Nine months ending Sept 30th 2002

Transcription

1 Nine months ending Sept 30th 2002 Innovators in image Y proessing

2 Comments on results Q302 and Outlook full year 2002 Y 2 In the third quarter Baro realized a urrent result before taxes and before amortization of onsolidation goodwill of EUR 11.6 million on a turnover of EUR million. Compared to the urrent result of EUR 1.4 million in the same period of 2001, this is a signifiant improvement. In the reported quarter orders inreased by over 11% ompared to the third quarter of the previous fisal year and now amount to EUR million. In the third quarter of 2002, turnover showed a deline of 5% ompared to the turnover in the same period of However, there was still a very lear positive effet on this turnover aused by the strong order book of the first semester of that year, before the worldwide eonomi reession. For the third onseutive quarter, the order volume exeeds the turnover. For the fourth quarter Baro expets a turnover between EUR 175 and 185 million. Over the full year 2002 this will result in a slight derease of turnover ompared to As for the urrent result before taxes and before amortization of onsolidation goodwill, the expetations for the fourth quarter are between EUR 21 and 25 million, as a result of whih Baro expets for the full year 2002 an inrease of at least 10% ompared to This is in line with previous expetations and leads to a urrent result per share over the full year 2002 between EUR 3.80 and 4. This means an inrease of almost 40% in omparison to An inreased gross margin, from 55% in the first semester to 56% in the third quarter and a further optimization of the ost struture have positively ontributed to this result. General remark Whenever figures are given in this report, referring to results of the Baro Group and whih are relating to the 1st, 2nd or 3rd quarter of 2001, or nine months ending September 30, 2001, it will be mentioned that they are pro forma, i.e. exluding Baro Graphis from and inluding dotrix nv in the onsolidation. For the onsolidated balane sheet on Deember 31, 2001, published figures will be given as well as pro forma figures.

3 Key figures per quarter 2002 Y 3 in thousands of euro 2002 Turnover Operating result Finanial result Results on ordinary ativities Current result before taxes Current result after taxes Extraordinary result before taxes Amortization onsolidation goodwill Result before taxes Taxes on the result Result after taxes Current ash flow Current result after taxes per share 3rd Quarter 2nd Quarter 1st Quarter Sept YTD , , , ,173 10,898 21,549 9,621 42, ,249-1,019-4,936 10,230 18,300 8,602 37,132 11,595 19,401 9,703 40,699 8,392 15,913 6,829 31, ,100-28,104 1,364 1,101 1,101 3,567 10,226-9,800 8,602 9,028-3,203-3,488-2,874-9,565 7,023-13,287 5, ,700 31,722 22,112 77, Total Number of assoiates 4,000 4,016 4,033 4,000

4 Key figures Q302 vs Q301 in thousands of euro Turnover Operating result Finanial result Results on ordinary ativities Current result before taxes Current result after taxes Extraordinary result before taxes Amortization onsolidation goodwill Result before taxes Taxes on the result Result after taxes Current ash flow Current result after taxes per share Total Number of assoiates resent-day ativities pro forma resent-day ativities pro forma rd Quarter 3rd Quarter Sept YTD Sept YTD 145, , , ,519 10,898 2,281 42,068 41, ,560-4,936-4,666 10, ,132 37,202 11,595 1,414 40,699 42,305 8,392 1,131 31,134 29, , ,364 1,693 3,567 5,103 10, ,028 36,791-3, ,565-12,927 7, ,864 23,700 15,790 77,534 74, ,000 4,299 4,000 4,299 Y 4

5 in % Geographial breakdown of turnover per ativity in % * ** EU Nafta Asia aifi R of W YTD 2002 (9 MONTHS) Barorojetion 39.20% 34.70% 20.70% 5.40% BaroView 30.60% 52.90% 12.90% 3.40% BaroVision 62.70% 9.50% 16.40% 11.10% Total Group 44.40% 33.30% 16.90% 5.40% 3RD QUARTER 2002 Barorojetion 37.30% 34.50% 24.40% 3.70% BaroView 27.80% 56.90% 12.60% 2.60% BaroVision 60.40% 11.20% 16.80% 11.50% Total Group 41.60% 35.30% 18.60% 4.50% 2ND QUARTER 2002 Barorojetion 36.70% 35.00% 21.40% 6.90% BaroView 31.50% 51.50% 13.50% 3.50% BaroVision 60.20% 8.30% 18.90% 12.60% Total Group 42.90% 32.90% 18.00% 6.20% 1ST QUARTER 2002 Barorojetion 43.50% 34.60% 16.80% 5.10% BaroView 32.70% 50.00% 12.60% 4.70% BaroVision 68.50% 9.10% 12.70% 9.70% Total Group 49.00% 31.80% 13.90% 5.30% Y 5 * Asia aifi: inl. Israel, Australia, New Zealand - R of W: inl. Europe non-eu, Turkey, Latin Ameria exl. Mexio, Afria ** Deliveries to OEM ustomers are inluded in the turnover of the ountry of the OEM ustomer. The end produts are often exported to other ountries. This means that, on the whole, the turnover of Nafta and Asia aifi is to some extent underestimated, and that of the EU is overestimated.

6 Turnover in 000 euro and urrent EBIT * Sales EBIT*(%) Sales EBIT*(%) SETEMBER YEAR TO DATE Barorojetion 245, % 250, % BaroView 122, % 120, % BaroVision 69, % 77, % dotrix 5, % 6, % Baro Subontrating 60, % 72, % Eliminations -29,687-35,446 Total present-day ativities 474, % 492, % Disposed Graphis ativity 83, % Total 474, % 576, % THIRD QUARTER Barorojetion 72, % 82, % BaroView 41, % 35, % BaroVision 23, % 24, % dotrix 1, % 2, % Baro Subontrating 16, % 20, % Eliminations -9,452-11,060 Total present-day ativities 145, % 153, % Disposed Graphis ativity 18, % Total 145, % 172, % SECOND QUARTER Barorojetion 88, % 92, % BaroView 47, % 46, % BaroVision 24, % 27, % dotrix 2, % 2, % Baro Subontrating 22, % 25, % Eliminations -10,499-11,985 Total present-day ativities 176, % 181, % Disposed Graphis ativity 36, % Total 176, % 218, % Y 6 * Current EBIT: profit before the amortization of goodwill, exeptional results, interest and taxes

7 Y Sales EBIT*(%) Sales EBIT*(%) FIRST QUARTER Barorojetion 84, % 75, % BaroView 33, % 39, % BaroVision 20, % 26, % dotrix 1, % 1, % Baro Subontrating 21, % 26, % Eliminations -9,736-12,401 Total present-day ativities 152, % 157, % Disposed Graphis ativity 29, % Total 152, % 186, %

8 Consolidated balane sheet in thousands of euro ASSETS resent-day ativities ublished figures Sept 30 De 31 De Y 8 FIXED ASSETS 207, , ,737 II. Intangible fixed assets 40,941 41,422 50,946 III. Consolidation differenes 50,730 42,974 42,974 IV. Tangible fixed assets 93, , ,457 A. Land and buildings 52,267 51,619 62,427 B. lant, mahinery and equipment 23,978 32,793 34,764 C. Offie furniture and vehiles 9,018 11,300 13,052 D. Leasing and other similar rights E. Other tangible fixed assets 2,069 2,343 2,466 F. Assets under onstrution and advane payments 6,247 3,571 3,571 V. Finanial fixed assets 21,627 58,051 14,360 B. Companies aounted for by the equity method 7,023 7, Shares 2,023 2, Amounts reeivable 5,000 5,000 C. Other enterprises 21,627 51,028 7, Shares 6,591 47,967 4, Amounts reeivable and ash guarantees 15,037 3,061 3,294 CURRENT ASSETS VI. Amounts reeivable after one year A. Trade debtors B. Other amounts reeivable VII. Stoks and ontrats in progress A. Stoks 1. Raw materials 2. Work in proess 3. Finished goods 6. repayments B. Contrats in progress VIII. Amounts reeivable within one year A. Trade debtors B. Other amounts reeivable IX. Investments X. Cash at bank and in hand XI. Deferred harges and arued inome TOTAL ASSETS 403, , , , , , , , ,134 43,285 68,335 73,925 45,596 30,152 36,153 29,968 36,337 39, ,503 7,945 7, , , , , , ,903 26,666 30,777 38,662 72,679 54,789 54,789 29,715 51,921 51,921 9,335 1,850 6, , , ,220

9 in thousands of euro 2002 LIABILITIES resent-day ativities ublished figures Sept 30 De 31 De Y 9 EQUITY 342, , ,339 I. Capital 53,065 53,065 53,065 A. Issued apital 53,065 53,065 53,065 II. Share premium aount 120, , ,471 IV. Reserves 168, , ,241 VI. Translation differenes -1,383 7,629 7,629 VII. Investment grants 2,053 1,941 2,933 MINORITY INTERESTS VIII. Minority interests ROVISIONS, DEFERRED TAXES AND LATENT TAXATIONS IX. A. rovisions for liabilities and harges 1. ensions and similar obligations 2. Taxes 3. Major repair and maintenane 4. Other liabilities and harges B. Deferred taxes and latent taxations CREDITORS X. Amounts payable after one year A. Finanial debts 2. Bonds 3. Long term leases and similar obligations 4. Credit institutions 5. Other loans D. Other amounts payable XI. Amounts payable within one year A. Current portion of amounts payable after one year B. Finanial debts 1. Credit institutions C. Trade debts 1. Suppliers 2. Bills of exhange payable D. Advanes reeived on ontrats in progress E. Taxes, remuneration and soial seurity 1. Taxes 2. Remuneration and soial seurity F. Other amounts payable XII. Arued harges and deferred inome TOTAL LIABILITIES ,434 53,346 60,850 46,731 44,426 51,930 3,305 2,727 3, ,001 2,638 2,638 40,425 38,801 45,241 8,704 8,921 8, , , ,148 17,466 16,833 16,833 14,176 15,548 15,548 11,668 12,354 12, ,319 2,967 2, ,290 1,285 1, , , ,707 1,151 1,735 1,735 19,221 77,629 77,629 19,221 77,629 77,629 64,509 58,866 76,296 63,547 57,915 75, ,045 26,868 29,946 53,709 59,158 72,258 18,995 26,712 32,831 34,714 32,446 39,427 6,503 31,750 32,842 22,450 16,646 33, , , ,220

10 Inome statement in thousands of euro I. Operating inome A. Turnover B. Inrease (+), derease (-) in stoks of finished goods, work in proess and ontrats in progress C. Fixed assets own onstrution D. Other operating inome II. Operating harges A. Raw materials, onsumables and goods for resale 1. urhases 2. Inrease (-) derease (+) in stoks B. Servies and other goods C. Remuneration, soial seurity osts and pensions D. Depreiation and amounts written off on formation expenses, intangible and tangible fixed assets E. Derease in amounts written off on stoks, ontrats in progress and trade debtors F. rovisions for liabilities and harges G. Other operating harges III. Operating profit IV. Finanial inome A. Inome from finanial fixed assets B. Inome from urrent assets C. Other finanial inome V. Finanial harges A. Interest and other debt harges B. Depreiation on onsolidation differenes D. Other finanial harges VI. rofit on ordinary ativities before inome taxes of the onsolidated enterprises resent-day ativities pro forma 3rd Quarter Sept YTD Sept YTD rd Quarter resent-day ativities pro forma 160, , , , , , , ,519 3,104-7,849-14,622-1,119 9,040 9,526 28,579 30,631 2,337 2,259 8,679 6, , , , ,540 56,646 53, , ,057 59,382 51, , ,441-2,735 2,053 21,087-9,384 23,163 25,986 70,184 80,633 52,362 53, , ,922 15,308 14,659 46,400 44, ,416 3,659 10, ,015 5,503 1,576 1,170 1,405 4,673 3,925 10,898 2,281 42,068 41,868 4,874 4,676 13,357 18, ,319 2,041 3,986 3,964 10,649 15,748-5,541-7,236-18,293-22, ,599 2,871 1,364 1,693 3,567 5,103 3,799 4,545 13,128 14,705 10, ,132 37,202 Y 10

11 Y 11 in thousands of euro VI. rofit on ordinary ativities before inome taxes of the onsolidated enterprises VII. Extraordinary inome D. Withdrawal of provisions for extraordinary risks and harges F. Other extraordinary inome VIII. Extraordinary harges C. Amounts written off on finanial fixed assets D. rovisions for extraordinary risks and harges E. Losses on disposal of fixed assets F. Other extraordinary harges IX. rofit for the period before inome taxes of the onsolidated enterprises X. A. Transfer to deferred taxes and latent taxations XI. Inome taxes A. Inome taxes B. Adjustment of inome taxes and writebak of tax provisions XII. rofit of the onsolidated enterprises resent-day ativities pro forma resent-day ativities pro forma 3rd Quarter Sept YTD Sept YTD rd Quarter 10, ,132 37,202 5, , , , , , ,028 36, , ,955-12,796-3, ,964-13, , ,864

12 Comments to the Consolidated Balane Sheet Y 12 Comparing the balane sheet of September 30, 2002 to the balane sheet of June 30, 2002, the most important hange is aused by the aquisition of Tan and Orthogon, resulting in higher onsolidation differenes (inrease of EUR 10 million). Net-ash inreased to EUR 67.8 million, after a dividend payment of EUR 23.3 million in June 2002, and the aquisition of Tan and Orthogon in August and September The ratio equity on total assets inreases to 56%, beause of the positive result after taxes in the third quarter Comments to the Consolidated Inome Statement The omparable figures of the third quarter of 2001 are shown in a pro forma inome statement, whih inludes the present-day ativities, exluding the former Graphis ativities, whih are no longer onsolidated, but inluding dotrix. This pro forma inome statement is based on the internal reporting proedure, whih involves the use of reasonable assumptions in ost lassifiation when presenting 3rd quarter and September YTD figures 2001 in onformity with Belgian offiial inome statement presentation. Two aquisitions were exeuted in the third quarter 2002: Tan in Barorojetion and Orthogon in BaroView. The impat on the inome statement of the third quarter 2002 is minimal, sine Tan was only onsolidated for one month, and the onsolidation of the Orthogon inome statement is as of Otober Sales dereased by 3,7% YTD. Low third quarter sales are due to lower Barorojetion sales. The gross margin is high in the 3rd quarter 2002 in terms of perentage to sales. The gross margin perentage YTD 2002 is at the same level as the perentage pro forma YTD The operating profit YTD 2002 is at the same level as the pro forma YTD This is mainly the result of a ost-saving program. Goodwill depreiation is higher in the third quarter 2002 than in the previous quarters, beause of the goodwill depreiation on the Tan aquisition. No extraordinary results are to be taken into aount in the 3rd quarter The urrent profit after tax per share YTD is EUR 2.51, against EUR 2.37 in YTD 2001, exluding the former Graphis ativities. This value is speifially higher in the third quarter 2002 (EUR 0.68 versus EUR 0.09).

13 Shareholders Y 13 The total number of shares on September 30, 2002 amounted to 12,412,031. Gimv owns 33.42% of the Baro shares. Auditor s report September balane sheet and third quarter results are unaudited

14 www ebaro resident Kennedypark Kortrijk Belgium J Tanghe V Corporate Communiation & Investor Relations mailto: jp.tanghe@baro.om