January - March - RIB Software · * Presentation of previous as of December 31, 2014 7 Large-Deals...

Interim Report 2015

January - March

LETTER TO THE SHAREHOLDERS

Dear Shareholders,At the start of the 21st century, we hypothesised that technical progress in the fields of the Internet and hardware would make it possible for software pioneers to achieve the goal of industrialising the global construction industry by 2020.

We will then be able to build and run virtual cities in 3D and integrate the virtual 3D world into the physical world. It will then be possible to simulate and analyse an entire virtual process for the full life cycle of buildings and infra-structure, including all the qualities, costs and time data. “RIB = Revolution in Building” mobility technology, based on a combination of Big Data and Cloud, will make it possible to build the next generation of buildings. In the const-ruction industry, as with the digitisation of car manufacturing, this will also make it possible to achieve a reduction in costs of more than 50% in “make-to-order” production whilst, at the same time, improving quality by more than 50%.

Industry 4.0 and further developments in 3D printing will combine virtual production with physical production and gradually transform serial production back into make-to-order production. Production will return to the cities and artificial intelligence will be at the heart of it. The industrialisation of the construction industry will result in high-tech factories for prefabrication and final assembly on the building site. Houses and their building components will be developed virtually, customised to individual needs and then printed out. The “digital building factory” and iHome are going to happen.

In collaboration with leading universities worldwide, we are now also introducing the new iTWO technology in education – “new technology – new thinking – new working method” will be the guiding principles for training the future generations that deal with the planning and construction of infrastructure.

You will see from this Group interim management report that the RIB Group is also on target in 2015. The conclu-sion of 7 Phase II deals, an increase in revenue of 46.4% and higher earnings after taxes of 86.7% confirm that we are on track to providing the leading technology for the upcoming industrialisation of the global construction industry.

Dear shareholders, thank you for the trust that you have placed in us, and we look forward to you continuing your journey with us on our eventful path. We thank our employees worldwide for their commitment, which is an import-ant foundation for the financial success of the RIB Group.

Yours sincerely,

Thomas Wolf

3

LETTER TO THE SHAREHOLDERS | INTERIM REPORT JAN - MAR 2015 | RIB SOFTWARE AG

RIB SOFTWARE AG | INTERIM REPORT JAN - MAR 2015 | FINANCIAL DATA

7

iTWO (Software & Cloud) sales gew by 147.2 %

4

KEYFIGURES OF RIB GROUP (IFRS)

€ million unless otherwise indicated 1st quarter 2015 1st quarter 2014 ChangeRevenue 20.2 13.8 46.4%

thereof iTWO (Software & Cloud) revenues 8.9 3.6 147.2%

EBITDA as % of revenue

5.8 28.7%

3.5 25.4%

65.7%

EBIT as % of revenue

3.8 18.8%

2.1 15.2%

81.0%

EBT as % of revenue

3.8 18.8%

2.1 15.2%

81.0%

Profit after tax 2.8 1.5 86.7%

per share in € 0.07 0.04 75.0%

Cash flow from operating activities 13.7 12.2 12.3%

Free cash flow 11.6 9.9 17.2%

Liquid funds and available-for-sales securities* 150.2 137.9 8.9%

Equity ratio* 83.1% 85.0%

Average number of employees 632 580 9.0%

* Presentation of previous as of December 31, 2014

7 Large-Deals in the first quarter of Financial Year 2015

Several new worldwide iTWO 5D Lab openings

Revenues grew by 46.4 % compared to the first quarter in 2014

FINANCIAL DATA

THE RIB SHARE

Performance of the RIB shareAt the end of the first quarter 2015, the closing price for the RIB share was € 13.08 (Xetra closing price as of 31 March 2015). On 27 April 2015, the Xetra closing price of the RIB share was € 14.88, which equals an increase of 36.0% since the beginning of the year. Analysts Hauck & Aufhäuser, Berenberg and Equinet continue to give the RIB share a clear buy recommendation. Experts categorise the RIB share as having a target price of between € 16 and € 17.

Dividend payment of € 0.16 per shareAt the Annual General Meeting, which will take place on 10 June 2015 this year, the Executive Board will propose to pay a dividend of € 0.16 per share to shareholders in the 2015 financial year for the past financial year. This would be equivalent to a total payment of € 6.8 million. A dividend of € 0.06 per share was paid for the 2013 financial year.

RIB share price performance January 2015 - April 2015

€15,32

€14,22

€13,13

€12,03

€10,94

€9,8590%

95%

100%

105%

110%

115%

120%

125%

130%

135%

140%

RIB So�ware AG TecDAX

January February March April

5

THE RIB SHARE | INTERIM REPORT JAN - MAR 2015 | RIB SOFTWARE AG

6

RIB SOFTWARE AG | INTERIM REPORT JAN - MAR 2015 | INTERIM GROUP MANAGEMENT REPORT

INTERIM GROUP MANAGEMENT REPORT

REPORT ON RESULTS OF OPERATIONS, FINANCIAL POSITION AND NET ASSETS

Total revenue increases by 46.4% to € 20.2 million iTWO Software revenue grows by 156.3%Due to a successful first quarter, total revenue of the RIB Group increased by 46.4% to € 20.2 million (previous year: € 13.8 million). In particular, international revenue (excluding Germany, Austria and Switzerland) grew by 136.8% to € 9.0 million (previous year: € 3.8 million) and Germany, Austria and Switzerland by 13% to € 11.3 million (previous year: € 10.0 million). Adjusted for the acquisition, revenue increased by 26.1% to € 17.4 million (previous year: € 13.8 million). The software licence revenue with iTWO 5D increased significantly by 156.3% to € 4.1 million (previous year: € 1.6 million). The increase was distributed equally between the German market (€ +1.2 million) and the international markets (€ +1.3 million). The Cloud and SaaS revenue with the iTWO platform increased to € 4.8 million (previous year: € 2.0 million). Software revenue on the whole grew by 90.2% to € 9.7 million (previous year: € 5.1 million).

The accrued maintenance revenues increased to € 5.7 million (previous year: € 5.4 million). In total, recurring re-venues increased from € 7.4 million in Q1 2014 by 41.9% to € 10.5 million and accounts for 52% of total revenue.

The low-margin consulting revenues grew by 38.2% to € 4.7 million (previous year: € 3.4 million).

EBITDA increases by 65.7% to € 5.8 million Earnings after taxes grow by 86.7% to € 2.8 millionEBITDA increased by 65.7% to € 5.8 million compared to the previous year (€ 3.5 million). The EBITDA margin rose to 28.7% (previous year: 25.4%). EBIT increased by 81.0% to € 3.8 million compared to € 2.1 million quar-ter-over-quarter. Earnings after income tax reached € 2.8 million in the first three months (previous year: € 1.5 million). This is equivalent to an increase of 86.7%.

In the reporting period, R&D expenses primarily increased by 26.7% to € 1.9 million (previous year: € 1.5 million) due to the acquisition of Byggeweb and the strengthening of our development team in the area of Cloud solutions.

Distribution and marketing costs amounted to € 4.1 million (previous year: € 3.3 million) and thus increased at a lower pace to revenues. Administrative expenses amounted to € 2.3 million (previous year: € 1.5 million).

The average number of employees rose to 632 employees (previous year: 580 employees). The increase in the average number of employees is primarily a result of the inclusion of Byggeweb and xTWO in comparison to the same quarter in the previous year, as well as the strengthening of development capacities in the area of the de-velopment of web-based solutions.

Liquid funds amount to € 150.2 million Operating cash flow increases by 12.3% to € 13.7 millionIn the first quarter, the RIB Group generated net cash flow from operating activities of € 13.7 million (previous year: € 12.2 million). In the reporting period, net cash flow from investing activities of € -2.1 million was at the level of the previous year (€ -2.3 million). Net cash flow from financing activities of € -2.6 million primarily includes payments made for redeeming other financial liabilities (previous year: € 0.0 million) in relation to the acquisition of the compa-ny Byggeweb in Denmark.

Free cash flow also grew by 17.2% to € 11.6 million (previous year: € 9.9 million).

7

INTERIM GROUP MANAGEMENT REPORT | INTERIM REPORT JAN - MAR 2015 | RIB SOFTWARE AG

As of the quarterly closing date, the Group had liquid funds in the amount of € 150.2 million (31 December 2014: € 137.6 million). Equity totalled € 236.8 million (31 December 2014: € 226.4 million). The equity ratio thus amounted to 83.1% (31 December 2014: 85.0%).

Trade payables amounted to € 1.3 million (31 December 2014: € 1.5 million). Trade receivables decreased to € 13.4 million (31 December 2014: € 13.8 million).

OPPORTUNITY AND RISK REPORTWith respect to the significant opportunities and risks of the expected development of the RIB Group, please refer to the opportunities and risks described in the Group management report as of 31 December 2014.

FORECAST REPORTThe performance in the first quarter confirms our expectations for this year. In the 2015 financial year, we expect the demand for iTWO technologies and Cloud software in the construction industry to continue to grow. We herewi-th confirm our forecast at the beginning of the year of achieving revenue in a bandwidth of between € 85 million (+21%) and € 95 million (+36%) and an EBITDA of between € 29.0 million and € 36.0 million.

8

RIB SOFTWARE AG | INTERIM REPORT JAN - MAR 2015 | CONSOLIDATED INTERIM FINANCIAL STATEMENTS

Consolidated income statementFor the period: 01.01.2015 to 31.03.2015

€ thousand, unless otherwise indicated

Note3 months

20153 months

2014Revenue (4) 20,209 13,792Cost of sales -8,127 -5,378

Gross profit 12,082 8,414Other operating income (5) 418 202

Marketing and distribution costs -4,098 -3,298

General administrative expenses -2,275 -1,521

Research and development expenses -1,906 -1,526

Other operating expenses (6) -456 -157

Financial income 49 85

Finance costs -46 -108

Profit before tax 3,768 2,091Income taxes -984 -575

Profit after tax 2,784 1,516Result per share on the basis of the share earnings of the shareholders of RIB Software AG:

diluted and basic (8) 0.07 € 0.04 €

CONSOLIDATED INTERIM FINANCIAL STATEMENTS

9

CONSOLIDATED INTERIM FINANCIAL STATEMENTS | INTERIM REPORT JAN - MAR 2015 | RIB SOFTWARE AG

Consolidated statement of comprehensive incomeFor the period: 01.01.2015 to 31.03.2015

€ thousand 3 months

20153 months

2014Profit after tax 2.784 1.516Components reclassified with no effect on profit and loss:Revaluations -77 5

Other consolidated comprehensive income after taxes for components reclassified with no effect on profit and loss -77 5Components reclassified in subsequent periods with an effect on profit and loss:Exchange differences 7.550 -53

Changes in value of available-for-sale securities -5 18

Other consolidated comprehensive income after taxes for components reclassified with an effect on profit and loss 7.545 -35Other consolidated comprehensive income after taxes 7.468 -30Total consolidated comprehensive income 10.252 1.486

10


Consolidated statement of financial position as of 31.03.2015 and 31.12.2014€ thousand

Note 31.03.2015 31.12.2014Goodwill (9) 55.353 52.951

Other intangible assets 45.353 44.575

Property, plant and equipment 7.618 6.836

Investment properties 6.434 5.732

Prepaid land use lease payments 1.141 1.015

Other assets 63 63

Deferred tax assets 359 199

Total non-current assets 116.321 111.371Inventories 151 109

Trade receivables 13.422 13.826

Available-for-sale securities (10) 37 273

Other assets 4.737 2.992

Cash and cash equivalents 150.172 137.621

Total current assets 168.519 154.821Total assets 284.840 266.192

11


€ thousand 31.03.2015 31.12.2014

Subscribed capital 43.467 43.467

Treasury shares -5.543 -5.543

Capital reserves 135.293 135.157

Legal reserves 60 60

Accumulated other consolidated comprehensive income 9.810 2.342

Retained earnings 53.747 50.963

Equity attributable to owners of the parent 236.834 226.446Total equity 236.834 226.446Pension provisions 3.676 3.579

Other finance liabilities 2.244 2.286

Deferred tax liabilities 12.302 11.604

Total non-current liabilities 18.222 17.469Trade payables 1.322 1.529

Provisions for income taxes 5.579 5.398

Other provisions 1.122 1.056

Accruals 3.344 3.511

Deferred revenue 16.023 4.959

Other financial liabilities 126 2.669

Other liabilities 2.268 3.155

Total current liabilities 29.784 22.277Total liabilities 48.006 39.746Total equity and liabilities 284.840 266.192

12


Con

solid

ated

sta

tem

ent o

f cha

nges

in e

quity

For t

he p

erio

d: 0

1.01

.201

5 to

31.

03.2

015

€ th

ousa

ndA

ccum

ulat

ed o

ther

com

preh

ensi

ve

inco

me

Issu

ed

capi

tal

Cap

ital

rese

rves

Lega

l re

serv

es

Cha

nges

in

valu

e of

ava

i-la

ble-

for-

sale

se

curit

ies

Fore

ign

curr

ency

tra

nsla

tion

rese

rve

Rev

alua

-tio

nsTr

easu

ry

shar

es

Re-

tain

ed

earn

ings

Equ

ity a

ttrib

uta-

ble

to o

wne

rs o

f pa

rent

Non

-con

-tro

lling

in

tere

sts

Tota

l equ

ity

acco

rdin

g to

co

nsol

idat

ed

stat

emen

t of

fina

ncia

l po

sitio

n

As

of 1

Jan

uary

201

438

.715

80.7

6856

-19

-2.9

54-1

13-6

.240

32.3

9714

2.61

067

142.

677

Pro

fit a

fter t

ax -

- -

- -

- -

1.51

61.

516

- 1.

516

Oth

er c

ompr

ehen

sive

inco

me

-

-

-

18-5

35

-

--3

0 -

-30

Tota

l com

preh

ensi

ve in

com

e0

00

18-5

35

01.

516

1.48

60

1.48

6A

cqui

sitio

n of

trea

sury

sha

res

- -

- -

- -

- -

- -

-

Dis

posa

l of t

reas

ury

shar

es -

- -

- -

- -

- -

- -

Div

iden

d pa

ymen

t -

- -

- -

- -

- -

- -

Oth

er c

hang

es -

-23

- -

- -

- -

-23

-67

-90

Sha

re-b

ased

rem

uner

atio

n -

22 -

- -

- -

- 22

-

22

As

of 3

1 M

arch

201

438

.715

80.7

6756

-1-3

.007

-108

-6.2

4033

.913

144.

095

014

4.09

5

As

of 1

Jan

uary

201

543

.467

135.

157

605

2.75

8-4

21-5

.543

50.9

6322

6.44

60

226.

446

Pro

fit a

fter t

ax -

- -

- -

- -

2.78

42.

784

- 2.

784

Oth

er c

ompr

ehen

sive

inco

me

-

-

-

-57.

550

-77

-

-

7.46

8 -

7.46

8

Tota

l com

preh

ensi

ve in

com

e0

00

-57.

550

-77

02.

784

10.2

520

10.2

52A

cqui

sitio

n of

trea

sury

sha

res

- -

- -

- -

- -

- -

-

Dis

posa

l of t

reas

ury

shar

es -

- -

- -

- -

- -

- -

Div

iden

d pa

ymen

t -

- -

- -

- -

- -

- -

Cap

ital i

ncre

ases

- -

- -

- -

- -

- -

-

Oth

er c

hang

es -

- -

- -

- -

- -

- -

Sha

re-b

ased

rem

uner

atio

n -

136

-

- -

- -

- 1

36

- 1

36

As

of 3

1 M

arch

201

543

.467

135.

293

600

10.3

08-4

98-5

.543

53.7

4723

6.83

40

236.

834

13


Consolidated statement of cash flowsFor the period: 01.01.2015 to 31.03.2015

€ thousand

3 months 2015

3 months 2014

Cash flows from operating activities:Profit before tax 3.768 2.091Adjustments for:

Depreciation of property, plant and equipment 135 156

Amortisation of intangible assets 1.817 1.197

Depreciation of investment property 38 34

Changes in valuation allowances for trade receivables 105 71

Other non-cash items 115 -117

Interest expense and other finance cost 46 108

Financial income -49 -85

5.975 3.455Working capital adjustments:

Increase/decrease(-) in provisions and deferred liabilities -4 -425

Increase(-)/decrease in receivables and other assets -1.511 -64

Increase/decrease(-) in liabilities from trade payables and other liabilities 10.022 9.477

Cash generated from operations 14.482 12.443Interest paid 0 0

Interest received 16 12

Income taxes paid -846 -256

Net cash flows from operating activities 13.652 12.199Purchase of property, plant and equipment -169 -236

Purchase/production of intangible assets -2.134 -2.070

Purchase(-)/sale of available-for-sale securities 242 0

Net cash flows from investing activities -2.061 -2.306Payments made for redeeming other financial liabilities -2.637 -1

Payments made for finance leases 0 -1

Net cash flows used in financing activities -2.637 -2Change in cash and cash equivalents impacting cash flow 8.954 9.891Cash and cash equivalents at the beginning of the period 137.621 78.378

Currency-related change in cash and cash equivalents 3.597 65

Cash and cash equivalents at the end of the period 150.172 88.334Composition of cash and cash equivalents:Liquid funds, unrestricted 147.970 86.987

Liquid funds, restricted 2.202 1.347

Total 150.172 88.334

14


NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

1. Corporate informationThis condensed consolidated interim financial statement of RIB Software AG (the “Company”) and its subsidiaries (collectively the “Group”) was drawn up according to the regulations of the International Financial Reporting Stan-dards (IFRS). It complies in particular with the IAS 34 regulations “Interim reporting”.

The condensed consolidated interim financial statement has not been subjected to auditing inspection or a general audit.

Our business activity is in some respects subject to seasonal fluctuations.

In the past the revenue in the fourth quarter tended to be higher than in the individual preceding quarters. The inte-rim results can therefore only be regarded as an indicator for the results of the entire financial year.

This condensed and unaudited consolidated interim financial statement should be read with the audited IFRS con-solidated financial statements of RIB Software AG as of 31 December 2014.

Due to the representation of the numbers in € thousands, rounding differences may arise in individual items.

2. Accounting policiesIn drawing up the consolidated interim financial report the same accounting policies and calculation methods were used as in the consolidated financial statements as of 31 December 2014.

3. Consolidated groupAs of 31 March 2015, the consolidated group comprised the same entities compared to the consolidated statements as of 31 December 2014.

4. RevenueRevenue breaks down as follows:

€ thousand

3 months 2015

3 months 2014

Software licences 4.950 3.020

Software as a service / cloud 4.794 2.032

Total software licences and software as a service / cloud 9.744 5.052Maintenance 5.716 5.353

Consulting 4.749 3.387

Total revenue 20.209 13.792

The total software licence revenue is subdivided as follows:

€ thousand

3 months 2015

3 months 2014

iTWO Key Account 1.653 92

iTWO Mass Market 2.427 1.509

SaaS / Cloud 4.794 2.032

Legacy Products 870 1.419

Total software licences and software as a service / cloud 9.744 5.052

15


5. Other operating incomeOther operating income include primarily foreign exchange effects arising from cash and cash equivalents and exch-ange gain arising from available-for-sale securities.

6. Other operating expensesOther operating expenses include foreign exchange expenses arising from cash and cash equivalents, foreign cur-rency differences due to intercompany consolidation and other expenses not attributable to the functional positions.

7. Expenses for employee benefits and number of employees

Expenses for employee benefits

€ thousand

3 months 2015

3 months 2014

Wages and salaries 8.196 6.596

Social security and pension costs 1.313 1.225

Total 9.509 7.821

Average number of employees

3 months 2015

3 months 2014

General administration 94 69

Research and development 253 238

Sales and distribution 113 101

Support/Consulting 172 172

Total 632 580

8. Earnings per share – basic and dilutedEarnings per share are calculated on the basis of the profit share of the shareholders in RIB Software AG as shown in the following table:

€ thousand

3 months 2015

3 months 2014

Profit share of the shareholders of RIB Software AG – basic and diluted 2.784 1.516

Shares in thousand

3 months 2015

3 months 2014

Weighted average of shares in circulation - basic 42.210 37.299

Dilution effect 240 73

Weighted average of shares in circulation - diluted 42.450 37.372

16


The average commercial value of the Company’s shares used to calculate the dilution effect of existing share op-tions is based on the quoted market prices for the period in which the options were in circulation.

9. Goodwill€ thousand

31.03.2015 31.12.2014License / Software Segment 32.717 31.424

SaaS / Cloud Segment 13.763 13.299

Professional Services Segment 4.393 4.160

GZ TWO development unit 3.586 3.174

ARRIBA Finanzen 894 894

Total 55.353 52.951

The change in carrying amounts by € 2,402 thousand was attributable to currency translation effects of goodwill held in local currency, which were recognised outside profit or loss.

10. Available-for-sale securitiesAvailable-for-sale securities comprise corporate bonds of foreign companies in US dollars. The fair values of the corporate bonds are based on quoted prices on an active market.

11. Segment informationPlease refer to section (8) of our consolidated financial statements for the 2014 financial year for information on the basis of our segment reporting and notes on the segments.

The tables below show the segment revenue, segment results and reconciliations with the revenue shown in the consolidated income statement and comprehensive income.

€ thousand

3 months 2015License / Software SaaS / Cloud Prof. Services Total

Total revenue, external sales 10.666 4.794 4.749 20.209Cost of sales -2.872 -1.440 -3.815 -8.127

Research and development expenses -1.362 -544 0 -1.906

Segment profit (EBIT) 6.432 2.810 934 10.176

Interest income and expense 3

Other unallocated income and expenses -6.411

Profit before tax (EBT) 3.768

Income Tax Expense -984

Profit after tax 2.784

17


€ thousand

3 months 2014License / Software SaaS / Cloud Prof. Services Total

Total revenue, external sales 8.373 2.032 3.387 13.792Cost of sales -2.412 -174 -2.792 -5.378

Research and development expenses -1.130 -396 0 -1.526

Segment profit (EBIT) 4.831 1.462 595 6.888

Interest income and expense -23

Other unallocated income and expenses -4.774

Profit before tax (EBT) 2.091

Income Tax Expense -575

Profit after tax 1.516

The other non-allocated income and expenses include other operating income, general management expenses, sales and marketing costs and other operating expenses.

Geographic information

Revenue by geographic area (based on the location of customers) breaks down as follows:

€ thousand

3 months 2015

3 months 2014

EMEA (Germany, Europe, Middle East and Africa) 14.593 10.285

APAC (Asia Pacific) 1.041 972

North America 4.575 2.535

Total revenue 20.209 13.792

12. Disclosures on assets and liabilities measured at fair value on first recognitionThe Group uses the following hierarchy for determining and disclosing the fair value of financial instruments:

▪ Level 1: fair values measured based on quoted prices (unadjusted) in active markets for identical assets or liabilities

▪ Level 2: „fair values measured based on valuation techniques for which all inputs which have a significant effect on the recorded fair value are observable, either directly or indirectly“

▪ Level 3: „fair values measured based on valuation techniques for which any inputs which have a significant effect on the recorded fair value are not observable, either directly or indirectly“

Financial assets measured at fair value as of 31 March 2015:

€ thousand

Level 1 Level 2 Level 3 Total

Available-for-sale financial assets:Sovereign bonds 0 - - 0

Corporate bonds 37 - - 37

18


Financial assets measured at fair value as of 31 December 2014:

€ thousand


Available-for-sale financial assets:Sovereign bonds 0 - - 0

Corporate bonds 273 - - 273

Financial liabilities measured at fair value as of 31 March 2015:

€ thousand


Financial liabilities:Derivatives - 545 1.685 2.230

Financial liabilities measured at fair value as of 31 December 2014:

€ thousand


Financial liabilities:Derivatives - 564 1.681 2.245

The financial liabilities measured at fair value are derivative financial liabilities from company acquisitions.

The derivatives allocated to level 2 are liabilities whose amount depends on the future price performance of RIB Software AG’s share. If the share exceeds an agreed minimum rate in the period up until April 2017, the liability shall be increased up to an agreed maximum amount. If the performance targets are not met, a fixed minimum amount must be paid. We assume that the performance targets will be met and have therefore recognised the liabilities at the present value of the agreed maximum amount.

The derivatives allocated to level 3 are liabilities from option agreements related to the acquisition of RIB Cosinus GmbH, Freiburg (hereinafter referred to as RIB Cosinus) and xTWO GmbH, Frankfurt am Main (hereinafter referred to as xTWO).

Under the agreement dated 24 November 2014, RIB Software AG acquired 75% of the shares in xTWO. Alongsi-de this, a put option agreement was concluded concerning the transfer of the remaining shares (25%), leading to recognition of a derivative financial liability. If the purchase option is exercised, RIB Software AG is obligated to pay a fixed purchase price of € 500 thousand. The financial liability from the acquisition of xTWO was determined by discounting this strike price as of the acquisition date using an interest rate of 1.25%, which is appropriate for the respective period and risk. The fair value of the financial liability from the put option as of the acquisition date is thus € 474 thousand.

19


As the exercise of the put option requires continued employment of the owner of the option, a part of this contingent consideration is attributable to a transaction in the form of a consideration arrangement, which is to be considered separate from the company acquisition. Based on the purchase price for 75% of the shares, we have derived an amount of € 158 thousand for the proportion attributable to the financial obligation from the company acquisition, and an amount of € 316 thousand for the proportion attributable to the separate transaction, which is accumulated over a period of 26 months at the expense of personnel expenses through profit or loss. This results in a personnel expense of € 36 thousand in the reporting period. Further, the accrued interest from the financial liabilities results in an interest expense of € 2 thousand.

The financial liability from the acquisition of RIB Cosinus results from mutually agreed buy and sell options for the transfer of the outstanding stake of 20% to this company. The options may be exercised for a period of six months starting from 1 August 2016 under certain circumstances, or else from 1 August 2018. The option price is based on the value of RIB Cosinus as a going concern at the time the option is exercised. However, the option price is limited by a contractually agreed minimum price (€ 1,100 thousand) as well as a maximum price (€ 1,900 thousand). As re-gards the subsequent valuation of the financial liability from the acquisition of RIB Cosinus, the expected enterprise value that will arise in the event of application of the valuation method agreed in the purchase agreement at the time of the option was determined in the 2014 financial year on the basis of updated budget figures. Alternative future scenarios were taken into account.

There were no significant changes compared to 31 December 2014 with respect to the valuation parameters. For further detail, please see Section 38 of our consolidated financial statements of the financial year 2014.

The subsequent valuation of the financial liability was undertaken by discounting this purchase price on the balance sheet date using a risk-compliant interest rate corresponding to the respective term of 1.02% or 1.25%.

From the interest accrued on purchase price liabilities results an interest expense of € 5 thousand.

No reallocations between levels 1 and 2 and reallocations to or from level 3 were undertaken during the reporting period.

The financial liabilities valued at fair value developed as follows in the reporting period:

€ thousand

2015As of 1 January 2.245Changes without effect on profitsRepayments -21

Other disposals -56

-77Changes with effect on profitsIncome from the subsequent valuation of purchase price liabilities (other operating income) 0

Expenses from the subsequent valuation of purchase price liabilities (other operating expenses) 55

Expenses from the interest accrued on purchase price liabilities (finance expenses) 7

62As of 31 March 2.230

20


Material valuation parameters were subjected to a sensitivity analysis for measuring the purchase price liabilities. The calculations carried out for this purpose by the Group were undertaken separately for the valuation parameters classified as material. An increase or decrease in the material assumptions would have had the following effects on the carrying amounts of the purchase price liabilities on level 3 of € 1,685 thousand:

€ thousand

Valuation parameterSensitivity

Carrying amount

Discounting interest rate used for the discounting period + 1 %-point 1.638

Discounting interest rate used for the discounting period - 1 %-point 1.735

Growth rate in the budgeted revenues in the budget period + 10,0 % 1.711

Growth rate in the budgeted revenues in the budget period - 10,0 % 1.630

Stuttgart, 30 April 2015

RIB Software AG

Stuttgart

The Executive Board

Thomas Wolf Michael Sauer Dr Hans-Peter Sanio

21


22

RIB SOFTWARE AG | INTERIM REPORT JAN - MAR 2015 | FURTHER INFORMATION

FURTHER INFORMATION

Financial Calendar

10 June 2015 Ordinary Annual General Meeting

31 July 2015 Interim Report (January - June 2015) Analyst Conference Call

30 October 2015 Interim Report (January - September 2015) Analyst Conference Call

Contact

RIB Software AGVaihinger Straße 151 70567 Stuttgart Germany

Investor RelationsPhone: +49 (0) 711 7873-191 Fax: +49 (0) 711 7873-311 E-Mail: [email protected] Internet: group.rib-software.com

Imprint

Published by:RIB Software AG Vaihinger Straße 151 70567 Stuttgart Germany

Responsible for content:RIB Software AG, Stuttgart

Photos:Title: Shutterstock

April 2015

Trademarks:RIB, RIB iTWO, ARRIBA, the RIB logo and the iTWO logo are registered Trademarks of RIB Software AG in Germa-ny und optionally in other countries. All other trademarks and product names is property of the respective owners. After deadline changes may have occurred. RIB does not guarantee its accuracy.

Translation of the original German version:“The English version of the Interim Report is a translation of the original German version; in the event of variances, the German version shall take precedence over the English translation.”

mailto:investor%40rib-software.com?subject=Gesch%C3%A4ftsbericht%202014%3A

http://group.rib-software.com

RIB Software AG

Investor Relations Vaihinger Straße 151 70567 Stuttgart Germany

Phone: +49 711 7873-191 Fax: +49 711 7873-311

E-Mail: [email protected] Internet: group.rib-software.com

January - March - RIB Software · * Presentation of previous as of December 31, 2014 7 Large-Deals...

Documents

Transcript of January - March - RIB Software · * Presentation of previous as of December 31, 2014 7 Large-Deals...