Q3 2011 Results
16 November 2011
Q3 2011 Results 16 November 2011 Profit & Loss: Key Figures (in - - PowerPoint PPT Presentation
Q3 2011 Results 16 November 2011 Profit & Loss: Key Figures (in million Euro) % % Q3'10 Q3'11 9M'10 9M'11 (excl. X-rate) (excl. X-rate) Sales 742 2,142 719 -3.1% (+1.1%) 2,218 +3.5% (+5.1%) Gross Profit* 243 737 181
16 November 2011
2
Q3'10 Q3'11
%
(excl. X-rate)
9M'10 9M'11
%
(excl. X-rate)
Sales 742 719
2,142 2,218 +3.5% (+5.1%) Gross Profit* 243 181
737 628
as a % of sales 32.7% 25.2% 34.4% 28.3%
SG&A*
as a % of sales 19.3% 18.5% 19.9% 19.2%
R&D*
0.0%
5.2% Other operating items*
4 Recurring EBITDA* 78 32
262 154
as a % of sales 10.5% 4.4% 12.2% 6.9%
Recurring EBIT* 54 10
191 86
as a % of sales 7.3% 1.4% 8.9% 3.9%
* Before restructuring charges and non-recurring items
3
661 569 500 445 434 391 398 161 189 313 339
Q1'09 Q2'09 Q3'09 Q4'09 Q1'10 Q210 Q3'10 Q4'10 Q1'11 Q2'11 Q3'11
4
274 253 226 212 187 191206 211 235 252 246 293 269 260 257 100 200 300 400 500 600 700 800
Q 1 ' 8 Q 2 ' 8 Q 3 ' 8 Q 4 ' 8 Q 1 ' 9 Q 2 ' 9 Q 3 ' 9 Q 4 ' 9 Q 1 ' 1 Q 2 ' 1 Q 3 ' 1 Q 4 ' 1 Q 1 ' 1 1 Q 2 ' 1 1 Q 3 ' 1 1 46 43 43 39 38 34 36 40 41 45 48 45 52 46 44
720 681 639 577 521 532 469 473 471 482467 438 496 476 726 100 200 300 400 500 600 700 800
Q 1 ' 8 Q 2 ' 8 Q 3 ' 8 Q 4 ' 8 Q 1 ' 9 Q 2 ' 9 Q 3 ' 9 Q 4 ' 9 Q 1 ' 1 Q 2 ' 1 Q 3 ' 1 Q 4 ' 1 Q 1 ' 1 1 Q 2 ' 1 1 Q 3 ' 1 1 80 84 75 78 69 70 58 64 58 58 52 54 59 60 86
605 633 575591 543 514 483 539 585 627 583 688 717719 607 100 200 300 400 500 600 700 800
Q 1 ' 8 Q 2 ' 8 Q 3 ' 8 Q 4 ' 8 Q 1 ' 9 Q 2 ' 9 Q 3 ' 9 Q 4 ' 9 Q 1 ' 1 Q 2 ' 1 Q 3 ' 1 Q 4 ' 1 Q 1 ' 1 1 Q 2 ' 1 1 Q 3 ' 1 1
101 108100105 99 97 93 105 113119 108 123123121 103
* Trade receivables minus deferred revenue and advanced payments from customers
5
6
Q3 '10 Q3 '11
%
9M'10 9M'11
%
Recurring EBIT* 54 10
191 86
Restructuring and non-recurring
Operating result 48
168 48 Non-operating result
Profit before taxes 22
97
Taxes and minority interest
Net result 16
73
attributable to equity holders of the company 16
73
attributable to non-controlling interest 2
* Before restructuring charges and non-recurring items
8
Q3'10 Q3'11
%
(excl. curr.)
9M'10 9M'11
%
(excl. curr. )
Sales 400 387
1,136 1,178 +3.7% (+5.6%) Gross Profit* 119 90
354 305
as a % of sales 29.8% 23.3% 31.2% 25.9%
SG&A*
as a % of sales 19.8% 19.4% 19.8% 19.9%
R&D*
20.0%
23.3% Other operating items*
1
Recurring EBITDA* 39.8 13.5
131.5 65.6
as a % of sales 10.0% 3.5% 11.6% 5.6%
Recurring EBIT* 29.0 3.8
99.7 35.6
as a % of sales 7.3% 1.0% 8.8% 3.0%
* Before restructuring charges and non-recurring items
9
10
Inkjet, Software, Service 17% Analog Prepress 18% Digital Prepress 65%
9M 2011 100% = 1,178 million Euro
12
Q3'10 Q3'11
%
(excl. curr.)
9M'10 9M'11
%
(excl. curr. )
Sales 290 267
863 844
Gross Profit* 115 86
351 294
as a % of sales 39.7% 32.2% 40.7% 34.8%
SG&A*
as a % of sales 20.0% 20.2% 21.2% 20.5%
R&D*
1.3% Other operating items*
2 Recurring EBITDA* 39.7 17.0
127.6 81.2
as a % of sales 13.7% 6.4% 14.8% 9.6%
Recurring EBIT* 27.7 6.1
90.9 47.0
as a % of sales 9.6% 2.3% 10.5% 5.6%
* Before restructuring charges and non-recurring items
13
14
Classic Radiology 13% Imaging IT* 27% HIS/CIS 11% CR/Modalities 19% Hardcopy 30% HealthCare IT = 38%
* Includes Radiology and Cardiology IT
9M 2011 100% = 844 million Euro
16
Q3'10 Q3'11
%
(excl. curr.)
9M'10 9M'11
%
(excl. curr.)
Sales 52 65 +25.0% (+26.1%) 143 196 +37.1% (+37.5%) Gross profit* 10 6
33 29
as a % of sales 19.2% 9.2% 23.1% 14.8%
SG&A*
0.0%
as a % of sales 9.6% 7.7% 12.6% 8.7%
R&D*
0.0%
Other operating items*
2
2 Recurring EBITDA*
2.0
7.5 9.7 29.3%
as a % of sales
3.1% 5.2% 4.9%
Recurring EBIT*
0.8 166.7% 4.7 6.2 31.9%
as a % of sales
1.2% 3.3% 3.2% * Before restructuring charges and non-recurring items.
17