AI assistant
Softing AG — Interim / Quarterly Report 2019
Aug 14, 2019
405_10-q_2019-08-14_bdd35a7d-c611-4927-9b09-397dd19ead62.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer
Half-Year Interim Report 2019


Consolidated Key Figures
| Q2 2019 | Q2 2018 | Half-yearly report 2019 |
Half-yearly report 2018 |
||
|---|---|---|---|---|---|
| Incoming orders | (EUR million) | 24.7 | 23.3 | 51.1 | 44.4 |
| Orders on hand | (EUR million) | 24.7 | 15.6 | ||
| Revenue | (EUR million) | 22.2 | 21.4 | 41.8 | 39.9 |
| EBITDA (IFRS) | (EUR million) | 4.3 | 1.9 | 5.7 | 3.3 |
| EBIT (IFRS) | (EUR million) | 2.3 | 0.7 | 1.8 | 1.1 |
| EBIT (operating) | (EUR million) | 1.5 | 0.8 | 1.2 | 0.6 |
| Consolidated profit (IFRS) | (EUR million) | 1.4 | 0.9 | 1.2 | 0.9 |
| Earnings per share (IFRS) | (EUR) | 0.16 | 0.12 | 0.13 | 0.12 |
| Non-current assets | (EUR million) | 69.0 | 63.1 | ||
| Current assets | (EUR million) | 40.8 | 34.7 | ||
| Equity | (EUR million) | 68.3 | 66.1 | ||
| Equity ratio | 62% | 68% | |||
| Cash and cash equivalents | (EUR million) | 12.2 | 8.6 | ||
| Number of employees (as of June 30) | 407 | 405 |
Table of Contents
| Letter from the CEO | |
|---|---|
| Softing Shares | 04 |
| Interim Group Management Report | |
| Responsibility Statement | |
| Consolidated Income Statement | 10 |
| Consolidated Statement | |
| of Comprehensive Income | 11 |
| Consolidated Statement of Financial Position | 12 |
| Consolidated Statement of Changes in Equity | 14 |
| Consolidated Statement of Cash Flows | 15 |
| Consolidated Segment Reporting | 16 |
| Directors' Holdings | 18 |
Letter from the CEO
Dear Shareholders, Employees, Partners and Friends of Softing,
The positive trend of the first quarter intensified in the second quarter, enabling us to considerably outperform the comparable prior-year quarter in almost every key performance indicator. The same is true of the cumulative half-year results. In the first six months of 2019, revenue rose by around 5 % to EUR 41.8 million compared with EUR 39.9 million in the first half of the previous year. This growth potential was even more apparent when looking at incoming orders and orders on hand. Incoming orders increased by 15 % to EUR 51.1 million after EUR 44.4 million in the prior-year period. Orders on hand grew by almost 60 % to an impressive EUR 24.7 million, up from EUR 15.6 million a year earlier. This means that for the first half of 2019, we are recording more orders than ever before in our company's history.
As has already been announced, our results benefited from the improved product mix in the second quarter in particular, causing EBITDA and EBIT to double and triple respectively compared to the prior-year quarter. As a result, the EBITDA margin rose sharply from 8 % to its current level of around 13 %. Although this is still a long way from our targets, the trend is evident. The high volume of orders on hand means we can expect this emerging trend to continue over the next few quarters.
The Industrial segment made the biggest contribution to revenue and earnings growth in the first half of the year. Softing already benefited from a considerable rise in demand for process and factory automation in this area in 2018. For the current year, we have already received orders in the seven-digit range, which will not be delivered until the second half of 2019 for production-related reasons. The factory automation business, which includes the Internet of Things (IoT), gateways, OPC servers and middleware, was similarly successful, while the US business also made another major contribution to the results.
The Automotive segment achieved its turnaround to report revenue growth of 4 % in the first half of 2019. At the start of June, Softing Automotive Electronics acquired its first major customer for the newly developed generation of the DTS software range. This agreement with a German automaker will generate annual software licensing revenue well into the seven-digit range. We are expecting the customer to use the software for more than five years. We appreciate this vote of confidence from our key German customer, as it will serve as a helpful reference for our discussion with Asian customers. Our Automotive team's success will continue to support the Company's already encouraging second-quarter revenue performance over the next few quarters.
After extensive testing, GlobalmatiX AG entered into an agreement with a major customer in May to provide hardware and services for managing mixed-model commercial vehicle fleets. This agreement has an initial term of five years and represents the first breakthrough for GlobalmatiX AG, which we acquired in 2018. The customer's main reasons for signing this agreement with GlobalmatiX were the comprehensive capabilities, high level of security against external manipulation and the fact that GlobalmatiX is capable of covering all aspects required to provide data within a secure cloud environment. This major customer plans to begin marketing its service products from around mid-2019 onwards. GlobalmatiX expects to connect more than 200,000 vehicles during the contract period. This has already sent a strong signal to the market, leading to further discussions with similarly sized major customers. The high scalability of these services brings us significantly closer to our medium-term target of a double-digit EBIT margin.
In the IT Networks segment, the switch away from lower-margin third-party products initially caused revenue to fall. However, EBIT remained virtually unchanged due to revenue growth in our high-margin inhouse products. Based on our new NetXpert product platform, we will be able to unlock at least two new areas of application for the fourth quarter, which is the strongest quarter in terms of revenue for Softing. For the rest of the year, we expect the gross profit margin to improve further amid rising revenues.
With the developments and events outlined above, we have created the conditions to continue our growth in all three segments. Based on the production deadlines currently set and the major orders that have already been confirmed but cannot yet be delivered, annual revenue and EBIT will once again record their strongest growth in the second half of the year in 2019. We will provide further guidance on our targets as the year goes on.
Our optimism about the aforementioned points is still tempered by significant economic uncertainty. The markets are extremely volatile for reasons that are already well known. European governments and the IMF both continued to revise their growth expectations downwards during the first half of the year. So far, our strong diversification in the three largest economic areas – Europe, North America and Asia – means we have been able to largely offset regional fluctuations. Due to the high visibility we have with regard to incoming orders and orders on hand from major customers, we are even protected from short-term fluctuations in a weak economy. What's more, it is not a contradiction in terms that our Automotive segment is growing with just a small share of around EUR 20 million in a slightly shrinking market worth billions of euros. Nevertheless, Softing will not be able to entirely uncouple itself from the economy in its core markets in the long term.
With a healthy amount of caution, we continue to anticipate incoming orders and annual revenue of more than EUR 88 million and earnings (EBIT) of around EUR 4 million for 2019. However, this is based on the assumption that there will be no dramatic economic turbulence on a global scale. At the same time, we could also exceed our revenue and earnings forecasts if economic developments are unexpectedly positive and incoming orders remain buoyant.
Sincerely yours,
Dr. Wolfgang Trier (Chief Executive Officer)
Softing Shares
Equity market makes significant gains since start of 2019 after recording similarly sharp price drops in the second half of 2018 until the end of that year
Germany's leading index, the DAX, began 2019 at 10,478 points after suffering considerable losses until the end of 2018, falling from the 12,500 point mark reached at the start of July 2018. The DAX's performance inverted almost exactly in the first half of 2019 as the leading index recovered to reach the 12,500-point mark in early July of this year, only to lose almost 1,000 points within the space of a month by the start of August. The DAX is currently at 11,845 points (as of August 8, 2019).
This year's price rise was due to better than expected results from German companies. Increasing political and economic uncertainty, headed by escalating trade conflicts between the USA and China and most recently with Europe as well, in addition to slightly reduced growth rates for German manufacturers and the continuing lack of clarity over Brexit, is currently having a negative impact on stock markets.
Softing shares began the year at a price of EUR 6.62 and reached their annual high to date of EUR 8.82 on February 11 before dropping to EUR 6.32 in early/mid April. The stock then recovered to a further interim high of EUR 8.50 in the space of just a few days by mid/late April and EUR 8.30 at the start of June before falling to EUR 7.24 by the balance sheet date on June 28.
During the reporting period, the average daily trading volume of Softing shares was 8,851 (Xetra and floor trading), once again well below the similarly reduced previous year's figure of 10,316 shares.
General Shareholders' Meeting again resolved dividend of EUR 0.13 per share
On May 8, 2019, the General Shareholders' Meeting of Softing AG adopted a resolution to distribute a stable dividend of EUR 0.13 per no-par share.
Shareholder Structure
As far as the Company is aware, Helm Trust Company Limited, St. Helier, Jersey, UK, remains the single largest investor in Softing's 9,105,381 shares with 2,043,221 shares (22.4%). The next major shareholder is Mr Alois Widmann, Vaduz, Principality of Liechtenstein, who holds 1,450,000 shares (15.9%), followed by a number of institutional investors and several private anchor investors. The remaining shares are in free float.
Analyst Recommendations
Warburg Research has analyzed the Softing share regularly for years in research reports and has published three updates on the share by the date of publication in 2019. The research firm issued a buy recommendation in its latest update on July 22, raising its previous target price of EUR 8.00 (hold recommendation) to EUR 9.50 (see May 8, 2019 update).
Information about analysts' reports on Softing shares is available at www.softing.com under Investor, News & Publications, Research. The Press & Interviews section contains information about the growth prospects of the Softing Group published in a variety of financial newspapers and magazines such as Börse Online, Der Aktionär, Focus Money, Nebenwerte Journal, Capital Depesche and others.
basic data of the Softing Share
| ISIN / WKN | DE0005178008 / 517800 |
|---|---|
| Sector | Industrial |
| Subsector | Advanced Industrial Equipment |
| Stock exchange symbol | SYT |
| Bloomberg / Reuters | SYT GR / SYTG |
| Market segment | Prime Standard, Official Trading, EU-regulated Market |
| Stock exchanges | XETRA, Frankfurt, Stuttgart, Munich, Hamburg, Düsseldorf, Berlin-Bremen, Tradegate |
| Initial listing (IPO) | May 16, 2000 |
| Indices | Prime All Share Performance Index |
| Share class | No-par bearer ordinary share with a notional value of EUR 1.00 per share |
| Share capital | EUR 9,105,381 |
| Authorized capital 2018 | EUR 4,552,690 until May 8, 2023 |
| Contingent capital 2018 | EUR 4,552,690 until May 8, 2023 |
| Designated sponsor | ICF Bank AG Wertpapierhandelsbank, M.M. Warburg & CO (AG & CO.) KGaA |
| Research coverage | Warburg Research |
Price of the Softing share from 07/02/2018 to 06/29/2019 (Xetra)

Financial calendar
| 08/14/2019 | Half-Year Interim Report 2019 |
|---|---|
| 11/15/2019 | Interim Statement Q3/2019 |
| 11/25 – 27/2019 German Equity Forum in Frankfurt/Main | |
| 12/10 – 11/2019 Münchner Kapitalmarkt Konferenz |
5
Interim Group Management Report for the 2019 Half-Year Financial Report
REPORT ON NET ASSETS, FINANCIAL POSITION AND RESULTS OF OPERATIONS
The economic environment in Softing's most important markets worldwide is clouding over due to a turbulent trade policy environment – something which Softing was unable to completely escape in the first half of 2019.
Despite these negative signals from various markets, Softing succeeded in significantly increasing incoming orders (+15%) and revenue (+5%) in the first half of 2019 and therefore has a positive outlook on 2019.
The Industrial segment increased revenue by a very healthy 12% in the first six months, with operating EBIT coming in at a good level as well.
The Automotive segment lifted revenue by 4% in the first half of the year with a greatly improved operating EBIT. Business development with products of the acquired GlobalmatiX AG is proceeding according to plan.
In the first six months, the IT Networks segment focused on the transition from low-margin distribution products to the new, high-margin in-house products, resulting in a decline in revenue of EUR 1.4 million. A first new product was released for marketing at the end of the fourth quarter of 2018 and more products to follow will significantly improve the gross profit margin in 2019.
Overall, the Softing Group grew its revenue to EUR 41.8 million in the first six months of 2019 (previous year: EUR 39.9 million). Revenue in the Industrial segment rose from EUR 24.9 million to a strong EUR 27.9 million. In the Automotive segment, revenue increased slightly from EUR 8.7 million to EUR 9.0 million. IT Networks generated revenue of EUR 4.9 million, compared with EUR 6.3 million in the previous year.
The Group's EBITDA rose from EUR 3.3 million to EUR 5.7 million in the first half of the year, resulting in a significantly improved EBITDA margin of around 13% (previous year: 8%).
The Industrial segment's EBIT rose considerably from EUR 1.9 million to EUR 2.6 million, with operating EBIT remaining stable at EUR 2.2 million. EBIT in the Automotive segment increased slightly year-on-year, from EUR –0.6 million to EUR –0.5 million, while operating EBIT rose from EUR –1.4 million to EUR –0.9 million. Forward-looking investments made by the acquired company GlobalmatiX AG, which is in the process of being expanded, depressed earnings in this segment by EUR 0.6 million. As in the previous year, the IT Networks segment posted a slightly negative EBIT of EUR 0.2 million. Operating EBIT was EUR -0.0 million, slightly above the prior-year figure of EUR -0.1 million.
The Group's operating EBIT (EBIT adjusted for capitalized development services and amortization on these as well as effects from purchase price allocation) doubled in the reporting period, reaching EUR 1.3 million (previous year: EUR 0.6 million). The Group's EBIT rose significantly to EUR 1.8 million after EUR 1.1 million in the previous year.
As expected, the resulting consolidated net profit for the period moved into clearly positive territory in the second quarter of 2019 and amounted to EUR 1.2 million after the first six months of 2019 (previous year: EUR 0.9 million). Earnings per share were EUR 0.13 in the first half of 2019, compared with EUR 0.12 in the previous year.
The Group had cash of EUR 12.2 million as of June 30, 2019, compared with EUR 9.7 million as of December 31, 2018. Cash flow for the period was EUR 5.6 million after EUR 3.7 million in the previous year. Capital expenditure on property, plant, and equipment was insignificant and comprised replacements. Please refer to the Research and Development section for information on investments in products. Cash flow from financing activities was dominated by a net borrowing of EUR 4.1 million and the payment of the dividend of EUR 1.2 million in 2019.
The first-time application of IFRS 16 resulted in an increase in total assets/total equity and liabilities of around EUR 5.0 million – due to the first-time recognition of intangible assets on the assets side and other non-current liabilities of around EUR 3.6 million and other current financial liabilities of a good EUR 1.4 million on the liabilities side. Overall, this translates into a slightly lower equity ratio of 62% as of June 30, 2019, after 69% at year-end 2018.
RESEARCH AND PRODUCT DEVELOPMENT
In the first six months of 2019, Softing capitalized a total of EUR 4.1 million after EUR 2.2 million in the previous year for the development of new products and the enhancement of existing ones, both internally and externally. Work here focused on completing a new generation of the development platform (DTS 9) and the related software components in the Automotive segment and the latest generation of communication interfaces (VCI). GlobalmatiX has invested heavily in its future mobile infrastructure. New and improved products in the Industrial and Data Networks segments will be launched in 2019. Other significant amounts were expensed.
EMPLOYEES
As of June 30, 2019, the Group had 407 employees (previous year: 405). No stock options were issued to employees in the reporting period.
Opportunities and Risks for the Company's Future Development
As of the reporting date of June 30, 2019, the Company's risk structure had not deviated significantly from the description in the consolidated financial statements for the year ended December 31, 2018. Material changes are also not expected for the remaining six months of 2019. For more detailed information, we refer to the Group Management Report in the 2018 Annual Report, page 8 et seq.
OUTLOOK
We confirm the Group's guidance for 2019 published in the management report of the 2018 Annual Report (p. 27). Overall, we continue to expect both revenue and incoming orders to grow to EUR 88.0 million in financial year 2019.
We anticipate EBIT of EUR 4.0 million, while operating EBIT is expected to come in at EUR 3.7 million. In seasonal terms, we once again expect that the fourth quarter will prove to be the strongest quarter. If performance is positive, EBIT in particular has upside potential.
At segment level, a moderate increase in revenue as well as stable EBIT and operating EBIT are projected in all segments. Due to the fact that a number of major contracts have already been acquired but cannot be delivered until the second half of the year, we expect the strongest growth, especially for EBIT, to be seen in the second half of the year, as was the case in the previous year. We will provide quarterly reports with more details on these figures.
The condensed interim consolidated financial statements for the first half of 2019 were released for publication on August 14, 2019 by resolution of the Executive Board.
EVENTS AFTER THE REPORTING PERIOD
There were no events of special importance after the reporting date of June 30, 2019.
GENERAL ACCOUNTING POLICIES
Due to the first-time application of IFRS 16, the Group recorded transition effects in the areas described below from January 1, 2019, which led to a change in accounting policy. In connection with the first-time application of IFRS 16, Softing uses the modified, retrospective approach for transitioning its accounting for leases to IFRS 16.
The following table shows the changes in the statement of financial position from December 31, 2018 to January 1, 2019 due to the first-time application of IFRS 16.
| 01/01/2019 | IFRS 16 effects | 12/31/2018 | |
|---|---|---|---|
| EUR (in thsds.) | EUR (in thsds.) | EUR (in thsds.) | |
| Assets | |||
| Intangible assets | 46,924 | 5,042 | 41,882 |
| Non-current assets | 68,022 | 5,042 | 62,980 |
| Current assets | 36,844 | 36,844 | |
| Total assets | 104,866 | 5,042 | 99,824 |
| Equity and liabilities | |||
| Equity | 68,400 | 68,400 | |
| Other non-current liabilities | 3,653 | 3,596 | 57 |
| Non-current liabilities | 12,997 | 3,596 | 9,401 |
| Current financial liabilities | 5,968 | 1,446 | 4,522 |
| Current liabilities | 23,469 | 1,446 | 22,023 |
| Total equity and liabilities | 104,866 | 5,042 | 99,824 |
FThe following effects on the consolidated income statement and cash flow statement arose in the first half of 2019 as a result of accounting for leases in accordance with IFRS 16.
| 01/01/2019 – 06/30/2019 | |
|---|---|
| EUR (in thsds.) | |
| Depreciation, lease accounting | –779 |
| Period expense for short-term leases | –38 |
| Period expense for low-value leases (<5,000 EUR ) | –1 |
| Variable lease expense | 0 |
| Variable lease expense for subleases | 0 |
| Interest expense for lease accounting (incremental borrowing rate of interest: 3.78%) | –86 |
| Payments from lease accounting | –847 |
The other amended standards had no effect on reporting. The consolidated financial statements of Softing AG as of December 31, 2018 were prepared in accordance with the International Financial Reporting Standards (IFRSs) based on the guidance of the International Accounting Standards Board (IASB) applicable at the reporting date. The condensed interim consolidated financial statements as of June 30, 2019, which were prepared on the basis of International Accounting Standard (IAS) 34 "Interim Financial Reporting", do not contain all of the required information in accordance with the requirements for the presentation of the annual report and should be read in conjunction with the consolidated financial statements of Softing AG as of December 31, 2018. With the exception of IFRS 16 as described above, the same accounting policies were applied in the interim financial statements as of June 30, 2019 as in the consolidated financial statements for the 2018 financial year. This 2019 half-yearly report was prepared without an auditor's review.
CHANGEs IN THE BASIS OF CONSOLIDATION
There were no changes in the basis of consolidation in the first half of 2019. For information on significant events during the interim reporting period, please see the Ad hoc release dated May 20, 2019, "GlobalmatiX Signs Contract with Key Account."
RESPONSIBILITY STATEMENT
To the best of our knowledge, and in accordance with the applicable reporting principles for interim financial reporting, the interim consolidated financial statements give a true and fair view of the assets, liabilities, financial position and profit or loss of the Company, and the interim management report of the Group includes a fair review of the development and performance of the business and the position of the Company, together with a description of the material opportunities and risks associated with the expected development of the Company.
Haar, Germany, August 14, 2019 Softing AG

Dr. Wolfgang Trier Chief Executive Officer
Ernst Homolka Executive Board member
Consolidated Income Statement
| EUR thousand | 04/01/ – 06/30/2019 |
04/01/ – 06/30/2018 |
01/01/ – 06/30/2019 |
01/01/ – 06/30/2018 |
|---|---|---|---|---|
| Revenue | 22,230 | 21,418 | 41,839 | 39,932 |
| Other own work capitalized | 2,140 | 902 | 3,035 | 2,245 |
| Other operating income | 190 | 470 | 413 | 658 |
| Operating income | 24,560 | 22,790 | 45,287 | 42,835 |
| Cost of materials / cost of purchased services | –9,410 | –9,451 | –18,093 | –17,455 |
| Staff costs | –8,523 | –8,557 | –16,795 | –16,456 |
| Depreciation, amortization and impairment losses | –1,952 | –1,242 | –3,811 | –2,255 |
| thereof depreciation / amortization due to purchase price allocation | –507 | –489 | –1,011 | –770 |
| thereof depreciation/amortization due to lease accounting | –400 | –0 | –779 | 0 |
| Other operating expenses | –2,356 | –2,846 | –4,748 | –5,587 |
| Operating expenses | –22,241 | –22,096 | –43,446 | –41,753 |
| Profit / loss from operations (EBIT) | 2,318 | 694 | 1,840 | 1,082 |
| Interest income | 0 | 0 | 0 | 21 |
| Interest expense | –24 | –45 | –60 | –82 |
| Interest expense from lease accounting | –41 | 0 | –86 | 0 |
| Expenses from internal financing | –179 | 729 | 140 | 422 |
| Earnings before income taxes | 2,074 | 1,378 | 1,834 | 1,443 |
| Income taxes | –629 | –481 | –674 | –502 |
| Consolidated profit | 1,443 | 897 | 1,159 | 941 |
| Owners of the parent | 1,381 | 899 | 1,098 | 968 |
| Minority interests | 62 | –2 | 61 | –27 |
| Consolidated profit | 1,443 | 897 | 1,159 | 941 |
| Earnings per share (basic = diluted) | 0.16 | 0.10 | 0.13 | 0.12 |
| Average number of shares outstanding (basic) | 9,105,381 | 9,105,381 | 9,105,381 | 8,432,453 |
Consolidated Statement of Comprehensive Income
| EUR thousand | 04/01/ – 06/30/2019 |
04/01/ – 06/30/2018 |
01/01/ – 06/30/2019 |
01/01/ – 06/30/2018 |
|---|---|---|---|---|
| Consolidated profit | 1,433 | 897 | 1,159 | 941 |
| Items that will be reclassified to consolidated total comprehensive income: | ||||
| Currency translation differences | ||||
| Changes in unrealized gains / losses | –154 | 309 | 75 | 0 |
| Tax effect | 43 | –86 | –21 | 0 |
| Total currency translation differences | –111 | 223 | 54 | 0 |
| Consolidated total comprehensive income | –111 | 223 | 54 | 0 |
| Total comprehensive income for the period | 1,333 | 1,120 | 1,214 | 941 |
| Total comprehensive income for the period attributable to: | ||||
| Owners of the parent | 1,271 | 1,122 | 1,153 | 968 |
| Minority interests | 62 | –2 | 61 | –27 |
| Total comprehensive income for the period | 1,333 | 1,453 | 1,214 | 941 |
| Earnings per share (basic = diluted) | 0.14 | 0.14 | 0.13 | 0.12 |
| Average number of shares outstanding (basic) | 9,105,381 | 9,105,381 | 9,105,381 | 8,432,453 |
Consolidated Statement of Financial Position
as of June 30, 2019, December 31, 2018 and June 30, 2018
| Assets | |||
|---|---|---|---|
| EUR thousand | 06/30/2019 | 12/31/2018 | 06/30/2018 |
| Non-current assets | |||
| Goodwill | 18,030 | 17,985 | 18,415 |
| Intangible assets | 47,797 | 41,882 | 40,419 |
| 65,827 | 59,867 | 58,834 | |
| Property, plant and equipment | 2,438 | 2,348 | 1,918 |
| 68,265 | 62,215 | 60,752 | |
| Deferred tax assets | 702 | 765 | 2,388 |
| Non-current assets, total | 68,968 | 62,980 | 63,140 |
| Current assets | |||
|---|---|---|---|
| Inventories | 12,052 | 10,557 | 9,956 |
| Trade receivables | 13,129 | 13,682 | 12,584 |
| Contract assets | 741 | 568 | 1,481 |
| 13,870 | 14,250 | 14,065 | |
| Other current assets | 955 | 703 | 721 |
| Current income tax assets | 1,694 | 1,652 | 1,316 |
| Cash and cash equivalents | 12,217 | 9,682 | 8,590 |
| Current assets, total | 40,788 | 36,844 | 34,648 |
| Total assets | 109,755 | 99,824 | 97,788 |
| Equity and liabilities | |
|---|---|
| EUR thousand | 06/30/2019 | 12/31/2018 | 06/30/2018 |
|---|---|---|---|
| Equity | |||
| Subscribed capital | 9,105 | 9,105 | 9,105 |
| Capital reserves | 31,111 | 31,111 | 31,438 |
| Retained earnings | 27,920 | 28,039 | 25,567 |
| Equity (Group share) | 68,137 | 68,255 | 66,110 |
| Minority interest | 206 | 145 | 8 |
| Equity, total | 68,343 | 68,400 | 66,118 |
| Non-current liabilities | |||
| Pensions and similar obligations | 2,033 | 2,141 | 2,081 |
| Long-term borrowings | 7,705 | 1,976 | 3,097 |
| Other non-current liabilities | 3,152 | 57 | 50 |
| Deferred taxes | 5,645 | 5,227 | 6,672 |
| Non-current liabilities, total | 18,535 | 9,401 | 11,900 |
| Current liabilities | |||
| Trade payables | 5,703 | 6,086 | 6,295 |
| Contract liabilities | 717 | 2,069 | 684 |
| Provisions and accrued liabilities | 136 | 175 | 144 |
| Income tax liabilities | 1,426 | 1,407 | 952 |
| Short-term borrowings | 4,544 | 6,215 | 4,788 |
| Current non-financial liabilities | 4,452 | 1,549 | 2,836 |
| Current financial liabilities | 5,900 | 4,522 | 4,071 |
| Current liabilities, total | 22,878 | 22,023 | 19,770 |
| Total equity and liabilities | 109,755 | 99,824 | 97,788 |
Consolidated Statement of Changes in Equity
| EUR thousand | Subscribed capital |
Capital reserves |
Retained earnings | Attributable to shareholders of Softing AG |
Non controlling interests |
Total equity |
|||
|---|---|---|---|---|---|---|---|---|---|
| Net retained profits and other |
Remeasure ments |
Currency translation |
Total | ||||||
| As of January 1, 2019 | 9,105 | 31,111 | 27,054 | –1,298 | 2,282 | 28,039 | 68,255 | 145 | 68,400 |
| Dividend distribution | –1,184 | –1,184 | –1,184 | –1,184 | |||||
| Tax effect | 23 | 23 | 23 | 23 | |||||
| Currency translation | –55 | –55 | –55 | –55 | |||||
| Net profit for 2019 | 1,098 | 1,098 | 1,098 | 61 | 1,159 | ||||
| As of June 30, 2019 | 9,105 | 31,111 | 26,969 | –1,298 | 2,249 | 27,921 | 68,137 | 206 | 68,343 |
| EUR thousand | Subscribed capital |
Capital reserves |
Retained earnings | Attributable to shareholders of Softing AG |
Non controlling interests |
Total equity |
|||
|---|---|---|---|---|---|---|---|---|---|
| Net retained profits and other |
Remeasure ments |
Currency translation |
Total | ||||||
| As of January 1, 2017 | 7,655 | 19,214 | 24,728 | –1,321 | 2,028 | 25,436 | 52,305 | –33 | 52,272 |
| Change in accounting policies | –26 | –26 | –26 | –26 | |||||
| As of January 1, 2018 | 7,655 | 19,214 | 24,702 | –1,321 | 2,028 | 25,410 | 52,729 | –33 | 52,246 |
| Dividend distribution | –995 | –995 | –995 | –995 | |||||
| Capital increase | 1,450 | 12,224 | 0 | 13,674 | 13,674 | ||||
| Deconsolidation effect | 0 | 0 | 68 | 68 | |||||
| Tax effect | 118 | 118 | 118 | 118 | |||||
| Currency translation | 41 | 41 | 41 | 41 | |||||
| Net profit for 2018 | 967 | 967 | 967 | –27 | 940 | ||||
| As of June 30, 2018 | 9,105 | 31,438 | 24,674 | –1,321 | 2,187 | 25,541 | 66,534 | 8 | 66,091 |
Consolidated Statement of Cash Flows
| EUR thousand | 01/01/ – 06/30/2019 | 01/01/ – 06/30/2018 |
|---|---|---|
| Cash flows from operating activities | ||
| Profit (before tax) | 1,834 | 1,443 |
| Depreciation, amortization and impairment losses on fixed assets | 3,811 | 2,255 |
| Other non-cash changes | –48 | –17 |
| Cash flows for the period | 5,597 | 3,681 |
| Interest income | 0 | –21 |
| Interest expense | 146 | 82 |
| Change in other and accrued liabilities | –39 | –19 |
| Change in inventories | –1,495 | –889 |
| Change in trade receivables | 380 | –1,238 |
| Changes in financial receivables and other assets | –231 | 243 |
| Change in trade payables | –383 | 1,721 |
| Changes in financial and non-financial liabilities and other liabilities | 6,556 | –512 |
| Payments for right-of-use assets | –847 | 0 |
| Interest received | 0 | 21 |
| Income taxes received | 0 | 758 |
| Income taxes paid | –127 | –84 |
| Cash flows from operating activities | 9,557 | 3,743 |
| Investments in fixed assets | –453 | –978 |
| Cash paid for investments in internally generated intangible assets | –4,137 | –2,245 |
| Changes in Right of Use assets (first use IFRS 16) | –5,271 | 0 |
| Cash flows from investing activities | –9,861 | –3,223 |
| Dividend payment | –1,184 | –995 |
| New long-term borrowings | 7,000 | 0 |
| Repayment of bank loans | –2,845 | –1,218 |
| Interest on right-of-use assets | –86 | 0 |
| Interest paid | –60 | –82 |
| Cash flows from financing activities | 2,825 | –2,295 |
| Net change in funds | 2,521 | –1,776 |
| Effects of exchange rate changes on cash and cash equivalents | 15 | 90 |
| Cash and cash equivalents at the beginning of the period | 9,682 | 10,276 |
| Cash and cash equivalents at the end of the period | 12,218 | 8,590 |
Consolidated Segment Reporting
| EUR thousand | 04/01/ – 06/30/2018 |
04/01/ – 06/30/2017 |
01/01/ – 06/30/2018 |
01/01/ – 06/30/2017 |
|---|---|---|---|---|
| Automotive | ||||
| Revenue | 5,008 | 4,488 | 9,022 | 8,708 |
| Segment result (EBITDA) | 1,105 | 126 | 944 | 320 |
| Depreciation / amortization | 776 | 549 | 1,479 | 901 |
| Segment result (EBIT) | 329 | –424 | –535 | –581 |
| Operating EBIT | 116 | –602 | –906 | –1,445 |
| Segment assets | 38,676 | 35,618 | ||
| Segment liabilities | 10,769 | 5,810 | ||
| Capital expenditure | 1,114 | 506 | 2,116 | 17,362 |
| Industrial | ||||
| Revenue | 14,518 | 13,286 | 27,888 | 24,931 |
| Segment result (EBITDA) | 2,718 | 1,701 | 4,046 | 2,873 |
| Depreciation / amortization | 722 | 508 | 1,417 | 986 |
| Segment result (EBIT) | 1,996 | 1,192 | 2,629 | 1,888 |
| Operating EBIT | 1,225 | 1,430 | 2,184 | 2,164 |
| Segment assets | 48,635 | 44,034 | ||
| Segment liabilities | 13,051 | 9,902 | ||
| Capital expenditure | 1,620 | 290 | 1,887 | 716 |
| IT Networks | ||||
| Revenue | 2,704 | 3,644 | 4,930 | 6,293 |
| Segment result (EBITDA) | 224 | 26 | 209 | –18 |
| Depreciation / amortization | 231 | 105 | 463 | 206 |
| Segment result (EBIT) | –7 | –80 | –254 | –225 |
| Operating EBIT | 105 | –51 | –30 | –143 |
| Segment assets | 12,333 | 11,732 | ||
| Segment liabilities | 1,684 | 3,537 | ||
| Capital expenditure | 395 | 70 | 600 | 519 |
| Not allocated | ||||
| Revenue | 0 | 0 | 0 | 0 |
| Segment result (EBITDA) | 224 | 79 | 453 | 160 |
| Depreciation / amortization | 224 | 79 | 453 | 160 |
| Segment result (EBIT) | 0 | 0 | 0 | 0 |
| Operating EBIT | 0 | 0 | 0 | 0 |
| Segment assets | 10,111 | 6,407 | ||
| Segment liabilities | 15,908 | 12,420 | ||
| Capital expenditure | 43 | 34 | 93 | 109 |
| Total | ||||
| Revenue | 22,230 | 21,418 | 41,839 | 39,932 |
| Segment result (EBITDA) | 4,271 | 1,935 | 5,652 | 3,336 |
| Depreciation / amortization | 1,953 | 1,242 | 3,811 | 2,255 |
| Segment result (EBIT) | 2,318 | 693 | 1,840 | 1,082 |
| Operating EBIT | 1,447 | 777 | 1,249 | 579 |
| Segment assets | 109,755 | 97,788 | ||
| Segment liabilities | 41,413 | 31,670 | ||
| Capital expenditure | 3,172 | 900 | 4,697 | 18,707 |
Consolidated Segment Reporting – geographical
| EUR thousand | 04/01/ – 06/30/2018 |
04/01/ – 06/30/2017 |
01/01/ – 06/30/2018 |
01/01/ – 06/30/2017 |
|---|---|---|---|---|
| Revenue | ||||
| Germany | 7,654 | 6,936 | 13,330 | 13,150 |
| USA | 8,438 | 8,586 | 16,637 | 15,595 |
| Rest of the world | 6,139 | 5,896 | 11,873 | 11,187 |
| Total | 22,230 | 21,418 | 41,839 | 39,932 |
| Fixed assets | ||||
| Germany | 1,276 | 341 | 29,758 | 24,797 |
| USA | –474 | 897 | 20,990 | 20,166 |
| Rest of the world | 123 | –506 | 17,517 | 15,789 |
| Total | 925 | 732 | 68,265 | 60,752 |
| Additions to fixed assets | ||||
| Germany | 2,588 | 1,149 | 3,882 | 2,899 |
| USA | 105 | 26 | 161 | 51 |
| Rest of the world | 479 | –275 | 654 | 15,757 |
| Total | 3,172 | 900 | 4,697 | 18,707 |
Directors' Holdings
| Boards | Number of shares | Number of options | ||
|---|---|---|---|---|
| 06/30/2019 | 12/31/2018 | 06/30/2019 | 12/31/2018 | |
| Supervisory Board | ||||
| Dr. Horst Schiessl (chairman), attorney at law, Munich | – | – | – | – |
| Dr. Klaus Fuchs (member), graduate computer scientist / graduate engineer, Helfant |
278,820 | 278,820 | – | – |
| Andreas Kratzer (member), certified public accountant, Zurich, Switzerland |
10,155 | 10,155 | – | – |
| Executive Board | ||||
| Dr.-Ing. Dr. rer. oec. Wolfgang Trier, Munich | 151,826 | 112,716 | – | – |
| Ernst Homolka, Munich | 1,800 | 1,800 | – | – |
Softing AG Richard-Reitzner-Allee 6
85540 Haar/Germany
Phone +49 89 4 56 56-0 Fax +49 89 4 56 56-399 [email protected] www.softing.com