Exhibit 99.2
UNAUDITED INTERIM CONSOLIDATED
FINANCIAL STATEMENTS
September 30, 2017
| | |
Unaudited Consolidated financial report September 30, 2017 | | |
A – STATEMENT OF FINANCIAL POSITION (BALANCE SHEET)
| | | | | | | | | | | | |
ASSETS (in thousands of euros) | | Notes | | | 9/30/2017 | | | 12/31/2016 | |
Goodwill | | | 7 | | | | 14,416 | | | | 14,416 | |
Intangible assets | | | 8 | | | | 76 | | | | 71 | |
Property, plant and equipment | | | | | | | 966 | | | | 925 | |
Financial assets | | | 9 | | | | 178 | | | | 186 | |
Differed tax assets | | | | | | | 125 | | | | 8 | |
Non-current assets | | | | | | | 15,761 | | | | 15,605 | |
Inventories | | | 10 | | | | 31,223 | | | | 20,088 | |
Trade receivables | | | 11 | | | | 23,529 | | | | 58,205 | |
Other current assets | | | | | | | 11,293 | | | | 4,161 | |
Financial assets at fair value | | | | | | | - | | | | 3,337 | |
Current tax assets | | | | | | | - | | | | - | |
Cash and cash equivalents | | | 12 | | | | 32,213 | | | | 26,078 | |
Current assets | | | | | | | 98,258 | | | | 111,870 | |
Total assets | | | | | | | 114,019 | | | | 127,475 | |
| | | | | | | | | | | | |
EQUITY AND LIABILITIES (in thousands of euros) | | Notes | | | 9/30/2017 | | | 12/31/2016 | |
Share capital | | | | | | | 250 | | | | 252 | |
Consolidated reserves | | | | | | | 60,970 | | | | 45,781 | |
Consolidated net income | | | | | | | 9,610 | | | | 19,604 | |
Equity attributable to owners of the Company | | | | | | | 70,830 | | | | 65,636 | |
Non-controlling interests | | | | | | | | | | | 39 | |
Total equity | | | | | | | 70,830 | | | | 65,676 | |
Borrowings | | | 14 | | | | 375 | | | | 608 | |
Employee-related liabilities | | | | | | | 76 | | | | 60 | |
Othernon-current provisions | | | | | | | 415 | | | | 507 | |
Differed tax | | | | | | | - | | | | - | |
Non-current liabilities | | | | | | | 866 | | | | 1,176 | |
Borrowings | | | 14 | | | | 1,932 | | | | 762 | |
Down-payments received | | | | | | | | | | | | |
Trade payables | | | | | | | 24,542 | | | | 25,978 | |
Current tax liabilities | | | | | | | (318) | | | | 3,611 | |
Other current liabilities | | | 15 | | | | 16,167 | | | | 30,273 | |
Current liabilities | | | | | | | 42,323 | | | | 60,624 | |
Total equity and liabilities | | | | | | | 114,019 | | | | 127,475 | |
| | |
Unaudited Consolidated financial report September 30, 2017 | | |
B – CONSOLIDATED INCOME STATEMENT
| | | | | | | | | | | | | | | | | | | | |
| | | | | Three months ended | | | Nine months ended | |
(in thousands of euros) | | Notes | | | September 30, | | | September 30, | | | September 30, | | | September 30, | |
| | | | | 2017 | | | 2016 | | | 2017 | | | 2016 | |
| | | | | | | | | | | | | | | | | | | | |
Revenue | | | | | | | 21 630 | | | | 21 310 | | | | 84 003 | | | | 73 749 | |
Cost of goods solds | | | | | | | (11 960) | | | | (12 983) | | | | (52 128) | | | | (45 770) | |
Other purchases and external expenses | | | | | | | (2 409) | | | | (2 381) | | | | (9 931) | | | | (10 285) | |
Employee benefits expense | | | | | | | (1 259) | | | | (1 310) | | | | (4 099) | | | | (4 117) | |
Taxes and duties other than income tax | | | | | | | (160) | | | | (116) | | | | (422) | | | | (426) | |
Charges to depreciation, amortization, provisions and impairment | | | | | | | (58) | | | | (56) | | | | (73) | | | | (143) | |
Other operating income and expenses | | | | | | | (37) | | | | (2) | | | | (38) | | | | (3) | |
Current operating income | | | | | | | 5 747 | | | | 4 461 | | | | 17 313 | | | | 13 006 | |
Other income and expenses | | | | | | | 143 | | | | 15 | | | | 476 | | | | (170) | |
Net operating income | | | | | | | 5 890 | | | | 4 476 | | | | 17 789 | | | | 12 836 | |
Net finance costs | | | | | | | (5) | | | | 3 | | | | (25) | | | | (49) | |
Other financial expenses | | | | | | | (3 970) | | | | 21 | | | | (3 927) | | | | 68 | |
Net financial expense | | | | | | | (3 975) | | | | 24 | | | | (3 952) | | | | 19 | |
Net income before tax | | | | | | | 1 915 | | | | 4 500 | | | | 13 837 | | | | 12 855 | |
Income tax expense | | | 16 | | | | (618) | | | | (1 427) | | | | (4 227) | | | | (4 300) | |
Share of net income of associates | | | | | | | - | | | | - | | | | - | | | | - | |
Net income for the period | | | | | | | 1 297 | | | | 3 073 | | | | 9 610 | | | | 8 555 | |
Attributable tonon-controlling interests | | | | | | | | | | | 5 | | | | | | | | 13 | |
Attributable to owners of the Company | | | | | | | 1 297 | | | | 3 068 | | | | 9 610 | | | | 8 542 | |
| | | | | | | | | | | | | | | | | | | | |
Basic earnings per share (in euros) | | | | | | | 5,19 | | | | 10,30 | | | | 38,46 | | | | 28,67 | |
Diluted earnings per share (in euros) | | | 13 | | | | 5,19 | | | | 10,28 | | | | 38,46 | | | | 28,62 | |
| | | | | | | | | | | | | | | | | | | | |
| | |
Unaudited Consolidated financial report September 30, 2017 | | |
C – STATEMENT OF COMPREHENSIVE INCOME
The Statement of Comprehensive Income is presented pursuant to IAS 1 revised, which requires the presentation below the Income Statement or in a separate statement, of income and expense items recognized directly in equity.
Comprehensive income is equal to net income for the year plus income and expense items recognized directly in equity.
| | | | | | | | | | | | | | | | |
(in thousands of euros) | | Three months ended | | | Nine months ended | |
| September 30, 2017 | | | September 30, 2016 | | | September 30, 2017 | | | September 30, 2016 | |
| | | | | | | | | | | | | | | | |
Comprehensive income from continuing operations | | | 1 297 | | | | 3 073 | | | | 9 610 | | | | 8 555 | |
Attributable tonon-recurring interests | | | | | | | 5 | | | | | | | | 13 | |
Attributable to owners of the Company | | | 1 297 | | | | 3 068 | | | | 9 610 | | | | 8 541 | |
| | | | | | | | | | | | | | | | |
Basic comprehensive income per share* | | | 5,19 | | | | 10,30 | | | | 38,46 | | | | 28,67 | |
Diluted comprehensive income per share* | | | 5,19 | | | | 10,28 | | | | 38,46 | | | | 28,62 | |
| | |
Unaudited Consolidated financial report September 30, 2017 | | |
D – STATEMENT OF CASH FLOWS
| | | | | | | | | | | | |
| | | | | Nine months ended | |
(In thousands of euros) | | Notes | | | September 30, 2017 | | | September 30, 2016 | |
| | | | | | | | | | | | |
Net income of consolidated companies | | | | | | | 9 610 | | | | 8 555 | |
- Charges to depreciation, amortization, provisions and impairment | | | | | | | (19) | | | | 443 | |
- Income tax expense (income) | | | | | | | 4 227 | | | | 4 300 | |
- Net finance costs | | | | | | | 25 | | | | 49 | |
Operating cash flow before changes in operating working capital | | | | | | | 13 843 | | | | 13 347 | |
- Changes in operating working capital | | | | | | | (3 093) | | | | 836 | |
- Income taxes paid | | | | | | | (4 227) | | | | (4 300) | |
Cash flows from operating activities (Total I) | | | | | | | 6 522 | | | | 9 883 | |
Investing activities | | | | | | | | | | | | |
Payments for intangible assets and property, plant and equipment | | | | | | | (198) | | | | (98) | |
Payment for shares | | | | | | | - | | | | - | |
Proceeds from disposal of intangible assets and property, plant and equipment | | | | | | | 7 | | | | - | |
Change in loans and advances granted | | | | | | | 8 | | | | (8) | |
Acquisition/disposal of entities net of cash and cash equivalents acquired | | | | | | | - | | | | (1 125) | |
Cash flows used in investing activities (Total II) | | | | | | | (183) | | | | (1 231) | |
Financing activities | | | | | | | | | | | | |
Proceeds from issues of shares for cash | | | | | | | - | | | | - | |
Treasury share repurchases and sales | | | | | | | (1 118) | | | | (1) | |
Change in current accounts | | | | | | | - | | | | - | |
Interest paid | | | | | | | (25) | | | | (49) | |
Repayment of borrowings | | | | | | | (445) | | | | (395) | |
Cash flow used in financing activities (Total III) | | | | | | | (1 588) | | | | (445) | |
| | | |
Net increase (decrease) in cash and cash equivalents (I+II+III) | | | | | | | 4 752 | | | | 8 207 | |
Cash and cash equivalents at the beginning of the period | | | | | | | 25 907 | | | | 15 928 | |
Cash and cash equivalents at the end of the period | | | | | | | 30 660 | | | | 24 135 | |
Effects of exchange rate changes | | | | | | | | | | | | |
Net increase (decrease) in cash and cash equivalents | | | | | | | 4 753 | | | | 8 208 | |
| |
| | |
Unaudited Consolidated financial report September 30, 2017 | | |
E – STATEMENT OF CHANGES IN EQUITY
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(In thousands of euros) | | Share capital | | | Share premium | | | Reserves | | | Foreign currency translation reserve | | | Equity attributable to owners of the Company | | | Non- recurring interests | | | Total equity | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
As of December 31, 2016 | | | 252 | | | | 2,699 | | | | 59,348 | | | | 3,337 | | | | 65,636 | | | | 39 | | | | 65,676 | |
Net income for the period ended September 30, 2017 | | | | | | | | | | | 9,610 | | | | | | | | 9,610 | | | | | | | | 9,610 | |
Share capital increase | | | 1 | | | | 128 | | | | (89) | | | | | | | | 40 | | | | (39) | | | | 1 | |
Share capital reduction | | | (2) | | | | (1,116) | | | | | | | | | | | | (1,118) | | | | | | | | (1,118) | |
Dividend distribution | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Movements in consolidated reserves (change in scope) | | | | | | | | | | | | | | | | | | | | | | | | | | | 0 | |
Change in foreign currency translation reserve | | | | | | | | | | | | | | | (3,337) | | | | (3,337) | | | | | | | | (3,337) | |
As of September 30, 2017 | | | 250 | | | | 1,712 | | | | 68,869 | | | | 0 | | | | 70,831 | | | | 0 | | | | 70,830 | |
| | |
Unaudited Consolidated financial report September 30, 2017 | | |
F – NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
CONTENTS
Amounts are expressed in thousands of euros, unless otherwise indicated
| | | | |
NOTE 1. GENERAL INFORMATION | | | 8 | |
| |
NOTE 2. DECLARATION OF COMPLIANCE | | | 8 | |
| |
NOTE 3. ACCOUNTING BASIS | | | 8 | |
| |
NOTE 4. ACCOUNTING POLICIES | | | 8 | |
| |
NOTE 5. MAJOR EVENTS OF THE PERIOD | | | 10 | |
| |
NOTE 6. SUBSEQUENT EVENTS | | | 10 | |
| |
NOTE 7. GOODWILL | | | 10 | |
| |
NOTE 8. INTANGIBLE ASSETS | | | 11 | |
| |
NOTE 9. FINANCIAL ASSETS | | | 12 | |
| |
NOTE 10. INVENTORIES | | | 13 | |
| |
NOTE 11. TRADE RECEIVABLES | | | 13 | |
| |
NOTE 12. CASH AND CASH EQUIVALENTS | | | 13 | |
| |
NOTE 13. EARNINGS PER SHARE | | | 14 | |
| |
NOTE 14. BORROWINGS | | | 14 | |
| |
NOTE 15. OTHER CURRENT LIABILITIES | | | 15 | |
| |
NOTE 16. INCOME TAX EXPENSE | | | 15 | |
| |
NOTE 17. COMMITMENTS AND CONTINGENT LIABILITIES | | | 15 | |
| | |
Unaudited Consolidated financial report September 30, 2017 | | |
Note 1. GENERAL INFORMATION
Robopolis (hereinafter “the Company”) is a simplified joint stock company (société par actions simplifiée) governed by French law. Its registered office is located in Villeurbanne, France.
The Group is the European leader in domestic robotics. It holds exclusive distribution contracts in the regions where it operates and primarily with the manufacturer, IRobot.
The consolidated interim financial statements are prepared as of September 30, 2017 and for the three and nine month periods ended September 30, 2017 and 2016.
Note 2. DECLARATION OF COMPLIANCE
The consolidated financial statements have been prepared in accordance with International Financial Reporting Standards (IFRS) as issued by the International Accounting Standards Board (IASB).
The unaudited interim consolidated financial statements as of September 30, 2017 and for the three and nine months ended September 30, 2017 and 2016 have been prepared in accordance with IAS 34 “Interim Financial Reporting”. They do not include all information and disclosures required in the annual audited financial statements. Accordingly, these financial statements should be read in conjunction with our audited financial statements for the year ended December 31, 2016 and the notes thereto.
Note 3. ACCOUNTING BASIS
The consolidated financial statements comprise the financial statements of the simplified joint stock company, Robopolis and the subsidiaries it controls.
The financial statements are presented in thousands of euros, unless otherwise stated. Amounts are rounded up where the figure after the decimal is€500 or more.
Note 4. ACCOUNTING POLICIES
Deferred taxes are recognized, using the liability method, on temporary differences existing at the reporting date between the tax bases of assets and liabilities and their carrying amounts, as well as on unused tax losses.
| | |
Unaudited Consolidated financial report September 30, 2017 | | |
Deferred tax assets and liabilities are calculated at tax rates expected to apply during the period in which the asset will be realized or the liability settled, based on tax regulations that have been enacted or substantively enacted at the reporting date.
Deferred taxes are calculated individually for each entity and are offset when the taxes are collected by the same tax authority and concern the same tax entity.
Deferred taxes payable are recognized as income or expenditure in the Income Statement unless they relate to a transaction or event that is recognized directly in equity.
Deferred taxes are presented on separate lines of the Balance Sheet undernon-current assets andnon-current liabilities.
Deferred tax assets and liabilities are not discounted to present value.
Sales are recognized at the date of transfer of the risks and rewards of ownership, generally evidenced by the delivery of the goods.
Revenues are measured at the fair value of the consideration received or receivable in accordance with IAS 18, equal to the amount of cash or cash equivalents received or receivable, net of any trade discounts or volume rebates.
A segment is a distinguishable component of the Group that is engaged in providing products or services (business segment) and that is subject to risks and returns that are different from those of other business segments.
The Group has a single business segment.
The geographic segments adopted by Robopolis for secondary reporting purposes reflect customer invoicing addresses.
Segment assets are thenon-current and current assets used by a segment. Any assets not allocated to a segment are presented on the line “Unallocated assets”.
Segment liabilities are those liabilities that result from the activities of a segment and that either are directly attributable to the segment or can be allocated to the segment on a reasonable basis. They includenon-current and current liabilities. Any liabilities not allocated to a segment are presented on the line “Unallocated liabilities”.
| | |
Unaudited Consolidated financial report September 30, 2017 | | |
The Group operates exclusively in the euro zone. Its subsidiaries are located in Spain, Belgium, Germany, the Netherlands, Austria and Portugal.
Note 5. MAJOR EVENTS OF THE PERIOD
The contract dated December 5, 2012 for the acquisition of 90% of the share capital of the subsidiary, Asimotion, included an option for the purchase by the Company of the remaining 10% of shares by December 31, 2017 at the latest. This share purchase transaction was completed and validated by a decision of the Board of Directors on March 16, 2017.
All the decisions approved by the General Assembly of Shareholders dated December 13, 2016 were fully performed including the payment in anticipation of all the Seller’s financing arrangements.
On July 25, 2017 Robopolis’ shareholders signed a Shares Purchase Agreement (”SPA”) with iRobot, a US company being its main supplier and partner in order to sell 100% of the shares. The final closing is planned on October 2, 2017.
On August 31, 2017, the Robopolis SAS purchased 1 850 of its own shares at a unit price of€ 496,569 per share in order to cancel them as per the decision of the General Assembly dated July 13, 2017. The consideration was settled fully in cash.
As part of the SPA conditions, Robopolis SAS has sold all hedging positions before the closing.
The total cost for Robopolis to sell all hedging positions was approximately 3.9 million Euros, and was recorded in the other financial expenses in the three months period ended September 30, 2017.
Note 6. SUBSEQUENT EVENTS
On October 2, 2017 Robopolis’ shareholders completed the sale of 100% of the shares to iRobot, a US company being its main supplier and partner, as per the Shares Purchase Agreement signed on July 25, 2017.
Note 7. GOODWILL
Breakdown of goodwill (net carrying amount)
| | |
Unaudited Consolidated financial report September 30, 2017 | | |
| | | | | | | | | | | | |
Company or group | | Year of acquisition | | Currency | | 9/30/2017 | | | 12/31/2016 | |
RRDS SL (Espagne) | | 2010 | | k€ | | | 4,846 | | | | 4,846 | |
Robopolis GmbH (Allemagne) | | 2011 | | k€ | | | 6,281 | | | | 6,281 | |
Robopolis SPRL (Belgique) | | 2011 | | k€ | | | 1,045 | | | | 1,045 | |
Robopolis BV(Pays-Bas) | | 2012 | | k€ | | | 1,118 | | | | 1,118 | |
Robotworld (Portugal) | | 2016 | | k€ | | | 1,125 | | | | 1,125 | |
Net carrying amount | | | | | | | 14,416 | | | | 14,416 | |
Note 8. INTANGIBLE ASSETS
| | | | | | | | | | | | | | | | |
(In thousands of euros) | | Softwares | | | Websites | | | Trademarks | | | Total | |
| | | | | | | | | | | | | | | | |
Opening gross carrying amount | | | 535 | | | | 125 | | | | 3 | | | | 660 | |
| | | | | | | | | | | | | | | | |
Acquisitions | | | 24 | | | | | | | | | | | | 24 | |
Closing gross carrying amount | | | 559 | | | | 125 | | | | 3 | | | | 684 | |
| | | | | | | | | | | | | | | | |
Opening accumulated amortization | | | 470 | | | | 120 | | | | 0 | | | | 590 | |
| | | | | | | | | | | | | | | | |
Charge to amortization | | | 16 | | | | 2 | | | | | | | | 18 | |
Closing accumulated amortization | | | 486 | | | | 122 | | | | 0 | | | | 608 | |
| | | | | | | | | | | | | | | | |
Opening net carrying amount | | | 65 | | | | 5 | | | | 3 | | | | 71 | |
Closing net carrying amount | | | 72 | | | | 3 | | | | 3 | | | | 76 | |
| | | | | | | | | | | | | | | | |
| | |
Unaudited Consolidated financial report September 30, 2017 | | |
Note 9. FINANCIAL ASSETS
The different financial instrument categories are presented at net carrying amount below.
As of September 30, 2017
| | | | | | | | | | | | | | | | | | | | | | | | |
(In thousands of euros) | | As of 09/30/2017 | | | Available for sale financial assets | | | Loans and receivables | | | Held-to- maturity investments | | | Financial assets at fair value through profit or loss | | | Assets outside IAS 39 scope | |
Goodwill | | | 14,416 | | | | - | | | | - | | | | - | | | | - | | | | 14,416 | |
Intangible assets | | | 76 | | | | - | | | | - | | | | - | | | | - | | | | 76 | |
Tangible assets | | | 967 | | | | - | | | | - | | | | - | | | | - | | | | 967 | |
Non current assets | | | 178 | | | | - | | | | 178 | | | | - | | | | - | | | | - | |
Non current income tax | | | 125 | | | | - | | | | - | | | | - | | | | - | | | | 125 | |
Non current assets | | | 15,762 | | | | - | | | | 178 | | | | - | | | | - | | | | 15,584 | |
Net inventory | | | 31,223 | | | | - | | | | - | | | | - | | | | - | | | | 31,223 | |
Receivables | | | 23,529 | | | | - | | | | 23,529 | | | | - | | | | - | | | | - | |
Other current assets | | | 11,293 | | | | - | | | | 11,293 | | | | - | | | | - | | | | - | |
| | | - | | | | - | | | | - | | | | - | | | | - | | | | - | |
Cash and equivalents | | | 32,213 | | | | - | | | | 32,213 | | | | - | | | | - | | | | - | |
Current assets | | | 98,258 | | | | - | | | | 67,035 | | | | - | | | | - | | | | 31,223 | |
As of December 31, 2016 | |
(In thousands of euros) | | As of 12/31/2016 | | | Available- for sale financial assets | | | Loans and receivables | | | Held-to- maturity investments | | | Financial assets at fair value through profit or loss | | | Assets outside IAS 39 scope | |
Goodwill | | | 14,416 | | | | - | | | | - | | | | - | | | | - | | | | 14,416 | |
Intangible assets | | | 71 | | | | - | | | | - | | | | - | | | | - | | | | 71 | |
Property, plant and equipment | | | 925 | | | | - | | | | - | | | | - | | | | - | | | | 925 | |
Financial assets | | | 186 | | | | - | | | | 186 | | | | - | | | | - | | | | - | |
Deferred tax assets | | | 8 | | | | - | | | | - | | | | - | | | | - | | | | 8 | |
Non-current assets | | | 15,606 | | | | - | | | | 186 | | | | - | | | | - | | | | 15,420 | |
Inventories | | | 20,088 | | | | - | | | | - | | | | - | | | | - | | | | 20,088 | |
Trade receivables | | | 58,205 | | | | - | | | | 58,205 | | | | - | | | | - | | | | - | |
Other current assets | | | 4,161 | | | | - | | | | 4,161 | | | | - | | | | - | | | | - | |
Current tax assets | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | |
Cash and cash equivalents | | | 29,415 | | | | - | | | | 26,078 | | | | - | | | | 3,337 | | | | - | |
Current assets | | | 111,870 | | | | - | | | | 88,444 | | | | - | | | | 3,337 | | | | 20,088 | |
| | |
Unaudited Consolidated financial report September 30, 2017 | | |
Note 10. INVENTORIES
| | | | | | | | |
(In thousands of euros) | | 09/30/2017 | | | 12/31/2016 | |
Goods | | | 31,615 | | | | 20,555 | |
Impairment | | | (392) | | | | (467) | |
Total | | | 31,223 | | | | 20,088 | |
Note 11. TRADE RECEIVABLES
| | | | | | | | |
(In thousands of euros) | | 09/30/2017 | | | 12/31/2016 | |
Trade receivables | | | 23,770 | | | | 58,446 | |
Impairment | | | (241) | | | | (241) | |
Total | | | 23,529 | | | | 58,205 | |
Note 12. CASH AND CASH EQUIVALENTS
| | | | | | | | | | | | |
(In thousands of euros) | | 9/30/2017 | | | Change | | | 12/31/2016 | |
Investment securities | | | - | | | | - | | | | - | |
Bank guarantees | | | - | | | | - | | | | - | |
Hedging instruments | | | - | | | | (3,337) | | | | 3,337 | |
Cash at bank and in hand | | | 32,213 | | | | 6,135 | | | | 26,078 | |
Cash and cash equivalents | | | 32,213 | | | | 2,798 | | | | 29,415 | |
Hedging instruments | | | - | | | | 188 | | | | - | |
Overdrafts and short-term bank borrowings | | | (1,553) | | | | (1,382) | | | | (171) | |
Cash and cash equivalents, net | | | 30,660 | | | | 1,604 | | | | 29,244 | |
Breakdown of hedging instruments: | | | | | | | | | | | | |
Hedging instruments - Assets | | | 3,337 | | | | 3,337 | | | | - | |
Hedging instruments - Liabilities | | | - | | | | - | | | | - | |
Difference in consolidated equity | | | 3,337 | | | | 3,337 | | | | - | |
Foreign exchange gains and losses resulting from differences between closing exchange rates and financial instrument hedging rates are recognized in the Group accounts through profit or loss (equity).
| | |
Unaudited Consolidated financial report September 30, 2017 | | |
Note 13. EARNINGS PER SHARE
| | | | | | | | | | | | | | | | |
| | Three months ended | | | Nine months ended | |
| | 9/30/2017 | | | 9/30/2016 | | | 9/30/2017 | | | 9/30/2016 | |
Net income (loss) attributable to owners of the Company(in€ thousands) | | | 1,297 | | | | 3,068 | | | | 9,610 | | | | 8,542 | |
| | | | |
Weighted average number of shares | | | 249,861 | | | | 298,439 | | | | 249,861 | | | | 298,439 | |
Earnings per share(in euros) | | | 5.19 | | | | 10.28 | | | | 38.46 | | | | 28.62 | |
Net income (loss) attributable to owners of the Company(in€ thousands) | | | 1,297 | | | | 3,068 | | | | 9,610 | | | | 8,542 | |
Weighted average number of shares | | | 249,861 | | | | 298,439 | | | | 249,861 | | | | 298,439 | |
Adjustments for dilutive instruments | | | - | | | | - | | | | - | | | | - | |
Number of shares for calculating diluted earnings per share | | | 249,861 | | | | 298,439 | | | | 249,861 | | | | 298,439 | |
Diluted earnings per share | | | 5.19 | | | | 10.28 | | | | 38.46 | | | | 28.62 | |
Note 14. BORROWINGS
Group net borrowings break down as follows:
| | | | | | | | | | | | | | | | | | | | |
(In thousands of euros) | | Less than 1 year | | | 1 to 5 years | | | More than 5 years | | | 9/30/17 | | | 12/31/2016 | |
| | | | | |
Bank borrowings | | | 4 | | | | 371 | | | | - | | | | 375 | | | | 608 | |
Non-current borrowings | | | 4 | | | | 371 | | | | - | | | | 375 | | | | 608 | |
| | | | | |
Bank borrowings | | | 380 | | | | - | | | | - | | | | 380 | | | | 591 | |
| | | | | |
Shareholder current accounts | | | - | | | | - | | | | - | | | | - | | | | - | |
Hedging instruments | | | - | | | | - | | | | - | | | | - | | | | - | |
Overdrafts and short-term bank borrowings | | | 1,553 | | | | - | | | | - | | | | 1,553 | | | | 171 | |
Current borrowings | | | 1,932 | | | | - | | | | - | | | | 1,932 | | | | 762 | |
Total borrowings | | | 1,936 | | | | 371 | | | | - | | | | 2,307 | | | | 1,370 | |
Investment securities | | | | | | | | | | | | | | | - | | | | - | |
Bank guarantees | | | | | | | | | | | | | | | - | | | | - | |
Hedging instruments | | | | | | | | | | | | | | | - | | | | (3,337) | |
Cash at bank and in hand | | | | | | | | | | | | | | | (32,213) | | | | (26,078) | |
Cash and cash equivalents | | | | | | | | | | | | | | | (32,213) | | | | (29,415) | |
Net debt | | | | | | | | | | | | | | | (29,905) | | | | (28,045) | |
| | |
Unaudited Consolidated financial report September 30, 2017 | | |
Note 15. OTHER CURRENT LIABILITIES
| | | | | | | | |
(In thousands of euros) | | 9/30/2017 | | | 12/31/2016 | |
Tax and employee-related liabilities | | | 10,915 | | | | 5,810 | |
Other liabilities | | | 5,252 | | | | 24,355 | |
Deferred income | | | - | | | | 108 | |
Total | | | 16,167 | | | | 30,273 | |
Note 16. INCOME TAX EXPENSE
The income tax expense breaks down as follows (in thousands of euros):
| | | | | | | | |
| | Three months ended | | Nine months ended |
(in thousands of euros) | | September 30, 2017 | | September 30, 2016 | | September 30, 2017 | | September 30, 2016 |
Current tax | | 269 | | 1,350 | | 4,345 | | 4,576 |
Differed tax | | 349 | | 77 | | (117) | | (276) |
Income tax expense | | 618 | | 1,427 | | 4,227 | | 4,300 |
Note 17. COMMITMENTS AND CONTINGENT LIABILITIES
Commitments given
| - | Robopolis guarantees the financial commitments given by its Belgian subsidiaries to various banks. |
| | |
Commitments at the end of the period: | | K€ 260 |
Commitments received
| - | USD-denominated import documentary credit facilities granted by various banks to Robopolis SAS. |
| | |
Total amount due (euro equivalent): | | K€ 30,732 |