Formula Systems Reports First Quarter Results for 2016 According to International Financial Reporting Standards

OR YEHUDA, Israel, June 22, 2016 /PRNewswire/ -- Formula Systems (1985) Ltd. FORTY, a global information technology holding company engaged primarily, 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 first quarter of 2016 in accordance with 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 first quarter ended March 31, 2016 and the comparative periods of 2015 are also reported under IFRS. Up until the most recent reporting period, Formula's reporting was based on US GAAP.

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 interests 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.  

Financial Highlights for the First Quarter of 2016 (in accordance with IFRS)

  • Consolidated revenues for the first quarter ended March 31, 2016, increased 11% to $262.2 million, compared to $237.1 million in the same period last year.
  • Consolidated operating income for the first quarter ended March 31, 2016, increased 7% to $21.5 million, compared to $20.2 million in the same period last year. 
  • Consolidated net income for the first quarter ended March 31, 2016, was $4.0 million, or $0.27 per fully diluted share, compared to $6.5 million, or $0.44 per fully diluted share, in the same period last year. Net income was negatively impacted by increased tax expenses recorded in Magic Software and in Sapiens and the appreciation of Formula's debentures nominated in New Israel Shekels as a result of exchange rate fluctuations.
  • As of March 31, 2016, Formula held 50.0%, 49.0% and 47.3% of the outstanding ordinary shares of Matrix, Sapiens and Magic, respectively. 
  • Consolidated cash and short-term and long-term investments in marketable securities totaled approximately $325.1 million as of March 31, 2016. 
  • Total consolidated equity as of March 31, 2016, was $717.1 million (representing 58% of the total balance sheet).
  • As of March 31, 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. Sapiens' revenues grew by 20.9% to $49.6 million for the first quarter. In addition, Sapiens launched several products including its new advanced analytics solution, Sapiens INTELLIGENCE, thereby continuing to expand its revenue base and enhance its competitive position. Matrix reported a tremendous first quarter, improving both its top and bottom line. Matrix's growth is a direct result of having strategically identified future growth engines and executing its growth plan by investing in its offerings and infrastructure to target these high growth segments. Magic reported another quarter with double-digit revenue growth year over year while maintaining operational profitability at a solid 15%. Magic continues to invest in its products, receiving very positive customer feedback and strong uptake for its solutions, including its professional services for cloud and mobility solutions. We are looking forward to adding the results of our 50% stake in TSG – formerly a subsidiary and the military arm of Ness Technologies, which we acquired in equal parts with Israel Aerospace Industries (IAI) during May 2016. Engaged in the fields of command and control systems, intelligence, homeland security and cyber security, TSG adds a valuable fourth leg to our portfolio."

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.

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


March 31, 


2016


2015


Unaudited

Revenues 

262,170


237,060

Cost of revenues 

201,397


181,214





Gross profit 

60,773


55,846

Research and development costs, net 

4,516


3,825

Selling, marketing,  general and administrative expenses 

34,709


31,807





Operating income 

21,548


20,214





Financial expenses, net 

(3,846)


(1,926)





Income before taxes on income 

17,702


18,288

Taxes on income 

5,437


3,653





Income after taxes

12,265


14,635

Equity in gains  of affiliated companies, net 

-


5





Net income 

12,265


14,640

Change in redeemable non-controlling interests

315


259

Net income attributable to non-controlling interests 

7,908


7,886





Net income attributable to Formula's shareholders 

4,042


6,495





Basic Earnings per share

0.28


0.46

Diluted Earnings per share 

0.27


0.44





Number of shares used in computing earnings per share (basic)

14,177,747


14,017,356

Number of shares used in computing earnings per share (diluted)

15,479,736


14,603,859

 

 









FORMULA SYSTEMS (1985) LTD.


CONSOLIDATED CONDENSED BALANCE SHEETS



U.S. dollars in thousands




March 31,



December 31,




2016



2015




(Unaudited)



(Unaudited)

 ASSETS






CURRENT ASSETS:







Cash and cash equivalents 


255,293



249,141


Marketable securities


49,996



31,605


Short-term deposits 


3,264



2,688


Trade receivables 


250,562



257,631


Other accounts receivable and prepaid expenses


51,756



43,112


Inventories 


4,664



4,807

Total current assets


615,535



588,984








LONG-TERM INVESTMENTS:







Marketable securities 


16,542



30,875


Deferred Taxes LT


16,171



16,347


Prepaid expenses and other assets LT


12,838



11,506

Total  long-Term Investments


45,551



58,728








PROPERTY, PLANTS AND EQUIPMENT, NET 


23,729



22,003








NET INTANGIBLE ASSETS AND GOODWILL


560,540



545,677








TOTAL  ASSETS


1,245,355



1,215,392








CURRENT LIABILITIES:







Liabilities to banks and others financial institutions


71,636



59,082


Debentures 


410



213


Trade payables 


67,029



68,051


Deferred revenues 


51,903



39,694


Employees and payroll accrual  


80,034



76,653


Other accounts payable 


36,802



41,672


Dividend payable 


4,997



4


Liability in respect of business combinations ST


4,768



2,866


Redeemable non-controlling interest


4,668



4,673

Total current liabilities


322,247



292,908








LONG-TERM LIABILITIES:







Liabilities to banks and others financial institutions


89,544



103,808


Other long term liabilities


8,440



7,811


Debentures


58,359



57,128


Deferred taxes Liability LT


22,924



22,667


Customer advances 


5,640



4,396


Liability in respect of business combinations 


4,394



3,434


Liabilities in respect of capital lease


272



494


Accrued severance pay, net


3,829



3,389


Redeemable non-controlling interest


12,615



9,513

Total long-term liabilities


206,017



212,640








EQUITY 







Total equity attributable to Formula system (1985) shareholders' equity


335,512



331,738


Non-controlling interests


381,579



378,106

Total equity


717,091



709,844








TOTAL LIABILITIES AND EQUITY


1,245,355



1,215,392

 

FORMULA SYSTEMS (1985) LTD.

STANDALONE FINANCIAL DATA HIGHLIGHTS

U.S. dollars in thousands

























March 31,


December 31,







2016


2015







(Unaudited)




















Debentures





58,770


57,341











Other financial liabilities




46,894


52,623











Formula shareholders' equity




335,512


331,738











Cash, cash equivalents and short term marketable securities



66,076


78,436











Fair market value of equity holdings in publicly traded subsidiaries 


617,689


532,697

 

 

 

FORMULA SYSTEMS (1985) LTD.

CONSOLIDATED CONDENSED STATEMENTS OF INCOME - RECONCILIATION OF 


US GAAP TO IFRS

U.S. dollars in thousands (except per share data)








Year ended December 31, 2015






Impact of








transition

 to






US GAAP


IFRS


IFRS


(Unaudited)



Revenues 

750,555


222,639


973,194

Cost of revenues 

601,749


139,521


741,270

Gross profit 

148,806


83,118


231,924

Research and development costs, net 

7,488


7,635


15,123

Selling, marketing,  general and administrative expenses 

94,722


46,221


140,943

Other income (expenses), net 

(2)


10


8

Operating income 

46,594


29,272


75,866

Financial expenses, net 

(8,254)


(549)


(8,803)

Income before taxes on income 

38,340


28,723


67,063

Taxes on income 

10,988


4,996


15,984

Income after taxes

27,352


23,727


51,079

Equity in gains (losses) of affiliated companies, net 

65,096


(65,091)


5

Net income 

92,448


(41,364)


51,084

Change in redeemable non-controlling interests

255


609


864

Net income attributable to non-controlling interests 

18,488


11,801


30,289







Net income attributable to Formula's shareholders system (1985) Shareholders

73,705


(53,774)


19,931







Basic Earnings per share

5.24


(3.83)


1.41

Diluted Earnings per share 

5.00


(3.66)


1.34







Number of shares used in computing earnings per share (basic)

14,070,924


-


14,070,924

Number of shares used in computing earnings per share (diluted)

14,744,027


(102,867)


14,641,160

 

 

 

FORMULA SYSTEMS (1985) LTD.

CONSOLIDATED CONDENSED BALANCE SHEETS - RECONCILIATION OF US GAAP TO IFRS

U.S. dollars in thousands



















January 1, 2015



December 31, 2015




US

GAAP


Impact

of

transition

 to IFRS


IFRS



US

GAAP


Impact

of

transition

to IFRS


IFRS




(Unaudited)



(Unaudited)

 ASSETS














CURRENT ASSETS:














Cash and cash equivalents 


107,416


72,515


179,931



132,603


116,538


249,141

Marketable securities


15,784


11,915


27,699



11,011


20,594


31,605

Short-term deposits 


6,454


-


6,454



11


2,677


2,688

Trade receivables 


195,287


40,365


235,652



176,665


80,966


257,631

Other accounts receivable and prepaid expenses


31,297


3,173


34,470



32,584


10,528


43,112

Inventories 


2,259


178


2,437



4,610


197


4,807

Total current assets


358,497


128,146


486,643



357,484


231,500


588,984
















LONG-TERM INVESTMENTS:














Marketable securities 


33,748


-


33,748



-


30,875


30,875

Deferred Taxes LT


17,901


(1,918)


15,983



13,164


3,183


16,347

Investments in affiliated companies


169,143


(168,615)


528



451,433


(451,433)


-

Prepaid expenses and other accounts receivable LT


10,287


2,376


12,663



8,945


2,561


11,506

Total  long-Term Investments


231,079


(168,157)


62,922



473,542


(414,814)


58,728
















SEVERANCE PAY FUND 


65,322


(65,322)


-



54,631


(54,631)


-
















PROPERTY, AND EQUIPMENT, NET 


20,126


1,985


22,111



14,199


7,804


22,003
















NET INTANGIBLE ASSETS AND GOODWILL


450,100


84,119


534,219



167,093


378,584


545,677
















TOTAL  ASSETS


1,125,124


(19,229)


1,105,895



1,066,949


148,443


1,215,392
















CURRENT LIABILITIES:














Liabilities to banks and others financial institutions


43,190


2,853


46,043



59,069


13


59,082

Debentures


-


-


-



213


-


213

Trade payables 


52,693


3,887


56,580



58,105


9,946


68,051

Deferred revenues 


34,556


3,430


37,986



25,335


14,359


39,694

Employees and payroll accrual  


63,172


7,284


70,456



51,390


25,263


76,653

Other accounts payable 


23,325


10,214


33,539



16,502


25,170


41,672

Dividend payable 


7,876


-


7,876



4


-


4

Liability in respect of business combinations ST


1,782


420


2,202



1,193


1,673


2,866

Redeemable non-controlling interest


-


4,266


4,266



-


4,673


4,673

Total current liabilities


226,594


32,354


258,948



211,811


81,097


292,908
















LONG-TERM LIABILITIES:














Liabilities to banks and others financial institutions


108,203


490


108,693



102,845


963


103,808

Other long term liabilities


6,204


(3,932)


2,272



-


7,811


7,811

Debentures, net of current maturities


-


-


-



58,284


(1,156)


57,128

Deferred taxes LT


32,605


(10,196)


22,409



67,010


(44,343)


22,667

Customer advances 


4,838


-


4,838



4,396


-


4,396

Liability in respect of business combinations 


825


798


1,623



2,405


1,029


3,434

Liabilities in respect of capital lease


903


-


903



494


-


494

Accrued severance pay, net


77,975


(74,898)


3,077



67,409


(64,020)


3,389

Redeemable non-controlling interest


-


6,519


6,519



-


9,513


9,513

Total long-term liabilities


231,553


(81,219)


150,334



302,843


(90,203)


212,640
















REDEEMABLE NON-CONTROLLING INTEREST



10,313


(10,313)


-



10,029


(10,029)


-
















EQUITY 














Total equity attributable to Formula system (1985) shareholders' equity


389,708


(63,184)


326,524



451,557


(119,819)


331,738

Non-controlling interests


266,956


103,133


370,089



90,709


287,397


378,106

Total equity


656,664


39,949


696,613



542,266


167,578


709,844
















TOTAL LIABILITIES AND EQUITY


1,125,124


(19,229)


1,105,895



1,066,949


148,443


1,215,392

 

 

Press Contact:
Formula Systems (1985) Ltd.
+972-3-5389487
ir@formula.co.il

 

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/formula-systems-reports-first-quarter-results-for-2016-according-to-international-financial-reporting-standards-300288484.html

SOURCE Formula Systems (1985) Ltd

Market News and Data brought to you by Benzinga APIs
Comments
Loading...
Posted In: Press Releases
Benzinga simplifies the market for smarter investing

Trade confidently with insights and alerts from analyst ratings, free reports and breaking news that affects the stocks you care about.

Join Now: Free!