OR YEHUDA, Israel, Nov. 19, 2017 /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 products, today announced its
results for the third quarter ended September 30, 2017, in accordance with International Financial Reporting Standards
(IFRS).
Financial Highlights for the Third Quarter Ended September 30, 2017
- Consolidated revenues for the third quarter increased by 22.3% to a record-breaking $348.6 million, compared to $285.1 million in the same period last
year.
- Consolidated operating income for the third quarter, decreased by 4.3% to $22.5 million,
compared to $23.5 million in the same period last year. The decrease in operating income is
attributable to Sapiens' operating income decreasing from $6.8 million in the third quarter
of 2016 to $3.2 million in the third quarter of 2017 (when measured in accordance with IFRS) due
to amortization of intangible assets following the acquisition of StoneRiver earlier this year and the implementation of a
restructuring and cost reduction plan following the halt of a software development project with a significant customer of
Sapiens. The restructuring and cost reduction plan included: de-emphasis of non-core activities in APAC and efficiency measures
post the halted development project and the integration of StoneRiver. The cost savings primarily included headcount reductions
as well as other cost saving measures. Sapiens expects restructuring and cost reduction expenses of up to $5 million for the full year 2017. Excluding the negative impact of Sapiens' results, Formula's operating
income increased 15.8% year over year.
- Consolidated net income attributable to Formula's shareholders for the third quarter was $5.4 million, or $0.36 per fully diluted share, compared to $5.7 million, or $0. 38 per fully diluted share, in the same period last
year. The decrease in net income attributable to Formula's shareholders is mainly attributable to a decrease in Sapiens' net
income from $5.5 million in the third quarter of 2016 to $1.6
million in the third quarter of 2017 (as detailed above) offset by devaluation of long term liabilities to banks and
others denominated in New Israeli Shekels, following the erosion of the New Israeli Shekel against the US dollar amounting to
$0.4 million compared to an appreciation of long term liabilities to banks and others denominated
in New Israeli Shekels amounting to $1.2 million recorded in the same period last year. Excluding
the negative impact of Sapiens' results and the positive impact of the devaluation of Formula's long term liabilities to banks
and others denominated in New Israeli Shekels, Formula net income increased by approximately 2% year over
year.
Financial Highlights for Nine-Month Period Ended September 30, 2017
- Consolidated revenues for the nine-month period ended September 30, 2017 increased 22.6% to
$988.6 million, compared to $806.3 million in the same
period last year.
- Consolidated operating income for the nine-month period ended September 30, 2017 decreased
18.3% to $53.6 million, compared to $65.6 million in the
same period last year. The decrease in operating income is attributable to Sapiens' operating income decreasing from
$19.5 million recorded in the nine-month period ending September 30,
2016 to an operating loss of $0.2 million recorded in the nine-month period ending
September 30, 2017 (when measured in accordance with IFRS) due to the integration of StoneRiver
and the implementation of a restructuring and cost reduction plan (as detailed above). Excluding the negative impact of
Sapiens' results, Formula operating income for the nine-month period ended September 30, 2017
increased approximately 16.7% year over year.
- Consolidated net income attributable to Formula's shareholders for the nine-month period ended September 30, 2017 was $5.6 million, or $0.37 per fully diluted share, compared to $16.5 million, or $1.10 per fully diluted share, in the same period last year. The decrease in net income attributable to
Formula's shareholders is primarily attributable to a decrease in Sapiens' net income from $15.8 million in the nine-month period ended September 30, 2016 to a loss
of $2.9 million in the nine-month period ended September 30, 2017
(as detailed above) and to an appreciation of long term liabilities to banks and others denominated in New Israeli Shekels,
following the erosion of the US dollar against the New Israeli Shekel amounting to $5.5 million
compared to $1.9 million recorded in the same period last year. Excluding the negative impact of
Sapiens' results and the appreciation of Formula's long term liabilities to banks and others denominated in New Israeli
Shekels, Formula net income increased by 17.5% year over year.
- As of September 30, 2017, Formula held 49.5%, 48.7%, 47.2%, 100%, 50% and 90% of the
outstanding ordinary shares of Matrix IT, Sapiens International Corporation N.V, Magic Software Enterprises Ltd., Michpal Micro
Computers (1983) Ltd., TSG IT Advanced Systems, and Insync Staffing Solutions, respectively.
- Consolidated cash, short-term investments in marketable securities and bank deposits totaled approximately $248.7 million as of September 30, 2017.
- Total consolidated equity as of September 30, 2017, was $754.3 million (representing 50% of the total balance sheet).
- As of September 30, 2017, Formula was in compliance with all of its financial covenants under
the debentures issued by Formula in September 2015 and under loans granted from other financial
institutions.
Comments of Management
"Formula's third quarter results show solid improvement as evidenced by the group's strong revenue growth" said Guy Bernstein, CEO of Formula.
"Matrix crossed the quarterly revenue mark of $200 million for the first time, and achieved
growth across all financial indicators. Matrix reported record-breaking revenues of $203.7 million
and $576.4 million in the third quarter and in the first nine months of 2017, reflecting an
increase of 13.2% and 12.4% year over year, respectively. Matrix's financial strength, its position in the market and its
thousands of experts with the experience and knowledge at its disposal, enable Matrix to provide its customers with innovative
technologies and solutions that address the challenges of the market.
Sapiens' third quarter results demonstrate another quarter of double-digit revenue growth and incremental progress. Sapiens
reported record-breaking revenues of $72 million reflecting a year over year increase of 28%, with
non-GAAP operating margin improving from 4.7% in the previous quarter to 12.5%. This solid improvement is primarily a result of
the successful integration of StoneRiver (Sapiens' recent acquisition) and the implementation of cost-saving measures enacted
following the halt of the development project that Sapiens reported in the first quarter. Sapiens is maintaining its guidance for
2017 full year revenues of $265 to $275 million (on a non-GAAP basis), which is expected to be on
the higher end. Sapiens is also maintaining its expectations for full-year operating profit margin between 9-10% (on a non-GAAP
basis), which is expected to be on the lower end.
Magic continued its double-digit growth momentum through the third quarter and first nine months of 2017 with strong
performance in sales and revenues across its products and professional services. It enjoyed revenues of $66 million and non-GAAP operating income of $9.1 million for the third quarter,
up 21% and 17% respectively year over year, driven primarily by organic growth. Due to better visibility, Magic narrowed its
revenue guidance to between $250 million and $255 million for the full-year 2017, up from their
prior guidance of between $245 million and $255 million. Magic's ever-growing portfolio, including
Magic xpc iPaaS Platform, its most recent release, provides both the solutions and services needed by enterprises to succeed in
today's digital marketplace.
TSG (held jointly by Formula and Israel Aerospace Industries ("IAI")) together with IAI, were declared winners of Israel's Ministry of Defense (IMOD) tender as part of the "IDF Network" program for leading the transfer of
the IDF's computers infrastructure (currently operating in dozens of locations) to centralized, advanced data centers and will
consolidate dozens of computer centers, currently scattered across the country, and establish modern computer centers. Six
leading Israeli and international technology groups competed in the tender. The scope of the project is estimated at hundreds of
millions of shekels over the next decade. This win is the largest technological tender in the history of the IDF and the
IMOD.
We are excited about Michpal's market opportunity following the release of a new product and a new service line - "Michpal
Pension" and "Michpal PensionPlus". These solutions enable all employers to digitally report their employees' pension fund
payments to their respective pension funds as required by law (all employers who employ more than 21 employees required to
digitally report their pension fund payments from February 1, 2018 ; employers with no more than 20
employees will be required from February 1, 2019)".
About Formula
Formula Systems (1985) Ltd. is a global information technology company engaged, through its subsidiaries and affiliates, in
providing software consulting services and computer-based business solutions and developing proprietary software products.
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 PROFIT OR LOSS
|
|
|
|
|
|
|
U.S. dollars in thousands (except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
|
|
|
Nine months ended
|
|
|
|
|
September 30,
|
|
|
September 30,
|
|
|
|
|
2017
|
|
2016
|
|
|
2017
|
|
2016
|
|
|
|
|
Unaudited
|
|
|
Unaudited
|
|
|
|
Revenues
|
348,629
|
|
285,080
|
|
|
988,600
|
|
806,307
|
|
|
|
Cost of revenues
|
271,434
|
|
217,170
|
|
|
772,588
|
|
615,881
|
|
|
|
Gross profit
|
77,195
|
|
67,910
|
|
|
216,012
|
|
190,426
|
|
|
|
Research and development costs, net
|
10,076
|
|
5,717
|
|
|
29,459
|
|
15,447
|
|
|
|
Selling, general and administrative expenses
|
44,628
|
|
38,701
|
|
|
132,948
|
|
109,401
|
|
|
|
Operating income
|
22,491
|
|
23,492
|
|
|
53,605
|
|
65,578
|
|
|
|
Financial expenses, net
|
(4,044)
|
|
(4,224)
|
(*)
|
|
(18,950)
|
|
(9,258)
|
(*)
|
|
Income before taxes on income
|
18,447
|
|
19,268
|
(*)
|
|
34,655
|
|
56,320
|
(*)
|
|
Taxes on income
|
5,504
|
|
4,883
|
|
|
11,834
|
|
15,400
|
|
|
|
Income after taxes
|
12,943
|
|
14,385
|
(*)
|
|
22,821
|
|
40,920
|
(*)
|
|
Equity in gains of affiliated companies, net
|
107
|
|
599
|
|
|
517
|
|
791
|
|
|
|
Net income
|
13,050
|
|
14,984
|
(*)
|
|
23,338
|
|
41,711
|
(*)
|
|
Net income attributable to redeemable non-controlling interests
|
772
|
|
706
|
(*)
|
|
1,644
|
|
1,343
|
(*)
|
|
Net income attributable to non-controlling interests
|
6,882
|
|
8,618
|
(*)
|
|
16,080
|
|
23,921
|
(*)
|
|
Net income attributable to Formula's shareholders
|
5,396
|
|
5,660
|
(*)
|
|
5,614
|
|
16,447
|
(*)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share (basic)
|
0.38
|
|
0.40
|
|
|
0.39
|
|
1.16
|
|
|
|
Earnings per share (diluted)
|
0.36
|
|
0.38
|
|
|
0.37
|
|
1.10
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of shares used in computing earnings per share (basic)
|
14,374,579
|
|
14,231,627
|
|
|
14,338,590
|
|
14,195,915
|
|
|
|
Number of shares used in computing earnings per share (diluted)
|
15,539,781
|
|
15,514,378
|
|
|
14,697,459
|
|
15,494,645
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(*) Immaterial adjustment of comparative data
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FORMULA SYSTEMS (1985) LTD.
|
|
|
|
|
|
|
|
|
CONSOLIDATED STATEMENTS OF FINANCIAL POSITION
|
|
|
|
|
|
U.S. dollars in thousands
|
|
|
|
|
|
|
|
|
|
|
|
September 30,
|
|
|
|
December 31,
|
|
|
|
|
2017
|
|
|
|
2016
|
|
|
|
|
(Unaudited)
|
|
|
|
|
ASSETS
|
|
|
|
|
|
|
|
CURRENT ASSETS:
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
234,400
|
|
|
|
238,161
|
|
Marketable securities
|
|
|
14,311
|
|
|
|
37,516
|
|
Short-term deposits
|
|
|
38
|
|
|
|
13
|
|
Trade receivables
|
|
|
359,037
|
|
|
|
308,338
|
|
Other accounts receivable
|
|
|
48,231
|
|
|
|
45,678
|
|
Inventories
|
|
|
5,120
|
|
|
|
3,953
|
Total current assets
|
|
|
661,137
|
|
|
|
633,659
|
|
|
|
|
|
|
|
|
|
LONG-TERM ASSETS:
|
|
|
|
|
|
|
|
|
Marketable securities
|
|
|
-
|
|
|
|
17,228
|
|
Deferred taxes
|
|
|
16,199
|
|
|
|
15,227
|
|
Prepaid expenses and other assets
|
|
|
16,102
|
|
|
|
14,390
|
Total long-term assets
|
|
|
32,301
|
|
|
|
46,845
|
|
|
|
|
|
|
|
|
|
INVESTMENTS IN COMPANIES ACCOUNTED FOR
|
|
|
|
|
|
|
|
AT EQUITY METHOD
|
|
|
24,704
|
|
|
|
24,080
|
|
|
|
|
|
|
|
|
|
PROPERTY, PLANTS AND EQUIPMENT, NET
|
|
|
27,836
|
|
|
|
26,130
|
|
|
|
|
|
|
|
|
|
INTANGIBLE ASSETS, NET AND GOODWILL
|
|
|
774,224
|
|
|
|
627,605
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
|
1,520,202
|
|
|
|
1,358,319
|
|
|
|
|
|
|
|
|
|
CURRENT LIABILITIES:
|
|
|
|
|
|
|
|
|
Liabilities to banks and other financial institutions
|
|
|
105,637
|
|
|
|
84,760
|
|
Debentures
|
|
|
3,898
|
|
|
|
3,274
|
|
Trade payables
|
|
|
76,014
|
|
|
|
80,114
|
|
Deferred revenues
|
|
|
59,651
|
|
|
|
37,030
|
|
Employees and payroll accruals
|
|
|
99,071
|
|
|
|
90,709
|
|
Other accounts payable
|
|
|
45,298
|
|
|
|
41,889
|
|
Dividend payable
|
|
|
5,015
|
|
|
|
7,070
|
|
Liabilities related to business combinations
|
|
|
4,484
|
|
|
|
8,119
|
|
Redeemable non-controlling interests
|
|
|
6,105
|
|
|
|
6,073
|
Total current liabilities
|
|
|
405,173
|
|
|
|
359,038
|
|
|
|
|
|
|
|
|
|
LONG-TERM LIABILITIES:
|
|
|
|
|
|
|
|
|
Liabilities to banks and other financial institutions
|
|
|
104,419
|
|
|
|
115,529
|
|
Other long-term liabilities
|
|
|
10,218
|
|
|
|
9,384
|
|
Debentures, net of current maturities
|
|
|
132,994
|
|
|
|
55,441
|
|
Deferred taxes
|
|
|
43,649
|
|
|
|
30,939
|
|
Deferred revenues
|
|
|
8,452
|
|
|
|
4,697
|
|
Liabilities related to business combinations
|
|
|
2,650
|
|
|
|
9,611
|
|
Liability in respect to capital lease
|
|
|
-
|
|
|
|
108
|
|
Employee benefit liabilities
|
|
|
9,378
|
|
|
|
6,174
|
|
Redeemable non-controlling interests
|
|
|
48,982
|
|
|
|
43,556
|
Total long-term liabilities
|
|
|
360,742
|
|
|
|
275,439
|
|
|
|
|
|
|
|
|
|
EQUITY
|
|
|
|
|
|
|
|
|
Formula Systems (1985) equity
|
|
|
351,037
|
|
|
|
336,387
|
|
Non-controlling interests
|
|
|
403,250
|
|
|
|
387,455
|
Total equity
|
|
|
754,287
|
|
|
|
723,842
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES AND EQUITY
|
|
|
1,520,202
|
|
|
|
1,358,319
|
|
|
|
|
|
|
|
|
|
FORMULA SYSTEMS (1985) LTD.
|
|
|
|
|
|
|
|
STANDALONE FINANCIAL DATA HIGHLIGHTS
|
|
|
|
|
|
|
U.S. dollars in thousands
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30,
|
|
December 31,
|
|
|
|
|
|
|
|
2017
|
|
2016
|
|
|
|
|
|
|
|
(Unaudited)
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debentures
|
|
|
|
|
58,552
|
|
58,715
|
|
|
|
|
|
|
|
|
|
|
|
|
Other financial liabilities
|
|
|
|
37,711
|
|
46,564
|
|
|
|
|
|
|
|
|
|
|
|
|
Formula shareholders' equity
|
|
|
|
351,037
|
|
336,387
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash, cash equivalents and short-term marketable securities
|
|
|
13,182
|
|
43,537
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair market value of equity holdings in publicly traded
subsidiaries
|
|
818,013
|
|
725,860
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
View original content:http://www.prnewswire.com/news-releases/formula-systems-reports-record-breaking-revenues-of-349-million-for-the-third-quarter-with-22-year-over-year-growth-300559119.html
SOURCE Formula Systems (1985) Ltd.