Boulogne-Billancourt, France, Sept. 15, 2016 (GLOBE NEWSWIRE) -- Half-Year Financial Information as of June 30, 2016
IFRS - Regulated Information - Audited
Cegedim: a mixed first-half 2016 marked by revenue growth and margins temporarily pinched by investments and the start of
business with new clients
- Interest expense fell considerably in Q2 2016
- Continuing activities returned to positive earnings in Q2 2016
- Robust investment program had an impact
- 2016 revenue target revised upward, but EBITDA expectations revised lower
Disclaimer: Pursuant to IAS 17 as it applies to Cegelease's activities, leases are now
classified as financial leases, resulting in an adjustment to the Q1, Q2 and Half-year 2015 figures published in 2015. Readers
should refer to the last annexe of this press release for full details of the adjustments. All of the figures in this press
release reflect the adjustments. |
Conference CALL ON September 15, 2016, at 6:15pm
cet |
FR : +33 1 70 77 09 44 |
USA : +1 866 907 5928 |
UK : +44 (0)20 3367 9453 |
No access code required |
|
|
|
|
Boulogne-Billancourt, September 15, 2016
Cegedim , an innovative technology and services company, posted consolidated H1 2016 revenues from
continuing activities of €215.5 million, up 4.3% on a reported basis and 3.6% like for like compared with the same period in 2015.
EBITDA came to €25.7 million in the first half, down 26.9% year on year.
Like-for-like growth at the Health insurance, HR and e-services division picked up in the second quarter
relative to the first despite the ongoing migration of clients over to SaaS/cloud offerings. EBITDA declined at all of the Group's
operational divisions as a result of the investments being made in human resources and innovation in order to speed up the
transition of software products to cloud-based formats and swiftly roll out the Group's new BPO offerings. Profitability has been
negatively affected during this business model transition. Cegedim expects to begin seeing the initial positive impact of
its investments, reorganizations and transformations in 2017, with a full impact in 2018.
As proof that its clients see the relevance of its new strategy, Cegedim is revising upward its target
for 2016 revenues. However, as this is a pivotal year in the Group's transformation, Cegedim is also lowering its EBITDA
target for 2016.
This new business model will enable Cegedim to enjoy greater customer loyalty, closer client
relationships, simpler operating processes, more robust offerings and stronger geographic positions. The changes now under way will
also boost the share of recurring revenues, improve sales growth and predictability, and enhance the Group's profitability.
Simplified income statement
|
H1 2016 |
H1 2015 |
Chg. |
|
In €m |
In % |
In €m |
In % |
In % |
Revenue |
215.5 |
100% |
206.7 |
100% |
+4.3% |
EBITDA |
25.7 |
11.9% |
35.1 |
17.0% |
(26.9)% |
Depreciation |
(16.4) |
- |
(14.8) |
- |
+10.8% |
EBIT before special items |
9.2 |
4.3% |
20.3 |
9.8% |
(54.4)% |
Special items |
(3.7) |
- |
(4.2) |
- |
(10.1)% |
EBIT |
5.5 |
2.6% |
16.1 |
7.8% |
(65.8)% |
Cost of net financial debt |
(23.9) |
- |
(23.2) |
- |
+2.6% |
Tax expenses |
(1.7) |
- |
(2.1) |
- |
(18.9)% |
Consolidated profit from continuing activities |
(19.0) |
(8.8)% |
(8.3) |
(4.0% |
+128.7% |
Net earnings from activities held for sale |
(0.8) |
|
32.5 |
- |
n.m. |
Profit attributable to the owners of the parent |
(19.8) |
(9.2)% |
24.2 |
11.7% |
n.m. |
EPS before special items |
(1.1) |
|
(0.3) |
|
+267.9% |
In the second quarter of 2016, Cegedim posted consolidated revenues from continuing activities of €109.3
million, up 2.9% on a reported basis. Excluding an unfavorable currency translation effect of 1.3% and a 1.9% boost from
acquisitions, revenues rose 2.4%. In like-for-like terms the Health Insurance, HR and e-services division's revenues
rose by 10.3%, whereas the Healthcare professionals division's revenues fell by 6.3%.
In first half 2016, Cegedim posted consolidated revenues from continuing activities of €215.5 million, up
4.3% on a reported basis. Excluding an unfavorable currency translation effect of 0.9% and a 1.6% boost from acquisitions, revenues
rose 3.6%. In like-for-like terms the Health Insurance, HR and e-services division's revenues rose by
9.6%, whereas the Healthcare professionals division's revenues fell by 3.0%.
EBITDA declined by €9.4 million, a drop of 26.9%, to €25.7 million. The first-half margin fell to 11.9%
from 17.0% a year earlier. The EBITDA trend was attributable to all of the Group's operational divisions and stemmed from
investments made in human resources and innovation in order to speed up the transition of software products to cloud-based formats
and swiftly roll out the Group's new BPO offerings. Of all the hiring done over the past 12 months, 89% of new contracts started
between June 2015 and March 2016.
Depreciation charges rose €1.6 million, from €14.8 million in H1 2015 to €16.4 million in H1 2016.
EBIT from recurring operations fell €11.0 million in the first half of 2016, or 54.4%, to €9.2 million.
The margin fell from 9.8% in the first half of 2015 to 4.3% in the first half of 2016.
Special items amounted to a €3.7 million charge in H1 2016 compared with a €4.2 million charge a year
earlier. The drop was chiefly due to the booking in 2015 of fees related to the sale of the CRM and strategic data division
to IMS Health.
The net cost of financial debt rose by €0.6 million, from €23.2 million in the first six months of 2015
to €23.9 million in the first six months of 2016. The increase reflects the payment of an early reimbursement premium on the 2020
bond amounting to €15.9 million in Q1 2016, which was almost entirely offset by the decrease in interest paid in Q2 2016 owing to
the debt restructuring the Group performed in January 2016.
Tax fell from a charge of €2.1 million at June 30, 2015, to a charge of €1.7 million at June 30, 2016,
mainly due to deferred tax assets.
Thus, the consolidated net result from continuing activities came to a loss of €19.0 million at end-June
2016, compared with a loss of €8.3 million in the year-earlier period. The Group share of consolidated net result was a loss
of €19.8 million at end-June 2016, compared with a profit of €24.2 million at end-June 2015.
Earnings per share before special items came to €1.1 in the first half of 2016, compared with a €0.3 loss
a year earlier. Note that Earnings per share before special items came to €0.3 profit in the second quarter, compared with a €0.3
loss a year earlier.
Analysis of business trends by division
|
|
Revenue |
|
EBIT
before special items |
|
EBITDA |
In €m |
|
H1 2016 |
H1 2015 |
|
H1 2016 |
H1 2015 |
|
H1 2016 |
H1 2015 |
Health Insurance, HR and e-services |
|
124.6 |
110.7 |
|
10.5 |
12.8 |
|
17.8 |
20.7 |
Healthcare Professionals |
|
89.4 |
94.0 |
|
1.0 |
8.5 |
|
7.4 |
14.2 |
Activities not allocated |
|
1.6 |
1.9 |
|
(2.2) |
(1.1) |
|
0.5 |
0.2 |
Cegedim |
|
215.5 |
206.7 |
|
9.2 |
20.3 |
|
25.7 |
35.1 |
- Health insurance, HR and e-services
The division's H1 2016 revenues came to €124.6 million, up 12.5% on a reported basis. The July 2015
acquisition of Activus in the UK made a positive contribution of 3.0%. Currencies had virtually no impact. Like-for-like revenues
rose 9.6% over the period.
The Health insurance, HR and e-services division represented 57.8% of consolidated revenues from
continuing activities, compared with 53.6% over the same period a year earlier.
The division's Q2 2016 revenues came to €64.8 million, up 13.8% on a reported basis. The July 2015 acquisition of Activus in the
UK made a positive contribution of 3.5%. Currencies had virtually no impact. Like-for-like revenues rose 10.3% over the
period:
This significant H1 2016 revenue growth was chiefly attributable to:
- Cegedim Insurance Solutions, bolstered by robust growth in the business of managing third-party payment flows and by
its software and services ranges for personal insurance companies, following the start of operation with new clients which more
than offset the negative impact of switching its offering to a cloud format. BPO activities for health insurance, with
iGestion, posted double-digit revenue growth. This division was also bolstered by the acquisition of Activus in
July 2015.
- Double-digit growth at Cegedim e-business following the start of operations with new clients on its Global Invoice
Services SaaS platform for digital data exchanges, including payment platforms.
- The start of operations with numerous clients on the Cegedim SRH SaaS platform for human resources management,
resulting in double-digit revenue growth.
In the first half of 2016, division EBITDA fell €2.9 million, or 14.0%, to €17.8 million. The EBITDA margin
came to 14.3%, vs. 18.7% a year earlier.
In the second quarter of 2016, division EBITDA fell €1.5 million, or 12.2%, to €10.7 million. The EBITDA margin came to 16.5%,
vs. 21.4% a year earlier.
The drop in EBITDA was mainly due to:
- A temporary decrease in the profitability of the iGestion and Cegedim e-business activities due to the start of
operations with numerous BPO clients;
- Cegedim Insurance Solutions offerings, due to switching the core products over to SaaS format, the start of operations
with numerous new clients, and the start of new projects for existing clients;
- RNP, the specialist in traditional and digital displays for pharmacy windows in France, which suffered from a change
in the timing of promotional campaigns between 2015 and 2016;
This was partly offset by the good performances of:
- The business of managing third-party payment flows;
- Cegedim SRH, despite the start of business with numerous BPO clients.
The division's H1 2016 revenues came to €89.4 million, down 5.0% on a reported basis. Currency effects made a
negative contribution of 2.0%. There was no impact from acquisitions or divestments. Like-for-like revenues fell 3.0% over the
period.
The Healthcare professionals division represented 41.5% of consolidated revenues from continuing
activities, compared with 45.5% over the same period a year earlier.
The division's Q2 2016 revenues came to €43.7 million, down 9.2% on a reported basis. Currency effects made a negative
contribution of 2.9%. There was no impact from acquisitions or divestments. Like-for-like revenues fell 6.3% over the
period.
The decline in first-half and second-quarter 2016 revenues was chiefly attributable to:
- Weaker activity in the computerization of UK doctors, as the market is now moving predominantly to cloud-based offerings. The
investments now being made in Cegedim's own cloud offering are expected to result in renewed sales growth starting
in 2017.
- The negative short-term impact of switching Belgian doctors over to SaaS format.
- The second-quarter impact of the low level of order intake in the pharmacy segment in France in late 2015. The order book
weakness has since been reversed, starting in May with the release of the new Smart Rx offering - a comprehensive pharmacy
management solution built around a hybrid architecture that combines local and cloud-based computing. The new solution will allow
networks amongst individual pharmacies and links with healthcare professionals. Thus, revenues are likely to resume their growth
in the next few months.
These performances were partially offset by:
- Double-digit growth at Pulse in the first half, despite a contraction in June owing to the postponement of certain
projects, mainly related to the unit's RCM offerings. The Group also set up a new, more nimble organization in response to a
growing and rapidly changing market, particularly in BPO. For example, some changes were made to the local management team, and
cloud offerings from Nightingale, acquired in late 2015, are currently being integrated and first modules should be available in
a few months and the complete offer in September 2015. These investments efforts will weigh on profitability in the short term,
but they will ensure profitable growth over the long run.
- Significant growth in solutions for physical therapists and nurses in the second quarter, which more than made up for the
shortfall in the first quarter.
In the first half of 2016, division EBITDA fell €6.7 million, or 47.5%, to €7.4 million. The EBITDA margin
came to 8.3%, vs. 15.1% a year earlier.
In the second quarter of 2016, division EBITDA fell €5.3 million, or 68.3%, to €2.5 million. The EBITDA margin came to 5.7%, vs.
16.2% a year earlier.
The decline in EBITDA was chiefly attributable to investments made to ensure future growth. The Group was
penalized by the investments it made in:
- France, to develop the new hybrid offering for pharmacies, which it launched in May 2016;
- The US, focusing on Revenue Cycle Management (RCM) activities and SaaS electronic health records (EHR);
- The UK, where it aims to have a cloud-based offering for UK doctors in 2017;
EBITDA felt a pinch in the short term from efforts in the second quarter to switch Belgian doctors over to SaaS
format and investments done in the US.
The division's H1 2016 revenues came to €1.6 million, down 18.4% on a reported basis and like for like. There
were no currency effects and no acquisitions or divestments.
The Activities not allocated division represented 0.7% of consolidated revenues from
continuing activities, compared with 0.9% over the same period a year earlier.
The division's Q2 2016 revenues came to €0.8 million, down 29.2% on a reported basis and like for like. There
were no currency effects and no acquisitions or divestments.
This trend reflects the return to a normal level of billing.
In the first half of 2016, division EBITDA rose €0.2 million year on year to €0.5 million. In the second
quarter of 2016, division EBITDA rose €1.0 million year on year to €1.4 million.
Financial resources
Cegedim's consolidated total balance sheet amounted to €666.3 million, at June 30, 2016,
Acquisition goodwill represented €189.5 million at June 30, 2016, compared with €188.5 million at
end-2015. The €0.9 million increase, equal to 0.5%, was mainly attributable to the restatement of expected future earn-out payments
on the Activus and Nightingale acquisitions, totaling €4.7 million; these were partly offset by the euro's appreciation
against certain foreign currencies, chiefly the British pound, for a total of €3.7 million. Acquisition goodwill represented 28.4%
of the total balance sheet at June 30, 2016, compared with 21.8% on December 31, 2015.
Cash and equivalents came to €10.8 million at June 30, 2016, a decrease of €220.5 million compared with
December 31, 2015. The drop was principally due to the early redemption of the 2020 bond for a nominal value of €340.1 million,
payment of a €15.9 million early redemption premium, and an €10.6 million deterioration in WCR, partly offset by drawing €169.0
million from the €200 million revolving credit facility. Cash and equivalents represented 1.6% of the total balance sheet at June
30, 2016, compared with 26.8% at December 31, 2015.
Shareholders' equity fell by €29.7 million, i.e. 13.0%, to €198.4 million at June 30, 2016, compared with
€228.1 million at December 31, 2015. Shareholders' equity represented 29.8% of the total balance sheet at end-June 2016, compared
with 26.4% at end-December 2015.
Net financial debt amounted to €216.6 million at end-June 2016, up €48.9 million compared with
end-December 2015. It represented 109.1% of Group shareholders' equity at June 30, 2016.
Before the net cost of financial debt and taxes, cash flow was €29.2 million at June 30, 2016, compared
with €35.3 million at June 30, 2015
Highlights
Apart from the items cited below, to the best of the company's knowledge, there were no events or changes during
the period that would materially alter the Group's financial situation.
In January 2016, the Group took out a new five-year revolving credit facility (RCF) of €200 million. The
applicable interest rate for this credit facility is Euribor plus a margin. The Euribor rate can be the 1-, 3- or 6- month rate; if
Euribor is below zero, it will be deemed to be equal to zero. The margin can range from 0.70% to 1.40% depending on the leverage
ratio calculated semi-annually in June and December (Refer to point 2.4.1.1 on page 13 of the Q2-2016 Quarterly Financial
Report).
- Exercise of the call option on the entire 2020 bond
On April 1, 2016, Cegedim exercised its call option on the entire 6.75% 2020 bond with ISIN code
XS0906984272 and XS0906984355, for a total principal amount of €314,814,000.00 and a price of 105.0625%, i.e. a total premium of
€15,937,458.75. The company then cancelled these securities. The transaction was financed by drawing a portion of the RCF obtained
in January 2016 and using the proceeds of the sale to IMS Health. Following this transaction, the Group's debt comprised the €45.1
million FCB subordinated loan, the partially drawn €200 million RCF, and overdraft facilities.
- S&P has raised Cegedim's rating to BB with positive outlook
After Cegedim announced that it would redeem the entire 6.75% 2020 bond, rating agency Standard and
Poor's raised the company's rating on April 28, 2016, to BB with a positive outlook.
Apart from the items cited above, to the best of the company's knowledge, there were no events or changes after
the accounts were closed that would materially alter the Group's financial situation.
Significant post-closing transactions and events
To the best of the company's knowledge, there were no events or changes during the period that would materially
alter the Group's financial situation.
Outlook
Despite economic uncertainty and a challenging geopolitical environment, Cegedim is revising its target for 2016
revenues upward. As it indicated in July, the Group is lowering its EBITDA outlook. For the full year 2016, Cegedim expects:
- Like-for-like revenue growth of at least 3% from continuing activities.
- A €10 million decrease in EBITDA compared with 2015. The vast majority of this year-on-year decline occurred in the first
half of 2016.
Cegedim expects to begin seeing the initial positive impact of its investments, reorganizations and
transformations in 2017, with a full impact in 2018.
The Group does not expect any significant acquisitions in 2016 and does not disclose profit projections or
estimates.
In 2015, the UK accounted for 15.1% of consolidated Group revenues and 19.2% of consolidated Group EBIT.
Cegedim deals in local currency in the UK, as it does in every country where it is present. Thus, Brexit is
unlikely to have a material impact on Group EBIT.
The figures cited above include guidance on Cegedim's future financial performances. This forward-looking
information is based on the opinions and assumptions of the Group's senior management at the time this press release is issued and
naturally entails risks and uncertainty. For more information on the risks facing Cegedim, please refer to points 2.4, "Risk
factors and insurance", and 3.7, "Outlook", of the 2015 Registration Document filed with the AMF on March 31, 2016, as well as
point 2.4, "Risk factors", of the Interim Financial Report of Q1 2016.
|
September 16, 2016, at 10am CET
November 29, 2016, after market closing
December 14, 2016, at 1:30pm |
Analyst meeting (SFAF meeting)
Q3 2016 earnings
7th Investor Day |
Financial calendar
Informations additionnelles
Appendices
Balance sheet as June 30, 2016
- Assets as of June 30, 2016
In thousands of
euros |
06.30.2016 |
12.31.2015(1) |
Goodwill on acquisition |
189,473 |
188,548 |
Development costs |
28,101 |
16,923 |
Other intangible fixed assets |
102,106 |
108,166 |
Intangible fixed assets |
130,208 |
125,089 |
Property |
459 |
459 |
Buildings |
4,907 |
5,021 |
Other tangible fixed assets |
17,634 |
16,574 |
Construction work in progress |
1,149 |
51 |
Tangible fixed assets |
24,149 |
22,107 |
Equity investments |
1,098 |
1,098 |
Loans |
3,138 |
3,146 |
Other long-term investments |
7,584 |
5,730 |
Long-term invetsments - excluding equity shares in equity
method companies |
11,820 |
9,973 |
Equity shares in equity method companies |
9,258 |
10,105 |
Government - Deferred tax |
27,274 |
28,722 |
Accounts receivable: Long-term portion |
26,945 |
26,544 |
Other receivables: Long-term portion |
609 |
1,132 |
Non-current assets |
419,736 |
412,219 |
Services in progress |
0 |
0 |
Goods |
9,484 |
8,978 |
Advances and deposits received on orders |
620 |
218 |
Accounts receivables: Short-term portion |
162,431 |
161,923 |
Other receivables: Short-term portion |
45,179 |
32,209 |
Cash equivalents |
8,000 |
153,001 |
Cash |
2,765 |
78,298 |
Prepaid expenses |
16,500 |
16,666 |
Current Assets |
244,980 |
451,293 |
Assets of activities held for sale |
1,563 |
768 |
Total Assets |
666,280 |
864,280 |
- Restated see note "Correction of the accounting treatment of the finance lease business in the group consolidated
financial statement.
- Liabilities and shareholders' equity as of June 31, 2016
In thousands of
euros |
06.30.2016 |
12.31.2015(1) |
Share capital |
13,337 |
13,337 |
Group reserves |
205,317 |
139,287 |
Group exchange gains/losses |
(433) |
8,469 |
Group earnings |
(19,775) |
66,957 |
Shareholders' equity, Group share |
198,445 |
228,051 |
Minority interests (reserves) |
9 |
39 |
Minority interests (earnings) |
(26) |
41 |
Minority interests |
(17) |
79 |
Shareholders' equity |
198,429 |
228,130 |
Long-term financial liabilities |
223,000 |
51,723 |
Long-term financial intruments |
3,052 |
3,877 |
Deferred tax liabilities |
6,322 |
6,731 |
Non-current provisions |
20,451 |
19,307 |
Other non-current liabilities |
13,595 |
14,376 |
Non-current liabilities |
266,422 |
96,014 |
Short-term financial liabilities |
4,335 |
347,213 |
Short-term financial instruments |
5 |
5 |
Accounts payable and related accounts |
54,295 |
54,470 |
Tax and social liabilities |
66,823 |
70,632 |
Provisions |
2,953 |
2,333 |
Other current liabilities |
72,422 |
61,657 |
Current liabilities |
200,832 |
536,311 |
Liabilities of activities held for
sale |
597 |
3,823 |
Total Liabilities |
666,280 |
864,280 |
(1) Restated see note "Correction of the accounting treatment of the finance lease
business in the group consolidated financial statement".
· Income statements as of June 30, 2016
In thousands of
euros |
06.30.2016 |
06.30.2015(1) |
Revenue |
215,509 |
206,661 |
Other operating activities revenue |
- |
- |
Purchased used |
(16,966) |
(20,009) |
External expenses |
(63,290) |
(52,718) |
Taxes |
(3,684) |
(5,728) |
Payroll costs |
(103,670) |
(92,148) |
Allocations to and reversals of provisions |
(2,454) |
(1,529) |
Change in inventories of products in progress and finished
products |
- |
- |
Other operating income and expenses |
240 |
585 |
EBITDA |
25,685 |
35,115 |
Depreciation expenses |
(16,443) |
(14,845) |
Operating income from recurring operations |
9,243 |
20,270 |
Depreciation of goodwill |
- |
- |
Non-recurrent income and expenses |
(3,731) |
(4,152) |
Other exceptional operating income and expenses |
(3,731) |
(4,152) |
Operating income |
5,511 |
16,118 |
Income from cash and cash equivalents |
974 |
1,063 |
Gross cost of financial debt |
(25,458) |
(24,984) |
Other financial income and expenses |
634 |
674 |
Cost of net financial debt |
(23,851) |
(23,247) |
Income taxes |
(530) |
(1,635) |
Deferred taxes |
(1,187) |
(483) |
Total taxes |
(1,717) |
(2,119) |
Share of profit (loss) for the period of equity method
companies |
1,082 |
952 |
Profit (loss) for the period from continuing activities |
(18,974) |
(8,295) |
Profit (loss) for the period from discontinued activities |
(826) |
32,450 |
Consolidated profit (loss) for the
period |
(19,801) |
24,155 |
Group share |
(19,775) |
24,164 |
Minority interests |
(26) |
(9) |
Average number of shares excluding treasury stock |
13,953,978 |
13,954,653 |
Current Earnings Per Share (in euros) |
(1.1) |
(0.3) |
Earnings Per Share (in euros) |
(1.4) |
1.7 |
Dilutive instruments |
None |
None |
Earning for recurring operation per
share (in euros) |
(1.4) |
1.7 |
(1) Restated see note "Correction of the accounting treatment of the finance lease
business in the group consolidated financial statement.
- Consolidated cash flow statement as of June 30, 2016
In thousands of
euros |
06.30.2016 |
06.30.2015(1) |
Consolidated profit (loss) for the period |
(19,801 |
24,154 |
Share of earnings from equity method companies |
(1,082) |
(995) |
Depreciation and provisions |
24,511 |
14,987 |
Capital gains or losses on disposals |
(38) |
(30,792) |
Cash flow after cost of net financial debt and taxes |
3,591 |
7,354 |
Cost of net financial debt |
23,854 |
22,585 |
Tax expenses |
1,722 |
5,323 |
Operating cash flow before cost of net financial debt and
taxes |
29,167 |
35,262 |
Tax paid |
(2,251) |
(8,682) |
Change in working capital requirements for operations:
requirement |
(10,638) |
(25,188) |
Change in working capital requirements for operations:
surplus |
- |
- |
Cash flow generated from operating activities after tax paid
and change in working capital requirements (A) |
16,278 |
1,392 |
Of which net cash flows from operating activities of held for
sales |
(224) |
4,830 |
Acquisitions of intangible assets |
(20,976) |
(22,749) |
Acquisitions of tangible assets |
(7,811) |
(6,139) |
Acquisitions of long-term investments |
- |
- |
Disposals of tangible and intangible assets |
492 |
1,389 |
Disposals of long-term investments |
(130) |
1,717 |
Impact of changes in consolidation scope |
(1,448) |
323,982 |
Dividends received from equity method companies |
- |
12 |
Net cash flows generated by investment operations (B) |
(29,872) |
298,212 |
Of which net cash flows connected to investment operations of
activities held for sales |
(9) |
(7,482) |
Dividends paid to parent company shareholders |
- |
- |
Dividends paid to the minority interests of consolidated
companies |
(17) |
- |
Capital increase through cash contribution |
- |
- |
Loans issued |
169,000 |
- |
Loans repaid |
(340,262) |
(60,848) |
Interest paid on loans |
(30,491) |
(24,951) |
Other financial income and expenses paid or received |
(566) |
(467) |
Net cash flows generated by financing operations (C) |
(202,337) |
(86,266) |
Of which net cash flows related to financing operations of
activities held for sales |
(2) |
(850) |
Change In Cash without impact of change in foreign currency
exchange rates (A + B + C) |
(215,930) |
213,338 |
Impact of changes in foreign currency
exchange rates |
(845) |
2,947 |
Change in cash |
(216,775) |
216,285 |
Opening cash |
228,120 |
99,715 |
Closing cash |
11,345 |
316,000 |
(1) Restated see note "Correction of the accounting treatment of the finance lease
business in the group consolidated financial statement"
- Correction of the accounting treatment of the finance lease business in the group consolidated financial statement
Cegelease is a wholly owned subsidiary of Cegedim which offers since 2001 financing options
through a variety of contracts dedicated to pharmacies and healthcare professionals in France.
Initially, these solutions were aimed at serving the pharmacists, who preferred leasing instead of paying
up-front, the pharmacies management system software that they bought from the Cegedim group.
As time passed, Cegelease diversified its activities. Starting as the exclusive finance lease provider
for Cegedim group products, Cegelease converted to a broker proposing a variety of leasing solutions (for group products as
well as products developed by third parties) offered to a variety of clients (including clients who are not already in business
with other group entities).
After the sale of its CRM and strategic data business to IMS Health, Cegedim investigated in depth
these activities and found that they had to be reclassified pursuant to IAS 17 on March 23, 2016 when the 2015 accounts were
published.
All the impacts on previous accounts are indicated in the 2015 Registration Document filled with the AMF on
March 31, 2016 in Chapter 4.4 point 1.3 on page 89 to 94, as well as in the Q1 2016 Financial Interim Report in point 2.5.1 on page
17 to 19 and in the Q2 2016 Financial Interim Report in point 2.5.1 on page 17.
Impacts on H1 2015 consolidated financial statements are described below:
- H1 2015 Profit and Loss Statement
In €
million |
06.30.2015
reported(1) |
Correction of
leases |
06.30.2015
restated |
Revenue |
245,311 |
(38,650) |
206,661 |
Other operating activities revenue |
- |
|
- |
Purchases used |
(45,302) |
25,293 |
(20,009) |
External expenses |
(59,701) |
6,983 |
(52,718) |
Taxes |
(5,728) |
|
(5,728) |
Payroll costs |
(92,148) |
|
(92,148) |
Allocations to and reversals of provisions |
(1,529) |
|
(1,529) |
Change in inventories of products in progress and finished
products |
- |
|
- |
Other operating income and expenses |
585 |
|
585 |
EBITDA |
41,489 |
(6,374) |
35,115 |
Depreciation expenses |
(21,175) |
6,330 |
(14,845) |
Operating income from recurring operations |
20,314 |
(44) |
20,270 |
Depreciation of goodwill |
- |
|
- |
Non-recurrent income and expenses |
(4,152) |
|
(4,152) |
Other exceptional operating income and expenses |
(4,152) |
|
(4,152) |
Operating income |
16,162 |
(44) |
16,118 |
Income from cash and cash equivalents |
1,063 |
|
1,063 |
Gross cost of financial debt |
(24,984) |
|
(24,984) |
Other financial income and expenses |
674 |
|
674 |
Cost of net financial debt |
(23,247) |
|
(23,247) |
Income taxes |
(1,635) |
|
(1,635) |
Deferred taxes |
(500) |
17 |
(483) |
Total taxes |
(2,135) |
17 |
(2,119) |
Share of profit (loss) for the period of
equity method companies |
952 |
|
952 |
Profit (loss) for the period from
continuing activities |
(8,268) |
(27) |
(8,295) |
Profit (loss) for the period
discontinued activities |
32,450 |
|
32,450 |
Consolidated profit (loss) for the
period |
24,182 |
(27) |
24,155 |
Group share |
24,191 |
(27) |
24,164 |
Minority interests |
(9) |
|
(9) |
(1) The "Taxes" line was restated pursuant to IFRIC 21 for €1,518 thousand.
- H1 2015 Cash Flows Statement
In €
million |
06.30.2015
reported(1) |
Correction of
leases |
06.30.2015
restated |
Consolidated profit (loss) for the period |
24,181 |
(27) |
24,155 |
Share of earnings from equity method companies |
(995) |
|
(995) |
Depreciation and provisions |
21,317 |
(6,330) |
14,987 |
Capital gains or losses on disposals |
(30,792) |
|
(30,792) |
Cash flow after cost of net financial debt and taxes |
13,711 |
(6,357 |
7,354 |
Cost of net financial debt |
22,585 |
|
22,585 |
Tax expenses |
5,340 |
(17) |
5,323 |
Operating cash flow before cost of net financial debt and
taxes |
41,636 |
(6,374) |
35,262 |
Tax paid |
(8,682) |
|
(8,682) |
Change in working capital requirements for operations:
requirement |
(23,073) |
(2,115) |
(25,188) |
Change in working capital requirements for operations:
surplus |
- |
- |
- |
Cash flow generated from operating activities after tax paid
and change in working capital requirements (A) |
9,881 |
(8,489) |
1,392 |
Of which net cash flows from operating activities of held for
sales |
4,830 |
|
4,830 |
Acquisitions of intangible assets |
(22,925) |
176 |
(22,749) |
Acquisitions of tangible assets |
(14,452) |
8,313 |
(6,139) |
Acquisitions of long-term investments |
- |
|
- |
Disposals of tangible and intangible assets |
1,389 |
|
1,389 |
Disposals of long-term investments |
1,717 |
|
1,717 |
Impact of changes in consolidation scope (1) |
323,982 |
|
323,982 |
Dividends received from equity method companies |
12 |
|
12 |
Net cash flows generated by investment operations (B) |
289,723 |
8,488 |
298,212 |
Of which net cash flows connected to investment operations of
activities held for sales |
(7,482) |
|
(7,482) |
Dividends paid to parent company
shareholders |
- |
|
- |
Dividends paid to the minority interests
of consolidated companies |
- |
|
- |
Capital increase through cash
contribution |
- |
|
- |
Loans issued |
- |
|
- |
Loans repaid |
(60,848) |
|
(60,848) |
Interest paid on loans |
(24,951) |
|
(24,951) |
Other financial income and expenses paid
or received |
(467) |
|
(467) |
Net cash flows generated by financing
operations (C) |
(86,266) |
0 |
(86,266) |
Of which net cash flows related to
financing operations of activities held for sales |
(850) |
0 |
(850) |
Change In Cash without impact of
change in foreign currency exchange rates (A + B + C) |
213,338 |
0 |
213,338 |
Impact of changes in foreign currency
exchange rates |
2,947 |
|
2,947 |
Change in cash |
216,285 |
|
216,285 |
Opening cash |
99,715 |
|
99,715 |
Closing cash |
316,000 |
0 |
316,000 |
(1) The "Taxes" line was restated pursuant to IFRIC 21 for €1,518 thousand.
- Q1 2015 Revenue per division
In € million |
|
06.30.2015
reported |
IFRS 5 impact Cegedim Kadrige |
Correction of leases |
Divisions aggregation |
06.30.2015
restated |
|
|
|
(1) |
(2) |
(3) |
|
Health Insurance H.R. & e-services |
|
111.5 |
(0.8) |
- |
- |
110.7 |
Healthcare Professionals |
|
76.5 |
- |
- |
17.5 |
94.0 |
Cegelease |
|
56.1 |
- |
(38.6) |
(17.5) |
- |
Activities not allocated |
|
1.9 |
- |
- |
- |
1.9 |
Group Cegedim |
|
246.1 |
(0.8) |
(38.6) |
0 |
206.7 |
(1) The Cegedim Group decided to sell the Kadrige activities. These activities are thus
isolated in separate lines of the profit and loss statement and balance sheet, according to the IFRS 5 accounting standard.
(2) The correct accounting treatment of the Cegelease finance lease business, for all
types of contracts (self-financed, sold except process management, or backed against a bank) requires a correction of the
consolidated revenue of €38.6m downward..
(3) The finance lease business accounts for less than 10% of the consolidated revenue or
EBITDA, and as such is not isolated anymore within the Group internal reporting. These activities are reported into the «
Healthcare professionals » division, where they already belonged until the 2014 annual closing.
Activities not allocated: this division encompasses the
activities the Group performs as the parent company of a listed entity, as well as the support it provides to the three
operating divisions.
EPS: Earnings Per Share is a specific financial indicator defined by the Group as the net profit (loss) for the period
divided by the weighted average of the number of shares in circulation.
Operating expenses: defined as purchases used, external expenses and payroll costs.
Revenue at constant exchange rate: when changes in revenue at constant exchange rate are referred to, it means that the
impact of exchange rate fluctuations has been excluded. The term "at constant exchange rate" covers the fluctuation resulting
from applying the exchange rates for the preceding period to the current fiscal year, all other factors remaining equal.
Revenue on a like-for-like basis: the effect of changes in scope is corrected by restating the sales for the previous
period as follows:
by removing the portion of sales originating in the entity or the rights acquired for a period identical to the period during
which they were held to the current period; similarly, when an entity is transferred, the sales for the portion in question in
the previous period are eliminated. Life-for-like data: at constant scope and exchange rates.
Internal growth: internal growth covers growth resulting from the development of an existing contract, particularly due
to an increase in rates and/or the volumes distributed or processed, new contracts, acquisitions of assets allocated to a
contract or a specific project.
External growth: external growth covers acquisitions during the current fiscal year, as well as those which have had a
partial impact on the previous fiscal year, net of sales of entities and/or assets.
|
|
EBIT: Earnings Before Interest and Taxes. EBIT corresponds to
net revenue minus operating expenses (such as salaries, social charges, materials, energy, research, services, external
services, advertising, etc.). It is the operating income for the Cegedim Group.
EBIT before special items: this is EBIT restated to take account of non-current items, such as losses on tangible and
intangible assets, restructuring, etc. It corresponds to the operating income from recurring operations for the Cegedim Group.
EBITDA: Earnings before interest, taxes, depreciation and amortization. EBITDA is the term used when amortization or
depreciation and revaluations are not taken into account. "D" stands for depreciation of tangible assets (such as buildings,
machines or vehicles), while "A" stands for amortization of intangible assets (such as patents, licenses and goodwill). EBITDA
is restated to take account of non-current items, such as losses on tangible and intangible assets, restructuring, etc. It
corresponds to the gross operating earnings from recurring operations for the Cegedim Group.
Net Financial Debt: this represents the Company's net debt (non-current and current financial debt, bank loans, debt
restated at amortized cost and interest on loans) net of cash and cash equivalents and excluding revaluation of debt
derivatives.
Free cash flow: free cash flow is cash generated, net of the cash part of the following items: (i) changes in working
capital requirements, (ii) transactions on equity (changes in capital, dividends paid and received), (iii) capital expenditure
net of transfers, (iv) net financial interest paid and (v) taxes paid.
EBIT margin: defined as the ratio of EBIT/revenue.
EBIT margin before special items: defined as the ratio of EBIT before special items/revenue.
Net cash: defined as cash and cash equivalent minus overdraft.
|
Glossary
About Cegedim:
Founded in 1969, Cegedim is an innovative technology and services company in the field of digital data flow management for
healthcare ecosystems and B2B, and a business software publisher for healthcare and insurance professionals. Cegedim employs
more than 3,600 people in 11 countries and generated revenue of €426 million in 2015. Cegedim SA is listed in Paris
(EURONEXT: CGM).
To learn more, please visit: www.cegedim.com
And follow Cegedim on Twitter: @CegedimGroup and LinkedIn
|
Aude Balleydier
Cegedim
Communications Manager
and Media Relations
Tel.: +33 (0)1 49 09 68 81
aude.balleydier@cegedim.com |
Jan Eryk Umiastowski
Cegedim
Chief Investment Officer
and Head of Investor Relations
Tel.: +33 (0)1 49 09 33 36
janeryk.umiastowski@cegedim.com |
Guillaume de Chamisso
PRPA Agency
Media Relations
Tel.: +33 (0)1 77 35 60 99
guillaume.dechamisso@prpa.fr |
Follow Cegedim:
|
Cegedim_Results_2Q2016_ENG http://hugin.info/141732/R/2042541/762384.pdf