Quarterly Report • Nov 25, 2016
Quarterly Report
Open in ViewerOpens in native device viewer
Quarterly Financial Report at 30 th September 2016
| GROUP STRUCTURE | pag. 1 | |
|---|---|---|
| COMPOSITION OF CORPORATE BODIES | pag. 2 | |
| MANAGEMENT REPORT | pag. 3 | |
| CONSOLIDATED FINANCIAL STATEMENTS | ||
| Statement of financial position - assets | pag. 12 | |
| Statement of financial position - liabilities | pag. 13 | |
| Statement of income | pag. 14 | |
| Statement of comprehensive income | pag. 15 | |
| Statement of cash flow | pag. 16 | |
| Statement of shareholders' equity | pag. 17 | |
| Presentation and content | pag. 18 |
|---|---|
| Information on the statement of financial position | pag. 20 |
| Information on the statement of income | pag. 35 |
1. Declaration pursuant to Art. 154-bis, pars. 3 and 4, Legislative Decree 58/1998
(*) The company Solution Net System, Inc. became operational following the spin off dated 1st October 2016 (**) As of 28th September 2016, the company changed name from "Datalogic ADC S.r.l." to "Datalogic S.r.l."
Volta Romano Chairman & Chief Executive Officer (2)
Aversa Carlo Achille Director
Caruso Pier Paolo Director
Di Stefano Luigi Independent Director
Mazzalveri Gaia Independent Director
Todescato Pietro Director
Volta Filippo Maria Director
Volta Valentina Director
Fiorenza Salvatore Marco Andrea Chairman
Santagostino Roberto Statutory Auditor
Lancellotti Elena Statutory Auditor
Prandi Paolo Alternate Statutory Auditor
Fuzzi Mario Alternate Statutory Auditor
Magnani Sonia Alternate Statutory Auditor
Reconta Ernst & Young S.p.A.
(2) Legal representative with respect to third parties.
(1) The Board of Directors will remain in office until the general meeting that approves the accounts for the financial year ending 31 December 2017.
(3) The Statutory Auditors in office until the approval of the accounts for the financial year ending 31 December 2018.
The report for the year ended 30 September 2016 has been prepared in compliance with the instructions in the Borsa Italiana Regulations.
Specifically, consolidated financial statements apply the approach set forth by international accounting standards (IASs/IFRSs) adopted by the European Union.
The following table summarises the Datalogic Group's key operating and financial results as at 30 September 2016 in comparison with the same period a year earlier (figures in Euro thousands):
| nine months ended | ||||
|---|---|---|---|---|
| 30.09.2016 | 30.09.2015 | change | % change |
|
| Total Revenues | 421,753 | 391,295 | 30,458 | 7.8% |
| EBITDA (*) | 66,639 | 53,078 | 13,561 | 25.5% |
| % of total revenues | 15.8% | 13.6% | ||
| Group net profit/loss | 40,882 | 30,423 | 10,459 | 34.4% |
| % of total revenues | 9.7% | 7.8% | ||
| Net financial position (NFP) (**) | (37,577) | (54,799) | 17,222 | -31.4% |
(*) EBITDA is a performance indicator not defined under IFRS. However, the management uses it to monitor and assess the company's operating performance, as it is not influenced by volatility due to the various valuation criteria used to determine taxable income, by the total amount and nature of the capital involved or by the related depreciation and amortisation policies. Datalogic defines it as Profit/loss for the period before depreciation and amortisation of tangible and intangible assets, non-recurring costs, financial income and expenses and income taxes.
(**) For the criteria defining the Net Financial Position please see page 9.
The results of the first nine months of the year confirmed the strong growth of all economic indicators and the unchanged positive trend that had already been reported in the first half of the year. In particular, EBITDA recorded an improvement of 25.5%, amounting to €66.6 million, with increased margins from 13.6% to 15.8%. Despite higher investments made in R&D in the third quarter, net profit increased to €40.9 million, up by 34.4%.
The following table shows the main income statement items for the Datalogic Group compared with the same period in the previous year:
| nine months ended | ||||||
|---|---|---|---|---|---|---|
| (in €/000) | 30.09.2016 | 30.09.2015 | change | % change |
||
| Total Revenues | 421,753 | 100.0% | 391,295 | 100.0% | 30,458 | 7.8% |
| Cost of sales | (227,269) | -53.9% | (208,546) | -53.3% | (18,723) | 9.0% |
| Gross profit | 194,484 | 46.1% | 182,749 | 46.7% | 11,735 | 6.4% |
| Other revenues | 2,321 | 0.6% | 1,483 | 0.4% | 838 | 56.5% |
| Research and development expenses | (36,636) | -8.7% | (34,764) | -8.9% | (1,872) | 5.4% |
| Distribution expenses | (74,892) | -17.8% | (74,758) | -19.1% | (134) | 0.2% |
| General and administrative expenses | (27,873) | -6.6% | (29,056) | -7.4% | 1,183 | -4.1% |
| Other operating costs | (1,147) | -0.3% | (1,842) | -0.5% | 695 | -37.7% |
| Total Operating costs and other costs | (140,548) | -33.3% | (140,420) | -35.9% | (128) | 0.1% |
| Ordinary operating result before non recurring costs and revenues and administrative costs arising from acquisitions (EBITANR) |
56,257 | 13.3% | 43,812 | 11.2% | 12,445 | 28.4% |
| Non-recurring costs and revenues | 149 | 0.0% | (1,428) | -0.4% | 1,577 | n.a. |
| Depreciation and amortisation due to acquisitions (*) |
(3,656) | -0.9% | (4,295) | -1.1% | 639 | -14.9% |
| Operating result (EBIT) | 52,750 | 12.5% | 38,089 | 9.7% | 14,661 | 38.5% |
| Net financial income (expenses) | (2,603) | -0.6% | (3,950) | -1.0% | 1,347 | -34.1% |
| Profits/(losses) from associates | (466) | -0.1% | 40 | 0.0% | (506) | n.a. |
| Foreign exchange differences | (548) | -0.1% | 2,387 | 0.6% | (2,935) | n.a. |
| Pre-tax profit/(loss) | 49,133 | 11.6% | 36,566 | 9.3% | 12,567 | 34.4% |
| Taxes | (8,251) | -2.0% | (6,143) | -1.6% | (2,108) | 34.3% |
| GROUP NET PROFIT/(LOSS) | 40,882 | 9.7% | 30,423 | 7.8% | 10,459 | 34.4% |
| Depreciation and write-downs of tangible assets Amortisation and write-downs of intangible assets |
(6,629) (3,753) |
-1.6% -0.9% |
(5,773) (3,493) |
-1.5% -0.9% |
(856) (260) |
14.8% 7.4% |
| EBITDA | 66,639 | 15.8% | 53,078 | 13.6% | 13,561 | 25.5% |
(*) This item includes costs for amortisation arising from acquisitions. To provide a better representation of the Group's ordinary profitability, we chose – in all tables in this section concerning information on operating performance – to show an operating result before the impact of non-recurring costs/revenues and of depreciation and amortisation due to acquisitions, which we have called EBITANR (Earnings before interests, tax, acquisitions and not recurring), hereinafter referred to as "Ordinary operating result". To permit comparability with the financial statements, we have in any case included a further intermediate profit margin ("Operating result") that includes non-recurring costs/revenues and depreciation and amortisation due to acquisitions and which matches figures reported in year-end financial statements.
As at 30 September 2016, the Datalogic Group had revenues of €421,753 thousand (€391,295 thousand in the same period of the previous year), of which €399,321 thousand derived from product sales and €22,432 thousand from services.
Revenues increased by 7.8% compared to the previous year (+7.9% at constant Euro/Dollar exchange rate).
In the first nine months of the year, the booking (already acquired orders) achieved €426.2 million, up by 5.2% compared to the same period of 2015.
The Gross Profit, equal to €194,484 thousand, increased by 6.4% in absolute term against €182,749 thousand reported in the previous year (+6.5% at constant Euro/Dollar exchange rates), while its impact on revenues decreased from 46.7% in the first nine months of 2015 to 46.1%% in 2016.
The other revenues item, equal to €2,321 thousand, increased by 56.5% compared to €1,483 thousand, mainly due to the tax credit of companies that perform R&D activities for 2015 (as per 2015 Stability Law, as amended by Art. 3 of Law Decree 145/2013), equal to €1,240 thousand.
Operating costs, equal to €140,548 thousand, are substantially in line with the first nine months of 2015, in absolute values, and highlight a strong improvement in terms of impact on turnover, from 35.9% to 33.3%. This trend reflects a business aimed at reducing general and administrative expenses, to the benefit of costs for R&D, increased by 5.4% to €36,636 thousand, with an impact of 8.7% on revenues. These costs reported a stronger impact on turnover over the quarter, equal to 8.8%, compared with 8.3% of the second quarter of 2016, thus highlighting the recovery of the time mismatch reported in the first half of the year. Distribution expenses also improved, in terms of impact on turnover, from 19.1% of the first nine months of 2015, when they were affected by higher investments made to strengthen the distribution network in North America, to 17.8% of the current period, which is substantially unchanged, in absolute values.
In the first nine months of 2016, the "non-recurring costs and (revenues)" item amounted to € 149 thousand. The breakdown of this item is as follows:
| ITEM | AMOUNT | TYPE OF COST |
|---|---|---|
| 1) "Cost of goods sold" | 86 | early retirement incentives |
| 2) "Distribution expenses" | 164 | early retirement incentives |
| 3) "Other expenses" | (399) | release of other provisions |
| TOTAL NON-RECURRING COSTS/(REVENUES) | (149) |
Extraordinary revenues, equal to €399 thousand, referred to the release to the income statement of the surplus of the provision allocated in 2014 for a probable tax liability related to one of the Group's foreign companies.
As at 30 September 2016, depreciation and amortisation due to acquisitions (totalling €3,656 thousand) broke down as follows:
| nine months ended | |||
|---|---|---|---|
| 30.09.2016 | 30.09.2015 | Change | |
| Acquisition of the PSC group (on 30 November 2006) | 1,361 | 1,877 | (516) |
| Acquisition of Informatics Inc. (on 28 February 2005) | 0 | 120 | (120) |
| Acquisition of Evolution Robotics Retail Inc. (on 1 July 2010) | 471 | 471 | 0 |
| Acquisition of Accu-Sort Inc. (on 20 January 2012) | 1,824 | 1,827 | (3) |
| TOTAL | 3,656 | 4,295 | (639) |
EBITDA reported a 25.5% growth, achieving €66,639 thousand, compared to €53,078 thousand of the first nine months of 2015 (+25.7% at constant Euro/Dollar exchange rate). The impact on revenues (EBITDA margin) grew by over 2 percentage points, from 13.6% of the first nine months of 2015, to 15.8%.
The "Ordinary operating result" (EBITANR) was €56,257 thousand (13.3% of revenues) and up by 28.4% over the amount reported for the same period of the previous year (€43,812 thousand).
The Operating Result (EBIT) increased by 38.5% and amounted to €52,750 thousand, compared to €38,089 thousand (+38.7% at constant exchange rates).
Group net profit amounted to €40,882 thousand, 34.4% higher than the profit obtained in the same period of the previous year, equal to €30,423 thousand.
The next table compares the main operating results achieved in the third quarter of 2016 with the same period in 2015 and the second quarter of 2016.
| QIII 2016 | x | QIII 2015 | x | change | % change |
|
|---|---|---|---|---|---|---|
| TOTAL REVENUES | 139,911 | 100.0% | 133,810 | 100.0% | 6,101 | 4.6% |
| EBITDA | 21,682 | 15.5% | 18,752 | 14.0% | 2,930 | 15.6% |
| ORDINARY OPERATING RESULT (EBITANR) (*) |
18,137 | 13.0% | 15,478 | 11.6% | 2,659 | 17.2% |
| OPERATING RESULT (EBIT) | 17,437 | 12.5% | 13,404 | 10.0% | 4,033 | 30.1% |
(*) see definition on page 4
| QIII 2016 | x | QII 2016 | x | change | % change |
|
|---|---|---|---|---|---|---|
| TOTAL REVENUES | 139,911 | 100.0% | 146,489 | 100.0% | (6,578) | -4.5% |
| EBITDA | 21,682 | 15.5% | 26,137 | 17.8% | (4,455) | -17.0% |
| ORDINARY OPERATING RESULT (EBITANR) (*) |
18,137 | 13.0% | 22,676 | 15.5% | (4,539) | -20.0% |
| OPERATING RESULT (EBIT) | 17,437 | 12.5% | 21,103 | 14.4% | (3,666) | -17.4% |
Revenues earned from sales in the third quarter of the year stood at €139,911 thousand, up by 4.6% compared to the third quarter of 2015 (revenues at constant exchange rates: +4.8%) and down by 4.5% compared to the second quarter of 2016. This confirmed the positive performance of the Group, despite the seasonal effect, which characterizes this period of the year and the political uncertainties in the United States.
The booking (already acquired orders) for the quarter was still remarkable and equal to €138.1 million, up by 3.5% compared to the third quarter of 2015.
The impact on turnover of new products over the third quarter of 2016 amounted to 20.4%, compared to 27.4% of the second quarter.
EBITDA was equal to €21,682 thousand, up by 15.6% compared to the third quarter of 2015, and down by 17% compared to the second quarter of the year, which benefited from a stronger growth in revenues and the postponement of some R&D costs.
| Revenues | EBITDA* | |||||
|---|---|---|---|---|---|---|
| 9M 2016 | 9M 2015 | % change | 9M 2016 | 9M 2015 | % change | |
| Datalogic ADC | 292,689 | 267,731 | 9.3% | 71,855 | 59,827 | 20.1% |
| Datalogic IA | 112,869 | 103,389 | 9.2% | 6,971 | 4,602 | 51.5% |
| Informatics | 18,559 | 22,060 | -15.9% | (939) | 340 | n.a. |
| Datalogic S.p.A. | 28,889 | 21,552 | 34.0% | 9,538 | (3,027) | n.a. |
| Adjustments | (31,253) | (23,437) | 33.3% | (20,786) | (8,664) | 139.9% |
| Total | 421,753 | 391,295 | 7.8% | 66,639 | 53,078 | 25.5% |
(*) For the purposes of an accurate disclosure of economic performance of the operating segments, the Management deemed it appropriate to highlight the Divisional EBITDA as monitoring KPI.
The ADC Division (Automatic Data Capture), specialised in the manufacture of fixed bar code readers for the retail market, manual readers and mobile computer for warehouse management, recorded a turnover of €292.7 million, 9.3% increase (+9.4% at constant Euro/Dollar exchange rate), compared to the first nine months of 2015 and of €97.9 million in the third quarter, up by 8.4% (+8.6% at constant Euro/Dollar exchange rate), compared to the third quarter of 2015. In the first nine months, the double digit growth trend continued in the North and South America area, driven by the sale of both imaging technology bench scanners and mobile computers.
EBITDA increased by 20.1%%, totalling €71.9 million, with 24.6% margins, up by 2.3 percentage points compared to 22.3% recorded in the same period of the previous year, thus confirming the excellent performance of the Division thanks to the improvement of the operating leverage and the reduction in costs.
The Industrial Automation Division, specialised in the production of automatic identification systems, security, detection and marking for the Industrial Automation market, reported a turnover of €112.9 million, 9.2% increase compared to the first nine months of 2015 (unchanged increase at constant Euro/Dollar exchange rate) and a turnover of €37.2 million in the third quarter of 2016, highlighting a slight growth compared to the third quarter of 2015. Excluding the results of the Systems Business Unit, which underwent a spin off on 1 October, revenues from the Division increased by 5.4%, to €99.1 million (unchanged increase at constant Euro/Dollar exchange rate).
As regards revenues, a double-digit growth was reported in Europe thanks to a very positive performance of bar code readers for industrial applications and security barriers.
EBITDA grew by 51.5%, to €7 million, with 6.2% margins (8.3% excluding results of the Systems BU), up by 1.7 percentage points compared to 4.5% recorded in the first months of 2015.
Informatics reported a turnover of €18.6 million compared with €22.1 million in the first nine months of 2015 (-15.9%). This trend is affected by the recent organizational changes of the passage to a new business model, focused on long-term services.
As regards the geographical areas, the first nine months of the year witnessed a very positive performance of sales on the European market, including Italy, which confirmed to be the driver of growth, with revenues of
€216.2 million (+9.5%). The North American market reported a higher growth compared to the market, with 8.0% increase, equal to €126.4 million.
| Nine months ended | |||||
|---|---|---|---|---|---|
| 30.09.2016 | 30.09.2015 | Change | % Change | ||
| Revenues in Italy | 36,752 | 34,734 | 2,018 | 5.8% | |
| Revenues in Europe | 179,412 | 162,673 | 16,739 | 10.3% | |
| Revenues in North America | 126,393 | 117,077 | 9,316 | 8.0% | |
| Revenues in Asia & Pacific | 51,442 | 52,775 | (1,333) | -2.5% | |
| Revenues in Rest of the World | 27,754 | 24,036 | 3,718 | 15.5% | |
| Total Revenues | 421,753 | 391,295 | 30,458 | 7.8% |
The following table shows the main financial and equity items as at 30 September 2016, for the Datalogic Group, compared with 31 December 2015 and 30 September 2015.
| (in €/000) | 30.09.2016 | 31.12.2015 | 30.09.2015 |
|---|---|---|---|
| Net intangible assets | 50,777 | 56,547 | 55,837 |
| Goodwill | 178,597 | 183,020 | 177,945 |
| Net tangible assets | 67,488 | 68,384 | 63,047 |
| Unconsolidated equity investments | 6,088 | 6,607 | 5,196 |
| Other non-current assets | 51,766 | 49,288 | 47,734 |
| Non-current capital | 354,716 | 363,846 | 349,759 |
| Net trade receivables from customers | 72,626 | 68,765 | 67,536 |
| Amounts due to suppliers | (86,714) | (101,711) | (77,830) |
| Inventories | 90,399 | 69,477 | 69,058 |
| Net working capital, trading | 76,311 | 36,531 | 58,764 |
| Other current assets | 36,147 | 28,643 | 36,768 |
| Other current liabilities and provisions for short term risks | (68,763) | (61,025) | (63,513) |
| Net working capital | 43,695 | 4,149 | 32,019 |
| Other M/L term liabilities | (26,055) | (26,773) | (26,209) |
| Liabilities for employee benefits/Severance Indemnity | (6,661) | (6,814) | (6,818) |
| Provisions for risks | (10,469) | (15,187) | (14,016) |
| Net invested capital | 355,226 | 319,221 | 334,735 |
| Total Shareholders' Equity | (317,649) | (298,260) | (279,936) |
| Net financial position | (37,577) | (20,961) | (54,799) |
As at 30 September 2016, the net working capital in the trading segment amounted to €76,311 thousand, up by €39,780 thousand, compared to 31 December 2015, and by €17,547 thousand compared to the same period in the previous year (€58,764 thousand).
The increase in this item, compared to 31 December 2015, is primarily attributable to the increase in inventories, equal to €20,922 thousand.
As at 30 September 2016, the net financial position is broken down as follows:
| 30.09.2016 | 31.12.2015 | 30.09.2015 | |
|---|---|---|---|
| A. Cash and bank deposits | 76,499 | 126,166 | 93,121 |
| B. Other cash and cash equivalents | 46 | 46 | 41 |
| b1. restricted cash deposit | 46 | 46 | 41 |
| C. Securities held for trading | 0 | 361 | 361 |
| c1. Short-term | 0 | 0 | 0 |
| c2. Long-term | 0 | 361 | 361 |
| D. Cash and equivalents (A) + (B) + (C) | 76,545 | 126,573 | 93,523 |
| E. Current financial receivables | 0 | 0 | 1,100 |
| F. Other current financial receivables | 0 | 0 | 0 |
| f1. hedging transactions | 0 | 0 | 0 |
| G. Bank overdrafts | 193 | 45 | 46 |
| H. Current portion of non-current debt | 24,196 | 32,973 | 25,967 |
| I. Other current financial payables | 2,992 | 6,355 | 5,136 |
| i1. hedging transactions | 0 | 6 | 41 |
| i2. payables for leasing | 269 | 260 | 256 |
| i3. current financial payables | 2,723 | 6,089 | 4,839 |
| J. Current financial debt (G) + (H) + (I) | 27,381 | 39,373 | 31,149 |
| K. Current financial debt, net (J) - (D) - (E) - (F) | (49,164) | (87,200) | (63,474) |
| L. Non-current bank borrowing | 118,349 | 139,639 | 149,594 |
| M. Other non-current financial assets | 31,716 | 31,872 | 31,780 |
| N. Other non-current liabilities | 108 | 394 | 459 |
| n1. hedging transactions | 56 | 115 | 107 |
| n2. payables for leasing | 52 | 279 | 352 |
| O. Non-current financial debt (L) - (M) + (N) | 86,741 | 108,161 | 118,273 |
| P. Net financial debt (K) + (O) | 37,577 | 20,961 | 54,799 |
Net financial debt as at 30 September 2016 stood at €37,577 thousand, compared with €20,961 thousand as at 31 December 2015 and €54,799 thousand as at 30 September 2015.
Note that the following transactions were carried out in the period:
Investments were also made, amounting to €9,185 thousand.
The reconciliation between the Parent Company's shareholders' equity and net profit and the corresponding consolidated amounts is as shown below:
| 30 September 2016 | 31 December 2015 | |||
|---|---|---|---|---|
| Total equity | Period results |
Total equity | Period results |
|
| Parent Company shareholders' equity and profit | 280,517 | 48,414 | 250,417 | 27,474 |
| Difference between consolidated companies' shareholders' equity and their carrying value in the Parent Company's financial statements; effect of equity-based valuation |
100,645 | 49,516 | 108,261 | 76,703 |
| Reversal of dividends | (53,387) | (63,097) | ||
| Amortisation of intangible assets "business combination" | (5,827) | (5,827) | ||
| Effect of acquisition under common control | (31,733) | (31,733) | ||
| Elimination of capital gain on sale of business branch | (18,665) | (18,665) | ||
| Effect of eliminating intercompany transactions | (15,397) | (4,134) | (11,826) | (244) |
| Reversal of write-downs and capital gains on equity investments |
6,121 | 6,121 | ||
| Sale of know-how | (7) | (7) | ||
| Goodwill impairment | (1,395) | (1,395) | ||
| Other | (1,046) | 84 | (1,133) | (324) |
| Deferred taxes | 4,436 | 389 | 4,047 | 35 |
| Group shareholders' equity | 317,649 | 40,882 | 298,260 | 40,547 |
| nine months ended | |||
|---|---|---|---|
| 30.09.2016 | 30.09.2015 | Change | |
| Financial income/(expenses) | (1,296) | (1,812) | 516 |
| Foreign exchange differences | (548) | 2,387 | (2,935) |
| Bank expenses | (1,340) | (2,578) | 1,238 |
| Other | 33 | 440 | (407) |
| Total Net financial income (expenses) | (3,151) | (1,563) | (1,588) |
Financial income was negative by €3,151 thousand, compared to a negative result of €1,563 thousand related to the same period of the previous year, mainly due to a more unfavourable trend of Foreign exchange differences, which reported a negative increase of €2,935 thousand, while bank fees decreased by €1,238 thousand.
The item "Financial income/(expenses)" improved by €516 thousand, mainly due to the entering of a new loan agreement with a pool of banks for the amount of €140 million on 24 February 2015 and the redemption, at the same time, of previous loans amounting to €126 million. This transaction allowed for an increase in the average life of the financial debt and the reduction in the related charges.
The item "Bank expenses" (improved by €1,238 thousand), also includes:
Losses generated by companies carried at equity were recognised in the amount of €466 thousand (compared with profits of €40 thousand as at 30 September 2015).
The spin off of the Systems Business Unit became effective on 1 October 2016. This operation envisaged the establishment, by Datalogic Automation Inc. (US subsidiary of the Company), of a newco - Solution Net Systems, Inc., headquartered in Quakertown, Pennsylvania (USA) - to which all assets related to the Systems BU were conferred. Since that date, Solution Net Systems, Inc. will therefore supply all customers of the Datalogic Group with the integrated solutions of automated distribution for the postal and retail segments that were previously supplied by the Systems BU of the Industrial Automation Division.
On 18 October 2016, Mr. Alessandro D'Aniello was appointed new Group CCFO and Manager in charge of drawing up the Company's accounting statements of the Datalogic Group.
During the quarter, a project aimed at focusing on all customer-oriented corporate processes of the Datalogic Group was started, with the aim of rendering the Company even more Customer Driven. As a result, all customers will be able to benefit from the utmost quality in terms of product and effectiveness of the services offered. This project is expected to render the corporate structure of the Datalogic Group more effective, thus improving Customer Satisfaction. The so-called "go live" of the Project is approximately scheduled on 1 January 2017.
The results of the first nine months of the year confirm the positive trend of the Group. In particular, the ADC Division continues to highlight a strong growth of bench scanners and mobile computers in all geographical areas. The Industrial Automation Division benefits from a growth beyond all expectations in Europe, albeit it is affected by the still slow trend of the American market.
Significant investments are still made in R&D, already 8.7% on turnover. Innovation confirmed to be a key pillar for Datalogic's future, rewarded by the growth in turnover resulting from new products.
The positive performance of booking, over the first nine months of the year, as well as the traditional positive trend of the last quarter, make us confident that the year will end with revenues substantially in line with the trend growth of the first nine months.
The Parent Company has no secondary locations.
| ASSETS (Euro/000) | Note | 30.09.2016 | 31.12.2015 |
|---|---|---|---|
| A) Non-current assets (1+2+3+4+5+6+7) | 386.432 | 396.079 | |
| 1) Tangible assets | 67.488 | 68.384 | |
| land | 1 | 6.561 | 5.763 |
| buildings | 1 | 31.398 | 32.299 |
| other assets | 1 | 27.065 | 28.029 |
| assets in progress and payments on account | 1 | 2.464 | 2.293 |
| 2) Intangible assets | 229.374 | 239.567 | |
| goodwill | 2 | 178.597 | 183.020 |
| development costs | 2 | 4.651 | 5.349 |
| other | 2 | 42.321 | 47.829 |
| assets in progress and payments on account | 2 | 3.805 | 3.369 |
| 3) Equity investments in associates | 3 | 2.066 | 2.532 |
| 4) Financial assets | 34.657 | 35.168 | |
| equity investments | 5 | 4.022 | 4.075 |
| securities | 5 | 0 | 361 |
| other | 5 | 30.635 | 30.732 |
| 5) Loans | 5 | 1.081 | 1.140 |
| 6) Trade and other receivables | 7 | 2.032 | 1.929 |
| 7) Deferred tax assets | 13 | 49.734 | 47.359 |
| B) Current assets (8+9+10+11+12+13+14) | 275.717 | 293.097 | |
| 8) Inventories | 90.399 | 69.477 | |
| raw and ancillary materials and consumables | 8 | 19.048 | 18.056 |
| work in progress and semi-finished products | 8 | 35.672 | 24.409 |
| finished products and goods | 8 | 35.679 | 27.012 |
| 9) Trade and other receivables | 7 | 87.936 | 82.345 |
| trade receivables | 7 | 72.626 | 68.765 |
| trade receivables from third parties | 7 | 71.860 | 67.309 |
| trade receivables from associates | 7 | 766 | 1.447 |
| trade receivables from related parties | 7 | 9 | |
| other receivables - accrued income and prepaid expenses | 7 | 15.310 | 13.580 |
| of which from related parties | 75 | 75 | |
| 10) Tax receivables | 9 | 20.837 | 15.063 |
| of which to the parent company | 8.921 | 7.383 | |
| 11) Financial assets | 5 | 0 | 0 |
| 12) Loans | 0 | 0 | |
| 13) Financial assets - Derivative instruments | 6 | 0 | 0 |
| 14) Cash and cash equivalents | 10 | 76.545 | 126.212 |
| Total assets (A+B) | 662.149 | 689.176 |
| Note | 30.09.2016 | 31.12.2015 | |
|---|---|---|---|
| LIABILITIES (Euro/000) | |||
| A) Total shareholders' equity (1+2+3+4+5) | 11 | 317.649 | 298.260 |
| 1) Share capital | 11 | 146.291 | 146.659 |
| 2) Reserves | 11 | 29.036 | 35.618 |
| 3) Profits (losses) of previous years | 11 | 101.440 | 75.436 |
| 4) Group profit (loss) for the period/year | 11 | 40.882 | 40.547 |
| 5) Minority interests | 11 | 0 | 0 |
| B) Non-current liabilities (6+7+8+9+10+11+12) | 161.642 | 188.807 | |
| 6) Financial payables | 12 | 118.401 | 139.918 |
| 7) Financial liabilities - Derivative instruments | 6 | 56 | 115 |
| 8) Tax payables | 9 | 41 | 52 |
| 9) Deferred tax liabilities | 13 | 22.082 | 23.172 |
| 10) Post-employment benefits | 14 | 6.661 | 6.814 |
| 11) Provisions for risks and charges | 15 | 10.469 | 15.187 |
| 12) Other liabilities | 16 | 3.932 | 3.549 |
| C) Current liabilities (13+14+15+16+17) | 182.858 | 202.109 | |
| 13) Trade and other payables | 16 | 130.449 | 143.818 |
| trade payables | 16 | 86.714 | 101.711 |
| trade payables to third parties | 16 | 86.149 | 101.468 |
| trade payables to parent company | 16 | ||
| trade payables to associates | 16 | 6 | 84 |
| trade payables to related parties | 16 | 559 | 159 |
| other payables - accrued liabilities and deferred income | 16 | 43.735 | 42.107 |
| 14) Tax payables | 9 | 15.780 | 10.577 |
| of which to the parent company | 8.910 | 4.781 | |
| 15) Provisions for risks and charges | 15 | 9.248 | 8.341 |
| 16) Financial liabilities - Derivative instruments | 6 | 6 | |
| 17) Financial payables | 12 | 27.381 | 39.367 |
| Total liabilities (A+B+C) | 662.149 | 689.176 |
| (Euro /000) | Note | 30.09.2016 | 30.09.2015 |
|---|---|---|---|
| 1) Total revenues | 17 | 421.753 | 391.295 |
| Revenues from sale of products | 399.321 | 372.356 | |
| Revenues from services | 22.432 | 18.939 | |
| of which from related parties | 4.218 | 3.988 | |
| 2) Cost of goods sold | 18 | 227.355 | 208.785 |
| of which non-recurring | 18 | 86 | 239 |
| of which from related parties | 243 | 242 | |
| Gross profit (1-2) | 194.398 | 182.510 | |
| 3) Other operating revenues | 19 | 2.321 | 1.483 |
| 4) R&D expenses | 18 | 36.715 | 34.935 |
| of which non-recurring | 18 | 0 | 92 |
| of which amortisation, depreciation and write-downs pertaining to acquisitions | 79 | 79 | |
| of which from related parties | 18 | 8 | 4 |
| 5) Distribution expenses | 18 | 75.056 | 75.212 |
| of which non-recurring | 18 | 164 | 454 |
| of which from related parties | 72 | 54 | |
| 6) General and administrative expenses | 18 | 31.450 | 33.915 |
| of which non-recurring | 18 | 643 | |
| of which amortisation, depreciation and write-downs pertaining to acquisitions | 18 | 3.577 | 4.216 |
| of which from related parties | 1.052 | 661 | |
| 7) Other operating expenses | 18 | 748 | 1.842 |
| of which non-recurring | (399) | 0 | |
| of which from related parties | 18 | 0 | 4 |
| Total operating costs | 143.969 | 145.904 | |
| Operating result | 52.750 | 38.089 | |
| 8) Financial income | 20 | 12.769 | 27.281 |
| 9) Financial expenses | 20 | 15.920 | 28.844 |
| Net financial income (expenses) (8-9) | (3.151) | (1.563) | |
| 10) Profits from associates | 3 | (466) | 40 |
| Profit (loss) before taxes from the operating assets | 49.133 | 36.566 | |
| Income tax | 21 | 8.251 | 6.143 |
| Profit/(loss) for the period | 40.882 | 30.423 | |
| Basic earnings/(loss) per share (€) | 22 | 0,7026 | 0,5228 |
| Diluted earnings/(loss) per share (€) | 22 | 0,7026 | 0,5228 |
| (Euro /000) | Note | 30.09.2016 | 30.09.2015 |
|---|---|---|---|
| Net profit/(loss) for the period | 40.882 | 30.423 | |
| Other components of the statement of comprehensive income: | |||
| Other components of the statement of comprehensive income which will | |||
| be restated under profit/(loss) for the year: | |||
| Profit/(loss) on cash flow hedges | 11 | 49 | 83 |
| Profit/(loss) due to translation of the accounts of foreign companies | 11 | (4.062) | 15.473 |
| Profit (loss) on exchange rate adjustments for financial assets available | |||
| for sale | 11 | (587) | (266) |
| Reserve for exchange rate adjustment | 11 | (1.982) | 4.234 |
| Total other components of the statement of comprehensive income | |||
| which will be restated under profit/(loss) for the year | (6.582) | 19.524 | |
| Total net profit/(loss) for the period | 34.300 | 49.947 | |
| Attributable to: | |||
| Parent company shareholders | 34.300 | 49.947 | |
| Minority interests | 0 | 0 |
| (Euro /000) | Note | 30.09.2016 | 30.09.2015 |
|---|---|---|---|
| Pre-tax profit | 49.133 | 36.566 | |
| Depreciation of tangible assets and write-downs | 1, 2 | 6.629 | 5.773 |
| Amortisation of intangible assets and write-downs | 1, 2 | 7.409 | 7.788 |
| Capital losses from sale of assets | 18 | 5 | 5 |
| Capital gains from sale of assets | 19 | (132) | (42) |
| Change in provisions for risks and charges | 15 | (3.811) | 2.521 |
| Change in employee benefits reserve | 14 | (153) | (383) |
| Bad debt provisions | 18 | 78 | 90 |
| Net financial expenses including exchange rate differences | 20 | 3.039 | 4.531 |
| Net financial income including exchange rate differences | 20 | (436) | (581) |
| Foreign exchange differences | 20 | 548 | (2.387) |
| Adjustments to value of financial assets | 3 | 466 | (40) |
| Cash flow from operations before changes in working capital | 62.775 | 53.841 | |
| Change in trade receivables (including provision) | 7 | (3.939) | 2.558 |
| Change in final inventories | 8 | (20.922) | (6.642) |
| Change in current assets | 7 | (1.730) | (432) |
| Change in other medium-/long-term assets | 7 | (103) | (122) |
| Change in trade payables | 16 | (14.997) | (14.337) |
| Change in other current liabilities | 16 | 1.628 | 928 |
| Other medium/long-term liabilities | 16 | 383 | 31 |
| Commercial foreign exchange differences | 20 | (308) | (2.365) |
| Foreign exchange effect of working capital | 566 | (335) | |
| Cash flow from operations after changes in working capital | 23.353 | 33.125 | |
| Change in tax | (12.298) | (9.944) | |
| Foreign exchange effect of tax | (528) | 1.329 | |
| Interest paid and banking expenses | 20 | (2.603) | (3.950) |
| Cash flow generated from operations (A) | 7.924 | 20.560 | |
| Increase in intangible assets excluding exchange rate effect | 2 | (2.738) | (2.530) |
| Decrease in intangible assets excluding exchange rate effect | 2 | 132 | 33 |
| Increase in tangible assets excluding exchange rate effect | 1 | (6.582) | (11.511) |
| Decrease in tangible assets excluding exchange rate effect | 1 | 130 | 905 |
| Change in unconsolidated equity investments | 5 | 53 | 133 |
| Changes generated by investment activity (B) | (9.005) | (12.970) | |
| Change in LT/ST financial receivables | 5 | 563 | (9.237) |
| Change in short-term and medium-/long-term financial debt | 12, 6 | (33.523) | 15.541 |
| Financial foreign exchange differences | 20 | (240) | 4.752 |
| Purchase/sale of treasury shares | 11 | (368) | (831) |
| Changes in reserves | 11 | (538) | (183) |
| Exchange rate effect of financial assets/liabilities, equity and tangible and intangible assets |
11, 1, 2 | 154 | 62 |
| Dividend payment | 11 | (14.543) | (10.471) |
| Cash flow generated (absorbed) by financial assets (C) | (48.495) | (367) | |
| Net increase (decrease) in available cash (A+B+C) | 10 | (49.576) | 7.223 |
| Net cash and cash equivalents at beginning of period (Note 10) | 10 | 126.121 | 85.852 |
| Net cash and cash equivalents at end of period (Note 10) | 10 | 76.545 | 93.075 |
| Description | Share capital and capital |
Reserves of Statement of Comprehensive Income | Profit for prior periods | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| reserves Total share capital and capital reserves |
Cash-flow hedge reserve |
Translation reserve |
Reserve for exchange rate adjustment |
Actuarial gains/(losses) reserve |
Held-for-sale financial assets reserve |
Total Reserves of Statement of Comprehensive Income |
Earnings carried forward |
Capital contribution reserve |
Legal reserve |
IAS reserve |
Total | Profit for the year |
Total Group shareholders' equity |
|
| 01.01.2015 | 147.490 | (190) | 2.702 | 5.542 | (378) | 218 | 7.894 | 40.674 | 958 | 4.735 | 8.683 | 55.050 | 30.857 | 241.291 |
| Allocation of earnings | 0 | 0 | 29.675 | 1.182 | 30.857 | (30.857) | 0 | |||||||
| Dividends | 0 | 0 | (10.471) | (10.471) | (10.471) | |||||||||
| Translation reserve | 0 | 0 | 0 | 0 | ||||||||||
| Change in IAS reserve | 0 | 0 | 0 | 0 | ||||||||||
| Sale/purchase of treasury shares | (831) | 0 | 0 | (831) | ||||||||||
| Other changes | 0 | 0 | 0 | |||||||||||
| Profit/(loss) as at 30.09.2015 | 0 | 0 | 0 | 30.423 | 30.423 | |||||||||
| Total other components of the statement of comprehensive income |
83 | 15.473 | 4.234 | (266) | 19.524 | 0 | 19.524 | |||||||
| 30.09.2015 | 146.659 | (107) | 18.175 | 9.776 | (378) | (48) | 27.418 | 59.878 | 958 | 5.917 | 8.683 | 75.436 | 30.423 | 279.936 |
| Description | Share capital and capital reserves |
Reserves of Statement of Comprehensive Income | Profit for prior periods | |||||||||||
| Total share capital and capital reserves |
Cash-flow hedge reserve |
Translation reserve |
Reserve for exchange rate adjustment |
Actuarial gains/(losses) reserve |
Held-for-sale financial assets reserve |
Total Reserves of Statement of Comprehensive Income |
Earnings carried forward |
Capital contribution reserve |
Legal reserve |
IAS reserve |
Total | Profit for the year |
Total Group shareholders' equity |
|
| 01.01.2016 | 146.659 | (92) | 22.168 | 13.404 | (371) | 509 | 35.618 | 59.878 | 958 | 5.917 | 8.683 | 75.436 | 40.547 | 298.260 |
| Allocation of earnings | 0 | 0 | 40.386 | 161 | 40.547 | (40.547) | 0 | |||||||
| Dividends | 0 | 0 | (14.543) | (14.543) | (14.543) | |||||||||
| Translation reserve | 0 | 0 | 0 | 0 | ||||||||||
| Change in IAS reserve | 0 | 0 | 0 | 0 | ||||||||||
| Sale/purchase of treasury shares | (368) | 0 | 0 | (368) | ||||||||||
| Other changes | 0 | 0 | 0 | |||||||||||
| Profit/(loss) as at 30.09.2016 | 0 | 0 | 0 | 40.882 | 40.882 | |||||||||
| Total other components of the statement of comprehensive income |
49 | (4.062) | (1.982) | (587) | (6.582) | 0 | (6.582) | |||||||
| 30.09.2016 | 146.291 | (43) | 18.106 | 11.422 | (371) | (78) | 29.036 | 85.721 | 958 | 6.078 | 8.683 | 101.440 | 40.882 | 317.649 |
The Datalogic Group produces and sells handheld readers, fixed scanners for the industrial market, mobile computers, fixed scanners for the retail market and sensors. The Group is also active in self scanning solutions and products for industrial marking.
Datalogic S.p.A. (hereinafter "Datalogic", the "Parent Company" or the "Company") is a joint-stock company listed on the STAR segment of Borsa Italiana, with its registered office in Italy. The address of the registered office is Via Candini, 2 - Lippo di Calderara (BO).
The Company is a subsidiary of Hydra S.p.A., which is also based in Bologna and is controlled by the Volta family.
This Interim report on operations as at 30 September 2016 includes the figures of the Parent Company and its subsidiaries (defined hereinafter as the "Group"), as well as its minority interests in associates.
The publication of the Interim report on operations ended 30 September 2016 of the Datalogic Group was authorised by resolution of the Board of Directors dated 11 November 2016.
This Interim report on operations as at 30 September 2016 was prepared pursuant to Article 154 ter of the Italian Legislative Decree no. 58/1998, and to the Consob provisions in this field.
The International Accounting Standards (IAS) and International Financial Reporting Standards (IFRS) issued by the International Financial Reporting Interpretations Committee (IFRIC), endorsed by the European Commission and in force when this Report was approved, were applied for the evaluation and measurement of the accounting balances.
The criteria and accounting standards are consistent with those used for the financial statements as at 31 December 2015 to which reference is made for further details.
The consolidated financial statements include the statements of the Parent Company and of the companies in which the former directly or indirectly holds the majority of voting rights.
The companies consolidated on a line-by-line basis for the period ended 30 September 2016 are as follows:
| Company | Registered office | Share capital | Total shareholders' equity (€/000) |
Profit/loss for the period (€/000) |
% Ownership |
|
|---|---|---|---|---|---|---|
| Datalogic S.p.A. | Bologna – Italy | Euro | 30,392,175 | 280,517 | 48,414 | |
| Datalogic Real Estate France Sa |
Paris – France | Euro | 2,227,500 | 3,506 | (11) | 100% |
| Datalogic Real Estate Germany GmbH |
Erkenbrechtsweiler Germany |
Euro | 1,025,000 | 1,424 | (90) | 100% |
| Datalogic Real Estate UK Ltd | Redbourn- England | GBP | 3,500,000 | 4,380 | 68 | 100% |
| Datalogic IP Tech S.r.l. | Bologna – Italy | Euro | 65,677 | 1,774 | 2,719 | 100% |
| Informatics Inc. | Plano Texas - Usa | \$USA | 9,996,000 | 16,100 | (839) | 100% |
| Datalogic Automation S.r.l. | Monte San Pietro (BO) - Italy |
Euro | 10,000,000 | 16,013 | 2,752 | 100% |
| Datalogic Automation Inc. | Telford, USA | \$USA | 6,009,352 | 26,968 | (6,736) | 100% |
| Datalogic Automation PTY Ltd | Mount Waverley (Melbourne)-Australia |
\$AUD | 3,188,118 | (155) | 0 | 100% |
| Datalogic Automation Asia Limited |
Hong-Kong -China | HKD | 7,000,000 | (402) | 36 | 100% |
| Datalogic (Shenzhen) Trading Business China |
Shenzhen - China | CNY | 2,136,696 | 999 | 30 | 100% |
| Datalogic Hungary kft | Fonyod-Hungary | HUF | 3,000,000 | 3,460 | 2,546 | 100% |
| Datalogic S.r.l. (*) | Bologna – Italy | Euro | 10,000 | 149,225 | 14,511 | 100% |
| Datalogic Mobile Asia | Hong-Kong -China | HKD | 100,000 | 119 | 9 | 100% |
| Datalogic Slovakia S.r.o. | Trnava-Slovakia | Euro | 66,388 | 3,213 | 3,138 | 100% |
| Datalogic Holdings Inc. | Eugene OR-Usa | \$USA | 100 | 87,749 | (1,600) | 100% |
| Datalogic ADC Inc. | Eugene OR-Usa | \$USA | 11 | 98,670 | 5,345 | 100% |
| Datalogic ADC do Brazil | Sao Paulo - Brazil | R\$ | 159,525 | (1,943) | (404) | 100% |
| Datalogic ADC Mexico | Colonia Cuauhtemoc Mexico |
\$USA | - | 55 | 33 | 100% |
| Datalogic Scanning Eastern Europe GmbH |
Darmstadt-Germany | Euro | 25,000 | 4,531 | 210 | 100% |
| Datalogic ADC PTY | Sidney-Australia | \$ AUD | 2 | 1,298 | 63 | 100% |
| Datalogic Vietnam LLC | Vietnam | USD | 3,000,000 | 56,667 | 28,783 | 100% |
| Datalogic ADC Singapore | Singapore | SGD | 100,000 | 1,079 | 312 | 100% |
(*) On 28 September 2016, the company changed its name from Datalogic ADC S.r.l. to Datalogic S.r.l.
The following companies were consolidated at equity as at 30 September 2016:
| Company | Registered office | Share capital | Total shareholders' equity (€/000) |
Profit/loss for the period (€/000) |
% Ownership |
|
|---|---|---|---|---|---|---|
| Laservall Asia Co. Ltd | Hong-Kong - China | HKD | 460,000 | 2,880 | (932) | 50% |
During the first nine months of 2016, no changes occurred in the consolidation area.
Interim Report on Operations as at 30 September 2016 – Explanatory Notes 19
Details of movements as at 30 September 2016 and 31 December 2015 are as follows:
| 30.09.2016 | 31.12.2015 | Change | |
|---|---|---|---|
| Land | 6,561 | 5,763 | 798 |
| Buildings | 31,398 | 32,299 | (901) |
| Other assets | 27,065 | 28,029 | (964) |
| Assets in progress and payments on account | 2,464 | 2,293 | 171 |
| Total | 67,488 | 68,384 | (896) |
The "Other assets" item as at 30 September 2016 mainly includes the following categories: Industrial equipment and moulds (€8,786 thousand), Plant and machinery (€8,036 thousand), Office furniture and machines (€5,988 thousand), Maintenance on third-party assets (€1,608 thousand), General plants (€2,083 thousand), Motor vehicles (€116 thousand) and Commercial equipment and demo room (€354 thousand).
The main increases for the period related to the purchase of moulds (€1,112 thousand), land (€ 983 thousand) and office and electronic machines (€ 920 thousand).
Divestments in item "Other assets" mainly relate to the scrapping of assets that are entirely depreciated and no longer used.
The balance of "Assets in progress and payments on account", equal to €2,464 thousand, consists of €1,032 thousand for ameliorations to buildings owned by the Group and, for the remaining portion, to down payments for equipment, instruments and moulds for normal production activities.
Details of movements as at 30 September 2016 and 31 December 2015 are as follows:
| 30.09.2016 | 31.12.2015 | Change | |
|---|---|---|---|
| Goodwill | 178,597 | 183,020 | (4,423) |
| Development costs | 4,651 | 5,349 | (698) |
| Others | 42,321 | 47,829 | (5,508) |
| Assets in progress and payments on account | 3,805 | 3,369 | 436 |
| Total | 229,374 | 239,567 | (10,193) |
"Goodwill", totalling €178,597 thousand, consisted of the following items:
| 30.09.2016 | 31.12.2015 | Change | |
|---|---|---|---|
| CGU ADC | 103,361 | 105,829 | (2,468) |
| CGU IA | 61,683 | 63,366 | (1,683) |
| CGU Informatics | 13,553 | 13,825 | (272) |
| Total | 178,597 | 183,020 | (4,423) |
The change in "Goodwill", compared to 31 December 2015, is mainly attributable to translation differences.
Goodwill has been allocated to the CGUs (cash generating units) corresponding to the individual companies and/or sub-groups to which they pertain.
As highlighted in the paragraph included in the section on accounting standards and policies used in the financial statements for the year ended 31 December 2015, to which reference should be made, in compliance with IFRS 3, goodwill has not been amortised since 1 January 2004 and is tested for impairment each year unless evidence of impairment suggests the need for more frequent testing. The estimated recoverable value of each Cash Generating Unit (CGU), associated with each goodwill item measured, consists of its corresponding value in use.
Value in use is calculated by discounting the future cash flows generated by the CGU – during production and at the time of its retirement – to present value using a certain discount rate, based on the Discounted cash flow method.
As at 30 September 2016, the assumptions used for the business plan, on which the impairment test was based as at 31 December 2015, were still valid and no impairment indicators were reported.
"Development costs", amounting to €4,651 thousand, consist of specific development projects capitalised when they meet IAS 38 requirements and in compliance with Group policies, which call for the capitalisation only of projects relating to development of products featuring significant innovation.
The "Others" item, which amounts to €42,321 thousand, consists primarily of intangible assets acquired through business combinations carried out by the Group, which are specifically identified and valued in the context of purchase accounting. Details are shown in the following table:
| Datalogic Group | |||
|---|---|---|---|
| 30.09.2016 | 31.12.2015 | Useful life | |
| Acquisition of the PSC group (on 30 November 2006) | 16,767 | 18,582 | |
| PATENTS | 16,767 | 18,582 | 20 |
| Acquisition of Evolution Robotics Retail Inc. (on 1 July 2010) | 2,353 | 2,895 | |
| PATENTS | 392 | 482 | 10 |
| TRADE SECRETS | 1,961 | 2,413 | 10 |
| Acquisition of Accu-Sort Inc. (on 20 January 2012) | 13,523 | 15,734 | |
| PATENTS | 7,998 | 9,305 | 10 |
| TRADE SECRETS | 5,525 | 6,429 | 10 |
| Licence agreement | 4,660 | 5,800 | 5-15 |
| Other | 5,019 | 4,818 | |
| TOTAL OTHER INTANGIBLE ASSETS | 42,321 | 47,829 |
The "Others" item mainly consists of software licences.
The "Assets in progress and payments on account" item, equal to €3,805 thousand, is attributable, in the amount of €3,034 thousand, to the capitalisation of costs relating to the R&D projects with the features required by IAS 38 and currently still underway, as well as, in the amount of €571 thousand, to software implementations that are not yet completed.
Equity investments owned by the Group as at 30 September 2016 were as follows:
| 31.12.2015 | Increases | Decreases | Exchange rate diff. |
Share of profit |
30.09.2016 | |
|---|---|---|---|---|---|---|
| Associates | ||||||
| Laservall Asia CO. Ltd | 1,906 | (466) | 1,440 | |||
| CAEN RFID Srl | 550 | 550 | ||||
| Datalogic Automation AB | 2 | 2 | ||||
| Specialvideo Srl | 29 | 29 | ||||
| Datasensor GMBH | 45 | 45 | ||||
| Total Associates | 2,532 | 0 | 0 | 0 (466) |
2,066 | |
| TOTAL | 2,532 | 0 | 0 | 0 (466) |
2,066 |
The change in the "associates" item is due to the Group result realised by the associate Laservall Asia Co., measured by using the Equity method.
The financial statement items coming within the scope of "financial instruments" as defined by IAS/IFRSs are as follows:
| 30.09.2016 | Loans and receivables |
Financial assets at fair value charged to the income statement |
Available for sale | Total |
|---|---|---|---|---|
| Non-current financial assets | 3,113 | 30,635 | 4,022 | 37,770 |
| Financial assets - Equity investments (5) | 4,022 | 4,022 | ||
| Financial assets - Loans (5) | 1,081 | 1,081 | ||
| Financial assets - Other (5) | 30,635 | 30,635 | ||
| Other receivables (7) | 2,032 | 2,032 | ||
| Current financial assets | 163,640 | 0 | 0 | 163,640 |
| Trade receivables from third parties (7) | 71,860 | 71,860 | ||
| Other receivables from third parties (7) | 15,235 | 15,235 | ||
| Cash and cash equivalents (10) | 76,545 | 76,545 | ||
| TOTAL | 166,753 | 30,635 | 4,022 | 201,410 |
| 30.09.2016 | Derivatives | Other financial liabilities |
Total | |
|---|---|---|---|---|
| Non-current financial liabilities | 56 | 122,333 | 122,389 | |
| Financial payables (12) | 118,401 | 118,401 | ||
| Financial liabilities - Derivative instruments (6) | 56 | 56 | ||
| Other payables (16) | 3,932 | 3,932 | ||
| Current financial liabilities | 0 | 157,265 | 157,265 | |
| Trade payables to third parties (16) | 86,149 | 86,149 | ||
| Other payables (16) | 43,735 | 43,735 | ||
| Short-term financial payables (12) | 27,381 | 27,381 | ||
| TOTAL | 56 | 279,598 | 279,654 |
The Group measures at fair value all financial instruments such as derivatives and financial assets at each annual reporting date.
The Group uses measurement methods that are appropriate for the situation, and for which data available to measure fair value are sufficient, while maximising the use of relevant inputs observable and limiting the use of non-observable inputs.
All assets and liabilities measured or recognised at fair value are classified based on a fair value hierarchy, as provided for by IFRS 13, and described hereunder:
Level 1: market prices
Level 2: valuation techniques (based on observable market data),
Level 3: valuation techniques (not based on observable market data).
| Datalogic Group | ||||
|---|---|---|---|---|
| 30.09.2016 | Level 1 | Level 2 | Level 3 | Total |
| Assets measured at fair value | ||||
| Financial assets - Equity investments (5) | 3,945 | 77 | 4,022 | |
| Financial assets - Other LTs (5) | 9,638 | 20,997 | 30,635 | |
| Financial assets - Loans (5) | 0 | 1,081 | 1,081 | |
| Total Assets measured at fair value | 13,583 | 20,997 | 1,158 | 35,738 |
| Liabilities measured at fair value | ||||
| Financial liabilities - LT derivative instruments (6) | 56 | 56 | ||
| Total Liabilities measured at fair value | 0 | 56 | 0 | 56 |
Available-for-sale financial assets include the following items:
| 30.09.2016 | 31.12.2015 | Change | |
|---|---|---|---|
| Other equity investments | 4,022 | 4,075 | (53) |
| Long-term government bonds | 0 | 361 | (361) |
| Other long-term financial assets | 30,635 | 30,732 | (97) |
| Total Other long-term financial assets | 34,657 | 35,168 | (511) |
| Long-term loans | 1,081 | 1,140 | (59) |
| Total Financial assets | 35,738 | 36,308 | (570) |
As at 30 September 2016, equity investments held by the Group in other companies were as follows:
| 31.12.2015 | Increases | Decreases | Adj. to fair value |
Adjustment on exchange rates |
30.09.2016 | |
|---|---|---|---|---|---|---|
| Listed equity investments | 3,998 | (594) | 541 | 3,945 | ||
| Unlisted equity investments | 77 | 0 | 0 | 0 | 0 | 77 |
| Total Equity investments | 4,075 | 0 | 0 | (594) | 541 | 4,022 |
The amount of the "Listed equity investments" item is represented by the 1.2% investment in the share capital of the Japanese company Idec Corporation listed on the Tokyo Stock Exchange.
It should be highlighted that the Parent Company holds a minority interest in the Alien Technology Corporation, which was written down completely as at 31 December 2010.
| 30.09.2016 | 31.12.2015 | |||
|---|---|---|---|---|
| Assets | Liabilities | Assets | Liabilities | |
| Financial instruments measured at fair value and recognised in the statement of comprehensive income |
||||
| Interest rate derivatives - LT cash flow hedges | 0 | 56 | 0 | 115 |
| Interest rate derivatives - ST cash flow hedges | 0 | 0 | 0 | 6 |
| Total | 0 | 56 | 0 | 121 |
The Group has entered into interest rate derivative contracts to manage the risk stemming from changes in interest rates on bank borrowings, converting them from variable to fixed-rate via interest rate swaps having the same amortisation plan as the hedged underlying asset. As envisaged by IAS 39, the fair value of these contracts, totalling €56 thousand, is recognised in a specific equity reserve net of the tax effect, because they hedge future cash flows and meet all IAS 39 requirements for the application of hedge accounting.
As at 30 September 2016, the notional principal of interest swaps totalled €4,500 thousand (€7,875 thousand as at 31 December 2015).
As at 30 September 2016, the Group had no active forward contracts for exchange rate risk.
| 30.09.2016 | 31.12.2015 | Change | |
|---|---|---|---|
| Third-party trade receivables | 73,122 | 68,492 | 4,630 |
| Less provision for doubtful receivables | 1,262 | 1,183 | 79 |
| Net third-party trade receivables | 71,860 | 67,309 | 4,551 |
| Receivables from associates | 766 | 1,456 | (690) |
| Laservall Asia | 79 | 541 | (462) |
| Aczon | 9 | (9) | |
| Datasensor GMBH | 73 | 88 | (15) |
| Specialvideo | 1 | (1) | |
| Datalogic Automation AB | 614 | 817 | (203) |
| Total Trade receivables | 72,626 | 68,765 | 3,861 |
| Other receivables - current accrued income and prepaid expenses | 15,310 | 13,580 | 1,730 |
| Other receivables - non-current accrued income and prepaid expenses | 2,032 | 1,929 | 103 |
| Total Other receivables - accrued income and prepaid expenses | 17,342 | 15,509 | 1,833 |
| Less non-current portion | 2,032 | 1,929 | 103 |
| Trade and other receivables - current portion | 87,936 | 82,345 | 5,591 |
"Trade receivables falling due within 12 months" as at 30 September 2016 are equal to €72,626 thousand, up by 5.6% by comparison with 31 December 2015.
As at 30 September 2016, trade receivables assigned to the factoring amounted to €21,944 thousand (compared to €26,180 thousand at the end of 2015).
Receivables from associates arise from commercial transactions carried out at arm's length conditions.
Customer trade receivables are posted net of bad debt provisions totalling €1,262 thousand (€1,183 thousand as at 31 December 2015).
The detail of the item "Other receivables - accrued income and prepaid expenses" is as shown below:
| 30.09.2016 | 31.12.2015 | Change | |
|---|---|---|---|
| Other short-term receivables | 2,235 | 2,848 | (613) |
| Other long-term receivables | 2,032 | 1,929 | 103 |
| VAT receivables | 9,741 | 8,369 | 1,372 |
| Accrued income and prepaid expenses | 3,334 | 2,363 | 971 |
| Total | 17,342 | 15,509 | 1,833 |
| 30.09.2016 | 31.12.2015 | Change | |
|---|---|---|---|
| Raw and ancillary materials and consumables | 19,048 | 18,056 | 992 |
| Work in progress and semi-finished products | 35,672 | 24,409 | 11,263 |
| Finished products and goods | 35,679 | 27,012 | 8,667 |
| Total | 90,399 | 69,477 | 20,922 |
As at 30 September 2016, the "Tax receivables" item amounted to €20,837 thousand, up by €5,774 (€15,063 thousand as at 31 December 2015). This item includes the amount receivable from the Parent Company Hydra relating to the IRES (corporate tax) credit arising from participation in tax consolidation, equal to €8,921 thousand, up by €1,538 thousand (€7,383 thousand as at 31 December 2015).
As at 30 September 2016, the "Tax payables" item amounted to €15,780 thousand, up by €5,203 thousand (€10,577 thousand as at 31 December 2015). This item includes the amount payable to the Parent Company Hydra relating to the IRES (corporate tax) liability arising from participation in tax consolidation, equal to €8,910 thousand as at 30 September 2016 (€4,781 thousand as at 31 December 2015).
Cash and cash equivalents are broken down as follows for the purposes of the cash flow statement:
| 30.09.2016 | 31.12.2015 | Change | |
|---|---|---|---|
| Cash and cash equivalents shown on financial statements | 76,545 | 126,212 | (49,667) |
| Restricted cash | (46) | (46) | (0) |
| Current account overdrafts | (193) | (45) | (148) |
| Cash and cash equivalents for statement | 76,306 | 126,121 | (49,815) |
According to the requirements of Consob Communication no. 15519 of 28 July 2006, the Group's financial position is reported in the following table:
| 30.09.2016 | 31.12.2015 | |
|---|---|---|
| A. Cash and bank deposits | 76,499 | 126,166 |
| B. Other cash and cash equivalents | 46 | 46 |
| b1. restricted cash deposit | 46 | 46 |
| C. Securities held for trading | 0 | 361 |
| c1. Short-term | 0 | 0 |
| c2. Long-term | 0 | 361 |
| D. Cash and equivalents (A) + (B) + (C) | 76,545 | 126,573 |
| E. Current financial receivables | 0 | 0 |
| F. Other current financial receivables | 0 | 0 |
| G. Bank overdrafts | 193 | 45 |
| H. Current portion of non-current debt | 24,196 | 32,973 |
| I. Other current financial payables | 2,992 | 6,355 |
| i1. hedging transactions | 0 | 6 |
| i2. payables for leasing | 269 | 260 |
| i3. current financial payables | 2,723 | 6,089 |
| J. Current financial debt (G) + (H) + (I) | 27,381 | 39,373 |
| K. Current financial debt, net (J) - (D) - (E) - (F) | (49,164) | (87,200) |
| L. Non-current bank borrowing | 118,349 | 139,639 |
| M. Other non-current financial assets | 31,716 | 31,872 |
| N. Other non-current liabilities | 108 | 394 |
| n1. hedging transactions | 56 | 115 |
| n2. payables for leasing | 52 | 279 |
| O. Non-current financial debt (L) - (M) + (N) | 86,741 | 108,161 |
| P. Net financial debt (K) + (O) | 37,577 | 20,961 |
Net financial debt as at 30 September 2016 was negative by €37,577 thousand, a worsening €16,616 thousand compared to 31 December 2015 (€20,961 thousand).
Note that the following transactions were carried out in the period:
Investments were also made, amounting to €9,185 thousand.
The detail of equity accounts is shown below, while changes in equity are reported in the specific statement:
| 30.09.2016 | 31.12.2015 | |
|---|---|---|
| Share capital | 30,392 | 30,392 |
| Extraordinary share-cancellation reserve | 2,813 | 2,813 |
| Treasury shares held in portfolio | 4,120 | 4,488 |
| Treasury share reserve | 2,821 | 2,453 |
| Share premium reserve | 106,145 | 106,513 |
| Share capital and capital reserves | 146,291 | 146,659 |
| Cash-flow hedge reserve | (43) | (92) |
| Translation reserve | 18,106 | 22,168 |
| Reserve for exchange rate adjustment | 11,422 | 13,404 |
| Actuarial gains/(losses) reserve | (371) | (371) |
| Held-for-sale financial assets reserve | (78) | 509 |
| Other reserves | 29,036 | 35,618 |
| Retained earnings | 101,440 | 75,436 |
| Earnings carried forward | 85,721 | 59,878 |
| Capital contribution reserve | 958 | 958 |
| Legal reserve | 6,078 | 5,917 |
| IAS reserve | 8,683 | 8,683 |
| Profit for the year | 40,882 | 40,547 |
| Total Group shareholders' equity | 317,649 | 298,260 |
Movements in share capital as at 30 September 2016 are reported below (in Euro '000):
| Number of shares |
Share capital |
Extraordinary share cancellation reserve |
Share premium reserve |
Treasury shares |
Treasury share reserve |
Total | |
|---|---|---|---|---|---|---|---|
| 01.01.2016 | 58,171,881 | 30,392 | 2,813 | 4,488 | 2,453 | 106,513 | 146,659 |
| Purchase of treasury shares |
(27,619) | (367) | 368 | (368) | (367) | ||
| Costs for the purchase/sale of treasury shares |
(1) | 0 | (1) | ||||
| 30.09.2016 | 58,144,262 | 30,392 | 2,813 | 4,120 | 2,821 | 106,145 | 146,291 |
The Extraordinary Shareholders' Meeting of Datalogic S.p.A., held on 20 February 2008, approved a reduction of share capital through the cancellation of 5,409,981 treasury shares (equal to 8.472% of the share capital), owned by the Company.
When these shares were cancelled, as resolved by the Extraordinary Shareholders' Meeting, a sharecancellation reserve was set aside for the amount of €2,813 thousand, through the use of the share premium reserve. Therefore, this reserve remained classified under item "Share Capital".
As at 30 September 2016, the total number of ordinary shares was 58,446,491, including 302,229 held as treasury shares, making the number of shares in circulation at that date 58,144,262.
The item "Treasury shares", amounting to €4,120 thousand, includes capital gains/(losses) resulting from the sale of treasury shares, net of purchases and related charges (€6,941 thousand). In the nine months of 2016, the Group purchased 27,619 treasury shares for a total amount of € 368 thousand, accounted for excluding purchase costs (€ 1 thousand).
For these purchases, in accordance with Article 2357 of the Italian Civil Code, the Treasury share reserve, in the amount of €2,821 thousand, was made unavailable by using the Share premium reserve.
Following adoption of IAS 39, the change in fair value of derivative contracts designated as effective hedging instruments is recognised in accounts directly with shareholders' equity, in the cash-flow hedge reserve. These contracts have been concluded to hedge exposure to the risk of interest rate fluctuations on variablerate loans (negative by €56 thousand) and amounts are shown net of the tax effect (€13 thousand).
In compliance with IAS 21, translation differences arising from translation of the foreign currency financial statements of consolidated companies into the Group accounting currency are classified as a separate equity component.
In application to IAS 21.15, this reserve comprises profits/losses generated by monetary elements which are an integral part of the net investment of foreign managements. In particular, it relates to the effect of exchange rates measurement at year-end for receivables for loans in US dollars granted to some Group companies by the Parent Company Datalogic S.p.A. and Datalogic Holdings Inc. For these loans no regulation and/or a defined reimbursement plan are provided nor is it deemed probable that they will be reimbursed in the foreseeable future.
Pursuant to IAS 19R, this reserve includes actuarial gains and losses, which are now recognised under other components in the comprehensive income statement and permanently excluded from the income statement.
This reserve was created upon first-time adoption of international accounting standards as at 1 January 2004 (Consolidated Financial statements for the year ended 31 December 2003) pursuant to IFRS 1.
This item includes equity changes occurring in consolidated companies after acquisition date.
On 2 May 2016, the Ordinary Shareholders' Meeting of Datalogic S.p.A. decided to distribute an ordinary dividend of €0.25 per share (€0.18 in 2015). The overall dividends began to be paid starting from 11 May 2016 and had been paid in full by 30 September.
The reconciliation between the Parent Company's shareholders' equity and net profit and the corresponding consolidated amounts is as shown below:
| 30 September 2016 | 31 December 2015 | |||
|---|---|---|---|---|
| Total equity |
Period results | Total equity | Period results |
|
| Parent Company shareholders' equity and profit | 280,517 | 48,414 | 250,417 | 27,474 |
| Difference between consolidated companies' shareholders' equity and their carrying value in the Parent Company's financial statements; effect of equity-based valuation |
100,645 | 49,516 | 108,261 | 76,703 |
| Reversal of dividends | (53,387) | (63,097) | ||
| Amortisation of intangible assets "business combination" | (5,827) | (5,827) | ||
| Effect of acquisition under common control | (31,733) | (31,733) | ||
| Elimination of capital gain on sale of business branch | (18,665) | (18,665) | ||
| Effect of eliminating intercompany transactions | (15,397) | (4,134) | (11,826) | (244) |
| Reversal of write-downs and capital gains on equity investments |
6,121 | 6,121 | ||
| Sale of know-how | (7) | (7) | ||
| Goodwill impairment | (1,395) | (1,395) | ||
| Other | (1,046) | 84 | (1,133) | (324) |
| Deferred taxes | 4,436 | 389 | 4,047 | 35 |
| Group shareholders' equity | 317,649 | 40,882 | 298,260 | 40,547 |
The breakdown of the item, divided by short/long-term classification, is shown in the following table:
| 30.09.2016 | 31.12.2015 | Change | |
|---|---|---|---|
| Long-term financial payables | 118,401 | 139,918 | (21,517) |
| Short-term financial payables | 27,381 | 39,367 | (11,986) |
| Total Financial payables | 145,782 | 179,285 | (33,503) |
The breakdown of this item is as detailed below:
| 30.09.2016 | 31.12.2015 | Change | |
|---|---|---|---|
| Bank loans | 142,545 | 172,612 | (30,067) |
| Other | 0 | 80 | (80) |
| Payables to factoring companies | 2,723 | 6,009 | (3,286) |
| Payables for leasing | 321 | 539 | (218) |
| Bank overdrafts (ordinary current accounts) | 193 | 45 | 148 |
| Total Financial payables | 145,782 | 179,285 | (33,503) |
The breakdown of changes in the "Bank loans" item as at 30 September 2016 and 30 September 2015 is shown below:
| 2016 | 2015 | |
|---|---|---|
| 1 January | 172,612 | 163,649 |
| Foreign exchange differences | 0 | 930 |
| Increases | 0 | 139,277 |
| Repayments | (20,000) | (125,263) |
| Decreases for loan repayments | (10,067) | (3,032) |
| 30 September | 142,545 | 175,561 |
The decrease of the repayment mainly refers to the hot money in the amount of €20,000 thousand, in addition to repayments of loan instalments in the amount of €10,000 thousand.
The fair value of the loans (current and non-current) coincides substantially with their book value.
Deferred tax assets and liabilities stem both from positive items already recognised in the income statement and subject to deferred taxation under current tax regulations and temporary differences between consolidated balance-sheet assets and liabilities and their relevant taxable value.
Assumptions used as at 31 December 2015 to evaluate the existence of conditions for a future recover of these assets are still valid.
The total of net deferred taxes is broken down as follows:
| 30.09.2016 | 31.12.2015 | change | |
|---|---|---|---|
| Deferred tax assets | 49,734 | 47,359 | 2,375 |
| Deferred tax liabilities | (22,082) | (23,172) | 1,090 |
| Net deferred taxes | 27,652 | 24,187 | 3,465 |
The breakdown per company of deferred taxes is shown below:
| 30.09.2016 | 31.12.2015 | change | |
|---|---|---|---|
| Datalogic Automation Inc. | 14,164 | 10,756 | 3,408 |
| Datalogic ADC Inc. | 3,599 | 5,299 | (1,700) |
| Datalogic Holding Inc. | 7,005 | 5,849 | 1,156 |
| Informatics Inc. | 1,214 | 905 | 309 |
| Datalogic S.p.A. | (5,395) | (6,621) | 1,226 |
| Datalogic IP Tech S.r.l. | 3,221 | 4,549 | (1,328) |
| Datalogic Automation S.r.l. | 1,086 | 613 | 473 |
| Datalogic ADC S.r.l. | (475) | (55) | (420) |
| Datalogic Slovakia Sro | 1,204 | 903 | 301 |
| Datalogic ADC do Brazil | 336 | 464 | (128) |
| Datalogic Scanning E.E. | (435) | (442) | 7 |
| Datalogic RE Germany GmbH | (75) | (75) | 0 |
| Datalogic RE France SaS | 52 | 52 | 0 |
| Datalogic RE Uk Ltd | 103 | 121 | (18) |
| Datalogic ADC VN | 609 | 395 | 214 |
| Datalogic ADC PTY | 129 | 127 | 2 |
| Datalogic ADC HK Ltd | (3) | (3) | 0 |
| Datalogic ADC Singapore | (9) | (9) | 0 |
| Total Net long-term deferred taxes | 26,330 | 22,828 | 3,502 |
| Deferred taxes recognised due to the consolidation entries |
1,322 | 1,359 | (37) |
| Total Net long-term deferred taxes | 27,652 | 24,187 | 3,465 |
The breakdown of changes in the "Post-employment benefits" item as at 30 September 2016 and 30 September 2015 is shown below:
| 2016 | 2015 | |
|---|---|---|
| 1 January | 6,814 | 7,201 |
| Amount allocated in the period | 1,322 | 1,173 |
| Uses | (726) | (1,176) |
| Other movements | (157) | 0 |
| Social security receivables for the employee severance indemnity reserve |
(592) | (380) |
| 30 September | 6,661 | 6,818 |
The breakdown of the "provisions for risks and charges" item was as follows:
| 30.09.2016 | 31.12.2015 | Change | |
|---|---|---|---|
| Short-term provisions for risks and charges | 9,248 | 8,341 | 907 |
| Long-term provisions for risks and charges | 10,469 | 15,187 | (4,718) |
| Total | 19,717 | 23,528 | (3,811) |
Below we show the detailed breakdown of and changes in this item:
| 31.12.2015 | Increases | (Uses) and (Releases) |
Transfers | Exchange rate diff. |
30.09.2016 | |
|---|---|---|---|---|---|---|
| Product warranty provision | 9,775 | 858 | 0 | (153) | 10,480 | |
| Provision for management incentive scheme |
8,441 | (5,162) | 3,279 | |||
| "Stock rotation" provision | 2,865 | 185 | (94) | (36) | 2,920 | |
| Other | 2,447 | 2,110 | (1,804) | 275 | 10 | 3,038 |
| Total Provisions for risks and charges |
23,528 | 3,153 | (7,060) | 275 | (179) | 19,717 |
The "Product warranty provision" covers the estimated cost of repairing products sold as up to 30 September 2016 and covered by periodical warranty; it amounts to €10,480 thousand (of which €6,806 thousand long-term) and is considered sufficient in relation to the specific risk it covers.
The "Provision for management incentive scheme" is attributable to the estimate on the portion pertaining to the provision for a long-term plan for directors and managers.
The "Stock rotation provision", equal to €2,920 thousand, is related to the ADC Group and Informatics.
The "Other" item, totalling €3,038 thousand, consisted of the following items:
This table shows the details of trade and other payables:
| 30.09.2016 | 31.12.2015 | Change | |
|---|---|---|---|
| Trade payables due within 12 months | 86,149 | 101,468 | (15,319) |
| Third-party trade payables | 86,149 | 101,468 | (15,319) |
| Payables to associates | 6 | 84 | (78) |
| Laservall Asia | 6 | 82 | (76) |
| Datalogic Automation AB | 0 | 2 | (2) |
| Payables to related parties | 559 | 159 | 400 |
| Total Trade payables | 86,714 | 101,711 | (14,997) |
| Other payables - current accrued liabilities and deferred income |
43,735 | 42,107 | 1,628 |
| Other payables - non-current accrued liabilities and deferred income |
3,932 | 3,549 | 383 |
| Total Other payables - accrued liabilities and deferred income |
47,667 | 45,656 | 2,011 |
| Less non-current portion | 3,932 | 3,549 | 383 |
| Current portion | 130,449 | 143,818 | (13,369) |
The detailed breakdown of this item is as follows:
| 30.09.2016 | 31.12.2015 | Change | |
|---|---|---|---|
| Other long-term payables | 3,932 | 3,549 | 383 |
| Other short-term payables: | 22,638 | 21,398 | 1,240 |
| Payables to employees | 16,342 | 14,790 | 1,552 |
| Payables to pension and social security agencies | 4,316 | 4,813 | (497) |
| Other payables | 1,980 | 1,795 | 185 |
| VAT liabilities | 1,612 | 1,868 | (256) |
| Accrued liabilities and deferred income | 19,485 | 18,841 | 644 |
| Total | 47,667 | 45,656 | 2,011 |
Payables to employees are the amounts due for wages and salaries and holidays, accrued with respect to staff at reporting date. It is worth noting that this item includes €99 thousand related to the debt for the management incentive scheme related to re-organisation occurred in 2015.
"Accrued liabilities and deferred income" is mainly composed of deferred income related to multi-annual maintenance contracts.
| Nine months ended | |||
|---|---|---|---|
| 30.09.2016 | 30.09.2015 | Change | |
| Revenues from sale of products | 399,321 | 372,356 | 26,965 |
| Revenues from services | 22,432 | 18,939 | 3,493 |
| Total Revenues | 421,753 | 391,295 | 30,458 |
Revenues earned from sales of goods and services increased by 7.8% compared to the same period of the previous year (7.9% at constant Euro/Dollar exchange rates).
The following table shows the breakdown of revenues per geographical areas:
| Nine months ended | ||||
|---|---|---|---|---|
| 30.09.2016 | 30.09.2015 | Change | % Change | |
| Revenues in Italy | 36,752 | 34,734 | 2,018 | 5.8% |
| Revenues in Europe | 179,412 | 162,673 | 16,739 | 10.3% |
| Revenues in North America | 126,393 | 117,077 | 9,316 | 8.0% |
| Revenues in Asia & Pacific | 51,442 | 52,775 | (1,333) | -2.5% |
| Revenues in Rest of the World | 27,754 | 24,036 | 3,718 | 15.5% |
| Total Revenues | 421,753 | 391,295 | 30,458 | 7.8% |
Pursuant to the introduction of IAS principles, the following table reports non-recurring costs and amortisation arising from acquisitions as extraordinary items no longer listed separately but included in ordinary operations.
| Nine months ended | |||
|---|---|---|---|
| 30.09.2016 | 30.09.2015 | Change | |
| TOTAL COST OF GOODS SOLD (1) | 227,355 | 208,785 | 18,570 |
| of which non-recurring | 86 | 239 | (153) |
| TOTAL OPERATING COSTS (2) | 143,969 | 145,904 | (1,935) |
| Research and Development expenses | 36,715 | 34,935 | 1,780 |
| of which non-recurring | 0 | 92 | (92) |
| of which amortisation, depreciation pertaining to acquisitions | 79 | 79 | 0 |
| Distribution expenses | 75,056 | 75,212 | (156) |
| of which non-recurring | 164 | 454 | (290) |
| General and administrative expenses | 31,450 | 33,915 | (2,465) |
| of which non-recurring | 0 | 643 | (643) |
| of which amortisation, depreciation pertaining to acquisitions | 3,577 | 4,216 | (639) |
| Other operating costs | 748 | 1,842 | (1,094) |
| of which non-recurring | (399) | 0 | (399) |
| TOTAL (1+2) | 371,324 | 354,689 | 16,635 |
| of which non-recurring costs/(revenues) | (149) | 1,428 | (1,577) |
| of which amortisation, depreciation pertaining to acquisitions |
3,656 | 4,295 | (639) |
In the first nine months of 2016, the non-recurring costs and (revenues) item amounted to €149 thousand. The breakdown of this item is as follows:
| ITEM | AMOUNT | TYPE OF COST |
|---|---|---|
| 1) "Cost of goods sold" | 86 | early retirement incentives |
| 2) "Distribution expenses" | 164 | early retirement incentives |
| 3) "Other expenses" | (399) | release of other provisioning |
| TOTAL NON-RECURRING COSTS/(REVENUES) | (149) |
Extraordinary revenues, equal to €399 thousand, referred to the release to the income statement of the surplus of the provision allocated in 2014 for a probable tax liability related to one of the Group's foreign companies.
Amortisation from acquisitions (equal to €3,656 thousand) mainly included under "General and administrative expenses" (€3,577) are comprised of:
| Nine months ended | |||
|---|---|---|---|
| 30.09.2016 | 30.09.2015 | Change | |
| Acquisition of the PSC group (on 30 November 2006) | 1,361 | 1,877 | (516) |
| Acquisition of Informatics Inc. (on 28 February 2005) | 0 | 120 | (120) |
| Acquisition of Evolution Robotics Retail Inc. (on 1 July 2010) | 471 | 471 | 0 |
| Acquisition of Accu-Sort Inc. (on 20 January 2012) | 1,824 | 1,827 | (3) |
| TOTAL | 3,656 | 4,295 | (639) |
This item increased by 9%, net of non-recurring costs, compared to the same period in 2015. At constant Euro/Dollar exchange rate and net of non-recurring costs, the increase would have been 9.1%.
The operating costs, excluding non-recurring costs and the amortisation inherent in the acquisitions, slightly increased compared to the same period in 2015 (+0.1%). from €140,420 thousand to €140,548 thousand. At constant exchange rates and net of extraordinary costs, the increase was slightly higher (+0.66%).
In particular:
(decrease of €1,078 thousand, at constant exchange rates, and net of non-recurring costs), especially by reason of a decrease in payroll & employee benefits and advisory services.
The detailed breakdown of "Other operating costs" is as follows:
| Nine months ended | ||||
|---|---|---|---|---|
| 30.09.2016 | 30.09.2015 | Change | ||
| Non-income taxes | 1,002 | 1,207 | (205) | |
| Provisions for doubtful accounts | 78 | 90 | (12) | |
| Contingent liabilities | 25 | 131 | (106) | |
| Capital losses on assets | 5 | 5 | 0 | |
| Other | 19 | 394 | (375) | |
| Allocation to the risk reserve | (381) | 15 | (396) | |
| of which non-recurring | (399) | 0 | (399) | |
| Total | 748 | 1,842 | (1,094) |
The following table provides the details of total costs (cost of goods sold and total operating costs) by type, for the main items:
| Nine months ended | |||||
|---|---|---|---|---|---|
| 30.09.2016 | 30.09.2015 | Change | |||
| Purchases | 182,600 | 150,713 | 31,886 | ||
| Inventory change | (20,278) | (1,754) | (18,523) | ||
| Payroll & employee benefits | 117,750 | 117,945 | (195) | ||
| Amortisation, depreciation and write-downs | 14,038 | 13,561 | 477 | ||
| Goods receipt & shipment | 14,572 | 13,019 | 1,553 | ||
| Travel & accommodation | 6,667 | 6,698 | (31) | ||
| Technical, legal and tax advisory services | 6,666 | 6,522 | 144 | ||
| Marketing expenses | 6,524 | 6,951 | (427) | ||
| Repairs | 4,635 | 3,969 | 666 | ||
| Building expenses | 4,575 | 4,875 | (300) | ||
| Material collected from the warehouse | 3,678 | 3,690 | (12) | ||
| Royalties | 3,199 | 1,884 | 1,315 | ||
| EDP expenses | 2,680 | 2,595 | 85 | ||
| Consumables and R&D materials | 2,500 | 1,891 | 609 | ||
| Subcontracted work | 1,941 | 2,321 | (380) | ||
| Telephone expenses | 1,881 | 1,842 | 39 | ||
| Utilities | 1,506 | 1,490 | 16 | ||
| Sundry service costs | 1,264 | 1,274 | (10) | ||
| Commissions | 1,217 | 1,272 | (55) | ||
| Quality certification expenses | 1,129 | 868 | 261 | ||
| Meeting expenses | 1,005 | 1,297 | (292) | ||
| Directors' remuneration | 996 | 1,099 | (103) | ||
| Accounts certification expenses | 869 | 856 | 13 | ||
| Vehicle expenses | 806 | 779 | 27 | ||
| Expenses for plant and machinery and other assets | 760 | 718 | 42 | ||
| Entertainment expenses | 711 | 627 | 84 | ||
| Insurance | 698 | 786 | (88) | ||
| Training courses for employees | 369 | 299 | 70 | ||
| Stationery and printings | 212 | 273 | (61) | ||
| Other | 6,154 | 6,329 | (175) | ||
| Total Cost of goods sold and operating costs | 371,324 | 354,689 | 16,635 |
Interim Report on Operations as at 30 September 2016 – Explanatory Notes
Expenses reported in item "Goods receipt & shipment" increased due to the increase in sales and production volumes.
The item "Marketing expenses", equal to €6,524 thousand, decreased by €427 thousand compared to the same period of 2015, mainly due to the decrease in advertising costs, which offset the increase in Marketing co-participation expenses with trade partners and costs for exhibitions.
The item "Technical, legal and tax advisory services", equal to €6,666 thousand, reported a decrease compared to the previous year, especially in relation to legal and logistics expenses, while expenses for project consultancy services, as well as for the assignment of the development of some projects to external consultants and expenses for patents and branding reported an increase.
The item "EDP expenses" amounted to €2,680 thousand and mainly includes the subscription to software maintenance fees for software systems and outsourcing costs for some support activities (helpdesk and servers).
The items "Meeting expenses" and "Entertainment expenses", amounting to €1,005 thousand and €711 thousand, respectively, are primarily attributable to important meetings of the sales force and with external customers.
The "Other" item mainly consists of several costs all of which are lower than €100 thousand.
The detailed breakdown of payroll & employee benefits is as follows:
| Nine months ended | |||
|---|---|---|---|
| 30.09.2016 | 30.09.2015 | Change | |
| Wages & salaries | 92,266 | 89,954 | 2,312 |
| Social security charges | 16,076 | 15,922 | 154 |
| Employee severance indemnities | 1,234 | 1,165 | 69 |
| Retirement and similar benefits | 975 | 929 | 46 |
| Medium- to long-term managerial incentive plan | (381) | 2,651 | (3,032) |
| Vehicle expenses for employees | 2,364 | 2,262 | 102 |
| Other costs | 3,645 | 3,620 | 25 |
| Early retirement incentives | 1,571 | 1,442 | 129 |
| Total | 117,750 | 117,945 | (195) |
The "Wages and salaries" item, equal to €92,266 thousand, includes sales commissions and incentives of €11,797 thousand (€10,356 thousand as at 30 September 2015). The increase in item "Wages and salaries" is primarily related to increased in-house R&D activities and the hiring of personnel in the commercial sector.
The "Early retirement incentives" item includes costs, totalling €250 thousand, stated under item "Nonrecurring costs and revenues" and result from the re-organisation activities internal to the Group (€1,428 thousand as at September 2015).
The detailed breakdown of this item is as follows:
| Nine months ended | |||
|---|---|---|---|
| 30.09.2016 | 30.09.2015 | Change | |
| Miscellaneous income and revenues | 955 | 713 | 242 |
| Rents | 63 | 62 | 1 |
| Capital gains on asset disposals | 132 | 42 | 90 |
| Contingent assets | (69) | 222 | (291) |
| Grants to Research and Development expenses | 1,240 | 295 | 945 |
| Other | 0 | 149 | (149) |
| Total | 2,321 | 1,483 | 838 |
The item "Grants to Research and Development expenses" amounted to €1,240 thousand and is related to the tax credit of companies that perform R&D activities, as envisaged by Art. 3 of the Law Decree no. 145 of 23 December 2013, converted into Law no. 9 of 21 February 2014, as amended by par. 35 of Art. 1 of Law no. 190 of 23 December 2014 (Stability Law 2015), Tax credit for R&D activities.
The item "Miscellaneous income and revenues" mainly includes revenues for self-manufactured equipment and reimbursements from employees for the use of vehicles for the pertaining portion.
The increase in item "Capital gains on asset disposals" is mainly attributable to the sale of some patents.
| Nine months ended | |||
|---|---|---|---|
| 30.09.2016 | 30.09.2015 | Change | |
| Financial income/(expenses) | (1,296) | (1,812) | 516 |
| Foreign exchange differences | (548) | 2,387 | (2,935) |
| Bank expenses | (1,340) | (2,578) | 1,238 |
| Other | 33 | 440 | (407) |
| Total Net financial income (expenses) | (3,151) | (1,563) | (1,588) |
Financial income was negative by €3,151 thousand, compared to a negative result of €1,563 thousand related to the same period of the previous year, mainly due to a more unfavourable trend of Foreign exchange differences, which reported a negative increase of €2,935 thousand, while bank fees decreased by €1,238 thousand.
The item "Financial income/(expenses)" improved by €516 thousand, mainly due to the entering of a new loan agreement with a pool of banks for the amount of €140 million on 24 February 2015 and the redemption, at the same time, of previous loans amounting to €126 million. This transaction allowed for an increase in the average life of the financial debt and the reduction in the related charges.
The item "Bank expenses" (improved by €1,238 thousand), also includes:
Losses generated by companies carried at equity were recognised in the amount of €466 thousand (compared with profits of €40 thousand as at 30 September 2015).
| Nine months ended | ||||
|---|---|---|---|---|
| 30.09.2016 | 30.09.2015 | Change | ||
| Income tax | 9,965 | 10,150 | (185) | |
| Deferred taxes | (1,714) | (4,007) | 2,293 | |
| Total | 8,251 | 6,143 | 2,108 |
The average tax rate comes to 16.79% (16.8% as at 30 September 2015).
Law no. 190/2014, par. 37-45, and following amendments by Art. 5 of the Leg. Decree no. 3/2015, introduced the so-called "Patent box optional regime" in the Italian legislation. This envisages the reduced tax regime on income resulting from the use of some types of intangible assets and earned by the owners of the company's income who also carry out certain R&D activities.
Based on this measure, some Italian companies within the Group adhered to this optional regime and, over this three-month period, they reported the benefit, in terms of reduced taxation on 2015, in the Income Statement.
| Nine months ended | |||
|---|---|---|---|
| 30.09.2016 | 30.09.2015 | ||
| Group earnings/(loss) for the period | 40,882,000 | 30,423,000 | |
| Average number of shares | 58,184,156 | 58,191,835 | |
| Earnings/(loss) per share | 0.7026 | 0.5228 |
EPS as at 30 September 2016 was calculated by dividing Group net profit of €40,882 thousand (Group net profit of €30,423 thousand as at 30 September 2015) by the average number of ordinary shares outstanding as at 30 September 2016, equal to 58,184,156 shares (58,191,835 as at 30 September 2015).
For the definition of "Related parties", see both IAS 24, approved by EC Regulation 1725/2003, and the Procedure for Transactions with Related Parties approved by the Board of Directors on 4 November 2010 (finally amended on 24 July 2015 "OPC procedure"), and that is available on the Company's internet site www.datalogic.com.
The parent company of the Datalogic Group is Hydra S.p.A.
Infragroup transactions are executed as part of the ordinary operations and at arm's length conditions. Furthermore, there are other relationships with related parties, always carried out as part of the ordinary operations and at arm's length conditions, with an irrelevant amount and by the effects of the "OPC Procedure", chiefly with Hydra S.p.A. or entities under joint control (with Datalogic S.p.A.), or with individuals that carry out the coordination and management of Datalogic S.p.A. (including entities controlled by the same and close relatives).
Related-party transactions refer chiefly to commercial and real estate transactions (instrumental and noninstrumental premises for the Group under lease or leased) and advisory activities as well as to companies joining the scope of tax consolidation. None of these assumes particular economic or strategic importance for the Group since receivables, payables, revenues and costs to the related parties are not a significant proportion of the total amount of the financial statements.
Pursuant to Article 5, par. 8, of the Consob Regulations, it should be noted that, over the period 01/01/2016 - 30/09/2016, the Company's Board of Directors did not approve any relevant transaction, as set out by Article 3, par. 1, lett. b) of the Consob Regulations, or any transaction with minority related parties that had a significant impact on the Group's equity position or profit/(loss).
| RELATED PARTIES | Hydra (parent company) |
Hydra Immobiliare and Aczon |
Automation Group companies |
CAEN | Studio Associato Caruso |
Natural person |
Macoa Gmbh |
Natural person |
Natural person |
Laservall Asia |
TOTAL 30.09.2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| parent company |
company controlled by Chairman of BoD |
unconsolidated associates |
unconsolidated associate |
company controlled by a company Body member |
Key manager |
company controlle d by a company Body member |
member of BoD |
Close relative of a Director |
associated company |
||
| Equity investments | 0 | 0 | 76 | 550 | 0 | 0 | 0 | 0 | 0 | 1,440 | 2,066 |
| Dl Spa | 550 | 550 | |||||||||
| IA Group | 76 | 1,440 | 1,516 | ||||||||
| Trade receivables - accrued income and prepaid expenses |
0 | 75 | 687 | 0 | 0 | 0 | 0 | 0 | 0 | 79 | 841 |
| IA Group | 75 | 627 | 79 | 781 | |||||||
| ADC Group | 60 | 60 | |||||||||
| Receivables pursuant to tax consolidation |
8,921 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8,921 |
| Dl IP Tech Srl | 8,921 | 8,921 | |||||||||
| Financial receivables |
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Liabilities pursuant to tax consolidation |
8,910 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8,910 |
| Dl ADC Srl | 3,938 | 3,938 | |||||||||
| Dl Automation Srl | 3,954 | 3,954 | |||||||||
| Dl Spa | 1,018 | 1,018 | |||||||||
| Trade payables | 0 | 109 | 0 | 0 | 248 | 119 | 78 | 5 | 0 | 6 | 565 |
| Dl Spa | 223 | 119 | 78 | 420 | |||||||
| Dl IP Tech Srl | 4 | 5 | 9 | ||||||||
| Dl ADC Srl | 10 | 10 | |||||||||
| IA Group | 109 | 10 | 6 | 125 | |||||||
| Financial payables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Sales / service expenses |
0 | 522 | 0 | 0 | 469 | 119 | 154 | 10 | 4 | 97 | 1,375 |
| Dl Spa | 52 | 389 | 119 | 154 | 714 | ||||||
| Dl IP Tech Srl | 14 | 10 | 24 | ||||||||
| ADC Group | 100 | 33 | 4 | 137 | |||||||
| IA Group | 370 | 33 | 97 | 500 | |||||||
| Commercial revenues |
0 | 0 | 2,894 | 0 | 0 | 0 | 0 | 0 | 0 | 1,324 | 4,218 |
| ADC Group | 147 | 147 | |||||||||
| IA Group | 0 | 2747 | 1324 | 4071 | |||||||
| Financial income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profits (losses) from associates |
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (466) | (466) |
| IA Group | (466) | (466) |
| Nine months ended | |||
|---|---|---|---|
| 30.09.2016 | 30.09.2015 | Change | |
| Industrial Automation Group | 920 | 798 | 122 |
| Automatic Data Capture Group | 1,521 | 1,463 | 58 |
| Corporate Group | 142 | 134 | 8 |
| Informatics | 100 | 99 | 1 |
| Total | 2,683 | 2,494 | 189 |
The Chairman of the Board of Directors Mr. Romano Volta
ANNEX 1
Il sottoscritto Dott. Alessandro D'Aniello, quale Dirigente Preposto alla redazione dei documenti contabili societari di Datalogic S.p.A.
attesta
in conformità a quanto previsto dal secondo comma dell'art. 154 bis, comma secondo, del decreto legislativo 24 febbraio 1998, n. 58 che il resoconto intermedio di gestione al 30 settembre 2016 corrisponde alle risultanze documentali, ai libri e alle scritture contabili.
Datalogic S.p.A.
Il Dirigente Preposto alla redazione dei documenti contabili societari
(Alessandro D'Aniello)
Datalogic S.p.A. Gruppo Datalogic Via Candini, 2 I 40012 Lippo di Calderara di Reno I Bologna I Italy I Tel. +39 051 3147011 I Fax. +39 051 3147205 C.F. - P. IVA - Registro delle Imprese di Bologna 01835711209 I R.E.A. Bologna 391717 I Capitale Sociale 30.392.175,32 euro i.v. www.datalogic.com
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.