News Column

DIGIA'S SECOND QUARTER 2014: NET SALES AND OPERATING PROFIT FELL, OPERATING PROFIT FROM DOMESTIC OPERATIONS SHOWED MARKED IMPROVEMENT.

August 7, 2014

Helsinki, 2014-08-08 08:00 CEST (GLOBE NEWSWIRE) -- DIGIA PLC INTERIM REPORT 8 August 2014, 09:00 amDIGIA'S SECOND QUARTER 2014: NET SALES AND OPERATING PROFIT FELL, OPERATING PROFIT FROM DOMESTIC OPERATIONS SHOWED MARKED IMPROVEMENT. SUMMARY: January-June - Consolidated net sales: EUR 48.5 (51.5) million, down 6.0 per cent - Operating profit EUR 1.1 (1.5) million - Profitability (EBIT%)2.4 (2.8) per cent - Product business accounted for 41.0 (42.6) per cent - Earnings per share: EUR 0.03 (0.02) April-June - Consolidated net sales: EUR 24.5 (28.0) million, down 12.5 per cent - Operating profit EUR 1.4 (1.9) million - Profitability (EBIT%) 5.8 (6.9) per cent - Product business accounted for 41.4 (46.9) per cent - Earnings per share: EUR 0.05 (0.04) Consolidated net sales and operating profit fell from the previous year’s comparison figures. Net sales decreased in both segments. The decrease can be primarily attributed to exceptional net sales items included in previous year's comparison figures, which did not exist in the reporting period. In addition, last year's comparison figures for domestic business included a one-off EUR 2.4 million low-margin maintenance deal for a third-party software product. Excluding the impact of this deal, net sales from domestic business in the second quarter were at the previous year's level. In the Qt business, the net sales recorded in the reporting period generated by the five-year deal worth EUR 3.0 million signed in Q2 last year were EUR 1.1 million lower than in the corresponding period a year earlier. Excluding the impact of this exceptional deal, Qt net sales grew by 10.0 per cent, even though prolonged negotiations on a number of major new deals have held back growth. In domestic business, operating profit rose significantly both in the reporting period and in the second quarter. Meanwhile, Qt business recorded a loss as expected, and as a result the company's net sales fell from previous year's comparison figures. However, losses from the Qt business shrank towards the end of the review period. Overall, Digia expects demand to remain good in all domestic business areas and the net sales from operations and profitability to remain at least at a reasonable level. The general market uncertainty may, however, reflect on the company's order book and bid volume development. Digia expects the Qt business to generate more net sales in 2014 than in the previous year. Investments made to secure this growth will continue to burden profitability development. Overall, Digia expects its net sales to slightly fall short of the previous year’s level. Investments in Qt business growth are expected to stall the company's overall profitability development. GROUP KEY FIGURES AND RATIOS 4-6/20 4-6/20 Change, 1-6/20 1-6/20 Change, 14 13 % 14 13 % -------------------------------------------------------------------------------- Net sales 24,497 28,011 -12.5% 48,455 51,523 -6.0% -------------------------------------------------------------------------------- Operating profit before 1,425 1,931 -26.2% 1,144 1,458 -21.5% extraordinary items -------------------------------------------------------------------------------- - % of net sales 5.8% 6.9% 2.4% 2.8% -------------------------------------------------------------------------------- Operating profit 1,425 1,931 -26.2% 1,144 1,458 -21.5% -------------------------------------------------------------------------------- - % of net sales 5.8% 6.9% 2.4% 2.8% -------------------------------------------------------------------------------- Net profit 1,029 1,347 -23.6% 698 875 -20.2% -------------------------------------------------------------------------------- - % of net sales 4.2% 4.8% 1.4% 1.7% -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- Return on equity,% 12.1% 16.0% 4.0% 2.9% -------------------------------------------------------------------------------- Return on capital invested, % 12.3% 14.7% 5.2% 5.8% -------------------------------------------------------------------------------- Interest-bearing liabilities 17,759 19,383 -8.4% 17,759 19,383 -8.4% -------------------------------------------------------------------------------- Cash and cash equivalents 4,202 6,948 -39.5% 4,202 6,948 -39.5% -------------------------------------------------------------------------------- Net gearing 39.2% 30.3% 39.2% 30.3% -------------------------------------------------------------------------------- Equity ratio, % 48.8% 49.9% 48.8% 49.9% -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- Earnings per share, EUR, 0.05 0.04 0.03 0.02 undiluted -------------------------------------------------------------------------------- Earnings per share, EUR, 0.05 0.04 0.03 0.02 diluted -------------------------------------------------------------------------------- MARKETS AND DIGIA'S BUSINESS OPERATIONS DOMESTIC SEGMENT The general economic conditions are making companies increasingly cautious; this continues to translate into prolonged decision-making and growing cost pressure in the competitive bidding procedures. The Integration, Analytics and Site Optimization business showed positive overall development during the reporting period, with performance improving notably towards the period end. Similarly, demand for ERP systems was healthy, although there were significant differences in demand between sectors. Despite long sales cycles, the order book and bid volumes remained healthy. Market uncertainty was most clearly reflected in the business for tailored solutions and services, where the customers' cost pressure is eroding business profitability significantly. Despite a slight improvement towards the end of the reporting period, profitability remained weak. Demand for services has remained relatively good, but with marked differences between sectors. QT SEGMENT Qt business failed to reach its net sales targets for the reporting period, with development being particularly disappointing in the second quarter. Key factors contributing to poor net sales performance included prolonged negotiations concerning major deals. The Qt business recorded a loss for the reporting period. This could be attributed to weaker-than-expected net sales development and to the company's determined and strong investments in business development to enable future growth. The Qt user ecosystem has seen powerful growth, with version 5.2 having been downloaded more than one million times since its launch in December 2013. The new version Qt 5.3 launched in May 2014 contains significant improvements to mobile offering, and a new version for creating embedded systems. During the first two months the new Qt version has been downloaded with record-breaking pace over 500 000 times. Feedback from users has been extremely positive. During the period, Digia continued to implement the previously reported Qt product development plans. The Qt online store offering and the retail network in Taiwan were expanded. Steps were also taken to reorganise sales to major customers and European sales. Special attention has been paid to sales development, with several projects designed to generate net sales growth currently in progress. NET SALES Digia’s consolidated net sales for the reporting period totalled EUR 48.5 (51.5) million, down 6.0 per cent on the same period in 2013. Net sales from the domestic segment decreased by 6.7 per cent to EUR 38.8 (41.7) million. Net sales from the Qt segment amounted to EUR 9.6 (9.9) million, showing a decrease of 2.6 per cent. In the domestic business, the net sales decline could be primarily attributed to the fact that last year's comparison figures included a one-off EUR 2.4 million low-margin maintenance deal for a third-party software product. Excluding the impact of this deal, net sales from domestic business in the second quarter were at the previous year's level. Furthermore, local business operations in Russia were discontinued in 2013 and therefore generated no net sales during the reporting period. In domestic business, investments aimed at future net sales growth were made which have a negative impact on net sales performance in the reporting period. Similarly, the net sales decline in the Qt business could be attributed to an exceptional net sales item included in last year's comparison figures. Net sales recorded in the review period generated by a five-year deal worth EUR 3.0 million signed in Q2 last year were EUR 1.1 million lower than in the corresponding period a year earlier. Excluding the impact of this exceptional deal, net sales from Qt business grew by 10.0 per cent, even though prolonged negotiations on a number of major new deals have held back growth. During the reporting period, the product business accounted for EUR 19.8 million (1-6/2013: EUR 21.9 million), or 41.0(42.6) per cent of consolidated net sales. International operations accounted for EUR 9.5 million (1-6/2013: EUR 10.8 million), or 19.5 (20.9) per cent of consolidated net sales during the reporting period. Digia’s consolidated net sales for the second quarter were EUR 24.5 (28.0) million, down 12.5 per cent on the same period a year earlier. In the second quarter, net sales from the domestic segment decreased by 11.0 per cent to EUR 19.7 (22.1) million, while net sales from the Qt business decreased by 18.3 per cent to EUR 4.8 (5.9) million. In the second quarter, product business accounted for EUR 10.1 (13.1) million or 41.4 (46.9) per cent of consolidated net sales. International operations accounted for EUR 4.7 (6.4) million, or 19.2 (22.8) per cent of consolidated net sales in the second quarter. PROFIT PERFORMANCE AND PROFITABILITY Digia’s consolidated operating profit for the reporting period was EUR 1.1 (1.5) million, down 21.5 per cent from the same period a year earlier. Profitability (EBIT %) was 2.4 (2.8) per cent. Digia’s consolidated operating profit for the second quarter was EUR 1.4 (1.9) million, down 26.2 per cent on the same period a year earlier. Profitability (EBIT %) was 5.8 (6.9) per cent. Operating profit from domestic operations for the reporting period totalled EUR 2.4 (1.6) million, up 48.6 per cent, and the segment’s profitability (EBIT%) was 5.8 (3.9) per cent. Operating profit from domestic operations in the second quarter amounted to EUR 1.8 (1.2) million, up 50.2 per cent, and the profitability (EBIT%) was 9.0 (5.3) per cent. Operating profit in the Qt business fell by 653.7 per cent to EUR -1.3 (-0.2) million, while profitability (EBIT %) was -12.9 (-1.7) per cent. Operating profit in the Qt business fell by 146.2 per cent to EUR -0.3 (0.8) million in the second quarter, while profitability (EBIT %) was -7.2 (12.7) per cent. In domestic business, operating profit saw positive development towards the end of the period, and almost reached the healthy target level aimed for in the second quarter. In the Qt business, investments made to boost business growth reduced profitability, as expected. Profitability was also adversely affected by the weak net sales performance in the reporting period. Losses did, however, shrink towards the end of the period. Consolidated earnings before taxes for the period totalled EUR 0.9 (1.2) million, and net profit was EUR 0.7 (0.9) million. Consolidated earnings before taxes for the second quarter amounted to EUR 1.4 (1.9) million, and net profit after taxes totalled EUR 1.0 (1.3) million. Earnings per share in the reporting period were EUR 0.03 (1-6/2013: EUR 0.02), while earnings per share for the second quarter were EUR 0.05 (Q2/2013: EUR 0.04). The Group’s net financial expenses for the reporting period were EUR 0.2 (0.3) million and for the second quarter EUR 0.1 (0.0) million. FINANCIAL POSITION AND EXPENDITURE At the end of the reporting period, the Digia Group’s consolidated balance sheet total stood at EUR 80.7 million (12/2013: EUR 83.3 million) and the equity ratio was 48.8 (12/2013: 49.9) per cent. Net gearing was 39.2 per cent (12/2013: 28.9 cent). Cash and cash equivalents at the end of the period totalled EUR 4.2 (12/2013: 6.5) million. Interest-bearing liabilities amounted to EUR 17.8 (12/2013: 16.9) million at the period end. These consisted of EUR 16.5 million in loans from financial institutions and EUR 1.3 million in financial leasing liabilities. Consolidated net cash flow from operating activities for the period was negative by EUR 1.3 million (1-6/2013: positive by EUR 0.9 million). Cash flow from investments for the period was negative by EUR 0.7 (0.1) million. Cash flow from finance for the period was negative by EUR 0.2 (2.1) million, with a EUR 1.5 million positive net impact of loans on cash flow. Repayments of bank loans totalled EUR 1.5 million, and short-term loan withdrawals amounted to EUR 3.0 million. The Group’s investments in fixed assets during the period totalled EUR 0.7 (0.0) million. Return on investment (ROI) for the period was 5.2 (5.8) per cent, and return on equity (ROE) was 4.0 (2.9) per cent. The Group carries out quarterly impairment testing of goodwill and intangible assets with an indefinite useful life. The table below shows the distribution of goodwill and values subject to testing at the end of the reporting period: EUR 1,000 Specified Amortisations Goodwi Other Total value intangible during the ll items subject to assets reporting period testing -------------------------------------------------------------------------------- Digia, 1,069 245 37,987 5,763 44,819 domestic business -------------------------------------------------------------------------------- EUR 1,000 Specified Amortisations during Goodwi Other Total value intangible the reporting period ll items subject to assets testing -------------------------------------------------------------------------------- Digia, Qt 6,475 368 6,562 2,012 15,050 business -------------------------------------------------------------------------------- EUR 1,000 Specified Amortisations during Goodwi Other Total value intangible the reporting period ll items subject to assets testing -------------------------------------------------------------------------------- Digia 7,544 613 44,550 7,776 59,869 Group, total -------------------------------------------------------------------------------- Present values for domestic operations were calculated for the five-year forecast period based on the following assumptions: Net sales and operating profit for the first two quarters of the forecast period according to the confirmed figures for the latest two quarters, and for the following two quarters according to budget; after this, annual growth in net sales of 3.0 per cent and in operating profit of 8.0 per cent, and a pre-tax discount rate of 8.9 per cent. Cash flows following the forecast period were extrapolated using the same assumptions as for the forecast period. According to a sensitivity analysis, the goodwill related to domestic operations requires either net sales to remain at the current level with profitability of 4.6 per cent, or a 3.0 per cent growth in net sales with profitability of 2.6 per cent. The management sees no risk of goodwill impairment associated with domestic operations. Present values for the Qt business were calculated for the five-year forecast period based on the following assumptions: Net sales and operating profit for the first two quarters of the forecast period according to the confirmed figures for the latest two quarters, and for the following two quarters according to budget; after this, annual growth in net sales of 6.5 per cent and in operating profit of 5.3 per cent, and a pre-tax discount rate of 8.9 per cent. Post-forecast-period cash flows were extrapolated using the same assumptions as for the forecast period. According to a completed sensitivity analysis, the goodwill of the Qt business requires either net sales to remain at the current level with profitability of 4.7 per cent, or a 5.0 per cent growth in net sales with profitability of 1.3 per cent. The management sees no risk of goodwill impairment associated with Qt operations. PERSONNEL, MANAGEMENT AND ADMINISTRATION At the end of the period, the total number of Group personnel was 937, representing a decrease of one employee or -0.1 per cent since the end of fiscal 2013 (938). The average number of personnel during the reporting period was 936, which was 3 persons or 0.3 per cent less than the average for fiscal 2013 (939). Employees by function at the end of the period: Domestic operations 75% ---------------------------------- Qt operations 20% ---------------------------------- Administration and management 5 % ---------------------------------- As of the end of the period, 151 (12/2013: 170) employees were working abroad. The Digia Plc Annual General Meeting of 11 March 2014 re-elected PÄivi Hokkanen, Robert Ingman, Kari Karvinen, Pertti KyttÄlÄ, Seppo Ruotsalainen, Leena Saarinen and Tommi Uhari as members of the Board. At the organisation meeting of the Board, Pertti KyttÄlÄ was elected Chairman of the Board and Robert Ingman was elected Vice Chairman. Juha Varelius has been Digia Plc’s President and CEO since 1 January 2008. Ernst & Young Oy, Authorised Public Accountants, are the Group’s auditors, with Authorised Public Accountant Heikki Ilkka as the principal auditor. Tommi Laitinen, who was previously in charge of the Qt business, decided to step down in the end of the review period. Digia's CEO Juha Varelius is temporarily in charge of the Qt business in addition his other duties. Digia has iniatiated the recruitment campaign to hire a new director for Qt business. RISKS AND UNCERTAINTIES The company’s short-term business risks and uncertainties were described in the 2013 Financial Statements. These are unchanged. Risks and their management are described on the company’s website at www.digia.com. FUTURE PROSPECTS The company expects the IT market in Finland to remain at roughly the previous year’s level in 2014. The objective for the company’s domestic operations is to raise profitability to a good level, and to achieve organic growth at least equivalent to general market development. Besides organic growth, the company actively pursues opportunities to make carefully considered business acquisitions that support its strategy. Efforts will continue to develop the company’s customer understanding and sales and service portfolio, to ensure that it can offer increasingly competitive services and solutions for boosting its customers’ business efficiency. Measures aimed at further improving the company's operational efficiency will also continue. Overall, Digia expects demand to remain good in all domestic business areas and the net sales and profitability to remain at least at a reasonable level. The general market uncertainty may, however, reflect on the company's order book and bid volume development. In the Qt business, operational focus is on sales development and on creating better growth opportunities. Besides making growth-targeted investments, Digia is also keeping a close eye on business profitability. The objective is to ensure that income from the Qt business covers any operating expenses. The Qt order book is satisfactory, considering the time of year and general market situation, and the company expects to see continued growth in demand in the large customer segment. However, contract turnaround times in these markets are very long, typically around 6–18 months, which can cause significant fluctuation in quarterly net sales and, particularly, profitability. Digia will continue to invest significantly in Qt business and sales development. Business development efforts will focus on embedded systems in automotive, digital TV and DTV receivers. Areas targeted in product development include value-added features and tools required for building embedded systems. Digia expects the Qt business to generate more net sales in 2014 than in the previous year. Investments made to secure this growth will continue to tax Digia's profitability performance. Overall, Digia expects its net sales to slightly fall short of the previous year's level. Investments in Qt business growth are expected to stall the company's overall profitability development. OTHER EVENTS DURING THE REVIEW PERIOD Digia Plc’s Annual General Meeting (AGM) was held on 11 March 2014. The AGM adopted the financial statements for 2013, released the Board members and the CEO from liability, determined Board emoluments, resolved to keep the number of Board members at seven (7), and elected the company’s Board of Directors for a new term. With regard to profit distribution for 2013, the AGM approved the Board’s proposal to make a repayment of capital of EUR 0.10 per share to all shareholders listed on the shareholder list maintained by Euroclear Finland Ltd on the reconciliation date of 14 March 2014. The date for the repayment of capital was set at 21 March 2014. The AGM granted the following authorisations to the Board: Authorisation of the Board of Directors to decide on buying back own shares and/or accepting them as collateral The AGM authorised the Board to decide on the buyback and/or acceptance as collateral of not more than 2,000,000 shares in the company. This buyback can only be executed by means of the company’s unrestricted equity. The Board shall decide on how these shares are to be bought. Own shares may be bought back in disproportion to the holdings of the shareholders. The authorisation also includes acquisition of shares through public trading organised by NASDAQ OMX Helsinki Oy in accordance with the rules and instructions of NASDAQ OMX Helsinki and Euroclear Finland Ltd, or through offers made to shareholders. Shares may be acquired in order to improve the company’s capital structure, to fund acquisitions or other business transactions, for offering share-based incentive schemes, to sell on, or to be annulled. The shares must be acquired at the market price in public trading. This authorisation supersedes that granted by the AGM of 12 March 2013 and is valid for 18 months, i.e. until 11 September 2015. Authorising the Board of Directors to decide on a share issue and granting of special rights The AGM authorised the Board to decide on an ordinary or bonus issue of shares and the granting of special rights (as defined in Section 1, Chapter 10 of the Limited Liability Companies Act) in one or more instalments, as follows: The issue may total, at a maximum, 4,000,000 shares. The authorisation applies both to new shares and to treasury shares held by the company. By virtue of the authorisation, the Board has the right to decide on share issues and the granting of special rights, in deviation from the pre-emptive subscription rights of the shareholders (a directed issue). The authorisation may be used to fund or complete acquisitions or other business transactions, for offering share-based incentive schemes, to develop the company’s capital structure, or for other purposes. The Board was authorised to decide on all terms related to the share issue or special rights, including the subscription price, its payment in cash or (partly or wholly) in capital contributed in kind or its being written off against the subscriber’s receivables, and its recognition in the company's balance sheet. This authorisation supersedes that granted by the AGM of 12 March 2013 and is valid for 18 months, i.e. until 11 September 2015. In a meeting held on 17 June 2014, Digia Plc's Board of Directors has authorized the company's management to further streamline the company's organizational structure between Digia's domestic business and the international Qt business. This will be carried out by setting up a new company entity for Qt under the parent company Digia Plc. SHARE CAPITAL AND SHARES On 30 June 2014, the number of Digia Plc shares totalled 20,875,645. At the end of the period, according to Finnish Central Securities Depository Ltd, Digia had 4,772 shareholders. The 10 biggest shareholders were: Shareholder Shares and votes -------------------------------------------------------------- Ingman Group Oy Ab 20.1% -------------------------------------------------------------- Ilmarinen Mutual Pension Insurance Company 12.2% -------------------------------------------------------------- Jyrki Hallikainen 10.2% -------------------------------------------------------------- Kari Karvinen 6.0% -------------------------------------------------------------- Matti Savolainen 5.8% -------------------------------------------------------------- Varma Mutual Pension Insurance Company 4.6% -------------------------------------------------------------- Evli Finnish Small Cap investment fund 1.5% -------------------------------------------------------------- Nordea Finnish Small Cap investment fund 1.4% -------------------------------------------------------------- Nordea Bank Finland Plc (nominee-registered) 1.3% -------------------------------------------------------------- Etola 1.0% -------------------------------------------------------------- Distribution of holdings by number of shares held on 30 June 2014 Number of shares Shareholders Shares and votes ----------------------------------------------------- 1 – 100 23.3% 0.4% ----------------------------------------------------- 101 – 1,000 58.7% 6.1% ----------------------------------------------------- 1,001 – 10,000 16.2% 9.9% ----------------------------------------------------- 10,001 – 100,000 1.2% 9.0% ----------------------------------------------------- 100,001 – 1,000,000 0.4% 20.2% ----------------------------------------------------- 1,000,001 – 4,000,000 0.1% 54.4% ----------------------------------------------------- Shareholding by sector on 30 June 2014 Shareholders Shares -------------------------------------------------------------------- Non-financial corporations 4.3% 24.9% -------------------------------------------------------------------- Financial and insurance corporations 0.1% 4.7% -------------------------------------------------------------------- General government 0.1% 16.9% -------------------------------------------------------------------- Not-for-profit institutions serving households 0.3% 1.1% -------------------------------------------------------------------- Households 94.7% 49.8% -------------------------------------------------------------------- Foreign holding 0.5% 2.6% -------------------------------------------------------------------- The weighted average number of shares during the reporting period, adjusted for share issues, was 20,785.251. The number of outstanding shares was 20,775,273 in total at the end of the period. The company held a total of 100,372 treasury shares at the end of the reporting period. The accounting counter value of these treasury shares is EUR 0.10 per share. The company held about 0.5 per cent of the capital stock as of 30 June 2014. REPORTED SHARE PERFORMANCE ON THE HELSINKI STOCK EXCHANGE Digia Plc shares are listed on the NASDAQ OMX Nordic Exchange under IT, IT Consulting & Other Services. The company's short name is DIG1V. The lowest reported share quotation was EUR 3.80 and the highest was EUR 4.59. The share officially closed at EUR 3.81 on the last trading day. The trade-weighted average was EUR 4.15. The Group’s market capitalisation totalled EUR 79,536,207 at the end of the reporting period. The company received the following flagging notifications during the reporting period: - Ilmarinen Mutual Pension Insurance Company announced on 18 February 2014 that its holding in the company had risen above the 10% flagging threshold to 10.05% of all shares and votes in the company. - The Ingman Group announced on 25 March 2014 that its holding in the company had risen above the 20% flagging threshold to 20.12% of all shares and votes. STOCK OPTION SCHEMES Digia Plc had no outstanding options. Helsinki, 8 August 2014 Digia Plc Board of Directors BRIEFING Digia will hold a briefing on its Interim Report for analysts on Friday, 8 August 2014 at 11 am, in the Tapiola cabinet of Hotel Scandic SimonkenttÄ, Simonkatu 9, 00100 Helsinki, Finland. All are welcome. FURTHER INFORMATION Juha Varelius, President and CEO, mobile: +358 400 855 849, email: juha.varelius@digia.com The Interim Report and the CEO’s presentation will be available on www.digia.com, in the ‘Investors’ section, from 11 am on 8 August 2014. DISTRIBUTION NASDAQ OMX Helsinki Key media ABBREVIATED FINANCIAL STATEMENTS AND ATTACHMENTS Consolidated Income Statement Consolidated Balance Sheet Consolidated Cash Flow Statement Consolidated Statement of Changes In Shareholders’ Equity NOTES TO THE ACCOUNTS The interim report has been prepared in compliance with IFRS and the IAS 34 standard. This interim report is based on unaudited figures. CONSOLIDATED INCOME STATEMENT, EUR 1,000 EUR 1,000 4-6/2014 4-6/201 Change, 1-6/201 1-6/201 Change 2013 3 % 4 3 , % -------------------------------------------------------------------------------- NET SALES 24,497.2 28,010. -12.5% 48,455. 51,523. -6.0% 99,740.5 6 1 5 -------------------------------------------------------------------------------- Other 322.8 441.0 -26.8% 723.6 732.7 -1.2% 1,542.7 operating income -------------------------------------------------------------------------------- Materials and -2,343.1 -4,772. -50.9% -4,721. -7,084. -33.4% -11,989.4 services 7 2 5 -------------------------------------------------------------------------------- Depreciation, -607.2 -775.0 -21.7% -1,309. -1,506. -13.1% -9,977.0 amortisation 9 6 and impairment -------------------------------------------------------------------------------- Other -20,444.9 -20,972 -2.5% -42,003 -42,206 -0.5% -82,138.8 operating .8 .2 .8 expenses -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- Operating 1,424.8 1,931.0 -26.2% 1,144.4 1,458.2 -21.5% -2,822.0 profit -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- Financial -53.2 -4.3 1145.0% -204.0 -271.7 -24.9% -784.0 expenses (net) -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- Earnings 1,371.6 1,926.8 -28.8% 940.4 1,186.5 -20.7% -3,605.9 before tax -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- Income taxes -342.8 -580.2 -40.9% -242.4 -311.6 -22.2% -461.2 -------------------------------------------------------------------------------- NET PROFIT 1,028.9 1,346.5 -23.6% 698.0 874.9 -20.2% -4,067.1 -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- Other comprehensive income: -------------------------------------------------------------------------------- Items which may be reclassified subsequently to profit or loss: -------------------------------------------------------------------------------- Exchange -80.9 -317.7 -74.5% -125.0 -201.3 -37.9% -36.2 differences on translation of foreign operations -------------------------------------------------------------------------------- TOTAL 947.9 1,028.8 -7.9% 573.0 673.5 -14.9% -4,103.3 COMPREHENSIVE INCOME -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- Distribution of net profit: -------------------------------------------------------------------------------- Parent-company 1,028.9 1,346.5 -23.6% 698.0 874.9 -20.2% -4,067.1 shareholders -------------------------------------------------------------------------------- Minority 0.0 0.0 0.0 0.0 0.0 interest -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- Distribution of total comprehensive income: -------------------------------------------------------------------------------- Parent-company 947.9 1,028.8 -7.9% 573.0 673.5 -14.9% -4,103.3 shareholders -------------------------------------------------------------------------------- Minority 0.0 0.0 0.0 0.0 0.0 interest ---------------------------------------------------------------------- ---------------------------------------------------------------------- Earnings per 0.05 0.04 0.03 0.02 -0.20 share, EUR ---------------------------------------------------------------------- Earnings per 0.05 0.04 0.03 0.02 -0.20 share (diluted), EUR ---------------------------------------------------------------------- CONSOLIDATED BALANCE SHEET, EUR 1,000 Assets 30/06/2014 31/12/2013 Change, % -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- Non-current assets -------------------------------------------------------------------------------- Intangible assets 52,879.7 53,327.2 -0.8% -------------------------------------------------------------------------------- Tangible assets 1,830.0 1,986.0 -7.9% -------------------------------------------------------------------------------- Financial assets 627.0 627.0 0.0 % -------------------------------------------------------------------------------- Inventories 0.5 0.6 -2.3% -------------------------------------------------------------------------------- Long-term receivables 64.6 64.6 0.0% -------------------------------------------------------------------------------- Deferred tax assets 499.1 370.9 34.6% -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- Total non-current assets 55,900.9 56,376.2 -0.8% -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- Current assets -------------------------------------------------------------------------------- Current receivables 20,571.2 20,447.8 0.6% -------------------------------------------------------------------------------- Available-for-sale financial assets 327.0 324.0 0.9% -------------------------------------------------------------------------------- Cash and cash equivalents 3,875.1 6,129.8 -36.8% -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- Total current assets 24,773.2 26,901.7 -7.9% -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- Total assets 80,674.2 83,277.9 -3.1% -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- Shareholders’ equity and liabilities 30/06/2014 31/12/2013 Change, % -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- Share capital 2,087.6 2,087.6 0.0% -------------------------------------------------------------------------------- Rights issue 0.0 0.0 -------------------------------------------------------------------------------- Issue premium fund 7,899.5 7,899.5 0.0% -------------------------------------------------------------------------------- Other reserves 5,203.8 5,203.8 0.0% -------------------------------------------------------------------------------- Unrestricted invested shareholders’ equity 31,370.3 33,447.8 -6.2% -------------------------------------------------------------------------------- Translation difference 392.6 517.6 -24.2% -------------------------------------------------------------------------------- Retained earnings -13,083.5 -9,028.6 -44.9% -------------------------------------------------------------------------------- Net profit 698.0 -4,067.1 117.2% -------------------------------------------------------------------------------- Equity attributable to parent-company 34,568.2 36,060.6 -4.1% shareholders -------------------------------------------------------------------------------- Minority interest 0.0 0.0 -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- Total shareholders’ equity 34,568.2 36,060.6 -4.1% -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- Liabilities -------------------------------------------------------------------------------- Long-term interest-bearing liabilities 12,724.1 12,741.9 -0.1% -------------------------------------------------------------------------------- Received long-term advances 1,515.0 2,876.5 -47.3% -------------------------------------------------------------------------------- Other long-term liabilities 0.0 0.0 -------------------------------------------------------------------------------- Deferred tax liabilities 289.1 461.0 -37.3% -------------------------------------------------------------------------------- Total long-term liabilities 14,528.2 16,079.4 -9.6% -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- Short-term interest-bearing liabilities 5,035.3 4,140.9 21.6 % -------------------------------------------------------------------------------- Other short-term liabilities 26,542.4 26,996.9 -1.7% -------------------------------------------------------------------------------- Total short-term liabilities 31,577.7 31,137.8 1.4% -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- Total liabilities 46,105.9 47,217.3 -2.4% -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- Shareholders’ equity and liabilities 80,674.2 83,277.9 -3.1% -------------------------------------------------------------------------------- CONSOLIDATED CASH FLOW STATEMENT, EUR 1,000 1/1/2014-30/6/2014 1/1/2013-30/6/2013 -------------------------------------------------------------------------------- Cash flow from operations: -------------------------------------------------------------------------------- Net profit 698 875 -------------------------------------------------------------------------------- Adjustments to net profit 100 -297 -------------------------------------------------------------------------------- Change in working capital -1,949 18 -------------------------------------------------------------------------------- Interest paid -171 -222 -------------------------------------------------------------------------------- Interest income 0 0 -------------------------------------------------------------------------------- Taxes paid 20 496 -------------------------------------------------------------------------------- Net cash flow from operations -1,301 871 -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- Cash flow from investments: -------------------------------------------------------------------------------- Purchases of tangible and intangible -706 -124 assets -------------------------------------------------------------------------------- Cash flow from investments -706 -124 -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- Cash flow from financing: -------------------------------------------------------------------------------- Proceeds from share issue 0 0 -------------------------------------------------------------------------------- Acquisition of own shares 0 0 -------------------------------------------------------------------------------- Repayment of current loans -2,000 -3,000 -------------------------------------------------------------------------------- Repayments of non-current loans 0 0 -------------------------------------------------------------------------------- Withdrawals of current loans 3,000 3,000 -------------------------------------------------------------------------------- Withdrawals of non-current loans 560 0 -------------------------------------------------------------------------------- Dividends paid and other profit -1,804 -2,082 distribution -------------------------------------------------------------------------------- Cash flow from financing -244 -2,082 -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- Change in liquid assets -2,252 -1,336 -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- Liquid assets at beginning of period 6,454 8,283 -------------------------------------------------------------------------------- Change in fair value -------------------------------------------------------------------------------- Change in liquid assets -2,252 -1,336 -------------------------------------------------------------------------------- Liquid assets at end of period 4,202 6,948 -------------------------------------------------------------------------------- CONSOLIDATED STATEMENT OF CHANGES IN SHAREHOLDERS’ EQUITY, EUR 1,000 a b c d e f g h -------------------------------------------------------------------------------- SHAREHOLDERS' EQUITY, 2,088 0 7,899 33,448 5,204 554 -7,129 42,063 01/01/2013 -------------------------------------------------------------------------------- Net profit 875 875 -------------------------------------------------------------------------------- Other comprehensive -201 -201 income -------------------------------------------------------------------------------- Dividends -2,082 -2,082 -------------------------------------------------------------------------------- Share-based payments 365 365 recognised against equity -------------------------------------------------------------------------------- Other items -------------------------------------------------------------------------------- SHAREHOLDERS' EQUITY 30 2,088 0 7,899 33,448 5,204 353 -7,971 41,020 June 2013 -------------------------------------------------------------------------------- a b c d e f g h -------------------------------------------------------------------------------- SHAREHOLDERS' EQUITY, 2,088 0 7,899 33,448 5,204 518 -13,096 36,061 01/01/2014 -------------------------------------------------------------------------------- Net profit 698 698 -------------------------------------------------------------------------------- Other comprehensive -125 -125 income -------------------------------------------------------------------------------- Repayment of capital -2,078 -2,078 -------------------------------------------------------------------------------- Share-based payments 12 12 recognised against equity -------------------------------------------------------------------------------- SHAREHOLDERS' EQUITY, 2,088 0 7,899 31,370 5,204 393 -12,385 34,568 30/06/2014 -------------------------------------------------------------------------------- a = share capital b = rights issue c = share premium d = unrestricted invested shareholders’ equity e = other reserves f = currency translation differences g = retained earnings h = total shareholders’ equity NOTES TO THE ACCOUNTS Accounting principles The interim report has been drafted in line with IFRS. Otherwise, the the same accounting principles have been applied as in the 2013 financial statements. The accounting principles and formulae for the calculation of key figures and ratios are unchanged and are presented in the 2013 financial statements. Seasonal nature of business The Group's business is affected by the number of workdays each month, as well as by holiday seasons. Dividends paid Dividends paid in the form of capital repayments during the reporting period totalled EUR 2,081,827.30. Related-party transactions Digia Group’s related parties include the CEO and the members of the Board of Directors and Group Management Team. Digia Group had no significant transactions with related parties during the reporting period. Segment information Digia’s business operations are divided into two main business segments: Domestic and Qt. NET SALES, EUR 4-6/201 4-6/201 Change, 1-6/201 1-6/201 Change, 2013 1,000 4 3 % 4 3 % -------------------------------------------------------------------------------- Domestic 19,663 22,093 -11.0% 38,844 41,651 -6.7% 79,850 operations -------------------------------------------------------------------------------- Qt operations 4,834 5,918 -18.3% 9,611 9,873 -2.6% 19,891 -------------------------------------------------------------------------------- Digia Group 24,497 28,011 -12.5% 48,455 51,523 -6.0 % 99,740 -------------------------------------------------------------------------------- OPERATING PROFIT BEFORE 4-6/20 4-6/20 Change, 1-6/20 1-6/20 Change, 2013 EXTRAORDINARY ITEMS, 14 13 % 14 13 % EUR 1,000 -------------------------------------------------------------------------------- Domestic operations 1,772 1,180 50.2% 2,418 1,627 48.6% 5,395 -------------------------------------------------------------------------------- Qt operations -347 751 -146.2% -1,273 -169 -653.7% -846 -------------------------------------------------------------------------------- Digia Group 1,425 1,931 -26.2% 1,144 1,458 -21.5% 4,549 -------------------------------------------------------------------------------- OPERATING PROFIT, 4-6/201 4-6/201 Change, 1-6/20 1-6/201 Change, 2013 EUR 1000 4 3 % 14 3 % -------------------------------------------------------------------------------- Domestic 1 772 1 180 50,2 % 2 418 1 627 48,6 % -1 976 operations -------------------------------------------------------------------------------- Qt operations -347 751 -146,2 % -1 273 -169 -653,7 % -846 -------------------------------------------------------------------------------- Digia Group 1 425 1 931 -26,2 % 1 144 1 458 -21,5 % -2 822 -------------------------------------------------------------------------------- ASSETS, EUR 1,000 30 Jun 2014 31 Dec 2013 --------------------------------------------- Domestic operations 51,962 53,336 --------------------------------------------- Qt operations 16,418 16,884 --------------------------------------------- Unallocated 12,293 13,058 --------------------------------------------- Digia Group 80,674 83,278 --------------------------------------------- Consolidated income statement by quarter EUR 1,000 4-6/2014 1-3/2014 10-12/201 7-9/2013 4-6/2013 3 -------------------------------------------------------------------------------- Net sales 24,497.2 23,957.9 26,781.8 21,435.2 28,010.6 -------------------------------------------------------------------------------- Other operating income 322.8 400.8 504.2 305.9 441.0 -------------------------------------------------------------------------------- Materials and services -2,343.1 -2,378.0 -3,033.5 -1,871.3 -4,772.7 -------------------------------------------------------------------------------- Depreciation, -607.2 -702.8 -7,761.9 -708.5 -775.0 amortisation and impairment -------------------------------------------------------------------------------- Other operating expenses -20,444.9 -21,558.3 -21,768.2 -18,163.8 -20,972.8 -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- Operating profit 1,424.8 -280.4 -5,277.6 997.4 1,931.0 -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- Financial expenses (net) -53.2 -150.8 -247.3 -264.9 -4.3 -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- Earnings before tax 1,371.6 -431.2 -5,524.9 732.5 1,926.8 -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- Income taxes -342.8 100.4 128.6 -278.2 -580.2 -------------------------------------------------------------------------------- Net profit 1,028.9 -330.8 -5,396.3 454.3 1,346.5 -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- Allocation: -------------------------------------------------------------------------------- Parent-company 1,028.9 -330.8 -5,396.3 454.3 1,346.5 shareholders -------------------------------------------------------------------------------- Minority interest 0.0 0.0 0.0 0.0 0.0 -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- Earnings per share, EUR 0.05 -0.02 -0.26 0.02 0.04 -------------------------------------------------------------------------------- Earnings per share 0.05 -0.02 -0.26 0.02 0.04 (diluted), EUR -------------------------------------------------------------------------------- Group key figures and ratios EUR 1,000 1-6/2014 1-6/2013 ------------------------------------------------------------------------------ Extent of business: ------------------------------------------------------------------------------ ------------------------------------------------------------------------------ Net sales 48,455 51,523 ------------------------------------------------------------------------------ - change from previous year -6.0% 1.9% ------------------------------------------------------------------------------ Average capital invested 52,636 61,158 ------------------------------------------------------------------------------ Personnel at period end 937 936 ------------------------------------------------------------------------------ Average number of personnel 936 941 ------------------------------------------------------------------------------ ------------------------------------------------------------------------------ Profitability: ------------------------------------------------------------------------------ ------------------------------------------------------------------------------ Operating profit before extraordinary items and impairment 1,144 1,458 ------------------------------------------------------------------------------ - % of net sales 2.4% 2.8% ------------------------------------------------------------------------------ Operating profit 1,144 1,458 ------------------------------------------------------------------------------ - % of net sales 2.4% 2.8% ------------------------------------------------------------------------------ Earnings before tax 940 1,187 ------------------------------------------------------------------------------ - % of net sales 1.9% 2.3% ------------------------------------------------------------------------------ Net profit 698 875 ------------------------------------------------------------------------------ % of net sales 1.4% 1.7% ------------------------------------------------------------------------------ Return on equity, % 4.0% 2.9% ------------------------------------------------------------------------------ Return on investment, % 5.2% 5.8% ------------------------------------------------------------------------------ ------------------------------------------------------------------------------ Financing and financial standing: ------------------------------------------------------------------------------ ------------------------------------------------------------------------------ Interest-bearing liabilities 17,759 19,383 ------------------------------------------------------------------------------ Short-term investments & cash and bank receivables 4,202 6,948 ------------------------------------------------------------------------------ Net gearing 39.2% 30.3% ------------------------------------------------------------------------------ Equity ratio 48.8% 49.9% ------------------------------------------------------------------------------ Net cash flow from operations -1,301 871 ------------------------------------------------------------------------------ Earnings per share, undiluted (EUR) 0.03 0.02 ------------------------------------------------------------------------------ Earnings per share, diluted (EUR) 0.03 0.02 ------------------------------------------------------------------------------ Equity/share, EUR 1.66 1.96 ------------------------------------------------------------------------------ Lowest share trading price, EUR 3.80 2.65 ------------------------------------------------------------------------------ Highest share trading price, EUR 4.59 3.40 ------------------------------------------------------------------------------ Average share price, EUR 4.15 3.02 ------------------------------------------------------------------------------ Market capitalisation 79,536 62,627 ------------------------------------------------------------------------------ Formulae for key figures and ratios are presented in the 2013 financial statements. These remained unchanged during the reporting period. Copyright © 2014 OMX AB (publ).


For more stories on investments and markets, please see HispanicBusiness' Finance Channel



Source: OMX


Story Tools






HispanicBusiness.com Facebook Linkedin Twitter RSS Feed Email Alerts & Newsletters