DIGIA PLC Q2 2015: NET SALES AND OPERATING PROFIT SHOW SIGNIFICANT GROWTH
SUMMARY:
January-June
- Consolidated net sales EUR 52.8 (48.5) million, up 8.9 per cent
- Operating profit before extraordinary items EUR 3.7 (1.1) million
- Extraordinary items include EUR 0.7 million in restructuring costs
- Operating profit after extraordinary items EUR 3.0 (1.1) million
- Profitability (EBIT%) before extraordinary items 6.9 (2.4) per cent and after extraordinary items 5.7 (2.4) per cent
- Product business accounted for 41.3 (41.0) per cent of net sales
- Earnings per share before extraordinary items EUR 0.12 (0.03) and after extraordinary items EUR 0.09 (0.03)
April-June
- Consolidated net sales EUR 27.1 (24.5) million, up 10.7 per cent
- Operating profit before extraordinary items EUR 2.5 (1.4) million
- Extraordinary items include EUR 0.2 million in restructuring costs
- Operating profit after extraordinary items EUR 2.3 (1.4) million
- Profitability (EBIT%) before extraordinary items 9.2 (5.8) per cent and after extraordinary items 8.5 (5.8) per cent
- Product business accounted for 41.6 (41.4) per cent of net sales
- Earnings per share before extraordinary items EUR 0.09 (0.05) and after extraordinary items EUR 0.08 (0.05)
During the review period, both of the Digia Group's business segments recorded a year-on-year net sales increase. Growth accelerated towards the end of the period, reaching 10.7 per cent for the whole Group during the second quarter. The Qt segment showed particularly strong growth with a net sales increase of 33.9 per cent during the review period and 37.0 per cent during the second quarter. Growth was significantly fuelled by the strengthening of the US dollar against the euro. Excluding the impact of exchange rate fluctuations, Qt’s net sales growth amounted to 23.3 per cent during the reporting period.
The Group's operating profit improved in line with net sales growth, particularly in the Qt business. During the review period, the segment began to turn a profit and continued to do so throughout the period. Similarly, profitability in the domestic segment showed positive development and almost reached the segment's business target of 10 per cent in the second quarter.
Digia expects overall demand to remain moderate in the domestic segment, with slight year-on-year growth forecast for its 2015 net sales in Finland. The profitability of domestic operations is expected to reach at least a moderate level in 2015.
The Qt business is expected to show continued growth in the second half, with profitability on a positive curve compared to the previous year's figures.
Digia expects a clear full-year improvement in both net sales and operating profit from the previous year's level.
GROUP KEY INDICATORS AND RATIOS
| 4-6/2015 | 4-6/2014 | Change, % | 1-6/2015 | 1-6/2014 | Change, % | ||
| Net sales | 27,109 | 24,497 | 10.7% | 52,761 | 48,455 | 8.9% | |
| Operating profit before extraordinary items | 2,507 | 1,425 | 75.9% | 3,655 | 1,144 | 219.4% | |
| - % of net sales | 9.2% | 5.8% | 6.9% | 2.4% | |||
| Operating profit | 2,308 | 1,425 | 62.0% | 2,997 | 1,144 | 161.9% | |
| - % of net sales | 8.5% | 5.8% | 5.7% | 2.4% | |||
| Net profit | 1,658 | 1,029 | 61.1% | 1,930 | 698 | 176.5% | |
| - % of net sales | 6.1% | 4.2% | 3.7% | 1.4% | |||
| Return on equity,% | 17.9% | 12.1% | 10.4% | 4.0% | |||
| Return on capital invested, % | 18.0% | 12.3% | 12.4% | 5.2% | |||
| Interest-bearing liabilities | 15,229 | 17,759 | -14.2% | 15,229 | 17,759 | -14.2% | |
| Cash and cash equivalents | 4,842 | 4,202 | 15.2% | 4,842 | 4,202 | 15.2% | |
| Net gearing | 27.5% | 39.2% | 27.5% | 39.2% | |||
| Equity ratio, % | 51.8% | 48.8% | 51.8% | 48.8% | |||
| Earnings per share, EUR, undiluted | 0.08 | 0.05 | 0.09 | 0.03 | |||
| Earnings per share, EUR, diluted | 0.08 | 0.05 | 0.09 | 0.03 | |||
MARKETS AND DIGIA'S BUSINESS OPERATIONS
DOMESTIC SEGMENT:
Demand for integration and analytics services during the review period was healthy. Investments to enhance delivery and service capacity had a positive impact on net sales performance, and the segment's profitability remained at a healthy level. Meanwhile, continued investments in the development of product and business models for site optimisation taxed the segment's overall profitability.
The ERP and MES business showed favourable development during the review period. Strong growth of the Microsoft technologies based solutions business continued in the second quarter, with a high profitability level. Similarly, the ERP business based on Microsoft technologies took an upward turn in the second quarter. ERP business based on Digia's own software grew during the review period, but failed to reach the previous year's profit level.
Demand for solutions based on financial-sector software remains healthy, and the development of new services for the sector in the Finnish and Swedish markets has progressed according to plan.
In the service business, demand during the review period was moderate and profitability showed a positive performance trend. However, customers' cost pressures continued to have an impact on service pricing, taxing profitability.
QT SEGMENT:
The Qt segment grew vigorously during the entire review period. This growth in the Qt segment stemmed especially from successful investments made to the sales in automotive and DTV receiver product areas. Operating profit also improved on the back of net sales growth, and the business was profitable.
During the review period, the new Qt 5.5 version was launched. The www.qt.io website launched for the Qt segment has been well received. This website plays an extremely important role in managing the Qt ecosystem, and Digia will continue to make substantial developments in this channel. Measures to enhance sales were taken during the review period, particularly in Asia. A Qt World Summit for developers was held in Japan in May, with the number of visitors exceeding expectations.
NET SALES
Digia’s consolidated net sales for the period totalled EUR 52.8 (48.5) million, representing an increase of 8.9 per cent year-on-year.
Net sales in the domestic segment rose by 2.7 per cent to EUR 39.9 (38.8) million. Net sales in the Qt segment totalled EUR 12.9 (9.6) million, representing an increase of 33.9 per cent.
The increase in the Group's net sales could be largely attributed to the Qt segment's strong growth. This growth in the Qt segment stemmed from good sales combined with major contracts in automotive products and DTV receivers in particular. Favourable trends in net sales were also supported by the US dollar strengthening against the euro. The impact of exchange rate fluctuations on Qt’s net sales growth amounted to a total of EUR 1.0 million during the review period.
During the reporting period, the product business accounted for EUR 21.8 million (1-6/2014: EUR 19.8 million), or 41.3 (41.0) per cent of consolidated net sales.
International operations accounted for EUR 13.4 million (1-6/2014: EUR 9.5 million), or 25.3 (19.5) per cent of consolidated net sales.
Digia’s consolidated net sales for the second quarter were EUR 27.1 (24.5) million, up 10.7 per cent on the same period last year.
Net sales from the domestic segment increased by 4.2 per cent to EUR 20.5 (19.7) million, while net sales from the Qt business increased by 37 per cent to EUR 6.6 (4.8) million.
In the second quarter, the product business accounted for EUR 11.3 (10.1) million or 41.6 (41.4) per cent of consolidated net sales.
International operations accounted for EUR 6.9 (4.7) million, or 25.6 (19.2) per cent of consolidated net sales in the second quarter.
PROFIT PERFORMANCE AND PROFITABILITY
Digia’s consolidated operating profit before extraordinary items was EUR 3.7 (1.1) million. Profitability (EBIT%) before extraordinary items was 6.9 (2.4) per cent.
Consolidated operating profit before extraordinary items in the second quarter was EUR 2.5 (1.4) million, up 75.9 per cent year-on-year.
Consolidated operating profit after extraordinary items was EUR 3.0 (1.1) million for the review period. Profitability (EBIT%) stood at 5.7 (2.4) per cent.
Operating profit after extraordinary items amounted to EUR 2.3 (1.4) million in the second quarter, with profitability (EBIT%) at 8.5 (5.8) per cent.
In the domestic segment, the operating profit before extraordinary items totalled EUR 2.6 (2.4) million, up 6.4 per cent, with profitability (EBIT%) standing at 6.5 (6.2) per cent. Operating profit after extraordinary items was EUR 2.0 (2.4) million and profitability (EBIT%) 4.9 (6.2) per cent.
In the domestic segment, the operating profit before extraordinary items totalled EUR 1.9 (1.8) million, up 6.5 per cent, with profitability (EBIT%) standing at 9.2 (9.0) per cent. Operating profit after extraordinary items for the second quarter was EUR 1.7 (1.8) million and profitability (EBIT%) was 8.2 (9.0) per cent.
The Qt segment recorded an operating profit of EUR 1.1 (-1.3) million before extraordinary items with profitability (EBIT%) at 8.7 (-13.2) per cent. Qt's operating profit after extraordinary items for the review period was EUR 1.1 (-1.3) million and profitability (EBIT%) was 8.4 (-13.2) per cent. Qt's operating profit for the second quarter was EUR 0.7 (-0.3) million and profitability (EBIT%) was 9.9 (-7.2) per cent.
The increase in consolidated operating profit during the review period could be largely attributed to Qt's significant net sales growth and the resulting major profitability improvement in the Qt segment.
Consolidated earnings before tax for the period totalled EUR 2.5 (0.9) million, and profit after tax was EUR 1.9 (0.7) million. Consolidated earnings before tax for the second quarter were EUR 2.1 (1.4) million, and profit after tax came to EUR 1.7 (1.0) million.
Consolidated earnings per share for the review period were EUR 0.12 (1-6/2014: 0.03) before extraordinary items and EUR 0.09 (0.03) after extraordinary items. Consolidated earnings per share for the second quarter were EUR 0.09 (Q2/2014: 0.05) before extraordinary items and EUR 0.08 (0.05) after extraordinary items.
The Group’s net financial expenses for the review period were EUR 0.5 (0.2) million and for the second quarter EUR 0.2 (0.1) million.
FINANCIAL POSITION AND EXPENDITURE
At the end of the review period, the Digia Group’s consolidated balance sheet total stood at EUR 81.1 million (12/2014: EUR 80.4 million) and the equity ratio stood at 51.8 (12/2014: 51.5) per cent. Net gearing was 27.5 per cent (12/2014: 30.3) per cent. Cash and cash equivalents totalled EUR 4.8 million at period end (12/2014: EUR 5.1 million).
Interest-bearing liabilities at period end amounted to EUR 15.2 (12/2014: 16.2) million. These consisted of EUR 13.5 million in loans from financial institutions and EUR 1.7 million in financial leasing liabilities.
Consolidated net cash flow from operating activities for the period was EUR 2.9 million (1-6/2014: EUR -1.3 million) Cash flow from investments for the period was negative by EUR 1.0 (0.7) million. Cash flow from finance for the period was negative by EUR 2.3 (0.2) million.
The Group’s investments in fixed assets during the period totalled EUR 1.0 (0.7) million.
Return on investment (ROI) for the period was 12.4 (5.2) per cent, and return on equity (ROE) was 10.4 (4.0) per cent.
PERSONNEL, MANAGEMENT AND ADMINISTRATION
Group personnel numbered 930 at the end of the period, representing a decrease of 2 employees, or -0.2 per cent, since the end of the 2014 fiscal year (12/2014: 932 employees). During the review period, the number of employees averaged 931, a decrease of 4 employees, or -0.4 per cent, on the 2014 average (2014: 935).
Employees by function at the end of the period:
| Domestic segment | 76% |
| Qt segment | 19% |
| Administration and management | 5% |
As of the end of the period, 140 (12/2014: 146) employees were working abroad.
The Digia Plc Annual General Meeting of 12 March 2015 re-elected Päivi Hokkanen, Robert Ingman, Pertti Kyttälä, Seppo Ruotsalainen, Leena Saarinen and Tommi Uhari as members of the Board. Kai Öistämö was elected as a new member. At the Board's organisation meeting, 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.
On 12 March 2015, KMPG Oy Ab, Authorised Public Accountants, was elected as the Group's new auditor with Authorised Public Accountant Virpi Halonen as the principal auditor.
RISKS AND UNCERTAINTIES
Digia's short-term business risks and uncertainties have been described in the 2014 Financial Statements and remain unchanged.
Risks and risk management are also described on the company’s website: www.digia.com.
FUTURE PROSPECTS
Digia will continue its efforts to gain a deeper understanding of its customers and to develop a sales and service portfolio that will offer more competitive services and solutions for boosting the efficiency of its customers' operations.
Digia expects overall demand to remain moderate in the domestic segment, with slight year-on-year growth forecast for its 2015 net sales in the domestic segment. The profitability of domestic operations is expected to reach at least a moderate level in 2015.
The Qt segment will be placing a strong focus on sales development, thereby creating the potential for further growth. The company will continue to introduce changes to open source code licensing in forthcoming versions of its Qt software. These changes seek to promote licence sales to commercial players.
Considering the time of year and general market situation, demand for the Qt segment's services is at a moderate level. In addition, the company expects to see continued growth in demand in the major 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 in profitability in particular.
Business development efforts will have a particular 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.
Sales growth associated with embedded systems will also reflect on the earnings logic. Licence revenue from these sales accumulates over the long term as opposed to one-off licence payments.
The Qt business is expected to show continued growth in the second half, with profitability on a positive curve compared to the previous year's figures.
Digia expects a clear full-year improvement in both net sales and operating profit from the previous year's level.
OTHER MAJOR EVENTS OF THE REVIEW PERIOD
Digia Plc’s Annual General Meeting (AGM) was held on 12 March 2015. The AGM adopted the financial statements for 2014, released the Board members and the CEO from liability, determined Board and auditor fees, resolved to keep the number of Board members at seven (7), elected the company’s Board of Directors for a new term, and elected a new auditor.
With regard to profit distribution for 2014, the AGM approved the Board’s proposal to pay a dividend of EUR 0.05 per share to all shareholders listed in the shareholder register maintained by Euroclear Finland Ltd on the reconciliation date of 16 March 2015. The dividend payment date was 23 March 2015.
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 no 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 11 March 2014 and is valid for 18 months, i.e. until 12 September 2016.
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 4,000,000 shares at a maximum. 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 11 March 2014 and is valid for 18 months, i.e. until 12 September 2016.
SHARE CAPITAL AND SHARES
On 30 June 2015, the number of Digia Plc shares totalled 20,875,645.
According to Finnish Central Securities Depository Ltd, Digia had 4,405 shareholders on 30 June 2015.
The ten major shareholders were:
| Shareholder | Percentage of shares and votes |
| Ingman Development Oy Ab | 20.5% |
| Ilmarinen Mutual Pension Insurance Company | 14.6% |
| Jyrki Hallikainen | 7.4% |
| Kari Karvinen | 5.4% |
| Varma Mutual Pension Insurance Company | 4.6% |
| Matti Savolainen | 4.3% |
| Investment Fund Säästöpankki Small Cap | 1.3% |
| Nordea Bank Finland Plc | 1.3% |
| Aktia Nordic Small Cap investment fund | 1.3% |
| Fim Fenno Sek | 1.0% |
Distribution of holdings by number of shares held on 30 June 2015
| Number of shares | Shareholders | Percentage of shares and votes |
| 1 – 100 | 24.1% | 0.3% |
| 101 – 1,000 | 57.4% | 5.4% |
| 1,001 – 10,000 | 16.5% | 9.7% |
| 10,001 – 100,000 | 1.5% | 10.2% |
| 100,001 – 1,000,000 | 0.5% | 26.6% |
| 1,000,001 – 4,000,000 | 0.1% | 47.8% |
Shareholding by sector on 30 June 2015
| Shareholders | Shares | |
| Non-financial corporations | 4.4% | 27.1% |
| Financial and insurance corporations | 0.3% | 6.6% |
| General government | 0.1% | 19.2% |
| Non-profit associations | 0.3% | 1.9% |
| Households | 94.3% | 42.9% |
| Foreign holding | 0.6% | 2.3% |
The weighted average number of shares during the review period, adjusted for share issues, was 20,775,317. The number of outstanding shares at the end of the review period was 20,797,144.
Digia Plc held a total of 78,501 treasury shares at the end of the review period. The accounting counter value of these treasury shares is EUR 0.10 per share. The company held about 0.4 per cent of the capital stock as of 30 June 2015. Digia has financed the acquisition of 65,000 treasury shares for distribution through incentive schemes for key personnel. During the period, 43,871 such shares were distributed. At the end of the period, 21,129 of these shares remained undistributed and were under the management of Evli Alexander Management Ltd.
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 2.74 and the highest was EUR 4.88. The share officially closed at EUR 4.32 on the last trading day. The trade-weighted average was EUR 3.55. The Group’s market capitalisation totalled EUR 90,182,786 at the end of the period.
The company received the following flagging notifications during the review period:
- On 26 February 2015, the Ingman Group announced that, as a result of internal restructuring, the Ingman Group had divested its entire holding in Digia Plc to Ingman Development Oy Ab. As a result of the transaction, the Ingman Group's holding in Digia Plc has fallen under the 5% flagging threshold and Ingman Development Oy Ab's holding has risen by a corresponding amount over the 20% flagging threshold, that is, to 20.21 per cent of the company's shares and voting rights.
STOCK OPTION SCHEMES
Digia Plc had no outstanding options.
Helsinki, 14 August 2015
Digia Plc
Board of Directors
BRIEFING
Digia will hold a briefing on this Interim Report for analysts on Friday 14 August 2015 at 11 am, in the Tapiola cabinet of Hotel Scandic Simonkenttä, Simonkatu 9, 00100 Helsinki, Finland. Welcome.
FURTHER INFORMATION
CEO Juha Varelius, exchange +358 (0)10 313 3000
The Interim Report and CEO’s presentation will be available on www.digia.com, in the ‘Investors’ section, as of 11 am on 14 August 2015.
DISTRIBUTION
NASDAQ OMX Helsinki
Key media
CONDENSED FINANCIAL STATEMENTS AND NOTES
Consolidated Income Statement
Consolidated Balance Sheet
Consolidated Cash Flow Statement
Consolidated Statement of Changes in Shareholders’ Equity
Notes to the Accounts
CONSOLIDATED INCOME STATEMENT, EUR 1,000
| EUR 1,000 | 4-6/2015 | 4-6/2014 | Change, % | 1-6/2015 | 1-6/2014 | Change, % | 2014 |
| NET SALES | 27,109.2 | 24,497.2 | 10.7% | 52,760.9 | 48,455.1 | 8.9% | 97,433.5 |
| Other operating income | 424.8 | 322.8 | 31.6% | 847.9 | 723.6 | 17.2% | 1,302.9 |
| Materials and services | -2,358.3 | -2,343.1 | 0.6% | -4,651.0 | -4,721.2 | -1.5% | -9,501.1 |
| Depreciation, amortisation and impairment | -655.6 | -607.2 | 8.0% | -1,270.9 | -1,309.9 | -3.0% | -2,490.4 |
| Other operating expenses | -22,212.5 | -20,444.9 | 8.6% | -44,689.6 | -42,003.2 | 6.4% | -82,435.0 |
| Operating profit | 2,307.6 | 1,424.8 | 62.0% | 2,997.3 | 1,144.4 | 161.9% | 4,309.8 |
| Financial expenses (net) | -176.8 | -53.2 | 232.4% | -480.6 | -204.0 | 135.6% | -675.6 |
| Earnings before tax | 2,130.8 | 1,371.6 | 55.3% | 2,516.8 | 940.4 | 167.6% | 3,634.2 |
| Income taxes | -472.9 | -342.8 | 38.0% | -586.6 | -242.4 | 142.0% | -783.8 |
| NET PROFIT | 1,657.9 | 1,028.9 | 61.1% | 1,930.2 | 698.0 | 176.5% | 2,850.4 |
| Other comprehensive income: | |||||||
| Items which may be reclassified subsequently to profit or loss: | |||||||
| Exchange differences on translation of foreign operations | 37.8 | -80.9 | 177.0 | -125.0 | -116.6 | ||
| TOTAL COMPREHENSIVE INCOME | 1,695.7 | 947.9 | 78.9% | 2,107.2 | 573.0 | 267.8% | 2,733.8 |
| Distribution of net profit: | |||||||
| Parent-company shareholders | 1,657.9 | 1,028.9 | 61.1% | 1,930.2 | 698.0 | 176.5% | 2,850.4 |
| Minority interest | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||
| Distribution of total comprehensive income: | |||||||
| Parent-company shareholders | 1,695.7 | 947.9 | 78.9% | 2,107.2 | 573.0 | 267.8% | 2,733.8 |
CONSOLIDATED BALANCE SHEET, EUR 1,000
| Assets | 30 June 2015 | 31 Dec 2014 | Change, % |
| Non-current assets | |||
| Intangible assets | 51,627.2 | 52,309.0 | -1.3% |
| Tangible assets | 2,094.2 | 1,698.6 | 23.3% |
| Financial assets | 627.0 | 627.0 | 0.0% |
| Inventories | 0.0 | 0.0 | |
| Long-term receivables | 38.6 | 26.0 | 48.6% |
| Deferred tax assets | 164.9 | 201.2 | -18.0% |
| Total non-current assets | 54,551.8 | 54,861.8 | -0.6% |
| Current assets | |||
| Current receivables | 21,725.1 | 20,399.3 | 6.5% |
| Available-for-sale financial assets | 330.2 | 328.7 | 0.4% |
| Cash and cash equivalents | 4,512.1 | 4,803.3 | -6.1% |
| Total current assets | 26,567.3 | 25,531.3 | 4.1% |
| Total assets | 81,119.2 | 80,393.1 | 0.9% |
| Shareholders’ equity and liabilities | 30 June 2015 | 31 Dec 2014 | 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 shareholders’ equity reserve | 31,370.3 | 31,370.3 | 0.0% |
| Translation difference | 578.0 | 401.0 | 44.1% |
| Retained earnings | -11,238.0 | -13,093.8 | 14.2% |
| Net profit | 1,930.2 | 2,850.4 | -32.3% |
| Equity attributable to parent-company shareholders | 37,831.3 | 36,718.7 | 3.0% |
| Minority interest | 0.0 | 0.0 | |
| Total shareholders’ equity | 37,831.3 | 36,718.7 | 3.0% |
| Liabilities | |||
| Long-term interest-bearing liabilities | 8,388.7 | 9,646.4 | -13.0% |
| Received long-term advances | 986.5 | 1,113.5 | -11.4% |
| Other long-term liabilities | 0.0 | 0.0 | |
| Deferred tax liabilities | 271.0 | 288.5 | -6.1% |
| Total long-term liabilities | 9,646.2 | 11,048.4 | -12.7% |
| Short-term interest-bearing liabilities | 6,840.2 | 6,599.0 | 3.7% |
| Other short-term liabilities | 26,801.5 | 26,026.9 | 3.0% |
| Total short-term liabilities | 33,641.6 | 32,625.9 | 3.1% |
| Total liabilities | 43,287.8 | 43,674.4 | -0.9% |
| Shareholders’ equity and liabilities | 81,119.2 | 80,393.1 | 0.9% |
CONSOLIDATED CASH FLOW STATEMENT, EUR 1,000
| 1 Jan 2015-30 June 2015 | 1 Jan 2014-30 June 2014 | |
| Cash flow from operations: | ||
| Net profit | 1,930 | 698 |
| Adjustments to net profit | 1,163 | 100 |
| Change in working capital | 319 | -1,949 |
| Interest paid | -215 | -171 |
| Interest income | 0 | 0 |
| Taxes paid | -257 | 20 |
| Net cash flow from operations | 2,941 | -1,301 |
| Cash flow from investments: | ||
| Purchases of tangible and intangible assets | -964 | -706 |
| Cash flow from investments | -964 | -706 |
| Cash flow from financing: | ||
| Repayment of current loans | -1,500 | -2,000 |
| Repayments of non-current loans | 0 | 0 |
| Withdrawals of current loans | 0 | 3,000 |
| Withdrawals of non-current loans | 0 | 560 |
| Dividends paid and other profit distribution | -766 | -1,804 |
| Cash flow from financing | -2,266 | -244 |
| Change in liquid assets | -290 | -2,252 |
| Liquid assets at beginning of period | 5,132 | 6,454 |
| Change in fair value | ||
| Change in liquid assets | -290 | -2,252 |
| Liquid assets at end of period | 4,842 | 4,202 |
CONSOLIDATED STATEMENT OF CHANGES IN SHAREHOLDERS’ EQUITY, EUR 1,000
| a | b | c | d | e | f | g | h | |
| SHAREHOLDERS' EQUITY, 1 Jan 2014 | 2,088 | 0 | 7,899 | 33,448 | 5,204 | 518 | -13,096 | 36,061 |
| Net profit | 698 | 698 | ||||||
| Other comprehensive income | -125 | -125 | ||||||
| Repayment of capital | -2,078 | -2,078 | ||||||
| Share-based payments recognised against equity | 12 | 12 | ||||||
| SHAREHOLDERS' EQUITY, 30 June 2014 | 2,088 | 0 | 7,899 | 31,370 | 5,204 | 393 | -12,385 | 34,568 |
| a | b | c | d | e | f | g | h | |
| SHAREHOLDERS' EQUITY, 1 Jan 2015 | 2,088 | 0 | 7,899 | 31,370 | 5,204 | 401 | -10,243 | 36,719 |
| Net profit | 1,930 | 1,930 | ||||||
| Other comprehensive income | 177 | 177 | ||||||
| Dividends | -1,039 | -1,039 | ||||||
| Share-based payments recognised against equity | 44 | 44 | ||||||
| SHAREHOLDERS' EQUITY, 30 June 2015 | 2,088 | 0 | 7,899 | 31,370 | 5,204 | 578 | -9,308 | 37,831 |
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
This Interim Report has not been audited.
Accounting principles:
The interim report has been prepared in compliance with IFRS and the IAS 34 standard. Otherwise, the same accounting principles have been applied as in the 2014 Financial Statements. The amendments to and interpretations of IFRS standards effective as of 1 January 2015 had no material effect on this Interim Report.
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 during the reporting period totalled EUR 1,038,763.65.
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 review period.
Segment information:
Digia’s business operations are divided into two main business segments: Domestic and Qt.
| NET SALES, EUR 1,000 | 4-6/2015 | 4-6/2014 | Change, % | 1-6/2015 | 1-6/2014 | Change, % | 2014 |
| Domestic segment | 20,489 | 19,663 | 4.2% | 39,888 | 38,844 | 2.7% | 77,028 |
| Qt segment | 6,620 | 4,834 | 37.0% | 12,873 | 9,611 | 33.9% | 20,406 |
| Digia Group | 27,109 | 24,497 | 10.7% | 52,761 | 48,455 | 8.9% | 97,433 |
| OPERATING PROFIT BEFORE EXTRAORDINARY ITEMS, EUR 1,000 | 4-6/2015 | 4-6/2014 | Change, % | 1-6/2015 | 1-6/2014 | Change, % | 2014 |
| Domestic segment | 1,888 | 1,772 | 6.5% | 2,573 | 2,418 | 6.4% | 6,311 |
| Qt segment | 655 | -347 | 1,120 | -1,273 | -1,850 | ||
| Digia Group | 2,507 | 1,425 | 75.9% | 3,655 | 1,144 | 219.4% | 4,461 |
| OPERATING PROFIT, EUR 1,000 | 4-6/2015 | 4-6/2014 | Change, % | 1-6/2015 | 1-6/2014 | Change, % | 2014 |
| Domestic segment | 1,689 | 1,772 | -4.7% | 1,952 | 2,418 | -19.3% | 6,311 |
| Qt segment | 655 | -347 | 1,084 | -1,273 | -2,001 | ||
| Digia Group | 2,308 | 1,425 | 62.0% | 2,997 | 1,144 | 161.8% | 4,310 |
| ASSETS, EUR 1,000 | 30 June 2015 | 31 Dec 2014 |
| Domestic segment | 51,401 | 51,076 |
| Qt segment | 17,764 | 17,332 |
| Unallocated | 11,954 | 11,985 |
| Digia Group | 81,119 | 80,393 |
Consolidated income statement by quarter:
| EUR 1,000 | 4-6/2015 | 1-3/2015 | 10-12/2014 | 7-9/2014 | 4-6/2014 |
| Net sales | 27,109.2 | 25,651.7 | 27,246.4 | 21,731.9 | 24,497.2 |
| Other operating income | 424.8 | 423.1 | 276.6 | 302.7 | 322.8 |
| Materials and services | -2,358.3 | -2,292.7 | -2,819.6 | -1,960.3 | -2,343.1 |
| Depreciation, amortisation and impairment | -655.6 | -615.3 | -600.5 | -580.1 | -607.2 |
| Other operating expenses | -22,212.5 | -22,477.0 | -21,794.4 | -18,637.4 | -20,444.9 |
| Operating profit | 2,307.6 | 689.8 | 2,308.5 | 856.9 | 1,424.8 |
| Financial expenses (net) | -176.8 | -303.8 | -164.6 | -307.1 | -53.2 |
| Earnings before tax | 2,130.8 | 386.0 | 2,143.9 | 549.8 | 1,371.6 |
| Income taxes | -472.9 | -113.7 | -463.3 | -78.0 | -342.8 |
| Net profit | 1,657.8 | 272.3 | 1,680.6 | 471.7 | 1,028.9 |
| Allocation: | |||||
| Parent-company shareholders | 1,695.7 | 272.3 | 1,680.6 | 471.7 | 1,028.9 |
| Minority interest | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Earnings per share, EUR | 0.08 | 0.01 | 0.08 | 0.02 | 0.05 |
| Earnings per share (diluted), EUR | 0.08 | 0.01 | 0.08 | 0.02 | 0.05 |
Group key figures and ratios:
| EUR 1,000 | 1-6/2015 | 1-6/2014 |
| Extent of business: | ||
| Net sales | 52,761 | 48,455 |
| - change from previous year | 8.9% | -6.0% |
| Average capital invested | 52,957 | 52,636 |
| Personnel at period end | 930 | 937 |
| Average number of personnel | 931 | 936 |
| Profitability: | ||
| Operating profit before extraordinary items and impairment | 2,507 | 1,144 |
| - % of net sales | 4.8% | 2.4% |
| Operating profit | 2,308 | 1,144 |
| - % of net sales | 4.4% | 2.4% |
| Earnings before tax | 2,131 | 940 |
| - % of net sales | 4.0% | 1.9% |
| Net profit | 1,658 | 698 |
| % of net sales | 3.1% | 1.4% |
| Return on equity, % | 17.9% | 4.0% |
| Return on investment, % | 18.0% | 5.2% |
| Financing and financial standing: | ||
| Interest-bearing liabilities | 15,229 | 17,759 |
| Short-term investments & cash and bank receivables | 4,842 | 4,202 |
| Net gearing | 27.5% | 39.2% |
| Equity ratio | 51.8% | 48.8% |
| Net cash flow from operations | 2,941 | -1,301 |
| Earnings per share, undiluted (EUR) | 0.08 | 0.03 |
| Earnings per share, diluted (EUR) | 0.08 | 0.03 |
| Equity/share, EUR | 1.81 | 1.66 |
| Lowest share trading price, EUR | 2.74 | 3.80 |
| Highest share trading price, EUR | 4.88 | 4.59 |
| Average share price, EUR | 3.55 | 4.15 |
| Market capitalisation | 90,183 | 79,536 |
Formulae for key figures and ratios are presented in the 2014 financial statements. These remained unchanged during the reporting period.