AI Terminal

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

Polytec Holding AG

Quarterly Report Nov 5, 2008

754_rns_2008-11-05_64551ee0-d349-487e-bcbc-8af01e9ee5cf.pdf

Quarterly Report

Open in Viewer

Opens in native device viewer

INTERIM REPORT Q3|08

EARNINGS FIGURES

in
EUR
million
Q3
2008
Q3
2007
Change
in
%
1-9
2008
1-9
2007
Change
in
%
Sales 182.3 181.1 0.7% 595.2 467.8 27.2%
EBITDA 9.9 13.6 -27.0% 46.6 42.4 10.1%
EBIT 3.0 7.0 -56.7% 26.1 26.2 -0.5%
Net
income
0.5 4.3 -87.4% 16.1 18.4 -12.7%
EBITDA
margin
5.5% 7.5% 7.8% 9.1%
EBIT
margin
1.7% 3.8% 4.4% 5.6%
Earnings
per
share
(in
EUR)
0.02 0.19 -87.4% 0.72 0.82 -12.2%

FINANCIAL FIGURES

in
EUR
million
1-9
2008
1-9
2007
Change
in
%
Cash
flow
from
operating
activities
37.6 -28.3
Cash
flow
from
investing
activities
-39.2 -0.5
Cash
flow
from
financing
activities
9.5 13.4 -28.9%
Capital
expenditures
-29.8 -18.2 -61.2%

BALANCE SHEET RATIOS

December
31,
2007
450.8 445.0
166.6 158.9
29.8 29.2
77.3
0.18
35.7%
5,857 5,659
September
30,
2008
68.7
0.18
37.0%

SHARE FIGURES

June
30,
2008
December
31,
2007
Change
in
%
Closing
price
in
EUR
8.23 8.90 -7.5%
Market
capitalisation
in
EUR
mill.
183.8 198.7 -7.5%
1-9
2008
1-9
2007
Change
in
%
Earnings
per
share
in
EUR
0.72 0.82 -12.2%

INTERIM REPORT Q3 2008

DEVELOPEMENT OF THE AUTOMOTIVE INDUSTRY

In the course of the third quarter 2008 the international financial crisis also hit the European economy, pushing down carsales figures. Against the backdrop of this economic downturn throughout Europe and the negative sentiment on capital markets most consumers have for the time postponed their decision to buy a car. Sales in Western Europe dropped by 9% to a total of 1.2 million sold cars.In the course of 2008 the European car industry reported a decline in sales figures of 4% with 11.7 million sold vehicles compared to the previ ous year. The outlook for OEMs for the rest of the year as well as the further development of many European automotive suppliers will be

significantly impacted by the prolonged company vacation periods and the temporary suspension ofproduction announced by the European OEMs. The majority of the European countries are strug gling with rising inflation rates and a considerable credit crunch. In addition, exports, which represent a mainstay of global economic development, are slowing down due to the economic downturn in Western Europe. Against this challenging background the number of new commercial vehicle registrations rose again, with heavy com mercial vehicles showing an ongoing dynamic trend.

Source: VDA

GENERAL INFORMATION

The present interim report was compiled pursuant to ß 87 ofthe Austrian Stock Exchange Act and the International Financial Reporting Standards (IFRS). In accordance with IAS 34, the abbreviated interim financial statements do not contain all the information and details that are compulsory in annual or half-year financial state-

ments and should be read in conjunction with the consolidated financial statements of POLYTEC HOLDING AG as of December 31, 2007 as well as with the half-year financial report of POLYTEC HOLD-ING AG as of June 30, 2008.

GROUP RESULTS

in
EUR
million
Q3
2008
Q3
2007
Change
in
%
1-9
2008
1-9
2007
Change
in
%
Sales 182.3 181.1 0.7% 595.2 467.8 27.2%
EBITDA 9.9 13.6 -27.0% 46.6 42.4 10.1%
EBIT 3.0 7.0 -56.7% 26.1 26.2 -0.5%
Net
income
0.5 4.3 -87.4% 16.1 18.4 -12.7%
EBITDA
margin
5.5% 7.5% 7.8% 9.1%
EBIT
margin
1.7% 3.8% 4.4% 5.6%
Earnings
per
share
(in
EUR)
0.02 0.19 -87.4% 0.72 0.82 -12.2%

The positive sales development in the first nine months of 2008 was due to a favorable sales trend in the commercial vehicle industry and foremost to the effects resulting from the acquisitions made in the previous business year, which contributed to a positive development of results at group level in addition to a significant increase in sales.POLYTEC GROUPís sales grew by 27.2% to EUR 595.2 million. A more

detailed analysis of the factors behind this development in each business area will be provided in the corresponding segment reporting.

EBITDA of the POLYTEC GROUP increased in the first nine months of 2008 by 10.1% to EUR 46.6 million. In the same period of 2007,

EBITDA included a release of badwill1 for a total amount of EUR 6.6 million. On an adjusted basis, EBITDA increased by 30.2% in the first nine months of 2008, the equivalent of an EBITDA margin of 7.8%. The year-on-year decline of the EBITDA margin from 9.1% to 7.8%

was due to an unfavorable development of operations in the Automotive Systems Division in addition to the release of badwill. The financial results of POLYTEC GROUP of EUR -2,4 million, showed a downward trend due to significantly higher financing costs as a consequence of the economic crisis. Net income declined by 12.7% to EUR 16.1 million, with earnings per share amounting to EUR 0.72 in the first nine months of 2008.

1 Pursuant to IFRS 3, EBITDA for the first nine months of 2007 includes a release of negative goodwill from acquired assets and liabilities in connection with the acquisition of POLYTEC COMPOSITES GERMANY GROUP for a total amount of EUR 6.6 million

RESULTS BY DIVISION

Divisional share on group sales

Automotive Systems Automotive Composites Car Styling Consolidation/Others

in
EUR
million
Q3
2008
Q3
2007
Change
in
%
1-9
2008
1-9
2007
Change
in
%
Sales 93.6 94.1 -0.5% 310.4 266.9 16.3%
thereof
part
sales
89.8 92.7 -3.1% 300.9 256.4 17.4%
thereof
tooling
sales
3.8 1.4 173.3% 9.5 10.5 -9.7%
EBITDA -0.8 6.0 -113.5% 11.5 19.9 -42.0%
EBIT -5.2 1.7 -408.5% -1.7 9.3 -118.3%
EBITDA
margin
-0.9% 6.3% 3.7% 7.5%
EBIT
margin
-5.6% 1.8% -0.5% 3.5%

AUTOMOTIVE SYSTEMS DIVISION

In the Automotive System Division net sales increased by 16.3% to EUR 310.4 million in the first nine months of 2008. This development, which at first sight might seem positive, is mainly due to the sales contribution of POLYTEC Intex acquired in the previous year.

Organically, however, sales figures showed a decline, as exemplified by the comparison of third quarter figures, which in turn led to a

decrease in EBITDA of 42.0% in thefirst nine months of 2008. As reported in the previous quarters of 2008, this unfavourable development was attributable to a number of factorswith a negative impact on earnings related to crucially important production projects currently underway within the Automotive System Division. This downward trend was not only due to a general decline in net sales as

CONTACT:

Manuel Taverne POLYTEC GROUP Investor Relations 4063 Hˆrsching, Linzer Strasse 50 Tel: +43-7221-701-292 [email protected] www.polytec-group.com/investor

a result of reduced OEM production volumes which had already started in the third quarter of 2008, but also to a 18% decrease in sales volumes for the 3-series of BMW, the most important customer at present. This negative trend was further impacted by higher-than expected start-up costs for new projects, which in turn led to increased material costs and extraordinary expense items (i.e. leased

staff). A further negative contribution resulted from the price development on the raw material and energy markets. Against the backdrop of the current challenging market environment, targeted potentials were not achieved. This situation is not expected to improve by year-end.

in
EUR
million
Q3
2008
Q3
2007
Change
in
%
1-9
2008
1-9
2007
Change
in
%
Sales 64.3 63.2 1.7% 209.8 129.0 62.7%
thereof
part
sales
61.8 61.0 1.3% 205.7 125.4 64.0%
thereof
tooling
sales
2.5 2.2 13.7% 4.2 3.6 14.9%
EBITDA 6.7 4.2 58.8% 23.8 12.9 84.5%
EBIT 5.0 2.5 104.4% 19.0 9.2 106.2%
EBITDA
margin
10.3% 6.6% 11.3% 10.0%
EBIT
margin
7.8% 3.9% 9.0% 7.1%

AUTOMOTIVE COMPOSITES DIVISION

In the first nine months of 2008, net sales of the Automotive Com posites Division increased by 62.7% to EUR 209.8 million due to the positive effect resulting from the consolidation of POLYTEC COM- POSITES GERMANY GROUP during 2007 as well as to a favorable development of the most important projects within the division. EBITDA rose by 84.5 % to EUR 23.8 million compared to the previous year. In 2007 EBITDA included a one-off effect due to the release of

2 Pursuant to IFRS 3, EBITDA for the first nine months of 2007 includes a release of a negative goodwill from acquired assets and liabilities in connection with the acquisition of POLYTEC COMPOSITES GERMANY GROUP for a total amount of EUR 6.6 million.

adjusted basis, EBITDA showed an even more significant increase. EBITDA margin amounted to 11.3%. EBIT grew by 106.2% to EUR 19.0 million.

negative goodwill2 for a total amount of EUR 6.6 million. On an The growth of both EBITDA and EBIT was the result of a set of meas ures to raise earnings that were adopted at POLYTEC COMPOSITES GERMANY GROUP. These measures, which were already explained in the half-year financial report 2008, encompassed the optimization of the cost structure in all operating units as well as the renegotiation of prices for crucially important projects.

CAR STYLING DIVISION

in
EUR
million
Q3
2008
Q3
2007
Change
in
%
1-9
2008
1-9
2007
Change
in
%
Sales 19.4 18.8 2.9% 59.7 57.2 4.4%
thereof
part
sales
16.3 17.3 -5.7% 51.7 50.8 1.9%
thereof
tooling
sales
3.1 1.5 98.9% 8.0 6.4 24.8%
EBITDA 2.3 2.9 -19.7% 7.0 7.2 -2.8%
EBIT 1.7 2.5 -31.6% 5.4 5.9 -9.7%
EBITDA
margin
12.0% 15.4% 11.7% 12.6%
EBIT
margin
8.8% 13.2% 9.0% 10.4%

Sales of the Car Styling Division increased by 4.4% to EUR 59.7 million in the first nine months of 2008. The growth in part sales was primarily attributable to a changed product mix ñ more body col oured parts.

EBITDA was, due to a weaker capacity utlisation at the UK site of the division, below previous years level.

EMPLOYEES

End
of
period
Average
period
September
30,
2008
September
30,
2007
Change 1-9
2008
1-9
2007
Change
Automotive
Systems
Division
2,967 2,995 -28 2,968 2,532 436
Automotive
Composites
Division
2,055 1,765 290 1,941 1,141 800
Car
Styling
Division
690 601 89 658 583 75
Others/Consolidation 145 137 8 144 134 10
Group 5,857 5,498 359 5,711 4,390 1,321

The increase in the headcount of POLYTEC GROUP by 359 employees by the end ofthe first nine months of 2008 was due to the taking over of leased staff into the permanent workforce of the Automotive Composites Division. Headcount development in the other segments of POLYTEC GROUP was strictly connected with the order situation.

The strong change in headcount numbers compared to the average figure for the first nine months of 2008 resulted from a significant modification of the group structure due to successful acquisitions during the 2007 business year.

CAPITAL EXPENDITURES

in
EUR
million
Q3
2008
Q3
2007
Change
in
%
1-9
2008
1-9
2007
Change
in
%
Automotive
Systems
Division
8.7 7.6 13.6% 23.6 12.0 96.6%
Automotive
Composites
Division
0.9 1.5 -40.5% 3.3 3.3 -0.2%
Car
Styling
Division
0.4 0.4 21.0% 2.0 1.1 81.5%
Others/Consolidation 0.3 0.7 -64.8% 0.8 1.8 -52.8%
Group 10.2 10.2 0.5% 29.8 18.2 63.4%

In the first nine months of 2008 capital expenditures of POLYTEC GROUP amounted to a total of EUR 29.8 million according to plan.The focus of capital expenditures was on new projects within the Automotive Systems Division. The strong increase in capital expenditures by 63.4% to EUR 29.8 million was also due to company acquisitions in 2007. Besides the reported capital expenditures, POLYTEC

GROUP increased its shareholding in GRAMMER AG from a not notifiable interest to 9.59%. The purchasing price of EUR 11.3 million is included in the cash flow from investing activities. Shares of GRAM- MER AG held per September 30, 2008 are classified as marketable securities and valued asìavailable-for-saleî pursuant to IFRS 7.

FINANCIAL DEVELOPMENT

in
EUR
million
September
30,
2008
December
31,
2007
Change
in
%
Asset
ratio
34.2% 32.7%
Equity
ratio
37.0% 35.7%
Net
working
capital
68.7 77.3 -11.1%
Net
working
capital
to
sales
8.7% 11.6%
Net
debt
29.8 29.2 2.0%
Net
debt
to
EBITDA
0.47 0.46
Gearing
(Net
debt
to
Equity)
0.18 0.18
Capital
employed
212.8 203.7 4.5%

Cash flow from operating activities of POLYTEC GROUP amounted to EUR 37.6 million in the first nine months of 2008 compared to EUR -28.3 million in the same period of the previous year. Amongst others, this positive development was due to the factoring of receiv ables, which was initiated in the third quarter of 2008 and contrib uted roughly EUR 12.5 million to cash flow.

Net debt remained almost stable compared to the balance sheet date as of December 31, 2007 due to a decline in net working capital by 11.1% to EUR 68.7 million as a result of the above mentioned meas ures to enhance liquidity.

SUBSEQUENT EVENTS AFTER THE BALANCE SHEET DATE

On August 29, 2008 a purchasing agreement was signed with Cer berus Capital Management L.P. for the acquisition of a 100% stake in PEGUFORM GROUP. The transaction was finalized on October 21, 2008 following approval by the antitrust authority and the payment of the purchasing price of EUR 218.5 million. More detailed information about this acquisition is available in the appendix.

The successful acquisition of PEGUFORM GROUP marked an important milestone in the global positioning of POLYTEC GROUP, which was able to expand its market position for important product and customer segments. Due to this acquisition and the resulting generation of a total sales volume of over EUR 2 billion, POLYTEC GROUP

OUTLOOK 2008

Due to the first-time consolidation ofPEGUFORM GROUP as of October 1,2008 and its contribution to both group sales and earnings, the outlook for the 2008 business year must be boosted. PEGUFORM GROUP willcontribute roughly EUR 300 million to POLYTEC GROUP sales in the fourth quarter of 2008, which will result in combined sales of approximately EUR 1.1 billion. The newly ac quired business will make a positive contribution to net income and earnings per share for the full-year of 2008.

Organicdevelopment of POLYTEC GROUP

now ranks among the 100 largest automotive suppliers in the world. Financial results of PEGUFORM GROUP were consolidated for the first time on October 1,2008 and will, therefore, contribute a 3-month period to POLYTEC GROUP full-year results 2008.

Resultsdevelopment of PEGUFORM GROUP

In the 2007 business year PEGUFORM GROUP reported consolidated sales of EUR 1.4 billion and EBITDA of EUR 122.4 million. As of June 30, 2008 sales of PEGUFORM GROUP amounted to EUR 784.1 million and EBITDA to EUR 51.4 million.

Due to the expected slowdown in the business performance in the fourth quarter of 2008 asthe result of an unfavorable market devel opment for the automotive supplier industry and the output reduction announced by the European OEMs, the EBITDA margin target of 8% (excluding the effects from the first-time consolidation of PEGU- FORM GROUP) will not be met despite expected sales of EUR 800 million forthe full-year of 2008.

The effects from the prolonged company vacation periods and the temporary suspension of production operations announced by the

OEMs cannot be quantified at present. Moreover, the impact on results of a changed cost structure at the production sites affected by the aforementioned measures can only be counteracted in the short-term by reducing overtime and the number of leased staff. For

these reasons, more detailed information about the earnings devel opment cannot be provided from todayís perspective. However, it is expected that the original margin target of 8% will not be consid erably underperformed.

INCOME STATEMENT

(in thousand EURO)

Q3
2008
Q3
2007
1-9
2008
1-9
2007
Net
Sales
182,329.6 181,139.9 595,189.9 467,839.7
Other
operating
income
1,710.0 12,190.9 12,862.1
Changes
in
inventory
of
finished
and
unfinished
goods
4,215.4 3,974.1 20,884.2 6,157.6
Own
work
capitalised
41.3 300.7 718.9 589.8
Expenses
for
materials
and
services
received
-101,027.5 -92,414.2 -335,217.0 -249,870.3
Personal
expenses
-51,822.2 -49,119.9 -162,142.6 -124,664.1
Other
operating
expenses
-28,543.6 -31,964.0 -84,978.6 -70,551.1
Earnings
before
interest,
taxes,
depreciation
and
amortisation
(EBITDA)
9,941.6 13,626.6 46,645.7 42,363.7
Depreciation
Earnings
before
interest,
taxes,
depreciation
and
-6,926.9 -6,658.7 -20,592.0
26,053.7
-16,174.5
26,189.2
amortisation
of
goodwill
(EBITA)
3,014.7 6,967.9
Amortisation
of
goodwill
Earnings
before
interest
and
taxes
0.0
3,014.7
0.0
6,967.9
0.0
26,053.7
0.0
26,189.2
Income
from
associated
companies
63.7 21.3 1,111.6 21.3
Financial
expenses
-1,190.4 -858.4 -3,191.5 -1,674.6
Other
financial
results
96.9 362.6 -307.2 321.7
Financial
result
-1,029.8 -474.5 -2,387.1 -1,331.6
Earnings
before
tax
1,984.9 6,493.4 23,666.6 24,857.6
Taxes
on
income
-1,013.7 -2,075.0 -7,004.1 -6,149.8
Profit
of
the
year
after
tax
971.2 4,418.4 16,662.5 18,707.8
Minority
interest
-426.0 -104.1 -609.6 -326.6
Net
profit
(Result
after
minority
interest)
545.2 4,314.3 16,052.9 18,381.2
Earnings
per
share
0.02 0.19 0.72 0.82

BALANCE SHEET

(in thousand EURO)

ASSETS September
30,
2008
December
31,
2007
A.
FIXED
ASSETS
I.
Intangible
assets
10,186.0 8,050.9
II.
Goodwill
25,611.5 25,611.5
III.
Tangible
assets
113,178.3 107,721.8
IV.
Investments
in
affiliated
companies
194.9 194.9
V.
Investments
in
associated
companies
1,031.0 1,045.2
VI.
Other
finacial
assets
3,745.9 3,021.7
VII.
Deferred
tax
assets
11,935.6 11,322.4
165,883.2 156,968.4
B.
CURRENT
ASSETS
I.
Inventories
96,816.0 93,968.2
II.
Trade
accounts
118,910.7 139,956.2
III.
Marketable
securities
12,017.3 4,886.2
VI.
Cash
and
cash
equivalents
57,143.1 49,249.4
284,887.1
450,770.3
288,060.0
445,028.4
LIABILITIES September
30,
2008
December
31,
2007
A.
SHAREHOLDERS
EQUITY
I.
Share
capital
22,329.6 22,329.6
II.
Capital
reserves
57,783.5 57,783.5
III.
Treasury
stock
-215.5 -215.5
IV.
Minority
interests
1,304.0 691.8
V.
Retained
earnings
85,419.7 78,328.4
166,621.3 158,917.8
B.
LONG-TERM
LIABILITIES
I.
Interest
bearing
liabilities
37,833.5 53,592.9
II.
Provision
for
deffered
taxes
4,510.6 3,575.3
III.
Long
term
provisions
for
personnel
25,940.9 25,318.9
IV.
Other
long
term
liabilities
4,905.3
73,190.3
15,060.2
97,547.3
C.
SHORT-TERM
LIABILITIES
I.
Trade
accounts
payable
63,839.6 82,105.1
II;
Short-term
interest-bearing
liabilities
47,986.3 15,935.7
III.
Short-term
portion
of
long-term
loans
15,985.8 16,036.2
IV.
Income
tax
liabilities
4,443.7 3,454.4
V.
Other
short-term
liabilities
78,703.3 71,031.9
210,958.7
450,770.3
188,563.3
445,028.4

CASH FLOW STATEMENT

(in thousand EURO)

September
30,
2008
September
30,
2007
Earnings
before
tax
23,666.6 24,857.6
- Income
taxes
-4,730.9 -2,697.7
+(-) Depreciation
(appreciation)
of
fixed
assets
20,592.0 16,174.5
(-) Release
of
Badwill
0.0 -6,576.3
+(-) Other
non-cash
expenses/income
622.0 1,834.1
= Consolidated
financial
Cash
flow
40,149.7 33,592.2
+(-) Changes
in
net
working
capital
-2,551.3 -61,920.4
= Cash
flow
from
operating
activities
37,598.4 -28,328.2
+(-) Cash
flow
from
investing
activities
-39,247.0 -498.3
+(-) Cash
flow
from
financing
activities
9,542.3 13,413.1
= Changes
in
cash
and
cash
equivalents
7,893.7 -15,413.4
+ Opening
balance
of
cash
and
cash
equivalents
49,249.4 42,870.1
= Closing
balance
of
cash
and
cash
equivalents
57,143.1 27,456.7

SHAREHOLDERS¥ EQUITY

(in thousnad EURO)

SHARE
CAPITAL
CAPITAL
RESERVES
TREASURY
STOCK
MINORITY
INTERESTS
RETAINED
EARNINGS
TOTAL
Balance
as
of
January
1,
2008
22,329.6 57,783.5 -215.5 691.8 78,328.4 158,917.8
Consolidated
profit
for
the
year
609.6 16,052.9 16,662.5
Dividend
payment
-6,689.9 -6,689.9
Currency
translation
2.6 613.7 616.3
Market
valuation
of
securities
available
for
sale
Balance
as
of
September
30,
2008
22,329.6 57,783.5 -215.5 1,304.0 -2,885.4
85,419.7
-2,885.4
166,621.3
SHARE
CAPITAL
CAPITAL
RESERVES
TREASURY
STOCK
MINORITY
INTERESTS
RETAINED
EARNINGS
TOTAL
Balance
as
of
January
1,
2007
22,329.6 57,783.5 -215.5 591.4 46,912.6 127,401.6
Consolidated
profit
for
the
year
326.6 18,381.2 18,707.8
Dividend
payment
-200.0 -5,574.9 -5,774.9
Currency
translation
-3.3 -151.6 -154.9
Balance
as
of
September
30,
2007
22,329.6 57,783.5 -215.5 714.7 59,567.3 140,179.6

SEGMENTREPORTING

(in thousand EURO)

AUTOMOTIVE
SYSTEMS
Q3
2008
Q3
2007
Change
in
%
1-9
2008
1-9
2007
ƒnderung
in
%
Sales 93,632.1 94,075.1 -0.5% 310,396.5 266,894.7 16.3%
EBITDA -807.2 5,970.1 -113.5% 11,536.1 19,887.8 -42.0%
EBIT -5,208.5 1,688.3 -408.5% -
1,703.7
9,305.3 -118.3%
Net
income
-4,938.7 669.5 -837.7% -
3,739.8
5,192.2 -172.0%
Capex 8,690.5 7,647.5 13.6% 23,588.9 12,001.2 96.6%
AUTOMOTIVE
COMPOSITES
Q3
2008
Q3
2007
Change
in
%
1-9
2008
1-9
2007
ƒnderung
in
%
Sales 64,277.2 63,176.7 1.7% 209,815.9 128,979.7 62.7%
EBITDA 6,651.4 4,189.6 58.8% 23,801.3 12,852.3 85.2%
EBIT 5,044.4 2,468.4 104.4% 18,979.3 9,204.4 106.2%
Net
income
2,783.1 1,248.5 122.9% 11,822.8 7,007.8 68.7%
Capex 869.3 1,460.0 -40.5% 3,322.4 3,330.0 -0.2%
CAR
STYLING
Q3
2008
Q3
2007
Change
in
%
1-9
2008
1-9
2007
ƒnderung
in
%
Sales 19,377.1 18,793.5 3.1% 59,729.3 57,119.7 4.6%
EBITDA 2,327.2 2,897.5 -19.7% 7,003.1 7,202.0 -2.8%
EBIT 1,706.1 2,495.8 -31.6% 5,353.8 5,931.7 -9.7%
Net
income
449.6 1,697.2 -73.5% 2,812.7 3,954.9 -28.9%
Capex 427.1 353.0 21.0% 2,018.6 1,112.0 81.5%
Others/Consolidation Q3
2008
Q3
2007
Change
in
%
1-9
2008
1-9
2007
ƒnderung
in
%
Sales 5,043.2 5,094.6 -1.0% 15,248.2 14,845.6 2.7%
EBITDA 1,770.2 569.4 210.9% 4,305.2 2,421.6 77.8%
EBIT 1,472.7 315.4 366.9% 3,424.3 1,747.8 95.9%
Net
income
2,677.2 803.2 233.3% 5,766.8 2,552.9 125.9%
Capex 258.1 733.0 -64.8% 835.1 1,768.0 -52.8%
GROUP Q3
2008
Q3
2007
Change
in
%
1-9
2008
1-9
2007
ƒnderung
in
%
Sales 182,329.6 181,139.9 0.7% 595,189.9 467,839.7 27.2%
EBITDA 9,941.6 13,626.6 -27.0% 46,645.7 42,363.7 10.1%
EBIT 3,014.7 6,967.9 -56.7% 26,053.7 26,189.2 -0.5%
Net
income
971.2 4,418.4 -78.0% 16,662.5 18,707.8 -10.9%
Capex 10,245.0 10,193.5 0.5% 29,765.0 18,211.2 63.4%

SELECTED EXPLANATORY NOTES

ACCOUNTING AND EVALUATION METHODS

The interim report as of September 30, 2008 was compiled pursuant to the legal provisions of International Financial Reporting Standards (IFRS), and more specifically, in conformity with IAS 34 (interim reports). The same accounting and evaluation methods adopted on December 31, 2007 are also applied to this report. For further information regarding accounting and evaluation principles please refer to the consolidated financial statements as of December 31, 2007.

BUSINESS SEASONALITY

The quarterly reporting of POLYTEC GROUP sales throughout one financial year strictly correlates to the car manufacturing operations of the groupís customers. For this reason, quarters in which customers normally close for works holidays have generally lower rates of sales turnover than quarters without such effects. In addition to this, sales from one quarter can also be influenced by the billing oflarge tool or develop ment projects.

SCOPE OF CONSOLIDATION

The number of companies included in the consolidated interim financial statements has increased by 2 compared to the last balance sheet date. The newly founded POLYTEC INVEST GmbH was included for the first time in the half-year financial report. The newly founded POLYTEC Industrial Plastics GmbH, Bochum was included for the first time in the quarterly report as of September 30, 2008.

SUBSEQUENT EVENTS AFTER INTERIM REPORT PERIOD

The acquisition of PEGUFORM GROUP from Cerberus L.P. for a purchasing price of EUR 218.5 million was finalized on October 21, 2008 with the closing ofthe transaction. The purchasing price encompasses a total amount of EUR 173.7 million as a consideration fora 100% stake in the company as well as EUR 44.8 million for the assumption of Cerberus company loans.

The first-time consolidation of PEGUFORM GROUP took place on October 1, 2008. The purchasing price, which was below the book value of equity, resulted in a negative goodwill before the purchase price allocation of EUR 60 million. The purchase price allocation will principally include the reassessment of intangible assets and the set up of provisions for potential losses from current loss-making contracts as well as contingent liabilities (IFRS 3.47). The remaining negative goodwill will be recognized in the financial results as of the fourth quarter of 2008. A more detailed purchase price allocation is currently underway. Detailed information about the acquired assets and liabilities cannot be pro vided at present due to the very short period oftime that has elapsed since the closing of the transaction.

On the transaction closing date PEGUFORM GROUP comprised Luxembourg Holding S.a.r.l., Luxemburg aswell as the companies listed below:

COMPANY LOCATION COUNTRY SHARE
IN
%
SHAREHOLDER
Peguform
Luxembourg
S.a.r.l.
Luxemburg LUX 100.0 Peguform
Luxembourg
Holding
S.a.r.l.
Peguform
Netherlands
B.V.
Baarn NED 100.0 Peguform
Luxembourg
S.a.r.l.
PDN
Holding
GmbH
Bˆtzingen GER 100.0 Peguform
Netherlands
B.V.
PDN
Real
Estate
GmbH
Bˆtzingen GER 100.0 Peguform
Netherlands
B.V.
Peguform
GmbH
Bˆtzingen GER 94.8 Peguform
Netherlands
B.V.
5.2 Peguform
Luxembourg
Holding
S.a.r.l.
Peguform
Composites
s.r.o.
Chodova
Plana
CZE 100.0 Peguform
GmbH
Peguform
Personalleasing
GmbH
Bˆtzingen GER 100.0 Peguform
GmbH
Peguform
Iberica
S.L.
Polinya/
Barcelona
ESP 100.0 Peguform
Luxembourg
Holding
S.a.r.l.
Peguform
de
Teruel
S.L.
Fuentes
Claras
ESP 100.0 Peguform
Iberica
S.L.
Peguform
Module
Division
Iberica
Front
Ends
S.L.
Sant
Esteve
ESP 100.0 Peguform
Iberica
S.L.
Peguform
Module
Division
Iberica
Cockpits
S.L.
Martorell ESP 59.6 Peguform
Module
Division
Iberica
Front
Ends
S.L.
40.4 Peguform
Iberica
S.L.
Peguform
do
Brasil,
Ltda.
Sao
Jose
dos
Pinhais
BRA 100.0 Peguform
Iberica
S.L.
Peguform
Mexico
S.A.
de
C.V.
Puebla
Pue
MEX 100.0 Peguform
Iberica
S.L.
Shock
Absorb
de
Mexico
S.A.
de
C.V.
Puebla
Pue
MEX 100.0 Peguform
Iberica
S.L.
Fabrica
de
Parachoques
de
Mexico
S.A.
de
C.V.
Puebla
Pue
MEX 100.0 Peguform
Iberica
S.L.
Peguform
Portugal
S.A.
Lissabon POR 100.0 Peguform
Iberica
S.L.
Changchun
Peguform
Automotive
Plastics
50,0
Technology
Co.
Ltd.
Changchun CHN +1 Peguform
GmbH
Celulosa
Fabril
(CEFA)
S.A.
Sant
Esteve
ESP 50.0 Peguform
Iberica
S.L.
SPPM
Sociedale
Portuguesa
de
Pintura
e
Modulos
S.A.
Palmela POR 50.0 Peguform
Iberica
S.L.

POLYTEC GROUP

POLYTEC HOLDING AG Linzer Strasse 50 4063 Hˆrsching AUSTRIA Telefon: +43-7221-701-292 Fax: +43-7221-701-40 Mail: [email protected]

www.polytec-group.com/investor

Imprint: POLYTEC HOLDING AG, Austria Verantwortlich f¸rInhalt: Manuel Taverne ñ Investor Relations Foto: Archiv POLYTEC HOLDING AG, Austria

Talk to a Data Expert

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