AI assistant
GEA Group AG — Interim / Quarterly Report 2016
Nov 7, 2016
176_10-q_2016-11-07_75ce1e2a-cb09-4c8d-9fd4-5962e0cae162.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer
Quarterly Statement
Q3 2016 July 1 to September 30, 2016
GEA announces figures for the third quarter
GEA's order intake in the third quarter of 2016 was EUR 1,084 million. The development was impacted by delays in the awarding of projects, above all in the dairy processing sector, a decline in orders from the oil and gas industry, and by the ongoing challenging economic environment in the dairy farming customer industry. Due to weaker growth in the Business Area Solutions, third-quarter revenue fell to EUR 1,101 million.
Operating EBITDA in the third quarter was EUR 113 million. The decline compared with the prior year's figure is largely explained by cost overruns in a few major projects and by the impact of reduced capacity utilization arising from the contraction in revenue.
"Although business remains solid in many of our customer industries, the group has experienced negative financial performance in certain areas during the third quarter, which cannot be fully compensated towards the end of the financial year. As a result, we have adjusted our forecast for the 2016 financial year a few days ago", said Jürg Oleas, Chairman of the Executive Board of GEA in his appraisal of the present situation.
| (EUR million) | Q3 2016 |
Q3 2015 |
Change in % |
Q1-Q3 2016 |
Q1-Q3 2015 |
Change in % |
|---|---|---|---|---|---|---|
| Results of operations | ||||||
| Order intake | 1,083.9 | 1,068.3 | 1.5 | 3,450.3 | 3,344.5 | 3.2 |
| Revenue | 1,100.8 | 1,106.6 | –0.5 | 3,198.9 | 3,263.1 | –2.0 |
| Operating EBITDA1 | 112.7 | 143.7 | –21.6 | 351.8 | 381.2 | –7.7 |
| as % of revenue | 10.2 | 13.0 | – | 11.0 | 11.7 | – |
| Operating EBIT1 | 91.7 | 122.6 | –25.2 | 291.2 | 321.2 | –9.3 |
| as % of revenue | 8.3 | 11.1 | – | 9.1 | 9.8 | – |
| EBIT | 70.5 | 83.1 | –15.2 | 237.7 | 129.8 | 83.2 |
| Net assets | ||||||
| Working capital intensity in % (average of the last 12 months) | 13.5 | 12.6 | – | 13.5 | 12.6 | – |
| Net liquidity (+)/Net debt (–) | 623.3 | 603.2 | 3.3 | 623.3 | 603.2 | 3.3 |
| Financial position | ||||||
| Operating cash flow driver margin2 (in %) | 10.2 | 10.7 | – | 10.2 | 10.7 | – |
| ROCE in % (goodwill adjusted)3 | 18.7 | 14.5 | – | 18.7 | 14.5 | – |
| Full-time equivalents (reporting date) | 16,995 | 18,000 | –5.6 | 16,995 | 18,000 | –5.6 |
| GEA Shares | ||||||
| Earnings per share (EUR) | 0.21 | 0.86 | –76.0 | 0.81 | 0.96 | –14.8 |
IFRS key figures of GEA
1) Before effects of purchase price allocations and adjustments (see page 6)
2) Cash flow driver = operating EBITDA – capital expenditure – change in Working Capital (average of the last 12 months)
3) Capital employed excluding goodwill from the acquisition of the former GEA AG by former Metallgesellschaft AG in 1999 (average of the last 12 months)
Report on Economic Position
Course of business
Order intake
| Order intake (EUR million) |
Q3 2016 |
Q3 2015 |
Change in % |
Adjusted change in % |
Q1-Q3 2016 |
Q1-Q3 2015 |
Change in % |
Adjusted change in % |
|---|---|---|---|---|---|---|---|---|
| BA Equipment | 561.6 | 546.9 | 2.7 | 2.2 | 1,749.2 | 1,706.4 | 2.5 | 3.7 |
| BA Solutions | 568.5 | 573.7 | –0.9 | –3.1 | 1,849.3 | 1,790.9 | 3.3 | 2.0 |
| Total | 1,130.1 | 1,120.6 | 0.9 | –0.5 | 3,598.5 | 3,497.3 | 2.9 | 2.8 |
| Consolidation/others | –46.2 | –52.3 | 11.6 | – | –148.2 | –152.8 | 3.0 | – |
| GEA | 1,083.9 | 1,068.3 | 1.5 | 0.3 | 3,450.3 | 3,344.5 | 3.2 | 3.2 |
- Slight increase in third-quarter order intake despite significantly lower volume from major orders (orders of above EUR 15 million)
- Allowing for a 0.8 percent downward adjustment for exchange rate movements and a 2.0 percent upward adjustment for acquisition effects, adjusted order intake was 0.3 percent above the previous year's figure
- Two major European orders for a pharma project and a dairy-powder plant secured in the third quarter; combined order volume of around EUR 36 million (previous year EUR 97 million)
- Delays in the awarding of several larger orders in the field of dairy processing
- Above-average growth in order intake in the range between EUR 5 million and EUR 15 million
- Continuing reticent approach to investment in the field of dairy farming and in the oil and gas industry
- At EUR 3,450.3 million, order intake for the first nine months at a good level with 3.2 percent above previous year's figure
- Above-average growth in order intake in the regions of North and Latin America since the start of the year
| Order intake* by applications GEA | ||
|---|---|---|
| Change Q3/2016 to Q3/2015 |
Share of order intake |
|
| Dairy Farming | 12% | |
| Dairy Processing | 22% | |
| Food | 25% | |
| Beverages | 12% | |
| Food/Beverages | 71% | |
| Pharma/Chemical | 15% | |
| Other Industries | 14% | |
| Others | 29% | |
| Total | 100% | |
| > 5 percentage points 1 to 5 percentage points 1 to –1 percentage points |
–1 to –5 percentage points > –5 percentage points |
|
| *) Based on the last 12 months |
Order backlog
● Order backlog rose to EUR 2,323.7 million, up by EUR 270 million or around 13 percent compared with December 31, 2015
Revenue
| Revenue (EUR million) |
Q3 2016 |
Q3 2015 |
Change in % |
Adjusted change in % |
Q1-Q3 2016 |
Q1-Q3 2015 |
Change in % |
Adjusted change in % |
|---|---|---|---|---|---|---|---|---|
| BA Equipment | 566.8 | 558.9 | 1.4 | 1.5 | 1,628.5 | 1,673.7 | –2.7 | –1.8 |
| BA Solutions | 585.0 | 594.4 | –1.6 | –4.3 | 1,714.1 | 1,733.3 | –1.1 | –3.4 |
| Total | 1,151.7 | 1,153.2 | –0.1 | –1.5 | 3,342.6 | 3,407.0 | –1.9 | –2.6 |
| Consolidation/others | –51.0 | –46.7 | –9.2 | – | –143.7 | –144.0 | 0.2 | – |
| GEA | 1,100.8 | 1,106.6 | –0.5 | –1.8 | 3,198.9 | 3,263.1 | –2.0 | –2.6 |
- At EUR 1,100.8 million, third-quarter revenue in the Business Area Solutions somewhat on the weak side
- Allowing for a 1.0 percent downward adjustment for exchange rate movements and a 2.2 percent upward adjustment for acquisition effects, adjusted revenue was 1.8 percent down on the previous year
- Business Area Equipment: generally limited growth in organic revenue of 1.5 percent reflects the fall in organic revenue (–8.1 percent) from the dairy farming sector in the quarter under review
- Business Area Solutions: delays in the execution of projects mainly in the dairy processing sector in addition to a contraction in revenue from cooling solutions for the oil and gas industry led to a 4.3 percent fall in organic revenue for the quarter
| Revenue* by applications GEA | ||
|---|---|---|
| Change | Share of | |
| Q3/2016 to Q3/2015 | revenue | |
| Dairy Farming | 13% | |
| Dairy Processing | 20% | |
| Food | 24% | |
| Beverages | 13% | |
| Food/Beverages | 70% | |
| Pharma/Chemical | 15% | |
| Other Industries | 15% | |
| Others | 30% | |
| Total | 100% | |
| > 5 percentage points 1 to 5 percentage points 1 to –1 percentage points |
–1 to –5 percentage points > –5 percentage points |
|
| *) Based on the last 12 months |
GEA Q3 2016
| Revenue* by regions GEA | ||
|---|---|---|
| Change | Share of | |
| Q3/2016 to Q3/2015 | revenue | |
| Asia Pacific | 24% | |
| DACH & Eastern Europe | 21% | |
| Western Europe, Middle East & Africa | 17% | |
| North- and Central Europe | 15% | |
| Latin America | 5% | |
| North America | 18% | |
| Total | 100% | |
| > 5 percentage points 1 to 5 percentage points |
1 to –1 percentage points –1 to –5 percentage points > –5 percentage points |
|
| *) Based on the last 12 months |
Results of operations
- Business Area Equipment: negative effect of reduced capacity utilization due to contraction in organic revenue in dairy farming in the third quarter of 8.1 percent compared with the prior-year period
- Business Area Solutions: cost overruns in a few major projects including additional provisions recognized for the residual risks in connection with these projects; negative effect of reduced capacity utilization due to contraction in organic revenue in the entire business area of 4.3 percent in the third quarter of 2016 compared with the prior-year period
| Operating EBITDA/operating EBITDA margin* (EUR million) |
Q3 2016 |
Q3 2015 |
Change in % |
Q1-Q3 2016 |
Q1-Q3 2015 |
Change in % |
|---|---|---|---|---|---|---|
| BA Equipment | 91.3 | 92.4 | –1.1 | 249.7 | 244.2 | 2.2 |
| as % of revenue | 16.1 | 16.5 | – | 15.3 | 14.6 | – |
| BA Solutions | 18.5 | 51.9 | –64.2 | 106.7 | 142.2 | –25.0 |
| as % of revenue | 3.2 | 8.7 | – | 6.2 | 8.2 | – |
| Total | 109.9 | 144.3 | –23.8 | 356.4 | 386.5 | –7.8 |
| Consolidation/others | 2.8 | –0.5 | – | –4.6 | –5.3 | 13.1 |
| GEA | 112.7 | 143.7 | –21.6 | 351.8 | 381.2 | –7.7 |
| as % of revenue | 10.2 | 13.0 | – | 11.0 | 11.7 | – |
*) Before effects of purchase price allocations and adjustments (see page 6)
| Reconciliation of operating EBITDA to operating EBIT (EUR million) |
Q3 2016 |
Q3 2015 |
Change in % |
Q1-Q3 2016 |
Q1-Q3 2015 |
Change in % |
|---|---|---|---|---|---|---|
| Operating EBITDA* | 112.7 | 143.7 | –21.6 | 351.8 | 381.2 | –7.7 |
| Realization of step-up amounts on inventories | 0.2 | –0.1 | – | –0.4 | –0.2 | – |
| Adjustments | –12.5 | –33.2 | – | –28.5 | –171.1 | – |
| EBITDA | 100.4 | 110.4 | –9.1 | 322.9 | 209.9 | 53.9 |
| Depreciation of impairment losses on property, plant, and equipment, and investment property, and amortization of and impairment losses on intangible assets and goodwill, as reported in the statement of changes in noncurrent assets |
–29.9 | –27.3 | – | –85.2 | –80.1 | – |
| EBIT | 70.5 | 83.1 | –15.2 | 237.7 | 129.8 | 83.2 |
| Depreciation and amortization on capitalization of purchase price allocation |
8.9 | 6.5 | – | 24.7 | 18.9 | – |
| Realization of step-up amounts on inventories | –0.2 | 0.1 | – | 0.4 | 0.2 | – |
| Adjustments | 12.5 | 32.9 | – | 28.5 | 172.3 | – |
| Operating EBIT* | 91.7 | 122.6 | –25.2 | 291.2 | 321.2 | –9.3 |
*) Before effects of purchase price allocations and adjustments (see page 6)
Cash flow drivers
| Operating Cash flow driver/operating cash flow driver margin (EUR million) |
09/30/2016 |
|---|---|
| Operating EBITDA (last 12 months) | 591.6 |
| Capital expenditure on property, plant and equipment (last 12 months) | –91.6 |
| Change in Working Capital (average of the last 12 months) | –37.5 |
| Operating Cash flow driver (Operating EBITDA – Capex –/+Change in Working Capital) |
462.6 |
| as % of revenue (last 12 months) | 10.2 |
● Adjusted cash flow driver margin for the last 12 months fell from 10.7 percent for the prior-year period to 10.2 percent
Report on change in forecast
The figures for September revealed that adverse impacts for the group had accrued to such an extent that GEA had to adjust its business outlook for financial year 2016, although all other businesses are on track.
GEA adjusted its guidance for the financial year 2016 with assumptions unchanged as follows on October 19, 2016:
- Moderate sales decline against prior year (previously: moderate increase)
- An operating EBITDA of around EUR 570 million including approx. EUR 10 million from the acquisition Imaforni (previously: guided range between EUR 645 million and EUR 715 million without Imaforni)
- Operating cash flow driver margin around 10 percent (previously: 10.0-11.0 percent)
Düsseldorf, October 28, 2016
GEA Q3 2016
Financial information
The adjustments made when calculating operating EBITDA and operating EBIT relate on the one hand to the adjustment of the purchase price allocation effects that were determined for all material past acquisitions and, on the other, to the adjustment of expenses for strategy projects. On this basis, operating EBIT in the first nine months of the 2016 financial year was adjusted for expenses for strategy projects totaling EUR 28.5 million (previous year: EUR 168.0 million). These expenses include restructuring expenses of EUR –10.5 million (previous year: EUR 127.5 million).
Change in %
Consolidated Balance Sheet as of September 30, 2016
Assets (EUR thousand) 9/30/2016 12/31/2015 Property, plant and equipment 493,413 508,072 –2.9 Investment property 7,112 7,736 –8.1 Goodwill 1,496,756 1,431,515 4.6 Other intangible assets 420,785 382,359 10.0 Equity-accounted investments 17,513 16,631 5.3 Other non-current financial assets 42,122 36,454 15.5 Deferred taxes 517,640 491,119 5.4 Non-current assets 2,995,341 2,873,886 4.2 Inventories 645,205 548,623 17.6 Trade receivables 1,209,109 1,118,081 8.1 Income tax receivables 26,220 26,082 0.5 Other current financial assets 403,381 372,289 8.4 Cash and cash equivalents 565,648 1,174,150 –51.8 Assets held for sale 5,486 8,121 –32.4 Current assets 2,855,049 3,247,346 –12.1 Total assets 5,850,390 6,121,232 –4.4
| Equity and liabilities | Change | ||
|---|---|---|---|
| (EUR thousand) | 9/30/2016 | 12/31/2015 | in % |
| Subscribed capital | 520,376 | 520,376 | – |
| Capital reserve | 1,217,861 | 1,217,861 | – |
| Retained earnings | 905,677 | 962,515 | –5.9 |
| Accumulated other comprehensive income | 122,327 | 142,877 | –14.4 |
| Non-controlling interests | 556 | 570 | –2.5 |
| Equity | 2,766,797 | 2,844,199 | –2.7 |
| Non-current provisions | 157,548 | 145,160 | 8.5 |
| Non-current employee benefit obligations | 866,850 | 775,594 | 11.8 |
| Non-current financial liabilities | 123,802 | 177,009 | –30.1 |
| Other non-current liabilities | 66,269 | 63,708 | 4.0 |
| Deferred taxes | 127,442 | 111,170 | 14.6 |
| Non-current liabilities | 1,341,911 | 1,272,641 | 5.4 |
| Current provisions | 143,909 | 130,607 | 10.2 |
| Current employee benefit obligations | 176,469 | 244,235 | –27.7 |
| Current financial liabilities | 67,803 | 300,735 | –77.5 |
| Trade payables | 525,876 | 610,315 | –13.8 |
| Income tax liabilities | 32,297 | 40,743 | –20.7 |
| Other current liabilities | 795,328 | 677,757 | 17.3 |
| Current liabilities | 1,741,682 | 2,004,392 | –13.1 |
| Total equity and liabilities | 5,850,390 | 6,121,232 | –4.4 |
Consolidated Income Statement
July 1 – September 30, 2016
| (EUR thousand) | Q3 2016 |
Q3 2015 |
Change in % |
||||
|---|---|---|---|---|---|---|---|
| Excluding | Restructuring | Excluding | Restructuring | ||||
| restructuring | expenses | Total | restructuring | expenses | Total | ||
| Revenue | 1,100,752 | – | 1,100,752 | 1,106,559 | – | 1,106,559 | –0.5 |
| Cost of sales | 770,984 | –569 | 770,415 | 751,197 | 1,438 | 752,635 | 2.4 |
| Gross margin | 329,768 | 569 | 330,337 | 355,362 | –1,438 | 353,924 | –6.7 |
| Selling expenses | 120,060 | 531 | 120,591 | 121,396 | 3,490 | 124,886 | –3.4 |
| Research and development expenses |
23,042 | –81 | 22,961 | 17,740 | 16 | 17,756 | 29.3 |
| General and administrative expenses |
117,369 | 971 | 118,340 | 123,905 | 5,297 | 129,202 | –8.4 |
| Other income | 66,133 | – | 66,133 | 71,486 | – | 71,486 | –7.5 |
| Other expenses | 63,119 | 1,204 | 64,323 | 69,474 | 1,557 | 71,031 | –9.4 |
| Share of profit or loss of equity-accounted investments |
247 | – | 247 | 600 | – | 600 | –58.8 |
| Other financial income | 1 | – | 1 | 2 | – | 2 | –50.0 |
| Other financial expenses | 36 | – | 36 | – | – | – | – |
| Earnings before interest and tax (EBIT) |
72,523 | –2,056 | 70,467 | 94,935 | –11,798 | 83,137 | –15.2 |
| Interest income | 2,148 | 3,387 | –36.6 | ||||
| Interest expense | 16,211 | 14,015 | 15.7 | ||||
| Profit before tax from continuing operations |
56,404 | 72,509 | –22.2 | ||||
| Income taxes | 10,717 | 10,060 | 6.5 | ||||
| Profit after tax from continuing operations |
45,687 | 62,449 | –26.8 | ||||
| Profit or loss after tax from discontinued operations |
–6,047 | 102,744 | – | ||||
| Profit for the period | 39,640 | 165,193 | –76.0 | ||||
| of which attributable to shareholders of GEA Group AG |
39,637 | 165,190 | –76.0 | ||||
| of which attributable to non-controlling interests |
3 | 3 | – |
Consolidated Income Statement
January 1 – September 30, 2016
| (EUR thousand) | Q1-Q3 2016 |
Q1-Q3 2015 |
Change in % |
||||
|---|---|---|---|---|---|---|---|
| Excluding restructuring |
Restructuring expenses |
Total | Excluding restructuring |
Restructuring expenses |
Total | ||
| Revenue | 3,198,900 | – | 3,198,900 | 3,263,059 | – | 3,263,059 | –2.0 |
| Cost of sales | 2,213,390 | –7,765 | 2,205,625 | 2,221,940 | 57,598 | 2,279,538 | –3.2 |
| Gross margin | 985,510 | 7,765 | 993,275 | 1,041,119 | –57,598 | 983,521 | 1.0 |
| Selling expenses | 372,520 | –2,643 | 369,877 | 376,125 | 22,756 | 398,881 | –7.3 |
| Research and development expenses |
52,671 | –1,101 | 51,570 | 52,369 | 8,974 | 61,343 | –15.9 |
| General and administrative expenses |
345,982 | –1,452 | 344,530 | 361,611 | 30,992 | 392,603 | –12.2 |
| Other income | 240,563 | – | 240,563 | 277,439 | – | 277,439 | –13.3 |
| Other expenses | 229,002 | 2,487 | 231,489 | 273,566 | 7,177 | 280,743 | –17.5 |
| Share of profit or loss of equity-accounted investments |
1,399 | – | 1,399 | 1,544 | – | 1,544 | –9.4 |
| Other financial income | 1 | – | 1 | 816 | – | 816 | –99.9 |
| Other financial expenses | 111 | – | 111 | – | – | – | – |
| Earnings before interest and tax (EBIT) |
227,187 | 10,474 | 237,661 | 257,247 | –127,497 | 129,750 | 83.2 |
| Interest income | 5,403 | 9,221 | –41.4 | ||||
| Interest expense | 42,650 | 40,781 | 4.6 | ||||
| Profit before tax from continuing operations |
200,414 | 98,190 | > 100 | ||||
| Income taxes | 38,079 | 15,710 | > 100 | ||||
| Profit after tax from continuing operations |
162,335 | 82,480 | 96.8 | ||||
| Profit or loss after tax from discontinued operations |
–5,588 | 101,416 | – | ||||
| Profit for the period | 156,747 | 183,896 | –14.8 | ||||
| thereof attributable to shareholders of GEA Group AG |
156,749 | 183,895 | –14.8 | ||||
| thereof attributable to non-controlling interests |
–2 | 1 | – |
Consolidated Cash Flow Statement
July 1 – September 30, 2016
| (EUR thousand) | Q3 2016 |
Q3 2015 |
|---|---|---|
| Profit for the period | 39,640 | 165,193 |
| plus income taxes | 10,717 | 10,060 |
| minus profit or loss after tax from discontinued operations | 6,047 | –102,744 |
| Profit before tax from continuing operations | 56,404 | 72,509 |
| Net interest income | 14,063 | 10,628 |
| Earnings before interest and tax (EBIT) | 70,467 | 83,137 |
| Depreciation, amortization, impairment losses, and reversal of impairment losses on non-current assets | 29,887 | 27,280 |
| Other non-cash income and expenses | –930 | 4,173 |
| Employee benefit obligations from defined benefit pension plans | –13,086 | –10,501 |
| Change in provisions and other employee benefit obligations | 18,749 | 17,188 |
| Losses and disposal of non-current assets | –287 | –310 |
| Change in inventories including unbilled construction contracts* | –36,585 | –11,193 |
| Change in trade receivables | –7,392 | –12,908 |
| Change in trade payables | –28,486 | –30,342 |
| Change in other operating assets and liabilities | 19,285 | 12,390 |
| Tax payments | –15,297 | –15,873 |
| Cash flow from operating activities of continued operations | 36,325 | 63,041 |
| Cash flow from operating activities of discontinued operations | –1,045 | –1,703 |
| Cash flow from operating activities | 35,280 | 61,338 |
| Proceeds from disposal of non-current assets | 1,004 | 2,655 |
| Payments to acquire property, plant and equipment, and intangible assets | –22,536 | –16,532 |
| Payments from non-current financial assets | –69 | – |
| Proceeds from current financial assets | – | 79,996 |
| Interest income | 1,204 | 1,892 |
| Dividend income | – | 101 |
| Payments to acquire subsidiaries and other businesses | –110 | –22,444 |
| Cash flow from investing activities of continued operations | –20,507 | 45,668 |
| Cash flow from investing activities of discontinued operations | –2,656 | –1,178 |
| Cash flow from investing activities | –23,163 | 44,490 |
| Payments from finance leases | –1,223 | –989 |
| Repayments of finance loans | –2,632 | –8,492 |
| Interest payments | 312 | –3,536 |
| Cash flow from financing activities of continued operations | –3,543 | –13,017 |
| Cash flow from financing activities of discontinued operations | –42 | 46 |
| Cash flow from financing activities | –3,585 | –12,971 |
| Effect of exchange rate changes on cash and cash equivalents | –527 | –10,839 |
| Change in unrestricted cash and cash equivalents | 8,005 | 82,018 |
| Unrestricted cash and cash equivalents at beginning of period | 549,638 | 789,464 |
| Unrestricted cash and cash equivalents at end of period | 557,643 | 871,482 |
| Restricted cash and cash equivalents | 8,005 | 495 |
| Cash and cash equivalents reported in the balance sheet | 565,648 | 871,977 |
*) Including advanced payments received
Consolidated Cash Flow Statement
January 1 – September 30, 2016
| (EUR thousand) | Q1-Q3 2016 |
Q1-Q3 2015 |
|---|---|---|
| Profit for the period | 156,747 | 183,896 |
| plus income taxes | 38,079 | 15,710 |
| minus profit or loss after tax from discontinued operations | 5,588 | –101,416 |
| Profit before tax from continuing operations | 200,414 | 98,190 |
| Net interest income | 37,247 | 31,560 |
| Earnings before interest and tax (EBIT) | 237,661 | 129,750 |
| Depreciation, amortization, impairment losses, and reversal of impairment losses on non-current assets | 85,217 | 80,097 |
| Other non-cash income and expenses | 11,506 | 11,091 |
| Employee benefit obligations from defined benefit pension plans | –38,140 | –30,723 |
| Change in provisions and other employee benefit obligations | –62,269 | 77,042 |
| Losses and disposal of non-current assets | –958 | –688 |
| Change in inventories including unbilled construction contracts* | –118,220 | –108,909 |
| Change in trade receivables | 23,088 | 69,698 |
| Change in trade payables | –89,903 | –155,081 |
| Change in other operating assets and liabilities | –35,462 | 29,080 |
| Tax payments | –48,121 | –51,579 |
| Cash flow from operating activities of continued operations | –35,601 | 49,778 |
| Cash flow from operating activities of discontinued operations | 2,402 | –18,740 |
| Cash flow from operating activities | –33,199 | 31,038 |
| Proceeds from disposal of non-current assets | 2,694 | 3,837 |
| Payments to acquire property, plant and equipment, and intangible assets | –52,738 | –51,853 |
| Payments from non-current financial assets | –698 | – |
| Proceeds from current financial assets | 37,000 | 79,996 |
| Interest income | 2,996 | 5,531 |
| Dividend income | – | 2,424 |
| Payments to acquire subsidiaries and other businesses | –101,124 | –119,664 |
| Cash flow from investing activities of continued operations | –111,870 | –79,729 |
| Cash flow from investing activities of discontinued operations | –3,700 | –4,310 |
| Cash flow from investing activities | –115,570 | –84,039 |
| Dividend payments | –153,996 | –134,747 |
| Payments from finance leases | –3,006 | –3,105 |
| Proceeds from finance loans | – | 1,435 |
| Repayments from bond issue | –274,739 | – |
| Repayments of finance loans | –10,729 | –107,510 |
| Interest payments | –21,626 | –24,698 |
| Cash flow from financing activities of continued operations | –464,096 | –268,625 |
| Cash flow from financing activities of discontinued operations | –39 | 46 |
| Cash flow from financing activities | –464,135 | –268,579 |
| Effect of exchange rate changes on cash and cash equivalents | –2,231 | –1,375 |
| Change in unrestricted cash and cash equivalents | –615,135 | –322,955 |
| Unrestricted cash and cash equivalents at beginning of period | 1,172,778 | 1,194,437 |
| Unrestricted cash and cash equivalents at end of period | 557,643 | 871,482 |
| Restricted cash and cash equivalents | 8,005 | 495 |
| Cash and cash equivalents reported in the balance sheet | 565,648 | 871,977 |
*) Including advanced payments received
Consolidated Statement of Changes in Equity as of September 30, 2016
| Accumulated other comprehensive income | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| (EUR thousand) | Subscribed capital |
Capital reserves |
Retained earnings |
Translation of foreign operations |
Result of available for-sale financial assets |
Result of cash flow hedges |
Equity attributable to shareholders of GEA Group AG |
Non controlling interests |
Total |
| Balance at Jan. 1, 2015 (192,495,476 shares) |
520,376 | 1,217,861 | 737,094 | 57,315 | –997 | –5,002 | 2,526,647 | 560 | 2,527,207 |
| Profit for the period | – | – | 183,895 | – | – | – | 183,895 | 1 | 183,896 |
| Other comprehensive income | – | – | 19,405 | 54,340 | 399 | 522 | 74,666 | – | 74,666 |
| Total comprehensive income | – | – | 203,300 | 54,340 | 399 | 522 | 258,561 | 1 | 258,562 |
| Redemption of treasury shares | – | – | – | – | – | – | – | – | – |
| Dividend payment by GEA Group AG |
– | – | –134,747 | – | – | – | –134,747 | – | –134,747 |
| Change in other non controlling interests |
– | – | – | – | – | – | – | 15 | 15 |
| Balance at September 30, 2015 (192,495,476 shares) |
520,376 | 1,217,861 | 805,646 | 111,655 | –598 | –4,480 | 2,650,460 | 576 | 2,651,036 |
| Balance at Jan. 1, 2016 (192,495,476 shares) |
520,376 | 1,217,861 | 962,515 | 144,527 | –234 | –1,416 | 2,843,629 | 570 | 2,844,199 |
| Profit for the period | – | – | 156,749 | – | – | – | 156,749 | –2 | 156,747 |
| Other comprehensive income | – | – | –59,591 | –20,584 | 221 | –187 | –80,141 | – | –80,141 |
| Total comprehensive income | – | – | 97,158 | –20,584 | 221 | –187 | 76,608 | –2 | 76,606 |
| Redemption of treasury shares | – | – | – | – | – | – | – | – | – |
| Dividend payment by GEA Group AG |
– | – | –153,996 | – | – | – | –153,996 | – | –153,996 |
| Change in other non controlling interests |
– | – | – | – | – | – | – | –12 | –12 |
| Balance at September 30, 2016 (192,495,476 shares) |
520,376 | 1,217,861 | 905,677 | 123,943 | –13 | –1,603 | 2,766,241 | 556 | 2,766,797 |
Financial Calendar
| February 7, 2017 Release of preliminary figures 2016 | |
|---|---|
| March 10, 2017 Annual Report 2016 | |
| April 20, 2017 Annual Shareholders' Meeting for 2016 | |
| May 9,2017 Quarterly Statement for the period to March 31, 2017 | |
| July 26, 2017 Half-yearly Financial Report for the period to June 30, 2017 | |
| October 26, 2017 Quarterly Statement for the period to September 30, 2017 |
The GEA Stock: Key data
| WKN 660 200 | |
|---|---|
| ISIN DE0006602006 | |
| Reuters code G1AG.DE | |
| Bloomberg code G1A.GR | |
| Xetra G1A.DE |
Communication, Marketing & Branding
| Phone | +49 (0)211 9136-1492 |
|---|---|
| Fax | +49 (0)211 9136-31492 |
| [email protected] |
American Depository Receipts (ADR)
| CUSIP 361592108 | |
|---|---|
| Symbol GEAGY | |
| Sponsor Deutsche Bank Trust Company Americas | |
| ADR-Level 1 | |
| Ratio 1:1 |
Investor Relations
| Phone | +49 (0)211 9136-1082 |
|---|---|
| Fax | +49 (0)211 9136-31082 |
| [email protected] |
Imprint
| Published by: GEA Group Aktiengesellschaft |
|---|
| Peter-Müller-Straße 12 |
| 40468 Düsseldorf |
| Germany |
| www.gea.com |
| Layout: kPaD Andreas Dillhöfer |
This statement includes forward-looking statements on GEA Group Aktiengesellschaft, its subsidiaries and associates, and on the economic and political conditions that may influence the business performance of GEA. All these statements are based on assumptions made by the Executive Board using information available to it at the time. Should these assumptions prove to be wholly or partly incorrect, or should further risks arise, actual business performance may differ from that expected. The Executive Board therefore cannot assume any liability for the statements made.
Note regarding the rounding of figures
Due to the commercial rounding of figures and percentages, small deviations may occur.
Note to the statement
This statement is the English translation of the original German version; in case of deviations between these two, the German version prevails.
We live our values.
Excellence • Passion • Integrity • Responsibility • GEA-versity
GEA is a global engineering company with multi-billion euro sales and operations in more than 50 countries. Founded in 1881 the company is one of the largest providers of innovative equipment and process technology. GEA is listed in the STOXX® Europe 600 Index.
GEA Group Aktiengesellschaft
Peter-Müller-Straße 12 40468 Düsseldorf Germany Phone: +49 211 9136-0 gea.com