AI assistant
Deceuninck NV — Interim / Quarterly Report 2015
Jul 22, 2015
3938_ir_2015-07-22_ab64f14f-cbaa-4520-8aa2-43e75618676c.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer
Half Year Financial Report 2015
www.deceuninck.com
TABLE OF CONTENTS
-
- Management Report 3
- 1.1. Key figures 3
- 1.2. Analysis of the results 4
- 1.3. Outlook for 2015 6
- 1.4. Risks and uncertainties 6
-
- Interim condensed consolidated financial statements 7
- 2.1. Consolidated income statement 7
- 2.2. Consolidated statement of comprehensive income 8
- 2.3. Consolidated statement of financial position 9
- 2.4. Consolidated statement of changes in equity 10
- 2.5. Consolidated statement of cash flows 11
- 2.6. Notes to the interim condensed consolidated financial statements 13
-
- Statement of the Board of Directors 17
-
- Report of the statutory auditor 18
1. Management Report
1.1. Key figures
| Consolidated income statement (in € million) | 30 June 2014 Unaudited |
30 June 2015 Unaudited |
|---|---|---|
| Sales | 264.2 | 312.1 |
| EBITDA | 15.2 | 27.2 |
| EBITDA-margin (%) | 5.7% | 8.7% |
| REBITDA | 15.2 | 28.7 |
| REBITDA-margin (%) | 5.7% | 9.2% |
| EBIT | 4.0 | 12.0 |
| EBIT-margin (%) | 1.5% | 3.9% |
| EBT | 0.5 | 7.5 |
| EBT-margin (%) | 0.2% | 2.4% |
| Net profit | 0.4 | 4.7 |
| Net profit-margin (%) | 0.1% | 1.5% |
| Earnings per share (in euro) | 0.00 | 0.04 |
| Consolidated statement of financial position (in € million) | 31 December 2014 Audited |
30 June 2015 Unaudited |
|---|---|---|
| Non-current assets | 254.7 | 253.5 |
| Current assets | 249.0 | 278.8 |
| Equity | 264.5 | 264.3 |
| Long-term provisions | 25.0 | 25.4 |
| Deferred tax liabilities | 5.8 | 6.1 |
| Long-term interest-bearing loans | 14.6 | 51.7 |
| Current liabilities | 193.8 | 184.9 |
| Balance sheet total | 503.7 | 532.3 |
| Working capital | 124.6 | 151.7 |
| Capital expenditure (capex) | 31.3 | 12.5 |
| Net debt | 71.0 | 92.1 |
| Equity/Balance sheet total ( %) | 52.5% | 49.6% |
| Net profit/Equity (%) | 4.0% | 1.8% |
| Gearing (%) | 26.8% | 34.8% |
| Headcount (Total Full Time Equivalents incl. temporary and external staff ) | 31 December 2014 Audited |
30 June 2015 Unaudited |
|
|---|---|---|---|
| Total Full Time Equivalents (FTE) | 3,434 | 3,600 |
1.2. Analysis of the results
Tom Debusschere, Deceuninck CEO:
"The clear improvement of our 1H2015 results confirms that Deceuninck is on track with its projects and its margins. Increasing positive signals from the market in Western Europe, continued good performance in the US and the normalising availability of PVC make us more optimistic than at the start of the year.
At comparable scope, volumes increased by 4.0% for the first half year. We were pleased by the volume growth in Belgium during the 2nd quarter and we expect sales in France to bottom out. Various incentives from the French government to revitalize building activity should have a positive impact in the second half of the year.
Our strategy of launching ground-breaking innovations to the market such as the slimline glass fibre reinforced iSlide#neo sliding door helps us win new customers and new projects in a highly competitive market. We are truly perceived as the innovators in our sector.
Growth continued at double digit rate in the US. Volumes in Turkey remained stable, while gaining market share.
Sales in Russia are substantially lower due to the ruble devaluation and the impact of the sanctions on consumer confidence and construction activity.
Meanwhile we accelerate the integration of Pimapen in Turkey. Production of the Pimapen window profiles will be consolidated in Kocaeli from early 2016. Preparation for the construction of the new Menemen site near Izmir is progressing well. "
Sales breakdown per quarter and 1st half year
| % of sales | 1Q 2015 | 2Q 2015 | 1H 2015 |
|---|---|---|---|
| Exchange rate | 4.6% | 3.9% | 4.2% |
| Volume | 3.1% | 4.6% | 4.0% |
| Mix (country, price, product) | 0.9% | -2.3% | -0.9% |
| Scope change | 9.4% | 12.0% | 10.9% |
| Total | 18.0% | 18.2% | 18.1% |
Markets and Sales
| (in € million) | Var. 1Q 2014/2015 |
Var. 2Q 2014/2015 |
1H 2015 |
Var. 1H 2014/15 |
Var. 1H Loc. Curr. |
|---|---|---|---|---|---|
| Western Europe | 1.0% | 9.7% | 101.6 | 5.5% | |
| Central & Eastern Europe |
-4.6% | -9.1% | 65.4 | -7.2% | -1.7% |
| Turkey & Emerging Markets |
58.6% | 48.8% | 92.4 | 53.0% | 47.9% |
| North America | 47.1% | 39.5% | 52.7 | 42.4% | 15.3% |
| Total | 18.0% | 18.2% | 312.1 | 18.1% |
Western Europe
1H 2015 sales in Western Europe increased 5.5% to € 101.6 million (1H 2014: € 96.3 million).
Sales increase in the 2Q was strong with a 9.7% increase to € 54.7 million. Double digit sales growth in UK, The Netherlands, Spain and Italy continued and even accelerated in most countries.
Belgium and France recorded again sales growth in 2Q, a reversal of the trend observed in the previous quarters. In France various residential building market indicators do not show any improvement yet, in spite of the numerous government incentives to revitalize the market.
The strategy in Western Europe of launching true innovations such as the glass fibre reinforced Zendow#neo premium window and the slimline iSlide#neo patio door result in gaining new customers and increasing market share in a highly competitive market.
The launching of a unique "slide and swing" patio door and a fully reversible window boosted sales in the UK.
Central & Eastern Europe (incl. Germany)
1H 2015 sales in Central & Eastern Europe decreased year-on-year by 7.2% to € 65.4 million (1H 2014: € 70.5 million - at constant exchange rates -1.7%). The same trends from 1Q more or less continued. Double digit growth in Poland and in the cluster of Czech Republic, Slovak Republic and Hungary as a result of competitive wins and increased demand from key accounts. Inoutic window sales on the domestic market in Germany were stable from the 2nd quarter onwards. The German window market continues to be impacted by increasing imports from Eastern European cheap labour
countries. Further weakening consumer confidence fed by the economic sanctions and strong devaluation of the Russian ruble (-35% Y-o-Y) severely hit newbuild and renovation activity in Russia.
Turkey & Emerging Markets
Sales in Turkey & Emerging Markets increased by 53.0% to € 92.4 million (at constant exchange rates +47.9%). Sales include Pimapen sales in Turkey. Deceuninck owns 3 brands in the top segment of the worldwide second largest PVC window market: Egepen Deceuninck, Winsa and Pimapen. Organic domestic sales and exports to Northern Africa remained more or less stable. The outcome of the June parliamentary elections did not substantially change the trend.
A new corporate identity for the Pimapen brand, the most recognised brand for PVC windows in Turkey and a new Pimapen advertising campaign supported sales.
Turkey as Deceuninck's export hub for developing Emerging Markets continued to build up new markets in South America and India.
North America
Sales increased 42.4% to € 52.7 million. (At constant exchange rates +15.3%) Market indicators reflect a stable and growing U.S. economy with unemployment at the lowest point since 2008 (5.3%) while GDP for 1Q has been revised upward. NAHB/Wells Fargo Housing Market Index in July has risen to the highest level since November 2005. and remodelling activity has been consistent, but market growth has continued to be constrained by a shortage of experienced labour and credit availability. Deceuninck North America (DNA) has been accelerating its efforts to convert new and existing customers to its latest innovative products and materials while maintaining "Zero Back-orders" and expanding brand awareness. This resulted in higher than market sales growth.
1H 2015 results
Gross profit
Gross-margin increased to 29.1% (1H 2014: 27.4%). Raw material costs increased in Europe from March onwards. Force majeure declarations by raw material producers in Europe resulted in sharp price increases. Raw material prices increased in Turkey due to a weakening of the Turkish lira against the US dollar. Gross margin was favourably impacted by a changed regional mix and by the elimination of operational inefficiencies.
EBITDA
EBITDA increased to € 27.2 million or 8.7% of sales (1H 2014: € 15.2 million or 5.7% of sales) as a result of higher gross margin combined with stable OPEX margins.
REBITDA was € 28.7 million or 9.2% of sales (1H 2014: € 15.2 million). Restructuring costs in Western Europe and Turkey amounted to € 1.5 million. REBITDA was favourably impacted by a € 2.4 million gain on the sale of the Izmir site.
Productivity improvement projects are implemented worldwide and already resulted in the first half year in a positive contribution to EBITDA.
EBIT
Operating result (EBIT) was € 12.0 million (1H 2014: € 4.0 million) resulting in an EBIT-margin of 3.9% compared to 1.5% in 1H 2014.
Non cash costs amount to € 15.1 million against € 11.2 million in 1H 2014.
Financial result & Income taxes
Financial result was € -4.6 million (1H 2014: € -3.5 million). This is € 1.1 million higher mainly due to higher interest charges in Turkey as due to the changed scope with Pimapen and to increased cost for hedging the Russian ruble as a result of higher interest rates in Russian ruble.
In May 2015 Deceuninck extended its credit facilities with 3 years (until 2020) at improved conditions.
Income tax expense was € 2.7 million against € 0.1 million in 1H 2014 as a result of higher EBT (Earnings Before Taxes).
Net profit
The net profit 1H 2015 was € 4.7 million versus € 0.4 million in 1H 2014.
Working capital
Working capital increased from € 124.6 million on 31 December 2014 to € 151.7 million on 30 June 2015 (30 June 2014: € 113.3 million). Inventories were € 15.1 million higher as compared to 30 June 2014 due to the Pimapen acquisition and to support growth in US and Turkey & Emerging Markets.
Trade receivables increased € 18.9 million as compared to 30 June 2014 due to higher sales volume. Days outstanding (DSO) decreased slightly yearon-year. The impact of the Pimapen customer base on trade receivables and DSO was offset by strict receivables management and expanding factoring to the UK customer base. Total factoring amounted to € 30.5 million at 30 June 2015.
Trade payables decreased year-on-year by € 4.5 million.
The operating working capital on 30 June 2015 was 22.0% of the Last Twelve Month (LTM) sales as compared to 17.5% on 30 June 2014.
Capital Expenditures
Capital expenditures (capex) in 1H 2015 were € 12.5 million against € 13.6 million at 30 June 2014.
Expansion capex (€ 4.1 million) was mainly spent on the new extrusion site Menemen in Turkey and investments in the US warehouse to meet growth and Zero Back orders target.
Deceuninck further started foiling activity and distribution in Croatia to better meet the customer requirements in Italy.
€ 5.4 million was spent on new tools and products. Maintenance capex was € 3.0 million.
Net financial debt
The net financial debt at 30 June 2015 amounted to € 92.1 million against € 71.0 million at 31 December 2014. The acquisition of Pimapen results in higher working capital needs. Net financial debt is traditionally higher at the end of June as compared to the end of December due to the seasonality of the business.
Equity
Equity slightly decreased by € 0.2 million to € 264.3 million from € 264.5 million at 31 December 2014. The net profit, unfavourable currency translation adjustments and the € 2.7million dividend payment combined had a minor impact on equity as compared to 31 December 2014. The gearing was 34.8% at 30 June 2015 against 26.8 % at 31 December 2014.
Headcount
On 30 June 2014 Deceuninck employed worldwide 3,600 full time equivalents (FTEs) (including temporary workers and external staff ) (30 June 2014: 2,959).
1.3. Outlook for 2015
"We remain cautious for the full year 2015. Building and renovation activity in Europe remains brittle, driven by a subdued economic environment The PVC supply in Europe has returned to normal, after the force majeures were lifted. However, at historic high price levels.
We are convinced that our continued actions to launch innovations, to improve productivity, to reduce structure costs, and our discipline to pass on increased material cost to the market will sustain our margins and will allow further growth of net profits."
1.4. Risks and uncertainties
With reference to the risks and uncertainties, management refers to the following sections of the Annual Report 2014:
- Internal control and risk management systems (pp. 51-56)
- Consolidated financial statements and notes: Note 25. Risk Management (pp. 123-127)
These risks remain valid for the first half of the financial year 2015.
2. Interim condensed consolidated financial statements
2.1. Consolidated income statement
| For the six month period ended 30 June (in € thousand) | Notes | 2014 Unaudited |
2015 Unaudited |
|---|---|---|---|
| Sales | 2 | 264,221 | 312,114 |
| Cost of goods sold | -191,955 | -221,426 | |
| Gross profit | 72,266 | 90,688 | |
| Marketing, sales and distribution expenses | -46,664 | -54,732 | |
| Research and development expenses | -3,292 | -4,131 | |
| Administrative and general expenses | -18,750 | -21,358 | |
| Other net operating result | 482 | 1,582 | |
| Operating profit (EBIT) | 4,041 | 12,048 | |
| Financial charges | -7,353 | -16,200 | |
| Financial income | 3,820 | 11,629 | |
| Profit before taxes (EBT) | 508 | 7,478 | |
| Income taxes | 4 | -150 | -2,745 |
| Net profit | 358 | 4,732 |
| The net profit is attributable to: | ||
|---|---|---|
| Shareholders of the parent company | 295 | 4,748 |
| Non-controlling interests | 62 | -16 |
| Earnings per share distributable to the shareholders of the parent company (in €): | ||
|---|---|---|
| Normal earnings per share | 0.00 | 0.04 |
| Diluted earnings per share | 0.00 | 0.03 |
2.2. Consolidated statement of comprehensive income
| For the six month period ended 30 June (in € thousand) | 2014 Unaudited |
2015 Unaudited |
|---|---|---|
| Net profit | 358 | 4,732 |
| Currency translation adjustments | -43 | -3,069 |
| Income (+) / loss (-) on cash flow hedges | -262 | 43 |
| Income tax impact | 72 | -7 |
| Net other comprehensive income potentially to be reclassified to profit or loss in subsequent periods | -234 | -3,033 |
| Actuarial gains (+) / losses (-) on defined benefit plans | 27 | 324 |
| Income tax impact | -5 | -54 |
| Net other comprehensive income not to be reclassified to profit or loss in subsequent periods | 22 | 270 |
| Other comprehensive income (+) / loss (-) after tax impact | -212 | -2,763 |
| Total comprehensive income (+) / loss (-) | 145 | 1,969 |
| The total comprehensive income (+) / loss (-) is attributable as follows: | |
|---|---|
| Shareholders of the parent company 59 |
1,985 |
| Non-controlling interests 87 |
-16 |
2.3. Consolidated statement of financial position
| (in € thousand) | Notes | 31 December 2014 Audited |
30 June 2015 Unaudited |
|---|---|---|---|
| Assets | |||
| Intangible fixed assets | 5,922 | 5,924 | |
| Goodwill | 10,871 | 10,755 | |
| Tangible fixed assets | 215,649 | 213,670 | |
| Financial fixed assets | 66 | 65 | |
| Deferred tax assets | 21,080 | 21,887 | |
| Long-term receivables | 1,068 | 1,188 | |
| Non-current assets | 254,657 | 253,490 | |
| Inventories | 93,417 | 109,576 | |
| Trade receivables | 115,826 | 124,571 | |
| Other receivables | 8,677 | 13,979 | |
| Cash and cash equivalents | 5 | 29,046 | 28,735 |
| Fixed assets held for sale | 2,060 | 1,961 | |
| Current assets | 249,026 | 278,823 | |
| Total assets | 503,684 | 532,313 | |
| Equity and liabilities | |||
| Issued capital | 52,912 | 52,978 | |
| Share premiums | 85,927 | 86,073 | |
| Consolidated reserves | 169,423 | 171,762 | |
| Cash flow hedge reserve | -91 | -55 | |
| Actuarial gains / losses | -3,864 | -3,594 | |
| Treasury shares | -261 | -261 | |
| Currency translation adjustments | -44,316 | -47,385 | |
| Equity excluding non-controlling interest | 259,731 | 259,520 | |
| Non-controlling interest | 4,758 | 4,743 | |
| Equity including non-controlling interest | 264,489 | 264,262 | |
| Interest-bearing loans | 14,635 | 51,709 | |
| Long-term provisions | 24,962 | 25,391 | |
| Deferred tax liabilities | 5,771 | 6,060 | |
| Non-current liabilities | 45,368 | 83,161 | |
| Interest-bearing loans | 85,396 | 69,097 | |
| Trade payables | 84,670 | 82,425 | |
| Tax liabilities | 6,224 | 10,936 | |
| Employee related liabilities | 9,702 | 14,066 | |
| Short-term provisions | 777 | 777 | |
| Other liabilities | 7,058 | 7,591 | |
| Current liabilities | 193,826 | 184,891 | |
| Total equity and liabilities | 503,684 | 532,313 |
2.4. Consolidated statement of changes in equity
| (in € thousand) | Issued capital |
Share premiums |
Consolidated reserves |
Cash flow hedge reserve |
Actuarial gains/losses |
Treasury shares |
Currency translation adjustments |
Total equity attributable to share holders of the parent company |
Non controlling interest |
Total |
|---|---|---|---|---|---|---|---|---|---|---|
| As per 31 December 2013 | 42,495 | 46,355 | 160,407 | 63 | -1,885 | -261 | -44,264 | 202,911 | 1,413 | 204,324 |
| Net income (loss) for the current period | 295 | 295 | 62 | 357 | ||||||
| Other comprehensive income (+) / loss (-) | -191 | 22 | -68 | -236 | 24 | -212 | ||||
| Total comprehensive income (+) / loss (-) | 0 | 0 | 295 | -191 | 22 | 0 | -68 | 59 | 87 | 145 |
| Capital increase: stock optoin plan | 27 | 72 | 99 | 99 | ||||||
| Share based payments | 210 | 210 | 0 | 210 | ||||||
| Dividend paid | -2,151 | -2,151 | -2,151 | |||||||
| As per 30 June 2014 (Unaudited) | 42,522 | 46,427 | 158,761 | -128 | -1,863 | -261 | -44,332 | 201,128 | 1,499 | 202,628 |
| (in € thousand) | Issued capital |
Share premi ums |
Consolidated reserves |
Cash flow hedge reserve |
Actuarial gains/losses |
Treasury shares |
Currency translation adjustments |
Total equity attributable to share holders of the parent company |
Non-control ling interest |
Total |
|---|---|---|---|---|---|---|---|---|---|---|
| As per 31 December 2014 (Audited) | 52,912 | 85,927 | 169,423 | -91 | -3,864 | -261 | -44,316 | 259,731 | 4,758 | 264,489 |
| Net income (loss) for the current period | 4,748 | 4,748 | -16 | 4,732 | ||||||
| Other comprehensive income (+) / loss (-) | 36 | 270 | -3,069 | -2,763 | -2,763 | |||||
| Total comprehensive income (+) / loss (-) | 0 | 0 | 4,748 | 36 | 270 | 0 | -3,069 | 1,985 | -16 | 1,969 |
| Capital increase | 66 | 147 | 213 | 213 | ||||||
| Share based payments | 270 | 270 | 270 | |||||||
| Non-controlling interest due to business conbinations |
0 | 0 | ||||||||
| Dividend paid | -2,679 | -2,679 | -2,679 | |||||||
| As per 30 June 2015 (Unaudited) | 52,978 | 86,073 | 171,762 | -55 | -3,594 | -261 | -47,385 | 259,520 | 4,743 | 264,262 |
2.5. Consolidated statement of cash flows
| For the six month period ended 30 June (in € thousand) | Notes | 2014 Unaudited |
2015 Unaudited |
|---|---|---|---|
| Operating activities | |||
| Net profit | 358 | 4,732 | |
| Depreciations of (in)tangible fixed assets | 10,749 | 12,756 | |
| Impairments on (in)tangible fixed assets | 370 | 590 | |
| Provisions for pensions and other risks & charges | -539 | 687 | |
| Impairments on current assets | 570 | 1,093 | |
| Net financial charges | 3,533 | 4,571 | |
| Profit on sale of tangible fixed assets | -34 | -1,610 | |
| Loss on sale of tangible fixed assets | 88 | 147 | |
| Income taxes | 4 | 150 | 2,745 |
| Share-based payment transactions settled in equity | 210 | 270 | |
| Cash flow from operating activities before movements in working capital and provisions | 15,455 | 25,982 | |
| Decrease / (increase) in trade and other receivables | -15,228 | -17,026 | |
| Decrease / (increase) in inventories | -17,497 | -15,270 | |
| Increase / (decrease) in trade payables | 22,712 | -140 | |
| Decrease / (increase) in other non-current assets | -79 | -89 | |
| Decrease / (increase) in other current assets | -771 | -8,269 | |
| Increase / (decrease) in other non-current liabilities | 0 | 7 | |
| Increase / (decrease) in other current liabilities | 3,047 | 8,355 | |
| Cash flow generated from operating activities | 7,638 | -6,450 | |
| Interest received | 644 | 584 | |
| Income taxes paid (-) / received (+) | -114 | -447 | |
| Cash flow from operating activities | 8,168 | -6,313 | |
| Investing activities | |||
| Cash receipts on sale of tangible fixed assets | 208 | 5,510 | |
| Purchases of tangible fixed assets | -13,636 | -11,874 | |
| Purchases of intangible fixed assets | -13 | -647 | |
| Other transactions | 301 | 1 | |
| Cash flow from investing activities | -13,140 | -7,011 |
| Financing activities | |||
|---|---|---|---|
| Capital increase | 99 | 213 | |
| New (+) / repayments (-) of long-term debts | -5,030 | 11,272 | |
| New (+) / repayments (-) of short-term debts | 15,147 | 11,363 | |
| Interests paid | -2,175 | -4,471 | |
| Dividends paid | -2,150 | -2,679 | |
| Other financial items | -1,104 | -2,735 | |
| Cash flow from financing activities | 4,787 | 12,963 | |
| Net increase (+) / decrease (-) in cash and cash equivalents | -185 | -360 | |
| Cash and cash equivalents as per beginning of period | 5 | 21,715 | 29,046 |
| Impact of exchange rate fluctations | -26 | 49 | |
| Cash and cash equivalents as per end of period | 5 | 21,503 | 28,735 |
2.6. Notes to the interim condensed consolidated financial statements
1. Basis of presentation
These interim condensed consolidated financial statements have been prepared in accordance with International Financial Reporting Standards (IFRS) as adopted by the European Union. The condensed interim financial report is in compliance with IAS 34, Interim Financial Reporting.
The interim condensed consolidated financial statements have been prepared using the same accounting policies and methods of computation as in the 31 December 2014 annual financial statements, except for the new standards and interpretations which have been adopted as of January 2015 (see "New amended IFRS standards and IFRIC interpretations" below) and which had no significant impact on the interim condensed consolidated financial statements.
Note that sum of numbers in tables in these financial statements may not add up due to rounding to € thousand.
New amended IFRS standards and IFRIC interpretations, effective for financial years starting on 1 January 2015
- Amendments to IAS 19 Employee Benefits Defined Benefit Plans: Employee Contributions, effective 1 February 2015
- Annual Improvements to IFRSs 2010-2012 Cycle (Issued December 2013), effective 1 February 2015
- Annual Improvements to IFRSs 2011-2013 Cycle (Issued December 2013), effective 1 January 2015
2. Segment information
An operating segment is a separate business unit in the Group, which produces goods or provides specific services within a defined economic environment, whose risks and profitability differ from those of the other operating segments.
Four segments have been defined based on the location of legal entities. They include the following entities:
-
Western Europe: Benelux, France, Italy, Spain and the United Kingdom;
-
Central & Eastern Europe: Bosnia, Bulgaria, Croatia, Czech Republic, Germany, Lithuania, Poland, Romania, Russia, Serbia and Thailand; 3. North America;
-
Turkey & Emerging Markets: Australia, Chile, India and Turkey.
There are no segments aggregated in order to establish the above segments.
Transfer prices between the operational segments are based on an "at arm's length basis" equal to transactions with third parties.
The accounting policies for the operational segments are equal to these of the consolidated financial statements.
The Group identified the Executive Team as its Chief Operating Decision Maker. The segments have been defined based on the information provided to the Executive Team.
The Executive Team monitors the performance of its operational segments based on sales and EBITDA per segment.
Segment information includes results, assets and liabilities that can be attributed directly to a segment.
| For the six month period ended 30 June (in € thousand) |
Western Europe | Central & Eastern Europe | North America | Turkey & Emerging Markets |
Consolidated | |||||
|---|---|---|---|---|---|---|---|---|---|---|
| 2014 | 2015 | 2014 | 2015 | 2014 | 2015 | 2014 | 2015 | 2014 | 2015 | |
| External sales | 84,633 | 88,155 | 82,642 | 78,474 | 36,823 | 52,144 | 60,123 | 93,341 | 264,221 | 312,114 |
| Intersegment sales | 8,046 | 9,918 | 1,838 | 3,131 | 34 | 408 | 1,603 | 2,625 | 0 | 0 |
| Total sales | 92,679 | 98,074 | 84,480 | 81,605 | 36,857 | 52,552 | 61,726 | 95,966 | 264,221 | 312,114 |
| EBITDA | 5,471 | 11,554 | 170 | 1,654 | 2,806 | 5,098 | 6,744 | 11,621 | 15,191 | 27,175 |
| Financial result | - | - | - | - | - | - | - | - | -3,533 | -4,571 |
| Income taxes | - | - | - | - | - | - | - | - | -150 | -2,745 |
| Depreciation (in)tangible fixed assets | -4,274 | -4,640 | -3,610 | -3,540 | -1,397 | -2,193 | -1,469 | -2,592 | -10,749 | -12,756 |
| Impairments of (in)tangible fixed assets | -279 | -475 | -91 | -2 | 0 | -1 | 0 | -113 | -370 | -590 |
| Other non-cash costs | -22 | 75 | -90 | 69 | 500 | 388 | -420 | -2,663 | -31 | -1,780 |
| (in € thousand) | Western Europe Central & Eastern Europe North America |
Turkey & Emerging Markets |
Consolidated | |||||||
|---|---|---|---|---|---|---|---|---|---|---|
| 31 Dec 2014 | 30 June 2015 | 31 Dec 2014 | 30 June 2015 | 31 Dec 2014 | 30 June 2015 | 31 Dec 2014 | 30 June 2015 | 31 Dec 2014 | 30 June 2015 | |
| Assets | 181,091 | 216,188 | 109,987 | 118,838 | 61,975 | 73,792 | 168,158 | 166,491 | 503,684 | 532,313 |
| Liabilities | 50,432 | 45,031 | 20,977 | 28,525 | 18,366 | 19,471 | 38,323 | 43,933 | 503,684 | 532,313 |
| Capital expenditures (Capex) | 8,206 | 4,427 | 5,080 | 1,689 | 8,467 | 4,214 | 9,580 | 2,794 | 31,332 | 12,521 |
Reconciliation of total segment assets and total Group assets:
| Consolidated | ||
|---|---|---|
| (in € thousand) | 31 Dec 2014 | 30 June 2015 |
| Total segment assets | 521,211 | 575,309 |
| Cash and cash equivalents | 29,046 | 28,735 |
| Intersegment eliminations | -46,574 | -88,225 |
| Total Group assets | 503,684 | 532,313 |
Reconciliation of total segment liabilities and total Group liabilities:
| Consolidated | ||
|---|---|---|
| (in € thousand) | 31 Dec 2014 | 30 June 2015 |
| Total segment liabilities | 128,099 | 136,960 |
| Equity including non-controlling interest | 264,489 | 264,261 |
| Long-term interest-bearing loans | 14,635 | 51,709 |
| Long-term provisions | 24,962 | 25,391 |
| Deferred tax liabilities | 5,771 | 6,060 |
| Short-term interest-bearing loans | 85,396 | 69,097 |
| Intersegment eliminations | -19,668 | -21,665 |
| Total Group liabilities | 503,684 | 532,313 |
3. Seasonality of operations
Due to the seasonal nature of the construction industry, the demand is higher during the spring and summer period.
4. Income taxes
The major components of income tax expense in the interim consolidated income statement are:
| For the six month period ended 30 June (in € thousand) |
2014 Unaudited |
2015 Unaudited |
|---|---|---|
| Current income tax expense | -1,222 | -2,944 |
| Deferred taxes | 1,072 | 199 |
| Income tax reported in the income statement | -150 | -2,745 |
| Income tax recognized in other comprehensive income |
66 | -61 |
| Income tax recognized in other comprehensive income | 66 | -61 |
| Total | -84 | -2,806 |
Sales by product group is presented in the table below (in %):
| For the six month period ended 30 June (in € thousand) |
Western Europe | Central & Eastern Europe |
North America | Turkey & Emerging Markets |
Consolidated | |||||
|---|---|---|---|---|---|---|---|---|---|---|
| 2014 | 2015 | 2014 | 2015 | 2014 | 2015 | 2014 | 2015 | 2014 | 2015 | |
| Window and door systems | 72.4% | 76.8% | 89.2% | 86.2% | 84.1% | 83.8% | 99.0% | 96.1% | 85.3% | 86.1% |
| Building products | 27.6% | 23.2% | 10.8% | 13.8% | 15.9% | 16.2% | 1.0% | 3.9% | 14.7% | 13.9% |
| Total | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% |
There is no significant concentration of sales (>10%) with one or a limited number of Customers.
5. Cash and cash equivalents
| (in € thousand) | 31 December 2014 Audited |
30 June 2015 Unaudited |
|---|---|---|
| Cash and current bank accounts | 14,298 | 16,260 |
| Short term deposits | 14,749 | 12,475 |
| Total | 29,046 | 28,735 |
6. Other financial assets and financial liabilities
The Group uses the following hierarchical classification in determining and explaining the fair value of financial instruments by valuation technique.
- Level 1: quoted (not adjusted) prices in active markets for identical assets or liabilities
- Level 2: other techniques for which all inputs which have a significant effect on the recorded fair value are observable, either directly or indirectly
- Level 3: techniques that use input with a significant impact on the recorded fair value that is not based on observable market data.
During the reporting period ending 30 June 2015, there were no transfers between Level 1 and Level 2 fair value measurements, and no transfers into and out of Level 3 fair value measurements.
As of 31 December 2014 the Group has the following financial instruments:
| (in € thousand) | 31 December 2014 Audited |
Level 1 | Level 2 | Level 3 |
|---|---|---|---|---|
| FX forward contracts | 30 | 30 | ||
| Assets at fair value | 30 | 0 | 30 | 0 |
| Interest rate swaps | 241 | 241 | ||
| FX forward contracts | 814 | 814 | ||
| Liabilities at fair value | 1,055 | 0 | 1,055 | 0 |
As of 30 June 2015 the Group has the following financial instruments:
| (in € thousand) | 30 June 2015 Unaudited |
Level 1 | Level 2 | Level 3 |
|---|---|---|---|---|
| FX forward contracts | 1,059 | 1,059 | ||
| Assets at fair value | 1,059 | 0 | 1,059 | 0 |
| Interest rate swaps | 225 | 225 | ||
| FX forward contracts | 130 | 130 | ||
| Liabilities at fair value | 355 | 0 | 355 | 0 |
7. Related parties
During 2015, the Group made purchases valued at € 30 thousand (€ 65 thousand as per 30 June 2014), under normal market conditions, from companies of which directors of the company held a majority of the shares. These transactions involved purchases relating to dies and equipment, maintenance and machinery, other services and the use of meeting rooms.
8. Events after the reporting period
There are no significant subsequent events after 30 June.
3. Statement of the Board of Directors
Declaration regarding the information given in this interim financial report for the 6 month period ending 30 June 2015.
The undersigned declare that:
- the interim condensed consolidated financial statements have been prepared in conformity with the standards applicable for annual accounts, and that they give a true picture of the net assets, the financial position and of the results of the issuer and the consolidated companies.
- the half year financial report gives a fair overview of the developments and results of the issuer and the consolidated companies, also providing a fair description of the most important risks and uncertainties with which they are confronted.
Board of Directors Deceuninck NV
4. Report of the statutory auditor
Report of the statutory auditor to the shareholders of Deceuninck NV on the review of the interim condensed consolidated financial statements as of 30 June 2015 and for the 6 month period then ended.
Introduction
We have reviewed the accompanying interim condensed consolidated statement of financial position of Deceuninck NV (the "Company"), and its subsidiaries (collectively referred to as "the Group") as at 30 June 2015 and the related interim condensed consolidated statements of income, comprehensive income, changes in equity and cash flows for the 6 month period then ended, and explanatory notes, collectively, the "Interim Condensed Consolidated Financial Statements". These statements show a consolidated statement of financial position total of € 532.313 thousand and a consolidated net profit for the 6 month period then ended of € 4.732 thousand. The Board of Directors is responsible for the preparation and presentation of these Interim Condensed Consolidated Financial Statements in accordance with International Financial Reporting Standard IAS 34 Interim Financial Reporting ("IAS 34") as adopted for use in the European Union. Our responsibility is to express a conclusion on these Interim Condensed Consolidated Financial Statements based on our review.
Scope of Review
We conducted our review in accordance with the International Standard on Review Engagements 2410 "Review of Interim Financial Information Performed by the Independent Auditor of the Entity". A review of interim financial
information consists of making inquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review is substantially less in scope than an audit conducted in accordance with the International Standards on Auditing and, consequently, does not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit. Accordingly, we do not express an audit opinion.
Conclusion
Based on our review, nothing has come to our attention that causes us to believe that the accompanying Interim Condensed Consolidated Financial Statements do not give a true and fair view of the financial position of the Group as at 30 June 2015, and of its financial performance and its cash flows for the six month period then ended in accordance with IAS 34.
Ghent, 22 July 2015
Ernst & Young Bedrijfsrevisoren BCVBA Statutory auditor represented by Marnix Van Dooren Partner* * Acting on behalf of a BVBA/SPRL Ref: 16MVD0017