Annual Report • Mar 18, 2016
Annual Report
Open in ViewerOpens in native device viewer
| Informazione Regolamentata n. 0322-27-2016 |
Data/Ora Ricezione 18 Marzo 2016 11:41:26 |
MTA | ||
|---|---|---|---|---|
| Societa' | : | BASIC NET | ||
| Identificativo Informazione Regolamentata |
: | 71064 | ||
| Nome utilizzatore | : | BASICNETN01 - MEZZALIRA | ||
| Tipologia | : | IRAG 01 | ||
| Data/Ora Ricezione | : | 18 Marzo 2016 11:41:26 | ||
| Data/Ora Inizio Diffusione presunta |
: | 18 Marzo 2016 11:56:27 | ||
| Oggetto | : | BasicNet: Preliminary results | communicated on February 10 confirmed. •Proposed dividend of Euro 0.10 per share |
|
| Testo del comunicato |
Vedi allegato.
BASICNET: Preliminary results communicated on February 10 confirmed.
Turin, March 18, 2016. The Board of Directors of BasicNet S.p.A., in a meeting today chaired by Marco Boglione, approved the 2015 Consolidated Financial Statements and the 2015 Separate Financial Statements. The Shareholders' AGM was called (in single call) for April 28, 2016.
2015 Key Financial Highlights:
Parent Company Key Financial Highlights:
The commercial development follows significant growth:
The key earnings and equity indicators in 2015 were very positive, particularly:
The Parent Company posts a Net profit of Euro 12 million (Euro 10.1 million in 2014), after income taxes of Euro 4.2 million.
The net cash position of the Parent Company BasicNet amounts to Euro 45 million, increasing on Euro 40.8 million in 2014.
The Board of Directors proposes to the Shareholders' AGM to distribute a dividend of Euro 0.10 per share, for a total Euro 5.6 million, increasing 42.9% on 2014.
The dividend, as proposed, represents a pay-out ratio of 33.6% on the consolidated net profit (32.3% in 2014) of Euro 16.8 million and a dividend yield at 30 December 2015 of 2.1%.
The dividend will be paid from May 25, 2016, with record date of May 24, 2016 and coupon date (No. 9) of May 23, 2016.
Signed by BasicNet S.p.A.an exclusive global distribution licensee agreement, with sub-license rights, for the Italian Briko® brand.
The agreements include a purchase option for BasicNet on the Brand, exercisable until June 30, 2019, at pre-established conditions, which may be exercised in advance based on the Brand's commercial volumes (for further details reference should be made to the press release issued today on the operation).
In general, Group operating results are expected to be strong in the first half of 2016 based on the order book and expected royalties and sourcing commissions.
This forecast is subject to the general market performance, which is shrouded by a degree of economic and political uncertainty, as reflected in consumption figures and particularly by the currency and raw material price fluctuations.
The Board of Directors has submitted the following motions for the Shareholders' AGM called for April 28, 2016 in single call:
The proposed authorisation for the purchase and utilisation of treasury shares is submitted in order to provide the Company with a instrument to assist current operations, enabling an investment in treasury shares where stock market developments or the amount of liquidity on hand would render such beneficial, as part of projects developed upon the strategic guidelines under which share swap opportunities are presented or as a guarantee for financing operations. Authorisation is requested until the Shareholders' AGM for the approval of the 2016 Annual Accounts and concerns a maximum number of shares, considering those already held by the Company, not greater than the statutory limits. The maximum financial commitment is Euro 3.5 million. The treasury shares will be purchased on the market, according to the terms and conditions established by the Borsa Italiana regulation. The share purchase price may not be 15% above or below the official price recorded on the market trading day before each purchase operation. Under the treasury share buy-back programme, authorised by the Shareholders' AGM of April 27, 2015, concluding at the date of the Shareholders' AGM for the approval of the 2015 Annual Accounts (therefore April 28, 2016), the Company purchased 637,000 shares, comprising 1,04% of the Share Capital, at an average price of Euro 3.9, for a total payment of Euro 2.474 million. BasicNet today holds a total of 4,760,000 treasury shares (7.8% of the Share Capital), for a total investment of Euro 9.8 million. At present market values, the directly held securities portfolio totals Euro 19,2 million.
The Board of Directors also approved the Remuneration Policy Report in accordance with Article 123 ter of the Consolidated Finance Act, which the Shareholders' AGM will also be called to consider, and the Annual Corporate Governance and Shareholder Structure Report. Both Reports will be made available to the public, in accordance with law, together with the filing of the 2015 Separate and Consolidated Annual Accounts.
The Executive Officer Responsible for the preparation of the corporate accounting documents Mr. Paolo Cafasso declares in accordance with Article 154-bis, paragraph 2, of the Consolidated Finance Act that the accounting information contained in the present press release corresponds to the underlying accounting documents, records and accounting entries.
The financial statements are attached.
| Commercial licensee aggregate sales: | sales by commercial licensees, recognised by the BasicNet Group to the "royalties" account of the income statement; |
|---|---|
| Sourcing center aggregate sales: | sales by productive licensees, recognised by the BasicNet Group to the "sourcing commissions" account of the income statement; |
| EBITDA: | "operating result" before "amortisation and depreciation" and "write-downs and other provisions"; |
| EBIT: | "operating result"; |
| Contribution margin on direct sales: | "gross profit"; |
| Net financial debt: | total of current and medium/long-term financial payables, less cash and cash equivalents and other current financial assets. |
| Pay out ratio | "percentage of net profit distributed as dividend" |
| Dividend yield | "ratio between the dividend and the share price on the last day of the financial year" |
Contact:
BasicNet
Paolo Cafasso 0112617787
_______________________
| (In Euro thousands) | FY 2015 | FY 2014 | Changes |
|---|---|---|---|
| Group Brand Aggregate Sales by the Network of commercial and productive licensees (*) |
730,523 | 623,211 | 107,312 |
| Royalties and sourcing commissions | 46,547 | 41,202 | 5,345 |
| Consolidated direct sales | 133,941 | 120,506 | 13,435 |
| EBITDA (**) | 32,049 | 29,483 | 2,566 |
| EBIT (**) | 25,709 | 23,050 | 2,659 |
| Group Profit | 16,760 | 12,437 | 4,323 |
| Basic earnings per share | 0.2953 | 0.2169 | 0.0784 |
* Data not audited
** The performance indicators are illustrated at page 5 of the present Press Release
| (In Euro thousands) | December 31, 2015 | December 31, 2014 | Changes |
|---|---|---|---|
| Property | 21,951 | 22,854 | (903) |
| Trademarks | 34,208 | 34,189 | 19 |
| Non-current assets | 25,015 | 25,562 | (547) |
| Current assets | 123,998 | 115,770 | 8,228 |
| Total Assets | 205,172 | 198,375 | 6,797 |
| Group shareholders' equity | 92,511 | 80,711 | 11,798 |
| Non-current liabilities | 26,449 | 20,495 | 5,954 |
| Current liabilities | 86,212 | 97,169 | (10,957) |
| Total liabilities and shareholders' equity |
205,172 | 198,375 | 6,797 |
| (In Euro thousands) | December 31, 2015 | December 31, 2014 | Changes |
|---|---|---|---|
| Net financial position – Short-term | (24,796) | (29,880) | 5,084 |
| Financial payables – Medium-term | (19,021) | (13,932) | (5,089) |
| Finance leases | (1,545) | (1,761) | 216 |
| Total net financial position | (45,362) | (45,573) | 211 |
| Net Debt/Equity ratio (Net financial position/Shareholders' equity) |
0.49 | 0.56 | (0.07) |
| (In Euro thousands) | FY 2015 | FY 2014 | Changes | |||
|---|---|---|---|---|---|---|
| % | % | % | ||||
| Consolidated direct sales Cost of sales |
133,941 (79,126) |
100.00 (59.08) |
120,506 (67,912) |
100.00 (56.36) |
13,435 (11,214) |
11.15 (16.51) |
| GROSS MARGIN | 54,815 | 40.92 | 52,594 | 43.64 | 2,221 | 4.22 |
| Royalties and sourcing commissions Other income Sponsorship and media costs Personnel costs Selling, general and administrative costs, royalties expenses Amortisation & Depreciation EBIT |
46,547 3,980 (19,342) (18,710) (35,241) (6,340) 25,709 |
34.75 2.97 (14.44) (13.97) (26.31) (4.73) 19.19 |
41,202 2,019 (15,018) (17,974) (33,340) (6,433) 23,050 |
34.19 1.68 (12.46) (14.92) (27.67) (5.34) 19.13 |
5,345 1,961 (4,324) (736) (1,901) 93 2,659 |
12.97 97.13 (28.79) (4.09) (5.70) 1.45 11.53 |
| Net financial income (charges) Share of profit/(loss) of investments valued at equity |
734 (59) |
0.55 (0.04) |
(2,342) (65) |
(1.94) (0.05) |
3,076 6 |
131.34 9.23 |
| PROFIT BEFORE TAXES | 26,384 | 19.70 | 20,643 | 17.13 | 5,741 | 27.81 |
| Income taxes | (9,624) | (7.19) | (8,206) | (6.81) | (1,418) | (17.28) |
| NET PROFIT | 16,760 | 12.51 | 12,437 | 10.32 | 4,323 | 34.76 |
| Of which: | ||||||
| Shareholders of BasicNet - S.p.A. |
16,760 | 12.51 | 12,437 | 10.32 | 4,323 | 34.76 |
| Minority interests - |
- | - | - | - | - | - |
| Earnings per share basic - diluted - |
0.2953 0.2953 |
0.2169 0.2169 |
0.0784 0.0784 |
36.15 36.15 |
(In Euro thousands)
| ASSETS | December 31, 2015 | December 31, 2014 |
|---|---|---|
| Intangible assets | 41,513 | 41,184 |
| Goodwill | 10,245 | 10,516 |
| Property, plant and equipment | 28,769 | 30,183 |
| Equity invest. & other financial assets | 307 | 297 |
| Interests in joint ventures | 340 | 399 |
| Deferred tax assets | - | 26 |
| Total non-current assets | 81,173 | 82,605 |
| Net inventories | 49,025 | 46,297 |
| Trade receivables | 46,701 | 43,928 |
| Other current assets | 12,178 | 13,505 |
| Prepayments | 7,756 | 6,844 |
| Cash and cash equivalents | 6,971 | 4,014 |
| Derivative financial instruments | 1,367 | 1,182 |
| Total current assets | 123,999 | 115,770 |
| TOTAL ASSETS | 205,172 | 198,375 |
| LIABILITIES | December 31, 2015 | December 31, 2014 |
|---|---|---|
| Share capital | 31,717 | 31,717 |
| Reserve for treasury shares in portfolio | (8,823) | (6,875) |
| Other reserves | 52,855 | 43,432 |
| Net Profit | 16,760 | 12,437 |
| Minority interests | - | - |
| TOTAL SHAREHOLDERS' EQUITY | 92,509 | 80,711 |
| Provisions for risks and charges | 45 | 43 |
| Loans | 20,566 | 15,692 |
| Employee and Director benefits | 4,108 | 3,573 |
| Deferred tax liabilities | 717 | - |
| Other non-current liabilities | 1,013 | 1,187 |
| Total non-current liabilities | 26,449 | 20,495 |
| Bank payables | 31,767 | 33,894 |
| Trade payables | 25,151 | 30,142 |
| Tax payables | 17,421 | 22,165 |
| Other current liabilities | 7,739 | 7,475 |
| Accrued expenses | 2,637 | 1,848 |
| Derivative financial instruments | 1,498 | 1,645 |
| Total current liabilities | 86,214 | 97,169 |
| TOTAL LIABILITIES | 112,663 | 117,664 |
| TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY |
205,172 | 198,375 |
| (In Euro thousands) | December 31, 2015 | December 31, 2014 |
|---|---|---|
| A) OPENING SHORT-TERM BANK DEBT | (24,349) | (25,191) |
| B) CASH FLOW FROM OPERATING ACTIVITIES | ||
| Net Profit | 16,760 | 12,437 |
| Amortisation & Depreciation | 6,340 | 6,433 |
| Companies valued under the equity method | 59 | 65 |
| Changes in working capital: | ||
| . (Increase) decrease in trade receivables | (2,772) | (243) |
| . (Increase) decrease in inventories | (2,728) | 1,972 |
| . (Increase) decrease in other receivables | 1,015 | 614 |
| . Increase (decrease) in trade payables | (4,991) | (5,584) |
| . Increase (decrease) in other payables | (3,121) | (2,365) |
| Net change in post-employment benefits | ||
| (188) | (184) | |
| Others, net | 746 | 466 |
| 11,119 | 13,611 | |
| C) CASH FLOW FROM INVESTING ACTIVITIES | ||
| Investments in fixed assets: | ||
| - tangible assets | (1,683) | (1,516) |
| - intangible assets | (3,375) | (3,526) |
| - financial assets | - | - |
| Realisable value for fixed asset disposals: | ||
| - tangible assets | 75 | 32 |
| - intangible assets | - | 11 |
| - financial assets | - | 52 |
| (4,983) | (4,947) | |
| D) CASH FLOW FROM FINANCING ACTIVITIES | ||
| Lease contracts (repayments) | (215) | (587) |
| Undertaking of medium/long term loans | 15,000 | - |
| Loan repayments | (7,406) | (6,125) |
| Conversion of short-term credit lines | - | - |
| Acquisition of treasury shares | (1,948) | (1,110) |
| Dividend payments | (3,979) | - |
| 1,452 | (7,822) | |
| E) CASH FLOW IN THE YEAR | 7,588 | 842 |
| F) CLOSING SHORT-TERM BANK DEBT | ||
| (16,761) | (24,349) |
| (in Euro) | FY 2015 | FY 2014 | Changes |
|---|---|---|---|
| Direct sales | 2,286,295 | 2,029,978 | 256,316 |
| Cost of sales | (2,196,923) | (1,849,083) | (347,839) |
| GROSS MARGIN | 89,372 | 180,895 | (91,523) |
| Royalties and sourcing commissions | 27,327,466 | 23,879,359 | 3,448,107 |
| Other income | 6,676,569 | 6,793,665 | (117,096) |
| Sponsorship and media costs | (736,803) | (413,562) | (323,242) |
| Personnel costs | (8,280,062) | (7,903,424) | (376,638) |
| Selling, general and administrative costs, | |||
| royalties expenses | (12,458,483) | (12,233,654) | 224,829 |
| Amortisation & Depreciation | (2,074,281) | (1,916,821) | (157,461) |
| EBIT | 10,543,777 | 8,386,458 | 2,157,319 |
| Net financial income (charges) | 368,870 | 3,959 | 364,911 |
| Dividends | 5,400,000 | 4,950,000 | 450,000 |
| PROFIT BEFORE TAXES | 16,312,647 | 13,340,417 | 2,972,230 |
| Income taxes | (4,242,378) | (3,230,786) | (1,011,592) |
| NET PROFIT | 12,070,269 | 10,109,631 | 1,960,638 |
(in Euro)
| ASSETS | December 31, 2015 | December 31, 2014 |
|---|---|---|
| Intangible assets | 12,115,030 | 11,812,590 |
| Plant, machinery and other assets | 1,543,269 | 1,364,117 |
| Equity invest. & other financial assets | 36,344,846 | 36,345,076 |
| Deferred tax assets | - | 280,275 |
| Total non-current assets | 50,003,145 | 49,802,058 |
| Net inventories | 774,484 | 759,932 |
| Trade receivables | 9,437,124 | 7,745,635 |
| Other current assets | 67,733,114 | 53,647,140 |
| Prepayments | 3,952,268 | 3,522,296 |
| Cash and cash equivalents | 1,159,243 | 1,042,443 |
| Derivative financial instruments | - | - |
| Total current assets | 83,056,233 | 66,717,446 |
| TOTAL ASSETS | 133,059,378 | 116,519,504 |
| LIABILITIES | December 31, 2015 | December 31, 2014 |
|---|---|---|
| Share capital | 31,716,673 | 31,716,673 |
| Treasury shares | (8,822,881) | (6,875,036) |
| Other reserves | 53,083,309 | 46,955,747 |
| Net Profit | 12,070,269 | 10,109,631 |
| TOTAL SHAREHOLDERS' EQUITY | 88,047,370 | 81,907,015 |
| Provisions for risks and charges | - | - |
| Loans | 9,442,672 | 2,706,642 |
| Employee and Director benefits | 2,922,988 | 2,388,248 |
| Deferred tax liabilities | 60,135 | - |
| Other non-current liabilities | 876,210 | 734,418 |
| Total non-current liabilities | 13,302,005 | 5,829,308 |
| Bank payables | 8,512,581 | 5,705,645 |
| Trade payables | 4,362,692 | 4,371,384 |
| Tax payables | 14,180,091 | 12,971,532 |
| Other current liabilities | 4,121,957 | 5,565,067 |
| Accrued expenses | 450,610 | 131,008 |
| Derivative financial instruments | 82,071 | 38,545 |
| Total current liabilities | 31,710,003 | 28,783,181 |
| TOTAL LIABILITIES | 45,012,008 | 34,612,489 |
| TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY |
133,059,378 | 116,519,504 |
(in Euro)
| December 31, 2015 | December 31, 2014 | ||
|---|---|---|---|
| A) | OPENING SHORT-TERM BANK DEBT | (739,093) | 926,663 |
| B) | CASH FLOW FROM OPERATING ACTIVITIES | ||
| Net Profit Amortisation & Depreciation Changes in working capital: - (increase) decrease in trade receivables - (increase) decrease in inventories - (increase) decrease in other receivables - increase (decrease) in trade payables - increase (decrease) in other payables Net change in post-employment benefits Others, net |
12,070,269 2,074,281 (1,691,489) (14,552) (13,635,671) (8,692) 285,296 (53,873) 31,011 (943,419) |
10,109,631 1,916,821 688,476 393 (4,736,744) (1,091,679) (651,474) (80,489) (24,561) 6,130,374 |
|
| C) | CASH FLOW FROM INVESTING ACTIVITIES | ||
| Investments in fixed assets: - tangible assets - intangible assets - financial assets Realisable value for fixed asset disposals: - tangible assets - intangible assets - financial assets |
(500,390) (2,055,715) - 232 - 230 (2,555,873) |
(347,578) (1,747,286) (58,503) - - - (2,153,367) |
|
| D) | CASH FLOW FROM FINANCING ACTIVITIES | ||
| Lease contracts (repayments) Repayments of medium/long term loans Undertaking of medium/long term loans Acquisition of treasury shares Distribution of dividends |
39,595 (5,799,110) 15,000,000 (1,947,845) (3,979,017) |
(14,730) (4,517,860) - (1,110,172) - |
|
| 3,313,623 | (5,642,762) | ||
| E) | OPERATIONS NOT GENERATING CASH FLOWS | ||
| Conversion of financial receivables into investments - receivables from subsidiaries - equity investments |
- - - |
- - - |
|
| E) | CASH FLOW IN THE YEAR | (185,670) | (1,665,755) |
| F) | CLOSING SHORT-TERM BANK DEBT | (924,763) | (739,092) |
| (In Euro thousands) | December 31, 2015 December 31, 2014 | Changes | ||
|---|---|---|---|---|
| Net financial position – Short-term | (7,353) | (4,663) | (2,690) | |
| Financial payables – Medium-term | (9,375) | (2,679) | (6,696) | |
| Finance leases | (68) | (28) | (40) | |
| Financial position with third parties | (16,796) | (7,370) | (9,426) | |
| Group financial receivables/(payables) | 61,852 | 48,162 | 13,691 | |
| Financial position with the Group | 61,852 | 48,162 | 13,691 | |
| Total net financial position | 45,056 | 40,792 | 4,264 |
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.