AI assistant
Masterflex SE — Interim / Quarterly Report 2011
Aug 11, 2011
276_10-q_2011-08-11_5a1aa827-fd76-4443-9c36-49a06165461c.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer
Interim report 1st half year 2011
Masterflex in the first half of 2011
Highlights in the first half of the year 2011
Strategic development
Continuation of internationalisation with activities in Russia and Brazil
Start of direct sales activities in Czech Republic
Assessing market entry in Asia
Marketing start for two hose innovations
| June 30, 2011 | |
|---|---|
| Consolidated revenue (EUR thou.) | 27,176 |
| EBITDA (EUR thou.) | 5,422 |
| EBIT (EUR thou.) | 4,104 |
| EBT (EUR thou.) | 2,996 |
| Earnings from continued business units (EUR thou.) |
1,733 |
| Earnings/loss from discontinued business units (EUR thou.) |
-140 |
| Consolidated net income/loss (EUR thou.) | 1,447 |
| Earnings per share (EUR) | |
| from continued business units | 0.18 |
| from discontinued business units | -0.02 |
| from continued and discontinued business units |
0.16 |
| EBIT-Margin (%) | 15.1 |
| Number of employees | 447 |
| June 30, 2011 | |
|---|---|
| Consolidated equity (EUR thou.) | 13,369 |
| Consolidated total assets (EUR thou.) | 55,052 |
| Consolidated equity ratio (%) | 24.3 |
Operating trends
High demand for high-tech connector systems
Strong earnings upturn
Sales of two Mobility equity investments completed
Equity ratio more than 24%
Greater reduction in debt with positive effects on future income statements
| Change in % | June 30, 2010 |
|---|---|
| 19.9 | 22,669 |
| 29.5 | 4,188 |
| 36.2 | 3,014 |
| 362.3 | 648 |
| 237.2 | 514 |
| -5,395 | |
| -4,974 | |
| 80.0 | 0.10 |
| -1.24 | |
| -1.14 | |
| 13.3 | |
| 24.9 | 358 |
| Change in % | December 31, 2010 |
| 9.5 | 12,213 |
| -15.8 | 65,416 |
| 18.7 |
| Masterflex in the first half of 2011 | 2 |
|---|---|
| Highlights in the first half of the year 2011 | 2 |
| Foreword by the CEO | 5 |
| Interim Management Report | 7 |
| Group structure and business activities | 7 |
| Market and competition | 8 |
| Business development in the first half of the year 2011 | 8 |
| Internationalisation |
8 |
| Innovation | 8 |
| Results of operations, net assets and financial position | 10 |
| Results of operations | 10 |
| Net assets | 11 |
| Financial position |
11 |
| Employees | 12 |
| Research and Development |
12 |
| Events after the Reporting Period | 12 |
| Opportunity and risk report | 12 |
| Outlook | 13 |
| The Masterflex share | 14 |
| 2011 Annual General Meeting | 15 |
| Financial calendar 2011 | 16 |
| Notes to the interim report | |
| (first half of 2011) | 17 |
| Interim Financial Statements | 24 |
| Consolidated balance sheet |
24 |
| Statement of Income and Accumulated Earnings | 26 |
| First half of 2011 | 26 |
| Second quarter of 2011 | 27 |
| Consolidated Cash Flow Statement | 28 |
| Consolidated Statement of Changes in Equity | 30 |
The year 2011 has developed extremely successfully to date. The growing demand for our high-tech hoses reflects not only the strong global economy up to now, but also our increased international sales activities. We also took advantage of the revenue growth of almost 20% and the EBIT margin of over 15% in the first six months of 2011 to improve the company's financial foundation again after the long and arduous restructuring period. With an equity ratio of more than 24%, we are well on the way to achieving this. Our target here is the 30% mark.
In addition to the increase in equity ratio is Masterflex's reduction in debt, which has a positive impact on future income statements. Simultaneous with the decrease in interest-bearing borrowed funds, Masterflex's interest rates are falling as a result of our improved credit rating.
The capital market has rewarded our successful efforts. In comparison to the SDAX (up 4.7%), the Masterflex share was an extremely successful investment in the first half of 2011 with an increase of over 36%.
We will press ahead with building on the strengths of the Masterflex Group. We are generating additional momentum for our business on the basis of innovations and further internationalisation. We would like to emphasize the broad range of industries served by our customers, as well as the potential of the international markets.
Through innovations we will continue to increase our technological edge and our pioneering role on the target markets. After the successful launch of the heated hose at the beginning of this year, we are already working on further product innovations. Just recently around the middle of the year, modern smooth hoses made of modified POM were developed and launched on the market as a more efficient and sustainable alternative to conventional polyamide products. Further projects are in our development department's pipeline or are being tested in production already. In addition, we have aligned our product development process further with regard to generating adequate margins and reducing the time to market.
With our structured internationalisation, we will increase our offering of products on the global market. Just a few weeks ago, we began our direct sales activities in the Czech Republic in order to better address the positive economic development here and in the neighbouring regions. We are currently intensively examining entry on the Asian market. Here I can assure you that for any new market entry – whether with a partner or independently – opportunities and risks must be sounded out thoroughly and weighed sensibly from a commercial and strategic perspective.
Masterflex will set about the coming months with confidence. The conditions for a sustained profitable increase in revenue are excellent. However, due to seasonal effects and preproduction costs for internationalisation, we are currently maintaining our forecast of annual revenue of EUR 51 million and an EBIT margin of 14%.
Gelsenkirchen, 1 August 2011
Dr Andreas Bastin Chief Executive Officer
Interim Management Report
Group structure and business activities
Masterflex AG is a global specialist in the development and production of high-quality hoses and connector systems using high-tech plastics and fibres. Essentially, Masterflex's products are developed in house and are developed, produced and sold for a vast range of industrial and medical applications.
The international company's main production sites are located in Gelsenkirchen, Halberstadt, Norderstedt and Houston (USA). In addition, Masterflex has branches or sales partnerships at various sites in Europe and America. In the first half of 2011, the sales locations in Brazil and particularly in Russia that were established in the previous year began to generate significant revenues for the first time.
In 2010, Masterflex successfully completed the far-reaching restructuring process it began in 2008 and is now concentrating again on its core business of high-tech hose systems (HTS).
With effect from 20 April 2011, Masterflex sold its 51% stake in Clean Air Bike GmbH, Berlin, and its 100% stake in Velo Drive GmbH, Herten. Both companies belonged to the Mobility business unit. Masterflex decided in 2010 to dispose of this business unit. The sale and deconsolidation of the two companies as at 30 June 2011 did not result in any further negative impact for Masterflex, since all resulting effects had been taken into account in 2010. The last remaining Mobility segment activities in the Masterflex Group is fuel cell technology, for which we plan a sale or cooperation with an external partner.
The Advanced Material Design business unit, which was still part of the Masterflex Group in the comparable period of the first half of 2010, was sold in August 2010 and the previous year's figures adjusted accordingly.
Market and competition
In the first half of 2011, manufacturing continued to move on a stable growth path in the countries and regions important for Masterflex. Neither the events in Japan nor the turbulence on the global financial markets led to negative effects on the markets relevant to Masterflex.
Business development in the first half of the year 2011
We started the year very positively with our high-tech hose and connector systems. In the first six months, consolidated revenue totalled EUR 27.2 million, up a good EUR 4.5 million (19.9%) year-on-year.
In addition to incoming orders and revenue, the response to our trade fair exhibitions is an important indicator of sentiment. In the first six months of 2011, Masterflex presented its products not only at the Hanover Fair but also at Schüttgut, a specialist fair for a major area of application for HTS, and at Medtec, the leading specialist fair for medical technology. The demand and sentiment among customers from a wide range of application areas were decidedly positive.
Internationalisation
At the end of 2010, Masterflex had expanded its international presence with branches in the BRIC countries Brazil and Russia. In the first half of 2011, these branches posted notable incoming orders and revenue for the first time, with the Russian joint venture seeing a particularly successful start. Sales activities in other regions which in some cases have been served for many years, such as the USA and Eastern Europe, were also stepped up. In the Czech Republic, local direct sales activities were recently begun in order to better address the positive economic development here and in the neighbouring regions. We are also intensively examining entry on the Asian market at present.
Innovation
The templine heated hose system launched at the turn of 2010/11 was well received on the market. The heatable hose system has an extremely broad scope of application and can therefore gain new customers and markets for the company.
Innovative aspects of the templine heated hoses as compared to conventional systems include the consistent heat distribution over the entire connection length and the high energy efficiency with savings of up to 30%. The number of possible applications in processing technol-
The new product templine heated hose
ogy is large. For example, electrically heated hose systems are used in chemical and petrochemical plants for liquefaction of fats and oils, in mobile systems for transporting chemicals, and in the food, beverages and tobacco industry for transporting fats such as cocoa butter or liquid sugar. Further applications are being discussed with customers and then examined.
The market launch of templine was important for Masterflex in two respects. For the first time in the company's history, expert solutions were developed in control engineering on the basis of the many years of expertise in hoses, thus extending the technology range offered. Secondly, with their current uniqueness on the market, templine products make it possible to access new areas of application in Masterflex's established target markets and to address industries that Masterflex did not cater to previously.
Just recently, we managed – together with one of our materials manufacturers – to successfully complete our intensive developments for a modern smooth hose resistant to pressure and cold. The result of the development work at our subsidiary Novoplast Schlauchtechnik is smooth hoses and profiles made of modified POM (polyoxymethylene). This material has the same or in some cases even better physical properties in terms of resilience against pressure and cold as PA (polyamide). In addition, it has the advantage of being easily available, since the base materials for POM, unlike those for PA, are available. This also ensures generally stable prices, which are currently no longer guaranteed for PA materials. The initial main areas of application will be more sophisticated connection solutions for the automotive industry and in pneumatic applications.
Further innovations are in our development department's pipeline.
Results of operations, net assets and financial position
Results of operations
Revenue throughout the Group increased by 19.9% in the first half of 2011 to EUR 27.2 million. The rise in revenue is primarily due to higher demand as a result of the general economic development and our successful growth measures as part of internationalisation and innovation. Price and currency effects did not play a major role.
Abrasion resistant polyurethane hoses for material handling
Total operating performance of the Group saw a somewhat greater increase of 22.6% to EUR 28.0 million. The reason for this was that the inventory of finished and semifinished products in the same period of the previous year had been reduced in order to decrease the capital tied up in operations, while the inventories in the current year were increased again due to strong demand.
EBITDA rose to EUR 5.4 million, up 29.5% compared to the first half of 2010. This was chiefly due to the increase in revenue in the highmargin business with high-tech hoses and successful cost optimisation measures.
Owing to the increased revenue together with the global rise in commodity prices and the associated higher materials usage rate (30.7%, previous year: 29.6%), the cost of materials climbed to EUR 8.4 million. Staff costs amounted to EUR 8.9 million; the increase is primarily due to hiring new staff on account of the positive business development. Nevertheless, the ratio of staff cost to sales decreased from 34.1% (previous year) to 32.5%. Other expenses rose by 22.7% to EUR 5.3 million as a result of the accelerated internationalisation and growth. Depreciation for the first six months was at EUR 1.3 million as scheduled.
EBIT increased at a rate of 36.2% to EUR 4.1 million. The EBIT margin in the first six months of the financial year was 15.1%. This clearly shows the high profitability of business with high-tech hoses and connector systems. Earnings after taxes for the first half of 2011 amounted to
EUR 1.7 million and was thus more than three times as high as the previous year's figure from the HTS-business.
Earnings per share improved to EUR 0.16. These results clearly demonstrate that the Masterflex Group has definitively returned to profitability.
Net assets
As at 30 June 2011, non-current assets amounted to EUR 33.2 million (31 December 2010: EUR 34.0 million) and were roughly at the same level as the previous year. There were shifts between the balance sheet items of technical equipment and machinery and advance payments and assets under development due to the completion of machinery and tools. Deferred taxes decreased due to the positive result in EBIT.
In contrast, current assets decreased more significantly by 30.4% to EUR 21.9 million. This was chiefly due to the use of cash and cash equivalents to repay financial liabilities. Cash in hand and bank balances thus fell from EUR 14.4 million (31 December 2010) to EUR 5.1 million as at 30 June 2011. Due to the increase in turnover, receivables and other assets increased to EUR 8.0 million by 36.9%. Assets held for sale decreased because of the deconsolidation of two companies. In line with the reduction in liabilities, total assets decreased by 15.8% to EUR 55.1 million at the middle of 2011.
Financial position
A particularly significant development in the first half of 2011 was the repayment of borrowed funds. The comfortable liquidity position following the capital increase at the end of 2010 allowed for non-current financial liabilities to be reduced by 27.3% to EUR 21.8 million and current liabilities by 9.1% to EUR 6.5 million. As a result of the decreasing debt and the covenants of the long-term syndicated loan agreement, additional positive effects are to be expected in interest expense in future subsequent periods.
The positive development in the equity position is also influenced by the profits turnaround at the Masterflex Group. Thanks to the net profit for the period, equity rose from EUR 12.2 million to EUR 13.4 million. As a result of the increase in equity combined with the decline in total assets, the equity ratio as at 30 June 2011 is now at a satisfactory level of 24.3%.
Employees
On the basis of the growth strategy implemented since 2011, Masterflex created a number of new jobs during the reporting period. As at 30 June 2011, the number of employees in the Group increased by 24.9% year-on-year to 447*. In addition to the increase in staff due to production and revenue factors, almost a third of the new employees work at foreign companies, reflecting the Group's international growth strategy.
Research and Development
With the templine hose systems, a key R&D project was brought to market maturity at the turn of the year 2010/2011 and taken up in sales. In addition, around the middle of the year hoses made of modified POM were developed and launched on the market as a sustainable and more efficient alternative to conventional PA products. Further R&D projects are ongoing. As of 30 June 2011, there were no significant changes against the statements made in the 2010 Group management report.
Events after the Reporting Period
There were no events after the balance sheet date affecting net assets, financial position and results of operations.
Opportunity and risk report
There were no changes to the opportunity and risk situation as described in the 2010 Group report.
* plus another 9 employees in the discontinued Mobility business unit
Outlook
The risk of economic overheating seems to have been averted, as global growth has lost momentum recently, with lower growth rates reported in Asia, Australia and above all in the USA. In Germany and in the euro zone the upturn is still intact, having only lost pace somewhat.
Currently, Masterflex has reached a solid financial foundation and is relatively independent from regional or cyclical economic developments. This independence allows us to meet our growth objectives based on further internationalisation of our business and on innovations.
The key statements of the report on expected developments in the 2011 Group management report remain valid.
For 2011 as a whole, the Masterflex Group plans revenue of EUR 50 million to EUR 51 million (up by 8% to 10%). The earnings trend on the basis of EBIT will shadow the growth in revenues, albeit at a somewhat more moderate rate. Due to rising commodity prices and the limited but necessary preproduction costs of opening up new markets, Masterflex expects an increase in EBIT to over EUR 7.0 million this year. This would correspond to an EBIT margin of 14% for the whole year. The company is also expecting a very positive consolidated net profit for the period.
Masterflex is thus retaining the forecast given in the annual financial statements for 2010, despite the above-average first half of the year. The reasons for this are firstly the normal seasonal variations in our business which cannot be exactly quantified due to the slightly changing economic environment and secondly price pressure for raw materials which can be passed on in sales to a limited extent only or with a time lag.
Due to its top technological position and the international presence it has since achieved, Masterflex has a very solid foundation for future, profitable growth. This year will be another year of new product launches and improvements. Entry on the Asian market is being examined in the short to medium term. Masterflex has thus created the best conditions for making 2011 an extremely successfully financial year.
The Masterflex share
With a rise of 36.5% in the first half of 2011, the Masterflex share significantly outperformed the benchmark indices DAX (up 6.7%) and SDAX (up 4.7%). The successful restructuring with a focus on sustained profitable business with high-tech hose systems convinced the capital market. Since the Annual General Meeting on 28 June, the share has varied between EUR 5.45 and, most recently, EUR 5.75.
In the first half of the year, the trading range was EUR 3.77 to EUR 6.84. In comparison to the same period of 2010, liquidity has improved greatly. Since the beginning of the year, Close Brother Seydler Bank AG
has acted as the designated sponsor. The average daily trading volume was 12,699 shares, considerably higher than the previous year's level of 3,756 shares. This is shown in the following graph (basis: monthly average values).
On 16 June, the 4,365,874 new bearer shares resulting from the capital increase at the end of 2010 were admitted for trading on the regulated market (Prime Standard) on the Frankfurt Stock Exchange. Since 17 June, the new shares are traded under the same securities identification number as the other shares (549293). This further reinforced the trend towards an increasing trading volume.
2011 Annual General Meeting
On 28 June, the ordinary Annual General Meeting for the 2010 financial year was held at Schloss Horst in Gelsenkirchen, with a high proportion of shareholders in attendance. The actions of the Executive Board and Supervisory Board were approved, the remuneration system for the Executive Board was approved, and Rölfs RP AG Wirtschaftsprüfungsgesellschaft were appointed as the auditors for the 2011 financial statements.
A number of capital measures were also resolved. Subject to certain conditions, the Annual General Meeting authorised the company to acquire treasury shares of up to 10% of the share capital until 28 June 2016 in exchange for cash or non-cash contributions, possibly disapplying subscription rights. The company was also authorised to sell on these shares in exchange for non-cash contributions or cash payments, possibly dis-
PUR profiles used for oil wipers
applying subscription rights. The Annual General Meeting also approved authorised capital of up to EUR 4,432,937 until 2016 (contingent capital I). On the basis of these capital resolutions adopted in advance, the company can flexibly take advantage of any acquisition opportunities which may arise.
In addition, the Annual General Meeting approved two profit transfer agreements between Masterflex AG and Novoplast Schlauchtechnik GmbH and between Masterflex AG and M & T Verwaltungsgesellschaft mbH. This enables tax loss carryforwards in the Masterflex Group to be utilised better in the future.
All voting results are published on the website www.masterflex.de under Investor Relations/Annual General Meeting.
Financial calendar 2011
| 28 April | Financials press conference, presentation of 2010 annual report, Düsseldorf |
|---|---|
| 28 April | DVFA analysts' conference, Frankfurt/Main |
| 12 May | Interim report I/2011 |
| 28 June | Annual General Meeting, 11:00 a.m., Gelsenkirchen |
| 11 August | Interim report for first half of 2011 |
| 29 August | DVFA Small Cap Conference, Frankfurt/Main |
| 15 November | Interim report III/2011 |
| 21 to 23 November | German Equity Forum, Frankfurt/Main |
Notes to the interim report (first half of 2011)
1. Accounting principles
This interim report was prepared in accordance with the International Financial Reporting Standards (IFRS), as they are to be applied in the EU, and International Accounting Standards (IAS) promulgated by the International Accounting Standard Board (IASB), and conforms to the Company's accounting principles as outlined below. It was prepared using the same accounting policies as the consolidated financial statements for the year ended 31 December 2010.
2. Basis of consolidation
The basis of consolidation has changed in comparison with the previous year. Clean Air Bike GmbH, Berlin, and Velodrive GmbH, Herten, which were included in the consolidated financial statements for the previous year, were sold and deconsolidated on 20 April 2011.
| Company name | Company headquarters |
Equity interest held by Masterflex (%) |
|
|---|---|---|---|
| Masterflex S. A. R. L. | F | Béligneux | 80 |
| Masterflex Technical Hoses Ltd. | GB | Oldham | 100 |
| Masterduct Holding Inc.* | USA | Houston | 100 |
| - Flexmaster USA, Inc. | USA | Houston | 100* |
| - Masterduct Inc. | USA | Houston | 100* |
| - Masterduct Holding SA Inc. | USA | Houston | 100* |
| - Masterduct Brazil LTDA. | BR | Santana de Parnaiba |
100* |
| Novoplast Schlauchtechnik GmbH | D | Halberstadt | 100 |
| Fleima-Plastic GmbH | D | Mörlenbach | 100 |
| Masterflex Handelsgesellschaft mbH | D | Gelsenkirchen | 100 |
| Masterflex Cesko s.r.o. | CZ | Plana | 100 |
| M & T Verwaltungs GmbH* | D | Gelsenkirchen | 100 |
| - Matzen und Timm GmbH | D | Norderstedt | 100* |
| Masterflex RUS | RUS | St. Petersburg | 51 |
| Masterflex Scandinavia AB | S | Kungsbacka | 100 |
| SURPRO Verwaltungsgesellschaft mbH |
D | Gelsenkirchen | 100 |
| Masterflex Mobility GmbH* | D | Herten | 100 |
| - Masterflex Brennstoffzellentechnik GmbH |
D | Herten | 100* |
*) = sub group
3. Company sales/discontinued business units
Masterflex AG sold its equity investments in Clean Air Bike GmbH, Berlin, and in Velodrive GmbH, Herten, with effect from 20 April 2011. The assets and liabilities attributable to the Mobility Group were already entered separately as available for sale in the consolidated balance sheet as at 31 December 2010. The carrying amount of the net assets belonging to the disposal group exceeded the expected gain on disposal less ancillary costs to sell at the end of 2010, meaning that an impairment of EUR 1,155 thousand was recognised when reclassifying the business unit as held for sale. Therefore, no further impairment was incurred as a result of the sale. Further details from the sale are shown in the tables below.
| June 30, 2011 EUR thou. | ||
|---|---|---|
| Current assets | ||
| Cash | 39 | |
| Trade receivables | 879 | |
| Inventories | 2,293 | |
| Other | 169 | |
| Current liabilities | ||
| Liabilities | 3,595 | |
| Net assets sold | -215 | |
| Gain on disposal | 1,065 | |
| Total | 850 |
Carrying amount of net assets sold
Sale price
| June 30, 2011 EUR thou. | ||
|---|---|---|
| Sale price settled in cash | 850 |
Net cash inflow from sale
| June 30, 2011 EUR thou. | ||
|---|---|---|
| Sale price settled in cash | 850 | |
| Less: cash issued on sale | -39 | |
| Total | 811 |
The result components from the discontinued business unit included in the statement of income and accumulated earning are shown below. The comparative disclosures from the previous year regarding results and cash flows from discontinued business units contain components from both the Mobility Group and SURPRO GmbH.
| June 30, 2011 EUR thou. |
June 30, 2010 EUR thou. |
|
|---|---|---|
| Result from discontinued business units |
||
| Revenue | 564 | 8,282 |
| Changes in inventories of finished goods | -5 | -564 |
| Other operating income | 645 | 149 |
| 1,204 | 7,867 | |
| Costs of materials | -475 | -4,522 |
| Other expenses | -849 | -9,162 |
| Earnings before taxes | -120 | -5,817 |
| Income tax expense to be included | -20 | 422 |
| Earnings after taxes from discontinued business units |
-140 | -5,817 |
| Cash flows from discontinued business units |
||
| Net cash flows from operating activities | -98 | 277 |
| Net cash flows from investment activities | -34 | -16 |
| Net cash flows from financing activities | 71 | -87 |
| Total Net cash flows | -61 | 86 |
4. Dividend
Masterflex AG did not pay out a dividend for the 2010 financial year.
5. Segment reporting
The following segment reporting is based on IFRS 8 "Operating Segments", which defines the requirements for the reporting of segment results.
As a result of the implementation of the Group strategy and the associated concentration on the core business unit High-Tech Hose Systems (HTS), the Surface Technology (AMD) segment sold in the financial year 2010 and the climate-neutral Mobility (MOB) segment reported as "held-for-sale" are presented on a uniform basis under "Discontinued business units". Masterflex thus has only one operating segment, the business unit (HTS).
| Segment reporting | High-Tech Hose systems |
Total for continued business units |
Dis continued business units |
Total |
|---|---|---|---|---|
| June 30, 2011 | EUR thou. | EUR thou. | EUR thou. | EUR thou. |
| Revenue from non-Group third parties |
27,176 | 27,176 | 565 | 27,741 |
| Earnings (EBIT) | 4,104 | 4,104 | -164 | 3,940 |
| Consolidated net income/ loss |
1,587 | 1,587 | -140 | 1,447 |
| Investments in property, plant and equipment and intangible assets |
1,281 | 1,281 | 34 | 1,315 |
| Depreciations | 1,318 | 1,318 | 9 | 1,327 |
| Assets | 54,901 | 54,901 | 151 | 55,052 |
| Segment reporting | High-Tech Hose systems |
Total for continued business units |
Dis continued business units |
Total |
|---|---|---|---|---|
| June 30, 2010 | EUR thou. | EUR thou. | EUR thou. | EUR thou. |
| Revenue from non-Group third parties |
22,669 | 22,669 | 8,282 | 30,951 |
| Earnings (EBIT) | 3,014 | 3,014 | -581 | 2,433 |
| Consolidated net income/ loss |
421 | 421 | -5,395 | -4,974 |
| Investments in property, plant and equipment and intangible assets |
826 | 826 | 16 | 842 |
| Depreciations | 1,174 | 1,174 | 4,006 | 5,180 |
| Assets | 57,776 | 57,776 | 10,840 | 68,616 |
6. Earnings per share
In accordance with IAS 33, basic earnings per share is calculated by dividing the consolidated net profit for the period by the weighted average number of shares outstanding during the period under review. At 30 June 2011, the basic earnings per share from continuing operations amounted to EUR 0.18 and the basic earnings per share from continuing and discontinued operations amounted to EUR 0.16 based on a weighted average number of shares of 8,865,874.
Since the company does not operate a stock option plan, it is not necessary to calculate diluted earnings per share.
7. Treasury shares
As at 30 June 2011, Masterflex AG held a total of 134,126 treasury shares.
8. Employees
The Group had a total of 447 employees at 30 June 2011, up 24.9% on the same period of the previous year (358 employees).
9. Income taxes
Income tax expense in this financial report for the first half of the year is determined on the basis of the estimated effective tax rate for Masterflex AG for the 2011 financial year as a whole, which is applied to the pre-tax profit for half of the year. The effective tax rate is based on current earnings and tax forecasts.
10. Cash flow statement
The consolidated cash flow statement is prepared in accordance with IAS 7 (Cash Flow Statements). A distinction is made between cash flows from operating, investing and financing activities. The cash and cash equivalents reported in the cash flow statement correspond to the cash in hand and bank balances reported in the balance sheet.
The cash and cash equivalents at the end of the period, as presented in the consolidated cash flow statement, can be reconciled to the associated items in the consolidated balance sheet as follows:
| June 30, 2011 EUR thou. |
June 30, 2010 EUR thou. |
|
|---|---|---|
| Cash and cash equivalents at the end of period |
5,165 | 8,429 |
| Cash in hand and bank balances included in assets held for sale |
72 | 0 |
| Cash in hand and bank balances | 5,093 | 8,429 |
11. Related party disclosures
Masterflex AG and the companies included in the consolidated financial statements conducted material transactions with the following related parties within the meaning of IAS 24:
MODICA Grundstücks-Vermietungsgesellschaft mbH & Co., Objekt Masterflex KG, Gelsenkirchen.
The Group also has a subordinated receivable of EUR 1,803 thousand from one member of the Supervisory Board and two major shareholders.
Information on these related parties can be found in the 2010 Annual Report in section 36 of the notes to the consolidated financial statements. There were no changes to this information during the period under review.
12. Audit review of the report on the first half of the year
The interim financial statements and the interim management report for the first half of the year have neither been audited in accordance with section 317 of the German Commercial Code (HGB) nor reviewed by an auditor.
13. Responsibility statement
To the best of our knowledge, and in accordance with the applicable reporting principles for interim reporting, the interim consolidated financial statements give a true and fair view of the net assets, financial position and results of operations of the Group, and the interim management report of the Group includes a fair review of the development and performance of the business and the position of the Group, together with a description of the principal opportunities and risks associated with the expected development of the Group over the remainder of the financial year.
Gelsenkirchen, 1 August 2011
Dr Andreas Bastin Mark Becks
Chief Executive Officer Chief Financial Officer
Interim Financial Statements Consolidated balance sheet
| Assets | June 30, 2011* EUR thou. |
December 31, 2010 EUR thou. |
|---|---|---|
| Noncurrent assets |
||
| Intangible assets | 4,082 | 4,090 |
| Concessions, industrial and similar rights | 685 | 706 |
| Development costs | 31 | 33 |
| Goodwill | 3,258 | 3,258 |
| Advance payments | 108 | 93 |
| Property, plant and equipment | 21,067 | 21,155 |
| Land, land rights and buildings | 11,662 | 11,819 |
| Technical equipment and machinery | 6,560 | 6,005 |
| Other equipment, operating and office equipment |
2,044 | 2,184 |
| Advance payments and assets under development |
801 | 1,147 |
| Noncurrent financial assets | 2,500 | 2,664 |
| Noncurrent financial instruments | 102 | 193 |
| Other loans | 2,398 | 2,471 |
| Other assets | 38 | 38 |
| Other financial assets | 216 | 216 |
| Deferred taxes | 5,288 | 5,866 |
| 33,191 | 34,029 | |
| Current assets |
||
| Inventories | 8,425 | 7,397 |
| Row materials and consumables used | 4,799 | 4,169 |
| Work in progress | 466 | 437 |
| Finished products and goods purchased and held for sale |
3,108 | 2,721 |
| Advance payments | 52 | 70 |
| Receivables and other assets | 7,984 | 5,830 |
| Trade receivables | 6,041 | 4,361 |
| Other assets | 1,817 | 1,415 |
| Other financial assets | 126 | 54 |
| Income tax assets | 208 | 163 |
| Cash in hand and bank balances | 5,093 | 14,398 |
| Assets held for sale | 151 | 3,599 |
| 21,861 | 31,387 | |
| Total Assets | 55,052 | 65,416 |
| Equity and liabilities | June 30, 2011* EUR thou. |
December 31, 2010 EUR thou. |
|---|---|---|
| Shareho lders ´ equit y |
||
| Consolidated equity | 12,924 | 11,813 |
| Subscribed capital | 8,732 | 8,732 |
| Capital reserve | 26,252 | 26,252 |
| Retained earnings | -20,505 | -21,952 |
| Revaluation reserve | -694 | -629 |
| Exchange differences | -861 | -590 |
| Minority interest | 445 | 400 |
| Total equity | 13,369 | 12,213 |
| Noncurrent liabi lities |
||
| Provisions | 181 | 116 |
| Financial liabilities | 21,832 | 30,045 |
| Other financial liabilities | 187 | 220 |
| Other liabilities | 1,880 | 1,869 |
| Deferred taxes | 554 | 514 |
| 24,634 | 32,764 | |
| Current liabi lities |
||
| Provisions | 4,061 | 4,492 |
| Financial liabilities | 6,485 | 7,135 |
| Other financial liabilities | 34 | 37 |
| Income tax liabilities | 1,058 | 1,075 |
| Other liabilities | 3,168 | 3,317 |
| Trade payables | 1,598 | 1,768 |
| Other liabilities | 1,570 | 1,549 |
| iabilities directly connected with assets held for sale |
2,243 | 4,383 |
| 17,049 | 20,439 | |
| Total equity and liabilities | 55,052 | 65,416 |
Statement of Income and Accumulated Earnings
| First half of 2011 | 01.01.– 30.06.2011* EUR thou. |
01.01.– 30.06.2010* EUR thou. |
|
|---|---|---|---|
| Continued business units: | |||
| 1. | Revenue | 27,176 | 22,669 |
| 2. | Changes in finished goods and work in progress |
272 | -97 |
| 3. | Work performed by the enterprise and capitalized |
39 | 5 |
| 4. | Other operating income | 527 | 264 |
| Gross profit | 28,014 | 22,841 | |
| 5. | Costs of materials | -8,422 | -6,680 |
| 6. | Staff costs | -8,919 | -7,692 |
| 7. | Depreciations | -1,318 | -1,174 |
| 8. | Other expenses | -5,251 | -4,281 |
| 9. | Financial result | ||
| Financial expenses | -1,254 | -1,608 | |
| Other financial result | 146 | 33 | |
| 10. | Earnings before taxes and non-operating expenses |
2,996 | 1,439 |
| 11. | Non-operating expenses | 0 | -791 |
| 12. | Earnings before taxes | 2,996 | 648 |
| 13. | Income tax expense | -1,263 | -134 |
| 14. | Earnings after taxes from continued business units |
1,733 | 514 |
| Discontinued business units: | |||
| 15. | Earnings after taxes from discontinued business units |
-140 | -5,395 |
| 16. | Consolidated net income/loss | 1,593 | -4,881 |
| Other result | |||
| 17. | Currency translation differences from the translation of foreign operations |
-271 | 544 |
| 18. | Net result from "available-for-sale" financial assets |
-65 | -43 |
| 19. | Other result for the period under review, after taxes |
-336 | 501 |
| 20. | Overall result for the period under review | 1,257 | -4,380 |
| Consolidated net income/loss: | 1,593 | -4,881 | |
| thereof minority interests | 146 | 93 | |
| thereof attributable to shareholders of Masterflex AG |
1,447 | -4,974 | |
| Overall result for the period under review: | 1,257 | -4,380 | |
| thereof minority interests | 146 | 93 | |
| thereof attributable to shareholders of Masterflex AG |
1,111 | -4,473 | |
| Earnings per share (diluted and basic) | |||
| from continued business units | 0.18 | 0.10 | |
| from discontinued business units | -0.02 | -1.24 | |
| from continued and discontinued business units |
0.16 | -1.14 |
| Second quarter of 2011 | 01.04.– 30.06.2011* EUR thou. |
01.04.– 30.06.2010* EUR thou. |
|
|---|---|---|---|
| Continued business units: | |||
| 1. | Revenue | 13,247 | 11,455 |
| 2. | Changes in finished goods and work in progress |
-29 | 122 |
| 3. | Work performed by the enterprise and capitalized |
8 | 0 |
| 4. | Other operating income | 421 | 147 |
| Gross profit | 13,647 | 11,724 | |
| 5. | Costs of materials | -3,949 | -3,493 |
| 6. | Staff costs | -4,404 | -3,933 |
| 7. | Depreciations | -703 | -592 |
| 8. | Other expenses | -2,886 | -2,067 |
| 9. | Financial result | ||
| Financial expenses | -560 | -893 | |
| Other financial result | 87 | 19 | |
| 10. | Earnings before taxes and non-operating expenses |
1,232 | 819 |
| 11. | Non-operating expenses | 0 | -366 |
| 12. | Earnings before taxes | 1,232 | 453 |
| 13. | Income tax expense | -751 | -219 |
| 14. | Earnings after taxes from continued business units |
481 | 234 |
| Discontinued business units: | |||
| 15. | Earnings after taxes from discontinued business units |
138 | -4,725 |
| 16. | Consolidated net income/loss | 619 | -4,491 |
| Other result | |||
| 17. | Currency translation differences from the translation of foreign operations |
-279 | 146 |
| 18. | Net result from "available-for-sale" financial assets |
-32 | -63 |
| 19. | Other result for the period under review, after taxes |
-311 | 83 |
| 20. | Overall result for the period under review | 308 | -4,408 |
| Consolidated net income/loss: | 619 | -4,491 | |
| thereof minority interests | 107 | 73 | |
| thereof attributable to shareholders of Masterflex AG |
512 | -4,564 | |
| Overall result for the period under review: | 308 | -4,408 | |
| thereof minority interests | 107 | 73 | |
| thereof attributable to shareholders of Masterflex AG |
201 | -4,481 | |
| Earnings per share (diluted and basic) | |||
| from continued business units | 0.04 | 0.04 | |
| from discontinued business units | 0.01 | -1.09 | |
| from continued and discontinued business units |
0.05 | -1.05 |
Consolidated Cash Flow Statement
| Financial statements as of | June 30, 2011* EUR thou. |
June 30, 2010* EUR thou. |
|---|---|---|
| Consolidated net income/loss before taxes, interest expenses and financial income |
3,906 | -3,495 |
| Gain/loss from the disposal of business units | -1,065 | 0 |
| Income taxes paid | -804 | -851 |
| Depreciation expense for property, plant and equipment and intangible assets |
1,332 | 1,455 |
| Loss from the revaluation of discontinued business units | 0 | 4,592 |
| Change in provisions | -65 | 484 |
| Other non-cash expenses/income and gains/losses from the disposal of property, plant and equipment and intangible assets |
99 | 77 |
| Changes in inventories | -923 | -178 |
| Changes in trade receivables and other assets that cannot be allocated to investment or financing activities |
-1,666 | -2,328 |
| Changes in trade payables and other equity and liabilities that cannot be allocated to investment or financing activities |
-98 | 1,849 |
| Net cash from operating activities | 716 | 1,605 |
| Proceeds from the disposal of property, plant and equipment and intangible assets |
22 | 22 |
| Payments to acquire intangible assets | -1,315 | -842 |
| Changes in cash and cash equivalents due to the sale of consolidated subsidiaries |
1,850 | 84 |
| Changes in chash and cash equivalents due to the acquisition of consolidated subsidiaries |
-69 | 0 |
| Net cash from/used in investing activities | 488 | -736 |
| Payments to owners and minority interests (dividends, purchase of treasury shares) |
-171 | -107 |
| Interest and dividend receipts | 79 | 31 |
| Interest expenditure | -1,307 | -1,667 |
| Proceeds from the sale of term deposits/securities | 77 | 19 |
| Proceeds from raising loans | 0 | 1,290 |
| Payments for the repayment of loans | -8,900 | -329 |
| Net cash from/used in financing activities | -10,222 | -763 |
| Net change in cash and cash equivalents | -9,018 | 106 |
| Changes in cash and cash equivalents due to exchange rates and other factors |
-271 | 544 |
| Cash and cash equivalents at start of period | 14.493 | 7,779 |
| Change in the consolidated group | -39 | 0 |
| Cash and cash equivalents at the end of period | 5,165 | 8,429 |
TPU multilumen tubes offers many benefits in dialysis applications and in the nutrition
Interim Financial Statements
Consolidated Statement of Changes in Equity
| Subscribed capital |
Capital reserve |
Retained earnings (retained profits brought forward) |
|
|---|---|---|---|
| EUR thou. | EUR thou. | EUR thou. | |
| Equity at Dec. 31, 2010 | 8,732 | 26,252 | -21,952 |
| Consolidated net income/ Minority interests |
0 | 0 | 1,447 |
| Changes in fair values of financial instruments |
0 | 0 | 0 |
| Currency translation gains/losses from translation of foreign financial statements |
0 | 0 | 0 |
| Overall result for the financial year |
0 | 0 | 1,447 |
| Dividend distributions | 0 | 0 | 0 |
| Other changes | 0 | 0 | 0 |
| Equity at June 30, 2011 | 8,732 | 26,252 | -20,505 |
| Equity at Dec. 31, 2009 | 4,366 | 17,521 | -19,618 |
| Consolidated net income/ Minority interests |
0 | 0 | -4,974 |
| Changes in fair values of financial instruments |
0 | 0 | 0 |
| Currency translation gains/losses from translation of foreign financial statements |
0 | 0 | 0 |
| Overall result for the financial year |
0 | 0 | -4,974 |
| Dividend distributions | 0 | 0 | 0 |
| Other changes | 0 | 0 | 5 |
| Equity at June 30, 2010 | 4,366 | 17,521 | -24,587 |
| Total | Minority interest |
Exchange differences |
Revaluation reserve |
|---|---|---|---|
| EUR thou. | EUR thou. | EUR thou. | EUR thou. |
| 12,213 | 400 | -590 | -629 |
| 1,593 | 146 | 0 | 0 |
| -65 | 0 | 0 | -65 |
| -271 | 0 | -271 | 0 |
| 1,257 | 146 | -271 | -65 |
| -171 | -171 | 0 | 0 |
| 70 | 70 | 0 | 0 |
| 13,369 | 445 | -861 | -694 |
| 995 | 213 | -897 | -590 |
| -4,881 | 93 | 0 | 0 |
| -43 | 0 | 0 | -43 |
| 544 | 0 | 544 | 0 |
| -4,380 | 93 | 544 | -43 |
| -107 | -107 | 0 | 0 |
| 0 | 0 | 0 | |
| -3,487 | 199 | -353 | -633 |
We are there for you whenever and wherever you need us!
To find out more about the Masterflex Group, please log on to: www.masterflex.de > Company > Locations
Investor Relations Dr. Annette Littmann fon +49 (0) 209 97077-44 fax +49 (0) 209 97077-20 [email protected] www.masterflex.de
Masterflex AG
Willy-Brandt-Allee 300 D-45891 Gelsenkirchen
fon +49 209 97077-0 fax +49 209 97077-33 [email protected] www.masterflex.de/com