FINANCIAL STATEMENTS OF TELESTE CORPORATION 1 JANUARY TO 31 DECEMBER 2013
TELESTE CORPORATION FINANCIAL STATEMENTS 6 FEBRUARY 2014 AT 08:30
FINANCIAL STATEMENTS OF TELESTE CORPORATION 1 JANUARY TO 31 DECEMBER 2013
2013 NET SALES AT PAR WITH THE YEAR OF COMPARISON, EARNINGS PER SHARE IMPROVED CLEARLY
Fourth quarter of 2013
– Net sales amounted to EUR 54.0 (47.5) million, an increase of 13.9%
– Operating profit amounted to EUR 3.5 (2.7) million, an increase of 30.0%
– Undiluted earnings per share stood at EUR 0.17 (0.09) per share, an increase of 87.6%
– Orders received totaled EUR 50.2 (50.8) million, a decrease of 1.3%
– Operating cash flow was EUR 2.7 (5.1) million
January-December 2013
– Net sales amounted to EUR 192.8 (193.9) million, a decrease of 0.6%
– Operating profit amounted to EUR 11.0 (10.9) million, an increase of 1.0%
– Undiluted earnings per share stood at EUR 0.47 (0.38) per share, an increase of 21.9%
– Orders received totaled EUR 188.9 (189.7) million, a decrease of 0.4%
– Cash flow from operations was EUR 10.0 (15.3) million, a decrease of 34.9%
– The Board of Directors proposes that a dividend of EUR 0.19 (0.17) per outstanding share will be paid.
Outlook for 2014
We estimate net sales and operating profit for the first half of 2014 to fall clearly from the comparative period. Due to this, we estimate that net sales and operating profit for the full year of 2014 will not reach the 2013 level.
Comments on the last quarter of 2013 by CEO Jukka Rinnevaara:
“Orders received were at par with the comparative period, but focused now more on cable network equipment and the related services. Successful deliveries in this area led to a clear growth in net sales during the quarter, and as a result, Teleste achieved its all-time record quarterly net sales. Performance of the services business, being one of the Company’s special development areas, showed a pleasant improvement.
Increased net sales and, in relative terms, decreased personnel costs raised operating profit clearly over the period of comparison. Earnings per share increased by 87%.
The year-on-year net sales of Video Broadband Solutions grew, which was mainly brought about by increased deliveries of IP headends (Luminato) and optical product solutions. Particularly strong markets included France, Poland and the USA. In addition, the Asheridge acquisition contributed slightly to the increased net sales. Deliveries related to video surveillance were below the reference period.
The year-on-year net sales and operating profit of Network Services increased. Net sales were increased by maintenance and upgrading of cable networks. This growth in the operating profit was based on the development of productivity and the cost adjustment measures carried out earlier in 2013.”
Teleste Group in October-December 2013
| Key figures (EUR million) | |||
| 10-12/2013 | 10-12/2012 | Change % | |
| Orders received | 50.2 | 50.8 | -1.3% |
| Net sales | 54.0 | 47.5 | 13.9% |
| EBIT | 3.5 | 2.7 | 30.0% |
| EBIT % | 6.5% | 5.7% | |
| Profit for the period | 3.1 | 1.6 | 88.4% |
| Other important key figures | |||
| Earnings per share, EUR | 0.17 | 0.09 | 87.6% |
| Cash flow from operations, M€ | 2.7 | 5.1 | -47.6% |
Orders received by the Group in Q4 totaled EUR 50.2 (50.8) million, a decrease of 1.3%. Order backlog totaled EUR 13.1 (17.0) million.
Net sales increased by 13.9% to EUR 54.0 (47.5) million. Operating profit stood at EUR 3.5 (2.7) million making 6.5% (5.7%) of the net sales. Material costs increased and amounted to 50.9% (47.4%) of the net sales. Personnel expenses amounted to EUR 15.2 (14.8) million. Taxes stood at EUR 0.5 (1.0) million. Tax rate decreased to 14.2% (37.8%). This decline in tax rate was contributed mainly by changes in the Group structure that enabled establishing a tax group for German subsidiaries. Undiluted earnings per share was EUR 0.17 (0.09). Cash flow from operations EUR 2.7 (5.1) million was less than the comparative period, mainly due to the decrease in accounts payable.
Teleste Group in January-December 2013
| Key figures (EUR million) | |||
| 1-12/2013 | 1-12/2012 | Change % | |
| Orders received | 188.9 | 189.7 | -0.4% |
| Net sales | 192.8 | 193.9 | -0.6% |
| EBIT | 11.0 | 10.9 | 1.0% |
| EBIT % | 5.7% | 5.6% | |
| Profit for the financial period | 8.1 | 6.7 | 21.6% |
| Other important key figures | |||
| Earnings per share, EUR | 0.47 | 0.38 | 21.9% |
| Cash flow from operations, EUR million | 10.0 | 15.3 | -34.9% |
| Net gearing, % | 13.8% | 13.7% | |
| Equity ratio, % | 52,7% | 50,5% | |
| Personnel at period-end | 1,261 | 1,325 | -4.8% |
Orders received totaled EUR 188.9 (189.7) million. Net sales decreased by 0.6% to EUR 192.8 (193.9) million. This decline in net sales over the previous year was caused by the lower level of the services business in the first half of the year. Operating profit equaled EUR 11.0 (10.9) million. Operating profit of the comparative period included a sale of a real estate and a reserve reversal of an additional purchase price related to a business acquisition totaling EUR 1.2 million. Taxes amounted to EUR 2.5 (3.4) million and the tax rate was 23.6% (33.7%). This decrease in tax rate was contributed by changes in the Group structure that enabled establishing a tax group for German subsidiaries and shifts in the geographic distribution of profits. Undiluted earnings per share increased by 21.9% to EUR 0.47 (0.38). Cash flow from operations decreased to EUR 10.0 (15.3) million due to a decrease in the short-term non-interest-bearing liabilities.
Video and Broadband Solutions October-December 2013
| 1,000 euros | 10-12/2013 | 10-12/2012 | Change % |
| Orders received | 24,127 | 27,830 | -13.3% |
| Net sales | 28,020 | 24,659 | 13.6% |
| EBIT | 2,354 | 2,002 | 17.6% |
| EBIT % | 8.4% | 8.1% |
Year-on-year orders received decreased by 13.3% standing at EUR 24.1 (27.8) million. Orders for the comparative period included a EUR four-million order from the United States for an onboard video management and recording solution. Order backlog totaled EUR 13.1 (17.0) million. Net sales grew by 13.6% amounting to EUR 28.0 (24.7) million. This increase in net sales was promoted by the sales of IP headends (Luminato) and optical product solutions as well as the acquisition of Asheridge. Operating profit stood at EUR 2.4 (2.0) million making 8.4% (8.1%) of the net sales. This improvement in the operating profit was mainly attributed to increased net sales.
R&D expenses were 2.9 (3.0) million, i.e. 10.4% (12.3%) of the business area’s net sales. Capitalized R&D expenses amounted to EUR 0.6 (0.3) million. The R&D efforts focused on the next generation innovative broadband solution (Data Access HUB), the future access network solutions (Docsis 3.1), video headend systems (Luminato), video surveillance software development, as well as a number of client-specific development projects. Depreciation on capitalized R&D expenses amounted to EUR 0.3 (0.5) million.
Video and Broadband Solutions in January-December 2013
| 1,000 euros | 1-12/2013 | 1-12/2012 | Change % |
| Orders received | 97.815 | 97.730 | 0.1% |
| Net sales | 101,716 | 101,230 | 0.5% |
| EBIT | 9,460 | 8,497 | 11.3% |
| EBIT % | 9.3% | 8.4% |
Orders received totaled EUR 97.8 (97.7) million. Net sales amounted to EUR 101.7 (101.2) million. Operating profit increased by 11.3% to EUR 9.5 (8.5) million, representing 9.3% (8.4%) of net sales. This profit performance was affected particularly by increased deliveries of video surveillance solutions and improved profitability of the IP headend business. Product development expenses equaled EUR 10.0 (11.2) million, in other words 9.8% (11.2%) of net sales. The most significant R&D efforts included the next generation innovative broadband solution Data Access HUB, the future access network solutions Docsis 3.1, and the video surveillance software development S-VMX. Capitalized R&D expenses stood at EUR 1.4 (0.8) million while depreciation on product development capitalizations equaled EUR 1.8 (2.0) million.
Network Services in October-December 2013
| 1,000 euros | 10-12/2013 | 10-12/2012 | Change % |
| Orders received | 26 024 | 22 995 | 13,2% |
| Net sales | 26 024 | 22 809 | 14,1% |
| EBIT | 1 168 | 706 | 65,4% |
| EBIT % | 4,5% | 3,1% |
In Q4, the year-on-year orders received increased by 13.2% standing at EUR 26.0 (23.0) million. Net sales grew by 14.1% amounting to EUR 26.0 (22.8) million. This increase in net sales was mainly attributable to maintenance and upgrading of cable networks. Operating profit stood at EUR 1.2 (0.7) million making 4.5% (3.1%) of net sales. This improvement in operating profit was brought about by increased net sales and a reduction in personnel costs.
Network Services in January-December 2013
| 1,000 euros | 1-12/2013 | 1-12/2012 | Change % |
| Orders received | 91 060 | 91 931 | -0,9% |
| Net sales | 91 060 | 92 645 | -1,7% |
| EBIT | 1 587 | 2 439 | -34,9% |
| EBIT % | 1,7% | 2,6% |
Orders received totaled EUR 91.1 (91.9) million. Net sales decreased by 1.7% to EUR 91.1 (92.6) million. This decline in sales over the previous year was due to a decrease in invoicing in the German fiber-optic projects. Operating profit stood at EUR 1.6 (2.4) million making 1.7% (2.6%) of net sales. This year-on-year weakening of operating profit was due to low sales and high human resources in relation to demand in the first half of the year. Adjustment of the resources was successfully completed by the beginning of second half of the year, with the result that in Q4 the business profitability rose to a good level.
Personnel and Organization in January-December 2013
In the period under review, the average number of people employed by the Group was 1,306 people (1,326/2012, 1,297/2011); of these 559 (567) were employed by Video and Broadband Solutions, and 747 (759) by Network Services. At the end of the review period, the Group employed 1,261 people (1,325/2012, 1,319/2011) of whom 71% (73%/2012, 72%/2011) were stationed abroad. About 3% of the Group’s employees were working outside Europe.
Wages, salaries and social expenses decreased by 2.7% over the previous year and amounted to EUR 56.9 (58.5/2012, 54.6/2011) million. This reduction in personnel costs was primarily due to a decrease in incentive expenses and a decline in headcount. This decrease in costs was also contributed by the partial temporary lay-off of the personnel in Finnish operations in the first quarter. In the first quarter, the number of German services operations personnel was reduced in line with customers’ service demand. This reduction was 85 people.
In January 2014, temporary lay-offs were initiated involving Operations unit personnel. Average length of these lay-offs is three weeks, and they will be implemented before the end of Q1. These temporary lay-offs were launched within the framework agreed earlier in the co-determination negotiations.
Investments in January-December 2013
Investments by the Group for the period under review totaled EUR 6.3 (3.3) million accounting for 3.3% (1.7%) of net sales. EUR 3.5 million of these investments involved the acquisition of Asheridge. Investments in product development equaled EUR 1.4 (0.8) million. Other investments involved information systems and machines as well as equipment. Investments of EUR 0.1 (0.8) million were made under financial lease arrangements.
Financing and Capital Structure in January to December 2013
Operating cash flow stood at EUR 10.0 (15.3) million. This reduction in cash flows from operating activities was caused by the decrease in trade and other payables. At the end of the period under review, the amount of unused binding stand-by credits amounted to EUR 17.0 (19.0) million. Credit limits are valid until August 2015.
The Group’s equity ratio equaled 52.7% (50.5%) and net gearing 13.8% (13.7%). On 31 December 2013, the Group’s interest-bearing debt stood at EUR 24.3 (22.1) million.
Key Risks by the Business Areas
Founded in 1954, Teleste is a technology and services company consisting of two business areas: Video and Broadband Solutions and Network Services. With Europe as the main market area, our clients include European cable operators and specified organizations in the public sector.
As to Video and Broadband Solutions, client-specific and integrated deliveries of solutions create favorable conditions for growth, even if the involved resource allocation and technical implementation pose a challenge involving, therefore, also reasonable risks. Our customers’ network investments vary based on the relevant need for upgrading and their financial structure. Significant part of Teleste’s competition comes from the USA so the exchange rate of euro up against the US dollar affects our competitiveness. The exchange rate development of the Chinese renminbi to euro affects our material costs.
The company hedges against short-term currency exposure by means of forward contracts. The situation in the European financial markets may slow down our customers’ investment plans. Furthermore, a weakening in the consumer purchasing power in Europe could slow down the network investments by the cable operators. Competition increased by the new service providers (OTT) may undermine the cable operators’ ability to invest. Availability of components is subject to natural phenomena, such as floods and earthquakes. Severe weather conditions have an impact on the business areas’ ability to deliver products and services. Correct technological choices and their timing are vital for our success.
Net sales of Network Services comes, for the most part, from a small number of large European customers, so a significant change in the demand for our services by any one of them is reflected in the actual deliveries and profitability. To ensure quality of services and cost-efficiency along with efficient service process management, customer satisfaction and improvements in productivity require innovative solutions in terms of processes, products and logistics. Smooth operation of cable networks requires effective technical management and functional hardware solutions in accordance with contractual obligations. This, in turn, demands continuous and determined development of skills and competences in Teleste’s own personnel as well as those of our subcontractors. In addition, our ability to deliver and compete may be constrained by the adequacy of our sub-contractor network capacity. Tender calculation and management of larger projects with overall responsibility are complex and include risks.
It is important for our business areas to take into account any market developments such as consolidations taking place among the clientele and competition. The threats to information systems must be minimized to ensure business continuity. The Board of Directors annually reviews any essential risks related to the company operation and their management. Risk management is an integral part of the strategic and operational activities of the business areas. Risks are reported to the Board on a regular basis.
The company has covered any major risks of loss involving the business areas through insurance policies. Insurance will also cover credit loss risks related to sales receivables. In the period under review, no such legal proceedings or judicial procedures were pending that would have had any essential significance for the Group operation.
Group Structure
Parent company Teleste has branch offices in Australia, the Netherlands, and Denmark with subsidiaries in 14 countries outside Finland. In April 2013 Teleste Management Oy became a Group company through exchange of shares. Teleste Management II Oy, founded in December 2011, has been consolidated in the Teleste Group figures on account of financial arrangements. Suomen Turvakamera Oy has been merged with Teleste Corporation on 30 April 2013. In Germany, the group structure has been streamlined. In Sweden, PromaCom AB has been merged with Teleste Sweden AB. Asheridge Group has been consolidated with the Group figures as of 7 April 2013.
Shares and Changes in Share Capital
On 31 December 2013, EM Group Oy was the largest single shareholder with a holding of 23.44%.
In the period under review, the lowest company share price was EUR 3.78 (3.04) and the highest was EUR 4.47 (4.44). Closing price on 31 December 2013 stood at EUR 4.25 (4.17). According to Euroclear Finland Ltd the number of shareholders at the end of the period under review was 5,087 (5,182). Foreign ownership accounted for 5.1% (5.8%). From 1 January to 31 December 2013, trading with Teleste share at NASDAQ OMX Helsinki amounted to EUR 9.2 (10.8) million. In the period under review, 2.2 (2.7) million Teleste shares were traded on the stock exchange.
On 31 December 2013, the Group held 1,189,654 (1,302,985) of its own shares, of which the parent company Teleste Corporation had 266,654 shares while the Group and controlled companies had 923,000 shares, respectively. At the end of the period, the Group’s holding of the total amount of shares amounted to 6.32% (6.96%).
On 31 December 2013, the registered share capital of Teleste stood at EUR 6,966,932.80 divided in 18,816,691 shares.
The period for subscription of Teleste 2007B options expired on 30 April 2013. No Teleste Corporation shares were subscribed by the specified options in the subscription period. During the financial year, 88,101 shares were subscribed with Teleste 2007C options. Up until 30 April 2014, 2007C options allow for subscription of maximum 280,000 Teleste Corporation shares. Teleste 2007C options have been listed on NASDAQ OMX Helsinki Oy since 2 April 2012.
In the period under review, 113,331 treasury shares were conveyed. This conveyance was related to the acquisition of the share capital of the management holding company Teleste Management Oy, which was carried out through a share exchange. Value of the consideration was EUR 4.08 per share. At the time this exchange of shares was realized, Teleste Management Oy held 381,000 Teleste Corporation shares, accounting for 2.02 % of the number of shares at end of the period.
Decisions by the Annual General Meeting
The Annual General Meeting (AGM) of Teleste Corporation on 12 April 2013 confirmed the financial statements for 2012 and discharged the Board of Directors and the CEO from liability for the financial period. The AGM confirmed the dividend of EUR 0.17 per share proposed by the Board. The dividend was paid out on 24 April 2013.
Ms. Marjo Miettinen, Mr. Pertti Ervi, Mr. Esa Harju, Mr. Kai Telanne and Mr. Petteri Walldén continue in Teleste’s Board of Directors. Ms. Jannica Fagerholm was elected new member of the Board of Directors. Mr. Pertti Raatikainen’s membership of the Board of Directors ended. Ms. Marjo Miettinen was elected Chair of the Board in the organizational meeting held immediately after the AGM.
Authorized Public Accountants KPMG Oy Ab continues as the auditor until the next AGM. Mr. Esa Kailiala, accountant authorized by the Central Chamber of Commerce of Finland, was chosen auditor-in-charge.
Valid authorizations granted by the AGM:
– Authorization to purchase own shares: 1,400,000
– Disposal of own shares: 1,779,985, valid until the 2014 Annual General Meeting
– Issue of new shares: 5,000,000, valid until the 2014 Annual General Meeting
– Pursuant to the special rights granted by the company, the maximum number of shares is 2,500,000; these special rights are included in the authorization to issue 5,000,000 new shares.
Outlook for 2014
Video and Broadband Solutions aim at maintaining a strong market position in Europe and expand into selected new markets. Network capacity will continue to increase driven by the new broadband and video services provided by the operators. Limited product offering of the new Docsis 3.1 communications standard may delay the network investments in the beginning of the year. Price erosion in the market continues. The positive trend in the video surveillance market will continue, but the public sector decisions to start projects may be delayed in the current economic climate. We estimate the market for Video and Broadband Solutions to fluctuate greatly during the year and the demand to be emphasized on the second half of the year.
The business objective of Network Services is to develop the operational efficiency and give up any unprofitable services activities during the year. These measures will be taken to create conditions for better business profitability over the reference year, but these will have a slight reducing effect on net sales. We estimate the demand for comprehensive network services in our key target markets to continue at par with the comparative year.
We estimate net sales and operating profit for the first half of 2014 to fall clearly from the comparative period. Due to this, we estimate that net sales and operating profit for the full year of 2014 will not reach the 2013 level.
5 February 2014
Teleste Corporation Jukka Rinnevaara
Board of Directors President and CEO
Teleste’s Annual Report for 2013, which includes the audited financial statements, will be published no later than 7 March 2014. The Company will issue a statement of its corporate governance as a separate report, which will be published together with the Annual Report, and will be simultaneously available on the Company’s web site.
This interim report has been compiled in compliance with IAS 34, as it is accepted within EU, using the recognition and valuation principles with those used in the Annual Report. The changes in IAS1, IFRS13 and IAS19 have been applied in this interim report and they do not have any material impact on the financial reporting. The data stated in this report is audited.
| STATEMENT OF COMPREHENSIVE INCOME, 1000 euros | |||
| 10-12/2013 | 10-12/2012 | Change % | |
| Net sales | 54,043 | 47,468 | 13.9 % |
| Other operating income | 35 | 362 | -90.3 % |
| Raw material and consumables used | -27,505 | -22,482 | 22.3 % |
| Employee benefits expense | -15,244 | -14,752 | 3.3 % |
| Depreciations | -1,031 | -1,209 | -14.7 % |
| Other operating expenses | -6,777 | -6,679 | 1.5 % |
| Operating profit | 3,521 | 2,708 | 30.0 % |
| Financial income | 93 | 155 | -39.9 % |
| Financial expenses | -56 | -259 | -78.5 % |
| Profit before taxes | 3,559 | 2,605 | 36.6 % |
| Taxes | -505 | -984 | -48.7 % |
| Profit for the period | 3,054 | 1,621 | 88.4 % |
| Attributable to: | |||
| Equity holders of the parent | 3,054 | 1,621 | 88.4 % |
| Earnings per share for profit of the year attributable to the equity holders of the parent | |||
| Basic (expressed in euro per share) | 0.17 | 0.09 | 87.6 % |
| Diluted (expressed in euro per share) | 0.17 | 0.09 | 87.7 % |
| Total comprehensive income for the period, 1000 euros | |||
| Net profit | 3,054 | 1,621 | 88.4 % |
| Items that may be reclassified to profit or loss: | |||
| Translation differences | -132 | -48 | 175.0 % |
| Fair value reserve | -16 | 24 | n/a |
| Total comprehensive income for the period | 2,906 | 1,597 | 82.0 % |
| Attributable to: | |||
| Equity holders of the parent | 2,906 | 1,597 | 82.0 % |
| STATEMENT OF COMPREHENSIVE INCOME, 1000 euros | 1-12/2013 | 1-12/2012 | Change % |
| Net sales | 192,775 | 193,875 | -0.6 % |
| Other operating income | 840 | 1,150 | -27.0 % |
| Raw material and consumables used | -94,456 | -94,747 | -0.3 % |
| Employee benefits expense | -56,949 | -58,511 | -2.7 % |
| Depreciation | -4,628 | -5,078 | -8.9 % |
| Other operating expenses | -26,536 | -25,753 | 3.0 % |
| Operating profit | 11,047 | 10,936 | 1.0 % |
| Financial income | 162 | 328 | -50.8 % |
| Financial expenses | -548 | -1,150 | -52.3 % |
| Profit before taxes | 10,660 | 10,115 | 5.4 % |
| Taxes | -2,513 | -3,412 | -26.3 % |
| Profit for the period | 8,147 | 6,703 | 21.6 % |
| Attributable to: | |||
| Equity holders of the parent | 8,147 | 6,703 | 21.6 % |
| Earnings per share for profit of the year attributable to the equity holders of the parent | |||
| Basic (expressed in euro per share) | 0.47 | 0.38 | 21.9 % |
| Diluted (expressed in euro per share) | 0.46 | 0.38 | 21.8 % |
| Total comprehensive income for the period (tEUR) | |||
| Net profit | 8,147 | 6,703 | 21.6 % |
| Items that may be reclassified to profit or loss: | |||
| Translation differences | -559 | 631 | n/a |
| Fair value reserve | 16 | 144 | -88.9 % |
| Total comprehensive income for the period | 7,604 | 7,478 | 1.7 % |
| Attributable to: | |||
| Equity holders of the parent | 7,604 | 7,478 | 1.7 % |
| STATEMENT OF FINANCIAL POSITION, 1000 euros | |||
| Assets 1000 euros | |||
| 31.12.2013 | 31.12.2012 | Change % | |
| Non-current assets | |||
| Property, plant and equipment | 10,499 | 10,127 | 3.7 % |
| Goodwill | 33,252 | 31,350 | 6.1 % |
| Other intangible assets | 4,448 | 4,174 | 6.6 % |
| Available-for-sale investments | 294 | 294 | 0.0 % |
| Deferred tax assets | 2,002 | 2,086 | -4.0 % |
| Total | 50,494 | 48,031 | 5.1 % |
| Current assets | |||
| Inventories | 19,762 | 19,495 | 1.4 % |
| Trade and other receivables | 38,537 | 38,524 | 0.0 % |
| Income tax receivables | 307 | 287 | 7.0 % |
| Cash | 15,229 | 13,880 | 9.7 % |
| Total | 73,835 | 72,186 | 2.3 % |
| Total assets | 124,329 | 120,217 | 3.4 % |
| Equity and liabilities | |||
| Equity attributable to equity holders of the parent | |||
| Share capital | 6,967 | 6,967 | 0.0 % |
| Share premium | 1,504 | 1,504 | 0.0 % |
| Translation differences | 126 | 685 | -81.6 % |
| Invested non restricted equity | 3,451 | 2,715 | 27.1 % |
| Retained profits | 53,079 | 48,008 | 10.6 % |
| Non-controlling interest | 425 | 678 | -37.3 % |
| Total | 65,552 | 60,557 | 8.2 % |
| Non-current liabilities | |||
| Interest-bearing liabilities | 470 | 788 | -40.3 % |
| Other liabilities | 2,414 | 22 | 10870.5 % |
| Deferred tax liabilities | 1,293 | 1,297 | -0.3 % |
| Provisions | 634 | 503 | 26.1 % |
| Total | 4,810 | 2,610 | 84.3 % |
| Current liabilities | |||
| Trade and other liabilities | 28,130 | 32,612 | -13.7 % |
| Current tax payable | 1,206 | 2,075 | -41.9 % |
| Provisions | 832 | 1,004 | -17.1 % |
| Interest-bearing liabilities | 23,799 | 21,360 | 11.4 % |
| Total | 53,967 | 57,050 | -5.4 % |
| Total liabilities | 58,777 | 59,660 | -1.5 % |
| Equity and liabilities total | 124,329 | 120,217 | 3.4 % |
| CONSOLIDATED CASH FLOW STATEMENT, 1000 euros | |||
| 1.1.-31.12. | 1.1.-31.12. | Change % | |
| 2013 | 2012 | ||
| Cash flows from operating activities | |||
| Profit for the period | 8,147 | 6,703 | 21.5 % |
| Adjustments for: | |||
| Non-cash transactions | 4,711 | 4,877 | -3.4 % |
| Interest and other financial expenses | 548 | 1,150 | -52.3 % |
| Interest income and other financial income | -162 | -326 | -50.4 % |
| Dividends | -2 | -2 | 0.0 % |
| Taxes | 2,513 | 3,412 | -26.3 % |
| Change in working capital | |||
| Increase in trade and other receivables | 1,113 | 5,802 | -80.8 % |
| Increase in inventories | 600 | 4,580 | -86.9 % |
| Increase in trade and other payables | -3,660 | -5,901 | -38.0 % |
| Decrease in provisions | -41 | -309 | -86.8 % |
| Paid interests and other financial expenses | -565 | -726 | -22.1 % |
| Received interests and dividends | 162 | 328 | -50.7 % |
| Paid taxes | -3,402 | -4,290 | -20.7 % |
| Cash flow from operating activities | 9,961 | 15,297 | -34.9 % |
| Cash flow from investing activities | |||
| A conditional supplementary contract price for prior subsidiary acquisitions | -2,585 | -828 | 212.2 % |
| Purchases of property, plant and equipment (PPE) | -1,180 | -1,609 | -26.7 % |
| Proceeds from sales of PPE | 0 | 499 | n/a |
| Purchases of intangible assets | -1,442 | -844 | 70.9 % |
| Acquisition of subsidiary, net of cash acquired | -965 | 0 | n/a |
| Net cash used in investing activities | -6,172 | -2,782 | 121.9 % |
| Cash flow from financing activities | |||
| Proceeds from borrowings | 5,000 | 0 | n/a |
| Payments of borrowings | -3,809 | -11,500 | -66.9 % |
| Payment of finance lease liabilities | -369 | -321 | 15.0 % |
| Dividends paid | -2,962 | -2,440 | 21.4 % |
| Proceeds from issuance of ordinary shares | 270 | 0 | n/a |
| Net cash used in financing activities | -1,870 | -14,261 | -86.9 % |
| Change in cash | |||
| Cash and cash equivalents 1.1. | 13,880 | 15,404 | -9.9 % |
| Effect of currency changes | -571 | 221 | n/a |
| Cash and cash equivalents 31.12. | 15,229 | 13,880 | 9.7 % |
| Consolidated statement of changes in equity,1000 euros | ||||||||||
| Attributable to equity holders of the parent (tEUR) | ||||||||||
| A | Share capital | |||||||||
| B | Share premium | |||||||||
| C | Translation differences | |||||||||
| D | Retained earnings | |||||||||
| E | Invested free capital | |||||||||
| F | Other funds | |||||||||
| G | Total | |||||||||
| H | Share of non-controlling interest | |||||||||
| I | Total equity | |||||||||
| A | B | C | D | E | E | F | G | I | ||
| Equity 31.12.2012 | 6,967 | 1,504 | 685 | 48,007 | 2,737 | -22 | 59,878 | 678 | 60,557 | |
| Total comprehensive income for the period | 0 | 0 | -559 | 8,147 | 0 | 16 | 7,604 | 0 | 7,604 | |
| Dividends | 0 | 0 | 0 | -3,119 | 0 | 0 | -3,119 | 157 | -2,962 | |
| Changes in subsidiary interest | 43 | 43 | -43 | 0 | ||||||
| Equity-settled share-based payments | 0 | 0 | 0 | 0 | 450 | 0 | 450 | -367 | 83 | |
| Used share options | 0 | 0 | 0 | 0 | 270 | 270 | 0 | 270 | ||
| Equity 31.12.2013 | 6,967 | 1,504 | 126 | 53,079 | 3,457 | -6 | 65,127 | 425 | 65,552 | |
| Business segments 2013, 1000 euros | Video and Broadband Solutions |
Network Services |
Group |
| External sales | |||
| Services | 4,017 | 91,060 | 95,077 |
| Goods | 97,698 | 0 | 97,698 |
| External sales total | 101,715 | 91,060 | 192,775 |
| Operating profit of segments | 9,460 | 1,587 | 11,047 |
| Financial items | -386 | ||
| Profit before taxes | 10,660 | ||
| Business segments 2012, 1000 euros | Video and Broadband Solutions |
Network Services |
Group |
| External sales | |||
| Services | 5,862 | 92,645 | 98,507 |
| Goods | 95,368 | 0 | 95,368 |
| External sales total | 101,230 | 92,645 | 193,875 |
| Operating profits of the segments | 8,497 | 2,439 | 10,936 |
| Financial items | -821 | ||
| Profit before taxes | 10,115 |
| Geographical segments 2013, 1000 euros | Nordic countries | Other Europe | Finland | Others | Group |
| Sales by origin | 15,630 | 151,545 | 13,164 | 12,436 | 192,775 |
| Assets | 8,528 | 88,980 | 24,265 | 2,556 | 124,329 |
| Capital expenditure for the period | 4 | 4,227 | 2,059 | 24 | 6,314 |
| Geographical segments 2012, 1000 euros | Nordic countries | Other Europe | Finland | Others | Group |
| Sales by origin | 17,358 | 150,936 | 12,776 | 12,805 | 193,875 |
| Assets | 8,800 | 83,634 | 26,162 | 1,621 | 120,217 |
| Capital expenditure for the period | 15 | 1,350 | 1,940 | 20 | 3,325 |
| Information per quarter, 1000 euros | 10-12/13 | 7-9/13 | 4-6/13 | 1-3/13 | 10-12/12 | 1-12/2013 |
| Video and Broadband Solutions |
||||||
| Order intake | 24,127 | 28,919 | 23,350 | 21,419 | 27,830 | 97,815 |
| Net sales | 28,020 | 24,258 | 25,625 | 23,813 | 24,659 | 101,716 |
| EBIT | 2,354 | 2,362 | 2,308 | 2,436 | 2,002 | 9,460 |
| EBIT % | 8.4 % | 9.7 % | 9.0 % | 10.2 % | 8.1 % | 9.3 % |
| Network Services |
||||||
| Order intake | 26,024 | 22,220 | 20,870 | 21,946 | 22,995 | 91,060 |
| Net sales | 26,024 | 22,220 | 20,870 | 21,946 | 22,809 | 91,060 |
| EBIT | 1,168 | 823 | -570 | 166 | 706 | 1,587 |
| EBIT % | 4.5 % | 3.7 % | -2.7 % | 0.8 % | 3.1 % | 1.7 % |
| Total | ||||||
| Order intake | 50,151 | 51,139 | 44,220 | 43,365 | 50,825 | 188,875 |
| Net sales | 54,043 | 46,478 | 46,495 | 45,759 | 47,468 | 192,775 |
| EBIT | 3,521 | 3,185 | 1,738 | 2,602 | 2,708 | 11,047 |
| EBIT % | 6.5 % | 6.9 % | 3.7 % | 5.7 % | 5.7 % | 5.7 % |
| Commitments and contingencies, 1000 euros | 2013 | 2012 | Change % |
| Rental liabilities | 2,626 | 2,656 | -1.1 % |
| Lease liabilities | 4,122 | 5,872 | -29.8 % |
| Value of underlying forward contracts | 7,633 | 5,936 | 28.6 % |
| Market value of forward contracts | -209 | -109 | 91.9 % |
| Interest rate swap | 11,000 | 9,000 | 22.2 % |
| Market value of interest swap | -6 | -22 | -72.7 % |
| The number of employees broken down by following categories 31.12. | 2013 | 2012 | Change % |
| Research and development | 109 | 117 | -6.8 % |
| Production and material management | 928 | 1,003 | -7.5 % |
| Sales and marketing | 170 | 150 | 13.3 % |
| Administration | 54 | 55 | -1.8 % |
| Total | 1,261 | 1,325 | -4.8 % |
| IFRS | IFRS | IFRS | IFRS | IFRS | ||
| Key figures | 2013 | 2012 | 2011 | 2010 | 2009 | |
| Profit and loss account, balance sheet | ||||||
| Net sales, Meur | 192.8 | 193.9 | 183.6 | 167.8 | 141.7 | |
| Change % | -0.6 % | 5.6 % | 8.6 % | 18.5 % | 30.3 % | |
| Sales outside Finland, % | 93.2 % | 93.4 % | 94.1 % | 93.3 % | 91.8 % | |
| Operating profit, Meur | 11.0 | 10.9 | 9.4 | 7.4 | 2.5 | |
| % of net sales | 5.7 % | 5.6 % | 5.1 % | 4.4 % | 1.8 % | |
| Profit after financial items, Meur | 10.7 | 10.1 | 8.8 | 6.7 | 1.4 | |
| % of net sales | 5.5 % | 5.2 % | 4.8 % | 4.0 % | 1.0 % | |
| Profit before taxes, Meur | 10.7 | 10.1 | 8.8 | 6.7 | 1.4 | |
| % of net sales | 5.5 % | 5.2 % | 4.8 % | 4.0 % | 1.0 % | |
| Profit for the financial period, Meur | 8.1 | 6.7 | 6.3 | 4.8 | 0.4 | |
| % of net sales | 4.2 % | 3.5 % | 3.4 % | 2.9 % | 0.3 % | |
| R&D expenditure, Meur | 10.0 | 11.2 | 11.6 | 10.3 | 10.8 | |
| % of net sales | 5.2 % | 5.8 % | 6.3 % | 6.1 % | 7.6 % | |
| Gross investments, Meur | 6.3 | 3.3 | 5.2 | 3.8 | 25.2 | |
| % of net sales | 3.3 % | 1.7 % | 2.9 % | 2.2 % | 17.8 % | |
| Interest bearing liabilities, Meur | 24.3 | 22.1 | 33.2 | 28.1 | 22.8 | |
| Shareholder’s equity, Meur | 65.6 | 60.6 | 55.3 | 50.4 | 46.7 | |
| Total assets, Meur | 124.3 | 120.2 | 133.2 | 116.2 | 110.1 | |
| Personnel and orders | ||||||
| Average personnel | 1,306 | 1,326 | 1,297 | 1,215 | 1,103 | |
| Order backlog at year end, Meur | 13.1 | 17.0 | 21.2 | 17.0 | 33.1 | |
| Orders received, Meur | 188.9 | 189.7 | 188.1 | 167.2 | 151.0 | |
| Key metrics | ||||||
| Return on equity, % | 12.9 % | 11.6 % | 11.9 % | 9.9 % | 0.9 % | |
| Return on capital employed, % | 13.0 % | 13.0 % | 11.5 % | 10.2 % | 3.3 % | |
| Equity ratio, % | 52.7 % | 50.5 % | 41.6 % | 43.6 % | 43.6 % | |
| Net gearing, % | 13.8 % | 13.7 % | 32.2 % | 25.5 % | 22.0 % | |
| Earnings per share, euro | 0.47 | 0.38 | 0.36 | 0.27 | 0.02 | |
| Earnings per share fully diluted, euro | 0.46 | 0.38 | 0.36 | 0.27 | 0.02 | |
| Shareholders’ equity per share, euro | 3.73 | 3.48 | 3.17 | 2.90 | 2.68 | |
| Teleste share | ||||||
| Highest price, euro | 4.47 | 4.44 | 4.82 | 5.33 | 4.30 | |
| Lowest price, euro | 3.78 | 3.04 | 2.50 | 3.64 | 2.25 | |
| Closing price, euro | 4.25 | 4.17 | 3.00 | 4.41 | 3.72 | |
| Average price, euro | 4.17 | 3.98 | 3.64 | 4.49 | 3.62 | |
| Price per earnings | 9.1 | 10.8 | 8.3 | 16.3 | 154.1 | |
| Market capitalization, Meur | 79.6 | 78.1 | 56.2 | 80.2 | 66.2 | |
| Stock turnover, Meur | 9.2 | 10.8 | 6.2 | 14.2 | 28.5 | |
| Turnover, number in millions | 2.2 | 2.7 | 1.7 | 3.2 | 7.8 | |
| Turnover, % of share capital | 11.7 % | 14.4 % | 9.1 % | 17.4 % | 44.0 % | |
| Average number of shares | 18,743,507 | 18,728,590 | 18,189,560 | 18,093,689 | 17,805,590 | |
| Number of shares at the year-end | 18,816,691 | 18,728,590 | 18,728,590 | 18,186,590 | 17,805,590 | |
| Average number of shares, diluted w/o own shares | 17,513,799 | 17,688,527 | 17,425,605 | 17,693,605 | 17,229,154 | |
| Number of shares at the year-end, diluted w/o own shares | 17,838,599 | 17,709,672 | 17,425,605 | 17,693,605 | 17,425,605 | |
| Paid dividend, Meur | 3.3 * | 3.0 | 2.4 | 2.1 | 1.4 | |
| Dividend per share, euro | 0,19 * | 0.17 | 0.14 | 0.12 | 0,08 | |
| Dividend per net result, % | 40.8 % | 44.5 % | 38.9 % | 43.7 % | 331.3 % | |
| Effective dividend yield, % | 4.5 % | 4.1 % | 4.7 % | 2.7 % | 2.2 % | |
| * The Board’s proposal to the AGM | ||||||
| Treasury shares | Number of shares | % of shares | % of votes | |||
| Teleste companies own shares 31.12.2013 | 1,189,654 | 6.32% | 6.32% | |||
CALCULATION OF KEY FIGURES
| Return on equity: | Profit/loss for the financial period —————————— * 100 Shareholders’ equity (average) |
| Return on capital employed: | Profit/loss for the period after financial items + financing charges —————————— * 100 Total assets – non-interest-bearing liabilities (average) |
| Equity ratio: | Shareholders’ equity —————————– * 100 Total assets – advances received |
| Gearing: | Interest bearing liabilities – cash in hand and in bank – interest bearing assets —————————– * 100 Shareholders’ equity |
| Earnings per share: | Profit for the period attributable to equity holder of the parent ———————————————- Weighted average number of ordinary shares outstanding during the period |
| Earnings per share, diluted: | Profit for the period attributable to equity holder of the parent (diluted) ———————————————– Average number of shares – own shares + number of options at the period-end |
| Major shareholders 31.12.2013 | Number of shares | % of share capital |
| EM Group Oy | 4,409,712 | 23.44 |
| Mandatum Life Insurance Company Limited | 1,679,200 | 8.92 |
| Ilmarinen Mutual Pension Insurance Company | 953,854 | 5.07 |
| Kaleva Mutual Insurance Company | 824,641 | 4.38 |
| OP-Finland Small Firms Fund | 630,712 | 3.35 |
| Teleste Management II Oy | 542,000 | 2.88 |
| Varma Mutual Pension Insurance Company | 521,150 | 2.77 |
| The State Pension Fund | 500,000 | 2.66 |
| Teleste Management Oy | 381,000 | 2.02 |
| FIM Fenno Equity fund | 271,242 | 1.44 |
| Shareholders by sector 31.12.2013 | Number of shareholders | % of Owners | Number of shares | Number of shares % |
| Households | 4,716 | 92.71 | 4,730,405 | 25.1 |
| Public sector institutions | 4 | 0.08 | 2,000,004 | 10.6 |
| Financial and insurance institutions | 13 | 0.26 | 3,418,717 | 18.2 |
| Corporations | 283 | 5.56 | 7,326,868 | 38.9 |
| Non-profit institutions | 32 | 0.63 | 376,067 | 2.0 |
| Foreign and nominee registered owners | 39 | 0.77 | 964,630 | 5.1 |
| Total | 5,087 | 100.00 | 18,816,691 | 100.0 |
| Number of shares 31.12.2013 | Number of shareholders | % of shareholders | Number of shares | % of shares |
| 1 – 100 | 1,116 | 21.9 | 76,028 | 0.4 |
| 101 – 500 | 2,192 | 43.1 | 602,910 | 3.2 |
| 501 – 1,000 | 787 | 15.5 | 649,796 | 3.5 |
| 1,001 – 5,000 | 802 | 15.8 | 1,781,323 | 9.5 |
| 5,001 – 10,000 | 91 | 1.8 | 650,230 | 3.5 |
| 10,001 – 50,000 | 72 | 1.4 | 1,420,206 | 7.5 |
| 50,001 – 100,000 | 5 | 0.1 | 461,558 | 2.5 |
| 100,001 – 500,000 | 15 | 0.3 | 3,613,371 | 19.2 |
| 500,001 – | 7 | 0.1 | 9,561,269 | 50.8 |
| Total | 5,087 | 100 | 18,816,691 | 100 |
| of which nominee registered | 798,417 | 4.2 |
| The following assets and liabilities were recognised in the acquisition of Asheridge: | |
| 1 000 € | Recognised fair values on acquisition |
| Fair values used in consolidation | |
| Trade marks (inc. in intangible assets) | 0 |
| Customer relationship (inc. in intangible assets) | 730 |
| Technology (inc. in intangible assets) | 533 |
| Inventories | 727 |
| Trade receivables | 1,126 |
| Book values used in consolidation | |
| Tangible asstes | 731 |
| Other receivables | 81 |
| Cash and cash equivalents | 219 |
| Total assets | 4,147 |
| Book values used in consolidation | |
| Interest-bearing liabilities | 1,209 |
| Trade payables | 1,084 |
| Deferred tax liabilites | 315 |
| Other liabilities | 242 |
| Total liabilities | 2,850 |
| Net identifiable assets and liabilities | 1,297 |
| Total consideration | 3,553 |
| Goodwill on acquisition | 2,257 |
| Consideration paid in cash | -1,184 |
| Cash and cash equivalents in acquired subsidiary | 219 |
| Total net cash outflow on the acquisition | -965 |
ADDITIONAL INFORMATION:
CEO Jukka Rinnevaara, phone +358 2 2605 866 or +358 400 747 488
DISTRIBUTION:
NASDAQ OMX Helsinki
Main Media
www.staging.staging.staging.staging.teleste.com