MIRA INFORM REPORT

 

 

Report Date :

06.12.2013

 

IDENTIFICATION DETAILS

 

Name :

PICANOL NV 

 

 

Registered Office :

Steverlyncklaan 15, Ieper, 8900

 

 

Country :

Belgium

 

 

Financials (as on) :

31.12.2012

 

 

Year of Establishments:

1928

 

 

Com. Reg. No.:

405502362

 

 

Legal Form :

Public Subsidiary Company

 

 

Line of Business :

·         Manufacturer of machinery for textile, apparel, and leather production

Development, production and sales of weaving machines and supply of total technology solutions for the textile industry and other industries

Manufacturer  & Distributor of Textile Weaving Machinery

 

 

No. of Employees :

1,958

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

Satisfactory

 

Status :

Satisfactory 

 

 

Payment Behaviour :

No Complaints 

 

 

Litigation :

Clear

 

NOTES :

Any query related to this report can be made on e-mail: infodept@mirainform.com while quoting report number, name and date.

 

ECGC Country Risk Classification List – September 30th, 2013

 

Country Name

Previous Rating

(30.06.2013)

Current Rating

(30.09.2013)

Belgium

A1

A1

 

Risk Category

ECGC Classification

 

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 


 

belgium - ECONOMIC OVERVIEW

 

This modern, open, and private-enterprise-based economy has capitalized on its central geographic location, highly developed transport network, and diversified industrial and commercial base. Industry is concentrated mainly in the more heavily-populated region of Flanders in the north. With few natural resources, Belgium imports substantial quantities of raw materials and exports a large volume of manufactures, making its economy vulnerable to volatility in world markets. Roughly three-quarters of Belgium's trade is with other EU countries, and Belgium has benefited most from its proximity to Germany. In 2011 Belgian GDP grew by 1.8%, the unemployment rate decreased slightly to 7.2% from 8.3% the previous year, and the government reduced the budget deficit from a peak of 6% of GDP in 2009 to 4.2% in 2011 and 3.3% in 2012. Fourth quarter GDP growth in 2012 was at -0.1%, the third consecutive quarter of negative growth. This brought economic growth for the whole of 2012 to negative 0.2%. It also left Belgium on the brink of a possible recession at the end of 2012. However, at year's end, the government appeared close to meeting its 2012 budget deficit goal of 3% of GDP. Despite the relative improvement in Belgium's budget deficit, public debt hovers around 100% of GDP, a factor that has contributed to investor perceptions that the country is increasingly vulnerable to spillover from the euro-zone crisis. Belgian banks were severely affected by the international financial crisis in 2008 with three major banks receiving capital injections from the government, and the nationalization of the Belgian retail arm of a Franco-Belgian bank.

 

Source : CIA

 


Company name & address

 

Picanol NV

Steverlyncklaan 15

Ieper, 8900

Belgium

 

Tel:       32-57-222111

Fax:      32-57-222001

Web:     www.picanolgroup.com

 

 

company summary   

 

Employees:                  1,958

Company Type:            Public Subsidiary

Corporate Family:          10 Companies

Ultimate Parent:             Artela

Traded:

Euronext Brussels:        PIC

Incorporation Date:         1928

Auditor:                        Deloitte Bedrijfsrevisoren

Financials in:                 USD (Millions)

Fiscal Year End:            31-Dec-2012

Reporting Currency:       Euro

Annual Sales:               593.3  1

Net Income:                  71.1

Total Assets:                462.3  2

Market Value:               628.1 (08-Nov-2013)

 

 

Business Description     

 

Picanol NV is a Belgium-based company engaged in the development, production and sale of weaving machines and other high-tech, industrial products, systems and services. The Company operates through two divisions: Division Weaving Machines and Division Industries. Weaving Solutions (Picanol) develops, manufactures and sells high-tech weaving machines. It supplies weaving machines to weaving mills worldwide, and also offers products and services as weaving accessories, training, upgrade kits and spare parts. The Division Industries through Proferro comprises all foundry activities and the group’s machining activities. It produces cast iron parts for e.g. compressors, pumps and agricultural machinery, and parts for Picanol weaving machines. Through PsiControl Mechatronics, the Group specializes in the design, development, manufacturing and support of technological components, services and mechatronical system solutions for original equipment manufacturers in various industries. For the fiscal year ended 31 December 2012, Picanol NV revenues decreased 1% to EUR461.8M. Net income applicable to common stockholders decreased 9% to EUR55.3M. Revenues reflect Weaving Machines & Services segment decrease of 1% to EUR400.4M, Manufacturing segment decrease of 3% to EUR61.3M, Europe/Africa/ America segment decrease of 13% to EUR149M. Net income also reflects Manufacturing segment income decrease of 31% to EUR5.2M.


Industry             

Industry            Machinery and Equipment Manufacturing

ANZSIC 2006:    2469 - Other Specialised Machinery and Equipment Manufacturing

ISIC Rev 4:        2826 - Manufacture of machinery for textile, apparel and leather production

NACE Rev 2:     2894 - Manufacture of machinery for textile, apparel and leather production

NAICS 2012:     333249 - Other Industrial Machinery Manufacturing

UK SIC 2007:    2894 - Manufacture of machinery for textile, apparel and leather production

US SIC 1987:    3552 - Textile Machinery

 

           

Key Executives   

 

 Name

Title

Karen D'Hondt

Compliance Officer, Group Controller, Company Secretary

Stefaan Haspeslagh

Executive Chairman of the Board, Member of the Management Committee, Representative of Findar BVBA, Chief Financial Officer

Johan Verstraete

Vice President Marketing, Sales and Service, Member of the Management Committee

Philip De Bie

Vice-President Accessories & IT, Member of the Management Committee, Representative of VOF Pretium Plus

Cathy Defoor

Vice-President Industries, Member of the Management Committee

 

 

Financial Summary    

 

 

As of 31-Dec-2012

Key Ratios

Company

Industry

Current Ratio (MRQ)

2.65

3.16

Quick Ratio (MRQ)

2.21

1.74

Debt to Equity (MRQ)

0.05

0.29

Sales 5 Year Growth

2.25

6.76

Net Profit Margin (TTM) %

11.98

8.43

Return on Assets (TTM) %

17.33

7.34

Return on Equity (TTM) %

29.07

12.34

 

 

Stock Snapshot

 

 

Traded: Euronext Brussels: PIC

 

As of 8-Nov-2013

   Financials in: EUR

Recent Price

26.50

 

EPS

3.12

52 Week High

28.34

 

Price/Sales

1.02

52 Week Low

16.90

 

Price/Earnings

5.94

Avg. Volume (mil)

0.0069

 

Price/Book

2.15

Market Value (mil)

469.05

 

Beta

0.40

 

Price % Change

Rel S&P 500%

4 Week

0.88%

-1.38%

13 Week

23.37%

19.63%

52 Week

39.47%

13.66%

Year to Date

42.78%

22.09%

 

1 - Profit & Loss Item Exchange Rate: USD 1 = EUR 0.7782366

2 - Balance Sheet Item Exchange Rate: USD 1 = EUR 0.7566

 

 

Corporate Overview

 

Location

Steverlyncklaan 15

Ieper, 8900

Belgium

Tel:       32-57-222111

Fax:      32-57-222001

Web:    www.picanolgroup.com

           

Quote Symbol - Exchange

PIC - Euronext Brussels

Sales EUR(mil):             461.8

Assets EUR(mil):           349.8

Employees:                   1,958

Fiscal Year End:            31-Dec-2012

Industry:                        Miscellaneous Capital Goods

Incorporation Date:         1928

Company Type:             Public Subsidiary

Quoted Status:              Quoted

Registered No.(VAT):     405502362

 

Compliance Officer, Group Controller, Company Secretary:  

Karen D'Hondt


 

Industry Codes

 

ANZSIC 2006 Codes:

2469     -          Other Specialised Machinery and Equipment Manufacturing

 

ISIC Rev 4 Codes:

2826     -          Manufacture of machinery for textile, apparel and leather production

2819     -          Manufacture of other general-purpose machinery

 

NACE Rev 2 Codes:

2894     -          Manufacture of machinery for textile, apparel and leather production

2829     -          Manufacture of other general-purpose machinery n.e.c.

 

NAICS 2012 Codes:

333249  -          Other Industrial Machinery Manufacturing

 

US SIC 1987:

3552     -          Textile Machinery

3559     -          Special Industry Machinery, Not Elsewhere Classified

 

UK SIC 2007:

2894     -          Manufacture of machinery for textile, apparel and leather production

2829     -          Manufacture of other general-purpose machinery n.e.c.

 

 

Business Description

 

Picanol NV is a Belgium-based company engaged in the development, production and sale of weaving machines and other high-tech, industrial products, systems and services. The Company operates through two divisions: Division Weaving Machines and Division Industries. Weaving Solutions (Picanol) develops, manufactures and sells high-tech weaving machines. It supplies weaving machines to weaving mills worldwide, and also offers products and services as weaving accessories, training, upgrade kits and spare parts. The Division Industries through Proferro comprises all foundry activities and the group’s machining activities. It produces cast iron parts for e.g. compressors, pumps and agricultural machinery, and parts for Picanol weaving machines. Through PsiControl Mechatronics, the Group specializes in the design, development, manufacturing and support of technological components, services and mechatronical system solutions for original equipment manufacturers in various industries. For the fiscal year ended 31 December 2012, Picanol NV revenues decreased 1% to EUR461.8M. Net income applicable to common stockholders decreased 9% to EUR55.3M. Revenues reflect Weaving Machines & Services segment decrease of 1% to EUR400.4M, Manufacturing segment decrease of 3% to EUR61.3M, Europe/Africa/ America segment decrease of 13% to EUR149M. Net income also reflects Manufacturing segment income decrease of 31% to EUR5.2M.


 

More Business Descriptions

 

Manufacture of machinery for textile, apparel, and leather production

 

Development, production and sales of weaving machines and supply of total technology solutions for the textile industry and other industries

 

Textile Weaving Machinery Mfr & Distr

 

Other Industrial Machinery Manufacturing

 

Brand/Trade Names

PICANOL

 

Financial Data

Financials in:

EUR(mil)

 

Revenue:

461.8

Net Income:

55.3

Assets:

349.8

Long Term Debt:

4.5

 

Total Liabilities:

132.2

 

Working Capital:

0.0

 

 

 

Date of Financial Data:

31-Dec-2012

 

1 Year Growth

-1.1%

-9.4%

21.4%

Market Data

Quote Symbol:

PIC

Exchange:

Euronext Brussels

Currency:

EUR

Stock Price:

26.5

Stock Price Date:

11-08-2013

52 Week Price Change %:

39.5

Market Value (mil):

469,050.0

 

SEDOL:

7584660

ISIN:

BE0003807246

 

Equity and Dept Distribution:

06/2009, Rights Issue, 2 new shares for every 1 share held @ EUR 1.27 (Factor: 1.84018).

 

Subsidiaries

Company

Percentage Owned

Country

PsiControl Mechatronics NV

100%

BELGIUM

Picanol (Suzhou) Trading Co Ltd

100%

PEOPLE'S REPUBLIC OF CHINA

PsiControl Mechatronics Srl

100%

ROMANIA

Proferro SA/NV

99.99%

BELGIUM

Günne Webmaschinenfabrik GmbH & Co KG

100%

GERMANY

GTP Greenville Inc

100%

USA

GTP Istanbul

100%

TURKEY

Verbrugge NV

100%

BELGIUM

GTP Milano srl

100%

ITALY

Te Strake Textile BV

100%

NETHERLANDS

Melotte NV

100%

BELGIUM

Picanol India Private Limited

100%

INDIA

Burckle et Cie

100%

FRANCE

GTP Bandung, PT

100%

INDONESIA

GTP Mexico SA de CV

100%

MEXICO

GTP São Paulo

100%

BRAZIL

Günne Webmaschinenfabrik GmbH

100%

GERMANY

Picanol (Suzhou Ind. Park) Textile Machinery Co Ltd

100%

PEOPLE'S REPUBLIC OF CHINA

 

 

 

 

Shareholders

 

 

Major Shareholders

Stiching Administratiekantoor Picanol, Netherlands (59%); Buraco SA/NV (7.75%)

 

 

 

 

Key Corporate Relationships

Auditor:

Deloitte Bedrijfsrevisoren

 

Auditor:

Deloitte Bedrijfsrevisoren BV ovve CVBA, Deloitte Bedrijfsrevisoren

 

 

 

 

 

 

 

 

Corporate Structure News

 

 

Company Name

Company Type

Location

Country

Industry

Sales
(USD mil)

Employees

Artela

Parent

Oostrozebeke

Belgium

Clothing and Apparel Wholesale

8.9

23

Picanol NV

Subsidiary

Ieper

Belgium

Machinery and Equipment Manufacturing

593.3

1,958

Proferro

Subsidiary

Ieper

Belgium

Metal Products Manufacturing

102.3

551

Psicontrol Mechatronics

Subsidiary

Ieper

Belgium

Electrical Equipment and Appliances Manufacturing

45.1

115

PsiControl Mechatronics Srl

Subsidiary

Rasnov

Romania

Electromedical and Control Instruments Manufacturing

 

96

Picanol (Suzhou) Trading Co., Ltd.

Subsidiary

Suzhou, Jiangsu

China

Machinery and Equipment Manufacturing

8.2

69

Melotte

Subsidiary

Zonhoven

Belgium

Metal Products Manufacturing

7.0

48

Etablissements Burckle Et Compagnie

Subsidiary

Bourbach Le Bas

France

Machinery and Equipment Manufacturing

6.0

45

Verbrugge

Subsidiary

Ieper

Belgium

Machinery and Equipment Manufacturing

13.9

36

Picanol Tekstil Makinalari Ve Ticaret Ltd Sti

Subsidiary

Istanbul (Europe)

Turkey

Machinery Wholesale

2.7

16

 

 

Executive report

 

Board of Directors

 

Name

Title

Function

 

Luc Van Nevel

 

Chairman

Chairman

 

Chris Dewulf

 

Director

Director/Board Member

 

Education:

Ghent University (Industrial Psychology)

 

Stefaan Haspeslagh

 

Executive Chairman of the Board, Member of the Management Committee, Representative of Findar BVBA, Chief Financial Officer

Director/Board Member

 

 

Age: 55

 

Compensation/Salary:60,000

Compensation Currency: EUR

 

Filiep Libeert

 

Director

Director/Board Member

 

 

Johan Tack

 

Director

Director/Board Member

 

 

Education:

University of Ghent, diploma (Economic Sciences)
University of Ghent, special diploma (Management)

 

Paul Vandekerckhove

 

Director

Director/Board Member

 

 

 

 

 

Executives

 

Name

Title

Function

 

Karen D'Hondt

 

Compliance Officer, Group Controller, Company Secretary

Division Head Executive

 

Patrick Steverlynck

 

Executive Director, Permanent Representative of Pasma NV

Division Head Executive

 

Age: 66

 

Compensation/Salary:8,333

Compensation Currency: EUR

 

Luc Tack

 

Appointed Executive Director, Member of the Management Committee

Division Head Executive

 

 

Age: 57

 

Dominique De Caesteker

 

Decision-maker

Senior Management (General)

 

 

Jacques Devos

 

Decision-maker

Senior Management (General)

 

 

Age: 64

 

Antoon Six

 

Decision-maker

Senior Management (General)

 

 

Emmanuel Marie Steverlynck

 

Decision-maker

Senior Management (General)

 

 

Age: 90

 

Louis Philippe Horimont Marie Helen Van Goethem

 

Decision-maker

Senior Management (General)

 

 

Age: 64

 

Herwig Paul Rijkaard Bamelis

 

Administrator

Administration Executive

 

 

Age: 75

 

Sune Carlsson

 

Administrator

Administration Executive

 

 

Alec Gevaert

 

Administrator, Shareholders' Representative

Administration Executive

 

 

Age: 66

 

Alois Michielsen

 

Administrator

Administration Executive

 

 

Age: 54

 

Yves Jean Bernard Steverlynck

 

Administrator

Administration Executive

 

 

Age: 61

 

Dirk Verly

 

Vice President Human Resources/Administration and Company Secretary

Administration Executive

 

 

Stefaan Haspeslagh

 

Executive Chairman of the Board, Member of the Management Committee, Representative of Findar BVBA, Chief Financial Officer

Finance Executive

 

 

Age: 55

 

Compensation/Salary:60,000

Compensation Currency: EUR

 

William Ferdinand Blomme

 

Representative/Auditor

Accounting Executive

 

 

Kurt Dehoorne

 

Representative/Auditor

Accounting Executive

 

 

Mario Dekeyser

 

Representative/Auditor

Accounting Executive

 

 

Age: 47

 

Johan Verstraete

 

Vice President Marketing, Sales and Service, Member of the Management Committee

Sales Executive

 

 

Frederic Dryhoel

 

Manager-Corporate Communications

Corporate Communications Executive

 

 

Luc Jules Joseph De Bruyckere

 

Shareholders' Representative

Shareholder Relations Executive

 

 

Age: 68

 

Philip De Bie

 

Vice-President Accessories & IT, Member of the Management Committee, Representative of VOF Pretium Plus

Information Executive

 

 

Cathy Defoor

 

Vice-President Industries, Member of the Management Committee

Other

 

 

Jean Pierre Dejaeghere

 

Non-Executive Independent Director, Permanent Representative of NV Kantoor Torrimmo

Other

 

 

Biography:

Mr. Jean Pierre Dejaeghere is Non-Executive Independent Director, permanent representative of NV Kantoor Torrimmo, of Picanol NV. He is Member of the Audit Committee and Nomination and Remuneration Committee.

 

Age: 63

 

Compensation/Salary:10,000

Compensation Currency: EUR

 

Francois Meysman

 

Non-Executive Independent Director, Permanent Representative of M.O.S.T. BVBA

Other

 

 

Biography:

Mr. Francois (Frank) Meysman is Non-Executive Independent Director, permanent representative of M.O.S.T. BVBA, of Picanol NV. He is Chairman of the Audit Committee and Member of the Nomination and Remuneration Committee.

 

Compensation/Salary:10,000

Compensation Currency: EUR

 

Geert Ostyn

 

Vice-President Weaving Machines, Member of the Management Committee

Other

 

 

Age: 50

 

Hugo Vandamme

 

Non-Executive Independent Director, Representative of HRV NV

Other

 

 

Biography:

Bn. Hugo Vandamme is Non-Executive Independent Director, representative of HRV NV, of Picanol NV. He is Chairman of the Company's Nomination and Remuneration Committee and Member of the Audit Committee.

 

Age: 68

 

Compensation/Salary:10,000

Compensation Currency: EUR

 

 
Significant Developments

 

Picanol NV Acquires Stake In Tessenderlo Chemie NV From French Government-TIJD Jul 26, 2013

 

De Tijd reported that Picanol NV has acquired a 27.6% stake in Tessenderlo Chemie NV from the French government. Financial terms of the transaction were not disclosed.

 

Picanol NV Announces Proposal Not to Pay FY 2012 Dividend Feb 27, 2013

 

Picanol NV announced that the Board of Directors of the Company is to propose to the General Meeting on April 17, 2013 not to pay out a dividend for the 2012 financial year.

 

Annual Profit & Loss

 

 

 

31-Dec-2012

31-Dec-2011

31-Dec-2010

Period Length

52 Weeks

52 Weeks

52 Weeks

Filed Currency

EUR

EUR

EUR

Exchange Rate (Period Average)

0.778237

0.71919

0.755078

Consolidated

No

No

No

 

 

 

 

    Turnover

423.3

485.1

349.7

    Increase or Decrease in Stocks of Finished Goods, and Orders in Progress

0.8

0.3

-2.8

    Other Operating Income

15.6

18.1

14.9

Operating Income

439.8

503.5

361.9

        Purchases

276.0

313.0

232.5

        Increase or Decrease in Stocks

-0.9

0.1

-8.1

    Raw Materials, Consumables, and Goods for Release

275.1

313.1

224.4

    Services and Sundry Goods

57.4

69.7

55.8

    Remuneration, Social Security Charges, and Pensions

45.2

50.0

44.3

    Depreciation of and Other Amounts Written Off of Formation Expense, Intangible and Tangible Fixed Assets

2.5

2.9

3.3

    Increase or Decrease in Amounts Written Off Stocks, Orders, and Trade Debtors

-1.2

1.3

3.6

    Provisions for Liabilities and Charges

-0.7

4.3

1.7

    Other Operating Charges

0.8

0.9

1.1

Operating Charges

379.1

442.2

334.1

    Income From Financial Fixed Assets

5.8

13.5

1.3

    Income From Current Assets

4.8

1.4

1.5

    Other Financial Income

0.8

1.0

1.7

Financial Income

11.4

15.9

4.5

    Interest and Other Debt Charges

0.1

0.1

0.3

    Amounts Written Off on Current Assets

-0.2

0.2

-

    Other Financial Charges

2.4

1.6

1.5

Financial Charges

2.3

1.9

1.8

    Adjustments to Amounts Written Off on Financial Fixed Assets

-

4.9

-

    Gain on Disposal of Fixed Assets

0.3

22.5

0.1

    Other Extraordinary Income

0.1

0.1

0.0

Extraordinary Income

0.4

27.5

0.1

    Loss on Disposal of Fixed Assets

0.0

5.0

-

    Other Extraordinary Charges

0.0

0.0

0.0

Extraordinary Charges

0.0

5.0

0.0

    Income Taxes

18.8

9.5

0.0

    Adjustment of Income Taxes and Write-Back of Tax Provisions

0.1

-

-

Income Taxes

18.7

9.5

0.0

        To the Legal Reserve

-

2.1

-

    Transfers to Capital and Reserves

-

2.1

-

    Employees

626

595

617

 

 

Annual Balance Sheet

Financials in: USD (mil)

 

 

 

31-Dec-2012

31-Dec-2011

31-Dec-2010

Filed Currency

EUR

EUR

EUR

Exchange Rate

0.7566

0.770327

0.745406

Consolidated

No

No

No

 

 

 

 

    Intangible Assets

0.8

0.8

1.1

        Land & Buildings

5.9

6.2

6.8

        Plant, Machinery, and Equipment

1.9

2.5

3.0

        Furniture and Vehicles

0.9

0.8

0.2

        Other Tangible Assets

0.3

0.3

0.3

        Assets Under Construction and Advance Payments

0.3

-

0.0

    Tangible Assets

9.3

9.8

10.4

        Participating Interests

67.6

66.4

72.1

        Amounts Receivable

0.8

0.8

-

        Affiliated Enterprises

68.4

67.2

72.1

        Participating Interests

0.1

0.1

0.1

        Other Enterprises Linked by Participating Interests

0.1

0.1

0.1

        Amounts Receivable and Cash Guarantees

0.2

0.2

0.1

        Other Capital Assets

0.2

0.2

0.1

    Capital Assets

68.7

67.4

72.2

Fixed Assets

78.7

78.1

83.8

        Trade Debtors

1.5

0.9

4.8

    Amounts Receivable After More Than One Year

1.5

0.9

4.8

        Raw Materials and Consumables

17.6

16.1

17.5

        Work in Progress

3.7

2.3

3.1

        Finished Goods

3.0

3.5

2.7

        Stocks

24.3

21.9

23.3

    Inventory and Orders in Progress

24.3

21.9

23.3

        Trade Debtors

66.3

41.0

53.0

        Other Amounts Receivable

7.9

10.4

7.7

    Amounts Receivable Within One Year

74.3

51.4

60.7

        Other Investments and Deposits

143.3

0.1

0.1

    Investments

143.3

0.1

0.1

    Liquid Assets

9.3

111.0

17.6

    Adjustment Accounts

1.2

0.7

0.3

Current Assets

253.9

186.0

106.6

Total Assets

332.6

264.1

190.4

        Issued Capital

29.3

28.8

29.8

    Capital

29.3

28.8

29.8

    Paid-In Capital

2.0

2.0

2.0

        Legal Reserve

2.9

2.9

1.0

        Untaxed Reserves

14.7

14.4

14.9

        Reserves Available for Distribution

42.0

41.3

42.7

    Reserves

59.7

58.6

58.6

        Pensions and Similar Obligations

9.4

9.8

11.2

        Major Repairs and Maintenance

2.5

2.5

-

        Other Liabilities and Charges

8.3

8.3

5.9

        Provisions for Liabilities and Charges

20.1

20.5

17.0

    Provisions and Deferred Taxes

20.1

20.5

17.0

Capital and Reserves

215.5

159.8

80.0

        Credit Institutions

0.3

0.7

1.5

        Financial Debts

0.3

0.7

1.5

    Amounts Due After More Than One Year

0.3

0.7

1.5

        Current Portion of Amounts Payable After More Than One Year

0.3

1.1

2.8

        Credit Institutions

5.3

-

-

        Other Loans

0.2

0.4

3.9

        Financial Debts

5.4

0.4

3.9

        Suppliers

60.3

52.5

56.7

        Trade Debts

60.3

52.5

56.7

        Advances Received on Orders in Progress

16.1

15.3

17.3

        Taxes

0.5

0.5

0.6

        Remuneration and Social Security

9.0

8.5

7.0

        Taxes, Wages, and Social Security

9.5

9.0

7.6

        Other Amounts Payable

0.0

0.1

0.1

    Amounts Payable Within One Year

91.7

78.4

88.4

    Adjustment Accounts

4.9

4.6

3.5

Creditors

96.9

83.8

93.4

Total Liabilities + Shareholders' Equity

332.6

264.1

190.4

 

Annual Income Statement

 

Financials in: USD (mil) 

Except for share items (millions) and per share items (actual units)           

 

 

 

31-Dec-2012

31-Dec-2011

31-Dec-2010

31-Dec-2009

31-Dec-2008

Period Length

12 Months

12 Months

12 Months

12 Months

12 Months

UpdateType/Date

Updated Normal 
31-Dec-2012

Updated Normal 
31-Dec-2011

Updated Normal 
31-Dec-2010

Updated Normal 
31-Dec-2009

Updated Normal 
31-Dec-2008

Filed Currency

EUR

EUR

EUR

EUR

EUR

Exchange Rate (Period Average)

0.778237

0.71919

0.755078

0.719047

0.683679

Auditor

Deloitte Bedrijfsrevisoren

Deloitte LLP

Deloitte LLP

Deloitte LLP

Deloitte & Touche LLP

Auditor Opinion

Unqualified

Unqualified

Unqualified with Explanation

Unqualified with Explanation

Unqualified

 

 

 

 

 

 

    Net Sales

593.3

649.3

524.1

348.0

413.4

Revenue

593.3

649.3

524.1

348.0

413.4

Total Revenue

593.3

649.3

524.1

348.0

413.4

 

 

 

 

 

 

    Cost of Revenue

460.9

508.6

415.6

315.2

379.5

Cost of Revenue, Total

460.9

508.6

415.6

315.2

379.5

Gross Profit

132.5

140.6

108.5

32.9

33.8

 

 

 

 

 

 

    Selling/General/Administrative Expense

40.1

47.1

45.5

52.8

67.8

Total Selling/General/Administrative Expenses

40.1

47.1

45.5

52.8

67.8

    Restructuring Charge

-

0.0

0.1

16.7

-

    Loss (Gain) on Sale of Assets - Operating

-0.3

0.4

0.4

-

-

    Other Unusual Expense (Income)

-

0.6

-

2.1

-

Unusual Expense (Income)

-0.3

1.0

0.6

18.8

-

    Other Operating Expense

0.2

0.3

1.4

0.5

0.1

    Other, Net

-0.4

-13.5

-0.8

-0.1

-2.9

Other Operating Expenses, Total

-0.3

-13.2

0.6

0.5

-2.8

Total Operating Expense

500.5

543.5

462.3

387.2

444.5

 

 

 

 

 

 

Operating Income

92.9

105.8

61.9

-39.2

-31.1

 

 

 

 

 

 

    Interest Income (Expense) - Net Non-Operating

3.6

0.5

-0.1

-1.0

-2.4

Interest Income (Expense) - Net Non-Operating Total

3.6

0.5

-0.1

-1.0

-2.4

    Other Non-Operating Income (Expense)

0.0

0.4

0.3

-0.8

0.0

Other, Net

0.0

0.4

0.3

-0.8

0.0

Income Before Tax

96.5

106.7

62.1

-41.0

-33.5

 

 

 

 

 

 

Total Income Tax

25.4

21.9

15.4

-8.3

-10.8

Income After Tax

71.1

84.8

46.7

-32.7

-22.7

 

 

 

 

 

 

    Minority Interest

-

-

0.0

0.0

0.0

Net Income Before Extraord Items

71.1

84.8

46.7

-32.7

-22.7

Net Income

71.1

84.8

46.7

-32.7

-22.7

 

 

 

 

 

 

    Miscellaneous Earnings Adjustment

0.0

-

-

-

-

Total Adjustments to Net Income

0.0

-

-

-

-

Income Available to Common Excl Extraord Items

71.1

84.8

46.7

-32.7

-22.7

 

 

 

 

 

 

Income Available to Common Incl Extraord Items

71.1

84.8

46.7

-32.7

-22.7

 

 

 

 

 

 

Basic/Primary Weighted Average Shares

17.7

17.7

17.7

11.6

10.9

Basic EPS Excl Extraord Items

4.01

4.79

2.64

-2.82

-2.09

Basic/Primary EPS Incl Extraord Items

4.01

4.79

2.64

-2.82

-2.09

Dilution Adjustment

-

-

-

0.0

0.0

Diluted Net Income

71.1

84.8

46.7

-32.7

-22.7

Diluted Weighted Average Shares

17.7

17.7

17.7

11.6

10.9

Diluted EPS Excl Extraord Items

4.01

4.79

2.64

-2.82

-2.09

Diluted EPS Incl Extraord Items

4.01

4.79

2.64

-2.82

-2.09

Dividends per Share - Common Stock Primary Issue

-

0.00

0.00

0.00

0.00

Gross Dividends - Common Stock

0.0

0.0

0.0

0.0

0.0

Interest Expense, Supplemental

-

1.0

1.5

2.7

5.3

Depreciation, Supplemental

9.9

10.8

10.6

13.1

13.1

Total Special Items

-0.3

1.0

0.6

18.8

-

Normalized Income Before Tax

96.2

107.7

62.7

-22.2

-33.5

 

 

 

 

 

 

Effect of Special Items on Income Taxes

-0.1

0.2

0.1

6.6

-

Inc Tax Ex Impact of Sp Items

25.3

22.1

15.6

-1.7

-10.8

Normalized Income After Tax

70.8

85.6

47.1

-20.5

-22.7

 

 

 

 

 

 

Normalized Inc. Avail to Com.

70.8

85.6

47.1

-20.5

-22.7

 

 

 

 

 

 

Basic Normalized EPS

4.00

4.84

2.66

-1.77

-2.09

Diluted Normalized EPS

4.00

4.84

2.66

-1.77

-2.09

Amort of Intangibles, Supplemental

1.8

1.6

1.5

2.6

3.6

Rental Expenses

2.2

2.9

3.2

-

-

Normalized EBIT

92.6

106.7

62.5

-20.4

-31.1

Normalized EBITDA

104.3

119.2

74.6

-4.7

-14.4

    Current Tax - Total

24.6

15.4

4.7

0.0

0.2

Current Tax - Total

24.6

15.4

4.7

0.0

0.2

    Deferred Tax - Total

0.7

6.5

10.7

-8.3

-11.0

Deferred Tax - Total

0.7

6.5

10.7

-8.3

-11.0

Income Tax - Total

25.3

21.9

15.4

-8.3

-10.8

Interest Cost - Domestic

0.4

0.8

1.0

0.9

0.8

Service Cost - Domestic

0.2

0.2

0.2

0.2

0.2

Prior Service Cost - Domestic

0.0

0.0

0.0

1.2

1.2

Expected Return on Assets - Domestic

-0.1

-0.1

-0.2

-0.3

-0.3

Actuarial Gains and Losses - Domestic

1.4

0.4

0.6

-0.2

0.5

Curtailments & Settlements - Domestic

0.0

0.0

0.0

0.0

0.0

Other Pension, Net - Domestic

0.0

0.0

0.0

0.0

0.7

Domestic Pension Plan Expense

1.9

1.3

1.6

1.7

3.2

Defined Contribution Expense - Domestic

1.1

1.1

0.9

1.1

1.8

Total Pension Expense

3.0

2.4

2.5

2.8

5.0

Discount Rate - Domestic

3.00%

4.00%

4.00%

5.00%

5.00%

Expected Rate of Return - Domestic

3.00%

4.00%

4.00%

4.50%

4.50%

Compensation Rate - Domestic

2.00%

2.00%

2.00%

2.88%

2.88%

Total Plan Interest Cost

0.4

0.8

1.0

0.9

0.8

Total Plan Service Cost

0.2

0.2

0.2

0.2

0.2

Total Plan Expected Return

-0.1

-0.1

-0.2

-0.3

-0.3

Total Plan Other Expense

0.0

0.0

0.0

0.0

0.7

 

 

Annual Balance Sheet

Financials in: USD (mil)

 

 

 

31-Dec-2012

31-Dec-2011

31-Dec-2010

31-Dec-2009

31-Dec-2008

UpdateType/Date

Updated Normal 
31-Dec-2012

Updated Normal 
31-Dec-2011

Updated Normal 
31-Dec-2010

Reclassified Normal 
31-Dec-2010

Updated Normal 
31-Dec-2008

Filed Currency

EUR

EUR

EUR

EUR

EUR

Exchange Rate

0.7566

0.770327

0.745406

0.696986

0.719399

Auditor

Deloitte Bedrijfsrevisoren

Deloitte LLP

Deloitte LLP

Deloitte LLP

Deloitte & Touche LLP

Auditor Opinion

Unqualified

Unqualified

Unqualified with Explanation

Unqualified with Explanation

Unqualified

 

 

 

 

 

 

    Cash & Equivalents

192.1

143.6

37.2

27.0

18.2

Cash and Short Term Investments

192.1

143.6

37.2

27.0

18.2

        Accounts Receivable - Trade, Gross

-

68.6

83.5

-

-

        Provision for Doubtful Accounts

-

-8.0

-7.8

-

-

    Trade Accounts Receivable - Net

83.2

60.6

75.8

47.1

47.8

    Other Receivables

44.7

26.1

27.9

18.7

3.8

Total Receivables, Net

128.0

86.7

103.7

65.7

51.6

    Inventories - Finished Goods

14.3

14.3

13.1

15.3

24.3

    Inventories - Work In Progress

11.7

8.8

13.2

14.7

12.1

    Inventories - Raw Materials

37.7

33.7

37.7

60.3

70.5

    Inventories - Other

0.2

0.3

0.1

-33.8

-25.1

Total Inventory

63.8

57.1

64.0

56.6

81.8

Prepaid Expenses

-

1.0

0.6

1.0

7.1

    Deferred Income Tax - Current Asset

-

4.8

0.6

-

-

    Other Current Assets

-

-

-

-

0.3

Other Current Assets, Total

-

4.8

0.6

-

0.3

Total Current Assets

383.9

293.2

206.1

150.3

159.0

 

 

 

 

 

 

        Land/Improvements

47.9

44.6

46.4

48.3

45.8

        Machinery/Equipment

245.7

237.2

251.7

266.4

278.4

        Other Property/Plant/Equipment

1.5

2.1

2.7

2.5

2.5

    Property/Plant/Equipment - Gross

295.2

283.8

300.8

317.2

326.7

    Accumulated Depreciation

-229.6

-219.3

-226.9

-232.7

-253.4

Property/Plant/Equipment - Net

67.6

68.1

74.1

84.7

80.1

    Goodwill - Gross

-

0.0

0.0

0.2

2.2

    Accumulated Goodwill Amortization

-

-

-

-

0.0

Goodwill, Net

0.0

0.0

0.0

0.2

2.2

    Intangibles - Gross

30.0

28.6

36.4

37.4

34.8

    Accumulated Intangible Amortization

-23.7

-20.9

-27.7

-29.0

-25.7

Intangibles, Net

6.3

7.7

8.7

8.4

9.1

    LT Investments - Other

0.3

0.1

0.1

0.1

0.1

Long Term Investments

0.3

0.1

0.1

0.1

0.1

Note Receivable - Long Term

1.5

1.2

5.0

4.7

10.0

    Deferred Income Tax - Long Term Asset

2.8

4.7

2.9

11.7

4.6

    Other Long Term Assets

-

-0.8

-0.8

-

-

Other Long Term Assets, Total

2.8

3.9

2.1

11.7

4.6

Total Assets

462.3

374.2

296.0

260.1

265.1

 

 

 

 

 

 

Accounts Payable

21.9

64.5

66.3

62.8

44.5

Payable/Accrued

22.9

23.8

24.5

18.4

11.8

Accrued Expenses

27.5

25.5

25.1

22.7

22.2

Notes Payable/Short Term Debt

7.5

0.0

0.3

10.0

36.9

Current Portion - Long Term Debt/Capital Leases

-

3.3

5.2

10.9

14.6

    Income Taxes Payable

7.0

3.0

3.7

1.5

1.4

    Other Current Liabilities

58.1

9.4

8.0

12.2

8.0

Other Current liabilities, Total

65.0

12.3

11.7

13.7

9.4

Total Current Liabilities

144.9

129.4

133.0

138.4

139.3

 

 

 

 

 

 

    Long Term Debt

0.3

0.7

1.6

3.0

6.7

    Capital Lease Obligations

5.6

7.4

9.9

13.1

6.7

Total Long Term Debt

5.9

8.1

11.4

16.2

13.4

Total Debt

13.5

11.3

16.9

37.1

65.0

 

 

 

 

 

 

    Deferred Income Tax - LT Liability

10.2

11.2

3.0

0.2

2.1

Deferred Income Tax

10.2

11.2

3.0

0.2

2.1

Minority Interest

0.0

0.0

0.0

0.0

0.0

    Reserves

2.2

2.3

2.4

2.6

2.5

    Pension Benefits - Underfunded

11.4

11.9

13.5

15.3

9.3

    Other Long Term Liabilities

0.0

-

-

-

-

Other Liabilities, Total

13.6

14.2

15.9

17.8

11.7

Total Liabilities

174.7

162.8

163.3

172.7

166.6

 

 

 

 

 

 

    Common Stock

28.7

28.2

29.1

31.2

10.3

Common Stock

28.7

28.2

29.1

31.2

10.3

Additional Paid-In Capital

2.0

2.0

2.0

2.2

1.9

Retained Earnings (Accumulated Deficit)

251.1

174.9

98.8

55.2

86.1

    Translation Adjustment

5.8

6.4

2.7

-1.1

0.2

Other Equity, Total

5.8

6.4

2.7

-1.1

0.2

Total Equity

287.7

211.4

132.7

87.4

98.4

 

 

 

 

 

 

Total Liabilities & Shareholders’ Equity

462.3

374.2

296.0

260.1

265.1

 

 

 

 

 

 

    Shares Outstanding - Common Stock Primary Issue

17.7

17.7

17.7

17.7

10.9

Total Common Shares Outstanding

17.7

17.7

17.7

17.7

10.9

Treasury Shares - Common Stock Primary Issue

0.0

-

-

-

-

Employees

1,958

2,036

2,008

2,112

2,363

Accumulated Goodwill Amortization Suppl.

-

-

-

-

0.0

Accumulated Intangible Amort, Suppl.

23.7

20.9

27.7

29.0

25.7

Deferred Revenue - Current

-

23.8

24.5

18.4

11.8

Total Long Term Debt, Supplemental

6.3

1.8

4.3

9.7

28.1

Long Term Debt Maturing within 1 Year

5.6

1.1

2.8

6.7

14.6

Long Term Debt Maturing in Year 2

0.1

0.2

0.4

0.8

2.9

Long Term Debt Maturing in Year 3

0.1

0.2

0.4

0.8

2.9

Long Term Debt Maturing in Year 4

0.1

0.2

0.4

0.8

2.9

Long Term Debt Maturing in Year 5

0.1

0.2

0.4

0.8

2.9

Long Term Debt Maturing in 2-3 Years

0.2

0.3

0.8

1.5

5.8

Long Term Debt Maturing in 4-5 Years

0.2

0.3

0.8

1.5

5.8

Long Term Debt Matur. in Year 6 & Beyond

0.3

0.0

0.0

0.0

1.8

Total Capital Leases, Supplemental

13.1

9.6

12.3

17.3

9.6

Capital Lease Payments Due in Year 1

2.0

2.2

2.4

4.1

2.9

Capital Lease Payments Due in Year 2

1.4

1.8

2.5

2.3

1.2

Capital Lease Payments Due in Year 3

1.4

1.8

2.5

2.3

1.2

Capital Lease Payments Due in Year 4

1.4

1.8

2.5

2.3

1.2

Capital Lease Payments Due in Year 5

1.4

1.8

2.5

2.3

1.2

Capital Lease Payments Due in 2-3 Years

2.8

3.7

4.9

4.6

2.5

Capital Lease Payments Due in 4-5 Years

2.8

3.7

4.9

4.6

2.5

Cap. Lease Pymts. Due in Year 6 & Beyond

5.6

0.0

0.0

3.9

1.8

Total Operating Leases, Supplemental

2.4

2.9

3.8

9.5

13.1

Operating Lease Payments Due in Year 1

0.8

1.6

2.4

4.3

4.9

Operating Lease Payments Due in Year 2

0.4

0.3

0.4

1.3

2.0

Operating Lease Payments Due in Year 3

0.4

0.3

0.4

1.3

2.0

Operating Lease Payments Due in Year 4

0.4

0.3

0.4

1.3

2.0

Operating Lease Payments Due in Year 5

0.4

0.3

0.4

1.3

2.0

Operating Lease Pymts. Due in 2-3 Years

0.8

0.6

0.7

2.6

4.1

Operating Lease Pymts. Due in 4-5 Years

0.8

0.6

0.7

2.6

4.1

Oper. Lse. Pymts. Due in Year 6 & Beyond

0.0

0.0

0.0

0.0

0.0

Pension Obligation - Domestic

2.1

2.0

2.9

7.3

7.3

Plan Assets - Domestic

2.0

1.9

2.8

6.7

6.7

Funded Status - Domestic

-0.1

-0.1

-0.1

-0.6

-0.6

Unfunded Plan Obligations

13.1

13.1

14.7

10.9

10.7

Total Funded Status

-13.2

-13.2

-14.8

-11.5

-11.3

Discount Rate - Domestic

3.00%

4.00%

4.00%

5.00%

5.00%

Expected Rate of Return - Domestic

3.00%

4.00%

4.00%

4.50%

4.50%

Compensation Rate - Domestic

2.00%

2.00%

2.00%

2.88%

2.88%

Net Domestic Pension Assets

-13.2

13.2

14.8

10.6

10.4

Net Assets Recognized on Balance Sheet

-13.2

13.2

14.8

10.6

10.4

Total Plan Obligations

15.1

15.1

17.6

18.2

18.0

Total Plan Assets

2.0

1.9

2.8

6.7

6.7

 

 

Annual Cash Flows

Financials in: USD (mil)

 

 

 

31-Dec-2012

31-Dec-2011

31-Dec-2010

31-Dec-2009

31-Dec-2008

Period Length

12 Months

12 Months

12 Months

12 Months

12 Months

UpdateType/Date

Updated Normal 
31-Dec-2012

Reclassified Normal 
31-Dec-2012

Updated Normal 
31-Dec-2010

Updated Normal 
31-Dec-2009

Updated Normal 
31-Dec-2008

Filed Currency

EUR

EUR

EUR

EUR

EUR

Exchange Rate (Period Average)

0.778237

0.71919

0.755078

0.719047

0.683679

Auditor

Deloitte Bedrijfsrevisoren

Deloitte LLP

Deloitte LLP

Deloitte LLP

Deloitte & Touche LLP

Auditor Opinion

Unqualified

Unqualified

Unqualified with Explanation

Unqualified with Explanation

Unqualified

 

 

 

 

 

 

Net Income/Starting Line

92.9

105.8

61.9

-39.2

-31.1

    Depreciation

11.7

12.4

12.2

15.7

16.8

Depreciation/Depletion

11.7

12.4

12.2

15.7

16.8

    Unusual Items

-1.3

2.6

3.4

9.1

-0.3

    Other Non-Cash Items

-0.6

0.4

-3.0

11.3

-0.8

Non-Cash Items

-1.9

3.0

0.4

20.4

-1.1

    Accounts Receivable

-

-

-30.1

-3.4

-

    Inventories

-

-

-14.9

19.5

-

    Other Assets

-

-

-11.1

3.6

-

    Accounts Payable

-

-

7.5

16.3

-

    Taxes Payable

-24.2

-16.1

-2.4

0.0

-0.2

    Other Liabilities

-

-

9.9

4.0

-

    Other Assets & Liabilities, Net

-29.3

11.7

-

-

6.8

    Other Operating Cash Flow

-

-13.2

-

-

-

Changes in Working Capital

-53.5

-17.5

-41.1

40.0

6.6

Cash from Operating Activities

49.1

103.7

33.4

36.9

-8.9

 

 

 

 

 

 

    Purchase of Fixed Assets

-8.7

-9.6

-4.9

-5.4

-12.4

    Purchase/Acquisition of Intangibles

-1.0

-0.8

-1.4

-1.6

-4.3

Capital Expenditures

-9.8

-10.3

-6.3

-7.0

-16.7

    Sale of Fixed Assets

0.1

-

0.0

0.1

2.2

    Investment, Net

-

-

-

-

0.0

    Sale of Intangible Assets

-

-

-

0.0

0.0

    Other Investing Cash Flow

5.1

24.1

1.4

1.1

2.9

Other Investing Cash Flow Items, Total

5.3

24.1

1.4

1.3

5.2

Cash from Investing Activities

-4.5

13.8

-4.9

-5.8

-11.6

 

 

 

 

 

 

    Other Financing Cash Flow

-1.6

-1.0

-1.5

-2.1

-5.3

Financing Cash Flow Items

-1.6

-1.0

-1.5

-2.1

-5.3

    Cash Dividends Paid - Common

-

-

0.0

0.0

-2.2

Total Cash Dividends Paid

-

-

0.0

0.0

-2.2

    Common Stock, Net

-

-

0.0

19.8

-

Issuance (Retirement) of Stock, Net

-

-

0.0

19.8

-

        Long Term Debt Issued

-

-

0.3

0.6

38.8

        Long Term Debt Reduction

1.9

-5.4

-17.8

-39.9

-20.7

    Long Term Debt, Net

1.9

-5.4

-17.6

-39.3

18.1

Issuance (Retirement) of Debt, Net

1.9

-5.4

-17.6

-39.3

18.1

Cash from Financing Activities

0.3

-6.4

-19.0

-21.6

10.6

 

 

 

 

 

 

Foreign Exchange Effects

-0.3

4.2

2.4

-1.5

1.4

Net Change in Cash

44.6

115.2

11.8

8.0

-8.5

 

 

 

 

 

 

Net Cash - Beginning Balance

142.1

38.6

25.0

18.2

27.6

Net Cash - Ending Balance

186.7

153.8

36.8

26.2

19.2

Cash Interest Paid

1.6

1.0

1.5

2.1

5.3

 

 

Annual Income Statement

 

Financials in: USD (mil) 

Except for share items (millions) and per share items (actual units)           

 

 

 

31-Dec-2012

31-Dec-2011

31-Dec-2010

31-Dec-2009

31-Dec-2008

Period Length

12 Months

12 Months

12 Months

12 Months

12 Months

UpdateType/Date

Updated Normal 
31-Dec-2012

Updated Normal 
31-Dec-2011

Updated Normal 
31-Dec-2010

Updated Normal 
31-Dec-2009

Updated Normal 
31-Dec-2008

Filed Currency

EUR

EUR

EUR

EUR

EUR

Exchange Rate (Period Average)

0.778237

0.71919

0.755078

0.719047

0.683679

Auditor

Deloitte Bedrijfsrevisoren

Deloitte Bedrijfsrevisoren

Deloitte LLP

Deloitte & Touche LLP

Deloitte & Touche LLP

Auditor Opinion

Unqualified

Unqualified

Unqualified with Explanation

Unqualified with Explanation

Unqualified

 

 

 

 

 

 

    Turnover

593.3

649.3

524.1

348.0

413.4

Total Revenue

593.3

649.3

524.1

348.0

413.4

 

 

 

 

 

 

    Cost of Sales

460.9

508.6

415.6

315.2

379.5

    Other Operating Income

-0.4

-

-

-

-

    Other Operating Income

-

-13.5

-0.8

-0.1

-2.9

    General and administrative expenses

20.7

24.4

23.9

32.5

45.3

    Selling and marketing expenses

19.5

22.7

21.6

20.3

22.6

    Other Operating Expenses

0.2

0.3

1.4

0.5

0.1

    Restructuring Costs

-

0.0

0.1

16.7

-

    Exceptional Losses

-

0.6

-

2.1

-

    G/L on Sale & Acqui. of Group Companies

-0.3

-

-

-

-

    Disposal Fixed Asset

-

0.4

0.4

-

-

Total Operating Expense

500.5

543.5

462.3

387.2

444.5

 

 

 

 

 

 

    Interest Income

5.1

1.6

1.4

1.8

2.9

    Interest Expense

-1.6

-1.0

-1.5

-2.7

-5.3

    Other financial expense

-1.2

-

-

-

-

    Other financial income

1.2

0.0

0.0

0.4

1.2

    Other Fin. Charges

-

-0.1

0.0

-1.2

-1.2

    Consolidation Diff.

-

0.5

0.3

-

-

Net Income Before Taxes

96.5

106.7

62.1

-41.0

-33.5

 

 

 

 

 

 

Provision for Income Taxes

25.4

21.9

15.4

-8.3

-10.8

Net Income After Taxes

71.1

84.8

46.7

-32.7

-22.7

 

 

 

 

 

 

    Minority Interest

-

-

0.0

0.0

0.0

Net Income Before Extra. Items

71.1

84.8

46.7

-32.7

-22.7

Net Income

71.1

84.8

46.7

-32.7

-22.7

 

 

 

 

 

 

    Balancing Item - Net Income After Tax

0.0

-

-

-

-

Income Available to Com Excl ExtraOrd

71.1

84.8

46.7

-32.7

-22.7

 

 

 

 

 

 

Income Available to Com Incl ExtraOrd

71.1

84.8

46.7

-32.7

-22.7

 

 

 

 

 

 

Basic Weighted Average Shares

17.7

17.7

17.7

11.6

10.9

Basic EPS Excluding ExtraOrdinary Items

4.01

4.79

2.64

-2.82

-2.09

Basic EPS Including ExtraOrdinary Items

4.01

4.79

2.64

-2.82

-2.09

Dilution Adjustment

-

-

-

0.0

0.0

Diluted Net Income

71.1

84.8

46.7

-32.7

-22.7

Diluted Weighted Average Shares

17.7

17.7

17.7

11.6

10.9

Diluted EPS Excluding ExtraOrd Items

4.01

4.79

2.64

-2.82

-2.09

Diluted EPS Including ExtraOrd Items

4.01

4.79

2.64

-2.82

-2.09

DPS-Ordinary Shares

-

0.00

0.00

0.00

0.00

Gross Dividends - Common Stock

0.0

0.0

0.0

0.0

0.0

Normalized Income Before Taxes

96.2

107.7

62.7

-22.2

-33.5

 

 

 

 

 

 

Inc Tax Ex Impact of Sp Items

25.3

22.1

15.6

-1.7

-10.8

Normalized Income After Taxes

70.8

85.6

47.1

-20.5

-22.7

 

 

 

 

 

 

Normalized Inc. Avail to Com.

70.8

85.6

47.1

-20.5

-22.7

 

 

 

 

 

 

Basic Normalized EPS

4.00

4.84

2.66

-1.77

-2.09

Diluted Normalized EPS

4.00

4.84

2.66

-1.77

-2.09

Interest Expense

-

1.0

1.5

2.7

5.3

Depreciation

9.9

10.8

10.6

13.1

13.1

Amortization of Intangibles

1.8

1.6

1.5

2.6

3.6

Rental Expense

2.2

2.9

3.2

-

-

    Current Tax

24.6

15.4

4.7

0.0

0.2

Current Tax - Total

24.6

15.4

4.7

0.0

0.2

    Deferred Tax

0.7

6.5

10.7

-8.3

-11.0

Deferred Tax - Total

0.7

6.5

10.7

-8.3

-11.0

Income Tax - Total

25.3

21.9

15.4

-8.3

-10.8

Service Cost

0.2

0.2

0.2

0.2

0.2

Interest Cost

0.4

0.8

1.0

0.9

0.8

Expected Return on Assets

-0.1

-0.1

-0.2

-0.3

-0.3

Actuarial Gains and Losses

1.4

0.4

0.6

-0.2

0.5

Prior Service Cost

0.0

0.0

0.0

1.2

1.2

Other Pension

0.0

0.0

0.0

0.0

0.7

Curtailments & Settlements

0.0

0.0

0.0

0.0

0.0

Domestic Pension Plan Expense

1.9

1.3

1.6

1.7

3.2

Defined Contribution Expense

1.1

1.1

0.9

1.1

1.8

Total Pension Expense

3.0

2.4

2.5

2.8

5.0

Dicount Rate

3.00%

4.00%

4.00%

5.00%

5.00%

Expected Rate of Return

3.00%

4.00%

4.00%

4.50%

4.50%

Compensation Rate

2.00%

2.00%

2.00%

2.88%

2.88%

 

 

Annual Balance Sheet

Financials in: USD (mil)

 

 

 

31-Dec-2012

31-Dec-2011

31-Dec-2010

31-Dec-2009

31-Dec-2008

UpdateType/Date

Updated Normal 
31-Dec-2012

Updated Normal 
31-Dec-2011

Updated Normal 
31-Dec-2010

Reclassified Normal 
31-Dec-2010

Updated Normal 
31-Dec-2008

Filed Currency

EUR

EUR

EUR

EUR

EUR

Exchange Rate

0.7566

0.770327

0.745406

0.696986

0.719399

Auditor

Deloitte Bedrijfsrevisoren

Deloitte Bedrijfsrevisoren

Deloitte LLP

Deloitte & Touche LLP

Deloitte & Touche LLP

Auditor Opinion

Unqualified

Unqualified

Unqualified with Explanation

Unqualified with Explanation

Unqualified

 

 

 

 

 

 

    Reported Net Trade/Accounts Receivable

83.2

-

-

-

-

    Other receivables

44.7

-

-

-

-

    Raw Materials

37.7

33.7

37.7

60.3

70.5

    Work in Progress

11.7

8.8

13.2

14.7

12.1

    Finished Goods

14.3

14.3

13.1

15.3

24.3

    Advance Payments

0.2

0.3

0.1

0.2

0.4

    Stock Depreciation

-

-

-

-34.0

-25.4

    Trade Debtors

-

-

-

47.1

47.8

    Trade Debtors, Gross

-

68.6

83.5

-

-

    Provision for Doubtful Accounts

-

-8.0

-7.8

-

-

    VAT Receivables

-

3.9

4.4

3.2

1.9

    Deferret Tax

-

4.8

0.6

-

-

    Deferred Charges

-

1.0

0.6

1.0

7.1

    Derivatives

-

-

-

-

0.3

    Other Receivable

-

22.1

23.5

15.4

1.9

    Cash at Bank

192.1

143.6

37.2

27.0

18.2

Total Current Assets

383.9

293.2

206.1

150.3

159.0

 

 

 

 

 

 

    Formation Exp.

13.1

12.5

12.4

11.9

10.2

    Brands/Patents - Gross

16.9

16.1

24.0

25.5

24.6

    Business Goodwill

-

0.0

0.2

0.2

0.2

    Impairment of Business Goodwill

-

0.0

-0.2

-

-

    AccAmort Brand/Patent/Market/Art Intang.

-15.1

-

-

-

-

    Acc Amort Research & Development Costs

-8.6

-

-

-

-

    Amortisation

-

-20.9

-27.7

-29.0

-25.7

    Impairment of Intangibles

-

-0.8

-0.8

-

-

    Property/Plant/Equipment, Total - Net

0.0

-

-

-

-

    Other Brands/Patents - Net

0.0

-

-

-

-

    Other Total Intangible Assets, Net

0.0

-

-

-

-

    Goodwill

-

0.0

0.0

0.0

2.1

    Goodwill Amortisation

-

-

-

-

0.0

    Goodwill, Net

0.0

-

-

-

-

    Land/Building

47.9

44.6

46.4

48.3

45.8

    Plant/Machinery, Gross

231.1

223.1

237.1

251.0

262.8

    Furn./Vehicles

14.6

14.0

14.7

15.4

15.6

    Other Tangible

1.5

2.1

2.7

2.5

2.5

    Assets/Const.

2.1

3.6

0.1

0.3

6.8

    Acc Depr Land & Buildings

-21.3

-

-

-

-

    Acc Depr Plant & Machinery

-195.1

-

-

-

-

    Acc Depr Transportation Equipment

-12.4

-

-

-

-

    Acc Depr Other Tangible Fixed Assets

-0.8

-

-

-

-

    Depreciation

-

-219.3

-226.9

-232.7

-253.4

    Non-current Marketable Securities

0.3

-

-

-

-

    Other Financial Investments

0.1

0.1

0.1

0.1

0.1

    Other Non-current Receivables, Net

1.5

-

-

-

-

    Amounts Rcvbl.

-

1.2

5.0

4.7

10.0

    Deferred Tax Receivable

2.8

4.7

2.9

11.7

4.6

Total Assets

462.3

374.2

296.0

260.1

265.1

 

 

 

 

 

 

    Curr. Ptn. LT

-

1.1

2.8

6.8

11.7

    Leases

-

2.2

2.4

4.1

2.9

    Short Term Debt, Total

7.5

-

-

-

-

    Credit Inst.

-

0.0

0.3

10.0

36.9

    Current Derivative Liabilities - Hedging

0.0

-

-

-

-

    Other Liabilities - Non-current

0.4

-

-

-

-

    Provisions

8.9

9.0

7.7

10.6

4.2

    Other Trade Debts/Supp

21.9

-

-

-

-

    Trade Debts/Supp

-

64.5

66.3

62.8

44.5

    Income Taxes Payable

3.5

-

-

-

-

    Taxes

3.5

3.0

3.7

1.5

1.4

    Pensions

2.2

1.7

1.7

1.9

2.1

    Advances Rec.

22.9

23.8

24.5

18.4

11.8

    Remuneration & Social Security

20.1

19.1

19.0

17.7

20.1

    Accruals

5.3

4.8

4.4

3.1

-

    Other current liabilities

48.7

0.4

0.3

1.6

3.8

Total Current Liabilities

144.9

129.4

133.0

138.4

139.3

 

 

 

 

 

 

    Leases

5.6

7.4

9.9

13.1

6.7

    Credit Inst.

0.3

0.7

1.6

3.0

6.7

Total Long Term Debt

5.9

8.1

11.4

16.2

13.4

 

 

 

 

 

 

    Pension Prov.

11.4

11.9

13.5

15.3

9.3

    Other Provisions

2.2

2.3

2.4

2.6

2.5

    Deferred Tax

10.2

11.2

3.0

0.2

2.1

    Minority intrest

0.0

0.0

0.0

0.0

0.0

    lib

0.0

-

-

-

-

    Other liabilities

0.0

-

-

-

-

Total Liabilities

174.7

162.8

163.3

172.7

166.6

 

 

 

 

 

 

    Capital

28.7

28.2

29.1

31.2

10.3

    Share Premium

2.0

2.0

2.0

2.2

1.9

    Consol. Res.

251.1

174.9

98.8

55.2

86.1

    Trans. Diff.

5.8

6.4

2.7

-1.1

0.2

Total Equity

287.7

211.4

132.7

87.4

98.4

 

 

 

 

 

 

Total Liabilities & Shareholders' Equity

462.3

374.2

296.0

260.1

265.1

 

 

 

 

 

 

    S/O-Ordinary Shares

17.7

17.7

17.7

17.7

10.9

Total Common Shares Outstanding

17.7

17.7

17.7

17.7

10.9

T/S-Ordinary Shares

0.0

-

-

-

-

Deferred Revenue - Current

-

23.8

24.5

18.4

11.8

Accumulated Goodwill Amortisation

-

-

-

-

0.0

AccAmort Brand/Patent/Market/Art Intang.

15.1

-

-

-

-

Acc Amort Research & Development Costs

8.6

-

-

-

-

Accumulated Intangible Amortisation

-

20.9

27.7

29.0

25.7

Full-Time Employees

1,958

2,036

2,008

2,112

2,363

LT Debt Maturing Within 1 Year

5.6

1.1

2.8

6.7

14.6

LT Debt Maturing Within 5 Years

0.3

0.7

1.6

3.0

11.7

Long Term Debt - Remaining Maturities

0.3

-

-

-

-

LT Debt Maturing After 5 Years

-

0.0

0.0

0.0

1.8

Total Long Term Debt, Supplemental

6.3

1.8

4.3

9.7

28.1

Leases Maturing Within 1Year

2.0

2.2

2.4

4.1

2.9

Leases Maturing Within 5 Years

5.6

7.4

9.9

9.2

4.9

Capital Leases - Remaining Maturities

5.6

-

-

-

-

Leases Maturing After 5 Years

0.0

0.0

0.0

3.9

1.8

Total Capital Leases, Supplemental

13.1

9.6

12.3

17.3

9.6

Op. Lease Maturing Within 1 Year

0.8

1.6

2.4

4.3

4.9

Op. Lease Maturing Within 5 Years

1.6

1.3

1.4

5.2

8.2

Remaining Maturities

-

0.0

0.0

0.0

0.0

Total Operating Leases, Supplemental

2.4

2.9

3.8

9.5

13.1

Pension Obligation

2.1

2.0

2.9

7.3

7.3

Plan Assets

2.0

1.9

2.8

6.7

6.7

Funded Status

-0.1

-0.1

-0.1

-0.6

-0.6

Unfunded Plan Obligation

13.1

13.1

14.7

10.9

10.7

Total Funded Status

-13.2

-13.2

-14.8

-11.5

-11.3

Discount Rate

3.00%

4.00%

4.00%

5.00%

5.00%

Expected Rate of Return

3.00%

4.00%

4.00%

4.50%

4.50%

Compensation Rate

2.00%

2.00%

2.00%

2.88%

2.88%

Net Domestic Pension Assets

-13.2

13.2

14.8

10.6

10.4

Net Assets Recognized on Balance Sheet

-13.2

13.2

14.8

10.6

10.4

 

 

Annual Cash Flows

Financials in: USD (mil)

 

 

 

31-Dec-2012

31-Dec-2011

31-Dec-2010

31-Dec-2009

31-Dec-2008

Period Length

12 Months

12 Months

12 Months

12 Months

12 Months

UpdateType/Date

Updated Normal 
31-Dec-2012

Reclassified Normal 
31-Dec-2012

Updated Normal 
31-Dec-2010

Updated Normal 
31-Dec-2009

Updated Normal 
31-Dec-2008

Filed Currency

EUR

EUR

EUR

EUR

EUR

Exchange Rate (Period Average)

0.778237

0.71919

0.755078

0.719047

0.683679

Auditor

Deloitte Bedrijfsrevisoren

Deloitte Bedrijfsrevisoren

Deloitte LLP

Deloitte & Touche LLP

Deloitte & Touche LLP

Auditor Opinion

Unqualified

Unqualified

Unqualified with Explanation

Unqualified with Explanation

Unqualified

 

 

 

 

 

 

Net Profit

92.9

105.8

61.9

-39.2

-31.1

    Depreciation

11.7

12.4

12.2

15.7

16.8

    Increase/ (decrease) of write-offs

-1.5

-0.5

2.7

7.1

2.4

    Provisions

-0.6

0.4

-3.0

11.3

-0.8

    Change in working capital

-29.3

11.7

-

-

6.8

    Other/Exposures

-

-

-0.5

5.4

-

    Inventories

-

-

-14.9

19.5

-

    ST Receivables

-

-

-30.1

-3.4

-

    Other Receivables

-

-

-10.5

-1.9

-

    Payables

-

-

7.5

16.3

-

    Other Liabilities

-

-

9.9

4.0

-

    Taxes Payable

-24.2

-16.1

-2.4

0.0

-0.2

    Other Operating Cash Flow

-

0.0

-

-

-

    Sale of tangibles

-

-13.2

-

-

-

    Gain/Loss on Disposal of Assets

0.2

2.5

0.4

0.0

-2.7

    Impairment losses of assets

0.0

0.6

0.3

2.1

0.0

Cash from Operating Activities

49.1

103.7

33.4

36.9

-8.9

 

 

 

 

 

 

    Other Investing Cash Flow

-

22.5

-

-

-

    Interest Received

5.1

1.6

1.4

1.1

2.9

    Purchase Fixed Assets

-8.7

-9.6

-4.9

-5.4

-12.4

    Intangibles

-1.0

-0.8

-1.4

-1.6

-4.3

    Investments

-

-

-

-

0.0

    Sale of Intangibles

-

-

-

0.0

0.0

    Sale of Tangibles

0.1

-

0.0

0.1

2.2

Cash from Investing Activities

-4.5

13.8

-4.9

-5.8

-11.6

 

 

 

 

 

 

    Capital Increase

-

-

0.0

19.8

-

    Interest Paid

-1.6

-1.0

-1.5

-2.1

-5.3

    Dividend

-

-

0.0

0.0

-2.2

    Increase/ (Decrease) of export financing

4.0

-2.6

-4.6

-7.5

-14.3

    Loans Issued

-

-

0.3

0.6

38.8

    Loans Repaid

-2.1

-2.8

-13.3

-32.4

-6.4

Cash from Financing Activities

0.3

-6.4

-19.0

-21.6

10.6

 

 

 

 

 

 

Foreign Exchange Effects

-0.3

4.2

2.4

-1.5

1.4

Net Change in Cash

44.6

115.2

11.8

8.0

-8.5

 

 

 

 

 

 

Net Cash - Beginning Balance

142.1

38.6

25.0

18.2

27.6

Net Cash - Ending Balance

186.7

153.8

36.8

26.2

19.2

    Cash Interest Paid

1.6

1.0

1.5

2.1

5.3

 

 

Financial Health

 

Financials in: USD (mil) 

Except for share items (millions) and per share items (actual units)           

Key Indicators USD (mil)

 

Quarter
Ending
31-Mar-2013

Quarter
Ending
Yr Ago

Annual
Year End
31-Dec-2012

1 Year
Growth

3 Year
Growth

5 Year
Growth

Total Revenue1 

0.2

36.49%

593.3

-1.11%

22.66%

2.25%

Operating Income1 

-

-

92.9

-4.99%

-

42.94%

Income Available to Common Excl Extraord Items1 

-

-

71.1

-9.36%

-

53.34%

Basic EPS Excl Extraord Items1 

-

-

4.01

-9.36%

-

39.06%

Capital Expenditures2 

9.8

-

9.8

2.22%

14.51%

-6.99%

Cash from Operating Activities2 

49.1

-

49.1

-48.71%

12.95%

-0.08%

Free Cash Flow 

40.5

-

40.5

-54.34%

12.58%

2.20%

Total Assets3 

462.3

-

462.3

21.35%

24.50%

9.01%

Total Liabilities3 

174.7

-

174.7

5.35%

3.17%

-1.30%

Total Long Term Debt3 

5.9

-

5.9

-28.23%

-26.51%

-26.45%

Employees3 

-

-

1958

-3.83%

-2.49%

-3.52%

Total Common Shares Outstanding3 

17.7

-

17.7

0.00%

0.00%

10.27%

1-ExchangeRate: EUR to USD Average for Period

0.757574

 

0.778237

 

 

 

2-ExchangeRate: EUR to USD Average for Period

0.778237

 

0.778237

 

 

 

3-ExchangeRate: EUR to USD Period End Date

0.756600

 

0.756600

 

 

 

Key Ratios

 

31-Dec-2012

31-Dec-2011

31-Dec-2010

31-Dec-2009

31-Dec-2008

Profitability

Gross Margin 

22.33%

21.66%

20.70%

9.44%

8.19%

Operating Margin 

15.65%

16.29%

11.81%

-11.26%

-7.53%

Pretax Margin 

16.26%

16.43%

11.85%

-11.78%

-8.12%

Net Profit Margin 

11.98%

13.07%

8.90%

-9.40%

-5.50%

Financial Strength

Current Ratio 

2.65

2.27

1.55

1.09

1.14

Long Term Debt/Equity 

0.02

0.04

0.09

0.18

0.14

Total Debt/Equity 

0.05

0.05

0.13

0.42

0.66

Interest Coverage 

-

-

1,198.18

-40.03

-13.02

Management Effectiveness

Return on Assets 

17.33%

23.98%

17.54%

-12.65%

-7.44%

Return on Equity 

29.07%

46.61%

44.09%

-35.71%

-19.81%

Efficiency

Receivables Turnover 

5.64

6.48

6.43

6.04

5.38

Inventory Turnover 

7.77

7.98

7.20

4.61

4.36

Asset Turnover 

1.45

1.84

1.97

1.35

1.35

Market Valuation USD (mil)

P/E (TTM) 

8.48

.

Enterprise Value2 

441.3

Price/Sales (TTM) 

1.02

.

Enterprise Value/Revenue (TTM) 

0.72

Price/Book (MRQ) 

2.15

.

Enterprise Value/EBITDA (TTM) 

4.11

Market Cap as of 08-Nov-20131 

628.1

.

 

 

1-ExchangeRate: EUR to USD on 8-Nov-2013

0.746824

 

 

 

2-ExchangeRate: EUR to USD on 31-Dec-2012

0.756600

 

 

 

 

 

Annual Ratios

 

Financials in: USD (mil) 

Except for share items (millions) and per share items (actual units)           

 

 

31-Dec-2012

31-Dec-2011

31-Dec-2010

31-Dec-2009

31-Dec-2008

Financial Strength

Current Ratio 

2.65

2.27

1.55

1.09

1.14

Quick/Acid Test Ratio 

2.21

1.78

1.06

0.67

0.50

Working Capital1 

238.9

163.9

73.1

11.9

19.7

Long Term Debt/Equity 

0.02

0.04

0.09

0.18

0.14

Total Debt/Equity 

0.05

0.05

0.13

0.42

0.66

Long Term Debt/Total Capital 

0.02

0.04

0.08

0.13

0.08

Total Debt/Total Capital 

0.04

0.05

0.11

0.30

0.40

Interest Coverage 

-

-

1,198.18

-40.03

-13.02

Payout Ratio 

-

0.00%

0.00%

0.00%

0.00%

Effective Tax Rate 

26.33%

20.48%

24.84%

-

-

Total Capital1 

301.1

222.7

149.6

124.5

163.5

 

 

 

 

 

 

Efficiency

Asset Turnover 

1.45

1.84

1.97

1.35

1.35

Inventory Turnover 

7.77

7.98

7.20

4.61

4.36

Days In Inventory 

46.96

45.77

50.68

79.13

83.64

Receivables Turnover 

5.64

6.48

6.43

6.04

5.38

Days Receivables Outstanding 

64.66

56.30

56.75

60.48

67.79

Revenue/Employee2 

311,694

297,728

264,418

169,991

166,254

Operating Income/Employee2 

48,788

48,501

31,220

-19,142

-12,527

EBITDA/Employee2 

54,929

54,209

37,350

-11,485

-5,786

 

 

 

 

 

 

Profitability

Gross Margin 

22.33%

21.66%

20.70%

9.44%

8.19%

Operating Margin 

15.65%

16.29%

11.81%

-11.26%

-7.53%

EBITDA Margin 

17.62%

18.21%

14.13%

-6.76%

-3.48%

EBIT Margin 

15.65%

16.29%

11.81%

-11.26%

-7.53%

Pretax Margin 

16.26%

16.43%

11.85%

-11.78%

-8.12%

Net Profit Margin 

11.98%

13.07%

8.90%

-9.40%

-5.50%

COGS/Revenue 

77.67%

78.34%

79.30%

90.56%

91.81%

SG&A Expense/Revenue 

6.77%

7.25%

8.68%

15.17%

16.40%

 

 

 

 

 

 

Management Effectiveness

Return on Assets 

17.33%

23.98%

17.54%

-12.65%

-7.44%

Return on Equity 

29.07%

46.61%

44.09%

-35.71%

-19.81%

 

 

 

 

 

 

Valuation

Free Cash Flow/Share2 

2.29

4.92

1.55

1.74

-2.24

Operating Cash Flow/Share 2 

2.86

5.47

1.91

2.15

-0.78

1-ExchangeRate: EUR to USD Period End Date

0.7566

0.770327

0.745406

0.696986

0.719399

2-ExchangeRate: EUR to USD Average for Period

0.7566

0.770327

0.745406

0.696986

0.719399

 

Current Market Multiples

Market Cap/Earnings (TTM) 

8.48

Market Cap/Equity (MRQ) 

2.15

Market Cap/Revenue (TTM) 

1.02

Market Cap/EBIT (TTM) 

6.49

Market Cap/EBITDA (TTM) 

5.76

Enterprise Value/Earnings (TTM) 

6.04

Enterprise Value/Equity (MRQ) 

1.53

Enterprise Value/Revenue (TTM) 

0.72

Enterprise Value/EBIT (TTM) 

4.62

Enterprise Value/EBITDA (TTM) 

4.10

 

 

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.61.69

UK Pound

1

Rs.101.08

Euro

1

Rs.84.07

 

INFORMATION DETAILS

 

Report Prepared by :

NIS

 

RATING EXPLANATIONS

 

RATING

STATUS

 

 

PROPOSED CREDIT LINE

>86

Aaa

Possesses an extremely sound financial base with the strongest capability for timely payment of interest and principal sums

 

Unlimited

71-85

Aa

Possesses adequate working capital. No caution needed for credit transaction. It has above average (strong) capability for payment of interest and principal sums

 

Large

56-70

A

Financial & operational base are regarded healthy. General unfavourable factors will not cause fatal effect. Satisfactory capability for payment of interest and principal sums

 

Fairly Large

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

 

Satisfactory

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

 

Small

11-25

Ca

Adverse factors are apparent. Repayment of interest and principal sums in default or expected to be in default upon maturity

 

Limited with full security

<10

C

Absolute credit risk exists. Caution needed to be exercised

 

 

Credit not recommended

--

NB

New Business

 

--

 

This score serves as a reference to assess SC’s credit risk and to set the amount of credit to be extended. It is calculated from a composite of weighted scores obtained from each of the major sections of this report. The assessed factors and their relative weights (as indicated through %) are as follows:

 

Financial condition (40%)            Ownership background (20%)                 Payment record (10%)

Credit history (10%)                    Market trend (10%)                                Operational size (10%)

 

PRIVATE & CONFIDENTIAL : This information is provided to you at your request, you having employed MIPL for such purpose. You will use the information as aid only in determining the propriety of giving credit and generally as an aid to your business and for no other purpose. You will hold the information in strict confidence, and shall not reveal it or make it known to the subject persons, firms or corporations or to any other. MIPL does not warrant the correctness of the information as you hold it free of any liability whatsoever. You will be liable to and indemnify MIPL for any loss, damage or expense, occasioned by your breach or non observance of any one, or more of these conditions

This report is issued at your request without any risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL) or its officials.