Quarterly Report • Nov 30, 2010
Quarterly Report
Open in ViewerOpens in native device viewer
| in € m | Q1–Q3 2010 | Q1–Q3 2009 | Year 2009 | |
|---|---|---|---|---|
| Sales revenue | 54.2 | 47.0 | 66.2 | |
| of which Austria | 10.6 | 13.4 | 18.7 | |
| of which Hungary | 28.9 | 20.7 | 31.0 | |
| of which Romania | 12.2 | 9.8 | 13.6 | |
| Other | 2.4 | 3.1 | 2.9 | |
| Total output | 54.5 | 47.4 | 66.9 | |
| EBITDA | 5.2 | 2.0 | 7.3 | |
| EBIT | 0.9 | –2.5 | 1.4 | |
| POA | –1.6 | –5.8 | -2.9 | |
| Annual profit | –1.7 | –5.9 | -2.9 | |
| Return after minority interest | –1.6 | -6.0 | -3.2 | |
| Fixed asset investments | 1.6 | 1.8 | 2.8 | |
| Total assets | 113.7 | 108.7 | 110.2 | |
| Equity (incl. Minority interest) | 15.2 | 13.3 | 18.7 | |
| Employees | 637 | 750 | 735 | |
| of which in Austria | 121 | 143 | 142 | |
| of which in Hungary | 325 | 375 | 367 | |
| of which in Romania | 191 | 232 | 226 | |
| Stock exchange data | ||||
| Dividend per share | € | 0 | 0 | 0 |
| Weighted amount of shares | 655,878 | 655,878 | 655,878 | |
| Highest rate | € | 30.5 | 31.35 | 30.90 |
| Lowest rate | € | 19.56 | 17.00 | 17.12 |
| Closing rate | € | 23.80 | 23.60 | 30.90 |
The listed family company, SW Umwelttechnik, was able to increase its turnover by 15 % in the first three quarters to € 54.2 m compared to the previous year when it reached € 47.0 m. In the third quarter alone turnover was improved by 20 %, resulting from the increased market share in Hungary and Romania. The successfully implemented restructuring measures and the effect these had on the balance sheet are mirrored in the much-improved result. Price levels are still under pressure, but appropriate counteractions have been introduced that will lead to an improvement of gross earning from 2011 onwards. From 2011 a GDP growth rate of 3 % is expected in both Hungary and Austria which in turn lets us assume a positive economic development. The introduced budget remedial action in Romania, which is being supported by the IMF and the ECB, will lead to a considerable improvement of the market environment.
we were able to increase our turnover by 20 % in the third quarter compared to the previous year even though we were faced with a challenging market environment with decreased volumes. This can be ascribed to the restructuring measures that we introduced in the previous year by which we were able to support our intense marketing efforts with cost leadership.
The price levels remain under pressure due to the tense market environment. Thereon we have initiated change as market leader so as to again reach higher margins in 2011 – this due to the expected higher demand.
SW Umwelttechnik is excellently equipped to cover the long-term existing needs for water conservation and infrastructure projects in Central and Eastern Europe because of our concluded investment programme that amounted to € 60 m. Thanks to our modern equipment and the resulting flexible production modes we can easily adjust to different market situations. This means that we are also able to cover significant increases in demand without needing to make further investments.
We are expecting an unchanged challenging market environment for quarter 4, particularly in Hungary and Romania. However, we still predict an increase of turnover by 15 % for the full year 2010 and are aiming to reach an EBITDA margin of 10 %. We thank all our employees for their outstanding commitment as well as our financial partners for supporting our business development, which is in line with sustainability and long-term success.
Klagenfurt, 24 November 2010
DI Dr. Bernd Hans Wolschner DI Klaus Einfalt
Operational review 5 Group interim financial statements 8 Notes to the Group interim financial statements 11 Declaration by the Management Board 12
SW Umwelttechnik generated a turnover of € 54.2 m in the first three quarters which reflects an increase of 15 % compared to the previous year. Due to the increase of turnover in the project engineering segment as well as the strong pricing pressures, this increase could not, however, be transferred into an equally significant increase in earnings. -10 -8 -6 -4
Our restructuring measures have definitely had a positive impact – for example we were able to decrease personnel costs from 24 % to 19 %, so to € 10.2 m in the first nine months (in correspondence to total output). In the third quarter alone it was reduced from 19 % to 15 %.
EBITDA for the first nine months was significantly strengthened and now amounts to € 5.2 m or 9.6 % of total output, so is considerably higher compared to the same period of the previous year. This is partly due to reduced operating costs in all business segments and partly due to the fair value valuation according to IAS 40 as the site in Miskolc was closed down. The accumulated EBIT is therefore also back in the black and with € 0.9 m is higher by € 3.4 m than in the previous year. Q2 2010 Q3 2009 GJ 2009
We were also able to reduce interest paid compared to the previous year and even though further FX devaluations took place, our financial result has been improved by € 0.8 m to –€ 2.6 m compared to 2009. Due to the stabilisation of the Hungarian currency the financial result in quarter three can be reported in the black.
PLOA (profit or loss on ordinary activities) has been improved on an annual comparison, however it remains in red for the first three quarters with a total of –€ 1.6 m (2009: –€ 5.8 m). When considering the third quarter on its own however, a significant profit on activities can be reported with € 3.4 m (2009: € 0.5 m).
The volume of orders as of 30 September 2010 amounts to € 30.5 m (2009: € 31.6 m). According to plan 52 % of those will still be realised in the year under review. In Austria the volume of orders of € 3.9 m are 16 % higher and in Hungary they are higher by 20 % and amount to € 14.4 m. Even though turnover increased by 25 % in Romania, the volume of orders of € 12.1 m are 21 % lower than in the previous year – this can be related to the fact that the focus of the infrastructure segment has been shifted on to the water conservation segment in which there are shorter cycle times.
Revenue by business sectors in EUR m €
45
| Other |
|---|
| Romania |
| Hungary |
| Austria |
| Project engineering |
| Infrastructure |
| Water conservation |
The break down of turnover onto the different business segments shows a slight shift from the water conservation segment to the infrastructure and project engineering segments. Water conservation remains the biggest segment with € 22.7 m (2009: € 24.4 m) and a total share of 42 %, (2009: 52 %), infrastructure has increased to € 20.2 m (2009: € 15.5 m) and a share of 37 % (2009: 33 %) and project engineering amounts to € 11.3 m (2009: 7.1 m) and a share of 21 % (2009: 15 %). 0 10 Q2 2010 Q3 2009 GJ 2009 10 20
The Austrian construction sector had to deal with an overall decrease of around 10 %, partly due to the tense financing situation in the municipalities as well as due to the phaseout of the economic stimulus packages. The poor start of the business year could however be gradually gained on because of our successfully implemented restructuring measures and the increased marketing efforts. The accumulated turnover as of 30 September amounts to € 10.6 m and is still 21 % lower than that of the previous year (€ 13.4 m), but 12 % have already been caught up on since the half-year – in the summer our decrease in turnover was still 33 % lower than in the previous year. This positive development is continuing on which means we expect to be able to reach our budgeted turnover and earnings goals for the whole year. Turnover reflects a share of 20 % (2009: 28 %) of Group's turnover. 40 45 Q2 2010 Q3 2009 GJ 2009 45
Central and Eastern Europe showed a slow development in the first nine months due to the low construction activities resulting from the recession and also because of the bad weather conditions in quarter 1. In Hungary the industry and trade orders have significantly increased although the price level has gone further down until now. The water conservation segment also shows a slight upward trend and public requests for proposals are increasing after the local elections took place in October of this year. We are expecting a significant increase in orders for the first quarter of 2011. The prices in all market segments are being raised at the moment – although a negative price effect is still to be expected for the whole year of 2010. Turnover of € 28.9 m is 40 % higher than that of the previous year (€ 20.7 m) and reflects a share of 53 % (2009: 44 %) of the Group's turnover. 10 15 20 25 30 15 20 25 30 35 40
Civil engineering projects in Romania have strongly increased in volume by 30 % – however due to the devaluation of RON on the one hand and the bad pricing levels on the other hand this cannot be reflected as significantly in turnover. The EU subsidies from the structure and cohesion fund are called upon more and more, but the Romanian government is still having problems with raising the self-financing share. The industry and trade sector remains problematic as well, even though it can be noted that a floor has been reached in this market segment. In total our market position has been expanded in all areas and analogous to Hungary we have proactively begun to align the price levels so as to trigger an improvement for 2011. In Romania we have recorded an increase in turnover of 25 % and with its turnover of € 12.2 m (2009: € 9.8 m) it now has a share of 23 % (2009: 21 %) of the Group's turnover. 0 Q3 2010 Q3 2009 GJ 2009 0 5 Q3 2010 Q3 2009 GJ 2009
Long-term assets as of 30 September 2010 have increased to € 74.1 m compared to the third quarter of the previous year when it amounted to € 70.7 m. Fixed assets were significantly reduced due to keeping investments well below depreciation, in contrast investment property according to the IAS 40 rule "Fair value" are reported. Short-term assets show no significant change to the previous year even though turnover was increased by 15 %. The optimised stock and claims management has been kept up successfully. A balance sheet total of € 113.7 m (2009: € 108.7 m) can be reported.
Equity capital as of 30 September 2010 is disclosed at € 15.2 m (2009: € 13.3 m) resulting in an equity ratio of 13.3 % (2009: 12.2 %). However, when considering noncash depreciation of long-term assets resulting from FX volatility, equity capital of € 23.3 m and an equity ratio of 19.1 % can be reported.
Liabilities have slightly increased compared to the previous year and amount to € 98.6 m (2009: € 95.4 m) due to higher trade payables. Financial liabilities remain at € 78.9 m (2009: € 79.0 m).
SW Umwelttechnik had to pull back the planned bond with a total volume of € 10 m and will not be able to carry out the increased expansion into Romania to the extent intended. Due to the harsh market situation for smaller titles, SW Umwelttechnik was not able to place the bond to its full amount. Existing commitments were then not followed through as these were connected to a financing of the total amount; this meant the issuer had to pull back the bond offering. SW Umwelttechnik will however still push forward its activities in Romania and further extend its already strong market position.
Investments as of 30 September 2010 remain at the intended low level with € 1.6 m which also reflects the long-term usability of our installed machinery. The main investments were made into moving the mechanical equipment from the closed-down Miskolc site to other production sites – the rest was mainly used for extending our product offering.
| in € '000 | Q1–Q3 2010 | in % | Q1–Q3 2010 | in % | GJ 2009 | in % |
|---|---|---|---|---|---|---|
| Assets | 113,743 | 100.0 | 108,661 | 100.0 | 110,234 | 100.0 |
| Fixed assets | 77,755 | 68.4 | 73,048 | 67.2 | 79,893 | 72.5 |
| Current assets | 35,988 | 31.6 | 35,613 | 32.8 | 30,341 | 27.5 |
| Liabilities | 113,743 | 100.0 | 108,661 | 100.0 | 110,234 | 100.0 |
| Equity | 15,150 | 13.3 | 13,283 | 12.2 | 18,733 | 17.0 |
| Long-term liabilities | 52,378 | 46.0 | 50,425 | 46.4 | 49,274 | 44.7 |
| Short-term liabilities | 46,215 | 40.7 | 44,953 | 41.4 | 42,227 | 38.3 |
The restructuring measures implemented by the Management are taking effect. "We have aligned our cost structure and our products with the low market level and at the same time are in a great position to benefit from an upswing" says board member Dr. Bernd Wolschner. "The market environment remains a challenge for 2011 – particularly in CEE we can only make careful predictions due to the limited visibility here."
In Austria we are expecting a stabilisation of earnings because of a strong autumn. In Hungary we continue to predict a slight improvement, on the one hand in the water conservation segment due to increased orders from the government and on the other hand in the infrastructure segment because of a slight increase of the industry and trade sector wanting to invest again.
For Romania we are forecasting a very slight improvement in investments through clients from the industry and trade sector until the end of the year. However, we are expecting an increase in commissioning through the government in the water conservation segment. These projects can however still be seriously delayed due the required co-financing of the government.
| A ssets | |||
|---|---|---|---|
| in € '000 | 30.09.2010 | 30.09.2010 | 31.12.2009 |
| incl. Internal value | |||
| Long-term fixed assets | 77,755 | 85,876 | 79,893 |
| Fixed assets | 74,106 | 82,227 | 75,837 |
| Other long-term fixed assets | 3,649 | 3,649 | 4,056 |
| Current assets | 35,988 | 35,988 | 30,341 |
| Total | 113,743 | 121,864 | 110,234 |
| E quity and liabilities |
|||
| Equity | 15,150 | 23,271 | 18,733 |
| Long-term borrowings | 52,378 | 52,378 | 49,274 |
| Short-term borrowings | 46,215 | 46,215 | 42,227 |
| Total | 113,743 | 121,864 | 110,234 |
| in € '000 | Q3 2010 | Q3 2009 | Q1–Q3 2010 | Q1–Q3 2009 |
|---|---|---|---|---|
| Sales revenue | 24,170 | 20,212 | 54,210 | 46,989 |
| Total output | 24,251 | 20,808 | 54,534 | 47,382 |
| Gross profit | 9,794 | 10,571 | 23,272 | 23,598 |
| Staff costs | 3,687 | 3,997 | 10,231 | 11,495 |
| Depreciation and amortisation | 1,515 | 1,528 | 4,282 | 4,428 |
| Other operating costs | 4,138 | 4,005 | 10,668 | 10,426 |
| Other operating revenue | 2,607 | 38 | 2,852 | 283 |
| EBIT | 3,061 | 1,079 | 943 | –2,468 |
| EBITDA | 4,576 | 2,607 | 5,225 | 1,960 |
| Interest | –595 | –571 | –1,809 | –1,983 |
| Exchange rate difference | 1,006 | 62 | –661 | –1,283 |
| Financial result | 294 | –550 | –2,557 | –3,334 |
| Profit or loss on ordinary activities | 3,355 | 529 | –1,614 | –5,802 |
| in € '000 | 2010 I – IX | 2009 I – IX |
|---|---|---|
| 1. Result after income tax | -1,714 | –5,932 |
| 2. Transfer of investment property | 0 | 0 |
| 3. change of tax rate Hungary | -551 | 0 |
| 4. Currency conversion | -1,110 | –1,244 |
| 5. Total | -3,375 | –7,176 |
| of which attributable to other associates | -140 | 17 |
| of which attributale to associates of parent company | -3,235 | –7,193 |
| in € '000 | Share capital |
Capital reserve |
Own shares |
Currency conversion |
Reevaluation reserves |
Net earnings |
Minority interests |
Total |
|---|---|---|---|---|---|---|---|---|
| At 01 01 2009 | 4,798 | 5,956 | –332 | –4,093 | 11,407 | 2,723 | 20,459 | |
| Period result | 0 | 0 | 0 | 0 | 0 | –5,971 | 39 | –5,932 |
| Currency conversion | 0 | 0 | 0 | –1,222 | 0 | 0 | –22 | –1,244 |
| Total | 0 | 0 | 0 | –1,222 | 0 | –5,971 | 17 | –7,176 |
| At 30 Sept 2009 | 4,798 | 5,956 | –332 | –5,315 | 0 | 5,436 | 2,740 | 13,283 |
| At 01 01 2010 | 4,798 | 5,956 | –332 | –5,144 | 2,249 | 8,243 | 2,963 | 18,733 |
| Period result | 0 | 0 | 0 | 0 | –1,630 | –84 | –1,714 | |
| change of tax rate Hungary | –521 | –30 | –551 | |||||
| Currency conversion | 0 | 0 | 0 | –1,056 | –28 | 0 | –26 | –1,110 |
| Total | 0 | 0 | 0 | –1,056 | –28 | –2,151 | –140 | –3,375 |
| Dividend payout | 0 | 0 | 0 | 0 | 0 | –208 | –208 | |
| At 30 Sept 2010 | 4,798 | 5,956 | –332 | –6,200 | 2,221 | 6,092 | 2,615 | 15,150 |
| in € '000 | 01.01. –30.09.2010 | 01.01.–30.09.2009 |
|---|---|---|
| Result before tax | –1,614 | –5,802 |
| Changes caused by currency conversions | 570 | 1,152 |
| Depreciation and amortisation | 4,433 | 4,550 |
| Valuation result from investment property | –2,406 | 0 |
| Valuation result from investment property | –4 | –3 |
| Interest income | 1,809 | 1,983 |
| Interest paid | –1,925 | –2,305 |
| Interest received | 116 | 322 |
| Change in long-term reserves | –163 | –167 |
| Income taxes paid | –25 | –47 |
| Resulting net cash | 791 | –317 |
| Change in inventories and construction contracts | –3,063 | 971 |
| Change in receivables and other assets | –3,638 | 1,146 |
| Change in liabilities | 3,923 | –2,937 |
| Change in short-term reserves and accrued liabilities | 528 | 529 |
| Working Capital net cash | –2,250 | –291 |
| Net cash from operating activities | –1.459 | –608 |
| Deconsolidation of subsidiaries | 1 | 0 |
| Acquisition of tangible and intangible fixed assets | –1,633 | –1,824 |
| Acquisition of financial investments | –151 | –122 |
| Proceeds from sale of fixed assets | 146 | 66 |
| Net cash from investing activities | –1,637 | –1,880 |
| Dividend payouts | 0 | 0 |
| Purchase of own shares | 0 | 0 |
| Dividend of minority interests | –208 | 0 |
| Change in long-term borrowings | 3,045 | –1,150 |
| Change in short-term borrowings | –375 | 2,563 |
| Net cash from financing activities | 2,462 | 1,413 |
| Change in cash and cash equivalents | –634 | –1,075 |
| Cash and cash equivalents at beginning of year | 1,903 | 2,774 |
| Change in cash and cash equivalents | –634 | –1,075 |
| Currency differences | –34 | –81 |
| Cash and cash equivalents at end of year | 1,235 | 1,618 |
The Group's interim financial statements at hand as per 30 September 2010 have been created in accordance with the International Financial Reporting Standards (IFRS) as to be applied in the EU.
The abbreviated interim financial statements do not include – in accordance with IAS 34 – all information and data necessary in the annual financial statements and should thus be read in combination with the SW Umwelttechnik Stoiser & Wolschner AG's annual consolidated financial statements as per 31 December 2009.
The scope of consolidation remains unchanged compared to the status as per 31 December 2009.
The same accounting and valuation methods as per 31 December 2009 have been applied.
The Group's functional currency is the Euro; the functional currencies of the foreign subsidiaries are the respective local currencies.
The annual financial statements of foreign subsidiaries and joint ventures have thus been converted using the modified closingdate-method according to IAS 21 as follows:
The following exchange rates have thus been applied:
| Currency | Rate at balance sheet date | Average rate for the year | ||||
|---|---|---|---|---|---|---|
| 30-09-2010 | 30-09-2009 | Q1–Q3 2010 | Q1–Q3 2009 | |||
| HUF | Hungarian Forint | 277.30 | 270.40 | 276.10 | 283.40 | |
| RON | Romanian Lei | 4.27 | 4.22 | 4.20 | 4.23 |
Distribution of sales revenue according to primary sectors
| Q1–Q3 2010 | Q1–Q3 2009 | Year 2009 | ||||
|---|---|---|---|---|---|---|
| in % | in % | in % | ||||
| Water conservation | 22.7 | 41.9 | 24.4 | 51.9 | 33.7 | 50.8 |
| Infrastructure | 20.2 | 37.3 | 15.5 | 33.0 | 22.5 | 34.1 |
| Project engineering | 11.3 | 20.8 | 7.1 | 15.1 | 10.0 | 15.1 |
| 54.2 | 100.0 | 47.0 | 100.0 | 66.2 | 100.0 |
Distribution of sales revenue according to secondary segments
| Q1–Q3 2010 | Q1–Q3 2009 | GJ 2009 | ||||
|---|---|---|---|---|---|---|
| in % | in % | in % | ||||
| Austria | 10.6 | 19.6 | 13.4 | 28.6 | 18.7 | 28.3 |
| Hungary | 28.9 | 53.4 | 20.7 | 44.0 | 31.0 | 46.8 |
| Romania | 12.2 | 22.5 | 9.8 | 20.8 | 13.6 | 20.5 |
| Other | 2.5 | 4.5 | 3.1 | 6.6 | 2.9 | 4.4 |
| 54.2 | 100.0 | 47.0 | 100.0 | 66.2 | 100.0 |
Average for the period:
| Q1–Q3 2010 | Q1–Q3 2009 | Year 2009 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| White-collar Blue-collar | Total | White-collar | Blue-collar | Total | White-collar | Blue-collar | Total | |||
| Austria | 54 | 67 | 121 | 58 | 85 | 143 | 58 | 84 | 142 | |
| Hungary | 134 | 191 | 325 | 154 | 221 | 375 | 151 | 216 | 367 | |
| Romania | 51 | 140 | 191 | 50 | 182 | 232 | 48 | 178 | 226 | |
| 239 | 398 | 637 | 262 | 488 | 750 | 257 | 478 | 735 |
At the annual general meeting on 14 May it was decided that SW Umwelttechnik would not be paying out a dividend to their shareholders for the financial year 2010.
In 2010 none of the Company's own shares were repurchased.
Due to weather conditions there are general seasonal fluctuations in product deliveries as well as in the execution of projects as construction work can only be carried out to a limited extent during the winter. These seasonal fluctuations are reflected in the outcome of the first and fourth quarter, which are usually weaker than the second and third quarters.
No significant changes have occurred in regards to relationship with associated companies and individuals as compared to those disclosed in the annual report 2009.
No financial instruments apart from those disclosed in the annual report 2009 were applied during the reporting period.
No business transactions occurred after the balance sheet date of the quarter impacting the interim financial report at hand or that have any particular relevance.
There are no changes to be reported for this period in terms of other obligations, litigation and possible liabilities compared to the ones stated in the consolidated annual financial statements as of 31 December 2010.
We hereby confirm that to the best of our knowledge, these summarised consolidated interim financial statements have been compiled in accordance with applicable accounting standards and to the maximum extent possible give a true and fair view of the Group's assets, finances and earnings. We also confirm that the interim operational review for the first nine months of the financial year conveys a true and fair view of the most important events of the first nine months of this financial year to the maximum extent possible and their impact on the summarised consolidated interim financial statements, in terms of significant risks and uncertainties during the remaining three months of the financial year, and of key transactions with associated companies and individuals where disclosure is required. These summarised consolidated interim financial statements have been subjected neither to a complete audit nor to an audit review by an auditor.
Klagenfurt, 24 November 2010
DI Dr. Bernd Hans Wolschner DI Klaus Einfalt
| 28.02.2011 | Preliminary result |
|---|---|
| 27.04.2011 | Annual results press conference in Vienna |
| 20.05.2011 | Annual General Meeting in Klagenfurt |
| 24.05.2011 | Payment of ex dividends |
| 25.05.2011 | Report on the first quarter 2010 |
| 27.05.2011 | Payment date of dividends |
| 24.08.2011 | Interim report on the first half of 2011 |
| 23.11.2011 | Report on the third quarter 2011 |
| (These are anticipated dates only.) |
Security ID number: AT 0000080820
| Vienna Stock | |
|---|---|
| Exchange symbol: | SWUT |
| Bloomberg: | SWUT AV |
| Reuters: | SWUT.VI |
| Datastream: | O:SWU |
| Index: | WBI |
| Listing: | Standard market continuous/auction with |
| market makers, Vienna Stock Exchange |
SW Umwelttechnik, a family firm founded in 1910 and listed on the Viennese stock exchange since 1997, stands for sustainable management and consistent growth in Eastern and South Eastern Europe. With our innovative environmental technology the we provide an important contribution for the development of necessary infrastructure in Central and South Eastern Europe.
Further enquiries:
MMag. Michaela Werbitsch Investor Relations Telefon: +43 7259 313 50 Mobil: +43 664 811 76 62 Fax: +43 7259 313 56 E-Mail: [email protected] Website: www.sw-umwelttechnik.com
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.