Quarterly Report • May 11, 2018
Quarterly Report
Open in ViewerOpens in native device viewer
Investor Relator Lucia Caccia Dominioni Tel: +39 035.4232840 - Fax: +39 035.3844606 e-mail: [email protected]
Registered Office: Piazza Sant'Ambrogio, 16 – 20123 Milan Fully paid up share capital as at 31 March 2018 Euro 10,708,400 Milan Register of Companies no. 314026 Tax and VAT code 10227100152
Website: www.tesmec.com Switchboard: +39 035.4232911
TABLE OF CONTENTS
| COMPOSITION OF THE CORPORATE BODIES7 |
|---|
| GROUP STRUCTURE9 |
| INTERIM CONSOLIDATED REPORT ON OPERATIONS11 |
| 1. Introduction12 |
| 2. Macroeconomic Framework 12 |
| 3. Significant events during the period 13 |
| 4. Activities, reference market and operating performance for the first three months of 201813 |
| 5. Income statement15 |
| 6. Summary of balance sheet figures as at 31 March 2018 18 |
| 7. Management and types of financial risk 20 |
| 8. Atypical and/or unusual and non-recurring transactions with related parties20 |
| 9. Group Employees21 |
| 10. Other information 21 |
| CONSOLIDATED FINANCIAL STATEMENTS OF THE TESMEC GROUP 23 |
| Consolidated statement of financial position as at 31 March 2018 and as at 31 December 201724 |
| Consolidated income statement for the quarter ended 31 March 2018 and 2017 25 |
| Consolidated statement of comprehensive income for the quarter ended 31 March 2018 and 2017 26 |
| Statement of consolidated cash flows for the quarter ended 31 March 2018 and 2017 27 |
| Statement of changes in consolidated shareholders' equity for the |
| quarter ended 31 March 2018 and 2017………28 |
| Explanatory notes29 |
| Certification pursuant to Article 154-bis of Italian Legislative Decree 58/9843 |
COMPOSITION OF THE CORPORATE BODIES
Board of Directors (in office until the date of the Shareholders' Meeting convened to approve the financial statements as at 31 December 2018)
| Chairman and Chief Executive Officer | Ambrogio Caccia Dominioni |
|---|---|
| Vice Chairman | Gianluca Bolelli |
| Directors | Sergio Arnoldi () Gioacchino Attanzio () Guido Giuseppe Maria Corbetta () Caterina Caccia Dominioni Lucia Caccia Dominioni Paola Durante () |
| (*) Independent Directors |
Board of Statutory Auditors(in office until the date of the Shareholders' Meeting convened to approve the financial statements as at 31 December 2018)
| Chairman | Simone Cavalli |
|---|---|
| Statutory Auditors | Stefano Chirico Alessandra De Beni |
| Alternate Auditors | Attilio Marcozzi Stefania Rusconi |
Members of the Control and Risk Committee (in office until the date of the Shareholders' Meeting convened to approve the financial statements as at 31 December 2018)
Chairman Sergio Arnoldi
Members Gioacchino Attanzio Gianluca Bolelli
Members of the Remuneration and Appointments Committee (in office until the date of the Shareholders' Meeting convened to approve the financial statements as at 31 December 2018)
| Chairman | Gioacchino Attanzio |
|---|---|
| Members | Sergio Arnoldi Caterina Caccia Dominioni |
| Lead Independent Director | Gioacchino Attanzio |
| Director in charge of the internal control and risk management system |
Caterina Caccia Dominioni |
| Manager responsible for preparing the Company's financial statements |
Ambrogio Caccia Dominioni |
| Independent Auditors | EY S.p.A. |
GROUP STRUCTURE
(Not audited by the Independent Auditors)
The parent company Tesmec S.p.A. (hereinafter "Parent Company" or "Tesmec") is a legal entity organised in accordance with the legal system of the Italian Republic. The ordinary shares of Tesmec are listed on the MTA (screen-based share market) STAR Segment of the Milan Stock Exchange. The registered office of the Tesmec Group (hereinafter "Group" or "Tesmec Group") is in Milan, Piazza S. Ambrogio 16.
The Tesmec Group is a leader in the design, production and marketing of special products and integrated solutions for the construction, maintenance and streamlining of infrastructures relating to the transmission of electrical power and data and material transport.
Founded in Italy in 1951 and led by the Chairman and Chief Executive Officer Ambrogio Caccia Dominioni, the Group, which has been listed on the Stock Exchange since 1 July 2010, has pursued the stated objective of diversification of product types in order to offer a complete range of integrated solutions grouped into three main areas of business: Energy, Trencher and Rail. The company has more than 800 employees, with production plants located in Grassobbio (Bergamo), Endine Gaiano (Bergamo), Sirone (Lecco) and Monopoli (Bari) in Italy, Alvarado (Texas) in the USA and Durtal in France. Furthermore, after the reorganisation of the Automation sector, Tesmec Automation has 3 additional operating units available in Fidenza, Padua and Patrica (Frosinone). The Group has a global commercial structure, with a direct presence on different continents, through foreign companies and sales offices in the USA, South Africa, Russia, Qatar, China and France.
Through the different types of product, the Group is able to offer:
▪ machines and integrated systems for the installation, maintenance and diagnostics of the railway catenary wire system, plus customised machines for special operations on the line.
The know-how achieved in the development of specific technologies and innovative solutions and the presence of a team of highly-skilled engineers and technicians allow the Tesmec Group to directly manage the entire production chain: from the design, production and marketing of machinery to the supply of know-how relating to the use of systems and optimisation of work, to all pre- and post-sales services related to machinery and the increase in site efficiency.
The first quarter of 2018 was characterised by continued economic recovery, which was also evident in 2017; the recovery strengthened in Europe (including Italy) and other major countries, with the exception of Brazil and Venezuela. This economic growth drove an overall scenario of investor confidence, also supported by the elimination of monetary stimulus by central banks.
Global stock markets experienced a phase of reflection, with the exception of Milan, which registered an increase of 2.55% in the quarter. The euro became even stronger compared to other currencies, especially against the dollar, while the barrel price fell. Europe and emerging countries are in less mature phases of the economic cycle compared to the USA, and therefore have more room for acceleration; on the other hand, the approval of the tax reform bill in the USA could provide support for the dollar.
From a political perspective, there is a marked decline in migration to Europe, but a deterioration of the situation of migrants in Africa. Instability in the Middle East has drawn the attention of the USA, China and Russia.
The extraordinary transactions that occurred during the period include the following:
The consolidated financial statements of Tesmec have been prepared in accordance with International Financial Reporting Standards (hereinafter the "IFRS" or the "International Accounting Standards"), which were endorsed by the European Commission, in effect as at 31 December 2017. The following table shows the major economic and financial indicators of the Group as at March 2018 compared with the same period of 2017.
| OVERVIEW OF RESULTS | ||||||
|---|---|---|---|---|---|---|
| 31 March 2017 | Key income statement data (Euro in millions) | 31 March 2018 | ||||
| 49.8 | Operating Revenues | 46.7 | ||||
| 5.6 | EBITDA | 6.1 | ||||
| 2.5 | Operating Income | 2.8 | ||||
| (0.4) | Foreign exchange gains/losses | (0.7) | ||||
| 0.8 | Group Net Profit | 1.1 |
| 31 December 2017 | Key financial position data (Euro in millions) | 31 March 2018 |
|---|---|---|
| 130.1 | Net Invested Capital | 142.7 |
| 44.8 | Shareholders' Equity | 43.9 |
| 85.3 | Net Financial Indebtedness | 98.7 |
| 15.8 | Investments in property, plant and equipment and intangible assets | 3.3 |
| 719 | Annual average employees | 836 |
The information on the operations of the main subsidiaries in the reference period is shown:
The comments provided below refer to the comparison of the consolidated income statement figures as at 31 March 2018 with those as at 31 March 2017.
The main profit and loss figures for the first three months of 2018 and 2017 are presented in the table below:
| Quarter ended 31 March | |||||
|---|---|---|---|---|---|
| (Euro in thousands) | 2018 | % of revenues | 2017 | % of revenues | |
| Revenues from sales and services | 46,745 | 100.0% | 49,788 | 100.0% | |
| Cost of raw materials and consumables | (19,842) | -42.4% | (24,418) | -49.0% | |
| Costs for services | (6,942) | -14.9% | (8,121) | -16.3% | |
| Payroll costs | (11,484) | -24.6% | (11,118) | -22.3% | |
| Other operating costs/revenues, net | (3,892) | -8.3% | (2,233) | -4.5% | |
| Depreciation | (3,305) | -7.1% | (3,102) | -6.2% | |
| Development costs capitalised | 1,437 | 3.1% | 1,464 | 2.9% | |
| Portion of losses/(gains) from operational Joint Ventures evaluated using the equity method |
55 | 0.1% | 265 | 0.5% | |
| Total operating costs | (43,973) | -94.1% | (47,263) | -94.9% | |
| Operating income | 2,772 | 5.9% | 2,525 | 5.1% | |
| Net financial income/expenses | (793) | -1.7% | (1,107) | -2.2% | |
| Foreign exchange gains/losses | (680) | -1.5% | (365) | -0.7% | |
| Portion of gains/(losses) from associated companies and non-operational Joint Ventures evaluated using the equity method |
3 | 0.0% | 5 | 0.0% | |
| Pre-tax profit | 1,302 | 2.8% | 1,058 | 2.1% | |
| Income tax | (178) | -0.4% | (292) | -0.6% | |
| Net profit for the period | 1,124 | 2.4% | 766 | 1.5% | |
| Profit / (loss) attributable to non-controlling interests | 1 | 0.0% | (62) | -0.1% | |
| Group profit | 1,123 | 2.4% | 828 | 1.7% |
Total revenues as at 31 March 2018 decreased by 6.1%. This change is the result of a different mix in terms of a reduction in product sales (associated with the Indonesian contract as described in the paragraph below) and an increase in the provision of services compared with the first quarter of the prior year.
| Quarter ended 31 March | |||||
|---|---|---|---|---|---|
| (Euro in thousands) | 2018 | % of revenues | 2017 | % of revenues | 2018 vs. 2017 |
| Sales of products | 33,035 | 70.67% | 39,636 | 79.61% | (6,601) |
| Services rendered | 11,697 | 25.02% | 7,452 | 14.97% | 4,245 |
| 44,732 | 95.69% | 47,088 | 94.58% | (2,356) | |
| Changes in work in progress | 2,013 | 4.31% | 2,700 | 5.42% | (687) |
| Total revenues from sales and services | 46,745 | 100.00% | 49,788 | 100.00% | (3,043) |
Services rendered mainly concern the trencher segment and are represented by the machine rental business carried out in the United States, France, North Africa and Oceania.
The Group's turnover continues to be produced almost exclusively abroad and in particular, in non-EU countries. The revenue analysis by area is indicated below, comparing the first quarter of 2018 with the first quarter of 2017, which indicates growth in the Italian and African markets, partially offset by declines recorded in North and Central America, BRIC, and other markets. In the BRIC and Others segment, note that the quarter for the prior year was heavily influenced by the positive effect of sales in Indonesian markets related to the contract with the Indonesian Electricity Authority (PLN). It is emphasised that the segmentation by geographic area is determined by the country where the customer is located, regardless of where project activities are organised.
| Quarter ended 31 March | |||
|---|---|---|---|
| (Euro in thousands) | 2018 | 2017 | |
| Italy | 12,509 | 11,462 | |
| Europe | 6,422 | 6,202 | |
| Middle East | 1,949 | 2,471 | |
| Africa | 5,517 | 3,614 | |
| North and Central America | 7,185 | 8,127 | |
| BRIC and Others | 13,163 | 17,912 | |
| Total revenues | 46,745 | 49,788 |
| Quarter ended 31 March | |||||
|---|---|---|---|---|---|
| (Euro in thousands) | 2018 | 2017 | 2018 vs. 2017 | % change | |
| Cost of raw materials and consumables | (19,842) | (24,418) | 4,576 | -18.7% | |
| Costs for services | (6,942) | (8,121) | 1,179 | -14.5% | |
| Payroll costs | (11,484) | (11,118) | (366) | 3.3% | |
| Other operating costs/revenues, net | (3,892) | (2,233) | (1,659) | 74.3% | |
| Development costs capitalised | 1,437 | 1,464 | (27) | -1.8% | |
| Portion of losses/(gains) from operational Joint Ventures evaluated using the equity method |
55 | 265 | (210) | -79.2% | |
| Operating costs net of depreciation and amortisation | (40,668) | (44,161) | 3,493 | -7.9% |
The table shows a decrease in operating costs of Euro 3,493 thousand (-7.9%), more than proportional to the decrease in sales (-6.1%). Among cost items, there was an increase in cost items for raw materials linked to the different mix of sales realised during the period. Moreover, the comparison with the same period of the previous year is also affected by lower costs for raw materials and consumables associated with the Indonesian contract mentioned above.
In relation to the decrease in revenues (-6.1%) less than proportional to the decrease in operating costs net of depreciation and amortisation (-7.9%), in terms of margins, EBITDA amounts to Euro 6,077 thousand, up 8.0% compared to the first quarter of 2017.
A restatement of the income statement figures representing the performance of EBITDA is provided below:
| Quarter ended 31 March | |||||
|---|---|---|---|---|---|
| (Euro in thousands) | 2018 | % of revenues | 2017 | % of revenues | 2018 vs. 2017 |
| Operating income | 2,772 | 5.9% | 2,525 | 5.1% | 247 |
| + Depreciation and amortisation | 3,305 | 7.1% | 3,102 | 6.2% | 203 |
| EBITDA (*) | 6,077 | 13.0% | 5,627 | 11.3% | 450 |
(*) EBITDA is represented by the operating income gross of depreciation. The EBITDA thus defined represents a measurement used by Company management to monitor and assess the company's operating performance. EBITDA is not recognised as a measure of performance by IFRS and therefore is not to be considered an alternative measurement for assessing the performance of the Group's operating income. As the composition of EBITDA is not governed by the reference accounting standards, the calculation criterion applied by the Group may not be in line with the criterion adopted by others and is therefore not comparable.
| Quarter ended 31 March | ||
|---|---|---|
| (Euro in thousands) | 2018 | 2017 |
| Net financial income/expenses | (813) | (925) |
| Foreign exchange gains/losses | (680) | (365) |
| Fair value adjustment of derivative instruments | 20 | (182) |
| Portion of gains/(losses) from associated companies and non-operational Joint Ventures evaluated using the equity method |
3 | 5 |
| Total net financial income/expenses | (1,470) | (1,467) |
The registered net financial management is overall in line with the same period of 2017, however, note the following changes:
The tables below show the income statement figures as at 31 March 2018 compared to those at 31 March 2017, broken down into three operating segments.
| Quarter ended 31 March | ||||||
|---|---|---|---|---|---|---|
| (Euro in thousands) | 2018 | % of revenues | 2017 | % of revenues | 2018 vs. 2017 | |
| Energy | 9,242 | 19.8% | 21,877 | 43.9% | (12,635) | |
| Trencher | 33,367 | 71.4% | 24,417 | 49.0% | 8,950 | |
| Rail | 4,136 | 8.8% | 3,494 | 7.0% | 642 | |
| Total revenues | 46,745 | 100.0% | 49,788 | 100.0% | (3,043) |
In the first three months of 2018, the Group recorded consolidated revenues of Euro 46,745 thousand, a decrease of Euro 3,043 thousand compared to Euro 49,788 thousand in the same period of the previous year. In percentage terms, this decrease represents a negative change of 6.1%, which is split disparately between the Group's three business areas. More specifically, an increase of +36.7% was recorded for the Trencher segment, +18.4% for the Rail segment, and a decrease of -57.8% for the Energy segment.
The considerable increase in revenues for the Trencher segment confirms the Group's strategy of focusing on service and project management activities in key areas such as the Middle East and Australia-New Zealand.
For the Rail segment, revenues improved compared to the same period of the previous year due to technological advances that the Group is pursuing in terms of Research & Development.
The decrease in revenues in the Energy segment is mainly attributable to the fact that revenues for the first quarter of 2017 benefited from a large, one-off order to supply stringing equipment for the Indonesian market. Furthermore, note that the Automation segment is progressively increasing its contribution to the Group's turnover, following the consolidation process and development of intelligent networks (smart grids).
The tables below show the income statement figures as at 31 March 2018 compared to those at 31 March 2017, broken down into three operating segments.
| Quarter ended 31 March | |||||
|---|---|---|---|---|---|
| (Euro in thousands) | 2018 | % of revenues | 2017 | % of revenues | 2018 vs. 2017 |
| Energy | 1,227 | 13.3% | 3,939 | 18.0% | (2,712) |
| Trencher | 4,192 | 12.6% | 793 | 3.2% | 3,399 |
| Rail | 658 | 15.9% | 895 | 25.6% | (237) |
| EBITDA (*) | 6,077 | 13.0% | 5,627 | 11.3% | 450 |
(*) EBITDA is represented by the operating income gross of amortisation/depreciation. The EBITDA thus defined represents a measurement used by Company management to monitor and assess the company's operating performance. EBITDA is not recognised as a measure of performance by IFRS and therefore is not to be considered an alternative measurement for assessing the performance of the Group's operating income. As the composition of EBITDA is not governed by the reference accounting standards, the calculation criterion applied by the Group may not be in line with the criterion adopted by others and is therefore not comparable.
This result is the combined effect of different trends in the three segments:
The information provided below, relates to the main financial indicators of the Group as at 31 March 2018, compared to 31 December 2017. The following table shows in particular, the reclassified funding sources and uses from the consolidated balance sheet as at 31 March 2018 and 31 December 2017:
| (Euro in thousands) | As at 31 March 2018 | As at 31 December 2017 |
|---|---|---|
| USES | ||
| Net working capital (1) | 74,311 | 60,806 |
| Fixed assets | 67,554 | 68,386 |
| Other long-term assets and liabilities | 787 | 913 |
| Net invested capital (2) | 142,652 | 130,105 |
|---|---|---|
| SOURCES | ||
| Net financial indebtedness (3) | 98,749 | 85,273 |
| Shareholders' equity | 43,903 | 44,832 |
| Total sources of funding | 142,652 | 130,105 |
(1) The net working capital is calculated as current assets net of current liabilities excluding financial assets and financial liabilities. Net working capital is not recognised as a measure of performance by IFRS. The valuation criteria applied by the Company may not necessarily be the same as those adopted by other groups and therefore the balance obtained by the Company may not necessarily be comparable therewith.
(2) The net invested capital is calculated as net working capital plus fixed assets and other long-term assets less long-term liabilities. The net invested capital is not recognised as a measure of performance under IFRS. The valuation criteria applied by the Company may not necessarily be the same as those adopted by other groups and therefore the balance obtained by the Company may not necessarily be comparable therewith.
(3) The net financial indebtedness is calculated as the sum of cash and cash equivalents, current financial assets including available–for–sale securities, noncurrent financial liabilities, fair value of hedging instruments and other non-current financial assets.
The table below shows a breakdown of "Net Working Capital" as at 31 March 2018 and 31 December 2017:
| (Euro in thousands) | As at 31 March 2018 | As at 31 December 2017 |
|---|---|---|
| Trade receivables | 53,589 | 39,854 |
| Work in progress contracts | 9,168 | 6,768 |
| Inventories | 61,392 | 63,125 |
| Trade payables | (39,706) | (39,479) |
| Other current assets/(liabilities) | (10,132) | (9,462) |
| Net working capital (1) | 74,311 | 60,806 |
(1) The net working capital is calculated as current assets net of current liabilities excluding financial assets and financial liabilities. Net working capital is not recognised as a measure of performance by IFRS. The valuation criteria applied by the Company may not necessarily be the same as those adopted by other groups and therefore the balance obtained by the Company may not necessarily be comparable therewith.
Net working capital amounted to Euro 74,311 thousand, marking an increase of Euro 13,505 thousand (equal to 22.2%) compared to 31 December 2017. This trend is mainly due to the increase in "Trade receivables" of Euro 13,735 thousand (34.5%), as the sales of the first quarter were mainly concentrated in the month of March, partially offset by the decrease in "Inventories" of Euro 1,733 thousand (-2.7%).
The table below shows a breakdown of "Fixed assets" as at 31 March 2018 and 31 December 2017:
| (Euro in thousands) | As at 31 March 2018 | As at 31 December 2017 |
|---|---|---|
| Intangible assets | 18,007 | 18,340 |
| Property, plant and equipment | 45,827 | 46,102 |
| Equity investments in associates | 3,714 | 3,937 |
| Other equity investments | 6 | 7 |
| Fixed assets | 67,554 | 68,386 |
Total fixed assets posted a decrease of Euro 832 thousand resulting from depreciation on machinery used for service activities in the Trencher segment, especially in the American subsidiary and in Marais Group.
| (Euro in thousands) | As at 31 March 2018 |
of which with related parties and group |
As at 31 December 2017 |
of which with related parties and group |
|---|---|---|---|---|
| Cash and cash equivalents | (15,790) | (21,487) | ||
| Current financial assets (1) | (10,507) | (7,489) | (12,450) | (9,386) |
| Current financial liabilities | 84,699 | 1,284 | 79,022 | 37 |
| Current portion of derivative financial instruments | 153 | 85 | ||
| Current financial indebtedness (2) | 58,555 | (6,205) | 45,170 | (9,349) |
| Non-current financial liabilities | 40,136 | - | 40,040 | - |
| Non-current portion of derivative financial instruments | 58 | 63 | ||
| Non-current financial indebtedness (2) | 40,194 | - | 40,103 | - |
| Net financial indebtedness pursuant to CONSOB Communication No. DEM/6064293/2006 |
98,749 | (6,205) | 85,273 | (9,349) |
Details of the breakdown of "Net financial indebtedness" as at 31 March 2018 and 31 December 2017 are as follows:
(1) Current financial assets as at 31 March 2018 and 31 December 2017 include the market value of equities that are considered as cash and cash equivalents.
(2) Current and non-current financial indebtedness is not identified as an accounting element by IFRS. The valuation criteria applied by the Group may not necessarily be the same as those adopted by other groups and therefore the balances obtained by the Group may not necessarily comparable therewith.
In the first three months of 2018, the Group's net financial indebtedness increased by Euro 13,476 thousand compared to the figure at the end of 2017.
The table below shows the breakdown of the following changes:
For the management of financial risks, please see the paragraph "Financial risk management policy" contained in the Explanatory Notes to the Annual Consolidated Financial Statements for 2017, where the Group's policies in relation to the management of financial risks are presented.
In compliance with the Consob communications of 20 February 1997, 27 February 1998, 30 September 1998, 30 September 2002 and 27 July 2006, it should be noted that during the first quarter of the 2018 financial year, no transactions took place with related parties of an atypical or unusual nature, outside of normal company operations or such as to harm the profits, balance sheet or financial results of the Group.
For significant intercompany and related party information, please see the paragraph "Related party transactions" in the Explanatory Notes.
The average number of Group employees in the first quarter of 2018, including the employees of companies that are fully consolidated, is 836 persons compared to 778 in 2017.
On 6 April 2018, the Shareholders' Meeting authorised the treasury share buy-back plan; the authorisation was granted for a period of 18 months; the authorisation of 6 April 2018 replaces the last authorisation resolved by the Shareholders' Meeting on 28 April 2017 and expiring in October 2018. The plan set the maximum quantity as 10% of Share Capital; from the launch of the buy-back plan resolved on 10 January 2012 (and renewed on 30 April 2014) to the date of the period covered by this report, 31 March 2018, a total of 4,711,879 shares (4.40% of Share Capital) have been purchased at an average price of Euro 0.5543 (net of commissions) for a total equivalent value of Euro 2,612 thousand.
There are no significant events subsequent to the end of the quarter.
Based on the important ongoing negotiations, an improvement in the turnover targets to be achieved at the end of 2018 is expected. In fact, revenues exceeding 200 million euros are expected, with an increase in margins thanks to better absorption of fixed costs and efficiency improvements in the several businesses. Furthermore, the positive impact of incentives connected to the Group's investments in Research & Development and to the project of the railway hub in Puglia should be considered. An improvement in the net financial position is expected thanks to the normalization of working capital and the improvement of the operating profitability.
An important growth of the Railway segment is expected thanks to the new technological development and the construction of the new production plant in Puglia, which is expected to be fully operational from the fourth quarter of 2018. Specialized digging solutions and services of the Trencher segment will be increasingly used both in infrastructure projects and in telecom and renewable energy projects. The Energy sector, thanks to advanced technologies for the management of smart grids, should, finally, record a good performance both in Italy and internationally, with an increase in the second part of the year thanks to the start of various projects.
Therefore, orders are expected to be characterized by a good balance between the business segments of the Group and geographically diversified, with focus on the more developed markets that recognize the added value of the Tesmec 4.0 technologies and are recording an increase in investments in sectors with high digital content.
Consolidated financial statements
| Notes | 31 March 2018 | 31 December 2017 | |
|---|---|---|---|
| (Euro in thousands) | |||
| NON-CURRENT ASSETS | |||
| Intangible assets | 5 | 18,007 | 18,340 |
| Property, plant and equipment | 6 | 45,827 | 46,102 |
| Equity investments in associates valued using the equity method | 3,714 | 3,937 | |
| Other equity investments | 6 | 7 | |
| Financial receivables and other non-current financial assets | 14 | 182 | 184 |
| Derivative financial instruments | 14 | 1 | 1 |
| Deferred tax assets | 10,176 | 10,451 | |
| Non-current trade receivables | 10 | 161 | |
| TOTAL NON-CURRENT ASSETS | 77,923 | 79,183 | |
| CURRENT ASSETS | |||
| Work in progress contracts | 7 | 9,168 | 6,768 |
| Inventories | 8 | 61,392 | 63,125 |
| Trade receivables | 9 | 53,589 | 39,854 |
| of which with related parties: Tax receivables |
9 | 5,184 981 |
2,581 909 |
| Other available-for-sale securities | 14 | 2 | 2 |
| Financial receivables and other current financial assets | 10 | 10,505 | 12,448 |
| of which with related parties: | 10 | 7,489 | 9,386 |
| Other current assets | 7,904 | 9,413 | |
| Cash and cash equivalents | 14 | 15,790 | 21,487 |
| TOTAL CURRENT ASSETS | 159,331 | 154,006 | |
| TOTAL ASSETS | 237,254 | 233,189 | |
| SHAREHOLDERS' EQUITY | |||
| SHAREHOLDERS' EQUITY ATTRIBUTABLE TO PARENT COMPANY SHAREHOLDERS |
|||
| Share capital | 11 | 10,708 | 10,708 |
| Reserves / (deficit) Group net profit / (loss) |
11 11 |
32,049 1,123 |
33,829 (1,430) |
| TOTAL SHAREHOLDERS' EQUITY ATTRIBUTABLE TO PARENT COMPANY | |||
| SHAREHOLDERS | 43,880 | 43,107 | |
| Capital and reserves / (deficit) attributable to non-controlling interests | 22 | 1,707 | |
| Net profit / (loss) for the period attributable to non-controlling interests | 1 | 18 | |
| TOTAL SHAREHOLDERS' EQUITY ATTRIBUTABLE TO NON-CONTROLLING | |||
| INTERESTS | 23 | 1,725 | |
| TOTAL SHAREHOLDERS' EQUITY | 43,903 | 44,832 | |
| NON–CURRENT LIABILITIES | |||
| Medium/long-term loans | 12 | 25,324 | 25,243 |
| Bond issue | 14,812 | 14,797 | |
| Derivative financial instruments | 14 | 58 | 63 |
| Employee benefit liability | 3,637 | 3,656 | |
| Deferred tax liabilities | 5,909 | 6,202 | |
| Provisions for risks and non-recurring charges | 34 | 24 | |
| Non-current trade payables | 2 | 2 | |
| TOTAL NON-CURRENT LIABILITIES | 49,776 | 49,987 | |
| CURRENT LIABILITIES | |||
| Interest-bearing financial payables (current portion) | 13 | 84,699 | 79,022 |
| of which with related parties: | 13 | 1,284 | 37 |
| Derivative financial instruments | 14 | 153 | 85 |
| Trade payables | 39,706 | 39,479 | |
| of which with related parties: | 980 | 2366 | |
| Advances from customers | 4,255 | 3,377 | |
| Income taxes payable | 525 | 389 | |
| Provisions for risks and charges | 3,316 | 3,321 | |
| Other current liabilities | 10,921 | 12,697 | |
| TOTAL CURRENT LIABILITIES | 143,575 | 138,370 | |
| TOTAL LIABILITIES | 193,351 | 188,357 | |
| TOTAL SHAREHOLDERS' EQUITY AND LIABILITIES | 237,254 | 233,189 |
| Quarter ended 31 March | |||
|---|---|---|---|
| (Euro in thousands) | Notes | 2018 | 2017 |
| Revenues from sales and services | 15 | 46,745 | 49,788 |
| of which with related parties: | 5,326 | 4,218 | |
| Cost of raw materials and consumables | (19,842) | (24,418) | |
| of which with related parties: | (340) | - | |
| Costs for services | (6,942) | (8,121) | |
| of which with related parties: | (104) | (20) | |
| Payroll costs | (11,484) | (11,118) | |
| Other operating costs/revenues, net | (3,892) | (2,233) | |
| of which with related parties: | (1,093) | (495) | |
| Depreciation | (3,305) | (3,102) | |
| Development costs capitalised | 1,437 | 1,464 | |
| Portion of losses/(gains) from operational Joint Ventures evaluated using the equity method |
55 | 265 | |
| Total operating costs | 16 | (43,973) | (47,263) |
| Operating income | 2,772 | 2,525 | |
| Financial expenses | (2,072) | (2,801) | |
| of which with related parties: | (3) | - | |
| Financial income | 599 | 1,329 | |
| of which with related parties: | 13 | 28 | |
| Portion of gains/(losses) from associated companies and non operational Joint Ventures evaluated using the equity method |
49 | 5 | |
| Pre-tax profit | 1,302 | 1,058 | |
| Income tax | (178) | (292) | |
| Net profit for the period | 1,124 | 766 | |
| Profit / (loss) attributable to non-controlling interests | 1 | (62) | |
| Group profit | 1,123 | 828 | |
| Basic and diluted earnings per share | 0.0105 | 0.0077 |
| Quarter ended 31 March | ||||
|---|---|---|---|---|
| (Euro in thousands) | Notes | 2018 | 2017 | |
| NET PROFIT FOR THE PERIOD | 1,123 | 828 | ||
| Other components of comprehensive income: | ||||
| Exchange differences on conversion of foreign financial statements | (547) | (520) | ||
| Total other income/(losses) after tax | (547) | (520) | ||
| Total comprehensive income (loss) after tax | 576 | 308 | ||
| Attributable to: | ||||
| Shareholders of Parent Company | 575 | 370 | ||
| Minority interests | 1 | (62) |
| Quarter ended 31 March | |||
|---|---|---|---|
| (Euro in thousands) | Notes | 2018 | 2017 |
| CASH FLOW FROM OPERATING ACTIVITIES | |||
| Net profit for the period | 1,124 | 766 | |
| Adjustments to reconcile net income for the period with the cash flows generated by (used in) operating activities: |
|||
| Depreciation | 3,305 | 3,102 | |
| Provisions for employee benefit liability | 31 | ||
| Provisions for risks and charges / inventory obsolescence / doubtful accounts | 273 | 290 | |
| Employee benefit payments | (19) | (8) | |
| Payments of provisions for risks and charges | (12) | 57 | |
| Net change in deferred tax assets and liabilities | (62) | (500) | |
| Change in fair value of financial instruments | 14 | 63 | 183 |
| Change in current assets and liabilities: | |||
| Trade receivables | 9 | (12,649) | (13,210) |
| of which with related parties: | (2,575) | (2,363) | |
| Inventories | 8 | (1,174) | 4,436 |
| Trade payables | 412 | 6,775 | |
| of which with related parties: | (1,363) | 43 | |
| Other current assets and liabilities | (237) | 3,396 | |
| NET CASH FLOW GENERATED BY OPERATING ACTIVITIES (A) | (8,976) | 5,318 | |
| CASH FLOW FROM INVESTING ACTIVITIES | |||
| Investments in property, plant and equipment | 6 | (2,117) | (4,449) |
| Investments in intangible assets | 5 | (1,605) | (1,620) |
| (Investments) / disposals of financial assets | 2,168 | 617 | |
| of which with related parties: | 1,948 | 844 | |
| Proceeds from sale of property, plant and equipment and intangible assets | 5-6 | 411 | 666 |
| NET CASH FLOW USED IN INVESTING ACTIVITIES (B) | (1,143) | (4,786) | |
| NET CASH FLOW FROM FINANCING ACTIVITIES | |||
| Disbursement of medium/long-term loans | 12 | 548 | 1,490 |
| Repayment of medium/long-term loans | 12 | (3,822) | (7,426) |
| Net change in short-term financial debt | 13 | 9,283 | 8,069 |
| of which with related parties: | 1,253 | (20) | |
| Purchase of treasury shares | - | - | |
| Change in the consolidation area | (1,500) | 58 | |
| NET CASH FLOW GENERATED BY (USED IN) FINANCING ACTIVITIES (C) | 4,509 | 2,191 | |
| TOTAL CASH FLOW FOR THE PERIOD (D=A+B+C) | (5,610) | 2,723 | |
| EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS (E) | (87) | (4) | |
| CASH AND CASH EQUIVALENTS AT THE BEGINNING OF THE PERIOD (F) | 21,487 | 18,501 | |
| CASH AND CASH EQUIVALENTS AT THE END OF THE PERIOD (G=D+E+F) | 14 | 15,790 | 21,220 |
| Additional information: | |||
| Interest paid | 876 | 679 | |
| Income tax paid | - | - |
| (Euro in thousands) | Share capital |
Legal reserve |
Share premium reserve |
Reserve of treasury shares |
Translation reserve |
Other reserves |
Result for the period |
Total shareholders' equity attributable to Parent Company shareholders |
Total shareholders' equity attributable to non controlling interests |
Total shareholders' equity |
|---|---|---|---|---|---|---|---|---|---|---|
| Balance as at 1 January 2018 |
10,708 | 2,141 | 10,915 | (2,341) | 3,185 | 19,929 | (1,430) | 43,107 | 1,725 | 44,832 |
| Result for the period | - | - | - | - | - | - | 1,123 | 1,123 | 1 | 1,124 |
| Other profits/(losses) | - | - | - | - | (547) | - | - | (547) | (6) | (553) |
| Total comprehensive income/(loss) |
- | - | - | - | - | - | - | 576 | (5) | 571 |
| Allocation of the result for the period |
- | - | - | - | - | (1,430) | 1,430 | - | - | - |
| Change in the consolidation area |
- | - | - | - | - | 197 | - | 197 | (1,697) | (1,500) |
| Balance as at 31 March 2018 |
10,708 | 2,141 | 10,915 | (2,341) | 2,638 | 18,696 | 1,123 | 43,880 | 23 | 43,903 |
| (Euro in thousands) | Share capital |
Legal reserve |
Share premium reserve |
Reserve of treasury shares |
Translation reserve |
Other reserves |
Result for the period |
Total shareholders' equity attributable to Parent Company shareholders |
Total shareholders' equity attributable to non controlling interests |
Total shareholders ' equity |
|---|---|---|---|---|---|---|---|---|---|---|
| Balance as at 1 January 2017 | 10,708 | 2,141 | 10,915 | (2,341) | 6,560 | 24,182 | (3,944) | 48,221 | 1,699 | 49,920 |
| Profit for the period | - | - | - | - | - | - | 828 | 828 | (62) | 766 |
| Other profits/(losses) | - | - | - | - | (520) | - | - | (520) | (15) | (535) |
| Total comprehensive income/(loss) |
- | - | - | - | - | - | - | 308 | (77) | 231 |
| Allocation of profit for the period |
- | - | - | - | - | (3,944) | 3,944 | - | - | - |
| Change in the consolidation area |
- | - | - | - | - | 54 | - | 54 | 4 | 58 |
| Other changes | - | - | - | - | - | - | - | - | ||
| Balance as at 31 March 2017 | 10,708 | 2,141 | 10,915 | (2,341) | 6,040 | 20,292 | 828 | 48,583 | 1,626 | 50,209 |
The parent company Tesmec S.p.A. (hereinafter "Parent Company" or "Tesmec") is a legal entity organised in accordance with the legal system of the Italian Republic. The ordinary shares of Tesmec are listed on the MTA STAR Segment of the Milan Stock Exchange as from 1 July 2010. The registered office of the Tesmec Group (hereinafter "Group" or "Tesmec Group") is in Milan, Piazza S. Ambrogio 16.
The consolidated financial statements as at 31 March 2018 were prepared in condensed form in accordance with International Financial Reporting Standards (IFRS), by using the methods for preparing interim financial reports provided by IAS 34 "Interim Financial Reporting".
The accounting standards adopted in preparing the interim consolidated financial statements as at 31 March 2018 are those adopted for preparing the consolidated financial statements as at 31 December 2017 in compliance with IFRS.
More precisely, the consolidated statement of financial position, income statement, comprehensive income statement, statement of changes in shareholders' equity and statement of cash flows are drawn up in extended form and are in the same format adopted for the consolidated financial statements as at 31 December 2017. The explanatory notes to the financial statements indicated below are in condensed form and therefore do not include all the information required for annual financial statements. In particular, as provided by IAS 34, in order to avoid repeating already disclosed information, the notes refer exclusively to items of the consolidated statement of financial position, the consolidated income statement, the consolidated statement of comprehensive income, the statement of changes in consolidated shareholders' equity and the statement of consolidated cash flows whose breakdown or change, with regard to amount, type or unusual nature, are significant to understanding the economic and financial situation of the Group.
Since the consolidated financial statements do not disclose all the information required in preparing the consolidated annual financial statements, they must be read together with the consolidated financial statements as at 31 December 2017.
The consolidated financial statements as at 31 March 2018 comprise the consolidated statement of financial position, consolidated income statement, consolidated statement of comprehensive income, statement of changes in consolidated shareholders' equity, statement of consolidated cash flows and related explanatory notes. Comparative figures are disclosed as required by IAS 34 (31 December 2017 for the statement of financial position and the first quarter of 2017 for the consolidated income statement, consolidated statement of comprehensive income, statement of changes in shareholders' equity and cash flow statement).
The quarterly consolidated financial statements are presented in Euro and all values are rounded to the nearest thousand, unless otherwise indicated.
Disclosure of the quarterly consolidated financial statements of Tesmec Group for the period ended 31 March 2018 was authorised by the Board of Directors on 3 May 2018.
The exchange rates used to determine the value in Euros of the financial statements of subsidiary companies expressed in foreign currency (exchange rate to 1 Euro) are shown below:
| Average exchange rates for the | End-of-period exchange rate | |||
|---|---|---|---|---|
| quarter ended 31 March | as at 31 March | |||
| 2018 | 2017 | 2018 | 2017 | |
| US Dollar | 1.227 | 1.063 | 1.232 | 1.069 |
| Russian Rouble | 69.660 | 62.825 | 70.890 | 60.313 |
| South African Rand | 14.748 | 14.220 | 14.621 | 14.240 |
| Renminbi | 7.823 | 7.317 | 7.747 | 7.364 |
| Qatari Riyal | 4.468 | 3.869 | 4.485 | 3.892 |
| Algerian Dinar | 139.982 | 116.878 | 140.498 | 117.453 |
| Tunisian Dinar | 2.971 | 2.444 | 2.973 | 2.456 |
| Australian Dollar | 1.551 | 1.407 | 1.604 | 1.398 |
| New Zealand Dollar | 1.685 | 1.483 | 1.710 | 1.531 |
| CFA Franc | 655.957 | 655.957 | 655.957 | 655.957 |
As at 31 March 2018, the consolidated area had changed with respect to that as at 31 December 2017:
▪ on 31 January 2018, Tesmec S.p.A. acquired an additional investment equivalent to 13.21% of the share capital of Marais Technologies SAS. Following this transaction, Tesmec owns 66.04%, while the remaining 52.83% is held by Simest S.p.A. Since Tesmec has an obligation to buy back the portion held by Simest S.p.A., for accounting purposes the shareholding of the Parent Company in Marais Technologies SAS is consolidated on an 100% basis.
The extraordinary transactions that occurred during the period include the following:
models to forecast credit risk and accurate qualitative analyses by the agency, which also considers the Company's competitive position in the industry.
The breakdown and changes in "Intangible assets" as at 31 March 2018 and as at 31 December 2017 are shown in the table below:
| (Euro in thousands) | 01/01/2018 | Increases due to purchases |
Decreases | Amortisation | Exchange rate differences |
31/03/2018 |
|---|---|---|---|---|---|---|
| Development costs | 14,299 | 1,519 | - | (1,562) | (43) | 14,213 |
| Rights and trademarks | 3,299 | 11 | - | (285) | 1 | 3,026 |
| Assets in progress and advance payments to suppliers | 742 | 75 | (49) | - | - | 768 |
| Total intangible assets | 18,340 | 1,605 | (49) | (1,847) | (42) | 18,007 |
As at 31 March 2018, intangible assets totalled Euro 18,093 thousand, down Euro 247 thousand on the previous year due to:
▪ development costs capitalised in the first three months of 2018 for Euro 1,519 thousand, entirely offset by the amortisation for the period (Euro 1,562 thousand). These costs are related to projects for the development of new products and equipment that are expected to generate positive cash flows in future years;
| (Euro in thousands) | 01/01/2018 | Increases due to purchases |
Reclassifications | Decreases | Depreciation | Exchange rate differences |
31/03/2018 |
|---|---|---|---|---|---|---|---|
| Land | 2,977 | - | - | - | (1) | (6) | 2,970 |
| Buildings | 10,742 | 2 | - | - | (120) | (141) | 10,483 |
| Plant and machinery | 3,601 | 7 | - | (2) | (248) | (32) | 3,326 |
| Equipment | 1,658 | 26 | 1 | - | (115) | - | 1,570 |
| Other assets | 26,498 | 1,044 | - | (360) | (974) | (393) | 25,815 |
| Assets in progress and advance payments to suppliers |
626 | 1,038 | (1) | - | - | - | 1,663 |
| Total property, plant and equipment | 46,102 | 2,117 | - | (362) | (1,458) | (572) | 45,827 |
The breakdown and changes in "Property, plant and equipment" as at 31 March 2018 and as at 31 December 2017 are shown in the table below:
As at 31 March 2018, property, plant and equipment totalled Euro 45,827 thousand, a decrease of Euro 275 thousand compared to the previous year.
The decrease is due to depreciation for the period and exchange differences; in addition, note that assets in progress include costs for the construction of the Monopoli production facility of Tesmec Rail S.r.l.
The following table sets forth the breakdown of work in progress contracts as at 31 March 2018 and as at 31 December 2017:
| (Euro in thousands) | 31 March 2018 | 31 December 2017 |
|---|---|---|
| Work in progress (Gross) | 10,141 | 8,128 |
| Advances from contractors | (972) | (1,360) |
| Work in progress contracts | 9,168 | 6,768 |
| Advances from contractors (Gross) | - | - |
| Work in progress (Gross) | - | - |
| Advances from contractors | - | - |
"Work in progress" refers exclusively to the Rail segment where the machinery is produced in accordance with specific customer requirements. "Work in progress" is recognised as an asset if, on the basis of an analysis carried out for each contract, the gross value of work in progress is greater than advances from customers; it is recognised as a liability if the advances are greater than the related work in progress.
If the advances are not collected at the reporting date, the corresponding amount is recognised as trade receivables.
The following table provides a breakdown of the "Inventories" item as at 31 March 2018 compared to 31 December 2017:
| (Euro in thousands) | 31 March 2018 | 31 December 2017 |
|---|---|---|
| Raw materials and consumables | 37,642 | 36,220 |
| Work in progress | 11,004 | 12,919 |
| Finished products and goods for resale | 12,502 | 13,773 |
| Advances to suppliers for assets | 244 | 213 |
| Total inventories | 61,392 | 63,125 |
Inventories decreased by Euro 1,733 thousand compared to 31 December 2017 due to sales in the first quarter of 2018.
The following table sets forth the breakdown of trade receivables as at 31 March 2018 and as at 31 December 2017:
| (Euro in thousands) | 31 March 2018 | 31 December 2017 |
|---|---|---|
| Trade receivables from third-party customers | 48,405 | 37,273 |
| Trade receivables from associates, related parties and joint ventures | 5,184 | 2,581 |
| Total trade receivables | 53,589 | 39,854 |
The increase in trade receivables (+34.5%) reflects the trend of sales for the quarter, which were particularly concentrated in March.
The following table provides a breakdown of financial receivables and other current financial assets as at 31 March 2018 and as at 31 December 2017:
| (Euro in thousands) | 31 March 2018 | 31 December 2017 |
|---|---|---|
| Financial receivables from related parties | 7,489 | 9,386 |
| Financial receivables from third parties | 2,976 | 3,026 |
| Other current financial assets | 40 | 36 |
| Total financial receivables and other current financial assets | 10,505 | 12,448 |
The decrease in current financial assets from Euro 12,448 thousand to Euro 10,505 thousand is mainly due to the decrease in credit positions relating to specific contracts signed with related parties on which an interest rate is applied and repayable within 12 months.
The share capital amounts to Euro 10,708 thousand, fully paid in, and is comprised of 107,084,000 shares with a par value of Euro 0.1 each.
The following table provides a breakdown of other reserves as at 31 March 2018 and as at 31 December 2017:
| 31 March 2018 | 31 December 2017 | |
|---|---|---|
| (Euro in thousands) | ||
| Revaluation reserve | 86 | 86 |
| Extraordinary reserve | 26,942 | 26,942 |
| Change in the consolidation area | 197 | (225) |
| Severance indemnity valuation reserve | (563) | (563) |
| Network reserve | 824 | 824 |
| Retained earnings/(losses brought forward) | (4,742) | (3,087) |
| Bills charged directly to shareholders' equity | ||
| on operations with entities under common control | (4,048) | (4,048) |
| Total other reserves | 18,696 | 19,929 |
The revaluation reserve is a suspended taxation reserve, set up in accordance with Italian Law 72/1983.
The reserve for changes in the consolidation area includes the effect deriving from the acquisition of 13.21% of Marais Technologies SAS. The price paid to acquire the investment amounted to Euro 1,500 thousand and generated a gain of Euro 197 thousand, which was recognised directly in the consolidation reserve, with a reduction in shareholders' equity attributable to non-controlling interests of Euro 1,697 thousand.
The value of the difference from translation of financial statements has a negative impact on shareholders' equity of Euro 547 thousand as at 31 March 2018.
As at 31 March 2018, the increase in retained earnings/(losses brought forward) is due to the 2017 result that was allocated by the Shareholders' Meeting on 6 April 2018.
During the first three months of 2018, medium-long term loans increased from Euro 25,243 thousand to Euro 25,324 thousand mainly due to the reclassification in current financial indebtedness of the current portion of medium/long-term loans.
The following table provides details of this item as at 31 March 2018 and as at 31 December 2017:
| (Euro in thousands) | 31 March 2018 | 31 December 2017 |
|---|---|---|
| Advances from banks against invoices and bills receivables | 44,281 | 36,010 |
| Other financial payables (short-term leases) | 1,502 | 1,187 |
| Payables due to factoring companies | 4,749 | 3,886 |
| Current account overdrafts | 5,919 | 4,112 |
| Financial payables due from SIMEST | 7,406 | 7,406 |
| Short-term loans to third parties | 331 | 3,289 |
| Current portion of medium/long-term loans | 19,119 | 22,997 |
| Other short-term financial payables | 1,392 | 135 |
| Total interest-bearing financial payables (current portion) | 84,699 | 79,022 |
The increase in the current portion of medium/long-term loans refers to the reclassification of the short-term portion of the loans described in the previous paragraph.
The following table shows a summary of financial instruments, other than cash and cash equivalents, owned by the Group as at 31 March 2018:
| (Euro in thousands) | Loans and receivables/financial liabilities measured at amortised cost |
Guarantee Cash and cash deposits equivalents |
Available-for sale financial assets |
Fair value recognised in the income statement |
|
|---|---|---|---|---|---|
| Financial assets: | |||||
| Financial receivables | 182 | - | - | - | - |
| Derivative financial instruments | - | - | - | - | 1 |
| Trade receivables | 10 | - | - | - | - |
| Total non-current | 192 | - | - | - | 1 |
| Trade receivables | 53,589 | - | - | - | - |
| Financial receivables from related parties | 7,489 | - | - | - | - |
| Financial receivables from third parties | 2,976 | - | - | - | - |
| Other current financial assets | 40 | - | - | - | - |
| Other available-for-sale securities | - | - | - | 2 | - |
| Cash and cash equivalents | - | - | 15,790 | - | - |
| Total current | 64,094 | - | 15,790 | 2 | - |
| Total | 64,286 | - | 15790 | 2 | 1 |
| Financial liabilities: | |||||
| Loans | 23,702 | - | - | - | - |
| Other financial payables (net leases) | 1,622 | - | - | - | - |
| Bond issue | 14,812 | - | - | - | - |
|---|---|---|---|---|---|
| Derivative financial instruments | - | - | - | - | 58 |
| Trade payables | 2 | - | - | - | - |
| Total non-current | 40,138 | - | - | - | 58 |
| Loans | 19,450 | - | - | - | - |
| Other financial payables (short-term leases) | 1,502 | - | - | - | - |
| Financial payables to related parties | 1,284 | - | - | - | - |
| Other short-term payables | 62,463 | - | - | - | - |
| Derivative financial instruments | - | - | - | - | 153 |
| Trade payables | 39,706 | - | - | - | - |
| Total current | 124,405 | - | - | - | 153 |
| Total | 164,543 | - | - | - | 211 |
Within its scope of operations, the Group is exposed, to a greater or lesser extent, to certain types of risk that are managed as follows.
The Group does not hold derivatives or similar products for purely speculative purposes.
The Tesmec Group's exposure to interest rate risk is managed by taking overall exposure into consideration: as part of the general policy to optimise financial resources, the Group seeks equilibrium, by using less expensive forms of financing.
With regard to the market risk due to changes in the interest rate, the Group's policy is to hedge the exposure related to the portion of medium to long-term indebtedness. Derivative instruments such as swaps, collars and caps are used to manage this risk.
As at 31 March 2017, there were six positions of interest rate swap derivatives hedging the risk related to the potential increase in interest-bearing financial payables (current portion) due to fluctuating market rates. The notional value of these positions was equal to Euro 11.5 million, with a negative equivalent value of Euro 35 thousand. Moreover, there were four interest rate cap positions; the notional value of these positions was equal to Euro 9.3 million, with a negative equivalent value of Euro 33 thousand.
A significant portion of the Group's revenues is generated by sales in foreign countries, including developing countries.
The main transaction currencies used for the Group's sales are the euro and the US dollar. The Group believes that if the exchange rate fluctuations of these two currencies are low, there is no risk to operating margins, insofar as the sale price could be adapted on each occasion to the exchange rate. However, if the US dollar were to depreciate significantly against the euro, we cannot exclude negative effects on margins to the extent that a good portion of sales in US dollars concerns the productions of Italian factories that operate with costs in the Eurozone.
With regard to net exposure that is mainly represented by receivables in US dollars of Tesmec S.p.A., the only hedging instrument adopted is the purchasing of forwards on the US currency. However, these hedges are carried out only for one part of the total exposure in that the timing of the inflow of the receipts in dollars is difficult to predict at the level of each sales invoice. Besides, for a good part of the sales in dollars, the Group uses the production of the American factory with costs in US dollars by creating in this way a sort of natural hedging of the currency exposure.
Forward sale instruments for fixing the exchange rate at the moment of the order are mainly used for covering the risk of the dollar exposure deriving from:
Despite the adoption of the above strategies aimed at reducing the risks arising from fluctuation of exchange rates, the Group cannot exclude that future changes thereof might affect the results of the Group. Fluctuations in exchange rates could also significantly affect the comparability of the results of each financial period.
As at 31 March 2018, there was one forward spot contract on the Euro/ZAR exchange rate. The notional value of this position was equal to Euro 2.1 million, with a negative countervalue of Euro 142 thousand.
For the Group, credit risk is closely linked to the sale of products on the market. In particular, the extent of the risk depends on both technical and commercial factors and the purchaser's solvency.
From a commercial viewpoint, the Group is not exposed to high credit risk insofar as it has been operating for years in markets where payment on delivery or letter of credit issued by a prime international bank are usually used as payment methods. For customers located in the European region, the Group mainly uses factoring without recourse. The provisions for doubtful accounts are considered to be a good indication of the extent of the overall credit risk.
In general, price risk is linked to the fluctuation of commodity prices.
Specifically, the price risk of the Group is mitigated by the presence of many suppliers of raw materials as well as by the need to receive absolute guarantees on supply volumes, in order not to affect the warehouse stock.
In reality, this risk seems remote for two fundamental reasons:
the existence and use of alternative suppliers;
the assortment of raw materials and components used in the production of the Tesmec machinery: it is unlikely for all of them to be affected by increasing price tensions at the same time.
In particular, in the current market situation, this risk seems particularly weakened by the situation of oversupply in many markets.
Financial requirements and related risks (mainly interest rate risks, liquidity and exchange rate risks) are managed by the Group based on guidelines defined by the Group General Management and approved by the Chief Executive Officer of the Parent Company.
The main purpose of these guidelines is to guarantee the presence of a liability structure always in equilibrium with the composition of balance sheet assets, in order to maintain a very sound balance sheet structure. Forms of financing most commonly used are represented by:
The average cost of indebtedness is benchmarked to the trend of the 1/3-month Euribor rates for short-term loans and the 3/6-month Euribor rates for medium to long-term loans. Some interest rate hedges have been set in place for floating medium/long-term loans. Loan contracts signed with ICCREA-BCC, BNL and Comerica contain certain financial covenant clauses.
Tesmec Group adopts a purchasing policy aimed at diversifying the suppliers of components that have unique characteristics in terms of purchased volumes or high added value. However, the termination for any reason of these supply relations could imply for the Group provisioning problems for these raw materials, semi-finished and finished goods, in relation to the quantity and time suitable for ensuring the continuity of production, or purchasing could lead to time issues in order to achieve quality standards already acquired with the old supplier.
In relation to financial instruments measured at fair value, the following table shows the classification of such instruments on the basis of the hierarchy of levels required by IFRS 13, which reflects the significance of the inputs used in measuring the fair value. The levels are broken down as follows:
The following table shows the assets and liabilities that are measured at fair value as at 31 March 2018, divided into the three levels defined above:
| (Euro in thousands) | Book value as at 31 March 2018 |
Level 1 | Level 2 | Level 3 |
|---|---|---|---|---|
| Financial assets: | ||||
| Derivative financial instruments | 1 | - | 1 | - |
| Total non-current | 1 | - | 1 | - |
| Other available-for-sale securities | 2 | - | - | 2 |
| Total current | 2 | - | - | 2 |
| Total | 3 | - | 1 | 2 |
| Financial liabilities: | ||||
| Derivative financial instruments | 58 | - | 58 | - |
| Total non-current | 58 | - | 58 | - |
| Derivative financial instruments | 153 | - | 153 | - |
| Total current | 153 | - | 153 | - |
| Total | 211 | - | 211 | - |
The table below shows the breakdown of Revenues from sales and services as at 31 March 2018 and as at 31 March 2017:
| Quarter ended 31 March | ||||
|---|---|---|---|---|
| (Euro in thousands) | 2018 | 2017 | ||
| Sales of products | 33,035 | 39,636 | ||
| Services rendered | 11,697 7,452 |
|||
| Total revenues from sales and services | 44,732 | 47,088 | ||
| Changes in work in progress | 2,013 2,700 |
|||
| Total revenues from sales and services | 46,745 49,788 |
In the first three months of 2018, the Group recorded consolidated revenues of Euro 46,745 thousand, a decrease of Euro 3,043 thousand compared to Euro 49,788 thousand in the same period of the previous year. In percentage terms, this decrease represents a negative change of 6.1%, which is split disparately between the Group's three business areas. More specifically, an increase of +36.7% was recorded for the Trencher segment, +18.4% for the Rail segment, and a decrease of -57.8% for the Energy segment.
The considerable increase in revenues for the Trencher segment confirms the Group's strategy of focusing on service and project management activities in key areas such as the Middle East and Australia-New Zealand.
For the Rail segment, revenues improved compared to the same period of the previous year due to technological advances that the Group is pursuing in terms of Research & Development.
The decrease in revenues in the Energy segment is mainly attributable to the fact that revenues for the first quarter of 2017 benefited from a large, one-off order to supply stringing equipment for the Indonesian market. Furthermore, note that the Automation segment is progressively increasing its contribution to the Group's turnover, following the consolidation process and development of intelligent networks (smart grids).
The item operating costs amounted to Euro 43,973 thousand, a decrease of 7.0% compared to the previous year, more than proportional with respect to the performance in revenues (-6.1%).
For management purposes, Tesmec Group is organised into strategic business units identified based on the goods and services provided, and presents three operating segments for disclosure purposes:
▪ machines and integrated systems for overhead and underground stringing of power lines and fibre optic cables; integrated solutions for the streamlining, management and monitoring of low, medium and high voltage power lines (smart grid solutions).
▪ machines and integrated systems for the installation, maintenance and diagnostics of the railway catenary wire system, plus customised machines for special operations on the line.
No operating segment has been aggregated in order to determine the indicated operating segments that are the subject of the reporting.
| Quarter ended 31 March | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| 2018 | 2017 | ||||||||
| (Euro in thousands) | Energy | Trencher | Rail | Consolidated | Energy | Trencher | Rail | Consolidated | |
| Revenues from sales and services | 9,242 | 33,367 | 4,136 | 46,745 | 21,877 | 24,417 | 3,494 | 49,788 | |
| Operating costs net of depreciation and amortisation | (8,015) | (29,175) | (3,478) | (40,668) | (17,938) | (23,624) | (2,599) | (44,161) | |
| EBITDA | 1,227 | 4,192 | 658 | 6,077 | 3,939 | 793 | 895 | 5,627 | |
| Depreciation | (1,024) | (1,742) | (539) | (3,305) | (889) | (1,702) | (511) | (3,102) | |
| Total operating costs | (9,039) | (30,917) | (4,017) | (43,973) | (18,827) | (25,326) | (3,110) | (47,263) | |
| Operating income | 203 | 2,450 | 119 | 2,772 | 3,050 | (909) | 384 | 2,525 | |
| Net financial income/(expenses) | (1,470) | (1,467) | |||||||
| Pre-tax profit | 1,302 | 1,058 | |||||||
| Income tax | (178) | (292) | |||||||
| Net profit for the period | 1,124 | 766 | |||||||
| Profit / (loss) attributable to non-controlling interests | 1 | (62) | |||||||
| Group profit | 1,123 | 828 |
(*) EBITDA is represented by the operating income including amortisation/depreciation. The EBITDA thus defined represents a measurement used by Company management to monitor and assess the operating performance. EBITDA is not recognised as a measure of performance by IFRS and therefore is not to be considered an alternative measurement for assessing the performance of the Group's operating income. As the composition of EBITDA is not governed by the reference accounting standards, the calculation criterion applied by the Group may not be in line with the criterion adopted by others and is therefore not comparable.
Management, monitors separately the results achieved by the business units in order to make decisions on resource on allocation and performance assessment. Segment performance is assessed based on operating income. Group financial management (including financial income and charges) and income tax are managed at Group level and are not allocated to the individual operating segments.
The following table shows the consolidated statement of financial position by business segment as at 31 March 2018 and as at 31 December 2017:
| As at 31 March 2018 | As at 31 December 2017 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (Euro in thousands) | Stringing equipment |
Trencher | Rail | Not allocated |
Consolidated | Stringing equipment |
Trencher | Rail | Not allocated |
Consolidated |
| Intangible assets | 9,516 | 4,309 | 4,182 | - | 18,007 | 9,741 | 4,280 | 4,319 | - | 18,340 |
| Property, plant and equipment |
1,838 | 41,562 | 2,427 | - | 45,827 | 1,905 | 42,595 | 1,602 | - | 46,102 |
| Financial assets | 3,087 | 784 | 12 | 20 | 3,903 | 3,330 | 767 | 12 | 20 | 4,129 |
| Other non-current assets | 1,373 | 2,726 | 99 | 5,988 | 10,186 | 1,743 | 2,857 | 97 | 5,915 | 10,612 |
| Total non-current assets | 15,814 | 49,381 | 6,720 | 6,008 | 77,923 | 16,719 | 50,499 | 6,030 | 5,935 | 79,183 |
| Work in progress contracts | - | - | 9,168 | - | 9,168 | - | - | 6,768 | - | 6,768 |
| Inventories | 17,217 | 41,714 | 2,461 | - | 61,392 | 16,170 | 45,632 | 1,323 | - | 63,125 |
| Trade receivables | 8,102 | 44,092 | 1,395 | - | 53,589 | 6,889 | 31,508 | 1,457 | - | 39,854 |
| Other current assets | 1,869 | 2,495 | 3,574 | 11,454 | 19,392 | 1,686 | 2,211 | 2,779 | 16,096 | 22,772 |
| Cash and cash equivalents | 1,378 | 1,436 | 2,195 | 10,781 | 15,790 | 1,474 | 1,000 | 4,942 | 14,071 | 21,487 |
| Total current assets | 28,566 | 89,737 | 9,625 | 22,235 | 159,331 | 26,219 | 80,351 | 17,269 | 30,167 | 154,006 |
| Total assets | 44,380 | 139,118 | 16,345 | 28,243 | 228,086 | 42,938 | 130,850 | 23,299 | 36,102 | 233,189 |
| Shareholders' equity attributable to Parent Company shareholders |
- | - | - | 43,880 | 43,880 | - | - | - | 43,107 | 43,107 |
| Shareholders' equity attributable to non controlling interests |
- | - | - | 23 | 23 | - | - | - | 1,725 | 1,725 |
| Non-current liabilities | 1,125 | 7,583 | 1,294 | 39,774 | 49,776 | 1,100 | 7,832 | 1,266 | 39,789 | 49,987 |
| Current financial liabilities | 781 | 9,066 | 3,187 | 71,818 | 84,852 | 542 | 7,220 | 2,782 | 68,563 | 79,107 |
| Trade payables | 7,714 | 26,483 | 5,509 | - | 39,706 | 9,178 | 25,763 | 4,538 | - | 39,479 |
| Other current liabilities | 1,658 | 7,460 | 1,417 | 8,482 | 19,017 | 1,127 | 6,793 | 1,420 | 10,444 | 19,784 |
| Total current liabilities | 10,153 | 43,009 | 10,113 | 80,300 | 143,575 | 10,847 | 39,776 | 8,740 | 79,007 | 138,370 |
| Total liabilities | 11,278 | 50,592 | 11,407 | 120,074 | 193,351 | 11,947 | 47,608 | 10,006 | 118,796 | 188,357 |
| Total shareholders' equity and liabilities |
11,278 | 50,592 | 11,407 | 163,977 | 237,254 | 11,947 | 47,608 | 10,006 | 163,628 | 233,189 |
The following table gives details of economic and equity transactions with related parties. The companies listed below have been identified as related parties as they are linked directly or indirectly to the current shareholders:
| Quarter ended 31 March 2018 | Quarter ended 31 March 2017 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (Euro in thousands) | Revenues | Cost of raw materials |
Costs for services |
Other operating costs/revenues, net |
Financial income and expenses |
Revenues | Cost of raw materials |
Costs for services |
Other operating costs/revenues, net |
Financial income and expenses |
| Associates: | ||||||||||
| Locavert S.A. | 32 | - | - | - | - | 203 | - | - | - | - |
| Subtotal | 32 | - | - | - | - | 203 | - | - | - | - |
| Joint Ventures: | ||||||||||
| Condux Tesmec Inc. | 970 | - | 1 | 40 | 793 | - | - | 46 | 1 | |
| Tesmec Peninsula | - | (310) | (35) | - | 13 | - | - | - | - | 27 |
| Subtotal | 970 | (310) | (34) | 40 | 13 | 793 | - | - | 46 | 28 |
| Related parties: | ||||||||||
| Ambrosio S.r.l. | - | - | - | (3) | - | - | - | - | (4) | - |
| Ceresio Tours S.r.l. | - | - | (1) | - | - | - | - | (1) | - | - |
| Dream Immobiliare S.r.l. | - | - | - | (611) | - | - | - | - | (568) | - |
| Fi.Ind. | - | - | - | - | - | - | - | 32 | - | |
| TTC S.r.l. | - | - | - | - | - | - | - | (21) | - | - |
| M.T.S. Officine meccaniche S.p.A. |
2,806 | (30) | 1 | (349) | 20 | 3,222 | - | 2 | (1) | - |
| MTS4SERVICE USA LLC | 1,508 | - | - | (170) | 13 | - | - | - | - | - |
| Comatel | 10 | - | - | - | - | - | - | - | - | - |
| C2D | - | - | (70) | - | - | - | - | - | - | - |
| Subtotal | 4,324 | (30) | (70) | (1,133) | 33 | 3,222 | - | (20) | (541) | - |
| Total | 5,326 | (340) | (104) | (1,093) | 46 | 4,218 | - | (20) | (495) | 28 |
| 31 March 2018 | 31 December 2017 | |||||||
|---|---|---|---|---|---|---|---|---|
| (Euro in thousands) | Trade receivables |
Current financial receivables |
Current financial payables |
Trade payables |
Trade receivables |
Current financial receivables |
Current financial payables |
Trade payables |
| Associates: | ||||||||
| Locavert S.A. | 113 | - | - | - | 95 | - | - | - |
| Subtotal | 113 | - | - | - | 95 | - | - | - |
| Joint Ventures: | ||||||||
| Condux Tesmec Inc. | 859 | - | - | 1 | 1,046 | - | - | - |
| Tesmec Peninsula | 14 | 1,879 | 1,284 | 35 | 17 | 1,930 | 37 | 979 |
| R&E Contracting | - | 114 | - | - | - | - | - | - |
| Marais Tunisie | - | 2 | - | - | - | 2 | - | - |
| Marais Lucas | - | 794 | - | - | - | 794 | - | - |
| Subtotal | 873 | 2,789 | 1,284 | 36 | 1,063 | 2,726 | 37 | 979 |
| Related parties: | ||||||||
| Ambrosio S.r.l. | - | - | - | 4 | - | - | - | - |
| Ceresio Tours S.r.l. | - | - | - | 1 | - | - | - | - |
| Dream Immobiliare S.r.l. | - | 1,104 | - | 401 | - | 1,162 | - | - |
| Fi.ind. | - | - | - | - | 27 | - | - | - |
| TTC S.r.l. | - | - | - | 26 | - | - | - | 26 |
| M.T.S. Officine meccaniche S.p.A. | 2,659 | 2,209 | - | 305 | 1,373 | 2,911 | - | 1,199 |
| MTS4SERVICE USA LLC | 1,525 | 1,387 | - | 169 | 10 | 1,387 | - | 119 |
| Comatel | 10 | - | - | - | 9 | - | - | - |
| C2D | 4 | - | - | 38 | 4 | 1,200 | - | 43 |
| Subtotal | 4,198 | 4,700 | - | 944 | 1,423 | 6,660 | - | 1,387 |
| Total | 5,184 | 7,489 | 1,284 | 980 | 2,581 | 9,386 | 37 | 2,366 |
of the administrative and accounting procedures for preparing the Interim Condensed Consolidated Financial Statements as at 31 March 2018.
Grassobbio, 3 May 2018
Ambrogio Caccia Dominioni
Chief Executive Officer and Manager responsible for preparing the Company's financial statements
1 The Chief Executive Officer, Ambrogio Caccia Dominioni, in the absence of the Manager responsible for preparing the Company's financial statements, who will take office effective 15 June 2018, declares pursuant to Article 154-bis, paragraph 2, of Italian Legislative Decree no. 58/1998 ("Consolidated Finance Law") that the information contained in this Report corresponds to the accounting entries, books and records.
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.