Interim / Quarterly Report • Aug 24, 2017
Interim / Quarterly Report
Open in ViewerOpens in native device viewer
| 1. | Management Report | 3 |
|---|---|---|
| 1.1. | Key figures | 3 |
| 1.2. | Analysis of the results | 4 |
| 1.3. | Outlook for 2017 | 6 |
| 1.4. | Risks and uncertainties | 6 |
| 2. | Interim condensed consolidated financial statements |
7 |
| 2.1 | Consolidated income statement | 7 |
| 2.2 | Consolidated statement of comprehensive income | 8 |
| 2.3 | Consolidated statement of financial position |
9 |
| 2.4 | Consolidated statement of changes in equity |
10 |
| 2.5 | Consolidated statement of cash flows |
11 |
| 2.6 | Notes to the interim condensed consolidated financial statements | 12 |
| 4. | Statement of the Board of Directors |
18 |
| 5. | Report of the statutory auditor |
19 |
| CONSOLIDATED INCOME STATEMENT (in € million) |
30 June 2016 Unaudited |
30 June 2017 Unaudited |
|---|---|---|
| Sales | 330.2 | 338.7 |
| Gross profit | 103.6 | 98.7 |
| Gross-margin (%) | 31.4% | 29.1% |
| EBITDA | 34.6 | 33.3 |
| REBITDA | 32.5 | 32.7 |
| EBIT | 21.2 | 18.5 |
| Net profit | 13.1 | 8.2 |
| CONSOLIDATED STATEMENT OF FINANCIAL POSITION | 31 December 2016 | 30 June 2017 |
|---|---|---|
| (in € million) | Audited | Unaudited |
| Equity | 275.0 | 268.2 |
| Net debt | 88.4 | 108.3 |
| Total Assets | 601.1 | 591.8 |
| Capital expenditure | 79.4 | 24.4 |
| Working capital | 111.1 | 135.5 |
| Capital employed | 402.6 | 425.0 |
| RATIOS | 30 June 2016 Unaudited |
30 June 2017 Unaudited |
|---|---|---|
| Net profit/sales | 4.0% | 2.4% |
| REBITDA/sales | 9.9% | 9.7% |
| Net debt/LTM REBITDA | 1.41 | 1.66 |
| EBIT/Capital employed | 5.3% | 4.4% |
| HEADCOUNT | 31 December 2016 Audited |
30 June 2017 Unaudited |
|
|---|---|---|---|
| Total Full Time Equivalents (FTE) | 3,682 | 3,844 |
"We made good progress during the first half of 2017. We realized strong growth in North America and Central Europe, while we navigated well through challenging market conditions in Turkey. Despite rising input prices and one-off costs related to the implementation of various strategic projects we managed to deliver solid results."
| % OF SALES | TOTAL H1 | WESTERN EUROPE |
CENTRAL & EASTERN EUROPE |
TURKEY & EMERGING MARKETS |
NORTH AMERICA |
|
|---|---|---|---|---|---|---|
| SALES (in € million) | 2016 | 330.2 | 94.7 | 76.4 | 103.2 | 55.9 |
| Volume | (0.8%) | (6.7%) | 2.8% | (2.2%) | 7.5% | |
| Exchange rate | (4.7%) | (1.4%) | 3.8% | (18.3%) | 3.4% | |
| Other (price & mix) | 8.1% | 4.9% | (0.4%) | 18.9% | 4.4% | |
| Total | 2.6% | (3.2%) | 6.2% | (1.6%) | 15.2% | |
| SALES (in € million) | 2017 | 338.7 | 91.7 | 81.1 | 101.5 | 64.4 |
In the first half of 2017 Deceuninck realized € 338.7 million sales, compared to € 330.2 million over the same period in 2016. This 2.6% increase is mainly driven by strong business development in the US and market growth in Central Europe which has been offset by challenging market conditions in Turkey and Russia and the absence of 2016 one-off project sales in Western Europe. Price increases necessary to cover the higher raw material costs have been partially offset by FX.
Sales in Western Europe decreased by 3.2% to € 91.7 million (H1 2016: € 94.7 million), which is primarily explained by lower volumes due to the absence of 2016 one-off project sales. Higher sales in Spain and Italy and from the new aluminium and ventilation business have been offset by lower sales in France and the further weakening of the GBP (-10% vs H1 2016).
In Central and Eastern Europe sales increased by 6.2% to € 81.1 million (H1 2016: € 76.4 million). Higher volumes in Czech Republic, Poland and the Balkan, supported by overall market growth in these countries, have been partially offset by lower volumes in Russia following a further decline of this market. The positive FX impact is explained by the stronger RUB (+20% vs H1 2016).
Sales in Turkey & Emerging Markets decreased 1.6% to € 101.5 million (H1 2016: € 103.2 million), which is mainly explained by challenging market conditions in Turkey. The weakening of the TRY (- 21% vs H1 2016) and higher raw material prices have been partially compensated by price increases.
In North America sales increased by 15.2% to € 64.4 million (H1 2016: € 55.9 million). Volumes increased by 7.5% (+13.0% if corrected for the sale of the decking business in H1 2016) thanks to strong business development and supported by positive market growth. Sales are positively impacted by price increases driven by the automatic indexing of higher PVC resin prices and by a more favourable product mix.
The Gross Margin decreased from 31.4% in H1 2016 to 29.1% in H1 2017, as higher raw materials prices and weaker currencies (mainly GBP and TRY) have not yet been entirely compensated by price increases.
REBITDA remained stable at € 32.7 million (H1 2016: € 32.5 million) or 9.7% on sales (H1 2016: 9.9%), as the negative impact of higher raw material prices and weaker currencies as well as the one time costs related to the implementation of SAP in part of Western Europe and the move to the new Menemen (TR) facility have been compensated by price increases, lower costs of bad debt and operational efficiencies. EBITDA decreased to € 33.3 million (H1 2016: € 34.6 million) which is primarily explained by the absence of the capital gain realized on the sale of the US decking business in H1 2016.
Operating result (EBIT) was € 18.5 million (H1 2016: € 21.2 million). Depreciation and amortization expenses increased from € 13.5 million in H1 2016 to € 14.7 million in H1 2017 due to a higher level of investments.
The Financial result amounted to € (7.0) million (H1 2016: € (5.8) million). The increase vs H1 2016 is mainly explained by FX losses resulting from the weakening of the TRY.
Income tax expenses increased to € 3.3 million (H1 2016: € 2.3 million), which is mainly explained by the one time recognition of tax assets in 2016.
Net profit in H1 2017 amounted € 8.2 million. This is despite stable REBITDA lower than the € 13.1 million reported in H1 2016, which is explained by the one time income incurred in 2016 (capital gain sale US decking business and recognition of tax assets) and higher depreciation charges as a result of a higher level of investments.
Deceuninck communicated its plans to merge the Turkish entities Ege Profil and Pimas, which is the final step in the integration of Pimas after its acquisition in 2014. This process is expected to be
finalized by year end. As this concerns an intragroup transaction, this will not have a material impact on the consolidated financial statements of the Group.
Trade working capital on 30 June 2017 amounted to 20.0% of LTM sales compared to 24.3% on 30 June 2016. Factoring end of June 2017 amounted to € 35.8 million (vs € 34.8 million end of June 2016).
Capital expenditures in H1 2017 amounted to € 24.4 million compared to € 32.6 million in H1 2016.
Net financial debt on 30 June 2017 amounted to € 108.3 million compared to € 109.1 million on 30 June 2016, resulting in a net financial debt / LTM REBITDA ratio of 1.7x. The Group invested € 71 million over the last 12 months which has been financed from operating cash flow and by optimizing working capital.
Growth is expected to continue throughout 2017 on the back of innovative product launches and superior quality and service. We however anticipate continued headwind from higher raw material prices and adverse currency movements. We continue to take the necessary actions which are expected to restore margins over time.
With reference to the risks and uncertainties, management refers to the following sections of the Annual Report 2016 - Financial:
These risks remain valid for the first half of the financial year 2017.
| FOR THE 6 MONTH PERIOD ENDED 30 JUNE | Notes | 2016 | 2017 |
|---|---|---|---|
| (in € thousand) | Unaudited | Unaudited | |
| SALES | 2 | 330,187 | 338,712 |
| Cost of goods sold | (226,590) | (240,055) | |
| GROSS PROFIT | 103,597 | 98,656 | |
| Marketing, sales and distribution expenses | (55,449) | (53,968) | |
| Research and development expenses | (4,356) | (4,288) | |
| Administrative and general expenses | (22,844) | (22,199) | |
| Other net operating result | 227 | 328 | |
| OPERATING PROFIT (EBIT) | 21,176 | 18,528 | |
| Financial charges | (11,380) | (15,086) | |
| Financial income | 5,588 | 8,099 | |
| PROFIT BEFORE TAXES (EBT) | 15,383 | 11,541 | |
| Income taxes | 4 | (2,256) | (3,303) |
| NET PROFIT | 13,127 | 8,238 |
| THE NET PROFIT IS ATTRIBUTABLE TO (in € thousand) |
2016 | 2017 |
|---|---|---|
| Shareholders of the parent company | 13,036 | 7,829 |
| Non-controlling interests | 90 | 408 |
| EARNINGS PER SHARE DISTRIBUTABLE TO THE SHAREHOLDERS OF THE PARENT COMPANY (in €) |
2016 | 2017 |
|---|---|---|
| Normal earnings per share | 0.10 | 0.06 |
| Diluted earnings per share | 0.09 | 0.06 |
| FOR THE SIX MONTH PERIOD ENDED 30 JUNE (in € thousand) | 2016 Unaudited |
2017 Unaudited |
|---|---|---|
| NET PROFIT | 13,127 | 8,238 |
| Currency translation adjustments | 957 | (13,094) |
| Income tax impact | 1,526 | |
| Net other comprehensive income potentially to be reclassified to profit or loss in subsequent periods |
957 | (11,568) |
| Actuarial gains / (losses) on defined benefit plans | (1,833) | (953) |
| Income tax impact | 465 | 191 |
| Net other comprehensive income not to be reclassified to profit or loss in subsequent periods |
(1,368) | (763) |
| OTHER COMPREHENSIVE INCOME (+) / LOSS (-) | (412) | (12,331) |
| TOTAL COMPREHENSIVE INCOME (+) / LOSS (-) | 12,715 | (4,093) |
| THE TOTAL COMPREHENSIVE INCOME (+) / LOSS (-) IS ATTRIBUTABLE TO (in € thousand) |
2016 Unaudited |
2017 Unaudited |
|---|---|---|
| Shareholders of the parent company | 12,625 | (3,590) |
| Non-controlling interests | 90 | (502) |
| 31 December 2016 | 30 June 2017 | ||
|---|---|---|---|
| (in € thousand) | Notes | Audited | Unaudited |
| ASSETS | |||
| Intangible fixed assets | 4,420 | 6,825 | |
| Goodwill | 10,710 | 10,696 | |
| Tangible fixed assets | 253,998 | 249,795 | |
| Financial fixed assets | 65 | 65 | |
| Deferred tax assets | 19,406 | 17,400 | |
| Long-term receivables | 2,882 | 1,538 | |
| NON-CURRENT ASSETS | 291,481 | 286,319 | |
| Inventories | 98,963 | 124,701 | |
| Trade receivables | 113,773 | 116,024 | |
| Other receivables | 20,580 | 14,330 | |
| Cash and cash equivalents | 5 | 72,425 | 48,877 |
| Fixed assets held for sale | 3,829 | 1,543 | |
| CURRENT ASSETS | 309,570 | 305,474 | |
| TOTAL ASSETS | 601,051 | 591,793 | |
| EQUITY AND LIABILITIES | |||
| Issued capital | 53,393 | 53,741 | |
| Share premiums | 87,056 | 87,794 | |
| Consolidated reserves | 198,954 | 202,822 | |
| Cash flow hedge reserve | (91) | - | |
| Actuarial gains / losses | (6,173) | (6,935) | |
| Treasury shares | (320) | (324) | |
| Currency translation adjustments | (61,176) | (71,833) | |
| EQUITY EXCLUDING NON-CONTROLLING | |||
| INTEREST Non-controlling interest |
271,644 3,395 |
265,265 2,893 |
|
| EQUITY INCLUDING NON-CONTROLLING | |||
| INTEREST | 275,039 | 268,157 | |
| Interest-bearing loans | 129,206 | 133,211 | |
| Long-term provisions | 28,439 | 29,432 | |
| Deferred tax liabilities | 2,277 | 2,134 | |
| NON-CURRENT LIABILITIES | 159,922 | 164,776 | |
| Interest-bearing loans | 31,640 | 23,941 | |
| Trade payables | 101,593 | 105,176 | |
| Tax liabilities | 9,721 | 5,689 | |
| Employee related liabilities | 15,456 | 14,716 | |
| Short-term provisions | 1,321 | 1,311 | |
| Other liabilities | 6,359 | 8,027 | |
| CURRENT LIABILITIES | 166,090 | 158,860 | |
| TOTAL EQUITY AND LIABILITIES | 601,051 | 591,793 |
| (in € thousand) | ISSUED CAPITAL | SHARE PREMIUMS | CONSOLIDATED RESERVES |
CASH FLOW HEDGE RESERVE |
ACTUARIAL GAINS / LOSSES |
TREASURY SHARES |
CURRENCY TRANSLATION ADJUSTMENTS |
TOTAL EQUITY ATTRIBUTABLE TO SHAREHOLDERS OF THE PARENT COMPANY |
NON CONTROLLING INTEREST |
TOTAL |
|---|---|---|---|---|---|---|---|---|---|---|
| AS PER 31 DECEMBER 2015 (Audited) | 53.257 | 86.777 | 180.969 | (91) | (2.634) | (261) | (52.765) | 265.253 | 3.999 | 269.252 |
| Net income (loss) for the current period | 13.036 | 13.036 | 90 | 13.127 | ||||||
| Other comprehensive income / loss | (1.368) | 957 | (412) | (412) | ||||||
| TOTAL COMPREHENSIVE INCOME (+) / LOSS (-) | - | - | 13.036 | - | (1.368) | - | 957 | 12.625 | 90 | 12.715 |
| Capital increase | 57 | 108 | 165 | 165 | ||||||
| Share based payments | 276 | 276 | 276 | |||||||
| Non-controlling interest due to business combinations | - | (59) | (59) | |||||||
| Dividend paid | (3.371) | (3.371) | (3.371) | |||||||
| AS PER 30 JUNE 2016 (Unaudited) | 53.314 | 86.884 | 190.911 | (91) | (4.002) | (261) | (51.808) | 274.948 | 4.030 | 278.978 |
| (in € thousand) | ISSUED CAPITAL | SHARE PREMIUMS | CONSOLIDATED RESERVES |
CASH FLOW HEDGE RESERVE |
ACTUARIAL GAINS / LOSSES |
TREASURY SHARES |
CURRENCY TRANSLATION ADJUSTMENTS |
TOTAL EQUITY ATTRIBUTABLE TO SHAREHOLDERS OF THE PARENT COMPANY |
NON CONTROLLING INTEREST |
TOTAL |
|---|---|---|---|---|---|---|---|---|---|---|
| AS PER 31 DECEMBER 2016 (Audited) | 53.393 | 87.056 | 198.954 | (91) | (6.173) | (320) | (61.176) | 271.644 | 3.395 | 275.039 |
| Net income (loss) for the current period | 7.829 | 7.829 | 408 | 8.238 | ||||||
| Other comprehensive income / loss | (763) | (10.657) | (11.420) | (911) | (12.331) | |||||
| TOTAL COMPREHENSIVE INCOME (+) / LOSS (-) | - | - | 7.829 | - | (763) | - | (10.657) | (3.590) | (502) | (4.093) |
| Capital increase | 348 | 738 | 1.086 | - | 1.086 | |||||
| Own shares purchased | (4) | (4) | - | (4) | ||||||
| Share based payments | 256 | 256 | - | 256 | ||||||
| Dividend paid | (4.127) | (4.127) | - | (4.127) | ||||||
| Transfer | (91) | 91 | - | - | - | |||||
| AS PER 30 JUNE 2017 (Unaudited) | 53.741 | 87.794 | 202.822 | - | (6.935) | (324) | (71.833) | 265.264 | 2.893 | 268.157 |
| FOR THE 6 MONTH PERIOD ENDED 30 JUNE | 2016 | 2017 | |
|---|---|---|---|
| (in € thousand) | Notes | Unaudited | Unaudited |
| OPERATING ACTIVITIES | |||
| Net profit | 13,127 | 8,238 | |
| Depreciations of (in)tangible fixed assets | 12,719 | 14,528 | |
| Impairments on (in)tangible fixed assets | 752 | 216 | |
| Provisions for pensions and other risks & charges | (1,222) | 198 | |
| Impairments on current assets | 921 | (743) | |
| Net financial charges | 5,793 | 6,987 | |
| Profit on sale of tangible fixed assets | (1,469) | (603) | |
| Loss on sale of tangible fixed assets | 955 | 634 | |
| Income taxes | 4 | 2,256 | 3,303 |
| Share-based payment transactions settled in equity | 276 | 256 | |
| Cash flow from operating activities before movements in working capital and provisions |
34,108 | 33,015 | |
| Decrease / (increase) in trade and other receivables | (20,281) | 87 | |
| Decrease / (increase) in inventories | (15,698) | (28,993) | |
| Increase / (decrease) in trade payables | 13,295 | 9,350 | |
| Increase / (decrease) other | 7,775 | (244) | |
| Cash flow generated from operating activities | 19,200 | 13,216 | |
| Interest received | 614 | 1,004 | |
| Income taxes paid / received | (222) | (846) | |
| CASH FLOW FROM OPERATING ACTIVITIES | 19,592 | 13,374 | |
| INVESTING ACTIVITIES | |||
| Cash receipts on sale of tangible fixed assets | 3,639 | 3,957 | |
| Purchases of tangible fixed assets (*) | (32,358) | (23,918) | |
| Purchases of intangible fixed assets | (238) | (530) | |
| CASH FLOW FROM INVESTING ACTIVITIES | (28,957) | (20,491) | |
| FINANCING ACTIVITIES | |||
| Capital increase | 172 | 1,086 | |
| New (+) / repayments (-) of long-term debts | 1,353 | 5,996 | |
| New (+) / repayments (-) of short-term debts | 1,201 | (7,240) | |
| Interests paid | (2,320) | (3,061) | |
| Dividends paid | (3,371) | (4,127) | |
| Other financial items | (1,665) | (5,830) | |
| CASH FLOW FROM FINANCING ACTIVITIES | (4,629) | (13,176) | |
| Net increase / (decrease) in cash and cash equivalents | (13,994) | (20,293) | |
| Cash and cash equivalents as per beginning of period | 5 | 70,720 | 72,425 |
| Impact of exchange rate fluctations | (534) | (3,256) | |
| Cash and cash equivalents as per end of period | 5 | 56,192 | 48,877 |
(*) The investments in tangible fixed assets in 2017 mainly consist out of maintenance and upgrade of machinery. The decrease is related to the new production site in Menemen – Turkey in 2016.
These interim condensed consolidated financial statements have been prepared in accordance with International Financial Reporting Standards (IFRS) as adopted by the European Union. The condensed interim financial report is in compliance with IAS 34, Interim Financial Reporting.
The interim condensed consolidated financial statements have been prepared using the same accounting policies and methods of computation as in the 31 December 2016 annual financial statements, except for the new standards and interpretations which have been adopted as of January ,2017 (see "New amended IFRS standards and IFRIC interpretations" below) and which had no significant impact on the interim condensed consolidated financial statements.
The Group applied certain standards and amendments for the first time in 2017. However, they do not impact the annual consolidated financial statements of the Group / the interim condensed consolidated financial statements of the Group:
New and amended standards and interpretations issued but not yet effective up to the date of issuance of the Group's financial statements are listed below. The listing of standards and interpretations issued are those that the Group reasonably expects to have an impact on disclosures, financial position or performance when applied at a future date. The Group intends to adopt these standards and interpretations when they become effective.
An operating segment is a separate business unit in the Group, which produces goods or provides specific services within a defined economic environment, whose risks and profitability differ from those of the other operating segments.
Four segments have been defined based on the location of legal entities. They include the following entities:
Western Europe: Benelux, France, Italy, Spain and the United Kingdom;
Central & Eastern Europe: Bosnia and Herzegovina, Bulgaria, Croatia, Czech Republic, Germany, Lithuania, Poland, Romania, Russia and Serbia;
North America;
Turkey & Emerging Markets: Australia, Chile, India, Brazil, Thailand and Turkey.
There are no segments aggregated in order to establish the above segments.
Transfer prices between the operational segments are based on an "at arm's length basis" equal to transactions with third parties.
The accounting policies for the operational segments are equal to these of the consolidated financial statements.
The Group identified the Executive Team as its Chief Operating Decision Maker. The segments have been defined based on the information provided to the Executive Team.
The Executive Team monitors the performance of its operational segments based on sales and EBITDA per segment.
Segment information includes results, assets and liabilities that can be attributed directly to a segment.
| FOR THE 6 MONTH PERIOD ENDED 30 JUNE | WESTERN EUROPE | CENTRAL & EASTERN EUROPE |
NORTH AMERICA | TURKEY & EMERGING MARKETS |
INTERSEGMENT ELIMINATIONS |
CONSOLIDATED | ||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in € thousand) | 2016 | 2017 | 2016 | 2017 | 2016 | 2017 | 2016 | 2017 | 2016 | 2017 | 2016 | 2017 |
| External sales | 94,714 | 91,680 | 76,398 | 81,113 | 55,913 | 64,422 | 103,162 | 101,497 | - | - | 330,187 | 338,712 |
| Intersegment sales | 9,639 | 5,176 | 7,461 | 2,342 | 112 | 433 | 3,740 | 2,824 | (20,953) | (10,775) | (0) | 0 |
| Total sales | 104,354 | 96,856 | 83,859 | 83,455 | 56,024 | 64,854 | 106,902 | 104,321 | (20,953) | (10,775) | 330,187 | 338,712 |
| REBITDA | 12,319 | 9,196 | 1,710 | 4,044 | 6,484 | 7,632 | 13,513 | 11,733 | (1,488) | 124 | 32,538 | 32,730 |
| Financial result | (5,793) | (6,987) | ||||||||||
| Income taxes | (2,256) | (3,303) | ||||||||||
| Depreciation (in)tangible fixed assets | (4,743) | (5,151) | (3,135) | (3,160) | (2,617) | (3,247) | (2,444) | (2,849) | 220 | (121) | (12,719) | (14,528) |
| Impairments of (in)tangible fixed assets | (313) | (212) | (2) | (0) | - | - | (438) | (4) | - | - | (752) | (216) |
| Capital expenditures (Capex) | (13,554) | (8,066) | (1,611) | (4,392) | (4,548) | (8,968) | (13,855) | (3,710) | 973 | 688 | (32,596) | (24,448) |
| CONSOLIDATED | |
|---|---|
| (in € thousand) | |
| CONSOLIDATED | CONSOLIDATED | ||||
|---|---|---|---|---|---|
| (in € thousand) | 31 Dec 2016 | 30 Jun 2017 | (in € thousand) | 30 Jun 2017 | |
| Western Europe | 176,471 | 213,771 | Western Europe | 50,533 | |
| Central & Eastern Europe | 115,123 | 116,199 | Central & Eastern Europe | 29,410 | |
| North America | 78,844 | 83,676 | North America | 17,735 | |
| Turkey & Emerging Markets | 199,751 | 191,874 | Turkey & Emerging Markets | 70,987 | |
| INTERSEGMENT ASSETS | 570,190 | 605,520 | INTERSEGMENT LIABILITIES | 168,665 | |
| Cash and cash equivalents | 72,425 | 48,877 | Equity including non-controlling interest | 275,039 | |
| Intersegment eliminations | (41,564) | (62,604) | Long-term interest-bearing loans | 129,206 | |
| TOTAL GROUP ASSETS | 601,051 | 591,793 | Long-term provisions | 28,439 | |
| Deferred tax liabilities | 2,277 | ||||
| Short-term interest-bearing loans | 31,640 | ||||
| Intersegment eliminations | (34,215) | ||||
| TOTAL GROUP LIABILITIES | 601,051 |
Sales by product group is presented in the table below (in %):
| FOR THE 6 MONTH PERIOD ENDED 30 JUNE |
WESTERN EUROPE | CENTRAL & EASTERN EUROPE |
NORTH AMERICA | TURKEY & EMERGING MARKETS |
CONSOLIDATED | |||||
|---|---|---|---|---|---|---|---|---|---|---|
| (in € thousand) | 2016 | 2017 | 2016 | 2017 | 2016 | 2017 | 2016 | 2017 | 2016 | 2017 |
| Window and door systems | 76.5% | 70.9% | 87.2% | 79.5% | 85.2% | 88.5% | 97.4% | 93.6% | 87.8% | 84.0% |
| Building products | 23.5% | 29.1% | 12.8% | 20.5% | 14.8% | 11.5% | 2.6% | 6.4% | 12.2% | 16.0% |
| TOTAL | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% |
There is no significant concentration of sales (>10%) with one or a limited number of Customers.
Due to the seasonal nature of the construction industry, the demand is higher during the spring and summer period.
The major components of income tax expense in the interim consolidated income statement are:
| 2016 | 2017 | |
|---|---|---|
| FOR THE 6 MONTH PERIOD ENDED 30 JUNE (in € thousand) | Unaudited | Unaudited |
| Current income tax expense | (1,678) | (390) |
| Deferred income tax expense | (578) | (2,914) |
| INCOME TAX REPORTED IN THE INCOME STATEMENT | (2,256) | (3,303) |
| Income tax recognized in other comprehensive income | 465 | 1,717 |
| INCOME TAX RECOGNIZED IN OTHER COMPREHENSIVE INCOME | 465 | 1,717 |
| TOTAL | (1,791) | (1,587) |
| 31 December 2016 | 30 June 2017 | |
|---|---|---|
| (in € thousand) | Audited | Unaudited |
| Cash and current bank accounts | 46,439 | 38,892 |
| Short term deposits | 25,986 | 9,985 |
| TOTAL | 72,425 | 48,877 |
The Group uses the following hierarchical classification in determining and explaining the fair value of financial instruments by valuation technique.
During the reporting period ending 30 June 2017, there were no transfers between Level 1 and Level 2 fair value measurements, and no transfers into and out of Level 3 fair value measurements.
As of 31 December 2016 the Group has the following financial instruments:
| (in € thousand) | 31 December 2016 Audited |
LEVEL 1 | LEVEL 2 | LEVEL 3 |
|---|---|---|---|---|
| FX forward contracts | 1,947 | 1,947 | ||
| ASSETS AT FAIR VALUE | 1,947 | 1,947 | ||
| FX forward contracts | 330 | 330 | ||
| LIABILITIES AT FAIR VALUE |
330 | 330 |
As of 30 June 2017 the Group has the following financial instruments:
| (in € thousand) | 30 June 2017 Unaudited |
LEVEL 1 | LEVEL 2 | LEVEL 3 |
|---|---|---|---|---|
| FX forward contracts | 418 | 418 | ||
| ASSETS AT FAIR VALUE | 418 | 418 | ||
| FX forward contracts | 971 | 971 | ||
| LIABILITIES AT FAIR VALUE |
971 | 971 |
.
Due to recent jurisprudence in Turkey, pension liabilities increased with € 0.9 millions in 2017. As it concerns a change in actuarial assumptions, this has been recorded through other comprehensive income.
During 2017, the Group made purchases valued at € 894 thousand (€ 26 thousand as per 30 June 2016), under normal market conditions, from companies of which directors of the company held a majority of the shares. These transactions involved purchases relating to dies and equipment, maintenance and machinery.
There are no significant subsequent events after 30 June.
Declaration regarding the information given in this interim financial report for the 6 month period ending 30 June 2017.
The undersigned declare that:
Board of Directors Deceuninck NV
We have reviewed the accompanying interim condensed consolidated statement of financial position of Deceuninck NV (the "Company"), and its subsidiaries (collectively referred to as "the Group") as at 30 June 2017 and the related interim condensed consolidated statements of income, comprehensive income, changes in equity and cash flows for the 6 month period then ended, and explanatory notes, collectively, the "Interim Condensed Consolidated Financial Statements". These statements show a consolidated statement of financial position total of € 591.793 thousand and a consolidated net profit for the 6 month period then ended of € 8.238 thousand. The Board of Directors is responsible for the preparation and presentation of these Interim Condensed Consolidated Financial Statements in accordance with International Financial Reporting Standard IAS 34 Interim Financial Reporting ("IAS 34") as adopted for use in the European Union. Our responsibility is to express a conclusion on these Interim Condensed Consolidated Financial Statements based on our review.
We conducted our review in accordance with the International Standard on Review Engagements 2410 "Review of Interim Financial Information Performed by the Independent Auditor of the Entity". A review of interim financial information consists of making inquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review is substantially less in scope than an audit conducted in accordance with the International Standards on Auditing and, consequently, does not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit. Accordingly, we do not express an audit opinion.
Based on our review, nothing has come to our attention that causes us to believe that the accompanying Interim Condensed Consolidated Financial Statements are not prepared, in all material aspects, in accordance with IAS 34 Interim Financial Reporting as adopted by the European Union.
Ghent, 24 August 2017
Ernst & Young Bedrijfsrevisoren BCVBA Statutory auditor
Represented by Marnix Van Dooren Partner
| 1 | EBITDA | Earnings before interest, taxes, depreciation/ impairments of fixed assets as well as amortisation/impairment of goodwill and effect of negative goodwill = operating cash flow |
|---|---|---|
| 2 | REBITDA | Recurring earnings before interest, taxes, depreciation/ impairments of fixed assets as well as amortisation/impairment of goodwill and effect of negative goodwill = EBITDA excluding non-recurring costs/benefits, eg restructuring costs = recurring operating cash flow |
| 3 | LTM REBITDA | REBITDA for het prior twelve consecutive months |
| 4 | EBITA | Earnings before interest, taxes and amortization |
| 5 | EBIT | Earnings before interest and taxes = operational result |
| 6 | EBT | Earnings before taxes |
| 7 | EPS (non-diluted) | (Non-diluted) earnings per share |
| 8 | EPS (diluted) | (Diluted) earnings per share |
| 9 | Net debt | Financial debts – cash and cash equivalents |
| 10 | Working capital | Trade receivables + inventories – trade debts |
| 11 | Capital employed (CE) | The sum of goodwill, intangible, tangible and financial fixed assets and working capital |
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.