22 December 2015 YOC AG. FIRST BERLIN Equity Research

Save this PDF as:
 WORD  PNG  TXT  JPG

Size: px
Start display at page:

Download "22 December 2015 YOC AG. FIRST BERLIN Equity Research"

Transcription

1 FIRST ERLIN Equity Research RATING Germany / Advertising Primary exchange: Frankfurt, Xetra 9M/15 Results PRICE TARGET 3.00 loomberg: YOC GR Return Potential 53.3% ISIN: DE Risk Rating High Q3 REVENUES STEADY Y/Y; EXPECT STRONG FINISH TO THE YEAR Ellis Acklin, Tel. +49 (0) Y O UY 9M revenues remained steady Y/Y at 2.2m backed by improving contributions from premium programmatic products. The gross margin improved Y/Y for the nine month period, while EITDA adjusted for one-off effects in both years also showed incremental improvement. YOC continues to enhance its product offerings and we expect a significant pick-up in sales in Q4 driven by the rollout of the new YOC Understitial products. We have also increased our gross margins assumptions to account for the positive Programmatic developments. With a strong Q4 YOC should deliver its first annual revenue growth in three years. Our rating remains uy with a 3.00 price target (previously: 2.80). Q3/15 revenues steady Y/Y and in line with our target Q3 sales matched the prior year figure at 2.2m (Q3/14: 2.2m; Fe: 2.2m). This is an encouraging sign after the 31% Y/Y slide in Q2 sales owing mainly to negative developments at the Spanish and UK operations. On a nine month basis, revenue also equalled last year s result of 6.6m (9M/14: 6.6m). Despite the revenue shortfall, the gross margin (as % of revenues) improved during the nine month period to 33% (9M/14: 30%), thanks to higher programmatic activities and the rollout of new products. Personnel expenses were in line with last year at 3.1m (9M/14: 3.1m), whereas other operating expenses were 35% lower Y/Y at 1.7m in 9M/15 vs 2.6m in 9M/14 having benefited from cost cutting measures. Nine month EITDA totalled -1.1m compared to -0.9m in the prior year timeframe. YOC received an out of court settlement of 0.8m in Q3. Adjusted for this one-off effect vs the restructuring effects of 1.2m realised last year, EITDA in 9M/15 improved 0.2m to - 1.9m (9M/14: -2.1m). Expect a strong finish to the year spurred by new products We look for sales to pick up in Q4 driven by new YOC Understitial mobile advertising products and target revenue of 3.2m corresponding to 45% Q/Q and over 15% Y/Y growth. In September, YOC announced the introduction of its latest innovation for mobile ads. The YOC Understitial (p.t.o) COMPANY PROFILE YOC is a leading independent Mobile Advertising platform, which helps mobile app developers and digital publishers boost advertising revenues while also providing advertisers with attractive inventory and technology to maximize the effectiveness of their mobile media spend. MARKET DATA As of 21 Dec 2015 Closing Price 1.96 Shares outstanding 3.11m Market Capitalisation 6.09m 52-week Range 1.69 / 3.50 Avg. Volume (12 Months) 7,158 Multiples E 2016E P/E n.a. n.a. n.a. EV/Sales EV/EIT n.a. n.a. n.a. Div. Yield 0.0% 0.0% 0.0% STOCK OVERVIEW Dec 14 Feb 15 Apr 15 Jun 15 Aug 15 Oct 15 Dec 15 General All Share FINANCIAL HISTORY & PROJECTIONS E 2016E 2017E Revenue ( m) Y-o-y growth n.a % -21.4% 4.4% 36.6% 28.0% EIT ( m) EIT margin n.a. n.a. n.a. n.a. n.a. n.a. Net income ( m) EPS (diluted) ( ) DPS ( ) FCF ( m) Net gearing n.a. n.a. n.a. n.a. n.a. n.a. Liquid assets ( m) RISKS Risk include but are not limited to: weak balance sheet, small size, and low barriers to entry in core activities. COMPANY DATA As of 30 Sep 2015 Liquid Assets 0.50m Current Assets 3.10m Intangible Assets 0.60m Total Assets 3.80m Current Liabilities 5.90m Shareholders Equity -2.50m SHAREHOLDERS Dirk Kraus 19.5% Deutsche Industrie Holding 9.9% Institutional holdings 12.5% Other 10.9% Free Float 47.2% Analyst: Ellis Acklin, Tel. +49 (0)

2 ... format enables ads to be filled with graphics, HTML5 or videos and is already one of the top five most popular formats according to the YOC s recent trend report on mobile advertising formats. In the UK, advanced advertising spenders, specifically the telecommunications, entertainment and automotive industries are investing heavily in these latest mobile advertising technologies. The video version of YOC Understitial is a nonintrusive moving image format which merges the article content with the ad. This format has been used in the mobile advertising campaigns of major European brands such as O2, Microsoft, the Sparkasse Savings ank and Telekom Austria. The format features high visibility and already demonstrates positive click-though KPIs. We believe these products are beginning to pay off in terms of new revenue streams for YOC and should provide a boost in Q4. Negative operating cash flows still draining cash position Cash and cash equivalents totalled 0.5m at the end of 9M/15 compared to 0.7m at the six month stage and 1.2m at year end We note the company received an 0.8m cash injection stemming from an out-of-court settlement in Q3. Cash flow from operations in the first nine months totalled -1.6m vs -1.5m in H1/14. Cash flow from investing amounted to -0.2m, while cash flow from financing was 1.1m, stemming from the capital increase and draw down of debt in Q2. The net cash outflow of 0.2m in Q3/15 (9M/15: 0.7m) continued to stretch the balance sheet and confirms our view that the company will need to raise additional cash to fund growth until operating cash flows turn positive with the expected pick up in sales and profitability in The company is in discussions with its lenders and could secure a new credit, raise new equity, or a blend thereof similar to the last cash injection earlier this year. For now we retain the small equity raise we modelled after H1/15. Figure 1: Q3/15 results vs our forecasts in '000 Q3/15 Q3/15E Delta Q3/14 Delta 9M/15 9M/14 Delta Revenues 2,189 2, % 2, % 6,571 6, % EITDA¹ ,117-2,059 - Margin -5.7% 0.7% % % -31.1% - Net income , ,513 3,770 - Margin -15.7% -1.3% % % 56.9% - EPS (in ) *figures are adjusted to reflect continuing operations ¹ 2014 adjusted for for one effects Source: First erlin Equity Research; Page 2/8

3 Figure 2: Adjustments to our forecasts 2015E 2016E in '000 old new Delta old new Delta Revenues 9,782 9, % 14,201 13, % EITDA -1,187-1, Margin -12.1% -12.1% % -6.1% - Net income -1,486-1, ,210-1,084 - Margin -15.2% -15.5% % -8.1% - EPS (in ) Source: First erlin Equity Research Adjusting 2015 earnings forecasts to account for Q3 performance Revenues were in line with our estimate for the third quarter at 2.2m, and we believe Q4 will deliver a much stronger sales performance thanks to the high contribution from Understitial solutions. We target 3.2m in sales for the final quarter and continue to look for 9.8m in sales for FY However, Q3 earnings came in slightly lower chiefly due to higher OpEx than we had modelled. Adjusted for these variances, we now project FY 2015 EITDA of -1.4m (previously: -1.2m) and NI of -1.8m (previously: -1.5m). After speaking with management, we have shifted a portion of the growth for 2016 into the following year to allow more time for the new products to gain traction. We also believe Programmatic activities are developing more quickly than expected and now expect them to account for 48% of group sales by 2018 (previously: 30%). This improved mix will drive the GM improvement much faster than we previously forecast. We now target a 38% GM in 2018 (previously: 34%). Going forward we also expect G&A to benefit from the recent relocation of operations going forward. Figure 3: Revenue and gross margin development (excluding belboon) % 34% 35% 32% 28% 29% E 2016E 2017E 40% 35% 30% 25% 20% 15% 10% 5% 0% Revenue (EUR m) Gross margin Source: First erlin Equity Research; Underlying positives set to translate into growth; reiterate uy rating Despite the regional obstacles encountered in Spain and the UK in the first nine months, we believe the company is well positioned to deliver its first revenue growth in three years buoyed by its new Mobile Advertising Products and increasing Programmatic activities. The gross margin (as % of revenues) has improved with the addition of Programmatic, while operating costs are significantly more tenable after the restructuring. We expect the GM to edge north of 38% over the mid term and believe the bottom line will benefit from the lean cost structure and economies of scale as sales increase. Management target mid single digit top-line growth for the year. Our adjusted forecasts result in a DCF fair value and price target of 3.00 (previously: 2.80) corresponding to a uy rating. Page 3/8

4 DCF VALUATION All figures in EUR ' A 2015E 2016E 2017E 2018E 2019E 2020E 2021E 2022E Net sales 0 9,782 13,359 17,096 22,179 25,582 29,047 32,682 35,983 NOPLAT 0-1,447-1, ,083 1,307 1,752 2,061 2,159 + depreciation & amortisation Net operating cash flow 0-1, ,324 1,579 2,037 2,357 2,466 - total investments (CAPEX and WC) Capital expenditures Working capital Free cash flows (FCF) 0-1, ,428 1,928 2,064 2,446 2,566 PV of FCF's 0-1, , , All figures in thousands PV of FCFs in explicit period 6,416 PV of FCFs in terminal period 2,790 Enterprise value (EV) 9,206 + Net cash / - net debt (H1/15) Investments / minority interests 0 Shareholder value 10,094 Shares outstanding (diluted) 3,363 Fair value per share in EUR 3.00 Terminal growth rate WACC 16.0% 0.5% 1.0% 1.5% 2.0% 2.5% 3.0% 3.5% Cost of equity 16.9% 10.0% Pre-tax cost of debt 11.0% 12.0% Tax rate 30.0% 14.0% After-tax cost of debt 7.7% 16.0% Share of equity capital 90.0% 18.0% Share of debt capital 10.0% 20.0% % 22.0% * please note our model runs though 2028 and we have shown only the abbreviated version for formatting purposes WACC Page 4/8

5 INCOME STATEMENT All figures in EUR ' A* 2014A 2015E 2016E 2017E 2018E Revenues 11,917 9,368 9,782 13,359 17,096 22,179 Own work capitalised Other operating income 1,325 2,683 1, Total Ouput 13,305 12,319 11,401 13,869 17,606 22,689 Cost of goods sold -8,468-6,391-6,481-8,692-10,940-13,803 Gross profit 4,837 5,928 4,920 5,177 6,666 8,886 G&A -4,406-3,235-2,098-1,977-2,171-2,440 Personnel costs -6,657-3,963-4,008-4,021-4,223-4,658 Depreciation and amortisation Operating income (EIT) -7,206-1,581-1,447-1, ,548 Net financial result Pre-tax income (ET) -7,287-1,626-1,459-1, ,548 Income taxes Minority interests Net income / loss (continued operations) -7,981-1,745-1,514-1, ,548 Net income / loss (discontinued operations) -2,502 5, Net income/ loss -10,483 3,293-1,514-1, ,548 Diluted EPS (in ) EITDA¹ -6,226-1,270-1, ,789 Ratios Gross margin 33.7% 31.8% 33.7% 34.9% 36.0% 37.8% EIT margin on revenues n.a. n.a. n.a. n.a. 0.2% 6.8% EITDA margin on revenues n.a. n.a. n.a. n.a. 1.5% 7.9% Net margin on revenues n.a. n.a. n.a. n.a. 0.2% 6.8% Tax rate 30.0% 30.0% 30.0% 30.0% 30.0% 30.0% Expenses as % of revenues G&A 34.5% 34.5% 21.5% 14.8% 12.7% 11.0% Personnel costs 42.3% 42.3% 41.0% 30.1% 24.7% 21.0% Depreciation and amortisation 2.5% 2.5% 2.3% 1.8% 1.3% 1.1% Y-Y Growth Revenues -45.1% -21.4% 4.4% 36.6% 28.0% 29.7% Operating income n.m. n.m. n.m. n.m. n.m % Net income/ loss n.m. n.m. n.m. n.m. n.m % * adjusted to reflect continuing operations ¹ 2014 EITDA is - 2.3m excluding the 1.0m one-off restructuring effects Page 5/8

6 ALANCE SHEET All figures in EUR ' A 2014A 2015E 2016E 2017E 2018E Assets Current assets, total 5,500 3,485 2,722 3,360 4,205 6,943 Cash and cash equivalents 531 1, ,638 Receivables 3,960 1,611 1,742 2,342 2,998 3,889 Other current assets Tax assets Assets for sale Non-current assets, total 2, Property, plant & equipment Goodwill & other intangibles 1, Other assets Total assets 7,728 4,135 3,332 3,982 4,860 7,640 Shareholders' equity & debt Current liabilities, total 11,723 5,720 5,330 6,439 7,591 8,923 Short-term debt Accounts payable 3,008 2,521 2,841 3,882 4,886 6,164 Current provisions Other current liabilities 8,150 3,199 1,911 1,979 2,040 2,094 Long-term liabilities, total Long-term debt LT provisions Other liabilities Minority interests Shareholders' equity -4,679-1,650-2,364-2,922-2,896-1,348 Total consolidated equity and debt 7,728 4,135 3,332 3,982 4,860 7,640 Ratios Current ratio 0.5x 0.6x 0.5x 0.5x 0.6x 0.8x Quick ratio 0.4x 0.5x 0.4x 0.5x 0.5x 0.7x Net working capital ,099-1,539-1,888-2,275 Net debt 596-1, ,638 Return on equity (ROE) n.m. n.m. n.m. n.m. n.m. n.m. Page 6/8

7 CASH FLOW STATMENT All figures in EUR ' A 2014A 2015E 2016E 2017E 2018E Net income from continued operations -7,981-1,745-1,514-1, ,548 Net income from discontinued operations -2,502 5, Depreciation and amortisation 4, Changes in working capital Others 1,075-1, Result from disposals 1-4, Operating cash flow -4,815-1,920-1, ,217 Investments in PP&E Investments in intangibles Disposal of business units 5,000 2, Disposal of assets Others Cash flow from investing activities 4,417 2, Free cash flow , ,933 Debt financing, net -2, Equity financing, net 3, Other changes in cash Cash flow from financing activities , Net cash flows ,833 Cash, start of the year , Cash, end of the year 531 1, ,638 EITDA/share (in ) Y-Y Growth Operating cash flow n.m. n.m. n.m. n.m. n.m % Free cash flow n.m. n.m. n.m. n.m. n.m % EITDA/share n.a. n.a. n.m. n.m. n.m % Page 7/8

8 FIRST ERLIN Equity Research FIRST ERLIN RECOMMENDATION & PRICE TARGET HISTORY Report No.: Initial Report Date of publication Previous day closing price Recommendation Price target 2 February uy May uy June uy Today 1.96 uy 3.00 Ellis Acklin First erlin Equity Research GmbH Mohrenstraße erlin Tel. +49 (0) Fax +49 (0) FIRST ERLIN POLICY In an effort to assure the independence of First erlin research neither analysts nor the company itself trade or own securities in subject companies. In addition, analysts compensation is not directly linked to specific financial transactions, trading revenue or asset management fees. Analysts are compensated on a broad range of benchmarks. First erlin has received compensation from a third party where the subject company is a client. First erlin s opinion is based on its own findings. ANALYST CERTIFICATION I, Ellis Acklin, certify that the views expressed in this report accurately reflect my personal and professional views about the subject company; and I certify that my compensation is not directly linked to any specific financial transaction including trading revenue or asset management fees; neither is it directly or indirectly related to the specific recommendation or views contained in this research. In addition, I possess no shares in the subject company. INVESTMENT RATING SYSTEM First erlin s investment rating system is five tiered and includes an investment recommendation and a risk rating. Our recommendations, which are a function of our expectation of total return (forecast price appreciation and dividend yield) in the year specified, are as follows: STRONG UY: Expected return greater than 50% and a high level of confidence in management s financial guidance UY: Expected return greater than 25% ADD: Expected return between 0% and 25% REDUCE: Expected negative return between 0% and -15% SELL: Expected negative return greater than -15% Our risk ratings are Low, Medium, High and Speculative and are determined by ten factors: corporate governance, quality of earnings, management strength, balance sheet and financing risk, competitive position, standard of financial disclosure, regulatory and political uncertainty, company size, free float and other company specific risks. These risk factors are incorporated into our valuation models and are therefore reflected in our price targets. Our models are available upon request to First erlin clients. Up until 16 May 2008, First erlin s investment rating system was three tiered and was a function of our expectation of return (forecast price appreciation and dividend yield) over the specified year. Our investment ratings were as follows: UY: expected return greater than 15%; HOLD: expected return between 0% and 15%; and SELL: expected negative return. ADDITIONAL DISCLOSURES First erlin s research reports are for qualified institutional investors only. This report is not constructed as an offer to sell or the solicitation of an offer to buy any security in any jurisdiction where such an offer would be illegal. We are not soliciting any action based upon this material. This material is for the general information of clients of First erlin. It does not take into account the particular investment objectives, financial situation or needs of individual clients. efore acting on any advice or recommendation in this material, a client should consider whether it is suitable for their particular circumstances and, if necessary, seek professional advice. The material is based upon information that we consider reliable, but we do not represent that it is accurate or complete, and it should be relied upon as such. Opinions expressed are our current opinions as of the date appearing on this material only; such opinions are subject to change without notice. Copyright 2015 First erlin Equity Research GmbH. All rights reserved. No part of this material may be copied, photocopied or duplicated in any form by any means or redistributed without First erlin s prior written consent. The research is not for distribution in the USA or Canada. When quoting please cite First erlin as the source. Additional information is available upon request. Page 8/8

2 September 2015 YOC AG. FIRST BERLIN Equity Research

2 September 2015 YOC AG. FIRST BERLIN Equity Research FIRST ERLIN Equity Research RATING Germany / Advertising Primary exchange: Frankfurt, Xetra Q2/15 Results PRICE TARGET 2.80 loomberg: YOC GR Return Potential 29.6% ISIN: DE0005932735 Risk Rating High SALES

More information

20 May 2015 OpenLimit Holding AG. FIRST BERLIN Equity Research

20 May 2015 OpenLimit Holding AG. FIRST BERLIN Equity Research FIRST ERLIN Equity Research RATING Switzerland / Software Primary exchange: Frankfurt Q1 figures PRICE TARGET 1.10 loomberg: O5H GR Return Potential 37.3% ISIN: CH0022237009 Risk Rating High STRONG SALES

More information

price target of 7.40. We reiterate our Buy rating. Figure 1: Reported figures versus forecasts Source: First Berlin Equity Research, SFC Energy AG

price target of 7.40. We reiterate our Buy rating. Figure 1: Reported figures versus forecasts Source: First Berlin Equity Research, SFC Energy AG FIRST ERLIN Equity Research RATING Germany / Energy Primary exchange: Frankfurt Q3 figures PRICE TARGET 7.40 loomberg: F3C GR Return Potential 38.1% ISIN: DE0007568578 Risk Rating High PROJECT DELAYS URDEN

More information

5 November 2014 Pharming Group NV. FIRST BERLIN Equity Research. 9M 2014 Results & US Product Launch

5 November 2014 Pharming Group NV. FIRST BERLIN Equity Research. 9M 2014 Results & US Product Launch FIRST ERLIN Equity Research Netherlands / iotechnology Primary exchange: Euronext Amsterdam / Secondary exchange: Frankfurt 9M 2014 Results & US Product Launch 5 P ha RATING UY PRICE TARGET 1.50 loomberg:

More information

BDI BioEnergy Intern. 20.0 Neutral. Activity level in Q3 might not support FY estimates

BDI BioEnergy Intern. 20.0 Neutral. Activity level in Q3 might not support FY estimates 8/11/1 8/1/11 8/3/11 8/5/11 8/7/11 8/9/11 8/11/11 8/1/12 8/3/12 8/5/12 8/7/12 8/9/12 MATELAN Research Preview Note Price as of 9/11/12: 8.69 12 November 212 Company / Sector Fair Value Recommendation BDI

More information

DATRON AG. Investor day supports our positive view. Buy (Buy) 12.50 EUR (12.50 EUR ) BANKHAUS LAMPE // 1 17/09/2015

DATRON AG. Investor day supports our positive view. Buy (Buy) 12.50 EUR (12.50 EUR ) BANKHAUS LAMPE // 1 17/09/2015 BANKHAUS LAMPE // 1 DATRON AG Investor day supports our positive view 17/09/2015 Buy (Buy) 12.50 EUR (12.50 EUR ) Close 15/09/2015 9.75 EUR Bloomberg: DAR GY WKN: A0V9LA Sector Engineering Share price

More information

BDI BioEnergy Internat. 14.5 Buy

BDI BioEnergy Internat. 14.5 Buy 20/08/13 20/10/13 20/12/13 20/02/14 20/04/14 20/06/14 20/08/14 20/10/14 20/12/14 20/02/15 20/04/15 20/06/15 MATELAN Research Update Note Price as of 20/08/15: 10.80 21 August 2015 Company / Sector Fair

More information

MATELAN Research. Intelligent Transportation Systems MEGATRENDS DRIVE MARKET GROWTH FINANCIALS ACCELERATING IVU AND INIT SHOW HIGHEST UPSIDES

MATELAN Research. Intelligent Transportation Systems MEGATRENDS DRIVE MARKET GROWTH FINANCIALS ACCELERATING IVU AND INIT SHOW HIGHEST UPSIDES MATELAN Research Intelligent Transportation Systems MEGATRENDS DRIVE MARKET GROWTH FINANCIALS ACCELERATING IVU AND INIT SHOW HIGHEST UPSIDES 2/5/12 2/7/12 2/9/12 2/11/12 2/1/13 2/3/13 2/5/13 2/7/13 2/9/13

More information

2 February 2015 YOC AG

2 February 2015 YOC AG FIRST ERLIN Equity Research RATING Germany / Advertising Primary exchange: Frankfurt, Xetra Initiating Coverage PRICE TARGET 3.20 loomberg: YOC GR Return Potential 56.1% ISIN: DE0005932735 Risk Rating

More information

Trxade Group, Inc. (TCQB: TRXD): Record Revenues in Q3

Trxade Group, Inc. (TCQB: TRXD): Record Revenues in Q3 Siddharth Rajeev, B.Tech, MBA, CFA Analyst November 5, 2015 Trxade Group, Inc. (TCQB: TRXD): Record Revenues in Q3 Sector/Industry: E-commerce Market Data (as of November 5, 2015) Current Price $1.15 Fair

More information

FINANCIAL REPORT H1 2014

FINANCIAL REPORT H1 2014 FINANCIAL REPORT H1 2014 HIGH SPEED BY PASSION 02_Key Figures 03_Group Status Report 05_Consolidated Financial Statements 10_Notes 11_Declaration of the Legal Representatives 02 PANKL KEY FIGURES EARNING

More information

Management Presentation Q2/2012 Results. 8 August 2012

Management Presentation Q2/2012 Results. 8 August 2012 Management Presentation Q2/2012 Results 8 August 2012 Cautionary statement This presentation contains forward-looking statements which involve risks and uncertainties. The actual performance, results and

More information

CONFERENCE CALL Q1-Q3 2010. 10 November 2010

CONFERENCE CALL Q1-Q3 2010. 10 November 2010 CONFERENCE CALL Q1-Q3 2010 10 November 2010 Agenda Overview Q1-Q3 Q3 2010 Dr Helmut Leube, Chairman of the Management Board Key financials i Q1-Q3 Q3 2010 Dr Margarete Haase, CFO Outlook Dr Helmut Leube,

More information

Consolidated Financial Results for the nine months of Fiscal Year 2010

Consolidated Financial Results for the nine months of Fiscal Year 2010 Consolidated Financial Results for the nine months of Fiscal Year 2010 (Fiscal Year 2010: Year ending March 31, 2010) Noritake Co., Limited Company Name Stock Exchange Listings Tokyo, Nagoya Code Number

More information

Ituran Location & Control Ltd. In-line Quarter, Big Dividend, Maintain Outperform

Ituran Location & Control Ltd. In-line Quarter, Big Dividend, Maintain Outperform EQUITY RESEARCH COMPANY UPDATE February 23, 2012 Stock Rating: OUTPERFORM 12-18 mo. Price Target $16.00 ITRN - NASDAQ $13.47 3-5 Yr. EPS Gr. Rate 8% 52-Wk Range $16.96-$11.27 Shares Outstanding 21.0M Float

More information

Overview of the key figures for the first half of the year

Overview of the key figures for the first half of the year Half-Year Report 2015 Q2 Revenues increase in the first half of the year by 23% EBIT increased by 1.5 million euros compared to the previous year Order book is growing Overall annual forecast remains unchanged

More information

EMERSON AND SUBSIDIARIES CONSOLIDATED OPERATING RESULTS (AMOUNTS IN MILLIONS EXCEPT PER SHARE, UNAUDITED)

EMERSON AND SUBSIDIARIES CONSOLIDATED OPERATING RESULTS (AMOUNTS IN MILLIONS EXCEPT PER SHARE, UNAUDITED) CONSOLIDATED OPERATING RESULTS (AMOUNTS IN MILLIONS EXCEPT PER SHARE, UNAUDITED) TABLE 1 Quarter Ended March 31, Percent Change Net Sales $ 5,854 $ 5,919 1% Costs and expenses: Cost of sales 3,548 3,583

More information

Interim financial report third quarter 2014 Investor presentation. Koen Van Gerven, CEO Pierre Winand, CFO

Interim financial report third quarter 2014 Investor presentation. Koen Van Gerven, CEO Pierre Winand, CFO Interim financial report third quarter 204 Investor presentation Koen Van Gerven, CEO Pierre Winand, CFO Brussels November, 4th 204 Investor presentation - Interim financial report 3Q4 2 Financial Calendar

More information

9-MONTHS REPORT. Stable development of business in Q3 Lila Logistik confirms full-year forecast

9-MONTHS REPORT. Stable development of business in Q3 Lila Logistik confirms full-year forecast /08 9-MONTHS REPORT Stable development of business in Q3 Lila Logistik confirms full-year forecast Key figures for the first three quarters of 2008 in accordance with IFRS 01.01. 01.01. Change in Change

More information

Ahlers AG, Herford. ISIN DE0005009708 and DE0005009732 INTERIM REPORT

Ahlers AG, Herford. ISIN DE0005009708 and DE0005009732 INTERIM REPORT Ahlers AG, Herford ISIN DE0005009708 and DE0005009732 I N T E R I M R E P O R T for the first six months of the 2006/07 financial year (December 1, 2006 to May 31, 2007) BUSINESS DEVELOPMENT IN THE FIRST

More information

ACCOUNTING III Cash Flow Statement & Linking the 3 Financial Statements. Fall 2015 Comp Week 5

ACCOUNTING III Cash Flow Statement & Linking the 3 Financial Statements. Fall 2015 Comp Week 5 ACCOUNTING III Cash Flow Statement & Linking the 3 Financial Statements Fall 2015 Comp Week 5 CODE: CA$H Administrative Stuff Send an email to trentnelson@college.harvard.edu if you have not been added

More information

Financial Results. siemens.com

Financial Results. siemens.com s Financial Results Fourth Quarter and Fiscal 2015 siemens.com Key figures (in millions of, except where otherwise stated) Volume Q4 % Change Fiscal Year % Change FY 2015 FY 2014 Actual Comp. 1 2015 2014

More information

ZetaDisplay. Europe leads the way. EPaccess

ZetaDisplay. Europe leads the way. EPaccess EPaccess Media Sweden 22 November 213 Equity Research +46 8 463 8 analys@penser.se ZetaDisplay Europe leads the way Risk and Return Potential Return Potential Risk High High Risk Current Price 4,8 High/Low

More information

FSA Note: Summary of Financial Ratio Calculations

FSA Note: Summary of Financial Ratio Calculations FSA Note: Summary of Financial Ratio Calculations This note contains a summary of the more common financial statement ratios. A few points should be noted: Calculations vary in practice; consistency and

More information

Quarter Report 2014 ESSANELLE HAIR GROUP AG

Quarter Report 2014 ESSANELLE HAIR GROUP AG Quarter Report 2014 ESSANELLE HAIR GROUP AG Q1 2 Q1/2014 ESSANELLE HAIR GROUP KEY FIGURES for 1 January to 31 March 2014/2013 (IFRS) million 2014 2013 Change* Consolidated sales 32.3 30.8 +4.7% essanelle

More information

Kingdee (268 HK) Buy (maintained) Target price: HK$3.58. Solidifying leadership in cloud services; maintain Buy but revise TP down to HK$3.

Kingdee (268 HK) Buy (maintained) Target price: HK$3.58. Solidifying leadership in cloud services; maintain Buy but revise TP down to HK$3. Equity Research Information Technology Aug 2, 21 Kingdee (28 HK) Buy (maintained) Target price: HK$.8 Solidifying leadership in cloud services; maintain Buy but revise TP down to HK$.8 Lower-than-expected

More information

Intel Reports Fourth-Quarter and Annual Results

Intel Reports Fourth-Quarter and Annual Results Intel Corporation 2200 Mission College Blvd. P.O. Box 58119 Santa Clara, CA 95052-8119 CONTACTS: Reuben Gallegos Amy Kircos Investor Relations Media Relations 408-765-5374 480-552-8803 reuben.m.gallegos@intel.com

More information

EMC CORPORATION Consolidated Income Statements (in thousands, except per share amounts) Unaudited

EMC CORPORATION Consolidated Income Statements (in thousands, except per share amounts) Unaudited EMC CORPORATION Consolidated Income Statements (in thousands, except per share amounts) March 31, March 31, 2012 2011 Revenues: Product sales $ 3,068,857 $ 2,931,259 Services 2,025,521 1,676,359 5,094,378

More information

Background information. Changes in the shareholder structure and balance sheet. Contract with Google prolonged for two years

Background information. Changes in the shareholder structure and balance sheet. Contract with Google prolonged for two years A cc or # $T ypcap$ 1628 1 0 4 2 Page 1/5 Equity flash Newsflow Telecommunication HOLD (HOLD) Target EUR 4.00 (EUR 4.00) Price (last closing price) : EUR 2.84 Upside : 40 % Est. change 2015e 2016e EPS

More information

TIP If you do not understand something,

TIP If you do not understand something, Valuing common stocks Application of the DCF approach TIP If you do not understand something, ask me! The plan of the lecture Review what we have accomplished in the last lecture Some terms about stocks

More information

Year-end Dec 2013A 2014E 2015E 2016E Key data. # Priced at market close, 29/09/14

Year-end Dec 2013A 2014E 2015E 2016E Key data. # Priced at market close, 29/09/14 This research is intended for UK institutional investors only and market professionals. It is not intended for retail customers and any retail customer should seek professional, independent advice before

More information

SAF-HOLLAND Annual Financial Statements 2012. Detlef Borghardt, CEO Wilfried Trepels, CFO. March 14, 2013

SAF-HOLLAND Annual Financial Statements 2012. Detlef Borghardt, CEO Wilfried Trepels, CFO. March 14, 2013 SAF-HOLLAND Annual Financial Statements 212 Detlef Borghardt, CEO Wilfried Trepels, CFO March 14, 213 Executive Summary business volume successfully expanded in 212 1 Group sales increased yoy by 3.4%

More information

potential of business still not fully exploited; PT raised to 64.00 Q3 2015 results vs. estimates IFRS Q3 15 Q2 15 qoq Q3 14 yoy Q3 15e delta

potential of business still not fully exploited; PT raised to 64.00 Q3 2015 results vs. estimates IFRS Q3 15 Q2 15 qoq Q3 14 yoy Q3 15e delta H y p o p or t A G # Scalability $T ypcap$ 1611 3 1 1 x 6519 2 Equity flash Quarterly earnings Financial Services Germany Hypoport AG Buy Target 64.00 EUR vs 57.00 EUR Price : 55.25 EUR Upside : 16 % Est.chg

More information

Marti Otel. Martı REIT OUTPERFORM MARKETPERFORM. 01 November 2010. Equity / Small Cap. / Tourism. Upside Potential* 38%

Marti Otel. Martı REIT OUTPERFORM MARKETPERFORM. 01 November 2010. Equity / Small Cap. / Tourism. Upside Potential* 38% Equity / Small Cap. / Tourism 01 November 2010 Marti Otel Bloomberg: MARTI TI Reuters: MARTI IS Equity / Small Cap. / Real Estate Investment Trust Martı REIT Bloomberg: MRGYO TI REIT IPO unlocks the value

More information

Cash Flow Analysis Modified UCA Cash Flow Format

Cash Flow Analysis Modified UCA Cash Flow Format Cash Flow Analysis Modified UCA Cash Flow Format Dr. Charles W. Mulford Invesco Chair and Professor of Accounting Scheller College of Business Georgia Institute of Technology Atlanta, GA 30332-0520 (404)

More information

Herzogenaurach, Germany, July 27, 2004 PUMA AG announces its consolidated nd

Herzogenaurach, Germany, July 27, 2004 PUMA AG announces its consolidated nd P Quarter P Half-Year For immediate release MEDIA CONTACT: INVESTOR CONTACT: U.S.A.: Lisa Beachy, Tel. +1 617 488 2945 Europe: Ulf Santjer, Tel. +49 9132 81 2489 Dieter Bock, Tel. +49 9132 81 2261 Herzogenaurach,

More information

Third quarter results as of December 31, 2014. Investor presentation

Third quarter results as of December 31, 2014. Investor presentation Third quarter results as of December 31, 2014 Investor presentation February, 26 th 2015 Disclaimer Certain statements included or incorporated by reference within this presentation may constitute forwardlooking

More information

for 2014 achieved but increased uncertainty due to reduced spending in the oil & gas industry 2014E figures: Underlying EBITDA above our expectations

for 2014 achieved but increased uncertainty due to reduced spending in the oil & gas industry 2014E figures: Underlying EBITDA above our expectations A cc or # Targets $T ypcap$ 1628 1 0 4 2 Page 1/8 Equity flash Trading Update Alternative Energy BUY (BUY) Target EUR 6.50 (EUR 7.00) Price (last closing price) : 5.14 EUR Upside : 26% Est. change 2015e

More information

TomTom reports third quarter 2013 results

TomTom reports third quarter 2013 results De Ruyterkade 154 1011 AC Amsterdam, The Netherlands corporate.tomtom.com ir@tomtom.com 30 October 2013 TomTom reports third quarter 2013 results Financial summary Group revenue of 244 million (Q3 '12:

More information

Automatic Data Processing, Inc. and Subsidiaries Consolidated Statements of Earnings (In millions, except per share amounts) (Unaudited)

Automatic Data Processing, Inc. and Subsidiaries Consolidated Statements of Earnings (In millions, except per share amounts) (Unaudited) Automatic Data Processing, Inc. and Subsidiaries Consolidated Statements of Earnings (In millions, except per share amounts) (Unaudited) 2006 (B) 2005 (C) 2006 (B) 2005 (C) Revenues, other than interest

More information

Biostime International (1112 HK) Expensive acquisition brings more challenges; maintain SELL

Biostime International (1112 HK) Expensive acquisition brings more challenges; maintain SELL 03/14 04/14 05/14 06/14 07/14 08/14 09/14 10/14 11/14 12/14 01/15 02/15 03/15 04/15 05/15 06/15 07/15 08/15 Biostime International Sep 22, 2015 Company Report Rating: SELL TP: HK$ 12.91 Share price (HK$)

More information

P R E S S R E L E A S E K E N D R I O N N. V. 7 M A Y 2 0 1 3

P R E S S R E L E A S E K E N D R I O N N. V. 7 M A Y 2 0 1 3 P R E S S R E L E A S E K E N D R I O N N. V. 7 M A Y 2 0 1 3 Revenue and profit performance in Q1 2013 in line with expectations - Revenue in Q1 2013 totalling EUR 71.4 million (-/-8% compared to Q1 2012,

More information

Numbers, Business, Market Update Scott Barnett, US Divisional Chief Financial Officer

Numbers, Business, Market Update Scott Barnett, US Divisional Chief Financial Officer James Hardie US Investor/Analyst Tour 14-17 September 2008 Denver, Colorado Numbers, Business, Market Update Scott Barnett, US Divisional Chief Financial Officer In this Management Presentation, James

More information

Press Release November 2015 www.vallourec.com

Press Release November 2015 www.vallourec.com Press Release November 2015 www.vallourec.com Vallourec reports third quarter and first nine months 2015 results Q3 2015 financial results continued to be impacted by tough market conditions: Revenues

More information

Ratio Analysis CBDC, NB. Presented by ACSBE. February, 2008. Copyright 2007 ACSBE. All Rights Reserved.

Ratio Analysis CBDC, NB. Presented by ACSBE. February, 2008. Copyright 2007 ACSBE. All Rights Reserved. Ratio Analysis CBDC, NB February, 2008 Presented by ACSBE Financial Analysis What is Financial Analysis? What Can Financial Ratios Tell? 7 Categories of Financial Ratios Significance of Using Ratios Industry

More information

MOBILE ADVERTISING YOC AG INTERIM REPORT FIRST HALF 2015 MOBILE ADVERTISING MOBILE ADVERTISING MOBILE ADVERTISING

MOBILE ADVERTISING YOC AG INTERIM REPORT FIRST HALF 2015 MOBILE ADVERTISING MOBILE ADVERTISING MOBILE ADVERTISING MOBILE ADVERTISING YOC AG INTERIM REPORT FIRST HALF 2015 MOBILE ADVERTISING MOBILE ADVERTISING MOBILE ADVERTISING CONTENT PAGE Letter to the Shareholders 02 YOC at a Glance 04 Interim Consolidated Management

More information

Press Release July 2015 www.vallourec.com

Press Release July 2015 www.vallourec.com Press Release July 2015 www.vallourec.com Vallourec reports second quarter and first half 2015 results H1 2015 financial results continue to be affected by reduced demand: Revenues at 2,070 million, down

More information

Q2 / H1 2015 results. Investor Presentation 30 July 2015

Q2 / H1 2015 results. Investor Presentation 30 July 2015 Q2 / H1 2015 results Investor Presentation 30 July 2015 Information Full year consolidated financial statements at 31 December are audited Half year financial statements are subject to limited review by

More information

Equity Analysis and Capital Structure. A New Venture s Perspective

Equity Analysis and Capital Structure. A New Venture s Perspective Equity Analysis and Capital Structure A New Venture s Perspective 1 Venture s Capital Structure ASSETS Short- term Assets Cash A/R Inventories Long- term Assets Plant and Equipment Intellectual Property

More information

Jan-December 2014 Results. Madrid, May 2015

Jan-December 2014 Results. Madrid, May 2015 Jan-December 2014 Results Madrid, May 2015 January- December 2014 Highlights Reported Net profit exc. PPA reaches 8.3 million, from the -3.2 million losses accounted in 2013. 2014 has been a year of transformation

More information

telegate Group We make our customer visible on the Internet Munich, May 7 th 2015

telegate Group We make our customer visible on the Internet Munich, May 7 th 2015 telegate Group We make our customer visible on the Internet Munich, May 7 th 2015 Market & Strategy Financials Outlook 2 Our new market positioning ❶ ❷ Local clients: Small & mid-sized businesses 0-20

More information

Financial Data Supplement 2Q2013

Financial Data Supplement 2Q2013 Deutsche Bank Financial Data Supplement 2Q2013 30 July 2013 1 2 2Q2013 Financial Data Supplement Deutsche Bank consolidated Financial summary 2 Group Core Bank Non-Core Operations Unit 3 Consolidated Statement

More information

HMS Group 3 months 2015 IFRS Results Conference call presentation. 16 June 2015

HMS Group 3 months 2015 IFRS Results Conference call presentation. 16 June 2015 HMS Group 3 months 2015 IFRS Results Conference call presentation 16 June 2015 Financial results Business & Outlook Appendix Financial Highlights Financial highlights, Rub mn 3m 2015 3m 2014 chg, yoy Revenue

More information

The Nature of Accounting Systems

The Nature of Accounting Systems Basic Accounting & Budgeting February 4, 2009 The Nature of Accounting Systems Accounting is the process of recording, classifying, summarizing, reporting and interpreting information about the economic

More information

Focus on fleet customers SAF-HOLLAND Annual Financial Statements 2013

Focus on fleet customers SAF-HOLLAND Annual Financial Statements 2013 Focus on fleet customers SAF-HOLLAND Annual Financial Statements 213 Detlef Borghardt, CEO Wilfried Trepels, CFO March 13, 214 Agenda 1 Financials 3 2 Appendix 21 2 Executive Summary 1 2 3 Group sales

More information

Ströer continuing on its profitable course of digital growth in Q3 and significantly raising its guidance for both 2015 and 2016

Ströer continuing on its profitable course of digital growth in Q3 and significantly raising its guidance for both 2015 and 2016 PRESS RELEASE Ströer continuing on its profitable course of digital growth in Q3 and significantly raising its guidance for both 2015 and 2016 Ströer anticipating consolidated revenue of between EUR 1.1b

More information

Exhibit 1: Financial summary of First Tractor in 1H12-1H14 1H12 2H12 1H13 2H13 1H14 (% YoY)

Exhibit 1: Financial summary of First Tractor in 1H12-1H14 1H12 2H12 1H13 2H13 1H14 (% YoY) Capital Goods Manufacturing ector August 29, 214 Company Report Rating: HOLD TP: HK$ 4.8 H-hare price (HK$) 5.17 Est. share price return (7.16%) Est. dividend yield 1.39% Est. total return (5.77%) First

More information

VALUATION JC PENNEY (NYSE:JCP)

VALUATION JC PENNEY (NYSE:JCP) VALUATION JC PENNEY (NYSE:JCP) Prepared for Dr. K.C. Chen California State University, Fresno Prepared by Sicilia Sendjaja Finance 129-Student Investment Funds December 15 th, 2009 California State University,

More information

Financial Formulas. 5/2000 Chapter 3 Financial Formulas i

Financial Formulas. 5/2000 Chapter 3 Financial Formulas i Financial Formulas 3 Financial Formulas i In this chapter 1 Formulas Used in Financial Calculations 1 Statements of Changes in Financial Position (Total $) 1 Cash Flow ($ millions) 1 Statements of Changes

More information

Overview of Financial 1-1. Statement Analysis

Overview of Financial 1-1. Statement Analysis Overview of Financial 1-1 Statement Analysis 1-2 Financial Statement Analysis Financial Statement Analysis is an integral and important part of the business analysis. Business analysis? Process of evaluating

More information

Profit attributable to: Owners of the parent 116,500 Non-controlling interest (w (ii)) 15,200 131,700

Profit attributable to: Owners of the parent 116,500 Non-controlling interest (w (ii)) 15,200 131,700 Answers Fundamentals Level Skills Module, Paper F7 (INT) Financial Reporting (International) June 2014 Answers 1 (a) Penketh Consolidated goodwill as at 1 October 2013 Controlling interest Share exchange

More information

Mangalam Cement Weak volumes marred performance

Mangalam Cement Weak volumes marred performance CMP* (Rs) 206 Market Cap. (Rs bn) 5.5 Free Float (%) 72 Shares O/S (mn) 26.7 Mangalam Cement Weak volumes marred performance Mangalam Cement (MCL) delivered a weak performance in 2Q but was marginally

More information

Summary of Financial Results for the Third Quarter of Fiscal Year Ending March 31, 2009 (Nine Months Ended December 31, 2008)

Summary of Financial Results for the Third Quarter of Fiscal Year Ending March 31, 2009 (Nine Months Ended December 31, 2008) February 5, 2009 Summary of Financial Results for the Third Quarter of Fiscal Year Ending March 31, 2009 (Nine Months Ended December 31, 2008) Company name: KOSÉ Corporation Stock listing: Tokyo Stock

More information

2013 Third Quarter Review October 25, 2013 1

2013 Third Quarter Review October 25, 2013 1 October 25, 213 1 Panalpina Group October 25, 213 213 Third Quarter Review October 25, 213 2 Highlights and key figures Operating and financial review Outlook Growth in profitability and margins in the

More information

telegate Group Financial Results 9M 2014 Munich, November 6, 2014

telegate Group Financial Results 9M 2014 Munich, November 6, 2014 telegate Group Financial Results 9M 2014 Munich, November 6, 2014 Digital business trends Financials 9M 2014 Outlook 2 Digital business improvements in the first 9M 2014 ARPA new customers Up by 7 % yoy

More information

Kabel Deutschland continues to post strong growth

Kabel Deutschland continues to post strong growth INVESTOR RELATIONS RELEASE Kabel Deutschland continues to post strong growth Unterfoehring, November 17, 2009 Kabel Deutschland (KDG), Germany s largest cable operator, announced today its financial results

More information

W.W. Grainger, Inc. First Quarter 2015 Results Page 1 of 9

W.W. Grainger, Inc. First Quarter 2015 Results Page 1 of 9 W.W. Grainger, Inc. First Quarter 2015 Results Page 1 of 9 News Release GRAINGER REPORTS RESULTS FOR THE 2015 FIRST QUARTER Revises 2015 Guidance Quarterly Summary Sales of $2.4 billion, up 2 percent Operating

More information

FIRST BERLIN Equity Research

FIRST BERLIN Equity Research FIRST BERLIN Equity Research ADD MYHAMMER HOLDING AG GERMANY / INTERNET SERVICES PRICE TARGET: 3.00 PREVIOUS CLOSE: 2.70 RETURN POTENTIAL: 11.1% INITIATING COVERAGE 7 SEPTEMBER 2010 FIRST BERLIN Equity

More information

GrandVision reports Revenue growth of 13.8% and EPS growth of 31.7%

GrandVision reports Revenue growth of 13.8% and EPS growth of 31.7% GrandVision reports Revenue of 13.8% and EPS of 31.7% Schiphol, the Netherlands 16 March 2015. GrandVision NV (EURONEXT: GVNV) publishes Full Year and Fourth Quarter 2015 results. 2015 Highlights Revenue

More information

Chapter 17: Financial Statement Analysis

Chapter 17: Financial Statement Analysis FIN 301 Class Notes Chapter 17: Financial Statement Analysis INTRODUCTION Financial ratio: is a relationship between different accounting items that tells something about the firm s activities. Purpose

More information

Media Contact: Mike Conway Director, Corporate Communications Sherwin-Williams Direct: 216.515.4393 Pager: 216.422.3751 mike.conway@sherwin.

Media Contact: Mike Conway Director, Corporate Communications Sherwin-Williams Direct: 216.515.4393 Pager: 216.422.3751 mike.conway@sherwin. The Sherwin-Williams Company Reports First Quarter 2012 Financial Results Consolidated net sales increased 15.1% to a record $2.14 billion Diluted net income per common share increased 50.8% to a record

More information

Fundamental analysis

Fundamental analysis Fundamental analysis 2 June 2016 CERN Finance Club c.laner@cern.ch Introduction Let s cover the two main types of investment analysis used in traditional investing Today: Fundamental analysis Next time:

More information

Consolidated Income Statements SAP-Group 3rd quarter

Consolidated Income Statements SAP-Group 3rd quarter SAP Reports 17% Growth in Software Revenues for the Third Quarter 2006 Page 1 SAPGroup 3rd quarter Software revenue 691 590 17% Maintenance revenue 884 802 10% Product revenue 1,575 1,392 13% Consulting

More information

Three Months Ended March 31, 2015 Revenues $ 15,420 $ 17,258 Increase in revenues year over year 19% 12%

Three Months Ended March 31, 2015 Revenues $ 15,420 $ 17,258 Increase in revenues year over year 19% 12% Exhibit 99.1 Google Inc. Announces First Quarter 2015 Results MOUNTAIN VIEW, Calif. April 23, 2015 - Google Inc. (NASDAQ: GOOG, GOOGL) today announced financial results for the quarter ended. Google s

More information

CONFERENCE CALL H1 2009. 12 August 2009

CONFERENCE CALL H1 2009. 12 August 2009 CONFERENCE CALL H1 2009 12 August 2009 Agenda Dr Margarete Haase, CFO Overview H1 2009 Key financials H1 2009 "MOVE" programme and outlook Appendix 2 Highlights of H1 2009 "MOVE" programme with very good

More information

Disclaimer. This document has been prepared by Tele Columbus AG (the "Company") solely for informational purposes.

Disclaimer. This document has been prepared by Tele Columbus AG (the Company) solely for informational purposes. Disclaimer This document has been prepared by Tele Columbus AG (the "Company") solely for informational purposes. This presentation may contain forward-looking statements. These statements are based on

More information

Merger Model Overview

Merger Model Overview Merger Model Overview We can divide the merger model into an 8-step process: The merger model tells you what happens when one company acquires another company. Usually, the buyer makes an offer to acquire

More information

Tupras OUTPERFORM (M) 15 February 2010. Strong 2009 results on refining side...

Tupras OUTPERFORM (M) 15 February 2010. Strong 2009 results on refining side... Equity / Large Cap. / Petroleum and Energy 15 February 2010 Bloomberg: TUPRS TI Strong 2009 results on refining side... Reuters: TUPRS IS released its 2009 year end tax purpose financials. The main differences

More information

Aksa Enerji Outperform (Maintained)

Aksa Enerji Outperform (Maintained) 01.14 03.14 05.14 07.14 09.14 11.14 01.15 03.15 05.15 May 26, 2015 Outperform (Maintained) Turkey - Equity - Company Update On the verge of a new era s commissioning of the Company s first lignite power

More information

As of December 31, 2014. As of December 31, 2015. Assets Current assets:

As of December 31, 2014. As of December 31, 2015. Assets Current assets: Assets Current assets: Alphabet Inc. CONSOLIDATED BALANCE SHEETS (In millions, except share and par value amounts which are reflected in thousands, and par value per share amounts) As of December 31, 2014

More information

HP INC. AND SUBSIDIARIES CONSOLIDATED CONDENSED STATEMENTS OF EARNINGS (Unaudited) (In millions, except per share amounts)

HP INC. AND SUBSIDIARIES CONSOLIDATED CONDENSED STATEMENTS OF EARNINGS (Unaudited) (In millions, except per share amounts) CONSOLIDATED CONDENSED STATEMENTS OF EARNINGS (In millions, except per share amounts) 2015 Three months ended July 31, 2015 2014 Net revenue $ 25,714 $ 25,349 $ 28,406 Costs and expenses: Cost of sales

More information

WESTERN DIGITAL CORPORATION CONDENSED CONSOLIDATED BALANCE SHEETS. (in millions; unaudited) ASSETS

WESTERN DIGITAL CORPORATION CONDENSED CONSOLIDATED BALANCE SHEETS. (in millions; unaudited) ASSETS CONDENSED CONSOLIDATED BALANCE SHEETS (in millions; unaudited) ASSETS Apr. 1, July 3, 2016 2015 Current assets: Cash and cash equivalents $ 5,887 $ 5,024 Short-term investments 146 262 Accounts receivable,

More information

Strong margin performance despite headwinds on topline

Strong margin performance despite headwinds on topline Strong margin performance despite headwinds on topline Q2 HIGHLIGHTS (Q2 08 vs. Q2 07) Revenues of 5.2 billion, down 1% ( -1% organically 1 ) Gross margin up 50 bps to 18.1% on an underlying 2 basis EBITA

More information

Promising FY 2018 targets

Promising FY 2018 targets A cc or # $TypCap$ 1628 1 0 4 2 Page 1/7 Equity flash Trading Update Automotive BUY (BUY) Target EUR 2.30 (EUR 2.00) Price (last closing price) : 1.10 EUR Upside : 109% Est. change 2015e 2016e EPS - -

More information

HP Q4 FY15 Earnings Announcement

HP Q4 FY15 Earnings Announcement HP Q4 FY15 Earnings Announcement November 24, 2015 http://www.hp.com/investor/home Forward-looking statements This presentation contains forward-looking statements that involve risks, uncertainties and

More information

The Edge Market - Features v 1 WW 1

The Edge Market - Features v 1 WW 1 The Edge Market - Features v 1 WW 1 Key Features of The Edge Market Dashboard The Dashboard offers data & analytics on all listed companies on the Bursa Malaysia and Singapore Exchange. These include the

More information

GRAND CITY Properties S.A.

GRAND CITY Properties S.A. FIRST ERLIN Equity Research RATING Luxembourg / Financial Services Frankfurt Initiation of Coverage PRICE TARGET 14.30 loomberg: GYC Return Potential 227.2% ISIN: LU0775917882 Risk Rating Medium UY LOW

More information

Intel Reports Second-Quarter Results

Intel Reports Second-Quarter Results Intel Corporation 2200 Mission College Blvd. Santa Clara, CA 95054-1549 CONTACTS: Mark Henninger Amy Kircos Investor Relations Media Relations 408-653-9944 480-552-8803 mark.h.henninger@intel.com amy.kircos@intel.com

More information

Drägerwerk AG & Co. KGaA Analyst Conference 2015. Frankfurt, March 11, 2015

Drägerwerk AG & Co. KGaA Analyst Conference 2015. Frankfurt, March 11, 2015 Drägerwerk AG & Co. KGaA Analyst Conference 2015 Frankfurt, March 11, 2015 Disclaimer This presentation does not constitute an offer of securities for sale or a solicitation of an offer to purchase any

More information

Definitions of Terms

Definitions of Terms Definitions of Terms Operating and financial measures are utilized by T-Mobile's management to evaluate its operating performance and, in certain cases, its ability to meet liquidity requirements. Although

More information

Consolidated balance sheet

Consolidated balance sheet 83 Consolidated balance sheet December 31 Non-current assets Goodwill 14 675.1 978.4 Other intangible assets 14 317.4 303.8 Property, plant, and equipment 15 530.7 492.0 Investment in associates 16 2.5

More information

Group 9-month report Bastei Lübbe AG 1 Apr - 31 Dec 2015

Group 9-month report Bastei Lübbe AG 1 Apr - 31 Dec 2015 Group 9-month report Bastei Lübbe AG 1 Apr - 31 Dec 2015 At a Glance Key figures (IFRS) 01/04/2015-2015 01/04/- Change in % Business development in million Group turnover 79.4 86.8-8.5 % EBITDA 14.0 11.5

More information

conwert Immobilien Buy (unchanged) Target: Euro 14.00 (unchanged)

conwert Immobilien Buy (unchanged) Target: Euro 14.00 (unchanged) conwert Immobilien Buy (unchanged) Target: Euro 14.00 (unchanged) 26 Aug 15 Price (Euro) 11.31 52 weeks range 12.45 / 8.54 Key Data ISIN AT0000697750 Reuters CONW.VI Bloomberg CWI AV Reporting standard

More information

Consolidated Interim Report

Consolidated Interim Report Consolidated Interim Report as of 31 March 2015 UNIWHEELS AG CONTENTS 1. Key performance data 2. Condensed group management report as of 31 March 2015 3. Condensed consolidated financial statements as

More information

Interim Report Third Quarter 2014

Interim Report Third Quarter 2014 Interim Report Third Quarter 2014 Berlin, November 27 th, 2014 CONTENT PAGE Letter to the Shareholders 02 YOC at a Glance 04 Interim Consolidated Management Report 05 Interim Consolidated Financial Statements

More information

Income Measurement and Profitability Analysis

Income Measurement and Profitability Analysis PROFITABILITY ANALYSIS The following financial statements for Spencer Company will be used to demonstrate the calculation of the various ratios in profitability analysis. Spencer Company Comparative Balance

More information

Chapters 3 and 13 Financial Statement and Cash Flow Analysis

Chapters 3 and 13 Financial Statement and Cash Flow Analysis Chapters 3 and 13 Financial Statement and Cash Flow Analysis Balance Sheet Assets Cash Inventory Accounts Receivable Property Plant Equipment Total Assets Liabilities and Shareholder s Equity Accounts

More information

Borussia Dortmund GmbH & Co. KGaA

Borussia Dortmund GmbH & Co. KGaA BANKHAUS LAMPE // 58 Borussia Dortmund GmbH & Co. KGaA There is still potential 28/01/2016 Buy (Buy) 5.00 EUR (5.00 EUR ) Close 25/01/2016 3.93 EUR Bloomberg: BVB GY WKN: 549309 Sector Share price performance

More information

Diluted net income per share. Six months ended Sep. 30, 2012 0.40 0.39 Six months ended Sep. 30, 2011 (1.09) -

Diluted net income per share. Six months ended Sep. 30, 2012 0.40 0.39 Six months ended Sep. 30, 2011 (1.09) - November 9, 2012 Summary of Consolidated Financial Results for the Second Quarter of Fiscal Year Ending March 31, 2013 (Six Months Ended September 30, 2012) [Japanese GAAP] Company name: Japan System Techniques

More information