Quarterly Report • Aug 2, 2017
Quarterly Report
Open in ViewerOpens in native device viewer
| 1 | Comments on the condensed consolidated interim accounts prepared | ||
|---|---|---|---|
| according to IFRS standards | 4 | ||
| 1.1 | Selected financial figures | 4 | |
| 1.2 | Exchange rates | 5 | |
| 1.3 | Result of operations | 6 | |
| 1.4 | Liquidity, working capital and capital resources | 6 | |
| 1.5 | Risk factors | 7 | |
| 1.6 | Events after the balance sheet date | 7 | |
| 1.7 | Statement of the Board of Directors | 7 | |
| 2 | Unaudited condensed consolidated interim financial statements |
8 | |
| 2.1 | Unaudited condensed consolidated interim statement of financial position | 8 | |
| 2.2 | Unaudited condensed consolidated interim statement of profit and loss | 10 | |
| 2.3 | Unaudited condensed consolidated interim statement of comprehensive income | 11 | |
| 2.4 | Unaudited condensed consolidated interim statement of changes in equity | 12 | |
| 2.5 | Unaudited condensed consolidated interim statement of cash flow | 14 | |
| 2.6 | Notes to the unaudited condensed consolidated interim financial statements | 16 | |
| 2.6.1 Company information |
16 | ||
| 2.6.2 Statement of compliance |
16 | ||
| 2.6.3 Summary of significant accounting policies |
16 | ||
| 2.6.4 Changes in group's organization |
19 | ||
| 2.6.5 Notes |
20 | ||
| 3 | Shareholder information |
34 | |
| 3.1 | Shareholder structure | 34 | |
| 3.2 | Shareholder contact info | 34 | |
| 3.3 | Financial calendar 2017 | 34 | |
| 3.4 | Dividend | 34 | |
| 4 | Statutory Auditor's review opinion on the unaudited condensed consolidated interim financial statements of Melexis NV for the six month period ending June 30th, 2017 |
35 | |
| 5 | Glossary | 37 | |
The tables below set out the components of Melexis' operating income and operating expenses, as well as the key elements of the unaudited condensed consolidated interim statement of financial position.
| in Euro | ||
|---|---|---|
| Half year ended 30/06/2017 | Half year ended 30/06/2016 | |
| Product sales | 251,077,220 | 221,568,990 |
| Revenues from research and development | 826,694 | 177,651 |
| Total sales | 251,903,913 | 221,746,641 |
| Cost of sales | (135,866,843) | (121,551,115) |
| Gross margin | 116,037,071 | 100,195,526 |
| Research and development expenses | (34,408,120) | (30,963,153) |
| General and administrative expenses | (11,535,242) | (9,876,931) |
| Selling expenses | (5,478,760) | (4,432,393) |
| Other operating result (net) | - | 310,581 |
| Operating result (EBIT) | 64,614,948 | 55,233,629 |
| Financial results (net) | 1,810,995 | (1,132,279) |
| Result before Taxes | 66,425,943 | 54,101,351 |
| Income Taxes | (10,177,410) | (8,130,199) |
| Net result of the period | 56,248,533 | 45,971,152 |
| Net profit of the group | 56,248,533 | 45,971,152 |
| Attributable to owners of the parent | 56,248,533 | 45,971,152 |
Unaudited condensed consolidated interim statement of financial position in Euro
| Half year ended 30/06/2017 | Year ended 31/12/2016 | |
|---|---|---|
| Current Assets | 244,633,063 | 230,562,471 |
| Non current assets | 135,498,720 | 127,602,979 |
| Current liabilities | 75,630,933 | 82,537,847 |
| Non current liabilities | 13,224,312 | 13,162,939 |
| Equity | 291,276,538 | 262,464,664 |
Since the introduction of the Euro on January 1st, 1999, and in accordance with Belgian law, Melexis NV keeps its books and prepares its consolidated financial statements in Euro. The functional currency of Melexis NV and of its subsidiaries Melexis Technologies NV, Melefin NV, Melexis GmbH, Melexis Dresden GmbH and Melexis BV is the Euro. The functional currency of Melexis Inc. is the United States Dollar (USD), of Melexis Ukraine the Ukrainian Hryvnia (UAH), of Melexis Bulgaria Ltd., the Bulgarian Leva (BGN), of Sentron AG, Melexis Switzerland SA and Melexis Technologies SA the Swiss franc (CHF), of the Philippine branch of Melexis NV the Philippine Peso (PHP), of the Chinese branch of Melexis NV in Hong Kong the Hong Kong Dollar (HKD) and of Melexis Electronic Technology Co. Ltd in Shanghai the Chinese Yuan (CNY), of Melexis (Malaysia) Sdn. Bhd. and the Malaysian branch of Melexis Technologies NV the Malaysian Ringgit (MYR), and of Melexis Japan the Japanese Yen (JPY). Assets and liabilities of Melexis Inc., Melexis Technologies SA, Sentron AG, Melexis Switzerland SA, Melexis Ukraine, Melexis Bulgaria Ltd., Melexis Philippines, Melexis Electronic Technology (Shanghai) Co. Ltd, Melexis Hong Kong, Melexis Technologies NV Malaysian branch, Melexis (Malaysia) Sdn. Bhd. and Melexis Japan are translated at exchange rates at the end of the reporting period. Revenues and expenses are translated at the average exchange rate during the period. Equity components have been translated at historical exchange rates. Gains or losses resulting from this translation are reflected in the component 'cumulative translation adjustment' (CTA) in the statement of financial position.
The following discussion and analysis of the financial condition and results of operations should be read in conjunction with the Company's financial statements of prior years.
The total sales amounted to EUR 251,903,913, an increase of 14% compared to the first half year of 2016. Specific research and development activities are performed under contract for customers. For the first half year of 2017, the company invoiced EUR 826,694 research and development costs to its customers, compared to EUR 177,651 in the first half year of 2016.
Costs of sales consist of materials (raw material and semi finished parts), subcontracting, labor, depreciation and other direct production expenses. They increased from EUR 121,551,115 in the first half year of 2016 up to EUR 135,866,843 in the first half year of 2017. Expressed as a percentage of sales, the cost of sales was 54% in the first half year of 2017 compared to 55% in the first half year of 2016.
The gross margin, expressed as a percentage of sales, was 46% in the first half year of 2017 compared to 45% in the first half year of 2016. This increase in gross margin is mainly due to decreased cost of yield.
Research and development expenses amounted to EUR
34,408,120 in the first half year of 2017, representing 14% of sales. The research and development activities concentrate further on research and development of Hall Effect Sensors, MEMS Sensors and Signal Conditioning Interface Sensors, Motor Control IC's and LIN Slaves, Infrared and Opto Sensors, and Wireless IC's.
General, administrative and selling expenses consist mainly of salaries and salary related expenses, office equipment and related expenses, commissions, travel and advertising expenses. The general, administrative and selling expenses increased by 17% compared to the first half year of 2016, mainly as a result of increased investment in general supporting activities.
The net financial results increased from EUR 1,132,279 loss in the first half year of 2016 to EUR 1,810,995 gain in the first half year of 2017. The (net) interest result decreased from a loss of EUR 57,122 in the first half year of 2016 to a loss of EUR 194,424 in the first half year of 2017. The net exchange results (both realized and unrealized) in the first half year of 2017 amounted to a gain of EUR 2,112,725, compared to a loss of EUR 751,705 during the first half year of 2016.
The company recorded a net income for the first half year of 2017 of EUR 56,248,533 compared to EUR 45,971,152 in the first half year of 2016.
Cash and cash deposits amounted to EUR 78,041,363 as of June 30, 2017, in comparison to EUR 75,789,465 as of December 31, 2016.
In the first half year of 2017, operating cash flow before working capital changes amounted to EUR 69,272,466. Working capital changes in the first half year of 2017 resulted in a net operating cash flow of EUR 49,869,015.
The cash flow from investing activities was negative for an amount of EUR 22,562,469.
The cash flow from financing activities was negative for an amount of EUR 25,034,063 mainly due to the payment of the final dividend during the first half year of 2017.
Melexis is, as with any company, continuously confronted with – but not exclusively – a number of market and competition risks or more specific risks related to the company (eg. currency fluctuations, customer concentration, dependence on key personnel, product liability, IP or litigation). More information on risk factors can be found in the annual report 2016.
Melexis believes that the most noteworthy risks facing the company for the coming half year would be the volatility in supply and demand, and fluctuations in the USD exchange rate.
There are no events after the balance sheet date that have a material impact on the unaudited condensed consolidated interim financial statements.
The board of directors of Melexis certifies, on behalf and for the account of the company, that, to their knowledge,
(a) the unaudited condensed consolidated interim financial statements which have been prepared in accordance with International Financial Reporting Standards give a true and fair view of the assets, liabilities, financial position and profit or loss of the company and the entities included in the consolidation as a whole and
(b) the comments on the consolidated accounts include a fair review of the development and performance of the business and the position of the company and the entities included in the consolidation as a whole, together with a description of the principal risks and uncertainties they face.
in Euro
| Half year ended 30/06/2017 |
Year ended 31/12/2016 |
|||
|---|---|---|---|---|
| ASSETS | ||||
| Current assets | Cash and Cash equivalents | Note 2.6.5 A | 78,041,363 | 75,789,465 |
| Current investments | 2,716,330 | 158,170 | ||
| Accounts receivable - trade | 61,733,340 | 66,297,897 | ||
| Accounts receivable - related companies | Note 2.6.5 J | 6,177,445 | 418,270 | |
| Assets for current tax | 680,289 | 338,985 | ||
| Inventories | 81,645,405 | 76,879,871 | ||
| Other current assets | Note 2.6.5 B | 13,638,892 | 10,679,813 | |
| Total current assets | 244,633,063 | 230,562,471 | ||
| Non current assets | Intangible assets | 6,779,117 | 6,208,661 | |
| Property, plant and equipment | Note 2.6.5 C | 103,809,944 | 97,411,365 | |
| Financial assets | 6,100 | 6,100 | ||
| Other non-current assets | 7,950 | 7,150 | ||
| Deferred tax assets | Note 2.6.5 D | 24,895,609 | 23,969,703 | |
| Total non current assets | 135,498,720 | 127,602,979 | ||
| TOTAL ASSETS | 380,131,783 | 358,165,449 |
| Half year ended 30/06/2017 |
Year ended 31/12/2016 |
|||
|---|---|---|---|---|
| LIABILITIES | ||||
| Current liabilities | Derivative financial instruments | Note 2.6.5 E | 396,881 | 792,808 |
| Current portion of long-term debt | Note 2.6.5 F | 4,004,858 | 4,046,559 | |
| Accounts payable - trade | 18,903,222 | 19,555,027 | ||
| Accounts payable - related companies | Note 2.6.5 J | 12,687,007 | 14,551,168 | |
| Accrued expenses, payroll and related taxes |
9,343,485 | 8,602,906 | ||
| Accrued taxes | 25,945,369 | 30,160,447 | ||
| Other current liabilities | Note 2.6.5 G | 3,129,910 | 2,566,914 | |
| Deferred income | 1,220,201 | 2,262,017 | ||
| Total current liabilities | 75,630,933 | 82,537,847 | ||
| Non current | Long-term debt less current portion | Note 2.6.5 F | 11,091,491 | 11,093,119 |
| liabilities | Other non current liabilities | Note 2.6.5 H | 2,132,820 | 2,069,820 |
| Total non current liabilities | 13,224,312 | 13,162,939 | ||
| Shareholders' capital | 564,814 | 564,814 | ||
| Reserve treasury shares | (3,817,835) | (3,817,835) | ||
| Revaluation reserve hedge | Note 2.6.5.E | (137,086) | (226,013) | |
| Legal reserve | 56,520 | 56,520 | ||
| Retained earnings | 300,745,101 | 272,534,270 | ||
| Cumulative translation adjustment | (6,145,447) | (6,657,562) | ||
| Equity attributable to company owners | 291,266,067 | 262,454,193 | ||
| Non controlling interest | 10,471 | 10,471 | ||
| Total equity | 291,276,538 | 262,464,664 | ||
| TOTAL LIABILITIES | 380,131,783 | 358,165,449 |
The accompanying notes to this interim statement of financial position form an integral part of these condensed consolidated interim financial statements.
| Half year ended 30/06/2017 | Half year ended 30/06/2016 | |
|---|---|---|
| Product sales | 251,077,220 | 221,568,990 |
| Revenues from research and development | 826,694 | 177,651 |
| Total sales | 251,903,913 | 221,746,641 |
| Cost of sales | (135,866,843) | (121,551,115) |
| Gross margin | 116,037,071 | 100,195,526 |
| Research and development expenses | (34,408,120) | (30,963,153) |
| General and administrative expenses | (11,535,242) | (9,876,931) |
| Selling expenses | (5,478,760) | (4,432,393) |
| Other operating result (net) | - | 310,581 |
| Result from operations (EBIT) | 64,614,948 | 55,233,629 |
| Financial income | 4,284,215 | 3,053,061 |
| Financial charges | (2,473,220) | (4,185,340) |
| Result before Taxes | 66,425,943 | 54,101,351 |
| Income Taxes | (10,177,410) | (8,130,199) |
| Net result of the period | 56,248,533 | 45,971,152 |
| Earnings per share non-diluted | 1.39 | 1.14 |
| Earnings per share diluted | 1.39 | 1.14 |
The accompanying notes to this unaudited condensed consolidated interim income statement form an integral part of these consolidated interim financial statements
in Euro
| Half year ended 30/06/2017 |
Half year ended 30/06/2016 |
|
|---|---|---|
| Net result | 56,248,533 | 45,971,152 |
| Other comprehensive income | ||
| Recyclable components | ||
| Fair value adjustments cash flow hedges, net of related tax effects | 88,927 | 45,898 |
| Non recyclable components | ||
| Cumulative translation adjustment | 512,115 | 161,678 |
| Total other comprehensive income/ (loss) for the period, net of related tax effects |
601,043 | 207,576 |
| Total comprehensive income/ ( loss ) for the period | 56,849,576 | 46,178,728 |
| Total comprehensive income attributable to attributable to owners of the parent |
56,849,576 | 46,178,728 |
| Number of shares |
Share capital |
Legal reserve |
Retained earnings |
|
|---|---|---|---|---|
| December 31st, 2015 | 40,400,000 | 564,814 | 56,520 | 252,379,719 |
| Net result | - | - | - | 45,971,152 |
| CTA movement | - | - | - | - |
| Hedge reserves | - | - | - | - |
| Other comprehensive income | - | - | - | - |
| Dividend | - | - | - | (24,037,825) |
| Transactions with owners of the parent | - | - | - | (24,037,825) |
| June 30th, 2016 | 40,400,000 | 564,814 | 56,520 | 274,313,045 |
| Net result | - | - | - | 50,285,732 |
| CTA movement | - | - | - | - |
| Hedge reserves | - | - | - | - |
| Other comprehensive income | - | - | - | - |
| Dividend | - | - | - | (52,064,507) |
| Transactions with owners of the parent | - | - | - | (52,064,507) |
| December 31st, 2016 | 40,400,000 | 564,814 | 56,520 | 272,534,270 |
| Net result | - | - | - | 56,248,533 |
| CTA movement | - | - | - | - |
| Hedge reserves | - | - | - | - |
| Other comprehensive income | - | - | - | - |
| Dividend | - | - | - | (28,037,701) |
| Transactions with owners of the parent | - | - | - | (28,037,701) |
| June 30th, 2017 | 40,400,000 | 564,814 | 56,520 | 300,745,101 |
Melexis NV holds 1.785 own shares and Melexis Technologies NV holds 344.356 shares of Melexis NV, in total representing 0.86% of shares outstanding. During 2016 and 2017 no additional purchase of own shares was done, therefore the amount of own shares held by Melexis NV and Melexis Technologies NV remains the same.
| Total equity |
Non controlling interest |
CTA | Hedge reserve | Reserve treasury shares |
|---|---|---|---|---|
| 242,510,832 | 10,471 | (6,310,937) | (371,919) | (3,817,835) |
| - 45,971,152 |
- | - | - | |
| - 161,678 |
161,678 | - | - | |
| - 45,898 |
- | 45,898 | - | |
| - 207,576 |
161,678 | 45,898 | - | |
| - (24,037,825) |
- | - | - | |
| - (24,037,825) |
- | - | - | |
| 264,651,735 | 10,471 | (6,149,259) | (326,021) | (3,817,835) |
| - 50,285,732 |
- | - | - | |
| - (508,303) |
(508,303) | - | - | |
| - 100,008 |
- | 100,008 | - | |
| - (408,295) |
(508,303) | 100,008 | - | |
| - (52,064,507) |
- | - | - | |
| - (52,064,507) |
- | - | - | |
| 262,464,664 | 10,471 | (6,657,562) | (226,013) | (3,817,835) |
| - 56,248,533 |
- | - | - | |
| - 512,115 |
512,115 | - | - | |
| - 88,927 |
- | 88,927 | - | |
| - 601,043 |
512,115 | 88,927 | - | |
| - (28,037,701) |
- | - | - | |
| - (28,037,701) |
- | - | - | |
| 291,276,538 | 10,471 | (6,145,447) | (137,086) | (3,817,835) |
in Euro (indirect method)
| Half Year Ended 30/06/2017 |
Half Year Ended 30/06/2016 |
||
|---|---|---|---|
| CASH FLOWS FROM OPERATING ACTIVITIES | |||
| Net result | 56,248,533 | 45,971,152 | |
| Adjustments for operating activities: | |||
| Deferred taxes | Note 2.6.5 D | (925,906) | 2,392,528 |
| Unrealized exchange results | (2,133,539) | 448,100 | |
| Government grants | 427,445 | 290,328 | |
| Depreciations | 15,921,923 | 11,765,849 | |
| Financial results | (265,990) | (567,716) | |
| Operating cash flow before working capital changes |
69,272,466 | 60,300,241 | |
| Accounts receivable, net | 4,553,448 | (2,882,135) | |
| Other current assets | (3,645,892) | (2,786,097) | |
| Other non-current assets | (800) | 830 | |
| Due to related companies | Note 2.6.5 J | (1,864,161) | 9,606,395 |
| Due from related companies | Note 2.6.5 J | (5,759,175) | (5,112,252) |
| Accounts payable | (624,252) | 6,457,452 | |
| Accrued expenses | 7,269,622 | 3,909,573 | |
| Other current liabilities | 575,075 | (1,404,875) | |
| Deferred income and derivative financial instruments | (1,374,743) | (1,390,063) | |
| Inventories | (7,632,066) | (2,530,039) | |
| Interest paid | (156,385) | (128,139) | |
| Income tax paid | (10,744,122) | (2,567,840) | |
| Net cash from operating activities | 49,869,015 | 61,473,052 | |
| CASH FLOWS FROM INVESTING ACTIVITIES | |||
| Purchase of property, plant and equipment | Note 2.6.5 C | (19,527,846) | (16,580,204) |
| Purchase of intangible assets | (496,904) | 233,974 | |
| Interests received | 20,441 | 71,017 | |
| Investments, proceeds from current investments | (2,558,160) | 49,451 | |
| Net cash used in investing activities | (22,562,469) | (16,225,762) |
| Repayment from long-term debts | Note 2.6.5 F | (41,702) | (7,046,016) |
|---|---|---|---|
| Proceeds of long-term debts | - | 7,000,000 | |
| Impact of exchange results on financing items | 3,045,340 | 333,403 | |
| Dividend payment | (28,037,701) | (24,037,825) | |
| Net cash used in financing activities | (25,034,063) | (23,750,438) | |
| Effect of exchange rate changes on cash | (20,585) | (14,093) | |
| (Decrease) increase in cash | 2,251,898 | 21,482,760 | |
| Cash at beginning of the period | 75,789,465 | 73,837,757 | |
| Cash at the end of the period | Note 2.6.5 A | 78,041,363 | 95,320,517 |
The accompanying notes to this interim statement of cash flows form an integral part of the condensed consolidated interim financial statements.
Melexis NV is a mixed signal semiconductor manufacturer. Melexis designs, develops, tests and markets advanced integrated semiconductor devices for the automotive industry. Our core experience supplying ICs for automotive electronics sustains the expansion into Application Specific Standard Products for industrial and consumer product applications. Melexis enthusiastically pursues its role as a component supplier whose innovations are the essential element in nearly every one of our customers' extraordinary systems. Melexis' products include sensor, communication, actuator ICs and Application Specific Integrated Circuits (ASICs).
The Melexis group of companies employed, on average 1,280 people at the end of June in 2017 and 1,145 at the end of June in 2016.
The registered office address of the company is located at Rozendaalstraat 12, 8900 Ieper, Belgium. The company is listed on Euronext.
The consolidated statements were authorized for issue by the Board of Directors subsequent to their meeting held on August 21st, 2017 in Tessenderlo.
The unaudited condensed consolidated interim financial statements have been prepared in accordance with International Financial Reporting Standard (IFRS) IAS 34 Interim Financial Reporting as issued by the International Accounting Standards Board ('IASB') and as adopted by the European Union. They do not include all of the information required for full annual financial statements, and should be read in conjunction with the consolidated financial statements of the company for the year ended December 31st, 2016. Melexis has not applied early any new IFRS requirements that are not yet effective as per June 30th, 2017.
The accounting policies applied are consistent with those applied in the annual consolidated financial statements ended December 31st, 2016, except as described below.
During the current financial year, the company has adopted all the new and revised Standards and Interpretations issued by the International Accounting Standards Board (IASB) and the International Financial Reporting Interpretations Committee (IFRIC) of the IASB, that are relevant to its operations and effective as per June 30th, 2017. The Group has not applied any new IFRS requirements that are not yet effective as per June 30th, 2017.
There are no standards nor amendments to standards that are mandatory for the first time for the financial year beginning 1 January 2017 and have been endorsed by the EU.
The following amendments and annual improvements to standards are mandatory for the first time for the financial year beginning 1 January 2017 (however not yet subjected to EU endorsement):
adoption of IFRS', regarding the deletion of short-term exemptions for first-time adopters regarding IFRS 7, IAS 19, and IFRS 10; IFRS 12, 'Disclosure of interests in other entities' regarding clarification of the scope of the standard (these amendments should be applied retrospectively for annual periods beginning on or after 1 January 2017) and IAS 28, 'Investments in associates and joint ventures' regarding measuring an associate or joint venture at fair value.
The following standards and amendments to standards are mandatory since the financial year beginning 1 January 2017, (however not yet subjected to EU endorsement):
involves assets that do not constitute a business, even if these assets are housed in a subsidiary. This amendment has been deferred indefinitely.
The adoption of these amendments has not led to major changes in the companies accounting policies.
The company elected not to early adopt the following new Standards, Interpretations and Amendments, which have been issued but are not yet effective as per June 30th, 2017.
The following new standards and amendments to standards have been issued, but are not mandatory for the first time for the financial year beginning 1 January 2017 and have been endorsed by the European Union:
The following new standards, amendments and interpretation to standards have been issued, but are not mandatory for the first time for the financial year beginning 1 January 2017 and have not been endorsed by the European Union:
• IFRS 16 'Leases' (effective 1 January 2019). This standard replaces the current guidance in IAS 17 and is a far reaching change in accounting by lessees in particular. Under IAS 17, lessees were required to make a distinction between a finance lease (on balance sheet) and an operating lease (off balance sheet). IFRS 16 requires lessees to recognise a lease liability reflecting future lease payments and a 'right-of-use asset' for virtually all lease contracts. For lessors, the accounting stays almost the same. However, as the IASB has updated the guidance on the definition of a lease (as well as the guidance on the combination and separation of contracts), lessors will also be affected by the new standard. Under IFRS 16, a contract is, or contains, a lease if the contract conveys the right to control the use of an identified asset for a period of time in exchange for consideration.
connected with insurance an optional temporary exemption from applying IFRS 9 until 2021. The entities that defer the application of IFRS 9 will continue to apply the existing financial instruments standard — IAS 39.
At any time, management aims at providing a fair representation of the financial statements to its stakeholders according IFRS legislation. In case of changes in IFRS legislation that materially impact, but are not yet adopted by Melexis, management ensures timely disclosure of the impact on Melexis' financial statements. There is no impact expected, except as described below.
Management has contracted a consultant to analyze the effect of IFRS 15 on the Group's future financial statements. The consultant received a sample of the most significant contracts with customers. For the sample the first selection was the list of customers with the highest turnover. Next out of this list the contracts for the products with the highest turnover were selected. This sample represented around 25% of the total turnover. This sample covers all types of contracts and is consistent within the total population.
The analysis has been reviewed by management. Based on the findings, management has come to the conclusion that the accounting policies can remain unchanged and that there will be no impact on the Group's future financial statements.
Management has contracted a consultant to analyze the effect of IFRS 16 on the Group's future financial statements. The consultant received a sample of the most significant contracts of transactions that are currently treated as operating leases. The sample consists of the contracts with the highest amounts. The analysis has not yet been finalised, as a result management hasn't evaluated the effect on the Group's future financial statements.
The impact of IFRS 9 on the derivatives is still being analyzed.
There have been no changes in the group structure during 2017.
in Euro
| Half year ended 30/06/2017 | Year ended 31/12/2016 | |
|---|---|---|
| Cash at bank and in hand | 78,041,363 | 75,789,465 |
| Total | 78,041,363 | 75,789,465 |
In Euro
| Half year ended 30/06/2017 | Year ended 31/12/2016 | |
|---|---|---|
| Other receivables | 11,221,668 | 9,349,960 |
| Prepaid expenses | 2,417,224 | 1,329,852 |
| Total | 13,638,892 | 10,679,813 |
The other receivables mainly relate to VAT.
in Euro (June 30th, 2017)
| Land & buildings |
Machinery & equipment |
Furniture & vehicles |
Fixed assets under construction |
Total | |
|---|---|---|---|---|---|
| Cost: | |||||
| Balance year ended December 31st, 2016 | 42,056,416 | 211,711,252 | 13,028,700 | 3,549,924 270,346,292 | |
| Additions of the year | 763,950 | 16,563,356 | 1,546,542 | 653,997 | 19,527,846 |
| Retirements ( - ) | - | (1,407,786) | (192,386) | - | (1,600,172) |
| Transfers | - | 1,077,789 | (611,597) | (466,192) | - |
| CTA | (84,479) | (1,062,383) | (78,205) | (625) | (1,225,692) |
| Total half year ended June 30th, 2017 | 42,735,887 226,882,229 13,693,054 | 3,737,105 287,048,275 | |||
| Accumulated depreciation: | |||||
| Balance year ended December 31st, 2016 | 13,763,350 | 150,725,913 | 8,445,665 | - | 172,934,928 |
| Additions of the period | 939,540 | 10,482,242 | 897,217 | - | 12,318,998 |
| Retirements ( - ) | (1,266) | (1,023,056) | (191,074) | - | (1,215,396) |
| Transfers | - | 402,664 | (402,664) | - | - |
| CTA | (37,526) | (702,593) | (60,079) | - | (800,199) |
| Total half year ended June 30th, 2017 | 14,664,098 | 159,885,170 | 8,689,063 | - | 183,238,331 |
| Carrying amount half year ended June 30th, 2017 | 28,071,789 | 66,997,059 | 5,003,991 | 3,737,105 | 103,809,944 |
| Carrying amount year ended December 31st, 2016 | 28,293,067 | 60,985,339 | 4,583,035 | 3,549,924 | 97,411,365 |
Additions of the year mainly relate to test equipment. Retirements: no material amount of compensation from third parties which have been included in the unaudited consolidated interim statement of comprehensive income.
Components of deferred tax assets are as follows:
in Euro
| 01/01/2017 | Charged to income statement |
Charged to equity |
30/06/2017 | |
|---|---|---|---|---|
| Amortization and depreciation of intangible assets, property, plant and equipment |
21,970,450 | 1,930,000 | - | 23,900,450 |
| Fair value adjustments financial instruments | 99,335 | (958,304) | - | (858,969) |
| Tax losses carried forward | 1,529,550 | - | - | 1,529,550 |
| Fair value adjustments hedge accounting | 116,379 | - | (45,791) | 70,589 |
| Other | 253,989 | - | - | 253,989 |
| Total | 23,969,703 | 971,696 | (45,791) | 24,895,609 |
The following table presents the evolution of the aggregate notional amounts of the group's outstanding derivative financial instruments:
| Half year ended 30/06/2017 | Year ended 31/12/2016 | ||
|---|---|---|---|
| Outstanding FX hedge contracts, not exceeding 1 year |
USD | 98,636,367 | 25,000,000 |
| Outstanding FX hedge contracts, not exceeding 1 year |
CHF | 39,000,000 | 45,000,000 |
| Outstanding interest hedge contracts, exceeding 1 year |
EUR | - | 15,000,000 |
| Outstanding interest hedge contracts, not exceeding 1 year |
EUR | 15,000,000 | - |
| Outstanding inflation hedge contracts, exceeding 1 year |
EUR | - | 10,000,000 |
| Outstanding inflation hedge contracts, not exceeding 1 year |
EUR | 15,000,000 | 5,000,000 |
FX hedge contracts are entered into in order to hedge (part of) the outstanding balance sheet exposure in foreign currency (USD/CHF).
Interest hedge contracts are entered into in order to hedge (part of) the group's borrowings at floating interest rate. Inflation hedge contracts are entered into in order to hedge (part of) the salary inflation risk of the group.
The fair value of derivatives is based upon mark to market valuations (input received from bank). The following table presents an overview of the fair value of outstanding derivatives, classified as an asset under current investment and derivatives:
| Assets | Half year ended 30/06/2017 | Year ended 31/12/2016 |
|---|---|---|
| Outstanding FX hedge contracts - in accordance with IFRS 7 - level 2 |
2,716,330 | 158,170 |
| Total, classified under current investment | 2,716,330 | 158,170 |
These financial instruments are classified as financial assets at fair value through profit or loss.
The following table presents an overview of the fair value of outstanding derivatives, classified as a liability under derivative financial instruments.
| Liabilities | Half year ended 30/06/2017 | Year ended 31/12/2016 |
|---|---|---|
| Outstanding FX hedge contracts - in accordance with IFRS 7 - level 2 |
(19,720) | - |
| Outstanding interest hedge contracts (hedge acc.) - in accordance with IFRS 7 - level 2 |
(207,674) | (342,392) |
| Outstanding inflation hedge contracts - in accordance with IFRS 7 - level 2 |
(169,487) | (450,416) |
| Total, classified under derivative financial instruments | (396,881) | (792,808) |
The following table presents an overview of the fair value of outstanding derivatives, for which hedge accounting is applied as defined under IAS 39. Changes in the fair value of the hedging instrument are recognized in a hedging reserve, classified as 'revaluation reserve hedge'.
| Fair value of instruments through equity (hedge accounting IAS 39) |
Half year ended 30/06/2017 | Year ended 31/12/2016 |
|---|---|---|
| Outstanding interest hedge contracts | (207,674) | (342,392) |
| Subtotal | (207,674) | (342,392) |
| Deferred tax asset | 70,589 | 116,379 |
| Total, classified under revaluation reserve hedge | (137,086) | (226,013) |
| in Euro |
|---|
| Half year ended 30/06/2017 | Year ended 31/12/2016 | |
|---|---|---|
| Secured loans | ||
| Bank loan (in CHF) at floating interest rate, average rate for 1H17 was 2.50% (1); maturing in 2019 |
96,349 | 139,678 |
| Total secured loans | 96,349 | 139,678 |
| Unsecured loans | ||
| Unsecured loans (in EUR) at floating interest rate, average rate for 1H17 was 1.02%, maturing in 2018 |
4,000,000 | 8,000,000 |
| Unsecured loans (in EUR) at floating interest rate, average rate for 1H17 was 0.52%, maturing in 2022 |
11,000,000 | 7,000,000 |
| Total unsecured loans | 15,000,000 | 15,000,000 |
| Total debt | 15,096,349 | 15,139,678 |
| Current maturities | 4,004,858 | 4,046,559 |
| Long-term portion of debts | 11,091,491 | 11,093,119 |
(1) The loan is secured by a mortgage on the building of Bevaix,
Switzerland. As per June 30th, 2017 there are engagements for the following financial covenants:
As per June 30th, 2017 Melexis is respecting all its financial covenants.
| Half year ended 30/06/2017 | Year ended 31/12/2016 | |
|---|---|---|
| Accrued real estate withholding tax | 101,606 | 115,606 |
| Accrued financial services | 486,355 | 256,107 |
| Accrued design services | 980,840 | 633,373 |
| Accrued management services | 275,399 | 252,160 |
| Accrued HR services | 290,423 | 151,909 |
| Accrued transport services | 22,500 | 35,000 |
| Accrued insurances | 109,000 | 50,000 |
| Accrued IT services | 123,250 | 34,867 |
| Accrued licenses and royalties | 586,000 | 460,000 |
| Other | 154,539 | 577,891 |
| Total | 3,129,910 | 2,566,914 |
The other current liabilities relate to services rendered by both third party suppliers and affiliated companies for which we did not receive an invoice yet. EUR 2,975,410 refers to third party supplier services and EUR 154,500 refers to rendered services from affiliated companies.
| Half year ended 30/06/2017 | Year ended 31/12/2016 | |
|---|---|---|
| Other non current liability | 2,132,820 | 2,069,820 |
| Total | 2,132,820 | 2,069,820 |
The other non current liability mainly relates to an obligation of repayment for subsidies. Melexis Erfurt received an investment grant for a planned investment project which ended at year end 2009. The allocation of subsidies is based on 'Joint agreement for the improvement of regional economic structures (GA)' and according 'European fund for regional development (EFR)'. Since not all agreed criteria were met at the end of the investment period, there is a risk that Melexis GmbH needs to repay the grant. The repayment of the investment grant threatens at the earliest in the financial year 2018. Because of the longterm character of the provision, a non current liability has been booked for the amount of EUR 2,131,020.
Melexis products and production processes that are regularly evaluated by the chief operating decision maker have only one operating segment. Operating decisions are taken for each individual product during a committee lead by the CEO, based on performance assessments.
The following table summarizes sales by customer for the 10 most important customers, as % of total sales. It consists of the sales to the end customer and not to the subcontractors.
| Half year ended 30/06/2017 | Half year ended 30/06/2016 | Year ended 31/12/2016 | |
|---|---|---|---|
| Customer A | 18 | 18 | 17 |
| Customer B | 8 | 7 | 8 |
| Customer C | 6 | 6 | 6 |
| Customer D | 6 | 5 | 5 |
| Customer E | 4 | 4 | 4 |
| Customer F | 3 | 3 | 3 |
| Customer G | 3 | 3 | 3 |
| Customer H | 3 | 3 | 3 |
| Customer I | 2 | 2 | 2 |
| Customer J | 2 | 2 | 2 |
| Total | 54 | 54 | 52 |
The Melexis group's activities are conducted predominantly in EMEA (Europe, Middle-East and Africa), APAC (Asia Pacific) and NALA (North and Latin America).
The origin of all revenue is in Belgium, as the invoicing entity is located in Belgium.
| Europe, Middle East and Africa |
North and Latin America |
Asia Pacific | Total | |
|---|---|---|---|---|
| Half year ended 30/06/2017 | ||||
| Non current assets | 125,957,535 | 326,299 | 9,214,887 | 135,498,720 |
| Half year ended 30/06/2016 | ||||
| Non current assets | 102,601,635 | 302,369 | 8,991,040 | 111,895,044 |
| Year ended 31/12/2016 | ||||
| Non current assets | 119,317,943 | 280,019 | 8,005,017 | 127,602,979 |
Due to the fact that the production sites are mainly located in Europe, the assets are also centralized in Europe (see table above).
The following table summarizes sales by destination, which is determined by the customer's billing address:
in Euro
| Half year ended 30/06/2017 | Half year ended 30/06/2016 | |
|---|---|---|
| Europe, Middle East and Africa | 100,902,741 | 91,208,127 |
| Germany | 46,415,118 | 41,364,665 |
| France | 5,895,118 | 6,391,949 |
| United Kingdom | 6,162,273 | 6,383,965 |
| Poland | 6,076,452 | 5,464,158 |
| Switzerland | 6,730,685 | 4,613,791 |
| Ireland | 2,125,537 | 2,257,783 |
| Czech Republic | 2,465,921 | 2,351,425 |
| Austria | 5,614,317 | 6,997,618 |
| Netherlands | 1,052,228 | 1,133,854 |
| Romania | 7,303,325 | 4,991,712 |
| Bulgaria | 1,976,683 | 1,583,355 |
| Spain | 562,520 | 322,222 |
| South Africa | 1,767,835 | 851,364 |
| Hungary | 2,549,130 | 2,967,858 |
| Italy | 2,350,396 | 2,007,162 |
| Other | 1,855,204 | 1,525,247 |
| North and Latin America | 30,772,209 | 31,295,578 |
| United States | 20,107,112 | 22,608,073 |
| Canada | 3,092,221 | 1,467,369 |
| Mexico | 7,524,884 | 7,161,829 |
| Brazil | 47,992 | 58,307 |
| Asia Pacific | 120,228,963 | 99,242,937 |
| Japan | 18,811,419 | 15,946,478 |
| China | 29,313,932 | 21,467,223 |
| Hong Kong | 14,395,695 | 10,998,195 |
| Thailand | 31,051,076 | 29,622,723 |
| Korea | 11,424,608 | 12,690,663 |
| Philippines | 3,179,821 | 2,336,659 |
| Taiwan | 4,986,314 | 3,224,079 |
| India | 1,004,219 | 596,106 |
| Singapore | 5,457,585 | 1,929,203 |
| Other | 604,296 | 431,606 |
| TOTAL | 251,903,913 | 221,746,641 |
Melexis NV is the parent company of the Melexis group that includes following entities which have been consolidated:
| Melexis Inc | US entity |
|---|---|
| Melexis Gmbh | German entity |
| Melexis Bulgaria Ltd. | Bulgarian entity |
| Melexis BV | Dutch entity |
| Melexis Ukraine | Ukraine entity |
| Melexis Technologies SA | Swiss entity |
| Melexis French branch | French branch |
| Sentron AG | Swiss entity |
| Melefin NV | Belgian entity |
| Melexis Technologies NV | Belgian entity |
| Melexis Philippine branch | Philippine branch |
| Melexis Japan | Japanese Entity |
| Melexis Hong Kong | Chinese branch |
| Melexis Electronic Technology Co. Ltd | Chinese entity |
| Melexis Switzerland SA | Swiss entity |
| Melexis Technologies NV Malaysian branch | Malaysian branch |
| Melexis (Malaysia) Sdn. Bhd. | Malaysian entity |
| Melexis Dresden GmbH | German entity |
The shareholders of Melexis NV and related parties are as follows:
The following balances were outstanding:
| Half year ended 30/06/2017 | Year ended 31/12/2016 | |
|---|---|---|
| Elex | 12,033 | 3,630 |
| Xtrion | 4,840 | 4,598 |
| Fremach group | 8,190 | 33,563 |
| X-Fab group | 6,143,376 | 267,574 |
| Xpeqt group | 9,271 | 16,283 |
| Anvo-Systems Dresden | (264) | 92,622 |
| Total | 6,177,445 | 418,270 |
| Half year ended 30/06/2017 | Year ended 31/12/2016 | |
|---|---|---|
| Elex | 103,834 | 62 |
| Xtrion | 195,162 | 157,073 |
| Fremach group | - | (4) |
| X-Fab group | 11,925,008 | 12,734,813 |
| Xpeqt group | 419,004 | 1,661,315 |
| Anvo-Systems Dresden | - | (2,123) |
| X-Celeprint | 44,000 | - |
| Other | - | 32 |
| Total | 12,687,007 | 14,551,168 |
In the course of the year, following transactions have taken place:
| Sales to | Half year ended 30/06/2017 | Half year ended 30/06/2016 |
|---|---|---|
| Fremach group | 42,358 | 81,730 |
| Xpeqt group | 1,854 | 1,040 |
| Purchases from | Half year ended 30/06/2017 | Half year ended 30/06/2016 |
|---|---|---|
| X-Fab group ( mainly wafers ) | 84,501,037 | 72,350,956 |
| Xpeqt group ( mainly equipment and goods ) | 2,461,374 | 8,390,562 |
| X-Celeprint | 200,000 | - |
| Xtrion ( mainly IT infrastructure ) | 107,018 | 88,158 |
| Anvo-Systems Dresden | 32,355 | - |
| Other | - | 9,690 |
| Sales to | Half year ended 30/06/2017 | Half year ended 30/06/2016 |
|---|---|---|
| Elex ( mainly R&D services and rent ) | 10,130 | 19,211 |
| Xpeqt group ( infrastructure office building ) | 69,181 | 76,256 |
| Xtrion ( infrastructure office building ) | 24,000 | 22,800 |
| X-Fab group | 352,245 | 172,266 |
| Anvo-Systems Dresden ( mainly test services ) | 47,392 | 17,076 |
| Purchases from | Half year ended 30/06/2017 | Half year ended 30/06/2016 |
|---|---|---|
| Xtrion NV ( mainly IT and related support ) | 958,119 | 506,175 |
| Elex ( mainly IT and related support ) | 354,801 | 69,655 |
| X-Celeprint | - | 105,000 |
| Xpeqt group | 938,669 | 1,069,091 |
| X-Fab group | 961,468 | 918,143 |
| Anvo-Systems Dresden ( mainly R&D services ) | 223,972 | 320,857 |
| Other | 14,786 | 138,239 |
The Board of Directors and the Audit Committee have reviewed and analyzed the major transactions and concluded these transactions are within the normal course of business and that there are sufficient elements to conclude that the remuneration is based on arm's length principles.
As a result there was no need to apply articles 523 and 524 of the Belgian Company Code dealing with conflicts of interest between related parties.
The group had purchase commitments for a total of EUR 2,337,842 at June 30th, 2017.
Melexis is involved in a patent claim because AMS AG is seeking compensation for IP related to a patent on magnetic angle sensing they acquired. The court in Düsseldorf (1st instance) has judged in favor of AMS AG against which Melexis has lodged an appeal with the Higher Regional Court of Düsseldorf. Moreover, in March 2010 on the basis of prior art, Melexis initiated a claim against the AMS AG patent with the Federal Patent Court in Munich, the only competent German court for judging patent validity. As a consequence, the appeal with the Higher Regional Court of Düsseldorf was postponed. On December 9, 2010 the Court rendered its verdict on this patent nullity case. In 1st instance, the Court declared all attacked patent claims as null and invalid based on the prior art submitted by Melexis.
The invalidation of all relevant claims of the AMS AG patent takes away the basis for the earlier judgment in the parallel patent infringement case judged in Düsseldorf. However, in May 2014, the patent nullity claim, against which AMS AG lodged an appeal in the Federal Supreme Court of Karlsruhe was judged against Melexis. As a result, the claim in appeal with the Higher Regional Court of Düsseldorf has been reopened. The hearing is expected in November 2017, the final verdict early 2018.
Melexis operates internationally, which could give an exposure to market risks from changes in interest and foreign exchange rates. Melexis uses derivative financial instruments to manage the foreign exchange risks, interest risks and inflation risks.
Risk management policies have been defined on group level, and are carried out by the local companies of the group.
The group has no significant concentration of credit risk with any single counterparty or group of counterparties having similar characteristics. The group has a policy to ensure that sales are only made to new and existing customers with an appropriate credit history.
The group does use derivatives to manage interest rate risks of the outstanding bank debt.
The schedule of long-term-debt repayments is disclosed in Note 2.6.5.F.
The table with outstanding derivatives is disclosed in Note 2.6.5.E.
Liquidity risk arises from the possibility that customers may not be able to settle obligations to the company within the normal terms of trade. To manage the risk the company periodically assesses the financial viability of customers.
The currency risk of the group mainly occurs due to the fact that the group operates and has sales in USD. The group uses derivative contracts to manage foreign exchange risks. The table with outstanding derivatives is taken up in Note 2.6.5.E.
The fair value of foreign exchange contracts is determined using forward exchange market rates at the balance sheet date. For all of these instruments, the fair values are confirmed to the group by the financial institutions through which the group has entered into these contracts.
The group's principal financial instruments not carried at fair value are cash and cash equivalents, trade receivables, other current assets, other non current assets, trade and other payables, bank overdrafts and long term borrowings.
The carrying amount of cash and cash equivalents and of bank overdrafts approximates their fair value due to the short-term maturity of these financial instruments.
The fair value of the long-term loans is based on the current rates available for debt with the same maturity profile and approximates their carrying amounts.
Management believes that the exposure to interest rate risk of financial assets and liabilities as of June 30th, 2017 was minimal since their deviation from their respective fair values was not significant.
The unaudited consolidated interim financial statements were approved and authorized for issue by the Board of Directors on August 21st, 2017 and were signed on its behalf by Françoise Chombar.
Françoise Chombar Managing Director, Chief Executive Officer (CEO)
| • | Listing | Euronext |
|---|---|---|
| • | Reuters ticker | MLXS.BR |
• Bloomberg ticker MELE BB
Situation on June 30th, 2017.
| Company | Number of Shares | Participation Rate |
|---|---|---|
| Xtrion | 21,644,399 | 53.58% |
| FMR LLC (Fidelity) | 2,987,640 | 7.40% |
| Treasury Shares | 346,141 | 0.86% |
| Public | 15,421,820 | 38.17% |
| Total | 40,400,000 | 100.00% |
Phone: +32 13 67 07 79 Fax: +32 13 67 21 34 Rozendaalstraat 12, B-8900 Ieper, Belgium www.melexis.com/investor.asp
Announcement of Q3 results October 25th, 2017 Announcement of Full Year Results February 7th, 2018
The Board of Directors decided to pay out an interim dividend of 1.30 EUR gross per share, payable as from October 26th, 2017.
Gross (interim-) dividend per share for accounting year
1999: EUR 0.30 interim dividend 2002: EUR 0.50 interim dividend 2003: EUR 0.50 interim dividend 2004: EUR 0.2762 dividend and EUR 0.7238 capital decrease 2005: EUR 0.50 interim dividend 2006: EUR 0.50 interim dividend 2007: EUR 0.60 interim dividend 2008: EUR 0.60 interim dividend 2010: EUR 0.30 interim dividend 2011: EUR 0.60 interim dividend 2012: EUR 0.65 interim dividend 2013: EUR 0.70 interim dividend 2014: EUR 1.00 interim dividend 2015: EUR 1.30 interim dividend and EUR 0.60 final dividend 2016: EUR 1.30 interim dividend and
EUR 0.70 final dividend
4
STATUTORY AUDITOR'S REVIEW OPINION ON THE UNAUDITED CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS OF MELEXIS NV FOR THE SIX MONTH PERIOD ENDING 30 JUNE 2017
Profit attributable to equity holders of Melexis divided by the weighted average number of ordinary shares.
Profit attributable to equity holders of Melexis divided by the fully diluted weighted average number of ordinary shares.
Product sales + Revenues from Research and Development
Turnover/sales – cost of sales – research and development expenses – general and administrative expenses – selling expenses – other operating expenses
EBIT + depreciation, amortization and impairment.
Shareholders' capital + retained earnings (inclusive current year's result) +/- reserves (reserve treasury shares, revaluation reserve hedge, revaluation reserve fair value, legal reserve) +/- Cumulative translation adjustment.
Current portion of long-term debt + long-term debt less current portion + bank loans and overdrafts – current investments - cash and cash equivalents
(Total current assets – cash and cash equivalents – current investments) – (current liabilities – bank loans and overdrafts – current portion of long-term debt – derivative financial instruments)
Net Result +/- adjustments for operating activities +/- changes in working capital
Capital expenditure Investments in property, plant and equipment
Net income/shareholders' equity
Liquidity Current assets/current liabilities
Shareholders' equity/total assets
www.melexis.com
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.