AI assistant
RATIONAL AG — Interim / Quarterly Report 2014
Apr 30, 2014
345_10-q_2014-04-30_17cb223e-a051-45e4-a34f-15a6a7b3dbe7.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer
Focus on the essentials
Report on the 1st Quarter 2014
Key Figures
| in m EUR | 1st Quarter 2014 |
1st Quarter 2013 |
Change absolute |
Change in % |
|---|---|---|---|---|
| Sales and earnings | ||||
| Sales | 100.8 | 104.0 | -3.2 | -3 |
| Sales abroad in % | 86 | 87 | -1.0 | - |
| Cost of sales | 40.4 | 41.9 | -1.5 | -4 |
| Sales and service expenses | 29.9 | 28.3 | +1.6 | +6 |
| Research and development expenses | 4.3 | 3.9 | +0.4 | +11 |
| General administration expenses | 5.3 | 5.2 | +0.1 | +2 |
| Earnings before interest and taxes (EBIT) | 20.7 | 24.7 | -4.0 | -16 |
| Net income | 15.7 | 18.7 | -3.0 | -16 |
| Balance sheet | ||||
| Balance sheet total | 371.6 | 336.6 | +35.0 | +10 |
| Working capital1) | 84.6 | 78.7 | +5.9 | +7 |
| Equity | 284.4 | 255.8 | +28.6 | +11 |
| Equity ratio in % | 76.5 | 76.0 | +0.5 | - |
| Cash flow | ||||
| Cash flow from operating activities | -0.8 | 7.8 | -8.6 | - |
| Investments | 4.1 | 3.1 | +1.0 | +32 |
| Free cash flow2) | -4.9 | 4.7 | -9.6 | - |
| Key figures RATIONAL shares | ||||
| Earnings per share (in EUR) | 1.38 | 1.64 | -0.26 | -16 |
| Quarter-end closing price3) (in EUR) | 258.20 | 233.53 | +24.67 | +11 |
| Market capitalisation | 2,935.7 | 2,655.2 | +280.5 | +11 |
| Employees | ||||
| Number of employees as of 31 Mar | 1,379 | 1,302 | +77 | +6 |
| Number of employees (average) | 1,369 | 1,298 | +71 | +5 |
| Sales per employee (in kEUR) | 73.7 | 80.1 | -6.4 | -8 |
1) Excluding liquid funds
2) Cash flow from operating activities less investments
3) German stock market
Contents
- Letter from the Executive Board
- Management Report
- Economic Report
- Economic conditions
- Net assets, financial position and results of operations
- Segments
- Corporate Social Responsibility
- Employees
- Social responsibility
- Qualitative Strengths
- Outlook, Opportunities and Risk Report
- Outlook
- Opportunities and risk report
RATIONAL Shares
- Financial Statements
- Statement of Comprehensive Income
- Balance Sheet
- Cash Flow Statement
- Statement of Changes in Equity
- Notes
Letter from the Executive Board
Dear Shareholders, Customers and Business Partners,
When I first became acquainted with RATIONAL in 2010 I was excited about its clear strategic orientation. The way the entire company focuses on maximum customer benefit and the principle of the "Entrepreneur in the Company" (U.i.U.® ) impressed me.
RATIONAL will continue to focus on the essentials in future: providing the professional chefs of the world with the very best in cooking equipment. Step by step we will establish our technology in markets that still mainly cook using conventional appliances. This is the goal towards which our highly motivated and enthusiastic employees work day in and day out.
Overall, 2014 got off to a subdued start for us. Our sales of 100.8 million euros are 3% below last year's figure; however, when adjusted for negative currency effects, we have reached last year's level in the first quarter. While we are still on course for growth in Europe, our overseas markets lagged somewhat behind expectations.
In Europe the measures initiated last year to boost sales activities have proved successful, enabling us to grow by 4% in Germany and by 9% in the rest of Europe. In Americas and Asia the sales were lower than last year. This can be ascribed to a slow start for partner and chain business, the strong fourth quarter in 2013 and the negative currency effects in the first three months as mentioned above.
Order intake in the first quarter was already 5% up on last year. This means that we start with a good order backlog into the second quarter.
FRIMA, in addition, has experienced good growth of 18% in the first three months. This was significantly influenced by the new table-top version of the VarioCookingCenter MULTIFICIENCY® which was launched in January and can be installed in existing kitchens without extensive reconstruction measures. In terms of customer benefit we are therefore meeting our customers' wishes for a high-performance, space-saving, multifunctional unit.
Global economic forecasts continue to be positive. None the less, we currently see risks ahead, especially the conflict between Ukraine and Russia and the volatility of exchange rates.
Nevertheless, for fiscal year 2014 we are still assuming a continuation of our modest growth in regards to both sales and earnings.
Dr Peter Stadelmann CEO of RATIONAL AG
Management Report
Economic Report
Economic conditions
Sales in the 1st quarter
Global economy continues on course for growth
With an expected increase in global economic output of 3.4% for 2014, the global economy remains on course for growth. The highest growth rates are forecasted for the emerging economies at 4.7%. Experts are still expecting growth of around 3% in North America and around 2% in Europe, while Japan is forecasted to stagnate. Due to the current developments, the estimate for Russia has been downgraded compared to December 2013, from 2.4% to 0.6%. (Source: Deutsche Bank, March 2014)
Net assets, financial position and results of operations Sales after exchange rate adjustments are at last year's level – Order intake up by 5%
After the strong fourth quarter of 2013 with growth of 13% we achieved sales of 100.8 million euros in the first quarter of 2014, 3% down on last year (2013: 104.0 million euros).
Fluctuations in exchange rates of relevance to us have impacted negatively on our sales. In particular, the Japanese yen, the US and Canadian dollars and the Russian rouble have weakened in relation to the euro. Hence after exchange rate adjustments sales were at last year's level.
The situation in regards to new orders has improved. After exchange rate adjustments, order intake was 5% up in the first quarter compared to last year.
The situation in Europe is satisfactory. The measures initiated last year to selectively expand sales activities have been effective, enabling us to grow by 4% in Germany and by 9% in the rest of Europe. FRIMA, as well, had a very good first quarter, with significant growth of 18%.
The Americas and Asia regions were 19% and 26% respectively down on last year. This was in essence caused by the slow start to partner and chain business in the first quarter and the high sales volumes in these regions in the fourth quarter of 2013.
Nevertheless, due to the positive trend in order intake in the first quarter, we expect to see sales pick up over the coming months.
60% gross margin – 21% EBIT margin after three months
In the first three months, we achieved gross profit of 60.5 million euros (2013: 62.1 million euros). At 60%, the gross margin remained at the previous year's level. The negative foreign exchange effects in the sales were largely offset by lower commodity prices and by the purchase of certain primary products in foreign currencies.
Operating costs rose compared to last year by 2.2 million euros to 39.5 million euros (2013: 37.3 million euros). This, in particular, represented an investment in the development of employees and activities in sales and marketing as well as in research and development.
EBIT in the 1st quarter
Lower sales than last year and the consequent fall in gross profit combined with the increase in costs of almost 6% meant EBIT (earnings before interest and taxes) was down by 16% compared to last year, at 20.7 million euros (2013: 24.7 million euros). An EBIT margin of 21% was achieved in the first quarter (2013: 24%).
77% equity ratio – High liquidity
At 77% (2013: 76%) on 31 March 2014, the equity ratio was at its customary high level. Liquid funds of 194.2 million euros (2013: 171.8 million euros) represented 52% (2013: 51%) of the balance sheet total.
The company, thus has sufficient liquid funds available to finance growth from its own resources. Furthermore, we continue to hold high liquidity reserves.
Cashflow
In the first three months, we posted an operating cashflow of -0.8 million euros (2013: 7.8 million euros). The fall was essentially the result of the much stronger reduction in provisions and liabilities due to the payment of variable remuneration, dealer bonuses and taxes.
The cashflow from investment activities includes, among other things, investments in intangible assets and property, plant and equipment. In the first quarter, these amounted to 4.1 million euros, 0.9 million euros up on the previous year. The main reason is the construction of the new service centre in Landsberg, which will go into operation in the middle of the year.
The cashflow from financing activities reflects the interest payments and repayments of principal for liabilities to banks and stands at -1.1 million euros (2013: 0.7 million euros).
RATIONAL equals high yield
At the end of March, an article in the "Handelsblatt" financial newspaper profiled companies that regularly manage to achieve yields of 25% and over. The focus was not on one-off high yields, but on companies that consistently post high margins. Among them was RATIONAL. With an EBIT margin of 28% in the last fiscal year and an average margin of 27% in the last ten years, RATIONAL belongs to a group of international top companies.
Segments RATIONAL
The RATIONAL segment, which includes the production and sale of the SelfCookingCenter® whitefficiency® and the CombiMaster® Plus, saw segment sales drop to 95.0 million euros in the first quarter, 4% down on last year (2013: 99.1 million euros). The segment result stood at 20.5 million euros (2013: 24.7 million euros).
FRIMA
FRIMA produces and markets the VarioCookingCenter MULTIFICIENCY® . Segment sales reached 6.8 million euros in the first three months (2013: 5.8 million euros), 18% up on last year. One of the reasons for this is the launch of a table-top version of the VarioCookingCenter MULTIFICIENCY® in January 2014. The unit, whose motto is "Small outside, BIG inside", can easily be installed in existing and smaller kitchens. The segment result stood at 0.3 million euros (2013: 0.0 million euros).
Corporate Social Responsibility
Employees Quality through training
Training at RATIONAL has always focused on filling future vacancies with skilled junior staff from within our own ranks. For this, it is important to get the right young talents, to develop their skills as appropriate and to build their long-term loyalty to the company. This is why RATIONAL is regularly represented at education fairs in the region, making young people aware of the range of apprenticeships. Currently 46 employees are being trained as industrial mechanics, mechatronics engineers, industrial managers and IT specialists. Three apprentices successfully took their final exams in the first quarter and were taken on in permanent positions. Two long-serving employees have been awarded the Master Prize at the annual reception for craftspeople in Landsberg.
Expansion of sales capacities
The selective expansion of sales capacities begun last year continued in the first quarter. Since the end of 2013, a total of 32 employees have been taken on in sales and marketing, especially in the Europe, Asia and Latin America regions.
Along with new people taken on in other functions, a total of 1,379 people were employed worldwide as at 31 March 2014 (2013: 1,302), 772 of whom are in Germany (2013: 767).
Social responsibility RATIONAL boosts mobility
As part of a benefit soccer tournament in January, 2014 RATIONAL donated 1,500 euros to the "Freunde und Förderer von Regens Wagner Holzhausen e.V." development association. The donation is helping to finance a minibus for disabled people, which is urgently needed due to the lack of transport links for the facility in Holzhausen. The minibus will allow disabled people to travel outside the immediate vicinity in future, for example to go shopping, visit the doctor and participate in leisure activities.
Qualitative Strengths
Axia-Award 2013: Think sustainably, manage successfully
RATIONAL was one of the winners of the Axia-Awards 2013. Every two years, a jury consisting of the audit company Deloitte, Munich's Ludwig Maximilian University and the Handelsblatt financial newspaper presents the Axia-Award to companies throughout Germany judged to be the best medium-sized businesses. This year's theme was "Think sustainably, manage successfully".
At the award ceremony, it was emphasised that longterm success in business is not a random outcome. The jury said that as a leader in innovation and technology, RATIONAL's focus on maximising customer benefit is unrivalled. Moreover, the concept of the "Entrepreneur in the Company" (U.i.U.® ) was highlighted in particular as an outstanding example of personnel development.
The new ClubRATIONAL is online
Our primary company aim is to offer our customers maximum possible benefit. This is why we are also continually improving our social media presence for our customers. The new ClubRATIONAL, which has been online since January 2014, is an interactive platform containing many new suggestions and useful functions, and is intuitive and now even easier to operate. After having registered, members are not only able to look at and collect recipe ideas, but can also share their favourite recipes with other members. RATIONAL professionals and chefs are on hand at all times to answer all technical and cooking-related questions, and seminars and software updates are also offered. ClubRATIONAL is available in eleven languages and with some 50,000 members is the world's largest internet platform for professional chefs.
RATIONAL service partners are top
Our customers deserve the best service. The worldwide service network not only ensures that all units are installed smoothly, but also provides rapid assistance to troubleshoot any technical problems. Furthermore, this service coverage guarantees all customers permanent and managed availability of service parts for our products. A technical hotline and a nationwide weekend emergency service guarantee the very best all-round protection.
In recognition of our service partners' performance, each year RATIONAL presents prizes to the best service partners in line with the service concept of Germany's KVD customer service association. For the third time in a row, first place went to the company Stock Nr. 1 from Laatzen, closely followed by Münster GmbH and Homfeld Elektrotechnik GmbH in second and third places. For the twelfth time the ceremony was held in Landsberg.
Outlook, Opportunities and Risk Report
Outlook
With the large worldwide market potential, our highly satisfied customers, world-beating products and the good outlook for the global economy we are ideally placed to continue on our growth path in future years. Contrary to our forecast in the annual report, we experienced negative currency effects on sales and earnings in the first quarter of 2014. Nonetheless, we believe this negative impact will be reduced during the fiscal year 2014.
The expansion of our sales activities and the positive stimulus provided by the launch of the new table-top version of the VarioCookingCenter MULTIFICIENCY® will have a lasting positive impact.
For fiscal year 2014, we remain confident that the modest growth in sales and earnings will continue
Opportunities and risk report
RATIONAL uses a global risk management system which ensures that risks are identified at an early stage and provides support for the appropriate corrective measures to be taken. The existing risks in respect of the development of the global economy continue to represent an uncertainty factor for the development of the business. There are no significant changes to the report on risks and opportunities set out in the last annual report.
Landsberg am Lech, 25 April 2014
RATIONAL AG The Executive Board
RATIONAL Shares
Volatile first quarter
Following a volatile period for RATIONAL shares in the first few weeks of the year, a steady upward trend set in after publication of the annual report on 20 March 2014. On 31 March 2014 the shares closed at 258.20 euros, slightly below the 52-week high of 262.55 euros. Market capitalisation on 31 March 2014 stood at 2.9 billion euros.
This, therefore represents a 12-month rise of 11%. Together with the dividend payout of 5.70 euros per share in May 2013, the total yield is 13% (DAX +23%, MDAX +24%).
Since the IPO, the share price has risen by 19% a year on average, and including the dividends distributed this equates to an average annual yield of 22%.
Sell/Reduce: 2 Hold/Neutral: 12 Buy/Add: 2
Status: 1 April 2014
Analysts' ratings
Historical development of RATIONAL shares and relevant benchmark indices on 31 March 2014
| YTD | 1 year | 3 year | 5 year | |
|---|---|---|---|---|
| RATIONAL AG (share price development) |
+7% | +11% | +58% | +340% |
| RATIONAL AG (incl. dividends) 1) |
+7% | +13% | +75% | +408% |
| DAX 30 | +0% | +23% | +36% | +134% |
| MDAX | -1% | +24% | +60% | +272% |
1) Assumption: Reinvestment of dividends at the opening price of the ex-dividend date
Analysts' ratings
At the balance sheet date, 16 banks published detailed analyses and investment recommendations for RATIONAL shares. The analysts are convinced of the company's high quality and exceptional earning power.
Most analysts assess the valuation of the company at the current price level as fair and, therefore, recommend holding the shares.
Interested investors can find the latest ratings plus investment recommendations under Investor Relations / Analysts' Ratings at www.rational-online.com.
Capital market communication
To meet our investors' need for information, the Executive Board gave presentations about the company at roadshows and investment conferences. To accompany the publication of the annual report a press conference was held in Munich, and an analysts' conference in Frankfurt am Main, in which the Executive Board answered questions from numerous representatives of the capital markets and the press. In addition, numerous investors worldwide took the opportunity to find out more about RATIONAL either at individual meetings at the company's head office in Landsberg or by telephone.
Statement of Comprehensive Income
for the period 1 January - 31 March
| kEUR | 1st Quarter 2014 |
1st Quarter 2013 |
|---|---|---|
| Sales | 100,843 | 103,989 |
| Cost of sales | -40,351 | -41,914 |
| Gross profit | 60,492 | 62,075 |
| Sales and service expenses | -29,892 | -28,295 |
| Research and development expenses | -4,297 | -3,862 |
| General administration expenses | -5,295 | -5,166 |
| Other operating income | 983 | 1,569 |
| Other operating expenses | -1,264 | -1,628 |
| Earnings before interest and taxes (EBIT) | 20,727 | 24,693 |
| Interest and similar income | 143 | 131 |
| Interest and similar expenses | -271 | -241 |
| Earnings from ordinary activities (EBT) | 20,599 | 24,583 |
| Income taxes | -4,905 | -5,897 |
| Net income | 15,694 | 18,686 |
| Items that may be reclassified to profit and loss in the future: | ||
| Differences from currency translation | -127 | -232 |
| Other comprehensive income | -127 | -232 |
| Total comprehensive income | 15,567 | 18,454 |
| Average number of shares (undiluted / diluted) | 11,370,000 | 11,370,000 |
| Earnings per share (undiluted / diluted) in euros relating to the net income and the number of shares |
1.38 | 1.64 |
Balance Sheet
Assets
| kEUR | 31 Mar 2014 | 31 Mar 2013 | 31 Dec 2013 |
|---|---|---|---|
| Non-current assets | 69,207 | 62,872 | 66,893 |
| Intangible assets | 1,576 | 1,548 | 1,671 |
| Property, plant and equipment | 61,376 | 56,007 | 59,201 |
| Financial assets | 0 | 0 | 0 |
| Other non-current assets | 1,217 | 344 | 1,120 |
| Deferred tax assets | 5,038 | 4,973 | 4,901 |
| Current assets | 302,429 | 273,731 | 310,402 |
| Inventories | 28,599 | 27,205 | 27,169 |
| Trade receivables | 69,091 | 67,594 | 75,863 |
| Other current assets | 10,564 | 7,083 | 7,249 |
| Deposits with maturities of more than 3 months | 93,000 | 80,000 | 96,000 |
| Cash and cash equivalents | 101,175 | 91,849 | 104,121 |
| Balance sheet total | 371,636 | 336,603 | 377,295 |
Equity and Liabilities
| kEUR | 31 Mar 2014 | 31 Mar 2013 | 31 Dec 2013 |
|---|---|---|---|
| Equity | 284,413 | 255,847 | 268,846 |
| Subscribed capital | 11,370 | 11,370 | 11,370 |
| Capital reserves | 28,058 | 28,058 | 28,058 |
| Retained earnings | 247,688 | 218,245 | 231,994 |
| Other components of equity | -2,703 | -1,826 | -2,576 |
| Non-current liabilities | 33,770 | 26,123 | 34,882 |
| Provisions for pensions | 768 | 782 | 780 |
| Other non-current provisions | 3,036 | 2,258 | 2,963 |
| Non-current liabilities to banks | 29,966 | 23,083 | 31,139 |
| Current liabilities | 53,453 | 54,633 | 73,567 |
| Current income tax liabilities | 2,812 | 5,897 | 11,097 |
| Current provisions | 22,056 | 22,058 | 26,766 |
| Current liabilities to banks | 3,617 | 3,117 | 3,236 |
| Trade accounts payable | 9,980 | 10,657 | 11,995 |
| Other current liabilities | 14,988 | 12,904 | 20,473 |
| Liabilities | 87,223 | 80,756 | 108,449 |
| Balance sheet total | 371,636 | 336,603 | 377,295 |
Cash Flow Statement
for the period 1 January - 31 March
| kEUR | 1st Quarter 2014 |
1st Quarter 2013 |
|---|---|---|
| Earnings from ordinary activities | 20,599 | 24,583 |
| Cash flow from operating activities | -819 | 7,818 |
| Changes of fixed deposits with maturities of more than 3 months | 3,000 | 0 |
| Cash flow from other investing activities | -3,965 | -3,073 |
| Cash flow from investing activities | -965 | -3,073 |
| Cash flow from financing activities | -1,062 | 671 |
| Net changes in cash and cash equivalents | -2,846 | 5,416 |
| Changes in cash from exchange rate fluctuations | -100 | 13 |
| Change in cash funds | -2,946 | 5,429 |
| Cash and cash equivalents on 1 Jan | 104,121 | 86,420 |
| Cash and cash equivalents on 31 Mar | 101,175 | 91,849 |
Statement of Changes in Equity
| kEUR | Subscribed capital |
Capital reserves |
Retained earnings |
Other components of equity |
Total |
|---|---|---|---|---|---|
| Balance on 1 Jan 2013 | 11,370 | 28,058 | 199,559 | -1,594 | 237,393 |
| Dividend | – | – | – | – | – |
| Total comprehensive income | – | – | 18,686 | -232 | 18,454 |
| Balance on 31 Mar 2013 | 11,370 | 28,058 | 218,245 | -1,826 | 255,847 |
| Balance on 1 Jan 2014 | 11,370 | 28,058 | 231,994 | -2,576 | 268,846 |
| Dividend | – | – | – | – | – |
| Total comprehensive income | – | – | 15,694 | -127 | 15,567 |
| Balance on 31 Mar 2014 | 11,370 | 28,058 | 247,688 | -2,703 | 284,413 |
Notes
Sales by region1)
| kEUR | 1st Quarter 2014 |
% of total | Y-o-y-change in % |
1st Quarter 2013 |
% of total |
|---|---|---|---|---|---|
| Germany | 14,210 | 14 | +4 | 13,691 | 13 |
| Europe (excluding Germany) | 55,841 | 55 | +9 | 51,252 | 49 |
| Americas | 13,172 | 13 | -19 | 16,206 | 16 |
| Asia | 12,796 | 13 | -26 | 17,350 | 17 |
| Rest of the world 2) | 4,824 | 5 | -12 | 5,490 | 5 |
| Total | 100,843 | 100 | -3 | 103,989 | 100 |
1) Revenue by customer location
2) Australia, New Zealand, Near/Middle East, Africa
Operating segments
1st Quarter 2014
| kEUR | RATIONAL | FRIMA | Total of segments |
Reconciliation | Group |
|---|---|---|---|---|---|
| External sales | 94,553 | 6,289 | 100,842 | 1 | 100,843 |
| Intercompany sales | 445 | 505 | 950 | -950 | - |
| Segment sales | 94,998 | 6,794 | 101,792 | -949 | 100,843 |
| Segment result | 20,533 | 285 | 20,818 | -91 | 20,727 |
| Financial result | – | – | – | – | -128 |
| Earnings before taxes | – | – | – | – | 20,599 |
1st Quarter 2013
| kEUR | RATIONAL | FRIMA | Total of segments |
Reconciliation | Group |
|---|---|---|---|---|---|
| External sales | 98,582 | 5,414 | 103,996 | -7 | 103,989 |
| Intercompany sales | 473 | 368 | 841 | -841 | – |
| Segment sales | 99,055 | 5,782 | 104,837 | -848 | 103,989 |
| Segment result | 24,663 | 29 | 24,692 | 1 | 24,693 |
| Financial result | – | – | – | – | -110 |
| Earnings before taxes | – | – | – | – | 24,583 |
Fundamental accounting principles
The consolidated quarterly report has been prepared in compliance with the International Financial Reporting Standards (IFRS). The same accounting and valuation methods were used as in the last consolidated financial statements. The IAS 34 rules on interim financial reporting were applied.
With the start of the fiscal year the following new or amended standards which were not applied voluntarily in previous years entered into force. These have little or no signficant impact on the present consolidated quarterly report:
-
Amendment to IAS 32 "Financial instruments: presentation: offsetting financial assets and financial liabilities"
-
Amendment to IAS 36 "Impairment of assets recoverable amount of disclosures for non-financial assets"
-
Amendment to IAS 39 "Financial instruments: recognition and measurement novation of derivatives and continuation of hedge accounting"
-
Amendment to IAS 27 "Separate financial statements"
-
Amendment to IAS 28 "Investments in associates and joint ventures
-
IFRS 10 "Consolidated financial statements"
-
IFRS 11 "Joint arrangements"
-
IFRS 12 "Disclosure of interest in other entities"
-
Amendment to IFRS 10 "Consolidated financial statements", IFRS 11 "Joint arrangements" and IFRS 12 "Disclosure of interests in other entities": transition guidance
-
Amendment to IFRS 10 "Consolidated financial statements", IFRS 12 "Disclosure of interests in other entities", IAS 27 "Separate financial statements": investment entities
Consolidated companies
On 31 March 2014 seven domestic and 21 foreign subsidiaries, in addition to RATIONAL AG as the parent company, were included in the interim financial statements. The consolidated group has not changed compared to the balance sheet dates on 31 December 2013 and 31 March 2013.
Notes on financial instruments
The following table shows the carrying amounts and fair values of financial instruments. With the exception of derivative financial instruments, which are recognised at fair value, these instruments are carried at amortised cost in the balance sheet.
Because of the short maturities, it is assumed that for reasons of simplicity the fair values are equivalent to the carrying amounts for trade receivables, other current assets, cash and cash equivalents, trade accounts payable and other current liabilities.
| Fair-Value | Book value | Fair value | Book value | Fair value | |
|---|---|---|---|---|---|
| kEUR | hierarchy* | 31 Mar 2014 | 31 Mar 2014 | 31 Dec 2013 | 31 Dec 2013 |
| Assets | |||||
| Trade receivables | 69,091 | 75,863 | |||
| Other financial assets | |||||
| Other current assets | 603 | 735 | |||
| Other non-current assets | 222 | 220 | 86 | 85 | |
| Derivatives not in a hedging relationship | Level 2 | 12 | 12 | 53 | 53 |
| Deposits with maturities of more than 3 months | 93,000 | 93,149 | 96,000 | 96,088 | |
| Cash and cash equivalents | 101,175 | 104,121 | |||
| Financial assets | 0 | 0 | |||
| Liabilities | |||||
| Trade accounts payable | 9,980 | 11,995 | |||
| Other financial liabilities | |||||
| Other current liabilities | 1,448 | 6,580 | |||
| Derivatives not in a hedging relationship | Level 2 | 120 | 120 | 54 | 54 |
| Liabilities to banks | 33,583 | 36,186 | 34,375 | 36,503 |
During the reporting period, there were no reclassifications between the fair value hierarchy levels. If circumstances occur which require the items to be classified differently, the financial instruments will be reclassified at the end of the reporting period.
For the assessment of the fair value of derivatives, the valuations with zero impact on credit rating of the respective counterparty bank for the measurement date in question will be used, supplemented by the credit risk of the contracting party or RATIONAL. The banks measure fair value on the basis of market data available as of the measurement date using recognised mathematical methods (discounted cash flow method for forwards and swaps, the Black-Scholes method for options). To take account of the credit risk RATIONAL uses the value of the respective contracting party's credit default swap or for the own credit risk an interest curve corresponding to the average value of corporate bonds with a comparable credit-rating after deduction of the money market rate.
Notes on the Statement of Comprehensive Income
Other operating income includes foreign exchange rate gains of 715 thousand euros (2013: 1,272 thousand euros). Other operating expenses include foreign exchange rate losses of 874 thousand euros (2013: 1,315 thousand euros).
Notes on the Consolidated Balance Sheet
The fall in liabilities for current income tax compared to 31 December 2013 results from tax payments for the previous years.
Operating segments
The Group is exclusively concerned with the thermal food preparation in professional kitchens. The reporting structure of the Group is geared to the RATIONAL and FRIMA brands. RATIONAL concentrates on cooking processes in which heat is transferred by means of steam, hot air or a combination of the two. FRIMA focuses on cooking applications in which food is cooked in liquid or with direct contact heat. Both segments include departments with responsibility for research and development, manufacturing, sales and service, as well as administration.
Segment sales include both sales from third parties and intercompany sales generated between Group companies across the segments. Intercompany sales and revenue are always based on arm's length prices. Segment results correspond to earnings before interest and taxes of the respective segments. Besides segment sales, this includes all segment expenses except for income taxes and the financial result.
The reconciliation column mainly reflects the effects of consolidation. In addition, differences between the internal reports submitted to management and the externally reported figures are included
Related parties
In the first three months of 2014, no significant transactions occurred with companies or individuals in any way related to RATIONAL AG.
RATIONAL AG Iglinger Straße 62 86899 Landsberg am Lech Germany
Phone +49 (0)8191-327-0 Fax +49 (0)8191-327-272 www.rational-online.com