the best of our knowledge, and in accordance with the applicable reporting principles, the consolidated financial statements give a true and fair view of the assets, liabilities, financial position and profit or loss of the group, and the group management report includes a fair review of the development and performance of the business and the position of the group, together with a description of the principal opportunities and risks associated with the expected development of the group."
Bremen, March 28, 2013
MeVis Medical Solutions AG
Marcus Kirchhoff Dr. Robert Hannemann Chairman & CEO Member of the Executive Board
This report contains forward-looking statements which are based on management's current estimates of future developments. Such statements are subject to risks and uncertainties, which MeVis Medical Solutions AG is not able to control or estimate with any precision, e.g. future market conditions and the general economic environment, the behavior of other market participants, the successful integration of new acquisitions and government acts. If any of these uncertainties or imponderabilities materialize or if the assumptions on which these statements are based prove to be incorrect, this may cause actual results to deviate materially from those expressly or implicitly contained in these statements. MeVis Medical Solutions AG does not intend and is under no obligation to update the forward-looking statements in the light of any events or developments occurring after the date of this report.
Deviations may occur between the accounting data contained in this report and that submitted to the Bundesanzeiger for technical reasons (e.g. conversion of electronic formats). In the case of any doubt, the version submitted to the Bundesanzeiger will prevail.
This report is also available in a German-language version. In case of any doubt, the German-language version takes priority over the English-language one.
The report is available for downloading in both languages on the Internet at http://www.mevis.de/ir_finanzberichte.html?&L=1.
May 16, 2013 Interim report for Q1 2013 November 11 through November 13, 2013 German Equity Forum, Frankfurt am Main
June 20, 2013 Annual general meeting, Bremen August 26, 2013 Interim report for H1 2013 November 11, 2013 Interim report for Q3 2013
Phone +49 421 22495 0 Fax +49 421 22495 999 [email protected]
MeVis Medical Solutions AG Caroline-Herschel-Str. 1 28359 Bremen Germany Phone +49 421 22495 0 Fax +49 421 22495 999 [email protected] www.mevis.de
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.