AI assistant
MAX Automation SE — Interim / Quarterly Report 2017
Nov 14, 2017
278_10-q_2017-11-14_b7bbba2e-1bde-4e68-8c75-cc5bbbad61af.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer
MAX Automation AG
QUARTERLY STATEMENT III.2017
Key share data Q3 2017
| Ticker/ISIN | MXH/DE000A2DA58 |
|---|---|
| Registrated capital | 29.46 Mio. |
| Closing price (September 30, 2017)* |
8.07 EUR |
| Highest/lowest price* 8.07 EUR/5.78 EUR | |
| Price performance in Absolut figures** |
+39.6% |
| Price performance SDAX** |
+21.4% |
| Market Capitalization (September 30, 2017) |
237.7 Mio. Euro |
*Closing prices on the Xetra trading system of Deutsche Börse AG ** Observation period: 1/1/2017-9/30/.2017
Share chart
Shareholder structure
Dates
German Equity Forum Nov. 27-29, 2017
FORWORD BY THE MANAGEMENT BOARD
Dear shareholders,
MAX Automation AG continued to push the pace from the first half of 2017 into the third quarter, recording a satisfying business performance in line with expectations in the first three quarters. Order intake of EUR 284.1 million remained at a very high level. At the end of September, the order backlog exceeded EUR 200 million for the first time, reaching the highest value in company history at EUR 205.7 million. Group sales improved by 15.7% in the first nine months. Group earnings before interest and taxes (EBIT) as well as depreciation and amortization from purchase price allocations (PPA) grew disproportionately faster than earnings by almost 67%.
Both Group segments, Industrial Automation and Environmental Technology, contributed to this strong business development. Industrial Automation continued to benefit from key growth drivers, particularly in the automotive industry, including electromobility and the growing demand for driver assistance systems. In Environmental Technology, our measures to improve the cost structure as well as accelerated R&D activities were confirmed as effective: earnings improved significantly. In addition, the segment enjoyed positive recycling business and success in important markets, especially in the US. This development supports our strategic decision announced in late September to expand the Environmental Technology segment, partly through strategic partnerships.
In terms of capital, MAX Automation is well prepared for this expansion. The positive earnings development, and especially the cash capital increase in August with a cash inflow of EUR 18.7 million, had raised our Group equity ratio to around 40% as of September 30, 2017. We are therefore well positioned for long-term organic growth as well as growth through acquisitions.
In light of the strong business performance in the first nine months of 2017, we can confirm our previous expectations for the year as a whole. We expect Group sales of at least EUR 370 million and Group EBIT before PPA amortization of between EUR 22 million and EUR 25 million.
Daniel Fink Fabian Spilker
Management Board of MAX Automation AG
CONSOLIDATED RESULTS AT A GLANCE
| (in EUR mill.) | Q1-Q3 2017 | Q1-Q3 2016 |
|---|---|---|
| New order intake | 284.1 | 296.9 |
| Order book position | 205.7 | 197.3 |
| Revenue | 271.1 | 234.4 |
| EBITDA | 20.9 | 14.6 |
| EBIT before PPA | 16.0 | 9.6 |
| EBIT after PPA | 14.5 | 6.4 |
| Earnings for the period | 8.6 | 3.0 |
| EBIT per share before PPA (EUR) | 0.54 | 0.36 |
| Earnings per share (in EUR) | 0.29 | 0.11 |
GENERAL BUSINESS DEVELOPMENT
MAX Automation AG recorded order intake in the first nine months of 2017 at a high level of EUR 284.1 million (Q1 – Q3 2016: EUR 296.9 million; -4.3%). Order backlog as of September 30, 2017, exceeded the 200-million-euro mark for the first time in company history, reaching the record level of EUR 205.7 million (September 30, 2016: EUR 197.3 million; +4.3%).
In the first nine months of 2017, MAX Automation reported satisfying sales and earnings development. Overall, this was in line with the company's own expectations. Group sales rose by 15.7% to EUR 271.1 million as a result of significant growth in the Industrial Automation segment. Group earnings before interest and taxes (EBIT) and before amortization from purchase price allocations (PPA) increased by more than two-thirds to EUR 16.0 million (Q1 – Q3 2016: EUR 9.6 million, +66.9%). This figure includes an increase in currency translation expenses of EUR 0.8 million compared to the same period of the previous year (Q1 – Q3 2016: EUR 0.4 million in expenses from currency effects). The EBIT margin relative to overall performance improved to 5.7% after 3.9% in the same period of the previous year.
Amortization from PPA declined by half from approximately EUR 3.2 million to EUR 1.5 million. This primarily relates to the acquisition of the Group companies ELWEMA Automotive GmbH at the end of 2013 and iNDAT Robotics GmbH in February 2015. PPA amortization will continue to decrease in view of the current portfolio. EBIT after PPA more than doubled from EUR 6.4 million to EUR 14.5 million. At EUR 2.4 million, interest expenses exceeded the same period of the previous year of EUR 1.8 million. MAX Automation AG closed the first nine months with Group net income of EUR 8.6 million, nearly triple that of the same period last year (Q1 – Q3 2016: EUR 3.0 million).
The Group's equity ratio had risen to a high level of 39.8% as of September 30, 2017, (December 31, 2016: 36.3%) as a result of the successfully placed cash capital increase in August and the strong earnings performance. It was thus well above the long-term minimum target of 30%. Net debt as of September 30 was EUR 78.5 million, lower than at the end of the second quarter (June 30, 2017: EUR 103.9 million).
SEGMENT DEVELOPMENT
In the first nine months of 2017, the Industrial Automation segment continued to benefit from key growth drivers in the automotive industry, including electromobility, the trend towards driver assistance systems, a wide range of variants in the automotive industry and stricter CO2 emission standards for vehicle manufacturers. Segment sales increased significantly by 24.1% to EUR 202.4 million (Q1 – Q3 2016: EUR 163.1 million). Segment EBIT before PPA amortization increased by 29.5% to EUR 15.1 million (Q1 – Q3 2016: EUR 11.7 million). The segment EBIT margin relative to total output improved to 7.2% after 6.7% in the same period of the previous year. Order intake declined by 10.5% to EUR 212.7 million compared to the high level in the same period of the previous year (Q1 – Q3 2016: EUR 237.6 million). The order backlog as of September 30, 2017, decreased slightly by 1.8% to EUR 174.4 million (September 30, 2016: EUR 177.6 million).
In the Environmental Technology segment, order intake in the first nine months rose by 20.3% to EUR 71.4 million, chiefly due to positive business performance in the third quarter (Q1 – Q3 2016: EUR 59.3 million). Order backlog as of September 30 increased by more than half to EUR 31.3 million (September 30, 2016: EUR 19.7 million, +59.1%). Segment sales in the first nine months amounted to EUR 68.7 million, a slight decrease (Q1 – Q3 2016: EUR 71.3 million, -3.7%). Segment EBIT before PPA rose to EUR 4.5 million as a result of the adjustment improvement of the cost structure to suit market conditions initiated in 2016 (Q1 – Q3 2016: EUR 0.4 million). The renewed product portfolio, that resulted from accelerated R&D activities, and the expanded service business led to higher net income.
MAX AUTOMATION AG COMPLETES ACQUISITION OF ESSERT GMBH
At the beginning of January 2017, MAX Automation AG concluded its acquisition of its shareholding in ESSERT GmbH in Ubstadt-Weiher (near Karlsruhe) in Baden-Württemberg, Germany. MAX Automation's investment in ESSERT significantly expands its expertise in software development for Industrie 4.0 applications as well as in collaborative robotics.
MAX GROUP EXTENDS PRESENCE IN NORTH AMERICA
MAX Automation AG reported on February 15, 2017, that it has opened a new facility in Atlanta, Georgia, with MAX Automation North America Inc. The company serves as a business hub for several MAX Automation Group companies in the Industrial Automation segment. MAX Automation North America Inc. is expanding its network of sites in the Americas that includes branches in South Carolina, Oklahoma and Mexico.
ANNUAL GENERAL MEETING RESOLVES SE CONVERSION
On June 30, 2017, the Annual General Meeting of MAX Automation AG approved by a large majority the plan for the conversion of MAX Automation AG into the legal form of a European company (Societas
MAX Automation|Business Development|Economic Report|Guidance|Quarterly Financial Statement|Imprint 3
Europaea, SE). Through the transformation, the company is taking the growing importance of its international business activities into account. The legally effective execution is to take place at the beginning of 2018. In addition, the meeting approved a constant dividend compared to last year of EUR 0.15 per share for fiscal year 2016, which corresponds to a dividend payment of EUR 4.0 million.
GROUP FINANCING SECURED THROUGH 2024
In late July 2017, MAX Automation AG expanded its Group financing while simultaneously extending it. To this end, the company agreed to increase the consortium loan concluded in 2015 by EUR 40 million to a total volume of EUR 190 million. The term has been extended by four years, including extension options, until 2024. MAX Automation AG took advantage of the ongoing favorable financing environment and negotiated improved conditions. The company also came to an agreement with the banks on more favorable covenants.
STRATEGIC ACQUISITION PLANNED IN CHINA
On August 2, 2017, the company announced that it had entered into an investment agreement on the majority acquisition of the activities of the Chinese mechanical engineering company Shanghai Cisens Automation Co., Ltd. The first step involves a 51% stake with the option to purchase all remaining shares in the coming years. Shanghai Cisens Automation's business operations are to be integrated into a new company as part of an asset deal in which MAX Automation AG will hold 51% of the shares and founder and CEO Roger Lee will hold 49%. The acquisition is to be completed in the fourth quarter of 2017. Shanghai Cisens Automation specializes in industrial automation. The acquisition would see MAX Automation AG take a significant step towards establishing its own organization in China.
CASH CAPITAL INCREASE COMPLETED SUCCESSFULLY
MAX Automation AG successfully completed a cash capital increase in mid-August, excluding subscription rights pursuant to Section 186 (3.4) of the German Stock Corporation Act. The buoyant demand from institutional investors exceeded the available share volume many times over. The issue price of the 2,665,000 newly issued registered shares was EUR 7.00 each. As a result of the cash capital increase, the share capital of MAX Automation AG rose by EUR 2,665,000 or 10% to EUR 29,459,415. The company received funds before deduction of transaction-related expenses of EUR 18.7 million.
ECONOMIC REPORT
EBITDA
EBIT before PPA
- Group sales increased strongly by 15.7% to EUR 271.1 million in the first nine months of 2017 (Q1 – Q3 2016: EUR 234.4 million).
- The export share of sales was 68.1 % after 69.2% in the same period of the previous year.
- Total operating revenue for the period January to September amounted to EUR 280.0 million, 13.8% more than in the first nine months of 2016 (EUR 246.0 million).
- In the third quarter of 2017, Group sales rose to EUR 90.9 million (Q3 2016: EUR 74.3 million; +22.4%).
- In the third quarter of 2017, Group sales rose to EUR 90.9 million (Q3 2016: EUR 74.3 million; +22.4%).
- In the third quarter of 2017, Group sales rose to EUR 90.9 million (Q3 2016: EUR 74.3 million; +22.4%).
-
In the third quarter of 2017, Group sales rose to EUR 90.9 million (Q3 2016: EUR 74.3 million; +22.4%).
-
In the third quarter of 2017, Group sales rose to EUR 90.9 million (Q3 2016: EUR 74.3 million; +22.4%).
- In the third quarter of 2017, Group sales rose to EUR 90.9 million (Q3 2016: EUR 74.3 million; +22.4%).
- In the third quarter of 2017, Group sales rose to EUR 90.9 million (Q3 2016: EUR 74.3 million; +22.4%).
CONOMIC REPORT
Investments / Working Capital
Order book positions
- Operating cash flow resulted in an outflow of funds of EUR 11.2 million in the first three quarters of 2017 (Q1 – Q3 2016: cash outflow of EUR 25.4 million). It was mainly based on pre-financing of current projects.
- Investing activities resulted in cash outflow of EUR 8.0 million (Q1 – Q3 2016: cash outflow of EUR 5.6 million).
- The cash inflow from financing activities amounted to EUR 19.6 million (cash inflow in the same period of the previous year: EUR 26.4 million). It resulted mainly from the cash capital increase in August.
- Cash and cash equivalents as of September 30, 2017, increased to EUR 22.9 million after EUR 16.7 million as of January 1, 2017.
- Investments in non-current assets amounted to EUR 5.4 million in the first nine months of 2017 (check! Details?). In the same period of the previous year, they amounted to EUR 5.1 million.
- Investments in property, plant and equipment amounted to EUR 3.3 million after EUR 3.0 million in the first nine months of the previous year.
- Working capital as of September 30, 2017, rose to EUR 136.5 million (December 31, 2016: EUR 100.7 million; +35.6%) as a result of the high order backlog and the associated pre-financing of the operating business.
- The consolidated order backlog as of September 30, 2017, amounted to EUR 205.7 million, an increase of 4.3% (September 30, 2016: EUR 197.3 million).
- It reached the highest value in the history of the MAX Automation Group. Compared with the previous record value of EUR 193.8 million at the end of 2016, this represents an increase of 6.1%.
- The book-to-bill ratio was 1.05 and thus indicated that sales revenue will continue to grow.
MAX Automation|Business Development|Economic Report|Guidance|Quarterly Financial Statement|Imprint 6
SUPPLEMENTARY REPORT
No events of material importance to the assets, financial and earnings situation of the Group occurred after the end of the reporting period.
FORECAST
The Management Board views the positive business development in the first nine months of 2017 and the continued high demand as a good starting point for achieving the company's economic objectives for the current year.
The companies in the Industrial Automation segment have achieved and maintained a high order backlog and high capacity utilization. In line with the growth strategy for 2021, the segment will continue to focus on the four business fields Mobility Automation, Process Technologies, Life Science Automation and New Automation Technologies. These business fields stand to benefit from attractive growth drivers such as the reduction of CO2 emissions from motor vehicles, the increasing importance of sustainable and environmentally friendly mobility solutions, the development of networked applications in Industrie 4.0 and the constantly increasing health awareness of the population with correspondingly positive effects on the medical technology sector.
The Environmental Technology segment with the Vecoplan Group will continue to focus on the development and production of highquality individual components and system solutions for the recycling and processing industry, among other industries. The segment is to be expanded organically as well as in cooperation with strategic partners. The measures taken to improve the cost structure in the past and current year have enabled the Vecoplan Group to continue to operate profitably, even if its business volume remains stable, and to react swiftly to the typical volatility in its markets. Nevertheless, Environmental Technology has further potential for value appreciation, which is to be exploited on the basis of an action plan.
At the Group level, the Management Board continues to assume based on the current portfolio that,
- Group sales of at least EUR 370 million (previous year: EUR 337.1 million) and
- Consolidated earnings before interest and taxes (EBIT) and before PPA depreciation in the range of EUR 22 million to EUR 25 million (previous year: EUR 17.4 million)
are achievable in fiscal year 2017 as a whole.
CONSOLIDATED BALANCE SHEET
| ASSETS | 30.09.2017 | 31.12.2016 |
|---|---|---|
| TEUR | TEUR | |
| Non-current assets | ||
| Intangible Assets | 13,771 | 15,396 |
| Goodwill | 53,096 | 53,139 |
| Property, plant and equipment | 31,545 | 31,625 |
| Investment property | 1,367 | 1,404 |
| Equity accounted investments | 3,545 | 0 |
| Other investments | 2,203 | 2,270 |
| Deferred tax | 5,568 | 5,993 |
| Other non-current assets | 375 | 335 |
| Non-current assets, total | 111,470 | 110,162 |
| Current assets | ||
| Inventories | 47,092 | 41,214 |
| Trade receivables | 145,504 | 121,227 |
| Receivables due from related companies | 109 | 90 |
| Prepayments and accured income, and other current assets | 8,467 | 10,615 |
| Cash and cash equivalents | 22,912 | 23,023 |
| Current assets, total | 224,084 | 196,169 |
| Total assets | 335,554 | 306,331 |
CONSOLIDATED BALANCE SHEET
| EQUITY AND LIABILITIES | 30.09.2017 | 31.12.2016 | |
|---|---|---|---|
| TEUR | TEUR | ||
| EQUITY | |||
| Subscribed share capital | 29,459 | 26,794 | |
| Capital reserve | 18,884 | 3,055 | |
| Revenue reserve | 26,144 | 26,144 | |
| Equity difference resulting from currency translation | 165 | 966 | |
| Non-controlling interests | 439 | 426 | |
| Unappropriated retained earnings | 58,450 | 53,875 | |
| Total Equity | 133,541 | 111,260 | |
| Non-current liabilities | |||
| Non-current loans less current portion | 73,029 | 64,063 | |
| Pension provisions | 1,006 | 1,033 | |
| Other provisions | 1,391 | 1,229 | |
| Deffered tax | 12,699 | 13,227 | |
| Other non-current liabilities | 1,841 | 2,222 | |
| Non-current liabilities, total | 89,966 | 81,774 | |
| Current liabilities | |||
| Trade payables | 56,139 | 61,788 | |
| Current loans and current portion of non-current loans | 28,359 | 28,840 | |
| Other current financial liabilities | 13,997 | 12,271 | |
| Income tax provisions and liabilities | 5,758 | 2,614 | |
| Other provisions | 5,915 | 5,718 | |
| Other current liabilities | 1,879 | 2,066 | |
| Current liabilities, total | 112,047 | 113,297 | |
| Equity and liabilities, total | 335,554 | 306,331 |
CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
| Revenue | TEUR 271,147 7,548 |
TEUR 234,361 |
TEUR | TEUR |
|---|---|---|---|---|
| 90,902 | 74,252 | |||
| Change in finished goods and work-in-progress | 9,768 | 2,615 | 6,341 | |
| Work performed by the company and captialized | 1,331 | 1,893 | 425 | 542 |
| Total operating revenue | 280,026 | 246,022 | 93,942 | 81,135 |
| Other operating revenue | 3,542 | 4,680 | 763 | 923 |
| Result from equity accounted investments | -241 | 0 | -114 | 0 |
| Cost of materials | -142,943 | -124,534 | -46,764 | -39,787 |
| Personnel expenses | -84,083 | -78,914 | -27,663 | -25,378 |
| Depreciation, amortization and impairment losses | -4,893 | -5,000 | -1,604 | -1,695 |
| Other operating expenses | -35,424 | -32,677 | -12,232 | -10,576 |
| Operating profit | 15,983 | 9,577 | 6,328 | 4,622 |
| PPA-related amortization, depreciation and impairment losses |
-1,518 | -3,173 | -503 | -1,056 |
| Operating profit after PPA-related amortization, depreciation and impairment losses |
14,465 | 6,404 | 5,825 | 3,566 |
| Miscellaneous investment income | 0 | -49 | 0 | 0 |
| Net interest result | -2,059 | -1,764 | -709 | -408 |
| Earnings before tax | 12,406 | 4,591 | 5,116 | 3,158 |
| Income taxes | -3,787 | -1,570 | -1,528 | -506 |
| Net income | 8,619 | 3,022 | 3,588 | 2,653 |
| of wich attributable to non-controlling interests | 25 | -31 | -5 | -20 |
| of wich attributable to shareholders of MAX Automation AG |
8,594 | 3,053 | 3,593 | 2,673 |
| Other comprehensive income that is never recycled to the income statement |
||||
| Actual gains and losses on employee benefits | 0 | 0 | 0 | 0 |
| Income taxes on actuarial gains and losses Other comprehensive income that can be recycled to the income statement |
0 | 0 | 0 | 0 |
| Change arising from currency translation | -802 | 36 | -308 | 22 |
| Total comprehensive income | 7,817 | 3,058 | 3,281 | 2,675 |
| of wich attributable to non-controlling interests | 25 | -31 | -5 | -20 |
| of wich attributable to shareholders of MAX | ||||
| Automation AG | 7,792 | 3,089 | 3,286 | 2,695 |
| Earnings per share (diluted and basic) in EUR | 0.29 | 0.11 | 0.12 | 0.10 |
CONSOLIDATED STATEMENT OF CASH FLOWS
| Q1-Q3 2017 | Q1-Q3 2016 | ||
|---|---|---|---|
| 1. | Cash flow from operating activities | ||
| Net income | 8,619 | 3,022 | |
| Adjustments relating to the reconciliation of consolidated net | |||
| income for the year to cash flow from operating activities | |||
| Income taxes | 3,787 | 1,570 | |
| Net interest result | 2,059 | 1,764 | |
| Depreciation of intangible assets | 3,368 | 4,800 | |
| Depreciation of property, plant and equipment | 2,859 | 3,178 | |
| Depreciation of investment property | 37 | 196 | |
| Gain (-) / loss (+) on disposal of intangible assets | 0 | -1 | |
| Gain (-) / loss (+) on disposal of property, plant and equipment | 1 | 16 | |
| Other non-cash expenses and income | 778 | 137 | |
| Changes in assets and liabilities | |||
| Increase (-) / decrease (+) in other non-current assets | -80 | 0 | |
| Increase (-) / decrease (+) in inventories | -6,448 | -10,424 | |
| Increase (-) / decrease (+) in trade receivables | -23,847 | -604 | |
| Increase (-) / decrease (+) in receivables due from related companies | -19 | -2 | |
| Increase (-) / decrease (+) in prepayments, accured income and other | |||
| assets | 2,148 | -2,723 | |
| Increase (-) / decrease (+) in other non-current liabilities | 284 | -1,062 | |
| Increase (-) / decrease (+) in pensions provisions | -27 | -23 | |
| Increase (-) / decrease (+) in other provisions and liabilities | 1,720 | -10,842 | |
| Increase (-) / decrease (+) in deffered taxes | 1,067 | 459 | |
| Increase (-) / decrease (+) in in trade payables | -5,649 | -6,402 | |
| Income tax paid | -2,385 | -9,266 | |
| Income tax reimburse | 571 | 847 | |
| = | Cash flow from operating activities | -11,157 | -25,359 |
| 2. | Cash flow from investing activities | ||
| Outgoing payments for investments in intangible assets | -1,985 | -2,130 | |
| Outgoing payments for investments in property, plant and equipment | -3,027 | -3,014 | |
| Outgoing payments for investments in financial assets | -3,545 | -289 | |
| Payments received from disposals of intangible assets | 285 | 2 | |
| Payments received from disposals of property, plant and equipment | 247 | 881 | |
| Outgoing payments for investment in subsidiaries, less cash | 0 | -1,082 | |
| = | Cash flow from investing activities | -8,025 | -5,632 |
| 3. | Cash flow from financing activities | ||
| Outgoing payments für dividends | -4,019 | -4,019 | |
| Payments received form cash capital increse | 18,655 | 0 | |
| Outgoing payments for cash capital increse | -161 | 0 | |
| Borrowing of non-current financial loans | 29,500 | 0 | |
| Repayment of non-current financial loans | -20,535 | 18,069 | |
| Change in current financial debt | -1,961 | 13,798 | |
| Interest paid | -2,133 | -1,249 | |
| Interest received | 251 | 49 | |
| Increase (-) / decrease (+) in restricted cash and cash equivalents | 0 | 20 | |
| Payments arising from settlement claims for third parties | 0 | -216 | |
| = | Cash flow from financing activities | 19,597 | 26,452 |
CONSOLIDATED STATEMENT OF CASH FLOWS
| 4. | Cash and cash equivalents | ||
|---|---|---|---|
| Increase/decrease in cash and cash equivalents | 415 | -4,539 | |
| Effect of changes in exchange rates | -526 | -121 | |
| Cash and cash equivalents at the start of the financial year | 23,023 | 21,358 | |
| Cash and cash equivalents at the end of the financial year | 22,912 | 16,698 | |
| 5. | Composition of cash and cash equivalents | ||
| = | Cash and cash equivalents | 22,912 | 16,698 |
SEGMENT REPORTING
| Segment | Industrial automation | Enviromental Technology | ||
|---|---|---|---|---|
| Reporting period | Q3 2017 | Q3 2016 | Q3 2017 | Q3 2016 |
| TEUR | TEUR | TEUR | TEUR | |
| New order intake | 212,729 | 237,582 | 71,363 | 59,344 |
| Order bokk position | 174,358 | 177,589 | 31,335 | 19,696 |
| Segment revenue | 202,360 | 163,105 | 68,674 | 71,280 |
| - with external customers | 202,327 | 163,063 | 68,674 | 71,280 |
| - of which Germany | 71,870 | 65,038 | 14,547 | 7,200 |
| - of wich other EU countries | 46,760 | 43,478 | 21,239 | 29,151 |
| - of wich North America | 40,411 | 16,434 | 27,715 | 30,346 |
| - of wich China | 23,214 | 22,258 | 0 | 0 |
| - of which Rest of the World | 20,072 | 15,855 | 5,172 | 4,583 |
| - Inter-segment revenue | 33 | 42 | 0 | 0 |
| EBITDA | 18,702 | 15,000 | 5,703 | 1,976 |
| Segment operating profit (EBIT before PPA amortization) | 15,106 | 11,661 | 4,501 | 361 |
| including: | ||||
| - Depreciation / amortization | -3,597 | -3,339 | -1,202 | -1,615 |
| - Additions to other provisions and pensions provisions | -1,559 | -1,405 | -972 | -951 |
| - Incoming payments from sale of investment | ||||
| properties | 0 | 0 | 0 | 0 |
| - Income from equity accounted investment | 0 | 0 | 0 | 0 |
| Segment operating profit after PPA amortization | 13,833 | 8,731 | 4,477 | 270 |
| including: | ||||
| - PPA amortization | -1,273 | -2,930 | -24 | -91 |
| Segment result from ordinary activities (EBT) | 11,502 | 7,222 | 4,115 | -142 |
| including: | ||||
| - Interest and similar income | 23 | 10 | 20 | 41 |
| - Interest and similar expenses | -2,354 | -1,520 | -382 | -403 |
| Income taxes | -298 | 1,918 | -1,519 | -200 |
| Net income | 11,204 | 9,140 | 2,596 | -342 |
| Non-current segment assets (excluding deferred tax) | 47,051 | 47,281 | 12,940 | 14,809 |
| - of which Germany | 46,627 | 46,858 | 10,416 | 11,903 |
| - of wich other EU countries | 44 | 71 | 18 | 73 |
| - of wich North America | 241 | 191 | 2,505 | 2,833 |
| - of wich China | 138 | 161 | 0 | 0 |
| Investments in non-current segment assets | 4,599 | 4,197 | 689 | 684 |
| Working Capital | 114,327 | 77,574 | 22,125 | 25,208 |
| Average number of personnel excluding trainees | 1,189 | 1,126 | 376 | 418 |
SEGMENT REPORTING
| Segment | Reconciliation | Total | ||
|---|---|---|---|---|
| Reporting period | Q3 2017 | Q3 2016 | Q3 2017 | Q3 2016 |
| TEUR | TEUR | TEUR | TEUR | |
| New order intake | 0 | 0 | 284,092 | 296,926 |
| Order bokk position | 0 | 0 | 205,693 | 197,285 |
| Segment revenue | 114 | -24 | 271,147 | 234,361 |
| - with external customers | 147 | 18 | 271,147 | 234,361 |
| - of which Germany | 147 | 18 | 86,564 | 72,256 |
| - of wich other EU countries | 0 | 0 | 67,999 | 72,629 |
| - of wich North America | 0 | 0 | 68,127 | 46,780 |
| - of wich China | 0 | 0 | 23,214 | 22,258 |
| - of which Rest of the World | 0 | 0 | 25,244 | 20,437 |
| - Inter-segment revenue | -33 | -42 | 0 | 0 |
| EBITDA | -3,529 | -2,399 | 20,876 | 14,577 |
| Segment operating profit (EBIT before PPA amortization) | -3,624 | -2,445 | 15,983 | 9,577 |
| including: | ||||
| - Depreciation / amortization | -94 | -46 | -4,893 | -5,000 |
| - Additions to other provisions and pensions provisions | -363 | -512 | -2,894 | -2,868 |
| - Incoming payments from sale of investment | ||||
| properties | 0 | 0 | 0 | 0 |
| - Income from equity accounted investment | -241 | 0 | -241 | 0 |
| Segment operating profit after PPA amortization | -3,845 | -2,597 | 14,465 | 6,404 |
| including: | ||||
| - PPA amortization | -221 | -152 | -1,518 | -3,173 |
| Segment result from ordinary activities (EBT) | -3,211 | -2,489 | 12,406 | 4,591 |
| including: | ||||
| - Interest and similar income | 325 | -13 | 367 | 38 |
| - Interest and similar expenses | 310 | 120 | -2,426 | -1,803 |
| Income taxes | -1,970 | -3,288 | -3,787 | -1,570 |
| Net income | -5,181 | -5,777 | 8,619 | 3,023 |
| Non-current segment assets (excluding deferred tax) | 45,912 | 45,268 | 105,902 | 107,358 |
| - of which Germany | 45,912 | 45,268 | 102,956 | 104,029 |
| - of wich other EU countries | 0 | 0 | 62 | 144 |
| - of wich North America | 0 | 0 | 2,746 | 3,024 |
| - of wich China | 0 | 0 | 138 | 161 |
| Investments in non-current segment assets | 64 | 263 | 5,352 | 5,144 |
| Working Capital | 4 | -483 | 136,457 | 102,299 |
| Average number of personnel excluding trainees | 8 | 6 | 1,573 | 1,550 |
IMPRINT
Publisher
MAX Automation AG Breite Straße 29-31 40213 Düsseldorf Germany
Tel.: +49 211 90 99 1 - 0 Fax: +49 211 90 99 1 -11 E-Mail: [email protected] www.maxautomation.de
Editing and media contact
Frank Elsner Kommunikation für Unternehmen GmbH Kirchstr. 15a 49492 Westerkappeln Germany
Tel.: +49 54 04 91 92 - 0 E-Mail: [email protected]
Investor Relations
cometis AG Thorben Burbach Unter den Eichen 7 65195 Wiesbaden Germany
Tel.: +49 611 20 58 55 - 40 Fax: +49 611 20 58 55 - 66 E-Mail: [email protected] www.cometis.de
This report on the third quarter is also available in English. In case of differences, the German version shall take precedence. A digital version of the Annual Report of MAX Automation and the interim reports are available online at www.maxautomation.de under the heading "Investor Relations / Reports."
DISCLAIMER
This quarterly report contains forward-looking statements on the business, earnings, financial and asset situation of MAX Automation AG and its subsidiaries. These statements are based on the Company's current plans, estimates, projections and expectation and are therefore subject to risks and uncertainties that may cause the actual development to differ quite considerably from the expected development. These forward-looking statements only apply at the time of publication of this quarterly news release. MAX Automation AG does not intend to update the forward-looking statements and assumes no obligation to.