[March 19, 2015] |
|
Sopra Steria: 2014 pro forma revenue: €3,370.1m
Regulatory News:
At its meeting on 17 March 2015 chaired by Pierre Pasquier, Sopra
Steria Group's (Paris:SOP) Board of Directors approved the consolidated
financial statements1 for the financial year
ended 31 December 2014.
Sopra Steria: Full-year results
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2014
Pro forma
(12m+12m)
|
|
2014
Consolidated - IFRS
(12m+5m)
|
|
2013
Reported
Sopra
|
Key income statement items
|
Revenue
|
|
€m
|
|
3,370.1
|
|
|
|
2,280.4
|
|
|
|
1,349.0
|
|
|
Operating profit on business activity
|
|
€m / %
|
|
231.2
|
|
6.9%
|
|
193.0
|
|
8.5%
|
|
108.9
|
|
8.1%
|
Profit from recurring operations
|
|
€m / %
|
|
210.9
|
|
6.3%
|
|
180.3
|
|
7.9%
|
|
101.1
|
|
7.5%
|
Operating profit
|
|
€m / %
|
|
156.8
|
|
4.7%
|
|
148.2
|
|
6.5%
|
|
103.9
|
|
7.7%
|
Net profit - Group share
|
|
€m / %
|
|
92.8
|
|
2.8%
|
|
98.2
|
|
4.3%
|
|
71.4
|
|
5.3%
|
Key balance sheet items
|
Net debt
|
|
|
|
|
|
€m
|
|
442.4
|
|
154.6
|
Equity (Group share)
|
|
|
|
|
|
€m
|
|
1057.1
|
|
357.9
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pro forma revenue2 for the new combined group was €3,370.1m
in financial year 2014. At constant exchange rates and scopes, organic
growth was 4.7% for the Sopra scope and 6.0% for the Steria scope (see
press release dated 27 February 2015).
Pro forma operating profit on business activity for financial year 2014
was €231.2m, a margin of 6.9% as measured against revenue.
The pro forma 2014 Group share of net profit was €92.8m, equal to 2.8%
of revenue.
The following comments address separately both the former Sopra and
Steria scopes.
Comments on business activity - Sopra scope
Sopra (stand-alone): Full-year results
|
|
|
|
|
|
|
|
|
|
€m / %
|
|
|
2014
|
|
2013
Reported
|
Income statement
|
Revenue
|
|
|
1,482.0
|
|
|
|
1,349.0
|
|
|
Operating profit on business activity
|
|
|
127.8
|
|
8.6%
|
|
108.9
|
|
8.1%
|
Profit from recurring operations
|
|
|
120.7
|
|
8.1%
|
|
101.1
|
|
7.5%
|
Operating profit
|
|
|
109.4
|
|
7.4%
|
|
103.9
|
|
7.7%
|
Net profit - Group share
|
|
|
77.6
|
|
5.2%
|
|
71.4
|
|
5.3%
|
Balance sheet
|
Net debt, adjusted(*)
|
|
|
114.3
|
|
124.8
|
(*) After reclassifying the employee profit-sharing liability
|
|
With revenue of €1,482.0m representing organic growth of 4.7%, business
in the Sopra scope was robust in 2014, in line with the targets
announced for the year. Total revenue growth was 9.9% and the operating
margin on business activity was 8.6% (8.1% in 2013), amounting to
operating profit on business activity of €127.8m for the financial year.
-
In France, Sopra again outperformed its market, posting an operating
profit on business activity of €66.6m, representing a margin of 8.5%
and a 60 basis point increase over the prior financial year. In a
tough market where the Group is generating growth by gradually
building up its presence with key accounts, performance was boosted by
the business lines dedicated to Financial Services, Energy and
Transport, all of which showed particular buoyancy.
-
In Europe, operating profit on business activity was €7.2m,
corresponding to a margin of 2.7% of revenue, compared with 5.1% in
2013. Operational challenges in Germany and the lack of growth in the
United Kingdom and Italy dampened performance. The Spanish, Swiss and
Belgian subsidiaries, for their part, delivered improved profitability.
-
Sopra Banking Software achieved an operating margin on business
activity of 12.4% in 2014, i.e. operating profit on business activity
of €32.0m. Over the financial year the subsidiary continued its
investments in its products and sales development. The partnership
with La Banque Postale and year-end license signings enabled it to
deliver an excellent second half featuring an operating profit on
business activity equal to 17.9% of revenue, up from the first-half
figure of 6.1%.
-
Other Solutions posted operating profit of €22.0m, equal to 12.6% of
revenue. Sopra HR Software, which benefited in June from the
acquisition of HR Access Service, achieved profitability of 11.8%. The
range of products designed for various segments of the property
management market delivered an operating margin of 15.0% for the
financial year.
Profit from recurring operations, after stock options and equivalent
expenses as well as the amortisation of allocated intangibles, was
€120.7m, equal to 8.1% of revenue. Operating profit was €109.4 million
after (-)€11.3m in other operating income and expenses. Those mainly
comprised (-)€9.0m in restructuring expenses, (-)€11.5m in exceptional
expenses related to the tie-up and integration with Steria and a
provision reversal of €17.4m on the Axway Software shares held.
After deducting the cost of net debt, other financial income and
expenses and the tax charge, net profit for the Sopra scope was €77.6m
(5.2% of revenue), of which €5.9m originated from the company's
shareholding in Axway Software (NYSE: AXW).
Net debt at 31 December 2014, after the acquisitions of HR Access
Service and COR&FJA, was €114.3m, versus €124.8m at year-end 2013 (after
reclassification of the profit-sharing liability as an employee-related
liability).
Comments on business activity - Steria scope
Steria (stand-alone): Full-year results
|
|
|
|
|
|
|
|
|
|
€m / %
|
|
|
2014
|
|
2013
Reported
|
Income statement
|
Revenue
|
|
|
1,887.0
|
|
|
|
1,754.9
|
|
|
Operating profit on business activity
|
|
|
99.4
|
|
5.3%
|
|
110.4
|
|
6.3%
|
Profit from recurring operations
|
|
|
92.2
|
|
4.9%
|
|
101.4
|
|
5.8%
|
Operating profit
|
|
|
49.5
|
|
2.6%
|
|
53.8
|
|
3.1%
|
Net profit - Group share
|
|
|
-7.3
|
|
-0.4%
|
|
8.9
|
|
0.5%
|
Balance sheet
|
Net debt
|
|
|
312.1
|
|
224.0
|
|
|
|
|
|
|
For the Steria scope, 2014 revenue totalled €1,887.0m, representing
total growth of 7.5%. At constant exchange rates and scope, revenue
growth was 6.0%. Operating profit on business activity was €99.4m,
equalling a margin of 5.3%, as compared to 6.3% for financial year 2013.
The operating profit on business activity by region given below is
presented after central costs3.
-
In the United Kingdom, operating profit on business activity was up
strongly at €84.8m (€62.9m in 2013) thanks to a significant increase
in business volumes in Business Process Services and a level of
profitability in this segment that handily beat its historical
average. In total, the operating margin on business activity was €9.9,
compared to 9.1% in 2013.
-
In France, the operating margin on business activity for 2014 was
1.5%, versus 3.6% for the prior financial year. The consulting and
systems integration business, notably impacted by the decision of the
French State to stop the "Ecotaxe" programme, experienced a decrease
in revenue after the boost received in 2013 from the final stages of
building that system. On the other hand, IT infrastructure management,
whose revenue for the financial year was stable, posted a minor
operating loss, which was an improvement over the prior financial year.
-
In Germany, revenue showed significant negative growth in 2014 (-11.2%
in organic terms) attributable to the departure of consultants
following the management reorganisation in 2013 and the change in the
entity's historical business model. Against this backdrop, the region
booked an operating loss on business activity of (-)€6.7m, compared
with operating profit on business activity of €10.9m for financial
year 2013.
-
In Other Europe, the operating margin on business activity was 4.5%
(5.3% in 2013), mainly on account of the decrease in profitability in
Belgium, where the impact of the negative growth of the Schengen
project was felt.
Profit from recurring operations, after stock options and equivalent
expenses and the amortisation of allocated intangible assets, was
€92.2m, as compared to €101.4m in 2013.
After other operating income and expenses, including restructuring
expenses of €35.1m and exceptional costs related to the tie-up with
Sopra of €7.2m, operating profit was €49.5m (€53.8m in 2013).
The net financial expense for the financial year was (-)€24.1m versus
the (-)€25.8 reported in 2013.
The tax charge of €22.5m, an increase over 2013 (€15.5m), can be
explained by the non-recognition of deferred tax assets on profit in
France (a €21.6m impact on 2014 tax charge versus a €10m impact on the
2013 tax charge).
After the €10.2m attributable to minority interests (€3.9m in 2013), the
net profit/loss attributable to the Group for financial year 2014 was
(-)€7.3 (€8.9 in 2013).
Net financial debt at 31 December 2014 was €312.1m, versus €224.0m at 31
December 2013. The 2013 amount excluded €49.6 in receivables from a
deconsolidation programme of non-recourse based securitization
terminated at financial year-end 2014.
At 31 December 2014, the pension fund deficit net of tax was €255.6m
(€226.2m at 31 December 2013).
Financial position of Sopra Steria Group
At 31 December 2014, the financial position of Sopra Steria Group was
robust in terms of both financial ratios and liquidity.
Consolidated net financial debt was €442.4m, equal to 40.6% of equity
and 1.6x EBITDA (bank covenant at a maximum of 3x).
Bank facilities were renegotiated in August 2014 for a period of 5 years
(extendable to 7 years) and as of this date the Group has €1.5bn in
financing of which €0.9bn was available at 31/12/2014.
Proposed dividend
Given the confidence of the Board of Directors that the Sopra Steria
integration will proceed successfully, the Group will propose to the
next Annual General Meeting of Shareholders the distribution of a
dividend of €1.90 per share in respect of financial year 2014, an
identical per share amount compared with the previous year.
Operating position and targets for 2015
With 36,000 employees in 20 countries and one of the most extensive
portfolios of offerings on the market, the Group is particularly well
positioned to meet its clients' needs as the pace of their digital
transformation challenges accelerates. To this effect, responses from
key customers following the public exchange offer were very positive and
the sales opportunities are promising.
Thanks to the rapid completion, between 8 April 2014 (when the tie-up
was announced) and 31 December 2014 (the effective merger date), of the
various stock market-related, financial, social and legal stages of the
tie-up, the Group was ready for operations as of 1 January 2015. The new
organisation is operational and integration is proceeding as planned.
At end-February 2015, the French zone, which accounts for 40% of Group
pro forma revenue and where the most important efforts of the
integration process are concentrated, is showing a satisfactory level of
business activity and its consultant downtime on a combined basis was
significantly improved from fourth-quarter 2014.
Detailed analysis has confirmed the value of operating synergies at
€62m/year starting in 2017 with a total execution cost of €65m.
In that context and given the particularly high 2014 basis of comparison
in the United Kingdom and the solutions business, Sopra Steria's target
for 2015 is an operating margin on business activity of around 6%. The
revenue target is growth at constant exchange rates and scope.
2017 Ambition
The Group intends to remain true to the values that have underpinned
Sopra's performance in the past by focusing on pursuing organic growth,
generating free cash flow and distributing dividends.
Based on its operating position in early 2015 and its confidence in a
successful integration as well as the value of synergies to be unlocked,
the Group's targets for 2017 are revenue of between €3.8bn and €4.0bn
and operating profit margin on business activity of between 8.0% and
9.0%.
Presentation meeting
The 2014 annual results will be presented to analysts and investors in
French on 19 March 2015 at 10:00 a.m. CET, at the Hôtel Shangri-la.
This presentation may also be attended remotely via a bilingual webcast
in French and English.
Practical information on the presentation and webcast can be found on
the Group's website: www.soprasteria.com.
Financial calendar
Tuesday, 28 April 2015
Thursday, 11 June 2015
-
Annual General Meeting of Shareholders - 2:30 p.m. / Hôtel Le Meurice
About Sopra Steria
Sopra Steria, a European leader in digital transformation, has one of
the most extensive portfolios of offerings available on the market,
spanning consulting, systems integration, sales of industry-specific
solutions and business process services. It also provides end-to-end
solutions to address the core business needs of large companies and
organisations, helping them remain competitive and grow. Combining added
value, innovative solutions and high-performance services, Sopra Steria
excels in guiding its clients through their transformation projects, no
matter how complex, and helping them make the most of digital technology.
With approximately 36,000 employees in over 20 countries, Sopra Steria
Group had pro forma revenue of €3.4bn in 2014.
Sopra Steria Group (SOP) is listed on NYSE Euronext Paris (Compartment
A) - ISIN: FR0000050809.
For more information, visit us at www.soprasteria.com
Annexes
Sopra Steria: Performance by division(*)
|
|
|
|
2014
Pro forma
(12m+12m)
|
France
|
|
|
|
|
|
|
Revenue (€m)
|
|
|
1,313.6
|
|
|
|
Operating profit on business activity (€m / %)
|
|
|
79.5
|
|
|
6.1%
|
Profit from recurring operations (€m / %)
|
|
|
77.6
|
|
|
5.9%
|
Operating profit (€m / %)
|
|
|
40.9
|
|
|
3.1%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
United Kingdom
|
|
|
|
|
|
|
Revenue (€m)
|
|
|
944.0
|
|
|
|
Operating profit on business activity (€m / %)
|
|
|
89.3
|
|
|
9.5%
|
Profit from recurring operations (€m / %)
|
|
|
77.8
|
|
|
8.2%
|
Operating profit (€m / %)
|
|
|
76.3
|
|
|
8.1%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Europe
|
|
|
|
|
|
|
Revenue (€m)
|
|
|
667.0
|
|
|
|
Operating profit on business activity (€m / %)
|
|
|
6.8
|
|
|
1.0%
|
Profit from recurring operations (€m / %)
|
|
|
5.2
|
|
|
0.8%
|
Operating profit (€m / %)
|
|
|
-7.1
|
|
|
-1.1%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sopra Banking Software
|
|
|
|
|
|
|
Revenue (€m)
|
|
|
270.7
|
|
|
|
Operating profit on business activity (€m / %)
|
|
|
33.7
|
|
|
12.4%
|
Profit from recurring operations (€m / %)
|
|
|
28.2
|
|
|
10.4%
|
Operating profit (€m / %)
|
|
|
27.1
|
|
|
10.0%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Solutions
|
|
|
|
|
|
|
Revenue (€m)
|
|
|
174.7
|
|
|
|
Operating profit on business activity (€m / %)
|
|
|
22.0
|
|
|
12.6%
|
Profit from recurring operations (€m / %)
|
|
|
22.0
|
|
|
12.6%
|
Operating profit (€m / %)
|
|
|
19.4
|
|
|
11.1%
|
|
|
|
|
|
|
|
(*) After management fees and excluding several non allocated specific
central elements
|
|
Sopra Steria: Consolidated income statement
|
|
|
|
2014
Consolidated - IFRS
(12m+5m)
|
|
|
2013
Reported
Sopra
|
|
|
|
€m
|
|
%
|
|
|
€m
|
|
%
|
Revenue
|
|
|
2,280.4
|
|
|
|
|
1,349.0
|
|
|
Staff costs
|
|
|
-1,437.6
|
|
|
|
|
-911.9
|
|
|
External expenses and purchases
|
|
|
-605.6
|
|
|
|
|
-306.3
|
|
|
Taxes and duties
|
|
|
-23.4
|
|
|
|
|
-17.6
|
|
|
Depreciation, amortisation and provisions
|
|
|
-27.0
|
|
|
|
|
-21.3
|
|
|
Other current operating income and expenses
|
|
|
6.3
|
|
|
|
|
17.0
|
|
|
Operating profit on business activity
|
|
|
193.0
|
|
8.5%
|
|
|
108.9
|
|
8.1%
|
Expenses related to stock options and related items
|
|
|
-2.0
|
|
|
|
|
-3.0
|
|
|
Amortisation of allocated intangible assets
|
|
|
-10.6
|
|
|
|
|
-4.8
|
|
|
Profit from recurring operations
|
|
|
180.3
|
|
7.9%
|
|
|
101.1
|
|
7.5%
|
Other operating income and expenses
|
|
|
-32.1
|
|
|
|
|
2.8
|
|
|
Operating profit
|
|
|
148.2
|
|
6.5%
|
|
|
103.9
|
|
7.7%
|
Cost of net financial debt
|
|
|
-7.4
|
|
|
|
|
-7.0
|
|
|
Other financial income and expenses
|
|
|
-10.7
|
|
|
|
|
-1.4
|
|
|
Income tax expense
|
|
|
-34.4
|
|
|
|
|
-32.5
|
|
|
Share of net profit from equity-accounted companies
|
|
|
5.9
|
|
|
|
|
8.4
|
|
|
Net profit
|
|
|
101.5
|
|
4.5%
|
|
|
71.4
|
|
5.3%
|
Group share
|
|
|
98.2
|
|
|
|
|
71.4
|
|
|
Minority interests
|
|
|
3.3
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sopra Steria: Simplified balance sheet (€m)
|
|
|
|
|
|
|
|
|
|
2014
Consolidated - IFRS
|
|
|
2013
Reported
Sopra
|
Goodwill
|
|
|
1,449.3
|
|
|
317.5
|
Allocated intangible assets
|
|
|
174.6
|
|
|
51.4
|
Other fixed assets
|
|
|
230.0
|
|
|
56.7
|
Equity-accounted investments
|
|
|
146.8
|
|
|
118.8
|
Fixed assets
|
|
|
2,000.7
|
|
|
544.4
|
|
|
|
|
|
|
|
Net deferred tax
|
|
|
146.6
|
|
|
23.5
|
|
|
|
|
|
|
|
Trade accounts receivable (net)
|
|
|
942.3
|
|
|
442.4
|
Other assets and liabilities
|
|
|
-1,044.3
|
|
|
-426.7
|
Working capital requirement
|
|
|
-102.0
|
|
|
15.7
|
Assets + WCR
|
|
|
2,045.3
|
|
|
583.6
|
|
|
|
|
|
|
|
Equity
|
|
|
1,088.4
|
|
|
357.9
|
Provisions for post-employment benefits
|
|
|
428.6
|
|
|
58.7
|
Provisions for contingencies and losses
|
|
|
85.9
|
|
|
12.4
|
Net financial debt
|
|
|
442.4
|
|
|
154.6
|
Capital invested
|
|
|
2,045.3
|
|
|
583.6
|
|
|
|
|
|
|
|
Sopra Steria: Statement of net debt
|
|
|
|
(€m)
|
|
|
2014
Pro forma
(12m+12m)
|
Net debt at beginning of period (A)
|
|
|
348.7
|
Gross cash flow from operations before cost of net financial debt
and tax
|
|
|
197.2
|
Tax paid
|
|
|
-52.8
|
Changes in working capital requirements
|
|
|
-109.0
|
Net cash flow from operations
|
|
|
35.4
|
Change relating to operating investments
|
|
|
-48.7
|
Net financial interest paid
|
|
|
-12.2
|
Free cash flow
|
|
|
-25.5
|
Changes in scope
|
|
|
-22.9
|
Financial investments
|
|
|
-7.0
|
Dividends paid
|
|
|
-25.9
|
Dividends received from equity-accounted companies
|
|
|
2.3
|
Capital increases in cash
|
|
|
1.4
|
Additional contributions related to defined-benefit pension plans
|
|
|
-18.7
|
Revaluation of the Euro PP bond
|
|
|
-13.0
|
Other changes
|
|
|
2.3
|
Net cash flow (B)
|
|
|
-107.0
|
Changes in exchange rates (C )
|
|
|
13.4
|
Net debt at period-end (A-B-C)
|
|
|
442.4
|
|
|
|
|
Sopra Steria: 2014 quarterly pro forma revenue
|
|
|
|
|
|
|
|
|
|
€m
|
|
|
Q1
|
|
|
Q2
|
|
|
Q3
|
|
|
Q4
|
|
|
2014
|
France
|
|
|
329.5
|
|
|
324.1
|
|
|
307.2
|
|
|
353.0
|
|
|
1,313.6
|
United Kingdom
|
|
|
225.3
|
|
|
243.0
|
|
|
236.8
|
|
|
238.9
|
|
|
944.0
|
Other Europe
|
|
|
166.5
|
|
|
167.7
|
|
|
153.0
|
|
|
180.1
|
|
|
667.1
|
Sopra Banking Software
|
|
|
64.1
|
|
|
63.1
|
|
|
56.4
|
|
|
87.1
|
|
|
270.7
|
Other Solutions
|
|
|
36.1
|
|
|
42.3
|
|
|
42.2
|
|
|
54.1
|
|
|
174.7
|
Total
|
|
|
821.5
|
|
|
840.2
|
|
|
795.6
|
|
|
913.2
|
|
|
3,370.1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sopra Steria: Staff changes
|
|
|
|
|
|
|
2014
|
|
|
2013
|
France
|
|
|
16,660
|
|
|
10,230
|
United Kingdom
|
|
|
6,220
|
|
|
930
|
Other Europe
|
|
|
7,380
|
|
|
3,590
|
X-Shore
|
|
|
6,050
|
|
|
1,540
|
Total
|
|
|
36,310
|
|
|
16,290
|
|
|
|
|
|
|
|
Staff at beginning of period
|
|
|
16,290
|
|
|
14,310
|
Integration of acquired companies
|
|
|
18,985
|
|
|
900
|
Net recruits
|
|
|
1,035
|
|
|
1,080
|
Total
|
|
|
36,310
|
|
|
16,290
|
|
|
|
|
|
|
|
_________________________ 1 2014 IFRS financial
statements: 12 months Sopra + 5 months Steria. Audit procedures have
been carried out on the consolidated financial statements. The Statutory
Auditors report is being issued. 2 Pro forma 2014
revenue per Sopra accounting policies and after restatement of
intra-group items: 12 months Sopra + 12 months Steria. 3
In order to be aligned with the presentation used by Sopra
[ Back To TMCnet.com's Homepage ]
|