Operating income for the third quarter increased by 23% year-over-year to a record breaking
Or Yehuda,
Financial Highlights for the Third Quarter Ended
- Consolidated revenues for the third quarter increased by 8.5% to
$487 .3 million. Revenues for the third quarter endedSeptember 30, 2019 amounted to$449 .0 million.
- Consolidated operating income for the third quarter increased by 22.5% to a record breaking
$45 .4 million, with growth recorded across Formula’s entire investment portfolio. Consolidated operating income for the third quarter endedSeptember 30, 2019 amounted to$37 .0 million.
- Consolidated net income attributable to Formula’s shareholders for the third quarter increased by 29.4% to a record breaking
$12 .6 million, or$0.82 per fully diluted share, compared to$9 .8 million, or$0.63 per fully diluted share, for the third quarter endedSeptember 30, 2019 .
Financial Highlights for the Nine-Months Period Ended
- Consolidated revenues for the nine-month period ended
September 30, 2020 increased by 11.0% to$1,390 .7 million, with growth recorded across Formula’s entire investment portfolio. Revenues for the nine-month period endedSeptember 30, 2019 amounted to$1,252 .9 million.
- Consolidated operating income for the nine-month period ended
September 30, 2020 increased by 23.1% to$124.9 million , with growth recorded across Formula’s entire investment portfolio. Consolidated operating income for the nine-month period endedSeptember 30, 2019 amounted to$101 .4 million.
- Consolidated net income attributable to Formula’s shareholders for the nine-month period ended
September 30, 2020 was$34 .9 million, or$2.25 per fully diluted share, compared to$28 .8 million, or$1.80 per fully diluted share, in the same period last year, reflecting an increase of 21.0% year over year.
- As of
September 30, 2020 Formula held 49.0%, 47.4%, 45.5%, 100%, 50%, 90.09% and 80% of the outstanding ordinary shares of Matrix IT Ltd., Sapiens International Corporation N.V, Magic Software Enterprises Ltd., Michpal Micro Computers (1983) Ltd.,TSG IT Advanced Systems Ltd. ,Insync Staffing Solutions, Inc. , andOfek Aerial Photography Ltd. , respectively.
- Consolidated cash and cash equivalents, bank deposits and investments in marketable securities totalled approximately
$435 .8 million as ofSeptember 30, 2020 , compared to$405.2 million as ofDecember 31, 2019 .
- Total equity as of
September 30, 2020 was$938 .4 million (representing 42.3% of the total consolidated balance sheet), compared to$896.3 million (representing 42.9% of the total consolidated balance sheet) as ofDecember 31, 2019 .
Debentures Covenants
As of
Covenant 1
- Target equity attributable to Formula’s shareholders (excluding non-controlling interests): above
$215 million .
- Actual equity attributable to Formula’s shareholders is equal to
$444.6 million .
Covenant 2
- Target ratio of net financial indebtedness to net capitalization (in each case, as defined under the indenture for Formula’s Series A and C Secured Debentures): below 65%.
- Actual ratio of net financial indebtedness to net capitalization is equal to 11.0%.
Covenant 3
- Target ratio of net financial indebtedness to EBITDA (based on the accumulated calculation for the four recent quarters): below 5.
- Actual ratio of net financial indebtedness to EBITDA (based on the accumulated calculation for the four recent quarters) is equal to 0.46.
Comments of Management
Commenting on the results,
“Matrix successfully managed to improve and show record results across all its key indices (revenues, net and operating income, gross profit, EBITDA and cash flow), overcoming a challenging period in
“In Spite of the COVID-19 global pandemic, Sapiens delivered strong execution across all of its key geographies and product lines and managed to increase third quarter revenues by 18.2% year over year to an all-time high of
“Magic delivered a double-digit record-breaking growth in both revenues (11%) and operating income (30%) as a result of an increased demand, from existing and new customers. Magic’s outlook for 2020 improved in spite of the COVID-19 pandemic, resulting in Magic raising its guidance from between
“Michpal group continues to realize synergies and monetize on its busines model with its revenues also fueled by the acquisition of
“I am pleased to see that the steps we took across all our portfolio companies to endure the COVID-19 pandemic are paying off. We will continue to address the new market challenges and take all necessary steps to emerge stronger and well positioned.”
Stand-Alone Financial Measures
This press release presents, further below, certain stand-alone financial measures to reflect Formula’s stand-alone financial position in reference to its assets and liabilities as the parent company of the group. These financial measures are prepared consistent with the accounting principles applied in the consolidated financial statements of the group. Such measures include investments in subsidiaries and a jointly controlled entity measured at cost adjusted by Formula’s share in the investees’ accumulated undistributed earnings and other comprehensive income or loss.
Formula believes that these financial measures provide useful information to management and investors regarding Formula’s stand-alone financial position. Formula’s management uses these measures to compare the Company’s performance to that of prior periods for trend analyses. These measures are also used in financial reports prepared for management and in quarterly financial reports presented to the Company’s board of directors. The Company believes that the use of these stand-alone financial measures provides an additional tool for investors to use in evaluating Formula’s financial position.
Management of the Company does not consider these stand-alone measures in isolation or as an alternative to financial measures determined in accordance with GAAP. Formula urges investors to review the consolidated financial statements which it includes in press releases announcing quarterly financial results, including this press release, and not to rely on any single financial measure to evaluate the Company’s business or financial position.
About Formula
For more information, visit www.formulasystems.com.
Press Contact:
+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
CONSOLIDATED CONDENSED STATEMENTS OF PROFIT OR LOSS
Three months ended | Nine months ended | |||||||||||||||
2020 | 2019 | 2020 | 2019 | |||||||||||||
Unaudited | Unaudited | |||||||||||||||
Revenues | 487,344 | 448,984 | 1,390,678 | 1,252,910 | ||||||||||||
Cost of revenues | 370,952 | 347,727 | 1,068,221 | 970,842 | ||||||||||||
Gross profit | 116,392 | 101,257 | 322,457 | 282,068 | ||||||||||||
Research and development costs, net | 13,337 | 11,961 | 38,384 | 34,251 | ||||||||||||
Selling, marketing and general and administrative expenses | 57,691 | 52,276 | 159,199 | 146,402 | ||||||||||||
Operating income | 45,364 | 37,020 | 124,874 | 101,415 | ||||||||||||
Financial expenses, net | 5,891 | 5,177 | 16,162 | 12,505 | ||||||||||||
Income before taxes on income | 39,473 | 31,843 | 108,712 | 88,910 | ||||||||||||
Taxes on income | 8,088 | 7,455 | 24,514 | 20,475 | ||||||||||||
Income after taxes | 31,385 | 24,388 | 84,198 | 68,435 | ||||||||||||
Share of profit (loss) of companies accounted for at equity, net | (12 | ) | 429 | 335 | 1,515 | |||||||||||
Net income | 31,373 | 24,817 | 84,533 | 69,950 | ||||||||||||
Net income attributable to non-controlling interests | 18,743 | 15,060 | 49,650 | 41,114 | ||||||||||||
Net income attributable to Formula Systems’ shareholders | 12,630 | 9,757 | 34,883 | 28,836 | ||||||||||||
Earnings per share (basic) | 0.83 | 0.64 | 2.28 | 1.90 | ||||||||||||
Earnings per share (diluted) | 0.82 | 0.63 | 2.25 | 1.80 | ||||||||||||
Number of shares used in computing earnings per share (basic) | 15,286,350 | 15,280,517 | 15,285,517 | 15,158,811 | ||||||||||||
Number of shares used in computing earnings per share (diluted) | 15,293,113 | 15,290,015 | 15,292,498 | 15,356,988 |
CONSOLIDATED STATEMENTS OF FINANCIAL POSITION
2020 | 2019 | |||||||
(Unaudited) | ||||||||
ASSETS | ||||||||
CURRENT ASSETS: | ||||||||
Cash and cash equivalents | 431,864 | 368,666 | ||||||
Short-term deposits | 2,784 | 29,886 | ||||||
Marketable securities | 1,181 | 6,600 | ||||||
Trade receivables | 476,334 | 486,007 | ||||||
Other accounts receivable and prepaid expenses | 61,685 | 65,709 | ||||||
Inventories | 17,659 | 8,636 | ||||||
Total current assets | 991,507 | 965,504 | ||||||
LONG-TERM ASSETS: | ||||||||
Deferred taxes | 41,369 | 38,865 | ||||||
Other long-term accounts receivable and prepaid expenses | 22,196 | 22,205 | ||||||
Total long-term assets | 63,565 | 61,070 | ||||||
INVESTMENTS IN COMPANIES ACCOUNTED FOR AT EQUITY METHOD | 27,505 | 26,021 | ||||||
PROPERTY, PLANTS AND EQUIPMENT, NET | 57,031 | 43,059 | ||||||
OPERATING LEASE RIGHT-OF-USE ASSETS | 99,728 | 104,130 | ||||||
NET INTANGIBLE ASSETS AND GOODWILL | 977,512 | 889,473 | ||||||
TOTAL ASSETS | 2,216,848 | 2,089,257 | ||||||
CURRENT LIABILITIES: | ||||||||
Loans and credit from banks and others | 115,712 | 125,297 | ||||||
Debentures | 41,294 | 31,362 | ||||||
Current maturities of operating lease liabilities | 32,863 | 35,673 | ||||||
Trade payables | 110,498 | 125,163 | ||||||
Deferred revenues | 103,072 | 93,512 | ||||||
Other accounts payable | 213,665 | 205,205 | ||||||
Dividend payable | - | 7,081 | ||||||
Liabilities in respect of business combinations | 12,445 | 8,431 | ||||||
Put options of non-controlling interests | 26,666 | 39,668 | ||||||
Total current liabilities | 656,215 | 671,392 | ||||||
LONG-TERM LIABILITIES: | ||||||||
Loans and credit from banks and others | 189,468 | 162,062 | ||||||
Debentures | 205,802 | 175,411 | ||||||
Long term operating lease liabilities | 74,894 | 73,686 | ||||||
Other long-term liabilities | 11,380 | 8,311 | ||||||
Deferred taxes | 60,626 | 53,854 | ||||||
Deferred revenues | 11,576 | 6,491 | ||||||
Liabilities in respect of business combinations | 13,510 | 14,895 | ||||||
Put options of non-controlling interests | 39,851 | 15,182 | ||||||
Employees benefit liabilities | 15,156 | 11,639 | ||||||
Total long-term liabilities | 622,263 | 521,531 | ||||||
EQUITY | ||||||||
Equity attributable to Formula Systems’ shareholders | 444,594 | 421,640 | ||||||
Non-controlling interests | 493,776 | 474,694 | ||||||
Total equity | 938,370 | 896,334 | ||||||
TOTAL LIABILITIES AND EQUITY | 2,216,848 | 2,089,257 |
STAND-ALONE STATEMENTS OF FINANCIAL POSITION
2020 | 2019 | |||||||
(Unaudited) | ||||||||
ASSETS | ||||||||
CURRENT ASSETS: | ||||||||
Cash and cash equivalents | 53,183 | 82,725 | ||||||
Other accounts receivable and prepaid expenses | 4,283 | 6,803 | ||||||
Total current assets | 57,466 | 89,528 | ||||||
INVESTMENTS IN SUBSIDIARIES AND A JOINTLY CONTROLLED ENTITY (*) | ||||||||
Matrix IT Ltd. | 130,756 | 125,809 | ||||||
Sapiens International Corporation N.V. | 185,015 | 176,832 | ||||||
Magic Software Enterprises Ltd. | 113,415 | 114,019 | ||||||
Other | 86,843 | 72,322 | ||||||
Total Investments in subsidiaries and a jointly controlled entity | 516,029 | 488,982 | ||||||
OTHER LONG TERM RECEIVABLES | 1,595 | 1,539 | ||||||
PROPERTY, PLANTS AND EQUIPMENT, NET | 2 | 2 | ||||||
TOTAL ASSETS | 575,092 | 580,051 | ||||||
CURRENT LIABILITIES: | ||||||||
Loans from banks and others | - | 13,130 | ||||||
Debentures | 20,465 | 20,296 | ||||||
Trade payables | 290 | 69 | ||||||
Other accounts payable | 1,743 | 1,274 | ||||||
Dividends payable | - | 7,081 | ||||||
Total current liabilities | 22,498 | 41,850 | ||||||
LONG-TERM LIABILITIES: | ||||||||
Debentures | 107,121 | 116,561 | ||||||
Put options of non-controlling interests | 879 | - | ||||||
Total long-term liabilities | 108,000 | 116,561 | ||||||
EQUITY | 444,594 | 421,640 | ||||||
TOTAL LIABILITIES AND EQUITY | 575,092 | 580,051 |
(*) | The investments’ carrying amounts are measured consistent with the accounting principles applied in the consolidated financial statements of the group and representing the investments’ cost adjusted by Formula’s share in the investees’ accumulated undistributed earnings and other comprehensive income or loss. |
Source:
2020 GlobeNewswire, Inc., source