AI assistant
Bechtle AG — Interim / Quarterly Report 2011
Nov 10, 2011
54_10-q_2011-11-10_ce7c4944-8373-4058-aa5a-82d385df2f62.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer
Interim Report as of 30 September 2011
Your strong IT partner. Today and tomorrow.
Bechtle AG Interim Report as of 30 September 2011
BECHTLE GROUP AT A GLANCE
| 01.01 – 30.09.2011 |
01.01 – 30.09.2010 |
Change in % |
|
|---|---|---|---|
| Revenue | thou. euros 1,410,470 | 1,156,616 | 21.9 |
| IT system house & managed services thou. euros |
924,480 | 759,096 | 21.8 |
| IT e-commerce thou. euros |
485,990 | 397,520 | 22.3 |
| thou. euros EBITDA |
72,655 | 47,304 | 53.6 |
| IT system house & managed services thou. euros |
45,238 | 28,285 | 59.9 |
| IT e-commerce thou. euros |
27,417 | 19,019 | 44.2 |
| thou. euros EBIT |
59,605 | 36,095 | 65.1 |
| IT system house & managed services thou. euros |
34,747 | 20,271 | 71.4 |
| IT e-commerce thou. euros |
24,858 | 15,824 | 57.1 |
| EBIT margin | % 4.2 |
3.1 | |
| IT system house & managed services | % 3.8 |
2.7 | |
| IT e-commerce | % 5.1 |
4.0 | |
| thou. euros EBT |
59,883 | 37,323 | 60.4 |
| EBT margin | % 4.2 |
3.2 | |
| Earnings after taxes thou. euros |
43,580 | 28,042 | 55.4 |
| Earnings per share | euros 2.08 |
1.34 | 55.4 |
| Working capital thou. euros |
177,758 | 171,976 | 3.4 |
| Return on equity 1 | % 16.3 |
11.6 | |
| Cash flow from operating activities thou. euros |
22,215 | 4,696 | 373.1 |
| Cash flow per share | euros 1.06 |
0.22 | 373.1 |
| Number of employees (as of 30.09) | 5,357 | 4,604 | 16.4 |
| IT system house & managed services | 4,220 | 3,629 | 16.3 |
| IT e-commerce | 1,137 | 975 | 16.6 |
| 30.09.2011 | 31.12.2010 | Change in % |
|
| Cash and cash equivalents 2 thou. euros |
105,870 | 129,750 | –18.4 |
| Equity ratio | % 56.1 |
56.8 |
1 Annualised 2 Incl. time deposits and securities
REVIEW BY QUARTER 2011
| 1st quarter 01.01–31.03 |
2nd quarter 01.04–30.06 |
3rd quarter 01.07–30.09 |
4th quarter 01.10–31.12 |
2011 FY 01.01–30.09 |
||
|---|---|---|---|---|---|---|
| Revenue | thou. euros | 456,107 | 457,031 | 497,332 | 1,410,470 | |
| EBITDA | thou. euros | 21,741 | 23,806 | 27,108 | 72,655 | |
| EBIT | thou. euros | 17,847 | 19,644 | 22,114 | 59,605 | |
| EBT | thou. euros | 18,096 | 19,940 | 21,847 | 59,883 | |
| EBT margin | % | 4.0 | 4.4 | 4.4 | 4.2 | |
| Earnings after taxes | thou. euros | 13,175 | 14,482 | 15,923 | 43,580 |
CONSOLIDATED INTERIM MANAGEMENT REPORT
BUSINESS ACTIVITY
Bechtle operates more than 60 IT system houses in Germany, Austria and Switzerland, and is a leading IT e-commerce provider with trading companies in 13 countries throughout Europe. This combination forms the basis of Bechtle's unique business model, which combines IT services with direct marketing of IT products. Established in 1983 and headquartered in Neckarsulm, Germany, the company offers a one-stop, vendor-independent, comprehensive IT portfolio to its more than 56,000 customers from the fields of industry and trade, the public sector and the financial industry.
In the IT system house & managed services segment, the range of goods and services includes the supply of hardware and software, project planning and roll-out, system integration, maintenance, training and complete operation of the customer's IT. In IT e-commerce, the second business segment, Bechtle offers its customers hardware and standard software by way of direct sales via the Internet, catalogue and telesales. Moreover, the Comsoft direct brand has gained a foothold in this segment as a software management and software licensing expert.
BUSINESS ENVIRONMENT
� Slight recovery of macroeconomic growth
� Mood indicators heterogeneous
Macroeconomic environment
Following the slowdown of the growth rate in the second quarter, the economy in the EU managed to remain steady in the third quarter of 2011, despite growing uncertainties. The European Commission estimates the increase of the gross domestic product (GDP) at 0.2 per cent, as in the prior quarter. In the first quarter of 2011, the growth had amounted to 0.7 per cent. With growth rates of 0.0 to 0.4 per cent, the larger national economies in the EU presented an unusually wide bandwidth. The lower end was occupied by Italy with 0.0 per cent and Spain with 0.1 per cent, while the United Kingdom and Germany served as the growth drivers of the EU, with 0.4 per cent each. The growth was mainly driven by the exports, while the domestic demand was weaker than at the beginning of the year.
ec.europa.eu
GDP DEVELOPMENT COMPARED TO PRIOR QUARTER in per cent
EU Germany
According to the European Commission, the economic growth in Germany recovered at a low level in the third quarter. With an increase of 0.4 per cent, the growth dent of only 0.1 per cent in the second quarter was partly compensated. However, the economy has been unable to catch up with the growth of 1.3 per cent that had been reported in the first quarter. In the opinion of the Bundesbank and in contrast to the trend in the EU, the domestic economy is the main growth driver.
In the third quarter, the mood indicators of the German economy fell continually. The ifo index dropped from 114.4 in June to 107.4 in September. Especially the expectations for the next six months were subject to a lot of pressure and slipped from 106.1 in June to 97.9 in September. The decline in the evaluation of the current situation was not that drastic; from an all-time high of 123.3 in June, the assessment dropped to 117.9, which is still a very high level.
Industry
www.ifo.de
Hardly any detailed, up-to-date market data are available for the IT market on a quarterly level. Thus, as of the reporting date, there were no concrete figures for the services and trading sub-segments for Germany, the DACH region (Germany, Austria, Switzerland) or Europe. However, there are figures for sub-segments on the basis of which certain conclusions can be drawn concerning the overall market. For example, the GULP IT project market index registers how many projects are tendered to freelance IT experts in Germany. In the third quarter of 2011, the number of registered projects was about 4 per cent higher than in the corresponding prior-year quarter. As the index also increased slightly over the second quarter of 2011, a market upturn can be expected in the third quarter in line with the macroeconomic figures. The market researchers of IDC have submitted figures concerning the PC sales in Western Europe in the third quarter, according to which PC sales dropped by 10.2 per cent from July to September. However, only the consumer segment was affected due to the ongoing trend of private households towards smartphones and tablets. In contrast, PC sales to business customers in Western Europe increased by 3.7 per cent.
Though the mood indicators of the German IT industry are not fully harmonious, they do reveal a recovery in the course of the third quarter. While the ifo index for IT service providers dropped from 38.0 to 30.9 in July, it returned to 34.4 in August and closed the quarter at 32.6. The assessment of the current situation improved continually in the course of the quarter, reaching 46.0 in September, the highest value since February 2008. However, the expectations for the coming months receded in the third quarter, from 34.0 in June to 20.0 in September.
IFO INDEX FOR IT SERVICE PROVIDERS
In the third quarter, the quarterly BITKOM industry index surpassed the prior quarter by 11 points, moving up to 63. The development in the three subsegments of IT services, software and hardware varied. IT services climbed from 67 to 78, and software even recovered by almost 20 points from 56 to 74. Thus, both segments are only slightly below their all-time highs. For IT hardware, however, the index declined from 53 to 48 points.
Overall assessment
The various figures and indicators for the third quarter present a very mixed picture. The situation was marked by uncertainty and economic fears, on the one hand, but also by growth expectations and good business figures, on the other hand. For the time being, however, the real economy has overridden the prevalent mood, resulting in predominantly positive stimuli.
In the third quarter, Bechtle AG continued to benefit greatly from the economic dynamics and the positive framework conditions. In our business, we did not feel fundamental negative impact. Of course, Bechtle is not able to escape the macroeconomic trends. Should the rather pessimistic scenarios for the further economic development materialise, this would of course also affect us.
www.bitkom.org
EARNINGS POSITION
- � Incoming orders hit new record mark
- � Foreign system houses again report above-average growth
- � Balanced growth in e-commerce
- � Significantly increased EBT margin
Order position
Most of the contractual relationships for the sale of IT products and services that Bechtle enters into are of a short-term nature. The IT e-commerce segment is characterised almost entirely by the conclusion of pure trading deals with very short order and delivery times, though some project transactions in the IT system house & managed services segment may take up to six months. However, framework and operating agreements in the managed services segment may have much longer terms.
Due to the current business structure, incoming orders are largely reflected in the revenue during a reporting period. In the first nine months of 2011, incoming orders reached a new record level of 1,467 million euros, more than 20 per cent more than in the prior year (1,216 million euros). The IT system house & managed services segment underwent an increase of more than 19 per cent to 984 million euros (prior year: 824 million euros). In the IT e-commerce segment, incoming orders went up by more than 23 per cent to approximately 483 million euros (prior year: 392 million euros).
As of 30 September 2011, the order backlog rose to 250 million euros, an increase of about 25 per cent compared to the prior-year reporting date (200 million euros). Of this amount, the IT system house & managed services segment accounted for 244 million euros (prior year: 188 million euros), and the IT e-commerce segment for 6 million euros (prior year: 12 million euros).
Revenue performance
In the third quarter, the business performance of Bechtle AG continued to benefit from the good investment climate in the IT industry. Thanks to the continued high demand, we effectively succeeded in keeping up the growth of the prior quarters. As expected, the dynamics dropped slightly due to base effects. Year on year, our revenues in the period from July to September 2011 increased by 16.5 per cent to 497.3 million euros (prior year: 426.9 million euros). Both segments contributed to this development with two-digit growth rates. In the reporting period, the revenues of the acquired system house companies amounted to 14.9 million euros. The group's organic growth in the third quarter thus amounted to 13.0 per cent. Cumulatively, the revenues in the first nine months climbed by 21.9 per cent from 1,156.6 million euros to 1,410.5 million euros.
In the reporting quarter, the revenues we generated in Germany amounted to 332.7 million euros, an increase of 13.5 per cent (prior year: 293.2 million euros). The performance on the foreign markets was stronger and mostly organic. Here, our revenues increased by 23.2 per cent from 133.7 million euros in the prior year to 164.7 million euros in the period under review. Bechtle again generated most of its revenue (66.9 per cent; prior year: 68.7 per cent) on the domestic market. In the first nine months, the revenue on the home market went up by 19.4 per cent from 768.7 million euros to 917.7 million euros. Abroad, the figure amounted to 492.8 million euros, 27.0 per cent above the prior year (387.9 million euros).
| REGIONAL REVENUE DISTRIBUTION | in million euros | ||||
|---|---|---|---|---|---|
| 0 | 125 | 250 | 375 | 500 | Total |
| Q3/2010 | 293.2 | 133.7 | 426.9 | ||
| Q3/2011 | 332.7 | 164.7 | 497.3 (+16.5%) |
Domestic Abroad
In the third quarter, the IT system house & managed services segment generated revenues of 334.0 million euros (prior year: 287.4 million euros), a growth of 16.2 per cent. The contribution of the domestic system houses to the group revenue increased by 12.5 per cent to 279.8 million euros (prior year: 248.7 million euros). The revenue of the foreign system houses again increased by an above-average rate of 39.8 per cent to 54.2 million euros (prior year: 38.8 million euros). Cumulatively, we generated revenue of 924.5 million euros in this segment, an increase of 21.8 per cent (prior year: 759.1 million euros).
In the reporting quarter, the IT e-commerce segment boosted its revenues by 17.1 per cent from 139.5 million euros to 163.4 million euros. Domestic revenues increased by 18.8 per cent from 44.5 million euros to 52.9 million euros, and our European e-commerce companies grew by 16.4 per cent to 110.5 million euros (prior year: 94.9 million euros). In the first three quarters, trading revenues increased from 397.5 million euros to 486.0 million euros, a rise of 22.3 per cent.
| REVENUE – GROUP AND SEGMENTS in thousand euros |
|||||||
|---|---|---|---|---|---|---|---|
| Q3/2011 | Q3/2010 | Change | 9M/2011 | 9M/2010 | Change | ||
| Group | 497,332 | 426,881 | 16.5% 1,410,470 | 1,156,616 | 21.9% | ||
| Domestic | 332,679 | 293,207 | 13.5% | 917,714 | 768,682 | 19.4% | |
| Abroad | 164,653 | 133,674 | 23.2% | 492,756 | 387,934 | 27.0% | |
| IT system house & managed services | 333,959 | 287,423 | 16.2% | 924,480 | 759,096 | 21.8% | |
| Domestic | 279,778 | 248,667 | 12.5% | 769,725 | 647,215 | 18.9% | |
| Abroad | 54,181 | 38,756 | 39.8% | 154,755 | 111,881 | 38.3% | |
| IT e-commerce | 163,373 | 139,458 | 17.1% | 485,990 | 397,520 | 22.3% | |
| Domestic | 52,901 | 44,540 | 18.8% | 147,989 | 121,467 | 21.8% | |
| Abroad | 110,472 | 94,918 | 16.4% | 338,001 | 276,053 | 22.4% |
Based on an average number of 4,888 full-time employees, the revenue per employee amounted to 102 thousand euros in the third quarter of 2011, exactly as in the corresponding prior-year quarter (4,173 fulltime employees). The revenue per employee in the IT system house & managed services segment amounted to 87 thousand euros, based on an average of 3,856 full-time employees (prior year: 88 thousand euros for 3,274 full-time employees). The revenue per employee generated in the IT e-commerce segment in the reporting quarter amounted to 158 thousand euros, based on an average of 1,032 full-time employees (prior year: 155 thousand euros for 899 full-time employees).
Earnings performance
At 14.7 per cent, the increase in cost of sales was lower than the increase in revenue. Thus, this item's share amounted to 85.2 per cent of the revenue in the third quarter (prior year: 86.5 per cent). Accordingly, the group's gross margin increased from 13.5 per cent to 14.8 per cent, which is attributed to the better capacity utilisation and the intensification of the solution business as in the prior quarter. From July to September 2011, gross earnings thus improved by 27.8 per cent to 73.5 million euros (prior year: 57.5 million euros). Cumulatively, the cost of sales increased by 20.5 per cent. In the nine-month period, the gross margin thus improved from 13.7 per cent to 14.7 per cent.
In the third quarter, the increase in functional costs was higher than the revenue increase. To accommodate the growing demand, distribution and marketing activities were further expanded, resulting in a cost increase of 28.3 per cent from 23.8 million euros to 30.5 million euros. Accordingly, the distribution cost ratio increased from 5.6 per cent in the prior year to 6.1 per cent in the period under review. Especially due to new recruitment, administrative expenses increased by 20.7 per cent to 24.4 million euros in the reporting quarter (prior year: 20.2 million euros). The share of these expenses in the revenue increased slightly from 4.7 per cent to 4.9 per cent. In the first nine months, distribution costs increased by 27.6 per cent to 88.4 million euros. At 6.3 per cent, the ratio was slightly above the prior-year value of 6.0 per cent. Administrative expenses increased by 18.8 per cent, i.e. at a lower rate than the revenues, causing the ratio to drop from 5.1 per cent to 5.0 per cent.
Year on year, other operating income increased from 2.1 million euros to 3.6 million euros. This was mainly caused by currency translation differences and higher refunds and bonus payments of the manufacturers due to the considerably higher revenue volume. Cumulatively, other operating income amounted to 10.7 million euros, 77.8 per cent more than in the prior year (6.0 million euros).
Compared to the prior-year quarter, earnings before interest, taxes, depreciation and amortisation (EBITDA) increased by 39.9 per cent from 19.4 million euros to 27.1 million euros. Our EBITDA margin improved from 4.5 per cent to 5.5 per cent. In the first nine months, the group generated EBITDA of 72.7 million euros, 53.6 per cent more than in the corresponding prior-year period (47.3 million euros).
As expected, depreciation and amortisation increased at a disproportionately low rate to 5.0 million euros in the reporting quarter (prior year: 3.8 million euros). Due to the acquisitions and the building activities at the headquarters in Neckarsulm, Germany, the depreciation of property, plant and equipment and software increased by 0.6 million euros to 3.4 million euros. Amortisation of customer bases and service agreements increased by 0.6 million euros to 1.6 million euros. Cumulatively, depreciation and amortisation amounted to 13.1 million euros, compared to 11.2 million euros in the prior year.
In the reporting period, earnings before interest and taxes (EBIT) climbed to 22.1 million euros (prior year: 15.6 million euros). This represents an earnings surge of 42.1 per cent compared to the prior year. In the third quarter, the margin thus improved to 4.4 per cent (prior year: 3.6 per cent). In the nine-month period, EBIT increased by 65.1 per cent from 36.1 million euros to 59.6 million euros. Accordingly, the EBIT margin progressed from 3.1 per cent in the prior year to 4.2 per cent in the period under review.
The acquisition of the previously leased logistics and administration buildings in Neckarsulm, Germany, and the associated increase in loan liabilities also resulted in a noticeable increase in interest costs in the group, from 0.2 million euros in the prior year to 0.7 million euros in the quarter under review. Thus, the financial earnings amounted to minus 267 thousand euros (prior year: plus 497 thousand euros).
EBT generated in the period from July to September amounted to 21.8 million euros, 36.1 per cent more than in the prior year (16.1 million euros). The EBT margin improved from 3.8 per cent to 4.4 per cent. Cumulatively, we generated EBT of 59.9 million euros, an increase of 60.4 per cent compared to the prior year (37.3 million euros). The EBT margin was thus 4.2 per cent (prior year: 3.2 per cent).
See Assets and financial position, page 11
In the quarter under review, the increase in earnings was outstripped by the increase in income tax expenses, which went up by 51.0 per cent to 5.9 million euros (prior year: 3.9 million euros). Accordingly, the tax rate increased from 24.4 per cent in the prior year to 27.1 per cent in the period under review. In the entire nine-month period, the tax rate was 27.2 per cent, compared to 24.9 per cent in the prior year. This was mainly due to structural measures that had resulted in a lower tax burden in the prior year.
In the third quarter of 2011, earnings after taxes climbed by 31.2 per cent to 15.9 million euros (prior year: 12.1 million euros). The net margin thus improved from 2.8 per cent to 3.2 per cent. In the first three quarters, we significantly increased our earnings after taxes from 28.0 million euros to 43.6 million euros. On the basis of 21.0 million shares, the cumulative earnings per share amounted to 2.08 euros, compared to 1.34 euros in the prior year.
At segment level, the earnings situation was as follows:
In the third quarter of 2011, EBIT in the IT system house & managed services segment increased by 38.9 per cent to 13.6 million euros (prior year: 9.8 million euros). The EBIT margin was 4.1 per cent, compared to 3.4 per cent in the prior year. All regions had a share in this encouraging development. Apart from the revenue increase, the improvement was mainly caused by the much higher gross earnings in this segment. The acquisition of Solidpro and SolidLine also had a positive effect. In the nine-month period, this segment experienced an EBIT increase of 14.5 million euros to 34.7 million euros. The margin thus amounted to 3.8 per cent (prior year: 2.7 per cent).
In the quarter, the IT e-commerce segment generated EBIT of 8.5 million euros, 47.6 per cent more than in the prior year (5.7 million euros). The margin amounted to an above-average 5.2 per cent, compared to
4.1 per cent in the corresponding prior-year quarter. This development was made possible by the higher gross margin due to an optimised product mix. In the first nine months, EBIT amounted to 24.9 million euros, compared to 15.8 million euros in the prior year (plus 57.1 per cent). The margin in this segment improved from 4.0 per cent to 5.1 per cent.
| EBIT – GROUP AND SEGMENTS in thousand euros |
|||||||
|---|---|---|---|---|---|---|---|
| Q3/2011 | Q3/2010 | Change | 9M/2011 | 9M/2010 | Change | ||
| Group | 22,114 | 15,561 | 42.1% | 59,605 | 36,095 | 65.1% | |
| IT system house & managed services | 13,641 | 9,822 | 38.9% | 34,747 | 20,271 | 71.4% | |
| IT e-commerce | 8,473 | 5,739 | 47.6% | 24,858 | 15,824 | 57.1% |
ASSETS AND FINANCIAL POSITION
� Equity even higher
� Return on capital significantly above prior year
As of 30 September 2011, the balance sheet total of the Bechtle Group amounted to 711.7 million euros, 58.0 million euros more than as of 31 December 2010 (653.7 million euros).
Development of the assets
On the assets side, the greatest change involved the non-current assets, which increased by 70.4 million euros or 34.2 per cent, from 206.3 million euros to 276.7 million euros. This was mainly attributable to the increase in property, plant and equipment by 47.2 million euros to 76.4 million euros. The increase resulted primarily from the acquisition of the previously leased logistics and administrative buildings in Neckarsulm, Germany, and the building activities for the expansion of the logistics centre. Additionally, the acquisitions pushed up the goodwill by 17.8 million euros to 133.6 million euros. Other intangible assets underwent a moderate increase of 5.6 million euros to 23.3 million euros. Accordingly, our capitalisation ratio has gone up to 38.9 per cent (31 December 2010: 31.6 per cent).
In contrast, current assets fell by 2.8 per cent since the beginning of the fiscal year, to 435.0 million euros. In the first nine months, inventories increased by 24.6 per cent to 93.5 million euros, a share of 13.1 per cent in the total assets (31 December 2010: 11.5 per cent at 75.1 million euros), particularly because of the aboveaverage revenue growth. At the same time, factors such as the cash outflow for the purchase of the company buildings and the building activities in Neckarsulm, Germany, and acquisitions in the current fiscal year reduced the cash and cash equivalents by 26.3 million euros to 59.2 million euros. For reasons related to the reporting date, trade receivables dropped by 9.9 million euros to 239.1 million euros. Year on year, the average DSO (days sales outstanding) in the first nine months of 2011 improved slightly from 36.2 days to 36.1 days.
Bechtle AG Interim Report as of 30 September 2011
As of the balance sheet date, cash and cash equivalents including short- and long-term time deposits and securities dropped to 105.9 million euros (31 December 2010: 129.8 million euros).
Development of the equity and liabilities
As of 30 September 2011, non-current liabilities increased by 41.4 million euros to 88.1 million euros (31 December 2010: 46.7 million euros). Bechtle financed most of its investments in the reporting period by means of loans, resulting in an increase in financial liabilities from 36.6 million euros to 48.9 million euros.
In contrast, current liabilities declined by 11.5 million euros to 224.0 million euros (31 December 2010: 235.5 million euros). With a decrease of 12.9 million euros, trade payables underwent the greatest change, from 129.1 million euros to 116.2 million euros as of the end of the quarter. For reasons related to the reporting date, other liabilities dropped by 9.8 million euros to 54.8 million euros. This was caused by the decrease of 3.5 million euros in personnel liabilities due to commission and bonus payments and a decrease of 6.2 million euros in VAT liabilities.
Due to the increase in retained earnings, the equity increased from 371.5 million euros to a record value of 399.5 million euros as of 30 September 2011. As a result of the balance sheet extension, the equity ratio amounted to 56.1 per cent, only slightly under the value of 56.8 per cent as of 31 December 2010.
12
In the first nine months of the current fiscal year, the increase in non-current assets made the equity to non-current assets ratio drop compared to 31 December 2010, from 180.1 per cent to 144.4 per cent, a value that is still very good. Due to the surge in non-current financial liabilities, the group's net indebtedness amounted to minus 49.9 million euros (31 December 2010: minus 112.7 million euros). Accordingly, the debt ratio of Bechtle AG increased slightly from 0.76 to 0.78 as of 30 September 2011.
In the first nine months of 2011, the working capital increased from 163.4 million euros to 177.8 million euros, particularly due to the higher inventories. In relation to the balance sheet total, the working capital amounted to 25.0 per cent as of 30 September 2011, exactly as on 31 December 2010.
BALANCE SHEET KEY FIGURES OF THE BECHTLE GROUP
| 30.09.2011 | 31.12.2010 | ||
|---|---|---|---|
| Balance sheet total | mill. euros | 711.7 | 653.7 |
| Cash and cash equivalents including time deposits and securities | mill. euros | 105.9 | 129.8 |
| Equity | mill. euros | 399.5 | 371.5 |
| Equity ratio | % | 56.1 | 56.8 |
| Equity to non-current assets ratio | % | 144.4 | 180.1 |
| Net indebtedness | mill. euros | –49.9 | –112.7 |
| Debt ratio | 0.78 | 0.76 | |
| Working capital | mill. euros | 177.8 | 163.4 |
Development of the cash flow
Year on year, the net cash generated from ongoing business activities in the first nine months of 2011 increased from 17.5 million euros to 22.2 million euros. This was mainly because of the significantly increased contribution to earnings. Bechtle also generated a substantial inflow of 12.2 million euros (prior year: outflow of 11.3 million euros) from the reduction of trade receivables. The cash outflow of 17.1 million euros for the increase in inventories in the current reporting period was much lower than in the prior year (27.8 million euros). On the other hand, the reduction of trade payables resulted in a cash outflow of 15.3 million euros (prior year: cash inflow of 15.4 million euros). Moreover, changes in other net assets caused an outflow of 14.5 million euros (prior year: 2.6 million euros). This was mainly due to the reduction of personnel liabilities in the form of commission and bonus payments and the reduction of VAT liabilities.
Year on year, the net cash used for investments in the first three quarters of 2011 increased from 33.7 million euros to 37.8 million euros. While the group had spent 36.1 million euros on time deposits and securities in the first nine months of the prior year, this amount only reached 15.5 million euros in 2011. In contrast, the cash outflow for the purchase of intangible assets and property, plant and equipment increased from 7.8 million euros in the prior year to 22.6 million euros in the period under review, mainly because of the purchase of land and buildings at the headquarters and the expansion of the logistics centre. The cash outflow for acquisitions went up from 3.5 million euros in the prior year to 14.5 million euros in the nine-month period of 2011. This amount was affected especially by the acquisition of SolidLine in 2011.
In the reporting period, the cash flow from financing activities underwent an increased outflow of 11.5 million euros, compared to 8.4 million euros in the prior year. While the outflow for the repayment of financial liabilities and the inflow from new financial liabilities were more or less equal, the increase was caused primarily by the dividend payment.
As expected, the free cash flow in the first nine months amounted to minus 14.7 million euros (prior year: minus 6.0 million euros). This item was affected especially by the active acquisition policy and the investments in land and buildings at the headquarters in Neckarsulm, Germany. These measures serve to protect the Bechtle Group's future.
EMPLOYEES
- � Significant increase in headcount
- � Record training year at Bechtle
As of the reporting date of 30 September 2011, the Bechtle Group had a total of 5,357 employees, including 337 trainees (31 December 2010: 4,766 employees, including 306 trainees). Thus, the number of employees in the group went up by 591 in the first nine months of the current year. The increase is the result of new recruitment and the acquisitions performed in the 2011 fiscal year.
Bechtle AG Interim Report as of 30 September 2011
On the home market, the headcount increased at a rate almost twice that of abroad. With 3,964 employees, Germany accounts for about three quarters of the personnel (31 December 2010: 3,471 employees), an increase of 14.2 per cent. The number of employees working for the group abroad is 1,393, compared to a total of 1,295 at the beginning of the fiscal year, an increase of 7.6 per cent.
EMPLOYEES BY REGIONS
| Q3/2011 | (+12.4%) | |||||
|---|---|---|---|---|---|---|
| 3,964 | 1,393 | 5,357 | ||||
| Q4/2010 | ||||||
| 3,471 | 1,295 | 4,766 | ||||
| 0 | 1,000 | 2,000 | 3,000 | 4,000 | 5,000 | Total |
The staff growth rate is more or less evenly distributed between the segments. As of 30 September, the IT system house & managed services segment had a total of 4,220 employees. The number of employees in the reporting period thus increased by 457 (31 December 2010: 3,763 employees), an increase of 12.1 per cent. In IT e-commerce, the headcount as of the end of the nine-month period went up to 1,137, an increase of 13.4 per cent. This means that this segment had 134 more employees than as of 31 December 2010 (1,003 employees).
EMPLOYEES BY SEGMENTS
| 0 | 1,000 | 2,000 | 3,000 | 4,000 | 5,000 | Total |
|---|---|---|---|---|---|---|
| Q4/2010 | 3,763 | 1,003 | 4,766 | |||
| 4,220 | 1,137 | 5,357 (+12.4%) |
||||
| Q3/2011 |
IT system house & managed services IT e-commerce
The average headcount in the group during the first nine months of 2011 amounted to 5,041, a number that significantly exceeded the prior-year figure of 4,422. Of this number, 3,955 employees belonged to the IT system house & managed services segment, compared to an average of 3,481 in the corresponding prior-year period. On average, IT e-commerce had 1,086 employees (prior year: 941 employees).
To ensure long-term successful growth, Bechtle relies on the recruitment of additional experienced specialists, on the individual qualification of the employees through the Bechtle academy, and on continuous increase of the number of trainees. At the start of the new training year, 143 young trainees embarked on their career with Bechtle, an unprecedented figure. As of the end of the reporting period, Bechtle had a total of 337 young trainees in 14 technical and administrative professions (31 December 2010: 306). Bechtle's vocational training largely concentrates on Germany, where 293 young people were occupied as of 30 September. Due to the considerable increase in full-time jobs, the training ratio in Germany fell slightly, from 7.8 per cent as of 31 December to 7.6 per cent as of 30 September.
High training ratio
In the period from January to September 2011, personnel and social expenses totalled 211.1 million euros, 22.5 per cent more than in the prior year (172.4 million euros). Due to the higher headcount, the expense ratio increased from 14.9 per cent to 15.0 per cent. Based on an average number of 4,668 (prior year: 4,071) full-time employees, personnel and social expenses per employee increased from 42.3 thousand euros to 45.2 thousand euros, an increase of 6.8 per cent.
RESEARCH AND DEVELOPMENT
As an IT service and trading company, Bechtle is not involved in any research activities. Software and application development activities are conducted primarily for internal purposes and only to a very limited extent. However, the software and application solutions division, which was newly established in 2010, also offers customers the design, development and implementation of software, e.g. in SharePoint projects.
In the reporting period, no development work was done that had, or could still have, a significant effect on the group's earnings, assets and financial position.
OPPORTUNITIES AND RISKS
� Opportunities even in times of economic uncertainty
� Availability risk due to potential supply bottlenecks
In line with the long-term focus of Bechtle's strategy and business management, the opportunities and risks for the coming months are basically the same as presented in the annual report 2010.
| The economic development slowed down in the IT market in the third quarter of 2011. However, Bechtle still |
|---|
| benefits from strong demand and a high willingness to invest. At the same time, there are growing uncer |
| tainties with respect to the future economic development, especially as far as 2012 is concerned. Thus, |
| despite many good business figures, the risk of an economic slowdown remains. Nevertheless, even a |
| See Annual Report 2010, |
|---|
| page 106 ff |
weaker economy would offer opportunities for the Bechtle Group, e.g. by stronger growth through displacement in the competitive environment. The company believes that as a whole, the opportunities described in the annual report 2010, as well as the associated risks concerning economic trends and the cyclicity in the industry, will persist.
In the future, the tense budget situation of some European countries and the money that flows in the euro rescue fund could impair government institutions' willingness to invest. On the other hand, next year the public sector, especially in Germany, will benefit from the higher tax income in 2011. These factors could affect the business of Bechtle AG in the public sector division.
A new availability risk has arisen in connection with the floods in Thailand. Numerous hard-disk manufacturers have their production plants in areas affected by the flood and are unable to ship or produce due to the current problems. Reports already indicate a certain shortage of external and internal hard disks. The market has responded by relocating the production and by raising the prices. Bechtle counters this risk by means of appropriate stock levels. However, these measures cannot fully compensate the risk, but at the most mitigate it. It is currently impossible to reliably foresee to what extent and when a hard-disk shortage could affect Bechtle's business.
NOTEWORTHY EVENTS AFTER THE REPORTING PERIOD
October 2011 marked the start of the building activities for the expansion of the group headquarters in Neckarsulm, Germany. Following its completion, which is planned for December 2012, the new office and administration building will offer a space of 6,500 square metres for an additional 400 employees. In total, the headquarters of Bechtle AG will have 26,600 square metres of office space.
No other noteworthy events occurred at Bechtle AG after the end of the reporting period.
SHARE
� Share market marred by uncertainty and nervousness � Founder family steps up interest in company � EPS in Q3 up to 0.76 euros
Lack of trust in the reduction of the US deficit, poor economic data and the escalating euro debt crisis hampered the confidence in the global growth in the third quarter of 2011. Additionally, the historic US creditworthiness downgrade by S&P caused substantial uncertainty among market players and resulted in severe slumps on the share markets in the first weeks of August 2011. The stock exchanges were dominated by extreme agitation and panic sales entirely devoid of fundamental considerations. As a result, all leading German indices suffered losses of more than 20 per cent.
In the course of the quarter, the price of the Bechtle share joined the general downward trend. Starting at 30.84 euros in early July, the share climbed to its quarterly high of 34.21 euros on 25 July. Following the announcement of the US creditworthiness downgrade, the price plummeted, reaching 24.84 euros on 8 August. Thereafter, the share continued to be highly volatile, remaining more or less at the same level. On 22 September, the share reached its quarterly low of 23.48 euros. The price stabilised on the last trading days of the quarter, closing at 25.05 euros on 30 September. Thus, Bechtle had lost 18.8 per cent of its stock exchange value in the course of the third quarter.
See www.bechtle. com/ir-en for the current share price
The founding family, Schick, used the low prices of the past month to further step up its own interest. In August and October 2011, the family purchased a total of 125,000 shares worth almost 3 million euros. Karin Schick meanwhile holds 7,333,287 Bechtle shares (34.9 per cent).
SHAREHOLDER STRUCTURE OF THE BECHTLE AG
As of 31 October 2011
In the third quarter, Bechtle AG again held its traditional shareholders' days. On three days, some 100 visitors made use of the opportunity to engage in intensive discussions with company representatives at the headquarters in Neckarsulm. The event series, which was introduced seven years ago, enables the company to maintain close contact with its private shareholders and potential buyers.
| Q3/2011 | Q3/2010 | Q3/2009 | Q3/2008 | Q3/2007 | Q3/2006 |
|---|---|---|---|---|---|
| 30.84 | 20.51 | 13.65 | 17.22 | 27.15 | 16.45 |
| 25.05 | 24.25 | 17.28 | 14.61 | 30.46 | 16.80 |
| 34.21 | 24.60 | 18.78 | 20.50 | 31.16 | 17.40 |
| 23.48 | 20.51 | 12.25 | 14.61 | 24.21 | 14.05 |
| –5.79 | 3.74 | 3.63 | –2.6 | 3.34 | 0.35 |
| –18.77 | 18.2 | 26.6 | –15.2 | 12.3 | 2.1 |
| 526.1 | 509.3 | 366.3 | 309.7 | 645.8 | 356.2 |
| 72,995 | 25,959 | 31,500 | 41,704 | 79,920 | 29,259 |
| 591,331 | 502,025 | 744,360 | 2,216,667 | 464,738 | |
| Closing price at beginning of quarter € € € € € % mill. euros shares |
€ 2,053,248 |
TRADING DATA OF THE BECHTLE SHARE
Xetra price data
1As of 30 September 2011 2All German stock exchanges
Following the reallocation of the BWK shares in the second quarter, which resulted in a higher free float, the general tradability of the Bechtle share improved. On average, 72,995 shares were traded every trading day in the third quarter, much more than in the corresponding prior-year quarter (prior year: 25,959 shares). The trading volume in euros more than tripled from an average of 591,331 euros per trading day in the prior year to 2,053,248 euros in the period under review.
In the September ranking of Deutsche Börse, Bechtle improved compared to the prior year. Among the TecDAX stocks, the company ranked 16th (prior year: 23rd) in terms of the market cap. In terms of the stock exchange turnover, Bechtle advanced from the 29th place in the prior year to the 25th place.
EARNINGS PER SHARE
| Q3/2011 | Q3/2010 | Change | 9M/2011 | 9M/2010 | Change | ||
|---|---|---|---|---|---|---|---|
| Earnings after taxes | thou. euros | 15,923 | 12,134 | 31.2% | 43,580 | 28,042 | 55.4% |
| Ø number of shares | thou. shares | 21,000 | 21,000 | – | 21,000 | 21,000 | – |
| Earnings per share | € | 0.76 | 0.58 | 31.2% | 2.08 | 1.34 | 55.4% |
FORECAST
- � Slackening economic dynamics in Germany
- � Outlook for 2012 dulled considerably
- � Bechtle poised for further profitable growth
Macroeconomic environment
The growth dynamics in the EU are to remain constant towards the end of the year. For the fourth quarter, the European Commission predicts an increase of 0.2 per cent over the prior quarter. The growth rates in the large national economies in the EU range from 0.0 to 0.3 per cent. For the year as a whole, the Commission predicts a growth of 1.7 per cent for the EU, a level more or less corresponding to that of the prior year (1.8 per cent). In 2012, the growth is expected to increase slightly to 1.9 per cent. However, the figures for 2012 have not been adjusted since spring 2011. Therefore, the GDP forecast for 2012 is likely to be corrected downwards when the figures are revised in November 2011.
For Switzerland, the State Secretariat for Economic Affairs (SECO) predicts a GDP growth of 1.9 per cent in 2011. In 2012, the growth is expected to recede to 0.9 per cent. Investments in equipment, which are relevant for Bechtle, are expected to stagnate at 0.0 per cent in 2012, compared to a growth of 3.5 per cent in 2011.
In Germany, the GDP growth in the fourth quarter is to drop to about 0.2 per cent. Growth rates of 2.7 to 3.3 per cent are expected for 2011 as a whole. For 2012, most economists merely expect about 1.0 per cent.
ec.europa.eu
Industry
For 2011, noticeable growth is expected in the IT industry. According to the market research institute EITO, the IT market in the EU is to grow by 2.9 per cent in 2011. The growth is being driven by the hardware and software segments. In the area of hardware, growth is predicted to be especially strong for workstations and mobile computers. The hardware business on the larger IT markets of the EU is largely homogeneous. The values differ only slightly, from 3.2 per cent in Italy to 4.1 per cent in Spain. The IT market in Switzerland is expected to grow by approximately 3 per cent. Here, too, the growth drivers are hardware at 4.6 per cent and software at 4.3 per cent. With an increase of 1.6 per cent, services exhibit a much weaker performance. The previous figures for 2012 are currently being revised by EITO and will most likely be presented in late November. It is likely that the forecasts – which predicted a further growth increase in 2012 – will have to be corrected downwards.
www.bitkom.org
The forecast of the industry association BITKOM for the German IT market points to growth of 4.3 per cent in 2011. The volume of 69 billion euros is about the same as in 2008. The greatest growth of 5.6 per cent is expected in the hardware segment. BITKOM expects growth of 4.5 per cent in software revenues and 3.5 per cent in the field of services. For 2012, growth of 4.4 per cent is predicted for the IT market. Hardware and software are expected to gain about 5 per cent each, and services about 3.8 per cent. But here, too, a further correction of the figures is likely.
Performance of the Bechtle Group
See Opportunities and risks, page 18
Following the highly successful performance of the first nine months, the Executive Board is confident that the Bechtle Group will continue to perform well in the last quarter of the year. In the third quarter, the uncertainties concerning the global economy and the euro crisis, and associated economic fears, did not yet affect our business to a material extent. We believe that the basically positive performance of Bechtle AG will persist until the end of the year. However, the hard-disk supply difficulties due to the floods in Thailand create a measure of uncertainty. At present, it is impossible to reliably ascertain whether these supply bottlenecks on the IT market will hamper the year-end business. The respective product prices have already risen considerably. Provided that the final quarter does not witness any major dislocations, we maintain our opinion that in the 2011 fiscal year, revenues will climb to about 2 billion euros and earnings will improve considerably.
Bechtle intends to continue to expand its business in the public sector division. Requests for tenders from European institutions offer considerable potential. To meet the specific requirements of this customer segment, we established a company in Brussels, Belgium, in early November. This company is to coordinate and intensify the activities with the European institutions through on-site contact. The projects will be rolled out with the help of an efficient organisation that is especially designed for this customer structure and for project business.
Bechtle direct is consistently pursuing its international growth strategy. The preparations for the market entry in Hungary have reached an advanced stage. A director has already been hired and is now in the course of gathering an effective sales team in collaboration with the central units. Bechtle direct Hungary is to start operations in the first half of 2012. This step into another Eastern European country serves to expand our presence in this region and support our goal of becoming the European market leader. Moreover, the company is evaluating a possible market launch in Turkey.
After we finished the upgrade of the logistics centre in Neckarsulm, Germany, in September according to schedule, the construction of another administrative building at the Neckarsulm site, with 6,500 square metres of space for an additional 400 employees, started in October. In total, 26,600 square metres of office space will be available upon completion. The new building is expected to be finished in December 2012. Accordingly, the investments of the Bechtle Group will be higher in 2011 and 2012.
Forward-looking statements
This interim financial report contains statements that relate to the future performance of Bechtle AG. Such statements are based on assumptions and estimates. Though the Executive Board believes that these forward-looking statements are realistic, this cannot be guaranteed. The assumptions are subject to risks and uncertainties that may result in consequences that differ substantially from those anticipated.
Bechtle's accounting and financial reporting policies comply with the International Financial Reporting Standards (IFRS) as endorsed by the EU. Due to rounding differences, percentages stated in the report may differ slightly from the corresponding amounts in million euros. Similarly, totals may differ from the individual values.
Neckarsulm, 9 November 2011
Bechtle AG
The Executive Board
CONSOLIDATED INTERIM FINANCIAL STATEMENTS
CONSOLIDATED INCOME STATEMENT
| in thou. euros | ||||
|---|---|---|---|---|
| 01.07– 30.09.2011 |
01.07– 30.09.2010 |
01.01– 30.09.2011 |
01.01– 30.09.2010 |
|
| Revenue | 497,332 | 426,881 | 1,410,470 | 1,156,616 |
| Cost of sales | 423,880 | 369,411 | 1,203,191 | 998,375 |
| Gross profit | 73,452 | 57,470 | 207,279 | 158,241 |
| Distribution costs | 30,513 | 23,787 | 88,352 | 69,244 |
| Administrative expenses | 24,423 | 20,228 | 69,978 | 58,895 |
| Other operating income | 3,598 | 2,106 | 10,656 | 5,993 |
| Operating earnings | 22,114 | 15,561 | 59,605 | 36,095 |
| Financial income | 465 | 672 | 1,311 | 1,634 |
| Financial expenditure | 732 | 175 | 1,033 | 406 |
| Earnings before taxes | 21,847 | 16,058 | 59,883 | 37,323 |
| Income taxes | 5,924 | 3,924 | 16,303 | 9,281 |
| Earnings after taxes (attributable to shareholders of Bechtle AG) |
15,923 | 12,134 | 43,580 | 28,042 |
| Net earnings per share (basic and diluted) in euros |
0,76 | 0,58 | 2,08 | 1,34 |
| Weighted average shares outstanding (basic and diluted) in thousands |
21,000 | 21,000 | 21,000 | 21,000 |
notes to the consolidated interim financial statements, particularly in item IV. Notes to the income statement and to the consolidated statement of comprehensive income, page32
24
CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
| in thou. euros | ||||
|---|---|---|---|---|
| 01.07– 30.09.2011 |
01.07– 30.09.2010 |
01.01– 30.09.2011 |
01.01– 30.09.2010 |
|
| Earnings after taxes | 15,923 | 12,134 | 43,580 | 28,042 |
| Other comprehensive income | ||||
| Actuarial profit and loss in pension provisions | 110 | –4 | –412 | –1,089 |
| Income tax effect | –19 | 2 | 74 | 229 |
| Unrealised profit and loss on securities | 184 | –65 | 146 | –365 |
| Income tax effect | 0 | 5 | 5 | 49 |
| Unrealised profit and loss on financial derivatives | –202 | 27 | –85 | –22 |
| Income tax effect | 58 | –10 | 25 | 5 |
| Currency exchange differences of net investments in foreign operations |
–42 | –30 | –90 | 165 |
| Income tax effect | –1 | 0 | 8 | 0 |
| Hedging of net investments in foreign operations | 530 | –230 | –1,146 | –4,705 |
| Income tax effect | –154 | 63 | 334 | 1,366 |
| Changes in difference from foreign currency translation | –713 | 28 | 1,362 | 7,500 |
| Total other comprehensive income | –249 | –214 | 221 | 3,133 |
| Of which income tax effect | –116 | 60 | 446 | 1,649 |
| Total comprehensive income (attributable to shareholders of Bechtle AG) |
15,674 | 11,920 | 43,801 | 31,175 |
Details can be found in the notes to the consolidated interim financial statements, particularly in item IV. Notes to the income statement and to the consolidated statement of comprehensive income, page 32
CONSOLIDATED BALANCE SHEET
| ASSETS | in thou. euros | ||
|---|---|---|---|
| 30.09.2011 | 31.12.2010 | 30.09.2010 | |
| Non-current assets | |||
| Goodwill | 133,633 | 115,835 | 111,325 |
| Other intangible assets | 23,277 | 17,698 | 14,822 |
| Property, plant and equipment | 76,402 | 29,162 | 27,900 |
| Trade receivables | 774 | 231 | 101 |
| Tax receivables | 133 | 156 | 153 |
| Deferred taxes | 9,547 | 10,652 | 11,608 |
| Other assets | 2,343 | 1,870 | 2,393 |
| Time deposits and securities | 30,592 | 30,654 | 30,756 |
| Total non-current assets | 276,701 | 206,258 | 199,058 |
| Current assets | |||
| Inventories | 93,484 | 75,056 | 89,375 |
| Trade receivables | 239,146 | 249,046 | 202,316 |
| Tax receivables | 1,979 | 2,380 | 661 |
| Other assets | 25,079 | 21,880 | 13,735 |
| Time deposits and securities | 16,100 | 13,619 | 12,616 |
| Cash and cash equivalents | 59,178 | 85,477 | 41,908 |
| Total current assets | 434,966 | 447,458 | 360,611 |
| Total assets | 711,667 | 653,716 | 559,669 |
Details can be found in the notes to the consolidated interim financial statements, particularly in item V. Notes to the balance sheet and to the statement of changes in equity, page 34
| EQUITY AND LIABILITIES | in thou. euros | ||
|---|---|---|---|
| 30.09.2011 | 31.12.2010 | 30.09.2010 | |
| Equity | |||
| Issued capital | 21,000 | 21,000 | 21,000 |
| Capital reserve | 145,228 | 145,228 | 145,228 |
| Retained earnings | 233,306 | 205,255 | 187,308 |
| Total equity | 399,534 | 371,483 | 353,536 |
| Non-current liabilities | |||
| Pension provisions | 13,631 | 13,227 | 9,620 |
| Other provisions | 1,115 | 810 | 243 |
| Financial liabilities | 48,914 | 12,266 | 11,320 |
| Deferred taxes | 15,677 | 13,209 | 12,564 |
| Other liabilities | 1,350 | 650 | 685 |
| Deferral items | 7,446 | 6,565 | 5,915 |
| Total non-current liabilities | 88,133 | 46,727 | 40,347 |
| Current liabilities | |||
| Other provisions | 5,493 | 5,338 | 3,699 |
| Financial liabilities | 7,094 | 4,812 | 3,854 |
| Trade payables | 116,168 | 129,060 | 100,579 |
| Tax payables | 8,407 | 6,337 | 3,915 |
| Other liabilities | 54,806 | 64,624 | 40,417 |
| Deferral items | 32,032 | 25,335 | 13,322 |
| Total current liabilities | 224,000 | 235,506 | 165,786 |
| Total equity and liabilities | 711,667 | 653,716 | 559,669 |
CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
| in thou. euros | |||||||
|---|---|---|---|---|---|---|---|
| Retained earnings | |||||||
| Issued capital |
Capital reserves |
Accrued profits |
Change in equity recognised directly in equity |
Total | Total equity (attributable to shareholders of Bechtle AG) |
||
| Equity as of 1 January 2010 | 21,000 | 145,228 | 173,335 | –4,602 | 168,733 | 334,961 | |
| Distribution of profits for 2009 | –12,600 | –12,600 | –12,600 | ||||
| Earnings after taxes | 28,042 | 28,042 | 28,042 | ||||
| Other comprehensive income | 3,133 | 3,133 | 3,133 | ||||
| Total comprehensive income | 0 | 0 | 28,042 | 3,133 | 31,175 | 31,175 | |
| Equity as of 30 September 2010 | 21,000 | 145,228 | 188,777 | –1,469 | 187,308 | 353,536 | |
| Equity as of 1 January 2011 | 21,000 | 145,228 | 207,157 | –1,902 | 205,255 | 371,483 | |
| Distribution of profits for 2010 | –15,750 | –15,750 | –15,750 | ||||
| Earnings after taxes | 43,580 | 43,580 | 43,580 | ||||
| Other comprehensive income | 221 | 221 | 221 | ||||
| Total comprehensive income | 0 | 0 | 43,580 | 221 | 43,801 | 43,801 | |
| Equity as of 30 September 2011 | 21,000 | 145,228 | 234,987 | –1,681 | 233,306 | 399,534 |
Details can be found in the notes to the consolidated interim financial statements, particularly in item V. Notes to the balance sheet and to the statement of changes in equity,
page 34
CONSOLIDATED CASH FLOW STATEMENT
| in thou. euros | |||||
|---|---|---|---|---|---|
| 01.07– 30.09.2011 |
01.07– 30.09.2010 |
01.01– 30.09.2011 |
01.01– 30.09.2010 |
||
| Operating activities | |||||
| Earnings before taxes | 21,847 | 16,058 | 59,883 | 37,323 | |
| Adjustment for non-cash income/expenses | |||||
| Financial earnings | 267 | –497 | –278 | –1,228 | |
| Depreciation and amortisation of intangible assets and property, plant and equipment |
4,994 | 3,819 | 13,050 | 11,209 | |
| Earnings on disposals of intangible assets and property, plant and equipment |
1 | –9 | –15 | 5 | |
| Other non-cash expenses/income | –1,279 | 368 | 1,853 | 224 | |
| Changes in net assets | |||||
| Changes in inventories | –239 | –22,859 | –17,095 | –27,788 | |
| Changes in trade receivables | –17,380 | –1,771 | 12,188 | –11,298 | |
| Changes in trade payables | 11,997 | 4,184 | –15,347 | 15,411 | |
| Changes in accruals and deferrals | –2,661 | 782 | –5,183 | –6,430 | |
| Changes in other net assets | –694 | –29 | –14,520 | –2,636 | |
| Income taxes paid | –3,735 | –2,906 | –12,321 | –10,096 | |
| Cash flow from operating activities | 13,118 | –2,860 | 22,215 | 4,696 | |
| Investing activities | |||||
| Cash paid for the acquisition of consolidated companies less cash acquired |
–5,362 | –1,311 | –14,466 | –3,527 | |
| Cash received from sale of consolidated companies | 0 | 520 | 0 | 520 | |
| Cash paid for investments of intangible assets and property, plant and equipment |
–8,569 | –2,947 | –22,579 | –7,766 | |
| Cash received from sale of intangible assets and property, plant and equipment |
22 | 29 | 167 | 107 | |
| Cash paid for the acquisition of time deposits and securities | 0 | –209 | –15,461 | –36,115 | |
| Cash received from sale of time deposits and securities as well as from paybacks of non-current assets |
3,040 | 10,068 | 12,748 | 11,738 | |
| Interest payments received | 390 | 693 | 1,787 | 1,340 | |
| Cash flow from investing activities | –10,479 | 6,843 | –37,804 | –33,703 | |
| Financing activities | |||||
| Cash paid for finance liabilities | –3,293 | –940 | –4,881 | –2,929 | |
| Cash received from finance liabilities | 0 | 6,725 | 10,000 | 7,500 | |
| Dividends paid | 0 | 0 | –15,750 | –12,600 | |
| Interest paid | –535 | –114 | –899 | –380 | |
| Cash flow from financing activities | –3,828 | 5,671 | –11,530 | –8,409 | |
| Exchange-rate-related changes in cash and cash equivalents | 300 | 46 | 820 | 2,857 | |
| Changes in cash and cash equivalents | –889 | 9,700 | –26,299 | –34,559 | |
| Cash and cash equivalents at the beginning of the period | 60,067 | 32,208 | 85,477 | 76,467 | |
| Cash and cash equivalents at the end of the period | 59,178 | 41,908 | 59,178 | 41,908 |
Details can be found in the notes to the consolidated interim financial statements, particularly in item VI. Notes on the cash flow statement, page 36
NOTES
I. GENERAL DISCLOSURES
Bechtle AG, Bechtle Platz 1, 74172 Neckarsulm, Germany, is a listed company and as such required under Section 315a of the German Commercial Code (HGB) to prepare its consolidated financial statements in accordance with the International Financial Reporting Standards (IFRS) as issued by the International Accounting Standards Board (IASB) and as endorsed by the EU. Accordingly, this interim financial report as of 30 September 2011 has also been prepared in accordance with the IFRS.
In accordance with IAS 34, the scope of the presentation used in this interim financial report as of 30 September 2011 is significantly reduced compared to the consolidated financial statements as of the end of the fiscal year. Additionally, the requirements of the German Accounting Standard No. 16 (DRS 16) and of Section 66 of the Stock Exchange Rules and Regulations of the Frankfurt stock exchange that exceed IAS 34 have been taken into consideration and fully met.
Our business activity is subject to certain seasonal fluctuations during the year. In the past, the revenues and earnings contributions used to experience their lowest trend in the first quarter and their highest trend in the fourth quarter, due to the traditionally strong year-end business. The same also applies to the relation between the first half of the year and the second half of the year, so that the interim results only qualify as indicators for the events of the fiscal year as a whole to a limited extent.
As of 1 August 2011, Bechtle prematurely terminated the existing lease for the central logistics and administration buildings in Neckarsulm, Germany, and purchased the assets and liabilities from the former lessor Fabiana Grundstücksverwaltungsgesellschaft mbH, Munich, Germany. The purchased land and buildings worth 31,668 thousand euros (property, plant and equipment) and assumed liabilities in the same amount (financial liabilities) increased Bechtle's balance sheet total accordingly. Additionally, incidental acquisition costs amounting to 1,682 thousand euros were capitalised. Through the acquisition of the land and buildings in Neckarsulm, Germany, which Bechtle uses for its central functions, the company anticipates greater flexibility for further growth-oriented development and lower recurring expenses for the use and management of the existing property.
Additionally, investments in land and buildings totalling 7,823 thousand euros were made in the reporting period for extensions at the Neckarsulm headquarters, especially for the expansion of the logistics centre. In this connection, L-Bank has promised a loan of 10,000 thousand euros, which is to be paid out on 1 December 2011. Of this loan, an amount of 5,000 thousand euros, whose term runs until 30 June 2021 and which is subject to a fixed annual interest rate of 4.25 per cent, shall be repaid in quarterly instalments of 125 thousand euros. The remaining amount of 5,000 thousand euros, whose term runs until 30 June 2021 and which is subject to a fixed annual interest rate of 4.65 per cent (until 30 June 2021), shall be repaid in quarterly instalments of 62.5 thousand euros.
Bechtle AG Interim Report as of 30 September 2011
NOTES
31
II. KEY PRINCIPLES OF ACCOUNTING AND CONSOLIDATION
In the period under review, Bechtle adopted the new and revised standards and interpretations of the following new accounting pronouncements, which had been published by the IASB/IFRIC and endorsed by the EU, for the first time. The effective dates specified for the mandatory adoption also originate from the respective EU directive:
| Pronouncement | by IASB/IFRIC | Endorsement (EU) | Effective date (EU) 1 |
|---|---|---|---|
| Pronouncements to be adopted for the first time in the current fiscal year | |||
| Amendments to IFRS: Improvements to International Financial Reporting Standards (IASB 2010) |
6 May 2010 | 18 February 2011 | 1 July 2010– 1 January 2011 |
| Must be adopted at the latest at the beginning of the first fiscal year commencing on or after the said date. 1 |
|||
Publication
For Bechtle, these amendments to the IFRS, which took place within the scope of the annual update procedure in the form of the third published omnibus standard, did not result in any significant consequences or changes to the assets, financial and earnings position and their presentation in this interim financial report.
Bechtle had already adopted the new and amended standards and interpretations whose adoption is mandatory for the fiscal year 2011 ahead of time for the consolidated financial statements for the fiscal year 2010.
There are other new and amended standards and interpretations that have been published by the IASB or IFRIC but that have not yet been endorsed by the EU. These will only be applied in future fiscal years. Bechtle will duly consider the new and amended regulations and report on their application and possible effects.
Apart from this, the same key principles of accounting and consolidation were applied as in the consolidated financial statements for the fiscal year 2010. For further information, please refer to the consolidated financial statements as of 31 December 2010, which form the basis for these interim financial statements.
Income taxes
In accordance with IAS 34, the determination of the tax expense in the interim period takes place on the basis of the effective tax rate expected for the entire fiscal year. Taxes related to extraordinary events are taken into consideration in the quarter in which the underlying event occurs.
www.efrag.org
www.bechtle.com/reports
III. SCOPE OF CONSOLIDATION
The scope of consolidation comprises Bechtle AG in Neckarsulm, Germany, and all subsidiaries in which it holds a controlling interest. As in the prior year, Bechtle AG directly or indirectly holds all interests in all consolidated companies.
The following companies were included in the consolidated financial statements for the first time in this reporting period:
| Company | Headquarters | Date of initial consolidation |
Acquisition/ foundation |
|---|---|---|---|
| Bechtle Grundstücksverwaltungsgesellschaft mbH | Neckarsulm, Germany | 23.02.11 | Foundation |
| HCV Data Management GmbH | Walluf, Germany | 17.05.11 | Acquisition |
| Solid Line Aktiengesellschaft | Walluf, Germany | 17.05.11 | Acquisition |
| Solid Solutions AG | Zurich, Switzerland | 17.05.11 | Acquisition |
| HanseVision GmbH | Hamburg, Germany | 28.07.11 | Acquisition |
IV. NOTES TO THE INCOME STATEMENT AND TO THE CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
in thou. euros Cost of sales Distribution costs Administrative expenses 01.01– 30.09.2011 01.01– 30.09.2010 01.01– 30.09.2011 01.01– 30.09.2010 01.01– 30.09.2011 01.01– 30.09.2010 Material costs 1,073,041 890,079 0 0 0 0 Personnel expenses 97,575 81,214 66,693 51,540 46,845 39,603 Depreciation/amortisation 6,261 4,920 3,269 2,992 3,520 3,297 Other operating expenses 26,314 22,162 18,390 14,712 19,613 15,995 Total expenses 1,203,191 998,375 88,352 69,244 69,978 58,895
Expense structure
The general increase in expenses compared to the prior-year period was caused by the ongoing positive business performance and high growth dynamics, including the acquisitions and the higher number of employees in the reporting period. From August 2011, the depreciation also includes the leased buildings that were purchased in Neckarsulm, Germany, while the other operating expenses have been relieved of the lease payments that are no longer applicable.
Other operating income
Other operating income mainly consisted of marketing grants and other payments of suppliers amounting to 5,772 thousand euros (prior year: 3,823 thousand euros) and income from currency translation differences amounting to 3,928 thousand euros (prior year: 1,341 thousand euros). Allowing for the expenses from the currency translation that were recognised under cost of sales, distribution costs and administrative expenses, complete offsetting would result in net income from currency translation differences of 1,497 thousand euros (prior year: minus 101 thousand euros).
Financial income and financial expenses
The financial income mainly comprises interest income from time deposits and securities as well as cash and cash equivalents. The main reason for the decline in interest income compared to the prior-year period consisted of the lower capital market interest rates and yields for the money invested in the reporting period under consideration of unlimited solvency and particularly low-risk investment instruments and hedged counterparties. The financial expenses mainly consisted of interest paid for the financial liabilities. The higher interest expenses compared to the prior-year period were mainly caused by the higher financial liabilities, which were largely related to the transfer of the loans in connection with the purchase of the central logistics and administration buildings in Neckarsulm, Germany.
Earnings per share
The table below shows the calculation of the earnings after taxes per share that are due to the shareholders of Bechtle AG:
| Earnings per share (in euros) | 2.08 | 1.34 |
|---|---|---|
| Average number of outstanding shares | 21,000,000 | 21,000,000 |
| Earnings after taxes (in thousand euros) | 43,580 | 28,042 |
| 01.01– 30.09.2011 |
01.01– 30.09.2010 |
Under IAS 33, the earnings per share are determined on the basis of the earnings after taxes (due to the shareholders of Bechtle AG) and the average number of shares in circulation in the year. Treasury shares would reduce the number of outstanding shares accordingly. The basic earnings per share are identical to the diluted earnings per share.
See I. General disclosures, page 30
Other earnings
See Statement of changes in equity, page 28
34
The other earnings were mainly affected by the development of the euro/Swiss franc exchange rate. In the reporting period, the Swiss franc continued to gain in value against the euro, though to a much lesser extent than in the corresponding prior-year period. Details on the composition of the other earnings, which are recognised directly in equity outside profit or loss, with respect to the change that this item underwent and its accumulated balance are presented in section V. "Notes to the balance sheet and to the statement of changes in equity".
V. NOTES TO THE BALANCE SHEET AND TO THE STATEMENT OF CHANGES IN EQUITY
Assets
The significant increase in property, plant and equipment largely resulted from the purchase and the extension of land and buildings for the central logistics and administration buildings in Neckarsulm, Germany.
Compared to the consolidated financial statements as of 31 December 2010, the assets of the Bechtle Group as of 30 September 2011 now also contain the assets of the business operations acquired in the period under review.
Further changes in the period under review, especially those concerning current assets, were mainly caused by the ongoing positive business performance and the high growth dynamics, under consideration of the usual seasonal fluctuations during the year.
Equity
Retained earnings
At the Annual General Meeting of 7 June 2011, a resolution was adopted to pay a dividend of 0.75 euros per no-par share with dividend entitlement for the fiscal year 2010 (dividend total: 15,750 thousand euros). The dividend was paid on 8 June 2011.
In terms of its accumulated balance as of the balance sheet date and its change during the period under review, the other earnings that are to be recognised directly in equity outside profit or loss were composed as follows:
| 30.09.2011 | 31.12.2010 | 30.09.2011 | 30.09.2010 | |
|---|---|---|---|---|
| Actuarial gains/losses from pension provisions | –14,483 | –14,071 | –412 | –1,089 |
| Income tax effects | 2,602 | 2,528 | 74 | 229 |
| Unrealised gains/losses from securities | 205 | 59 | 146 | –365 |
| Income tax effects | 0 | –5 | 5 | 49 |
| Unrealised gains/losses from financial derivatives | –324 | –239 | –85 | –22 |
| Income tax effects | 94 | 69 | 25 | 5 |
| Currency translation differences from net investments in foreign business operations |
–90 | 0 | -90 | 165 |
| Income tax effects | 8 | 0 | 8 | 0 |
| Hedging of net investments in foreign business operations | –9,331 | –8,185 | –1,146 | –4,705 |
| Income tax effects | 2,717 | 2,383 | 334 | 1,366 |
| Currency translation differences | 16,921 | 15,559 | 1,362 | 7,500 |
| Accumulated earnings outside profit or loss | –1,681 | –1,902 | 221 | 3,133 |
Liabilities
The significant increase in financial liabilities largely resulted from the assumption of liabilities in connection with the purchase of the land and buildings for the central logistics and administration buildings in Neckarsulm, Germany.
These assumed liabilities comprise four loans from Landesbank Baden-Württemberg amounting to a total of 31,668 thousand euros, with terms until 28 February 2022 and different conditions. Two of the loans (25,380 thousand euros) are subject to an annual interest rate of 6.2 per cent until 28 February 2014 and of 5.08 per cent thereafter until the end of the term. For these loans, interest and repayments are due on a quarterly basis starting from 30 September 2011, with a final instalment of 10,442 thousand euros as of 28 February 2022. The other two loans (6,288 thousand euros) are subject to an annual interest rate of 5.89 per cent that is valid until 30 September 2018. For these loans, interest and repayments are due on a quarterly basis starting from 30 September 2011, with a final instalment of 4,092 thousand euros as of 28 February 2022. A land charge on the financed property serves as collateral for these loans.
A loan of 10,000 thousand euros was raised to finance acquisitions. The term of this loan from Kreissparkasse Heilbronn runs until 30 June 2018. It is subject to a fixed annual interest rate of 3.7 per cent and is to be repaid with quarterly instalments of 357 thousand euros as of the end of each quarter, for the first time at the end of September 2011. Collateral only exists in the form of a negative pledge.
Compared to the consolidated financial statements as of 31 December 2010, the liabilities of the Bechtle Group as of 30 September 2011 now also contain the liabilities of the business operations acquired in the period under review.
See I. General disclosures, page 30
in thou. euros
01.01–
01.01–
Further changes in the period under review, especially those concerning current liabilities and deferred items, were mainly caused by the ongoing positive business performance and the high growth dynamics, under consideration of the usual seasonal fluctuations during the year.
VI. EXPLANATORY NOTES ON THE CASH FLOW STATEMENT
The significant year-on-year increase of the cash flow from operating activities was mainly based on the much higher earnings before taxes that were achieved in the reporting period through the positive business performance.
The cash flow from investing activities was mainly effected by the payments for acquisitions and investments, which were much higher than in the corresponding prior-year period. In contrast, the reporting period witnessed less shifting of cash and cash equivalents to time deposits and securities.
Compared to the prior-year period, the cash flow from financing activities in the reporting period was affected by higher cash inflow and outflow in connection with financial liabilities and higher dividend payments.
The premature dissolution of the lease for the central logistics and administration buildings in Neckarsulm, Germany, and the purchase of this property and assumption of the liabilities merely affected the cash flow statement in the amount of the incidental acquisition costs (1,682 thousand euros) ("Cash paid for investments in intangible assets and property, plant and equipment").
VII. OPERATING LEASES
The future minimum lease payments from rental and leasing contracts classified as "operating leases" according to IAS 17 amounted to 66,289 thousand euros as of 30 September 2011 (31 December 2010: 88,807 thousand euros).
| in thou. euros | ||
|---|---|---|
| 30.09.2011 | 31.12.2010 | |
| Due within one year | 20,161 | 21,324 |
| Due between one and five years | 34,485 | 42,126 |
| Due after five years | 11,643 | 25,357 |
| Total minimum lease payments | 66,289 | 88,807 |
The significant reduction in minimum lease payments in the reporting period was caused by the premature discharge of the central logistics and administration buildings in Neckarsulm, Germany.
VIII. SEGMENT INFORMATION
The segment information is presented on the basis of the same principles as in the consolidated financial statements for the fiscal year 2010.
| in thou. euros | ||||||
|---|---|---|---|---|---|---|
| 01.01–30.09.2011 | 01.01–30.09.2010 | |||||
| IT system house & managed services |
IT e-commerce |
Total group | IT system house & managed services |
IT e-commerce |
Total group | |
| By segments | ||||||
| Total segment revenues | 926,634 | 486,657 | 760,589 | 397,773 | ||
| Less revenues with another segment | –2,154 | –667 | –1,493 | –253 | ||
| External revenues | 924,480 | 485,990 1,410,470 | 759,096 | 397,520 | 1,156,616 | |
| Depreciation/amortisation | 10,491 | 2,559 | 13,050 | 8,014 | 3,195 | 11,209 |
| Operating earnings | 34,747 | 24,858 | 59,605 | 20,271 | 15,824 | 36,095 |
| Financial earnings | 278 | 1,228 | ||||
| Earnings before taxes | 59,883 | 37,323 | ||||
| Income taxes | 16,303 | 9,281 | ||||
| Earnings after taxes | 43,580 | 28,042 | ||||
| Investments | 37,388 | 16,859 | 54,247 | 5,893 | 1,472 | 7,365 |
| Investments by changes in the scope of consolidation |
28,462 | 0 | 28,462 | 5,126 | 0 | 5,126 |
| in thou. euros | ||||||
|---|---|---|---|---|---|---|
| 30.09.2011 | 31.12.2010 | |||||
| IT system house & managed services |
IT e-commerce |
Total group | IT system house & managed services |
IT e-commerce |
Total group | |
| By segments | ||||||
| Total segment assets | 496,039 | 216,239 | 435,676 | 218,134 | ||
| Less receivables from another segment | –243 | –368 | –20 | –74 | ||
| Assets | 495,796 | 215,871 | 711,667 | 435,656 | 218,060 | 653,716 |
| Total segment liabilities | 219,847 | 92,897 | 188,261 | 94,066 | ||
| Less liabilities to another segment | –368 | –243 | –74 | –20 | ||
| Liabilities | 219,479 | 92,654 | 312,133 | 188,187 | 94,046 | 282,233 |
in thou. euros
| 01.01–30.09.2011 | 01.01–30.09.2010 | |||||
|---|---|---|---|---|---|---|
| Domestic | Abroad | Total group | Domestic | Abroad | Total group | |
| By regions | ||||||
| External revenues | 917,714 | 492,756 1,410,470 | 768,682 | 387,934 | 1,156,616 | |
| Investments | 51,081 | 3,166 | 54,247 | 5,481 | 1,884 | 7,365 |
| Investments by changes in the scope of consolidation |
24,606 | 3,856 | 28,462 | 3,130 | 1,996 | 5,126 |
| in thou. euros | ||||||
|---|---|---|---|---|---|---|
| 30.09.2011 | 31.12.2010 | |||||
| Domestic | Abroad | Total group | Domestic | Abroad | Total group | |
| By regions | ||||||
| Assets | 449,166 | 262,501 | 711,667 | 376,934 | 276,782 | 653,716 |
| Liabilities | 227,766 | 84,367 | 312,133 | 183,057 | 99,176 | 282,233 |
See X. Employees, page 44
Information on the number of employees by segments and regions is provided in section X. Employees.
IX. ACQUISITIONS AND PURCHASE PRICE ALLOCATION
Partial business operation "Technologie Services Region Ost" (St. Gallen branch) of redIT Services AG, Zug, Switzerland (redIT St. Gallen branch)
As of the acquisition date of 1 March 2011, the partial business operation "Technologie Services Region Ost" in St. Gallen, Switzerland, was acquired from redIT Services AG, Zug, Switzerland.
Within the scope of this partial business operation takeover, which must be recognised according to the purchase method (IFRS 3.4 ff), a customer base (248 thousand euros) and customer service agreements (209 thousand euros) were newly recognised as identifiable assets (IFRS 3.10 ff) and measured at their acquisition-date fair value (IFRS 3.18 ff) in addition to the assets (251 thousand euros) and liabilities (559 thousand euros) already recognised by the seller, whose carrying amounts corresponded to their fair values.
No deferred taxes were recognised in connection with the capitalisation of the customer base, which is amortised over a period of five years, and of the customer service agreements, which are amortised over a period of two years. There was no goodwill to be recognised.
The business activity of the acquired redIT St. Gallen branch focuses on complex infrastructure solutions in eastern Switzerland. Bechtle has taken over 18 employees of redIT, the infrastructure maintenance agreements of the existing customers and the office facilities of redIT, thereby strengthening its own previous system house location St. Gallen.
As of the acquisition date, the takeover is reflected as follows in the balance sheet:
| in thou. euros | |
|---|---|
| Non-current assets | |
| Goodwill | 0 |
| Other intangible assets | 457 |
| Property, plant and equipment | 8 |
| Total non-current assets | 465 |
| Current assets | |
| Inventories | 209 |
| Other assets | 34 |
| Total current assets | 243 |
| Total assets | 708 |
| Current liabilities | |
| Deferred items | 559 |
| Total current liabilities | 559 |
| Total liabilities | 559 |
| Total assets – Total liabilities = Cost of purchase |
149 |
The cost of purchase caused an outflow of cash and cash equivalents in the same amount.
Besides being insignificant in the Bechtle Group, the revenues and earnings contributions of the acquired partial business operation cannot be measured precisely, as the operation part does not operate separately and is not controlled separately but is integrated in a larger company unit.
Solid Line Aktiengesellschaft, Walluf, Germany (SolidLine)
As of the acquisition date 17 of May 2011, the company purchased all shares of Solid Line Aktiengesellschaft, Walluf, Germany.
www.solidline.de
The acquisition was recognised in the balance sheet according to the purchase method (IFRS 3.4 ff) and must still be considered as provisional (IFRS 3.45).
Apart from the assets and liabilities recognised from the acquired company, whose carrying amounts corresponded to their fair value, a customer base (3,050 thousand euros), customer service agreements (2,840 thousand euros) and a non-compete agreement (815 thousand euros) were newly recognised as identifiable assets (IFRS 3.10 ff) and measured at fair value as of the acquisition date (IFRS 3.18 ff).
Deferred tax liabilities (1,642 thousand euros) were recognised in connection with the capitalisation of the customer base, which is amortised over a period of five years, of the customer service agreements, which are amortised over a period of ten years, and of the non-compete agreement, which is amortised over a period of two years.
Under consideration of the acquired total net assets (6,988 thousand euros), the capital consolidation resulted in a difference of 10,720 thousand euros that is presented as goodwill.
Leading system house partner of CAD software manufacturer Solidworks
By acquiring SolidLine (approximately 160 employees), Bechtle has taken over the leading system house partner of the CAD software manufacturer Solidworks. For Bechtle, this means a substantial expansion of its market position in the area of CAD and a confirmation of its position as a strong, one-stop IT solution provider. Apart from its headquarters and a subsidiary in Walluf, Germany, SolidLine has 13 branches and training centres throughout Germany as well as a Swiss subsidiary with locations in Zürich, Arbon and Schönbühl. By means of the acquisition, Bechtle hopes to establish synergies with customers in the mechanical and plant engineering, tool and mould-making, industrial design and medical technology sectors.
| in thou. euros | |
|---|---|
| Non-current assets | |
| Goodwill | 10,720 |
| Other intangible assets | 6,726 |
| Property, plant and equipment | 3,239 |
| Other assets | 590 |
| Total non-current assets | 21,275 |
| Current assets | |
| Inventories | 1,657 |
| Trade receivables | 2,370 |
| Income tax receivables | 10 |
| Other assets | 4,737 |
| Cash and cash equivalents | 7,633 |
| Total current assets | 16,407 |
| Total assets | 37,682 |
| Non-current liabilities | |
| Financial liabilities | 1,674 |
| Deferred taxes | 1,731 |
| Deferred items | 644 |
| Total non-current liabilities | 4,049 |
| Current liabilities | |
| Financial liabilities | 393 |
| Trade payables | 1,972 |
| Income tax payables | 272 |
| Other provisions and liabilities | 1,207 |
| Deferred items | 12,081 |
| Total current liabilities | 15,925 |
| Total liabilities | 19,974 |
| Total assets – Total liabilities = Cost of purchase |
17,708 |
As of the date of initial consolidation, the acquisition is accounted for as follows at provisional values:
The company purchase agreement for the acquisition of SolidLine contains a (contingent) purchase price payment of up to 1,692 thousand euros, which depends on the acquired company's future earnings before taxes. The fair value of this contingent purchase price payment at the acquisition date was 1,400 thousand euros, based on the validated earnings projections of SolidLine. This amount is included in the presented cost of purchase (IFRS 3.39). Other cost of purchase (16,308 thousand euros) resulted in an outflow of cash and cash equivalents.
41
In the reporting period, SolidLine accounted for 12,578 thousand euros of the revenues and 863 thousand euros of the earnings after taxes of the Bechtle Group (IFRS 3.B64qi).
The receivables taken over were only subject to minor impairments.
HanseVision GmbH, Hamburg (HanseVision)
www.hansevision.com
All interests in HanseVision GmbH, Hamburg, Germany, were acquired as of 28 July 2011.
The acquisition was recognised in the balance sheet according to the purchase method (IFRS 3.4 ff) and must still be considered as provisional (IFRS 3.45).
Apart from the assets and liabilities already recognised by the acquired company, whose carrying amounts corresponded to their fair value, a customer base (1,080 thousand euros) and a non-compete agreement (700 thousand euros) were newly recognised as identifiable assets (IFRS 3.10 ff) and measured at fair value as of the acquisition date (IFRS 3.18 ff).
Deferred tax liabilities (574 thousand euros) were recognised in connection with the capitalisation of the customer base, which is amortised over a period of five years, and of the non-compete agreement, which is amortised over a period of two years.
Under consideration of the acquired total net assets (1,549 thousand euros), the capital consolidation resulted in a difference of 5,951 thousand euros that is presented as goodwill.
Established specialist in Microsoft solutions, especially in SharePoint technologies
By acquiring HanseVision GmbH (22 employees), Bechtle has consistently pursued its strategic alignment as an IT solution provider, further expanding the field of software and application solutions in the IT system house & managed services segment. HanseVision GmbH is an established specialist in Microsoft solutions that concentrates especially on the future-oriented SharePoint technologies. Bechtle also expects the acquisition to deliver considerable synergies and cross-selling effects in the conventional system house business.
| in thou. euros | |
|---|---|
| Non-current assets | |
| Goodwill | 5,951 |
| Other intangible assets | 1,780 |
| Property, plant and equipment | 46 |
| Other assets | 62 |
| Total non-current assets | 7,839 |
| Current assets | |
| Trade receivables | 284 |
| Income tax receivables | 203 |
| Other assets | 28 |
| Cash and cash equivalents | 658 |
| Total current assets | 1,173 |
| Total assets | 9,012 |
| Non-current liabilities | |
| Deferred taxes | 574 |
| Total non-current liabilities | 574 |
| Current liabilities | |
| Income tax liabilities | 3 |
| Other provisions and liabilities | 935 |
| Total current liabilities | 938 |
| Total liabilities | 1,512 |
| Total assets – Total liabilities = Cost of purchase |
7,500 |
As of the date of initial consolidation, the acquisition is accounted for as follows at provisional values:
The company purchase agreement for the acquisition of HanseVision contains a (contingent) purchase price payment of up to 1,500 thousand euros, which depends on the acquired company's future business performance. The fair value of this contingent purchase price payment at the acquisition date was 1,500 thousand euros, based on the validated business plan of HanseVision. This amount is included in the presented cost of purchase (IFRS 3.39). Other cost of purchase (6,000 thousand euros) resulted in an outflow of cash and cash equivalents.
In the reporting period, HanseVision accounted for 640 thousand euros of the revenues and 10 thousand euros of the earnings after taxes of the Bechtle Group (IFRS 3.B64qi).
The receivables taken over were only subject to minor impairments.
Had the acquisition of SolidLine and HanseVision already taken place at the beginning of the reporting period, the revenues of the Bechtle Group for the reporting period would have been 1,427,286 thousand euros, and earnings after taxes 44,323 thousand euros (IFRS 3.B64qii).
43
When it purchased Netzwerk Beratung Informationssysteme Duisburg GmbH, Duisburg, Germany, in the 2008 fiscal year, Bechtle had undertaken to pay conditional retroactive purchase price increases. In the 2010 fiscal year, these contingent purchase price increases were contractually capped at a maximum of 400 thousand euros and made conditional upon the contribution margin achieved with customers and upon certain customer relationships. In April 2011, this conditional purchase price payment was settled and paid out. The amount totalled 300 thousand euros, which was recognised as additional goodwill.
When it purchased HTH Consulting GmbH, St. Pölten, Austria, in the 2010 fiscal year, Bechtle had undertaken to pay conditional retroactive purchase price increases amounting to a total of up to 500 thousand euros, depending on the acquired company's future earnings before taxes. At the time, the fair value of this contingent purchase price payment on the acquisition date was recognised as 450 thousand euros, based on the validated earnings projections of HTH. In April 2011, this conditional purchase price payment was settled and paid out. The amount was exactly 450 thousand euros, as already determined and recognised in the prior year.
X. EMPLOYEES
The employee numbers were as follows:
| 30.09.2011 | 31.12.2010 | 01.01– 30.09.2011 |
01.01– 30.09.2010 |
|
|---|---|---|---|---|
| Full-time employees | 4,921 | 4,372 | 4,668 | 4,071 |
| Trainees | 337 | 306 | 287 | 269 |
| Employees on parental leave | 99 | 88 | 86 | 82 |
| Temporary staff | 182 | 138 | 142 | 128 |
| Total | 5,539 | 4,904 | 5,183 | 4,550 |
The employee numbers (without temporary staff) break down by segments and regions as follows:
| 30.09.2011 | 31.12.2010 | 01.01– 30.09.2011 |
01.01– 30.09.2010 |
|
|---|---|---|---|---|
| IT system house & managed services | 4,220 | 3,763 | 3,955 | 3,481 |
| Domestic | 3,555 | 3,129 | 3,305 | 2,877 |
| Abroad | 665 | 634 | 650 | 604 |
| IT e-commerce | 1,137 | 1,003 | 1,086 | 941 |
| Domestic | 409 | 342 | 380 | 309 |
| Abroad | 728 | 661 | 706 | 632 |
The employee numbers (without employees on parental leave, and without temporary staff) break down by functional areas as follows:
| 30.09.2011 | 31.12.2010 | 01.01– 30.09.2011 |
01.01– 30.09.2010 |
|
|---|---|---|---|---|
| Service | 2,457 | 2,203 | 2,332 | 2,086 |
| Sales | 1,635 | 1,458 | 1,567 | 1,304 |
| Administration | 1,166 | 1,017 | 1,056 | 950 |
XI. ORGANS
On 18 May 2011, Siegfried Höfels, administrative employee, acceded the Supervisory Board of Bechtle AG as employee representative in the place of Udo Bettenhausen.
XII. NOTEWORTHY EVENTS AFTER THE REPORTING PERIOD
October 2011 marked the start of the building activities for the expansion of the group headquarters in Neckarsulm, Germany. Following its completion, which is planned for December 2012, the new office and administration building will offer a space of 6,500 square metres for an additional 400 employees. In total, the headquarters of Bechtle AG will have 26,600 square metres of office space. The planned investment costs for these construction measures amount to approximately 15 million euros.
No other noteworthy events occurred at Bechtle after the end of the reporting period.
Neckarsulm, 9 November 2011
Bechtle AG
The Executive Board
RESPONSIBILITY STATEMENT BY THE EXECUTIVE BOARD
To the best of our knowledge, and in accordance with the applicable reporting principles for interim financial reporting, the interim consolidated financial statements give a true and fair view of the assets, liabilities, financial position and profit or loss of the group, and the interim management report of the group includes a fair review of the development and performance of the business and the position of the group, together with a description of the principal opportunities and risks associated with the expected development of the group for the remaining months of the financial year.
Neckarsulm, 9 November 2011
Bechtle AG
The Executive Board
Dr Thomas Olemotz Michael Guschlbauer Jürgen Schäfer
AUDITING INFORMATION
The present interim financial report was neither audited, according to Article 317 of the HGB, nor revised by the auditor.
FINANCIAL CALENDAR
Interim Report 3rd Quarter 2011 (30 September)
Thursday, 10 November 2011, conference call with analysts, investors and media
Annual Report 2011
Thursday, 15 March 2012
Accounts Press Conference
Thursday, 15 March 2012, Stuttgart
DVFA Analysts' Conference
Thursday, 15 March 2012, Frankfurt am Main
Interim Report 1st Quarter 2012 (31 March)
Tuesday, 15 May 2012, conference call with analysts, investors and media
Annual General Meeting
Tuesday, 19 June 2012, 10.00 a.m., Konzert- und Kongresszentrum Harmonie, Heilbronn
Dividend Payment
as of 20 June 2012 (subject to approval by the Annual General Meeting)
Interim Report 2nd Quarter 2012 (30 June)
Friday, 10 August 2012, conference call with analysts, investors and media
Interim Report 3rd Quarter 2012 (30 September)
Tuesday, 13 November 2012, conference call with analysts, investors and media
Publisher
Bechtle AG, Neckarsulm
Contact
Bechtle AG Bechtle Platz 1 74172 Neckarsulm Germany
Investor Relations Thomas Fritsche Martin Link Phone+49 7132 981-4121 Phone+49 7132 981-4149 Fax +49 7132 981-4116 Fax +49 7132 981-4116 [email protected] [email protected]
The Interim Report Q3/2011 was published on 10 November 2011.
Bechtle AG Bechtle Platz 1, 74172 Neckarsulm
Bechtle AG Interim Report as of 30 September 2011
Phone +49 7132 981-0 [email protected] www.bechtle.com
Your strong IT partner. Today and tomorrow.