AI assistant
WashTec AG — Interim / Quarterly Report 2016
Oct 28, 2016
483_10-q_2016-10-28_b0dd70ea-c6ba-44ee-b0d4-f86f7468e49a.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer
Report on the period from January 1 to September 30, 2016
q32016
First nine month revenues 5.7% up on prior year Jan 1 to Sep 30, 2016 Jan 1 to
- Revenues at €259.8m after nine months (prior year: €245.8m); EBIT at €25.2m (prior year: €23.3m)
- Year-end estimation of at least 7.5% growth
- Customer Center opened in Augsburg
- Order backlog above prior year high revenue growth expected in the coming months
| Jan 1 to | Change | ||||
|---|---|---|---|---|---|
| Sep 30, 2016 | Sep 30, 2015 | absolute | in % | ||
| Revenues | € m | 259.8 | 245.8 | 14.0 | 5.7 |
| EBITDA | € m | 32.0 | 30.5 | 1.5 | 4.9 |
| EBIT | € m | 25.2 | 23.3 | 1.9 | 8.2 |
| EBIT margin | in % | 9.7 | 9.5 | 0.2 | |
| EBT | € m | 25.0 | 22.9 | 2.1 | 9.2 |
| Employees at reporting date | persons | 1,769 | 1,681 | 88 | 5.2 |
| Average number of shares | units 13,382,324 | 13,904,813 | –522,489 | –3.8 | |
| Earnings per share1 | € | 1.30 | 1.11 | 0.19 | 17.1 |
| Free cash flow2 | € m | 14.8 | 14.0 | 0.8 | 5.7 |
| Capital expenditure | € m | 14.2 | 4.0 | 10.2 | 255.0 |
| Capital ratio at reporting date3 | in % | 36.3 | 37.0 | 0.7 | 1.9 |
| 3rd Quarter 2016 | Jul 1 to | Jul 1 to Sep | Change | ||
|---|---|---|---|---|---|
| Sep 30, 2016 | 30, 2016 | absolute | in % | ||
| Revenues | € m | 90.6 | 85.2 | 5.4 | 6.3 |
| EBITDA | € m | 12.1 | 11.9 | 0.2 | 1.7 |
| EBIT | € m | 9.7 | 9.5 | 0.2 | 2.1 |
| EBIT margin | in % | 10.7 | 11.2 | 0.5 | |
| EBT | € m | 9.6 | 9.4 | 0.2 | 2.1 |
| Average number of shares | units 13,382,324 | 13,847,698 | –465,374 | –3.4 | |
| Earnings per share1 | € | 0.50 | 0.48 | 0.02 | 4.2 |
Basic = diluted
Net cash flow – net cash flows from investing activities
3 Equity capital/balance sheet total
Contents
Interim Group Management Report for the period from January 1 to September 30, 2016
| 1. Overall revenues and earnings development . | 5 | |
|---|---|---|
| 2. | Report on economic position . | 5 |
| 2.1 | Economic and competitive environment . | 5 |
| 2.2 | Earnings . | 5 |
| 2.3 | Net assets . | 8 |
| 2.4 | Financial position . | 9 |
| 2.5 | Employees . | 9 |
| 3. | Outlook, opportunities and risk report . | 10 |
| 3.1 | Outlook | 10 |
| 3.2 | Opportunities and risks for group development . | 10 |
| 4. | Miscellaneous information . | 10 |
| 4.1 | Related party disclosures . | 10 |
| 4.2 | Events after the reporting period . | 10 |
| 5. | WashTec shares and investor relations | 11 |
| 5.1 | Share price development | 11 |
| 5.2 | Shareholder structure | 11 |
Interim Condensed Consolidated Financial Statements for the period from January 1 to Sep 30, 2016
| Consolidated Income Statement | 13 |
|---|---|
| Consolidated Statement of Comprehensive Income | 14 |
| Consolidated Balance Sheet | 15 |
| Consolidated Cash Flow Statement | 16 |
| Statement of Changes in Consolidated Equity | 17 |
| Notes to the Interim Condensed Consolidated | |
| Financial Statements of WashTec AG (IFRS) for the | |
| period from January 1 to September 30, 2016 | 19 |
| Contact | 27 |
| Financial Calendar | 27 |
Interim Group Management Report
1. Overall revenues and earnings development
Revenue growth at 5.7% as of September
Revenues per September 2016, at €259.8m, were €14.0m (5.7%) higher than in the prior-year period (€245.8m). Revenue growth in the third quarter was €5.4m or 6.3%.
Equipment and Service but also Chemicals showed an increase on the prior-year period. Investments into global sales and marketing activities as well as a higher sales efficiency contributed to the growth. Adjusted for currency effects, revenues in the first nine months increased by 6.5%. Mainly due to the positive revenues performance, EBIT improved to €25.2m (prior year: €23.3m) while at the same time investment was made in further growth. The Company has thus generated an EBIT margin of 9.7% after nine months of the year (prior year: 9.5%).
September was the opening of the new Customer Center at the Augsburg headquarters. This enables customers to experience the latest products and innovations in a highly attractive, modern setting. The opening ceremony was held as part of a 'Family & Friends Day` attended by some 1,900 members of the WashTec workforce together with family members and friends from Germany and abroad.
At the Automechanika trade fair in Frankfurt, the Company successfully exhibited to trade visitors with a special focus on the individual customer benefit.
The order backlog at the end of the third quarter was significantly up on the prior year.
Therefore the company expects that the revenue growth will be at least 7.5% for the full year. On current estimates, the EBIT margin will be above the prior year.
2. Report on economic position
2.1 Economic and competitive environment
The economic and competitive environment largely corresponded to the situation described in the Group Management Report 2015. There were no significant changes in technology and none are foreseeable.
2.2 Earnings
2.2.1 Revenues by segments and products
| Revenues by segment, Jan 1 to Sep 30 | |||||
|---|---|---|---|---|---|
| in € m. IFRS | Jan 1 to | Jan 1 to | Change | ||
| (rounding differences possible) | Sep 30, 2016 | Sep 30, 2015 | absolute | in % | |
| Core Europe | 213.7 | 200.7 | 13.0 | 6.5 | |
| North America | 38.5 | 40.0 | –1.5 | –3.8 | |
| Asia/Pacific | 13.1 | 10.9 | 2.2 | 20.2 | |
| Consolidation | –5.5 | –5.8 | 0.3 | ||
| Total Group | 259.8 | 245.8 | 14.0 | 5.7 |
Revenues increase in Asia-Pacific of 11.1% in the third quarter
| Revenues by segment, Q3 | ||||
|---|---|---|---|---|
| in € m, IFRS | Jul 1 to | Jul 1 to | Change | |
| (rounding differences possible) | Sep 30, 2016 | Sep 30, 2015 | absolute | in % |
| Core Europe | 75.2 | 70.7 | 4.5 | 6.4 |
| North America | 13.6 | 12.8 | 0.8 | 6.2 |
| Asia/Pacific | 4.0 | 3.6 | 0.4 | 11.1 |
| Consolidation | –2.3 | –1.9 | –0.4 | |
| Total Group | 90.6 | 85.2 | 5.4 | 6.3 |
All segments contributed to the revenue growth in the third quarter. The largest absolute increase was in the Core Europe segment. Almost all markets in Europe developed positively. Following on from the strong growth in the last few quarters, business in the Asia/ Pacific region once again developed well in the third quarter.
After an 8.8% decrease relative to the prior year in the first half due to the loss of a major customer in 2015, revenues in North America went up by 6.2% in the third quarter compared with the prior year. Further revenue growth is expected in the last quarter. Therefore the company expects a revenue growth for the full year as well.
In local currency, January to September revenue was USD 42.8m (prior year: USD 44.5m) and thus 3.8% below prior year.
Group revenues increased in the third quarter by 6.3% (Q3 2016: €90.6m; Q3 2015: €85.2m).
Revenues by product, Jan 1 to Sep 30
| in € m, IFRS | Jan 1 to | Jan 1 to | Change | |
|---|---|---|---|---|
| (rounding differences possible) | Sep 30, 2016 | Sep 30, 2015 | absolute | in % |
| Equipment and Service | 220.2 | 207.2 | 13.0 | 6.3 |
| Chemicals | 29.8 | 28.5 | 1.3 | 4.6 |
| Operations business and others | 9.8 | 10.1 | –0.3 | –3.0 |
| Total | 259.8 | 245.8 | 14.0 | 5.7 |
| Revenues by product, Q3 | ||||
|---|---|---|---|---|
| in € m, IFRS | Jul 1 to | Jul 1 to | Change | |
| (rounding differences possible) | Sep 30, 2016 | Sep 30, 2015 | absolute | in % |
| Equipment and Service | 77.6 | 74.3 | 3.3 | 4.4 |
| Chemicals | 9.4 | 7.8 | 1.6 | 20.5 |
| Operations business and others | 3.6 | 3.1 | 0.5 | 16.1 |
| Total | 90.6 | 85.2 | 5.4 | 6.3 |
Equipment and Service revenues went up by 6.3% from €207.2m to €220.2m. Chemicals revenues, after falling short of the prior year in the first six months due to the loss of a major customer, increased due to the strong third quarter by 4.6% to €29.8m. Chemicals growth in Europe was above expectations at over 17% compared with the prior year. The capital expenditure at the Grebenau chemicals production location also paves the way for future growth in chemicals.
2.2.2 Expense items and earnings
9.7% EBIT margin as of
third quarter Earnings, Jan 1 to Sep 30 in € m, IFRS (rounding differences possible) Jan 1 to Sep 30, 2016 Jan 1 to Sep 30, 2015 Change absolute in % Gross profit* 156.0 148.2 7.8 5.3 EBITDA 32.0 30.5 1.5 4.9 EBIT 25.2 23.3 1.9 8.2 EBT 25.0 22.9 2.1 9.2
* Revenues plus change in inventory minus cost of materials
| Earnings, Q3 | ||||
|---|---|---|---|---|
| in € m, IFRS | Jul 1 to | Jul 1 to | Change | |
| (rounding differences possible) | Sep 30, 2016 | Sep 30, 2015 | absolute | in % |
| Gross profit* | 54.2 | 51.5 | 2.7 | 5.2 |
| EBITDA | 12.1 | 11.9 | 0.2 | 1.7 |
| EBIT | 9.7 | 9.5 | 0.2 | 2.1 |
| EBT | 9.6 | 9.4 | 0.2 | 2.1 |
* Revenues plus change in inventory minus cost of materials
The gross profit margin remained broadly constant, at 60.0% compared with 60.3% in the prior year.
Personnel expenses increased by €6.5m to €90.1m (prior year: €83.6). The Group reported 88 FTE more as of the end of September than in the same period of the prior year. As already communicated, the increase in headcount took place mainly in the Sales and Supply Chain functions due to the positive development of the business and by way of investment in further organic growth. This substantial growth in the workforce will slow down in the quarters ahead. Alongside recruitment, the increase in personal expenses was also driven by collectively agreed wage increases and pay adjustments.
Other operating expenses (including other taxes) increased by €1.0m to €38.7m (prior year: €37.7m). The increase was driven by further workplace improvements, investments in the Augsburg location – among other things for the new Customer Center and the amalgamation of functions at the headquarters – and higher expenditure on contract workers. Exhibiting at Uniti expo in Stuttgart and Automechanika in Frankfurt incurred additional costs.
Expenses were also up over the year so far due to currency losses accounted for in other operating expenses. Currency gains and losses did not have a material net impact on Group earnings or the prior-year comparative figures, however.
The positive effect of the reduction in vehicle costs continued through the third quarter and offset some of the cost increases.
| EBIT by segments, Jan 1 to Sep 30 | ||||
|---|---|---|---|---|
| in € m, IFRS | Jan 1 to | Jan 1 to | Change | |
| (rounding differences possible) | Sep 30, 2016 | Sep 30, 2015 | absolute | in % |
| Core Europe | 23.8 | 21.8 | 2.0 | 9.2 |
| North America | 0.1 | 1.2 | –1.1 | –92 |
| Asia/Pacific | 1.1 | 0.3 | 0.8 | 267 |
| Consolidation | 0.2 | 0.0 | 0.2 | |
| Group | 25.2 | 23.3 | 1.9 | 8.2 |
| EBIT nach Segmenten, Q3 | |||||
|---|---|---|---|---|---|
| in € m, IFRS | Jul 1 to | Jul 1 to | Change | ||
| (rounding differences possible) | Sep 30, 2016 | Sep 30, 2015 | absolute | in % | |
| Core Europe | 9.6 | 9.9 | –0.3 | –3.0 | |
| North America | 0.1 | –0.2 | 0.3 | 300 | |
| Asia/Pacific | 0.0 | 0.1 | –0.1 | –100 | |
| Consolidation | 0.0 | –0.3 | 0.3 | ||
| Group | 9.7 | 9.5 | 0.2 | 2.1 |
EBIT Jan 1 through Sep 30 in € m, IFRS
EBITDA increased by €1.5m to €32.0m (prior year: €30.5m).
EBIT increased by €1.9m to €25.2m (prior year: €23.3m).
The EBIT increase in the Core Europe and Asia/Pacific segments is mainly a result of the revenue growth. In the North America segment, the shortfall in earnings compared with the prior year was slightly narrowed in the third quarter.
Movements in the US dollar-euro exchange rate had no material impact on the operating business. Measurement of foreign currencydenominated assets and liabilities as of the reporting date had a €–0.4m impact on earnings (prior year: €–0.5m).
Consolidated net income increased to €17.4m (prior year: €15.5m). As was the case for the first half year, a tax refund, including a corresponding refund of interest, from a mutual agreement procedure in prior years resulted in a lower tax rate and the improved financial result.
Earnings per share (basic = diluted) increased to €1.30 (prior year: €1.11) due to the higher consolidated net income and smaller average number of shares.
EPS 17.1% up on prior year
2.3 Net assets
| Balance Sheet Assets in € m, IFRS | Sep 30, | Dec 31, |
|---|---|---|
| (rounding differences possible) | 2016 | 2015 |
| Non-current assets | 93.7 | 85.8 |
| thereof intangible assets | 5.9 | 5.3 |
| thereof taxes | 3.7 | 4.2 |
| Current assets | 109.9 | 104.3 |
| thereof inventories | 44.1 | 39.9 |
| thereof trade receivables, other assets | 52.9 | 49.2 |
| thereof cash and cash equivalents | 7.2 | 7.8 |
| Total assets | 203.6 | 190.0 |
| Balance Sheet Liabilities in € m, IFRS | Sep 30, | Dec 31, |
|---|---|---|
| (rounding differences possible) | 2016 | 2015 |
| Equity capital | 73.8 | 80.3 |
| Liabilities to banks | 14.3 | 5.3 |
| Other liabilities and provisions | 103.4 | 91.7 |
| thereof trade payables | 12.7 | 7.5 |
| thereof provisions (including income tax debt) | 37.3 | 34.6 |
| Deferred income | 8.8 | 9.0 |
| Deferred tax liabilities | 3.3 | 3.8 |
| Total equity and liabilities | 203.6 | 190.0 |
Despite the seasonal increase in trade receivables and higher stocks of finished goods for customer orders, net working capital (current trade receivables + inventories – current trade payables) increased only slightly by 2.6% from €78.1m as of December 31, 2015 to €80.1m.
The equity ratio fell slightly in the third quarter to 36.3% and as a result of the dividend payment is still slightly below the 37.0% prioryear figure. Compared with the 2015 year-end, the equity ratio decreased from 42.2% to 36.3%.
Net debt (long-term and short-term bank debt – bank deposits) stood at €7.0m as of the end of September (December 31, 2015: net cash position of €2.5m).
Net financial debt (short-term and long-term finance leasing + net debt) increased to €10.3m (December 31, 2015: €1.9m).
Other liabilities and provisions increased to €103.4m, mainly because of higher trade payables and higher tax liabilities (December 31, 2015: €91.7m).
2.4 Financial position
Marked increase in net cash flow
The cash inflow from operating activities (net cash flow) increased in the first nine months to €28.5m (prior year: €17.6m). Besides the higher earnings, this was mainly driven by a smaller increase in working capital relative to the prior-year period and the previously communicated refund of withholding tax on investment income in the first quarter.
The cash outflow from investing activities increased substantially as planned to €13.6m (prior year: €3.7m). The customer center in Augsburg was completed in September. The expanded production facility in Grebenau is expected to go into operation at the end of the year and in full during the first quarter of 2017. After the high level of investment this year, capital expenditure will be below €10.0m per year in the years ahead.
Free cash flow (net cash flow – net cash flows from investing activities) rose by €0.8m from €14.0m to €14.8m.
Overall, as a result of the dividend payment, cash and cash equivalents declined relative to December 31, 2015 by €9.5m to €–7.0m.
2.5 Employees
The number of employees as of September 30, 2016 was 1,769, marking an increase of 80 on the 2015 year-end. Compared with September 30, 2015, the number of employees increased by 88, with most of the increase in the Sales and Supply Chain functions.
Number of employees at WashTec Group reaches 1,769
3. Outlook, opportunities and risk report
3.1 Outlook
Initiatives to boost global sales and marketing activities and for organizational development and operational improvement continue.
On account of the large order backlog and the sustained positive trend both in business with major customers and with other customer groups, a high level of capacity utilization is expected in production and installation in the last quarter in both Europe and North America.
The company expects that the revenue growth of 5.7% will be clearly exceeded for the full year. On current estimates, the EBIT margin will be above the prior year. The company likewise expects substantial growth compared with the prior year for Q1 2017.
The outlook given for the individual segments in the 2015 Annual Report is thus generally confirmed for 2016.
3.2 Opportunities and risks for group development
The WashTec Group's risk management system is described in the Annual Report 2015. There have been no material changes in the risks described therein. The Brexit Referendum is not expected to have any material impact in 2016. The half-year appraisal that the medium-term impacts will be relatively small continues to apply unchanged.
The fact that the order backlog is above expectations is partly due to the pick-up in business with major customers in the third quarter. The opportunities identified with some customers in this segment for the last two quarters will begin to be realized in the quarters ahead.
4. Miscellaneous information
4.1 Related party disclosures
There were no material related party transactions during the reporting period.
4.2 Events after the reporting period
There were no material events after the reporting period.
5. WashTec shares and investor relations
The Management Board communicated with shareholders, journalists and the financial community on an ongoing basis through the year. In the course of its investor relations activities, the Management Board held several roadshows in Düsseldorf and London and took part during the third quarter in the Baader Bank Investment Conference in Munich.
5.1 Share price development
Share price €42.20 as of September 30,2016
The WashTec share price stood at €42.20 on September 30, 2016. That marks a 38.4% increase on the prior year-end closing price of €30.50 on December 30, 2015. The share price reached an all-time high of €45.00 on October 20, 2016. The performance of the SDAX over the same period was at 3.87%.
WashTec AG is currently covered by Hauck & Aufhäuser, HSBC Trinkaus & Burkhardt, MM Warburg and Bankhaus Lampe. The price target given by all analysts, latest Bankhaus Lampe on October 26, 2016 is at least €34.00 and ranges up to €51.00 (as of October 2016).
5.2 Shareholder structure
WashTec AG received the following voting rights notifications under the Securities Trading Act (Wertpapierhandelsgesetz) in the third quarter of 2016:
On July 21, 2016, WashTec AG received notification that the percentage of voting rights held by Diversity Industrie Holding AG as of July 19, 2016 was 4.0% (previously 6.19%).
On August 11, 2016, the Company was notified that the percentage of voting rights held by Desmarais Family Residuary Trust passed below the threshold of 3.0% on August 10, 2016 and was now 2.99%.
| Shareholding in % | Sep 30, 2016 |
|---|---|
| Kempen Oranje Participaties N.V. | 10.73 |
| EQMC Europe Development Capital Fund plc1 | 9.78 |
| Dr. Kurt Schwarz2 | 8.38 |
| Paradigm Capital Value Fund | 6.01 |
| BNY Mellon Service Kapitalanlage-Gesellschaft mbH | 5.61 |
| Investment AG für langfristige Investoren TGV | 5.43 |
| Lazard Frères Gestion S.A.S. | 4.94 |
| WashTec AG – own shares | 4.25 |
| Diversity Industrie Holding AG | 4.00 |
| Desmarais Family Residuary Trust3 | 2.99 |
| Free float | 37.88 |
| 1 Nmás1 Dinamia, S.A. 2 Leifina GmbH & Co. KG et al 3 Setanta Asset Management Based on notifications made pursuant to the WpHG |
Manager Transactions
No manager transactions were reported in the third quarter.
Interim Condensed Consolidated Financial Statements
Consolidated Income Statement
| in € | Jan 1 to | Jan 1 to | Jul 1 to | Jul 1 to |
|---|---|---|---|---|
| Sep 30, 2016 | Sep 30, 2015 | Sep 30, 2016 | Sep 30, 2015 | |
| Revenues | 259,798,573 245,808,116 | 90,554,790 | 85,225,877 | |
| Other operating income | 3,734,281 | 3,133,720 | 1,047,844 | 811,940 |
| Capitalized development costs | 1,155,798 | 425,303 | 673,282 | 21,949 |
| Change in inventory | 4,368,939 | 4,788,419 | 2,352,781 | 1,859,580 |
| Total | 269,057,591 254,155,558 | 94,628,697 | 87,919,346 | |
| Cost of materials | ||||
| Cost of raw materials, consumables and supplies and of purchased material | 87,216,578 | 83,112,982 | 31,364,171 | 28,595,215 |
| Cost of purchased services | 20,985,340 | 19,327,979 | 7,283,272 | 7,028,576 |
| 108,201,918 102,440,961 | 38,647,443 | 35,623,791 | ||
| Personnel expenses | 90,082,591 | 83,574,006 | 30,570,088 | 27,994,972 |
| Amortization, depreciation and impairment of tangible | ||||
| and intangible assets« | 6,806,236 | 7,155,016 | 2,348,181 | 2,378,734 |
| Other operating expenses | 38,074,893 | 37,007,782 | 13,145,177 | 12,154,893 |
| Other taxes | 654,102 | 649,801 | 212,143 | 233,166 |
| Total operating expenses | 243,819,740 230,827,566 | 84,923,032 | 78,385,556 | |
| EBIT | 25,237,851 | 23,327,992 | 9,705,665 | 9,533,790 |
| Financial income | 284,383 | 392,038 | 10,592 | 136,674 |
| Financial expenses | 509,703 | 775,057 | 162,109 | 259,716 |
| Financial result | –225,320 | –383,019 | –151,517 | –123,042 |
| EBT | 25,012,531 | 22,944,973 | 9,554,148 | 9,410,748 |
| Income taxes | –7,638,614 | –7,469,879 | –2,880,186 | –2,698,813 |
| Consolidated net income | 17,373,917 | 15,475,094 | 6,673,962 | 6,711,935 |
| Weighted average number of outstanding shares | 13,382,324 | 13,904,813 | 13,382,324 | 13,932,312 |
| Earnings per share (basic=diluted) | 1.30 | 1.11 | 0.50 | 0.48 |
Consolidated Statement of Comprehensive Income
| in €k | Jan 1 to | Jan 1 to | Jul 1 to | Jul 1 to |
|---|---|---|---|---|
| Sep 30, 2016 | Sep 30, 2015 | Sep 30, 2016 | Sep 30, 2015 | |
| Consolidated net income | 17,374 | 15,475 | 6,674 | 6,721 |
| Actuarial gains/losses from defined benefit obligations and similar obligations | –677 | 0 | 0 | 0 |
| Deferred taxes | 316 | 0 | 0 | 0 |
| Items that will not be reclassified to profit or loss | –361 | 0 | 0 | 0 |
| Adjustment item for exchange differences on translating foreign operations | –789 | 933 | 33 | 143 |
| Exchange differences on net investments in subsidiaries | 181 | –559 | –103 | –452 |
| Deferred taxes | –80 | –85 | 6 | 1 |
| Items that may be subsequently reclassified to profit or loss | –688 | 289 | –64 | –308 |
| Other comprehensive income | –1,049 | 289 | –64 | –308 |
| Total comprehensive income | 16,325 | 15,764 | 6,610 | 6,404 |
Consolidated Balance Sheet
| The consolidated notes |
|---|
| are an integral component |
| of the consolidated |
| financial statements. |
| Rounding differences |
| may occur. |
| Non-current assets | Sep 30, | Dec 31, | ||
|---|---|---|---|---|
| in € | 2016 | 2015 | ||
| Non-current assets | ||||
| Property, plant and equipment | 38,391,737 | 31,686,043 | ||
| Goodwill | 42,312,373 | 42,312,251 | ||
| Intangible assets | 5,942,322 | 5,315,400 | ||
| Trade receivables | 2,706,435 | 2,000,980 | ||
| Tax receivables | 0 | 49,939 | ||
| Other assets | 570,024 | 138,573 | ||
| Deferred tax assets | 3,734,563 | 4,247,587 | ||
| Total non-current assets | 93,657,454 | 85,750,773 | ||
| Current assets | ||||
| Inventories | 44,059,520 | 39,882,471 | ||
| Trade receivables | 48,759,620 | 45,770,028 | ||
| Tax receivables | 5,697,618 | 7,464,788 | ||
| Other assets | 4,160,175 | 3,380,592 | ||
| Cash and cash equivalents | 7,245,670 | 7,781,106 | ||
| Total current assets | 109,922,603 104,278,985 | |||
| Total assets | 203,580,057 190,029,758 |
| Liabilities | Sep 30, | Dec 31, |
|---|---|---|
| in € | 2016 | 2015 |
| 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 | –13,176,788 –13,176,788 | |
| Other reserves and exchange rate effects | –3,911,583 | –2,862,447 |
| Profit carried forward | –2,906,057 | –4,711,829 |
| Consolidated net income (for the period) | 17,373,917 24,555,723 | |
| 73,842,930 80,268,100 | ||
| Non-current liabilities | ||
| Finance lease liabilities | 2,011,722 | 2,827,417 |
| Provisions for pensions | 10,384,676 | 9,739,511 |
| Other non-current provisions | 3,261,541 | 3,524,250 |
| Other non-current liabilities | 2,192,488 | 1,346,065 |
| Deferred income | 1,085,689 | 1,175,038 |
| Deferred tax liabilities | 3,299,229 | 3,751,367 |
| Total non-current liabilities | 22,235,345 | 22,363,648 |
| Current liabilities | ||
| Interest-bearing loans | 14,255,170 | 5,269,040 |
| Finance lease liabilities | 1,234,927 | 1,553,671 |
| Prepayments on orders | 8,008,098 | 6,797,767 |
| Trade payables | 12,674,827 | 7,542,187 |
| Taxes and levies | 4,421,049 | 4,744,575 |
| Liabilities for social security | 1,050,429 | 1,177,977 |
| Tax provisions | 11,072,736 | 8,337,697 |
| Other current liabilities | 34,531,095 | 31,199,342 |
| Other current provisions | 12,589,489 | 12,953,850 |
| Deferred income | 7,663,962 | 7,821,904 |
| Total current liabilities | 107,501,782 | 87,398,010 |
| Total equity and liabilities | 203,580,057 190,029,758 |
Consolidated Cash Flow Statement
| The consolidated notes |
|---|
| are an integral component |
| of the consolidated |
| financial statements. |
| Rounding differences |
| may occur. |
| in €k | Jan 1 to | Jan 1 to |
|---|---|---|
| Sep 30, 2016 | Sep 30, 2015 | |
| EBT | 25,013 | 22,945 |
| Adjustments to reconcile EBT to net cash flows from operating activities: | ||
| Amortization, depreciation and impairment of tangible and intangible assets | 6,806 | 7,155 |
| Gain/loss from disposals of non-current assets | –391 | –130 |
| Other gains/losses | –1,230 | –1,058 |
| Financial income | –284 | –392 |
| Financial expenses | 510 | 775 |
| Movements in provisions | –653 | –362 |
| Changes in net working capital: | ||
| Increase/decrease in trade receivables | –4,179 | –5,603 |
| Increase/decrease in inventories | –4,524 | –5,301 |
| Increase/decrease in trade payables | 5,217 | 3,418 |
| Changes in other net working capital | 4,977 | 4,797 |
| Income tax paid | –2,793 | –8,611 |
| Net cash flows from operating activities | 28,469 | 17,633 |
| Purchase of property, plant and equipment (without finance leasing) | –14,221 | –3,971 |
| Proceeds from sale of property, plant and equipment | 572 | 318 |
| Net cash flows from investing activities | –13,649 | –3,653 |
| Dividend payout | –22,750 | –22,988 |
| Share buyback | 0 | –12,760 |
| Interest received | 284 | 36 |
| Interest paid | –458 | –718 |
| Repayment of finance lease liabilities | –1,244 | –1,449 |
| Net cash flows from financing activities | –24,168 | –37,879 |
| Net increase/decrease in cash and cash equivalents | –9,348 | –23,899 |
| Net foreign exchange difference | –173 | –375 |
| Cash and cash equivalents at January 1 | 2,512 | 15,422 |
| Cash and cash equivalents at September 30 | –7,009 | –8,852 |
| Composition of cash and cash equivalents for cash flow purposes: Cash and cash equivalents |
7,246 | 6,415 |
| Interest-bearing loans | –14,255 | –15,267 |
| Cash and cash equivalents at September 30 | –7,009 | –8,852 |
Statement of Changes in Consolidated Equity
The consolidated notes are an integral component of the consolidated financial statements. Rounding differences may occur.
| in €k | Number of shares (in units) |
Subscribed capital |
Capital reserves |
Treasury shares |
Other reserves |
Currency translation effects |
Profit carried forward |
Total |
|---|---|---|---|---|---|---|---|---|
| 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 |
–559 | 933 | 374 | |||||
| Taxes on transactions recognized directly | ||||||||
| in equity | –85 | –85 | ||||||
| Share buyback | –549,988 | –12,760 | –12,760 | |||||
| Dividend | –22,988 | –22,988 | ||||||
| Consolidated net income for the period | 15,745 | 15,475 | ||||||
| As of September 30, 2015 | 13,382,324 | 40,000 | 36,464 | –13,177 | –4,861 | 1,745 | 10,764 | 70,933 |
| As of January 1, 2016 | 13,382,324 | 40,000 | 36,464 | –13,177 | –5,004 | 2,142 | 19,845 | 80,268 |
| Income and expenses recognized directly | ||||||||
| in equity | –496 | –789 | –1,285 | |||||
| Taxes on transactions recognized directly | ||||||||
| in equity | 236 | 236 | ||||||
| Dividend | –22,750 | –22,750 | ||||||
| Consolidated net income for the period | 17,374 | 17,374 | ||||||
| As of September 30, 2016 | 13,382,324 | 40,000 | 36,464 | –13,177 | –5,264 | 1,353 | 14,469 | 73,843 |
Notes to the Interim Condensed Consolidated Financial Statements of WashTec AG (IFRS) for the period January 1 to September 30, 2016
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 office is located at Argonstrasse 7 in 86153 Augsburg, Germany.
The Company's shares are in free float and 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 related services and financing solutions required in order to operate car wash equipment.
The consolidated financial statements are presented in euro and, unless otherwise indicated, all figures are rounded to the nearest thousand (€k); this may result in rounding differences.
2. Accounting policies
Basis of preparation of the consolidated financial statements
The same accounting policies have been followed in these interim condensed consolidated financial statements as were applied in preparation of the consolidated financial statements for the fiscal year ended December 31, 2015, with the exception of the computation of taxes. Tax is computed for interim financial statements by multiplying net income with the expected applicable annual tax rate.
The interim condensed consolidated financial statements for the period January 1 to September 30, 2016 have been prepared in accordance with IAS 34 Interim Financial Reporting.
The interim condensed consolidated financial statements do not contain all explanations and disclosures required for annual financial statements and should be read in conjunction with the consolidated financial statements for the fiscal year ended December 31, 2015.
Effects of new financial reporting standards
The Group adopted the following new and revised IFRS Standards and Interpretations in the reporting period:
| Standard/ Interpretation |
Title | Mandatory application |
Endorsement by the EU |
Material effects on WashTec |
|---|---|---|---|---|
| IAS 1 | Amendments to IAS 1 Presentation of Financial Statements – Disclosure Initiative |
Jan 1, 2016 | Dec 18, 2015 | none |
| IAS 16 and IAS 38 |
Amendments to IAS 16 Property, Plant and Equipment and IAS 38 Intangible Assets – Clarification of Acceptable Methods of Depreciation and Amortization |
Jan 1, 2016 | Dec 2, 2015 | none |
| IAS 16 and IAS 41 |
Amendments to IAS 16 Property, Plant and Equipment and IAS 41 Agriculture – Bearer Plants |
Jan 1, 2016 | Nov 23, 2015 | none |
| IAS 19 | Amendments to IAS 19 Employee Benefits – Employee Contributions | Feb 1, 2015 | Dec 17, 2014 | none |
| IAS 27 | Amendments to IAS 27 Separate Financial Statements – Equity Method in Separate Financial Statements |
Jan 1, 2016 | Dec 18, 2015 | none |
| IFRS 11 | Amendments to IFRS 11 Joint Arrangements – Accounting for Acquisitions of Interests in Joint Operations |
Jan 1, 2016 | Nov 24, 2015 | none |
| IFRS | Annual Improvements to IFRSs (2012–2014 cycle) | Jan 1, 2016 | Dec 15, 2015 | none |
| IFRS 10, IFRS 12 and IAS 28 |
Amendments to IFRS 10 Consolidated Financial Statements , IFRS 12 Disclosure of Interests in Other Entities and IAS 28 Investments in Associates and Joint Ventures – |
|||
| Applying the Consolidation Exception | Jan 1, 2016 | Sep 22, 2016 | none |
The IASB and the IFRS Interpretations Committee have also issued additional standards, interpretations and amendments as listed below, but these did not yet have to be adopted in fiscal year 2016 or have not yet been endorsed by the European Union.
As of September 30, 2016, the WashTec Group had not sdopted these standards earlier than required. First-time adoption of the standards is planned when they are endorsed by the EU.
| Standard/ Interpretation |
Title | Mandatory application |
Endorsement by the EU |
Material effects on WashTec |
|---|---|---|---|---|
| IAS 7 | Amendments to IAS 7 Statement of Cash Flows – Disclosure Initiative | Jan 01, 2017 | expected in Q4 2016 | none |
| IAS 12 | Amendments to IAS 12 Income Taxes – Recognition of Deferred Tax Assets for Unrealised Losses |
Jan 01, 2017 | expected in Q4 2016 | none |
| IFRS 2 | Amendments to IFRS 2 Share-based payments – Classification and Measurement of Share-based Payment Transactions |
Jan 01, 2018 | expected in H2 2017 | none |
| IFRS 9 | Financial Instruments | Jan 01, 2018 | expected in Q4 2016 | currently reviewed |
| IFRS 10 und IAS 28 |
Amendments to IFRS 10 Consolidated Financial Statements and IAS 28 Investment in Associates and Joint Ventures – Sale or Contribution of Assets between an Investor and its Associate or Joint Venture |
deferred indefinitely | none | |
| IFRS 14 | Regulatory Deferral Accounts | Jan 01, 2016 | Postponement of the endorsement process until the publication of the final standard |
none |
| IFRS 15 | Revenues from Contracts with Customers | Jan 01, 2018 | expected in Q4 2016 | currently reviewed |
| IFRS 16 | Leases | Jan 01, 2019 | expected in 2017 | currently reviewed |
| IFRS 4 | Amendments to IFRS 4: Applying IFRS 9 Financial Instruments with IFRS 4 Insurance Contracts |
Jan 01, 2018 | expected in 2017 | none |
3. Segment reporting
Due to organizational changes by which the Eastern Europe segment and the previous export activities have been brought together under WashTec Cleaning Technology, WashTec no longer reports separately on the Eastern Europe segment. From fiscal year 2016, Eastern European is part of the Core Europe segment. The structure of the North America and Asia/Pacific segments remains unchanged.
| Jan to Sep 2016 | Core | North | Asia/Pacific | Consolida | Group |
|---|---|---|---|---|---|
| €k, Rounding differences may occur | Europe | America | tion | ||
| Revenues | 213,702 | 38,481 | 13,132 | –5,517 | 259,799 |
| with third parties | 208,273 | 38,393 | 13,133 | 0 | 259,799 |
| with other divisions | 5,429 | 89 | 0 | –5,517 | 0 |
| EBIT | 23,829 | 69 | 1,118 | 222 | 25,237 |
| Financial income | 284 | ||||
| Financial expenses | –510 | ||||
| EBT | 25,012 | ||||
| Income taxes | –7,639 | ||||
| Consolidated net income | 17,374 |
| Jan to Sep 2015 | Core | North | Asia/Pacific | Consolida | Group |
|---|---|---|---|---|---|
| €k, Rounding differences may occur | Europe | America | tion | ||
| Revenues | 200,748 | 39,975 | 10,859 | –5,774 | 245,808 |
| with third parties | 195,199 | 39,753 | 10,856 | 0 | 245,808 |
| with other divisions | 5,550 | 222 | 3 | –5,774 | 0 |
| EBIT | 21,836 | 1,213 | 323 | –43 | 23,329 |
| Financial income | 392 | ||||
| Financial expenses | –775 | ||||
| EBT | 22,946 | ||||
| Income taxes | –7,470 | ||||
| Consolidated net income | 15,475 |
4. Equity
The subscribed capital of WashTec AG as of September 30, 2016 is €40,000k. It is divided into 13,976,970 no-par-value bearer shares and is fully paid in.
The average number of issued and outstanding shares as of September 30, 2016 is 13,382,324.
The Annual General Meeting of WashTec AG on May 11, 2016 resolved to appropriate the distributable profit of €22,983,636.87 shown in the Company's annual financial statements for fiscal year 2015 as follows: Payment of a dividend of €1.70 per eligible share, totaling €22,749,950.80 and the remaining distributable profit of €233,686.07 to be carried forward to a new account.
As the authorization to acquire treasury shares granted by resolution of the Annual General Meeting of May 15, 2013 expired on May 14, 2016, a resolution was passed at this year's Annual General Meeting to revoke the previous authorization and to grant the Company renewed authorization to acquire and use treasury shares. The Management Board is thus authorized, acting with the consent of the Supervisory Board, to increase the registered share capital on one or more occasions by up to a total of €8,000k (Authorized Capital) by issuing new no-par bearer shares in exchange for cash and/or non-cash contributions.
The Management Board is further authorized, acting with the consent of the Supervisory Board, on one or more occasions on or before May 10, 2019, to issue bearer or registered warrant-linked bonds and/or convertible bonds, participation rights or participating bonds or a combination of such instruments with a total face value of up to €50,000k with or without term limitations. Holders or creditors of warrant-linked bonds, option participation rights or option participating bonds can thus, subject to the bond terms and conditions, be granted or assigned option rights or obligations for no-par-value bearer shares in the Company accounting for a pro rata amount of the registered share capital totaling up to €8,000k. The same applies for holders or creditors of convertible bonds, convertible participation rights or convertible participating bonds and the corresponding conversion rights or duties.
The Annual General Meeting also authorized the Management Board, on or before May 10, 2019 and for purposes other than to trade in the Company's own shares, to acquire the Company's own shares in the amount of up to 10% of the registered share capital of €40,000k at the time of the resolution.
5. Financial instruments: additional disclosures
The following table, which is derived from the relevant balance sheet items, shows the relationships between the classification and measurement of financial instruments.
Carrying amounts, measurement and fair value by category:
| €k | Measurement | Carrying | Measurement under IAS 39 | Measurement | Fair Value | IFRS 13 | ||
|---|---|---|---|---|---|---|---|---|
| category | amount | Amortized | Fair Value in | Fair Value | under IAS 17 | Sep 30, 2016 | Level | |
| according to | Sep 30, 2016 | cost | equity | through | ||||
| IAS 39 | profit or loss | |||||||
| Assets | ||||||||
| Cash and cash equivalents | LaR | 7,246 | 7,246 | – | – | – | 7,246 | |
| Trade receivables | LaR | 51,466 | 51,466 | – | – | – | 51,466 | |
| Other financial assets | LaR | 930 | 930 | – | – | – | 930 | |
| Liabilities | ||||||||
| Trade payables | FLAC | 12,675 | 12,675 | – | – | – | 12,675 | |
| Interest-bearing loans | FLAC | 14,255 | 14,255 | – | – | – | 14,255 | |
| Other financial liabilities | FLAC | 19,542 | 19,542 | – | – | – | 19,542 | |
| Finance lease liabilities | n.a. | 3,247 | – | – | – | 3,247 | 3,247 | |
| Derivative financial liabilities | FVthP/L | 4 | – | – | 4 | – | 4 | 2 |
| Aggregated presentaion per IAS 39 measurement categories |
||||||||
| Loans and Receivables (LaR) | 59,642 | 59,642 | – | – | ||||
| Financial Liabilities Measured at Amortised Cost (FLAC) |
46,472 | 46,472 | – | – | ||||
| Fair Value Through Profit/Loss (FVthP/L) | 4 | – | – | 4 |
| €k | Measurement | Carrying | Measurement under IAS 39 | Measurement | Fair Value | IFRS 13 | ||
|---|---|---|---|---|---|---|---|---|
| category | value | Amortized | Fair Value in | Fair Value | under IAS 1 | Dec 31, 2015 | Level | |
| according to | Dec 31, 2015 | cost | equity | through | ||||
| IAS 39 | profit or loss | |||||||
| Assets | ||||||||
| Cash and cash equivalents | LaR | 7,781 | 7,781 | – | – | – | 7,781 | |
| Trade receivables | LaR | 47,771 | 47,771 | – | – | – | 47,771 | |
| Other financial assets | LaR | 809 | 809 | – | – | – | 809 | |
| Liabilities | ||||||||
| Trade payables | FLAC | 7,542 | 7,542 | – | – | – | 7,542 | |
| Interest-bearing loans | FLAC | 5,269 | 5,269 | – | – | – | 5,269 | |
| Other financial liabilities | FLAC | 17,031 | 17,031 | – | – | – | 17,031 | |
| Finance lease liabilities | n.a. | 4,381 | – | – | – | 4,381 | 4,381 | |
| Derivative financial liabilities | FVthP/L | 312 | – | – | 312 | – | 312 | 2 |
| Aggregated presentaion per IAS 39 measurement categories |
||||||||
| Loans and Receivables (LaR) | 56,361 | 56,361 | – | – | ||||
| Financial Liabilities Measured at Amortised Cost (FLAC) |
29,842 | 29,842 | – | – | ||||
| Fair Value Through Profit/Loss (FVthP/L) | 312 | – | – | 312 |
Due to their short terms, the fair values of trade receivables, trade payables and cash and cash equivalents as well as other financial assets and other financial liabilities generally match their carrying amounts. The fair value of finance lease and loan liabilities is determined by discounting the expected future cash flows at current market interest rates.
Foreign exchange forwards are measured at fair value using expected exchange rates quoted on a regulated market. Interest rate swaps were measured in the prior year at fair value using expected interest rates under recognizable yield curves. The interest rate swaps expired as of December 31, 2015.
The fair value of the derivative financial instruments is classified by maturity as follows:
| €k | Sep 30, | Dec 31, |
|---|---|---|
| 2016 | 2015 | |
| Non-current | 0 | 0 |
| Current | 4 | 312 |
| Total | 4 | 312 |
6. Contingent liabilities and other financial obligations
There was no material change in contingent liabilities and other financial obligations relative to December 31, 2015.
7. Related party disclosures
There were no material related party transactions within the meaning of IAS 24 during the reporting period.
8. Notes after the balance sheet date
There were no significant events after the balance sheet date.
Contact
WashTec AG Phone +49 821 5584-0 86153 Augsburg www.washtec.de
Financial Calendar
Annual report 2016 March 22, 2017 Q1 Report 2017 May 3, 2017 Annual general meeting May 3, 2017
Argonstraße 7 Fax +49 821 5584-1135 [email protected]