Quarterly Report • Nov 14, 2017
Quarterly Report
Open in ViewerOpens in native device viewer
| Rosenbauer Group | 1–9/2015 | 1–9/2016 | 1–9/2017 | |
|---|---|---|---|---|
| Revenues | € million | 627.5 | 602.9 | 604.5 |
| EBITDA | € million | 38.0 | 38.4 | 29.7 |
| EBIT | € million | 27.6 | 27.3 | 14.8 |
| EBIT margin | 4.4% | 4.5% | 2.5% | |
| EBT | € million | 26.4 | 25.3 | 13.9 |
| Net profit for the period | € million | 21.1 | 19.6 | 11.1 |
| Cash flow from operating activities | € million | (67.0) | (24.7) | (50.7) |
| Investments1 | € million | 13.9 | 16.9 | 11.8 |
| Order backlog as of September 30 | € million | 846.1 | 803.5 | 803.4 |
| Order intake | € million | 698.6 | 588.8 | 654.4 |
| Employees (average)2 | 2,990 | 3,275 | 3,372 | |
| Employees as of September 30 | 3,067 | 3,320 | 3,374 |
| Key statement of financial position | 1–9/2015 | 1–9/2016 | 1–9/2017 | |
|---|---|---|---|---|
| Total assets | € million | 647.0 | 708.9 | 689.7 |
| Equity in % of total assets | 32.7% | 32.1% | 34.0% | |
| Capital employed (average) | € million | 460.6 | 506.7 | 504.8 |
| Return on capital employed | 6.0% | 5.4% | 2.9% | |
| Return on equity | 12.9% | 11.1% | 5.8% | |
| Net debt | € million | 253.9 | 266.5 | 254.0 |
| Working capital | € million | 159.1 | 166.7 | 207.4 |
| Gearing ratio | 119.9% | 117.2% | 108.2% | |
| Key stock exchange figures | 1–9/2015 | 1–9/2016 | 1–9/2017 | |
| Closing share price as of September 30 | € | 72.3 | 53.8 | 57.0 |
| Number of shares | million units | 6.8 | 6.8 | 6.8 |
| Market capitalization | € million | 491.6 | 365.6 | 387.6 |
| Earnings per share | € | 1.5 | 1.8 | 0.5 |
1 Investments relate to rights and property, plant and equipment.
2 Average number of employees in the first three quarters.
A similar development to the previous year is expected on the global firefighting markets in 2017. Above all, demand is currently being driven by countries with continuous procurement or elevated security requirements following natural or terrorist disasters.
The markets of Western Europe should grow slightly again in 2017, while the largest single market, Germany, will continue its positive development. There are no signs of change at this time in Southern and Eastern Europe – demand is still low and the financing of firefighting technology is difficult even though procurement requirements are rising.
The market in North America recovered in the first months of the current year and an increase in the procurement volume is expected again in 2017. How strong this proves to be or whether the trend is reversed will depend on whether the announced stimulation of the US economy will be successful and will also benefit fire departments.
On the other hand, there is little prospect of an improvement in the market situation in the countries with a strong dependence on the price of oil, as the low price is still affecting government budgets.
The Rosenbauer Group generated revenues of € 604.5 million in the first three quarters of 2017 (1–9/2016: € 602.9 million). While decreases in deliveries were observed in some Middle Eastern countries, deliveries were on the rise in parts of Europe, such as the Netherlands.
EBIT was down on the previous year at € 14.8 million in the first three quarters of the year (1–9/2016: € 27.3 million). The results for the quarter were reduced by the low coverage of fixed costs at the plants in Leonding on account of weak capacity utilization, combined with the higher start-up costs of the platform manufacturer Rosenbauer Rovereto. In addition, results were also influenced by one-time costs for the reorganization of the staff structure in Austria, amortization on intangible assets, and exchange rate effects.
The quarterly observation shows that the result in the third quarter far outperformed the comparable figure from the previous year. The measures to decrease costs and increase efficiency that were carried out showed the first signs of a turnaround. For instance, EBIT for the months of July to September increased by 42% from € 8.5 million to € 12.1 million.
Consolidated EBT for the reporting period amounted to € 13.9 million (1–9/2016: € 25.3 million).
Owing to the remeasurement of forward transactions, net finance costs improved year-on-year to € –0.7 million (1–9/2016: € –2.3 million); the results of the companies in Russia and Spain that are accounted for using the equity method amounted to € –0.2 million in the first nine months of the current year (1–9/2016: € 0.2 million).
The Rosenbauer Group enjoyed satisfactory order development in the first nine months of the year, with incoming orders of € 654.4 million (1–9/2016: € 588.8 million). While incoming orders decreased significantly in countries that are dependent on oil and commodity prices or that had to restructure their budgets due to conflicts, incoming orders were up in North America and in some parts of Europe. The order backlog as of September 30, 2017 was on par with the previous year's level at € 803.4 million (September 30, 2016: € 803.5 million).
The segment reporting is presented based on five sales regions: the CEEU area (Central and Eastern Europe), the NISA area (Northern Europe, Iberia, South America, Africa), the MENA area (Middle East, North Africa), the APAC area (Asia-Pacific) and the NOMA area (North & Middle America). In addition, the SFP (Stationary Fire Protection) segment is shown as a further segment.
The CEEU area comprises 24 European countries from the Baltic to the Bosporus, including all Eastern European and German-speaking countries, Italy, and Turkey. The CEEU area includes the production locations in Leonding (plants I and II) and Neidling in Austria, Karlsruhe and Luckenwalde in Germany, Radgona in Slovenia, and Rosenbauer Rovereto in Italy. The plants produce products for sale in CEEU, but also deliver products to all other areas. The CEEU area also includes the Oberglatt sales and service location in Switzerland.
The development company Rosenbauer E-Technology Development GmbH was founded in the third quarter to promote the creation of firefighting products for the future. It has been included in the consolidated financial statements from September 2017. The business activity of this company lies in the development and production of vehicles and test equipment – in particular those with electric drive components.
Revenues in the CEEU area segment were down slightly year-on-year at € 193.7 million as a result of delivery effects (1–9/2016: € 200.1 million). The CEEU area segment contributed around 32% of consolidated revenues (1–9/2016: 33%). Owing to low capacity utilization at the beginning of the year, the associated low coverage of fixed costs and the start-up costs for the platform manufacturer in Rovereto, EBIT was still slightly negative at € –63.7 thousand in the first half of the year (1–9/2016: € 1.4 million).
The NISA sales area comprises 78 countries, including almost all African, South American, and European countries from the North Cape to Gibraltar. The NISA area includes the Linares production location in Spain and the sales and service locations in Madrid (Spain), Meltham (UK), Chambéry (France) and Johannesburg (South Africa). The plant in Linares supplies its products mainly to the markets of the NISA area and, at the same time, is the center of competence for forest fire and towing vehicles.
The NISA area segment boosted its revenues by 10% in the period under review to € 57.4 million on the back of increased deliveries in Europe (1–9/2016: € 52.2 million). Its EBIT therefore rose to € 0.7 million (1–9/2016: € 0.4 million).
The MENA area comprises 13 countries in the Middle East and North Africa. The area includes the KAEC (King Abdullah Economic City) production site in Saudi Arabia and a number of service locations in the region. The vehicles for the MENA area are mostly produced in the plants of the CEEU, NISA and NOMA areas. Direct contact with the customers through an extensive service network is a key success factor in the region.
After extensive deliveries in the previous years, revenues in the MENA area segment were still down year-on-year at € 60.8 million in the first nine months of 2017 (1–9/2016: € 66.2 million). The reasons for this were the decline in the price of oil and rising political tension in the region. EBIT decreased to € –0.7 million (1–9/2016: € 7.6 million).
The APAC area comprises 71 countries, including the entire ASEAN-Pacific region, several countries of the Middle East, China, India, and Russia. APAC's production facilities are located in Singapore and Moscow. It has its own sales and service locations in China, Brunei, the Philippines, since mid of 2018 in Australia and the area has a wide partner sales network.
Revenues in the APAC area segment increased to € 125.6 million in the period under review (1–9/2016: € 113.9 million). Segment EBIT for the first three quarters of 2017 were down year-on-year at € 6.2 million (1–9/2017: € 7.1 million) on account of deliveries of less profitable orders.
The NOMA area comprises primarily the US, Canada, and countries in Central America and the Caribbean. The area's production facilities are located in Lyons (SD), Wyoming (MN), and Fremont (NE). The fire service vehicles are manufactured to US standards and most of them are delivered to the NOMA sales area, but also to customers in the MENA, NISA, and APAC areas.
Revenues in the NOMA area segment were in line with the previous year's level at € 151.5 million in the first nine months of 2017 (1–9/2016: € 156.5 million). Segment EBIT was down on the previous year at € 10.1 million (1–9/2016: € 11.4 million) on account of the change in the product mix.
The Stationary Fire Protection segment handles the planning, installation, and servicing of stationary firefighting and alarm systems, and thus covers a broad field of fire protection technology. With the German G&S group has become a fullservice provider in the field of preventive firefighting systems. Preventive firefighting is mainly ensured by structural measures in addition to stationary fire detection and extinguishing systems.
Revenues in the SFP segment climbed to € 15.4 million in the first nine months of 2017 after € 14.0 million in the same period of the previous year. Segment EBIT was still negative in the period under review at € –1.3 million (1–9/2016: € –0.5 million) due to lead times lasting several months.
For reasons specific to the industry, the structure of the statements of financial position during the year is characterized by high working capital. This is due to the turnaround times of several months for vehicles in production. Total assets are therefore relatively high during the year at € 689.7 million (September 30, 2016: € 708.9 million).
As a result of the delivery volume in the second half of the year, inventories were up in the reporting period at € 208.4 million (September 30, 2016: € 708.9 million), while construction contracts were down slightly on the previous
year at € 102.8 million (September 30, 2016: € 109.0 million). Current receivables were reduced due to a change of customer structure to € 181.5 million (September 30, 2016: € 194.2 million). The Group's net debt (the net amount of interest-bearing liabilities less cash and cash equivalents and securities) decreased year-on-year to € 254.0 million (September 30, 2016: € 266.5 million).
Owing to the high level of working capital, especially in inventories, the intra-year cash flow from operating activities is still negative compared to the end of 2016 at € –50.7 million (1–9/2016: € –24.7 million). An improvement in the cash flow from operating activities is expected by the end of the year.
Capital expenditure amounted to € 11.8 million in the reporting period (1–9/2016: € 16.9 million). The completion of ongoing investment projects is particularly important. Above all, this includes the modernization of Plant I in Leonding, which is undergoing reorganization with a view to increasing efficiency and profitability.
Political tension and the low price of oil could affect growth on certain markets in 2017 as well. Overall, however, stable development in global demand for firefighting technology is assumed.
The Group will continue to focus on efficiency enhancement and cost reduction to ensure that the intended growth can be implemented on a solid financial basis. In addition, far-reaching changes have been made in Rosenbauer's management and organizational structure that led to non-recurring expenses.
Owing to project-related lower capacity utilization at the Leonding plants, change in the product program and the one-time effects the Executive Board is forecasting an EBIT margin (after extraordinary effects) of around 3% with consolidated revenues at a consistent level.
Rosenbauer is exposed to various opportunities and risks in the course of its global business activities. The ongoing identification, appraisal, and controlling of these risks are an integral part of the management, planning, and controlling process. The risk management system builds on the organizational, reporting, and leadership structures in place within the Group and supplements these with specific elements needed for proper risk assessment. A detailed presentation of the opportunities and risks faced by the Group can be found in the 2016 annual report.
Risks to the fire safety business arising from changes in overall political or legal conditions are very difficult to protect against. However, given that most customers operate in the public sector, it is rare that they cancel orders. Political crises and embargoes can temporarily limit access to certain markets.
Manufacturing activities necessitate a thorough examination of risks along the entire value chain. In view of today's ever shorter innovation cycles, research and development work is becoming increasingly significant. The production risks that occur are monitored on an ongoing basis using a series of key performance indicators.
To even out changes in capacity utilization at individual locations, Rosenbauer's manufacturing processes operate on a Group-wide basis and the company also outsources construction contracts to external partners. In the event of a severe downtrend on the market, this keeps the risk of insufficient capacity utilization within manageable bounds.
The legal proceedings over an alleged product defect in Canada ended in November 2017 with no cost implications for the Rosenbauer Group.
A civil antitrust lawsuit has been filed against a company of the Rosenbauer Group. An appropriate provision was recognized as of December 31, 2016.
A civil suit was brought against Rosenbauer International AG in the reporting period. As a realistic assessment of the outcome of the proceedings is not yet possible at the present time, the Group has not taken any accounting measures.
In the first half of the year, Rosenbauer International AG was subjected to official inquiries and investigations relating to the handling of an order placed by the Croatian Ministry of the Interior in 2003. Charges were brought against Rosenbauer International AG after the end of the first half of the year. Rosenbauer cannot comment on the development or outcome of these investigations or proceedings at this time, so no accounting measures have been taken.
The international nature of the Group's activities gives rise to interest and currency-related risks that are hedged by the use of suitable instruments. A financial and treasury policy that applies throughout the Group stipulates which instruments are permitted.
Operating risks are hedged with derivative financial instruments. These transactions are conducted solely to hedge risks and not for the purposes of trading or speculation. For deliveries to countries with increased political or economic risk, public and private export insurance is generally taken out for the purpose of protection.
Rosenbauer feels that it is still well positioned to meet the demands made of it by the market, the economic environment, and international competition. Based on the analysis of currently discernible risks, there are no indications of any risks that – either singly or in conjunction with other risks – might jeopardize the Rosenbauer Group's continued existence.
| in € thousand | Sep 30, 2016 | Dec 31, 2016 | Sep 30, 2017 |
|---|---|---|---|
| ASSETS | |||
| A. Non-current assets | |||
| I. Property. plant and equipment |
142,358.2 | 146,646.1 | 144,914.0 |
| II. Intangible assets |
28,672.4 | 31,639.0 | 29,360.1 |
| III. Securities | 422.2 | 647.3 | 646.1 |
| IV. Investments in companies accounted | |||
| for using the equity method | 5,668.7 | 6,946.5 | 6,479.4 |
| V. Receivables and other assets | 506.5 | 51.9 | 51.1 |
| VI. Deferred tax assets | 764.5 | 3,387.8 | 346.1 |
| 178,392.5 | 189,318.6 | 181,796.8 | |
| B. Current assets | |||
| I. Inventories |
197,941.5 | 199,131.5 | 208,391.5 |
| II. Construction contracts |
108,961.5 | 67,741.2 | 102,804.8 |
| III. Receivables and other assets | 194,247.3 | 162,507.2 | 181,501.5 |
| IV. Income-tax receivables | 10,322.9 | 1,692.8 | 124.6 |
| V. Cash and cash equivalents | 18,994.6 | 30,209.7 | 15,048.5 |
| 530,467.8 | 461,282.4 | 507,870.9 |
| Total assets | 708,860.3 | 650,601.0 | 689,667.7 |
|---|---|---|---|
| in € thousand | Sep 30, 2016 | Dec 31, 2016 | Sep 30, 2017 | |
|---|---|---|---|---|
| EQUITY AND LIABILITIES | ||||
| A. Equity | ||||
| I. Share capital |
13,600.0 | 13,600.0 | 13,600.0 | |
| II. Capital reserves |
23,703.4 | 23,703.4 | 23,703.4 | |
| III. Other reserves | (6,096.6) | (6,554.1) | (4,161.2) | |
| IV. Accumulated results | 167,024.9 | 178,308.7 | 172,977.2 | |
| Equity attributable to | ||||
| shareholders of the parent company | 198,231.7 | 209,058.0 | 206,119.4 | |
| V. Non-controlling interests | 29,049.9 | 32,933.5 | 28,563.0 | |
| 227,281.6 | 241,991.5 | 234,682.4 | ||
| B. Non-current liabilities | ||||
| I. Non-current interest-bearing liabilities |
78,065.2 | 99,709.6 | 115,814.8 | |
| II. Other non-current liabilities |
1,424.9 | 1,073.3 | 1,303.2 | |
| III. Non-current provisions | 33,619.1 | 32,596.0 | 33,942.2 | |
| IV. Deferred tax liabilities | 4,687.4 | 3,503.3 | 3,482.2 | |
| 117,796.6 | 136,882.2 | 154,542.4 | ||
| C. Current liabilities | ||||
| I. Current interest-bearing liabilitiesn |
207,834.1 | 102,403.4 | 153,841.6 | |
| II. Advance payments received |
19,285.7 | 22,640.9 | 24,577.1 | |
| III. Trade payables | 45,973.6 | 52,193.6 | 46,390.1 | |
| IV. Other current liabilities | 65,315.5 | 67,620.4 | 61,075.0 | |
| V. Provisions for taxes | 3,132.3 | 6,041.7 | 3,339.2 | |
| VI. Other provisions | 22,240.9 | 20,827.3 | 11,219.9 | |
| 363,782.1 | 271,727.3 | 300,442.9 | ||
| Total equity and liabilities | 708,860.3 | 650,601.0 | 689,667.7 |
| in € thousand | 1–9/2016 | 1–9/2017 | 7–9/2016 | 7–9/2017 | |
|---|---|---|---|---|---|
| 1. | Revenues | 602,877.1 | 604,461.5 | 219,521.0 | 210,850.6 |
| 2. | Other income | 7,431.3 | 1,642.8 | 3,560.6 | 1,010.5 |
| 3. | Change in inventory of finished goods | ||||
| and work in progress | 26,835.0 | 26,459.8 | 8,253.3 | (255.4) | |
| 4. | Capitalized development costs | 1,895.2 | 1,461.1 | 740.2 | 609.7 |
| 5. | Costs of goods sold | (384,876.3) | (376,256.1) | (145,710.2) | (125,664.9) |
| 6. | Staff costs | (147,167.6) | (154,388.6) | (50,218.7) | (48,514.1) |
| 7. | Depreciation and amortization | ||||
| expense on property, plant and equipment | |||||
| and intangible assets | (11,004.8) | (14,831.1) | (3,837.5) | (4,245.6) | |
| 8. | Other expenses | (68,643.4) | (73,721.9) | (23,801.3) | (21,696.4) |
| 9. | Operating result (EBIT) before | ||||
| share in results of companies accounted for using the equity method |
27,346.5 | 14,827.5 | 8,507.4 | 12,094.4 | |
| 10. | Financing expenses | (4,901.6) | (3,954.4) | (812.8) | (1,755.1) |
| 11. | Financing income | 2,601.7 | 3,221.6 | 19.5 | 353.6 |
| 12. | Share in results of companies accounted | ||||
| for using the equity method | 247.3 | (202.1) | 455.3 | (515.4) | |
| 13. Profit before income tax (EBT) | 25,293.9 | 13,892.6 | 8,169.4 | 10,177.5 | |
| 14. | Income tax | (5,687.0) | (2,781.8) | (1,934.8) | (2,511.0) |
| 15. Net profit for the period | 19,606.9 | 11,110.8 | 6,234.6 | 7,666.5 | |
| thereof: | |||||
| — Non-controlling interests | 7,376.9 | 8,014.2 | 2,426.4 | 2,695.2 | |
| — Shareholders of parent company | 12,230.0 | 3,096.6 | 3,808.2 | 4,971.3 | |
| Average number of shares outstanding | 6,800,000 | 6,800,000 | 6,800,000 | 6,800,000 | |
| Basic earnings per share | € 1.80 | € 0.46 | € 0.56 | € 0.73 | |
| Diluted earnings per share | € 1.80 | € 0.46 | € 0.56 | € 0.73 |
| in € thousand | 1–9/2016 | 1–9/2017 | 7–9/2016 | 7–9/2017 |
|---|---|---|---|---|
| Net profit for the period | 19,606.9 | 11,110.8 | 6,234.6 | 7,666.5 |
| Restatements as required by IAS 19 | (2,383.0) | (80.2) | (2,353.3) | (26.8) |
| — thereof deferred taxes | 595.7 | 20.0 | 588.3 | 6.6 |
| Total of changes in value recognized | ||||
| in equity that cannot be subsequently | ||||
| reclassified into profit or loss | (1,787.3) | (60.2) | (1,765.0) | (20.2) |
| Gains/losses from foreign currency translation | (1,490.3) | (6,963.7) | (242.7) | (2,357.5) |
| Gains/losses from foreign currency translation | ||||
| of companies accounted for using the equity methoden | 467.5 | (264.9) | 43.1 | (33.3) |
| Gains/losses from available-for-sale-securities | ||||
| Change in unrealized gains/losses | 9.7 | 61.9 | (3.1) | (5.2) |
| — thereof deferred tax | (2.4) | (15.5) | 0.8 | 1.3 |
| Gains/losses from cash flow hedge | ||||
| Change in unrealized gains/losses | 1,904.8 | 5,653.1 | (65.5) | 1,498.5 |
| — thereof deferred tax | (476.2) | (1,413.3) | 16.4 | (374.6) |
| Realized gains/losses | 1,725.6 | 3,010.0 | 706.7 | 163.8 |
| — thereof deferred tax | (431.4) | (752.5) | (176.7) | (41.0) |
| Total changes in value recognized in equity | ||||
| subsequently reclassified into profit or loss | ||||
| when certain conditions are met | 1,707.3 | (684.9) | 279.0 | (1,148.0) |
| Other comprehensive income | (80.0) | (745.1) | (1,486.0) | (1,168.2) |
| Total comprehensive income after income taxes | 19,526.9 | 10,365.7 | 4,748.6 | 6,498.3 |
| thereof: | ||||
| — Non-controlling interests | 6,676.4 | 4,876.2 | 2,392.0 | 1,715.0 |
| — Shareholders of parent company | 12,850.5 | 5,489.5 | 2,356.6 | 4,783.3 |
| Attributable to shareholders | ||||
|---|---|---|---|---|
| Other reserves | ||||
| Restatement | ||||
| Share | Capital | Currency | as required | |
| in € thousand | capital | reserve | translation | by IAS 19 |
| 1–9/2017 | ||||
| As of Jan 1, 2017 | 13,600.0 | 23,703.4 | 5,843.0 | (6,459.2) |
| Other comprehensive income | 0.0 | 0.0 | (4,090.6) | (60.2) |
| Net profit for the period | 0.0 | 0.0 | 0.0 | 0.0 |
| Total comprehensive income | 0.0 | 0.0 | (4,090.6) | (60.2) |
| Disposal of | ||||
| non-controlling interests | 0.0 | 0.0 | 0.0 | 0.0 |
| Dividend | 0.0 | 0.0 | 0.0 | 0.0 |
| As of Sep 30, 2017 | 13,600.0 | 23,703.4 | 1,752.4 | (6,519.4) |
| 1–9/2016 | ||||
| As of Jan 1, 2016 | 13,600.0 | 23,703.4 | 5,055.5 | (5,625.5) |
| Other comprehensive income | 0.0 | 0.0 | (322.3) | (1,787.3) |
| Net profit for the period | 0.0 | 0.0 | 0.0 | 0.0 |
| Total comprehensive income | 0.0 | 0.0 | (322.3) | (1,787.3) |
| Foundation of subsidiaries | 0.0 | 0.0 | 0.0 | 0.0 |
| Capital increase | ||||
| of non-controlling interests | 0.0 | 0.0 | 0.0 | 0.0 |
| Disposal of | ||||
| non-controlling interests | 0.0 | 0.0 | 0.0 | 0.0 |
| Dividend | 0.0 | 0.0 | 0.0 | 0.0 |
As of Sep 30, 2016 13,600.0 23,703.4 4,733.2 (7,412.8) 25.0 (3,442.0) 167,024.9 198,231.7 29,049.9 227,281.6
| Group | Non-controlling | Accumulated | Hedging | Revaluation | |
|---|---|---|---|---|---|
| equity | interests | Subtotal | results | reserve | reserve |
| 241,991.5 | 32,933.5 | 209,058.0 | 178,308.7 | (5,988.2) | 50.3 |
| (745.1) | (3,138.0) | 2,392.9 | 0.0 | 6,497.3 | 46.4 |
| 11,110.8 | 8,014.2 | 3,096.6 | 3,096.6 | 0.0 | 0.0 |
| 10,365.7 | 4,876.2 | 5,489.5 | 3,096.6 | 6,497.3 | 46.4 |
| (503.8) | (235.7) | (268.1) | (268.1) | 0.0 | 0.0 |
| (17,171.0) | (9,011.0) | (8,160.0) | (8,160.0) | 0.0 | 0.0 |
| 234,682.4 | 28,563.0 | 206,119.4 | 172,977.2 | 509.1 | 96.7 |
| 226,602.3 | 30,902.5 | 195,699.8 | 165,113.5 | (6,164.8) | 17.7 |
|---|---|---|---|---|---|
| (80.0) | (700.5) | 620.5 | 0.0 | 2,722.8 | 7.3 |
| 19,606.9 | 7,376.9 | 12,230.0 | 12,230.0 | ||
| 19,526.9 | 6,676.4 | 12,850.5 | 12,230.0 | 2,722.8 | 7.3 |
| 355.0 | 355.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| 300.0 | 300.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| 0.0 | 118.6 | (118.6) | (118.6) | 0.0 | 0.0 |
| (19,502.6) | (9,302.6) | (10,200.0) | (10,200.0) | 0.0 | 0.0 |
| 227,281.6 | 29,049.9 | 198,231.7 | 167,024.9 | (3,442.0) | 25.0 |
| in € thousand | 1–9/2016 | 1–9/2017 | |
|---|---|---|---|
| Profit before income tax | 25,293.9 | 13,892.6 | |
| + | Depreciation | 11,004.8 | 14,831.1 |
| ± | Gains/losses of companies accounted for using the equity method | (247.3) | 202.1 |
| + | Interest expenses | 4,467.6 | 3,644.8 |
| – | Interest and securities income | (2,601.7) | (3,221.6) |
| ± | Unrealized gains/losses from currency translation | (786.3) | (3,464.7) |
| ± | Change in inventories | (7,710.1) | (9,260.0) |
| ± | Change in receivables and other assets | ||
| and construction contracts | (68,815.7) | (50,394.9) | |
| ± | Change in trade payables and advance payments received | 3,505.8 | (3,553.0) |
| ± | Change in other liabilities | 7,625.0 | 374.1 |
| ± | Change in provisions (excluding income tax deferrals) | 10,493.8 | (8,261.2) |
| Cash earnings | (17,770.2) | (45,210.7) | |
| – | Interest paid | (2,530.0) | (2,494.6) |
| + | Interest received and income of securities | 1,626.7 | 704.1 |
| + | Dividends received from companies accounted for using the equity method | 0.0 | 0.0 |
| – | Income tax paid | (6,014.5) | (3,652.7) |
| Net cash flow from operating activities | (24,688.0) | (50,653.9) | |
| – | Payments from the acquisition of a subsidiary | ||
| less acquired cash and cash equivalents | (11,739.3) | 0.0 | |
| – | Payments/proceeds from the purchase/sale of property, | ||
| plant and equipment, intangible assets and securities | (17,300.0) | (12,122.3) | |
| – | Income from capitalized development costs | (2,094.9) | (1,461.1) |
| Net cash flow from investing activities | (31,134.2) | (13,583.4) | |
| + | Deposit of equity | 300.0 | 0.0 |
| – | Payment of equity | 0.0 | (503.8) |
| – | Dividends paid | (10,200.0) | (8,160.0) |
| – | Dividends paid to non-controlling interests | (9,302.6) | (9,011.0) |
| + | Increase from interest-bearing liabilities | 170,925.3 | 139,225.8 |
| – | Repayment of interest-bearing liabilities | (94,651.5) | (71,682.4) |
| Net cash flow from financing liabilities | 57,071.2 | 49,868.6 | |
| Net change in cash and cash equivalents | 1,249.0 | (14,368.7) | |
| + | Cash and cash equivalents at the beginning of the period | 17,877.8 | 30,209.7 |
| ± | Adjustment from currency translation | (132.2) | (792.5) |
| Cash and cash equivalents at the end of the period | 18,994.6 | 15,048.5 |
| External | Segment | Total | |
|---|---|---|---|
| in € thousand | revenues | revenues | revenues |
| 1–9/2017 | |||
| CEEU area | 193,685.7 | 196,618.0 | 390,303.7 |
| NISA area | 57,423.4 | 341.9 | 57,765.3 |
| MENA area | 60,842.0 | 0.0 | 60,842.0 |
| APAC area | 125,586.2 | 0.0 | 125,586.2 |
| NOMA area | 151,492.8 | 2,250.9 | 153,743.7 |
| SFP1 | 15,431.4 | 0.0 | 15,431.4 |
| Consolidation | 0.0 | (199,210.8) | (199,210.8) |
| Group | 604,461.5 | 0.0 | 604,461.5 |
| Group | 602,877.1 | 0.0 | 602,877.1 |
|---|---|---|---|
| Consolidation | 0.0 | (177,608.0) | (177,608.0) |
| SFP1 | 13,997.2 | 0.0 | 13,997.2 |
| NOMA area | 156,473.4 | 2,156.6 | 158,630.0 |
| APAC area | 113,936.8 | 0.0 | 113,936.8 |
| MENA area | 66,170.0 | 0.0 | 66,170.0 |
| NISA area | 52,218.0 | 160.0 | 52,378.0 |
| CEEU area | 200,081.7 | 175,291.4 | 375,373.1 |
| in € thousand | 1–9/2016 | 1–9/2017 |
|---|---|---|
| CEEU area | 1,364.7 | (63.7) |
| NISA area | 395.6 | 724.8 |
| MENA area | 7,610.5 | (739.1) |
| APAC area | 7,109.5 | 6,169.5 |
| NOMA area | 11,416.1 | 10,081.9 |
| SFP1 | (549.9) | (1,345.9) |
| EBIT before share of results of companies | ||
| accounted for using the equity method | 27,346.5 | 14,827.5 |
| Finance expenses | (4,901.6) | (3,954.4) |
| Financial income | 2,601.7 | 3,221.6 |
| Share in results of companies accounted for using the equity method | 247.3 | (202.1) |
| Profit before income tax (EBT) | 25,293.9 | 13,892.6 |
The Rosenbauer Group is an international group of companies whose parent company is Rosenbauer International AG, Austria. Its main focus is on the production of firefighting vehicles, the development and manufacture of firefighting systems, equipping vehicles and their crews and preventive firefighting. The Group's head office is located at Paschinger Strasse 90, 4060 Leonding, Austria.
These unaudited interim consolidated financial statements as of September 30, 2017 were prepared in accordance with the principles of the International Financial Reporting Standards (IFRS) as endorsed in the EU, notably IAS 34 (Interim Financial Reporting). The condensed interim consolidated financial statements therefore do not contain all the information or explanatory notes stipulated by IFRS for consolidated financial statements as of the end of the fiscal year, and should instead be read in conjunction with the IFRS consolidated financial statements published by the company for fiscal year 2016. With the exception of standards that have come into effect in the interim, the interim consolidated financial statements have been prepared on the basis of the same accounting policies as those applied as of December 31, 2016.
The interim consolidated financial statements have been prepared in thousands of euro (€ thousand) and, unless expressly stated, this also applies to the figures shown in the notes.
No new standards have been applied early. The following new standards that are required to be applied in the interim reporting period do not have any effect on the interim consolidated financial statements of Rosenbauer International AG:
| Effective date | |||
|---|---|---|---|
| according | according to | ||
| Standards/Interpretations | to IASB | EU-endorsement | |
| Amendments to IAS 7: Disclosure Initiative | |||
| (published January 2016) | Jan 1, 2017 | Not yet applied | |
| IAS 12 "Recognition of Deferred Tax Assets | |||
| for Unrealised Losses" (published January 2016) | Jan 1, 2017 | Not yet applied | |
| Amendments to IFRS 2: Classification and | |||
| Measurement of Share-based Payment Transactions | |||
| (published June 2016) | Jan 1, 2018 | Not yet applied | |
| Amendments to IFRS 4: Applying IFRS 9 "Financial | |||
| Instruments" with IFRS 4 "Insurance Contracts" | |||
| (published September 2016) | Jan 1, 2018 | Not yet applied | |
| Improvements to IFRS (2014–2016) | Jan 1, 2017/ | ||
| (published December 2016) | Jan 1, 2018 | Not yet applied | |
| IFRIC Interpretation 22: Foreign Currency Transaction | |||
| and Advance Consideration (published December 2016) | Jan 1, 2018 | Not yet applied |
| Effective date | |||
|---|---|---|---|
| according | according to | ||
| Standards/Interpretations | to IASB | EU-endorsement | |
| Amendments to IAS 40: Transfer of Investmenty Property | |||
| (published December 2016) | Jan 1, 2018 | Not yet applied | |
| IFRS 17: Insurance Contracts (published May 2017) | Jan 1, 2019 | Not yet applied | |
| IFRIC 23: Uncertainty over Income Tax Treatments | |||
| (published June 2017) | Jan 1, 2019 | Not yet applied | |
| Amendments to IAS 28: Long-term Interests in Associates | |||
| and Joint Ventures (published October 2017) | Jan 1, 2019 | Not yet applied |
In March 2017, the remaining shares (25%) in Rosenbauer UK plc (United Kingdom) were taken over by the former co-owner. Rosenbauer International AG therefore holds 100% of this company.
Rosenbauer Australia Pty. Ltd., a separate sales and service company, was founded in Australia in the third quarter of 2017. Rosenbauer Australia is a wholly owned subsidiary of S.K. Rosenbauer Pte. Ltd. in Singapore and is therefore included in consolidation. Effective immediately, the company has assumed sales activities for the broad range of firefighting vehicles and equipment in addition to service for Australia and New Zealand.
The development company Rosenbauer E-Technology Development GmbH was founded in the third quarter to promote the creation of firefighting products for the future. It has been included in the consolidated financial statements from September 2017. The business activity of this company lies in the development and production of vehicles and test equipment – in particular those with electric drive components.
In accordance with IFRS 10, the consolidated financial statements as of September 30, 2017 include three Austrian and 25 foreign subsidiaries, all of which are legally and actually controlled by Rosenbauer International AG and therefore included in consolidation. The shares in the associate in Russia (PA "Fire-fighting special technics" LLC., Rosenbauer share: 49%) and the shares in the joint venture in Spain (Rosenbauer Ciansa S.L., Rosenbauer share: 50%) – established with the co-owner and Managing Director of Rosenbauer Española – are accounted for using the equity method.
Owing to the high degree of dependency on public sector clients, the usual pattern in the fire equipment sector is for a very high proportion of its deliveries to be made in the second half of the year, especially in the final quarter. There can therefore be considerable differences – in terms of revenues and earnings – between the respective interim reporting periods. In the period under review there were no unusual developments over and above the seasonal fluctuations characteristic of the industry. Further information on developments in the period under review can be found in the interim Group management report.
The preparation of the interim consolidated financial statements requires the Executive Board to make assumptions and estimates that affect the amounts and reporting of assets, liabilities, income and expenses in the period under review. The actual amounts incurred can deviate from these estimates. Deviations from estimates had no significant effect on the financial statements in the reporting period.
There has been no change in the composition of related parties since December 31, 2016. The following transactions were conducted with related parties in the period under review:
| Joint venture | Management | |||
|---|---|---|---|---|
| 1–9/2016 | 1–9/2017 | 1–9/2016 | 1–9/2017 | |
| Sales of goods | 1.8 | 1.0 | 0.0 | 0.0 |
| Purchase of goods | 1,337.4 | 2,194.5 | 0.0 | 0.0 |
| Receivables | 0.0 | 0.0 | 1,048.4 | 674.6 |
| Liabilities | 641.2 | 86.3 | 0.0 | 0.0 |
| Rental agreement for land | 0.0 | 0.0 | 258.2 | 256.6 |
| Consulting services | 0.0 | 0.0 | 107.0 | 3.7 |
Income tax for the period under review have been recognized on the basis of the best possible estimate of the weighted average annual income tax rate expected for the fiscal year as a whole. Tax on income for the first three quarters of 2017 break down into € 1,917.9 thousand (1–9/2016: € 3,220.5 thousand) in current income tax expenses and € 863.9 thousand (1–9/2016: € 2,466.5 thousand) in changes in deferred income tax.
In accordance with IFRS 8 (Operating Segments), segments must be defined and segment information disclosed on the basis of internal controlling and reporting. This results in segment reporting presented in line with the management approach of internal reporting.
The Group is managed by the chief operating decision makers on the basis of sales markets. The development of the market segments is particularly significant in internal reporting. Segmentation is based on the division of the sales regions (areas) defined by the chief operating decision makers. In addition to the segments managed by sales markets (areas), the SFP (Stationary Fire Production) segment is shown as a further segment in internal reporting.
The following reportable segments have been defined in line with the internal management information system: The CEEU area (Central and Eastern Europe), the NISA area (Northern Europe, Iberia, South America, Africa), the MENA area (Middle East, North Africa), the APAC area (Asia-Pacific), the NOMA area (North & Middle America) and SFP (Stationary Fire Production).
The chief operating decision makers monitor the EBIT of the areas separately in order to make decisions on the allocation of resources and to determine the units' earnings power. Segment performance is assessed on the basis of EBIT using the same definition as in the consolidated financial statements. However, income taxes are managed on a uniform Group basis and are not allocated to the individual segments. Transfer prices between the segments are at arm's length. A condensed presentation of the segments in accordance with IAS 34 and further information on their composition and development can be found in the interim Group management report.
No significant events occured by the time of the preperation of the Quarterly Report.
Rosenbauer International AG has not issued any liability statements for the benefit of non-Group companies. Also, as was the case at the end of the year, there are no contingent assets or liabilities from which material receivables or liabilities will result.
Interest rate and FX risks are hedged using derivative financial instruments such as FX forwards and interest rate caps. While some of these transactions are hedges from a business perspective, they do not meet the hedge accounting requirements of IAS 39. The changes in the fair value of these financial instruments are recognized immediately in profit or loss in the consolidated income statement. Derivatives that meet the hedge accounting requirements of IAS 39 are used solely to hedge future cash flows (i.e. cash flow hedges) and are presented separately in other comprehensive income in the consolidated statement of comprehensive income. As of September 30, 2017 the fair value of hedges recognized in the income statement was € 30.5 thousand (September 30, 2016: € –334.1 thousand), and that of the hedges recognized in other comprehensive income was € 678.8 thousand (September 30, 2016: € –4,589.3 thousand).
The following hierarchy is used in the consolidated financial statements to determine and report the fair values of financial instruments by measurement method:
For all classes of financial instruments other than non-current interest-bearing loan liabilities, the carrying amount is equal to the fair value. The inputs for calculating the fair value of non-current loan liabilities bearing interest at fixed rates are assigned to level 2 of the IFRS 13 fair value hierarchy. The fair value is calculated using a DCF method, applying a discount rate that reflects the Group's interest rate on borrowed capital as of the end of the reporting period.
The financial investments available for sale shown as level 1 include listed equities and units in funds. The fair value of currency forwards and interest rate swaps, which are shown as level 2, is determined by reference to bank valuations based on recognized mathematical measurement models (discounted cash flow method on the basis of current interest and FX future yields based on interbank mid-rates as of the end of the reporting period).
| Level 1 | Level 2 | |||
|---|---|---|---|---|
| in € thousand | Sep 30, 2016 | Sep 30, 2017 | Sep 30, 2016 | Sep 30, 2017 |
| Derivative financial instruments | ||||
| without securement | ||||
| Positive fair value | 0.0 | 0.0 | 469.2 | 957.5 |
| Negative fair value | 0.0 | 0.0 | 804.2 | 927.1 |
| Derivative financial instruments | ||||
| with securement | ||||
| Positive fair value | 0.0 | 0.0 | 553.4 | 823.2 |
| Negative fair value | 0.0 | 0.0 | 5,142.7 | 144.4 |
| Interest rate hedges | ||||
| without hedge | ||||
| Positive fair value | 0.0 | 0.0 | 0.9 | 0.1 |
| Negative fair value | 0.0 | 0.0 | 0.0 | 0.0 |
| Available-for-sale instruments | ||||
| Positive fair value | 422.2 | 646.1 | 0.0 | 0.0 |
| Negative fair value | 0.0 | 0.0 | 0.0 | 0.0 |
The carrying amounts of cash and cash equivalents, trade receivables, trade payables, other financial assets and liabilities and current interest-bearing loan liabilities correspond to their fair values, which is why no further information of classification in a fair value hierarchy is included.
| At fair value | ||||
|---|---|---|---|---|
| Other | ||||
| Carrying amount |
At amortized cost |
compre- hensive income |
Through profit and loss |
|
| in € thousand | ||||
| September 30, 2016 | ||||
| Securities | 422.2 | 0.0 | 422.2 | 0.0 |
| Receivables | 194,753.8 | 193,730.3 | 553.4 | 470.1 |
| Cash and cash equivalents | 18,994.6 | 18,994.6 | 0.0 | 0.0 |
| Interest-bearing liabilities | 285,899.3 | 285,899.3 | 0.0 | 0.0 |
| Trade payables | 5,048.5 | 45,973.6 | 0.0 | 0.0 |
| Other liabilties | 66,740.4 | 60,793.5 | 5,142.7 | 804.2 |
| Securities | 646.1 | 0.0 | 646.1 | 0.0 |
|---|---|---|---|---|
| Receivables | 181,552.6 | 179,771.8 | 823.2 | 957.6 |
| Cash and cash equivalents | 5,048.5 | 15,048.5 | 0.0 | 0.0 |
| Interest-bearing liabilities | 269,656.4 | 269,656.4 | 0.0 | 0.0 |
| Trade payables | 46,390.1 | 46,390.1 | 0.0 | 0.0 |
| Other liabilties | 62,378.2 | 61,306.7 | 144.4 | 927.1 |
The legal proceedings over an alleged product defect in Canada ended in November 2017 with no cost implications for the Rosenbauer Group
A civil antitrust lawsuit has been filed against a company of the Rosenbauer Group. An appropriate provision was recognized as of December 31, 2016.
A civil suit was brought against Rosenbauer International AG in the reporting period. As a realistic assessment of the outcome of the proceedings is not yet possible at the present time, the Group has not taken any accounting measures.
In the first half of the year, Rosenbauer International AG was subjected to official inquiries and investigations relating to the handling of an order placed by the Croatian Ministry of the Interior in 2003. Charges were brought against Rosenbauer International AG after the end of the first half of the year. Rosenbauer cannot comment on the development or outcome of these investigations or proceedings at this time, so no accounting measures have been taken.
These condensed interim consolidated financial statements of Rosenbauer International AG as of September 30, 2017 have been drawn up in accordance with IFRS (as adopted in the European Union) and, to the best of our knowledge, convey a true and fair view of the net asset, financial position and result of operations of all the enterprises included in the consolidation.
The interim group management report gives a true and fair view of the net asset, financial position and result of operations in terms of the information required pursuant to Section 87 (2) and (4) of the Börsegesetz (Austrian Stock Exchange Act).
In the case of this Quarterly Report it was decided to dispense with an audit or review by an external auditor.
Leonding, November 14, 2017
Executive Board, CEO Executive Board, CSO Executive Board, CFO Executive Board, CTO
Dieter Siegel Andreas Zeller Sebastian Wolf Daniel Tomaschko Chairman of the Member of the Member of the Member of the
| February 13, 2018 | Publication of the preliminary results 2017 | |
|---|---|---|
| April 6, 2018 | Publication of the results 2017 | |
| May 8, 2018 | Record date "Annual General Meeting" | |
| May 15, 2018 | Publication of the Quarterly Report 1/2018 | |
| May 18, 2018 | Annual General Meeting | |
| May 24, 2018 | Ex-dividend date | |
| May 25, 2018 | Record date "Dividends" | |
| May 28, 2018 | Dividend payout date | |
| August 10, 2018 | Publication of the Half-year Financial Report 2018 | |
| November 13, 2018 | Publication of the Quarterly Report 3/2018 |
| ISIN | AT0000922554 |
|---|---|
| Reuters | RBAV.VI |
| Bloomberg | ROS AV |
| Share class | No-par-value shares, bearer or registered |
| ATX prime weighting | 0.32% |
Rosenbauer International AG, Paschinger Strasse 90, 4060 Leonding, Austria
Gerda Königstorfer Telephone: +43 732 6794-568, [email protected] www.rosenbauer.com/group
Rosenbauer International AG does not guarantee in any way that the forward-looking assumptions and estimates contained in this Quarterly Report will prove correct, nor does it accept any liability for loss or damages that may result from any use of or reliance on this report. Minimal arithmetical differences may arise from the application of commercial rounding to individual items and percentages in this report. The English translation of the Rosenbauer Quarterly Report is for convenience. Only the German text is binding.
www.rosenbauer.com
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.