AI assistant
WashTec AG — Management Reports 2012
Nov 5, 2012
483_10-q_2012-11-05_85a4e5e2-bdc5-4f4c-976b-a0a0cddcc2b0.pdf
Management Reports
Open in viewerOpens in your device viewer
Q32012 Group Management Report on the period from January 1 to September 30, 2012
Unaudited translation for convenience purposes only
Slight foreign exchange-related revenue growth with declining EBIT; incoming orders and order backlog positive
- Slight revenue growth to € 217.1m (prior year: € 212.7m) due to foreign currency effects – adjusted revenue stable; EBIT drops from € 10.6m to € 7.0m as a result of higher operating costs and non-recurring effects; net cash flow rises to € 15.6m (prior year: € 13.5m)
- Incoming orders rise, order backlog well above prior year
- Successful exhibition at the automechanika trade fair
- Favorable development in North America continues: revenues and earnings once again improve significantly, order situation better than the prior year
| Rounding-off differences possible | Jan 1 to | Jan 1 to | Change | Jan 1 to | Jan 1 to | Change | |
|---|---|---|---|---|---|---|---|
| Sep 30, 2012 Sep 30, 2011* | in % Sep 30, 2012 Sep 30, 2011* | in % | |||||
| Revenues | €m | 217.1 | 212.7 | 2.1 | 74.5 | 72.3 | 3.0 |
| EBITDA | €m | 14.4 | 18.3 | –21.3 | 4.3 | 7.3 | –41.1 |
| EBIT | €m | 7.0 | 10.6 | –34.0 | 1.9 | 4.6 | –58.7 |
| EBIT margin | % | 3.2 | 5.0 | – | 2.5 | 6.4 | – |
| EBIT per Q3 2011 before | |||||||
| correction pursuant to IAS 8 | €m | – | 11.7 | – | – | 4.3 | – |
| Adjusted EBIT | €m | 8.6 | 12.1 | –28.9 | 3.4 | 5.5 | –38.2 |
| Adjusted EBIT margin | % | 4.0 | 5.7 | –29.8 | 4.6 | 7.6 | –39.5 |
| EBT | €m | 5.4 | 9.4 | –42.6 | 1.1 | 4.2 | –73.8 |
| Consolidated net result | €m | 2.4 | 4.6 | –47.8 | 0.0 | 1.8 | –100.0 |
| Earnings per share ** | € | 0.17 | 0.33 | –48.5 | 0.00 | 0.13 | –100.0 |
| Employees per reporting date | 1,663 | 1,668 | –0.3 | ||||
| Net cash flow | €m | 15.6 | 13.5 | 15.6 | |||
| Capital expenditures | €m | –3.7 | –6.4 | –42.2 | |||
| ROCE*** | % | 13.2 | 18.0 | – |
* Comparative figures adjusted per IAS 8, see text item 4 in the notes to consolidated financial statements
** Diluted = undiluted, average number of shares: 2012 = 13,971,515, 2011 = 13,976,970
*** »Return On Capital Employed« = adjusted EBIT/(Total assets – short-term liabilities – cash and cash equivalents); on the basis of identical dividend payments
Interim Group Management Report
1. Results of operation, net assets and financial position
North American business develops favorably; incoming orders and order backlog climb in the third quarter
The global economy continues to grow modestly. Specifically the markets of the Euro Zone have come under increasing pressure because of the uncertainties related to the euro and the uncertain outlook. It has been, above all, the smaller operating chains and individual operators that are facing problems in the procurement of financing for carwash equipment; a trend that has had adverse effects especially in the markets in Southern Europe, but also Benelux and Great Britain.
Market for carwash equipment in Europe still declining Stabilization in North America
The market for carwash equipment in Europe declined slightly in the third quarter of 2012. In North America, on the other hand, there are signs that the market is stabilizing. Despite the difficult market environment, WashTec has been able to increase its incoming orders and order backlog in the third quarter.
In the vast majority of locations, operating car wash systems remains a profitable business, even though the wash numbers are subject to weather conditions. There have been no significant changes in technology.
Because of the declining market, competition continues to intensify. In regions and markets that are particularly affected by the crisis (for example in Southern Europe), individual competitors are coming under increasing pressure and have retreated from certain markets. Due to the general economic situation, there is a possibility that the market will continue to consolidate in the near and mid-term. WashTec
does not, however, see any strategic advantage in participating in an active consolidation among the manufacturers in Europe.
Despite these persistently difficult economic times, WashTec was able to generate revenues of € 212.7m (adjusted for foreign currency effects) during the first three quarters of 2012 and thereby maintain the level achieved last year (€ 212.7m). After factoring in the positive foreign currency effects, revenues climb 2.1%, from € 212.7m to € 217.1m.
The gross profit margin matched the prior year level at 58.2%. The effects, which resulted from the changed product and regional mix due to a higher share of revenues from the North American and Eastern European regions, were able to be offset by efficiency improvements in the areas of materials and purchased services. The operating costs (other operating expenses – other operating income and other capitalized development costs) rose by approximately € 6.2m over the prior year. This figure includes numerous non-recurring effects including, but not limited to, those based on staff cuts, the reversal and creation of provisions (e.g., for impairment or restructuring measures) and the effects resulting from exchange rate changes. After adjusting for these non-recurring effects, the operating costs rose by € 3.4m. This is due to costs in connection with the strengthening of the research and development departments, consulting and recruiting expenses as part of the strategy implementation, the costs for expanding the distribution and sales structures in the emerging markets, trade fair costs and higher vehicle costs.
EBIT fell from € 10.6m to € 7.0m; EBIT margin declines from 5.0% to 3.2%
Accordingly, the EBIT fell from € 10.6m in the prior year to € 7.0m. When making a comparison to the prior year, it should be noted that the third quarter also had to include an earnings adjustment required under IAS 8 which was based on the prior year accounting errors in North America and that the EBIT had to therefore be adjusted downward from € 11.7m to € 10.6m. All corrections are described in detail in the notes to this nine-month report. The EBIT (adjusted for nonrecurring effects and foreign exchange effects) equaled € 8.6m after the first three quarters and was therefore € 3.5m below the prior year (€ 12.1m). The adjusted EBIT margin declined accordingly from 5.7% in the prior year to its current 4.0%.
The incoming orders, which were weak at the beginning of the year, rose in the third quarter in Europe as well, which meant that the Group's order backlog as of the end of the third quarter – contrary to the trend in the machine construction industry – was clearly higher than the prior year level. The large fluctuations are a reflection of the current volatile market environment.
automechanika
Successful presentation of numerous innovations at the automechanika trade fair Strategic projects in Europe remain on schedule
Continuation of the favorable business development in North America
From September 11–16, 2012, the industry's largest trade fair in the world, "automechanika", was held in Frankfurt am Main. At a newly designed showroom area in excess of 1,250 m², WashTec and Auwa exhibited numerous car wash innovations and trends, which fell under the watchful eyes of hundreds of national and international visitors. Highlights of the WashTec exhibition included the Advanced Chemical System – the first chemicals cartridge system for rollover car washes –, the SoftCare² Pro Touchless, which combines effective high-pressure washes with proven brush washes, and a "Drive-in Carwash" option for rollover car washes, which allows customers to remain comfortably seated in their car during washes. All innovations were very well-received by the visitors.
Strategic projects
The projects, which were defined in connection with the Company's strategic repositioning announced in early 2012, proceeded on schedule in the third quarter. In the next quarters the focus will be on analyzing how the global production chain can be exploited more efficiently. The Group will also examine how and in which areas additional growth potential can be created.
North American business continues to improve
The positive business growth of the previous quarters continued in North America. The restructuring is on schedule and has already led to significant improvements in results. In Canada, the basis has been created for a future improvement in the earnings situation. Due to the global customer relations and the positive outlook, WashTec has decided to retain its presence in North America. The prospects for strategic cooperation remain under review.
Changes on the Management Board
The Management Board members, Thorsten Krüger and Houman Khorram, have left the Company effective midnight July 31, 2012 due to differences relating to the speed of the Company's strategic repositioning. Beginning July 28, 2012, WashTec AG's long-time Supervisory Board Chairman, Michael Busch, joined the Management Board and at the same time became its spokesman pursuant to § 105 (2) of the German Stock Corporation Act (AktG). For the term of this posting, Massimo Pedrazzini was elected to serve as the new Chairman of the Supervisory Board, and his Deputy Chairman during this period is Jens Große-Allermann.
The search for a new CEO and new CFO continues and progress is being made. The first round of interviews has been held with various candidates, but the selection phase is still not yet completed.
1.1 Business and earnings situation
| Revenues by segment, Q1–Q3 | Rounding-off differences possible | ||||
|---|---|---|---|---|---|
| in €m, IFRS | Jan1– Sep30 Jan1– Sep30 Change |
||||
| 2012 | 2011* | in % | |||
| Core Europe | 175.8 | 178.4 | –1.5 | ||
| Emerging Europe | 9.7 | 6.8 | 42.6 | ||
| North America | 33.7 | 27.5 | 22.5 | ||
| Asia/Pacific | 8.3 | 8.4 | –1.2 | ||
| Consolidation | –10.4 | –8.3 | –25.3 | ||
| Total Group | 217.1 | 212.7 | 2.1 |
* Comparative figures adjusted per IAS 8, see text item 4 in the notes to the consolidated financial statements
| Revenues by segment, Q3 | Rounding-off differences possible | |||
|---|---|---|---|---|
| in €m, IFRS | Jul1– Sep30 | Jul1– Sep30 | Change | |
| 2012 | 2011* | in % | ||
| Core Europe | 59.6 | 59.9 | –0.5 | |
| Emerging Europe | 4.3 | 1.6 | 168.8 | |
| North America | 11.5 | 9.8 | 17.3 | |
| Asia/Pacific | 3.4 | 3.5 | –2.9 | |
| Consolidation | –4.3 | –2.4 | –79.2 | |
| Total Group | 74.5 | 72.3 | 3.0 |
* Comparative figures adjusted per IAS 8, see text item 4 in the notes to the consolidated financial statements
Revenues adjusted by foreign currency effects are, at € 212.7m, at the prior year level
In the first three quarters, revenues equaled € 217.1m, and were therefore € 4.4m or 2.1% higher than the prior year (€ 212.7m). This figure includes foreign currency effects totaling € 4.4m, so that adjusted revenue was at the prior year level. In the third quarter of 2012, revenues increased over the same period of the prior year by 3.0% (Q3 2012: € 74.5m; Q3 2011: € 72.3m).
In the first nine months of 2012, revenues in Core Europe developed generally worse than the prior year, although the third quarter of 2012 was roughly at the same level as the prior year. Problems
with financing, above all in Southern Europe, as well as in the Benelux countries and Great Britain, have led to delays in orders and to increasing competition and price pressure. Due to the large, marketrelated slump in revenues in Southern Europe as well as in the Benelux countries and Great Britain, total revenues in Core Europe fell by € 2.6m to € 175.8m (prior year: € 178.4m). In the third quarter, however, incoming orders and order backlog were higher than the prior year.
In the »Emerging Europe« segment, the revenue growth has continued. Revenues in this segment have therefore further improved over the same period of the prior year and equaled € 9.7m (prior year: € 6.8m) after the first three quarters; incoming orders and order backlog were higher than the prior year level.
Despite a stabilization of the market, there are still no signs of a general market recovery in North America. Primarily due to the positive development in the Direct and Key Account business, revenues at WashTec have nevertheless improved more than expected in North America and totaled € 33.7m, a figure considerably higher than the figure for the same period of the previous year (€ 27.5m). In US dollar terms, revenues equaled USD 43.3m (prior year: USD 39.0m) after three quarters; incoming orders and the order backlog were higher than the prior year level.
Revenues in the »Asia/Pacific« segment totaled € 8.3m and were therefore slightly below the prior year level (€ 8.4m). The market in Australia, which currently makes up most of the business in this segment, is also developing on a stable basis. The incoming orders and order backlog in the third quarter were higher than the same period in the prior year. The expansion of the local structures in China is beginning to show the first signs of success; the first equipment was sold to car dealers and dealerships.
Market-related revenue decline in Southern and Central Europe Continued positive market development in Emerging Europe
| Revenues by product, Q1–Q3 | Rounding-off differences possible | ||||
|---|---|---|---|---|---|
| in €m, IFRS | Jan1– Sep30 Jan1– Sep30 Change |
||||
| 2012 | 2011* | in % | |||
| New and used equipment | 118.9 | 119.8 | –0.8 | ||
| Spare parts, service | 67.0 | 65.8 | 1.8 | ||
| Chemicals | 22.3 | 18.4 | 21.2 | ||
| Operator business and Others | 8.9 | 8.7 | 2.3 | ||
| Total | 217.1 | 212.7 | 2.1 |
* Comparative figures adjusted per IAS 8, see text item 4 in the notes to the consolidated financial statements
| Revenues by product, Q3 | Rounding-off differences possible | |||
|---|---|---|---|---|
| in €m, IFRS | Jul1– Sep30 | Jul1– Sep30 Change |
||
| 2012 | 2011* | in % | ||
| New and used equipment | 42.2 | 42.6 | –0.9 | |
| Spare parts, service | 22.5 | 21.6 | 4.2 | |
| Chemicals | 6.8 | 5.3 | 28.3 | |
| Operator business and Others | 3.0 | 2.8 | 7.1 | |
| Total | 74.5 | 72.3 | 3.0 |
* Comparative figures adjusted per IAS 8, see text item 4 in the notes to the consolidated financial statements
At the end of the first three quarters of 2012, equipment revenues equaled € 118.9m and were therefore € 0.9m below the prior year figure (€ 119.8m). Revenues in spare parts and service, on the other hand, rose by € 1.2m to € 67.0m. The wash chemicals revenues once again developed very satisfactorily, increasing by 21.2% to € 22.3m (prior year: € 18.4m). This trend is attributable in North America primarily to the new direct sales areas in Florida and California as well as to organic growth achieved in Europe due to the acquisition of new customers. In the "Operator business and Others" area, revenues totaled € 8.9m and were slightly higher than the prior year level (€ 8.7m).
Expenses and earnings
| Earnings, Q1-Q3 | Rounding-off differences possible | ||||
|---|---|---|---|---|---|
| in €m, IFRS | Jan1– Sep30 Jan1– Sep30 Change |
||||
| 2012 | 2011* | in % | |||
| Gross profit** | 126.3 | 123.8 | 2.0 | ||
| EBITDA | 14.4 | 18.3 | –21.3 | ||
| EBIT | 7.0 | 10.6 | –34.0 | ||
| Adjusted EBIT | 8.6 | 12.1 | –28.9 | ||
| EBT | 5.4 | 9.4 | –42.6 |
* Comparative figures adjusted per IAS 8, see text item 4 in the notes to the consolidated financial statements
** Revenues + change in inventory – cost of materials
| Earnings, Q3 | Rounding-off differences possible | ||||
|---|---|---|---|---|---|
| in €m, IFRS | Jul1– Sep30 Jul1– Sep30 Change |
||||
| 2012 | 2011* | in % | |||
| Gross profit** | 43.5 | 41.9 | 3.8 | ||
| EBITDA | 4.3 | 7.3 | –41.1 | ||
| EBIT | 1.9 | 4.6 | –58.7 | ||
| Adjusted EBIT | 3.4 | 5.5 | –38.2 | ||
| Gross income** | 1.1 | 4.2 | –73.8 |
* Comparative figures adjusted per IAS 8, see text item 4 in the notes to the consolidated financial statements
** Revenues + change in inventory – cost of materials
The gross profit (including changes in inventory) rose from € 123.7m to € 126.3m. Despite increasing prices for raw materials, the declining margins resulting from escalating competitive pressures and the changes in the mix of regions and products, the gross profit margin remained at the prior year level at 58.2%.
Personnel expenses equaled € 77.5m and were noticeably higher than the prior year level of € 74.9m. The lower personnel costs achieved from the restructuring in North America were outweighed by the expansion of the sale structures in the "Emerging Europe" and "Asia/Pacific" segments, by the one-time payments to the former
Gross profit margin unchanged at 58.2%
Personnel expenses rose to € 77.5m
management board members and the wage scale increases in Core Europe (above all, in Germany). The personnel expense ratio (personnel expenses as a percentage of revenues) worsened from 35.2% to 35.7%.
Changes in the USD: EUR exchange rate had an impact both on the development of personnel costs (impact: € 0.8m) and on the cost of materials (impact: € 1.7m).
Other operating expenses (including other taxes) rose by € 3.7m to € 38.4m (prior year: € 34.7m) due primarily to costs incurred in connection with strengthening the research and development departments, consulting and personnel recruitment costs as part of the strategy implementation, the expansion of the sales structures in the emerging markets, trade fair costs and higher vehicle costs. After adjusting for foreign currency and non-recurring effects, the increase was € 2.0m.
Other operating income (including other capitalized development costs) fell from € 4.2m in the prior year to € 4.0m now.
EBITDA declined from € 18.3m to € 14.4m and was therefore € 3.9m below the prior year.
Depreciation and amortization decreased slightly by € 0.3m to € 7.4m (prior year: € 7.7m).
EBIT dropped to € 7.0m (prior year: € 10.6m), and the EBIT margin equaled 3.2% (prior year: 5.0%). The adjusted EBIT was € 8.6m (prior year: € 12.1m).
| EBIT by segment, Q1-Q3 | Rounding-off differences possible | |||
|---|---|---|---|---|
| in €m, IFRS | Jan1– Sep30 Jan1– Sep30 | Change | ||
| 2012 | 2011* | in % | ||
| Core Europe | 8.2 | 14.4 | –43.1 | |
| Emerging Europe | 0.6 | 0.7 | –14.3 | |
| North America | –1.1 | –4.1 | 73.2 | |
| Asia/Pacific | –0.8 | –0.3 | –166.7 | |
| Consolidation | 0.2 | 0.1 | 100.0 | |
| Group | 7.0 | 10.6 | –34.0 | |
* Comparative figures adjusted per IAS 8, see text item 4 in the notes to the consolidated financial statements
| EBIT by segment, Q3 | Rounding-off differences possible | ||||
|---|---|---|---|---|---|
| in €m, IFRS | Jul1– Sep30 | Jul1– Sep30 Change |
|||
| 2012 | 2011* | in % | |||
| Core Europe | 1.6 | 5.6 | –71.4 | ||
| Emerging Europe | 0.3 | 0.2 | 50.0 | ||
| North America | 0.1 | –1.1 | 109.1 | ||
| Asia/Pacific | –0.1 | –0.0 | – | ||
| Consolidation | 0.0 | 0.1 | –100.0 | ||
| Group | 1.9 | 4.6 | –58.7 |
* Comparative figures adjusted per IAS 8, see text item 4 in the notes to the consolidated financial statements
In the first three quarters of 2012, non-recurring effects and foreign currency effects were attributable to the segments, "Core Europe" (€ –1.9m) and "North America" (€ +0.3m). In the same period during 2011, non-recurring effects and foreign currency effects were attributable to the "Core Europe" segment in the amount of € –1.0m and to the "North America" segment in the amount of € –0.5m.
In general, the exchange rate development between the US dollar and the euro did not have any significant impact on the operating business. The effects on revenues and expenses generally cancel each other out. The balance sheet date valuation used for the assets and liabilities, which were reported in a foreign currency on the balance sheet as of September 30, 2012, had no effect on earnings (prior year: € –0.2m) because most of these items had been hedged using derivatives.
The result in Core Europe was lowered, above all, by the declining revenues, costs resulting from the scaled wage increases in Germany and France, one-time payments arising from personnel cuts as well as by higher operating costs generated by the trade fair exhibition, increased vehicle costs and other write-downs of receivables in Southern Europe. The EBIT therefore decreased to € 8.2m (prior year: € 14.4m). The EBIT (adjusted for non-recurring effects and currency effects) declined from € 15.3m to € 10.1m.
In the "Emerging Europe" segment, EBIT slipped modestly from the prior year to € 0.6m (prior year: € 0.7m), primarily because of the costs for expanding the sales structures; non-recurring effects or currency effects did not occur in this segment.
The successful implementation of the restructuring measures and the favorable business development in North America led to a considerable improvement in the USD result in this segment. EBIT equaled € –1.1m and was € 3.0m higher than the EBIT of the prior year (€ –4.1m). EBIT adjusted for non-recurring effects and foreign currency effects was € –1.4m (prior year: € –3.6m). In the third quarter, the Company reached the break-even threshold of € 0.0 for EBIT adjusted for non-recurring effects and foreign currency effects.
In the "Asia/Pacific" segment, earnings declined to € -0.8m (prior year: € –0.3m) primarily due to investments in market development and sales structures in Asia; non-recurring effects or currency effects did not occur in this segment.
Due to the effects from interest rate swaps, the net finance costs rose to € 1.6m (prior year: € 1.2m).
Earnings before taxes (EBT) declined in the first three quarters of the year to € 5.4m (prior year: € 9.4m). The tax expense fell from € 4.8m to € 3.0m. The tax rate results from the non-recognition of deferred taxes on losses carried forward in individual investments. The consolidated net result after taxes decreased from € 4.6m to € 2.4m. Accordingly, the earnings per share (diluted = undiluted) declined – on the basis of an average number of shares that had fallen slightly to 13,971,515 relative to the prior year (13,976,970) – to € 0.17 (prior year: € 0.33).
Consolidated net result, Jan 1 to Sep 30 in €m, IFRS
North America: Breakeven for the adjusted EBIT achieved in the third quarter
Consolidated net result in the first three quarters of 2012 declines by € 2.2m to € 2.4m
8 | Interim Group management report WashTec AG Group management report on the period from 1 Jan to 30 Sep, 2012
1.2 Net assets
| Balance sheet assets in €m, IFRS | Rounding-off differences possible | |
|---|---|---|
| Sep 30, 2012 Dec 31, 2011 | ||
| Non-current assets | 96.2 | 101.5 |
| thereof intangible assets | 9.2 | 9.3 |
| thereof deferred taxes | 6.0 | 7.1 |
| thereof trade receivables, other assets | 0.5 | 1.1 |
| Current assets | 91.5 | 93.5 |
| thereof inventories | 39.6 | 39.3 |
| thereof trade receivables, other assets | 48.5 | 49.5 |
| thereof cash and cash equivalents | 2.9 | 4.6 |
| Total assets | 187.7 | 195.0 |
The balance sheet total declined further from € 195.0m at the end of 2011 to € 187.7m as of September 30, 2012.
Non-current assets declined by € 5.3m to € 96.2m due to the sale of a land parcel owned by the Company at its headquarters in Augsburg and due to the use of deferred taxes.
Deferred tax assets fell from € 7.1m at the end of 2011 to € 6.0m as of September 30, 2012.
Inventories rose only slightly from € 39.3m as of December 31, 2011 to € 39.6m.
Trade receivables and other assets decreased in the first three quarters of 2012 from € 50.6m as of December 31, 2011 to € 49.0m. Trade receivables declined by € 3.6m, while the other assets rose by € 2.1m.
Cash and cash equivalents declined to € 2.9m as of September 30, 2012 (December 31, 2011: € 4.6m) primarily because of changed financing and the debt repayment related thereto.
| Balance sheet equity and liabilities in €m, IFRS Rounding-off differences possible |
||
|---|---|---|
| Sep 30, 2012 Dec 31, 2011 | ||
| Equity | 77.1 | 75.2 |
| Liabilities to banks | 11.0 | 21.2 |
| Other liabilities and provisions | 87.7 | 85.2 |
| thereof trade payables | 9.7 | 9.9 |
| thereof provisions | 27.1 | 28.2 |
| Deferred income | 9.0 | 10.4 |
| Deferred tax liability | 2.8 | 3.0 |
| Total equity and liabilities | 187.7 | 195.0 |
Balance sheet figures improve
As of September 30, 2012, equity equaled € 77.1m (December 31, 2011: € 75.2m). As a result of the income and expenses recognized directly in equity capital according to IFRS (see Statement of Changes in Equity), the changes in equity capital do not match up with the results for the period. The equity ratio increased from 38.6% at the end of 2011 to 41.1%.
Liabilities to banks declined by € 10.2m to € 11.0 since December 31, 2011 (€ 21.2m).
Net bank debt (long-term and short-term bank debt less bank credit balances) was € 8.2m and therefore considerably less than the figure reported as of December 31, 2011 (€ 16.6m) due to the significant reduction in liabilities owed to banks. The net finance debt (net bank debt plus long-term and short-term finance leasing) sank from €24.4m as of December 31, 2011 to € 15.0m.
Equity ratio as of September 30, 2012: 41.1%
The item "Other liabilities and provisions" rose from € 85.2m to € 87.7m. This was caused above all by an increase in the prepayments received as well as the other short-term liabilities.
As of the balance sheet date, trade payables had declined slightly from € 9.9m on December 31, 2011 to € 9.7m.
Deferred tax liabilities were € 0.2m lower than at the end of 2011 (€ 3.0m) and totaled € 2.8m as of September 30, 2012.
Since the record date of December 31, 2011, provisions have declined from € 28.2m to € 27.1m. As the restructuring measures will be continued, the Company expects a further decline in provisions by the end of the year.
Since December 31, 2011, the gearing ratio – defined as the quotient of the net finance debt to equity – has declined significantly from 0.32 to 0.19. Gearing ratio decreases to 0.19
1.3 Financial position
Cash flow statement
Cash inflow from operating activities (net cash flow) rose in the first three quarters of 2012 to € 15.6m (prior year: € 13.5m). This increase was caused above all by changes in the net current assets due to efficient working capital management.
Net cash flow increased to € 15.6m
The Company continually implements measures for optimizing its working capital. By virtue of these measures, the Company was able to reduce net current assets (trade receivables + inventories – trade payables) from € 76.3m to € 73.3m.
Cash outflow from investing activities equaled € 3.6m and, as expected, was significantly lower than the prior year (€ 7.1m). The free cash flow (net cash flow less cash outflow from investing activities) was improved very substantially to € 12.0m (prior year: € 6.4m) thanks to efficient working capital management.
Overall, cash and cash equivalents, which were held mostly in foreign currencies, decreased by € 3.0m as of September 30, 2012 compared to the prior year.
1.4 Miscellaneous
Employees
WashTec Group at 1,663
Compared to December 31, 2011, the number of employees rose by 12 to 1,663. Since September 30, 2011, the number of employees has been cut by 5. After adjusting for acquisitions and sourcing measures, the number of employees fell by 42 compared to the same period of the previous year.
The Share
On September 28, 2012, the WashTec share price equaled € 9.10. Compared to the 2011 year-end closing price, this recent share price represents almost a 24% increase. The share price hardly changed during the reported quarter. After the management change was announced, there was some temporary downward pressure on the share price, but purchases made by institutional investors based on solid operating performance helped the share price recover again.
The nine-month share price rise reveals that the WashTec shares outperformed the SDAX, which grew by only about 13% during the same period. The climate on the international trading floors was marked by growing uncertainty due to the ongoing sovereign debt crisis in Europe and the increasing skepticism about overall economic growth. Despite this difficult market environment, the WashTec share price traded in a stable range between € 9.37 and € 8.10 during the entire third quarter. The market capitalization of WashTec at the end of September 2012, based on an unchanged number of approximately 14 million shares, equaled € 127.4m.
Share buy-back
With the commencement of a share buy-back, WashTec is continuing its return policy which provides for a distribution of around 40% of the net annual result. In the context of this and in exercising the authority granted to it by the Annual General Meeting of Shareholders held on May 5, 2010, the management board of WashTec AG, with the consent of the supervisory board, resolved on August 14, 2012 to institute a program to buy-back its own shares. In the period up to and ending May 4, 2013, the Company is authorized to buy-back up to 400,000 of its own shares (representing approximately 2.86% of the Company's registered share capital) by making open market purchases. The share buy-back is a reflection of the Company's high cash flow and operating profitability and is consistent with the return policy of WashTec AG. As of September 30, 2012, the Company had acquired 14,005 of its own shares. Details regarding the share buyback program can be found on the Company's investor relations page of its website: www.washtec.de.
Buyback of up to 400,000 own shares approved
Shareholder structure
| Shareholding in % | Sep 30, 2012 |
|---|---|
| EQMC Europe Development Capital Fund plc | 16.2 |
| Sterling Strategic Value Ltd. | 15.3 |
| Kempen Capital Management NV | 11.1 |
| InvestmentAG für langfristige Investoren TGV | 5.4 |
| Lazard Frères Gestion S.A.S. | 5.0 |
| Paradigm Capital Value Fund | 3.8 |
| Setanta Asset Management | 3.5 |
| Dr. Kurt Schwarz | 3.2 |
| Bank of New York Mellon Corporation | 3.1 |
| Diversity Industrie Holding AG | 3.0 |
| Free float | 30.4 |
Information about relationships with related companies and persons
In connection with the ending of their management board contracts, former management board members were given one-time payments totaling approximately € 1.3m in the reporting period.
Events after the end of the reporting period
No significant events occurred after the end of the reporting period.
Source: Notices made pursuant to the WpHG
In the third quarter of 2012, the shareholder structure, as reported under the German Securities Trading Act (WpHG), did not change.
In the third quarter as well, management continued to cultivate its contacts with shareholders and journalists as well as with the financial community. Thus, in connection with the German Investment Conference, numerous individual discussions were held alongside the public presentation. In connection with the Company's publications, a conference call for analysts and investors was also held.
WashTec is currently covered by the financial institutions of Berenberg, BHF, Equinet, Hauck & Aufhäuser, HSBC Trinkaus & Burkhardt and MM Warburg.
As of September 30, WashTec has further improved its position on the trading volume ranking of the Deutsche Börse for MDAX and SDAX stocks, climbing to 114 (prior year: 118). In terms of market capitalization, WashTec ranks 91st and therefore meets the SDAX criterion.
2. Forecast
Outlook 2012: Slight revenue growth and proportional increase in adjusted earnings
WashTec seeks slight revenue growth of 1–2% (adjusted for exchange rate effects) and proportional increase in adjusted earnings
After the end of the first three quarters, WashTec is seeking for the entire Group in fiscal year 2012 for a slight revenue growth of 1–2% (adjusted for exchange rate effects) with a proportional increase in adjusted earnings. In this regard, the increasingly volatile market environment and concomitant business development in Core Europe must be taken into account.
For the individual segments, the Company is aiming for the following developments for the total year:
- Core Europe: Stable to slightly growing revenues with a weaker result due to costs incurred because of the major scale wage increases and because of the escalating operating costs;
- North America: Significant revenue increase and earnings improvement;
- Emerging Europe: Two-digit revenue growth with stable to slightly lower earnings attributable to investments in sales and service structures;
- Asia/Pacific: Slight revenue improvement with lower earnings due to investments in sales and service structures.
Consolidated Income Statement
The notes to the consolidated statements form an integral part of the consolidated financial statements. Rounding differences are possible.
* Comparative figures adjusted per IAS 8, see item 4 in the notes to the consolidated financial statements
| Jan 1 to | Jan 1 to | Jul 1 to | Jul 1 to | |
|---|---|---|---|---|
| Sep 30, | Sep 30, | Sep 30, | Sep 30, | |
| 2012 | 2011* | 2012 | 2011* | |
| € | € | € | € | |
| Revenues | 217,125,161 212,735,681 | 74,547,163 | 72,263,897 | |
| Other operating income | 2,955,664 | 3,238,002 | 968,071 | 824,387 |
| Other capitalized development costs | 1,050,212 | 934,775 | 166,407 | 280,242 |
| Change in inventories | 1,426,563 | –21,435 | 639,407 | –523,017 |
| Total | 222,557,600 216,887,023 | 76,321,048 | 72,845,509 | |
| Cost of materials | ||||
| Cost of raw materials, consumables and supplies and | ||||
| of purchased material | 77,193,701 | 73,573,865 | 26,227,862 | 24,667,316 |
| Cost of purchased services | 15,037,235 | 15,408,791 | 5,419,604 | 5,157,721 |
| 92,230,936 | 88,982,656 | 31,647,466 | 29,825,037 | |
| Personnel expenses | 77,538,126 | 74,856,810 | 26,950,199 | 24,216,809 |
| Amortization, deprecation and impairment of | ||||
| intangible assets and property, plant and equipment | 7,381,949 | 7,667,317 | 2,462,247 | 2,692,924 |
| Other operating expenses | 37,621,087 | 34,202,251 | 13,126,722 | 11,352,709 |
| Other taxes | 762,846 | 541,536 | 272,824 | 188,061 |
| Total operating expenses | 215,534,944 206,250,570 | 74,459,458 | 68,275,540 | |
| EBIT | 7,022,656 | 10,636,453 | 1,861,590 | 4,569,969 |
| Other interest and similar income | 126,345 | 90,654 | 10,978 | 18,119 |
| Interest and similar expenses | 1,753,407 | 1,279,663 | 728,189 | 380,476 |
| Financial result | –1,627,062 | –1,189,009 | –717,211 | –362,357 |
| Result from ordinary activities/EBT | 5,395,594 | 9,447,444 | 1,144,379 | 4,207,612 |
| Income taxes | –2,954,333 | –4,885,474 | –1,166,507 | –2,392,098 |
| Consolidated net income | 2,441,261 | 4,561,970 | –22,128 | 1,815,514 |
| Average number of shares | 13,971,515 | 13,976,970 | 13,971,515 | 13,976,970 |
| Earnings per share (basic = diluted) | 0.17 | 0.33 | 0.00 | 0.13 |
Consolidated Statement of Comprehensive Income
The notes to the consolidated statements form an integral part of the consolidated financial statements. Rounding differences are possible.
* Comparative figures adjusted per IAS 8, see item 4 in the notes to the consolidated financial statements
| €k | Jan 1 to | Jan 1 to |
|---|---|---|
| Sep 30, 2012 | Sep 30, 2011* | |
| Earnings after taxes | 2,441 | 4,562 |
| Changes in the fair value of financial instruments used for | ||
| hedging purposes recognized under equity | –11 | –317 |
| Adjustment item for the currency translation | ||
| of foreign subsidiaris and currency changes | 114 | –35 |
| Exchange differences on net investments in subsidiaries | 14 | –209 |
| Actuarial gains/losses from defined benefit obligations | ||
| and similar obligations | –650 | 0 |
| Deferred taxes on changes in value taken directly to equity | 134 | 62 |
| Valuation gains/losses recognized directly in equity | –399 | –499 |
| Total income and expense and valuation in gains/losses recognized directly in equity | 2,042 | 4,063 |
| Consolidated | Assets | Sep 30, 2012 Dec 31, 2011 | Equity and liabilities | Sep 30, 2012 Dec 31, 2011 | ||
|---|---|---|---|---|---|---|
| Balance Sheet | € | € | € | € | ||
| Non-current assets | Equity | |||||
| The notes to the consoli | ||||||
| dated statements form an | Property, plant and equipment | 38,073,531 | 41,459,574 | Subscribed capital | 40,000,000 | 40,000,000 |
| integral part of the consoli | Goodwill | 42,313,752 | 42,313,523 | thereof contingent capital | 12,000,000 | 12,000,000 |
| dated financial statements. | Intangible assets | 9,151,806 | 9,319,436 | Capital reserves | 36,463,441 | 36,463,441 |
| Rounding differences are | Trade receivables | 317,400 | 823,860 | Treasury shares | –123,800 | 0 |
| possible. | Tax receivables | 160,826 | 200,501 | Other reserves and currency translation effects | –2,871,852 | –2,471,897 |
| Other assets | 208,976 | 277,271 | Profit carried forward | 1,162,710 | 15,678,970 | |
| Deferred tax assets | 5,965,336 | 7,140,268 | Consolidated profit for the period | 2,441,261 –14,516,260 | ||
| 77,071,760 | 75,154,254 | |||||
| Non-current liabilities | ||||||
| Interest-bearing loans | 9,032,701 | 18,953,013 | ||||
| Finance leasing | 4,392,460 | 5,251,755 | ||||
| Provisions for pensions | 7,986,578 | 7,307,188 | ||||
| Trade payables | 21,743 | 0 | ||||
| Other nun-current provisions | 5,938,012 | 5,003,177 | ||||
| Other nun-current liabilities | 1,463,837 | 1,808,373 | ||||
| Deferred revenue | 642,288 | 860,671 | ||||
| Deferred tax liabilities | 2,813,217 | 2,998,024 | ||||
| Total non-current assets | 96,191,627 101,534,433 | Total non-current liabilities | 32,290,836 | 42,182,201 | ||
| Current assets | Current liabilities | |||||
| Interest-bearing loans | 1,983,789 | 2,294,388 | ||||
| Inventories | 39,603,506 | 39,273,936 | Finance leasing | 2,450,078 | 2,499,054 | |
| Trade receivables | 43,000,959 | 46,158,532 | Prepayments on orders | 6,489,387 | 4,175,186 | |
| Tax receivables | 485,544 | 69,887 | Trade payables | 9,641,512 | 9,940,581 | |
| Other assets | 5,506,299 | 3,365,306 | Other liabilities for taxes and levies | 3,934,455 | 4,207,868 | |
| Cash and bank balances | 2,862,421 | 4,602,593 | Other liabilities for social security | 887,394 | 901,168 | |
| Tax liabilities | 2,551,761 | 4,264,330 | ||||
| Other current liabilities | 28,773,752 | 23,935,498 | ||||
| Other current provisions | 13,187,136 | 15,920,176 | ||||
| Deferred Income | 8,388,496 | 9,529,983 | ||||
| Total current assets | 91,458,729 | 93,470,254 | Total current liabilities | 78,287,760 | 77,668,232 | |
| Total assets | 187,650,356 195,004,687 | Total equity and liabilities | 187,650,356 195,004,687 | |||
Consolidated Cash Flow Statement
The notes to the consolidated statements form an integral part of the consolidated financial statements. Rounding differences are possible.
* Comparative figures adjusted per IAS 8, see item 4 in the notes to the consolidated financial statements
| Jan 1 to | Jan 1 to | |
|---|---|---|
| Sep 30, 2012 Sep 30, 2011* | ||
| €k | €k | |
| EBT | 5,396 | 9,447 |
| Adjustments to reconcile profit before tax to net cash flows not affecting cash: | ||
| Amortization, depreciation and impairment of non-current assets | 7,382 | 7,667 |
| Gain/loss from disposals of non-current assets | –195 | –96 |
| Other gains/losses | –684 | –2,771 |
| Interest income | –126 | –91 |
| Interest expense | 1,753 | 1,281 |
| Movements in provisions | –2,074 | –1,212 |
| Changes in net working capital: | ||
| Increase/decrease in trade receivables | 2,240 | –820 |
| Increase/decrease in inventories | –81 | –3,019 |
| Increase/decrease in trade payables | –351 | –3,557 |
| Changes in other net working capita | 6,268 | 8,207 |
| Income tax paid | –3,960 | –1,507 |
| Cash inflow from operating activities (net cash flow) | 15,567 | 13,529 |
| Purchase of property, plant and equipment (without finance leasing) | –3,688 | –6,432 |
| Proceeds from sale of property, plant and equipment | 139 | 232 |
| Acquisition of a subsidiary, net of cash acquired | –13 | –938 |
| Cash outflow from investment activities | –3,562 | –7,138 |
| Raising of long-term loans | 0 | 23,786 |
| Repayment of non-current liabilities to banks | –10,290 | –33,246 |
| Dividend paid | 0 | –4,333 |
| Acquisition of treasury shares | –124 | 0 |
| Interest received | 63 | 74 |
| Interest paid | –1,116 | –989 |
| Repayment and raising of liabilities from finance leases | –1,998 | –1,969 |
| Net cash flows used in financing activities | –13,465 | –16,677 |
| Net increase/decrease in cash and cash equivalents | –1,460 | –10,286 |
| Net foreign exchange difference in cash and cash equivalents | –264 | –959 |
| Cash and cash equivalents at January 1 | 2,602 | 15,155 |
| Cash and cash equivalents at September 30 | 879 | 3,910 |
| Composition of cash and cash equivalents for cash flow purposes: | ||
| Cash and cash equivalents | 2,862 | 4,106 |
| Current bank liabilities | –1,984 | –196 |
| Cash and cash equivalents at September 30 | 879 | 3,910 |
Statement of Changes in Consolidated Equity
The notes to the consolidated statements form an integral part of the consolidated financial statements. Rounding differences are possible.
* Comparative figures adjusted per IAS 8, see item 4 in the notes to the consolidated financial statements
| €k | Subscribed | Capital | Other | Exchange | Profit carried | Total |
|---|---|---|---|---|---|---|
| capital | reserve | reserves | effects | forward | ||
| As of January 1, 2011 | 40,000 | 36,464 | –1,986 | –130 | 20,011 | 94,359 |
| Income and expenses recognized directly in equity | –525 | –35 | –560 | |||
| Taxes on transactions recognized directly in equity | 62 | 62 | ||||
| Dividends | –4,333 | –4,333 | ||||
| Consolidated earnings for the period | 4,562 | 4,562 | ||||
| As of September 30, 2011* | 40,000 | 36,464 | –2,449 | –165 | 20,240 | 94,090 |
| As of January 1, 2012 | 40,000 | 36,464 | –2,267 | –205 | 1,162 | 75,154 |
| Income and expenses recognized directly in equity | –647 | 114 | –533 | |||
| Taxes on transactions recognized directly in equity | 134 | 134 | ||||
| Acquisition of treasury shares | –124 | –124 | ||||
| Consolidated earnings for the period | 2,441 | 2,441 | ||||
| As of September 30, 2012 | 40,000 | 36,464 | –2,780 | –91 | 3,479 | 77,072 |
Notes to the Interim Condensed Consolidated Financial Statements of WashTec AG (IFRS) for the period January 1 to September 30, 2012
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 publicly traded.
The purpose of the WashTec Group comprises the development, manufacture, sale and servicing of carwash products, as well as leasing and all services and financing solutions, which are related thereto and are required in order to operate carwash equipment.
The consolidated financial statements are prepared in euro. Amounts are rounded to the nearest euro or are shown in millions of euro (€m) or thousands of euro (€k).
2. Accounting and valuation policies
Principles in preparing financial statements
The interim condensed consolidated financial statements for the period January 1 until September 30, 2012 were prepared in accordance with IAS 34 »Interim Financial Reporting«.
The interim condensed consolidated financial statements do not include all explanations and information required for the financial statements for the fiscal year and should be read in conjunction with the consolidated financial statements for the period ending December 31, 2011.
Significant accounting and valuation methods
The accounting and valuation methods applied when preparing the interim condensed consolidated financial statements comply with the methods that were used when preparing the consolidated financial statements for the fiscal year ending December 31, 2011, except for the tax calculation. The tax calculation for condensed interim financial statements is done by multiplying the result with the anticipated applicable annual tax rate.
In addition, the following listed standards, interpretations and amendments to standards and interpretations, which are relevant for fiscal year 2012, must be applied for the first time in the reporting period:
In October 2010, the IASB published "Disclosures – Transfers of Financial Assets", as an amendment to IFRS 7 "Financial Instruments: Disclosures". The amendment is applicable to fiscal years that begin on or after July 1, 2011. This amendment was adopted by the European Union into European law in November 2011. The changes have no effect on the presentation of the net assets, financial position and results of operation or the cash flow of WashTec AG for interim condensed consolidated financial statements.
In 2010, the IASB published "Deferred Tax: Recovery of Underlying Assets – Amendments to IAS 12". The Amendment must be applied to fiscal years that begin on or after January 1, 2012 and has not yet been adopted into European law by the European Union and is therefore not yet being applied. The change would have no material effect on the net assets, financial position and results of operation or cash flow of WashTec AG.
In June 2012, the IASB published "Transition Guidance – Amendments to IFRS 10, IFRS 11 and 1FRS 12". The Amendments must be applied to fiscal years that begin on or after January 1, 2013 (an earlier application would be permissible). The changes clarify the transitional rules in IFRS 10 and the requirements under IFRS 10, IFRS 11 und IFRS 12 relating to adjusting comparative information to the immediately preceding comparative period. The changes also allow reporting persons to disregard comparative information related to non-consolidated structured entities in periods prior to the first adoption of IFRS 12. The Amendments have not yet been adopted into European law by the European Union.
Additional information regarding the aforementioned amendments is set forth in the consolidated notes in the 2011 Annual Report.
3. Change in the group of consolidated companies
Since January 2012, the newly formed subsidiary, WashTec Polska Sp. z o.o., has been included in the WashTec Group's consolidated accounts.
4. Corrections in accordance with IAS 8
With respect to the first half year of 2011, the accounting mistakes discovered at the WashTec subsidiaries in North America have reached an overall scale, which materially impacts the transparency of the financial statements of both subsidiaries as of June 30, 2011. These accounting mistakes have resulted in material errors in the half-year report for WashTec AG as of June 30, 2011. The Company has therefore corrected a number of reported items of the prior period pursuant to IAS 8.41 et seq. According to IAS 8.42, the corrections were carried out for the first time in the half-year report as of June 30, 2012 by restating the comparative figures given for the second quarter of 2011. As of the interim financial statements date of September 30, 2012, the prior year comparative figures were once again adjusted.
The book entries can be classified according to the following items:
a) Inventories
Due to the missing write-downs that had been required and the incorrect inventory records, the inventory assets for North America were overvalued on the accounts by € 328k. The inventories were corrected in the restatement.
b) Provisions/accruals
Insufficient provisions were made for personnel costs and for accruals for invoices not yet received. The € 264k obligation, which had not been set aside, was corrected in the restatement.
c) Liabilities for taxes and levies
With regard to the carrying value of a tax receivable, it was determined that the tax receivable was not recoverable in an amount of € 91k. The receivable was shown after it had been netted against tax liabilities. Yet it should not have been entered on the balance sheet and was therefore corrected in the restatement.
d) Additional line items
In addition, there were other unjustified book entries totaling € 129k that were corrected.
The following tables 1 through 3 provide an overview of the effects of the corrections.
Table 1 Correction of the Consolidated Income Statement per September 30, 2011
| Sep 30, 2011 Sep 30, 2011 previously Correction Ref reported IAS 8 adjusted € € € Revenues d) 212,747,754 –12,073 212,735,681 Other operating income 3,238,002 3,238,002 Other capitalized development costs 934,775 934,775 Change in inventories –21,435 –21,435 Total 216,899,096 –12,073 216,887,023 Cost of materials Cost of raw materials, consumables and supplies and of purchased material a), d) 72,821,839 752,026 73,573,865 Cost of purchased services 15,408,791 15,408,791 88,230,630 752,026 88,982,656 Personnel expenses 74,657,121 199,689 74,856,810 Amortization, depreciation and impairment of intangible assets and property, plant and equipment 7,667,317 7,667,317 Other operating expenses b), c), d) 34,111,990 90,261 34,202,251 Other taxes 541,536 541,536 Total operating expenses 205,208,594 1,041,976 206,250,570 EBIT 11,690,502 –1,054,049 10,636,453 Other interest and similar income 90,654 90,654 Interest and similar expenses d) 1,279,663 1,279,663 Financial result –1,189,009 –1,189,009 Result from ordinary activities/EBT 10,501,493 –1,054,049 9,447,444 Income taxes d) –4,738,808 –146,666 –4,885,474 Consolidated profit for the period 5,762,685 –1,200,715 4,561,970 Average number of shares 13,976,970 13,976,970 Earnings per share (basic = diluted) 0.41 0.33 |
Jan 1 to | Jan 1 to |
|---|---|---|
Table 2 Correction of the Consolidated Balance Sheet per September 30, 2011
| Jan 1 to | Jan 1 to | |
|---|---|---|
| Sep 30, 2011 | Sep 30, 2011 | |
| previously | Correction | |
| reported | IAS 8 | adjusted |
| € | € | € |
| 41,794,274 | ||
| 58,062,041 | ||
| 11,860,977 | ||
| 635,712 | ||
| 200,501 | 200,501 | |
| 74,497 | 74,497 | |
| 7,855,923 | –206,074 | 7,649,849 |
| 120,475,323 | –197,472 120,277,851 | |
| 40,302,630 | ||
| 40,120,402 | ||
| 132,028 | ||
| 4,894,041 | ||
| 4,105,879 | 4,105,879 | |
| 90,041,671 | –486,691 | 89,554,980 |
| –684,163 209,832,831 | ||
| 41,803,234 58,062,041 11,843,415 635,712 40,630,478 40,120,402 132,028 5,052,884 210,516,994 |
–8,960 17,562 –327,848 –158,843 |
| Table 2 |
|---|
| Correction of the |
| Consolidated |
| Balance Sheet |
| per September 30, 2011 |
| Equity and liabilities | Jan 1 to | Jan 1 to | |
|---|---|---|---|
| Sep 30, 2011 | Sep 30, 2011 | ||
| previously | Correction | ||
| Ref | reported | IAS 8 | adjusted |
| € | € | € | |
| Equity | |||
| Subscribed capital | 40,000,000 | 40,000,000 | |
| thereof contingent capital | 12,000,000 | 12,000,000 | |
| Capital reserves | 36,463,441 | 36,463,441 | |
| Other reserves and currency translation adjustments | –2,614,476 | –2,614,476 | |
| Profit carried forward | 15,678,970 | 15,678,970 | |
| Consolidated profit for the period | 5,762,685 | –1,200,715 | 4,561,970 |
| 95,290,620 | –1,200,715 | 94,089,905 | |
| Non-current liabilities | |||
| Interest-bearing loans | 25,450,482 | 25,450,482 | |
| Finance leasing | 5,091,437 | 5,091,437 | |
| Provisions for pensions | 7,067,406 | 7,067,406 | |
| Other non-current provisions | 3,083,663 | 3,083,663 | |
| Other nun-current liabilities | 2,150,074 | 2,543,062 | |
| Deferred revenue | 865,847 | 865,847 | |
| Deferred Income | 6,423,287 | 6,423,287 | |
| Total non-current liabilities | 50,132,196 | 0 | 50,132,196 |
| Current liabilities | |||
| Interest-bearing loans | 752,995 | 752,995 | |
| Finance leasing | 2,453,404 | 2,453,404 | |
| Prepayments on orders | 4,538,020 | 4,538,020 | |
| Trade payables d) |
5,900,382 | 32,554 | 5,932,936 |
| Other liabilities for taxes and levies c) |
3,597,667 | 91,010 | 3,688,677 |
| Other liabilities for social security | 716,857 | 716,857 | |
| Tax liabilities | 3,814,662 | 3,814,662 | |
| Other current liabilities b), d) |
25,504,597 | 392,988 | 25,897,585 |
| Other current provisions | 9,200,955 | 9,200,955 | |
| Deferred Income | 8,614,639 | 8,614,639 | |
| Total current liabilities | 65,094,178 | 516,552 | 65,610,730 |
| Total equity and liabilities | 210,516,994 | –684,163 209,832,831 |
Table 3 Correction of the Consolidated Cash Flow Statement per September 30, 2011
| Jan 1 to | Jan 1 to | ||
|---|---|---|---|
| Sep 30, 2011 | Sep 30, 2011 | ||
| previously | Correction | ||
| Ref | reported | IAS 8 | adjusted |
| €k | €k | €k | |
| EBT | 10,501 | –1,054 | 9,447 |
| Adjustments to reconcile profit before tax to net cash flows not affecting cash: | |||
| Amortization, depreciation and impairment of non-current assets | 7,667 | 7,667 | |
| Gain/loss from disposals of non-current assets | –96 | –96 | |
| Other gains/losses d) |
–2,780 | 9 | –2,771 |
| Interest income | –91 | –91 | |
| Interest expense d) |
1,281 | 1,281 | |
| Movements in provisions | –1,212 | –1,212 | |
| Changes in net working capital: | |||
| Increase/decrease in trade receivables | –820 | –820 | |
| Increase/decrease in inventories a), d) |
–3,347 | 328 | –3,019 |
| Increase/decrease in trade payables d) |
–3,590 | 33 | –3,557 |
| Changes in other net working capital b), c), d) |
7,582 | 625 | 8,207 |
| Income tax paid | –1,566 | 59 | –1,507 |
| Cash inflow from operating activities (net cash flow) | 13,529 | –0 | 13,529 |
| Purchase of property, plant and equipment (without finance leasing) | –6,432 | –6,432 | |
| Proceeds from sale of property, plant and equipment | 232 | 232 | |
| Acquisition of a subsidiary, net of cash acquired | –938 | –938 | |
| Cash outflow from investment activities | –7,138 | 0 | –7,138 |
| Raising of long-term loans | 23,786 | 23,786 | |
| Repayment of non-current liabilities to banks | –33,246 | –33,246 | |
| Dividend paid | –4,333 | –4,333 | |
| Interest received | 74 | 74 | |
| Interest paid d) |
–989 | –989 | |
| Repayment of non-current liabilities from finance leases | –1,969 | –1,969 | |
| Net cash flows used in financing activities | –16,677 | 0 | –16,677 |
| Net increase/decrease in cash and cash equivalents d) |
–10,286 | –10,286 | |
| Net foreign exchange difference in cash and cash equivalents | –959 | –959 | |
| Cash and cash equivalents at January 1 | 15,155 | 15,155 | |
| Cash and cash equivalents at September 30 d) |
3,910 | 3,910 | |
| Composition of cash and cash equivalents for cash flow purposes: | |||
| Cash and cash equivalents | 4,106 | 4,106 | |
| Current bank liabilities | –196 | –196 | |
| Cash and cash equivalents at September 30 | 3,910 | 3,910 | |
5. Segment reporting
| January to September 2012 | Core | Emerging | North- | Asia/ | Consoli- | Group |
|---|---|---|---|---|---|---|
| in €k | Europe | Europe | America | Pacific | dation | |
| Revenues | 175,814 | 9,733 | 33,694 | 8,300 | –10,415 | 217,125 |
| thereof with third parties | 165,819 | 9,716 | 33,373 | 8,300 | –83 | 217,125 |
| thereof with other segments | 9,995 | 17 | 320 | 0 | –10,332 | 0 |
| Operating result | 8,152 | 553 | –1,067 | –777 | 162 | 7,023 |
| Financial income | 126 | |||||
| Financial expenses | –1,753 | |||||
| Results from ordinary business activities | 5,396 | |||||
| Income tax expense | –2,955 | |||||
| Consolidated result | 2,441 |
| January to September 2011* | Core | Emerging | North- | Asia/ | Consoli- | Group |
|---|---|---|---|---|---|---|
| in €k | Europe | Europe | America | Pacific | dation | |
| Revenues | 178,355 | 6,828 | 27,467 | 8,418 | –8,333 | 212,736 |
| thereof with third parties | 171,009 | 6,811 | 26,788 | 8,418 | –290 | 212,736 |
| thereof with other segments | 7,346 | 17 | 680 | 0 | –8,043 | 0 |
| Operating result | 14,364 | 652 | –4,128 | –344 | 92 | 10,636 |
| Financial income | 91 | |||||
| Financial expenses | –1,280 | |||||
| Results from ordinary business activities | 9,447 | |||||
| Income tax expense | –4,885 | |||||
| Consolidated result | 4,562 |
* Comparative figures adjusted per IAS 8, see item 4 in the notes to the consolidated financial statements
6. Equity
The subscribed capital of WashTec AG on June 30, 2012 equaled € 40,000k and is divided into 13,976,790 shares.
In exercising the authority granted to it on May 5, 2010, the management board of WashTec AG, with the consent of the supervisory board, resolved to institute a program to buy-back its issued and outstanding shares. In the period up to and ending May 4, 2013, the Company is authorized to buy-back up to 400,000 of its own shares (representing approximately 2.86% of the Company's registered share capital) by making open market purchases.
As of the balance sheet date, the Company had acquired 14,005 of its own shares at a value of € 124k. These purchases have lowered the number of issued and outstanding shares to 13,962,785.
7. Significant events
In May 2012, the purchase agreement relating to a land parcel (including a building) located on the street, Argonstrasse, in Augsburg, Germany, entered into effect. A purchased price totaling € 1.3m was achieved with the sale. The land parcel was reported under the Core Europe Segment.
In the second quarter, certain distribution rights (Truck and Bus sector) relating to the wash chemicals business of WashTec Nordics AB and totaling € 162k plus turnover tax were definitively transferred to an independent dealer. The receivables resulting from the transfer totaled € 162k plus turnover tax and were shown under the item "Other assets". WashTec Nordics AB is part of the Core Europe Segment.
The Group holds long-term loan receivables against its subsidiary, Mark VII. Based on a capital increase at Mark VII, which was carried out by contributing a portion of the loan receivable, net investments in foreign operations were reduced to USD 4m in April 2012.
The management board members, Thorsten Krüger and Houman Khorram, have left the Company effective midnight, July 31, 2012 due to differences relating to the speed of the Company's strategic repositioning. The longstanding chairman of the WashTec AG supervisory board, Michael Busch, joined the management board effective July 28, 2012 pursuant to §105 (2) of the German Stock Corporation Act and is also serving as the board's spokesman. Massimo Pedrazzini was elected to serve as supervisory board chairman for the duration of the posting, and Jens Große-Allermann will serve as his deputy during this time. The supervisory board made this decision at its meeting on July 27, 2012.
8. Contingent liabilities and other financial obligations
Contingent liabilities and other financial obligations remained mostly unchanged compared to December 31, 2011.
9. Information about related party transactions
In connection with ending their management board contracts, former management board members received one-time payments totaling approximately € 1.3m in the reporting period.
There were also no significant transactions with related parties consummated during the reporting period.
10. Notes after the balance sheet date
No significant events occurred after the end of the reporting period.
Financial Calendar
| Analysts Conference/ | Nov 12 – Nov 14, 2012, Frankfurt/Main |
|---|---|
| Equity Capital Forum | (WashTec presentation: Nov 13, 2012, |
| 12.00 pm, the »Milan« room) | |
| Annual report 2012 | March 2013 |
| Annual General Meeting 2013 | May 2013 |
| 3-month report 2013 | May 2013 |
| 6-month report 2013 | August 2013 |
| 9-month report 2013 | November 2013 |
Contact
WashTec AG Telephone +49 821 5584-0 Argonstraße 7 Telefax +49 821 5584-1135 86153 Augsburg www.washtec.de [email protected]