OR YEHUDA, Israel, Nov. 14, 2016 /PRNewswire/ -- Formula Systems (1985) Ltd. (NASDAQ: FORTY), a global information technology holding
company engaged, through its subsidiaries and affiliates, in providing software consulting services and computer-based business
solutions and developing proprietary software, today announced its results for the third quarter of 2016 in accordance with
International Financial Reporting Standards (IFRS).
Financial Highlights for the Third Quarter of 2016 (in accordance with IFRS)
- Revenues for the third quarter ended September 30, 2016, increased 18% to $285.1 million, compared to $241.1 million in the same period last
year.
- Consolidated operating income for the third quarter ended September 30, 2016, increased 53%
to $23.5 million, compared to $15.3 million in the same
period last year.
- Consolidated net income attributable to Formula's shareholders for the third quarter ended September
30, 2016, increased 19% to $5.7 million, or $0.38 per
fully diluted share, compared to $4.8 million, or $0.33 per
fully diluted share, in the same period last year.
- As of September 30, 2016, Formula held 50.0%, 48.9%, 47.3% and 50% of the outstanding
ordinary shares of Matrix IT, Sapiens International Corporation N.V, Magic Software Enterprises Ltd. and TSG IT Advanced
Systems, respectively.
Financial Highlights for Nine-Month Period Ended September 30, 2016 (in accordance with
IFRS)
- Consolidated revenues for the nine-month period ended September 30, 2016, increased 12% to $806.3 million, compared to $719.8 million in the same period last
year.
- Consolidated operating income for the nine-month period ended September 30, 2016, increased 19.5% to $65.6 million, compared to $54.9 million in the same period last
year.
- Consolidated net income attributable to Formula's shareholders for the nine-month period ended September 30, 2016,
increased 17% to $16.5 million, or $1.1 per fully diluted
share, compared to $14.1 million, or $0.95 per fully diluted
share, in the same period last year.
- Consolidated cash, short-term and long-term investments in marketable securities, and bank deposits totaled approximately
$260.3 million as of September 30, 2016.
- Total consolidated equity as of September 30, 2016, was $754.3 million (representing 60% of the total balance sheet).
- As of September 30, 2016, Formula was in compliance with all of its financial covenants.
Comments of Management
Commenting on the results, Guy Bernstein, CEO of Formula Systems, said, "We are very pleased to
report another quarter of excellent results across our entire portfolio. We saw strong double-digit growth and improved
performance across all of Sapiens' offerings and territories this quarter, with revenues up over 20% to a record-breaking
$56.5 million and non-GAAP operating profit reaching $7.3 million or
13% operating margin. Sapiens' growth is driven by strong demand from both existing and new customers. Sapiens remains committed
to its recently increased 2016 revenue guidance of $211-$215 million, reflecting an annual
growth rate of 18%-20%. Matrix's Q3 revenues and operating profit reached an all-time high of approximately $168.4 million and $12.5 million, respectively. This growth came from
all areas including its traditional business and its expansion into high-growth sectors including cyber, cloud, mobile, Big Data
and digital solutions. Matrix is continuing to implement its strategic growth plan to remain at the forefront of technologies by
expanding its US business with two US acquisitions that were made after the end of the third quarter. Magic reported
record-breaking quarterly revenues of $54.5 million and Non-GAAP operating income of
$7.7 million, reflecting 20% and 17% growth year over year, respectively. The growth of Magic from
existing activities and acquisitions shows that the company is providing the software and services that enterprises need to
succeed in today's digital environment and we are encouraged by Magic's ability to continue improving its performance and
profitability. Magic reaffirmed its full-year revenue guidance of $195-$200 million, reflecting an
annual growth rate of 11-13%."
Transition to International Financial Reporting Standards ("IFRS")
In accordance with Formula's May 2016 announcement that it will report its financial results
under IFRS as of January 1, 2016 (date of adoption), the Company's Consolidated Statements of
Financial Position and Consolidated Statements of Profit or Loss for the third quarter and first nine-month period ended
September 30, 2016 and the comparative periods of 2015 are also reported under IFRS.
The main difference between IFRS and US GAAP reporting, as it applies to the Company, relates to the consolidation of the
results of operations of subsidiaries. Under US GAAP, companies are evaluated for consolidation purposes based on voting
interests, to determine whether the reporting entity controls and therefore consolidates them. Under US GAAP, the majority voting
interest holder of a company (i.e., ownership of more than 50% of the outstanding voting shares of an entity) consolidates that
company. Upon transitioning to reporting based on IFRS, the Company consolidated the results of operations of Sapiens
International Corporation N.V. and Magic Software Enterprises Ltd. over which it has effective control ("de facto control"), as
required under IFRS. "De facto control" exists when the Company's rights in such entities are sufficient to give it power to have
the practical ability to direct the relevant activities of such entities even where it does not have more than 50% of the voting
power therein. The Company believes that consolidating the results of operations of entities over which it has "de facto control"
provides more consistency in accounting treatment and financial reporting over future periods, whether or not the Company's
interest in these entities exceeds 50% (but provided that, and for as long as, it has "de facto control" over such
entities). The concept of "de facto control" does not exist under US GAAP. The Company believes that this change provides
shareholders with information that better reflects the Company's operations through the subsidiaries that it effectively
controls.
About Formula
Formula Systems (1985) Ltd. is a global information technology company principally engaged, through its subsidiaries and
affiliates, in providing software consulting services, developing proprietary software products, and providing computer-based
business solutions.
For more information, visit www.formulasystems.com.
Press Contact:
Formula Systems (1985) Ltd.
+972-3-5389487
ir@formula.co.il
Except for any historical information contained herein, matters discussed in this press release might include forward-looking
statements that involve a number of risks and uncertainties. Regarding any financial statements, actual results might vary
significantly based upon a number of factors including, but not limited to, risks in product and technology development, market
acceptance of new products and continuing product conditions, both locally and abroad, release and sales of new products by
strategic resellers and customers, and other risk factors detailed in Formula's most recent annual report and other filings with
the Securities and Exchange Commission. These forward-looking statements are made only as of the date hereof, and the Company
undertakes no obligation to update or revise the forward-looking statements, whether as a result of new information, future
events or otherwise.
FORMULA SYSTEMS (1985) LTD.
|
CONSOLIDATED CONDENSED STATEMENTS OF INCOME
|
U.S. dollars in thousands (except per share data)
|
|
|
|
Three months ended
|
|
Nine months ended
|
|
|
|
September 30,
|
|
September 30,
|
|
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
|
|
|
Unaudited
|
|
Unaudited
|
|
|
Revenues
|
285,080
|
|
241,117
|
|
806,307
|
|
719,819
|
|
|
Cost of revenues
|
217,170
|
|
185,212
|
|
615,881
|
|
551,669
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
67,910
|
|
55,905
|
|
190,426
|
|
168,150
|
|
|
Research and development costs, net
|
5,717
|
|
3,931
|
|
15,447
|
|
11,213
|
|
|
Selling, general and administrative expenses
|
38,701
|
|
36,666
|
|
109,401
|
|
102,040
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
|
23,492
|
|
15,308
|
|
65,578
|
|
54,897
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial expenses, net
|
3,733
|
|
36
|
|
8,285
|
|
7,372
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before taxes on income
|
19,759
|
|
15,272
|
|
57,293
|
|
47,525
|
|
|
Taxes on income
|
4,883
|
|
3,806
|
|
15,400
|
|
11,467
|
|
|
|
|
|
|
|
|
|
|
|
|
Income after taxes
|
14,876
|
|
11,466
|
|
41,893
|
|
36,058
|
|
|
Equity in gains of affiliated companies, net
|
599
|
|
5
|
|
791
|
|
5
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income `
|
15,475
|
|
11,471
|
|
42,684
|
|
36,063
|
|
|
Change in redeemable non-controlling interests
|
902
|
|
836
|
|
1,790
|
|
1,324
|
|
|
Net income attributable to non-controlling interests
|
8,840
|
|
5,830
|
|
24,394
|
|
20,648
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to Formula's shareholders
|
5,733
|
|
4,805
|
|
16,500
|
|
14,091
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share (basic)
|
0.40
|
|
0.34
|
|
1.16
|
|
1.00
|
|
|
Earnings per share (diluted)
|
0.38
|
|
0.33
|
|
1.10
|
|
0.95
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of shares used in computing earnings per share (basic)
|
14,231,627
|
|
14,088,780
|
|
14,195,915
|
|
14,053,154
|
|
|
Number of shares used in computing earnings per share (diluted)
|
15,514,378
|
|
14,551,255
|
|
15,494,645
|
|
14,597,176
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FORMULA SYSTEMS (1985) LTD.
|
CONSOLIDATED CONDENSED BALANCE SHEETS
|
U.S. dollars in thousands
|
|
|
|
|
|
September 30,
|
|
|
|
December 31,
|
|
|
|
|
|
2016
|
|
|
|
2015
|
|
|
|
|
|
(Unaudited)
|
|
|
|
(Unaudited)
|
|
ASSETS
|
|
|
|
|
|
|
|
|
CURRENT ASSETS:
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
191,819
|
|
|
|
249,141
|
|
|
Marketable securities
|
|
|
50,567
|
|
|
|
31,605
|
|
|
Short-term deposits
|
|
|
2,577
|
|
|
|
2,688
|
|
|
Trade receivables
|
|
|
263,277
|
|
|
|
257,631
|
|
|
Other accounts receivable
|
|
|
47,047
|
|
|
|
43,112
|
|
|
Inventories
|
|
|
3,947
|
|
|
|
4,807
|
|
Total current assets
|
|
|
559,234
|
|
|
|
588,984
|
|
|
|
|
|
|
|
|
|
|
|
LONG-TERM INVESTMENTS:
|
|
|
|
|
|
|
|
|
|
Marketable securities
|
|
|
15,334
|
|
|
|
30,875
|
|
|
Deferred taxes
|
|
|
15,705
|
|
|
|
16,347
|
|
|
Investments in an affiliated company
|
|
|
26,604
|
|
|
|
-
|
|
|
Prepaid expenses and other assets
|
|
|
12,806
|
|
|
|
11,506
|
|
Total long-term investments
|
|
|
70,449
|
|
|
|
58,728
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PROPERTY, PLANTS AND EQUIPMENT, NET
|
|
|
27,824
|
|
|
|
22,003
|
|
|
|
|
|
|
|
|
|
|
|
NET INTANGIBLE ASSETS AND GOODWILL
|
|
|
608,024
|
|
|
|
545,677
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL ASSETS
|
|
|
1,265,531
|
|
|
|
1,215,392
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT LIABILITIES:
|
|
|
|
|
|
|
|
|
|
Liabilities to banks and others financial institutions
|
|
|
71,774
|
|
|
|
59,082
|
|
|
Debentures
|
|
|
188
|
|
|
|
213
|
|
|
Trade payables
|
|
|
62,749
|
|
|
|
68,051
|
|
|
Deferred revenues
|
|
|
44,165
|
|
|
|
39,694
|
|
|
Employee and payroll accruals
|
|
|
78,377
|
|
|
|
76,653
|
|
|
Other accounts payable
|
|
|
38,698
|
|
|
|
41,676
|
|
|
Liability related to business combinations
|
|
|
8,922
|
|
|
|
2,866
|
|
|
Redeemable non-controlling interests
|
|
|
5,140
|
|
|
|
4,673
|
|
Total current liabilities
|
|
|
310,013
|
|
|
|
292,908
|
|
|
|
|
|
|
|
|
|
|
|
LONG-TERM LIABILITIES:
|
|
|
|
|
|
|
|
|
|
Liabilities to banks and others financial institutions
|
|
|
78,406
|
|
|
|
103,808
|
|
|
Other long-term liabilities
|
|
|
9,209
|
|
|
|
7,811
|
|
|
Debentures
|
|
|
59,019
|
|
|
|
57,128
|
|
|
Deferred taxes
|
|
|
29,307
|
|
|
|
22,667
|
|
|
Customer advances
|
|
|
4,443
|
|
|
|
4,396
|
|
|
Liability related to business combinations
|
|
|
3,828
|
|
|
|
3,434
|
|
|
Liabilities related to capital lease
|
|
|
100
|
|
|
|
494
|
|
|
Accrued severance pay, net
|
|
|
3,717
|
|
|
|
3,389
|
|
|
Redeemable non-controlling interests
|
|
|
13,225
|
|
|
|
9,513
|
|
Total long-term liabilities
|
|
|
201,254
|
|
|
|
212,640
|
|
|
|
|
|
|
|
|
|
|
|
EQUITY
|
|
|
|
|
|
|
|
|
|
Formula shareholders' equity
|
|
|
359,757
|
|
|
|
331,738
|
|
|
Non-controlling interests
|
|
|
394,507
|
|
|
|
378,106
|
|
Total equity
|
|
|
754,264
|
|
|
|
709,844
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES AND EQUITY
|
|
|
1,265,531
|
|
|
|
1,215,392
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FORMULA SYSTEMS (1985) LTD.
|
STANDALONE FINANCIAL DATA HIGHLIGHTS
|
U.S. dollars in thousands
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30,
|
|
December 31,
|
|
|
|
|
|
|
|
|
|
2016
|
|
2015
|
|
|
|
|
|
|
|
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debentures
|
|
|
|
|
59,206
|
|
57,341
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other financial liabilities
|
|
|
|
47,000
|
|
52,623
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Formula shareholders' equity
|
|
|
|
359,757
|
|
331,738
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash, cash equivalents and short-term marketable securities
|
|
|
46,113
|
|
78,436
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair market value of equity holdings in publicly traded
subsidiaries
|
|
673,479
|
|
532,697
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/formula-systems-reports-record-breaking-third-quarter-revenues-and-operating-results-for-2016-300362024.html
SOURCE Formula Systems (1985) Ltd