AI assistant
WashTec AG — Interim / Quarterly Report 2015
Aug 5, 2015
483_10-q_2015-08-05_52051f3a-a438-410a-87a9-f60e3535a31f.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer
H12015
Group Management Report on the period from January 1 to June 30, 2015
Very good result in the fi rst half of the year strengthens positive outlook for the full year
- Revenues at € 160.6m (prior year: € 141.9m); EBIT at € 13.8m (prior year: € 5.9m);
- Positive business development particularly attributable to equipment and service
Free cash fl ow increases to € 10.5m (prior year: € 5.4m)
| H1 2015 | Jan 1 to | Jan 1 to | Change | ||
|---|---|---|---|---|---|
| Rounding diff erences are possible | Jun 30 2015 | Jun 30 2014 | absolute | in percent | |
| Revenues | €m | 160.6 | 141.9 | 18.7 | 13.2 |
| EBITDA | €m | 18.6 | 11.0 | 7.6 | 69.1 |
| EBIT | €m | 13.8 | 5.9 | 7.9 | 133.9 |
| EBIT margin | % | 8.6 | 4.2 | ||
| EBT | €m | 13.5 | 5.6 | 7.9 | 141.1 |
| Employees per reporting date | persons | 1,668 | 1,679 | –11 | |
| Average number of shares | units 13,932,312 | 13,932,312 | 0 | ||
| Earnings per share ¹ | € | 0.63 | 0.27 | 0.36 | 133.0 |
| Free cash fl ow ² | €m | 10.5 | 5.4 | 5.1 | |
| Investments in fi xed assets | |||||
| (capital expenditures) | €m | 2.7 | 2.1 | 0.6 | |
| Capital ratio per reporting day ³ | % | 41.2 | 45.5 | –4.4 |
| Q2 2015 | Apr 1 to | Apr 1 to | Change | ||
|---|---|---|---|---|---|
| Rounding diff erences are possible | Jun 30 2015 | Jun 30 2014 | absolute | in % | |
| Revenues | €m | 85.0 | 77.1 | 7.9 | 10.2 |
| EBITDA | €m | 11.9 | 9.0 | 2.9 | 32.2 |
| EBIT | €m | 9.5 | 6.3 | 3.2 | 50.8 |
| EBIT margin | % | 11.1 | 8.2 | ||
| EBT | €m | 9.3 | 6.2 | 3.1 | 50.0 |
| Average number of shares | units 13,932,312 | 13,932,312 | 0 | ||
| Earnings per share ¹ | € | 0.45 | 0.31 | 0.14 | 45.2 |
1 Diluted = undiluted
Net cash fl ow – cash outfl ow from investing activity
3 Equity capital/balance sheet total
Contents
Interim Group Management Report for the period from January 1 to June 30, 2015
| 1. Total revenues and earnings development5 |
|---|
| 2. Economic report.5 |
| 2.1 General conditions and competitive conditions5 |
| 2.2 Earnings.5 |
| 2.3 Net assets8 |
| 2.4 Financial position8 |
| 2.5 Employees.9 |
| 3. Forecast, report on opportunities and risks9 |
| 3.1 Forecast.9 |
| 3.2 Opportunities and risks for group development9 |
| 4. Other information.9 |
| 4.1 Information about dealings with related |
| companies and persons9 |
| 4.2 Events after the end of the reporting period9 |
| 5. Share and investor relations9 |
| 5.1 Share performance9 |
| 5.2 Shareholder structure10 |
Interim Condensed Consolidated Financial Statements from January 1 to June 30, 2015
| Consolidated Income Statement. 12 | |
|---|---|
| Consolidated Statement of Comprehensive Income. 13 | |
| Consolidated Balance Sheet 14 | |
| Consolidated Cash Flow Statement. 15 | |
| Statement of Changes in Consolidated Equity 16 | |
| Notes to the Interim Condensed Consolidated | |
| Financial Statements of WashTec AG (IFRS) for the period | |
| from January 1 to June 30, 2015 18 | |
| Responsibility Statement23 | |
| Review Report. | 24 |
| Contact25 | |
| Financial Calendar25 |
5.3 Annual general meeting of shareholders . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .10
Interim Group Management Report
1. Total revenues and earnings development
EBIT more than doubled
Due to a continued strong second quarter (€ 85.0m; prior year: € 77.1m), revenues in the first half of 2015 equaled € 160.6m and were therefore € 18.7m (13.2%) higher than last year (€ 141.9m). All segments contributed to the revenue increase. The revenues include positive currency effects in the amount of € 5.2. EBIT increased to € 13.8m (prior year: € 5.9m) and thus more than doubled – primarily because of the higher revenues.
The high order backlog at the commencement of the year continued to develop positively and was significantly higher than last year's level by the end of the first half of the year. Thus, it can be expected that the positive business development will continue in the second half of the year, also compared to the prior year.
Major client negotiations in the last quarter have been largely successfully concluded.
2. Economic report
2.1 General conditions and competitive conditions
In the important markets of Core Europe and North America, the investment conditions in our industry improved slightly compared to the situation described in the 2014 annual report. Otherwise, the general conditions were in line with the situation described in the 2014 Group Management Report. The same applies to the competitive conditions. There have been no significant changes in technology, and none are foreseeable.
2.2 Earnings
2.2.1 Revenues by segments and products
| Revenues by segment, H1 | |||||
|---|---|---|---|---|---|
| in €m, IFRS | Jan 1 to | Jan 1 to | Change | ||
| (Rounding differences possible) | Jun 30, 2015 | Jun 30, 2014 | absolute | % | |
| Core Europe | 128.4 | 117.7 | 10.7 | 9.1 | |
| Eastern Europe | 5.3 | 4.7 | 0.6 | 12.8 | |
| North America | 27.2 | 20.8 | 6.4 | 30.8 | |
| Asia/Pacific | 7.3 | 5.1 | 2.2 | 43.1 | |
| Consolidation | –7.6 | –6.3 | –1.3 | ||
| Total Group | 160.6 | 141.9 | 18.7 | 13.2 |
| Revenues by segment, Q2 | |||||
|---|---|---|---|---|---|
| in €m, IFRS | Apr 1 to | Apr 1 to | Change | ||
| (Rounding differences possible) | Jun 30, 2015 | Jun 30, 2014 | absolute | % | |
| Core Europe | 66.6 | 63.4 | 3.2 | 5.0 | |
| Eastern Europe | 2.4 | 2.2 | 0.2 | 9.1 | |
| North America | 15.9 | 11.7 | 4.2 | 35.9 | |
| Asia/Pacific | 3.6 | 2.6 | 1.0 | 38.5 | |
| Consolidation | –3.4 | –2.8 | –0.6 | ||
| Total Group | 85.0 | 77.1 | 7.9 | 10.2 |
The positive revenue development was driven by all regions, particularly Europe and North America. North America's revenues in US dollars amounted to USD 30.3m (prior year: USD 28.5m). Compared to the second quarter of 2014, quarterly group revenues rose by 10.2% (Q2 2015: € 85.0m; Q2 2014: € 77.1m).
Revenue increase in all segments
| Revenues by product, H1 | |||||
|---|---|---|---|---|---|
| in €m, IFRS | Jan 1 to | Jan 1 to | Change | ||
| (Rounding differences possible) | Jun 30, 2015 | Jun 30, 2014 | absolute | % | |
| Equipment and service | 132.9 | 117.0 | 15.9 | 13.6 | |
| Chemicals | 20.6 | 18.3 | 2.3 | 12.6 | |
| Operator business and others | 7.0 | 6.6 | 0.4 | 6.1 | |
| Total Group | 160.6 | 141.9 | 18.7 | 13.2 |
| Revenues by product, Q2 | |||||
|---|---|---|---|---|---|
| in €m. IFRS | Apr 1 to | Apr 1 to | Change | ||
| (Rounding differences possible) | Jun 30. 2015 | Jun 30. 2014 | absolute | % | |
| Equipment and service | 71.0 | 64.6 | 6.4 | 9.9 | |
| Chemicals | 10.3 | 9.1 | 1.2 | 13.2 | |
| Operator business and others | 3.8 | 3.4 | 0.4 | 11.8 | |
| Total Group | 85.0 | 77.1 | 7.9 | 10.2 |
Revenues increased over all product segments. This also applies for the second quarter. Business development of equipment and service developed most favorably.
2.2.2 Expense items and earnings
| Earnings, H1 | ||||
|---|---|---|---|---|
| in €m, IFRS | Jan 1 to | Jan 1 to | Change | |
| (Rounding differences possible) | Jun 30, 2015 | Jun 30, 2014 | absolute | % |
| Gross profit* | 96.7 | 86.3 | 10.4 | 12.1 |
| EBITDA | 18.6 | 11.0 | 7.6 | 69.1 |
| EBIT | 13.8 | 5.9 | 7.9 | 133.9 |
| EBT | 13.5 | 5.6 | 7.9 | 141.1 |
Disproportionately low cost development EBITDA climbs to
€ 18.6m
* Revenues plus change in inventory minus cost of materials
| Earnings, Q2 | |||||
|---|---|---|---|---|---|
| in €m, IFRS | Apr 1 to | Apr 1 to | Change | ||
| (Rounding differences possible) | Jun 30, 2015 | Jun 30, 2014 | absolute | % | |
| Gross profit* | 51.3 | 47.3 | 4.0 | 8.5 | |
| EBITDA | 11.9 | 9.0 | 2.9 | 32.2 | |
| EBIT | 9.5 | 6.3 | 3.2 | 50.8 | |
| EBT | 9.3 | 6.2 | 3.1 | 50.0 |
* Revenues plus change in inventory minus cost of materials
The gross profit margin declined only marginally from 60.8% to 60.2%.
Personnel expenses increased only moderately by € 1.0m to € 55.6m (prior year: € 54.6m).
Other operating expenses (including other taxes) increased by € 2.8m to € 25.3m (prior year: € 22.5m). The main reasons for this development were currency conversion effects and effects from the evaluation of assets and liabilities held in foreign currency in the amount of € 1.7m, as well as planned higher expenses for marketing and advisory services.
EBITDA increased by € 7.6m to € 18.6m (prior year: € 11.0m).
EBIT, Jan 1 to Jun 30, in €m, IFRS
EBIT rose by € 7.9m to € 13.8m (prior year: € 5.9m).
| EBIT by segment, H1 | ||||
|---|---|---|---|---|
| in €m, IFRS | Jan 1 to | Jan 1 to | Change | |
| (Rounding differences possible) | Jun 30, 2015 | Jun 30, 2014 | absolute | % |
| Core Europe | 11.9 | 5.9 | 6.0 | 101.7 |
| Eastern Europe | 0.0 | –0.2 | 0.2 | 100.0 |
| North America | 1.4 | 0.6 | 0.8 | 133.3 |
| Asia/Pacific | 0.2 | –0.3 | 0.5 | 166.7 |
| Consolidation | 0.2 | 0.0 | 0.2 | |
| Total Group | 13.8 | 5.9 | 7.9 | 133.9 |
| EBIT by segment, Q2 | |||||
|---|---|---|---|---|---|
| in €m, IFRS | Apr 1 to | Apr 1 to | Change | ||
| (Rounding differences possible) | Jun 30, 2015 | Jun 30, 2014 | absolute | % | |
| Core Europe | 7.5 | 5.5 | 2.0 | 36.4 | |
| Eastern Europe | –0.2 | 0.0 | –0.2 | – | |
| North America | 1.8 | 0.9 | 0.9 | 100.0 | |
| Asia/Pacific | 0.1 | –0.1 | 0.2 | – | |
| Consolidation | 0.3 | 0.1 | 0.2 | ||
| Total Group | 9.5 | 6.3 | 3.2 | 50.8 |
The EBIT increase in the segments Core Europe, North America and Asia/Pacific is primarily based on the revenue growth achieved. In Eastern Europe, one-time costs were incurred due to organizational changes. The activities of this region will be bundled with other export activities.
The exchange rate development between the US dollar and the euro had an impact on revenues, but it had no material effect on the operating income. The balance sheet date valuation used for the assets and liabilities, which were reported in a foreign currency on the balance sheet, had an influence on earnings of € –0.1m (other operating income € 1,1m; other operating costs € 1.2m) compared to € 0.0m prior year.
The consolidated net result after taxes increased to € 8.8m (prior year: € 3.7m). Earnings per share (diluted = undiluted) therefore rose to € 0.63 (prior year: € 0.27).
2.3 Net Assets
| Balance sheet, assets, in € m, IFRS | Jun 30, 2015 | Dec 31, 2014 |
|---|---|---|
| (Rounding differences possible) | ||
| Non-current assets | 85.9 | 87.1 |
| thereof intangible assets | 6.0 | 6.2 |
| thereof deferred taxes | 3.9 | 4.1 |
| Current assets | 101.7 | 98.7 |
| thereof inventories | 38.5 | 35.4 |
| thereof trade receivables, other assets | 47.2 | 44.6 |
| thereof cash and cash equivalents | 8.3 | 15.7 |
| Balance sheet total | 187.6 | 185.8 |
| Balance sheet, equity and liabilities, in € m, IFRS | Jun 30, 2015 Dec 31, 2014 | |
|---|---|---|
| (Rounding differences possible) | ||
| Equity | 77.3 | 90.9 |
| Liabilities to banks | 7.3 | 0.3 |
| Other liabilities and provisions | 92.0 | 83.5 |
| thereof trade payables | 10.8 | 5.9 |
| thereof provisions (including income tax debt) | 32.5 | 31.0 |
| Deferred income | 8.2 | 8.2 |
| Deferred tax liabilities | 2.8 | 2.9 |
| Balance sheet total | 187.6 | 185.8 |
Mostly as a result of a seasonal increase in trade payables, net current assets (short-term trade receivables + inventories – short-term trade payables) declined from € 71.2m as of December 31, 2014 to € 70.2m.
Equity decreased to € 77.3m as of June 30, 2015 (December 31, 2014: € 90.9m), mostly due to the dividend payment. As a result of income and expenses recognized directly in equity capital according to IFRS, the change in equity capital does not match up with the results for the period. The equity ratio decreased relative to the end of 2014 from 48.9% to 41.2% mostly as a consequence of the dividend distribution.
The net liquidity (bank deposit – long-term and short-term bank debt) was € 1.0m (December 31, 2014: € 15.4m) despite the dividend payment. Net finance debt (long-term and short-term finance leasing minus net liquidity) increased to € 3.8m (December 31, 2014: € –9.8m).
Other liabilities and provisions climbed to € 92.0m because of higher prepayments received and higher tax liabilities (December 31, 2014: € 83.5m).
2.4 Financial Position
Cash inflow from operating activities (net cash flow) increased slightly to € 12.9m (prior year: € 7.3m) due to the significant growth in revenues and earnings during the second quarter.
Cash outflow from investing activities increased moderately to € 2.4m (prior year: € 2.0m).
The free cash flow (net cash flow less cash outflow from investing activities) equaled € 10.5m (prior year: € 5.4m).
Overall, cash and cash equivalents declined by € 14.4m to € 1.0m compared to December 31, 2014, due to the dividend payment.
Equity ratio equals 41.2%
2.5 Employees
Number of employees at WashTec Group almost unchanged
Compared to June 30, 2014, the number of employees declined by 11. This decline was due to some vacant positions which have not been staffed yet. Compared to December 31, 2014, the number of employees fell slightly by 4 to 1,668.
3. Forecast, Opportunities and Risk Report
3.1 Forecast
Following the completion of the first half year, the Company is aiming for an increase in revenues adjusted for currency effects of more than 5% in full year 2015. According to current expectations, the exchange rate effects will result in another increase in revenues in the group currency euro.
The revenue increase will have a further positive influence on the significant EBIT increase expected 2015 as communicated in the 2014 annual report (2014 EBIT € 18.5m). The EBIT margin of 8.6% for the first half year is now also aimed at or may even be exceeded for the full year of 2015, which is in line with some analysts' expectations.
In this respect, the following development is expected in the individual segments:
- Core Europe: revenues and earning increasing significantly and thus the forecast is being increased compared to annual report 2014
- Eastern Europe: revenues and earnings increasing significantly
- North America: revenues and earnings increasing significantly
- Asia/Pacific: revenues and earnings increasing significantly
In addition, the company is now assuming a significant increase in free cash flow.
This forecast is uncertain. A key factor will particularly be how the business develops in Core Europe and to what extent the growth potential will be used in the other markets. Due to the loss of a major customer, North America will experience a decline compared to the development of the first six months of the year. The exchange rate development of US dollar to Euro is also difficult to predict.
3.2 Opportunities and risks for group development
The 2014 annual report includes a description of WashTec Group's risk management. There have been no material changes in the opportunities and risks that are described therein. Only the risk of the loss of major customer contracts has been reduced by the conclusion of negotiations.
4. Miscellaneous information
4.1 Information about dealings with related companies and persons
No significant transactions were conducted with related companies and persons during the reporting period.
4.2 Events after the end of the reporting period
No significant events occurred after the end of the reporting period.
5. Share and investor relations
5.1 Share price development
On June 30, 2015, the price for a WashTec share equaled € 19.60. This represents a price increase of 49.6% compared to the € 13.10 per share closing price on the last trading day of the prior year (December 30, 2014). The WashTec share thereby significantly outperformed the
SDAX, which rose by 19.4% since the beginning of the year. In addition, a dividend of € 0.70 plus special dividend of € 0.95 was paid. The distribution by more than 60% has been made from the so-called "capital contribution account for tax purposes" [steuerliches Einlagenkonto] and accordingly was tax-free for many shareholders. WashTec is currently covered by Hauck & Aufhäuser, HSBC Trinkaus & Burkhardt and MM Warburg. All analysts see the price target between € 20.00 minimum up to € 22.70 (by June 2015).
5.2 Shareholder structure
| Shareholding in % | Jun 30, 2015 |
|---|---|
| EQMC Europe Development Capital Fund plc 1 | 10.80 |
| Kempen European Participations N.V. | 10.64 |
| Dr. Kurt Schwarz (u.a. Kerkis GmbH, Leifina GmbH & Co. KG) 2 | 8.38 |
| Diversity Industrie Holding AG | 6.19 |
| Paradigm Capital Value Fund | 6.01 |
| BNY Mellon Service Kapitalanlage-Gesellschaft mbH3 | 5.61 |
| Investment AG für langfristige Investoren TGV | 5.43 |
| Lazard Frères Gestion S.A.S. | 5.01 |
| Desmarais Family Risiduary Trust 4 | 3.48 |
| Free float | 38.45 |
| 1 Nmás Dinamia, S.A. |
|
| 2 Leifina GmbH & Co. KG et al |
|
| 3 Shareholder Value Management AG |
|
| 4 Setanta Asset Management |
Based on notifications made pursuant to the Securities Trading Act (WpHG)
WashTec AG received no voting rights notifications pursuant to the Securities Trading Act in the second quarter of 2015. On July 24, 2015, Nmás Dinamia, S.A., Madrid, Spain, informed us that its voting share on July 20, 2015 had exeeded the 3%, 5% and 10% thresholds, and equalled 10.80% on that day (before: Nmás Asset Management SGII, S.A., Madrid, Spain: 14.9%). Voting rights were attributed from EQMC Europe Development Capital Fund plc., Dublin, Ireland.
In 2015, the Company received the notices regarding Director's Dealings pursuant to the German Securities Trading Act [Wertpapierhandelgesetz] according to which the members of the supervisory board Dr. Liebler, Mr. Lacher, and Dr. Hein purchased 5,000 shares each.
Five members of the supervisory board have invested in WashTec shares.
In the first half of 2015, the management constantly cultivated the dialogue with shareholders and journalists as well as the financial community. Various investors' conferences were held independently of the annual general meeting.
5.3 Annual general meeting
The annual general meeting of WashTec AG was held on May 13, 2015. The management board stated its position in detail regarding business development, current market conditions and strategy and discussed these matters with the shareholders. All of the resolutions proposed were adopted with a very high majority. The shareholders approved, among other things, a resolution to pay a dividend of € 1.65 for each no-par value share entitled to receive a dividend. In addition to the customary agenda items, an adjustment to the compensation of the supervisory board and a long-term incentive program were adopted. In the context of this program, five members of the supervisory board have invested in WashTec AG with their own funds.
Interim condensed consolidated fi nancial statements
Consolidated Income Statement
| in € | Jan 1 to | Jan 1 to | Apr 1 to | Apr 1 to |
|---|---|---|---|---|
| Jun 30, 2015 | Jun 30, 2014 | Jun 30, 2015 | Jun 30, 2014 | |
| Revenues | 160,582,239 141,938,418 | 85,037,821 | 77,131,210 | |
| Other operating income | 2,321,780 | 1,723,461 | 486,060 | 751,385 |
| Other capitalized development costs | 403,354 | 37,169 | 259,915 | 18,584 |
| Change in inventories of work in progress | 2,928,839 | 1,451,967 | 1,479,701 | 1,304,646 |
| Total | 166,236,212 145,151,015 | 87,263,497 | 79,205,825 | |
| Cost of materials | ||||
| Cost of raw materials, consumables and supplies and of purchased material | 54,517,767 | 46,875,379 | 28,814,038 | 25,605,490 |
| Cost of purchased services | 12,299,403 | 10,215,698 | 6,438,024 | 5,532,036 |
| 66,817,170 | 57,091,077 | 35,252,062 | 31,137,526 | |
| Personnel expenses | 55,579,034 | 54,560,003 | 27,637,203 | 27,722,102 |
| Amortization, depreciation and impairment of tangible and intangible assets | 4,776,282 | 5,104,661 | 2,404,709 | 2,699,962 |
| Other operating expenses | 24,852,889 | 22,173,221 | 12,305,645 | 11,264,683 |
| Other taxes | 416,635 | 294,355 | 208,750 | 76,541 |
| Total operating expenses | 152,442,010 139,223,317 | 77,808,369 | 72,900,814 | |
| EBIT | 13,794,202 | 5,927,698 | 9,455,128 | 6,305,011 |
| Interest and similar income (fi nancial income) | 255,364 | 191,267 | 130,957 | 107,279 |
| Interest and similar expenses (fi nancial expenses) | 515,341 | 527,937 | 263,155 | 255,854 |
| Financial result | –259,977 | –336,670 | –132,198 | –148,575 |
| EBT | 13,534,225 | 5,591,028 | 9,322,930 | 6,156,436 |
| Income taxes | –4,771,066 | –1,877,833 | –3,051,327 | –1,889,503 |
| Consolidated net income | 8,763,159 | 3,713,195 | 6,271,603 | 4,266,933 |
| Weighted average number of outstanding shares | 13,932,312 | 13,932,312 | 13,932,312 | 13,932,312 |
| Earnings per share (diluted = undiluted) | 0.63 | 0.27 | 0.45 | 0.31 |
Statement of Comprehensive Income
The notes to the consolidated statements form an integral part of the consolidated fi nancial statements. Rounding diff erences are possible.
| in €k | Jan 1 to Jun 30, 2015 |
Jan 1 to Jun 30, 2014 |
Apr 1 to Jun 30, 2015 |
Apr 1 to Jun 30, 2014 |
|---|---|---|---|---|
| Profi t after tax | 8,763 | 3,713 | 6,271 | 4,267 |
| Actuarial gains/losses from defi ned benefi t obligations and similar obligations | 0 | –6 | 0 | 0 |
| Items, which cannot be reclassifi ed subsequently to profi t and loss | 0 | –6 | 0 | 0 |
| Adjustment Item for the currency translation of foreign subsidiaries and currency changes | 790 | 121 | –241 | –135 |
| Exchange diff erences on net investments in subsidiaries | –107 | 3 | 29 | 202 |
| Deferred taxes | –86 | –9 | 44 | –9 |
| Items, which could be subsequently classifi ed to profi t and loss | 597 | 115 | –168 | 58 |
| Valuation gains/losses recognized directly in equity | 597 | 109 | –168 | 58 |
| Total Income and expense and valuation in gains/losses recognized directly in equity | 9,360 | 3,822 | 6,103 | 4,325 |
Consolidated Balance Sheet
| in € in € Non-current assets Equity Property, plant and equipment 30,997,915 32,689,697 Goodwill 42,312,429 42,312,286 Intangible assets 5,996,607 6,193,695 Trade receivables 2,452,058 1,363,492 Tax receivables 90,367 90,367 Other assets 190,663 422,421 Deferred tax assets 3,871,424 4,075,514 Total non-current assets 86,911,463 87,147,472 Non-current liabilities Current assets Inventories 38,518,489 35,437,207 Trade receivables 42,407,798 41,712,070 Tax receivables 7,690,791 2,955,793 Other assets 4,795,392 2,895,573 Cash and cash equivalents 8,301,367 15,674,189 Total current assets 100,713,837 98,674,832 Current liabilities |
Assets | Jun 30, 2015 Dec 31, 2014 | Equity and liabilities |
|---|---|---|---|
| Total assets 187,625,300 185,822,304 |
| Equity and liabilities | Jun 30, 2015 Dec 31, 2014 | |
|---|---|---|
| in € | ||
| Equity | ||
| Subscribed capital | 40,000,000 | 40,000,000 |
| Contingent capital | 8,000,000 | 8,000,000 |
| Capital reserves | 36,463,441 36,463,441 | |
| Treasury shares | –417,067 | –417,067 |
| Other reseves and exchange rate eff ects | –2,808,388 | –3,405,442 |
| Profi t carryforward | –4,711,829 | 5,556,220 |
| Consolidated net income (for the period) | 8,763,159 | 12,720,265 |
| 77,289,316 | 90,917,417 | |
| Non-current liabilities | ||
| Finance leasing liabilities | 3,162,265 | 3,761,876 |
| Provisions for pensions | 9,937,586 | 9,893,416 |
| Other non-current provisions | 3,281,644 | 3,470,468 |
| Other non-current liabilities | 531,875 | 2,032,933 |
| Deferred income | 924,407 | 957,627 |
| Deferred tax liabilities | 2,799,783 | 2,878,579 |
| Total non-current liabilities | 20,637,560 | 22,994,899 |
| Current liabilities | ||
| Interest-bearing loans | 7,273,980 | 252,130 |
| Finance leasing liabilities | 1,666,699 | 1,902,614 |
| Prepayments on orders | 6,999,507 | 4,607,920 |
| Trade payables | 10,768,625 | 5,949,828 |
| Taxes and levies | 5,120,140 | 5,771,858 |
| Liabilities for social security | 1,047,581 | 950,926 |
| Tax provisions | 4,906,324 | 2,791,402 |
| Other current liabilities | 30,262,268 | 27,545,418 |
| Other current provisions | 14,347,851 14,856,710 | |
| Deferred income | 7,305,449 | 7,281,182 |
| Total current liabilities | 89,698,424 | 71,909,988 |
| Total equity and liabilities | 187,625,300 185,822,304 |
Consolidated Cash Flow Statement
| The notes to the |
|---|
| consolidated statements |
| form an integral part of |
| the consolidated fi nancial |
| statements. |
| Rounding diff erences are |
| possible. |
| in €k | Jan 1 to | Jan 1 to |
|---|---|---|
| Jun 30, 2015 | Jun 30, 2014 | |
| EBT | 13,534 | 5,591 |
| Adjustment to reconcile profi t before tax to net cash fl ows: | ||
| Amortization, depreciation and impairment of non-current assets | 4,776 | 5,105 |
| Gain/loss from disposals of non-current assets | –82 | 45 |
| Other gains/losses | –1,875 | –2,239 |
| Financial (interest) income | –255 | –191 |
| Financial (interest) expense | 515 | 528 |
| Movements in provisions | –704 | 179 |
| Changes in net working capital: | ||
| Increase/decrease in trade receivables | –1,165 | –2,651 |
| Increase/decrease in inventories | –2,235 | –2,226 |
| Increase/decrease in trade payables | 4,755 | -313 |
| Changes in other net working capital | 2,930 | 6,196 |
| Income tax paid | –7,318 | –2,677 |
| Net cash fl ows from operating activities | 12,876 | 7,347 |
| Purchase of property, plant and equipment (without fi nance leasing) | –2,655 | –2,122 |
| Proceeds from sale of property, plant and equipment | 233 | 149 |
| Net cash fl ows from investing activities | –2,422 | –1,973 |
| Repayment of non-current liabilities to banks | 0 | 8,500 |
| Dividend payout | –22,988 | –8,917 |
| Interest received | 21 | 27 |
| Interest paid | –475 | –475 |
| Repayment of non-current liabilities from fi nance leases | –965 | –1,052 |
| Net cash fl ows used in fi nancing activities | –24,407 | –1,917 |
| Net increase/decrease in cash and cash equivalents | –13,953 | 3,457 |
| Net foreign exchange diff erence | –442 | –106 |
| Cash and cash equivalents at January 1 | 15,422 | 2,743 |
| Cash and cash equivalents at June 30 | 1,027 | 6,094 |
| Composition of cash and cash equivalents for cash fl ow purposes: | ||
| Cash and cash equivalents | 8,301 | 6,318 |
| Current bank liabilities | –7,274 | –224 |
| Cash and cash equivalents at June 30 | 1,027 | 6,094 |
Statement of Changes in Consolidated Equity
The notes to the consolidated statements form an integral part of the consolidated fi nancial statements. Rounding diff erences are possible.
| in €k | Number of | Subscribed | Capital | Treasury | Other | Exchange | Profi t carried | Total |
|---|---|---|---|---|---|---|---|---|
| shares (in units) | Capital | reserve | shares | reserves | eff ects | forward | ||
| As of January 1, 2014 | 13,932,312 | 40,000 | 36,464 | –417 | –2,876 | 181 | 14,473 | 87,825 |
| Income and expenses recognized | ||||||||
| directly in equity | –3 | 121 | 118 | |||||
| Taxes on transactions recognized | ||||||||
| directly in equity | –9 | –9 | ||||||
| Dividend | –8,917 | –8,917 | ||||||
| Consolidated net income for the period | 3,713 | 3,713 | ||||||
| As of June 30, 2014 | 13,932,312 | 40,000 | 36,464 | –417 | –2,888 | 302 | 9,269 | 82,730 |
| As of January 1, 2015 | 13,932,312 | 40,000 | 36,464 | –417 | –4,217 | 812 | 18,277 | 90,917 |
| Income and expenses recognized | ||||||||
| directly in equity | –107 | 790 | 683 | |||||
| Taxes on transactions recognized | ||||||||
| directly in equity | –86 | –86 | ||||||
| Dividend | –22,988 | –22,988 | ||||||
| Consolidated net income for the period | 8,763 | 8,763 | ||||||
| As of June 30, 2015 | 13,932,312 | 40,000 | 36,464 | –417 | –4,410 | 1,602 | 4,052 | 77,289 |
Notes to the Interim Condensed Consolidated Financial Statements of WashTec AG (IFRS) Notes to the Interim Condensed Consolidated Financial Statements of WashTec AG (IFRS) for the period January 1 to June 30, 2015
General Disclosures
1. Information on the Company
The ultimate parent company of the WashTec Group is WashTec AG, which is entered in the commercial register for the City of Augsburg under registration number HRB 81.
The Company's registered offi ce is located at Argonstrasse 7 in 86153 Augsburg, Germany.
The Company's shares are publicly traded.
The purpose of the WashTec Group comprises the development, manufacture, sale and servicing of car wash products, as well as leasing and all services and fi nancing solutions which are related thereto and required in order to operate car wash equipment.
The consolidated fi nancial statements are prepared in euro. Amounts are rounded-off to the nearest euro or are shown in millions of euro (€m) or in thousands of euro (€k).
2. Accounting and valuation policies
Principles in preparing fi nancial statements
The accounting and valuation methods, which were applied when preparing the interim condensed consolidated fi nancial statements, comply with the methods that were used when preparing the consolidated fi nancial statements for the fi scal year ending December 31, 2014, except for the tax calculation. The tax calculation for condensed interim fi nancial statements is done by multiplying the result with the anticipated applicable annual tax rate.
The interim condensed consolidated fi nancial statements for the period January 1 through June 30, 2015 were prepared in accordance with IAS 34, "Interim Financial Reporting".
The interim condensed consolidated fi nancial statements do not include all explanations and information required for the fi nancial statements for the fi scal year and should be read in conjunction with the consolidated fi nancial statements for the period ending December 31, 2014.
Signifi cant accounting and valuation methods
In the reporting period, the Group applied the following new and revised IFRS Standards and Interpretations.
| Standard/ | Title | Mandatory | Endorsement | Material eff ects |
|---|---|---|---|---|
| Interpretation | application IASB | by the EU | on WashTec | |
| IFRS | Annual Improvements to IFRSs (2011–2013 cycle) | 01 Jan 2015 | 18 Dec 2014 | none |
Moreover, the IASB and the IFRS Interpretations Committee have enacted additional Standards, Interpretations and Amendments as listed below, but these did not yet have to be applied in fi scal year 2015 or have not yet been recognized by the European Union.
As of June 30, 2015, the WashTec Group had not adopted or applied these Standards earlier than required. The fi rst-time adoption of the Standards is planned for the date on which they are recognized and enacted by the EU.
| Standard/ | Title | Mandatory | Endorsement | Material eff ects |
|---|---|---|---|---|
| Interpretation | application IASB | by the EU | on WashTec | |
| IAS 1 | Amendments to IAS 1 Presentation of Financial Statements – | 01 Jan 2016 | expected in Q4 2015 | none |
| Disclosure Initiative | ||||
| IAS 16 and | Amendments to IAS 16 Property, Plant and Equipment and | 01 Jan 2016 | expected in Q4 2015 | none |
| IAS 38 | IAS 38 Intangible Assets – Clarifi cation of Acceptable Methods of | |||
| Depreciation and Amortization | ||||
| IAS 16 and | Amendments to IAS 16 Property, Plant and Equipment and IAS 41 | 01 Jan 2016 | expected in Q4 2015 | none |
| IAS 41 | Agriculture – Bearer Plants | |||
| IAS 19 | Amendments to IAS 19 Employee Benefi ts – Employee Contributions | 01 Feb 2015 | 17 Dec 2014 | none |
| IAS 27 | Amendments to IAS 27 Separate Financial Statements – Equity Method in | 01 Jan 2016 | expected in Q4 2015 | none |
| Separate Financial Statements | ||||
| IFRS 9 | Financial Instruments | 01 Jan 2018 | expected in H2 2015 | currently reviewed |
| IFRS 10 and | Amendments to IFRS 10 Consolidated Financial Statements and IAS 28 | 01 Jan 2016 | postponed – waiting | none |
| IAS 28 | Investments in Associates and Joint Ventures – Sale or Contribution of | (postponement | Exposure Draft from | |
| Assets between an Investor and its Associate or Joint Venture | expected) | IASB | ||
| IFRS 10, IFRS | Amendments to IFRS 10 Consolidated Financial Statements, IFRS 12 Dis | 01 Jan 2016 | expected in Q1 2016 | none |
| 12 and IAS 28 | closure of Interests in Other Entities and IAS 28 Investments in Associates | |||
| and Joint Ventures – Applying the Consolidation Exception | ||||
| IFRS 11 | Amendments to IFRS 11 Joint Arrangements – Accounting for Acquisitions | 01 Jan 2016 | expected in Q4 2015 | none |
| of Interests in Joint Operations | ||||
| IFRS 14 | Regulatory Deferral Accounts | 01 Jan 2016 | to be decided | none |
| IFRS 15 | Revenue from Contracts with Customers | 01 Jan 2018 | expected in Q1 2016 | currently reviewed |
| IFRS | Annual Improvements to IFRSs (2012 – 2014 cycle) | 01 Jan 2016 | expected in Q1 2016 | none |
3. Segment reporting
| Jan – Jun 2015 | Core | Eastern | Northern | Asia/ | Consoli | Group |
|---|---|---|---|---|---|---|
| in €k, rounding diff erences are possible | Europe | Europe | America | Pacifi c | dation | |
| Revenues | 128,396 | 5,335 | 27,174 | 7,273 | –7,594 | 160,582 |
| thereof third party | 121,015 | 5,324 | 27,102 | 7,271 | –130 | 160,582 |
| thereof with other segments | 7,381 | 11 | 72 | 3 | –7,466 | 0 |
| EBIT | 11,933 | 46 | 1,417 | 197 | 202 | 13,794 |
| Interest and similar income (fi nancial income) | 255 | |||||
| Interest and similar expenses (fi nancial expenses) | –515 | |||||
| EBT | 13,534 | |||||
| Income taxes | –4,771 | |||||
| Consolidated net income | 8,763 |
| Jan – Jun 2014 | Core | Eastern | Northern | Asia/ | Consoli | Group |
|---|---|---|---|---|---|---|
| in €k, rounding diff erences are possible | Europe | Europe | America | Pacifi c | dation | |
| Revenues | 117,698 | 4,705 | 20,789 | 5,066 | –6,319 | 141,938 |
| thereof third party | 111,458 | 4,697 | 20,727 | 5,067 | –12 | 141,938 |
| thereof with other segments | 6,240 | 8 | 62 | –1 | –6,308 | 0 |
| EBIT | 5,857 | –247 | 563 | –277 | 31 | 5,928 |
| Interest and similar income (fi nancial income) | 191 | |||||
| Interest and similar expenses (fi nancial expenses) | –528 | |||||
| EBT | 5,591 | |||||
| Income taxes | –1,878 | |||||
| Consolidated net income | 3,713 |
4. Equity Capital
The subscribed capital of WashTec AG on June 30, 2015 equaled € 40,000k. This capital is divided into 13,976,970 no-par value shares and has been fully paid-in.
The average number of issued and outstanding shares is 13,932,312.
The annual general meeting of WashTec AG, which was held on May 13, 2015, resolved to use the non-appropriated distributable profi t of € 24,415,905.24, which was reported in the Company's annual fi nancial statements for fi scal year 2014, as follows: by paying a dividend in the amount of € 1.65 for each
no-par value share entitled to receive a dividend, thereby totaling € 22,988,314.80, and by carrying forward the remaining non-appro priated distributable profi t of € 1,427,590.44 to a new account. The dividend of € 1.65 per participating no-par share includes a dividend in the amount of € 0.70 per participating no-par share as well as a special dividend payment in the amount of € 0.95 per participating no-par share.
5. Financial instruments – additional information
The following table, which is derived from the relevant balance sheet items, shows the relationships between the classifi cation and the values assigned to the fi nancial instruments.
Carrying values, valuation approaches and fair values per measurement categories:
| in €k | Measurement | Carrying | Balance sheet valuation under IAS 39 | Fair Value | IFRS 13 | |||
|---|---|---|---|---|---|---|---|---|
| category | value | Amortized | Fair Value | Fair Value | sheet | June 30, 2015 | Level | |
| under IAS 39 | June 30, | cost | in equity | through | valuation | |||
| 2015 | profi t and loss | under IAS 17 | ||||||
| Assets | ||||||||
| Cash and cash equivalents | LaR | 8,301 | 8,301 | – | – | – | 8,301 | |
| Trade receivables | LaR | 44,860 | 44,860 | – | – | – | 44,860 | |
| Other fi nancial assets | LaR | 915 | 915 | – | – | – | 915 | |
| Liabilities | ||||||||
| Trade payables | FLAC | 10,769 | 10,769 | – | – | – | 10,769 | |
| Interest bearing-loans | FLAC | 7,274 | 7,274 | – | – | – | 7,274 | |
| Other fi nancial liabilities | FLAC | 18,403 | 18,403 | – | – | – | 18,403 | |
| Finance lease liabilities | n.a. | 4,829 | – | – | – | 4,829 | 4,829 | |
| Derivatives fi nancial liabilities | FvthP/L | 809 | – | – | 809 | – | 809 | 2 |
| Aggregated presentation per IAS 39 | ||||||||
| measurement categories | ||||||||
| Loans and Receivables (LaR) | 54,076 | 54,076 | – | – | ||||
| Financial Liabilities Measured at | ||||||||
| Amortised Cost (FLAC) | 36,446 | 36,446 | – | – | ||||
| Fair Value Through Profi t/Loss (FVthP/L) | 809 | – | – | 809 |
| in €k | Measurement | Carrying | Balance sheet valuation under IAS 39 | Balance | Fair Value | IFRS 13 | ||
|---|---|---|---|---|---|---|---|---|
| category under IAS 39 |
value Dec 31, 2014 |
Amortized cost |
Fair Value in equity |
Fair Value through profi t and loss |
sheet valuation under IAS 17 |
Dec 31, 2014 | Level | |
| Assets | ||||||||
| Cash and cash equivalents | LaR | 15,674 | 15,674 | – | – | – | 15,674 | |
| Trade receivables | LaR | 43,076 | 43,076 | – | – | – | 43,076 | |
| Other fi nancial assets | LaR | 982 | 982 | – | – | – | 982 | |
| Liabilities | ||||||||
| Trade payables | FLAC | 5,950 | 5,950 | – | – | – | 5,950 | |
| Interest bearing-loans | FLAC | 252 | 252 | – | – | – | 252 | |
| Other fi nancial liabilities | FLAC | 14,935 | 14,935 | – | – | – | 14,935 | |
| Finance lease liabilities | n.a. | 5,664 | – | – | – | 5,664 | 5,664 | |
| Derivatives fi nancial liabilities | FvthP/L | 913 | – | – | 913 | – | 913 | 2 |
| Aggregated presentation per IAS 39 | ||||||||
| measurement categories | ||||||||
| Loans and Receivables (LaR) | 59,732 | 59,732 | – | – | ||||
| Financial Liabilities Measured at | ||||||||
| Amortised Cost (FLAC) | 21,137 | 21,137 | – | – | ||||
| Fair Value Through Profi t/Loss (FVthP/L) | 913 | – | – | 913 |
The fair value of the trade receivables and trade payables, of cash and cash equivalents, and of other fi nancial liabilities matches mainly the relevant carrying value because of the short maturities. The fair value of the liabilities under fi nancial leases and loans was calculated by discounting to present value their expected future cash fl ows based on customary market yields.
These foreign exchange forwards are measured at fair value using the anticipated foreign exchange rates which are quoted on a regulated market. Interest rate swaps are measured at fair value using the anticipated interest rates under recognizable yield curves.
The fair value of the fi nancial instruments is classifi ed according to maturities as follows:
| in €k | Jun 30, 2015 | Dec 31, 2014 |
|---|---|---|
| Long term | 0 | 164 |
| Short term | 809 | 749 |
| Total | 809 | 913 |
6. Contingent liabilities and other fi nancial obligations
Compared to December 31, 2014, contingent liabilities and other fi nancial obligations have remained mostly unchanged.
7. Disclosures about related party transactions
During the reporting period, no signifi cant related party transactions within the meaning of IAS 24 occurred.
8. Notes after the balance sheet date
There were no signifi cant events after the balance sheet date.
Responsibility statement
"To the best of our knowledge and in accordance with the applicable reporting principles, the interim condensed consolidated fi nancial statements give a true and fair view of the assets and liabilities, fi nancial position and profi ts and loss of the Group, and the Group Management Report includes a fair review of the development and performance of the business and the position of the Group, together with a description of the principal opportunities and risks associated with the expected development of the Group during the remaining fi scal year."
Augsburg, July 23, 2015
Dr. Volker Zimmermann Karoline Kalb Chief Executive Offi cer Member of the Board
Rainer Springs Stephan Weber
Member of the Board Member of the Board
Review Report
To WashTec AG
We have reviewed the condensed consolidated interim fi nancial statements – comprising the income statement and statement of comprehensive income, balance sheet, cash fl ow statement, statement of changes in equity and selected explanatory notes - and the interim group management report of WashTec AG for the period from January 1 to June 30, 2015, which are part of the half-year fi nancial report pursuant to Art. 37w WpHG ("German Securities Trading Act"). The preparation of the condensed consolidated interim fi nancial statements in accordance with IFRS applicable to interim fi nancial reporting as adopted by the EU and of the interim group management report in accordance with the provisions of the German Securities Trading Act applicable to interim group management reports is the responsibility of the parent company's management board [Vorstand]. Our responsibility is to issue a review report on the condensed consolidated interim fi nancial statements and on the interim group report based on our review.
We conducted our review of the condensed consolidated interim fi nancial statements and the interim group management report in accordance with the German generally accepted standards for the review of fi nancial statements, as such standards were promulgated by the Institute of Public Auditors in Germany (IDW). Those standards require that we plan and perform the review such that, through critical evaluation, we can rule out with moderate assurance that the condensed consolidated interim fi nancial statements were not prepared, in all material respects, in accordance with the IFRS applicable to interim fi nancial reporting as adopted by the EU and that the interim group management report were not prepared, in all material respects, in accordance with the provisions of the German Securities Trading Act applicable to interim group management reports. A review is limited primarily to inquiries of company personnel and analytical procedures and therefore does not off er the assurance attainable in a fi nancial statement audit. Since, in accordance with our engagement, we have not performed a fi nancial statement audit, we cannot express an audit opinion.
Based on our review, no matters have come to our attention that cause us to presume that the condensed consolidated interim fi nancial statements have not been prepared, in all material respects, in accordance with the IFRS applicable to interim fi nancial reporting as adopted by the EU or cause us to presume that the interim group management report has not been prepared, in all material respects, in accordance with the provisions of the German Securities Trading Act applicable to interim group management reports.
Munich, July 23, 2015
PricewaterhouseCoopers Aktiengesellschaft Wirtschaftsprüfungsgesellschaft
Andreas Eigel per procura Florian Horn Wirtschaftsprüfer Wirtschaftsprüfer (German Public Auditor) (German Public Auditor)
Contact
86153 Augsburg www.washtec.de
WashTec AG Telephone +49 821 5584-0 Argonstrasse 7 Telefax +49 821 5584-1135 Germany [email protected]
Financial Calendar
September 22 – 24, 2015 Baader Bank October 30, 2015 9-month report 2015 November 23 – 25, 2015 Analyst's Conference, Equity Capital Forum