Become a Member
  • Track your favourite stocks
  • Create & monitor portfolios
  • Daily portfolio value
Sign Up
Quickpicks
Add shares to your
quickpicks to
display them here!

Final Results

6th Mar 2013 07:00

RNS Number : 3224Z
SQS Software Quality Systems AG
06 March 2013
 



6 March 2013

SQS Software Quality Systems AG

("SQS" or the "Company")

 

Results for the year ended 31 December 2012

 

SQS Software Quality Systems AG (AIM: SQS.L), the world's leading specialist in software quality services, today announces its results for the year ended 31 December 2012.

 

Financial Highlights:

·; Turnover increased by 11.1% to €210.1 million (FY 2011: €189.1 million)

·; Gross margin up to 31.2% (FY 2011: 30.5%)

·; Adjusted* PBT up by 26.6% to €9.2 million (FY 2011: €7.3 million)

·; Adjusted** EPS up by 33.3% to €0.24 (FY 2011: €0.18)

·; Operating cash flow*** improved to €14.1 million (FY 2011: €10.2 million)

·; Net debt as at 31 December 2012 reduced by 36% to €7.9 million (FY 2011: €12.3 million)

·; Proposed dividend of €0.07 per share (FY 2011: €0.05 per share)

 

* Adjusted to add back IFRS effect of €1.3 million of amortisation of intangible assets of acquired companies in 2012

** Includes adjustments above and local GAAP tax rate which is €0.6 million higher than under IFRS because of €0.5 million deferred taxes, other tax assets under IFRS and minority interests

*** Debtor days reduced to 58 (2011: 64) with cash conversion above 100%

 

Operational Highlights:

·; Managed Services contracts accounted for 34% of total full year revenues (FY 2011: 22%)

·; Managed Services gross margins improved by 3.2 percentage points to 32.7% (FY 2011: 29.5%) and positively contributed to EBIT

·; Improved visibility with order intake of €101 million during the period (FY 2011: €67 million) and order backlog (revenues still to be delivered over the next three years) at 31 December 2012 of €98 million

·; Successfully began programme to move Regular Testing business to higher profit contribution through higher margin contracts and reduced overheads

·; Successfully renewed all Managed Services contracts due to end

 

Diederik Vos, Chief Executive Officer of SQS, commented, "During the period we made considerable progress regarding our stated strategic move away from the provision of short-term contracts for regular testing services while simultaneously delivering above-market growth in revenues and profits mainly through Managed Services. Together these developments have enabled us to increase our overall margins while providing greater revenue visibility. In addition, we completed the first phase of our investment programme in the test centre in India and greatly improved cash collection during the year, enabling us to substantially reduce our net debt position.

Going forward we will continue to extend our US presence and invest in the build out of our test centre infrastructure in India in order to satisfy the growing demand generated from managed services.

 

We continue to work toward these goals and, although we maintain caution regarding the wider economic outlook, indications for the first quarter of 2013 give us confidence that we will be able to report further progress going forward."

 

Enquiries:

 

SQS Software Quality Systems AG

Tel. +49 (2203) 91 54 0

Diederik Vos, Chief Executive Officer

 

Rene Gawron, Chief Financial Officer

 

 

Westhouse Securities

Tel. +44 (0)20 7601 6100

Antonio Bossi

Paul Gillam

 

 

Walbrook PR Limited

Tel. +44 (0)20 7933 8780

Bob Huxford

Helen Westaway

 

07747 635908/ [email protected]

07841 917 679/ [email protected]

 

 

About SQS Software Quality Systems

SQS is the world's leading specialist in software quality. This position stems from over 30 years of successful consultancy operations. SQS consultants provide solutions for all aspects of quality throughout the whole software product lifecycle driven by a standardised methodology, high offshore automation processes and deep domain knowledge in various industries. Headquartered in Cologne, Germany, the company employs approximately 2,300 staff. SQS has offices in Germany, the UK, Egypt, Finland, France, India, Ireland, the Netherlands, Norway, Austria, Sweden, Switzerland, South Africa and the US. In addition, SQS maintains a minority stake in a company in Portugal. In 2012, SQS generated revenues of 210.1 million Euros.

 

SQS is the first German company to have a primary listing on the AIM (Alternative Investment Market) in London. In addition, SQS shares are also traded on the German Stock Exchange in Frankfurt am Main.

 

With over 7,000 completed projects under its belt, SQS has a strong client base, including half of the DAX 30, nearly a third of the STOXX 50 and 20 per cent of the FTSE 100 companies. These include, among others, Allianz, Beazley, BP, Centrica, Daimler, Deutsche Post, Generali, JP Morgan, Meteor, Reuters and Volkswagen as well as companies from our six key focus industries.

 

For more information, see sqs.com

 

 

 

 

 

 

 

 

 

 

Chief Executive's Statement

 

Introduction

2012 has been a year of significant progress toward achieving our stated strategic goals. Key amongst these was to build revenues, particularly in the higher margin areas of Managed Services and Specialist Consultancy Services. SQS has had considerable success increasing revenue by 11.1% to €210.1 million (FY 2011: €189.1 million) with growth across all key geographies in which we operate.

 

Growth in our Managed Services business was especially strong, accounting for €72.2 million or 34% of total revenues in 2012 against €42.2 million or 22% of total revenues in 2011. Managed Services also saw significant margin improvement, delivering 9% EBIT margin during the period. This is primarily a result of the continuing maturation of contracts and increased automation.

 

We also delivered strong growth in our Specialist Consultancy Services business, which now accounts for €36.4 million or 17% of total revenues against 15% of total revenues in H1 2012 (this segment was not measured separately in 2011). Our long term goal for this business is for it to represent 25% of total revenues. A key objective for 2013 in helping us to achieve this is to roll out our Specialist Consulting offering on PLM (software Product Life Cycle Management in manufacturing) and SAP across all of our key geographies. Specialist Consultancy delivered an EBIT margin of 10% during the period. 

 

As a consequence of the above, and also in line with our stated strategy, we have been successfully reducing the proportion of total revenues derived from Regular Testing Services during the period, in many cases through transitioning Regular Testing clients to Managed Services contracts. We have also successfully begun the task of improving the margin mix from this side of the business, either through more efficient allocation of resources or through discontinuing the least profitable contracts. Furthermore, we have introduced a minimum value for new Regular Testing engagements. Although we are making good progress there is still much to do in this respect. Regular Testing Services EBIT margin during the period was 2% but we believe we can achieve 5% in the long term.

 

During the period, adjusted* PBT increased by 26.6% to €9.2 million (FY 2011: €7.3 million). Adjusted** EPS increased by 33% to €0.24 (FY 2011: €0.18), partly due to lower tax of 27%.

 

* Adjusted to add back IFRS effect of €1.3 million of amortisation of intangible assets of acquired companies in 2012

** Includes adjustments above and local GAAP tax rate which is €0.6 million higher than under IFRS because of €0.5 million deferred taxes, other tax assets under IFRS and minority interests

 

Conversion of operating profit to cash was 133% with operating cash flow improving to €14.1 million (FY 2011: €10.2 million). This improvement, particularly in the second half of 2012, was primarily due to the completion of our investment programme during the first half of the year and an increased focus on improving cash collection, with debtor days reducing from 64 (31 Dec 2011) to 58 days. We expect investments to remain at similar levels for the remainder of the first half of 2013 but will look to make further investments into growing our offshore test centre infrastructure mainly in the second half of 2013.

 

As a result of the improved cash flow we were able to significantly reduce our net debt during the period by 36% to €7.9 million at the period end (FY 2011: €12.3 million).

 

We have made significant progress during 2012 and our order intake of €101 million (FY 2011: €67 million) and order backlog (revenues still to be delivered) of €98 million gives us improved visibility going forward. We will continue to work hard on furthering our progress toward achieving our strategic goals during 2013. 

 

New Business

 

While winning a considerable number of new clients in our six key verticals during the period under review, we have been far more focused on increasing the value attained from existing clients. Transitioning existing Regular Testing clients over to Managed Services contracts has a positive effect upon the gross margins achievable from these clients over the long term. These higher margins have been demonstrated for the first time in FY 2012 as a larger proportion of Managed Services contracts have reached maturity. In addition, we have worked hard on implementing value based pricing which has also aided margins from the Managed Services and Specialist Consultancy business.

 

Further to this, we have begun deploying a programme to increase the value we derive from our Regular Testing business. Although our strategy is not to grow this business as a proportion of total revenues, Regular Testing often provides us with an entry point into clients that may in time progress to Managed Services contracts and will therefore remain an important part of our business. As part of this strategy, we are being careful to limit new Regular Testing clients to only those that are likely to progress on to Managed Services contracts or generate gross margins above 30% in one of the six key verticals. In addition, we have implemented an expected minimum size on the value of new Regular Testing client engagements of €1.5 million.

 

Further to the above, and across all three of our service offerings, we are focusing on six key strategic sectors in which we have the greatest domain knowledge, namely manufacturing, financial services, energy, insurance, retail and telecommunications. About 90% of our business is now being conducted in these verticals and we have seen especially strong growth in the manufacturing sector during the year, not least as a result of the traction we are building through our partnership with Siemens. This focus on our key skills is further helping us to move away from commoditised business toward larger and higher margin contracts.

 

During the year, and also in line with our strategy, we signed our largest ever contract, worth €25 million over three years, and our largest ever contract extension, worth €24 million over the next two years.

 

 

Market & Industry Overview

A Nelson Hall study from 2012 estimates the total size of the global testing services market to be US$ 33,400 million of which US$ 8,600 million is specialist testing services contracted stand alone. Of this US$ 8,600 million North America accounts for the largest geographical segment representing 48% of the market with Europe at 40% and the Rest of the World at 12%.

 

Although Nelson Hall was forecasting growth to remain relatively flat in 2012, with North America growing by 4% and other geographies marginally contracting, growth is forecast to accelerate rapidly in 2013 and beyond. Nelson Hall anticipates the North American testing market will grow 12% in 2013 and 13% in 2014, Europe will grow 9% in 2013 and 10% in 2014 and the Rest of the World is expected to grow by 7% and 9% in 2013 and 2014 respectively. SQS believes that the 2013 market growth rates may be reduced when market research firms have factored in the reduced GDP growth rates for 2013.

 

The Nelson Hall study further breaks down the market by the motivations behind clients choosing to purchase specialist testing services. Chief amongst these, at 58% of the market, is to achieve efficiency gains, as provided by our Managed Services offering. Transformation requirements, as provided by our Specialist Consultancy Services offering, are the second most common reason behind purchases making up 17% of the market. This report gives reassurance therefore that SQS is correctly positioning its business in order to meet the greatest market need.

 

Further supporting SQS's strategic positioning is the report's examination of the growth rates in purchasing specialist testing services amongst the various industry sectors. Highest growth is seen among financial services, manufacturing and energy & utilities sectors, three of SQS's six target industry verticals.

 

Healthy growth for the overall testing market is further supported by a study published by Infiniti in October 2012 which forecasts a compound annual growth rate of 5.2% until 2015.

 

SQS remains by far the largest pure play testing specialist with revenues more than five times those of the nearest competitor. The Company also ranks tenth globally when compared with systems integrators in terms of revenues derived from testing services and as such is increasingly able to compete with and win larger contracts against these competitors.

 

SQS will continue to evaluate suitable acquisition opportunities both in Europe and overseas, mainly in the areas of Specialist Consultancy Services and in relation to the expansion of our Indian offshore test centre.

 

Strategy

The overall strategy of the Group remains on track to build SQS into the world's leading specialist in software quality services targeting revenue of €500m by 2017, from both existing and new markets.

 

Our three primary service offerings are Managed Services (MS) to meet the demand of clients seeking efficiency, Specialist Consultancy Services (SCS) to meet the demand of clients seeking transformation and quality and Regular Testing Services (RTS) to meet the demand of more price conscious clients, who tend to be served on a more local basis.

 

Our aim is to continue to increase the proportion of revenues derived from higher margin segments such as MS and SCS, thereby reducing the proportion of revenues derived from RTS. Our long term goal is to achieve a segment mix for MS, SCS and RTS (incl. contractors) of approximately 40%, 25% and 35% respectively, and we are making significant progress toward this. For FY 2012 MS, SCS and RTS (incl. contractors) represented 34%, 17% and 44% respectively, against respective contributions to H1 2012 revenues of 33%, 15% and 48%. It is anticipated that RTS will no longer be our largest segment by end of 2014.

 

We will also look to achieve further margin expansion through the continued refinement of value-based pricing, aligning the balance of onsite and test centre delivery overheads, and ensuring we derive appropriately superior revenues for our higher value services.

 

In addition, we aim to improve the margins achievable from RTS through maintaining a minimum value of €1.5 million for new contracts and through specifically targeting contracts that are likely to provide greater future value. We will also look to improve the overall margins of our existing RTS business through cost-effective re-allocation of staff and through discontinuing contracts that cannot be made sufficiently profitable and are not expected to lead to greater future value.

 

We will also continue to target new business within the six key industry verticals previously mentioned, in which SQS has strong domain, application and technology expertise and in which we are currently seeing strong demand.

 

Further to this, we will look to extend our presence in the US market, mainly in the fields of product testing for the Manufacturing and Specialty Services industries.

 

In the US market it is possible for us to achieve superior margins in software product testing as work can be almost entirely automated, is repeatable over multiple releases and can be performed from our off-shore test centres. Although only 0.6% of our revenues are currently derived from the provision of these services we currently achieve our highest EBIT margins, in excess of 20%, on these revenues and this is a segment with considerable scope for growth.

 

We also plan to begin phase two of the expansion of our Indian test centre facilities during 2013. This will enable us to facilitate the offshore servicing of our rapidly growing Managed Services business. We anticipate that this will result in a cash outflow of €3 million over the second half of 2013 and first half of 2014.

 

Dividend

In line with our stated policy of paying out 30% of adjusted profit after tax as a dividend SQS will pay a dividend for the full year of €0.07 per share (2011: €0.05). Subject to shareholder approval the dividend will be paid following the AGM on 29 May 2013. In accordance with German law, SQS pays one dividend in each financial year.

 

Board

On 1 January 2013, Ralph Gillessen was appointed as Chief Marketing Officer responsible for all regional market units, sales and marketing. Ralph's appointment was made internally having worked in various senior sales and consultancy positions within SQS over the past 11 years, including running SQS's largest profit centre, Central Europe Middle East, for the past two years.

 

On 14 January 2013, Riccardo Brizzi joined SQS as Chief Operating Officer in charge of overall operations. Riccardo is an internationally experienced manager specialised in IT and Managed Services. He joined from SAP where he had spent the previous six years in a variety of senior management positions, most recently as head of strategic client delivery. Prior to this he has worked for Cap Gemini and Vodafone.

 

Both the above appointments were made as essential steps toward achieving our long-term strategy of growing SQS into a €500 million revenue company.

 

 

Employees

The period end number of permanent consultants increased 11% to 1,855 (31 Dec 2011: 1,675) and an optional c. 240 contractors were retained during the period.

 

Test centre headcount (offshore and nearshore) was flat at 41% of total headcount at period end (42% at 31 December 2011). Offshore headcount did not increase as a proportion of total headcount because of the requirement from new large Managed Services contracts to have a higher on-site presence during their initial phases as well as from an increased level of automation.

 

We have begun Phase II of the expansion of our Indian test centre facilities in which we plan to employ a further 350 consultants to satisfy growing market demand. It is our objective that offshore and nearshore test centre headcount will account for 48% of total headcount by the start of 2014.

 

Outlook

During the period we made considerable progress regarding our stated strategic move away from the provision of short-term contracts for regular testing services while simultaneously delivering above-market growth in revenues and profits mainly through Managed Services. Together these developments have enabled us to increase our overall margins while providing greater revenue visibility. In addition, we completed the first phase of our investment programme in the test centre in India and greatly improved cash collection during the year, enabling us to substantially reduce our net debt position.

Going forward we will continue to extend our US presence and invest in the build out of our test centre infrastructure in India in order to satisfy the growing demand generated from Managed Services.

 

We continue to work toward these goals and, although we maintain caution regarding the wider economic outlook, indications for the first quarter of 2013 give us confidence that we will be able to report further progress going forward.

 

Diederik VosExecutive Officer6 March 2013

 

 

 

 

 

 

 

 

 

 

 

Financial Review

Summary

Group turnover during the period was up by 11.1% to €210.1 million (FY 2011: €189.1 million).

 

The business units, which also represent the accounting segments according to IFRS 8, are:

 

Central Europe Middle East (CEME), which includes the services businesses in the markets of Germany, Switzerland, Austria, Netherlands, France, Luxemburg and Egypt. Furthermore, this segment manages all billable staff that are employed by the aforementioned countries including the German / French language offshore centre in Egypt.

 

West Organisation North South (WONS), which includes the services businesses in the markets of the United Kingdom, Ireland, Sweden, Norway, Finland, USA, South Africa and India. Furthermore, this segment manages all billable staff that are employed by the aforementioned countries including the English-language offshore centres in India and South Africa.

 

The segment "Other" includes training & conferences. In 2011 the business regarding the sale of software testing tools developed by SQS had also been allocated to this segment. However, internally developed software testing products became an important part of the Managed Services business and have therefore been integrated into the segments CEME and WONS. The figures for 2011 have not been amended.

 

Breakdown by Business Unit

Central Europe Middle East (CEME)

Revenue in CEME, our largest market, amounted to €129.1 million (2011: €114.2 million) in the period, an increase of 13.1%. The improvement in revenue was entirely organic and came from new Managed Services contracts, additional demand for specialist consultancy services and the revenues from the sale of software testing tools which were shown under "Other" in 2011.

West Organisation North South (WONS)

Our business in predominantly English speaking geographies saw healthy growth during the period with a 12.5% rise in revenues to €77.0 million (2011: €68.4 million). This occurred primarily as the result of a strong surge in demand for our services from the UK, Ireland and India. The majority of the growth came from the retail, utilities & energy and financial services sectors.

 

Other Business

Due to the change within the segments regarding the sale of internally developed software testing tools, this segment experienced a decrease in revenues in the period of 37.6% to €4.0 million (2010: €6.5 million). The markets for training and conferences continued to be difficult due to the overall economic climate, resulting in lower revenues in the UK, but some improvement in the German market. SQS software testing products are an integral part of our asset based services methodology and additionally embedded in many managed services contracts, their profit contribution is not fully visible in this segment but in 2012 is fully included in the CEME and WONS result.

 

Foreign Exchange

Foreign exchange had an overall positive impact on the reported revenue and profit for the period as the Euro weakened against Sterling, Swiss Franc and Swedish Krona, which are the most important currencies to the SQS business, while it strengthened against the Indian Rupee. In total, 47% of the Group's revenue is generated in currencies other than the Euro (2011: 45%). Specifically, 24% (FY 2011: 23%) of Group revenue is generated in Sterling by our UK operation and 14% (FY 2011: 12%) of Group revenue is generated in Swiss Francs by our Swiss operation, the balance of 9% is generated in other currencies. On a constant currency basis, our reported revenues would have been €205.1 million (€210.1 million at reported exchange rate) and we would have recorded adjusted profit before tax €0.1 million lower than the reported €9.2 million.

 

Margins and Profitability

Gross profit was up 13.8% to €65.6 million (FY 2011: €57.7 million) with the gross margin at 31.2% (FY 2011: 30.5%). The increase was mainly influenced by above average gross margins from a growing share of managed services (2012: 32.7% gross margin), specialist consultancy (2012: 34.9% gross margin) and product testing (2012: 47.2% gross margin), while the share of revenues from regular testing services came down.

 

Gross margins from our traditional field, Regular Testing Services, were at 28.4% and gross margins from contractors were at 20.5%. We continue to work on improving margins in regular testing services through the re-allocation of staff and reduction in the amount of travel and will ultimately discontinue engagements if there is no other option.

 

The resulting adjusted profit before tax (adjusted to add back IFRS effect of €1.3 million of amortisation of intangible assets of acquired companies) was up by 26.6% to €9.2 million (FY 2011 €7.3 million) with the profit margin moving to 4.4% (FY 2011: 3.8%).

 

Adjusted earnings per share (includes adjustments above and local GAAP tax rate which is €0.6 million higher than under IFRS because of €0.5 million deferred taxes, other tax assets under IFRS and minority interests) were up by 33.3% to €0.24 (2011: €0.18).

 

Costs

Adjusted General & Administrative expenses (adjusted to add back IFRS effects on amortisation of intangible assets of acquired companies of €1.3 million) totalled €35.6 million (2011: €31.2 million), representing 16.9% of Group revenues (2011: 16.5%). The absolute cost increase resulted chiefly from hiring and staff training costs (€1.3 million), further build out of the local US business (€0.9 million) and redundancy costs (€0.6 million).

 

Sales & Marketing expenses totalled €15.9 million (2011: €14.3 million) representing 7.6% of revenues (2011: 7.6%). Absolute cost increases resulted from adding sales capacity, mainly to support Managed Services, Specialist Consultancy and the local US business.

 

Research & Development expenses totaled €3.5 million (2011: €3.5 million) representing 1.7% of Group revenues (2011: 1.9%). R&D costs resulted from investments in our software testing tools with capitalised R&D of €2.5 million (2011: €2.5 million) and amortisation of €2.7 million (2011: €3.0 million), resulting in a net negative effect of €(0.3)million (2011: net negative effect of €(0.5) million).

 

Additionally €0.6 million (2011: €1.3 million) regarding the development of PractiQ methodology have been capitalised and €0.6 million (2011: €0.2 million) were amortised, resulting in a net effect of €0.0 million (2011: net positive effect of €1.0 million). As all major SQS services have now been productised and most SQS consultants are certified for these products we expect that investment in PractiQ methodology will continue to be on the current low level going forward.

 

Cash Flow and Balance Sheet

Cash flow from operating activities was €14.1 million (2011: €10.2 million) which represents an adjusted EBIT conversion of 133% (2011: 118%). This was much better than the conversion rates of adjusted EBIT into operating cash flow seen in previous years and this predominantly resulted from a reduction of working capital and debtor days mostly in managed services contracts in the second half of 2012. Debtor days ended lower than the previous year at 58 (2011: 64) and were significantly reduced from 74 at the end of the first half.

 

Cash outflow from financing activities was €(3.5) million (2011: inflow of €7.3 million) and includes the payout of a dividend of €(1.4) million in May 2012 (2011: €(2.2) million) and a net pay back of borrowings and leasing contracts of €(2.1) million.

 

Cash outflow from investments nearly halved to €(4.4) million (2011: €(8.9) million), including €(3.1) million (2011: €(3.8) million) for capitalised R&D on products and Managed Services/PractiQ methodology; €(1.3) million (2011: €(2.1) million) for investments in IT infrastructure and software; and €(0) million (2011: (€2.8) million) for investments in the test centre building in Pune, India. There were no cash payments for earn out payments on acquisitions in the last two years. Cash at the year-end was €11.9 million (2011: €9.3 million).

 

No shares were issued in 2012.

 

Taxation

The reported tax charge of €1.9 million (2011: €1.4 million) includes current tax expenses of €2.4 million and deferred taxes of €(0.5) million (2011: €(0.9) million). Deferred taxes mostly occurred due to losses in legal entities and resulting tax assets earned by these. The 2012 current tax charge on the adjusted PBT was slightly lower than expected at 27% due to above average profitability in those legal entities located in lower than average tax systems.

 

We anticipate a tax rate of 29% for 2013.

 

International Financial Reporting Standards (IFRS)

The Consolidated Financial Statements of SQS and its subsidiary companies ("SQS Group" or "SQS Konzern") are prepared in conformity with all IFRS Standards (International Financial Reporting Standards) and Interpretations of the IASB (International Accounting Standards Board) approved by the EU Commission and translated into the German language which are to be applied for those financial statements whose reporting period starts on or after 1 January 2012.

 

The SQS Group Consolidated Financial Statements for the twelve month period ended 31 December 2012 are presented in Euros.

 

A copy of the SQS Group Consolidated Financial Statements together with a notice of Annual General Meeting to be held at SQS headquarters in Cologne on 29 May 2013 will be posted to shareholders by mid April 2013 and electronic copies of these documents will also be available from the Company's website at www.sqs.com.

 

Rene GawronChief Financial Officer

6 March 2013

 

 

 

 

Consolidated Income Statement

for the year ended 31 December 2012 (IFRS)

Year ended 31 December 2012

Year ended 31 December 2011

€k

(Notes)

unaudited

audited

Revenue

210,111

189,103

Cost of sales

144,480

131,412

Gross profit

65,631

57,691

General and administrative expenses

36,929

32,793

Sales and marketing expenses

15,879

14,286

Research and development expenses

3,549

3,544

Profit before tax and finance costs (EBIT)

9,274

7,068

Finance income

1,044

618

Finance costs

2,455

2,066

Net finance costs

(5)

-1,411

-1,448

Profit before tax (PBT)

7,863

5,620

Income tax expense

(6)

1,922

1,404

Profit for the year

5,941

4,216

Attributable to:

Owners of the parent

5,893

4,186

Non-controlling interests

48

30

Consolidated profit for the year

5,941

4,216

Earnings per share, undiluted (€)

(7)

0.21

0.15

Earnings per share, diluted (€)

(7)

0.21

0.15

Adjusted earnings per share (€), for comparison only

(7)

0.24

0.18

 

 

 

 

Consolidated Statement of Comprehensive Income

for the year ended 31 December 2012 (IFRS)

Year ended 31 December 2012

Year ended 31 December 2011

€k

unaudited

audited

Profit for the period

5,941

4,216

Exchange differences on translating foreign operations

1,559

469

Losses arising from effective hedging instruments

-193

-488

Actuarial losses on defined benefit plans

-1,060

-369

Other comprehensive income for the period, net of tax

306

-388

Total comprehensive income for the period, net of tax

6,247

3,828

Total comprehensive income attributable to:

Owners of the parent

6,199

3,798

Non-controlling interests

48

30

6,247

3,828

 

 

 

 

 

 

 

Consolidated Statement of Financial Position

as at 31 December 2012 (IFRS)

31 December 2012

31 December 2011

€k

(Notes)

unaudited

audited

Current assets

Cash and cash equivalents

11,879

6,270

Marketable securities

0

3,000

Trade receivables

42,754

40,396

Other receivables

2,751

2,657

Work in progress

9,493

7,622

Income tax receivables

1,134

1,097

68,011

61,042

Non-current assets

Intangible assets

(8)

7,608

9,620

Goodwill

(8)

49,062

48,418

Property, plant and equipment

4,781

5,529

Income tax receivables

(6)

1,050

1,229

Deferred tax assets

(6)

2,328

1,944

64,829

66,740

Total Assets

132,840

127,782

Current liabilities

Bank loans and overdrafts

7,994

6,659

Finance lease liabilities

652

707

Trade payables

5,487

5,470

Other provisions

9

10

Tax accruals

(6)

856

956

Other current liabilities

23,727

25,212

38,725

39,014

Non-Current liabilities

Bank loans

11,750

11,937

Finance lease liabilities

1,039

1,241

Other provisions

5

5

Pension provisions

3,016

1,767

Deferred tax liabilities

(6)

1,581

2,139

Other non-current liabilities

3,090

2,897

20,481

19,986

Total Liabilities

59,206

59,000

Equity

(9)

Share capital

27,893

27,893

Share premium

35,560

35,560

Statutory reserves

53

53

Other reserves

-3,867

-5,233

Retained earnings

13,942

10,504

Equity attributable to owners of the parent

73,581

68,777

Non-controlling interests

53

5

Total Equity

73,634

68,782

Equity and Liabilities

132,840

127,782

 

 

 

 

 

 

 

Consolidated Statement of Cash Flows

for the year ended 31 December 2012 (IFRS)

Year ended 31 December 2012

Year ended 31 December 2011

€k

unaudited

audited

Net cash flow from operating activities

Profit before tax

7,863

5,620

Add back for

Depreciation and amortisation

7,521

7,399

Loss on the disposal of property, plant and equipment

13

121

Other non-cash income not affecting payments

474

1,325

Net finance costs

1,411

1,448

Operating profit before changes in the net current assets

17,282

15,913

Increase in trade receivables

-2,358

-5,554

Increase in work in progress, other assets,

pre-paid expenses and deferred charges

-2,173

-2,053

Increase (decrease) in trade payables

18

-770

Decrease in other provisions

-1

0

Payments for pension provisions

-143

-119

Increase in other liabilities and

deferred income

1,448

2,759

Cash flow from operating activities

14,073

10,176

Interest payments

-1,640

-1,366

Tax payments

-2,020

-2,249

Net cash flow from operating activities

10,413

6,561

Cash flow from investing activities

Purchase of intangible assets

-3,853

-4,766

Purchase of property, plant and equipment

-1,000

-4,340

Interest received

481

183

Net cash flow from investing activities

-4,372

-8,923

Cash flow from financing activities

Dividends paid

-1,395

-2,231

Repayment of finance loans

-6,116

-1,958

Repayment of shareholder loans

0

-450

Increase of finance loans

4,262

11,775

Increase of finance leasing

423

1,014

Redemption / termination of leasing contracts

-680

-836

Net cash flow from financing activities

-3,506

7,314

Change in the level of funds affecting payments

2,535

4,952

Changes in financial resources due to exchange rate movements

74

22

Cash and cash equivalents

at the beginning of the period

9,270

4,296

Cash and cash equivalents

at the end of the period

11,879

9,270

Consolidated Statement of Changes in Equity

for the year ended 31 December 2012 (IFRS)

€k

Share

Share

Statutory

Other

cash flow

Translation

Retained

Subtotal

Non

Total

capital

premium

reserves

reserves

hedge

of foreign

earnings

controlling

Equity

reserve

operations

interest

1 January 2011 (adjusted)

27,263

36,189

53

-1,134

8

-4,088

8,919

67,210

-25

67,185

Dividends paid

-2,231

-2,231

-2,231

Reclassification due to entry in commercial register

(18)

630

-629

-1

0

0

Transactions with owners of the parent

630

-629

0

0

0

0

-2,232

-2,231

0

-2,231

Profit for the period

4,186

4,186

30

4,216

Exchange differences on translating foreign operations

469

469

469

Actuarial losses on pension provisions

-369

-369

-369

Losses arising from cash flow hedges

-488

-488

-488

Total comprehensive income

0

0

0

0

-488

469

3,817

3,798

30

3,828

31 December 2011 (audited)

27,893

35,560

53

-1,134

-480

-3,619

10,504

68,777

5

68,782

Dividends paid

-1,395

-1,395

-1,395

Transactions with owners of the parent

0

0

0

0

0

0

-1,395

-1,395

0

-1,395

Profit for the period

5,893

5,893

48

5,941

Exchange differences on translating foreign operations

1,559

1,559

1,559

Actuarial losses on pension provisions

-1,060

-1,060

-1,060

Losses arising from cash flow hedges

-193

-193

-193

Total comprehensive income

0

0

0

0

-193

1,559

4,833

6,199

48

6,247

31 December 2012 (unaudited)

27,893

35,560

53

-1,134

-673

-2,060

13,942

73,581

53

73,634

 

 

 

Notes to the Consolidated Financial Statements

at 31 December 2012

 

1. Description of business activities

SQS, based in Cologne, Germany, is one of the largest independent European pure play providers of software testing and quality management services by turnover. SQS is independent from software vendors and other IT service suppliers. It can therefore provide unbiased opinions to customers on the software products and projects it is engaged to assess and improve. SQS offers services designed to support the quality of software and IT systems from initial project definition through the development stage and up to final implementation and, thereafter, in ongoing maintenance.

For more than thirty years, SQS has been offering a comprehensive range of consulting services for enterprise and technical software systems to its clients who include "blue chip" companies in a variety of sectors, such as financial services, telecommunications, logistics and manufacturing. SQS currently has 2,272 employees at the end of 2012 (previous year 2,073 employees) across Europe, Asia, North America and Africa. SQS has a strong presence in Germany and the UK and offices in Austria, Egypt, Finland, France, India, Ireland, the Netherlands, Norway, South Africa, Sweden, Switzerland, and the United States. Furthermore, SQS has a minor stake in an operation in Portugal and a partnership operation in Spain.

SQS is listed on the London Stock Exchange (AIM) and is also traded on Deutsche Börse, Frankfurt.

 

2. Summary of significant accounting policies

Basis of preparation and statement of compliance

The Consolidated Financial Statements of SQS and its subsidiary companies ("SQS Group" or "SQS Konzern") are prepared in conformity with all IFRS Standards (International Financial Reporting Standards) and Interpretations of the IASB (International Accounting Standards Board) approved by the European Commission and translated into the German language which are to be applied for those financial statements whose reporting period starts on or after 1 January 2012.

The Financial Information has been prepared on an historical cost basis. The Financial Information is presented in Euro and amounts are rounded to the nearest thousand (€k) except when otherwise indicated.

First-time application of new standards and changes in accounting policies

SQS has applied the Standards and Interpretations of the IASB as applicable in the EU which are binding for financial years commencing on or after 1 January 2012. The changes regarding standards that have been issued or amended since 31 December 2011 do not have a material effect on the financial statements of SQS Group.

SQS does not apply any further changed or newly passed standards prior to the implementation date stipulated. Further, according to the assessment of SQS, the application of these standards would not have any material effect on the financial statements of SQS Group.

The adoption of the following amended IFRS and IFRIC interpretations was mandatory for accounting periods beginning on or after 1 January 2012:

IFRS 7 Financial Instruments: Disclosures - Transfers of Financial Assets

 

2. Summary of significant accounting policies (continued)

The following standards and amendments to existing standards have been published and are expected to be mandatory after endorsement by the European Commission for the group's accounting periods beginning after 1 January 2012 or later periods, but the group has not early adopted them:

IAS 1 Presentation of Items of Other Comprehensive Income (Amendment)

IAS 12 Income Taxes - Recovery of Underlying Assets (Amendment)

IAS 19 Employee Benefits (Amendment)

IAS 27 Separate Financial Statements (as revised in 2011)

IAS 28 Investments in Associates and Joint Ventures (as revised in 2011)

IAS 32 Offsetting Financial Assets and Financial Liabilities (Amendment)

IFRS 1 Severe Hyperinflation and Removal of Fixed Dates (Amendment)

IFRS 1 Government Loans (Amendment)

IFRS 7 Financial Instruments: Disclosures - Offsetting Financial Assets and Financial Liabilities (Amendment)

IFRS 9 Financial Instruments: Classification and Measurement

IFRS 10 Consolidated Financial Statements

IFRS 11 Joint Arrangements

IFRS 12 Disclosure of Interests in Other Entities

IFRS 10-12 Transitional Guidance (Amendment)

IFRS 10,12 and

IAS 27 Investment Entities (Amendment)

IFRS 13 Fair Value Measurement

IFRIC 20 Stripping Costs in the Production Phase of a Surface Mine

In addition, the IASB has published amendments to existing standards in May 2012 which are part of the Annual Improvements Project. The amendments are expected to be effective for periods beginning on or after 1 January 2013.

Of these, the following standards may have an impact on the financial statements of SQS Group:

IAS 1 Financial Statement Presentation - Presentation of Items of Other Comprehensive Income - The amendments may influence the presentation of items that are reclassified into profit or loss which have to be separated from items that will never be reclassified. These amendments are to be applied for periods beginning on or after 1 July 2012.

IFRS 9 Financial Instruments: Classification and Measurement - The standard as issued reflects the first phase of the IASB's work on the replacement of IAS 39. IFRS 9 introduces new requirements for classifying and measuring financial assets and is likely to impact the SQS Group's accounting for its financial assets. This standard

2. Summary of Significant Accounting Policies (continued)

is expected to be effective for periods beginning on or after 1 January 2015. However, the standard has not yet been endorsed by the EU.

IFRS 13 Fair Value Measurement - The standard establishes a single source of guidance under IFRS for all fair value measurements. IFRS 13 does not change when an entity is required to use fair value, but rather provides guidance on how to measure fair value under IFRS when fair value is required or permitted. This standard will be effective for annual periods beginning on or after 1 January 2013.

All other new and amended IFRSs and IFRICs will not have any material effect on the financial position or performance of SQS.

Basis of consolidation

The consolidated financial statements comprise the financial statements of SQS Software Quality Systems AG and its subsidiaries as at 31 December each year. Subsidiary company financial statements are prepared on a basis consistent with those of other SQS Group companies. All companies in the SQS Group have the same accounting reference date of 31 December.

Subsidiaries are consolidated from the date on which control is transferred to the SQS Group and cease to be consolidated from the date on which control is transferred out of the SQS Group. SQS obtains and exercises control through voting rights.

All inter-company balances and transactions, including unrealised profits arising from intra-group transactions, have been eliminated in full.

As at 31 December 2012, the Company held interests in the share capital of more than 20 % of the following undertakings (all of those subsidiaries have been consolidated):

 

 

Consolidated companies

Country of incorporation

31 December 2012

31 December 2011

Share of

capital

 

Equity

 

Result for the year

Share of

capital

 

Equity

Result for the year

%

€k

€k

%

€k

€k

SQS Group Limited, London

UK

100.0

9,337

2,125

100.0

9,393

2,081

SQS Software Quality Systems (Ireland) Ltd., Dublin

Ireland

100.0

4,750

1,718

100.0

3,000

412

SQS Nederland BV, Utrecht

The Netherlands

90.5

306

511

90.5

(205)

311

SQS GesmbH, Vienna

Austria

100.0

3,781

1,732

100.0

2,698

1,588

SQS Software Quality Systems (Schweiz) AG, Zurich

Switzerland

100.0

1,792

(9)

100.0

2,752

(604)

SQS Group Management Consulting GmbH, Vienna

Austria

100.0

3,203

1,490

100.0

3,077

1,137

SQS Group Management Consulting GmbH, Munich

Germany

100.0

866

237

100.0

628

517

SQS Egypt S.A.E, Cairo

Egypt

100.0

258

309

100.0

(139)

(48)

SQS Software Quality Systems Nordic AB, Kista

Sweden

100.0

(289)

(860)

100.0

556

(476)

SQS India, Pune

India

75.0

2,900

329

75.0

2,112

987

SQS France SASU, Paris

France

100.0

(87)

(79)

100.0

(8)

(48)

2. Summary of Significant Accounting Policies (continued)

SQS AG holds 15% of the shares of SQS Portugal Lda with a book value of € nil (at 31 December 2011: € nil).

Foreign currency translation

The Euro (€) is the functional and reporting currency of the parent company and its Euroland subsidiaries. For these entities, transactions in foreign currencies are initially recorded in the functional currency at the exchange rates valid at the date of the transaction. Monetary assets and liabilities denominated in such foreign currencies are retranslated at the rates prevailing on the balance sheet date. All differences arising from translation of monetary items are recognised in profit or loss.

Translation differences on items whose fair value gain or loss is recognised in other comprehensive income or profit or loss are recognised in other comprehensive income or profit or loss, respectively.

The following subsidiaries have their own functional currency:

Subsidiary

Functional currency

SQS Group Ltd. with business activity in UK

£ (Pounds Sterling)

SQS Software Quality Systems (Schweiz) AG

CHF (Swiss Franc)

SQS India

INR (Indian Rupee)

SQS India with business in the USA

USD (US-Dollar)

SQS Nordic with business in Sweden

SEK (Swedish Crona)

SQS Nordic with business in Norway

NOK (Norwegian Crona)

SQS Egypt

EGP (Egyptian Pound)

At the reporting date, the assets and liabilities (including any goodwill) of these subsidiaries are translated into Euros at the exchange rate valid at the reporting date. As the exchange rate did not fluctuate significantly in 2012, the items of the income statement were translated at the weighted average exchange rate for the year 2012. The exchange differences arising on translation are recognised in other comprehensive income and accumulated in a separate reserve in equity.

On disposal of a foreign entity, the cumulative amount of exchange differences relating to that particular foreign entity is reclassified from equity to profit or loss as a reclassification adjustment when the gain or loss on disposal is recognised.

 

3. Segmental reporting

Based on the internal organisational structure SQS Group is divided into two major business units. Both units are acting as provider for consultancy and testing services in their regions. Both regional business units are operating segments as well as reporting segments according to IFRS 8 as they report their financial information directly to the group management board of SQS AG as chief decision maker. A third reporting unit represents the Training & Conferences business which is reported separately to the management of SQS AG. 

 

3. Segmental reporting (continued)

In the financial statements the three segments are presented as:

·; CEME (Central Europe Middle East),

·; WONS (West Organisation North & South),

·; Other (Training & Conferences).

The segments "WONS" and "CEME" represent business regions they are present in as follows:

·; CEME: SQS Germany, SQS Switzerland, SQS Austria, SQS Netherland, SQS Group Management Consulting, SQS Egypt, SQS France and

·; WONS: UKISA (UK, Ireland and South Africa), SQS Nordic (Sweden, Norway and Finland), SQS India (India, USA).

In the years before the business regarding the selling and leasing of software testing products (STP) developed respective financial effects had been allocated to the reporting segment "Other". In January 2012 the internal organisation regarding STP had been changed. Internally developed software testing products have become an important part of the managed service business and therefore have been integrated into the operating segments CEME and WONS. The corresponding information regarding the business year 2011 has not been restated because the relevant information is not available and the cost to develop it would be excessive.

The group management board consisting of CEO (Chief Executive Officer), CFO (Chief Financial Officer) and COO (Chief Operating Officer) monitors the results of the operating segments separately in order to allocate resources and to assess the performance of each segment. Segment performance is evaluated based on operating profit or loss as well as cash flow.

Transactions between the segments are made on an arm's length basis. Centrally incurred external costs relating to subsidiaries are recharged to the subsidiaries affected. Cost allocations between the segments are not charged.

Non-profit centres represent important functions such as Portfolio Management, Marketing, Finance & Administration, IT, Human Resources, Managed Services Support and Sales Support.

The non-profit centres are allocated to the operating segments as far as they provide direct services to the segments. As far as they provide general services to the whole group their costs are not allocated and shown under 'Non-allocated costs'.

The assets and liabilities relating to the operating segments are not reported separately to the Group Management Board. Finance costs and income taxes are managed on a group basis. Due to this they are not allocated to operating segments.

The following tables present revenue and profit information regarding the SQS Group's reportable segments for the years ended 31 December 2012 and 2011.

 

 

 

3. Segmental reporting (continued)

2012

CEME

WONS

Other

Total

€k

€k

€k

€k

Revenues from external customers

129,105

76,969

4,037

210,111

Intersegment revenues

784

1,128

0

1,912

Segment profit or loss

10,277

3,294

45

13,616

Non-allocated costs

(4,342)

EBIT

9,274

Financial result

(1,411)

EBT

7,863

Taxes on income

(1,922)

Result for the period

5,941

Profit share of non-controlling interest

(48)

Result attributable to owners of the parent

5,893

Other information:

Depreciation and amortisation

(5,021)

(1,179)

(5)

(6,205)

 

2011

CEME

WONS

Other

Total

€k

€k

€k

€k

Revenues from external customers

114,190

68,439

6,474

189,103

Intersegment revenues

430

1,503

0

1,933

Segment profit or loss

9,294

4,131

(2,058)

11,367

Non-allocated costs

(4,299)

EBIT

7,068

Financial result

(1,448)

EBT

5,620

Taxes on income

(1,404)

Result for the period

4,216

Profit share of non-controlling interest

30

Result attributable to owners of the parent

4,186

Other information:

Depreciation and amortisation

(1,884)

(1,025)

(2,933)

(5,842)

 

3. Segmental reporting (continued)

Additional Information

The following tables present additional information about the revenues from external customers by individual services:

Services

2012

2011

€k

€k

Professional Services for Business and IT

202,351

178,932

of which from:

Management Consulting Services

14,065

15,767

Testing Consulting Services

116,066

120,935

Managed Testing Services

72,220

42,230

Software Testing Products (except re-selling of 3rd party tools)

3,723

5,778

IT Training and Conferences

4,037

4,393

Total revenue

210,111

189,103

 

The following revenue information by geographical region is based on the location of the customer. The information disclosed for non-current assets relates to property, plant and equipment, and intangible assets including goodwill.

Regions

Revenues from external customers

Non-current

Assets

2012

2011

2012

2011

€k

€k

€k

€k

Germany

89,896

84,599

6,482

7,432

Other

120,215

104,504

54,969

56,135

Total

210,111

189,103

61,451

63,567

 

4. Expenses

The Consolidated Income Statement presents expenses according to function. Additional information concerning the origin of these expenses by type of cost is provided below:

Cost of material

The cost of material included in the cost of sales in the year ended 31 December 2012 amounted to €24,752k (2011: €18,197k). Cost of material mainly relates to the procurement of external services such as contracted software engineers. In addition, certain project-related or internally used hardware and software is shown under cost of material.

4. Expenses (continued)

Employee benefits expenses

2012

2011

 

€k

€k

Wages and salaries

112,402

100,451

Social security contributions

15,170

13,441

Expenses for retirement benefits

2,970

2,943

Total

130,542

116,835

 

The expenses for retirement benefits include current service costs regarding defined benefit plans and expenses for defined contribution plans.

The average numbers of employees in the operating segments of the SQS Group were as follows:

2012

2011

No.

No.

CEME

1,014

952

WONS

1,037

887

Other (including group service functions)

198

200

Total

2,249

2,039

Government grants

Government grants in the amount of €296k (at 31 December 2011: €124k) have been granted for personnel expenses for the additional employees in economically weak regions and have been recognised as income. Of these an amount of €150k (at 31 December 2011: €53k) had not yet been paid to SQS at the reporting date. There are no unfulfilled conditions or contingencies attached to these government grants.

Amortisation and Depreciation

Amortisation and depreciation charged in the year ended 31 December 2012 amounted to €7,521k (2011: €7,399k). Of this, €3,528k (at 31 December 2011: €3,236) was attributable to the amortisation of development costs.

Rentals and leasing

Operating lease costs in connection with office space and equipment in 2012 amounted to €6,440k (2011: €6,290k).

The lease contracts will expire between 2013 and 2016. Some of them can be prolonged or renewed, some allow price alignments.

5. Net finance costs

The net finance costs are comprised as follows:

2012

2011

€k

€k

Interest income

481

183

Exchange rate gains

563

435

Total finance income

1,044

618

Interest expense

(1,646)

(1,367)

Exchange rate losses

(809)

(699)

Total finance costs

(2,455)

(2,066)

Net finance costs

(1,411)

(1,448)

Of which from:

Loans and receivables

985

603

Financial assets held-to-maturity

59

15

Financial liabilities measured at amortized cost

 

 

(2,425)

(2,066)

Financial liabilities measured at fair value

(30)

0

 

Finance income mainly results from fixed deposit investments which yield interest income.

Interest expense relates to interest on bank loans, finance lease liabilities and a bonded loan.

 

6. Taxes on earnings 

SQS Software Quality Systems AG in Germany is liable to corporate income tax, the solidarity surcharge and trade income tax. The German corporate income tax rate amounts to 15 % (2011: 15%). A 5.5% solidarity surcharge is imposed on the corporate income tax rate being effective with a rate of 0.825%. The trade income tax amounts to 16.6% of the taxable income. Consequently the total income tax rate in Germany amounts to approximately 32 %.

Consolidated income tax expense is as follows:

2012

2011

€k

€k

Current tax expense

2,421

2,223

Deferred tax

(499)

(819)

Taxes on income

1,922

1,404

 

A reconciliation between actual tax expense and the product of group accounting profit multiplied by the tax rate of SQS AG is as follows:

 

6. Taxes on earnings (continued)

2012

2011

€k

€k

Profit before tax multiplied by the standard rate of

German income tax of 32 % (2011: 30%)

2,516

1,686

Adjustments in respect of current income tax of previous years

392

221

Interest cost of purchase obligations

0

8

Tax of dividend payout of subsidiaries

70

32

Use of not capitalised tax losses

(131)

0

Expenditure not allowable for income tax purposes

31

44

Differential tax rates in respect of overseas subsidiaries

(879)

(421)

Capitalisation of the corporate tax credit

(17)

(137)

Government grants

(60)

(37)

Other

0

8

At effective income tax rate of 24.4% (2011: 25.0 %)

1,922

1,404

Deferred taxes with an amount of €405k (2011: €317k) were charged to other comprehensive income.

SQS has capitalised a corporate tax credit at a present value of €852k (at 31 December 2011: €997k). The present value has been discounted using an interest rate of 5.5%. The tax credit will be paid off by five further instalments until 2017. In the statement of financial position it is presented as non-current income tax receivable.

For the assessment of deferred tax assets and liabilities the local tax rates of the respective entities of SQS Group are applied.

Deferred income taxes relate to the following financial positions:

31 December

31 December

2012

2011

€k

€k

Losses carried forward

1,056

1,015

Pensions provisions

772

498

Property, plant and equipment

210

207

Other non-current liabilities from interest swaps

285

222

Other receivables from currency swap

3

0

Other accruals

2

2

Deferred tax assets

2,328

1,944

 

 

 

6. Taxes on earnings (continued)

 

31 December

31 December

2012

2011

Capitalised development costs

(1,448)

(1,474)

Capitalised customer relationships

(119)

(500)

Property, plant and equipment

0

(92)

Translation of foreign operations

0

(43)

Other receivables from currency swap

0

(16)

Trade receivables

(14)

(14)

Deferred tax liabilities

(1,581)

(2,139)

Net deferred tax assets (liabilities)

747

(195)

 

Deferred tax assets are recognised when it is considered probable that economic benefit will flow to the entity. The probability of future economic benefits is assessed by management based on the taxable profits realised in the past and on the expectations and planning regarding the foreseeable future.

Where a company has suffered losses, deferred tax assets thereon are recognised if the ability in the future to set off the losses with future income is permissible under the respective national provisions. According to the planning of SQS AG, SQS Switzerland, SQS Nordic and SQS USA, a return to taxable profits is regarded as probable.

According to the tax losses of SQS Egypt with an amount of €272k (at 31 December 2011: €581k) and to the tax losses of SQS France with an amount of €127k a return to taxable profit does not seem to be probable. Therefore, regarding SQS Egypt and SQS France no deferred tax assets have been recognised.

 

7. Earnings per share

The earnings per share presented in accordance with IAS 33 are shown in the following table:

2012

2011

€k

€k

Profit for the year attributable to the equity shareholders

5,893

4,186

Diluted profit for the year

5,893

4,186

Weighted average number of the shares in issues, undiluted

27,893,289

27,868,969

Dilutive effect from stock option programme

492,005

641,741

Weighted average number of shares in issues, diluted

28,385,294

28,510,709

Undiluted profit per share €

0.21

0.15

Diluted profit per share €

0.21

0.15

Adjusted profit per share €

0.24

0.18

 

7. Earnings per share (continued)

Undiluted profit per share is calculated by dividing the profit for the year attributable to equity shareholders by the weighted average number of shares in issue during 2012: 27,893,289 (2011: 27,868,969).

Diluted profit per share is determined by dividing the profit for the year attributable to equity shareholders by the weighted average number of shares in issue plus any share equivalents which would lead to a dilution.

Management considers that the stock options given to employees may have a dilutive effect. On a weighted average basis shares resulting from stock option programmes amounted to 492,005 (2011: 641,741) shares. The number of potential shares is calculated on a pro rata basis. Instruments that could potentially dilute basic earnings per share in the future are authorised capital and conditional capital (see note 9).

The adjusted profit per share 2012 and 2011 is calculated based on the profit after tax:

- less discounting effects regarding the corporate income tax asset of €52k (2011: €137k),

- plus interest costs regarding purchase obligations of business combinations of €0k (2011: €26k),

- plus amortisation costs of acquired customer relationships as part of business combinations of €1,316k (2011: €1,557k),

- plus pension interest expenses (net of interest income from plan assets) of €5k (2011: €51k ).

Further the difference between taxes on income payable under local GAAP and IFRS of €(499)k (2011: €(708)k)) has been adjusted. These adjustments result in an adjusted profit after taxes of €6,663k (2011: €4,894k). This divided by the weighted average number of shares in issue during the years: 27,893,289 shares (2011: 27,868,969) shows adjusted profit per share of €0.24 (2011: €0.18).

 

8. Intangible assets and goodwill

The composition of this item is as follows:

Book values

31 December 2012

31 December 2011

 

Goodwill

€k

€k

SQS UK including UK, Ireland and South Africa

30,973

30,467

SQS Netherlands

555

555

SQS Group Management Consulting

9,100

9,100

SQS Nordic including Sweden, Norway and Finland

5,820

5,580

SQS India including USA

2,382

2,484

Other

232

232

Goodwill

49,062

48,418

 

8. Intangible assets (continued)

Book values

Remaining useful life

31 December 2012

31 December 2011

Intangible assets

€k

€k

 

Capitalisation 2010

 

0

 

0

 

1,026

Capitalisation 2011

1

863

1,718

Capitalisation 2012

2

1,631

0

Development costs regarding testing software

2,494

2,744

Acquired Software

1 to 3

1,886

2,623

Other development costs

4 to 5

2,811

2,520

Customer relationships

1

417

1,733

Intangible assets

7,608

9,620

Development costs regarding testing software were capitalised in the year in the amount of €2,446k (2011: €2,515k). They are amortised over a period of 36 months. The other development costs mainly relate to the methodology "PractiQ", used by SQS to provide Managed Services. The estimated useful life of this intangible assets covers a period of five years.

The amortisation of software and remaining intangible assets is allocated to the functional costs by an allocation key.

In order to test the recoverability of goodwill SQS conducted impairment tests, comparing the value in use of each cash generating unit with its carrying amounts. Impairment tests were carried out for the SQS UK based business, for SQS Netherlands, for SQS Group Management Consulting, for SQS Nordic as well as SQS India. These are the cash generating units which are relevant for impairment testing as they represent the lowest level at which management of SQS Group monitors the underlying value of goodwill.

All impairment tests are based on the value in use of each cash generating unit. In order to determine the values in use management has set up budgets and forecasts for each cash generating unit. The key assumptions on which management has based its cash flow projections are the future development (growth) of revenues, the development of the gross margin based on the expected capacity of the SQS-consultants and the development of general and administrative costs as well as sales and marketing costs in relation to revenues.

In its budgets and forecasts management projected detailed cash flows over a period of five years. For the periods thereafter constant cash flows were assumed.

The determination of the future cash flows is based on the state of knowledge in October 2012. Beside growth rates regarding revenues and profits realised in the past, management considered the recent global economic development, the actual orders on hand, the actual number of SQS-consultants as well as the strategy of SQS for the coming five years. Regarding SQS Nordic a scenario was calculated in order to assess a possible change in key assumptions on which management based its determination of the unit's recoverable amount as of 31 December 2012. 

The budgets of the European cash generating units show a development in revenues for 2013 between flat (SQS Group Management Consulting) and an increase of 30% (SQS Netherlands) compared to the year 2012. For the years 2014 to 2015 the growth per year is reduced to a maximum of 10% for each of those cash generating units. Regarding the year 2017 growth rates are expected to reach a maximum of 5%. However, management expects that all cash generating units will grow faster than market.

8. Intangible assets (continued)

Regarding SQS India management assumes a growth of 127.9 % for 2013 and a declining growth rate between 15 % and 5 % for each of the years from 2014 to 2017. These growth rates include the testing business in the USA which is mainly provided by SQS India.

Management expects that the gross margin ratio will be increased slightly and that the expense ratio of general and administrative costs as well as sales and marketing costs will be decreased for most of the cash generating units of SQS Group.

In accordance with IAS 36, the impairment tests were based on the following assumptions:

·; Expenses and income, assets and liabilities in connection with taxes on earnings, such as current deferred tax assets and liabilities were eliminated both from the carrying amount of the cash generating unit as well as from the value in use.

·; The cash flows, either in or out, from financing activities have not been taken into account.

·; For reasons of practicability and in compliance with IAS 36.79 trade receivables and trade payables and other liabilities were included in the calculations when estimating the future cash flows and the book value.

·; For the transition from entity value to equity market value which represents the value in use, the market value of liabilities (= book value) is deducted.

·; The growth rate in perpetuity was estimated in a range between nil and 1%.

·; Goodwill was allocated entirely to the carrying amount of the cash generating unit in accordance with IAS 36.80 and IAS 36.81,

·; The discount rates applied to the cash flow projections were pre-tax interest rates in a range between 8.4% and 9.9%.

Neither in 2012 nor in 2011 impairment losses have been recognised. The scenario calculated regarding SQS Nordic came to following results: The unit's recoverable amount exceeds its carrying amount by k610€ based on expected revenue growth rates in a range between 2.8% and 9.5%. If those growth rates would be constantly underachieved by more than 0.5 percentage points, the recoverable amount would equal the unit's carrying amount.

9. Equity

Subscribed Capital

The subscribed capital amounts to €27,893,289 (at 31 December 2011: €27,893,289). This is divided into 27,893,289 (at 31 December 2011: 27,893,289) individual registered shares with an arithmetical share in the share capital of €1 each. Each share entitles the holder to one right to vote. No preference shares have been issued. The capital is fully paid up.

The movements in the issued share capital are as follows:

 

Individual shares

 

Nominal value

 

Number

 

As at 1 January 2011

27,263,419

 

27,263,419

Capital increase against contribution in kind for the acquisition of the SQS Nordic (2nd tranche) (Entry of 7 January 2011)

367,053

 

367,053

Capital increase against cash from authorised capital II for employee participation (Entry of 24 January 2011)

28,265

 

28,265

Capital increase against contribution in kind for the acquisition of the SQS India (2nd tranche) (Entry of 24 January 2011)

234,552

 

234,552

As at 31 December 2011

27,893,289

 

27,893,289

As at 31 December 2012

27,893,289

 

27,893,289

 

SQS had no shares in its ownership as at 31 December 2012.

Conditional capital

SQS disposes of a conditional capital by an amount of up to €1,500,000, to be created by issuing of up to 1,500,000 new individual registered shares. The conditional capital serves to grant up to 1,500,000 shares as incentive compensation for SQS employees and executives. The conditional capital will be used in case the stock options are exercised by employees and/or executives.

Authorised capital

The authorised capital developed as follows:

 

As at 1 January 2011

11,921,656

Usage of Authorised Capital I

(601,605)

Usage of Authorised Capital II

(28,265)

As at 31 December 2011

11,291,786

As at 31 December 2012

11,291,786

 

 

 

 

9. Equity (continued)

Share premium

Additional paid-in capital includes any premiums received on the issuing of the share capital. Any transaction costs associated with the issuing of shares are deducted or set off from additional paid-in capital, net of any related income tax benefits. Equity-settled share-based employee remuneration is also credited to additional paid-in capital until related stock options are exercised.

Statutory reserves

The statutory reserves were created in accordance with Section 150 of the Stock Corporation Act (Germany). SQS AG is not allowed to use its statutory reserves for dividends.

Other reserves

Other reserves comprise differences from the translation of foreign operations with an amount of €(2,060)k (at 31 December 2011: €(3,619)k), IPO costs from former years that are accounted for net of taxes in the amount of €1,134k (at 31 December 2011: €1,134k) and a cash flow hedge reserve regarding the fair values of interest and currency swaps with an amount of €(673)k (net of tax), (at 31 December 2011: €(480)k (net of tax)).

Retained earnings

Retained earnings represent the accumulated retained profits and losses less payments of dividends by SQS Group and the accumulated actuarial losses on pension provisions.

The General Meeting of 30 May 2012 resolved to pay €0.05 dividends per share for the business year 2011 in the total amount of €1,394,664.45, that have been paid to the shareholders of SQS AG in 2012.

 

10. Notes to the Statement of Cash Flows

The statement of cash flows shows how the funds of the Group have changed in the course of the business year through outflows and inflows of funds. The payments are arranged according to investing, financing and operating activities.

The sources of funds on which the statement of cash flows is based consist of cash and cash equivalents (cash on hand and bank balances) and marketable securities.

 

 

Cologne, 6 March 2013

SQS Software Quality Systems AG

 

 

 

 

 

 

 

R. Gawron

R. Gillessen

R. Brizzi

 

D.Vos

 

This information is provided by RNS
The company news service from the London Stock Exchange
 
END
 
 
FR SSWFUIFDSEDD

Related Shares:

SQS Software Quality Systems AG
FTSE 100 Latest
Value8,837.91
Change26.87