Quarterly Report • Aug 14, 2015
Quarterly Report
Open in ViewerOpens in native device viewer
Investor Relator Patrizia Pellegrinelli Tel: 035.4232840 - Fax: 035.3844606 e-mail: [email protected]
Registered Office: Piazza Sant'Ambrogio, 16 – 20123 Milan Fully paid up share capital as at 30 June 2015 Euro 10,708,400 Milan Register of Companies no. 314026 Tax and VAT code 10227100152
Website: www.tesmec.com Switchboard: 035.4232911
TABLE OF CONTENTS
| TABLE OF CONTENTS 5 | |
|---|---|
| COMPOSITION OF THE CORPORATE BODIES 7 | |
| GROUP STRUCTURE 11 | |
| INTERIM REPORT ON OPERATIONS 13 | |
| 1. Introduction 14 | |
| 2.Macroeconomic Framework 15 | |
| 3.Significant events occurred during the period 15 | |
| 4.Activity, reference market and operating performance for the first six months of 2015 17 | |
| 5.Summary of balance sheet figures as at 30 June 2015 23 | |
| 6.Management and types of financial risk 25 | |
| 7.Atypical and/or unusual and non-recurring transactions with related parties 25 | |
| 8.Group Employees 25 | |
| 9.Other information 25 | |
| INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS 27 | |
| Consolidated statement of financial position as at 30 June 2015 and as at 31 December 2014 28 | |
| Consolidated income statement for the half year ended 30 June 2015 and 2014 29 | |
| Consolidated statement of comprehensive income for the half year ended 30 June 2015 and 2014 30 | |
| Statement of consolidated cash flows for the half year ended 30 June 2015 and 2014 31 | |
| Half year ended 30 June 31 | |
| Statement of changes in consolidated shareholders' equity for the half year | |
| ended 30 June 2015 and 2014 32 | |
| Explanatory notes 33 | |
| 20.Significant events occurring after the close of the financial period 54 | |
| Certification pursuant to Article 154-bis of Italian Legislative Decree 58/98 55 | |
| INDEPENDENT AUDITOR'S REPORT 57 |
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 2015)
| 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 |
| (*)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 2015)
| 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 2015)
Chairman Sergio Arnoldi
Members Gioacchino Attanzio Gianluca Bolelli
Members of the Remuneration Committee (in office until the date of the Shareholders' Meeting convened to approve the financial statements as at 31 December 2015)
Chairman Gioacchino Attanzio
Members Sergio Arnoldi Caterina Caccia Dominioni
Members of the Appointments Committee (in office until the date of the Shareholders' Meeting convened to approve the financial statements as at 31 December 2015)
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 Andrea Bramani financial statements
Independent Auditors Reconta Ernst & Young S.p.A.
GROUP STRUCTURE
(1) The remaining 33% is held by Simest S.p.A. Since Tesmec has an obligation to buy it back from Simest S.p.A., view the shareholding of the Parent Company in Tesmec USA, Inc. is fully consolidated on a 100% basis. from an accounting point of INTERIM REPORT ON OPERATIONS
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 managed by the Chairman and Chief Executive Officer Ambrogio Caccia Dominioni, the Group has more than 500 employees and six production plants, four in Italy, Grassobbio (Bergamo), Endine Gaiano (Bergamo), Sirone (Lecco) and Monopoli (Bari), one in France, in Durtal, and one in the USA, in Alvarado (Texas).
As a result of its listing on the Stock Exchange on 1 July 2010, the Parent Company has pursued the stated objective of diversification of the types of products in order to offer a complete range of integrated solutions grouped into three main areas of business: Stringing equipment, Trencher and Rail.
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.
All types of product are developed according to the ISEQ approach (Innovation, Safety, Efficiency and Quality), in observance of environmental sustainability and energy saving.
The know-how acquired in developing specific technologies and innovative solutions and the presence of a team of highly specialised engineers and technicians allows 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. A combination of leading edge products and in-depth knowledge on the use of innovative technologies for tackling the new requirements of the market allows the Group to offer a successful mix with the objective of ensuring high work performances.
Today, the Group not only sells cutting edge machines, but genuine integrated electrification and excavation systems, which provide advanced solutions during the work performance phase. This is a result of the constant pursuit of innovation, safety, efficiency and quality, and of the development of software for making machines safer, more reliable and high-performance.
The Group also has a global commercial presence throughout the majority of foreign countries, with a direct presence on different continents, through joint ventures, independent distributors and directly through companies and sales offices in the USA, South Africa, Russia, France, Qatar, Bulgaria and China and thanks to the recent acquisition of the Marais Group in France, it inherited important new positions in the markets of North Africa and Oceania.
The main characteristics of the macroeconomic scenario of the first half of 2015 are set below:
The extraordinary transactions that occurred during the period include the following:
As part of the development of the company structure, the following are of note:
On 26 February 2015, the final decree of approval relating to the transfer of the business units of the company AMC2 to Tesmec Service S.r.l. was filed.
The Transaction involves the purchase of 1,093,005 shares of Marais (corresponding to 100% of the share capital), of 1,160,534 convertible bonds issued by Marais (corresponding to 100% of the existing bonds) and of 215,384 warrants issued by Marais (corresponding to 100% of existing warrants) at a price of Euro 32 (units).
Tesmec also envisaged a recapitalisation of Marais of Euro 5 million to boost the business of the Group by using own funds and a dedicated credit facility granted by the Cariparma Crédit Agricole Group.
The additional expenses related to the above-mentioned acquisition totalling Euro 494 thousand, net of the related tax effect, were posted to the Income statement; moreover, the badwill from a bargain purchase was recognised in the Income statement in the amount of Euro 2,633 thousand in the consolidated financial statements.
The effects of the acquisition of the Marais Group for the first half of 2015 were included in the following tables:
Income statement
| Half year ended 30 June | ||||||
|---|---|---|---|---|---|---|
| Marais | 2015 | |||||
| (Euro in thousands) | 2015 | Recurring | Non recurring |
2015 Adjusted |
2014 | Adjusted vs 2014 |
| Revenues from sales and services | 85,131 | 5,628 | - | 79,503 | 54,729 | 24,774 |
| Cost of raw materials and consumables | (44,038) | (2,151) | - | (41,887) | (25,699) | (16,188) |
| Cost of services | (13,759) | (1,262) | (494) | (12,003) | (8,892) | (3,111) |
| Payroll costs | (16,143) | (1,575) | - | (14,568) | (12,757) | (1,811) |
| Other operating (costs)/revenues, net | (1,989) | (381) | - | (1,608) | (1,433) | (175) |
| Badwill from a bargain purchase | 2,633 | - | 2,633 | - | - | - |
| Amortisation and depreciation | (4,621) | (520) | - | (4,101) | (3,590) | (511) |
| Development costs capitalised | 2,478 | - | - | 2,478 | 2,588 | (110) |
| Portion of losses/(gains) from the valuation of Joint Ventures using the equity method |
(67) | - | - | (67) | 365 | (432) |
| Total operating costs | (75,506) | (5,889) | 2,139 | (71,756) | (49,418) | (22,338) |
| Operating income | 9,625 | (261) | 2,139 | 7,747 | 5,311 | 2,436 |
| Financial expenses | (3,811) | (63) | - | (3,748) | (2,815) | (933) |
| Financial income | 3,223 | 38 | - | 3,185 | 695 | 2,490 |
| Portion of losses/(gains) from the valuation of equity investments using the equity method |
(181) | (5) | - | (176) | (117) | (59) |
| Pre-tax profit | 8,856 | (291) | 2,139 | 7,008 | 3,074 | 3,934 |
|---|---|---|---|---|---|---|
| Income tax | (2,362) | 256 | 155 | (2,773) | (1,343) | (1,430) |
| Net profit for the period | 6,494 | (35) | 2,294 | 4,235 | 1,731 | 2,504 |
| Profit / (loss) attributable to non-controlling interests |
4 | 4 | - | - | (2) | 2 |
| Group profit (loss) | 6,490 | (39) | 2,294 | 4,235 | 1,733 | 2,502 |
Revenues as at 30 June 2015 increased all in all by 55.6%; without considering the effects of the acquisition of the Marais Group, overall growth would have been 45.3%.
In terms of margins, EBITDA amounts to Euro 14,246 thousand, which represents 16.7% of the sales for the period, compared to 16.3% recorded in the first half of 2014.
| Half year ended 30 June | |||||||
|---|---|---|---|---|---|---|---|
| Marais | |||||||
| (Euro in thousands) | 2015 | Recurring Non-recurring |
2015 Adjusted | 2014 | |||
| USES | |||||||
| Net working capital (1) | 67,192 | 2,437 | (494) | 65,249 | 57,991 | ||
| Fixed assets | 80,620 | 14,409 | - | 66,211 | 65,283 | ||
| Other long-term assets and liabilities | (2,111) | (613) | 155 | (1,653) | (1,737) | ||
| Net invested capital (2) | 145,701 | 16,233 | (339) | 129,807 | 121,537 | ||
| SOURCES | |||||||
| Net financial indebtedness (3) | 90,839 | 8,610 | 5,000 | 77,229 | 73,364 | ||
| Shareholders' equity | 54,862 | 7,623 | (5,339) | 52,578 | 48,173 | ||
| Total sources of funding | 145,701 | 16,233 | (339) | 129,807 | 121,537 |
(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 the 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.
In the first six months of 2015, the Group consolidated revenues of Euro 85,131 thousand, marking an increase of Euro 30,402 thousand compared to Euro 54,729 thousand in the same period of the previous year. In percentage terms, this increase represents a total positive difference of 55.6%. Without considering the effects of the acquisition of the Marais Group, growth would have been 45.3%. The three business areas contributed in different ways with the growth in the Stringing equipment and Trencher segments, whose revenues increased respectively by 106.0% and 49.0% offset by the decrease in the Rail segment (-90.4%). Without considering the effects of the acquisition of the Marais Group, the growth in the Trencher segment would have been 27.3%.
Finally, the decrease in revenues in the Rail segment is mainly attributable to the nature of a business characterised by longterm contracts and prolonged times for executing the negotiations. Negotiations are currently underway with key customers that will lead to growth of the segment in the second half year.
The Trencher segment recorded an increase in revenues, due to the positive contribution of sales on the US market. On the Middle-Eastern and African markets, after a slow start in the first few months of the year, a recovery in terms of sales volumes is expected from the second half of the year.
The revenues of the Stringing equipment segment benefit in the half of year from the particularly significant order related to the supply of equipment to the Spanish Abengoa group for the construction of more than 5,000 km of 500kV lines in Brazil. The Group has also recorded the first revenues and orders in the new business of Automation, confirming the validity of the strategic choices implemented in the past years that also focused on the market of streamlining of power lines.
The consolidated financial statements of Tesmec have been prepared in accordance with the 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 2014. The following table shows the major economic and financial indicators of the Group as at June 2015 compared with the same period of 2014.
| OVERVIEW OF RESULTS | |||||
|---|---|---|---|---|---|
| 30 June 2014 | Key income statement data (Euro in millions) | 30 June 2015 | |||
| 54.7 | Operating Revenues | 85.1 | |||
| 8.9 | EBITDA | 14.2 | |||
| 5.3 | Operating Income | 9.6 | |||
| 1.7 | Group Net Profit | 6.5 | |||
| 31 December 2014 | Key financial position data (Euro in millions) | 30 June 2015 | |||
| 121.5 | Net Invested Capital | 145.7 | |||
| 48.2 | Shareholders' Equity | 54.9 | |||
| 73.4 | Net Financial Indebtedness | 90.8 | |||
| 12.9 | Investments in property, plant and equipment and intangible assets | 6.1 | |||
| 486 | Annual average employees | 547 | |||
The information relating to the main companies with operations during the half year is shown below:
Condux Tesmec Inc, a joint venture that is 50% owned by Tesmec S.p.A. and 50% by US shareholder Condux, which is based in Mankato (USA), has been active since June 2009 in selling products for the North American stringing equipment market. The company has been consolidated using the equity method and in the first six months of the year generated revenues totalling Euro 2.2 million;
Tesmec Peninsula WLL, a Joint Venture with registered office in Doha (Qatar) 49% owned by Tesmec S.p.A., is the hub through which the Tesmec Group is present on the Arabian Peninsula. Tesmec Peninsula commenced operations in the second quarter of 2011. The company has been consolidated using the equity method and in the first six months of the year generated revenues totalling Euro 4.3 million;
The comments provided below refer to the comparison of the consolidated income statement figures as at 30 June 2015 with those as at 30 June 2014. The figures given below are not always directly comparable given the effects of the acquisition of the Marais Group over the first half of 2015, described in more detail in the following pages of this report.
The main profit and loss figures for the first six months of 2015 and 2014 are presented in the table below:
| Half year ended 30 June | |||||
|---|---|---|---|---|---|
| (Euro in thousands) | 2015 | % of revenues | 2014 | % of revenues | |
| Revenues from sales and services | 85,131 | 100.0% | 54,729 | 100.0% | |
| Cost of raw materials and consumables | (44,038) | -51.7% | (25,699) | -47.0% | |
| Cost of services | (13,265) | -15.6% | (8,892) | -16.2% | |
| Non-recurring costs for services | (494) | -0.6% | - | 0.0% | |
| Payroll costs | (16,143) | -19.0% | (12,757) | -23.3% | |
| Other operating (costs)/revenues, net | (1,989) | -2.3% | (1,433) | -2.6% | |
| Badwill from a bargain purchase | 2,633 | 3.1% | - | 0.0% | |
| Amortisation and depreciation | (4,621) | -5.4% | (3,590) | -6.6% | |
| Development costs capitalised | 2,478 | 2.9% | 2,588 | 4.7% | |
| Portion of losses/(gains) from the valuation of Joint Ventures using the equity method |
(67) | -0.1% | 365 | 0.7% | |
| Total operating costs | (75,506) | -88.7% | (49,418) | -90.3% | |
| Operating income | 9,625 | 11.3% | 5,311 | 9.7% | |
| Financial expenses | (3,811) | -4.5% | (2,815) | -5.1% | |
| Financial income | 3,223 | 3.8% | 695 | 1.3% | |
| Portion of losses/(gains) from the valuation of equity investments using the equity method |
(181) | -0.2% | (117) | -0.2% | |
| Pre-tax profit | 8,856 | 10.4% | 3,074 | 5.6% | |
| Income tax | (2,362) | -2.8% | (1,343) | -2.5% | |
| Net profit for the period | 6,494 | 7.6% | 1,731 | 3.2% | |
| Profit / (loss) attributable to non-controlling interests | 4 | 0.0% | (2) | 0.0% | |
| Group profit (loss) | 6,490 | 7.6% | 1,733 | 3.2% |
Profile of revenues:
Revenues as at 30 June 2015 increased all in all by 55.6%; without considering the effects of the acquisition of the Marais Group, overall growth would have been 45.3%.
The turnover of the Group continues to be produced almost exclusively abroad and also sales made to customers based in Europe are at times intended for use outside the European continent. The revenue analysis by area is indicated below, compared with the first half of 2015 and the first half of 2014, which indicates the growth of the European and African markets, partially balanced by the downtrends recorded in the market of BRICs countries.
We also point out that the European market benefited from the increase in revenues of the Stringing equipment segment deriving from the particularly significant order related to the supply of equipment to the Spanish Abengoa group for the construction of more than 5,000 km of 500kV lines in Brazil.
| Half year ended 30 June | |||
|---|---|---|---|
| (Euro in thousands) | 2015 | 2014 | |
| Italy | 5,340 | 7,085 | |
| Europe | 36,622 | 10,014 | |
| Middle East | 9,979 | 5,634 | |
| Africa | 7,826 | 2,975 | |
| North and Central America | 18,347 | 18,001 | |
| BRIC and Others | 7,017 | 11,020 | |
| Total revenues | 85,131 | 54,729 |
The tables below show the income statement figures as at 30 June 2015 compared to those at 30 June 2014, broken down into three operating segments.
| Half year ended 30 June | ||||||
|---|---|---|---|---|---|---|
| (Euro in thousands) | 2015 | % of revenues | 2014 | % of revenues | 2015 vs. 2014 | |
| Stringing equipment | 45,877 | 53.9% | 22,267 | 40.7% | 23,610 | |
| Trencher | 38,629 | 45.4% | 25,921 | 47.4% | 12,708 | |
| Rail | 625 | 0.7% | 6,541 | 12.0% | (5,916) | |
| Total revenues | 85,131 | 100.0% | 54,729 | 100.0% | 30,402 |
Revenues as at 30 June 2015 recorded an increase in both the Stringing equipment segment (106.0%) and the Trencher segment (49.0%) and a decrease in the Rail segment (90.4%).
The increase in revenues in the Trencher segment is mainly a result of the positive contribution of the American and the Middle East market. Moreover, the consolidation of revenues of the Marais Group from 8 April to 30 June 2015 generated total revenues of Euro 5.6 million. Without considering the effects of the acquisition of the Marais Group, the growth in the Trencher segment would have been 27.3%.
The significant increase in the first six months in the Stringing equipment segment is due to the order related to the supply of equipment to the Spanish Abengoa Group for the construction of more than 5,000 km of 500kV lines in Brazil. The Group has also recorded the first revenues and orders in the new business of Automation, confirming the validity of the strategic choices implemented in the past years that also focused on the market of streamlining of power lines.
Finally, the decrease in revenues in the Rail segment is mainly attributable to the nature of a business characterised by longterm contracts and prolonged times for executing the negotiations. Negotiations are currently underway with imported customers that will lead to a growth of the segment in the second half.
| Half year ended 30 June | ||||
|---|---|---|---|---|
| (Euro in thousands) | 2015 | 2014 | 2015 vs. 2014 | % change |
| Cost of raw materials and consumables | (44,038) | (25,699) | (18,339) | 71.4% |
| Cost of services | (13,265) | (8,892) | (4,373) | 49.2% |
| Non-recurring costs for services | (494) | - | (494) | 100.0% |
| Payroll costs | (16,143) | (12,757) | (3,386) | 26.5% |
| Other operating (costs)/revenues, net | (1,989) | (1,433) | (556) | 38.8% |
| Badwill from a bargain purchase | 2,633 | - | 2,633 | 100.0% |
| Development costs capitalised | 2,478 | 2,588 | (110) | -4.3% |
| Portion of losses/(gains) from the valuation of Joint Ventures using the equity method |
(67) | 365 | (432) | -118.4% |
| Operating costs net of depreciation and amortisation | (70,885) | (45,828) | (25,057) | 54.7% |
The table shows an increase in the cost of raw materials and consumables due to a different sales mix by Country/product that mainly concerned the first half of the year.
As described in the paragraph 3.1 Effects of the acquisition of the Marais Group, the operating costs include Euro 5,889 thousand represented by the costs of the Marais Group and Euro 2,139 thousand represented by non-recurring costs and revenues deriving from this transaction (consisting of non-recurring costs for services of Euro 494 thousand and of badwill from a bargain purchase of Euro 2,633 thousand).
Without considering these effects the operating costs net of depreciation and amortisation would have increased by 47.6%.
In connection with this trend in revenues, in terms of margins, EBITDA amounts to Euro 14,246 thousand, which represents 16.7% of the sales for the period, compared to 16.3% recorded in the first half of 2014.
As described in the paragraph 3.1 Effects of the acquisition of the Marais Group, the income statement includes nonrecurring costs for services of Euro 494 thousand and profit from badwill from a bargain purchase of Euro 2,633 thousand.
They were separately shown when calculating the Ebitda.
| Half year ended 30 June | ||||||
|---|---|---|---|---|---|---|
| (Euro in thousands) | 2015 | % of revenues | 2014 | % of revenues | 2015 vs. 2014 | |
| Operating income | 9,625 | 11.3% | 5,311 | 9.7% | 4,314 | |
| + Depreciation and amortisation | 4,621 | 5.4% | 3,590 | 6.6% | 1,031 | |
| EBITDA (*) | 14,246 | 16.7% | 8,901 | 16.3% | 5,345 | |
| + Non-recurring costs for services | 494 | 0.6% | - | 0.0% | 494 | |
| + Badwill from a bargain purchase | (2,633) | -3.1% | - | 0.0% | (2,633) | |
| adj EBITDA (*) | 12,107 | 14.2% | 8,901 | 16.3% | 5,839 |
(*) 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 the 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 criterion for determination applied by the Group may not be in line with the criterion adopted by others and is therefore not comparable.
The tables below show the income statement figures as at 30 June 2015 compared to those at 30 June 2014, broken down into three operating segments:
| Half year ended 30 June | |||||
|---|---|---|---|---|---|
| (Euro in thousands) | 2015 | % of revenues | 2014 | % of revenues | 2015 vs. 2014 |
| Stringing equipment | 8,222 | 17.9% | 3,880 | 17.4% | 4,342 |
| Trencher | 6,225 | 16.1% | 3,385 | 13.1% | 2,840 |
| Rail | (201) | -32.2% | 1,636 | 25.0% | (1,837) |
| EBITDA(*) | 14,246 | 16.7% | 8,901 | 16.3% | 5,345 |
(*) 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 the 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 criterion for determination 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:
| Half year ended 30 June | |||
|---|---|---|---|
| (Euro in thousands) | 2015 | 2014 | |
| Net Financial Income/Expenses | (2,458) | (2,153) | |
| Foreign exchange gains/losses | 1,832 | (1) | |
| Fair value adjustment of derivative instruments | 38 | 34 | |
| Portion of losses/(gains) from the valuation of equity investments using the equity method |
(181) | (117) | |
| Total net financial income/expenses | (769) | (2,237) |
Net financial management increased compared to the same period in 2014 by Euro 1,468 thousand, insofar as it mainly reflects:
Information is provided below on the Group's main equity indicators as at 30 June 2015 compared to 31 December 2014. In particular, the following table shows the reclassified funding sources and uses from the consolidated balance sheet as at 30 June 2015 and as at 31 December 2014. The figures given below are not always directly comparable given the effects of the acquisition of the Marais Group over the first half of 2015, described in more detail in the following pages of this report:
| (Euro in thousands) | As at 30 June 2015 | As at 31 December 2014 |
|---|---|---|
| USES | ||
| Net working capital (1) | 67,192 | 57,991 |
| Fixed assets | 80,620 | 65,283 |
| Other long-term assets and liabilities | (2,111) | (1,737) |
| Net invested capital (2) | 145,701 | 121,537 |
| SOURCES | ||
| Net financial indebtedness (3) | 90,839 | 73,364 |
| Shareholders' equity | 54,862 | 48,173 |
| Total sources of funding | 145,701 | 121,537 |
(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 the 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 30 June 2015 and 31 December 2014:
| (Euro in thousands) | As at 30 June 2015 | As at 31 December 2014 |
|---|---|---|
| Trade receivables | 58,529 | 41,297 |
| Work in progress contracts | 4,557 | 5,249 |
| Inventories | 63,399 | 55,390 |
| Trade payables | (45,640) | (34,179) |
| Other current assets/(liabilities) | (13,653) | (9,766) |
| Net working capital (1) | 67,192 | 57,991 |
(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 the 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 67,192 thousand, marking an increase of Euro 9,201 thousand (equal to 15.9%) compared to 31 December 2014.
As described in the paragraph 3.1 Effects of the acquisition of the Marais Group, without considering the effects of the acquisition of the Marais Group, net working capital would have amounted to Euro 65,294 thousand and the increase would have been 12.5%.
Euro 17,232 thousand of this is due to the increase in trade receivables that reflects the performance in revenues for the period and Euro 8,009 thousand to the increase in inventories mainly attributable to the increase in "raw materials and consumables" necessary to cover the expected sales for the coming months of the year. In connection with this increase in inventories, an increase in the balance to suppliers and current liabilities that offsets partially the upward trend of Euro 11,464 thousand was also recorded.
B) Fixed assets and other long-term assets
The table below shows a breakdown of "Fixed assets and other long-term assets" as at 30 June 2015 and 31 December 2014:
| (Euro in thousands) | As at 30 June 2015 | As at 31 December 2014 |
|---|---|---|
| Intangible assets | 13,333 | 12,372 |
| Property, plant and equipment | 62,264 | 48,116 |
| Equity investments in associates | 5,008 | 4,792 |
| Other equity investments | 15 | 3 |
| Fixed assets | 80,620 | 65,283 |
Total fixed assets and other long-term assets recorded an increase of Euro 15,337 thousand due to the increase in the value of property, plant and equipment of Euro 14,148 thousand mainly due to the acquisition of the Marais Group as described in paragraph 3.1 Effects of the acquisition of the Marais Group (of Euro 14,409 thousand) and of intangible assets of Euro 961 thousand due to the increase in development costs net of the amortisation/depreciation effect for the period mainly related to the development of new production lines.
Details of the breakdown of "Net financial indebtedness" as at 30 June 2015 and 31 December 2014 are as follows:
| (Euro in thousands) | As at 30 June 2015 |
of which with related parties and group |
As at 31 December 2014 |
of which with related parties and group |
|---|---|---|---|---|
| Cash and cash equivalents | (15,969) | (18,665) | ||
| Current financial assets (1) | (7,507) | (7,241) | (6,798) | (6,552) |
| Current financial liabilities | 48,272 | 1,155 | 36,506 | 1,100 |
| Current portion of derivative financial instruments | 120 | - | ||
| Current financial indebtedness (2) | 24,916 | (6,086) | 11,043 | (5,452) |
| Non-current financial liabilities | 65,534 | 15,349 | 61,861 | 15,954 |
| Non-current portion of derivative financial instruments | 389 | 460 | ||
| Non-current financial indebtedness (2) | 65,923 | 15,349 | 62,321 | 15,954 |
| Net financial indebtedness pursuant to CONSOB Communication No. DEM/6064293/2006 |
90,839 | 9,263 | 73,364 | 10,502 |
(1) Current financial assets as at 30 June 2015 and 31 December 2014 include the market value of shares and warrants, which are therefore considered cash and cash equivalents.
(2) Current and non-current financial indebtedness is not identified as an accounting element by the 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 be comparable therewith.
In the first six months of 2015, the Group's net financial indebtedness increased by Euro 17,475 thousand compared to the figure at the end of 2014. The change compared to 31 December 2014 is mainly due to the acquisition of the Marais Group that resulted in the taking-over of a new debt of Euro 13,610 thousand, in addition to the seasonal nature of the business and to the changes in working capital as well as to the payment of dividends. The table below shows the breakdown of the 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 2014, 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 half of the 2014 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 half-year of 2015, including the employees of companies that are fully consolidated, is 547 persons (of which 113 related to the Marais Group) compared to 486 in 2014.
On 30 April 2015, the Shareholders' Meeting resolved favourably on the First Section of the Report on Remuneration pursuant to Article 123-ter of Legislative Decree no. 58/98 and authorised also the Board of Directors, for a period of 18 months, to purchase, on the regulated market, ordinary shares of Tesmec until 10% of the share capital of the Company and within the limits of the distributable profits and of the available reserves resulting from the last financial statements duly approved by the Company or the subsidiary company making the purchase. The authorisation also includes the right to dispose of (in whole or in part and also in several times) the shares in the portfolio subsequently, even before having exhausted the maximum amount of shares purchasable and to possibly repurchase the shares to the extent that the treasury shares held by the Company and, if necessary, by the companies controlled by it, do not exceed the limit established by the authorisation. The quantity and the price at which transactions will be made will comply with the operating procedures laid down by the regulations. This authorisation replaces the last authorisation resolved by the Shareholders' Meeting on 30 April 2014 and expiring in October 2015.
In the period between 1 July 2015 and the date of this Report, the Company purchased 326,129 treasury shares (0.30% of Share Capital) at an average price of Euro 0.6913 for a total amount net of commissions of Euro 225 thousand. On the date of this report, the Company holds a total of 2,922,450 treasury shares, equal to 2.73% of the Share Capital.
On 23 July 2015, the Board of Directors approved the renewal of the contract for the lease of the building of Endine Gaiano signed with the related party Dream Immobiliare S.r.l. for the period from 1 January 2016 to 31 December 2021 without changing the current rental of Euro 310 thousand per year but meeting to the charge of Tesmec the costs incurred for renovating the roof of Euro 348 thousand.
In the second half of the year, the revenues are supposed to increase both for organic growth and for the acquisition of the Marais Group. We expect an improvement in margins also thanks to the acquisition of the Marais Group. The level of financial indebtedness is expected to decrease due to efficiency measures in working capital.
Ongoing integration with the French branch Marais allows the Group to use technological expertise in the telecom, fiber optic and underground energy cables sector. It is therefore expected a growth of the Trencher division in this market segment, also considering the investment plans in many countries.
Consolidated financial statements
| Notes | 30 June 2015 | 31 December 2014 | |
|---|---|---|---|
| (Euro in thousands) | |||
| NON-CURRENT ASSETS | |||
| Intangible assets | 6 | 13,333 | 12,372 |
| Property, plant and equipment | 7 | 62,264 | 48,116 |
| Equity investments valued using the equity method | 5,008 | 4,792 | |
| Other equity investments | 15 | 3 | |
| Financial receivables and other non-current financial assets | 493 | 274 | |
| Derivative financial instruments | 15 | 24 | 16 |
| Deferred tax assets | 6,964 | 3,374 | |
| Non-current trade receivables | 304 | 546 | |
| TOTAL NON-CURRENT ASSETS | 88,405 | 69,493 | |
| CURRENT ASSETS | |||
| Work in progress contracts | 8 | 4,557 | 5,249 |
| Inventories | 9 | 63,399 | 55,390 |
| Trade receivables | 10 | 58,529 | 41,297 |
| of which with related parties: | 10 | 7,172 | 6,570 |
| Tax receivables | 1,386 | 489 | |
| Other available-for-sale securities | 103 | 125 | |
| Financial receivables and other current financial assets | 11 | 7,404 | 6,673 |
| of which with related parties: | 11 | 7,241 | 6,552 |
| Other current assets | 3,602 | 2,491 | |
| Cash and cash equivalents | 15,969 | 18,665 | |
| TOTAL CURRENT ASSETS | 154,949 | 130,379 | |
| TOTAL ASSETS | 243,354 | 199,872 | |
| SHAREHOLDERS' EQUITY | |||
| SHAREHOLDERS' EQUITY ATTRIBUTABLE TO PARENT | |||
| COMPANY SHAREHOLDERS | |||
| Share capital | 12 | 10,708 | 10,708 |
| Reserves / (deficit) | 12 | 37,676 | 32,547 |
| Group net profit / (loss) | 12 | 6,490 | 4,909 |
| TOTAL SHAREHOLDERS' EQUITY ATTRIBUTABLE TO PARENT COMPANY SHAREHOLDERS |
54,874 | 48,164 | |
| Minority interest in capital and reserves / (deficit) | (16) | 13 | |
| Net profit / (loss) for the period attributable to non | |||
| controlling interests | 4 | (4) | |
| TOTAL SHAREHOLDERS' EQUITY ATTRIBUTABLE TO NON | |||
| CONTROLLING INTERESTS | (12) | 9 | |
| TOTAL SHAREHOLDERS' EQUITY | 54,862 | 48,173 | |
| NON–CURRENT LIABILITIES | |||
| Medium-long term loans | 13 | 65,534 | 61,861 |
| of which with related parties: | 13 | 15,349 | 15,954 |
| Derivative financial instruments | 15 | 389 | 460 |
| Employee benefit liability | 2,845 | 3,016 | |
| Provisions for risks and charges | 0 | 39 | |
| Deferred tax liabilities | 7,051 | 2,892 | |
| TOTAL NON-CURRENT LIABILITIES | 75,819 | 68,268 | |
| CURRENT LIABILITIES | |||
| Interest-bearing financial payables (current portion) | 14 | 48,272 | 36,506 |
| of which with related parties: | 14 | 1,155 | 1,100 |
| Derivative financial instruments | 15 | 120 | - |
| Trade payables | 45,640 | 34,179 | |
| of which with related parties: | 49 | 8 | |
| Advances from customers | 2,671 | 5,705 | |
| Income taxes payable | 2,985 | 1,003 | |
| Provisions for risks and charges | 4,249 | 1,040 | |
| Other current liabilities | 8,736 | 4,998 | |
| TOTAL CURRENT LIABILITIES | 112,673 | 83,431 | |
| TOTAL LIABILITIES | 188,492 | 151,699 | |
| TOTAL SHAREHOLDERS' EQUITY AND LIABILITIES | 243,354 | 199,872 |
| Half year ended 30 June | |||
|---|---|---|---|
| (Euro in thousands) | Notes | 2015 | 2014 |
| Revenues from sales and services | 17 | 85,131 | 54,729 |
| of which with related parties: | 5,352 | 4,077 | |
| Cost of raw materials and consumables | (44,038) | (25,699) | |
| of which with related parties: | (181) | (1,040) | |
| Cost of services | (13,265) | (8,892) | |
| of which with related parties: | (6) | 9 | |
| Non-recurring costs for services | (494) | - | |
| Payroll costs | (16,143) | (12,757) | |
| Other operating (costs)/revenues, net | (1,989) | (1,433) | |
| of which with related parties: | (9) | 51 | |
| Badwill from a bargain purchase | 2,633 | - | |
| Amortisation and depreciation | (4,621) | (3,590) | |
| Development costs capitalised | 2,478 | 2,588 | |
| Portion of losses/(gains) from the valuation of Joint Ventures using the equity method |
(67) | 365 | |
| Total operating costs | 18 | (75,506) | (49,418) |
| Operating income | 9,625 | 5,311 | |
| Financial expenses | (3,811) | (2,815) | |
| of which with related parties: | (540) | (665) | |
| Financial income | 3,223 | 695 | |
| of which with related parties: | 73 | 79 | |
| Portion of losses/(gains) from the valuation of equity investments using the equity method |
(181) | (117) | |
| Pre-tax profit | 8,856 | 3,074 | |
| Income tax | (2,362) | (1,343) | |
| Net profit for the period | 6,494 | 1,731 | |
| Profit / (loss) attributable to non-controlling interests | 4 | (2) | |
| Group profit (loss) | 6,490 | 1,733 | |
| Basic and diluted earnings per share | 0.0606 | 0.0162 |
| Half year ended 30 June | |||
|---|---|---|---|
| (Euro in thousands) | Notes | 2015 | 2014 |
| NET PROFIT FOR THE PERIOD | 6,494 | 1,731 | |
| Other components of comprehensive income | |||
| Other components of comprehensive income that will be subsequently reclassified to net income/(loss) for the year: Exchange differences on conversion of foreign financial statements |
12 | 2,732 | 261 |
| Other components of comprehensive income that will not be subsequently reclassified to net income/(loss) for the year: |
|||
| Actuarial profit (loss) on defined benefit plans | 84 | (162) | |
| Income tax | (23) | 44 | |
| 12 | 61 | (118) | |
| Total other income/(losses) after tax | 2,793 | 143 | |
| Total comprehensive income (loss) after tax | 9,287 | 1,874 | |
| Attributable to: | |||
| Shareholders of the Parent Company | 9,283 | 1,876 | |
| Minority interests | 4 | (2) |
| Half year ended 30 June | |||
|---|---|---|---|
| (Euro in thousands) | Notes | 2015 | 2014 |
| CASH FLOW FROM OPERATING ACTIVITIES | |||
| Net profit for the period | 6,494 | 1,731 | |
| Adjustments to reconcile net income for the period with the cash flows generated by (used in) operating activities: |
|||
| Amortisation and depreciation | 6-7 | 4,621 | 3,590 |
| Provisions for employee benefit liability | 33 | 73 | |
| Provisions for risks and charges / inventory obsolescence / doubtful accounts |
902 | 665 | |
| Badwill from a bargain purchase | 5.1 | (2,633) | - |
| Employee benefit payments | (165) | (12) | |
| Payments of provisions for risks and charges | (479) | (282) | |
| Net change in deferred tax assets and liabilities | (532) | 350 | |
| Change in fair value of financial instruments | 15 | 41 | (34) |
| Change in current assets and liabilities: | |||
| Trade receivables | 10 | (12,879) | 2,518 |
| Inventories | 9 | (2,438) | (11,329) |
| Trade payables | 7,670 | 4,754 | |
| Other current assets and liabilities | 1,812 | (1) | |
| NET CASH FLOW GENERATED BY OPERATING ACTIVITIES (A) | 2,447 | 2,023 | |
| CASH FLOW FROM INVESTING ACTIVITIES | |||
| Investments in property, plant and equipment | 7 | (3,002) | (3,741) |
| Investments in intangible assets | 6 | (3,120) | (2,823) |
| (Investments) / disposal of financial assets | 473 | (3,025) | |
| Change in the consolidation area | 5.1 | 315 | - |
| Proceeds from sale of property, plant and equipment and intangible assets |
6-7 | 2,821 | 2,172 |
| NET CASH FLOW USED IN INVESTING ACTIVITIES (B) | (2,513) | (7,417) | |
| NET CASH FLOW FROM FINANCING ACTIVITIES | |||
| Disbursement of medium/long-term loans | 16 | 6,370 | 18,237 |
| Repayment of medium/long-term loans | 16 | (8,703) | (6,424) |
| Net change in short-term financial debt | 14 | 2,002 | 1,779 |
| Purchase of treasury shares | 12 | (157) | (140) |
| Other changes | 12 | 48 | - |
| Dividend distribution | 12 | (2,403) | (1,682) |
| NET CASH FLOW GENERATED BY (USED IN) FINANCING ACTIVITIES (C) | (2,843) | 11,770 | |
| TOTAL CASH FLOW FOR THE PERIOD (D=A+B+C) | (2,909) | 6,376 | |
| EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS (E) |
213 | 23 | |
| CASH AND CASH EQUIVALENTS AT THE BEGINNING OF THE PERIOD (F) | 18,665 | 13,778 | |
| CASH AND CASH EQUIVALENTS AT THE END OF THE PERIOD (G=D+E+F) |
15,969 | 20,177 | |
| Additional information: | |||
| Interest paid | 1,757 | 1,899 | |
| Income tax paid | 1,343 | 1,983 |
| (Euro in thousands) | Share capital |
Legal reserve |
Share premium reserve |
Reserve of Treasury Shares |
Translation reserve |
Other reserves |
Profit for the period |
Total Shareholders' Equity Attributable to Parent Company Shareholders |
Total Shareholders' Equity Attributable to Non Controlling Interests |
Total Share holders' Equity |
|---|---|---|---|---|---|---|---|---|---|---|
| Balance as at 1 January 2014 |
10,708 | 1,810 | 10,915 | (793) | (1,455) | 16,218 | 4,384 | 41,787 | 8 | 41,795 |
| Profit for the period | - | - | - | - | - | - | 1,733 | 1,733 | (2) | 1,731 |
| Other profits / (losses) | - | - | - | - | 261 | (118) | - | 143 | - | 143 |
| Total comprehensive income / (loss) |
- | - | - | - | - | - | - | 1,876 | (2) | 1,874 |
| Allocation of profit for the period |
- | 194 | - | 31 | - | 2,477 | (2,702) | - | - | |
| Dividend distribution | - | - | - | - | - | - | (1,682) | (1,682) | - | (1,682) |
| Other changes | - | - | - | (140) | - | - | - | (140) | - | (140) |
| Balance as at 30 June 2014 |
10,708 | 2,004 | 10,915 | (902) | (1,194) | 18,577 | 1,733 | 41,841 | 6 | 41,847 |
| (Euro in thousands) | Share capital |
Legal reserve |
Share premium reserve |
Reserve of Treasury Shares |
Translation reserve |
Other reserves |
Profit for the period |
Total Shareholders' Equity Attributable to Parent Company Shareholders |
Total Shareholders ' Equity Attributable to Non Controlling Interests |
Total Share holders' Equity |
|---|---|---|---|---|---|---|---|---|---|---|
| Balance as at 1 January 2015 |
10,708 | 2,004 | 10,915 | (1,010) | 2,114 | 18,524 | 4,909 | 48,164 | 9 | 48,173 |
| Profit for the period | - | - | - | - | - | - | 6,490 | 6,490 | 4 | 6,494 |
| Other profits / (losses) | - | - | - | - | 2,732 | 61 | - | 2,793 | - | 2,793 |
| Total comprehensive income / (loss) |
- | - | - | - | - | - | - | 9,283 | 4 | 9,287 |
| Allocation of profit for the period |
- | 137 | - | 60 | - | 2,309 | (2,506) | - | - | - |
| Dividend distribution | - | - | - | - | - | - | (2,403) | (2,403) | - | (2,403) |
| Change in the consolidation area |
- | - | - | - | - | 25 | - | 25 | (25) | - |
| Other changes | - | - | - | (157) | - | (38) | - | (195) | (195) | |
| Balance as at 30 June 2015 |
10,708 | 2,141 | 10,915 | (1,107) | 4,846 | 20,881 | 6,490 | 54,874 | (12) | 54,862 |
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 since 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 30 June 2015 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 30 June 2015 are those adopted for preparing the consolidated financial statements as at 31 December 2014 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 2014. 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 2014.
The consolidated financial statements as at 30 June 2015 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 2014 for the statement of financial position and the first half year of 2014 for the consolidated income statement, consolidated comprehensive income statement, statement of changes in shareholders' equity and cash flow).
The interim consolidated financial statements are presented in Euro and all values are rounded to the nearest thousand, unless otherwise indicated.
The issue of the interim consolidated financial statements of the Tesmec Group for the period ended 30 June 2015 was authorised by the Board of Directors on 11 August 2015.
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 rate for the half year ended 30 June |
End-of-period exchange rate as at 30 June |
||||
|---|---|---|---|---|---|
| 2015 | 2014 | 2015 | 2014 | ||
| US Dollar | 1.116 | 1.370 | 1.119 | 1.366 | |
| Bulgarian Lev | 1.956 | 1.956 | 1.956 | 1.956 | |
| Russian Rouble | 64.602 | 48.020 | 62.355 | 46.378 | |
| South African Rand | 13.299 | 14.676 | 13.642 | 14.460 | |
| Renmimbi | 6.941 | 8.452 | 6.937 | 8.472 | |
| Qatar Riyal | 4.062 | 4.990 | 4.073 | 4.973 | |
| Algerian Dinar | 106.761 | 107.532 | 110.698 | 108.335 | |
| Tunisian Dinar | 2.163 | 2.211 | 2.175 | 2.301 | |
| Australian dollar | 1.426 | 1.499 | 1.455 | 1.454 | |
| New Zealand Dollar | 1.506 | 1.615 | 1.655 | 1.563 | |
| CFA franc | 655.957 | 655.957 | 655.957 | 655.957 |
On 30 June 2015, the area of consolidation changed with respect to that as at 31 December 2014:
The accounting standards adopted for the preparation of the interim condensed consolidated financial statements are the same as those adopted for the preparation of the consolidated financial statements for the year ended 31 December 2014, with the exception of the adoption as of 1 January 2015 of the new standards, amendments and interpretations. The Group has not adopted in advance any new standard, interpretation or change issued but not yet in force.
The nature and effects of these changes are shown below. Albeit these new standards and amendments were applicable for the first time in 2015, they had no impact on the consolidated financial statements of the Group or on the interim condensed consolidated financial statements of the Group. The nature and impact of each new standard/amendment is listed below:
IAS 19 requires an entity to consider contributions from employees or third parties in the recording of defined benefit plans. When the contributions are related to the provided service, they should be attributed to the periods of service as a negative benefit. This amendment clarifies that, if the amount of contributions does not depend on the number of years of service, the entity is allowed to recognise these contributions as a reduction of the cost of service in the period in which the service is rendered, instead of allocating the contribution to the periods of service. This amendment is effective for annual periods beginning on or after 1 July 2014. This amendment is not relevant to the Group, given that none of the entities that are part of the Group have plans comprising contributions of employees or third parties
These improvements have been in force since 1 July 2014 and had no impact on the consolidated financial statements of the Group.
This improvement applies prospectively and clarifies various points related to the definition of performance and service conditions representing vesting conditions, including:
The above definitions are consistent with how the Group has identified any performance and service conditions which are vesting conditions in previous periods, and thus these amendments do not impact the Group's accounting policies.
The amendment is applied prospectively and clarifies that all contingent consideration arrangements classified as liabilities (or assets) arising from a business combination should be subsequently measured at fair value through profit or loss whether or not they fall within the scope of IFRS 9 (or IAS 39, as applicable). This is consistent with the Group's current accounting policy, and thus this amendment does not impact the Group's accounting policy.
The amendment applies prospectively and clarifies that:
The Group did not apply the aggregation criteria provided by IFRS 8.12.
The amendment applies prospectively and clarifies that in IAS 16 and in IAS 38 an asset can be revalued with reference to observable data both by adjusting the gross book value of the asset to the market value and by determining the market value of the book value and adjusting proportionally the gross book value in such a way that the resulting book value is equal to the market value. Moreover, the accumulated amortisation and depreciation is the difference between the gross book value and the book value of the asset. The Group has not recorded any revaluation adjustment during the interim period of reference.
The amendment applies prospectively and clarifies that a management entity (entity providing key management personnel services) is a related party subject to related party disclosures. Moreover, an entity that makes use of a management entity must disclose the costs incurred for management services. This amendment is not relevant for the Group in that it does not receive management services from other entities.
These improvements have been in force since 1 July 2014 and the Group applied them for the first time in these interim condensed consolidated financial statements. Include:
The amendment is applied prospectively and clarifies for the scope exceptions within IFRS 3 that:
Tesmec Group has no joint arrangement, and thus this amendment is not relevant for the Group and its subsidiaries.
The amendment applies prospectively and clarifies that the portfolio exception provided by IFRS 13 can be applied not only to financial assets and liabilities, but also to other contracts in the scope of IFRS 9 (or IAS 39, as applicable). The Group does not apply the portfolio exception in IFRS 13.
The description of additional services in IAS 40 differentiates between investment properties and owner-occupied properties (for example: property, plant and equipment). The amendment applies prospectively and clarifies that in determining whether an operation represents the purchase of an asset or a business combination, IFRS 3 must be used and not the description of additional services of IAS 40. This amendment does not impact the accounting policy of the Group.
The significant extraordinary transactions that occurred during the period include the following:
This addendum provides a different division of the leased spaces, with a reduction in square meters used by Tesmec and a perfectly symmetrical increase in square meters used by Reggiani. Moreover, Tesmec requested the construction of an underground archive/parking of around 662 square meters.
Therefore, the Rental of Tesmec will decrease by Euro 144 thousand per year (deriving from the differences between Euro 50 thousand for the underground archive/parking and the reduction of Euro 194 thousand for the reallocation of space).
Alfredo Brignoli, Vice Chairman of Tesmec S.p.A. and a historical figure of the Tesmec Group, died on 10 June 2015. Born in 1920 in Ponteranica (Bergamo), Brignoli had done his entire entrepreneurial path in the mechanical sector and, in 1951, was a co-founder of the Tesmec Group, together with Annibale Caccia Dominioni, father of the current Chairman and Chief Executive Officer.
As part of the development of the company structure, the following are of note:
construction of machines for infrastructures in telecommunications, electricity and gas. For further details, refer to the next paragraph 5.1.
The method used for the first consolidation of the companies acquired as requested by the Accounting Standards of reference is shown below.
The acquisition was recorded based on the provisions of IFRS 3 on business combinations; according to this principle, for the purposes of a proper accounting of the operations, it is necessary to:
Illustrated below are the net economic and financial effects deriving from the acquisition of the Marais Group on the date of acquisition.
The Transaction involves the purchase of 1,093,005 shares of Marais (corresponding to 100% of the share capital), of 1,160,534 convertible bonds issued by Marais (corresponding to 100% of the existing bonds) and of 215,384 warrants issued by Marais (corresponding to 100% of existing warrants) at a price of Euro 32 (units).
Tesmec also envisaged a recapitalisation of Marais of Euro 5 million to boost the business of the Group by using own funds and a dedicated credit facility granted by the Cariparma Crédit Agricole Group.
The additional expenses related to the above-mentioned acquisition totalling Euro 494 thousand, net of the related tax effect, which were posted in these Financial Statements to the Income statement in accordance with IFRS 3 and considered among the non-recurring items.
The breakdown of assets and liabilities acquired at their book value and their restated value, according to IFRS 3 ("Acquisition Method"), in order to reflect their fair value, is shown below.
| Marais Group | Adjustment to the Acquisition situation |
Notes | Adjusted Marais Group |
|
|---|---|---|---|---|
| (Euro in thousands) | ||||
| NON-CURRENT ASSETS | ||||
| Intangible assets | 1 | - | 1 | |
| Property, plant and equipment | 10,360 | 4,494 | a) | 14,854 |
| Equity investments valued using the equity method | 294 | - | 294 | |
| Financial receivables and other non-current financial | 124 | - | 124 | |
| assets | ||||
| Deferred tax assets | 115 | 2,737 | b) | 2,852 |
| TOTAL NON-CURRENT ASSETS | 10,894 | 7,231 | 18,125 | |
| CURRENT ASSETS | ||||
| Inventories | 3,144 | - | 3,144 | |
| Trade receivables | 6,592 | 43 | c) | 6,635 |
| Tax receivables | 485 | - | 485 | |
| Financial receivables and other current financial assets | 913 | - | 913 | |
| Other current assets | 753 | - | 753 | |
| Cash and cash equivalents | 315 | - | 315 | |
| TOTAL CURRENT ASSETS | 12,202 | 43 | 12,245 | |
| TOTAL ASSETS | 23,096 | 7,274 | 30,370 | |
| SHAREHOLDERS' EQUITY SHAREHOLDERS' EQUITY ATTRIBUTABLE TO PARENT |
COMPANY SHAREHOLDERS
| Share capital | 10,930 | (10,930) | - | |
|---|---|---|---|---|
| Reserves / (deficit) | (37,648) | 40,937 | 3,289 | |
| Group net profit / (loss) | (949) | 293 | (656) | |
| TOTAL SHAREHOLDERS' EQUITY ATTRIBUTABLE TO PARENT COMPANY SHAREHOLDERS |
(27,667) | 30,300 | 2,633 | |
| Minority interest in capital and reserves / (deficit) | (17) | - | (17) | |
| Net profit / (loss) for the period attributable to non controlling interests |
- | - | - | |
| TOTAL SHAREHOLDERS' EQUITY ATTRIBUTABLE TO NON CONTROLLING INTERESTS |
(17) | (17) | ||
| TOTAL SHAREHOLDERS' EQUITY | (27,684) | 30,300 | 2,616 | |
| NON–CURRENT LIABILITIES | ||||
| Medium-long term loans | 27,371 | (18,389) | d) | 8,982 |
| Employee benefit liability | - | 44 | e) | 44 |
| Deferred tax liabilities | 2,924 | 941 | f) | 3,865 |
| TOTAL NON-CURRENT LIABILITIES | 30,295 | (17,404) | 12,891 | |
| CURRENT LIABILITIES | ||||
| Interest-bearing financial payables (current portion) | 8,197 | (3,354) | d) | 4,843 |
| Trade payables | 3,318 | - | 3,318 | |
| Advances from customers | 71 | - | 71 | |
| Income taxes payable | 100 | - | 100 | |
| Provisions for risks and charges | 3,580 | - | 3,580 | |
| Other current liabilities | 5,219 | (2,268) | d) | 2,951 |
| TOTAL CURRENT LIABILITIES | 20,485 | (5,622) | 14,863 | |
| TOTAL LIABILITIES | 50,780 | (23,026) | 27,754 | |
| TOTAL SHAREHOLDERS' EQUITY AND LIABILITIES | 23,096 | 7,274 | 30,370 |
In determining the fair value of acquired assets and liabilities, the main differences identified refer:
As provided by IFRS 3, within 12 months after the transaction (i.e. April 2016), the recording of the acquisition will be completed through the final allocation of the paid purchase price.
The difference between the total consideration of the acquisition and the net value of the acquired assets and liabilities measured at fair value was recognised as follows:
| (Euro in thousands) | Badwill from a bargain purchase calculation |
|---|---|
| Total consideration of the acquisition | - (*) |
| Marais Group shareholders' equity | 2,633 |
| Badwill from a bargain purchase | 2,633 |
(*) Euro 32
With regard to the definition of the total consideration of the acquisition, refer to what is already described in the previous paragraphs.
The economic contribution of the Marais Group in the period between the date of first consolidation (8 April 2014) and the end of the reporting period was as follows:
| (Euro in thousands) | From 8 April to 30 June 2015 |
|---|---|
| Revenues from sales and services | 5,628 |
| EBITDA | 259 |
| Operating Income | (261) |
| Net profit for the period | (35) |
The impact of the transaction on the net financial indebtedness of the Group on 8 April 2015 amounted to Euro 12,597 thousand and refers to the consideration exchanged for the acquisition (Euro 32) and to the net financial indebtedness of the acquired companies, including the liability of the fair value of derivatives and the positive effect deriving from the measurement at fair value of the loan, as already mentioned above.
| (Euro in thousands) | Impact on consolidated figures |
|---|---|
| Cash and cash equivalents | (315) |
| Current financial assets (1) | (913) |
| Current financial liabilities | 4,843 |
| Current portion of derivative financial instruments | - |
| Current financial indebtedness (2) | 3,615 |
| Non-current financial liabilities | 8,982 |
| Non-current portion of derivative financial instruments | - |
| Non-current financial indebtedness (2) | 8,982 |
| Net financial indebtedness pursuant to CONSOB Communication No. DEM/6064293/2006 |
12,597 |
On 26 February 2015, the final decree of approval relating to the transfer of the business units of the company AMC2 in favour of Tesmec Service S.r.l. was filed. The consideration paid for the acquisition amounted to Euro 1,987 thousand, while the book value of the transferred assets was Euro 150 thousand; as a result, the arising differential amounted to Euro 1,837 thousand and was provisionally allocated to goodwill.
As provided by IFRS 3, within 12 months after the transaction (i.e. February 2016), the recording of the acquisition will be completed through the final allocation of the paid purchase price
| Book values of the acquired company | Company acquisition |
|---|---|
| (Euro in thousands) | AMC 2 |
| Assets | |
| Intangible assets | 11 |
| Property, plant and equipment | 50 |
| Inventories | 37 |
| Other current assets | 48 |
| Cash and cash equivalents | 4 |
| Total assets | 150 |
| Total liabilities | - |
| Fair value of net assets acquired/sold | 150 |
| Consideration for the acquisition/sale | (1,987) |
| Difference between consideration paid and net assets acquired | (1,837) |
In previous years, part of the upfront costs for the acquisition of the business operations of the company AMC2 were capitalized as intangible assets in progress.
The breakdown and changes in "Intangible assets" as at 30 June 2015 and as at 31 December 2014 are shown in the table below:
| (Euro in thousands) | 01/01/2015 | Increases due to purchases |
Change in the consolidation area (*) |
Decreases | Reclassifications | Amortisation and depreciation |
Exchange rate differences |
30/06/2015 |
|---|---|---|---|---|---|---|---|---|
| Development costs | 10,365 | 2,632 | - | (23) | - | (2,092) | 237 | 11,119 |
| Rights and trademarks | 386 | 76 | 1 | - | - | (86) | - | 377 |
| Goodwill | - | 287 | - | - | 1,550 | - | - | 1,837 |
| Assets in progress and advance payments to suppliers |
1,621 | 125 | - | (196) | (1,550) | - | - | - |
| Total intangible assets | 12,372 | 3,120 | 1 | (219) | - | (2,178) | 237 | 13,333 |
(*) This item includes the effects on the date of acquisition of the Marais Group
Intangible assets amounted to Euro 13,333 thousand as at 30 June 2015, and were up by Euro 961 thousand against the previous year mainly due to development costs capitalised during the first six months of 2015 of Euro 2,632 thousand, partially offset by the amortisation for the period (Euro 2,092 thousand). These costs refer to projects that the Group's technical offices are working on, based on expectations of income that go beyond those of orders currently in progress. The increase in the period is due to development costs borne and capitalised with reference to the design of 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 temporary goodwill of Euro 1,837 thousand generated by the acquisition of the company AMC2 in February 2015 was also recorded during the period. As provided by IFRS 3, within 12 months after the transaction (i.e. February 2016), the recording of the acquisition will be completed through the final allocation of the paid purchase price. The investment was made for the development of design and production of machines for the maintenance of railway lines.
Where impairment indicators and the result of impairment tests suggest that the value of a project will not be recovered by the generation of future cash flows, it is fully amortised in the financial period.
The breakdown and changes in "Property, plant and equipment" as at 30 June 2015 and as at 31 December 2014 are shown in the table below:
| (Euro in thousands) | 01/01/2015 | Increases due to purchases |
Change in the consolidation area (*) |
Decreases | Reclassifications | Amortisation and depreciation |
Exchange rate differences |
30/06/2015 |
|---|---|---|---|---|---|---|---|---|
| Land | 5,457 | - | 342 | - | - | (2) | 16 | 5,813 |
| Buildings | 24,596 | 52 | - | - | 188 | (479) | 459 | 24,816 |
| Plant and machinery | 6,007 | 87 | 2,721 | - | - | (562) | 141 | 8,394 |
| Equipment | 503 | 214 | 942 | (2) | - | (182) | - | 1,475 |
| Other assets | 10,831 | 2,584 | 10,849 | (2,600) | - | (1,218) | 704 | 21,150 |
| Assets in progress and | ||||||||
| advance payments to | 722 | 65 | - | - | (188) | - | 17 | 616 |
| suppliers | ||||||||
| Total property, plant and | 48,116 | 3,002 | 14,854 | (2,602) | - | (2,443) | 1,337 | 62,264 |
| equipment |
(*) This item includes the effects on the date of acquisition of the Marais Group
As at 30 June 2015, property, plant and equipment totalled Euro 62,264 thousand, up compared to the previous year by Euro 14,148 thousand.
The increase is due for Euro 14,853 thousand to the acquisition of the Marais Group partially offset by the depreciations for the period of Euro 2,443 thousand.
The fleet's machines decreased by Euro 16 thousand due to: i) the sale to third parties of trencher machines previously rented and booked in the fleet and (ii) the inclusion of new machines in the Trencher fleet for a total of Euro 3,585 thousand, related to the launch of new lease businesses. As at 30 June 2015, the net book value of the fleet amounted to Euro 20,514 thousand corresponding to 100 trencher machines (including 8 in Tesmec S.p.A., 5 in Tesmec SA, 15 in Tesmec USA and 76 in the Marais Group).
The following table sets forth the breakdown of Work in progress contracts as at 30 June 2015 and as at 31 December 2014:
| (Euro in thousands) | 30 June 2015 | 31 December 2014 |
|---|---|---|
| Work in progress (Gross) | 7,771 | 8,211 |
| Advances from contractors | (3,214) | (2,962) |
| Work in progress contracts | 4,557 | 5,249 |
| 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 item work in progress decreased by Euro 692 due to billings in the period exceeding the revenue generated.
The following table provides a breakdown of the item Inventories as at 30 June 2015 compared to 31 December 2014:
| (Euro in thousands) | 30 June 2015 | 31 December 2014 |
|---|---|---|
| Raw materials and consumables | 33,589 | 27,768 |
| Work in progress | 13,524 | 13,001 |
| Finished products and goods for resale | 16,073 | 14,469 |
| Advances to suppliers for assets | 113 | 152 |
| Total Inventories | 63,399 | 55,390 |
Compared to 31 December 2014, inventories recorded an increase of Euro 8,009 thousand mainly attributable to the increase in Raw materials and consumables and Finished products and goods for resale necessary to cover the expected sales for the coming months of the year. The balance includes Euro 3,186 of Inventories related to the Marais Group.
The following table sets forth the breakdown of Trade Receivables as at 30 June 2015 and as at 31 December 2014:
| (Euro in thousands) | 30 June 2015 | 31 December 2014 |
|---|---|---|
| Trade receivables from third-party customers | 51,357 | 34,727 |
| Trade receivables from associates, related parties and joint ventures | 7,172 | 6,570 |
| Total trade receivables | 58,529 | 41,297 |
The increase in trade receivables (41.7%) reflects the trend of sales, the balance of trade receivables due from related parties increased by Euro 602 thousand mainly due to higher sales to the associated company Tesmec Peninsula. The balance reported in the financial statements is shown net of Provisions for doubtful accounts of Euro 3,212 thousand.
The following table provides a breakdown of financial receivables and other current financial assets as at 30 June 2015 and as at 31 December 2014:
| (Euro in thousands) | 30 June 2015 | 31 December 2014 |
|---|---|---|
| Financial receivables due from associates, related parties and joint ventures | 7,241 | 6,552 |
| Financial receivables from third parties | 80 | - |
| Other current financial assets | 83 | 121 |
| Total financial receivables and other current financial assets | 7,404 | 6,673 |
The increase in current financial assets from Euro 6,673 thousand to Euro 7,404 thousand is mainly due to the increase in credit positions relating to specific contracts signed with the related parties of joint ventures 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 30 June 2015 and as at 31 December 2014:
| 30 June 2015 | 31 December 2014 | |
|---|---|---|
| (Euro in thousands) | ||
| Revaluation reserve | 86 | 86 |
| Extraordinary reserve | 20,559 | 16,881 |
| Change in the consolidation area | 25 | (43) |
| Severance indemnity valuation reserve | (256) | (317) |
| Network Reserve | 794 | 794 |
| Retained earnings/(losses brought forward) | 1,417 | 5,171 |
| Bills charged directly to shareholders' equity | ||
| on operations with entities under common control | (4,048) | (4,048) |
| Total other reserves | 18,577 | 18,524 |
The revaluation reserve is a reserve in respect of which tax has been deferred, set up in accordance with Italian Law No. 72/1983.
The value of translation differences has a positive impact on Shareholders' Equity of Euro 2,732 thousand as at 30 June 2015.
As a result of the resolution of 30 April 2015, with the approval of the 2014 financial statements, the Shareholders' Meeting of Tesmec S.p.A. decided to allocate the profit of the Parent Company of Euro 6,278 thousand, as follows:
During the first six months of 2015, medium-long term loans increased from Euro 61,861 thousand to Euro 65,534 thousand deriving from the combined effect of the increase of Euro 4,779 thousand related to the loans of the Marais Group offset by the reclassification in the current financial indebtedness of the amount of Euro 9,984 thousand relating to the short-term portion of medium/long-term loans.
The following table provides details of this item as at 30 June 2015 and as at 31 December 2014:
| (Euro in thousands) | 30 June 2015 | 31 December 2014 |
|---|---|---|
| Advances from banks against invoices and bills receivables | 21,810 | 18,786 |
| Other financial payables (short-term leases) | 2,962 | 2,474 |
| Payables due to factoring companies | 4,071 | 2,066 |
| Guarantee deposits | 20 | - |
| Current account overdrafts | 2,776 | - |
| Short-term loans to third parties | 3,388 | 2,809 |
| Current portion of medium/long-term loans | 13,245 | 10,371 |
| Total interest-bearing financial payables (current portion) | 48,272 | 36,506 |
The increase in current portion of medium/long-term loans is related to greater advances on export of Euro 3,024 thousand, increase in payables to factors of Euro 2,005 thousand and to the drawing-up of new short-term loan contracts of Euro 2,160 thousand.
The following table shows a summary of the financial instruments, other than cash and cash equivalents, owned by the Group as at 30 June 2015:
| (Euro in thousands) | Loans and receivables/ financial liabilities measured at amortised cost |
Guarantee deposits |
Cash and cash equivalents |
Available-for sale financial assets |
Fair value recognised in the income statement |
|---|---|---|---|---|---|
| Financial assets: | |||||
| Guarantee deposits | - | 493 | - | - | - |
| Trade receivables | 304 | - | - | - | - |
| Derivative financial instruments | - | - | - | - | 24 |
| Total non-current | 304 | 493 | - | - | 24 |
| Trade receivables | 58,529 | - | - | - | - |
| Financial receivables due from related parties | 7,241 | - | - | - | - |
| Financial receivables from third parties | 163 | - | - | - | - |
| Other available-for-sale securities | - | - | - | 103 | - |
| Cash and cash equivalents | - | - | 15,969 | - | - |
| Total current | 65,933 | - | 15,969 | 103 | - |
| Total | 66,237 | 493 | 15,969 | 103 | 24 |
| Financial liabilities: | |||||
| Loans | 47,889 | - | - | - | - |
| Non-current portion of finance leases, net | 17,645 | - | - | - | - |
| Derivative financial instruments | - | - | - | - | 389 |
| Total non-current | 65,534 | - | - | - | 389 |
| Loans | 16,633 | - | - | - | - |
| Other financial payables (short-term leases) | 2,962 | - | - | - | - |
| Other short-term payables | 28,677 | - | - | - | - |
| Trade payables | 45,640 | - | - | - | - |
| Derivative financial instruments | - | - | - | - | 120 |
| Total current | 93,912 | - | - | - | 120 |
| Total | 159,446 | - | - | - | 509 |
Management and types of risk
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 30 June 2015, there were six positions related to derivative instruments of interest rate swap 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 Euro 18.9 million, with a negative equivalent value of Euro 421 thousand. There were also four CAP type positions with notional value equal to Euro 9.7 million and with a positive equivalent value of Euro 16 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 loans in US Dollars of Tesmec S.p.A., the forward buying of the American currency is adopted as the only hedging instrument. 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:
i) selling trenchers produced in Italy in Middle-East Countries;
ii) selling stringing machines produced in Italy in the USA where purchases are in Euro, and sales in US dollars.
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.
In the first six months of 2015, Tesmec S.p.A. entered into two forward cover contracts of the Euro/USD exchange rate one of which is still outstanding at 30 June 2015. The notional value of this position was equal to Euro 1.7 million, with a negative equivalent value of Euro 80 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 also linked to the country risk in some areas.
From a commercial viewpoint, the Group is not exposed to a 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. There are risks for some countries now subject to military tensions (Iran and Libya). 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 be sure on the 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 heterogeneity 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.
The management of financial requirements and related risks (mainly interest rate risks, liquidity and exchange rate risks) is carried out by the Group on the basis of 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 structure of the balance sheet assets, in order to keep 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 of 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. Existing loans contemplate the observance of financial covenants.
Loan contracts signed with ICCREA-BCC, BNL and Comerica contain certain financial covenant clauses. In particular, they require that certain parameters, calculated on the basis of the financial statements of the Group and of the financial statements of Tesmec USA, have to be met; they are verified on a semi-annual and annual basis.
Based on the results of the financial statements of the Company and of the Tesmec Group, all expected covenants on medium to long-term loans have been observed.
The Tesmec Group adopts a supply policy aimed at diversifying the suppliers of components that are characterised by purchased volumes or by high added value. However, the termination for any reason of these supply relations could imply for the Group supply problems of such raw materials, semi-finished and finished goods as for quantity and time suitable for ensuring the continuity of production, or the provisioning could lead to time issues for achieving 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 30 June 2015, divided into the three levels defined above:
| (Euro in thousands) | Book value as at 30 June 2015 |
Level 1 | Level 2 | Level 3 |
|---|---|---|---|---|
| Financial assets: | ||||
| Other available-for-sale securities | 103 | - | - | 103 |
| Derivative financial instruments | - | - | 24 | - |
| Total current | 103 | - | 24 | 103 |
| Total | 103 | - | 24 | 103 |
| Financial liabilities: | ||||
| Derivative financial instruments | 389 | - | 389 | - |
| Total non-current | 389 | - | 389 | - |
| Derivative financial instruments | 120 | - | 120 | - |
| Total current | 120 | - | 120 | - |
| Total | 509 | - | 509 | - |
Details of the breakdown of "Net financial indebtedness" as at 30 June 2015 and 31 December 2014 are as follows:
| (Euro in thousands) | As at 30 June 2015 | of which with related parties and group |
As at 31 December 2014 |
of which with related parties and group |
|---|---|---|---|---|
| Cash and cash equivalents | (15,969) | (18,665) | ||
| Current financial assets (1) | (7,507) | (7,241) | (6,798) | (6,552) |
| Current financial liabilities | 48,272 | 1,155 | 36,506 | 1,100 |
| Current portion of derivative financial instruments | 120 | - | ||
| Current financial indebtedness (2) | 24,916 | (6,086) | 11,043 | (5,452) |
| Non-current financial liabilities | 65,534 | 15,349 | 61,861 | 15,954 |
| Non-current portion of derivative financial instruments | 389 | 460 | ||
| Non-current financial indebtedness (2) | 65,923 | 15,349 | 62,321 | 15,954 |
| Net financial indebtedness pursuant to CONSOB Communication No. DEM/6064293/2006 |
90,839 | 9,263 | 73,364 | 10,502 |
(1) Current financial assets as at 30 June 2015 and 31 December 2014 include the market value of shares and warrants, which are therefore considered cash and cash equivalents.
(2) Current and non-current financial indebtedness is not identified as an accounting element by the 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 be comparable therewith.
In the first six months of 2015, the Group's net financial indebtedness increased by Euro 17,475 thousand compared to the figure at the end of 2014. The change compared to 31 December 2014 is mainly due to the acquisition of the Marais Group that resulted in the taking-over of a new debt of Euro 13,610 thousand, in addition to the seasonal nature of the business and to the changes in working capital as well as to the payment of dividends. The table below shows the breakdown of the following changes:
The table below shows the breakdown of Revenues from sales and services as at 30 June 2015 and as at 30 June 2014. The data given below are not always directly comparable given the effects of the acquisition of the Marais Group over the first half of 2015:
| Half year ended 30 June | |||||
|---|---|---|---|---|---|
| (Euro in thousands) | 2015 | 2014 | |||
| Sales of products | 77,574 | 51,173 | |||
| Services rendered | 8,481 | 1,758 | |||
| 86,055 | 52,931 | ||||
| Changes in work in progress | (924) | 1,798 | |||
| Total revenues from sales and services | 85,131 | 54,729 |
In the first six months of 2015, the Group consolidated revenues of Euro 85,131 thousand, marking an increase of Euro 30,402 thousand compared to Euro 54,729 thousand in the same period of the previous year. In percentage terms, this increase represents a total positive difference of 55.6%. Without considering the effects of the acquisition of the Marais Group, growth would have been 45.3%.
The three business areas contributed in different ways to this growth with the growth in the Stringing equipment and Trencher segments, whose revenues increased respectively by 106.0% and 49.0%, which was offset by the decrease in the Rail segment (-90.4%). Without considering the effects of the acquisition of the Marais Group, the growth in the Trencher segment would have been 27.3%.
Finally, the significant increase in the first six months in the Stringing equipment segment is due to the order related to the supply of equipment to the Spanish Abengoa Group.
The item operating costs amounted to Euro 75,506 thousand and increased by 52.8% compared to the previous year, a proportional increase with respect to the performance in revenues (+55.6%).
We point out an increase in the cost of raw materials and consumables due to a different sales mix by Country/product that mainly concerned the first quarter.
We note that the operating costs include Euro 5,889 thousand represented by the costs of the Marais Group and Euro 2,139 thousand represented by non-recurring costs and revenues deriving from this transaction (consisting of non-recurring costs for services of Euro 494 thousand and of badwill from a bargain purchase deriving from acquisition of Euro 2,633 thousand).
Without considering the effects of the acquisition of the Marais Group, the operating costs would have increased by 45.2%.
The increase in development costs capitalised mainly regards activities relating to the development of an offer of products in the Rail and energy efficiency segments that will complete the traditional offer of products in the Stringing equipment and Trencher segments.
For management purposes, the Tesmec Group is organised into strategic business units on the basis of the nature of the goods and services supplied, and presents three operating segments for disclosure purposes:
The table below shows the income statement figures as at 30 June 2015 compared to those at 30 June 2014, broken down into three operating segments; to achieve a like-for-like comparison with the figures from the previous year, the income statement and statement of financial position results of the Rail segment were reclassified separately from those of the Stringing equipment segment.
| Half year ended 30 June | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| 2015 | 2014 | |||||||||
| (Euro in thousands) | Stringing equipment |
Trencher | Rail | Consolidated | Stringing equipment |
Trencher | Rail | Consolidated | ||
| Revenues from sales and services | 45,877 | 38,629 | 625 | 85,131 | 22,267 | 25,921 | 6,541 | 54,729 | ||
| Operating costs net of depreciation and amortisation |
(37,655) | (32,404) | (826) | (70,885) | (18,387) | (22,536) | (4,905) | (45,828) | ||
| EBITDA | 8,222 | 6,225 | (201) | 14,246 | 3,880 | 3,385 | 1,636 | 8,901 | ||
| Amortisation and depreciation | (1,077) | (2,879) | (665) | (4,621) | (1,130) | (2,086) | (374) | (3,590) | ||
| Total operating costs | (38,732) | (35,283) | (1,491) | (75,506) | (19,517) | (24,622) | (5,279) | (49,418) | ||
| Operating income | 7,145 | 3,346 | (866) | 9,625 | 2,750 | 1,299 | 1,262 | 5,311 | ||
| Net financial income/(expenses) | (769) | (2,237) | ||||||||
| Pre-tax profit | 8,856 | 3,074 | ||||||||
| Income tax | (2,362) | (1,343) | ||||||||
| Net profit for the period | 6,494 | 1,731 | ||||||||
| Profit / (loss) attributable to non controlling interests |
4 | (2) | ||||||||
| Group profit (loss) | 6,490 | 1,733 |
(*) The 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 the 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 criterion for determination applied by the Group may not be in line with the criterion adopted by others and is therefore not comparable.
Management monitors the operating income of its business units separately for the purpose of making decisions on resource allocation and performance assessment. Segment performance is assessed on the basis of operating income. Group financial management (including financial income and charges) and income tax is managed at Group level and are not allocated to the individual operating segments.
The following table shows the consolidated statement of financial position by operating segments as at 30 June 2015 and as at 31 December 2014; to achieve a like-for-like comparison with the figures from the previous year, the income statement and statement of financial position results of the Rail segment were reclassified separately from those of the Stringing equipment segment.
| As at 30 June 2015 | As at 31 December 2014 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (Euro in thousands) | Stringing equipment |
Trencher | Rail | Not allocated |
Consolidated | Stringing equipment |
Trencher | Rail | Not allocated |
Consolidated | |
| Intangible assets | 3,535 | 3,498 | 6,300 | - | 13,333 | 3,206 | 3,387 | 5,779 | - | 12,372 | |
| Property, plant and equipment |
11,673 | 50,488 | 103 | 62,264 | 11,885 | 36,131 | 100 | - | 48,116 | ||
| Financial assets | 4,301 | 873 | - | 366 | 5,540 | 4,364 | 432 | - | 289 | 5,085 | |
| Other non-current assets | 77 | 3,447 | 67 | 3,677 7,268 |
36 | 696 | 63 | 3,577 | 4,372 | ||
| Total non-current assets | 19,586 | 58,306 | 6,470 | 4,043 | 88,405 | 19,491 | 40,646 | 5,942 | 3,866 | 69,945 | |
| Work in progress contracts |
- | - | 4,557 | - | 4,557 | - | - | 5,249 | - | 5,249 | |
| Inventories | 14,497 | 48,699 | 203 | - | 63,399 | 13,753 | 41,470 | 167 | - | 55,390 | |
| Trade receivables | 31,557 | 25,223 | 1,026 | 723 | 58,529 | 12,084 | 26,187 | 1,143 | 1,883 | 41,297 | |
| Other current assets | 474 | 2,446 | 421 | 9,154 | 12,495 | 307 | 122 | 498 | 8,762 | 9,689 | |
| Cash and cash equivalents |
- | - | - | 15,969 | 15,969 | - | - | 18,665 | - | 18,665 | |
| Total current assets | 46,528 | 76,368 | 6,207 | 25,846 | 154,949 | 26,144 | 67,779 | 25,722 | 10,645 | 130,290 | |
| Total assets | 66,114 | 134,674 | 12,677 | 29,889 | 243,354 | 45,635 | 108,425 | 31,664 | 14,511 | 200,235 | |
| Shareholders' equity attributable to Parent Company Shareholders |
- | - | - | 54,874 | 54,874 | - | - | - | 48,164 | 48,164 | |
| Shareholders' equity attributable to non controlling interests |
- | - | - | (12) | (12) | - | - | - | 9 | 9 | |
| Non-current liabilities | 21 | 8,566 | 509 | 66,723 | 75,819 | 13 | - | 622 | 67,633 | 68,268 | |
| Current financial liabilities |
- | - | - | 48,392 | 48,392 | - | - | - | 36,506 | 36,506 | |
| Trade payables | 17,375 | 27,495 | 770 | - | 45,640 | 11,939 | 20,287 | 1,953 | - | 34,179 | |
| Other current liabilities | 950 | 8,248 | 1,361 | 8,082 | 18,641 | 5,567 | 1,273 | 262 | 6,007 | 13,109 | |
| Total current liabilities | 18,325 | 35,743 | 2,131 | 56,474 | 112,673 | 17,506 | 21,560 | 2,215 | 42,513 | 83,794 | |
| Total liabilities | 18,346 | 44,309 | 2,640 | 123,197 | 188,492 | 17,519 | 21,560 | 2,837 | 110,146 | 152,062 | |
| Total shareholders' equity and liabilities |
18,346 | 44,309 | 2,640 | 178,059 | 243,354 | 17,519 | 21,560 | 2,837 | 158,319 | 200,235 |
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:
| Half year ended 30 June 2015 | Half year ended 30 June 2014 | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Euro in thousands) | Revenues | Cost of raw materials |
Cost of services |
Other operating (costs)/ revenues, net |
Financial income and expenses |
Revenues | Cost of raw materials |
Cost of services |
Other operating (costs)/ revenues, net |
Financial income and expenses |
||
| Associates: | ||||||||||||
| Locavert S.A. | 26 | - | - | - | - | 169 | - | - | - | - | ||
| Bertel S.p.A. | 78 | - | 2 | 4 | 16 | - | - | - | - | 1 | ||
| Subtotal | 104 | - | 2 | 4 | 16 | 169 | - | - | - | 1 | ||
| Joint Ventures: | ||||||||||||
| Condux Tesmec Inc. | 2,039 | - | - | 91 | 6 | 2,140 | - | 10 | 73 | 1 | ||
| Tesmec Peninsula | 2,182 | (147) | (28) | 54 | 51 | 170 | (1,017) | (3) | 46 | 77 | ||
| Marais Tunisie | - | (27) | - | - | - | - | - | - | - | - | ||
| SOGEA EST BTP | 23 | - | - | - | - | - | - | - | - | - | ||
| Subtotal | 4,244 | (174) | (28) | 145 | 57 | 2,310 | (1,017) | 7 | 119 | 78 | ||
| Related parties: | ||||||||||||
| Ambrosio S.r.l. | - | - | - | (7) | - | - | - | - | (7) | - | ||
| TTC S.r.l. | - | - | (32) | - | - | - | - | (44) | - | - | ||
| Ceresio Tours S.r.l. | - | - | (5) | - | - | - | - | (6) | - | - | ||
| Dream Immobiliare S.r.l. | - | - | - | (195) | (540) | - | - | 1 | (77) | (665) | ||
| Lame Nautica S.r.l. | 1 | - | - | - | - | 5 | - | - | - | - | ||
| M.T.S. Officine meccaniche S.p.A. |
969 | - | 2 | 45 | - | 1,428 | - | 2 | 5 | - | ||
| Reggiani Macchine S.p.A. | - | (7) | 55 | 7 | - | 165 | (23) | 49 | 11 | - | ||
| Finetis SARL | 25 | - | - | - | - | - | - | - | - | - | ||
| COMATEL | 9 | - | - | - | - | - | - | - | - | - | ||
| C2D | - | - | - | (8) | - | - | - | - | - | - | ||
| Subtotal | 1,004 | (7) | 20 | (158) | (540) | 1,598 | (23) | 2 | (68) | (665) | ||
| Total | 5,352 | (181) | (6) | (9) | (467) | 4,077 | (1,040) | 9 | 51 | (586) |
| 30 June 2015 | 31 December 2014 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (Euro in thousands) | Trade receivables |
Current financial receivables |
Non current financial payables |
Current financial payables |
Trade payables |
Trade receivables |
Current financial receivables |
Non current financial payables |
Current financial payables |
Trade payables |
| Associates: | ||||||||||
| Locavert S.A. | 10 | - | - | - | - | 21 | - | - | - | - |
| Bertel S.p.A. | 105 | 1,362 | - | - | - | 129 | 563 | - | - | 1 |
| Subtotal | 115 | 1,362 | - | - | - | 150 | 563 | - | - | 1 |
| Joint Ventures: | ||||||||||
| Condux Tesmec Inc. | 1,101 | 890 | - | - | 5 | 1,084 | 156 | - | - | - |
| Tesmec Peninsula | 3,000 | 3,059 | - | - | - | 2,755 | 4,729 | - | - | 1 |
| Marais Tunisie | - | 2 | - | - | - | - | - | - | - | - |
| SOGEA EST BTP | 22 | - | - | - | - | - | - | - | - | - |
| Marais Lucas Technologies | - | 794 | - | - | - | - | - | - | - | - |
| SEP Cergy | - | 29 | - | - | - | - | - | - | - | - |
| College Semafor | - | 6 | - | - | 20 | - | - | - | - | - |
| Liaison Natix | - | - | - | - | 10 | - | - | - | - | - |
| Subtotal | 4,123 | 4,780 | - | - | 35 | 3,839 | 4,885 | - | - | 1 |
| Related parties: | ||||||||||
| Ambrosio S.r.l. | - | - | - | - | 4 | - | - | - | - | 4 |
| TTC S.r.l. | - | - | - | - | (39) | - | - | - | - | - |
| Ceresio Tours S.r.l. | - | - | - | - | 1 | - | - | - | - | 2 |
| Dream Immobiliare S.r.l. | - | 1,099 | 15,349 | 1,155 | 40 | - | 1,102 | 15,954 | 1,100 | - |
| Eurofidi S.p.A. | - | - | - | - | - | - | 2 | - | - | - |
| Lame Nautica S.r.l. | 1 | - | - | - | - | 4 | - | - | - | - |
| M.T.S. Officine meccaniche S.p.A. |
2,707 | - | - | - | - | 2,440 | - | - | - | - |
| Reggiani Macchine S.p.A. | 42 | - | - | - | - | 137 | - | - | - | - |
| Finetis SARL | 175 | - | - | - | - | - | - | - | - | - |
| COMATEL | 9 | - | - | - | - | - | - | - | - | - |
| C2D | - | - | - | - | 8 | - | - | - | - | - |
| Subtotal | 2,934 | 1,099 | 15,349 | 1,155 | 14 | 2,581 | 1,104 | 15,954 | 1,100 | 6 |
| Total | 7,172 | 7,241 | 15,349 | 1,155 | 49 | 6,570 | 6,552 | 15,954 | 1,100 | 8 |
Condux Tesmec Inc.: the JV purchases stringing machines and equipment for sale on the American market booming in the 2012 financial period at market prices and terms of payment;
Tesmec Peninsula WLL: the JV operates on the Saudi Arabian market supplying trencher machinery produced by the Group as well as on-site and after-sale support services. The income and cost items relate to the normal marketing activities of trenching machines;
Dream Immobiliare S.r.l.: financial income and expenses includes interests payable deriving from the recognition in accordance with IAS 17 of the Building in Grassobbio of Euro 540 thousand; also current and non-current financial payables refers to the same recognition; other operating costs include the cost for the lease of the building in Endine of Euro 195 thousand;
M.T.S. Officine meccaniche S.p.A.: revenues refer to sales of semi-finished products made by the Tesmec Workshop in Sirone.
TTC S.r.l.: the cost of service refers to services delivered to the headquarter Tesmec S.p.A..
As a result of the acquisition of the Marais Group, the following companies were inserted among the associated companies: Marais Tunisie, SOGEA EST BPT, Marais Lucas Technologies, SEP Cergy, College Semafor and Liaison Natix; whereas companies belonging to a member of the board of directors of Marais were included among the related parties, represented by: Finetis SARL, Comatel and CD2. The Marais Group has commercial dealings with these companies in arm's leghts conditions.
The Group uses guarantees provided by primary banking institutions and insurance companies on behalf of the operating companies for the requirements relating to the execution of contracts in progress. In general, these are guarantees for the satisfactory performance of contracts (known as performance bonds) or guarantees issued upon receipt of payment by the contractor in the form of advance/down payment on contracts in progress (advanced payment bonds). At 30 June, the value of these securities amounted to Euro 36,377 thousand, an increase compared to the value of Euro 23,602 thousand in December 2014.
On 23 July 2015, the Board of Directors approved the renewal of the contract for the lease of the building of Endine Gaiano signed with the related party Dream Immobiliare S.r.l. for the period from 1 January 2016 to 31 December 2021 without changing the current rental of Euro 310 thousand per year but meeting to the charge of Tesmec the costs incurred for renovating the roof of Euro 348 thousand.
of the administrative and accounting procedures for preparing the Interim Condensed Consolidated Financial Statements as at 30 June 2015.
Grassobbio, 11 August 2015
Ambrogio Caccia Dominioni Andrea Bramani Chief Executive Officer Manager responsible for
preparing the Company's financial statements
INDEPENDENT AUDITOR'S REPORT
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.