AI assistant
GFT Technologies SE — Interim / Quarterly Report 2020
Jun 5, 2020
182_10-q_2020-06-05_da0b64da-e414-4213-a5e8-5f8edeaa47ba.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer
Quarterly Statement Q1/2020
GFT Technologies SE 14 May 2020
GFT meets revenue expectations in the first quarter of 2020
- Further dynamic revenue growth of 22% without top-2 clients*
- Total revenue up 6% to €112.48m
- 5% purely organic growth from consistent success in both segments
- § Diversification strategy fully on track: insurance business share increases to 13%
- § Cloud business growing strongly and reaches revenue share of 8%
- § Adjusted EBITDA down 7% to €10.39m due to growth investments
- § Dividend proposal of €0.20 per share for 2019 (payout ratio 39%)
- § Outlook 2020: forecast suspended due to Covid-19 pandemic
- § Medium-term outlook: digitisation trend continuing, positioning of GFT for "new technologies" will pay off
*GFT's top 2 clients are defined as Deutsche Bank and Barclays
Strong growth in cloud business

- growth momentum: ~8% revenue share in Q1/2020 (Q1/2019: 5%)
- § Award as "Google Cloud 2019 EMEA Breakthrough Partner of the Year"
- § Strategic partnerships with the world's three largest cloud providers Amazon (AWS), Google (GCP) and Microsoft (Azure)
- § Example: virtual banking project in Hong Kong using an AWS infrastructure
*2020e before impact of Covid-19 pandemic
Key figures
| in €m | Q1/2020 | Q1/2019 | ∆% |
|---|---|---|---|
| Revenue | 112.48 | 105.72 | 6% |
| Revenue w/o in-GmbH | 111.23 | 105.72 | 5% |
| EBITDA adjusted* | 10.39 | 11.16 | -7% |
| EBITDA | 9.26 | 10.28 | -10% |
| EBIT | 3.61 | 3.87 | -7% |
| EBT | 3.02 | 3.18 | -5% |
| Net income | 2.28 | 2.71 | -16% |
| Earnings per share (in €) | 0.09 | 0.10 | -16% |
| Earnings per share adjusted (in €)* | 0.16 | 0.17 | -5% |
| Employees (in FTE) | 5,460 | 4,910 | 11% |
- § Revenue up 6% (organic up 5%), revenue contribution of in-GmbH (€1.25m)
- § 7% decline in adjusted EBITDA mainly due to higher personnel expenses (+11%) and other operating expenses (+11%), resulting from strong investments in sales activities
- § EBITDA burdened by M&A effects (in-GmbH) of €-0.33m
- § EBIT 7% below prior-year level
- § EBT of €3.02m just €-0.16m short of prioryear level (Q1/2019: €3.18m).
- § EBT margin of 2.7% slightly down on the previous year (Q1/2019: 3.0%)
- § Year-on-year increase in tax ratio to 24.4% (Q1/2019: 14.9%)
*Adjusted for non-operational effects from M&A activities (EBITDA) plus applicable tax effects (Net income and EPS)
Revenue and EBITDA adjusted by quarter (in €m)


- § Q1/2020 vs. Q1/2019 revenue growth of 6% over prior-year quarter. Very strong growth in Brazil and Asia
- § Q1/2020 vs. Q1/2019 adjusted EBITDA without IFRS 16 at prior-year level (Q1/2020: €7.55m vs. Q1/2019: €7.53m)
*Adjusted for non-operational effects from M&A activities
Revenue by segment
| in €m | Revenue | Growth rates | ||||
|---|---|---|---|---|---|---|
| Q1/2020 | Q1/2019 | Organic | M&A | FX | Total | |
| Americas, UK & APAC | 52.50 | 49.88 | 7% | 0% | -2% | 5% |
| Continental Europe | 59.90 | 55.71 | 5% | 3% | 0% | 8% |
| Others | 0.08 | 0.13 | n/a | n/a | n/a | n/a |
| GFT Group | 112.48 | 105.72 | 7% | 1% | -2% | 6% |
- § Americas, UK & APAC: positive trend in Brazil, Mexico, Canada and Asia. Expected weaker business with top-2 clients, revenue without top-2 clients up 23%
- § Continental Europe: business with top-2 clients down as expected, above all in Germany. Positive trend in France mainly in insurance business, revenue without top-2 clients up 22%
- § M&A effects: acquisition of in-GmbH with effect from 1 January 2020
Revenue by segment
| in €m | Revenue | ∆% | ||
|---|---|---|---|---|
| Q1/2020 | Q1/2019 | Q1/2020 vs. Q1/2019 | ||
| Americas, UK & APAC | Top-2 Clients | 11.57 | 16.55 | -30% |
| Other Clients | 40.93 | 33.33 | 23% | |
| Total | 52.50 | 49.88 | 5% | |
| Continental Europe | Top-2 Clients | 13.98 | 18.00 | -22% |
| Other Clients | 45.92 | 37.71 | 22% | |
| Total | 59.90 | 55.71 | 8% | |
| * GFT Group |
Top-2 Clients | 25.54 | 34.55 | -26% |
| Other Clients | 86.85 | 71.05 | 22% | |
| * Excluding segment "Others" |
Total | 112.40 | 105.59 | 6% |
- § Further reduction in client concentration risk: revenue share of top-2 clients at 23% in Q1/2020 vs. 33% in Q1/2019
- § 26% decrease in revenue with top-2 clients within expected range, decline especially in the UK (Americas, UK & APAC segment) and Germany (Continental Europe segment)
- § Business with other clients up 22% with further growth in Americas, UK & APAC (Q1/2020: +23%; Q1/2019: +53%) and strongly positive trend in Continental Europe (Q1/2020: +22%; Q1/2019: -1%)
EBITDA adjusted, EBITDA and EBT by segment
| in €m | EBITDA adjusted* | EBITDA | EBT | ||||||
|---|---|---|---|---|---|---|---|---|---|
| Q1/2020 | Q1/2019 | ∆% | Q1/2020 | Q1/2019 | ∆% | Q1/2020 | Q1/2019 | ∆% | |
| Americas, UK & APAC | 4.37 | 2.67 | 64% | 3.57 | 1.79 | 100% | 1.07 | -0.30 | < -100% |
| Continental Europe | 5.60 | 8.99 | -38% | 5.27 | 8.99 | -41% | 1.93 | 4.13 | -53% |
| Others | 0.42 | -0.50 | < -100% | 0.42 | -0.50 | < -100% | 0.02 | -0.65 | < -100% |
| GFT Group | 10.39 | 11.16 | -7% | 9.26 | 10.28 | -10% | 3.02 | 3.18 | -5% |
- § Americas, UK & APAC: high sales expenses of previous year paying off, positive earnings impetus from Brazil and Asia.
- § Continental Europe: earnings burdened in particular by capacity underutilisation, delayed restructuring and Covid-19 effects, especially in Germany.
*Adjusted for non-operational effects from M&A activities
Revenue by country (in €m)

| Q1/2020 | ∆% | Q1/2019 | ||
|---|---|---|---|---|
| 23,90 23.90 |
Spain Spain |
0% 0% |
24,02 24.02 |
|
| 20,52 20.52 |
United Kingdom United Kingdom |
-5% -5% |
21,71 21.71 |
|
| 16,92 16.92 |
Italy Italy |
9% 9% |
15,50 15.50 |
|
| 12,50 12.50 |
Germany Germany |
-6% -6% |
13,36 13.36 |
|
| 10,99 10.99 |
Brazil Brazil |
55% 55% |
7,11 7.11 |
|
| 8,62 8.62 |
USA USA |
-6% -6% |
9,20 9.20 |
|
| 18% | 4,53 4.53 |
France France |
>100% >100% |
1,70 1.70 |
| 4,50 4.50 |
Canada Canada |
16% 16% |
3,89 3.89 |
|
| 4,45 4.45 |
Mexico Mexico |
27% 27% |
3,49 3.49 |
|
| 1,68 1.68 |
Switzerland Switzerland |
-6% -6% |
1,78 1.78 |
|
| 1,62 1.62 |
Hong Kong Hong Kong |
>100% >100% |
0,29 0.29 |
|
| 2,25 2.25 |
Other countries Other countries |
-39% -39% |
3,67 3.67 |
|
| 112,48 112.48 |
Total Total |
6% 6% |
105,72 105.72 |

7%
9%
30 biggest clients Q1/2020 – six new entries in top 30

Detailed profit & loss statement
| in €m | Q1/2020 | Q1/2019 | ∆% |
|---|---|---|---|
| Revenue | 112.48 | 105.72 | 6% |
| Other operating income | 4.27 | 2.92 | 46% |
| Cost of purchased services | -11.97 | -12.05 | -1% |
| Personnel expenses | -81.52 | -73.71 | 11% |
| Other operating expenses | -14.00 | -12.60 | 11% |
| EBITDA | 9.26 | 10.28 | -10% |
| Depreciation and amortisation | -5.65 | -6.41 | -12% |
| EBIT | 3.61 | 3.87 | -7% |
| Interest income/expenses | -0.59 | -0.69 | -14% |
| EBT | 3.02 | 3.18 | -5% |
| Income taxes | -0.74 | -0.47 | 57% |
| Net income | 2.28 | 2.71 | -16% |
| Earnings per share (in €) | 0.09 | 0.10 | -16% |
- § Revenue growth in line with expectations
- § Cost of purchased services to revenue ratio of 11% and thus at prior-year level
- § Increased personnel expenses mainly due to higher average headcount, as well as capacity adjustments and reduced purchases of external services. Ratio of personnel expenses (excluding capacity adjustments plus purchased services) to revenue of 83% (Q1/2019: 82%)
- § Other operating expenses adjusted for IFRS 16 effects more or less at prior-year level
- § EBITDA without positive IFRS 16 effects down by 4% mainly due to increased personnel expenses
- § Decrease in depreciation and amortisation of €0.76m largely attributable to lower depreciation of right-of-use assets acc. to IFRS 16
- § Net income burdened by increased income taxes. Expected imputed tax ratio of 24% (Q1/2019: 15%)
Cash flow analysis (in €m)

- § Financing structure remains solid. Credit facilities not yet drawn of €51.58m (31/12/2019: €52.84m). Net cash of €-52.17m (31/12.2019: €-58.80m)
- § Increase in cash to €64.10m due to working capital effects (31/12/2019: €56.14m)
- § Year-on-year increase in operating cash flow to €15.20m (Q1/2019: €11.69m) due to decline in working capital with effect on cash
- § Cash flow from financing activities influenced by low net borrowing of €1.25m (Q1/2019: net redemption of €9.32m).
- § Cash flow from investing activities mainly shaped by cash outflows of €5.97m from the acquisition of in-GmbH
*Financial liabilities include liabilities to banks
Balance sheet (in €m)
- § Decrease in balance sheet total of €22.03m mainly due to decline in customer receivables
- § €8.04m decrease in non-current assets due to depreciation of right- of-use assets acc. to IFRS 16. Non-current assets account for 54% of balance sheet total (31/12/2019: 53%)
- § Cash and cash equivalents up 14% as a result of closing-date effects
- § Decrease in other current assets of €21.95m mainly due to decline in trade receivables

- § Currency-adjusted increase in equity of €2.28m from net income. Equity ratio of 31%, or 35% adjusted for IFRS 16 effects. Both ratios at prior-year level
- § Decrease in non-current liabilities results from fall in lease liabilities acc. to IFRS 16 of €4.69m
- § €12.58m decline in current liabilities mainly attributable to €9.36m decrease in contract liabilities due to closing-date effects, as well as €2.93m reduction in trade payables
Employees by country (FTE)

- § Increase in Group headcount compared to Q4/2019 due to staff expansion esp. in Brazil, Poland and Mexico
- § Slight decline in headcount in Spain and Canada compared to Q4/2019
- § 113 employees involved in corporate functions (Q1/2019: 115)
- § Utilisation rate of 89% at prior-year level (Q1/2019: 89%)
*Others: Costa Rica, Switzerland, USA, Belgium, Fance **53 employees of AXOOM and 31 employees of in-GmbH in Germany included (AXOOM: Q3/2019; in-GmbH: Q1/2020)
Andere Länder* Großbritannien Kanada Mexiko Deutschland** Polen Italien Brasilien Spanien
Others* UK Canada Mexico Germany** Poland Italy Brazil Spain
Others* UK Canada Mexico Germany** Poland Italy Brazil Spain
5,460
Outlook 2020
| GENERAL | § Strong start to Q1 § Minor impact of Covid-19 pandemic so far § Provision of services to clients remains intact § Digitisation trend continuing – dynamic development of cloud applications expected § Broad international client base as stabilising factor |
|---|---|
| REVENUE | § Momentum of sector and client diversification unchanged, whereby industry sector more exposed to impact of Covid-19 § Revenue growth without top-2 clients of 22% planned prior to Covid-19 crisis. Anticipated decline in revenue from top-2 clients* of around 33%. § Growth likely to be temporarily slowed by pandemic |
| EARNINGS | § Focus on growth requires further high expenses for sales and expansion of technological expertise § Further expenses for capacity adjustments expected § Due to uncertainties caused by Covid-19 pandemic, reliable earnings forecast not currently possible |
*GFT's top 2 clients are defined as Deutsche Bank and Barclays
Backup
Results at a glance per quarter
| in €m | Q1/2019 | Q2/2019 | Q3/2019 | / Q4 2019 |
FY 2019 | Q1/2020 112.48 |
|
|---|---|---|---|---|---|---|---|
| Revenue | 105.72 | 105.31 | 104.9201 | 113.03 | 428.98 | ||
| EBITDA adjusted* | 11.16 | 10.78 | 12.84 | 13.13 | 47.91 | 10.39 | |
| EBITDA | 10.28 | 9.94 | 11.98 | 12.69 | 44.89 | 9.26 | |
| EBIT | 3.87 | 4.48 | 5.95 | 7.03 | 21.33 | 3.61 | |
| EBT | 3.18 | 3.97 | 5.19 | 6.39 | 18.73 | 3.02 | |
| Net income | 2.71 | 3.36 | 4.01 | 3.58 | 13.66 | 2.28 | |
| Net income adjusted* | 4.55 | 5.17 | 5.70 | 4.65 | 20.07 | 4.33 | |
| Earnings per share adj. (in €)* | 0.17 | 0.20 | 0.22 | 0.17 | 0.76 | 0.16 | |
| Earnings per share (in €) | 0.10 | 0.13 | 0.15 | 0.14 | 0.52 | 0.09 | |
| Employees (in FTE) | 4,910 | 4,892 | 5,173 | 5,242 | 5,242 | 5,460 |
*Adjusted for non-operational effects from M&A activities (EBITDA) plus applicable tax effects (Net Income and EPS)
Split of operative and M&A effects
| in €m | Q1/2019 | |||||
|---|---|---|---|---|---|---|
| GFT stand alone | AXOOM | in-GmbH | GFT Total | GFT stand alone | GFT Total | |
| EBITDA adjusted | 9.78 | 0.00 | 0.61 | 10.39 | 11.16 | 11.16 |
| M&A earn-out & retention | -0.67 | 0.00 | -0.30 | -0.97 | -0.83 | -0.83 |
| M&A consult & integrate | 0.00 | 0.00 | -0.02 | -0.02 | 0.00 | 0.00 |
| M&A amortisation orderbook | -0.13 | 0.00 | -0.01 | -0.14 | -0.05 | -0.05 |
| EBITDA | 8.98 | 0.00 | 0.28 | 9.26 | 10.28 | 10.28 |
| Depreciation & amortisation | -3.95 | -0.06 | -0.01 | -4.02 | -5.29 | -5.29 |
| M&A amortisation | -1.51 | -0.01 | -0.11 | -1.63 | -1.12 | -1.12 |
| EBIT | 3.52 | -0.07 | 0.16 | 3.61 | 3.87 | 3.87 |
| Interest | -0.59 | 0.00 | 0.00 | -0.59 | -0.69 | -0.69 |
| M&A interest | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| EBT | 2.93 | -0.07 | 0.16 | 3.02 | 3.18 | 3.18 |
| Income taxes | -0.69 | 0.00 | -0.05 | -0.74 | -0.47 | -0.47 |
| Net income | 2.24 | -0.07 | 0.11 | 2.28 | 2.71 | 2.71 |
| Net income adjusted | 3.97 | -0.06 | 0.42 | 4.33 | 4.55 | 4.55 |
| Shares outstanding (m.) | 26.33 | 26.33 | 26.33 | 26.33 | 26.33 | 26.33 |
| EPS basic (€) | 0.08 | 0.00 | 0.01 | 0.09 | 0.10 | 0.10 |
| EPS adjusted (€) | 0.15 | 0.00 | 0.01 | 0.16 | 0.17 | 0.17 |
Consolidated income statement
| in € | Q1/2020 | Q1/2019 | ∆% |
|---|---|---|---|
| Revenue | 112,478,829.91 | 105,720,565.00 | 6% |
| Other operating income | 4,272,443.65 | 2,921,292.91 | 46% 1 |
| Cost of purchased services | 11,968,632.19 | 12,050,753.40 | -1% |
| Personnel expenses | 81,516,648.35 | 73,711,906.59 | 11% |
| Other operating expenses | 14,010,806.98 | 12,597,668.96 | 1 11% |
| Result from operating activities before depreciation and amortisation | 9,255,186.04 | 10,281,528.96 | -10% |
| Depreciation and amortisation of intangible assets and property, plant and equipment | 5,649,264.97 | 6,412,236.42 | -12% |
| Result from operating activities | 3,605,921.07 | 3,869,292.54 | -7% |
| Interest income | 52,481.19 | 47,698.64 | 10% |
| Interest expenses | 640,752.12 | 737,095.69 | -13% |
| Financial result | -588,270.93 | -689,397.05 | -15% |
| Earnings before taxes | 3,017,650.14 | 3,179,895.49 | -5% |
| Income taxes | 737,637.04 | 474,015.18 | 56% |
| Net income for the period | 2,280,013.10 | 2,705,880.31 | -16% |
| Earnings per share – basic | 0.09 | 0.10 | -16% |
1 Adjusted, refer to note 2.3 of the consolidated financial statements as of 31 December 2019
Consolidated cash flow statement
| in € | Q1/2020 | Q1/2019 | ∆ |
|---|---|---|---|
| Net income for the period | 2,280,013.10 | 2,705,880.33 | -425,867.23 |
| Income taxes | 737,637.04 | 474,015.18 | 263,621.86 |
| Interest income | 588,270.93 | 689,397.05 | -101,126.12 |
| Interest received | 49,906.03 | -161,864.63 | 211,770.66 |
| Interest paid | -224,978.09 | 42,255.17 | -267,233.26 |
| Income taxes paid | 442,427.20 | 435,432.33 | 6,994.87 |
| Depreciation and amortisation of intangible assets and property, plant and equipment | 5,649,264.97 | 6,412,236.42 | -762,971.45 |
| Net proceeds on disposal of intangible assets and property, plant and equipment | 23,932.92 | 12,066.64 | 11,866.28 |
| Net proceeds on disposal of financial assets | -433,059.99 | 0.00 | -433,059.99 |
| Other non-cash expenses and income | -1,068,364.42 | 343,851.14 | -1,412,215.56 |
| Change in trade receivables | 32,251,693.81 | 23,830,206.11 | 8,421,487.70 |
| Change in contract assets | -7,688,912.38 | -13,476,742.94 | 5,787,830.56 |
| Change in other assets | -1,596,964.70 | 5,206,887.60 | -6,803,852.30 |
| Change in provisions | 1,359,835.93 | -1,807,192.51 | 3,167,028.44 |
| Change in trade payables | -2,934,149.79 | -3,444,839.84 | 510,690.05 |
| Change in contract liabilities | -9,364,753.34 | -5,883,052.11 | -3,481,701.23 |
| Change in other liabilities | -4,870,724.01 | -3,693,229.18 | -1,177,494.83 |
| Cash flow from operating activities | 15,201,075.21 | 11,685,306.76 | 3,515,768.45 |
| Proceeds from disposal of property, plant and equipment | 6,756.77 | 1,714.68 | 5,042.09 |
| Proceeds from disposal of financial assets | 433,059.99 | 0.00 | 433,059.99 |
| Capital expenditure for intangible assets | -196,380.68 | -398,128.45 | 201,747.77 |
| Capital expenditure for property, plant and equipment | -1,360,210.20 | -753,674.47 | -606,535.73 |
| Cash outflows for acquisitions of consolidated companiesnet of cash and cash equivalents acquired | -5,967,000.00 | 0.00 | -5,967,000.00 |
| Cash flow from investing activities | -7,083,774.12 | -1,150,088.24 | -5,933,685.88 |
| Proceeds from borrowing | 3,321,918.65 | 249,816.93 | 3,072,101.72 |
| Cash outflows from loan repayments | -2,075,993.86 | -9,574,564.05 | 7,498,570.19 |
| Cash outflows from repayment of lease liabilities | -2,783,810.38 | -3,293,040.53 | 509,230.15 |
| Dividends to shareholders | 0.00 | 0.00 | 0.00 |
| Cash flow from financing activities | -1,537,885.59 | -12,617,787.65 | 11,079,902.06 |
| Effect of foreign exchange rate changes on cash and cash equivalents | 1,376,652.80 | 417,911.85 | 958,740.95 |
| Net increase in cash and cash equivalents | 7,956,068.30 | -1,664,657.28 | 9,620,725.58 |
| Cash and cash equivalents at beginning of period | 56,143,932.27 | 61,569,726.64 | -5,425,794.37 |
| Cash and cash equivalents at end of period | 64,100,000.57 | 59,905,069.36 | 4,194,931.21 |
Consolidated balance sheet
| Assets | Equity and liabilities | |||||
|---|---|---|---|---|---|---|
| 31/03/2020 | 31/12/2019 | ∆% | 31/03/2020 | 31/12/2019 ∆% |
||
| Non-current assets | Shareholders' equity | |||||
| Goodwill | 119,314,623.24 | 118,659,143.65 | 1% | Share capital | 26,325,946.00 | 26,325,946.00 0% |
| Other intangible assets | 21,618,729.40 | 22,126,664.83 | -2% | Capital reserve | 42,147,782.15 | 42,147,782.15 0% |
| Property, plant and equipment | 69,610,395.30 | 76,779,652.91 | -9% | Retained earnings | 69,870,452.92 | 67,590,439.82 3% |
| Other financial assets | 900,538.77 | 955,531.60 | -6% | Other reserves | -9,962,699.47 | -2,922,395.55 241% |
| Deferred tax assets | 9,163,563.37 | 9,241,308.85 | -1% | 128,381,481.60 | 133,141,772.42 -4% |
|
| Income tax assets | 441,085.59 | 441,085.60 | 0% | Non-current liabilities | ||
| Other assets | 3,122,421.88 | 4,012,128.46 | -22% | Financing liabilities | 98,347,529.60 | 98,444,626.79 0% |
| 224,171,357.55 | 232,215,515.90 | -3% | Other financial liabilities | 38,413,540.14 | 43,470,371.89 -12% |
|
| Provisions for pensions | 9,654,997.00 | 9,494,464.32 2% |
||||
| Inventories | 94,626.95 | 171,676.80 | -45% | Other provisions | 1,573,585.20 | 1,332,487.21 18% |
| Trade receivables | 81,768,793.77 | 114,020,487.58 | -28% | Deferred tax liabilities | 4,406,099.10 | 4,342,460.83 1% |
| Contract assets | 23,420,852.75 | 15,731,940.37 | 49% | 152,395,751.04 | 157,084,411.04 -3% |
|
| Cash and cash equivalents | 64,100,000.57 | 56,143,932.27 | 14% | Current liabilities | ||
| Other financial assets | 3,326,137.09 | 1,841,853.84 | 81% | Trade payables | 6,565,371.96 | 9,499,521.75 -31% |
| Income tax assets | 7,179,033.58 | 7,093,039.20 | 1% | Financing liabilities | 17,919,527.71 | 16,500,000.00 9% |
| Other assets | 9,743,511.09 | 8,617,329.27 | 13% | Other financial liabilities | 13,236,674.18 | 14,074,187.51 -6% |
| 189,632,955.80 | 203,620,259.33 | -7% | Other provisions | 37,315,799.49 | 36,357,594.23 3% |
|
| Income tax liabilities | 4,178,188.15 | 4,532,531.35 -8% |
||||
| Contract liabilities | 29,475,400.49 | 38,840,153.83 -24% |
||||
| Other liabilities | 24,336,118.73 | 25,805,603.10 -6% |
||||
| 133,027,080.71 | 145,609,591.77 -9% |
|||||
| 413,804,313.35 | 435,835,775.23 | -5% | 413,804,313.35 | 435,835,775.23 -5% |
| 31/03/2020 | 31/12/2019 | ∆% | 31/03/2020 | 31/12/2019 | ∆% | |
|---|---|---|---|---|---|---|
| 224,171,357.55 | 232,215,515.90 | -3% | Other financial liabilities | 38,413,540.14 | 43,470,371.89 | -12% |
| Provisions for pensions | 9,654,997.00 | 9,494,464.32 | 2% | |||
| 189,632,955.80 | 203,620,259.33 | -7% | Other provisions | 37,315,799.49 | 36,357,594.23 | 3% |
| Income tax liabilities | 4,178,188.15 | 4,532,531.35 | -8% | |||
| Contract liabilities | 29,475,400.49 | 38,840,153.83 | -24% | |||
| Other liabilities | 24,336,118.73 | 25,805,603.10 | -6% | |||
| 133,027,080.71 | 145,609,591.77 | -9% | ||||
Consolidated statement of comprehensive income
Minor variances due to rounding possible
| in € | Q1/2020 | Q1/2019 | ∆% |
|---|---|---|---|
| Net income for the period | 2,280,013.10 | 2,705,880.31 | -16% |
| Items that will not be reclassified to the income statement | |||
| Remeasurement of defined benefit plans | 0.00 | -7,042.30 | -100% |
| Income taxes on remeasurement of defined benefit plans | 0.00 | 1,549.32 | -100% |
| Items that may be reclassified to the income statement | |||
| Currency translation | -7,040,303.92 | 3,331,086.77 | < -100% |
| Other comprehensive income | -7,040,303.92 | 3,325,593.79 | < -100% |
| Total comprehensive income | -4,760,290.82 | 6,031,474.10 | < -100% |
Consolidated statement of changes in equity
| Share capital | Capital reserve | Retained earnings 1 | Other reserves | Total equity | |
|---|---|---|---|---|---|
| in € | |||||
| Balance at 1 January 2019 2 | 26,325,946.00 | 42,147,782.15 | 65,544,266.23 | -6,903,723.71 | 127,114,270.67 |
| Effect from adoption of IFRS 9 | -- | -- | -2,343,079.35 | -- | -2,343,079.35 |
| Balance at 1 January 2019 adjusted | 26,325,946.00 | 42,147,782.15 | 63,201,186.88 | -6,903,723.71 | 124,771,191.32 |
| Net income for the period | -- | -- | 2,705,880.33 | -- | 2,705,880.33 |
| Other comprehensive income | -- | -- | -5,492.98 | 3,331,086.77 | 3,325,593.79 |
| Total comprehensive income | -- | -- | 2,700,387.35 | 3,331,086.77 | 6,031,474.12 |
| Balance at 31 March 2019 | 26,325,946.00 | 42,147,782.15 | 65,901,574.23 | -3,572,636.94 | 130,802,665.44 |
| Balance at 1 January 2020 | 26,325,946.00 | 42,147,782.15 | 67,590,439.82 | -2,922,395.55 | 133,141,772.42 |
| Net income for the period | -- | -- | 2,280,013.10 | -- | 2,280,013.10 |
| Other comprehensive income | -- | -- | 0.00 | -7,040,303.92 | -7,040,303.92 |
| Total comprehensive income | -- | -- | 2,280,013.10 | -7,040,303.92 | -4,760,290.82 |
| Balance at 31 March 2020 | 26,325,946.00 | 42,147,782.15 | 69,870,452.92 | -9,962,699.47 | 128,381,481.60 |
1 Retained earnings also include items that will not be reclassified to the Consolidated Income Statement.
Actuarial gains/losses from the remeasurement of defined benefit plans amount to €0.00 net of tax in Q1/2020 (Q1/2019: €-5,492.98).
2 The GFT Group initially applied IFRS 16 as of 1 January 2019. Under the modified retrospective transition method chosen, comparative information is not restated.
Segment report
| Americas, UK & APAC | Continental Europe | Total segments | Reconciliation | GFT Group | ||||||
|---|---|---|---|---|---|---|---|---|---|---|
| in €T | Q1/2020 | Q1/2019 | Q1/2020 | Q1/2019 | Q1/2020 | Q1/2019 | Q1/2020 | Q1/2019 | Q1/2020 | Q1/2019 |
| External revenue | 52,498 | 49,882 | 59,899 | 55,711 | 112,396 | 105,593 | 82 | 128 | 112,479 | 105,721 |
| Intersegment revenue | 2,668 | 172 | 13,978 | 15,109 | 16,646 | 15,281 | -16,646 | -15,281 | 0 | 0 |
| Total revenue | 55,166 | 50,054 | 73,877 | 70,820 | 129,042 | 120,874 | -16,564 | -15,153 | 112,479 | 105,721 |
| Segment result (EBT) | 1,070 | -296 | 1,926 | 4,130 | 2,996 | 3,834 | 22 | -654 | 3,018 | 3,180 |
| thereof depreciation and amortisation | -2,184 | -1,606 | -2,947 | -4,541 | -5,131 | -6,147 | -518 | -265 | -5,649 | -6,412 |
| thereof interest income | 48 | 46 | 4 | 33 | 52 | 79 | 0 | -31 | 52 | 48 |
| thereof interest expenses | -360 | -522 | -402 | -357 | -762 | -879 | 121 | 142 | -641 | -737 |
GFT Group
Shaping the future of digital business
GFT Technologies SE Dr. Jochen Ruetz CFO
Schelmenwasenstraße 34 70567 Stuttgart T +49 711 62042-422 [email protected]
GFT Technologies SE Jens Hecht, CFA (external) Investor Relations Schelmenwasenstraße 34 70567 Stuttgart
T +49 711 62042-323 [email protected]