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

4th Mar 2015 07:01

RNS Number : 4546G
SQS Software Quality Systems AG
04 March 2015
 

4 March 2015

SQS Software Quality Systems AG

("SQS" or the "Company")

 

Results for the year ended 31 December 2014

 

SQS Software Quality Systems AG (AIM: SQS.L), the world's largest specialist supplier of software quality services, today announces its audited results for the 12 months ended 31 December 2014 (the "period").

 

Financial Highlights:

· Total revenue increased by 19% to €268.5m (FY 2013: €225.8m)

· Adjusted* gross margin up to 33.4% (FY 2013: 32.0%)

· Adjusted** PBT increased by 52% to €18.8m (FY 2013: €12.4m)

· Adjusted*** EPS increased by 43% to €0.43 (FY 2013: €0.30)

· Operating cashflow improved to €26.6m (FY 2013: €22.8m)

· Net cash as of 31 December 2014 of €9.8m (FY 2013: net debt €2.9m)

· Proposed dividend of €0.13 per share (FY 2013: €0.09 per share)

 

* adjusted to add back €2.0m of IFRS amortisation of order backlog from SQS India BFSI acquisition

** adjusted to add back effect under * and €5.4m of IFRS amortisation of client relationship assets from SQS India BFSI acquisition, €0.6m of non-recurring severance costs for the SQS India BFSI founders and €0.2m acquisition costs for SQS India BFSI, €0.4m of pro forma IFRS forex adjustments of SQS India BFSI acquisition value, €0.1m pro forma interests on pensions

*** adjusted to add back effects under ** at actual local GAAP tax rate of 26%, less €0.8m on minority interests

 

Operational Highlights:

· Managed Services revenue increased 32% to €120.5m (FY 2013: €91.1m)

· Managed Services represented 45% of total revenue (FY 2013: 41%): our largest business line

· Managed Services gross margin improved by 260 basis points to 36.8% (FY 2013: 34.2%) as a result of an improved global delivery mix

· Improving revenue visibility with Managed Services order intake up 26% to €142m (FY 2013: €112.5m)

· Average revenue per client increased by 34% as a result of continuing strategic focus on larger client engagements

· Offshore/nearshore test centre billable headcount increased to 60% of total (FY 2013: 47%)

· US revenue continued to grow by 105% to €12.3m accounting for 5% of total revenue (FY 2013: 3%)

· Acquired majority stake in Thinksoft Global Services ("Thinksoft"), which has now been fully integrated and renamed to SQS India BFSI

 

 

Post Period Events

· Acquisition of majority stake of Bit Media S.p.A for a total cash consideration of €6.1m, strengthening the Company's European footprint and customer base providing further cross-selling capabilities

 

 

Diederik Vos, Chief Executive Officer of SQS, commented:

"We are delighted to have again delivered on all our key performance indicators during the period. It is particularly pleasing to report further revenue growth from more complex, higher margin Managed Services contracts for our larger clients. Operating margins are up and we finished the year with net cash on the balance sheet.

 

"The Company is now serving larger contracts across our global client base and we expect the trend to continue. Our global industrialised delivery model lends itself well to scalability and strong cash generation. We have achieved a major step forward in the development and application of re-usable assets. This strengthens our global delivery capacity, supports organic growth and facilitates the rapid and effective integration of acquisitions.

 

"We foresee a number of exciting growth opportunities, particularly in the US, and plan to further diversify our geographic revenue split. The Board looks forward to the current year with cautious optimism."

 

 

Enquiries:

SQS Software Quality Systems AG

Tel: +49 (2203) 91 54 0

Diederik Vos, Chief Executive Officer

Rene Gawron, Chief Financial Officer

 

Canaccord Genuity - Nomad and Joint Broker

Tel: +44 (0) 20 7523 8000

Simon Bridges / Peter Stewart / Cameron Duncan

 

Westhouse Securities - Joint Broker

Tel: +44 (0)20 7601 6100

Robert Finlay / Antonio Bossi

 

Walbrook PR Limited

Tel: +44 (0)20 7933 8780

Paul Cornelius

Sam Allen

Nick Rome

[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, offshore automation processes and deep domain knowledge in various industries. Headquartered in Cologne, Germany, the company now employs approximately 4,100 staff. SQS has offices in Germany, the UK, Australia, Egypt, Finland, France, India, Ireland, Italy, Malaysia, the Netherlands, Norway, Austria, Singapore, Sweden, Switzerland, South Africa, the UAE and the US. In addition, SQS maintains a minority stake in a company in Portugal. In 2014, SQS has generated revenues of €268.5million.

 

SQS is the first German company to have a primary listing on AIM, a market operated by the London Stock Exchange. In addition, SQS shares are also traded on the German Stock Exchange in Frankfurt am Main.

 

With over 8,000 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, Commerzbank, Daimler, Deutsche Post, Generali, JP Morgan, Meteor, Reuters, UBS and Volkswagen as well as other companies from the six key industries on which SQS is focussed. For more information, see www.sqs.com.

 

Chief Executive's Statement

 

Introduction

The 12 month period under review has been a period of significant progress. The Company continued to build on the positive momentum achieved during the first half on the back of the Company's ability to engage in longer term relationships with clients while adding higher-value contracts with existing and new clients.

 

The combination of organic and acquisitive growth enabled us to further cement our position as the world's leading specialist in software quality services. Our growing geographic reach, proven track record and continued investment helped us to further develop our core offering, increase revenue and generate strong operating cash inflow to finish the period with a strengthened balance sheet.

 

Managed Services ("MS") remains one of our key growth drivers and now accounts for 45% of total revenue versus 41% for 2013. The high value contracts entered into in MS and the growing, yet still small share of automation of our MS operations underpins the Company's strong financial performance with higher gross margins delivering significant operational gearing across the Company. Gross margins increased 260 basis points to 36.8% during the period. The MS division currently has an order backlog of €129m, up 18% from €109m 12 months ago.

 

The proportion of billable staff delivering services from our offshore and near shore centres has continued to increase in line with our strategy to 60% of total versus 47% for the prior period, representing the key driver of the Group's gross margin improvement by 140 basis points. In addition, the strategy to engage in higher value assignments was also successful with average revenue per client increasing 34% to €634k.

 

Given the nature of our strategy to drive the MS business and focus on larger client engagements, revenue from Specialist Consultancy Services ("SCS"), Regular Testing Services ("RTS") and other revenue sources increased by 9.8% over the period, which was below the average rate for the Group.

 

Whilst we achieved organic revenue growth across Europe, this growth was somewhat limited by the challenging geopolitical environment. Notwithstanding these headwinds, the Company increased market share in Europe with Germany remaining its largest European market. Europe represented approximately 91% of total revenue during the period (FY 2013: 95%).

 

The Company also continued to build its client base and revenue streams in the US. For the period under review, revenue from the US more than doubled and accounted for 5% of total revenue post the acquisition of Thinksoft.

 

In terms of market verticals, Banking, Financial Services and Insurance ("BFSI"), now accounts for more than 54% of group revenue and was once again our largest and strongest market segment.

 

Total revenue, therefore increased 19% to €268.5m during the period with a full 12 months contribution of €26.0m from the acquisition of Thinksoft. Organic revenue growth for the period was 7.4% to €242.5m. Adjusted gross profit margin increased 140 basis points to 33.4%, due to the increased contribution from Managed Services and an improved global delivery mix with a higher test centre share. The growth in adjusted gross profit and adjusted profit before tax of 23.8% and 52.1% respectively on revenue growth of 19% illustrates the operational gearing the Company can generate.

 

At the period end, debtor days stood at 72 versus 82 at the end of the first half and 64 at the end of the previous year. This is in line with our expectations and reflects the typical seasonality of our business. Net cash at the period end was €9.8m following strong cash conversion of 103% of adjusted EBITDA, despite continued investments of €1.7m to extend the test centre building in Pune, India, and €1.8m in acquiring further shares in SQS India BFSI.

 

In summary, by focusing on providing an enhanced value proposition within the global testing landscape we achieved significant growth as the leading specialist service provider in one of the biggest and fastest growing segments of the IT industry. We have now established a credible footprint in the US, which is the largest market for software testing services globally and are therefore pleased with the progress the Company has made during 2014.

 

New Business

During the period we signed a two year extension with a global, European headquartered bank worth more than €30m, an MS contract extension worth €15m with a major European telecommunications provider and a new MS contract with a major European bank worth an initial €10m.

 

Notably, we also added a number of new contracts outside BFSI with major US car and car part producers. This was key as part of our stated strategy of diversifying geographic revenue so that the Company becomes less reliant on traditional European market segments.

 

Given our focus on larger contracts, we aimed to maintain our client base between 350 and 450 and finished the year with 423 clients.

 

Market & Industry Overview

A recent report, published by industry analysts Nelson Hall in 2014, highlighted that software testing continued to outperform the overall IT services market in Europe. Furthermore, Nelson Hall also upgraded their growth expectations for software testing services across Europe in 2014 to 9% from 7% in 2013.

 

The updated 2014 Nelson Hall report also estimated 'Testing Services' (testing services provided by organisations such as SQS in standalone contracts) would increase each year to 2018 against a fall of 3% per annum for 'Traditional Testing Services' (services bundled within a development contract). This is attributed to the fact that Specialist Testing Services are perceived by clients as providing faster execution at reduced cost, and confirms that SQS is firmly positioned in the fastest growing segment of the market.

 

The 2014 Nelson Hall report continued to further support SQS's strategic focus by highlighting that expected growth was most pronounced in a number of our key sectors. These included retail and logistics (driven by m-commerce and e-commerce) with 10% growth, energy and utilities (driven by deregulation) with 12% growth and financial services (driven by regulatory compliance) with 19% growth. This also adds weight to the rationale behind the acquisition of SQS India BFSI which complements our capabilities within the BFSI market segment.

 

The results of the report also supported the Managed Services strategy in revealing that 57% of decisions to purchase software testing services are likely to be made by 'efficiency seeking clients' and that there was a growing momentum towards larger multi-year contracts. Managed Services contracts are designed to deliver efficiency and are typically significantly larger in size than Regular Testing Services contracts.

 

Acquisitions

The acquisition of the majority stake of 53.35% of Thinksoft at the beginning of 2014, now renamed SQS India BFSI, has enabled the Company to increase its global scale and offshore delivery capabilities and has provided a presence in new geographies including Australia, Singapore and the Middle East while crucially strengthening our position in existing markets including the US. 

 

Post the year end, the Company also acquired 90% of the issued share capital of Bit Media S.p.A ("Bit Media"), a testing services and systems analysis provider to the financial services and public sectors, headquartered in Italy, for a cash consideration of €6.1 million. As a result, the Company expects to benefit from a significant presence in all of the major European economies, increasing its cross selling opportunities. Bit Media has a three-year order backlog and is especially well represented within the BFSI sector - one of the Company's existing key verticals. As with SQS India BFSI we expect to benefit from a number of operational synergies as we further grow our sales base and physical presence.

 

The Company continues to seek complementary acquisitions in large and growing markets, such as the US, in order to provide additional growth opportunities whilst further diversifying revenue.

 

Strategy

We have maintained our focus on extending the Managed Services share of our business and on a global delivery model by further increasing the share of revenue to be delivered from offshore and nearshore test centres. We continue to build out our business through organic growth and further acquisitions.

Our three primary service offerings remain Managed Services to meet the demand of clients seeking efficiency, Specialist Consultancy Services 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 local basis.

We have had considerable success in growing our Managed Services business during the period. Our aim is to continue to grow this part of the business as a proportion of total revenues to 50% by the end of next year.

We have continued to be proactive in seeking to improve the margins achievable from our RTS business during the period. This has involved careful targeting of new contracts that are likely to provide greater future value, with a minimum potential value of €1.5m. In addition, we have sought to re-allocate staff in a more cost-effective manner on existing contracts and to discontinue those contracts that are not sufficiently profitable.

Our strategy of achieving margin improvement through balancing onsite and test centre delivery has also been successful during the period. In addition, we maintain our focus on targeting new business within the six key industry verticals in which SQS has strongest domain, application and technology expertise. The banking and financial services vertical performed best during the period and the acquisition of SQS India BFSI has greatly enhanced our positioning in this sector.

 

Dividend

In line with our stated policy of paying out approximately 30% of adjusted profit after tax as a dividend, SQS proposes to pay a dividend for the full year of €0.13 per share (2013: €0.09). Subject to shareholder approval the dividend will be paid following the AGM (on 27 May 2015) with a pay date/post cheques date on 28 May 2015. The record date will be 15 May 2015, with ex-dividend date 14 May 2015. In accordance with German law, SQS pays one dividend in each financial year.

 

Board

In May 2014 Lothar Pauly was appointed to our Supervisory Board (the "Board"). Additionally Peter Bölter was appointed as an employee representative to the Supervisory Board, according to German company law.

 

Mr. Lothar Heinrich Andreas Pauly, is the owner and Managing Director of Lothar Pauly Management Consulting and is also currently a Director of Bakcell, Mobiserve and B2X. Mr. Peter Gerhard Siegfried Bölter, is a Delivery Manager at SQS, and also the President of intacs e.V.

 

Following Prof. Werner Mellis's, the chairman of the Board and member of the Board since 1999, decision not to seek re-election at the Company's AGM, David Bellin and Lothar Pauly were appointed Chairman and Vice Chairman of the Board respectively.

 

In addition, Matthias Baunach was not re-elected as employee representative at the AGM in May and subsequently left the Board. We would like to thank both Prof. Werner Mellis and Matthias Baunach for their contributions to the Company.

Post the period end, Riccardo Brizzi has decided to leave SQS as Chief Operating Officer (COO) and main board member of SQS Software Quality Systems AG in March 2015. After almost three years as COO of SQS, Riccardo plans to pursue new business challenges in the industry.

We would like to thank Riccardo for his contribution to SQS and wish him all the best for his future plans.

Employees

Total headcount at the period end had increased 39% to 3,875 (31 Dec 2013: 2,789) with an optional circa 210 contractors retained during the period. As well as organic expansion, this increase includes SQS India BFSI's circa 900 staff members which have been included into the total headcount from the beginning of 2014.

 

Outlook

We are delighted to have again delivered on all our key performance indicators during the period. It is particularly pleasing to report further revenue growth from more complex, higher margin Managed Services contracts for our larger clients. Operating margins are up and we finished the year with net cash on the balance sheet.

 

The Company is now serving larger contracts across our global client base and we expect the trend to continue for the foreseeable future. Our global industrialised delivery model lends itself well to scalability and strong cash generation. We have achieved a major step forward in the development and application of re-usable assets. This strengthens our global delivery capacity, supports organic growth and facilitates the rapid and effective integration of acquisitions.

 

We foresee a number of exciting growth opportunities, particularly in the US, and plan to further diversify our geographic revenue split. We expect to make further announcements in this context in due course. The board looks forward to the current year with cautious optimism."

 

 

 

Diederik VosChief Executive Officer4 March 2015

 

 

Financial Review

 

Summary

Revenues grew by 18.9% to €268.5m (FY 2013: €225.8m), including a first time consolidation effect for the full period of Thinksoft (now SQS India BFSI) of €26.0m. Organic revenue increased by 7.4% compared to 2013.

 

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

 

· Managed Services (MS) to meet the demand of clients seeking efficiency in long-term engagements (between twelve months and up to five years) of which a growing share (in many cases) is delivered from nearshore and offshore test centres. This also includes long term engagements for testing standard software package products;

 

· Specialist Consultancy Services (SCS) to meet the demand of clients seeking transformation and quality in specialized projects with skills like SAP, PLM (Product Lifecycle Management), Process Consulting and Improvement, and Load and Performance Testing as long as these resources are not active in MS projects; and

 

· Regular Testing Services (RTS) to meet the demand of more price conscious clients in IT projects who tend to be served with a smaller number of consultants on a more local basis and typically contracted for a short term period (e.g. three months).

 

Alongside these major segments we conduct business with contractors (as far as these have not been included in MS), training & conferences and software product testing tools summarized as "Other".

 

 

Breakdown by business unit

Managed Services (MS)

Revenue in MS, our largest segment and our key strategic focus, amounted to €120.5m in the period (FY 2013: €91.1m), an increase of 32.3% on the prior year, representing a group revenue contribution of 45%. The increase in revenue predominantly came from the extension of existing long term managed services contracts and from the first time consolidation of SQS India BFSI.

 

Specialist Consultancy Services (SCS)

Our business in this segment saw a decline during the period of -43.6% to €20.7m (FY 2013: €36.7m), representing a group revenue contribution of 8%. This occurred primarily as the result of the reclassification of one major banking client to Managed Services in 2014 and continued demand for these ERP, PLM and process specialists in MS engagements (thus their revenue and margin contribution is counted under MS above).

 

Regular Testing Services (RTS)

This segment grew by 32.6% in revenues to €102.1m (FY 2013: €77.0m) on the prior year, representing a group revenue contribution of 38%. This sudden jump partly came as a one time effect from the first time consolidation of SQS India BFSI, whose share of revenues classified as RTS has been above the previous SQS ratio. Our strategy continues to be to reduce the share of this segment of our total revenue below 30%, which is evidenced by the ongoing reduction of our total client number to 423 (FY 2013: 468), despite additional c. 50 clients from SQS India BFSI during the period. 

 

Other

Revenue in the Other segment amounted to €25.2m in the period (FY 2013: €21.0m), an increase of 20.0% on the prior year and representing a group revenue contribution of 9%. An increase in revenues from contractors was the key driver of this performance. 

Margins and Profitability

Adjusted Gross profit* improved by 23.9% to €89.6m (FY 2013: €72.3m), with the gross margin at 33.4% (FY 2013: 32.0%). The increase in the gross margin was mainly influenced by a higher share and an improved gross margin from managed services contracts with a gross margin of 36.8% (FY 2013: 34.2%) due to a growing proportion of contracts now delivered in a global delivery mode utilizing more the SQS near and offshore test centres and test automation.

 

Gross margins from SCS were 35.2% (FY 2013: 36.0%) and RTS 32.3% (FY 2013: 30.2%) reflecting the reclassification of one major banking client from SCS to Managed Services and a first time consolidation effect from SQS India BFSI in RTS.

 

Adjusted** profit before tax for the period was €18.8m (FY 2013: €12.4m), an increase of 52.1%, with the adjusted profit margin rising to 7.0% (FY 2013: 5.5%). The profit before taxes benefitted from the strong gross margin improvement and slightly reduced overhead costs as a percentage of revenue.

Adjusted*** earnings per share increased to €0.43 (FY 2013: €0.30).

 

* adjusted to add back €2.0m of IFRS amortisation of order backlog from SQS India BFSI acquisition

** adjusted to add back effect under * and €5.4m of IFRS amortisation of client relationship assets from SQS India BFSI acquisition, €0.6m of non-recurring severance costs for the SQS India BFSI founders and €0.2m acquisition costs for SQS India BFSI, €0.4m of pro forma IFRS forex adjustments of SQS India BFSI acquisition value and €0.1m pro forma interests on pensions

*** adjusted to add back effect under ** at actual local GAAP tax rate of 26%, less €0.8m on minority interests

 

 

Costs

General & Administrative expenses (before effects under ** above) for the period were €45.3m (FY 2013: €38.5m). While decreasing 0.2% as a percentage of revenue to 16.9%, the absolute growth was mainly due to a first time consolidation effect of SQS India BFSI (€5.9m) and on-going investment in the US business (€0.6m).

 

Sales & Marketing costs for the period were €20.7m (FY 2013: €17.3m), representing 7.7% of sales (FY 2013: 7.7%). The absolute increase mainly came from the first time consolidation of SQS India BFSI (€2.2m).

 

Research & Development expense during the period was slightly up at €3.8m (FY 2013: €3.2m) representing 1.4% (FY 2013: 1.4%) of revenues. Research and development investment was mainly focused on the development of software testing tools and our proprietary PractiQ methodology.

 

 

Cash Flow and Financing

Cash flow from operating activities increased to €26.6m (FY 2013: €22.8m). This strong operating cash flow represents a 103% conversion of EBITDA to operating cash flow and is typical for a fiscal year end, whereas we see a seasonality with much lower operating cash flow at the half year end.

 

Debtor days (including work in progress) decreased by 10 days from H1 2014, but year on year increased to 72 (FY 2013: 64), mainly resulting from the first time consolidation of SQS India BFSI receivables, whose debtor days were at 94.

 

Cash outflow from investments was down to €0.0m (FY 2013 €23.9m outflow) mainly due to an exceptional first time consolidation effect of SQS India BFSI with an acquired cash position of €7.3m. Investment in the third phase of the building for our Pune (India) offshore test centre continued, increasing the cash outflow for fixed and intangible assets to €8.0m (FY 2013 €6.2m outflow).

 

Total cash outflow from financing activities was €8.8m (FY 2013: 9.6m inflow) reflecting a net decrease of finance loans (including leasing contracts) of €3.8m as a result of the strong operating cash flow. Additionally dividend payments to SQS and minority shareholders resulted in an outflow of €3.4m (FY 2013: 2.0m). The purchase of further 2.2% of the issued share capital of SQS India BFSI resulted in a cash outflow of €1.8m.

 

 

Balance Sheet

We closed the period with €26.3m (31 Dec 2013: €15.2m) of cash and cash equivalents on the balance sheet and borrowings of €16.5m (31 Dec 2013: €18.1m). While the first time consolidation of SQS India BFSI led to a one time increase of the cash position of €7.3m (with certain legal restrictions to transfer these funds), cash reserves are increasingly held in a higher diversity of currencies and offset between cash positions and debt positions has become less flexible as we seek to exclude the realization of potential exchange rate risks.

 

The resulting net cash position at the period end was therefore €9.8m (31 Dec 2013: net debt of €2.9m).

 

Due to the purchase price allocation with regard to the SQS India BFSI acquisition, intangible assets with a fair value of €21.3m have been identified and recorded within the balance sheet. Of these €21.3m, €3.9m have been allocated to goodwill, €15.6m have been allocated to client relations and €1.9m to the acquired order backlog. Client relations are amortised over a three year period resulting in €5.4m amortization, while order backlog has been amortised over a 12 months period resulting in €2.0m amortization in the reporting period. As these amortization charges are non-cash-items and do not impact the normal business of SQS they are adjusted within the PBT und EPS reporting. 

 

 

Taxation

The tax charge of €3.3m (FY 2013: €3.4m) includes current tax expenses of €5.0m (FY 2013: €3.7m) and deferred tax expenses of €-1.7m (FY 2013: €-0.3m). The tax rate on local GAAP results was 26% (FY 2013: 31%), the lower tax rate being a consequence of a geographically more favourable spread of profits. Going forward, we expect an actual tax rate of ca. 30%.

 

 

Foreign Exchange

Approximately 56% (FY 2013: 58%) of the Group's turnover is generated in Euros. For the conversion of revenues and costs generated in local currencies into Euros, the relevant official average exchange rate for the twelve-month-period of 2014 was chosen. For the conversion of the balance sheet items from local currency into Euros, the official exchange rate as at 31 December 2014 was used.

 

Foreign exchange had a small €0.4m negative translational impact on earnings for the period. Had the Pound/Swiss Franc/Indian Rupee/Swedish Krona/US-$/Euro exchange rates remained the same as in FY 2013, our non-Euro revenues for the period would have been €2.4m lower, resulting in an decrease in PBT of €0.4m.

 

 

International Financial Reporting Standards (IFRS)

The Interim Consolidated Financial Statements of SQS and its subsidiary companies ("SQS Group") are prepared in conformity with all IFRS (International Financial Reporting Standards, formerly International Accounting Standards) and Interpretations of the IASB (International Accounting Standards Board) which are to be applied for those financial statements whose reporting period starts on or after 1 January 2014.

 

The SQS Group Consolidated Financial Statements for the twelve month period ended 31 Dec 2014 were prepared in accordance with uniform accounting and valuation principles in Euros.

 

 

Rene Gawron,

Chief Financial Officer

4 March 2015

 

 

 

Consolidated Income Statement

for the year ended 31 December 2014 (IFRS)

 

 

 

 

 

 

Year ended 31 December 2014

 

Year ended 31 December 2013

€k

(Notes)

unaudited

 

audited

 

 

 

 

 

Revenue

 

268,483

 

225,830

 

 

 

 

 

Cost of sales

(6)

180,908

 

153,529

 

 

 

 

 

Gross profit

 

87,575

 

72,301

 

 

 

 

 

General and administrative expenses

(6)

51,471

 

39,367

Sales and marketing expenses

(6)

20,720

 

17,344

Research and development expenses

(6)

3,815

 

3,228

 

 

 

 

 

Earnings from operating activities before

 

11,569

 

12,362

amortisation (EBITA)

 

 

 

 

 

 

 

 

 

Amortisation of goodwill

 

0

 

2,638

 

 

 

 

 

Profit before tax and finance costs (EBIT)

 

11,569

 

9,724

 

 

 

 

 

Finance income

 

974

 

815

Finance costs

 

2,417

 

1,988

Net finance costs

(7)

-1,443

 

-1,173

 

 

 

 

 

Profit before tax (EBT)

 

10,126

 

8,551

 

 

 

 

 

Income tax expense

(8)

3,266

 

3,376

 

 

 

 

 

Profit for the year

 

6,860

 

5,175

 

 

 

 

 

Attributable to:

 

 

 

 

Owners of the parent

 

7,678

 

5,130

Non-controlling interests

 

-818

 

45

 

 

 

 

 

Consolidated profit for the year

 

6,860

 

5,175

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share, undiluted (€)

(9)

0.25

 

0.18

 

 

 

 

 

Earnings per share, diluted (€)

(9)

0.24

 

0.18

 

 

 

 

 

Adjusted earnings per share (€), for comparison only

(9)

0.43

 

0.30

 

 

Consolidated Statement of Comprehensive Income

for the year ended 31 December 2014 (IFRS)

Year ended 31 December

2014

Year ended 31 December 2013

€k

unaudited

audited

Profit for the period

6,860

5,175

Exchange differences on translating foreign operations

2,735

-1,845

Other comprehensive income to be reclassified to profit or

loss in subsequent periods

2,735

-1,845

Gains arising from cash flow hedges

110

194

Re-measurement losses (gains) on defined benefit plans

-2,309

408

Other comprehensive income not being reclassified to profit

or loss in subsequent periods

-2,199

602

Other comprehensive income for the year, net of tax

536

-1,243

Total comprehensive income for the year, net of tax

7,396

3,932

Attributable to:

Owners of the parent

7,839

3,887

Non-controlling interests

-443

45

Total comprehensive income for the year

7,396

3,932

 

 

Consolidated Statement of Financial Position

as at 31 December2014 (IFRS)

31 December 2014

31 December 2013

1 January 2013

€k

(Notes)

unaudited

audited

audited

Current assets

Cash and cash equivalents

26,297

15,248

11,879

Trade receivables

57,995

49,958

42,754

Other receivables

3,315

12,433

2,751

Work in progress

7,736

7,655

9,493

Income tax receivables

730

467

1,134

96,073

85,761

68,011

Non-current assets

Intangible assets

(10)

18,470

5,699

7,608

Goodwill

(10)

55,836

51,733

49,062

Property, plant and equipment

9,947

5,737

4,781

Financial assets

0

8,179

0

Income tax receivables

(8)

1,483

1,494

1,050

Deferred tax assets

(8)

2,174

2,383

2,212

87,910

75,225

64,713

Total Assets

183,983

160,986

132,724

Current liabilities

Bank loans and overdrafts

5,463

7,100

7,994

Finance lease liabilities

306

633

652

Trade payables

10,763

8,700

5,487

Other provisions

0

9

9

Tax accruals

(8)

2,195

1,045

856

Other current liabilities

32,384

29,572

23,727

51,111

47,059

38,725

Non-Current liabilities

Bank loans

11,000

11,021

11,750

Finance lease

62

429

1,039

Other provisions

0

5

5

Pension provisions

4,625

2,837

2,490

Deferred tax liabilities

(8)

4,793

1,384

1,581

Other non-current liabilities

8,516

8,895

3,090

28,996

24,571

19,955

Total Liabilities

80,107

71,630

58,680

Equity

(11)

Share capital

30,563

30,563

27,893

Share premium

47,446

46,882

35,560

Statutory reserves

53

53

53

Other reserves

-3,607

-6,077

-3,867

Retained earnings

19,213

17,863

14,352

Equity attributable to owners of the parent

93,668

89,284

73,991

Non-controlling interests

10,208

72

53

Total Equity

103,876

89,356

74,044

Equity and Liabilities

183,983

160,986

132,724

 

 

 

 

 

Consolidated Statement of Cash Flows

for the year ended 31 December 2014 (IFRS)

Year ended 31 December 2014

Year ended 31 December 2013

€k

unaudited

audited

Net cash flow from operating activities

Profit before tax

10,126

8,551

Add back for

Depreciation and amortisation

13,444

9,082

Loss on the sale of property, plant and equipment

394

137

Other non-cash income not affecting payments

-867

2,449

Net finance costs

1,443

1,173

Operating profit before changes in the net assets

24,540

21,392

Increase in trade receivables

-2,083

-7,204

Decrease in work in progress and other receivables

989

1,629

Increase in trade payables

2,064

3,213

Decrease in other provisions

-14

0

Increase (Decrease) in pension provisions

725

-134

Increase (Decrease) in other liabilities and

deferred income

402

3,930

Cash flow from operating activities

26,623

22,826

Interest payments

-1,467

-1,375

Tax payments

-5,594

-3,705

Net cash flow from operating activities

19,562

17,746

Cash flow from investment activities

Purchase of intangible assets

-5,625

-3,135

Purchase of property, plant and equipment

-2,331

-3,091

Purchase of net assets of acquired companies

7,524

-17,753

Interest received

477

108

Net cash flow from investment activities

45

-23,871

Cash flow from financing activities

Dividends paid

-2,751

-1,953

Capital increase

0

13,854

Proceeds from non-controlling interest on the exercise of stock options

205

0

Payments for the acquisition of non-controlling interests

-1,800

0

Dividends paid to non-controlling interests

-658

Repayment of finance loans

-8,068

-7,721

Increase of finance loans

4,930

6,098

Increase of finance lease

0

0

Redemption of lease contracts

-694

-629

Net cash flow from financing activities

-8,836

9,649

Change in the level of funds affecting payments

10,771

3,524

Changes in cash and cash equivalents due to exchange rate movements

278

-155

Cash and cash equivalents at the beginning of the period

15,248

11,879

Cash and cash equivalents at the end of the period

26,297

15,248

Consolidated Statement of Changes in Equity 

 

 

 

 

 

 

 

 

 

 

for the year ended 31 December 2014 (IFRS)

Attributed to owners of the parent

 

 

€k

Share

Share

Statutory

Other

cash flow

Translation

Retained

Total

Non controlling

Total

 

capital

premium

reserves

reserves

hedge

of foreign

earnings

 

interest

Equity

 

 

 

 

 

reserve

operations

 

 

 

 

31 December 2012

27,893

35,560

53

-1,134

-673

-2,060

14,352

73,991

53

74,044

Cash dividends paid

 

 

 

 

 

 

-1,953

-1,953

 

-1,953

Capital increase against cash

2,619

11,034

 

 

 

 

 

13,653

 

13,653

Capital increase from the exercise of stock options

51

150

 

 

 

 

 

201

 

201

Transaction cost of the issue of the new shares

 

 

 

-559

 

 

 

-559

 

-559

Transactions with owners of the parent

2,670

11,184

 

-559

 

 

-1,953

11,342

 

11,342

Acquisition of non-controlling interests

 

 

 

 

 

 

-74

-74

-26

-100

Share-based payments

 

138

 

 

 

 

 

138

 

138

Profit for the period

 

 

 

 

 

 

5,130

5,130

45

5,175

Exchange differences on translating foreign operations

 

 

 

-1,845

 

-1,845

 

-1,845

Re-measurement gains on defined benefit plans

 

 

 

 

 

 

408

408

 

408

Gains arising from cash flow hedges

 

 

 

 

194

 

 

194

 

194

Total comprehensive income

 

 

 

 

194

-1,845

5,538

3,887

45

3,932

31 December 2013 (audited)

30,563

46,882

53

-1,693

-479

-3,905

17,863

89,284

72

89,356

Cash dividends paid

 

 

 

 

 

 

-2,751

-2,751

-658

-3,409

Consolidated companies

 

 

 

 

 

 

 

0

11,564

11,564

Capital increase against cash

 

 

 

 

 

 

 

0

205

205

Transactions with owners of the parent

 

 

 

 

 

 

-2,751

-2,751

11,111

8,360

Acquisition of non-controlling interests

 

 

 

 

 

 

-1,268

-1,268

-532

-1,800

Share-based payments

 

564

 

 

 

 

 

564

 

564

Profit for the period

 

 

 

 

 

 

7,678

7,678

-818

6,860

Exchange differences on translating foreign operations

 

 

 

2,360

 

2,360

375

2,735

Re-measurement losses on defined benefit plans

 

 

 

 

 

 

-2,309

-2,309

 

-2,309

Gains arising from cash flow hedges

 

 

 

 

110

 

 

110

 

110

Total comprehensive income

 

 

 

 

110

2,360

5,369

7839

-443

7,396

31 December 2014 (unaudited)

30,563

47,446

53

-1,693

-369

-1,545

19,213

93,668

10,208

103,876

 

 

Notes to the Consolidated Financial Statements

at 31 December 2014

 

 

1. Description of business activities

 

SQS, based in Cologne, Germany, is the world's largest specialist supplier of software quality services by revenue. SQS is independent from software vendors and other IT service suppliers. It can therefore provide unbiased opinions to customers on 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 3,875 employees at the end of 2014 (previous year 2,789 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, Singapore, Australia, Malaysia, Belgium, the United Arab Emirates and the United States of America. 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) endorsed 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 2014.

The Financial Information has been prepared on a 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 2014.

SQS does not apply any further changed or newly passed standards prior to the implementation date stipulated. 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 new and amended IFRS and IFRIC interpretations was mandatory for accounting periods beginning on 1 January 2014:

 

IFRS 10 Consolidated Financial Statements - Guidelines for limiting the scope of consolidation

IFRS 11 Joint Arrangements - Accounting for acquisitions or interests in joint operations

IFRS 12 Disclosures of Investments in Other Entities - Disclosure requirements for interests held in other entities#

 

IAS 27 Separate Financial Statements - Limiting IAS 27 to separate financial statements

IAS 28 Shares in Associates and Joint Ventures - Revision of accounting rules for associated companies and joint ventures

IAS 32 Financial Instruments: Presentation - Disclosures on the Offsetting of Financial Assets and Financial Liabilities

IAS 36 Impairment of Assets - Recoverable Amount Disclosures for Non-Financial Assets

IAS 39 Financial Instruments: Novation of Derivatives and Continuation of Hedge Accounting

IFRIC 20 Stripping costs in the production phase of a Surface Mine

IFRIC 21 Levies - Guidance on when to recognize a liability for a levy impost by a government

 

The impact of new standards and amendments that require restatements of previous financial statements of SQS Group are as follows:

 

IFRS 10 The consolidation and purchase price allocation of SQS India BFSI (formerly: Thinksoft Global Services Limited has been performed according to IFRS 10. IFRS 10 had no impact on the other subsidiaries held by SQS. There was no discrepancy between the expected impact and the effective impact of the first time adoption of IFRS 10.

IFRS 12 According to IFRS 12 the disclosures regarding investments in other entities and non-controlling interests have been extended

IAS 36 The amendments to IAS 36 clarify the disclosure requirements in respect of fair value less costs of disposal. In accordance with these amendments SQS shall not be required any longer to disclose the recoverable amount for each cash-generating unit for which the carrying amount of goodwill allocated to that unit was significant in comparison with the entity's total carrying amount of goodwill. These amendments only require the disclosure of the recoverable amounts for the assets or CGUs for which impairment loss has been recognised during the period.

 

The following standards and amendments to existing standards have been published and have been endorsed by the European Commission for the group's accounting periods beginning after 1 January 2015 or later periods, but the group has not early adopted them:

 

IFRS 9 Financial instruments: Disclosures - Regulations for the accounting of financial instruments measured at amortized cost or Fair Value

IFRS 10 / IAS 28 Consolidated Financial Statements - Sale or contribution of assets between an investor and an associated company or jointly controlled entity

IFRS 11 Joint Arrangements - Accounting for acquisitions or interests in joint operations

IFRS 14 Regulatory Deferral Accounts - Exemption option for first-time IFRS adopters

IFRS 15 Revenue from Contracts with Customers - Broad revenue recognition concept

IAS 16, 38 Intangible assets and property, plant and equipment - Amendments to acceptable methods of depreciation and amortization

IAS 16, 41 Biological assets and property, plant and equipment - Amendments to accounting for bearer plants

IAS 19 Defined Benefit Plans - Recognition of contributions from employees or third parties to defined benefit plans

IAS 27 Separate Financial Statements - Application of the equity method in separate financial statements Improvements projects 2010 - 2013 and 2012 - 2014 regarding several improvements of existing standards

 

Except from IFRS 15 and the amendment to IAS 19 none of these standards and amendments will most likely have any material impact on the annual consolidated financial statements of the SQS Group.

 

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. In general SQS obtains and exercises control through voting rights. In case of SQS India BFSI (formerly Thinksoft Global Services Limited), SQS obtained control by gaining the majority within the Board of Directors.

 

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

 

As at 31 December 2014, the following subsidiaries have been fully consolidated:

 

Consolidated companies

Country of incorporation

31 December 2014

31 December 2013

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

10,554

730

100.0

7,933

1,074

SQS Software Quality Systems (Ireland) Ltd., Dublin

Ireland

100.0

7,396

2,266

100.0

7,130

2,398

SQS Nederland BV, Utrecht

The Netherlands

95.1

2,400

1,166

95.1

1,234

928

SQS GesmbH, Vienna

Austria

100.0

6,117

3,522

100.0

4,595

2,314

SQS Software Quality Systems (Schweiz) AG, Zurich

Switzerland

100.0

2,258

1,369

100.0

3,118

484

SQS Group Management Consulting GmbH, Vienna

Austria

100.0

3,293

1,974

100.0

3,319

1,617

SQS Group Management Consulting GmbH, Munich

Germany

100.0

1,129

(277)

100.0

1,406

540

SQS Egypt S.A.E, Cairo

Egypt

100.0

2,030

851

100.0

1,106

924

SQS Software Quality Systems Nordic AB, Kista

Sweden

100.0

(630)

(983)

100.0

(992)

(413)

SQS Software Quality Systems Sweden AB, Kista

Sweden

100.0

85

(45)

100.0

35

(76)

SQS Software Quality Systems Norway AS, Oslo

Norway

100.0

187

111

100.0

75

(87)

SQS Software Quality Systems Finland OY, Espoo

Finland

100.0

(687)

(29)

100.0

(658)

(4)

SQS India Infosytems Private Limited, Pune

India

75.0

6,249

1,976

75.0

2,567

2,107

SQS France SASU, Paris

France

100.0

20

115

100.0

(95)

(8)

SQS USA Inc., Naperville (Illinois)

USA

100.0

(5,569)

(2,441)

75.0

(379)

(2,261)

SQS India BFSI Limited (former: Thinksoft Global Services Limited), Chennai

India

54.89

15,655

2,985

26.0

12,843

4,540

 

SQS AG holds 15% of the shares of SQS Portugal Lda with a book value of € nil (at 31 December 2013: € nil).

 

On 1st January 2014 SQS gained control of SQS India BFSI Limited (former: Thinksoft Global Service Limited ("Thinksoft")), Chennai/India, by obtaining a majority in the Board of Directors.

SQS India BFSI Ltd. is the sole shareholder of SQS BFSI Pte. Ltd., Singapore, SQS BFSI Inc., USA, Thinksoft Global Services (Europe) GmbH, Germany, SQS BFSI UK Ltd., UK, and SQS BFSI FZE, United Arabian Emirates. None of these companies each has a main impact on the financial data of the group.

 

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 BFSI Limited (former: Thinksoft Global Services Limited)

INR (Indian Rupee)

SQS USA

USD (US-Dollar)

SQS Nordic with business in Sweden

SEK (Swedish Krona)

SQS Nordic with business in Norway

NOK (Norwegian Krona)

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 rates did not fluctuate significantly in 2014. Thus the items of the income statement of these entities were translated at the weighted average exchange rate for the year 2014. The exchange differences arising on translation are recognised in other comprehensive income and accumulated in a separate reserve in equity.

 

The functional currency of SQS BFSI Inc., USA, Thinksoft Global Services (Europe) GmbH, Germany, SQS BFSI UK Ltd., UK, SQS BFSI Pte Ltd, Singapore and SQS BFSI FZE, United Arab Emirates is the Indian Rupee as the activities of these foreign operations are carried out as extensions of SQS India BFSI, Chennai. Exchange differences regarding these entities are recognised in profit or loss.

 

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 when the gain or loss on disposal is recognised.

 

3. Segmental reporting

 

Based on the organizational structure and the different services rendered, SQS Group operates the following segments:

· Managed Services (MS) to meet the demand of clients seeking efficiency in long-term engagements (between six months up to five years) of which a growing share (in many cases) is delivered from nearshore and offshore test centres. This also includes long term engagements for testing standard software package products,

· Specialist Consultancy Services (SCS) to meet the demand of clients seeking transformation and quality in specialized projects with skills like SAP, PLM (Product Lifecycle Management), Process Consulting and Improvement, and Load and Performance Testing as long as these resources are not active in MS projects,

· Regular Testing Services (RTS) to meet the demand of more price conscious clients who tend to be served on a more local basis and are typically contracted for a short term (e.g. three months).

 

Beside these major segments there is the business with contractors (as far as these have not been included in MS), training & conferences and software testing tools. Each of these minor operating segments represents less than 10 % of the Group's revenues and the Group's profit. Thus, all these other segments are presented as "Other".

 

The group management board consisting of CEO (Chief Executive Officer), CFO (Chief Financial Officer), COO (Chief Operating Officer) and CMO (Chief Market 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 gross profit.

 

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

 

The non-profit centres are not allocated to the operating segments as they provide general services to the whole group. Their costs are not allocated but 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. Therefore 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 2014 and 2013.

 

 

2014

MS

SCS

RTS

Other

Total

€k

€k

€k

€k

€k

Revenues

120,527

20,673

102,055

25,228

268,483

Segment Profit (Gross Profit)

44,354

7,277

32,964

4,960

89,555

Non-allocated costs

(77,986)

EBIT

11,569

Financial result

(1,443)

Taxes on income

(3,266)

Result for the period

6,860

 

 

 

2013

MS

SCS

RTS

Other

Total

€k

€k

€k

€k

€k

Revenues

91,096

36,662

77,049

21,023

225,830

Segment Profit (Gross Profit)

31,111

13,184

23,305

4,701

72,301

Non-allocated costs

(59,939)

Amortisation of goodwill

(2,638)

EBIT

9,724

Financial result

(1,173)

Taxes on income

(3,376)

Result for the period

5,175

 

The following revenue information by geographical regions 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.

 

Revenues from external customers

Non-current

Assets

2014

2013

2014

2013

€k

€k

€k

€k

Germany

103,561

99,852

5,673

5,489

Other

164,922

125,978

78,580

57,680

Total

268,483

225,830

84,253

63,169

 

 

4. Group Information on non-controlling interest

 

The consolidated financial statements of the Group include the following non-controlling interests:

 

 

 

Non-controlling % equity interest

Name

Principal activities

Country of Incorporation

2014

2013

SQS India BFSI Limited (former: Thinksoft Global Services Limited)

Regular testing and managed services specialised on customers in the Banking, Financial Services and Insurance - industry

India

45.1

n.a.

SQS Nederland BV

Regular testing services and managed services

The Netherlands

4.9

4.9

 

 

SQS India BFSI Ltd.

 

SQS Nederland BV

€k

2014

 

 

2014

2013

Revenue

26,027

 

 

8,093

6,153

Profit

2,985

 

 

1,166

928

Profit attributable to non-controlling interest

1,346

 

 

57

45

Effects from intercompany-eliminations

(2.221)

 

 

0

0

Non-controlling interest

(875)

 

 

57

45

Other comprehensive income

375

 

 

0

0

Total comprehensive income

(500)

 

 

1,166

928

Total comprehensive income attributable to non-controlling interest

(226)

 

 

57

0

 

 

 

 

 

 

Current assets

17,583

 

 

2,826

2,078

Non-current assets

3,363

 

 

684

96

Current liabilities

4,291

 

 

1,093

930

Non-current liabilities

1,000

 

 

7

10

Net assets

15,655

 

 

2,410

1.234

Net assets attributable to non-controlling interest

7,062

 

 

118

60

Total effect from intercompany-eliminations

3,017

 

 

11

12

Non-controlling interest

10,079

 

 

129

72

 

 

 

 

 

 

Dividends paid to non-controlling interest during the year

658

 

 

0

0

 

SQS AG issued a puttable instrument to the minority shareholders of SQS India Infosystems Pvt. Ltd. This puttable instrument includes a contractual obligation for SQS AG to purchase the outstanding shares of SQS India Infosystems Pvt. Ltd. SQS group assesses and presents this obligation as a financial liability at fair value. Consequently the consolidated financial statements of SQS do not show any non-controlling interests regarding SQS India Infosystems Pvt. Ltd.

  

5. Business combinations and acquisition of non-controlling interests

 

On 8 November 2013 SQS AG signed a share purchase agreement in order to acquire the majority of the issued share capital of SQS India BFSI Limited (former: Thinksoft Global Services Limited), Chennai.

On 27 December 2013, in a first step, SQS acquired 25.76 % of the shares in SQS India BFSI. On 1 January 2014 SQS obtained control. At this date SQS took over the majority in the board of directors of SQS India BFSI and was able to govern the entity. On 3 April 2014 the acquisition was completed. By then SQS acquired 53.35 % of the issued share capital of SQS India BFSI.

 

SQS India BFSI is one of the largest independent software testing companies in India focused on the Banking, Financial Services and Insurance sector ('BFSI') and is listed on Bombay Stock Exchange ('BSE'). SQS acquired SQS India BFSI with regard to the key strategic focus of SQS on the expertise in the fast growing BFSI sector. The acquisition brings new customer relationships in a number of SQS's core geographies, including India and USA and gives SQS a presence in additional countries like Australia, Singapore and Belgium as well as the United Arabian Emirates.

 

The acquisition has been accounted for using the acquisition method at the acquisition date of 1 January 2014. SQS Group measured the non-controlling interests in the acquiree at the proportionate share of its interest in the acquiree's identifiable net assets.

  

Assets acquired and liabilities assumed

The fair value of the identifiable assets and liabilities of SQS India BFSI as at the acquisition date were determined as follows:

 

Fair value recognised on acquisition

 

€k

Cash

7,263

Trade receivables - current

5,832

Other receivables- current

718

Work-in-Process

122

Total current assets

13,936

 

 

Customer relationships*

15,575

Order backlog*

1,881

Software

71

Other intangible assets

50

Intangible assets

17,578

 

 

Land, buildings and improvements*

3,152

Technical machinery and equipment

369

Furniture and fixtures

31

Transportation equipment

21

Tangible fixed assets

3,572

Other non-current receivables

61

Total non-current assets

21,211

TOTAL ASSETS

35,147

 

 

Current lease obligations

272

Current accrued liabilities

1,829

Income tax accruals

773

Trade payables

17

Other tax liabilities

86

Social security liabilities

106

Liabilities from wages

1

Liabilities against shareholders

16

Deferred income

92

Total current liabilities

3,192

 

 

Bank loans

1,205

Non-current tax liabilities

-121

Deferred taxes resulting from PPA*

6,017

Non-current liabilities

7,101

TOTAL LIABILITIES

10,293

 

 

Total identifiable net assets at fair value

24,854

 

 

Non-controlling interest (46.65% of net assets)

(11,594)

 

 

Goodwill arising on acquisition

3,789

Purchase consideration transferred

17,049

 

 

* Within the purchase price allocation customer relationships in an amount of €15,575k and an order backlog of € 1,881k were identified and measured at fair value at the acquisition date.

 

Furthermore, the fair value of the recognised land, buildings and improvements exceeded their carrying amount by €506k.

 

All in all, these alterations resulted in deferred tax liabilities amounting to €6,017k.

 

The goodwill of €3,789k reflects the acquired work force as well as expected synergies arising from the acquisition. The Goodwill is allocated to the cash generating unit "SQS India BFSI".

 

None of the goodwill recognised is expected to be deductible for income tax purposes.

 

With regard to the acquired receivables Management expects that all of the amount will be collected.

 

Analysis of cash flows on acquisition:

 

€k

Cash acquired with the subsidiary

7,263

Cash paid in December 2013

17,492

In order to acquire

 

25,76 % of the shares on 27 December 2013

8,107

0,28 % of the shares on 13 March 2014

89

27,31 % of the shares on 3 April 2014

8,853

Purchase consideration transferred

17,049

Currency losses

443

Net cash outflow on acquisition

10.229

hereof paid in 2013

(17,753)

hereof received in 2014

7,524

 

SQS India BFSI has been fully consolidated since 1 January 2014.

 

On 4th December 2014, SQS acquired a further 226,223 shares for an amount of INR 137.5m (€1.76m).

 

Transaction costs of €192k (2013: €151k) have been recognised in administrative expenses as well as operating cash flow.

 

 

6. Expenses

 

The Consolidated Income Statement presents expenses according to function. Additional information regarding 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 2014 amounted to €24,862k (2013: €22,147k). 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.

 

Employee benefits expenses

 

2014

2013

 

 

€k

€k

 

 

 

 

Wages and salaries

149,501

126,221

Social security contributions

18,497

15,545

Expenses for retirement benefits

2,950

2,559

Total

170,948

144,325

 

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:

 

2014

2013

 

No.

No.

 

 

 

 

Onshore consultants

1,313

1,216

Offshore and nearshore consultants

2,052

955

Non-consultants

527

423

Total

3,892

2,594

 

Government grants

Government grants in the amount of €164k (2013: €0k) have been granted as invest support for test centre in Northern Ireland and have been recognised as income. SQS has provided a guarantee that the local company is able to establish those employments. Furthermore SQS recognised government grants in the amount of €83k regarding a test centre in Austria.

 

Amortisation and Depreciation

Amortisation and depreciation charged in the year ended 31 December 2014 amounted to €13,444k (2013: €9,082k). Of this, €3,815k (2013: €3,505k) was attributable to the amortisation of development costs.

 

Rentals and leasing

Operating lease costs in connection with office space and equipment in 2014 amounted to €7,756k (2013: €6,668k).

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

 

7. Net finance costs

 

The net finance costs are comprised as follows:

 

2014

2013

 

€k

€k

 

 

 

 

Interest income

477

108

Exchange rate gains

497

707

Total finance income

974

815

 

 

 

 

Interest expense

(1,527)

(1,481)

Exchange rate losses

(890)

(507)

Total finance costs

(2,417)

(1,988)

Net finance costs

(1,443)

(1,173)

Of which from:

Loans and receivables

974

815

Financial liabilities measured at amortized cost

(2,393)

(1,954)

Financial liabilities measured at fair value

(24)

(34)

 

Interest expense relates to interest on bank loans, finance lease liabilities and pension obligations.

 

8. 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 % (2012: 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:

 

2014

2013

 

€k

€k

 

 

 

 

Current tax expense

4,954

3,707

Deferred tax

(1,688)

(331)

Taxes on income

3,266

3,376

 

 

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

 

2014

2013

 

€k

€k

 

 

 

 

Profit before tax multiplied by the standard rate of

German income tax of 32 % (2013: 32%)

3,240

2,736

Adjustments in respect of current income tax of previous years

391

897

Impairment of goodwill (no taxable impact)

0

844

Expenses for stock options (no taxable impact)

174

44

Taxes on dividends paid by subsidiaries

89

80

Use of not capitalised tax losses

(34)

(575)

Tax losses occurred in 2014 not capitalised

905

784

Expenditure not allowable for income tax purposes

47

59

Deviating tax rates of subsidiaries

(1,492)

(1,481)

Capitalisation of the corporate tax credit

(12)

(14)

Government grants

(50)

0

Other

8

2

At effective income tax rate of 32.3% (2013: 39.5 %)

3,266

3,376

Deferred taxes with an amount of €626k (2013: €(139)k) were charged to other comprehensive income.

SQS has capitalised a corporate tax credit at a present value of €538k (at 31 December 2013: €699k). The present value has been discounted using an interest rate of 5.5%. The tax credit will be paid off by three 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 tax relates to the following financial positions:

 

31 December

31 December

 

2014

2013

 

 

€k

 

€k

 

 

 

 

Losses carried forward

646

1,331

Pensions provisions

1,060

575

Property, plant and equipment

167

178

Other non-current liabilities from interest swaps

162

197

Other accruals

136

94

Currency forward contracts

3

8

Deferred tax assets

2,174

2,383

  

 

 

31 December

 

31 December

 

2014

 

2013

Capitalised development costs

(1,430)

 

(1,299)

Capitalised customer relationships

(3,213)

 

0

Property, plant and equipment

(136)

 

(71)

Trade receivables

(14)

 

(14)

Deferred tax liabilities

(4,793)

 

(1,384)

Net deferred tax assets

(2,619)

 

999

 

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 Norway and SQS France, taxable profits are regarded as probable.

As the entities in France, Sweden, Finland and the US have not generated any profit yet, the tax losses of these entities with a cumulative amount of € 7,008k (at 31 December 2013: €3,628k) have not been capitalised.

 

 

9. Earnings per share

 

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

 

 

2014

 

2013

 

€k

 

€k

 

 

 

 

Profit for the year attributable to the equity shareholders

7,678

 

5,130

Diluted profit for the year

7,678

 

5,130

Weighted average number of the shares in issues, undiluted

30,562,679

 

28,201,084

Dilutive effect from stock option programme

2,099,616

 

677,703

Weighted average number of shares in issues, diluted

32,662,295

 

28,878,787

Undiluted profit per share €

0.25

 

0.18

Diluted profit per share €

0.24

 

0.18

Adjusted profit per share €

0.43

 

0.30

 

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 2014: 30,562,679 (2013: 28,201,084).

 

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 management board and key employees may have a dilutive effect. On a weighted average basis shares resulting from stock option programmes amounted to 2,099,616 (2013: 677,703) 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.

 

The adjusted profits per share 2014 and 2013 are calculated based on the profit before tax:

 

2014

 

2013

 

€k

 

€k

Profit before tax

10,126

 

8,552

Onetime expenses related to:

 

 

 

SQS India BFSI Ltd. acquisition

 

 

 

- Amortisation of customer relationships, order backlog and depreciation (2013: related to other business combinations)

7,408

 

417

- Consultancy expenses

192

 

151

Impairment loss SQS Nordic

0

 

2,638

Severance payments relating to business combinations

601

 

0

One off currency losses and interest

460

 

416

Non-controlling interests

(818)

 

45

Current tax expenses

(4,954)

 

(3,707)

Adjusted profits

13,015

 

8,512

 

 

 

 

Weighted average number of the shares in issues, undiluted

30,562,679

 

28,201,084

Adjusted profit per share €

0.43

 

0.30

 

 

10. Intangible assets and goodwill

 

The composition of this item is as follows:

Book values

31 December 2014

31 December 2013

Goodwill

€k

€k

SQS UK including UK, Ireland and South Africa

31,590

30,320

SQS Netherlands

555

555

SQS Group Management Consulting

9,100

9,100

SQS Nordic including Sweden, Norway and Finland

2,825

3,000

SQS India

7,345

8,526

SQS India BFSI Limited

4,189

0

Other

232

232

Goodwill

55,836

51,733

 

Book values

Remaining useful life

31 December 2014

31 December 2013

Intangible assets

€k

€k

Capitalisation 2012

0

0

0

Capitalisation 2013

1

1,434

809

Capitalisation 2014

2

1,974

1,696

Development costs regarding testing software

3,408

2,505

Acquired Software

1 to 3

1,325

1,025

Other development costs

4 to 5

2,365

2,169

Customer relationships

2

11,372

0

Intangible assets

18,470

5,699

 

Development costs regarding testing software were capitalised in the year in the amount of €3,572k (2013: €2,495k). 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, for SQS India as well as SQS India BFSI. 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 November 2014. 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.

 

Impairments of value in use have not been recognized (2013: €2.638k).

 

The budgets of the European cash generating units show a development in revenues of more than 5% at short notice. In the following years the Management expects growth rates of more than 3%. Management expects that all cash generating units will grow faster than market. 

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 only be increased marginally 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 debts in connection with taxes on earnings, such as deferred tax assets and liabilities, tax reimbursement claims, tax liabilities and tax accruals, were eliminated both from the carrying amount of the cash generating unit and from the value in use.

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

· Trade receivables and trade payables and other liabilities were included in the calculations when estimating the future cash flows and the book value.

· 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 7.2% and 13.4%.

 

 

11. Equity

 

Subscribed Capital

The subscribed capital amounts to €30,562,679 (at 31 December 2013: €30,562,679). This is divided into 30,562,679 (at 31 December 2013: 30,562,679) 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 subscribed capital are as follows:

 

Individual shares

Nominal value

Number

As at 1 January 2013

27,893,289

27,893,289

Capital increase against cash from conditional capital for exercise of stock options by employees and executives

50,883

50,883

Capital increase against cash contribution

2,618,507

2,618,507

As at 31 December 2013

30,562,679

30,592,679

As at 31 December 2014

30,562,679

30,592,679

 

There are no changes in the subscribed capital compared to 31 December 2013.

SQS had no shares in its ownership as at 31 December 2014.

 

Conditional capital

The Conditional Capital II amounts to €134,117. The Conditional Capital III with an amount of €1,300,000.00 and the Conditional Capital IV with an amount of €1,300,000.00 serve to grant shares to members of the management board and to key employees within a share option scheme.

There are no changes in the Conditional Capital compared to 31 December 2013. 

 

Authorised capital

The Authorised Capital amounts to €15,000,000 (at 31 December 2013: €8,673,279).

The previous Authorised Capital in the amount of €8,673,279 expired on 30 April 2014. Pursuant the resolution of General Meeting dated 28 May 2014 a new Authorised Capital with an amount of €15,000,000, valid until 30 April 2019 was established.

 

The authorised capital developed as follows:

As at 1 January 2013

11,291,786

Usage of Authorised Capital I

-2,618,507

As at 31 December 2013

8,673,279

Expiration of former Authorised capital on 30 April 2014

-8,673,279

Resolution of new Authorised capital on 28 May 2014

15,000,000

As at 31 December 2014

15,000,000

 

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 €(1,545)k (at 31 December 2013: €(3,905)k), IPO and other transaction costs that are accounted for net of taxes in the amount of €(1,693)k (at 31 December 2013: €(1,693k)) and a cash flow hedge reserve regarding the fair values of interest and currency swaps with an amount of €(369)k (net of tax), (at 31 December 2013: €(479)k (net of tax)). In 2014 deferred taxes with an amount of €39k have been allocated to the cash flow hedge reserve.

 

Retained earnings

Retained earnings represent the accumulated retained profits and losses less payments of dividends by SQS Group and the accumulated actuarial losses (re-measurement losses) on pension provisions. At 31 December 2014 a cumulative amount of re-measurement losses of €3,129k (net of tax) (at 31 December 2013: €807k) have been recognised within retained earnings.

The General Meeting of 28 May 2014 resolved to pay €0.09 dividends per share for the business year 2013 in the total amount of €2,750,641.11, that have been paid to the shareholders of SQS AG in 2014.

 

 

12. 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 cash flows from investment activities include the payments with regard to the acquisition of SQS India BFSI. As the whole purchase price has been already paid in December 2013 this cash outflow was shown in the fiscal year 2013. In 2014 the cash flows arising from business combinations show the cash that has been acquired within the business combination of SQS India BFSI at 1 January 2014 (acquisition date).

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).

 

 

Cologne, March 04th, 2015

SQS Software Quality Systems AG

 

 

 

 

 

 

 

D. Vos

R. Brizzi

R. Gawron

R. Gillessen

 

 

 

 

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

Related Shares:

SQS Software Quality Systems AG
FTSE 100 Latest
Value9,120.31
Change0.00