Interim / Quarterly Report • Jul 31, 2013
Interim / Quarterly Report
Open in ViewerOpens in native device viewer
BE SEMICONDUCTOR INDUSTRIES N.V.
DUIVEN, THE NETHERLANDS
UNAUDITED CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS JUNE 30, 2013
| Contents | 2 |
|---|---|
| Condensed Interim Consolidated Financial Statements Six Months Ended June 30, 2013 | |
| Board Report Condensed Interim Consolidated Statement of Financial Position Condensed Interim Consolidated Statement of Comprehensive Income Condensed Interim Consolidated Statement of Cash Flows Condensed Interim Consolidated Statement of Changes in Equity Notes to the Condensed Interim Consolidated Financial Statements |
3 5 6 7 8 9 |
| Review Report | 10 |
This report contains the semi-annual financial report of BE Semiconductor Industries N.V. ("Besi" or "the Company"), a Company which was incorporated in the Netherlands in May 1995 as the holding company for a worldwide business engaged in one line of business, the development, production, marketing and sales of backend equipment for the semiconductor industry. Besi's principal operations are in the Netherlands, Switzerland, Austria, Asia and the United States. Besi's principal executive office is located at Ratio 6, 6921 RW Duiven, the Netherlands.
The semi-annual financial report for the six months ended June 30, 2013 consists of the condensed consolidated semi-annual financial statements, the semi-annual management report and responsibility statement by the Company's Board of Management. The information in this semi-annual financial report is unaudited.
The Board of Management of the Company hereby declares that to the best of their knowledge, the semi-annual financial statements, which have been prepared in accordance with IAS 34, "Interim Financial Reporting" as adopted by the European Union, give a true and fair view of the assets, liabilities, financial position and profit of the Company and the undertakings included in the consolidation taken as a whole, and the semi-annual management report gives a fair review of the information required pursuant to section 5:25d(8)/(9) of the Dutch Financial Markets Supervision Act (Wet op het financieel toezicht).
Duiven, July 30, 2013
Richard W. Blickman Cor te Hennepe
President & CEO Senior Vice President Finance
For the first half year of 2013, Besi's revenue decreased by € 6.3 million or 4.4% to € 136.5 million as compared to the first half year of 2012 due to lower sales of multi module die attach systems for high end smart phones. The revenue decrease was partly offset by higher shipment of epoxy die bonding systems for mainstream electronics applications and increased packaging system sales principally for smart phones and tablet applications.
Orders for the first half year of 2013 were € 146.5 million, down by € 28.9 million, or 16.5%, as compared to the first half year of 2012 reflecting decreased demand for Besi's advanced packaging systems for tablet, smart phone and automotive end user applications partially offset by increased orders for die attach systems serving mainstream electronics applications.
For the first half year of 2013, Besi recorded net income of € 10.3 million versus € 10.2 million for the first half year of 2012. Lower revenue and gross margins in the first half year were offset by (i) € 0.8 million of increased financial income, net due to foreign exchange gains on hedging activities, (ii) € 0.6 million of lower operating expenses and (iii) a lower effective tax rate (22.3% vs 33.0%) due to change in the profit mix of its European subsidiaries.
At the end of the second quarter of 2013, Besi's cash and cash equivalents declined to € 81.1 million, a decrease of € 25.3 million versus December 31, 2012, while total debt and capital leases decreased by € 2.0 million to € 24.9 million. As a result, net cash decreased by € 23.3 million to € 56.2 million. The net cash reduction in the first half year of 2013 was necessary to finance (i) a € 21.1 million increase in working capital related to revenue growth and order ramp in the first half year, (ii) € 11.2 million of cash dividend payments, (iii) € 2.7 million of repurchased treasury shares, (iv) € 4.2 million of capitalized development spending and (v) € 1.5 million of capital expenditures.
In our Annual Report 2012, we have extensively described certain risk categories and risk factors, which could have a material adverse effect on our financial position and results. The Company believes that the risks identified for the second half of 2013 are in line with the risks that Besi presented in its Annual Report 2012.
| (euro in thousands) | Note | June 30, 2013 | December 31, 2012 |
|---|---|---|---|
| (unaudited) | (audited) | ||
| Assets | |||
| Cash and cash equivalents | 81,140 | 106,358 | |
| Trade receivables | 79,313 | 58,552 | |
| Inventories | 76,626 | 69,403 | |
| Income tax receivable | 727 | 897 | |
| Other receivables | 4,946 | 5,689 | |
| Prepayments | 3,241 | 1,909 | |
| Total current assets | 245,993 | 242,808 | |
| Property, plant and equipment Goodwill |
25,212 43,973 |
26,061 43,854 |
|
| Other intangible assets | 34,072 | 32,858 | |
| Deferred tax assets | 15,879 | 16,345 | |
| Other non-current assets | 1,518 | 1,476 | |
| Total non-current assets | 120,654 | 120,594 | |
| Total assets | 366,647 | 363,402 | |
| Liabilities and equity | |||
| Notes payable to banks | 21,862 | 24,513 | |
| Current portion of long-term debt and financial leases | 413 | 415 | |
| Trade payables | 33,655 | 24,010 | |
| Income tax payable | 7,749 | 6,661 | |
| Provisions | 6,706 | 9,420 | |
| Other payables | 12,781 | 14,010 | |
| Other current liabilities | 7,050 | 3,965 | |
| Total current liabilities | 90,216 | 82,994 | |
| Long-term debt and financial leases | 2,622 | 1,926 | |
| Deferred tax liabilities | 4,410 | 4,481 | |
| Other non-current liabilities | 9,115 | 9,050 | |
| Total non-current liabilities | 16,147 | 15,457 | |
| Issued capital | 36,431 | 36,431 | |
| Share premium | 188,078 | 190,134 | |
| Retained earnings | 21,492 | 22,486 | |
| Foreign currency translation adjustment | 17,791 | 19,409 | |
| Accumulated other comprehensive income (loss) | (4,778) | (4,666) | |
| Equity attributable to equity holders of the parent | 259,014 | 263,794 | |
| Non-controlling interest | 1,270 | 1,157 | |
| Total equity | 5 | 260,284 | 264,951 |
| Total liabilities and equity | 366,647 | 363,402 |
| (euro in thousands, except share and per share data) | For the six months ended June 30, | |
|---|---|---|
| 2013 | 2012 | |
| (unaudited) | (unaudited) | |
| Revenue | 136,456 | 142,792 |
| Cost of sales | 81,811 | 84,658 |
| Gross profit | 54,645 | 58,134 |
| Selling, general and administrative expenses | 28,386 | 29,305 |
| Research and development expenses | 13,620 | 13,319 |
| Total operating expenses | 42,006 | 42,624 |
| Operating income | 12,639 | 15,510 |
| Financial income | 831 | 350 |
| Financial expense | (270) | (603) |
| Income before taxes | 13,200 | 15,257 |
| Income tax (benefit) | 2,945 | 5,040 |
| Net income | 10,255 | 10,217 |
| Attributable to: | ||
| Equity holders of the parent | 10,174 | 10,090 |
| Non-controlling interest | 81 | 127 |
| Net income | 10,255 | 10,217 |
| Other comprehensive income (loss): | ||
| (will be reclassified subsequently to profit and loss when | ||
| specific conditions are met) | ||
| Exchange rate changes for the period | (1,587) | 2,031 |
| Unrealized hedging results | (112) | (338) |
| Other comprehensive income (loss) for the period, | ||
| net of income tax | (1,699) | 1,693 |
| Total comprehensive income (loss) for the period | 8,556 | 11,910 |
| Total comprehensive income (loss) attributable to: | ||
| Equity holders of the parent | 8,444 | 11,759 |
| Non-controlling interest | 112 | 151 |
| Income (loss) per share attributable to the equity holders | ||
| of the parent | ||
| Basic Diluted |
0.27 1 0.27 |
0.27 1 0.27 |
| Weighted average number of shares used to compute | ||
| income (loss) per share | ||
| Basic | 37,366,454 | 37,028,658 |
| Diluted | 37,581,9271 | 37,385,1661 |
1 The calculation of the diluted income per share assumes the exercise of the equity settled share based payments.
| (euro in thousands) | For the six months ended June 30, | |
|---|---|---|
| 2013 | 2012 | |
| (unaudited) | (unaudited) | |
| Cash flows from operating activities: | ||
| Operating income | 12,639 | 15,510 |
| Depreciation, amortization and | 4,815 | 5,757 |
| impairment Loss (gain) on disposal of assets |
(71) | 1 |
| Share based compensation | 681 | (241) |
| Other non-cash items | 15 | - |
| Effects of changes in working capital | (21,144) | (20,978) |
| Income tax received (paid) | (713) | (502) |
| Interest received | 513 | 377 |
| Interest paid | (138) | (385) |
| Net cash provided by (used for) operating activities | (3,403) | (461) |
| Cash flows from investing activities: | ||
| Capital expenditures | (1,476) | (1,669) |
| Capitalized development expenses | (4,240) | (6,441) |
| Proceeds from sale of property, plant and equipment | 120 | - |
| Net cash provided by (used for) investing activities | (5,596) | (8,110) |
| Cash flows from financing activities: | ||
| Proceeds from (payments on) bank lines of credit | (2,438) | 2,267 |
| Proceeds from (payments on) debts and financial | 696 | 708 |
| leases | ||
| Dividend paid to shareholders | (11,168) | (5,093) |
| Purchase treasury shares | (2,737) | (109) |
| Other financing activities | - | - |
| Net cash provided by (used for) financing activities | (15,647) | (2,227) |
| Net change in cash and cash equivalents | (24,646) | (10,798) |
| Effect of changes in exchange rates on cash and cash | (572) | 586 |
| equivalents | ||
| Cash and cash equivalents at beginning of the period | 106,358 | 87,484 |
| Cash and cash equivalents at end of the period | 81,140 | 77,272 |
(for the six months ended June 30)
| (euro in thousands, except share data) |
Number of Ordinary Shares outstanding1 |
Issued capital |
Share premium |
Retained earnings (deficit) |
Accumulated other comprehensive income (loss) |
Total attributable to equity holders of the parent |
Non controlling interest |
Total equity |
|---|---|---|---|---|---|---|---|---|
| Balance at January 1, 2013 |
40,033,921 | 36,431 | 190,134 | 22,486 | 14,743 | 263,794 | 1,157 | 264,951 |
| Exchange rate changes for the period Unrealized hedging results |
- - |
- - |
- - |
- - |
(1,618) (112) |
(1,618) (112) |
32 - |
(1,586) (112) |
| Other comprehensive income |
- | - | - | - | (1,730) | (1,730) | 32 | (1,698) |
| Net income (loss) Total comprehensive |
- | - | - | 10,174 | - | 10,174 | 81 | 10,255 |
| income for the period | - | - | - | 10,174 | (1,730) | 8,444 | 113 | 8,557 |
| Dividends to owners of the Company Shares bought and taken into equity |
- - |
- - |
- (2,737) |
(11,168) - |
- - |
(11,168) (2,737) |
- - |
(11,168) (2,737) |
| Equity-settled share based payments |
- | - | 681 | - | - | 681 | - | 681 |
| Balance at June 30, 2013 (unaudited) |
40,033,921 | 36,431 | 188,078 | 21,492 | 13,013 | 259,014 | 1,270 | 260,284 |
| Balance at January 1, 2012 |
40,033,921 | 36,431 | 190,741 | 13,123 | 14,746 | 255,041 | 1,022 | 256,063 |
| Exchange rate changes for the period Unrealized hedging results |
- - |
- - |
- - |
- - |
2,007 (338) |
2,007 (338) |
24 - |
2,031 (338) |
| Other comprehensive income |
- | - | - | - | 1,669 | 1,669 | 24 | 1,693 |
| Net income (loss) | - | - | - | 10,090 | - | 10,090 | 127 | 10,217 |
| Total comprehensive income for the period |
- | - | - | 10,090 | 1,669 | 11,759 | 151 | 11,910 |
| Dividends to owners of the Company Equity-settled share based payments |
- - |
- - |
- (241) |
(5,093) - |
- - |
(5,093) (241) |
- - |
(5,093) (241) |
| Balance at June 30, 2012 (unaudited) |
40,033,921 | 36,431 | 190,500 | 18,120 | 16,415 | 261,466 | 1,173 | 262,639 |
1 The outstanding number of Ordinary Shares includes 2,804,313 and 2,404,773 Treasury Shares at June 30, 2013 and January 1, 2013 respectively (2,253,143 at June 30, 2012 and 3,346,853 at January 1, 2012 respectively).
BE Semiconductor Industries N.V. ("Besi" or "the Company") was incorporated in the Netherlands in May 1995 as the holding company for a worldwide business engaged in one line of business, the development, production, marketing and sales of back-end equipment for the semiconductor industry. Besi's principal operations are in the Netherlands, Switzerland, Austria, Asia and the United States. Besi's principal executive office is located at Ratio 6, 6921 RW, Duiven, the Netherlands. Statutory seat of the Company is Amsterdam.
The condensed interim consolidated financial statements for the six months ended June 30, 2013 have been prepared in accordance with IAS 34 as adopted by the EU.
The accounting policies adopted are consistent with those applied in the IFRS consolidated financial statements for the year ended December 31, 2012.
The interim condensed consolidated financial statements do not include all the information and disclosures required in the annual financial statements, and should be read in conjunction with the Besi's annual financial statements as at December 31, 2012.
IFRS 10 introduces a single control model to determine whether an investee should be consolidated. Under IFRS 11, the structure of the joint arrangement, although still an important consideration, is no longer the main factor in determining the type of joint arrangement and therefore the subsequent accounting. IFRS 12 brings together into a single standard all the disclosure requirements about an entity's interest in subsidiaries, joint arrangements, associates and unconsolidated structured entities. The Company adopted the standard on January 1, 2013.
IFRS 13 provides a single source of guidance on how value is measured, and replaces the fair value measurement guidance that is currently dispersed throughout IFRS. Subject to limited exceptions, IFRS 13 is applied when fair value measurements of disclosures are required of permitted by other IFRSs. The Company adopted the standard on January 1, 2013.
The Company has changed its internal organizational structure and the management structure in 2009. The Company identifies four operating segments (Product Groups). Each Product Group is engaged in business activities from which it may earn revenues. Consequently, the Company has defined each Product Group as individual cash-generating unit. The four Product Groups are aggregated into a single reporting segment, the design, manufacturing, marketing and servicing of assembly equipment for the semiconductor's back-end segment. Since the Company operates in one segment and in one group of similar products and services, all financial segment information can be found in the Consolidated Financial Statements.
In April 2013, the Company announced a dividend payment of € 0.30 per ordinary share. The dividend was payable fully in cash.
The Company paid an amount of € 11.2 million to shareholders.
In October 2012, Besi announced a new share repurchase program under which it may buy back up to approximately 1.5 million Ordinary Shares (4% of its shares outstanding at September 30, 2012) on the open market from time to time and depending on market conditions through October 2013. Besi commenced the program in light of the price of its shares relative to anticipated future earnings as well as to further reduce share dilution resulting from the conversion of the Notes. As of June 30, 2013, Besi had purchased 581,170 shares at a weighted average price of € 6.07 per share for € 3.5 million. (of which € 2.7 million in 2013). In aggregate, Besi has shareholder authorization to purchase up to 10% of its Ordinary Shares outstanding (approximately 4.0 million shares) until October 2013.
The fair values of financial assets and financial liabilities, together with the carrying amounts in the condensed consolidated statements of financial position, are as follows,
| June 30, 2013 | ||
|---|---|---|
| (unaudited) | ||
| (euro in thousands) | Carrying amount | Fair value |
| Financial assets | ||
| Cash and cash equivalents | 81,140 | 81,140 |
| Trade receivables | 79,313 | 79,313 |
| Forward exchange contracts | 139 | 139 |
| Other receivables | 4,807 | 4,807 |
| Total | 165,399 | 165,399 |
| Financial liabilities | ||
| Notes payable to banks | 21,862 | 21,862 |
| Current portion of long-term debt and financial leases | 413 | 413 |
| Trade payables | 33,655 | 33,655 |
| Forward exchange contracts | 935 | 935 |
| Other payables | 11,846 | 11,846 |
| Long-term debt and financial leases | 2,622 | 2,622 |
| Total | 71,333 | 71,333 |
The only recurring fair value measurement is the valuation of forward exchange contracts for hedging purposes. According to IFRS 13 this measurement is categorized as Level 2. The fair value measurement is based on observable calculations. Non recurring fair value measurements were not applicable in the reporting period.
We have reviewed the accompanying condensed interim consolidated financial statements of BE Semiconductor Industries N.V., Amsterdam, as set out on page 5 to 10, which comprises the condensed interim consolidated statement of financial position as at June 30, 2013, the condensed interim consolidated statement of comprehensive income, changes in equity, and cash flows for the period of six months ended June 30, 2013, and the notes. The Board of Management of BE Semiconductor Industries N.V. is responsible for the preparation and presentation of these condensed interim consolidated financial statements in accordance with IAS 34 'Interim Financial Reporting' as adopted by the European Union. Our responsibility is to express a conclusion on this interim financial information based on our review.
We conducted our review in accordance with Dutch law including standard 2410, 'Review of Interim Financial Information Performed by the Independent Auditor of the Entity'. A review of interim financial information consists of making inquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review is substantially less in scope than an audit conducted in accordance with auditing standards and consequently does not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit. Accordingly, we do not express an audit opinion.
Based on our review, nothing has come to our attention that causes us to believe that the accompanying condensed interim consolidated financial statements as at June 30, 2013 are not prepared, in all material respects, in accordance with IAS 34 'Interim Financial Reporting' as adopted by the European Union.
Eindhoven, July 30, 2013
KPMG Accountants N.V.
M.J.A. Verhoeven RA
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.