Interim / Quarterly Report • Aug 20, 2009
Interim / Quarterly Report
Open in ViewerOpens in native device viewer
JUARANTA ANNI COPOK GODA CZTE IERZIG JAHRE FOURTY YEARS OUARA FYRRE ÅR OUARANTA ANNI VIERZIG J JOS NELJÄKYMMENTÄ VUOTTA FYRRE Å ДОК ЛЕТ KIRK YIL FYRTI ÅR OUARANTA AN A ANNI VIERZIG JAHRE VIERZIG JAHRE F( » NELJÄKYMMENTÄ VUOTTA FYRRE ÅR QUA COPOK JET KIRK YIL QUARENTA AÑOS NELJÄ NI COPOK GODA $\mathbb{Z}$ + $\mathbb{F}$ vierzig Jahre Co $\frac{1}{2}$ ANNI COPOK GODA 四十年 VIERZIG JA IRK YIL QUARENTA AÑ¢ S NELJÄKYMMENTÄ VUC )А $\mathbbm{m}$ + $\mathbb{4}$ vierzig ja Re Сорок лет kirk yil UARANTA ANNI COPOK DDA 四十年 VIERZIG JA LAT VIERZIG JAHRE FOU 'YEARS QUARANTE ANS IA FYRRE ÅR OUARANT/ VI FOURTY YEARS OUARA DA 四十年 VIERZIG Сорок лет кікк YIL с AHRE FOURTY YEARS OF IE ANS QUARANTA ANNI FYRRE ÅR QUARANTA A ZIG JAHRE FOURTY YEAI NELJÄKYMMENTÄ VUC E ÅR QUARANTA ANNI VI JAHRE CODOK ЛЕТ KIR RDZIEŚCI LAT QUARENTA .OPOK GODA 四十年, RE СОРОК ЛЕТ CZTERD: . ЛЕТ KIRK YIL QUARENT ÄKYMMENTÄ VUOTTA CZ ÅR CZTERDZIEŚCI LAT C NI COPOK GODA $\mathbb{Z}$ + $\pm$ . VIERZIG JAHRE FOURTY NTE ANS OUARANTA AN A FYRRE ÅR QUARANTA HRE FOURTY YEARS CZTE .T KIRK YIL QUARENTA / MENTÄ VUOTTA FYRRE Å 十年 vierzig jahre C $\epsilon$ OUARANTA ANNI COPOI OUARANTA ANNI VIEF JTA ANNI COPOK GODA! VNI VIERZIG JAHRE C' RZIG JAHRE FOURTY YEA ITA AÑOS NELJÄKYM E ÅR QUARANTA ANNI VI НКЕ СОРОК ЛЕТ К JS NELJÄKYMMENTÄ VU 十年 FYRTI ÅR C G JAHRE COPOK ЛЕТ КІ ARS QUARANTE / ITI ÅR CZTERDZIEŚCI LAT E FOURTY YEARS OUARA
YRRE ÅR OUAR NELJÄKYMME RANTA ANNI FOURTY YE/ ita anni copok goda 四 十 年 vierzig jahre czterdzieści lat Copok лet kif ´yil quarenta años neljakymmentä vuotta fyrre år $^{\circ}$ HRE CZTERDZIEŚCI LAT VIERZIG JAHRE FOURTY YEARS QUARANTE ANS QUARANTA AN YMMENTÄ VUOTTA FYRRE ÅR QUARANTA ANNI FYRTI ÅR VIERZIG JAHRE FOURTY YEA ierzig jahre Copok лет kirk yil quarenta años neljäkymmentä vuotta fy i copok goda 四 十 年 vierzig jahre Copok лет kirk yil quarenta años $_{2}$ uaranta anni copok goda 四 十 年 vierzig jahre Copok лет kirk yil quar ; NELJÄKYMMENTÄ VUOTTA FYRRE ÅR OUARANTA ANNI VIERZIG JAHRE VIERZIG JA ierzig jahre Copok jet kirk yıl quarenta años neljäkymmentä vuotta fy FYRTI ÅR COPOK GODA $\mathbb{Z}$ + $\mathbb{4}$ vierzig jahre Copok net kirk yil ouarenta
TE ANS QUARANTA ANN RE FOURTY YEARS QUAR JOTTA FYRRE ÅR OUARAN ENTA AÑOS NELJÄKYMM F KIRK YIL OUARENTA AÑ G JAHRE СОРОК ЛЕТ К IRANTA ANNI VIERZIG JA NELJÄKYMMENTÄ VUOTI IRK YIL FYRTI ÅR OUARE! DDA 四十年VIERZIG JAI ITA ANNI COPOK GODA P TA FYRRE ÅR QUARANTA NTA AÑOS NELJÄKYMME К ЛЄТ KIRK YIL QUARANT
CODOK JET KIRK YIL OUA. K GODA 四十年 VIERZIG JAHRE . IE ANS OUARANTA ANNI COPOK GODA (YEARS OUARANTE ANS OUARANTA ANNI CZ. É VIERZIG JAHRE CODOK JET KIRK YIL OUARENTA. E ANS QUARANTA ANNI COPOK GODA 四十年 VIE. RVIERZIG JAHRE FOURTY YEARS QUARANTE ANS QUARA FYRRE ÅR QUARANTA ANNI CZTERDZIEŚCI LAT VIERZIG JAHR. JARENTA AÑOS NELJÄKY 'UOTTA FYRRE ÅR QUARAN FYRTI ÅR CZTERDZIEŚCI ' JARANTA ANNI COPOK G ARANTA ANNI VIERZIG HRE FOURTY YEARS OUA 5 NELJÄKYMMENTÄ VU JARANTA ANNI VIERZIG. í KIRK YIL QUARENTA AÍ TÄ VUOTTA FYRRE ÅR FYF $N$ сорок GODA 四十 РОК ЛЕТ KIRK YIL QUAR RANTA ANNI COPOK GC .
JAHRE Сорок лет кір OS NELJÄKYMMENTÄ VI RANTA ANNI VIERZIG JA 、四十年 FYRTI ÅR VIEI T KIRK YIL QUARENTA A ANS QUARANTA ANNI VIERZIG JAHRE COPOK FOURTY YEARS QUARAN AT QUARANTA ANNI CO. KYMMENTÄ VUOTTA FYR I FOURTY YEARS QUARA RK YIL OUARANTA ANNI 四十年 $c$ z $\tau$ ERDZIEŚCI AT FYRRE ÅR OUARANTA ERZIG JAHRE FOURTY YE. IRE CODOK ЛЕТ KIRK YIL ÄKYMMENTÄ VUOTTA FY )DA 四十年VIERZIG JA IL OUARENTA AÑOS NE POK GODA 四十年VIER QUARANTE ANS FYRTI Å JTA ANNI CZTERDZIEŚCI ANNI FOURTY YEARS OI 年 VIERZIG JAHRE COPC NTA AÑOS NELJÄKYMME ÅR Сорок лет кікк YIL JÄKYMMENTÄ VUOTTA F EVIERZIG JAHRE CODOI ANS QUARANTA ANNI ( OURTY YEARS QUARANT : ANTA ANNI COPOK GO AHRE FOURTY YEARS OL ANTA ANNI CZTERDZIEŚ ITA AÑOS NELJÄKYMME ÅR QUARANTA ANNI V 十年 VIERZIG JAHRE C L OUARENTA AÑOS NEI NTA ANNI COPOK GODA ZIG JAHRE CODOK ЛЕТ 十年 VIERZIG JAHRE C NS OUARANTA ANNI COPC
$\cdot$ copok goda 四十年 vierzig jahre Copok лет kirk $\cdot$ JUARANTE ANS QUARANTA ANNI CZTERDZIEŚCI LAT CO R OUARANTA ANNI VIERZIG JAHRE FOURTY YEARS KYMMENTÄ VUOTTA FYRRE ÅR OUARANTA AN' NI COPOK GODA 四十年 VIERZIG JAHRE $\ell$ R FOURTY YEARS QUARANTE ANS O' 'TA ANNI VIERZIG JAHRE FO' AT EVRTI ÅR NE
PSI =
Report on the 1st Six Months of 2009
| 01/01-30/06/09 in KEUR |
01/01-30/06/08 in KEUR |
Change in KEUR |
Change in $%$ |
|
|---|---|---|---|---|
| Revenues | 65,273 | 57,749 | $+7,524$ | $+13.0$ |
| Operating Result | 3,463 | 2,685 | $+778$ | $+29.0$ |
| Result before income taxes | 2,807 | 2,170 | $+637$ | $+29.4$ |
| Net result | 2,553 | 1,878 | $+675$ | $+35.9$ |
| Cash and cash equivalents | 32,374 | 18,297 | $+14,077$ | $+76.9$ |
| Employees on 30 June | 1,256 | 1,053 | $+203$ | $+19.3$ |
| Revenue/Employee | 52.0 | 54.8 | $-2.8$ | $-5.1$ |
The PSI Group increased its EBIT in the first six months of 2009 by 30 percent to 3.5 million Euros (first six months of 2008: 2.7 million Euros) compared with the same period of the previous year. The group result improved to 2.6 million Euros (first six months of 2008: 1.9 million Euros), group sales increased by 13 percent to 65.3 million Euros (first six months of 2008: 57.7 million Euros). The volume of new orders increased by 9 percent to 85 million Euros (first six months of 2008: 78 million Euros), the order backlog increased by 21 percent to 119 million Euros (30 June 2008: 98 million Euros).
The Energy Management segment (electricity, gas, oil, heat, water achieved 12 percent higher sales of 28.8 million Euros (first six months of 2008: 25.4 million Euros). With an EBIT of 1.9 million Euros the segment once again had the largest operating contribution margin (first six months of 2008: 1.6 million Euros). In the second half of the year PSI expects the Energy Management segment to obtain major contracts, especially in export.
Sales in the Production Management segment (industry, logistics) were, at 30.1 million Euros, 22 percent above the value for the previous year (first six months of 2008: 24.7) million Euros). The EBIT increased compared to the previous year by 40 percent to 1.4 million Euros (first six months of 2008: 1.0 million Euros). Above all the sectors of metal production, raw materials extraction and manufacturing developed very positively. The focus here has primarily been on customer investments in efficiency of the industrial added-value processes, inventory optimisation and the shortening of throughput times.
In Infrastructure Management (transport, safety, telecommunications) sales decreased as a result of the smaller portion of hardware to 6.4 million Euros (first six months of 2008: 7.6 million Euros). The operating result increased to 0.3 million Euros (first six months of 2008: 0.2 million Euros).
In the second quarter PSI AG did a Capital increase from cash contribution and received 9.0 million Euros by this. Liquidity increased to 32.4 million Euros (30 June 2008: 18.3 million Euros).
As a result of the acquisition of inControl Tech Sdn Bhd intangible assets increased by 16.3 million Euros to 35.0 million Euros compared to 31 December 2008.
The number of employees on 30 June 2009 increased by 203 to 1,256 compared to the previous year (30 June 2008: 1,053). Of this total, 141 were due to the acquisitions of 4Production and inControl Tech and 62 due to targeted recruitment.
The PSI share price rose by 116 percent from the final 2008 price of 3.60 Euros to 7.80 Euros in the first half of 2009. This was due to the continued positive business development and the entry of several major shareholders. During the same period, the DAXsector Software Index, which includes all the software stocks in the Prime Standard of the German Stock Exchange, had an increase of 18.4 percent.
The estimate of the corporate risk has not changed since the Annual Report for 31 December 2008.
The repeated increase of new orders was primarily in the segments Production Management and Infrastructure Management. PSI witnessed strong demand in Germany for solutions for rationalisation and improvement of energy efficiency. Major orders in the Energy Management segment and a continued high demand for solutions for Production and Infrastructure Management are expected in exports in the second half of the year.
The current forecast for the EBIT has therefore been increased by 15 percent from 7.5 to more than 8.5 million Euros. The management will decide about a further increase of the EBIT forecast in the third quarter or upon the conclusion of strategically important major contracts.
| 6 Month Report | Annual Report | |
|---|---|---|
| 01/01-30/06/09 | 01/01-31/12/08 | |
| Assets | KEUR | KEUR |
| Non current assets | ||
| Property, plant and equipment | 8,633 | 8,002 |
| Intangible assets | 34,999 | 18,658 |
| Other financial assets | 77 | 0 |
| Deferred tax assets | 2,236 | 2,373 |
| 45,945 | 29,033 | |
| Current assets | ||
| Inventories | 4,531 | 1,681 |
| Trade accounts receivable, net | 24,755 | 23,253 |
| Receivables from long-term development contracts | 31,809 | 22,636 |
| Other current assets | 4,103 | 2,365 |
| Cash and cash equivalents | 32,374 | 23,650 |
| 97,572 | 73,585 | |
| Total assets | 143,517 | 102,618 |
m.
| Equity | ||
|---|---|---|
| Subscribed capital, EUR 2,56 calculated par value | 40,185 | 30,464 |
| Capital reserves | 35,694 | 31,642 |
| Retained earnings | 0 | $\mathcal{O}$ |
| Reserve for Treasury stock | 0 | $-26$ |
| Other reserves | 382 | 275 |
| Accumulated losses | $-11,601$ | $-28,632$ |
| 64,660 | 33,723 | |
| Non-current liabilities | ||
| Pension provisions | 26,928 | 26,653 |
| Deferred tax liabilities | 2,191 | 2,164 |
| 29,119 | 28,817 | |
| Current liabilities | ||
| Trade payables | 11,450 | 9,558 |
| Other current liabilities | 19,351 | 18,113 |
| Liabilities from long-tem development contracts | 16,194 | 11,126 |
| Short-term debt | 2,137 | 341 |
| Provisions | 606 | 940 |
| 49,738 | 40,078 | |
| Total equity and liabilities | 143,517 | 102,618 |
| Quarterly Report II | 6-Month Report | |||
|---|---|---|---|---|
| 01.04.09. 30.06.09 KEUR |
01.04.08- 30.06.08 KEUR |
01.01.09- 30.06.09 KEUR |
01.01.08- 30.06.08 KEUR |
|
| Revenues | 34,698 | 30,357 | 65,273 | 57,749 |
| Other operating income | 1,020 | 220 | 2,713 | 1,497 |
| Changes in inventories of work in progress | 76 | $-59$ | 136 | -40 |
| Cost of materials | $-6,633$ | $-4,757$ | $-10,123$ | $-8,686$ |
| Personnel expenses | $-20,230$ | $-18,488$ | $-40,587$ | $-36,036$ |
| Depreciation and amortization | $-690$ | $-636$ | $-1,359$ | $-1,247$ |
| Other operating expenses | $-6,490$ | $-5,225$ | $-12,590$ | $-10,552$ |
| Operating result | 1,751 | 1,412 | 3,463 | 2,685 |
| Interest income | 98 | 157 | 187 | 280 |
| Interest expenses | $-441$ | $-399$ | $-843$ | -795 |
| Result before income taxes | 1,408 | 1,170 | 2,807 | 2,170 |
| Income tax | $-148$ | $-130$ | $-254$ | $-292$ |
| Net result | 1,260 | 1,040 | 2,553 | 1,878 |
| Earnings per share (in Euro per share, basic) | 0.09 | 0.09 | 0.20 | 0.16 |
| Earnings per share (in Euro per share, diluted) | 0.09 | 0.09 | 0.20 | 0.16 |
| Weighted average shares outstanding (basic) | 13,360,525 | 12,112,870 | 12,634,297 | 12,112,870 |
| Weighted average shares outstanding (diluted) | 13,360,525 | 12,112,870 | 12,634,297 | 12,112,870 |
| 6 Month Report 01/01-30/06/09 KEUR |
6 Month Report 01/01-30/06/08 KEUR |
|
|---|---|---|
| CASHFLOW FROM OPERATING ACTIVITIES | ||
| Result after income taxes | 2,553 | 1,878 |
| Adjustments for non-cash expenses | ||
| Amortization on intangible assets | 510 | 389 |
| Depreciation of property, plant and equipment | 849 | 829 |
| Interest income | $-187$ | $-280$ |
| Interest expenses | 843 | 795 |
| Foreign exchange gains/losses | 107 | 10 |
| Other income/expense without cash effect | 109 | 302 |
| 4,784 | 3,923 | |
| Changes of working capital | ||
| Inventories | 281 | -377 |
| Trade receivables | $-6,454$ | $-1,435$ |
| Other current assets | $-1,488$ | -692 |
| Provisions | $-917$ | -607 |
| Trade payables | $-154$ | $-1,258$ |
| Other current liabilities | 4,842 | 1,169 |
| $-3,890$ | $-3,200$ | |
| Interest paid | $-48$ | $-26$ |
| Income taxes paid | $-145$ | 10 |
| Cash flow from operating activities | 702 | 707 |
| CASHFLOW FROM INVESTING ACTIVITIES | ||
| Additions to intangible assets | $-97$ | -26 |
| Additions to property, plant and equipment | $-762$ | $-951$ |
| Payments for investments in subsidiaries, net of cash | $-380$ | -516 |
| Additions to associated companies | $-77$ | 0 |
| Interest received | 179 | 280 |
| Cash flow from investing activities | $-1,137$ | $-1,213$ |
| CASHFLOW FROM FINANCING ACTIVITIES | ||
| Change in share capital | 3,046 | 0 |
| Change in additional paid-in capital | 6,001 | 0 |
| Proceeds/repayments from/of borrowings | 113 | $-145$ |
| Cash receipts from sale of treasury stocks | $\mathcal{O}$ | 0 |
| Acquisition of treasury stocks | $-1$ | 0 |
| Cash flow from financing activities | 9,159 | $-145$ |
| CASH AND CASH EQUIVALENTS AT THE END OF THE PERIOD |
||
| Changes in cash and cash equivalents | 8,724 | $-651$ |
| Cash and cash equivalents at beginning of the period | 23,650 | 18,948 |
| Cash and cash equivalents at the end of the period | 32,374 | 18,297 |
from 1 January 2009 until 30 June 2009 according to IFRS
| Number of shares issued |
Share capital |
Additional paid-in capital |
Revenue reserve (adjusted) |
Reserve for Treasury stock |
Other reserves (adjusted) |
Accumulated deficit (adjusted) |
Total | |
|---|---|---|---|---|---|---|---|---|
| Number | KEUR | KEUR | TEUR | TEUR | KEUR | KEUR | KEUR | |
| As of 31 December 2007 | 12,112,870 | 31,009 | 31,772 | $\mathbf{0}$ | $\mathbf{O}$ | -582 | $-32,772$ | 29,427 |
| Group net result | 1,878 | 1,878 | ||||||
| Currency translation | 10 | 10 | ||||||
| As of 30 June 2008 | 12,112,870 | 31,009 | 31,772 | $\mathbf{O}$ | $\Omega$ | $-572$ | $-30,894$ | 31,315 |
| As of 31 December 2008 | 11,900,000 | 30,464 | 31,642 | $\mathbf{0}$ | $-26$ | 275 | $-28,632$ | 33,723 |
| Issue of new shares | ||||||||
| Capital increase from | ||||||||
| cash contribution | 1,189,999 | 3,046 | 6,001 | 9,047 | ||||
| Capital increase in exchange for stock |
2,607,367 | 6,675 | 12,529 | 19,204 | ||||
| Group net result | 2,553 | 2,553 | ||||||
| Currency translation | 107 | 107 | ||||||
| Share buybacks | $-1$ | $-1$ | ||||||
| Disposal of own shares | 27 | 27 | ||||||
| Offset of accumulated loss | $-14,478$ | 14,478 | $\mathcal{O}$ | |||||
| As of 30 June 2009 | 15,697,366 | 40,185 | 35,694 | $\mathbf{O}$ | $\mathbf{0}$ | 382 | $-11,601$ | 64,660 |
| Shares | Options | |
|---|---|---|
| Management Board | ||
| Dr. Harald Schrimpf | 71,000 | $\mathcal{O}$ |
| Armin Stein | 23,300 | $\mathcal{O}$ |
| Supervisory Board | ||
| Dr. Ralf Becherer | 2,268 | $\mathcal{O}$ |
| Wilfried Götze | 54,683 | $\mathcal{O}$ |
| Bernd Haus | 1,000 | $\mathcal{O}$ |
| Barbara Simon | 7,890 | $\mathcal{O}$ |
| Karsten Trippel | 124,450 | $\mathcal{O}$ |
| Prof. Dr. Rolf Windmöller | 6,305 | $\mathcal{O}$ |
The Management Board of PSI AG had earnings of KEUR 567 in the first six months of 2009, which consist of a fixed component of KEUR 198 and a variable component of KEUR 369.
Because Supervisory Board payments are made in the 4th quarter of the year, the Supervisory Board did not obtain any remuneration in the first three months of 2009.
The business activities of PSI AG and its subsidiaries relate to the development and sale of software systems and products fulfilling the specific needs and requirements of its customers, particularly in the following industries and service lines: utilities, manufacturing, logistics, telecommunications, safety and transport. In addition, the Group provides services of all kinds in the field of data processing, sells electronic devices and operates data processing systems. The PSI Group is divided into the three core business segments energy management, production management and infrastructure management.
The Company is exposed to a wide range of risks that are similar to other companies active in the dynamic technology sector. Major risks for the development of the PSI Group lie in the success with which it markets its software systems and products, competition from larger companies, the ability to generate sufficient cash flows for future business development as well as in individual risks regarding the integration of subsidiaries. organizational changes and the cooperation with strategic partners.
Main customers are utilities and manufacturing companies in Germany, Europe and Asia. Main locations with business activities are located in Berlin, Aschaffenburg, Barsinghausen, Essen, Dortmund, Duesseldorf, Karlsruhe, Hamburg, Munich, Stuttgart and Aachen. The Company is listed in the Prime Standard segment of the Frankfurt stock exchange.
The condensed interim consolidated financial statements for the period from 1 January 2009 to 30 June 2009 were released for publication by a decision of the management on 27 July 2009.
The condensed interim consolidated financial statements for the period from 1 January 2009 to 30 June 2009 were produced in compliance with IAS 34 "Interim Financial Reporting". The condensed interim consolidated financial statements do not contain all the data and notes prescribed for the annual financial statements and should be read in conjunction with the consolidated financial statements for 31 December 2008.
With regard to the principles of accounting and valuation and especially the application of International Financial Reporting Standards (IFRS) see the group consolidated financial statements for the financial year 2008.
The first-time application of standards or interpretations which have not been applied voluntarily in the previous year had no impact on net assets, financial position and results of operation.
Seasonal effects resulted in the PSI Group operations with regards to the receipt of maintenance revenues in the first quarter of the financial year (deferment of the influences on the result of corresponding incoming payments throughout the year) and significantly greater demand and project accounting in the fourth quarter of the financial year.
By agreement of 27 May 2009, 100 per cent of the shares were acquired in inControl Tech Sdn Bhd, headquartered in Malaysia. The purchase price for the shares acquired in the business was settled by issuing PSI AG shares to the amount of EUR 19,268k. The book value of the shareholders' equity of inControl Tech Sdn Bhd amounted to EUR 3,234k on the acquisition date. The difference between the purchase price of EUR 19,268k and the shareholders' equity acquired of EUR 16,034k is essentially accounted for by hidden reserves in the projects handled by inControl Tech Sdn Bhd and by the existing goodwill of the acquired company, which primarily includes market positioning and regular workforce. A detailed breakdown of the purchase price is currently being drawn up by PSI AG. However, on completion of the 2009 half-yearly report, insufficient detailed financial information was available, meaning preliminary estimations are currently associated with a high degree of uncertainty. This also applies to figures relating to the company's turnover and profit/loss since the beginning of the calendar year. The Executive Board of PSI AG assumes that all accounting information relating to the acquisition of the company in Control Tech Sdn Bhd will be available by the end of the $3rd$ quarter of 2009.
Cash and cash equivalents
| 30 June 2009 | 31 December 2008 | |
|---|---|---|
| KEUR | KEUR | |
| Bank balances | 10,833 | 3,861 |
| Fixed term deposits | 21,516 | .767 |
| Cash | ||
| 32,374 | 23,650 |
Costs and estimated earnings in excess of billings on uncompleted contracts arise when revenues have been recorded but the amounts cannot be billed under the terms of the contracts. Such amounts are recoverable from customers upon various measures of performance, including achievement of certain milestones, completion of specified units or completion of the contract. Costs and estimated earnings contain directly allocable costs (labor cost and cost of services provided by third parties) as well as the appropriate portion of overheads including pro rata administrative expenses.
Costs and estimated earnings on uncompleted contracts and related amounts are billed as follows:
| 30 June 2009 | 31 December 2008 | |
|---|---|---|
| KEUR | KEUR | |
| Costs incurred on uncompleted contracts | 84,526 | 41,333 |
| Profit shares | 15,060 | 6,006 |
| Contract revenue | 99,586 | 47,339 |
| Payments on account | 67,777 | 24,703 |
| Receivables from long-term construction contracts | 31,809 | 22,636 |
| Liabilities from long-term construction contracts | 16.194 | 11.126 |
By resolution of 20 May 2009, the Executive Board, in agreement with the Supervisory Board and with the approval of the Annual General Meeting, increased the share capital of PSI AG by 1,189,999 shares, excluding shareholders' subscription rights. The capital increase was carried out in exchange for cash contributions. The subscribed capital was increased by EUR 3,046k to EUR 33,510k.
By resolution of 9 June 2009, the Executive Board, in agreement with the Supervisory Board and with the approval of the Annual General Meeting, increased the share capital of PSI AG by 2,607,367 shares, excluding shareholders' subscription rights. The capital increase was carried out in exchange for contributions in kind. The subscribed capital was increased by EUR 6,675k to EUR 40,185k.
The main components of the income tax expenditure shown in the group income statement are added as follows:
| 30 June 2009 | 31 December 2008 | |
|---|---|---|
| KEUR | KEUR | |
| Effective taxes expenses | ||
| Effective tax expenses | $-145$ | -430 |
| Deferred taxes | ||
| Emergence and reversal of | ||
| temporary differences | $-109$ | -710 |
| Tax expenses/income | $-254$ | $-1,140$ |
The development of the segment results can be found in the Group segment reporting.
Segments of the PSI Group:
To the best of our knowledge, the interim consolidated financial statements give a true and fair view of the assets, liabilities, financial position and profit or loss of the group, and the interim management report of the group includes a fair review of the group's development and performance of its position, together with a description of the principal opportunities and risks associated with the expected development of the group in the remaining months of the financial year, in accordance with German proper accounting principles of interim consolidated reporting.
| Energy | Management | Production Management |
Infrastructure Management |
Reconciliation | PSI Group | |||||
|---|---|---|---|---|---|---|---|---|---|---|
| 30/06/ 2009 |
30/06/ 2008 |
2009 KEUR KEUR KEUR KEUR |
30/06/ 30/06/ 2008 |
2009 | 30/06/ 30/06/ 30/06/ 30/06/ 2008 KEUR KEUR KEUR KEUR |
2009 | 2008 | 30/06/ 2009 KEUR |
30/06/ 2008 KEUR |
|
| Sales revenues | ||||||||||
| Sales to external customers |
28,771 | 25,448 | 30,081 | 24,742 | 6,421 | 7,559 | $\mathcal{O}$ | $\Omega$ | 65,273 | 57,749 |
| Inter-segment sales | 306 | 423 | 890 | 1,124 | 846 | $674 - 2,042 - 2,221$ | $\mathcal{O}$ | $\circ$ | ||
| Segment revenues | 29,077 25,871 30,971 25,866 | 7,267 | 8,233 -2,042 -2,221 | 65,273 | 57,749 | |||||
| Other operating income |
2,180 | 2,013 | 2,683 | 2,044 | 746 | 272 -2,896 -2,832 | 2,713 | 1,497 | ||
| Changes in inventories of work in progress |
$-50$ | 0 | 182 | $-43$ | $\overline{4}$ | 3 | $\mathcal{O}$ | 0 | 136 | -40 |
| Cost of purchased services |
$-803$ | $-1,303$ | $-2,973$ | $-2,403$ | $-563$ | $-1,209$ | 259 | 757 | $-4,080$ | $-4,158$ |
| Cost of purchased materials |
$-4,154$ | $-2,463$ $-1,223$ | $-1,171$ | $-1,461$ | $-1,777$ | 795 | 883 | $-6,043$ | $-4,528$ | |
| Personnel expenses | $-17,501$ $-15,837$ $-19,001$ $-16,326$ | $-3,951$ | $-3,710$ | $-134$ | $-163$ | $-40,587$ | $-36,036$ | |||
| Depreciation and amortization |
$-701$ | $-690$ | $-509$ | $-401$ | $-141$ | $-148$ | $-8$ | $-8$ | $-1,359$ | $-1,247$ |
| Other operating expenses |
$-6,116$ | $-5,970$ | $-8,729$ | $-6,543$ | $-1,623$ | $-1,498$ 3,878 | 3,459 -12,590 | $-10,552$ | ||
| Operating result before interest, tax, depreciation and amortisation |
2,633 | 2,311 | 1,910 | 1,424 | 419 | 314 | $-140$ | $-117$ | 4,822 | 3,932 |
| Operating result | 1,932 | 1,621 | 1,401 | 1,023 | 278 | 166 | $-148$ | $-125$ | 3,463 | 2,685 |
| Interest income | $-353$ | $-346$ | $-244$ | $-203$ | $-59$ | 34 | $\mathcal{O}$ | 0 | $-656$ | $-515$ |
| Result before income taxes |
1,579 | 1,275 | 1,157 | 820 | 219 | 200 | $-148$ | $-125$ | 2,807 | 2,170 |
| Segment assets | 46,198 42,490 49,658 36,223 37,400 | 9,176 8,025 | 1,495 141,281 | 89,384 | ||||||
| Segment liabilities | 20,150 18,418 32,271 23,408 17,597 | 8,947 | 6,482 6,805 | 76,500 | 57,578 | |||||
| Segment investments | 363 | 331 | 1,013 | 815 16,800 | 85 | 232 | 262 | 18,408 | 1,493 |
*Thereof KEUR 16.034 by issue of new shares
| 13 March 2009 | Publication Annual Result 2008 |
|---|---|
| 13 March 2009 | Analyst Conference |
| 24 April 2009 | Report on the 1 st Quarter of 2009 |
| 28 April 2009 | Annual General Meeting |
| 28 July 2009 | Report on the 1 st Six Months of 2009 |
| 28 October 2009 | Report on the 3 rd Quarter of 2009 |
| 9 November 2009 | Analyst Presentation, German Equity Forum |
| Karsten Pierschke | |
|---|---|
| Telephone: | +49 30 2801-2727 |
| Fax: | $+49.30.2801 - 1000$ |
E-Mail:
We will be happy to include you in our distribution list for stockholder information. Please contact us should you require other information material.
For the latest IR information, please visit our website at www.psiag.com/ir.
PSI Aktiengesellschaft für Produkte und Systeme der Informationstechnologie
Dircksenstraße 42-44 10178 Berlin Germany Telephone: +49 30 2801-0 Fax: +49 30 2801-1000 [email protected] www.psi.de
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.