Earnings Release • Feb 3, 2011
Earnings Release
Open in ViewerOpens in native device viewer
Basware fourth quarter and full year 2010
SUMMARY (last year's corresponding period in parentheses, unless otherwise stated)
Financial year 2010
Basware outlook
This financial statement release has been prepared in accordance with IAS 34, Interim Financial Reporting.
The amounts presented in the summary of financial statements and notes to the financial statements are based on the company's audited financial statements. The Auditor's Report was issued on January 24, 2011.
| EUR thousand | 10-12/ 2010 |
10-12/ 2009 |
Change, % |
1-12/ 2010 |
1-12/ 2009 |
Change, % |
|---|---|---|---|---|---|---|
| Net sales | 30 149 | 26 600 | 13.3 | 103 094 | 92 654 | 11.3 |
| EBITDA | 6 215 | 5 337 | 16.4 | 18 604 | 16 280 | 14.3 |
| Operating profit before | ||||||
| IFRS-3 amortization | 5 477 | 4 600 | 19.1 | 15 691 | 13 788 | 13.8 |
| Operating profit | 4 937 | 4 058 | 21.7 | 13 487 | 11 824 | 14.1 |
| % of net sales | 16.4 | 15.3 | 13.1 | 12.8 | ||
| Profit before tax | 4 839 | 4 038 | 19.8 | 13 325 | 11 590 | 15.0 |
| Profit for the period | 3 913 | 4 007 | -2.4 | 10 331 | 9 074 | 13.9 |
| Return on equity, % Return on investment, |
24.2 | 29.4 | 16.7 | 17.2 | ||
| % | 29.7 | 25.3 | 20.1 | 18.8 | ||
| Liquid assets* | 13 822 | 12 210 | 13.2 | 13 822 | 12 210 | 13.2 |
| Gearing, % Equity ratio, % |
-15.3 73.3 |
-5.3 64.8 |
-15.3 73.3 |
-5.3 64.8 |
||
|---|---|---|---|---|---|---|
| Earnings per share, EUR Earnings per share |
0.34 | 0.35 | -4.2 | 0.90 | 0.80 | 12.6 |
| (diluted), EUR | 0.34 | 0.35 | -4.6 | 0.89 | 0.80 | 11.9 |
| Equity per share, EUR | 5.78 | 4.97 | 16.3 | 5.78 | 4.97 | 16.3 |
*) Includes cash, cash equivalents and financial assets at fair value through profit or loss
Basware's business operations consist of License Sales. Maintenance. Professional Services and Automation Services. The core of Basware's license sales consists of the Basware Enterprise Purchase to Pay product suite and local, only in Finland marketed financial management products. The Group's reported market areas are Finland, Scandinavia, Europe and Other areas.
Basware's CEO Ilkka Sihvo: "Our net sales exceeded EUR 100 million for the first time in the company's history. Our company is quickly changing from an international software company to an international service company. The fastest growing area is Automation services including also e-invoicing, growing 56.0 percent in 2010.
During 2010 we closed several large international Automation services deals which are proof of our strong competitiveness and provide solid basis for future growth. Geographically all segments grew and profitability improved most in Europe segment by 50.2 percent and in Scandinavia segment by 30.5 percent. Operating profit for 2010 grew 14.1 percent being 13.1 percent of net sales.
Also the last quarter in 2010 was successful and operating profit grew by 21.7 percent to EUR 4 937 thousand. In addition to license sales also several Software as a Service (SaaS) deals were closed having an impact on net sales in the long run. Automation services grew 63.2 percent in the last quarter. Profitability grew most in Scandinavia and Other segments.
The price of our share has also continued its steady development, increasing by 70.1 percent during the year. The company's market capitalization exceeded the Mid-Cap threshold, and our share is quoted in the Mid-Cap category of NASDAQ OMX since the beginning of 2011. Our up-dated strategy supports solid international growth also in the future. Our strategic lines for organic growth and acquisitions as well as our leading position on the markets/competitive advantage enable strong international growth and positive development of operating profit.
The long term target is to grow annually 15-30 percent in net sales and more than 50 percent in Automation Services. The target for operating profit margin is between 15% - 20% improving towards the end of the period."
Basware's reporting segment is based upon geography as follows: Finland, Scandinavia, Europe and Other. Following the acquisition of former reseller TAG Services on July 1, 2009. Basware has assets in Australia. Taking into account the nature and extent of the business operations in North America and Australia, these areas were merged into the Other segment as of Q3/2009. The Finland segment includes the Finnish, Russian, and Asia-Pacific (excluding Australia) business operations and corporate services.
In addition, the company reports revenue from products and services as follows: License Sales, Professional Services, Maintenance and Automation Services. Automation Services include Software as a Service (SaaS), e-invoicing and Scan and Capture services.
The company also reports an estimate of revenue to be recognized for current Automation Services agreements in production in the next twelve months. Automation Services agreements are typically in force for a fixed period of several years or until further notice.
The geographical division of net sales by the location of assets:
| Net sales (EUR thousand) |
10-12/ 2010 |
10-12 2009 |
Change, % |
1-12/ 2010 |
1–12/ 2009 |
Change, % |
|---|---|---|---|---|---|---|
| Finland | 16 011 | 15 271 | 4.8 | 53 606 | 50 486 | 6.2 |
| Scandinavia | 7 708 | 6 135 | 25.6 | 24 188 | 22 236 | 8.8 |
| Europe | 5 959 | 5 629 | 5.9 | 21 347 | 18 717 | 14.1 |
| Other | 3 898 | 2 897 | 34.5 | 12 101 | 9 201 | 31.5 |
| Sales between segments | -3 429 | -3 333 | -2.9 | -8 149 | -7 985 | -2.0 |
| Group total | 30 149 | 26 600 | 13.3 | 103 094 | 92 654 | 11.3 |
The geographical division of net sales by the location of customers:
| Net sales (EUR thousand) |
10-12/ 2010 |
10-12/ 2009 |
Change, % |
1-12/ 2010 |
1-12/ 2009 |
Change, % |
|
|---|---|---|---|---|---|---|---|
| Finland | 13 015 | 12 267 | 6.1 | 46 550 | 42 449 | 9.7 | |
| Scandinavia | 7 488 | 6 003 | 24.7 | 23 346 | 21 719 | 7.5 | |
| Europe | 5 385 | 5 071 | 6.2 | 20 249 | 18 065 | 12.1 | |
| Other | 4 261 | 3 258 | 30.8 | 12 949 | 10 421 | 24.3 | |
| Group total | 30 149 | 26 600 | 13.3 | 103 094 | 92 654 | 11.3 |
Basware Group's net sales increased by 13.3 percent in October–December and were EUR 30 149 thousand (EUR 26 600 thousand).
In the fourth quarter, 27.0 percent (29.3 %) of net sales consisted of own product sales and the product sales increased by 4.2 percent. License sales of Basware's own products increased by 8.0 percent, and sales of third-party scanning software decreased considerably while sales of outsourced scan and capture services grew.
Maintenance revenue accounted for 29.0 percent (29.7 %) of net sales and grew by 10.6 percent. Professional Services represented 30.5 percent (31.5 %) of net sales and increased by 9.6 percent.
During the fourth quarter, Automation Services (SaaS, e-invoicing, Scan and Capture) grew by 63.2 percent and accounted for 13.5 percent (9.5%) of net sales. The estimated revenue to be recognized for
current Automation Services agreements in production in the next twelve months is EUR 14.6 million (growth of 21.3 percent compared to the estimate made at the end of the previous quarter). The transaction volume processed by the Automation Services business was 4.1 million during the reporting period.
Value added resellers provided a net share of 11.6 percent (11.1%) or EUR 942 thousand of product sales in October–December, corresponding to 5.5 percent (6.1%) of international operations' total net sales.
The international share of Basware's net sales was 56.8 percent (53.9 %) in October–December. International operations grew by 19.5 percent.
Basware Group's operating profit increased by 21.7 percent in October–December and was EUR 4 937 thousand (EUR 4 058 thousand). Operating profit amounted to 16.4 percent of net sales.
| Operating profit (EUR thousand) |
10-12/ 2010 |
10-12/ 2009 |
Change, % |
1-12/ 2010 |
1-12/ 2009 |
Change, % |
|---|---|---|---|---|---|---|
| Finland | 2 757 | 3 024 | -8.9 | 7 703 | 7 714 | -0.1 |
| Scandinavia | 1 557 | 1 041 | 49.6 | 4 136 | 3 169 | 30.5 |
| Europe | 743 | 902 | -17,7 | 2 354 | 1 566 | 50.2 |
| Other Operating profit between |
284 | -517 | 155.0 | 924 | 741 | 24.7 |
| segments | -405 | -393 | -2.8 | -1 629 | -1 365 | -19.3 |
| Group total | 4 937 | 4 058 | 21.7 | 13 487 | 11 824 | 14.1 |
The geographical division of operating profit by the location of assets:
Operating profit includes EUR 314 thousand costs of unrealized M&A.
The company's fixed costs were EUR 22 216 thousand (EUR 19 660 thousand) in the quarter, and have increased 13.0 percent on the corresponding period the previous year. Personnel costs made up 74.2 percent (75.5 %) or EUR 16 491 thousand (EUR 14 841 thousand) of the fixed costs.
Research and development expenses totaled EUR 4 087 thousand (EUR 3 847 thousand), of which EUR 658 thousand (EUR 360 thousand) or 16.1 percent (9.4 %) were capitalized during the period. Amortization of capitalized research and development costs totaled EUR 484 thousand (EUR 429 thousand).
Profit before tax for the period was EUR 4 839 thousand (EUR 4 038 thousand) and profit for the period was EUR 3 913 thousand (EUR 4 007 thousand). Undiluted earnings per share were EUR 0.34 (EUR 0.35).
The Finland segment includes the business operations in Finland, Russia, Asia-Pacific (excluding Australia) and the head office functions. Net sales for the fourth quarter increased by 4.8 percent to EUR
16 011 thousand (EUR 15 271 thousand). The profitability of operations decreased by 8.9 percent and operating profit was EUR 2 757 thousand (EUR 3 024 thousand).
Net sales of the Finnish and Russian operation increased by 6.5 percent during the fourth quarter to EUR 13 179 thousand (EUR 12 373 thousand).
There are currently14 resellers in all in the area and the number of personnel averaged 584 (460) during the fourth quarter.
Basware's Nordic organization consists of a centrally directed Scandinavian (Sweden, Denmark and Norway) unit.
Net sales of the area increased by 25.6 percent in the fourth quarter to EUR 7 708 thousand (EUR 6 135 thousand). The profitability of operations increased by 49.6 percent and operating profit was EUR 1 557 thousand (EUR 1 041 thousand).
Business operations are mainly handled by the own organization and there were 124 (130) employees on average in the area.
Basware's European business operations consist of the units in Germany, France, the Netherlands and the United Kingdom. Additionally, the reseller network covers the eastern part of Central Europe.
Net sales of the Europe segment increased by 5.9 percent in the fourth quarter and totaled EUR 5 959 thousand (EUR 5 629 thousand). The profitability of the operations decreased by 17.7 percent and operating profit was EUR 743 thousand (EUR 902 thousand).
There are 35 resellers in Europe, and Basware personnel averaged 131 (119) during the fourth quarter.
Business operations in North America and Australia are reported in this segment.
Net sales of the area increased by 34.5 percent in the fourth quarter to EUR 3 898 thousand (EUR 2 897 thousand). The profitability of the operations increased by 155.0 percent and operating profit was EUR 284 thousand (EUR -517 thousand).
At the end of the period, there were 10 resellers in this segment. The number of personnel averaged 61 (48) during the fourth quarter.
Basware Group's net sales increased by 11.3 percent during the period (January–December) and were EUR 103 094 thousand (EUR 92 654 thousand).
During the period, 23.9 percent (25.6 %) of net sales consisted of own product sales and the product sales grew by 3.9 percent. License sales of Basware's own products increased by 10.2 percent, and sales of third-party scanning software decreased considerably while sales of outsourced scan and capture services grew.
Maintenance revenue accounted for 32.3 percent (32.1 %) of net sales and grew by 11.8 percent. Professional Services revenue represented 31.7 percent (33.6 %) of net sales and increased by 4.9 percent.
During the period, Automation Services (SaaS, e-invoicing, Scan and Capture) grew 56.0 percent and accounted for 12.1 percent (8.7%) of net sales. The estimated revenue to be recognized for current Automation Services agreements in production in the next twelve months is EUR 14.6 million (growth of 21.3 percent compared to the estimate made at the end of the previous quarter). The transaction volume processed by the Automation Services business was 13.6 million during the reporting period.
Value added resellers provided a net share of 10.3 percent (9.9%) or EUR 2 543 thousand of product sales in January–December, corresponding to 4.5 percent (4.7%) of international operations' total net sales.
The international share of Basware's net sales was 54.8 percent (54.2 %) in January–December. International operations grew by 12.6 percent.
| Net sales (EUR thousand) |
10-12/ 2010 |
10-12/ 2009 |
Change, % |
1-12/ 2010 |
1–12/ 2009 |
Change, % |
|---|---|---|---|---|---|---|
| Finland | 16 011 | 15 271 | 4.8 | 53 606 | 50 486 | 6.2 |
| Scandinavia | 7 708 | 6 135 | 25.6 | 24 188 | 22 236 | 8.8 |
| Europe | 5 959 | 5 629 | 5.9 | 21 347 | 18 717 | 14.1 |
| Other | 3 898 | 2 897 | 34.5 | 12 101 | 9 201 | 31.5 |
| Sales between segments | -3 429 | -3 333 | -2.9 | -8 149 | -7 985 | -2.0 |
| Group total | 30 149 | 26 600 | 13.3 | 103 094 | 92 654 | 11.3 |
The geographical division of net sales by the location of assets:
The geographical division of net sales by the location of customers:
| Net sales (EUR thousand) |
10-12/ 2010 |
10-12/ 2009 |
Change, % |
1-12/ 2010 |
1-12/ 2009 |
Change, % |
|---|---|---|---|---|---|---|
| Finland | 13 015 | 12 267 | 6.1 | 46 550 | 42 449 | 9.7 |
| Scandinavia | 7 488 | 6 003 | 24.7 | 23 346 | 21 719 | 7.5 |
| Europe | 5 385 | 5 071 | 6.2 | 20 249 | 18 065 | 12.1 |
| Other | 4 261 | 3 258 | 30.8 | 12 949 | 10 421 | 24.3 |
| Group total | 30 149 | 26 600 | 13.3 | 103 094 | 92 654 | 11.3 |
Basware's operating profit for the period increased by 14.1 percent to 13 487 EUR thousand (EUR 11 824 thousand). Operating profit represented 13.1 percent (12.8%) of net sales. Operating profit includes EUR 314 thousand costs of unrealized M&A.
The geographical division of operating profit by the location of assets:
| Operating profit (EUR thousand) |
10-12/ 2010 |
10-12/ 2009 |
Change, % |
1-12/ 2010 |
1-12/ 2009 |
Change, % |
|---|---|---|---|---|---|---|
| Finland | 2 757 | 3 024 | -8.9 | 7 703 | 7 714 | -0.1 |
| Scandinavia | 1 557 | 1 041 | 49.6 | 4 136 | 3 169 | 30.5 |
| Europe | 743 | 902 | -17,7 | 2 354 | 1 566 | 50.2 |
| Other | 284 | -517 | 155.0 | 924 | 741 | 24.7 |
| Operating profit between segments |
-405 | -393 | -2.8 | -1 629 | -1 365 | -19.3 |
| Group total | 4 937 | 4 058 | 21.7 | 13 487 | 11 824 | 14.1 |
The company's fixed costs were EUR 78 285 thousand (EUR 70 343 thousand) in the period, up 11.3 percent on the corresponding period the previous year. Personnel costs made up 73.2 percent (74.3 %) or EUR 57 337 thousand (EUR 52 294 thousand) of the fixed costs. Bad debt and movement in bad debt accruals are included in fixed costs. Bad debt reservations at the end of the fourth quarter amounted to EUR 996 thousand (EUR 666 thousand).
Research and development expenses totaled EUR 14 883 thousand (EUR 14 781 thousand), of which EUR 1 696 thousand (EUR 1 454 thousand) or 11.4 percent (9.8 %) were capitalized during the period. Amortization of capitalized research and development costs totaled EUR 1 883 thousand (EUR 1 624 thousand). Research and development costs equaled 14.4 percent (16.0 %) of net sales. The costs increased by 0.7 percent (decrease by 4.7 %) during the financial year.
The company's finance income and finance expenses were EUR -162 thousand (EUR -234 thousand). The company's profit before tax was EUR 13 325 thousand (EUR 11 590 thousand). Taxes for the period totaled EUR 2 994 thousand (EUR 2 517 thousand). Profit for the period was 10.0 percent (9.8 %) of net sales, or EUR 10 331 thousand (EUR 9 074 thousand). Undiluted earnings per share were EUR 0.90 (EUR 0.80).
Basware Group's total assets on the balance sheet at the end of the financial period were EUR 91 470 thousand (EUR 87 287 thousand). The company's cash and liquid assets were EUR 13 822 thousand (EUR 12 210 thousand), of which cash and cash equivalents were EUR 13 787 thousand (EUR 12 176 thousand) and financial assets at fair value through profit or loss were EUR 35 thousand (EUR 34 thousand).
Cash flow from operating activities was EUR 12 523 thousand (EUR 14 732 thousand). Cash flow from investments was EUR -4 454 thousand (EUR -5 009 thousand).
Equity ratio was 73.3 percent (64.8%) and gearing was -15.3 percent (-5.3%). The company's interestbearing liabilities totaled EUR 3 582 thousand (EUR 9 230 thousand), of which current liabilities
accounted for EUR 3 550 thousand (EUR 5 555 thousand). Return on investment was 20.1 percent (18.8%) and return on equity 16.7 percent (17.2%).
Basware increased its shareholding in Basware Einvoices Oy to 100 percent on January 30, 2009, by acquiring 12.55% of the company's shares and control from the company's management. The purchase price paid on the date of the transaction was approximately EUR 720 thousand and the additional purchase price to be paid based on the business volume for 2009 in February 2010 was EUR 293 thousand. Basware Einvoices Oy was merged into the parent company in 2009.
Basware AS purchased the Norwegian invoice automation solution business of Itella Information AS on January 26, 2009. The purchase price was NOK 6.38 million (approximately EUR 0.72 million) and it was paid in cash on the day the acquisition was completed, April 1, 2009. In addition, Basware AS paid an additional purchase price of NOK 4 434 thousand (EUR 559 thousand) in February 2010, determined on the basis of the volume of the purchased operations' service sales in 2009.
Basware Corporation acquired the entire share capital of TAG Services Pty Ltd in Australia on July 1, 2009. The acquisition price was 2.1 million Australian dollars (approximately EUR 1.2 million) and was paid in cash in two parts in July and August 2009. In addition, an additional acquisition price that was based on the company's net sales of the period from July 1, 2009 to June 30, 2010 was paid in August 2010. The additional acquisition price was 2.0 Australian dollars (EUR 1.4 million).
On October 5, 2010 Basware acquired TNT Post's Connectivity operations, which is a part of TNT Post's electronic invoicing operations in the Netherlands. The purchase price paid in connection with the transaction was EUR 50 thousand, and an estimated additional purchase price of EUR 100 thousand will be paid in January 2011 on the basis of the number of customers that have migrated to the Basware einvoicing environment. No other assets were transferred. Based upon the preliminary purchase price allocation, the purchase price does not include goodwill. EUR 200 thousand associated with customer relationships has been allocated to intangible assets, taking deferred liabilities into consideration. The acquisition would not have had a material impact on the Group's net sales or operating profit had the consolidation taken place at the beginning of the financial period. The acquisition has not had a material impact on the Group's net sales and operating profit.
The company's capital expenditure, resulting from regular additional and replacement investments required for growth, was EUR 970 thousand (EUR 2 047 thousand) in the period. Gross investments which include, in addition to those mentioned above, the capitalized research and development costs and acquisitions (TNT Post's Connectivity operations) totaled EUR 4 567 thousand (EUR 7 448 thousand).
Impairment tests indicate no impairments of assets. Amortization of intangible assets totaled EUR 4 579 thousand (EUR 3 968 thousand), of which amortization associated with business acquisitions amounted to EUR 2 233 thousand (EUR 2 020 thousand).
Research and development expenses were EUR 14 883 thousand (EUR 14 781 thousand) in the period, corresponding to 14.4 percent (16.0 %) of net sales. Research and development costs increased by 0.7 percent (decrease by 4.7 %) compared with the same period last year. Of the research and development costs, EUR 1 696 thousand (EUR 1 454 thousand) or 11.4 percent (9.8 %) were capitalized during the period. Amortization of capitalized research and development costs totaled EUR 1 883 thousand (EUR 1 624 thousand).
A total of 239 (195) people worked in Software Production at the end of 2010. The Software Production unit is expanding in India, where there are currently 95 employees.
Basware employed 845 (747) people on average and 913 (761) people at the end of the period. The number of personnel increased by 152 persons and by 20.0 percent compared with the same period the previous year. The acquisition of TNT Post's Connectivity operations increased the personnel by 2 people.
The share of personnel working in foreign units has increased compared with the previous year. At the end of the period, 54.9 percent (47.4 %) of Basware personnel worked outside of Finland and 45.1 percent (52.6 %) in Finland. 14.2 percent of the personnel work in sales and marketing, 51.6 in consulting and services, 26.2 percent in Software Production, and 8.0 percent in administration.
The average age of employees is 35.7 (36.6) years. Of the employees, 33.1 percent have a Master's degree and 34.9 percent have a Bachelor's degree. Women account for 27.8 percent of employees, men for 72.2 percent.
For incentive purposes, the company has a bonus program that covers all employees.
The Executive Team's remuneration consists of salary in money, fringe benefits, a possible annual bonus based on performance, warrants and a share-based incentive scheme. The compensation principles of the Executive Team members are decided by the Board. A long-term incentive program was in place during 2006–2008. Based on the program, warrants could be granted to the members of the top management, country managers and key personnel.
The members of the Basware Executive Team have a share-based incentive scheme as of 2009. The possible reward of the system for the earning period 2009 is based on Basware Corporation's earnings per share (EPS). Any reward for the earning period 2009 will be paid in December 2011 partially as shares in the company and partially in cash.
Geographical distribution of personnel:
| Personnel (employed, on average) |
10-12/ 2010 |
10-12/ 2009 |
Change, % |
1–12/ 2010 |
1–12/ 2009 |
Change, % |
|---|---|---|---|---|---|---|
| Finland | 584 | 460 | 26.8 | 539 | 454 | 18.8 |
| Scandinavia | 124 | 130 | -4.1 | 124 | 135 | -7.8 |
| Europe | 131 | 119 | 9.8 | 126 | 119 | 5.6 |
| Other | 61 | 48 | 26.2 | 55 | 39 | 41.4 |
| Group total | 900 | 758 | 18.8 | 845 | 747 | 13.1 |
The Finland segment includes the business operations in Finland, Russia, Asia-Pacific (excluding Australia) and the head office functions. Net sales for the financial period increased by 6.2 percent to
EUR 53 606 thousand (EUR 50 486 thousand). The profitability of the operations decreased by 0.1 percent and operating profit was EUR 7 703 thousand (EUR 7 714 thousand).
Net sales of the Finnish and Russian operations increased by 8.7 percent during the financial period to EUR 47 013 thousand (EUR 43 250 thousand).
There are currently 14 resellers in all in the area and the number of personnel averaged 539 (454).
Basware's Nordic organization consists of a centrally directed Scandinavian (Sweden, Denmark and Norway) unit.
Net sales of the Scandinavian business operations increased by 8.8 percent to EUR 24 188 thousand (EUR 22 236 thousand). The profitability of the operations increased by 30.5 percent and operating profit was EUR 4 136 thousand (EUR 3 169 thousand).
Business operations are mainly handled by the own organization and there were 124 (135) employees on average in the area.
Basware's European business operations consist of the units in Germany, France, the Netherlands and the United Kingdom. Additionally, the reseller network covers the eastern part of Central Europe.
Net sales in the Europe segment increased by 14.1 percent in the financial period and totaled EUR 21 347 thousand (EUR 18 717 thousand). The profitability of the operations improved by 50.2 percent and operating profit was EUR 2 354 thousand (EUR 1 566 thousand).
There are 35 resellers in Europe, and Basware personnel averaged 126 (119) during the period.
Business operations in North America and Australia are reported in this segment.
Net sales of the area increased by 31.5 percent in the financial period to EUR 12 101 thousand (EUR 9 201 thousand). The profitability of the operations grew by 24.7 percent and operating profit was EUR 924 thousand (EUR 741 thousand).
At the end of the period, there were 10 resellers in the segment. On average, there were 55 (39) employees in the area.
Basware Board of Directors approved in its meeting on January 25, 2010 the subscription of total of 11 500 shares subscribed for with Basware Warrant Programs. The share subscriptions were based on the Warrant Program 2006 series B.
Basware Board of Directors approved in its meeting on April 13, 2010 the subscription of total of 130 100 shares subscribed for with Basware Warrant Programs. The share subscriptions were based on the Warrant Program 2006 series B warrants (56 400 shares) and Warrant Program 2007 series D warrants (73 700 shares).
Basware Board of Directors approved in its meeting on July 8, 2010 the subscription of total of 79 200 shares subscribed for with Basware Warrant Programs. The share subscriptions were based on the Warrant Program 2006 series C warrants (39 000 shares) and Warrant Program 2007 series E warrants (40 200 shares).
Basware Board of Directors approved in its meeting on October 12, 2010 the subscription of total of 1 100 shares subscribed for with Basware Warrant Programs. The share subscriptions were based on the Warrant Program 2007 series E warrants.
The subscription time for the last warrants of the Warrant Program 2006 series C warrants and Warrant Program 2007 series E warrants will expire on March 31, 2011.
Basware Corporation's share capital totaled EUR 3 507 007.20 at the end of the period and the number of shares was 11 690 024.
During the reporting period, the highest price of the share was EUR 24.80 (EUR 14.66), the lowest was EUR 15.00 (EUR 6.60) and the closing price was EUR 24.75 (EUR 14.52). The average price of the share was EUR 19.27 (EUR 10.79) during the period.
A total of 2 131 071 (2 038 565) shares were traded during the financial period which is the equivalent of 18.5 percent (17.9 %) of the average number of shares. Market capitalization with the period's closing price on December 31, 2010 was EUR 287 093 169 (EUR 165 206 004).
Basware had 15 752 (16 480) shareholders on December 31 including nominee-registered holdings (8). Nominee-registered holdings accounted for 10.8 percent of the total number of shares.
The company holds 90 300 Basware Corporation shares, corresponding to approximately 0.77% of all shares in the company.
Basware announced five notifications of change in ownership. On February 2, 2010 the total number of shares held by Nordea Rahastoyhtiö Suomi Oy represented less than 5 % of Basware Corporation's share capital and voting rights. On March 12, 2010 the total number of shares held by Nordea Rahastoyhtiö Suomi Oy represented more than 5 % of Basware Corporation's share capital and voting rights.
The total number of shares held by Ilmarinen Mutual Pension Insurance Company represented over 5 % of Basware Corporation's share capital and voting rights on April 16, 2010
On July 26, 2010 the total number of shares held by Nordea Rahastoyhtiö Suomi Oy represented less than 5 % of Basware Corporation's share capital and voting rights. On July 30, 2010 the total number of shares held by Nordea Rahastoyhtiö Suomi Oy represented more than 5 % of Basware Corporation's share capital and voting rights.
According to the shareholder register managed by Euroclear Finland Oy, on December 31, 2010 CEO Ilkka Sihvo holds 1 081 800 Basware's shares, Olli Hyppänen 500 shares and Esa Tihilä 500 shares. Other members of Basware Executive Team do not hold Basware's shares.
According to the shareholder register managed by Euroclear Finland Oy, on December 31, 2010 Hannu Vaajoensuu holds 962 100 Basware's shares, Pentti Heikkinen 1 621, Ilkka Toivola 2 362, Sakari Perttunen 1 045 800, Matti Copeland 2 771 and Eeva Sipilä 605 shares.
The Annual General Meeting of Shareholders on February 18, 2010, confirmed the number of Board members as six. The Annual General Meeting resolved to agree on the proposal and elected Matti Copeland, Pentti Heikkinen, Sakari Perttunen, Eeva Sipilä, Ilkka Toivola and Hannu Vaajoensuu members of the Board of Directors.
The Annual General Meeting further resolved to elect Ernst & Young Oy, Authorized Public Accountants as the auditor, with APA Heikki Ilkka in charge and APA Terhi Mäkinen as the deputy auditor.
A separate stock exchange release has been issued on the Board authorizations and other resolutions of the Annual General Meeting of Shareholders on February 18, 2010.
This Corporate Governance Statement has been composed in accordance with Recommendation 51 of the new Corporate Governance Code and Chapter 2, Section 6 of the Finnish Securities Market Act. The Corporate Governance Statement is issued separately from the company's annual report.
Basware's Corporate Governance principles are available in full on the company's website at http://www.basware.com/Investors/corporate\_governance/Pages/default.aspx
On February 18, 2010 the AGM authorized the Board to resolve on the acquisition of a maximum of 1 146 812 own shares, pursuant to the Chapter 15, section 5 of the Companies Act.
The new shares are acquired with invested non-restricted equity on the market price at the Helsinki Stock Exchange at the time of the acquisition. The shares can either be held by the Company, nullified or conveyed further. The authorization for acquisition is valid until March 31, 2011. The AGM decided to approve Boards proposal to repurchase own shares in the proposed form.
In accordance with Basware's risk management policy, risks are divided into six categories: risks related to business operations, products, personnel as well as legal, financial and data security risks. Basware takes risks that are a natural part of its strategy and objectives. These risks are managed and decreased in various ways. Short-term risks are considered to be risks in the current reporting year.
According to market estimates released at the end of 2010, the software market is expected to grow at a slower rate in 2011 than previously forecasted. The software market is expected to grow by 7.1 percent globally and by 8.4 percent in the United States.
The IT services market is also expected to grow globally at a slower rate than previously forecasted, at a rate of approximately 7.3 percent. The US IT market growth estimate stands unchanged at 7.4 percent. Nevertheless, the Purchase to Pay service market is expected to grow by more than 10 percent in 2011.
In previous economic downturns, the demand for the company's products and services has remained more positive than the general economic market as a whole as the company's software solutions generate cost savings.
Sales receivables are one part of operational business risks and accuracy of financial reporting for this part is managed by reserving for bad debts. Basware Corporation's sales receivable are calculated on a monthly basis in Basware's centralized Financial Shared Service Center. The company will intensify its management and collection of sales receivables. Business management regularly monitors the payment of sales receivables as part of the management of customer accounts.
The Group's main currency is Euro, accounting for approximately 60 percent of net sales in 2010 (approximately 61% in 2009). The significance of exchange rate fluctuations between the euro and other currencies will increase hand in hand with the share of international operations. In addition to the euro area, Basware operates in various areas, the most significant of them in 2010 being Norway, the United Kingdom, the United States and Sweden. The company is exposed to exchange rate risks in these countries through intra-company trade, exports and imports as well as through the equity and funding of foreign subsidiaries. The company did not realize hedging for exchange rate fluctuations during the financial year as the foreign-currency-denominated cash flow in the subsidiaries did not exceed the foreign-currency-specific limit for hedging measures in accordance with the company's hedging policy.
Goodwill has been tested during the last quarter of 2010. In accordance with the testing for impairment of assets, no depreciation of goodwill was made.
Basware's objective is to become the world's leading company in e-invoicing. Automation services including e-invoicing and the supporting scan and capture also target suppliers and buyers outside Basware's existing customer base, which increases the customer potential. The company's long-term objective is annual growth of more than 50 percent in Automation Services. SaaS and e-invoicing are scalable business models with a high business potential. The realization of this growth potential requires a new operating model as well as active and continuous development of competencies because of the strong growth of the number of customers and transaction volumes. These include sales and commissioning as well as customer support and product development.
Basware has in accordance with its strategy carried out organic growth by acquisitions. Acquisition projects are managed carefully and internal as well as external expertise is utilized in planning phase (e.g. due diligence), take over phase (e.g. immediate implementation of Basware's IT systems) and in integration phase (e.g. implementation of HR processes).
In other respects, no significant changes have taken place in Basware's short-term risks and uncertainties during the financial period.
The company has branch offices in Singapore, Russia and India.
Basware increased its shareholding in Basware Einvoices Oy to 100 percent on January 30, 2009, by acquiring 12.55% of the company's shares and control from the company's management. The purchase price paid on the date of the transaction was approximately EUR 720 thousand and the additional purchase price to be paid based on the business volume for 2009 in February 2010 was EUR 293 thousand. Basware Einvoices Oy was merged into the parent company in 2009.
Basware AS purchased the Norwegian invoice automation solution business of Itella Information AS on January 26, 2009. The purchase price was NOK 6.38 million (approximately EUR 0.72 million) and it was paid in cash on the day the acquisition was completed, April 1, 2009. In addition, Basware AS paid an additional purchase price of NOK 4 434 thousand (EUR 559 thousand) in February 2010, determined on the basis of the volume of the purchased operations' service sales in 2009.
Basware Corporation acquired the entire share capital of TAG Services Pty Ltd in Australia on July 1, 2009. The acquisition price was 2.1 million Australian dollars (approximately EUR 1.2 million) and was paid in cash in two parts in July and August 2009. In addition, an additional acquisition price that was based on the company's net sales of the period from July 1, 2009 to June 30, 2010 was paid in August 2010. The additional acquisition price was 2.0 Australian dollars (EUR 1.4 million).
On October 5, 2010 Basware acquired TNT Post's Connectivity operations, which is a part of TNT Post's electronic invoicing operations in the Netherlands. The purchase price paid in connection with the transaction was EUR 50 thousand, and an estimated additional purchase price of EUR 100 thousand will be paid in January 2011 on the basis of the number of customers that have migrated to the Basware einvoicing environment. No other assets were transferred. Based upon the preliminary purchase price allocation, the purchase price does not include goodwill. EUR 200 thousand associated with customer relationships has been allocated to intangible assets, taking deferred liabilities into consideration. The acquisition would not have had a material impact on the Group's net sales or operating profit had the consolidation taken place at the beginning of the financial period. The acquisition has not had a material impact on the Group's net sales and operating profit.
Basware's corporate responsibility is driven by strong business ethics, corporate values, and legislation. The company is committed to economic, social and environmental responsibility in all operations.
Basware's software products reduce paper consumption in thousands of offices around the world, leading the customer companies toward the paperless office, which saves both the environment and money. Profitability and financial stability are an integral part of Basware's responsibility. Stability and trustworthiness yield added value to all stakeholders.
Basware has cooperated with the Plan Finland charity foundation since 2002, and the company has 15 sponsored children around the world. In 2010 Basware has participated World Wildlife Fund's Save the Baltic Sea project and supported The Association of the Friends of the University Childrens' Hospital in Finland (Lastenklinikan kummit ry).
Basware's head office in Espoo has held a Green Office certificate issued by the World Wildlife Fund since 2003. The prerequisites for being issued the certificate include a standing environmental program, waste sorting and recycling, reduction of carbon dioxide emissions and endeavors to constantly improve environmental issues.
Basware's Board of Directors and company management have adjusted the company's strategy and goals for the next 4-year period. The company will focus strongly on international growth and therefore Basware is considering toraise additional equity financing from the market.
Basware Automation Services, launched in 2009, grew 56.0 percent in 2010, and have shown their unique competitiveness internationally. In order to utilize the achieved competitive edge, the company will increase its efforts to support the growth of Automation Services.
The company aims to be among the leading e-invoice companies worldwide. Acquisitions will support the growth of the e-invoicing service. Its annual volume in 2010 amounted to 13.6 million transactions. The e-invoicing market is growing strongly, and Basware aims to reach the 100 million invoice mark by 2014.
In order to support international growth, Basware is developing its organizational structure into stronger geographical regions. The country specific organizations will be combined into regional structure. The regional structure gives a boost to and enables additional investments in sales, marketing, supplier activation services of Automation Services, and other customer functionalities. At the same time, Basware is surveying opportunities for rearranging its product and business portfolio in order to enhance the international product and service business.
According to Basware's view, the significance of the service concept will continue its solid growth in the future as well, which is the reason for marketing the company's next-generation product concept strongly also as services. The company's aim is to transfer the installations of existing customers through product updates to Software as a Service (SaaS) model to a considerable extent in the future. Service offering development will continue vigorously. Basware will launch new Invoice Automation process outsourcing offering for the global market during first half of 2011. Offering new and more extensive service models to the customer will improve the company's profitability and increase its constant net sales.
Basware has adjusted its pricing model to be very flexible according to customer needs. From now on, software solutions will be available to customers with one-time license fee, monthly subscription, and according to the SaaS model.
In order to consolidate international growth further, Basware is increasing the focus on acquisitions in its strategy and organization. The company has been active in mergers and acquisitions and is now further strengthening the activity by establishing a new executive team-level M&A function with the aim of actively engaging in potential mergers and acquisitions in support of the company's strategy. In order to increase financial flexibility and preparedness to carry out potential acquisitions Basware is considering to raise additional equity financing from the market during the first quarter of 2011. Such additional financing is planned to be raised by means of a directed share issue to institutional investors. Nordea has been appointed as financial adviser to Basware in relation to the potential share issue.
The role of offshoring operations will continue to grow in the company's strategy. R&D and Automation Services operations at Basware's Indian office have already succeeded in gaining a significant role. The company is surveying the development of off-shoring in order to improve profitability also with regard to
new service business operations and internal support functions. The company is also investigating the possibility of new geographical regions in expanding offshoring.
Basware's long-term objectives were specified further. The new strategic guidelines facilitate strong international growth and positive development of operating profit margin. The long term target is to grow annually 15-30 percent in net sales and more than 50 percent in Automation Services. The company's long-term target for operating profit margin is 15-20 percent improving towards the end of the period.
In 2010, Ilkka Sihvo acted as the CEO of the company. The CEO is in charge of the day-to-day management of the company in accordance with the instructions and orders given by the Board. The Annual General Meeting of Shareholders on February 18, 2010, confirmed the number of Board members as six. Matti Copeland, Pentti Heikkinen, Sakari Perttunen, Eeva Sipilä, Ilkka Toivola and Hannu Vaajoensuu were elected to the Board. In its first meeting, the Board elected Hannu Vaajoensuu as Chairman of the Board and Sakari Perttunen as Vice Chairman.
Hannu Vaajoensuu, Chairman of the Board was employed by the company until February 17, 2010. In addition to his role as a Chairman of the Board he participated in the M&A project team and acted as an advisor in M&A projects. In connection of the termination of the employment, only standard statutory remuneration was paid.
The Annual General Meeting further resolved to elect Ernst & Young Oy, Authorized Public Accountants as the auditor, with APA Heikki Ilkka in charge and APA Terhi Mäkinen as the deputy auditor.
As of January 1, 2011, members of the Basware Executive Team are Ilkka Sihvo, CEO; Mika Harjuaho, CFO; Mari Heusala, Vice President HR; Olli Hyppänen, Senior Vice President Strategy and Global Operations; Jorma Kemppainen, Senior Vice President Products; Pekka Lindfors, Senior Vice President Northeast; Steve Muddiman, Senior Vice President Global Marketing; Matti Rusi, Senior Vice President Europe; Ari J. Salonen, General Manager North America; Esa Tihilä, Senior Vice President Automation Services and Jukka Virkkunen, Senior Vice President Scandinavia. In addition, as of January 25, 2011 Matti Copeland, Senior Vice President, M&A is a member of Basware Executive Team.
Matti Copeland resigned from the Board of Directors of Basware Corporation on January 24, 2011.
Basware Board of Directors approved in its meeting on January 20, 2011 the subscription of total of 30 805. The share subscriptions were based on the Warrant Program 2006 series C warrants (21 605 shares) and Warrant Program 2007 series E warrants (9 200 shares).
According to market estimates released at the end of 2010, the software market is expected to grow at a slower rate in 2011 than previously forecasted. The software market is expected to grow by 7.1 percent globally and by 8.4 percent in the United States.
The IT services market is also expected to grow globally at a slower rate than previously forecasted, at a rate of approximately 7.3 percent. The US IT market growth estimate stands unchanged at 7.4 percent. Nevertheless, the Purchase to Pay service market is expected to grow by more than 10 percent in 2011.
Western Europe and the United States combined account for approximately three quarters of the enterprise software market. According to market research companies the penetration rate of e-invoicing is still low between 5 and 20 percent depending on geographical location. In Scandinavia the rate is slightly higher. The procurement management and electronic invoice processing markets are heterogeneous in terms of the competitive situation. Growth could attract more competitors to the market. The industry is consolidating, and this development could go on in the future as well. Globally speaking, Basware is a medium-sized software company in terms of net sales as well as number of personnel.
Basware's direct competitors are mainly locally operating and often smaller companies. In North America in particular, the company has also larger competitors, especially in the field of procurement management. Developers of document management, scanning and recycling systems compete with Basware, particularly with regard to purchase invoice management solutions. Competing solutions also include customized solutions integrated into ERP (Enterprise Resource Planning) systems.
The software products still offer a competitive edge, thanks to the integrated offering consisting of new added value products and the products. Automation services, a new concept in the portfolio, will have a positive impact on the competitiveness.
EPP Automation Services will bring more predictability and transparency over Basware's revenue stream and profitability development. In 2011 Basware will introduce next generation invoice automation solution improving the company's competitiveness. Next generation versions of other solutions in the product family will be introduced later. Automation services, which can also be offered as a separate solution, will improve the company's competitiveness in the starting strategy period. Automation services has been growing more than 50 percent annually.
Basware's objective is to become the world's leading company in e-invoicing. E-invoicing and the supporting scan and capture also target suppliers and buyers outside Basware's existing customer base, which increases the customer potential. Long-term objective of Automation services is to grow more than 50 percent annually. Saas and e-invoicing are scalable solutions offering high business potential.
The company's international growth is based on efforts of its own sales and marketing activity as well as the reseller channel. In North America, the focus will be on developing the company's own sales channel and strategic partnerships. Development of own sales channel and profitable growth continues in Europe. In Scandinavia, the focus is on profitability, and moderate growth is supported by the company's expanded product portfolio and the development of the service business. In Finland, the focus is on profitability, and moderate growth will primarily be achieved from the fields of procurement management and services.
In order to consolidate international growth further, Basware is increasing the focus on acquisitions in its strategy and organization. The company has been active in mergers and acquisitions and is now further strengthening the activity by establishing a new executive team-level M&A function with the aim of actively engaging in potential mergers and acquisitions in support of the company's strategy. Matti Copeland has been appointed to Senior Vice President, M&A and also to Member of Basware Executive Team as of January 25, 2011.
The role of off-shoring operations will continue to grow in the company's strategy. R&D and Automation Services operations at Basware's Indian office have already succeeded in gaining a significant role. The company is surveying the development of off-shoring in order to improve profitability also with regard to new service business operations and internal support functions. The company is also investigating the possibility of new geographical regions in expanding off-shoring.
Basware expects its net sales to grow over 10 percent in 2011. Operating profit (EBIT) for 2011 is expected to be over 13 percent of net sales.
Basware is a growth company that aims at increased market capitalization and moderate dividend yield. When preparing the dividend proposal, the Board considers the company's financial position, profitability and prospects in the near future.
At the end of 2010, the Group parent company's distributable funds are EUR 68 491 345.99.
Basware's Board of Directors proposes to the Annual General Meeting that a dividend of EUR 0.40 per share (2009: EUR 0.36) be paid for 2010.
Summary of financial statements and notes to the financial statements are presented in a separate document.
Espoo, Finland, January 24, 2011
BASWARE CORPORATION Board of Directors
For more information, please contact CEO Ilkka Sihvo, Basware Corp., Tel. +358 9 8791 7251 or +358 40 501 8251
Basware arranges today, January 25, 2010 a briefing on the Interim Report for the press and analysts at 11:00 a.m. in Hotel Kämp, Pohjoisesplanadi 29, Helsinki, Finland. During this briefing CEO Ilkka Sihvo will comment the operations and financial performance of the quarter. Welcome.
Basware's Annual Report 2010, including the audited Financial Statements, will be published on the company's website during the week starting on February 8, 2011. The company will not publish the Annual Report in print.
Release dates for interim reports:
Basware Corporation's Annual General Meeting of Shareholders will be held on Thursday, February 17, 2011 starting at 2:00 PM at Hotel Kämp, Pohjoisesplanadi 29 in Helsinki, Finland.
Distribution: NASDAQ OMX Helsinki Ltd Key media www.basware.com
This financial statement release has been prepared in accordance with IAS 34, Interim Financial Reporting. As from the beginning of the financial period, the company has adopted certain new or amended IFRS standards and IFRIC interpretations as described in the Financial Statements for 2009. However, the adoption of these new and amended norms have not yet had an effect on the reported figures in practice. In other respects, the same accounting policies have been followed as in the Financial Statements for 2009. Key indicator calculations remain unchanged and have been presented in the 2009 Financial Statements.
The amounts presented in the summary of financial statements and notes to the financial statements are based on the company's audited financial statements. The Auditor's Report was issued on January 24, 2011.
| 1.10.- 31.12. |
1.10- 31.12. |
Change , |
1.1.- 31.12. |
1.1.- 31.12. |
Change , |
|
|---|---|---|---|---|---|---|
| EUR thousand | 2010 | 2009 | % | 2010 | 2009 | % |
| NET SALES | 30 149 | 26 600 | 13.3 | 103 094 | 92 654 | 11.3 |
| Other operating income |
42 | 34 | 25.8 | 189 | 162 | 16.6 |
| Materials and services Employee benefit |
-1 760 | -1 636 | 7.6 | -6 395 | -6 193 | 3.3 |
| expenses Depreciation and |
-16 491 | -14 841 | 11.1 | -57 337 | -52 294 | 9.6 |
| amortization Other operating |
-1 278 | -1 280 | -0.1 | -5 117 | -4 456 | 14.8 |
| expenses | -5 725 | -4 819 | 18.8 | -20 947 | -18 048 | 16.1 |
| Operating profit | 4 937 | 4 058 | 21.7 | 13 487 | 11 824 | 14.1 |
| Finance income | 141 | -15 | 1 031.0 | 202 | 172 | 17.8 |
| Finance expenses | -239 | -5 | 4 747.6 | -365 | -406 | -10.2 |
| Profit before tax Income tax |
4 839 | 4 038 | 19.8 | 13 325 | 11 590 | 15.0 |
| expense | -926 | -30 | 2 943.5 | -2 994 | -2 517 | 19.0 |
| PROFIT FOR THE PERIOD |
3 913 | 4 007 | -2.4 | 10 331 | 9 074 | 13.9 |
| Other comprehensive income Exchange differences on translating foreign operations Income tax relating |
1 330 | -691 | 292,4 | 1 981 | 1 326 | 49,4 |
| to components of other comprehensive income |
-779 | -594 | 31,1 | -454 | -549 | -17,3 |
| Other | ||||||
|---|---|---|---|---|---|---|
| comprehensive | ||||||
| income, net of tax | 551 | -1 285 | 142.9 | 1 527 | 777 | 96.4 |
| TOTAL | ||||||
| COMPREHENSIVE | ||||||
| INCOME | 4 463 | 2 722 | 64.0 | 11 857 | 9 850 | 20.4 |
| Profit attributable | ||||||
| to: | ||||||
| Owners of the | ||||||
| parent | 3 913 | 4 007 | -2.4 | 10 331 | 9 074 | 13.9 |
| 3 913 | 4 007 | -2.4 | 10 331 | 9 074 | 13.9 | |
| Total comprehensive |
||||||
| income attributable | ||||||
| to: | ||||||
| Owners of the | ||||||
| parent | 4 463 | 2 722 | 64.0 | 11 857 | 9 850 | 20.4 |
| 4 463 | 2 722 | 64.0 | 11 857 | 9 850 | 20.4 | |
| Earnings per share | ||||||
| (undiluted), EUR | 0.34 | 0.35 | -4.2 | 0.90 | 0.80 | 12.6 |
| Earnings per share | ||||||
| (diluted), EUR | 0.34 | 0.35 | -4.6 | 0.89 | 0.80 | 11.9 |
| GROUP BALANCE SHEET | ||||||
| 31.12.2010 | 31.12.2009 | Change, % | ||||
| EUR thousand | ||||||
| ASSETS | ||||||
| NON-CURRENT ASSETS | ||||||
| Intangible assets | 18 085 | 20 291 | -10.9 | |||
| Goodwill | 32 184 | 31 119 | 3.4 | |||
| Tangible assets | 1 079 | 823 | 31.2 | |||
| Available-for-sale investments | 38 | 38 | ||||
| Long-term trade and other | 23 | 124 | -81.8 | |||
| receivables Deferred tax assets |
2 074 | 2 199 | -5.7 | |||
| Non-current assets | 53 483 | 54 593 | -2.0 | |||
| CURRENT ASSETS | ||||||
| Inventories | 56 | 33 | 70.5 | |||
| Trade and other receivables | 24 066 | 19 684 | 22.3 | |||
| Income tax receivables | 43 | 767 | -94.4 | |||
| Financial assets at fair value | ||||||
| through profit or loss | 35 | 34 | 2.0 | |||
| Cash and cash equivalents | 13 787 | 12 176 | 13.2 | |||
| Current assets | 37 987 | 32 694 | 16.2 | |||
| TOTAL ASSETS | 91 470 | 87 287 | 4.8 | |||
| Share capital | 3 507 | 3440 | 1.9 |
|---|---|---|---|
| Issue of shares | 255 | 140 | 81.7 |
| Share premium account | 1 187 | 69 | 1 623.1 |
| Own shares | -629 | -629 | |
| Fair value reserve and other | |||
| reserves | 34 803 | 33 598 | 3.6 |
| Translation differences | -1 688 | -3 214 | 47.5 |
| Retained earnings | 29 644 | 23 176 | 27.9 |
| Shareholders' equity | 67 079 | 56 580 | 18.6 |
| NON-CURRENT LIABILITIES | |||
| Deferred tax liability | 2 751 | 3 997 | -31.2 |
| Interest-bearing liabilities | 32 | 3 674 | -99.1 |
| Non-interest-bearing liabilities | 631 | 110 | 474.6 |
| Non-current liabilities | 3 414 | 7 782 | -56.1 |
| CURRENT LIABILITIES | |||
| Interest-bearing liabilities Trade payables and other |
3 550 | 5 555 | -36.1 |
| liabilities | 16 201 | 17 039 | -4.9 |
| Tax liability from income tax | 1 226 | 331 | 270.3 |
| Current liabilities | 20 977 | 22 926 | -8.5 |
| TOTAL EQUITY AND | |||
| LIABILITIES | 91 470 | 87 287 | 4.8 |
| Share | Share | Inv. non restr |
Othe | Tran | ||||||
|---|---|---|---|---|---|---|---|---|---|---|
| holder capital |
Share issue |
premium account |
Own Shares |
equity res. |
r res. |
sl. diff |
Retained earnings |
Minority interest |
Total | |
| EUR thousand SHARE HOLDERS' EQUITY |
||||||||||
| 1.1.09 Comprehensive |
3 440 | 0 | 69 | -271 | 33 058 | 540 | -3 991 | 15 648 | 224 | 48 717 |
| income Dividend |
777 | 9 074 | 9 850 | |||||||
| distribution Granted warrants Changes in |
-2 623 515 |
-2 623 515 |
||||||||
| reporting period SHARE HOLDERS' EQUITY |
140 | -358 | 561 | -224 | 119 | |||||
| 31.12.09 | 3 440 | 140 | 69 | -629 | 33 058 | 540 | -3 214 | 23 176 | 0 | 56 580 |
| EUR thousand SHARE HOLDERS' EQUITY |
Share holder capital |
Share Issue issue |
Share premium account |
Own Shar es |
Inv. non restr. equity res. |
Other res |
Tran sl. diff. |
Retained earnings |
Minority interest |
Total |
| 1.1.10 Comprehensive |
3 440 | 140 | 69 | -629 | 33 058 | 540 | -3 214 | 23 176 | 0 | 56 580 |
| income Dividend |
1 527 | 10 331 | 11 857 | |||||||
| distribution | -4 100 | -4 100 | ||||||||
| Granted warrants Changes in reporting period SHARE HOLDERS' |
67 | 115 | 1 118 | 1 205 | 235 2 |
235 2 506 |
||||
| EQUITY 31.12.10 |
3 507 | 255 | 1 187 | -629 | 34 263 | 540 | -1 688 | 29 644 | 0 | 67 079 |
| 1.1- 31.12.2010 |
1.1.- 31.12.2009 |
|
|---|---|---|
| EUR thousand | ||
| Net cash from operating activities | ||
| Profit for the period | 10 331 | 9 074 |
| Adjustments for profit | 8 508 | 7 832 |
| Working capital changes | -3 158 | -136 |
| Interest paid | -43 | -192 |
| Interest received | 66 | 104 |
| Other financial items in operating activities | -98 | -30 |
| Income taxes paid | -3 084 | -1 920 |
|---|---|---|
| Net cash from operating activities | 12 523 | 14 732 |
| Cash flows from investing activities | ||
| Purchase of tangible and intangible assets | -2 722 | -3 135 |
| Proceeds from sale of tangible and intangible | ||
| assets | 0 | 1 |
| Acquired subsidiaries | -1 732 | -1 875 |
| Net cash used in investing activities | -4 454 | -5 009 |
| Cash flows from financing activities | ||
| Minority's capital investment | 2 505 | 140 |
| Repayments of short-term borrowings | -2 001 | -3 558 |
| Repayments of long-term borrowings | -3 550 | 0 |
| Purchase of own shares | 0 | -358 |
| Dividends paid | -4 100 | -2 623 |
| Net cash used in financing activities | -7 147 | -6 398 |
| Net change in cash and cash equivalents | ||
| according to the cash flow statement | 922 | 3 324 |
| Cash and cash equivalents at beginning of | ||
| period | 12 210 | 8 777 |
| Effects of exchange rate changes on cash and | ||
| cash equivalents | 690 | 109 |
| Cash and cash equivalents at end of period | 13 822 | 12 210 |
The acquired subsidiaries presented under cash flows from investing activities include the remaining purchase price for the minority acquisition made in 2009, EUR 293 thousand, which was paid in 2010.
| EUR thousand | 1–3/ 2010 |
1–3/ 2009 |
4–6/ 2010 |
4–6/ 2009 |
7-9/ 2010 |
7–9/ 2009 |
10-12/ 2010 |
10–12/ 2009 |
|---|---|---|---|---|---|---|---|---|
| NET SALES | 23 132 | 21 717 | 26 612 | 22 729 | 23 202 | 21 609 | 30 149 | 26 600 |
| Other operating | ||||||||
| income | 50 | 30 | 55 | 52 | 43 | 47 | 42 | 34 |
| Materials and | ||||||||
| services | -1 288 -13 |
-1 552 -12 |
-1 754 -15 |
-1 611 -13 |
-1 593 -11 |
-1 395 | -1 760 -16 |
-1 636 -14 |
| Employee benefit | 703 | 896 | 184 | 444 | 959 | -11 113 | 491 | 841 |
| expenses | ||||||||
| Depreciation and | - 1 236 | -1 004 | -1 309 | -1 067 | -1 294 | -1 106 | -1 278 | -1 280 |
| amortization | ||||||||
| Other operating | ||||||||
| expenses | -4 818 | -4 703 | -5 414 | -4 513 | -4 991 | -4 014 | -5 725 | -4 819 |
| Operating profit | 2 136 | 1 592 | 3 006 | 2 146 | 3 408 | 4 028 | 4 937 | 4 058 |
| % | 9.2 % | 7.3% | 11.3 % | 9.4% | 14.7 % | 18.6% | 16.4 % | 15.3% |
| Finance income | 116 | 124 | 4 | 30 | -59 | 32 | 141 | -15 |
| Finance expenses | -111 | 232 | -58 | -54 | 42 | -115 | -239 | -5 |
| Profit before tax | 2 142 | 1 484 | 2 953 | 2 122 | 3 391 | 3 946 | 4 839 | 4 038 |
| % | 9.3 % | 6.8% | 11.1 % | 9.3% | 14.6 % | 18.3% | 16.1 % | 15.2% |
| Income tax expense | -560 | -818 | -811 | -727 | -697 | -941 | -926 | -30 |
| PROFIT FOR | ||||||||
| THE PERIOD | 1 582 | 666 | 2 142 | 1 396 | 2 694 | 3 005 | 3 913 | 4 007 |
| % | 6.8 % | 3.1% | 8.0 % | 6.1% | 11.6 % | 13.9% | 13.0 % | 15.1% |
Basware increased its shareholding in Basware Einvoices Oy to 100 percent on January 30, 2009, by acquiring 12.55% of the company's shares and control from the company's management. The purchase price paid on the date of the transaction was approximately EUR 720 thousand and the additional purchase price to be paid based on the business volume for 2009 in February 2010 was EUR 293 thousand. Basware Einvoices Oy was merged into the parent company in 2009.
Basware AS purchased the Norwegian invoice automation solution business of Itella Information AS on January 26, 2009. The purchase price was NOK 6.38 million (approximately EUR 0.72 million) and it was paid in cash on the day the acquisition was completed, April 1, 2009. In addition, Basware AS paid an additional purchase price of NOK 4 434 thousand (EUR 559 thousand) in February 2010, determined on the basis of the volume of the purchased operations' service sales in 2009.
Basware FIMA Oy was merged into the parent company in the second quarter in 2010.
Basware Corporation acquired the entire share capital of TAG Services Pty Ltd in Australia on July 1, 2009. The acquisition price was 2.1 million Australian dollars (approximately EUR 1.2 million) and was paid in cash in two parts in July and August 2009. In addition, an additional acquisition price that was based on the company's net sales of the period from July 1, 2009 to June 30, 2010 was paid in August 2010. The additional acquisition price was 2.0 Australian dollars (EUR 1.4 million).
On October 5, 2010 Basware acquired TNT Post's Connectivity operations, which is a part of TNT Post's electronic invoicing operations in the Netherlands The purchase price paid in connection with the transaction was EUR 50 thousand, and an estimated additional purchase price of EUR 100 thousand will be paid in January 2011 on the basis of the number of customers that have migrated to the Basware einvoicing environment. No other assets were transferred. Based upon the preliminary purchase price allocation, the purchase price does not include goodwill. EUR 200 thousand associated with customer relationships has been allocated to intangible assets, taking deferred liabilities into consideration. The acquisition would not have had a material impact on the Group's net sales or operating profit had the consolidation taken place at the beginning of the financial period. The acquisition has not had a material impact on the Group's net sales and operating profit.
| 31.12.2010 | 31.12.2009 | |
|---|---|---|
| EUR thousand | ||
| OWN GUARANTEES | ||
| Floating charge | 1 200 | 1 200 |
| GUARANTEES ON BEHALF OF SUBSIDIARIES | ||
| Guarantees | 1 123 | 1 075 |
| OTHER OWN GUARANTEES | ||
| Lease liabilities | ||
| Current lease liabilities | 848 | 970 |
| Lease liabilities maturing in 1–5 years | 796 | 895 |
| Total | 1 644 | 1 865 |
| Other rental liabilities | ||
| Current rental liabilities | 4 054 | 2 333 |
| Rental liabilities maturing in 1–5 years | 9 913 | 2 924 |
| Rental liabilities maturing later | 0 | 1 071 |
| Total | 13 967 | 6 328 |
| Other own contingent liabilities, total | 15 611 | 8 193 |
Value added tax is only included in vehicle leasing liabilities. The other liabilities are exclusive of value added tax.
| Net sales (EUR thousand) |
10-12/ 2010 |
10-12/ 2009 |
Change, % |
1-12/ 2010 |
1–12/ 2009 |
Change, % |
|---|---|---|---|---|---|---|
| Finland | 16 011 | 15 271 | 4.8 | 53 606 | 50 486 | 6.2 |
| Scandinavia | 7 708 | 6 135 | 25.6 | 24 188 | 22 236 | 8.8 |
| Europe | 5 959 | 5 629 | 5.9 | 21 347 | 18 717 | 14.1 |
| Other | 3 898 | 2 897 | 34.5 | 12 101 | 9 201 | 31.5 |
| Sales between segments | -3 429 | -3 333 | -2.9 | -8 149 | -7 985 | -2.0 |
| Group total | 30 149 | 26 600 | 13.3 | 103 094 | 92 654 | 11.3 |
| Operating profit (EUR thousand) |
10-12/ 2010 |
10-12/ 2009 |
Change, % |
1-12/ 2010 |
1-12/ 2009 |
Change, % |
|
|---|---|---|---|---|---|---|---|
| Finland | 2 757 | 3 024 | -8.9 | 7 703 | 7 714 | -0.1 | |
| Scandinavia | 1 557 | 1 041 | 49.6 | 4 136 | 3 169 | 30.5 | |
| Europe | 743 | 902 | -17,7 | 2 354 | 1 566 | 50.2 | |
| Other Operating profit between |
284 | -517 | 155.0 | 924 | 741 | 24.7 | |
| segments | -405 | -393 | -2.8 | -1 629 | -1 365 | -19.3 | |
| Group total | 4 937 | 4 058 | 21.7 | 13 487 | 11 824 | 14.1 |
| Personnel (employed, on average) |
10-12/ 2010 |
10-12/ 2009 |
Change, % |
1–12/ 2010 |
1–12/ 2009 |
Change, % |
|---|---|---|---|---|---|---|
| Finland | 584 | 460 | 26.8 | 539 | 454 | 18.8 |
| Scandinavia | 124 | 130 | -4.1 | 124 | 135 | -7.8 |
| Europe | 131 | 119 | 9.8 | 126 | 119 | 5.6 |
| Other | 61 | 48 | 26.2 | 55 | 39 | 41.4 |
| Group total | 900 | 758 | 18.8 | 845 | 747 | 13.1 |
| Change, | ||||||
|---|---|---|---|---|---|---|
| Net sales | 10-12/ | 10-12/ | Change, | 1–12/ | 1–12/ | |
| (EUR thousand) | 2010 | 2009 | % | 2010 | 2009 | % |
| License Sales | 8 129 | 7 800 | 4.2 | 24 688 | 23 755 | 3.9 |
| Maintenance | 8 751 | 7 913 | 10.6 | 33 273 | 29 757 | 11.8 |
| Professional Services | 9 192 | 8 388 | 9.6 | 32 702 | 31 174 | 4.9 |
| Automation Services | 4 077 | 2 498 | 63.2 | 12 431 | 7 967 | 56.0 |
| Group total | 30 149 | 26 600 | 13.3 | 103 094 | 92 654 | 11.3 |
| Net sales (EUR thousand) |
10-12/ 2010 |
10-12/ 2009 |
Change, % |
1-12/ 2010 |
1-12/ 2009 |
Change, % |
|---|---|---|---|---|---|---|
| Finland | 13 015 | 12 267 | 6.1 | 46 550 | 42 449 | 9.7 |
| Scandinavia | 7 488 | 6 003 | 24.7 | 23 346 | 21 719 | 7.5 |
| Europe | 5 385 | 5 071 | 6.2 | 20 249 | 18 065 | 12.1 |
| Other | 4 261 | 3 258 | 30.8 | 12 949 | 10 421 | 24.3 |
|---|---|---|---|---|---|---|
| Group total | 30 149 | 26 600 | 13.3 | 103 094 | 92 654 | 11.3 |
| 1-12/10 | 1-12/09 | 1-12/08 | |
|---|---|---|---|
| EUR thousand | |||
| Net sales | 103 094 | 92 654 | 86 098 |
| Growth of net sales, % | 11.3 % | 7.6% | 17.5% |
| EBITDA | 18 604 | 16 280 | 11 722 |
| % of net sales | 18.0 % | 17.6% | 13.6% |
| Operating profit before IFRS | |||
| amortization | 15 691 | 13 788 | 9 730 |
| % of net sales | 15.2 % | 14.9% | 11.3% |
| Operating profit | 13 487 | 11 824 | 8 679 |
| Growth of operating profit, % | 14.1 % | 36.2% | 15.5% |
| % of net sales | 13.1 % | 12.8% | 10.1% |
| Profit before tax | 13 325 | 11 590 | 8 410 |
| % of net sales | 12.9 % | 12.5% | 9.8% |
| Profit for the period | 10 331 | 9 074 | 6 585 |
| % of net sales | 10.0 % | 9.8% | 7.6% |
| Return on equity, % | 16.7 % | 17.2% | 13.7% |
| Return on investment, % | 20.1 % | 18.8% | 16.6% |
| Interest-bearing liabilities | 3 582 | 9 230 | 13 283 |
| Cash and liquid assets *) | 13 822 | 12 210 | 8 777 |
| Gearing, % | -15.3 % | -5.3% | 9.3% |
| Equity ratio, % | 73.3 % | 64.8% | 59.5% |
| Total assets | 91 470 | 87 287 | 81 909 |
| Gross investments **) | 4 567 | 7 448 | 12 476 |
| % of net sales | 4.4 % | 8.0% | 14.5% |
| Capital expenditure | 970 | 2 047 | 1 007 |
| % of net sales | 0.9 % | 2.2% | 1.2% |
| Research and development costs | 14 883 | 14 781 | 15 518 |
| % of net sales | 14.4 % | 16.0% | 18.0% |
| R&D personnel at end of period | 239 | 195 | 171 |
| Personnel on average during the period | 845 | 747 | 689 |
| Personnel at end of period | 913 | 761 | 731 |
| Increase in personnel, % | 20.0 % | 4.1% | 11.1% |
| Earnings per share, EUR | 0.90 | 0.80 | 0.56 |
| Earnings per share (diluted), EUR | 0.89 | 0.80 | 0.56 |
| Equity per share, EUR | 5.78 | 4.97 | 4.24 |
| Dividend per share, EUR ***) | 0.40 | 0.36 | 0.23 |
| Dividend per profit, % | 44.6 % | 45.2% | 40.8% |
| Effective dividends, % | 1.6 % | 2.5% | 3.5% |
| P/E ratio (P/E) | 27.58 | 18.21 | 11.68 |
| Share price performance | |||
| lowest share price | 15.00 | 6.60 | 6.00 |
| highest share price | 24.80 | 14.66 | 10.45 |
| average share price | 19.27 | 10.79 | 7.53 |
| closing share price | 24.75 | 14.52 | 6.59 |
|---|---|---|---|
| Market capitalization at end of period | 287 093 169 | 165 206 004 | 75 301 011 |
| Number of traded shares | 2 131 071 | 2 038 565 | 2 298 467 |
| % of average number of shares | 18.5 % | 17.9% | 20.1% |
| Average number of shares | |||
| - during the period | 11 513 690 | 11 381 905 | 11 463 307 |
| - during the period, diluted | 11 585 155 | 11 381 905 | 11 463 307 |
*) Includes cash, cash equivalents and financial assets at fair value through profit or loss
**) Includes capitalized R&D costs and acquisitions
***) The figure for 2010 is the Board's proposal to the Annual General Meeting
| 1. | Sihvo, Ilkka | 1 081 800 | 9.3 |
|---|---|---|---|
| 2. | Ilmarinen Mutual Pension Insurance Company |
1 048 713 | 9.0 |
| 3. | Vaajoensuu, Hannu | 962 100 | 8.2 |
| Havacment Oy | 266 500 | 2.3 | |
| Vaajoensuu, Hannu | 528 000 | 4.5 | |
| Vaajoensuu, Matias | 83 800 | 0.7 | |
| Vaajoensuu, Petra | 83 800 | 0.7 | |
| 4. | Eräkangas, Kirsi | 881 800 | 7.5 |
| Eräkangas, Kirsi | 631 400 | 5.4 | |
| Eräkangas, Lotta | 250 400 | 2.1 | |
| 5. | Perttunen, Sakari | 830 400 | 7.1 |
| 6. | Nordea Nordic Small Cap Fund | 576 033 | 4.9 |
| 7. | Mandatum Life Insurance Company Ltd. |
550 000 | 4.7 |
| 8. | Pöllänen, Antti | 549 023 | 4.7 |
| Launimo, Essi | 97 408 | 0.8 | |
| Pöllänen, Antti | 451 615 | 3.9 | |
| 9. | Veritas Pension Insurance Company |
315 000 | 2.7 |
| 10. | Fondita Nordic Micro Cap Sijoitusrahasto |
300 000 | 2.6 |
| 11. | Kaleva Mutual Insurance Company |
242 690 | 2.1 |
| 12. | Perttunen, Meimi | 215 400 | 1.8 |
| 13. | Investment Fund Aktia Capital | 200 863 | 1.7 |
| 14. | Ahonen, Asko | 188 736 | 1.6 |
| 15. | Basware Oyj | 90 300 | 0.8 |
| 16. | Vaajoensuu, Sara | 83 700 | 0.7 |
|---|---|---|---|
| 17. | Pavor Oy | 75 052 | 0.6 |
| 18. | Tietoklusteri Oy | 74 600 | 0.6 |
| 19. | Sinkonen, Raija | 70 000 | 0.6 |
| 20. | Gyllenberg Small Firm Fund | 61 968 | 0.5 |
| 20 largest shareholders total | 8 398 178 | 71.8 | |
| Nominee registered total | 1 262 781 | 10.8 | |
| Others | 2 029 065 | 17.4 | |
| Total | 11 690 024 | 100,0 |
Distribution by sector, December 31, 2010
| Number of holders |
Votes, % |
Shares, Pcs |
|
|---|---|---|---|
| Private companies | 568 | 6.8 | 793 252 |
| Financial and insurance | 19 | 18.0 | 2 104 587 |
| institutions | |||
| Public-sector | 5 | 11.9 | 1 390 013 |
| organizations | |||
| Non-profit organizations | 32 | 0.7 | 87 774 |
| Households | 15 080 | 51.7 | 6 044 324 |
| Foreign | 40 | 0.1 | 7 293 |
| 15 744 | 89.2 | 10 427 243 | |
| Nominee-registered | 8 | 10.8 | 1 262 781 |
| Total | 15 752 | 100.0 | 11 690 024 |
| Number of | Votes, | Shares, | |
|---|---|---|---|
| Number of shares | holders | % | pcs |
| 1-100 | 13 081 | 2.6 | 307 492 |
| 101-1 000 | 2 372 | 6.2 | 724 888 |
| 1 001-10 000 | 256 | 5.5 | 640 640 |
| 10 001 - 100 000 | 24 | 10.0 | 1 168 728 |
| 100 001 + | 19 | 75.7 | 8 848 276 |
| Total | 15 752 | 100.0 | 11 690 024 |
Espoo, Finland, January 24, 2011
BASWARE CORPORATION Board of Directors
For more information, please contact CEO Ilkka Sihvo, Basware Corp., Tel. +358 9 8791 7251 or +358 40 501 8251
Basware arranges today, January 25, 2010 a briefing on the Interim Report for the press and analysts at 11:00 a.m. in Hotel Kämp, Pohjoisesplanadi 29, Helsinki, Finland. During this briefing CEO Ilkka Sihvo will comment the operations and financial performance of the quarter. Welcome.
Basware's Annual Report 2010, including the audited Financial Statements, will be published on the company's website during the week starting on February 8, 2011. The company will not publish the Annual Report in print.
Release dates for interim reports:
Basware Corporation's Annual General Meeting of Shareholders will be held on Thursday, February 17, 2011 starting at 2:00 PM at Hotel Kämp, Pohjoisesplanadi 29 in Helsinki, Finland.
Distribution: NASDAQ OMX Helsinki Ltd Key media www.basware.com
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.