RECRUITING SERVICES
QUALIFICATION. PROSPECTS. SUCCESS.
Amadeus FiRe AG
Quarterly Statement
01.01. - 31.03.2020
Your partner for specialised human resource services & training
www.amadeus-fire.de
Amadeus FiRe AG - Quarterly Statement First Quarter - 2020
Unaudited Amadeus FiRe Group financial summary
Amounts stated in EUR k | 01.01.-31.03.2020 | 01.01.-31.03.2019 | Divergency |
in percent | |||
Revenue | 76,422 | 55,310 | 38.2% |
Gross profit | 38,389 | 26,174 | 46.7% |
in percent | 50.2% | 47.3% | |
EBITDA | 14,752 | 10,518 | 40.3% |
in percent | 19.3% | 19.0% | |
EBITA-pre* | 10,598 | 8,948 | 18.4% |
in percent | 13.9% | 16.2% | |
EBIT | 8,123 | 8,948 | -9.2% |
in percent | 10.6% | 16.2% | |
Profit before income taxes | 7,324 | 8,888 | -17.6% |
in percent | 9.6% | 16.1% | |
Profit after income taxes | 5,004 | 6,119 | -18.2% |
in percent | 6.5% | 11.1% | |
Profit attributable to minority interests disclosed | |||
under liabilities | -8 | -167 | -95.2% |
Profit for the period | 4,996 | 5,952 | -16.1% |
in percent | 6.5% | 10.8% | |
- Attributable to non-controlling interests | 0 | 20 | -100.0% |
- Attributable to equity holders of the parent | 4,996 | 5,932 | -15.8% |
Net cash from operating activities | 3,511 | 4,030 | -12.9% |
Net cash from operating activities per share | 0.68 | 0.78 | -12.9% |
Earnings per share | 0.96 | 1.14 | -15.8% |
Average number of shares | 5,198,237 | 5,198,237 | |
31.03.2020 | 31.12.2019 | ||
Balance sheet total | 322,437 | 321,935 | 0.2% |
Stockholders' equity | 55,955 | 50,959 | 9.8% |
Return on equity before tax in % | 17.4% | 15.8% | |
Cash and cash equivalents | 19,171 | 20,465 | -6.3% |
31.03.2020 | 31.03.2019 | ||
Number of employees (active) | 3,471 | 3,014 | 15.2% |
thereof temporary staff | 2,460 | 2,426 | 1.4% |
Per-capita revenue | 22.0 | 18.4 | 20.0% |
Per-capita profit | 1.4 | 2.0 | -27.1% |
*) Profit from operations before goodwill amortization and amortization of intan-gible assets from purchase price allocation (EBITA-pre)
The latest financial reports as well as the testified annual report are available at
www.amadeus-fire.de/en/investor-relations/berichte.2
Amadeus FiRe AG - Quarterly Statement First Quarter - 2020
Quarterly statement first quarter 2020 (1 January - 31 March 2020)
Current information on the market
In January, increased incoming orders and revenue in industry suggested that the phase of economic weakness that had been ongoing since the start of 2018 was coming to an end. This signalled a potential pick up in business activity in the first quarter. The expectations for the coming months were dashed by the outbreak of coronavirus. The pandemic's main influences on the German economy are sales declines in foreign trade and revenue declines due to changes in consumer behaviour. This is having a negative effect on business activity in Germany. For the current fiscal year, the ifo Institute expects the German economy to contract by 1.5 percent. Some other sources forecast a much greater contraction. In particular, economic output is heading for a downright collapse in the second quarter of 2020.
The effects of the coronavirus crisis on the labour market are not yet apparent in terms of the unemployment rate in the first quarter. Adjusted for seasonality, unemployment is on a par with the previous year. The ifo employment barometer, the indicator for companies' future staff planning, indicates that companies have been drastically reducing their recruitment since the end of the first quarter. The indicator fell from 98.0 points to
93.4 points in March 2020, reaching its lowest level since January 2010. Demand for labour has also fallen as a result of the coronavirus pandemic. The BA-X jobs index from the German Federal Employment Agency, which signals demand for labour, averaged 115 points in the first quarter of 2020, down 13.3 percent year on year.
According to the German Federal Employment Agency's trend projection, the market for temporary staffing saw a decline of around 11 percent in numbers of temporary workers in 2019 as a whole. As a tool for making human resource expenses more flexible, the market for temporary staffing is likely to be severely affected in the acute crisis situation, both by cancellations of current temporary staffing assignments and by the decline in demand. Temporary employment offers the opportunity to use short-time work as a tool for temporary staff not deployed in customer businesses. Much use is expected to be made of this.
Due to the coronavirus crisis, the number of jobs paying social insurance contributions declined in nearly all economic sectors in March 2020. Only health, public administration, care and education saw rises in the number of people in work.
All labour market and employment figures are likely to continue deteriorating in the second quarter. The number of unemployed is likely to rise, and extensive use is likely to be made of short-time work. By Easter Monday, the German Federal Employment Agency had received 725,000 applications from companies seeking to use short-time work. That is around one-third of all companies entitled to use it.
As part of the wage agreement in the temporary staffing sector in force until the end of 2022, collectively agreed wages for temporary staff rose by 1.9 percent in the west and 3.0 percent in the east on 1 April 2020. For the current financial year, a further 2.2 percent adjustment of the collectively agreed wage in the east is scheduled for 1 October 2020.
3
Amadeus FiRe AG - Quarterly Statement First Quarter - 2020
Business development
Primarily due to the acquisition of the Comcave Holding GmbH on 19 December 2019, the Amadeus FiRe Group increased its consolidated revenue by 38.2 percent to EUR 76,422k in the first quarter of 2020 (previous year: EUR 55,310k). Organic revenue growth amounted to 8.2 percent.
Individual services accounted for the following revenue:
Figures in EUR k | Q1 2020 | Q1 2019 | Change in percent |
Temporary staffing | 39,999 | 36,677 | 9.1% |
Permanent placement | 9,914 | 10,180 | -2.6% |
Interim/project management | 5,111 | 3,018 | 69.4% |
Personnel Services segment | 55,024 | 49,875 | 10.3% |
Training - existing business | 4,846 | 5,435 | -10.8% |
Training - new business (Comcave) | 16,552 | - | - |
Training segment | 21,398 | 5,435 | 293.7% |
Total | 76,422 | 55,310 | 38.2% |
All business segments initially made a good start to the new fiscal year. In the first quarter of 2020, there was one billable day more than in the same period of the previous year. This corresponds to a positive effect on revenue, gross profit and earnings before taxes of around EUR 0.6m. The coronavirus crisis did not have a significant impact on operations until March.
In the Personnel Services segment, demand for all services has decreased significantly since the middle of March. The number of temporary staffing assignments, which were above prior year's level until the beginning of the crisis, has since been falling continuously. Firstly, duration of some assignments has been shortened and orders cancelled. Secondly, the lack of demand means that new assignments at client companies cannot be found for all temporary employees to work in. After March turned to April, the number of temporary staffing assignments was down around 15 percent year on year. Since 1 April, Amadeus FiRe has been using short-time work for the temporary employees. Consequently, for all external employees not actively working for a customer, working hours have been reduced by 100%. Sick leave, which is usually high in the first quarter, unsurprisingly increased in this reporting period, especially in March, as a result of the Corona crisis. This resulted in a lower utilisation of temporary employees in the reporting period and a negative effect of around EUR 0.4m. A positive note is that a lot of temporary employees can continue working for their respective customer businesses from home and that these assignments can continue to run unaltered.
The permanent placement and interim and project management services were also affected by the immediate slump in demand in March. In the first quarter as a whole, however, the situation appeared to be stable for permanent placement and very positive for interim and project management. Due to the decline in new enquiries and additional difficulties in the arrangement of face-to-face interviews necessary to make a decision, the business volume in these two services is expected to decline considerably compared to the first quarter.
The Training segment also had to respond to the effects of the Corona crisis in March.
The training offered by the companies of Steuer-Fachschule Dr. Endriss recorded a 10.8 percent decline in revenue in the first quarter of 2020. A large portion of the training provided by the tax college takes place in classrooms. This element of the educational operations had to be temporarily shut down completely. Digital alternatives were quickly found for many products, but short seminar events in particular were cancelled without substitution. The impact of the crisis on earnings in the first quarter was around EUR 0.5m, with the majority attributable only to a postponement of the start dates of long-running courses such as those for tax advisors or certified accountants.
4
Amadeus FiRe AG - Quarterly Statement First Quarter - 2020
The companies of the Comcave Holding GmbH, added at the end of 2019, generated revenue of EUR 16,552k in the first quarter. Comcave College is particularly active in the field of public funded training for the unemployed. For years, Comcave has also specialized in telelearning, therefore live instructor-guided virtual learning with flexible attendance. Comcave was therefore able to very quickly enable 100 percent of its customers to participate in training from their home desk, so there was no business interruption. The escalating situation on the labour market with unemployment and short-time work represents an improvement in the demand situation for business model of Comcave, in which the people affected by the crisis can take the opportunity offered by Comcave for public funded training.
The Amadeus FiRe Group, including the Comcave Holding GmbH acquired on 19 December 2019, saw its gross profit improve by 46.7 percent to EUR 38,389k in the first quarter of 2020 (previous year: EUR 26,174k). The adjusted increase in gross profit was 4.1 percent. The gross profit margin rose by 2.9 percentage points to
50.2 percent (previous year: 47.3 percent). Due to the high gross profit margins at Comcave, there was a change in the services mix, which was the main reason for the rise in the gross profit margin.
Selling and administrative expenses increased to EUR 27,821k in the first quarter (previous year: EUR 17,287k). Adjusted for Comcave, the increase amounted to EUR 2.5m or 14.4 percent. Non-recurring expenses in connection with the Comcave transaction of EUR 0.7m are included in the first quarter. Additional expenses in connection with a structural improvement of IT infrastructure and IT applications have an effect of EUR 0.4m. The remaining increases in expenses result from the full-year effect of the successful expansion of the sales organisation over the course of 2019. Due to the new situation, all further expansion plans in the Personnel Services segment for the current fiscal year have been shelved and strict cost discipline enforced.
Profit from operations before goodwill amortization and amortization of intangible assets from purchase price allocation (EBITA-pre) reached EUR 10,598k in the first quarter of 2020 (previous year: EUR 8,948k), an upturn of 18.4 percent or EUR 1,650k in comparison to the previous year. The EBITA-pre margin fell by 2.3 percentage points to 13.9 percent (previous year: 16.2 percent).
EBITA-pre in the first quarter is influenced by various special factors. Firstly, it includes the first EBITA-pre contributed by Comcave in the amount of EUR 3.1m. Subsequent transaction costs reduce earnings by EUR 0.7m. This is offset by an extra billable day in the first quarter with a positive effect of around EUR 0.6m.
In addition, EBITA-pre was negatively influenced by around EUR 1.6 million by direct effects attributable to the coronavirus crisis. In particular, these were the cancellation of temporary staffing assignments, the increased sick leave among temporary employees, the decline in demand for all services from March, the termination/postponement of ongoing processes and customer interviews, and the cancellation/postponement of classroom training.
The amortisation of intangible assets associated with the purchase price allocation of the Comcave Holding GmbH amounted to EUR 2,475k (previous year: EUR 0). After amortisation, the Amadeus FiRe Group achieved an EBIT of EUR 8,123k. The interest expenses of EUR 0.8m (previous year: EUR 0.1m) are likewise attributable to the financing of the Comcave transaction.
The net profit for the period in the first quarter was EUR 4,996k (previous year: EUR 5,925k). Earnings per share, based on the net profit for the period attributable to the ordinary shareholders of the parent company, fell by 18 cents to EUR 0.96 in the first quarter (previous year: EUR 1.14).
Revenue and operating earnings (EBITA-pre) for the first quarter of 2020 were increased. However, the coronavirus effect had already impacted the revenue and order situation of nearly all economic sectors in Germany in March. This effect is resulting in an economic slowdown, a significant decline in demand and considerable uncertainty among German companies. At this time, the Management Board is therefore abandoning its earnings forecast for 2020 as a whole.
5
Amadeus FiRe AG - Quarterly Statement First Quarter - 2020
The Management Board expects the Amadeus FiRe Group to have a very weak second quarter. If a general trend of recovery sets in and the demand situation improves in the near future, the Amadeus FiRe Group should benefit from this in the second half of the year. The Management Board does not assume to be able to match the previous year's level in the course of the second half. The Management Board expects a positive outlook and increasing revenue and earnings for the 2020 fiscal year only for Comcave's countercyclical public funded training business.
Overall, the financial impact on the 2020 fiscal year of the continuing spread and unforeseeable duration of the pandemic simply cannot be reliably quantified at this time. The Management Board will reassess the situation as soon as reliable information is available. To further improve the company's financial flexibility in this extraordinary situation, the Management Board and Supervisory Board have decided to propose that the Annual General Meeting suspend the dividend payment. For further information, please see the "Anticipated revenue and earnings development" section of the 2019 annual report.
Frankfurt am Main, 27 April 2020
Robert von Wülfing | Dennis Gerlitzki |
Spokesman of the Management Board | Management Board |
6
Amadeus FiRe AG - Quarterly Statement First Quarter - 2020
Unaudited consolidated income statement
1st quarter fiscal year 2020
Amounts stated in EUR k | 01.01.-31.03.2020 | 01.01.-31.03.2019 |
Revenue | 76,422 | 55,310 |
Cost of sales | -38,033 | -29,136 |
Gross profit | 38,389 | 26,174 |
Selling expenses | -22,696 | -14,881 |
- thereof impairment of financial assets | -305 | -224 |
General and administrative expenses | -5,125 | -2,406 |
Other operating income | 57 | 62 |
Other operating expenses | -27 | -1 |
Profit from operations before goodwill amortization and amortization of | ||
intangible assets from purchase price allocation (EBITA-pre) | 10,598 | 8,948 |
Amortization of intangible assets from purchase price allocation | -2,475 | 0 |
Impairment of goodwill | 0 | 0 |
Profit from operations (EBIT) | 8,123 | 8,948 |
Finance costs | -799 | -62 |
Finance income | 0 | 2 |
Profit before taxes | 7,324 | 8,888 |
Income taxes | -2,320 | -2,769 |
Profit after taxes | 5,004 | 6,119 |
Profit attributable to non-controlling interests | ||
disclosed under liabilities | -8 | -167 |
Profit for the period | 4,996 | 5,952 |
- Attributable to non-controlling interests | 0 | 20 |
- Attributable to equity holders of the parent | 4,996 | 5,932 |
Earnings per share, in relation | ||
to the profit for the period attributable | ||
to the ordinary equity holders of the parent | ||
basic (euro/share) | 0.96 | 1.14 |
diluted (euro/share) | 0.96 | 1.14 |
7
Amadeus FiRe AG - Quarterly Statement First Quarter - 2020
Unaudited consolidated statement of compehensive income
1st quarter fiscal year 2020
Amounts stated in EUR k | 01.01.-31.03.2020 | 01.01.-31.03.2019 |
Profit for the period | 4,996 | 5,952 |
Other comprehensive income | 0 | 0 |
Total comprehensive income for the period | 4,996 | 5,952 |
- Attributable to non-controlling interests | 0 | 20 |
- Attributable to equity holders of the parent | 4,996 | 5,932 |
8
Amadeus FiRe AG - Quarterly Statement First Quarter - 2020
Unaudited consolidated balance sheet
1st quarter fiscal year 2020
Amounts stated in EUR k | 31.03.2020 | 31.12.2019 |
Assets | ||
Non-current assets | ||
Other intangible assets | 39,053 | 41,420 |
Goodwill | 171,706 | 171,706 |
Property, plant and equipment | 5,903 | 5,328 |
Right-of-use assets | 45,819 | 47,669 |
Financial assets | 2 | 2 |
Deferred tax assets | 0 | 0 |
262,483 | 266,125 | |
Current assets | ||
Trade receivables | 34,372 | 30,676 |
Other assets | 2,845 | 3,384 |
Prepaid expenses | 3,566 | 1,285 |
Cash and cash equivalents | 19,171 | 20,465 |
59,954 | 55,810 | |
Total assets | 322,437 | 321,935 |
Equity and liabilities | ||
Equity | ||
Subscribed capital | 5,198 | 5,198 |
Capital reserves | 11,247 | 11,247 |
Retained earnings | 38,547 | 33,551 |
Equity attributable to equity holders of the parent | 54,992 | 49,996 |
Non-controlling interests | 963 | 963 |
55,955 | 50,959 | |
Non-current liabilities | ||
Liabilities to non-controlling interests | 5,990 | 5,990 |
Other liabilities and accrued liabilities | 36,668 | 39,212 |
Deferred tax liablilities | 4,648 | 5,153 |
47,306 | 50,355 | |
Current liabilities | ||
Trade payables | 3,946 | 9,459 |
Contract liabilities | 5,049 | 3,954 |
Liabilities to non-controlling interests | 1,727 | 1,719 |
Income tax liabilities | 1,744 | 1,391 |
Current financial liabilities | 170,062 | 170,096 |
Other liabilities and accrued liabilities | 36,648 | 34,002 |
219,176 | 220,621 | |
Total equity and liabilities | 322,437 | 321,935 |
9
Amadeus FiRe AG - Quarterly Statement First Quarter - 2020
Unaudited consolidated cash flow statement
1st quarter fiscal year 2020
Amounts stated in EUR k | 01.01. - 31.03.2020 | 01.01. - 31.03.2019 |
Cash flows from operating activities | ||
Profit for the period before profit attributable | ||
to non-controlling interests | 5,004 | 6,119 |
Tax expense | 2,320 | 2,769 |
Amortization, depreciation and impairment of non-current assets | 6,629 | 1,570 |
Finance income | 0 | -2 |
Finance costs | 799 | 62 |
Non-cash transactionn | -176 | -13 |
Operating profit before working capital changess | 14,576 | 10,505 |
Increase/decrease in trade receivables and other assets | -3,158 | -2,440 |
Increase/decrease in prepaid expenses and deferred income | -1,756 | -1,477 |
Increase/decrease in trade payables and other liabilities | ||
and accrued liabilities | -2,805 | -269 |
Other non-cash income | 0 | 0 |
Cash flows from operating activities | 6,857 | 6,319 |
Interest paid | -792 | -62 |
Income taxes paid | -2,554 | -2,227 |
Net cash from operating activities | 3,511 | 4,030 |
Cash flows from investing activities | ||
Cash paid for intangible assets and property, plant and equipment | -1,593 | -760 |
Interest received | 0 | 2 |
Net cash used in investing activities | -1,593 | -758 |
Cash flows from financing activities | ||
Cash repayments of lease liabilities | -3,096 | -1,129 |
Interest payments on lease liabilities | -116 | -62 |
Net cash used in financing activities | -3.212 | -1,191 |
Net change in cash and cash equivalents | -1,294 | 2,081 |
Cash and cash equivalents at the beginning of the period | 20,465 | 44,559 |
Cash and cash equivalents at the end of the period | 19,171 | 46,640 |
Composition of cash as of 31 March | ||
Cash on hand and bank balances | ||
(without drawing restrictions) | 19,171 | 46,640 |
10
Amadeus FiRe AG - Quarterly Statement First Quarter - 2020
Unaudited statement of changes in group equity
1st quarter fiscal year 2020
Amounts stated | Equity attributable to equity holders of the parent | Non | |||||
in EUR k | |||||||
Subscribed | Capital | Retained | Total | controlling | Total | ||
capital | reserves | earnings | intests | equity | |||
01.01.2019 | 5,198 | 11,247 | 33,762 | 50,207 | 760 | 50,967 | |
Total comprehensive income | |||||||
for the period | 0 | 0 | 5,932 | 5,932 | 20 | 5,952 | |
Profit distributions | 0 | 0 | 0 | 0 | 0 | 0 | |
31.03.2019 | 5,198 | 11,247 | 39,694 | 56,139 | 780 | 56,919 | |
01.04.2019 | 5,198 | 11,247 | 39,694 | 56,139 | 780 | 56,919 | |
Total comprehensive income | |||||||
for the period | 0 | 0 | 18,081 | 18,081 | 284 | 18,365 | |
Profit distributions | 0 | 0 | -24,224 | -24,224 | -101 | -24,325 | |
31.12.2019 | 5,198 | 11,247 | 33,551 | 49,996 | 963 | 50,959 | |
01.01.2020 | 5,198 | 11,247 | 33,551 | 49,996 | 963 | 50,959 | |
Total comprehensive income | |||||||
for the period | 0 | 0 | 4,996 | 4,996 | 0 | 4,996 | |
Profit distributions | 0 | 0 | 0 | 0 | 0 | 0 | |
31.03.2020 | 5,198 | 11,247 | 38,547 | 54,992 | 963 | 55,955 | |
11
Amadeus FiRe AG - Quarterly Statement First Quarter - 2020
Unaudited information on the business segments
1st quarter fiscal year 2020
Amounts stated in EUR k | Temporary Staffing/ | Training | Group |
Permanent Placement/Interim- | |||
and Project Management | |||
01.01.-31.03.2020 | |||
Revenue* | |||
Segment revenue | 55,024 | 21,398 | 76,422 |
Result | |||
Segment result before goodwill amortization and | |||
amortization of intangible assets from purchase | |||
price allocation (EBITA-pre) | 7,440 | 3,158 | 10,598 |
Amortization of intangible assets from purchase | |||
price allocation | 0 | 2,475 | 2,475 |
Impairment of goodwill | 0 | 0 | 0 |
Finance costs | 51 | 748 | 799 |
Finance income | 0 | 0 | 0 |
Profit before tax | 7,389 | -65 | 7,324 |
Income taxes | 2,331 | -11 | 2,320 |
01.01.-31.03.2018 | |||
Revenue* | |||
Segment revenue | 49,875 | 5,435 | 55,310 |
Result | |||
Segment result before goodwill amortization and | |||
amortization of intangible assets from purchase | |||
price allocation (EBITA-pre) | 8,380 | 568 | 8,948 |
Amortization of intangible assets from purchase | |||
price allocation | 0 | 0 | 0 |
Impairment of goodwill | 0 | 0 | 0 |
Finance costs | 47 | 15 | 62 |
Finance income | 0 | 2 | 2 |
Profit before tax | 8,333 | 555 | 8,888 |
Income taxes | 2,700 | 69 | 2,769 |
*) Revenue between segments of EUR k 0 (prior year: EUR k 0) and EUR k 9 (prior year: EUR k 5) was not consolidated.
12
RECRUITING SERVICES
Responsible:
Amadeus FiRe AG . Investor Relations
Hanauer Landstraße 160 . 60314 Frankfurt am Main
Tel.: +49 (0) 69 96876-180 . E-Mail:investor-relations@amadeus-fire.de
Financial Calendar
April 2020 International Roadshow
20.05.2020 Shareholders' General Meeting
23.07.2020 Semi annual report for fiscal year 2020
22.10.2020 Quarterly statement Nine Months for fiscal year 2020
October 2020 International Roadshow
March 2021 Press conference and analyst meeting for fiscal year 2020
May 2021 Shareholders' General Meeting
Attachments
- Original document
- Permalink
Disclaimer
Amadeus Fire AG published this content on 27 April 2020 and is solely responsible for the information contained therein. Distributed by Public, unedited and unaltered, on 27 April 2020 06:17:03 UTC