More Related Content
Similar to 2013 fy-preliminary-results
Similar to 2013 fy-preliminary-results (20)
More from BMI Healthcare (7)
2013 fy-preliminary-results
- 9. Revenue Split
91% of SQS’s revenue is generated from the six focus
verticals.
YE 2013 Revenue: € 225.8 m (+7.5 YoY)
Revenue by geographies
Revenue by industries
Rest of Europe
Other
Healthcare
3%
& Food
2%
Government
& Public
4%
Energy &
Utilities
USA / Rest of World
Banking & Financial
Services
Nordic
29%
(+1%*)
6%
Ireland
5% 3%
Germany
7%
37%
6% (‐4%*)
Telecom‐
munication
Manufacturing
12%
Insurance
18%
Switzerland
(‐1%*)
Retail & Logistics
Focus verticals
10%
(+4%*)
12%
(+1%*)
Austria
19%
7% (+1%*)
21%
UK
* Change to YE 2012
© SQS Software Quality Systems AG | Results for the 12 months ended 31 December 2013 | March 2014 | 9
- 16. Profit & Loss Statement
Operating profit (adj. PBT) has grown by 34.5%.
in €’000
YE 2013
YE 2012
in % of sales
Revenue
225,830
Change
in % of sales
210,111
2013/2012
7.5%
Adj. Gross Profit
72,301
32.0%
65,631
31.2%
10.2%
G&A
S&M
R&D
38,524
17,344
3,228
17.1%
7.7%
1.4%
35,613
15,879
3,549
16.9%
7.6%
1.7%
8.2%
9.2%
‐9.0%
EBITDA
Depreciation
19,235
6,029
8.5%
16,794
6,204
8.0%
14.5%
‐2.8%
Adj. EBIT
13,205
5.8%
10,590
5.0%
24.7%
Net interest financial
Exchange rate gain/loss
‐1,054
201
Adj. PBT
12,353
IFRS regular amortisation on acquisitions & other
IFRS Goodwill write off Nordic
IFRS pro forma interest on pensions & other
‐843
‐2,638
‐320
PBT
8,551
Taxes
‐3,376
Profit after taxes
5,175
‐ 1,160
‐ 246
5.5%
9,184
‐9.2%
‐181.7%
4.4%
34.5%
3.7%
9.6%
‐1,376
‐5
3.8%
7,803
‐1,922
2.3%
5,881
75.7%
2.8%
‐12.0%
2012 IFRS adjustments contain a minor change in valuation of Swiss pension assets required under IAS 19 due to changes in regulations during 2013
© SQS Software Quality Systems AG | Results for the 12 months ended 31 December 2013 | March 2014 | 16
- 17. Balance Sheet SQS Group FY 2013
Debtor days at 64 at year end (76 at H1 2013 end, 58 at 2012
YE) reflecting typical seasonality.
in €’000
YE 2013
YE 2012
Incl. €9.6m for open offer
TS shares on escrow account
Equity and Liabilities
Incl. €7.7m increase of SQS
Pune 25% shares option
= items counted
under net debt
75,225
64,713
Goodwill
Intangible assets
Other assets (e.g. fixed assets)
51,733
5,699
17,793
49,062
7,608
8,043
Current assets
85,761
68,011
Cash
Trade receivables
Work in progress (mostly on MS contracts)
Other receivables (e.g. tax receivables)
15,248
49,958
7,655
12,900
11,879
42,754
9,493
3,885
160,986
47,059
132,724
38,725
7,100
8,700
22,806
8,453
7,994
5,487
18,790
6,454
Non current liabilities
Incl. €8.2m for 26% of TS
shares
Non current assets
Bank loans & overdrafts
Trade creditors
Other short term liabilities
Tax accruals and liabilities
Assets
24,571
19,955
Bank loans
Long term liabilities from acquisitions
Other non current liabilities
11,021
8,191
5,359
11,750
1,988
6,217
Equity/Net Assets
89,356
74,044
160,986
132,724
Total assets
Current liabilities
Total liabilities
2012 contains a minor change in valuation of Swiss pension assets required under IAS 19 due to changes in regulations during 2013
© SQS Software Quality Systems AG | Results for the 12 months ended 31 December 2013 | March 2014 | 17
- 18. Cash Flow Statement SQS Group FY 2013
119% operating cash flow/EBITDA cash conversion.
YE 2013
in €’000
YE 2012
Incl. €‐1.3m for
building in Pune
For 52% TS shares
Operating activities
22,826
14,073
Interest payments
Tax payments
‐1,375
‐3,705
‐1,640
‐2,020
Current business activities
Net cash flow
from
17,746
10,413
Acquisition and capitalization of
tangible / intangible assets (w/o goodwill)
Acquisition of subsidiaries
Foreign currency result / interest received
‐6,226
‐17,753
108
‐4,853
Investment activities
‐23,871
‐4,372
‐1,953
13,854
‐7,721
6,098
‐629
‐1,395
9,649
‐3,506
‐155
74
Cash at beginning
11,879
9,270
Cash at end
15,248
11,879
Dividend payments
Increase of capital
Redemption of finance loans
Increase of finance loans
Redemption / termination of leasing contracts
Financing activities
Changes in cash due to forex
481
‐6,116
4,262
‐257
© SQS Software Quality Systems AG | Results for the 12 months ended 31 December 2013 | March 2014 | 18
- 19. Earnings per Share (EPS) 2013
Adj. EPS up by 25%.
in €’000
YE 2013
PBT reported
8,551
Weighted average number of shares undiluted
843
320
2,638
‐ 3,840
‐ 2,521
6,663
28,201,084
27,893,289
0.24
Change
1,376
5
0.30
Profit after tax adjusted
7,803
8,512
IFRS regular amortisation on acquisitions & other
IFRS pro forma interest on pensions & other
IFRS Goodwill write off Nordic
Taxes on income of operations local GAAP/minority interests
EPS adjusted in €
YE 2012
9.6%
27.8%
25.0%
2012 contains a minor change in valuation of Swiss pension assets required under IAS 19 due to changes in regulations during 2013
© SQS Software Quality Systems AG | Results for the 12 months ended 31 December 2013 | March 2014 | 19