AI assistant
Enento Group Oyj Interim / Quarterly Report 2017
3262_rns_2017-11-08_fd9f4e39-5611-4f85-a2f2-675584e24704.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer
asiakastieto.fi
Asiakastieto Group Plc
Interim Report
1.1. – 30.9.2017
asiakastieto.fi
Asiakastieto Group's Interim Report 1.1. – 30.9.2017
1 (24)
ASIAKASTIETO GROUP PLC, STOCK EXCHANGE RELEASE 8 NOVEMBER AT 11.00 EET
Asiakastieto Group’s Interim Report 1.1. – 30.9.2017: The strong growth continued in the third quarter
SUMMARY
The figures presented in this Interim Report are unaudited.
July – September 2017 in short:
- Net sales amounted to EUR 13,3 million (EUR 11,7 million), an increase of 14,0 %.
- Adjusted EBIT excluding non-recurring and other adjusted items was EUR 5,3 million (EUR 4,8 million), an increase of 10,7 %.
- Operating profit (EBIT) was EUR 5,3 million (EUR 4,6 million). Operating profit included non-recurring expenses and other adjusted items of EUR 0,1 million (EUR 0,2 million).
- The share of new products and services of net sales was 8,6 % (6,0 %).
- The share of value-added services of net sales was 69,4 % (65,0 %).
- Free cash flow amounted to EUR 5,9 million (EUR 5,2 million). The impact of non-recurring and other adjusted items on free cash flow was EUR -0,1 million (EUR -0,2 million).
- Earnings per share were EUR 0,26 (EUR 0,23).
January – September 2017 in short:
- Net sales amounted to EUR 41,6 million (EUR 36,5 million), an increase of 13,9 %.
- Adjusted EBIT excluding non-recurring and other adjusted items was EUR 16,7 million (EUR 14,8 million), an increase of 12,8 %.
- Operating profit (EBIT) was EUR 16,5 million (EUR 15,7 million). Operating profit included non-recurring expenses and other adjusted items of EUR 0,2 million (EUR 0,2 million). Operating profit in the comparative period included EUR 1,1 million non-recurring, adjusted profit on sale of office premises.
- The share of new products and services of net sales was 9,0 % (8,2 %).
- The share of value-added services of net sales was 69,8 % (64,9 %).
- Free cash flow amounted to EUR 14,9 million (EUR 12,6 million). The impact of non-recurring and other adjusted items on free cash flow was EUR -0,1 million (EUR -0,3 million).
- Earnings per share were EUR 0,83 (EUR 0,80).
Future outlook 2017
Asiakastieto Group expects its net sales growth rate to be clearly above 10 % and the adjusted net operating profit is expected to grow nearly at the same pace as the net sales.
asiakastieto.fi
Asiakastieto Group's Interim Report 1.1. – 30.9.2017
| KEY FIGURES | |||||
|---|---|---|---|---|---|
| EUR million | 1.7. – 30.9.2017 | 1.7. – 30.9.2016 | 1.1. – 30.9.2017 | 1.1. – 30.9.2016 | 1.1. – 31.12.2016 |
| Net sales | 13,3 | 11,7 | 41,6 | 36,5 | 49,2 |
| Net sales growth, % | 14,0 | 11,6 | 13,9 | 12,9 | 12,5 |
| Adjusted EBITDA^{1} | 6,1 | 5,4 | 18,9 | 16,6 | 21,7 |
| Adjusted EBITDA margin, %^{1} | 45,7 | 46,0 | 45,4 | 45,4 | 44,1 |
| Adjusted operating profit (EBIT)^{1} | 5,3 | 4,8 | 16,7 | 14,8 | 19,2 |
| Adjusted EBIT margin, %^{1} | 40,1 | 41,3 | 40,2 | 40,5 | 39,1 |
| New products and services of net sales, % | 8,6 | 6,0 | 9,0 | 8,2 | 7,4 |
| Free cash flow^{2} | 5,9 | 5,2 | 14,9 | 12,6 | 17,2 |
| Net debt to adjusted EBITDA, x | 2,0 | 2,2 | 1,9 | 2,2 | 2,2 |
1 Adjusted key figures are adjusted by following items: M&A related fees for legal and other advisory services, redundancy payments and compensations paid. The above listed adjusted items were EUR -0,1 million for the third quarter 1 July – 30 September 2017, EUR -0,2 million for the comparative period 1 July – 30 September 2016, EUR -0,2 million for interim period 1 January – 30 September 2017, EUR -0,2 million for the comparative period 1 January – 30 September 2016 and EUR -0,3 million for the financial year 2016. Adjusted key figures for the financial year 2016 are also adjusted by the non-recurring profit on the sale of shares of office premises EUR 1,1 million.
2 The impact of adjusted items on free cash flow was EUR -0,1 million for the third quarter 1 July – 30 September 2017, EUR -0,2 million for the comparative period 1 July – 30 September 2016, EUR -0,1 million for the interim period 1 January – 30 September 2017, EUR -0,3 million for the comparative period 1 January – 30 September 2016 and EUR -0,4 million for the financial year 2016.
asiakastieto.fi
Asiakastieto Group's Interim Report 1.1. – 30.9.2017
Net sales, EUR million
Adjusted operating profit, EUR million
New services' share of net sales, %
Free cash flow, EUR million
- Net sales growth was 14,0 %.
- Organic growth was particularly strong in Consumer Information (26,1 %) and Real Estate and Collateral Information (29,1 %) product areas.
-
The net sales growth of Customer Management was impacted by the acquisition of Intellia Oy.
-
High share of new products and services (8,6 %), and share of value added services (69,4 %), affected positively on margin.
-
Adjusted EBIT margin was 40,1 %.
-
Share of new services was 8,6 %.
-
Five new services were launched during the third quarter.
-
Free cash flow was on a high level due to strong EBITDA and lower cash outflow from investing activities than in corresponding period.
asiakastieto.fi
Asiakastieto Group's Interim Report 1.1. – 30.9.2017
4 (24)
JUKKA RUUSKA, CEO
"In the third quarter of the financial year, Asiakastieto Group continued its strong growth, being 14,0 per cent. Our services launched during the early part of year have adapted well to the needs of our clients and have been received well, which is indicated by the further growing share of new services of the net sales. The general economic activity has also increased. These factors have supported the Company's growth during the financial year 2017.
Asiakastieto Group's net sales amounted to EUR 13,3 million in the third quarter (EUR 11,7 million). The adjusted net operating profit of the Group grew to EUR 5,3 million in the third quarter, whereas it was EUR 4,8 million in the comparative period 2016.
The significance of responsibility in our own business and that of our clients increases constantly. We are a publicly listed company, and we have in our database a large quantity of data concerning companies and consumers. Therefore, responsible operations, such as strict observance of the law and regulations have always been an inseparable part of our business. It is important to us that also our clients can follow the principles of responsibility and transparency with the services we have processed from the data. Thus, we are particularly proud to be able to point out that with the new ESG Report companies can now genuinely practice responsibility and ensure its fulfilment also in other companies of their supply chain, whether they are large companies reporting of their own responsibility or small companies free of the obligations. Until now, responsibility in business can have been required, but its control in practice has been difficult.
We find that a growing part of responsibility is to see to high-quality data security. In our experience, a large part of companies do not yet understand that EU's Data Protection Regulation GDPR sets requirements to almost all companies. Asiakastieto Group takes the regulation into account both as registrar and processor of consumer data and as service provider. As part of this preparation, we have acquired digital marketing and newsletter service provider Emaileri Oy. With Emaileri, we will be able to formulate target group data and make its use even easier to our clients and, from the point of view of data security, form better service entities."
NET SALES
July – September
Asiakastieto Group's net sales in the third quarter amounted to EUR 13,3 million (EUR 11,7 million) and increased by 14,0 % compared to the corresponding quarter of the previous financial year. Net sales from new products and services were EUR 1,1 million (EUR 0,7 million), which was 8,6 % (6,0 %) of the total net sales for the third quarter. Key net sales growth drivers were the positive development of the sales of new products and services, the consolidation of Intellia Oy to Group accounts from 1 October 2016 onwards, good sales development of personal information services and real estate services and the development of economic volume. One-off customer-specific new services related project revenue recognitions were slightly lower than in the corresponding quarter of the previous financial year. There was one banking day less in the third quarter compared to the corresponding quarter of the previous financial year.
Product area specific net sales will be reported based on a new product area breakdown, effective from 1 January 2017. The corresponding figures from the previous year have been calculated applying the same breakdown.
Business Information's net sales in the third quarter amounted to EUR 7,3 million (EUR 7,1 million) and increased by 2,5 % compared to the corresponding quarter of the previous financial year. Customers increasingly continued to shift towards using higher value-added processed business information services instead of using basic business facts. As of the beginning of 2017, Business Information product area also includes Certificates and Analyses, which in 2016 was reported as a separate product area.
Consumer Information's net sales in the third quarter amounted to EUR 3,9 million (EUR 3,1 million) and increased by 26,1 % compared to the corresponding quarter of the previous financial year. Sales performance was good in the majority of product area's services during the third quarter, especially due to general economic volume growth, growth in consumer credits, new customer wins, and the shift of customers towards using higher value-added consumer information services. Processed consumer
asiakastieto.fi
Asiakastieto Group's Interim Report 1.1. – 30.9.2017
5 (24)
information services sold particularly well. Also, the sales of services marketed directly to consumers grew during the third quarter. In 2016 Consumer Information included real estate services, which were incorporated to form part of Real Estate and Collateral Information Services product area at the beginning of 2017.
Customer Management's net sales in the third quarter amounted to EUR 1,1 million (EUR 0,7 million) and increased by 62,3 % compared to the corresponding quarter of the previous financial year. The product area includes the net sales of Intellia Oy. Intellia was consolidated to Group accounts from 1 October 2016 onwards and therefore is not included in the figures of the corresponding period of the previous financial year. Intellia Oy was merged to Suomen Asiakastieto Oy on 31 March 2017. New web search functionality of the customer segment targeting tool Company Filter Pro was launched during the third quarter.
Real Estate and Collateral Information Services' net sales in the third quarter amounted to EUR 1,1 million (EUR 0,8 million) and increased by 29,1 % compared to the corresponding quarter of the previous financial year. The product area's positive evolution of net sales was impacted by continuous service development towards a more updated and comprehensive product range and general volume of commercial transactions. In addition, checks performed by banks before the digitalisation of mortgage documents on October 2017 increased significantly the usage of real estate reports.
January – September
Asiakastieto Group's net sales in the interim period amounted to EUR 41,6 million (EUR 36,5 million) and increased by 13,9 % compared to the corresponding period of the previous financial year. Net sales from new products and services were EUR 3,8 million (EUR 3,0 million), which was 9,0 % (8,2 %) of the total net sales for the interim period. Net sales growth was driven by the positive development of the sales of new products and services, the consolidation of Intellia Oy to Group accounts from 1 October 2016 onwards, good sales development of personal information services and real estate services and the development of economic volume. One-off customer-specific new services related project revenue recognitions were lower than in the corresponding period of the previous financial year. There was one banking day less in the interim period compared to the corresponding period of the previous financial year.
Product area specific net sales will be reported based on a new product area breakdown, effective from 1 January 2017. The corresponding figures from the previous year have been calculated applying the same breakdown.
Business Information's net sales in the interim period amounted to EUR 23,4 million (EUR 22,9 million) and increased by 2,6 % compared to the corresponding period of the previous financial year. The net sales were positively impacted by the sales from new services launched in 2016-2017, sales of value-added services, and the sales of services targeted to SMEs. As of the beginning of 2017, Business Information product area also includes Certificates and Analyses, which in 2016 was reported as a separate product area.
Consumer Information's net sales in the interim period amounted to EUR 11,4 million (EUR 9,5 million) and increased by 20,0 % compared to the corresponding period of the previous financial year. Sales performance was good in the majority of product area's services during the interim period, especially due to general economic volume growth, growth in consumer credits, new customer wins, and the shift of customers towards using higher value-added consumer information services. Processed consumer information services sold particularly well. Also, the sales of services marketed directly to consumers grew significantly during the interim period. In 2016 Consumer Information included real estate services, which were incorporated to form part of Real Estate and Collateral Information Services product area at the beginning of 2017.
Customer Management's net sales in the interim period amounted to EUR 3,5 million (EUR 1,9 million) and increased by 83,0 % compared to the corresponding period of the previous financial year. The product area includes the net sales of Intellia Oy. Intellia was consolidated to Group accounts from 1 October 2016 onwards and therefore is not included in the figures of the corresponding period of the previous financial year. Intellia Oy was merged to Suomen Asiakastieto Oy on 31 March 2017. The sales performance of the product area's consumer segment has been positive, and the segment will be an area of continued focus going forward.
asiakastieto.fi
Asiakastieto Group's Interim Report 1.1. – 30.9.2017
6 (24)
Real Estate and Collateral Information Services' net sales in the interim period amounted to EUR 3,2 million (EUR 2,2 million) and increased by 43,6 % compared to the corresponding period of the previous financial year. The product area's positive evolution of net sales was impacted by continuous service development towards a more updated and comprehensive product range and general volume of commercial transactions. In addition, checks performed by banks before the digitalisation of mortgage documents on October increased significantly usage of real estate reports.
FINANCIAL RESULTS
July – September
Asiakastieto Group's operating profit (EBIT) for the third quarter amounted to EUR 5,3 million (EUR 4,6 million). Operating profit included non-recurring and adjusted items of EUR 0,1 million (EUR 0,2 million).
Adjusted EBIT excluding non-recurring and adjusted items for the third quarter amounted to EUR 5,3 million (EUR 4,8 million). Adjusted EBIT increased by EUR 0,6 million (10,7 %).
Adjusted operating profit margin for the third quarter decreased slightly compared to the corresponding quarter of the previous financial year mainly due to the write-off of a capitalized development project, estimated cost savings of which did not realize. This is a one-off expense but has not been adjusted from earnings. Further, the corresponding quarter included an adjustment for all one-off expenses related to the Intellia acquisition and hence increased the adjusted operating profit margin of the corresponding quarter.
The Group's depreciation and amortisation for the third quarter amounted to EUR 0,8 million (EUR 0,6 million).
Net financial expenses during the third quarter were EUR 0,3 million (EUR 0,3 million).
The Group's result before income taxes in the third quarter was EUR 5,0 million (EUR 4,4 million).
The tax amount booked as expense for the third quarter was EUR -1,0 million (EUR -0,9 million) of which the change in deferred tax assets amounted to EUR -0,2 million (EUR -0,9 million).
The Group's result in the third quarter was EUR 4,0 million (EUR 3,5 million).
January – September
Asiakastieto Group's operating profit (EBIT) for the interim period amounted to EUR 16,5 million (EUR 15,7 million). Operating profit included non-recurring and adjusted items of EUR 0,2 million (EUR 0,2 million).
Adjusted EBIT excluding non-recurring and adjusted items for the interim period amounted to EUR 16,7 million (EUR 14,8 million). Adjusted EBIT increased by EUR 1,9 million (12,8 %).
Adjusted operating profit margin for the interim period was nearly at the same level compared to the corresponding period of the previous financial year and at a higher level compared to the adjusted operating profit margin of the full financial year 2016. The margin is positively affected by the large share of new products and services, and in general the large share of value added services, of net sales. On the other hand, good growth in the net sales of services with a direct data acquisition cost attached affects negatively to the adjusted operating profit margin.
The Group's depreciation and amortisation for the interim period amounted to EUR 2,2 million (EUR 1,8 million).
Net financial expenses during the interim period were EUR 0,8 million (EUR 0,8 million).
The Group's result before income taxes in the interim period was EUR 15,7 million (EUR 14,9 million).
The tax amount booked as expense for the interim period was EUR -3,1 million (EUR -2,8 million), of which the change in deferred tax assets amounted to EUR -0,6 million (EUR -2,8 million).
The Group's result in the interim period was EUR 12,5 million (EUR 12,1 million).
asiakastieto.fi
Asiakastieto Group's Interim Report 1.1. – 30.9.2017
CASH FLOW
In the interim period the cash flow from operating activities amounted to EUR 14,1 million (EUR 15,0 million). Cash flow impact of the change in the Group's working capital was EUR -1,4 million (EUR -0,8 million).
The Group paid taxes EUR 2,7 million (EUR 0,0 million) during the interim period.
The cash flow from investing activities for the interim period amounted to EUR -2,4 million (EUR 0,3 million). For the comparative period the cash flow from investing activities was affected by a received payment from the sale of the office premises.
STATEMENT OF FINANCIAL POSITION
At the end of the interim period, the Group's total assets were EUR 156,8 million (EUR 153,3 million). Total equity amounted to EUR 77,6 million (EUR 75,3 million) and total liabilities to EUR 79,2 million (EUR 78,0 million). Of the total liabilities, EUR 69,7 million (EUR 69,6 million) were non-current interest-bearing liabilities, EUR 0,5 million (EUR 0,2 million) non-current, non-interest-bearing liabilities and EUR 8,9 million (EUR 8,2 million) current, non-interest-bearing liabilities. Goodwill amounted to EUR 113,9 million (EUR 111,4 million) at the end of the interim period. Goodwill increased in the fourth quarter of the financial year 2016 due to the acquisition of Intellia Oy.
Asiakastieto Group's cash and cash equivalents at the end of the interim period were EUR 20,8 million (EUR 21,3 million) and net debt EUR 48,9 million (EUR 48,3 million). Both the revolving credit facility and the bank account overdraft were unused.
CAPITAL EXPENDITURE
The majority of Asiakastieto Group's capital expenditure is related to the development of products and services as well as investments in IT infrastructure. Other capital expenditure mainly comprises purchases of company cars and office equipment. The Group's gross capital expenditure in the interim period amounted to EUR 2,6 million (EUR 2,3 million). Capital expenditure on intangible assets was EUR 1,9 million (EUR 2,1 million) and capital expenditure on tangible assets was EUR 0,7 million (EUR 0,2 million).
RESEARCH AND DEVELOPMENT
The product development activities of Asiakastieto Group relate to the development of product and service offering. During the interim period the capitalised development and software costs of the Group amounted to EUR 1,9 million (EUR 2,1 million). The capitalised development and software costs relate to the development of the Group's products and services as well as to intangible IT infrastructure. The Group had no material research activities.
PERSONNEL
The average number of personnel employed by Asiakastieto Group during the third quarter of the year was 151 (159) and during the interim period 151 (156). At the end of the interim period the number of personnel was 151 (159).
During the interim period, the personnel expenses of the Group amounted to EUR 9,0 million (EUR 8,5 million) and included an accrued cost of EUR 359 thousand (EUR 220 thousand) from the management's long-term incentive plan. See further details in the section "Transactions with related parties" in the notes to the condensed financial statements.
- Service Production 31 %
- IT and quality 21 %
- Sales and Marketing 19 %
- Product Areas 17 %
- Finance, HR, Legal Affairs and Investor Relations 12 %
asiakastieto.fi
Asiakastieto Group's Interim Report 1.1. – 30.9.2017
8 (24)
Asiakastieto Group outsourced functions related to financial statements information and financial statements analysis from 1 January 2017. The change concerned 12 employees and it has no major financial impact.
Key figures describing the Group's personnel:
| PERSONNEL | 1.7. – 30.9.2017 | 1.7. – 30.9.2016 | 1.1. – 30.9.2017 | 1.1. – 30.9.2016 | 1.1. – 31.12.2016 |
|---|---|---|---|---|---|
| Average number of personnel | 151 | 159 | 151 | 156 | 159 |
| Full time | 147 | 145 | 146 | 141 | 146 |
| Part time and temporary | 4 | 14 | 5 | 15 | 13 |
| Wages and salaries for the period (EUR million) | 2,2 | 2,3 | 7,4 | 6,9 | 9,8 |
OTHER EVENTS DURING THE INTERIM PERIOD
Asset Deal
Asiakastieto Group outsourced by asset deal functions related to financial statements information and financial statements analysis to BSH Partners Oy from 1 January 2017. The change concerned 12 employees and it has no major financial impact.
Changes in Product Areas and Asiakastieto Group Executive team
The Board of Directors decided in their meeting 19 October 2016 on changes in the product areas. At the beginning of 2017, the product area of Certificates and Analyses was incorporated in Business Information. In addition, a new product area was established, which focuses on real estate information, collateral management services and housing company data services. Heikki Ylipekkala, who started as member of the Executive Team on 15 December 2016, is in charge of the new product area from 1 January 2017 onwards.
Jari Julin was nominated as new CIO and member of the executive team of Asiakastieto Group from 20 February 2017. The Group's former CIO Pertti Vahermaa left the company on 31 March 2017.
Asiakastieto Group Plc's General Meeting of shareholders on 30 March 2017
The General Meeting of shareholders held on 30 March 2017 confirmed the financial statements for the financial period ended on 31 December 2016, and discharged the members of the Board of Directors and the Chief Executive Officer from liability.
The Meeting approved the Board of Directors' proposal to pay a dividend of EUR 0,90 per share. The dividend was paid to shareholders registered in the Company's shareholder register held by Euroclear Finland Ltd on the payment record date of 3 April 2017. The dividend was decided to be paid on 10 April 2017.
The General Meeting of shareholders decided that the annual remuneration is EUR 40 000 for the chairman of the Board of Directors and EUR 25 000 for the members. No separate fees will be paid for meetings. The Chairmen of the Committees shall receive an attendance fee of EUR 500 and members of the Committees EUR 400 per committee meeting. No remuneration is paid to the members of the Shareholders' Nomination Board. Reasonable travel expenses for the attendance to the meetings are paid to the members.
In accordance with the proposal of the Shareholders' Nomination Board, Petri Carpén, Bo Harald, Patrick Lapveteläinen, Carl-Magnus Månsson and Anni Ronkainen were re-elected as members of the Board of Directors.
Authorised Public Accountants firm PricewaterhouseCoopers Oy was elected as the auditor of the Company, and Authorised Public Accountant Martin Grandell as the auditor in charge.
asiakastieto.fi
Asiakastieto Group's Interim Report 1.1. – 30.9.2017
9 (24)
Authorisation for issue of shares
The Annual General Meeting authorised the Board of Directors to resolve on one or more issuances, which contain the right to issue new shares or dispose of the shares in the possession of the company. The authorisation would consist of up to 1 000 000 shares in the aggregate. The Board of Directors was authorised to decide on a directed issue. The authorisation is proposed to be used for material arrangements from the company's point of view, such as financing or implementing business arrangements or investments or for other such purposes determined by the Board of Directors in which case a weighty financial reason for issuing shares would exist.
The Board of Directors was authorised to resolve on all other terms and conditions of the issuance of shares, including the payment period, grounds for the determination of the subscription price and subscription price or allocation of shares free of charge or that the subscription price may be paid besides in cash also by other assets either partially or entirely.
The authorisation is effective for 18 months from the close of the Annual General Meeting. The authorisation cancelled the corresponding share issue authorisation granted to the Board of Directors by the Annual General Meeting on 1 April 2016. The authorisation has not been used by 8 November 2017.
Authorisation for repurchasing own shares
The Annual General Meeting authorised the Board of Directors to decide on the repurchase of maximum of 1 000 000 company's own shares, in one or several instalments. The shares will be repurchased with the company's unrestricted shareholders' equity, and the repurchases will reduce funds available for the distribution of profits. The shares can be repurchased for example to develop the company's capital structure, carry out or finance potential corporate acquisitions or other business arrangements, to be used as a part of the company's incentive programme or to be otherwise conveyed further, retained as treasury shares, or cancelled.
Shares may be repurchased in accordance with the resolution of the Board of Directors also in a proportion other than in which shares are owned by the shareholders (directed acquisition), using funds belonging to the company's unrestricted equity and at the market price of the shares quoted on regulated market organized by Nasdaq Helsinki Ltd or otherwise established on the market at the time of the repurchase. The Board of Directors will decide how shares will be repurchased. Among other means, derivatives may be used in acquiring the shares. According to the authorisation, the Board of Directors decides on all other matters related to the repurchase of the shares.
The authorisation is effective for 18 months from the close of the Annual General Meeting. The authorisation cancelled the corresponding authorisation to repurchase the company's shares granted to the Board of Directors by the Annual General Meeting on 1 April 2016. The authorisation has not been used by 8 November 2017.
Meeting of the Board of Directors on 30 March 2017
The organizational meeting of the Board of Directors elected among its members Patrick Lapveteläinen as Chairman of the Board of Directors and Bo Harald as Vice-Chairman of the Board of Directors.
The Board of Directors has in its organization meeting evaluated the independence of the Directors according to the Finnish Corporate Governance Code. The Board noted that all members of the Board are independent of the Company and all except Patrick Lapveteläinen are independent of the significant shareholders. The Board of Directors noted the Company is in compliance with the recommendation 10 of the CG Code.
The Board of Directors appointed Petri Carpén, Anni Ronkainen and Carl-Magnus Månsson as members of the Audit Committee. All the members are independent of the Company and independent of significant shareholders. Petri Carpén was elected chairman of the committee.
asiakastieto.fi
Asiakastieto Group's Interim Report 1.1. – 30.9.2017
The merger of Intellia Oy
Intellia Oy was merged to Suomen Asiakastieto Oy on 31 March 2017. Intellia Oy was dissolved by liquidation procedure and its assets and liabilities were transferred to Suomen Asiakastieto Oy. The merger was implemented according to the merger plan dated on 28 October 2016 gratuitously.
Business operations of Intellia Oy and Suomen Asiakastieto Oy were merged as part of the Group's structural change to achieve increase in efficiency and savings in total expenses.
Adjustments of financial guidance
The Company released on 21 June 2017 Stock Exchange Release, in which the Company adjusted its financial guidance for 2017 as follows:
Asiakastieto Group expects its net sales growth rate to be around the higher end of long term target of 5 – 10 %. The adjusted euro-nominated net operating profit is expected to grow from last year but at a slower pace than net sales.
The Company released on 25 October 2017 Stock Exchange Release, in which the Company adjusted its financial guidance for 2017 as follows:
Asiakastieto Group expects its net sales growth rate to be clearly above 10 % and the adjusted net operating profit is expected to grow nearly at the same pace as the net sales.
Acquisition of Emaileri Oy shares on 28 September 2017
Asiakastieto Group Plc acquired the entire capital stock of Emaileri Oy, a provider of services in electronic communications and marketing established through a division from Websonic Oy, with an agreement signed on 28 September 2017. The transaction entered into force on 1 October 2017. The transaction price was not revealed. The operation of Emaileri Oy will continue as a separate company, and the purchase price allocation analysis related to the acquisition is being prepared.
Emaileri offers an advanced service platform for email marketing and electronic newsletter communications. With this share deal Asiakastieto Group continues the development of its sales and marketing services and strengthens its growing Customer Management product area. The net sales of Emaileri business operations for the financial period 2016 amounted to EUR 2,0 million. The net sales of Asiakastieto's Customer Management product area for 2016 was EUR 3,1 million¹. After the transaction, the sales and marketing services will constitute slightly over a tenth of Asiakastieto Group's net sales.
SHARES AND SHAREHOLDERS
The Company has one share class. Each share carries one vote at the General Meeting of shareholders and each share confers equal right to dividends and net assets of the Company. The shares have no nominal value. The shares of the Company are incorporated in the book-entry securities system maintained by Euroclear Finland Ltd.
On 30 September 2017, the total number of shares was 15 102 178 (15 102 178), and the share capital of the Company amounted to EUR 80 000 (EUR 80 000).
According to the book-entry securities system, the Company had 2 459 (2 142) shareholders on 30 September 2017. A list of the largest shareholders is available on the Company's investor pages at investors.asiakastieto.fi.
- Finance and insurance institutions 41,7 %
- Foreign shareholders 36,1 %
- General government 10,4 %
- Households 5,7 %
- Companies and housing companies 4,8 %
- Non-profit organisations 1,3 %
¹ Customer Management product area's net sales in financial year 2016 amounted to EUR 3,7 million per the product area classification applied in 2016. Restated as per the product area breakdown in force at the beginning of 2017, the net sales of Customer Management amounted to EUR 3,1 million in financial year 2016.
asiakastieto.fi
Asiakastieto Group's Interim Report 1.1. – 30.9.2017
| SHARE-RELATED KEY FIGURES | |||
|---|---|---|---|
| 1.1. – 30.9.2017 | 1.1. – 30.9.2016 | 1.1. – 31.12.2016 | |
| EUR (unless otherwise stated) | |||
| Share price development | |||
| Highest price | 24,00 | 18,90 | 22,00 |
| Lowest price | 17,14 | 13,15 | 13,15 |
| Average price | 19,70 | 15,91 | 16,59 |
| Closing price | 23,00 | 18,20 | 19,25 |
| Market capitalisation, EUR million | 347,4 | 274,9 | 290,7 |
| Trading volume, pcs | 1 508 424 | 1 775 020 | 2 249 787 |
| Total exchange value of shares, EUR million | 29,7 | 28,3 | 37,5 |
FLAGGING NOTIFICATIONS
Asiakastieto Group Plc received an announcement on 1 May 2017 referred to in Chapter 9, Section 5 of the Securities Markets Act, according to which Nordea Funds Oy's holding in Asiakastieto Group Plc exceeded the threshold of 5 % on 28 April 2017. The holding of Nordea Funds Oy has increased to 769 109 shares, corresponding to 5,09 % of the Company's shares and voting rights.
FLAGGING NOTIFICATIONS AFTER THE END OF THE INTERIM PERIOD
Asiakastieto Group Plc received an announcement on 13 October 2017 referred to in Chapter 9, Section 5 of the Securities Markets Act, according to which the holding of investment funds (OP-Suomi and OP-Suomi Pienyhtiöt) managed by OP-Rahastoyhtiö Oy in Asiakastieto Group Plc exceeded the threshold of 5 % on 21 September 2017. The holding of investment funds managed by OP-Rahastoyhtiö Oy has increased to 1 084 949 shares, corresponding to 7,18 % of the Company's shares and voting rights.
RISKS AND UNCERTAINTIES IN THE NEAR FUTURE
The demand for the Group's products and services depends on the activity of the business operations of its customers. Slow economic growth or a declining economy may result in a weakening demand for the services of Asiakastieto Group.
A general tendency to seek cost savings in business activities and the tightening competition in the Group's business sector may cause downward pricing pressure, which may have a negative effect on revenue and profit.
Asiakastieto Group believes that its continued success will be influenced by its ability to meet customers' needs through the development of products and services that are easy to use and that seek to increase customers' business process efficiency, offer cost savings, and facilitate better business decisions. Potential deficiencies in the management of the product development portfolio as well as a shortage of development resources may delay the introduction of new services or enhancements to the market and therefore weaken the Group's results.
Well-functioning information technology and good availability of services are essential conditions for the business operations of Asiakastieto Group. Notwithstanding the current solutions for high availability and protection solutions in accordance with best practices, the realisation of external or internal threats can never be completely eliminated. The realisation of risks of this kind could result in misuse, modification or illegal publication of information and could have legal consequences or cause reputational harm, loss of revenue, claims or regulatory actions.
FUTURE OUTLOOK 2017
Asiakastieto Group expects its net sales growth rate to be clearly above 10 % and the adjusted net operating profit is expected to grow nearly at the same pace as the net sales.
The outlook is subject to risks related to, among other factors, the development of the Finnish economy and the business operations of the Group. The most significant risks related to business operations include, for example, risks related to the success of product and service development activities,
asiakastieto.fi
Asiakastieto Group's Interim Report 1.1. – 30.9.2017
12 (24)
launches of new products and services and risks related to competitive tenders and to losing significant customer accounts.
Asiakastieto Group's business risks have been described in more detail on the Company's investor pages at investors.asiakastieto.fi.
Helsinki, on 8 November 2017
ASIAKASTIETO GROUP PLC
Board of Directors
For further information:
Jukka Ruuska, CEO
Asiakastieto Group Plc
tel. +358 10 270 7111
Distribution:
Nasdaq Helsinki Ltd
major media
investors.asiakastieto.fi
8
asiakastieto.fi
Asiakastieto Group's Interim Report 1.1. - 30.9.2017
13 (24)
CONDENSED FINANCIAL STATEMENTS AND NOTES 1.1. - 30.9.2017
The figures presented in this Interim Report are unaudited. The amounts presented in the Interim Report are rounded, so the sum of individual figures may differ from the sum reported.
- Consolidated statement of comprehensive income, financial position, cash flows and changes in equity
| CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME | |||||
|---|---|---|---|---|---|
| EUR thousand | 1.7. - 30.9.2017 | 1.7. - 30.9.2016 | 1.1. - 30.9.2017 | 1.1. - 30.9.2016 | 1.1. - 31.12.2016 |
| Net sales | 13 341 | 11 697 | 41 627 | 36 547 | 49 178 |
| Other operating income | 53 | 4 | 158 | 1 135 | 1 150 |
| Materials and services | -2 938 | -2 148 | -9 051 | -6 814 | -9 200 |
| Personnel expenses¹ | -2 632 | -2 812 | -8 994 | -8 527 | -12 091 |
| Other operating expenses | -2 006 | -1 856 | -6 030 | -5 779 | -7 870 |
| Work performed by the entity and capitalised | 187 | 290 | 939 | 898 | 1 296 |
| Depreciation and amortisation | -753 | -552 | -2 164 | -1 773 | -2 450 |
| Operating profit | 5 251 | 4 624 | 16 486 | 15 685 | 20 013 |
| Finance income | 0 | 4 | 3 | 4 | 7 |
| Finance expenses | -265 | -265 | -798 | -814 | -1 093 |
| Finance income and expenses | -265 | -261 | -795 | -809 | -1 086 |
| Profit before income tax | 4 986 | 4 362 | 15 691 | 14 876 | 18 927 |
| Income tax expense | -999 | -874 | -3 142 | -2 752 | -3 612 |
| Profit for the period | 3 987 | 3 489 | 12 548 | 12 124 | 15 316 |
| Total comprehensive income for the period | 3 987 | 3 489 | 12 548 | 12 124 | 15 316 |
| Profit attributable to: | |||||
| Owners of the parent company | 3 987 | 3 489 | 12 548 | 12 124 | 15 316 |
| Total comprehensive income attributable to: | |||||
| Owners of the parent company | 3 987 | 3 489 | 12 548 | 12 124 | 15 316 |
| Earnings per share attributable to the owners of the parent during the period: | |||||
| Basic | 0,26 | 0,23 | 0,83 | 0,80 | 1,01 |
| Diluted | 0,26 | 0,23 | 0,83 | 0,80 | 1,01 |
¹ Personnel expenses include an accrued expense related to the long-term incentive plan to the management for the third quarter 1 July – 30 September 2017 EUR 135 thousand, the comparative period 1 July – 30 September 2016 EUR 103 thousand, the interim period 1 January – 30 September 2017 EUR 359 thousand, the comparative period 1 January – 30 September 2016 EUR 220 thousand and the financial year 2016 EUR 328 thousand.
向西区
asiakastieto.fi
Asiakastieto Group's Interim Report 1.1. - 30.9.2017
14 (24)
| CONSOLIDATED STATEMENT OF FINANCIAL POSITION | |||
|---|---|---|---|
| EUR thousand | 30.9.2017 | 30.9.2016 | 31.12.2016 |
| ASSETS | |||
| Non-current assets | |||
| Goodwill | 113 872 | 111 358 | 113 872 |
| Other intangible assets | 8 418 | 6 363 | 8 217 |
| Property, plant and equipment | 1 451 | 1 462 | 1 388 |
| Deferred tax assets | 2 348 | 3 503 | 2 973 |
| Loan and other receivables | 167 | 168 | 167 |
| Total non-current assets | 126 256 | 122 855 | 126 617 |
| Current assets | |||
| Account and other receivables | 9 699 | 9 166 | 7 338 |
| Cash and cash equivalents | 20 824 | 21 253 | 22 632 |
| Total current assets | 30 524 | 30 419 | 29 970 |
| Total assets | 156 780 | 153 274 | 156 587 |
| EUR thousand | 30.9.2017 | 30.9.2016 | 31.12.2016 |
| EQUITY AND LIABILITIES | |||
| Equity attributable to owners of the parent | |||
| Share capital | 80 | 80 | 80 |
| Invested unrestricted equity reserve | 112 355 | 112 355 | 112 355 |
| Accumulated losses | -47 410 | -49 290 | -49 250 |
| Profit for the period | 12 548 | 12 124 | 15 316 |
| Total equity | 77 574 | 75 269 | 78 501 |
| Liabilities | |||
| Non-current liabilities | |||
| Interest-bearing liabilities | 69 746 | 69 633 | 69 661 |
| Account and other payables | 521 | 210 | 278 |
| Total non-current liabilities | 70 268 | 69 843 | 69 940 |
| Current liabilities | |||
| Advances received | 1 628 | 1 897 | 1 261 |
| Account and other payables | 7 311 | 6 264 | 6 886 |
| Total current liabilities | 8 939 | 8 161 | 8 147 |
| Total liabilities | 79 206 | 78 005 | 78 087 |
| Total equity and liabilities | 156 780 | 153 274 | 156 587 |
asiakastieto.fi
Asiakastieto Group's Interim Report 1.1. – 30.9.2017
15 (24)
CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
Attributable to owners of the parent
| EUR thousand | Share capital | Invested unrestricted equity reserve | Accumulated losses | Total |
|---|---|---|---|---|
| Equity at 1.1.2017 | 80 | 112 355 | -33 935 | 78 501 |
| Total comprehensive income for the period | - | - | 12 548 | 12 548 |
| Distribution of dividend | - | - | -13 592 | -13 592 |
| Management’s incentive plan | - | - | 117 | 117 |
| Equity at 30.9.2017 | 80 | 112 355 | -34 861 | 77 574 |
| EUR thousand | Share capital | Invested unrestricted equity reserve | Accumulated losses | Total |
| Equity at 1.1.2016 | 80 | 116 584 | -38 502 | 78 161 |
| Total comprehensive income for the period | - | - | 12 124 | 12 124 |
| Distribution of dividend | - | - | -10 874 | -10 874 |
| Capital repayment | - | -4 229 | - | -4 229 |
| Management’s incentive plan | - | - | 86 | 86 |
| Equity at 30.9.2016 | 80 | 112 355 | -37 166 | 75 269 |
6
asiakastieto.fi
Asiakastieto Group's Interim Report 1.1. – 30.9.2017
| CONSOLIDATED STATEMENT OF CASH FLOWS | |||||
|---|---|---|---|---|---|
| 1.7. – | 1.7. – | 1.1. – | 1.1. – | 1.1. – | |
| EUR thousand | 30.9.2017 | 30.9.2016 | 30.9.2017 | 30.9.2016 | 31.12.2016 |
| Cash flows from operating activities | |||||
| Profit before income tax | 4 986 | 4 362 | 15 691 | 14 876 | 18 927 |
| Adjustments: | |||||
| Depreciation and amortisation | 753 | 552 | 2 164 | 1 773 | 2 450 |
| Finance income and expenses | 265 | 261 | 795 | 809 | 1 086 |
| Profit (-) / loss (+) on disposal of property, plant and equipment | -46 | -1 | -139 | -14 | -20 |
| Other adjustments | 135 | 103 | 359 | -886 | -778 |
| Cash flows before change in working capital | 6 094 | 5 277 | 18 870 | 16 559 | 21 666 |
| Change in working capital: | |||||
| Increase (-) / decrease (+) in account and other receivables | 875 | 1 012 | -2 369 | -2 081 | 6 |
| Increase (+) / decrease (-) in account and other payables | -382 | -182 | 1 004 | 1 283 | 98 |
| Change in working capital | 493 | 830 | -1 365 | -798 | 104 |
| Interest and other finance expenses paid | -227 | -227 | -708 | -733 | -988 |
| Interest and other finance income received | 0 | 4 | 3 | 4 | 7 |
| Income taxes paid | -1 071 | - | -2 655 | - | -10 |
| Net cash from operating activities | 5 289 | 5 884 | 14 146 | 15 032 | 20 779 |
| Cash flows from investing activities | |||||
| Purchases of property, plant and equipment | -308 | -52 | -629 | -961 | -1 074 |
| Purchases of intangible assets | -370 | -887 | -2 000 | -2 204 | -3 492 |
| Purchases of subsidiaries, net of cash acquired | - | - | - | - | -2 929 |
| Proceeds from sale of property, plant and equipment | 48 | 3 | 268 | 3 615 | 3 622 |
| Purchase of investments | - | - | - | -103 | -100 |
| Non-current receivables | - | - | - | -67 | -67 |
| Net cash from investing activities | -630 | -936 | -2 362 | 280 | -4 040 |
| Cash flows from financing activities | |||||
| Short-term financing, net increase (+) / decrease (-) | - | - | - | - | -47 |
| Dividends paid and other profit distribution | - | -269 | -13 592 | -15 102 | -15 102 |
| Net cash from financing activities | - | -269 | -13 592 | -15 102 | -15 149 |
| Net increase / decrease in cash and cash equivalents | 4 659 | 4 679 | -1 807 | 211 | 1 589 |
| Cash and cash equivalents at the beginning of the period | 16 166 | 16 574 | 22 632 | 21 042 | 21 042 |
| Cash and cash equivalents at the end of the period | 20 824 | 21 253 | 20 824 | 21 253 | 22 632 |
asiakastieto.fi
Asiakastieto Group's Interim Report 1.1. – 30.9.2017
17 (24)
2. Notes
2.1. Accounting policies
This Interim Report has been prepared in accordance with IAS 34 Interim Financial Reporting. The accounting policies and methods applied in this Interim Report are the same as those applied in the financial statements for the financial year ended 31 December 2016.
The preparation of financial statements in accordance with IFRS requires Asiakastieto Group's management to use estimates and assumptions that affect the reported amounts of assets and liabilities, as well as the reported amounts of income and expenses for the interim period. In addition, it is necessary to exercise judgment in applying the accounting policies. Because estimates and assumptions are based on the understanding as at the end of the interim period, they include risks and uncertainties. The actual results may differ from the estimates and assumptions made. Critical accounting estimates and judgments are disclosed in more detail under the note 3 to the consolidated financial statements for the year 2016.
Asiakastieto Group will implement the new IFRS 9 Financial Instruments and IFRS 15 Revenue from Contracts with Customers standards effective for financial period beginning on 1 January 2018. Descriptions of these new IFRS standards can be found in note 2 of the Group's consolidated financial statements for the year 2016.
Per IFRS 9 standard, financial assets are measured at fair value except under certain conditions when they are measured at residual acquisition cost. Valuation methods have also been simplified. The new standard will bring changes to hedging calculations and a new method for impairment assessment, which will require an earlier recognition of anticipated credit losses. Asiakastieto Group does not expect the application of the new standard to significantly affect its future consolidated financial statements.
Group management has drafted a preliminary assessment of the effects of IFRS 15 standard. According to the prevailing analysis the management's assessment is that the IFRS 15 standard does not have a significant impact to the recognition of the Group's revenues or results. Also, the implementation of the new standard is not expected to have a significant impact to the Group's balance sheet. Asiakastieto Group will apply the modified retrospective method in implementing the new standard and applies IFRS 15 only to contracts open on 1 January 2018, and presents these contracts as if they had been recognized as per IFRS 15 at the beginning of the contract periods. The accumulated impact of the implementation of the new standard will be accounted as an adjustment to the opening balance of retained earnings as per the date of implementation, and the figures of the corresponding financial year will not be adjusted.
In its Interim Report, Asiakastieto Group Plc discloses alternative performance measures to depict the financial development of its business operations and to improve comparability between different periods. Alternative performance measures are not included in IFRS based consolidated financial statement as such, but they are derived from IFRS based consolidated financial statements or interim reports by amending parts of main calculations or notes and/or making them proportional. Alternative measures should not be considered replacing indicators compared to the performance measures defined in the IFRS financial statements norms. All companies do not calculate alternative performance measures in the same way, and therefore alternative performance measures used by the Company are not necessarily comparable with other companies, even if named in the same way. Alternative performance measures shown in this Interim Report have been calculated according to the same principles described in consolidated financial statements 2016 disclosed under the note 2.
The amounts presented in the Interim Report are consolidated figures. The amounts presented are rounded, so the sum of individual figures may thus differ from the sum reported. The figures presented in this Interim Report are unaudited.
asiakastieto.fi
Asiakastieto Group's Interim Report 1.1. – 30.9.2017
2.2. Net sales
| NET SALES BY PRODUCT AREA | |||||
|---|---|---|---|---|---|
| EUR thousand | 1.7. – 30.9.2017 | 1.7. – 30.9.2016 | 1.1. – 30.9.2017 | 1.1. – 30.9.2016 | 1.1. – 31.12.2016 |
| Business Information | 7 255 | 7 078 | 23 447 | 22 854 | 30 190 |
| Consumer Information | 3 938 | 3 122 | 11 427 | 9 522 | 12 711 |
| Customer Management | 1 056 | 651 | 3 543 | 1 936 | 3 145 |
| Real Estate and Collateral Information Services | 1 093 | 847 | 3 210 | 2 235 | 3 133 |
| Total | 13 341 | 11 697 | 41 627 | 36 547 | 49 178 |
At the beginning of 2017, the product area of Certificates and Analyses was incorporated into Business Information, based on the decision of the Board of Directors on 19 October 2016. In addition, a new product area Real Estate and Collateral Information Services was established, which focuses on real estate information, collateral management services and housing company data services. In the same instance, a part of the products and services of Customer Management product area were transferred under Business Information and Consumer Information product areas.
2.3. Interest-bearing liabilities
| INTEREST-BEARING LIABILITIES OF THE GROUP | |||
|---|---|---|---|
| EUR thousand | 30.9.2017 | 30.9.2016 | 31.12.2016 |
| Loans from financial institutions | 69 746 | 69 633 | 69 661 |
| Total | 69 746 | 69 633 | 69 661 |
All interest-bearing liabilities are denominated in euros.
The Group has entered into a term loan and revolving credit facility agreement with Danske Bank Plc and Pohjola Bank Plc EUR 75,0 million consisting of a EUR 70,0 million term loan and a EUR 5,0 million revolving credit facility including EUR 0,5 million bank account overdraft. The loan from a financial institution matures on 28 November 2019.
The loan from a financial institution includes a financial covenant that is Net debt to EBITDA, calculated as defined under the financing agreement. The covenants are monitored on a quarterly basis. The Net debt to EBITDA, which is adjusted as defined under the financing agreement, was 2,1 (2,2) as at 30 September 2017. According to the financing agreement, the covenant limit was 4,0 until 31 December 2016 and 3,5 for the financial year 2017.
The parent company of the Group, Asiakastieto Group Plc, and its subsidiary, Suomen Asiakastieto Oy, have guaranteed EUR 70,0 million of loans from financial institutions and EUR 5,0 million of undrawn facilities on behalf of each other.
2.4. Lease commitments
| MINIMUM RENTS BASED ON NON-CANCELLABLE LEASE | |||
|---|---|---|---|
| EUR thousand | 30.9.2017 | 30.9.2016 | 31.12.2016 |
| No later than 1 year | 638 | 473 | 470 |
| Later than 1 year and no later than 5 years | 3 847 | 2 878 | 2 958 |
| Later than 5 years | 3 202 | 4 805 | 4 611 |
| Total | 7 687 | 8 156 | 8 040 |
2.5. Transactions with related parties
Related parties of the Group consist of group entities, shareholders using control or substantial control. In addition, the key management persons, including the Board of Directors, managing director and management team are related parties of the Group, as well as their close family members and companies, where above mentioned persons exercise controlling power.
asiakastieto.fi
Asiakastieto Group's Interim Report 1.1. – 30.9.2017
19 (24)
| THE FOLLOWING TRANSACTIONS WERE CARRIED OUT WITH RELATED PARTIES | |||
|---|---|---|---|
| 1.1.-30.9.2017 | |||
| EUR thousand | Sales of | ||
| goods and | |||
| services | Purchases | ||
| of goods | |||
| and services | Finance | ||
| income and | |||
| expenses | |||
| Companies influenced by the Management | 401 | -456 | - |
| Total | 401 | -456 | - |
| 30.9.2017 | |||
| EUR thousand | Receivables | Liabilities | |
| Companies controlled by the Management | - | 56 | |
| Companies influenced by the Management | 56 | 38 | |
| Total | 56 | 95 | |
| 1.1.-31.12.2016 | |||
| EUR thousand | Sales of | ||
| goods and | |||
| services | Purchases | ||
| of goods | |||
| and services | Finance | ||
| income and | |||
| expenses | |||
| Companies influenced by the Management¹ | 395 | -457 | - |
| Total | 395 | -457 | - |
| 31.12.2016 | |||
| EUR thousand | Receivables | Liabilities | |
| Companies controlled by the Management | - | 56 | |
| Companies influenced by the Management¹ | 38 | 52 | |
| Total | 38 | 108 |
Transactions with related parties were carried out on an arm's length basis.
Long-term incentive plan to the management
In March 2015, the Board of Directors of the Company established an incentive plan for the management of the Group. The plan is based on the Group's management making personal investments in Asiakastieto Group Plc's shares and the opportunity for the Group's management to be awarded further shares on the basis of meeting long-term performance criteria and a commitment to the company. In order to participate in the plans and receive an award from the plans, the members of the Group's management acquired, in the personnel offering, the number of shares determined by the Board of Directors. Any shares acquired above the number of shares determined by the Board of Directors are not entitled to an award. The long-term incentive plan contains two elements: a performance based share plan and a matching share plan.
In general, no award shall be paid if the employment or service contract terminates before the award payment. Any awards shall be paid partly in shares and partly in cash. The cash proportion is intended to cover taxes and tax-related costs arising from the award to the participants.
The participants must retain at least 50 per cent of all net shares received on the basis of the plan until the participant's share ownership equals his/her annual gross base salary. Such number of shares must be held as long as the participant's employment or service at Asiakastieto Group continues.
The plan is directed to approximately ten key members of the Group's personnel, including all members of the executive team. The awards to be paid out through the performance based share plan and the matching share plan, correspond to the value of 108 000 shares at a maximum including also the cash proportion and with the assumption that the criteria for the performance based share plan are achieved to their maximum.
¹ Comparative figures of Financial year 2016 for related party purchased and liabilities were corrected. Previously presented purchases of goods and services from companies influenced by the Management were EUR -61 thousand and liabilities for companies influenced by management EUR 1 thousand.
asiakastieto.fi
Asiakastieto Group's Interim Report 1.1. – 30.9.2017
20 (24)
In June 2016, the Board of Directors of Asiakastieto Group Plc resolved to continue the key employee performance share plan as resolved by the Board in March 2015. Should the targets of the plan resolved in June be attained in full, the payable rewards will correspond to a maximum total of 72 000 Asiakastieto Group shares, including also the cash proportion.
The long-term incentive plan to the management is in the scope of IFRS 2. For the interim period, an accrued expense EUR 359 thousand (EUR 220 thousand) has been recognised in personnel expenses.
Matching Share Plan 2015
In the personnel offering, the members of the Group's management subscribed Personnel Shares, the ownership of which is a prerequisite for participating in the long-term incentive plan. The acquisition of Personnel Shares within the matching share plan entitles the participant to be awarded one additional share for each Personnel Share within the plan in four years' time, provided that the participant's employment or service at the company continues and the Personnel Shares acquired within the plan are still held by the participant at such time.
Performance Based Share Plan 2015
The long-term incentive plan includes the possibility to be awarded with further shares based on a set of performance criteria. The performance-based award for the period March 2015 – March 2018 shall be based on the total shareholder return calculated on the Asiakastieto Group Plc's share, adjusted for dividends paid. Any earned award shall be paid out to participants after the end of the performance period.
Performance Based Share Plan 2016
The long-term incentive plan includes the possibility to be awarded with further shares based on a set of performance criteria. The performance-based award for the period July 2016 – December 2018 shall be based on the total shareholder return calculated on the Asiakastieto Group Plc's share, adjusted for dividends paid. Any earned award shall be paid out to participants in 2019.
8
asiakastieto.fi
Asiakastieto Group's Interim Report 1.1. – 30.9.2017
- Quarterly consolidated statements of income
| CONSOLIDATED STATEMENT OF INCOME | ||||||
|---|---|---|---|---|---|---|
| EUR thousand | Q3 2017 | Q2 2017 | Q1 2017 | Q4 2016 | Q3 2016 | Q2 2016 |
| Net sales | 13 341 | 14 436 | 13 850 | 12 631 | 11 697 | 12 867 |
| Other operating income | 53 | 56 | 49 | 15 | 4 | 1 125 |
| Materials and services | -2 938 | -3 138 | -2 975 | -2 386 | -2 148 | -2 475 |
| Personnel expenses | -2 632 | -3 268 | -3 094 | -3 563 | -2 812 | -3 108 |
| Other operating expenses | -2 006 | -1 973 | -2 051 | -2 091 | -1 856 | -2 058 |
| Work performed by the entity and capitalised | 187 | 369 | 383 | 398 | 290 | 315 |
| Depreciation and amortisation | -753 | -713 | -699 | -677 | -552 | -635 |
| Operating profit | 5 251 | 5 770 | 5 464 | 4 328 | 4 624 | 6 032 |
| Finance income | 0 | 2 | 1 | 3 | 4 | 0 |
| Finance expenses | -265 | -261 | -272 | -279 | -265 | -259 |
| Finance income and expenses | -265 | -259 | -270 | -277 | -261 | -259 |
| Profit before income tax | 4 986 | 5 511 | 5 194 | 4 051 | 4 362 | 5 773 |
| Income tax expense | -999 | -1 103 | -1 041 | -860 | -874 | -928 |
| Profit for the period | 3 987 | 4 408 | 4 153 | 3 192 | 3 489 | 4 845 |
| Total comprehensive income for the period | 3 987 | 4 408 | 4 153 | 3 192 | 3 489 | 4 845 |
| Profit attributable to: | ||||||
| Owners of the parent company | 3 987 | 4 408 | 4 153 | 3 192 | 3 489 | 4 845 |
| Total comprehensive income attributable to: | ||||||
| Owners of the parent company | 3 987 | 4 408 | 4 153 | 3 192 | 3 489 | 4 845 |
| Earnings per share attributable to the owners of the parent during the period: | ||||||
| Basic | 0,26 | 0,29 | 0,27 | 0,21 | 0,23 | 0,32 |
| Diluted | 0,26 | 0,29 | 0,27 | 0,21 | 0,23 | 0,32 |
asiakastieto.fi
Asiakastieto Group's Interim Report 1.1. – 30.9.2017
22 (24)
4. Key financial information for the Group
| KEY INCOME STATEMENT AND CASH FLOW FIGURES AND RATIOS | |||||
|---|---|---|---|---|---|
| EUR million | 1.7. – 30.9.2017 | 1.7. – 30.9.2016 | 1.1. – 30.9.2017 | 1.1. – 30.9.2016 | 1.1. – 31.12.2016 |
| Net sales | 13,3 | 11,7 | 41,6 | 36,5 | 49,2 |
| Growth of net sales, % | 14,0 | 11,6 | 13,9 | 12,9 | 12,5 |
| EBITDA | 6,0 | 5,2 | 18,7 | 17,5 | 22,5 |
| EBITDA margin, % | 45,0 | 44,2 | 44,8 | 47,8 | 45,7 |
| Adjusted EBITDA¹ | 6,1 | 5,4 | 18,9 | 16,6 | 21,7 |
| Adjusted EBITDA margin, %¹ | 45,7 | 46,0 | 45,4 | 45,4 | 44,1 |
| EBIT | 5,3 | 4,6 | 16,5 | 15,7 | 20,0 |
| EBIT margin, % | 39,4 | 39,5 | 39,6 | 42,9 | 40,7 |
| Adjusted EBIT¹ | 5,3 | 4,8 | 16,7 | 14,8 | 19,2 |
| Adjusted EBIT margin, %¹ | 40,1 | 41,3 | 40,2 | 40,5 | 39,1 |
| Free cash flow² | 5,9 | 5,2 | 14,9 | 12,6 | 17,2 |
| Cash conversion, %² | 98,4 | 99,9 | 79,8 | 72,2 | 76,6 |
| Net sales from new products and services | 1,1 | 0,7 | 3,8 | 3,0 | 3,6 |
| Net sales from new products and of net sales, % | 8,6 | 6,0 | 9,0 | 8,2 | 7,4 |
| Net sales from value-added services | 9,3 | 7,6 | 29,1 | 23,7 | 32,2 |
| Value-added services share of net sales, % | 69,4 | 65,0 | 69,8 | 64,9 | 65,4 |
| Earnings per share, basic, EUR | 0,26 | 0,23 | 0,83 | 0,80 | 1,01 |
| Earnings per share, diluted, EUR | 0,26 | 0,23 | 0,83 | 0,80 | 1,01 |
| KEY BALANCE SHEET RATIOS | |||||
| --- | --- | --- | --- | --- | --- |
| EUR million | 1.7. – 30.9.2017 | 1.7. – 30.9.2016 | 1.1. – 30.9.2017 | 1.1. – 30.9.2016 | 1.1. – 31.12.2016 |
| Balance sheet total | 156,8 | 153,3 | 156,8 | 153,3 | 156,6 |
| Net debt | 48,9 | 48,4 | 48,9 | 48,4 | 47,0 |
| Net debt to adjusted EBITDA, x | 2,0 | 2,2 | 1,9 | 2,2 | 2,2 |
| Return on equity, % | 21,1 | 19,0 | 21,4 | 21,1 | 19,6 |
| Return on capital employed, % | 14,5 | 12,9 | 14,9 | 14,3 | 13,5 |
| Gearing, % | 63,1 | 64,3 | 63,1 | 64,3 | 59,9 |
| Equity ratio, % | 50,0 | 49,7 | 50,0 | 49,7 | 50,5 |
| Gross investments | 0,6 | 0,6 | 2,6 | 2,3 | 3,8 |
¹ Adjusted key figures are adjusted by following items: M&A related fees for legal and other advisory services, redundancy payments and compensations paid. The above listed adjusted items were EUR -0,1 million for the third quarter 1 July – 30 September 2017, EUR -0,2 million for the comparative period 1 July – 30 September 2016, EUR -0,2 million for interim period 1 January – 30 September 2017, EUR -0,2 million for the comparative period 1 January – 30 September 2016 and EUR -0,3 million for the financial year 2016. Adjusted key figures for the financial year 2016 are also adjusted by the non-recurring profit on the sale of shares of office premises EUR 1,1 million.
² The impact of adjusted items on free cash flow was EUR -0,1 million for the third quarter 1 July – 30 September 2017, EUR -0,2 million for the comparative period 1 July – 30 September 2016, EUR -0,1 million for the interim period 1 January – 30 September 2017, EUR -0,3 million for the comparative period 1 January – 30 September 2016 and EUR -0,4 million for the financial year 2016.
8
asiakastieto.fi
Asiakastieto Group's Interim Report 1.1. – 30.9.2017
23 (24)
Matching of the alternative key figures to the closest IFRS key figure
| EBIT AND ADJUSTED EBIT | |||||
|---|---|---|---|---|---|
| EUR thousand | 1.7. – 30.9.2017 | 1.7. – 30.9.2016 | 1.1. – 30.9.2017 | 1.1. – 30.9.2016 | 1.1. – 31.12.2016 |
| EBIT | 5 251 | 4 624 | 16 486 | 15 685 | 20 013 |
| Profit on sale of shares of office premises | - | - | - | -1 106 | -1 106 |
| Fees of legal and other advisors, redundancy payments and paid compensations for damages | 95 | 206 | 229 | 238 | 307 |
| Adjusted EBIT | 5 346 | 4 829 | 16 715 | 14 818 | 19 214 |
| EBITDA AND ADJUSTED EBITDA | |||||
| --- | --- | --- | --- | --- | --- |
| EUR thousand | 1.7. – 30.9.2017 | 1.7. – 30.9.2016 | 1.1. – 30.9.2017 | 1.1. – 30.9.2016 | 1.1. – 31.12.2016 |
| EBIT | 5 251 | 4 624 | 16 486 | 15 685 | 20 013 |
| Depreciation and amortisation | 753 | 552 | 2 164 | 1 773 | 2 450 |
| EBITDA | 6 004 | 5 175 | 18 650 | 17 459 | 22 463 |
| Profit on sale of shares of office premises | - | - | - | -1 106 | -1 106 |
| Fees of legal and other advisors, redundancy payments and paid compensations for damages | 95 | 206 | 229 | 238 | 307 |
| Adjusted EBITDA | 6 099 | 5 381 | 18 879 | 16 591 | 21 664 |
| FREE CASH FLOW | |||||
| --- | --- | --- | --- | --- | --- |
| EUR thousand | 1.7. – 30.9.2017 | 1.7. – 30.9.2016 | 1.1. – 30.9.2017 | 1.1. – 30.9.2016 | 1.1. – 31.12.2016 |
| Cash flow from operating activities | 5 289 | 5 884 | 14 146 | 15 032 | 20 779 |
| Paid interests and other financing expenses | 227 | 227 | 708 | 733 | 988 |
| Received interests and other financing income | -0 | -4 | -3 | -4 | -7 |
| Paid income taxes | 1 071 | - | 2 655 | - | 10 |
| Acquisition of tangible assets and intangible assets | -678 | -939 | -2 629 | -3 164 | -4 565 |
| Free cash flow | 5 908 | 5 168 | 14 877 | 12 596 | 17 204 |
asiakastieto.fi
Asiakastieto Group's Interim Report 1.1. – 30.9.2017
24 (24)
FORMULAS FOR KEY FIGURES
EBITDA
Operating profit + Depreciation and amortisation
Adjusted EBITDA
EBITDA + (i) M&A related fees for legal and other advisory services, (ii) redundancy payments and (iii) compensations paid - (iv) profit on sale of shares of office premises.
Adjusted EBIT
EBIT + (i) M&A related fees for legal and other advisory services, (ii) redundancy payments and (iii) compensations paid - (iv) profit on sale of shares of office premises.
Net sales from new products and services
Net sales of new products and services is calculated as net sales of those products and services introduced within the past twelve months together with the increase or decrease in the past twelve months' net sales of those products and services introduced within the preceding twelve months as compared to the net sales of those products and services in the preceding twelve months.
Net sales from value-added services
Net sales generated from value-added products and services during the period
Free cash flow
Cash flow from operating activities added by paid interests and other financing expenses, deducted by received interests and other financing income, added by paid taxes and deducted by acquisition of tangible and intangible assets
Cash conversion, %
$$
\frac{\text{Free cash flow}}{\text{EBITDA}} \times 100
$$
Net debt
Interest-bearing liabilities - Cash and cash equivalents
Net debt to adjusted EBITDA, x
$$
\frac{\text{Net debt}}{\text{Adjusted EBITDA}}
$$
Return on equity, %
$$
\frac{\text{Profit (loss) for the period}}{\text{Total equity (average for the period)}} \times 100
$$
Return on capital employed, %
$$
\frac{\text{Profit (loss) before taxes + Financial expenses}}{\text{Total assets - Non-interest-bearing liabilities (average for the period)}} \times 100
$$
Gearing, %
$$
\frac{\text{Interest-bearing liabilities - Cash and cash equivalents}}{\text{Total equity}} \times 100
$$
Equity ratio, %
$$
\frac{\text{Total equity}}{\text{Total assets - Advances received}} \times 100
$$
asiakastieto.fi
Asiakastieto Group Plc | Tel. +358 10 270 7000
Työpajankatu 10 A, PO Box 16, FI-00581 Helsinki, Finland | Business ID 2194007-7 | investors.asiakastieto.fi