Professional Documents
Culture Documents
1
Disclaimer
Spruce Point Capital
This research presentation report expresses our research opinions, which we have based upon interpretation of certain facts and
observations, all of which are based upon publicly available information, and all of which are set out in this research presentation
report. Any investment involves substantial risks, including complete loss of capital. Any forecasts or estimates are for illustrative
purpose only and should not be taken as limitations of the maximum possible loss or gain. Any information contained in this report
may include forward looking statements, expectations, pro forma analyses and projections. You should assume these types of
statements, expectations, pro forma analyses and projections may turn out to be incorrect for reasons beyond Spruce Point Cap ital
Management LLC’s control. This is not investment advice nor should it be construed as such. Use of Spruce Point Capital
Management LLC’s research is at your own risk. You should do your own research and due diligence before making any investment
decision with respect to securities covered herein.
You should assume that as of the publication date of any presentation, report or letter, Spruce Point Capital Management LLC
(possibly along with or through our members, partners, affiliates, employees, and/or consultants) along with our subscribers has a
short position in all stocks (and/or are long puts/short call options of the stock) covered herein, including without limitat ion AMETEK
Inc. (“AME”), and therefore stand to realize significant gains in the event that the price of its stock declines. Following p ublication of
any presentation, report or letter, we intend to continue transacting in the securities covered therein, and we may be long, short, or
neutral at any time hereafter regardless of our initial recommendation.
This is not an offer to sell or a solicitation of an offer to buy any security, nor shall any security be offered or sold to any person, in
any jurisdiction in which such offer would be unlawful under the securities laws of such jurisdiction. Spruce Point Capital
Management LLC is not registered as an investment advisor or broker/dealer.
To the best of our ability and belief, as of the date hereof, all information contained herein is accurate and reliable and d oes not omit
to state material facts necessary to make the statements herein not misleading, and all information has been obtained from public
sources we believe to be accurate and reliable, and who are not insiders or connected persons of the stock covered herein or who
may otherwise owe any fiduciary duty or duty of confidentiality to the issuer, or to any other person or entity that was breached by
the transmission of information to Spruce Point Capital Management LLC. However, Spruce Point Capital Management LLC
recognizes that there may be non-public information in the possession of AMETEK Inc. or other insiders of AMETEK Inc. that has not
been publicly disclosed by AMETEK Inc. Therefore, such information contained herein is presented “as is,” without warranty of any
kind – whether express or implied. Spruce Point Capital Management LLC makes no other representations, express or implied, as to
the accuracy, timeliness, or completeness of any such information or with regard to the results to be obtained from its use.
2
Brief Overview of Ametek
Spruce Point Capital
$0.00 0.0
Proprietary and Confidential – May Not Be Distributed or Copied Without Spruce Point Capital Management, LLC Consent
Spruce Point Sees 30 - 50% Downside Risk
Spruce Point Capital
in Ametek For the Following Reasons:
Ametek Is An Aggressive Roll-up, Aiding EBITDA Margin Overstatement: With Limited Organic Growth, Ametek is
1 Under Pressure as its Strategy Appears to be Hitting a Brick Wall. It Underinvests in R&D and Buys What it Cannot
Develop. This Strategy Inherently Benefits its Margins and EPS, Which We Have Evidence that Suggests Are Overstated
By Up to 600bps. It Has Among the Highest Goodwill/Intangibles to Assets of Industrial Peers at 69% and Appears to Be
Using Aggressive Purchase Price Acct’g to Amortize Costs Too Slowly. Its Cumulative Cash Flow After Acquisition is
Negative and its Dependence on External Debt is Rising; Foreign Financial Filings Also Point to Funding Issues
Ametek Appears to Have Misled Investors: About the Performance of its Largest Acquisition Ever in 2012. Curiously,
2 its CFO “Retired” Quickly After and Equity Clawback Language Was Modified to Cover Acts of Fraud. We’ve Found
Other Instances Where Ametek Grossly Overestimated the Performance of its Acquisitions
A Whistleblower Case and FBI Indictment Appear Linked: A Whistleblower in 2009 Claimed He Observed Revenue
and Inventory Acct’g Irregularities. Curiously, in 2013 the FBI Charged Ametek’s VP of Finance For Embezzlement By
3 Submitting Phony Travel Expenses. The Two Individuals Worked Together at Ametek Chandler During the Same Period
Inventory Acct’g Changes Enable EPS Inflation: Ametek Has Surreptitiously Changed From LIFO to FIFO and
Dropped the “Lower of Cost or Market” Provision. Mgmt Has Made Quiet Adjustments to its Bonus Target for Obsolete
4 Inventory, (Yet Has Never Disclosed to Investors a Single Inventory Write-down!). It Appears Ametek is Spinning a
Story of Superior Procurement and Supply Chain Cost Savings as a Cookie Jar To Cover its Expanding Margins
E&Y Has Been Ametek’s Auditor Since the 1930s: Three Non-E&Y Auditors Abroad Appear to Have Concerns. In
France, Two Auditors Appear to Have Resigned. In India, its Auditor Issued a Qualified Opinion and Noted Inventory,
5 Sales and Travel Expense Issues! The Chairman of Ametek’s Audit Committee Mysteriously Retired in 2011 and its
Current Head of Internal Audit Is Not Even a Currently Licensed CPA Despite the Company’s Claim
Concerns With the “Asia Growth” Story: Ametek’s Head of Asia Recently Retired and Our Review of Some Key
Businesses Found Substantial Red Flags About its Success in the Region, Including Filing Delinquencies, an
6 Insolvent Operation, and Declining Financial Performance at its Oldest Asian Operating Entity
Massive Overvaluation, Insider Alignment w/Shareholders Is Broken: Insiders Own Just 2% and Ownership
Declines Every Year. Ametek Trades at a Huge Premium to the Sum of its Acquired Businesses on the Belief it Can
7 Add Superior Lasting Value Through Operational Improvements, Which Result in Abnormally High EBITDA Margins
and Continued 15%+ Growth Through Acquisitions. We Believe These Assumptions Need to Be Challenged 6
Evidence Suggesting Ametek’s EBITDA
Spruce Point Capital
Margins May Be Overstated By 400 – 600 bps
1. Ametek’s voracious acquisition strategy has resulted in a balance sheet bloated with goodwill + intangible assets: currently 69% of total assets!
I. Its fastest growing intangible asset category is “customer relationships,” which is unusual given it tends to announce its acquisition rational as acquiring
‘complementary’ products or “expanding penetration” further in existing markets to current customers. Few businesses enjoy nearly two decade
relationships, yet Ametek amortizes customer relationships over an avg period of 19 yrs, which appears very high relative to industrial peers
II. We estimate this accounting maneuver adds ~5% to the overstatement of its EBITDA and 2.5% to EPS
2. Ametek underinvests in self-funded R&D, and acquires what it does not build internally. In various deals we’ve analyzed, it has acquired companies where
the seller’s have borne the cost of R&D investment. Therefore, Ametek is essentially capitalizing the acquired R&D on its balance sheet vs. funding and
expensing R&D internally. We estimate Ametek’s underinvestment in R&D flatters its EBIT margins by approximately 200bps
3. A peer analysis of industrial competitors on gross margin vs. EBITDA margin suggests Ametek is an extreme outlier. Given its relatively low consolidated
gross margin, it has an unusually high EBITDA margin. A peer regression suggests its EBITDA margin should be closer to 20 – 21%, not 26%
4. We’ve obtained over 14 public financial statements across 10 countries of Ametek’s business entities. In total, we find the average EBITDA margin of these
targets to be approximately 21%. Our analysis shows evidence of recent margin contraction, not margin expansion across these operating businesses
5. Inventory accounting assumptions greatly affect both Gross and EBITDA margins. We have observed significant red flags warranting caution:
I. Ametek does not discuss factors affecting its Cost of Sales or Gross Margin in its SEC Filings, which is suspicious and opaque for its investors
II. A whistleblower case in 2009 claimed irregular revenue booking and accounting designed to understate the true cost of inventory. While the case was
never proven, we observe that Ametek’s Chandler Instruments, where the irregularities were noted, recently had its former Financial Controller and Chief
Accountant charged with embezzlement of submitting phony travel expenses by the FBI in October 2013!
III. Ametek’s consolidated inventory accounts dropped the “Lower of Cost or Market” provision, and it has quietly changed its mix from LIFO to FIFO. These
changes accelerated around the time of the whistleblower complaint. Its inventory turnover had also been steadily declining from 2011 to Q2’14
IV. Ametek’s management mysteriously added language in its Proxy Statement to adjust its operating income bonus target for ‘excess/obsolete inventory,’
yet it has never disclosed an inventory write-down to investors. Furthermore, management is also awarded annual bonuses tied to working capital
management. Inventory valuation is a critical component in the calculation of working capital
V. In India, where Ametek markets over 30 of its global products, the local auditor noted issues of “continuing failure to correct a major weakness in the
internal control system.” Specific problems: highlighted ageing and valuation of inventory, travel expenses, and poor working capital management
VI. Ametek notes an usually high amount of off-balance sheet inventory purchase obligations, approx. 75% of current inventory. An analysis of peers
suggests that 45% is industry best practice. Ametek also uses inventory consignment strategies designed to keep inventory off its balance sheet
VII. Ametek repeatedly raises its estimated supply chain and procurement cost savings. We think this could be a cookie jar used as a cover to explain the
margin increases. We note the savings estimates exploded in size in mid 2012, a period we believe Ametek was strained from a botched acquisition in
Germany and facing cash flow issues from its European businesses. Its CFO resigned shortly after the German acquisition was announced and its equity
clawback language was changed to explicitly cover fraud and intentional conduct 7
Aggressive Acquisition and Financial Strategy
Spruce Point Capital
is Core to Facilitating Margin Overstatement
Facing challenges in its core vacuum motors market, Ametek embarked on an aggressive acquisition strategy. Since 2000, Ametekhas
invested $4.6bn for over 60 acquisitions; cumulative operating cash flows, after capital expenditures and recurring acquisitions has been
-$627m. This aggressive roll-up strategy has allowed Ametek to beat Wall Street EPS estimates an astounding 95% of the time in the past
decade, a result that trounces its industrial peers’ ability to satisfy Wall Street, and appears too good to be true
Goodwill and Intangibles / Assets = 69% is the highest among industrial peers, signaling possible overpayment
Quality and actionable acquisition targets appear to be shrinking in number and valuations rising; latest deals to acquire Zygo (Nasdaq:
ZIGO) and Amptek are recent examples of paying richly for no growth businesses
Since 2010, Ametek has acquired 11 companies from private equity (“PE”) firms for $1.8bn.Questionable what added value Ametek can
bring to the table, especially to PE-owned targets. PE firms are known to streamline costs and accelerate growth opportunities for portfolio
companies
No demonstrated revenue synergies from acquisitions >> organic growth essentially 1% p.a. in 2012 and 2013
Appears to be hitting a wall in terms of cost cutting and working capital efficiency gains
Underinvests in R&D + capex. Acquisitions must be accounted for in evaluating true cash flow
Ametek conducts minimal share buybacks (essentially to offset share dilution) and its dividends paid are effectively debt-funded when
viewed in context of its capital allocation preference for deals
Dependence on short-term debt was rising with ~75% of its credit revolver having to cover short-term debt obligations utilized at the end of
Q2’14. We believe Ametek’s main European funding and holding entities, Ametek Netherlands B.V and Ametek European Holdings, both
of which stopped filing financials in 2012, showed limited cash holdings and declining equity. Ametek’s recent need to raise $700m in
private placement notes in Oct. ‘14 illustrates our concerns that its ‘strong operating cash flow’ to fund deals is not as it appears. By
accessing the private placement market, Ametek was able to avoid SEC registration and scrutiny of its financial filings, which we believe
are cryptic and provide an incomplete picture for investors to fully assess its condition. For example, Ametek does not even discuss factors
affecting its gross margins
Warning Signs of a Stressed Financial Model Have Appeared: Whistleblower Case and FBI Indictment
In a 2009 whistleblower case, Matthews vs. Ametek, claimed Ametek was booking revenue and inventory improperly at Chandler
Engineering. In 2013, the FBI indicted Chris Stehm, former Chandler Chief Accounting Officer and VP of Finance at its HCC division for
embezzlement. The two men worked together, with Matthews even warning Stehm he observed things that “looks, smells, and tastes like
fraud.” Curiously, Ametek set-up a CV/BV tax structure in 2006. We pulled the public filing for Ametek International C.V. in the
Netherlands, and found none other than Chandler listed as its only Limited Partner. We do not understand the significance of Chandler, a
8
tiny business based in Oklahoma, but it appears to play a significant financial role within the organization.
Highly Suspect and Aggressive Accounting
Spruce Point Capital
Appears to Bolster Margins and EPS
Ametek Appears to Use Aggressive Acquisition Accounting To Bolster EBITDA Margins and EPS:
Ametek has allocated >$1.0 billion of deal values to “customer relationships” and amortizes these costs over 19yrs vs. 10yrs (median
of peers). Customer relationships account for 80% of its intangible asset allocation vs. 50% for peers. We believe Ametek is really
purchasing technology and products it does not develop internally, and according to most of its own deal commentary, is buying
complimentary products to sell to existing customers
We estimate the impact of amortizing costs too slowly adds 130bps to EBITDA margins and overstates EPS by approximately 2.5%.
Furthermore, we estimate that if Ametek were to boost its R&D expenditure to 6% (peer average) instead of capitalizing costs via
acquisitions, its EBITDA margins would contract by ~200bps and its EPS would be 4 – 5% lower
Ametek Is Primarily a Manufacturer and its Inventory Accounting is Highly Suspect:
Ametek’s margins continue to expand to record levels, despite inventory turns that have declined since 2011. AME has
surreptitiously been changing from LIFO to FIFO in a material way. In 2005 the FIFO/LIFO split was 50/50%, and now it’s 80/20%,
In an inflationary env’t, this classic accounting switch bolsters reported EPS. AME also doesn’t appear to apply “Lower of Cost or
Market - LCM” GAAP accounting; its SEC filing curiously omit this LCM language!
Ametek holds a high % of raw materials in inventory relative to peers given its claims of lean/JIT manufacturing. It reports
significant fixed-price off-balance sheet purchase commitments (75% of inventory); unusually high relative to its peers that report
~45%. This would make sense if Ametek had a high degree of customer demand visibility; in our opinion, unlikely given its cyclical
end markets. Ametek uses inventory consignment strategies w/suppliers, and may be using tactics to understate inventory
Management’s operating income bonuses have been adjusted for the past 3yrs for a mysterious “estimated tax benefit realized
through the disposal of excess/obsolete inventory,” yet Ametek claims to have never taken an inventory write-down or charge! In
our opinion, Ametek may be using its ever-expanding ‘sourcing cost savings’ as a cookie jar to bolster margins
Warning: Ametek’s Non-Ernst & Young Auditors Abroad Appear to Have Accounting Reservations
Ametek’s relationship with its auditor E&Y goes back to the 1930s. Ametek entered India in 2009, and has most recently received
a “qualified” audit opinion from its local auditor. The auditor noted changes to inventory valuation that made the impact on the
financials indeterminable, along with continuing failure to strengthen internal controls tied to sales of goods and services. In
France, Ametek’s statutory auditors for both its Cameca and Antavia businesses have resigned. Historically, each has been
audited by both E&Y and an affiliate of Deloitte and Touche
9
Opaque Disclosures and Questionable
Spruce Point Capital
Oversight Amplify Our Concerns
Opaque SEC Financial Disclosures and Non-Transparent, Complex Business Model
In light of our concerns about inventory accounting, we observe that Ametek does not discuss any factors affecting its cost of
sales or gross margin in any of its recent SEC filings. Unusually high spread between its relatively (low) gross and (high) EBITDA
margins are difficult to evaluate in the absence of more information; Ametek is an extreme outlier to peers
It has jammed all its acquisitions into just two reporting segments, even though it appears some businesses such its Maintenance
Repair and Operations (MRO) and Specialty Metals units have nothing to do with Electronics or Testing Equip.
Because Ametek makes frequent and small acquisitions relative to its large size, it does not regularly disclose the EBITDA or EPS
impact of acquisitions and can hide under the cover of “immateriality”
Ametek’s income statement is “too clean;” and doesn’t separately identify recurring acquisition costs by segment like its peers.
The company rarely has any one-time items or inventory charges - a remarkable achievement for a company its size!
Warning Signs With Management, Audit and Governance Concerns
Ametek’s senior management has been in place for a long time. However, we note significant leadership role changes in 2012
involving its CFO, Treasurer and COO all occurred after Ametek announced the acquisition of Dunkermotoren, its largest in
history. After reviewing its German financial statements, it appears management shamefully misled investors about the
performance of the target. In light of our concerns about the integrity of the financial statements, we observe that Ametek changed
its “equity clawback” language to include the word “fraud,” and sharply boosted supply cost saving estimates shortly after
Ametek’s auditor since the ‘30s is E&Y. At the whistleblower deposition, E&Y admitted that it doesn’t audit all of Ametek. Its Audit
Chairman mysteriously departed in 2011 and its newly promoted VP of Internal Audit, is not even a CPA, despite it claiming
otherwise. We also note that three of Ametek’s foreign auditors have distanced themselves from the company
Ametek has been touting its major growth opportunities in Asia, yet its long time VP of Asia resigned in Jan 2014. Curiously,
Ametek’s initial JV formed in Taiwan to enter China appears to have gone dark, while its main Asian operating entity out of
Singapore was delinquent in its filings for most of 2014. Recent results from the entity suggest a progressive decay of the business
Insiders own under 2% of the company. Key division heads and a corporate development officer have all sold shares this year.
The management team as a whole owns less and less of the company each year.
Ametek’s classified board may be asleep at the wheel! Ametek’s board is among the smallest, oldest, and most entrenched among
industrial peers we reviewed. Board members have been particularly aggressive sellers of shares in 2014. 10
Irrational and Unsustainable Valuation
Spruce Point Capital
Premium to its Acquired Assets and Peers
Ametek Trades at an Irrational Premium to Its Acquired Assets
Since 2000, Ametek has purchased over 60 businesses at an estimated average EV/Sales and EBITDA multiples of 1.7x
and 9.0x, respectively. The notion that they’ve seamlessly acquired and integrated these businesses, while extracting
perpetual margin increases and missing just 1 quarter of EPS expectations in a decade seems too good to be true
In light of our numerous concerns, Ametek trades at an unjust valuation premium to peers at 3.5x, 13.5x, and 22x 2014E
revenue, EBITDA and EPS, respectively. We think a conglomerate discount is more appropriate, not a premium!
Investors’ seemingly believe that Ametek’s conglomerate-like structure can add superior lasting value to acquired
businesses, above and beyond what private ownership can achieve. Many of Ametek’s acquired companies were flipped
from private equity; these prior owners are supposed to add value through cost cutting and supplying growth opportunities.
What lasting incremental benefits Ametek can add are a question open for debate
In contrast to the optimistic sell-side analyst views that Ametek is a proven acquirer capable of delivering steady EPS growth
of 15%+ per year, we believe Ametek’s model is showing signs of strain and that its valuation premium is unwarranted.
Ametek has failed to demonstrate revenue synergies, underinvests in R&D, and will become increasingly challenged to
meet earnings targets in the absence of fresh acquisitions. It also appears to be covering its issues by repeated boosts to
cost procurement savings estimates. With Ametek recently having stretched its short-term debt obligations to 75% of
revolver capacity at Q2’14, it raised $700m of external debt. We believe this illustrates that its reportedly “strong operating
cash flow” for acquisitions and debt repayment cannot be relied upon as an indicator of the company’s financial health
If Ametek Were to Be Valued Correctly, Its Share Price Would Be 30 - 50% Lower
Given our concerns about aggressive acquisition and inventory accounting, Ametek’s true EBITDA margin may be 400-
600 bps lower than reported. Our opinion is also supported by our review of at least 14 of its operating entities, which
suggest EBITDA margins closer to 20 - 21%. Furthermore, our plot of large cap industrial peers’ gross vs. EBITDA
margins would also suggest Ametek’s EBITDA margins are closer to 20% - 21% to be on trend.
If Ametek were valued in line w/ peers at 2x and 10-11x ‘14E revenues and EBITDA, its stock would be worth $27-$36/share,
implying 30 - 50% downside from its current share price 11
30% – 50% Downside in Ametek’s Shares
Spruce Point Capital
In our opinion, Ametek’s EBITDA margins appear overstated and are likely a few hundred basis points lower than the 26%
indicated in its filings, potentially up to 400 – 600 bps lower. This estimate is supported by our peer regression analysis,
evaluation of various Ametek foreign filings, and pro forma amortization analysis. If Ametek were to be valued closer to peers at
2x and 10-11x EV / 2014E Sales and EBITDA, respectively, its share price would have downside to $27 - $36 per share.
$ in millions $ in millions
True EBITDA Margin: 20% 21% 22% 23% 24% 25% 26% 2014E Revenues
14E Adj. EBITDA $799.0 $839.3 $879.6 $920.0 $960.3 $1,001 $1,041 $3,797 $3,874 $3,953 $4,034 $4,115 $4,197 $4,281
Implied Enterprise Value Implied Enterprise Value
9.00x $7,191 $7,554 $7,917 $8,280 $8,643 $9,006 $9,369 1.75x $6,644 $6,780 $6,918 $7,060 $7,201 $7,345 $7,492
EV/'14E EBITDA
EV/'14E Sales
10.00x $7,990 $8,393 $8,796 $9,200 $9,603 $10,007 $10,410 2.00x $7,594 $7,749 $7,907 $8,068 $8,229 $8,394 $8,562
11.00x $8,789 $9,232 $9,676 $10,120 $10,564 $11,007 $11,451 2.25x $8,543 $8,717 $8,895 $9,077 $9,258 $9,443 $9,632
12.00x $9,588 $10,072 $10,556 $11,040 $11,524 $12,008 $12,492 2.50x $9,492 $9,686 $9,883 $10,085 $10,287 $10,492 $10,702
Less: Debt ($1,636) ($1,636) ($1,636) ($1,636) ($1,636) ($1,636) ($1,636) Less: Debt ($1,636) ($1,636) ($1,636) ($1,636) ($1,636) ($1,636) ($1,636)
Plus: Cash $370 $370 $370 $370 $370 $370 $370 Plus: Cash $370 $370 $370 $370 $370 $370 $370
FD Shares 248.1 248.1 248.1 248.1 248.1 248.1 248.1 FD Shares 248.1 248.1 248.1 248.1 248.1 248.1 248.1
Implied Stock Price Implied Stock Price
9.00x $23.90 $25.30 $26.80 $28.30 $29.70 $31.20 $32.70 1.75x $21.70 $22.20 $22.80 $23.30 $23.90 $24.50 $25.10
EV/'14E EBITDA
EV/'14E Sales
10.00x $27.10 $28.70 $30.30 $32.00 $33.60 $35.20 $36.90 2.00x $25.50 $26.10 $26.80 $27.40 $28.10 $28.70 $29.40
11.00x $30.30 $32.10 $33.90 $35.70 $37.50 $39.30 $41.00 2.25x $29.30 $30.00 $30.70 $31.50 $32.20 $33.00 $33.70
12.00x $33.50 $35.50 $37.40 $39.40 $41.30 $43.30 $45.20 2.50x $33.20 $33.90 $34.70 $35.50 $36.40 $37.20 $38.00
Implied Downside From Current Price Implied Downside From Current Price
9.00x -54% -51% -48% -46% -43% -40% -37% 1.75x -58% -57% -56% -55% -54% -53% -52%
EV/'14E EBITDA
EV/'14E Sales
10.00x -48% -45% -42% -38% -35% -32% -29% 2.00x -51% -50% -48% -47% -46% -45% -43%
11.00x -42% -38% -35% -31% -28% -24% -21% 2.25x -44% -42% -41% -39% -38% -37% -35%
12.00x -36% -32% -28% -24% -21% -17% -13% 2.50x -36% -35% -33% -32% -30% -28% -27%
12
Signs of An Aggressive,
“Too Good To Be True”
Financial Strategy
Proprietary and Confidential – May Not Be Distributed or Copied Without Spruce Point Capital Management, LLC Consent
Early Warning: Email From Whistleblower
Spruce Point Capital
Matthews to Ametek Financial Controller
Financial Controller –
Remember This Name!
30.0%
AME
5.0%
20.0% 30.0% 40.0% 50.0% 60.0%
Note: Bubble size represents relative size of enterprise value Gross Margins
Source: Company financial filings 16
Presentation of Ametek’s Financials,
Spruce Point Capital
Extremely Simple for a Complex Company
Ametek’s presentation of its Income Statement is extremely simplified for a complex and diverse company
assembled from over 60 acquisitions. Inventory charges and other one-time items are never separately
identified. “Other net expense” are primarily explained as acquisition costs and currency effects.
• The roll-up strategy flatters income statement figures like EBITDA and EPS, along with operating cash flow metrics for a period of time due
to the inherent financial statement mechanics of acquisition accounting (which run through the Investing section of the Statement of Cash
Flows), so Ametek is able to inherit a new income and operating cash flow (“OCF”) stream upon deal closing, without any OCF outlay
• Moreover, as Ametek liquidates the working capital of the acquired company in the normal course of business – collecting on receivables
or selling inventory – it can realize an unsustainable OCF boost that has virtually nothing to do with the performance of its business
• We believe this strategy has significantly aided Ametek’s ability to never disappoint Wall Street with an earnings miss. Therefore, it’s
extremely important to dig beneath the surface to critically analyze what’s really going on at Ametek
AME’s Earnings to Cash Flow Appears High Free Cash Flow Adjusted for Capex/M&A is Negative
$ in mm $ in mm
FBI Indicts
VP of Finance $800
$700 Cash from Operations
CFO Retires Deal pace
begins to dramatically
After accelerates
depart from Net Income,
$600 Dunkermotoren $600
aided by cost cutting,
aggressive acquisitions and Snafu
$500 potentially aggressive
$400
inventory accounting (note:
$400 whistleblower
allegations in 2009)
$200
$300
$200 $0
2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 YTD
$100
($200)
$0
2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 YTD ($400)
Cash from Operations Capex Acquisitions FCF After Capex and Acquisitions
Net Income Cash from Operations
• We believe Ametek appears to be underinvesting in its business and using acquisitions to create the appearance of superior cash flow
generation. As such, cumulative free cash flow after capex and acquisitions is a key metric for analyzing Ametek, and presents a
better picture of its financial performance over time. In this case, it demonstrates that Ametek appears to be hitting a wall with its
aggressive acquisition strategy and has burned -$627m since FY 2000. We believe that Ametek’s deal pace has accelerated post-
financial crisis, and its true operating cash flow may be struggling.
$ in mm
Notice How the Slope of the Curve
$5,500 Flattens, Inventory Turnover $500.0
Declines, Capital Required for
Acquisitions and Multiples Paid Rise,
Short-term Credit Utilization Swells;. $450.0
Period of Post Financial Crisis.
Company Restructures, Ametek raises $700m in Debt
$4,500
Inventory Turns Peak at 5.5x in $400.0
2011. Deal-Making Activity
Accelerates After Whistleblower
Complaint (2009). Head of Audit $350.0
$3,500
Committee Resigns (2011),
CFO Resigns (2012). Ametek’s $300.0
Early Gains From the Short-Term Debt Swells, and it
Strategy Are Evident Issues $800m of Long-Term
$2,500 with Slow and Steady Debt in 2007-2008 $250.0
Appreciation of
Financial Results $200.0
$1,500
$150.0
$100.0
$500
$50.0
($500) 2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 Q1'14 Q2'14 Q3'14 $0.0
Cumulative Cash from Ops. Cumulative Cash for Acquisitions Cumulative Capex
Cumulative FCF after Acquisitions Short Term Debt
New orders for 2013 were a record at $3,621.9 million, an increase of $86.8 million or 2.5%, compared with $3,535.1 million in 2012. The
increase in orders was primarily attributable to 2013 and 2012 acquisitions. As a result, the Company’s backlog of unfilled orders at December
31, 2013 was $1,140.0 million, an increase of $27.7 million or 2.5%, compared with $1,112.3 million at December 31, 2012.
Segment operating income for 2013 was $861.5 million, an increase of $72.2 million or 9.1%, compared with segment operating income of
$789.3 million in 2012. The increase in segment operating income resulted primarily from the acquisitions mentioned above, as well as the
benefits of the Company’s lower cost structure through Operational Excellence initiatives. Segment operating income, as a percentage of net
sales, increased to 24.0% in 2013, compared with 23.7% in 2012. The increase in segment operating margins resulted primarily from the
benefits of the Company’s lower cost structure through Operational Excellence initiatives.
Selling, general and administrative (“SG&A”) expenses for 2013 were $398.2 million, an increase of $17.7 million or 4.7%, com pared with
$380.5 million in 2012. As a percentage of net sales, SG&A expenses were 11.1% for 2013, compared with 11.4% in 2012. Selling expenses
increased $14.8 million or 4.4% for 2013 primarily driven by the increase in net sales noted above. Selling expenses, as a percentage of net
sales, decreased to 9.8% for 2013, compared with 10.1% in 2012. Base business selling expenses decreased approximately 2% for 2013
compared to 2012, primarily due to cost containment initiatives.
• Ametek’s margins are continually expanding, and experienced only a brief hiccup during the great financial crisis. Ametek would have
you believe this a result of; 1) continuous cost cutting ability and operational improvements and 2) its strategy shift to ac quire higher
margin businesses that are differentiated
• We believe this story is too good to be true and have evidence that margins are being enhanced by: 1) underinvesting in R&D
expense, 2) aggressive acquisition accounting which amortizes costs too slowly, 3) changes in inventory accounting method and
potentially the avoidance of recording inventory charges 4) Suspicious boosts to supply chain cost estimates after its CFO ‘retired’
• We’ve collected publicly filed foreign financial statements for 15 of Ametek’s operating entities, and the majority have shown
evidence of margin contraction, not margin enhancement!
24.0%
33.0% 23.0%
22.0%
31.0% 21.0%
20.0%
29.0% 19.0%
18.0%
27.0% 17.0%
2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 Q1'14 Q2'14 Q3'14 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 Q1'14 Q2'14 Q3'14
5.50x
5.40x
5.30x
5.20x
5.10x
5.00x
4.90x
4.80x
2011 2012 2013 Q1'14 Q2'14
Source: Ametek Company Financials
23
Note: Inventory Turnover = LTM Cost of Sales / Average (Beginning and Ending Period Inventory)
Summary: Foreign Operating Subsidiaries
Spruce Point Capital
Show Margin Contraction
• We’ve examined public documents of businesses that contribute ~$731m of revenue (~20% of Ametek’s $3.6 billion total in 2013)
• We find that on average:
• Its operating businesses have an EBITDA margin of ~21% and;
• Are experiencing both contracting Gross Margins of ~0.2% and EBITDA margins of ~1.3%
• Paradoxically, Ametek’s corporate EBITDA margin continues to expand and is in the 26% range. However, few businesses we examined have
EBITDA margins anywhere close to this level. We have excluded Zygo and Amptek from our analysis because the results have not yet been
fully consolidated on an annual basis into Ametek’s financials
3.0% 6.0%
2.0% 4.0%
1.0% 2.0%
0.0% 0.0%
$ millions
2005 2006 2007 2008 2009 2010 2011 2012 2013 • Ametek extracts significant
Total Revenues $1,434 $1,819 $2,137 $2,531 $2,098 $2,471 $2,990 $3,334 $3,594 earnings benefits from
continually buying vs.
Actual Net R&D Expense $34.8 $42.0 $52.9 $57.5 $50.5 $56.8 $78.0 $84.9 $93.9
developing many of its own
Target R&D Margin 6.0% 6.0% 6.0% 6.0% 6.0% 6.0% 6.0% 6.0% 6.0%
products.
Target R&D Expense $86.1 $109.2 $128.2 $151.9 $125.9 $148.3 $179.4 $200.1 $215.6
R&D Underinvestment ($51.3) ($67.2) ($75.3) ($94.4) ($75.4) ($91.5) ($101.4) ($115.2) ($121.7) • R&D that would need to be
Amortization Add-back (1) $3.2 $7.4 $12.1 $18.0 $22.7 $28.4 $34.8 $42.0 $49.6 expensed, is instead
Net R&D Expense ($48.1) ($59.8) ($63.2) ($76.4) ($52.7) ($63.0) ($66.6) ($73.2) ($72.2) capitalized on the balance
sheet and amortized over a
Reported EBITDA $269.9 $351.4 $433.9 $489.4 $428.0 $545.9 $712.2 $842.7 $916.3 period ranging up to 19yrs
% margin 18.8% 19.3% 20.3% 19.3% 20.4% 22.1% 23.8% 25.3% 25.5% (more on this later)
Less: Net R&D Expense ($48.1) ($59.8) ($63.2) ($76.4) ($52.7) ($63.0) ($66.6) ($73.2) ($72.2)
Pro Forma EBITDA $221.8 $291.6 $370.7 $413.0 $375.3 $482.9 $645.6 $769.5 $844.1 • If we assume that Ametek
% margin 15.5% 16.0% 17.3% 16.3% 17.9% 19.5% 21.6% 23.1% 23.5% targeted a 6% R&D margin
(peer average), we
Margin Enhancement 3.4% 3.3% 3.0% 3.0% 2.5% 2.6% 2.2% 2.2% 2.0% estimate its EBITDA
% Decline in EBITDA -17.8% -17.0% -14.6% -15.6% -12.3% -11.5% -9.4% -8.7% -7.9% margins would be 200bps
lower and its EPS 4% lower
Effective Tax Rate 31.2% 31.0% 32.2% 32.6% 30.2% 30.7% 30.9% 30.7% 28.7%
After-tax R&D Net Expense ($15.0) ($18.5) ($20.4) ($24.9) ($15.9) ($19.3) ($20.6) ($22.5) ($20.7)
Diluted Shares 237.6 239.9 242.1 241.7 242.7 241.3 243.2 244.0 246.1
Reported Diluted EPS $0.57 $0.76 $0.94 $1.02 $0.85 $1.18 $1.58 $1.88 $2.10
less: After-tax R&D impact ($0.06) ($0.08) ($0.08) ($0.10) ($0.07) ($0.08) ($0.08) ($0.09) ($0.08)
Pro forma EPS $0.51 $0.68 $0.86 $0.92 $0.78 $1.10 $1.50 $1.79 $2.02
% change -11.0% -10.2% -8.9% -10.1% -7.7% -6.8% -5.4% -4.9% -4.0%
CEO
Former CFO
CFO
COO
President
Electromechanical Group
President
Electronic Instruments
CEO
CFO
COO
President
Electromechanical Group
President
Electronic Instruments
35.0%
25.0%
30.0%
20.0%
25.0%
15.0% 20.0%
15.0%
10.0%
10.0%
5.0% 5.0%
0.0% 0.0%
$ i n mi l l i ons
Reported Leverage At Various Assumed EBITDA Margins
LTM EBITDA Margin 26.2% 25.0% 24.0% 23.0% 22.0% 21.0% 20.0%
In our opinion, we estimate
LTM EBITDA $1,031 $985.1 $945.7 $906.3 $866.9 $827.5 $788.1 EBITDA margins closer to 20-
Current Debt $1,637 $1,637 $1,637 $1,637 $1,637 $1,637 $1,637 21% which makes Ametek’s
Debt/EBITDA 1.6x 1.7x 1.7x 1.8x 1.9x 2.0x 2.1x
leverage closer to 2.0x. Its
debt covenant is 3.25x
$ in millions
Ametek’s dependency on using its revolver
Q3'13 Q4'13 Q1'14 Q2'14 Amptek PF Q2'14 Q3'14
as a bridge for deals had been rising for
Short Term Debt $125.7 $164.9 $273.3 $454.4 $68.2 $522.6 $163.2 over a year. The company has
LT Debt $1,118.1 $1,135.1 $1,141.7 $1,148.2 $1,148.2 $1,473.5
approximately $195m of long-term debt
coming due in 2015. While Ametek lists
Total Debt $1,243.7 $1,300.0 $1,415.0 $1,602.6 $1,670.8 $1,636.7 $369.6m of cash on its balance sheet,
$307.1m is listed as being outside of the
Credit Facility $700 $700 $700 $700 $700 $700 U.S. as of 9/30/14. A majority of Ametek’s
ST Debt / Facility 18% 24% 39% 65% 75% 23% earnings and cash flow is derived from
foreign entities, and would be taxed upon
Note: short-term debt includes current portion of LT debt repatriation.
Short-term debt to
Revolver capacity
Source: Company filings reached dangerously
Note: Assumes Amptek acquisition was funded with the credit facility high levels in Q2’14 31
A Closer Look Into Ametek’s Main
Spruce Point Capital
Foreign Holding Companies
Stopped Reporting
Financials in 2012.
Dwindling Cash and
Equity Value
Sources:
UK Public filings (here)
34
Signs of Financing Problems in Asia?
Spruce Point Capital
A Closer Look at Ametek Singapore
• Ametek Singapore is the company’s oldest Asian operation. We obtained its 2013 financials, which weren’t filed until late September 2014. We
believe Ametek Singapore was late in holding its Annual General Meeting, potentially as a result of its Director Lee Meng Kee having resigned
• Top line revenues decreased by 12.6% while other income, which is primarily investment income from its main operating subsidiaries including China,
declined by 15% from $10.7m to $9.1m
• Overall, profitability fell from $13.4m to $12.2m or 8%. More importantly, operating cash flow plummeted from $28.6m to $7.3m, -75%, while the dividend
paid to its holding company, Ametek European Holdings Limited, declined from $19.1m to $10.1m or -47%
• Responding to an analyst question about emerging market performance on the Q4’13 conference call, the CEO said “Yes, it's actually amazing.
We were very delighted in the quarter when we looked at our international businesses, actually, believe it or not, both in Eu rope and in Asia. In Asia, the
organic growth was up about 25%, in Asia. So a truly outstanding quarter.” The performance from Ametek’s Singapore entity (which conducts
business in Taiwan, China, Malaysia and India), suggests that full year results were disappointing, not spectacular
To illustrate our point that Ametek’s ‘strong operating cash flows’ may not be as advertised, we
note that it raised $700 million through a private placement announced on October 1 st, 2014
Why Do We Think Ametek Used the Private Placement Market to Issue Debt?
• No SEC registration is required, which means that Ametek could avoid scrutiny and review of its financial
statements by the SEC. We note that the last comment letters Ametek received from the SEC date back
over 4 years to 2010
• No credit ratings are required by agencies such as S&P or Moody’s
• Ametek could structure a financing solution to meet its cash flow gaps. In this case, Ametek decided to
tap $500m of debt for immediate usage to pay down its ballooning credit facility. The remaining $200m of
debt will be tapped in 2015 when the company has needs to fund its maturing debt obligations
• Ametek was able to issue the debt to a syndicate of insurance companies at a ridiculously low average
rate of 3.88%
“Some business units are not on stable footing.” -- Sept 18, 2014
“Big corporate mentality. If sales do not meet forecast, expect layoffs/furloughs to recover for shareholder
benefit.” -- Dec 29, 2013
“horrible benefits, low moral, management doesn't work with employees. Company is much too money
hungry and does not reinvest in its people. Only in other companies (which are bought and then dissolved
into Shanghai)” -- Nov 14, 2013
“Tremendous amount of pressure from upper management to meet the monthly/quarterly/annual numbers
at seemingly any cost.” -- Sept 7, 2013
“Layoffs and pay cuts are used to meet the unrealistic/inflated profitability goals. Of course morale suffers
as a result of these cost cutting measures. There is a general lack of honesty throughout the entire Ametek
organization.” -- Nov 5, 2012
Source: Glassdoor reviews (here) 37
Is Management, the Board and
Auditors Looking Out For
Shareholders?
Proprietary and Confidential – May Not Be Distributed or Copied Without Spruce Point Capital Management, LLC Consent
Early Warning: Email From Whistleblower
Spruce Point Capital
Matthews to Ametek Financial Controller
Financial Controller –
Remember This Name!
PHILADELPHIA, PA— Christopher Stehm, 51, of Mason, Ohio, was charged today by information with defrauding his
employer, Berwyn-based Ametek Inc., of at least $659,731, announced United States Attorney Zane David Memeger. According
to the information, Stehm was the chief accounting officer at two different offices of the company when he
submitted phony claims for expense reimbursements, many of which he supported with doctored receipts. Stehm is
charged with two counts of wire fraud and two counts of filing false tax returns.
Stehm was the controller for Ametek’s Chandler division in Broken Arrow, Oklahoma, from about January 2006
through March 2010. In April 2010, Ametek promoted Stehm to be the vice president of finance at its HCC
division in Cincinnati, Ohio, and Stehm held that position until November 2012. In both positions, Stehm was
his office’s chief accounting officer. According to the information, throughout his employment at Ametek, Stehm used a
variety of methods to obtain “reimbursements” for expenses that he either never incurred or that were wholly personal in
nature. These methods allegedly included cutting off the tops of receipts or “whiting out” portions of receipts that Stehm
submitted with his expense reimbursement claims to make them appear to be business-related. Stehm also allegedly used
copies of the same receipts to support multiple expense reimbursement claims.
Ametek is a publicly traded company (symbol AME on the New York Stock Exchange) that manufactures electronic instruments
and electromechanical devices for sale in numerous countries. The company is headquartered in Berwyn, Pennsylvania, but it
has offices in numerous locations in the U.S. and overseas.
Source:
FBI Press Releases (here)
US Court for Eastern District of Pennsylvania (here) 41
What is Going on at Chandler?
Spruce Point Capital
Chandler Instruments, a small company acquired in 2003 with sales of ~$30m at the time, appears to have a large
significance to Ametek. In 2006, Ametek appears to have reorganized many of its holdings around a Netherlands
CV/BV tax structure by creating Ametek International CV. Why did it choose Chandler Instruments as its partner in the
transaction – a company where its former Controller/Chief Accounting Officer has been charged by the FBI of
embezzlement and its former Director of Operations claimed he witnessed accounting irregularities? We note that
Chandler’s own website indicates that it does not have any local sales representative in the Netherlands. (1)
Ametek International
C.V.
Formed 2006
At Least 70 entities
including Holdco and
Source: Publicly available at http://www.kvk.nl/zoeken/handelsregister/
(1) Chandler’s sales contacts (here)
Opcos (2)
(2) Ametek subsidiary list (here) 42
Ametek Appears To Have Misled Investors
Spruce Point Capital
About its Largest Acquisition Ever in 2012
Ametek To Acquire Dunkermotoren (Germany) Business Commentary From Its German Filing
On April 26, 2012 Ametek said, “The privately held manufacturer has expected 2012 sales “Overall, Dunkermotoren could not reach the turnover of EUR
of approximately €155 million ($200 million) ” But, according to German public 140.1m from the previous year. Sales amounted to EUR 136.4M,
filings, Ametek may have already known that Dunkermotoren’s business was which is about 3% below the planned levels. The good level of
deteriorating when they made this statement. Actual 2012 revenues came in at the first quarter could not be sustained in the subsequent
EUR 136.4m, or 12% less than expected. Revenues declined 3% YoY!! quarters. The global economy also influenced the regional
distribution of sales. In Germany, sales remained broadly stable.
With a slight decline in the fourth quarter, sales declined in
Germany for the year by approx. 1%. Exports to other European
countries were about 6% lower than last year, the same applies to
exports to Asia. Positive Sales developments in North America,
here were 9% increase was recorded.”
The Company reserves the right to recover, or clawback, If we are required to prepare an accounting restatement
from a current or former executive officer any wrongfully- due to misconduct, any participant who is determined
earned performance-based compensation, including stock- by a Court of competent jurisdiction to have engaged
based awards, upon the determination by the in, or failed to prevent, the misconduct, will be required to
Compensation Committee of the following: repay proceeds from the sale of shares issued upon
• There has been restatement of Company financials, due exercise of a stock option or stock appreciation right, or
to the material noncompliance with any financial reporting vesting of restricted stock or stock unit, occurring during
requirement (other than a restatement caused by a the 12-month period following the first public issuance or
change in applicable accounting rules or interpretations), filing with the Securities and Exchange Commission of the
and such executive officer engaged in fraud or financial statements required to be restated.
intentional illegal conduct which materially contributed to
the need for such restatement,
• The cash incentive or equity compensation to be Pay Close Attention!
recouped was calculated on, or its realized value affected
by, the financial results that were subsequently restated, Ametek changed its language to explicitly call out
“current or former executive officers ” and lists “fraud
• The cash incentive or equity compensation would have or intentional illegal misconduct” as a factor. Also
been less valuable than what was actually awarded or Ametek subtly makes it more difficult to clawback
paid based upon the application of the correct financial equity from these officers by changing from “a Court
of competent jurisdiction” to “the determination of the
results, and
Compensation Committee.”
• The pay affected by the calculation was earned or
awarded within three years of the determination of the Who would you rather be judged by...your
buddies on the Board or the U.S. legal system?
necessary restatement.
Sources:
Proxy Statement – March 2012 (here) 45
Prior Proxy Statement (here)
Cozy U.S. Auditor Relationship May Hinder
Spruce Point Capital
Adequate Oversight of Ametek
Ametek appears to have a special relationship with its auditor. In its proxy, the company notes that “Ernst & Young LLP
and its predecessor has served continuously as our independent auditors since our incorporation in 1930”
During the period of the whistleblower allegations/investigation and significant reported growth in its business, we
observe that Ametek’s audit fees did not increase. Ironically, E&Y had no issues extracting increased audit fees from
other large industrial clients during this time period
Curiously, Ametek noted an increase in “Audit-related fees paid” during this time period, which now included payments to
its auditor for “due diligence in connection with acquisitions.” For 2013, Ametek paid E&Y $4.96m of audit fees, an
amount barely larger than the $4.76m paid in 2008. Ametek has used ‘tax fees’ as way to increase payments to E&Y
$ in millions
Fiscal Yr Audit Fee '09-'11 CAGR M&A
Company Auditor 2009 2010 2011 Audit Fee Sales Deals
Eaton E&Y $15.0 $15.7 $17.1 6.8% 16% 14
Danaher E&Y $10.6 $12.3 $16.6 25.1% 24% 47
Agilent PWC $5.7 $7.4 $7.5 15.0% 22% 2
Ametek E&Y $4.3 $4.2 $4.2 -0.6% 19% 12
Mettler-Toledo PWC $2.8 $3.0 $3.5 10.2% 16% 4
Teledyne E&Y $2.1 $2.2 $2.3 3.2% 8% 8
Note: 2011 language change to Audit-related fees –
Ametek “include fees for audits of employee benefit plans and
due diligence in connection with acquisitions”
Audit-related Fees $0.05 $0.26 $0.33
Tax Fees $0.10 $1.30 $0.72 Note spike in tax fees in 2010: “relate to federal and state tax
advice, acquisition tax planning, assistance with international tax
All Other $0.00 $0.00 $0.00 compliance and international tax consulting”
EY is pleased to announce the winners of the EY Entrepreneur Of The Year™ Award in Greater Philadelphia. This group of
leading entrepreneurs was selected by an independent judging panel made up of previous winners of the award, leading CEOs,
private capital investors and other regional business leaders. The winners were revealed at a special gala on June 12, at the
Terrace Ballroom of the Pennsylvania Convention Center, in Philadelphia.
“EY has honored outstanding entrepreneurs for the past 28 years,” said Mike Nichols, EY Entrepreneur Of The Year Program
Director for Greater Philadelphia. “These business leaders are accomplished entrepreneurs who have contributed a tremendous
amount to the community.”
The EY Entrepreneur Of The Year 2014 Greater Philadelphia Award winners are:
In addition to recognizing the regional award winners, Michael Cardone Jr., Owner and Chief Strategy Officer of Cardone
Industries, was presented with the EY Entrepreneur Of The Year Lifetime Achievement Award for his sustained business and
philanthropic leadership. Jeffrey Brown, CEO of Brown’s Super Stores, was the recipient of the EY Entrepreneur Of The Year
Social Entrepreneur Award for his commitment to the community.
Gowex CEO (here) Source: Satyam CEO (here) Source: TechnoDyne (here)
Lexi Holdings - £100m Scheme InnoVida Holdings: $50m Scheme IT Factory: $186m Scheme
Shaid Luqman Claudio Osorio Stein Bagger
E&Y Entrepreneur of the YearTM 2004 E&Y Entrepreneur of the YearTM 2007 E&Y Danish Entrepreneur of the YearTM 2007
48
Lexi Holdings CEO (here) InnoVida Holdings CEO (here) IT Factory CEO (here)
Ametek’s Structure Makes it Difficult
Spruce Point Capital
to Audit in its Entirety
Source: Ametek press release (here) Source: PA State License Check (here) 50
Why Did Ametek’s Audit Committee
Spruce Point Capital
Chairman Mysteriously Resign in 2011?
• We also observe that Ametek appears to have deliberately obscured the retirement/resignation of its Audit Committee Chairman – Mr. Gordon
Sheldon. Mr. Sheldon had served as the Audit Committee chairman since at least 2001, according to previous proxy statement filings, and served on
its Board since 1989. Mr. Gordon resigned from the Board on May 3, 2011 according to the proxy statement filed on March 19, 2 012. We observe
that Ametek did not file an 8-K or include any public disclosure that Mr. Sheldon would not stand for re-election and would resign. In
contrast, in February 2011 Ametek did make an 8-K filing that David P. Steinmann would not stand for re-election.(1)
• Prior to Mr. Gordon’s departure, we observe that the Audit Committee expanded from 3 members to 5 members in 2011. Mr. Conti, who was
appointed to the Board on July 30, 2010 joined the Audit Committee and is now the Chairman. Mr. Conti is an accounting professional by background.
In our opinion, these Audit Committee changes may suggest that Ametek was trying to modify its audit oversight in the wake of the Matthews
Whistleblower case
Source:
(1) Steinmann resignation (here)
Proxy Statement – Filed 3/19/12 (here)
Proxy Statement – Filed 3/28/11 (here) 51
Auditor Reminder...Pay Close Attention!
Spruce Point Capital
Throughout the world, Ernest and Young has audited Ametek’s financial statements
According to Ametek’s Proxy Statement, “Ernst & Young LLP and its predecessor has
served continuously as our independent auditors since our incorporation in 1930”
There’s a place in the world we found Ametek is not audited by Ernst & Young or a
big global audit firm...
52
Ametek Moves into India w/Great Promise...
Spruce Point Capital
“At the end of the third quarter, we announced that we have acquired Unispec Marketing
and Thelsha Technical Services, two privately owned and affiliated businesses
headquartered in Mumbai, India. These acquisitions provide us with an established sales
distribution and service network with a total of 11 offices across India serving the quality
control and the analytical instruments markets.
Special Note:
The Chris Stehm
FBI embezzlement
case center around
submission of
fraudulent
travel claims
Inadequate!
Delays in
Payment of
Taxes!
Continuing
failure for
ascertaining
aging of
inventory and
collection of
receivables!
Described as
a Major
Source: Publicly available at http://www.mca.gov.in/ Weakness 55
Funding Issues and Bad Working Capital
Spruce Point Capital
Practice Noted in India
Spruce Point Note: Our review of Ametek Singapore Private Limited, the immediate holding
company, along with Ametek European Holdings Limited (the holding company above Ametek
Singapore) does not state the inventory valuation method used. Furthermore, both entities
stopped filing financial statements in 2012. Regardless, why after 5yrs of starting its India
operations does Ametek not appear to have control procedures in place?
Source: http://www.mca.gov.in/ 57
Ametek India: Qualified Audit Opinion!
Spruce Point Capital
Alignment of insiders’ interest with public shareholders’ interests appears to be rapidly eroding.
Insiders (management and its directors) own only 2% of the company. Insiders own less and less
of the company every single year. We view this as an alarming trend to carefully consider.
Insiders Ownership / Total Shares 4.1% 3.6% 3.6% 3.4% 3.2% 2.7% 2.1% 2.0%
Adjusted for 3:2 stock split on Nov 2010 and May 2012
Source: Ametek Proxy Statements
60
Insiders Sales Are Rampant...
Spruce Point Capital
Mettler
$ in millions Danaher Emerson Eaton Rockwell Ametek Toledo Hubbell Average*
Enterprise Value $52,413 $47,437 $40,147 $15,183 $14,302 $8,044 $7,195 $28,403
LTM Revenues $19,562 $24,540 $22,393 $6,557 $3,798 $2,435 $3,258 $13,124
Board Members 10 13 12 10 9 9 12 11
Average Age 62 61 61 62 65 60 60 61
Avg. Length of Tenure 18 9 9 8 13 11 9 11
* excludes Ametek
Proprietary and Confidential – May Not Be Distributed or Copied Without Spruce Point Capital Management, LLC Consent
Warning: It’s All About the Inventory
Spruce Point Capital
Ametek is obsessive about touting its “Operational Excellence” and its “Working Capital Efficiency.” Ametek regularly
highlights its “Working Capital to Sales” metric on its quarterly earnings conference calls, and management bonuses
are tied to this metric. One lever the company can pull to make itself more working capital efficient is by minimizing its
investment in inventory. We note the following paraphrased quote from the indicted former VP of Finance below.
5.50x
5.40x
5.30x
5.20x
5.10x
5.00x
4.90x
4.80x
2011 2012 2013 Q1'14 Q2'14
Source: Ametek Company Financials
Note: Inventory Turnover = LTM Cost of Sales / Average ( Beginning and Ending Period Inventory) 66
Reminder: Ametek Never Discusses or
Spruce Point Capital
Discloses Drivers of its Gross Profit Margins
New orders for 2013 were a record at $3,621.9 million, an increase of $86.8 million or 2.5%, compared with $3,535.1 million in 2012. The
increase in orders was primarily attributable to 2013 and 2012 acquisitions. As a result, the Company’s backlog of unfilled orders at December
31, 2013 was $1,140.0 million, an increase of $27.7 million or 2.5%, compared with $1,112.3 million at December 31, 2012.
Segment operating income for 2013 was $861.5 million, an increase of $72.2 million or 9.1%, compared with segment operating income of
$789.3 million in 2012. The increase in segment operating income resulted primarily from the acquisitions mentioned above, as well as the
benefits of the Company’s lower cost structure through Operational Excellence initiatives. Segment operating income, as a percentage of net
sales, increased to 24.0% in 2013, compared with 23.7% in 2012. The increase in segment operating margins resulted primarily from the
benefits of the Company’s lower cost structure through Operational Excellence initiatives.
Selling, general and administrative (“SG&A”) expenses for 2013 were $398.2 million, an increase of $17.7 million or 4.7%, com pared with
$380.5 million in 2012. As a percentage of net sales, SG&A expenses were 11.1% for 2013, compared with 11.4% in 2012. Selling expenses
increased $14.8 million or 4.4% for 2013 primarily driven by the increase in net sales noted above. Selling expenses, as a percentage of net
sales, decreased to 9.8% for 2013, compared with 10.1% in 2012. Base business selling expenses decreased approximately 2% for 2013
compared to 2012, primarily due to cost containment initiatives.
Inventories are stated at the lower of cost or market, The Company uses the first-in, first-out (“FIFO”) method
cost being determined for more than half of inventories of accounting, which approximates current replacement
by the last-in, first-out (LIFO) method of inventory cost, for approximately 80% of its inventories at
valuation, and market on the basis of the lower of December 31, 2013. The last-in, first-out (“LIFO”)
replacement cost or estimated net proceeds from sales method of accounting is used to determine cost for the
remaining 20% of its inventory at December 31, 2013
68
Material and Systematic Change to More
Spruce Point Capital
Aggressive FIFO Accounting
• Ametek appears to be deliberately and systematically changing its inventory accounting policy from LIFO (conservative) to FIFO (aggressive). This
policy change has accelerated post-financial crisis. While it’s possible that some of this shift is the result of integrating acquired companies under FIFO,
we don’t believe it can entirely be explained by this. Under IFRS, LIFO is not allowed, but Ametek has made only two meaningful foreign acquisitions
(Dunkermotoren and EM Test) – adding ~$220m of sales. In the case of Dunkermotoren, its 2012 public financials show that it reports under German
GAAP, and listed just €13.6m of inventories. Furthermore, according to our review of Ametek’s peers, and an empirical study on inventory policy choice
by the American Institute of CPAs (AICPA), approximately 50% of companies reported using LIFO or Average Cost (1). As a result, we find it difficult to
believe that all acquired companies are brought into Ametek and kept as using LIFO
• As per Financial Accounting Standards (FAS) 154, accounting policy changes that are made voluntarily require retrospective application to prior periods’
financial statements. If Ametek is simply covering up an accounting error or mistake, then its historical financials would also have to be restated (2)
Diluted earnings per share (EPS) — We believe that the paramount objective of a principal executive officer is to increase stockholder return
significantly, and that for a large, well established industrial corporation, EPS is typically a key metric affecting share price. Therefore, we believe EPS is
an excellent measure of our executive officers’ performance.
Sales — Sales growth is key to the long-term vitality of a business and we believe this is an indicator of our executive officers’ performance. This
measure is applied either on a Companywide basis, or, for our group presidents, with regard to their respective operating groups. We define our sales
measure as actual sales compared to budgeted sales without giving effect to (i) increases in revenues from businesses that we acquired during the year
and (ii) foreign currency adjustments.
Group operating income — This measure applies to our group presidents with regard to their respective operating groups, and reflects adjustments
deemed appropriate by the Compensation Committee. We believe this measure is a reliable indicator of operating group performance. Adjustments to
operating unit income in 2010 included estimated tax benefits pertaining to the disposal of excess and obsolete inventory and the inclusion of
specified financing costs related to acquisitions. We increased operating unit income by the estimated tax benefit realized through the disposal of
excess and obsolete inventory. We reduced operating unit income by the estimated amount of interest cost we incur on funds borrowed to finance an
acquisition where the results of operations of the acquired business are included in the unit’s operating results. We believe that reducing the operating
unit income derived from an acquired business by these interest costs better reflects the contribution of the acquisition to the operating unit’s
performance.
Group operating working capital — This measure represents inventory plus accounts receivable less accounts payable as a percentage of sales. We
use this measure to encourage our group presidents to manage our working capital in a manner that increases cash available for investment. Working
Capital is reported at the Corporate and Group level. A lower working capital percentage is an indicator of a group president’s and the CFO’s success in
increasing our cash resources.
Discretionary — A small portion of each executive’s award is based on discretionary factors that are deemed appropriate by the Compensation
Committee. In the case of the group presidents, these factors take into account acquisition activity of their respective operating groups
Diluted earnings per share (EPS) – We believe that the paramount objective of a principal executive officer is to increase stockholder return
significantly, and that for a large, well-established industrial corporation, EPS is typically a key metric affecting share price. Therefore, we believe EPS is
an excellent measure of our executive officers’ performance.
Organic revenue growth – Revenue growth is key to the long-term vitality of a business and we believe this is an indicator of our executive officers’
performance. This measure is applied either on a Companywide basis, or, for our group presidents, with regard to their respective operating groups. We
define our organic revenue growth measure as actual revenue compared to prior-year revenue without giving effect to (i) increases in revenues from
businesses that we acquired during the year and (ii) foreign currency effects.
Operating income – This measure applies to our chief operating officer and group presidents with regard to corporate and their respective operating
groups, and reflects adjustments deemed appropriate by the Compensation Committee. We believe this measure is a reliable indicator of corporate and
operating group performance. Adjustments to operating unit income in 2013 included estimated tax benefits pertaining to the disposal of excess
and obsolete inventory and the inclusion of specified financing costs related to acquisitions. We increased operating unit income by the estimated
tax benefit realized through the disposal of excess and obsolete inventory. We reduced operating unit income by the estimated amount of interest
cost we incur on funds borrowed to finance an acquisition where the results of operations of the acquired business are included in the unit’s operating
results. We believe that reducing the operating unit income derived from an acquired business by these interest costs better reflects the contribution of
the acquisition to the operating unit’s performance.
Operating working capital – This measure represents inventory plus accounts receivable less accounts payable as a percentage of sales. We use this
measure to encourage our executives to manage our working capital in a manner that increases cash available for investment. Operating working capital
is reported at the Corporate and Group level. A lower working capital percentage is an indicator of the executives’ success in increasing our cash
resources.
Discretionary – A portion of each executive’s award, ranging from 10% to 20%, is based on discretionary factors that are deemed appropriate b y the
Compensation Committee. In the case of the chief operating officer and group presidents, these factors take into account acquisition activity of the
Company and their respective operating groups.
We analyzed a broad array of Ametek’s peers to benchmark inventory accounting policies. We observe that Ametek is the
only company we’ve analyzed that explicitly avoids the “Lower of Cost or Market” language in its SEC filings, and has been
changing inventory accounting methods in the last 5 years
Ametek carries a substantial amount of ‘Raw Materials and purchased parts’ as a percentage of its reported inventory. This
appears at odds with its claim of being an efficient and lean manufacturer. We note that on average, its peers carry just 31%
of inventory in the form of raw materials.
• On average, our analysis suggests that peer companies commit to purchasing approximately 45% of their current
inventory on a forward basis. Intuitively in our opinion, this appears to be sensible strategy to ensure adequate raw
material supplies, ensure price stability, and ‘hedge’ approximately half of costs against inflationary cost pressures
• On the other hand, Ametek appears to commit to purchase approximately 75% of current inventories forward.
This could be viewed from a variety of perspectives: 1) Ametek has an aggressive inventory purchasing strategy; 2) it has
superior ability to forecast customer demand and manage inventory (in the cyclical industries it operates in) or
3) its actual inventory balances are much higher than reported to investors.
$ in millions
Total Inventories Fixed Price Purchase Obligations Purch. Obligations / Inventories
FY 2011 FY 2012 FY 2013 FY 2011 FY 2012 FY 2013 FY 2011 FY 2012 FY 2013
Eaton $1,701 $2,336 $2,382 $869 $1,108 $1,236 51.1% 47.4% 51.9%
Thermo Fisher $1,330 $1,444 $1,495 $243 $275 $291 18.3% 19.0% 19.5%
Danaher $1,781 $1,813 $1,784 $960 $899 $1,032 53.9% 49.6% 57.8%
Emerson $2,105 $2,125 $1,895 $1,176 $1,220 $1,087 55.9% 57.4% 57.4%
Agilent (1) $898 $1,014 $1,066 $385 $450 $400 42.9% 44.4% 37.5%
Keysight Tech -- -- $502 -- -- $208 -- -- 41.4%
Hubbell $318 $342 $386 $181 $213 $181 56.9% 62.2% 47.0%
Mettler Toledo $241 $199 $210 $99 $94 $75 40.8% 47.2% 35.7%
Ametek $380 $429 $453 $276 $326 $335 72.4% 75.9% 74.0%
• Ametek has noted on its Floorcare and Specialty motors website, that “We compete in a very competitive continuously
evolving market that has seen significant price erosion in recent years”
• According to a letter published to its vendors and potential vendors, Ametek offers advantaged payment terms to its vendors
that can consign inventory
• What is inventory consignment? Consigned inventory is inventory available to a manufacturer such as Ametek, which is
immediately available for use, but title to the inventory and the risk remains with the supplier until the inventory is consumed
• There are various pros and cons to inventory consignment strategies to a manufacturer
Benefits
1. Reduces working capital tied up in the inventory. Keeping inventory off its balance sheet would allow a company to
improve its reported inventory turnover, and other key financial metrics
2. Risk remains with the supplier until consumed. As a result, the inventory would not appear on the manufacturer’s
balance sheet since title is not held
Negatives
1. Suppliers may feel pressured that the manufacturer is using too much leverage to accept the terms
2. Added time and financial costs of managing the consignment process include storage, logistics and warehousing of
the inventory
3. Specialized accounting systems may have to be designed to accommodate any added complexity of the particular
consignment strategy
Aggressive consignment strategies and advantaged payment terms to suppliers may be another culprit for why Ametek’s
off-balance sheet purchase commitments vastly exceed its reported inventory balance. Ametek may be using this strategy
to bolster its reporting financial results. While we don’t know this for sure, in our opinion it is one plausible explanation.
Spruce Point Note: Our review of Ametek Singapore Private Limited, the immediate holding
company, along with Ametek European Holdings Limited (the holding company above Ametek
Singapore) does not state the inventory valuation method used. Furthermore, both entities
stopped filing financial statements in 2012. Regardless, after 5yrs of starting its India
operations, Ametek still does not appear to have control procedures in place!
$ in millions
$10.0 $20.0
Just wanted to ask about this $90 million maybe in a little bit of different way it was asked previously. I don't know if
you're counting this differently because I remember you were saying at some point in the last 2 years that $60
million was the baseline target. And when things were -- the economy was better, that was the number; and when
the economy was weaker, you pushed that number up. Or -- did you at that point not include acquisition cost
takeout? Or is this $90 million just a big acceleration off of some of the value engineering [ph] and other things you
talked about?
Ametek CEO:
Now basically, Scott, we have included acquisitions continually in terms of providing that metric. I think the key
answer to your question is that the company has just gotten larger so that there are more opportunities to take cost
out. And we view this cost journey as a never-ending kind of activity that we expect our businesses every year,
independent of where they are on the maturity curve, to be looking at cost improvements in their business. And the
number is definitely larger, but I think if you stood it up aside the growth of the business, it's not that much different
than what it has been historically on a percentage basis.
Proprietary and Confidential – May Not Be Distributed or Copied Without Spruce Point Capital Management, LLC Consent
Ametek: The Undisputed King of
Spruce Point Capital
Goodwill and Intangible Assets
Ametek aggressively marks its acquisitions with high goodwill and intangible assets relative
to peers. This is a possible sign of overpaying for acquisitions and/or ways to minimize
allocations to tangible and intangible assets such as inventory or purchased technology.
80%
69%
70%
61% 62%
60%
52% 52% 54%
50% 46%
20% 16%
13%
10%
0%
• Closer scrutiny of Ametek’s goodwill and intangible assets requiring amortization is warranted
• Large amounts allocated to goodwill and to ‘customer relationships’
• The level of financial disclosure is low surrounding working capital, with key components such as inventory and accounts
payable not separately identified
82
Examples of Good Acquisition Accounting
Spruce Point Capital
SEC Disclosures
• Many of Ametek’s peers give better disclosures for marking of asset and liability valuations, especially on matters of
working capital and inventory
84
Peer Analysis Supports View That Ametek
Aggressively Marks Customer Relationships
Spruce Point Capital
• We analyzed a broad array of Ametek’s peers to see what % of intangibles are being allocated to customer relationships
and lists. Our analysis shows that, on average, peers allocated ~50% to this category vs. the ~80% that Ametek allocates
• Danaher, a peer at 73%, may not be comparable since they put other intangibles into their customer relationship category
• Based on a peer analysis, we estimate an appropriate amortization period for customer relationships to be 10yrs, not the 19yrs Ametek
uses on average
• Furthermore, we estimate the compounded effect of Ametek’s aggressive amortization assumptions has provided approximately a 130
basis point improvement to its EBIT margins and a 5% improvement to EBIT. We estimate the impact to EPS to be ~2.5%
$ i n mi l l i ons
2007 2008 2009 2010 2011 2012 2013
Customer Relationships
Total Revenues $2,137 $2,531 $2,098 $2,471 $2,990 $3,334 $3,594 Company Amortization Yrs
Reported Customer Lists $118.0 $203.4 $319.8 $479.9 $657.2 $897.1 $1,037.7 Mettler Toledo 18.0
Annual Addition $38.1 $85.3 $116.5 $160.1 $177.2 $239.9 $140.6 Eaton 16.0
Annual Amort Expense (1) $2.0 $4.5 $6.1 $8.4 $9.3 $12.6 $7.4
Danaher 14.0
Cummulative Expense $2.0 $6.5 $12.6 $21.1 $30.4 $43.0 $50.4
Teledyne 10.0
Pro Forma Adjusted EBIT Parker Hannifan 10.0
Annual Amort. Expense (2) $3.8 $8.5 $11.6 $16.0 $17.7 $24.0 $14.1
Regal Beloit 8.5
Cummulative $3.8 $12.3 $24.0 $40.0 $57.7 $81.7 $95.8
Bruker 8.5
AME Reported EBIT $432.7 $366.1 $482.2 $635.9 $745.9 $815.1
FEI Co. 7.5
% margin 17.1% 17.4% 19.5% 21.3% 22.4% 22.7%
Deduct: Incremental Amort. ($5.8) ($11.4) ($18.9) ($27.3) ($38.7) ($45.4) Agilent 4.0
Pro Forma EBIT $426.8 $354.7 $463.2 $608.6 $707.2 $769.7 Average 10.7
% margin 16.9% 16.9% 18.7% 20.4% 21.2% 21.4% Median 10.0
% Decline in EBIT -1.4% -3.1% -3.9% -4.3% -5.2% -5.6%
Margin enhancement 0.2% 0.5% 0.8% 0.9% 1.2% 1.3% Source: company filings, midpoint of
ranges where provided
Effective Tax Rate 32.6% 30.2% 30.7% 30.9% 30.7% 28.7%
After-tax impact ($1.9) ($3.4) ($5.8) ($8.4) ($11.9) ($13.0)
Diluted Shares 241.7 242.7 241.3 243.2 244.0 246.1
Reported Diluted EPS $1.02 $0.85 $1.18 $1.58 $1.88 $2.10
less: After-tax Amort. Impact ($0.01) ($0.01) ($0.02) ($0.03) ($0.05) ($0.05)
Pro forma EPS $1.01 $0.83 $1.15 $1.55 $1.83 $2.05
% change -0.8% -1.7% -2.0% -2.2% -2.6% -2.5%
(1) Assumes amortization period of 19yrs as per Ametek's 10k filing
(2) Assumes 10yr amortization period 86
Desperation for Deals: Zygo Acquisition
Spruce Point Capital
Underscores Struggle for Fresh Targets
On April 11, 2014 Ametek announced the acquisition of Zygo (Nasdaq: ZIGO) for an enterprise value of $280 million. 1
• Headquartered in Middlefield, CT, Zygo is a provider of optical metrology solutions, high precision optics, and optical
assemblies for use in a wide range of scientific, industrial, and medical applications
• In our opinion, the acquisition highlights the struggles that Ametek is having in identifying quality acquisition
targets to continue its growth strategy. We note that Ametek’s press release failed to outline any specific revenue
or cost synergies in this transaction that would be accretive to EPS
• Ametek paid a $19.25/share, 31% stock price premium, 1.7x, 10x, and 33x trailing sales, EBITDA, and EPS, respectively.
• Valuation paid for Zygo appears rich given significant issues / problems:
1. No Revenue Growth: FY 2011: $150.1m > FY 2013: $149.4m
2. Margin Contraction:
a. Gross Margin: FY 2011: 47% > FY 2013: 44%
b. Operating Profit: FY 2011: 14% > FY 2013: 8%
c. Profit Margin: FY 2011: 13% > FY 2013: 5%
3. Management Turmoil: On October 21, 2013 the Chairman/CEO Chris Koliopoulos stepped down; three weeks
later, David Basila, VP of Business Development also ceased employment with the company2
4. Accounting Issues: Zygo received a Nasdaq notice that it was no longer in compliance with listing rules due to a
delinquency in filing its 10Q.3 In its last earnings release, Zygo reported numerous errors in its income tax expense,
but explained them as not being material. However, in its recent earnings report, the restated diluted EPS fell by
50% from $0.08c to $0.04c (we hardly think a 50% reduction is immaterial)4
Sources:
1) Deal Announcement (here)
2) CEO resignation (here) and VP resignation (here)
3) Nasdaq notification (here)
4) Zygo Q2’14 Earnings report (here) 87
Latest Amptek Deal – Another Example of
Spruce Point Capital
Overpaying for (No) Growth
On August 5, 2014 Ametek announced the acquisition of both Amptek Inc concurrent with its Q2’14 earnings. In its recent
10Q filing, Ametek would later disclose that Amptek was acquired for ~$115m and has estimated sales of $30m
• Headquartered in Bedford, MA, Amptek provides instrumentation and detectors used in non-destructive materials
analysis applications. Commenting on the acquisition, the CEO said “Amptek provides us with attractive sensor and
detector technology as well as strong R&D development capabilities which will help to accelerate future technology
developments for our served markets“
• We’ve done further diligence on Amptek and discovered that it was owned by JZ Capital Partners, a publicly traded
entity in London. A closer look reveals that Amptek had no revenue growth from 2012 to 2013! In fact, revenues declined
modestly from $30.2m to $29.2m. Its EBITDA, a number inherently susceptible to accounting assumptions, appears
unusually high at 45% of revenues
• In our opinion, the Amptek deal further highlights Ametek’s desperation to acquire revenues at any cost.
Having paid 3.9x revenues and 8.8x EBITDA for a business with no recent sales growth appears extremely rich,
and may be detrimental to shareholder value
Source: JZ Capital 2013 and 2014 Annual Reports (here) and (here) 88
Ametek’s Largest Deal Ever: Dunkermotoren
Spruce Point Capital
Major Issues and Deception
Ametek Press Release Spruce Point Observations
April 26, 2012 Ametek announced that it would acquire Dunkermotoren, a leader in
advanced motion control solutions for a wide range of industrial automation • Where was Ametek to purchase this business in 2009
applications. Dunkermotoren had expected 2012 sales of ~ €155m (~US$200m). and why did they pay $100m more for it in 2012?
Ametek acquired the business from Triton, a European private equity firm for • Triton’s commentary suggests it invested substantial
~€250m ($320 million) or 1.61x EV/Sales. R&D to grow the business. None of this R&D will
accurately flow through Ametek’s income statement,
enabling the overstatement of EPS
Ametek’s deal Commentary: “Dunkermotoren is a global leader in highly engineered
advanced motion control solutions for niche applications. It is an excellent strategic • In the purchase price allocation, we observe Ametek
and highly complementary fit with our Precision Motion Control business. It attributed the smallest amount to purchased technology
expands our leadership position in niche rotary and linear motion applications. In of $16.4m, and is amortizing it over 15yrs, so just
addition, it broadens our manufacturing capabilities in both Europe and China, and $1.1m/yr of amortization expense will hit future earnings
greatly expands our presence in key industrial end markets."
Dunkermotoren Purchase Price Allocation
Triton Press Release $ in millions
Amortized Years
Triton bought Dunkermotoren in Nov 2009 when it was a non-core business of
the telecommunications provider Alcatel-Lucent. Property, Plant and Equip. $34.0 Yes Various
Triton paid EUR 145m to acquire the business, which was producing EUR 100m Goodwill $140.5 No
of sales (EV/Sales:1.45x)
Customer Relationships $103.7 Yes 16-20
Triton’s deal commentary: "Despite a challenging market environment, we have
Purchased Technology 16.4 Yes 15.0
doubled investment in R&D and managed to improve the company's ability
to innovate. In addition we have supported targeted acquisitions in the field Indefinite Lived Trademarks 44.5 No
of technology and a rapid expansion of sales operations and technology Total Intangibles $164.6
centres in the US, China and Europe. The company has extended its product
range and sales network and enhanced customer proximity, all of which has Deferred Inc Tax (19.2)
strengthened Dunkermotoren's ability to compete in the long term” Net Working Cap and Other (2.7)
Total Purchase Price $317.2
Triton to Acquire Dunkermotoren from Alcatel Lucent Announcement
Triton Sale to Ametek Announcement 89
Source: Q1-Q3 2012 Ametek 10Q SEC Financials
Ametek Deal Announcement
Dunkermotoren’s German Filings
Spruce Point Capital
Tell a Different Story
Dunkermotoren’s 2012 German Public Filings Business Commentary From German Filing
On May 21, 2012 Ametek said, “The privately held manufacturer has expected 2012 “Overall, Dunkermotoren could not reach the turnover of EUR
sales of approximately €155 million ($200 million)” But, according to public filings, 140.1m from the previous year. Sales amounted to EUR 136.4M,
Ametek would have already known that Dunkermotoren’s business was which is about 3% below the planned levels. The good level of
deteriorating when they made this statement. Actual 2012 revenues came in at the first quarter could not be sustained in the subsequent
EUR 136.4m, or 12% less than expected. Revenues declined 3% YoY!! quarters. The global economy also influenced the regional
distribution of sales. In Germany, sales remained broadly stable.
With a slight decline in the fourth quarter, sales declined in
Germany for the year by approx. 1%. Exports to other European
countries were about 6% lower than last year, the same applies to
exports to Asia. Positive Sales developments in North America,
here were 9% increase was recorded.”
Bonndorf - Manfred Bergsch ist ab sofort neuer Leiter der Geschäftsführung bei der “Manfred Bergsch is now the new head of
Dunkermotoren GmbH. Das teilte die Unternehmensleitung bei einem Pressegespräch mit. management (CEO) at Dunkermotoren,
Die Organisation ist soweit stabil, dass wir uns gemeinsam mit Ametek entschlossen announced at a press conference”
haben, die bisherigen Geschäftsführer freizustellen“, so Uwe Lorenz, der den
Geschäftsführerposten von Volker Brunner übernommen hat und bereits vorher im
Leitungsteam der Firma tätig war. Die drei bisherigen Geschäftsführer von Dunkermotoren, “The three former managing directors of Dunker
Nikolaus Gräf, Volker Brunner und Frank Guckelberger hatten gekündigt. engines , Nikolaus Graf, Volker Brunner and
Frank Guckelberger were terminated.”
Manfred Bergsch war bisher Aufsichtsratsvorsitzender der Dunkermotoren GmbH. „In der
Rolle als Geschäftsführer kann ich die Firma aber besser begleiten.“ Bergsch selbst
betrachtet sein Engagement als Leiter der Geschäftsführung als ein vorübergehendes. Er
ist gleichzeitig Geschäftsführer der Spectro Analytical Instruments in Kleve, die seit 2005
zum Ametek-Konzern gehört. „Ich werde ab jetzt aber drei Tage die Woche hier sein“,
versicherte er. Derzeit laufe die Suche nach einem ständigen Leiter der Geschäftsführung
über Ametek. Ob die Position des Leiters des Rechnungs- und Finanzsektors (bisher Frank “It is not known what will happen to the Head of Finance
Guckelberger) künftig auch Geschäftsführungsfunktion habe, wisse man noch nicht. and Accounting position (previously Frank
Bergsch lobte den Zustand der Firma: „Das ist eine motivierte und erfolgreiche Mannschaft, Guckelberger).”
die Dinge wirklich bewegen will. Das macht wirklich Spaß hier.“
Der Leiter der Geschäftseinheit, in der Dunkermotoren organisiert ist, Matt French, war aus
den USA nach Bonndorf gekommen. Daran sehe man, wie wichtig Dunkermotoren für
Ametek sei, erläuterte Bergsch. Der Konzern hat 16 solche Einheiten und 70 Firmen. „Ich IT WOULD TAKE 1 YEAR FOR THE
bin froh, dass wir eine solch stabile Managementsituation haben, die es ermöglicht hat, die
bisherigen Geschäftsführer freizugeben“, so French. COMPANY TO FINALLY ANNOUNCE
MARKUS ROTH AS ITS NEW CEO1
Manfred Bergsch ist 58 Jahre alt, verheiratet, hat zwei Kinder und drei Enkel. Seit 29
Jahren ist er bei Spectro Analytical Instruments, dort hat er als Servicetechniker
angefangen. Er war drei Jahre in den USA tätig und ist seit 2006 Alleingeschäftsführer
Source:
Public German Article (here) translated by Google Translate
1) New CEO Appointed (here) 91
Insights from Cameca: Failed Revenue
Spruce Point Capital
Expectations and Now Covering Tracks?
Ametek Announces Acquisition of Cameca Observations and Commentary
August 13, 2007: PAOLI, Pa.--(BUSINESS WIRE)--AMETEK, Inc. (NYSE:AME) announced Observations:
that it has acquired CAMECA SAS, a manufacturer of high-end elemental analysis systems • Ametek estimated Cameca’s sales at €60m for 2008. According to
used in advanced laboratory research, semiconductor and nanotechnology applications. public filings we obtained, its 2008 actual results were €45m
CAMECA, based in Paris, France, was purchased from an investment group led by the (25% below plan), with virtually no revenue growth in 2009.
Carlyle Group for approximately €82 million ($112 million). CAMECA has estimated According to public filings, Cameca still had not hit €60m of
annual sales of €60 million ($82 million). “CAMECA is an excellent acquisition that revenues by year end 2013!
significantly broadens our technical capabilities in differentiated, high-end analytical
instrumentation. Its global customer base includes many of the world’s leading • Its CEO resigned according to a French filing made on 3/31/14
semiconductor manufacturers and academic, government, and industrial research facilities and one of its auditors appears to have resigned too
engaged in nano-science and other materials science research” “CAMECA is an excellent
acquisition that significantly broadens our technical capabilities in differentiated, high-end Years Would Pass Until Ametek Started Touting Cameca on
analytical instrumentation. Its global customer base includes many of the world’s leading Earnings Conference Calls...Why?
semiconductor manufacturers and academic, government, and industrial research facilities
engaged in nano-science and other materials science research,” states Frank S. Hermance, • Q1’2012 (here): “Europe is an interesting story for us. Overall, our
AMETEK Chairman and Chief Executive Officer. organic growth in Europe was quite good. It was up actually about
7% in the first quarter. And we saw very, very strong performance in
our Aerospace businesses. And also one of our companies in France,
CAMECA, which makes a very high-end analytic type instrumentation,
saw excellent, excellent sales”
• Q3’2012 (here): “Interestingly though, at the very high end of our
business, it’s absolutely the opposite, where I think you’re familiar
with our CAMECA business and that business tends to go counter-
cyclical to the semiconductor cycle and when things are weaker in
semiconductor, basically the semiconductor companies put more
investment in RD&E. So that business is just doing incredibly well for
us”
• Q1’2013 (here): “Actually, our strongest organic growth was in
Europe, and the reason for that was really twofold. One was that we
have our commercial and some of our business in regional aircraft,
European businesses were very strong and the MRO business in
Europe was very strong. That was one factor. And the second factor
was CAMECA, which is one of our highest, and EIG businesses had
Sources: Cameca acquisition announcement
Cameca public filings: here
very large shipments into Europe in the first quarter.”
92
Cameca’s Gains Appear To Be Hitting A Wall
Spruce Point Capital
We’ve obtained Cameca’s historical financial filings and presented the results below for ease of display. Our observations
mirror many of our concerns about Ametek’s current predicament. Cameca appears to have hit a wall in terms of margin
expansion, while its revenue growth has severely disappointed.
euros in millions
2007 2008 2009 2010 2011 2012 2013 CAGR 2013 Net Revenues of €59.1m are still
below the forecasted revenues of €60.0m
Net Turnover (Sales) € 45.0 € 45.8 € 32.0 € 44.0 € 48.8 € 55.9 € 59.1 4.6% announced in 2007! Revenue growth
% growth -- 1.7% -30.1% 37.4% 10.8% 14.6% 5.8% slowed significantly in 2013.
Cost of Materials+ other pruchases € 26.0 € 23.3 € 15.7 € 20.2 € 24.4 € 25.6 € 29.0 1.8%
Gross Profit € 19.0 € 22.5 € 16.3 € 23.8 € 24.4 € 30.3 € 30.1 8.0%
% margin 42.2% 49.1% 51.0% 54.1% 50.0% 54.2% 50.9% Claims of continuous improvements
and ability to strategically source and
Salaries and Wages € 12.6 € 13.4 € 13.0 € 12.5 € 13.6 € 13.9 € 14.4 2.3%
drive input costs lower is not evident in
% margin 28.0% 29.2% 40.5% 28.5% 28.0% 24.9% 24.4% Cameca’s gross margins, which have
Depreciation and Amort. € 0.2 € 0.2 € 0.3 € 0.3 € 0.3 € 0.3 € 0.3 9.4% been largely stagnant since 2008
Operating Taxes/Levies € 1.0 € 1.1 € 0.9 € 1.1 € 1.1 € 1.4 € 1.8 9.6%
Provision for Current Asset Charges € 0.2 € 0.4 € 0.4 € 0.7 € 0.3 € 0.7 € 0.3 9.7%
Research and development expenses,
Provision for Operating Liablities € 0.6 € 2.0 € 1.3 € 3.6 € 3.8 € 4.2 € 4.1 39.6%
listed in the footnotes of the financials,
Other Expenses € 0.3 € 0.1 € 0.1 € 0.1 € 0.1 € 0.1 € 0.2 -7.9% have held stable at ~€4.8m per year.
EBIT € 4.2 € 5.3 € 0.4 € 5.5 € 5.2 € 9.7 € 9.0 13.6% This also underscores our belief that
% margin 9.3% 11.6% 1.4% 12.5% 10.6% 17.4% 15.3% the company underinvests in R&D
EBITDA € 4.4 € 5.5 € 0.7 € 5.8 € 5.4 € 10.0 € 9.4 13.5%
% margin 9.7% 12.1% 2.2% 13.1% 11.1% 18.0% 15.8% EBITDA margins peaked in 2012 and
No te: We exclude items belo w net revenues such as pro ductio n o f invento ried pro ducts and large reversals o f amo rtizatio n and pro viso ns are significantly below Ametek’s
corporate margin of 26%
Recent public filings in France and UK indicate troubles at Cameca. Its CEO recently departed, and its UK subsidiary
was declared insolvent. Furthermore, according to Ametek’s recent private placement filing, Schedule 5.15 indicates
$13.1 m of previously undisclosed capital lease debt assumed by Cameca. This may indicate an unwillingness by
Ametek to internally fund the business.
Cameca’s French Filings Show Cause For Concern Cameca’s UK Subsidiary Recently in Liquidation
Source:
Land’s UK public filings accessible at www.companieshouse.gov.uk
98
Insights from Taylor Hobson UK filings:
Spruce Point Capital
No Growth, Margins Shrinking
Recent Zygo/Luphos Deal Synergistic
w/Taylor Hobson?
Source:
UK public filings accessible at www.companieshouse.gov.uk 104
Insights from SPECTRO Analytical
Spruce Point Capital
Instrument’s German Filings
Ametek Press Release Recent Business Commentary
June 14, 2005 – SPECTRO Analytical Instruments is pleased to announce that it
• “The year 2012 showed a stable trend over the
has been acquired by AMETEK, Inc. (NYSE: AME) a leading global manufacturer
previous year, although in the sale of analyzers no
of electronic instruments and electric motors. SPECTRO was acquired from an
overall volume growth was achieved. A significant
investor group led by German Equity Partners BV for approximately €80 million
increase in sales was achieved but in the service and
($98 million). With its headquarters in Kleve, Germany, SPECTRO has annual
aftermarket business.”
sales of approximately €85 million ($104 million). "We are very excited about the
acquisition of SPECTRO," comments AMETEK Chairman and Chief Executive • “The upward trend after the crisis of 2009 remains
Officer Frank S. Hermance. "SPECTRO is a highly differentiated business which stable and is expected to continue to moderate. This
significantly expands our elemental analysis capabilities, bringing new technologies further assumes the outlook for the next 3 years is a
and market opportunities to AMETEK. With this acquisition, our high-end analytical market growth of around 3-5% per year.”
businesses now total nearly $375 million in annual revenue.” • “A major reason for the stable demand for our
products is due to the continued stable conditions on
$ in millions 2008 2009 2010 2011 2012 the metal producing markets and the secondary
Sales € 104.5 € 74.7 € 91.9 € 103.3 € 108.3 industries associated with it”
COGS € 53.8 € 39.6 € 45.1 € 50.1 € 50.0
Gross Profit € 50.6 € 35.1 € 46.8 € 53.2 € 58.2 Spruce Point Observations
% margin 48% 47% 51% 52% 54% • Revenues have been largely stagnant and grown
R&D € 4.5 € 4.3 € 4.5 € 5.0 € 5.0 under 1% per annum for the past 5 years. 2012
% margin 4.3% 5.8% 4.9% 4.9% 4.6% revenues finally exceeded pre-recession levels
Distribution Costs € 20.8 € 15.8 € 18.8 € 20.4 € 20.2 • SPECTRO is one of the few businesses with EBITDA
% margin 19.9% 21.1% 20.5% 19.8% 18.7% margins comparable to Ametek’s corporate EBITDA
G&A € 5.0 € 5.2 € 4.7 € 4.9 € 4.7 margin
% margin 4.8% 7.0% 5.1% 4.7% 4.4% • SPECTRO mirrors our concern that Ametek may be
D&A € 2.4 € 3.1 € 2.4 € 2.7 € 3.3 underinvesting in R&D among its businesses. We
EBIT € 17.8 € 6.7 € 16.5 € 20.2 € 25.0 observe that its R&D margin has largely been flat,
% margin 17.1% 9.0% 17.9% 19.6% 23.1% while the company reports “no volume growth”
EBITDA € 20.3 € 9.8 € 18.8 € 22.9 € 28.3 Source:
% margin 19.4% 13.1% 20.5% 22.2% 26.1% http://www.spectro.com/pages/e/p060080.htm
105
https://www.bundesanzeiger.de (Google Translation)
Insights from Atlas Material Testing’s
Spruce Point Capital
German Operations
Ametek Press Release Observations and Commentary
PAOLI, Pa., Nov. 9, 2010 /PRNewswire-FirstCall/ -- AMETEK, Inc. (NYSE: AME) today • Observations: Atlas’ German operation appears to
announced that it has acquired Atlas Material Testing Technology LLC, the world's leading account for ~50% of its total revenues with EBITDA
provider of weathering test instruments and related testing and consulting services, from margins in the 9-10% range
Industrial Growth Partners for approximately $159 million in cash. Atlas is headquartered • Translated Commentary: For 2012, we expect revenue of
in Chicago with additional manufacturing operations in Germany and a network of outdoor and about EUR 32 million and a profit on ordinary activities of
laboratory testing facilities around the globe. It has expected 2011 sales of approximately $85 approximately EUR 2.0 million. Thus, sales would indeed
million. Atlas' products include weather exposure test systems, corrosion-testing instruments, be higher than in 2010 but lower than 2011, the hitherto
specialty lighting systems, and large-scale weathering test chambers. In addition, Atlas offers most successful year in company history. For 2013, we
indoor laboratory and outdoor testing services, photovoltaic and solar testing, and expect revenue and profit on ordinary activities at
consulting. Its customers include testing laboratories and leading aerospace, paint, coating, approximately the same level as in the 2012
polymer, plastic, solar/photovoltaic, pharmaceutical, LED and automotive manufacturers.
• The continuing weakness of the U.S. dollar against the
Atlas' products and services are used by their customers in both new product development EURO and EURO erstarktem again after overcoming the
and quality assurance applications, to assess product performance, reliability and compliance crisis in some European Member States on the one hand,
with industry standards and specifications. These instruments test the effects of weathering
we expect continued pressure on prices for our
by simulating exposure to sunlight, temperature, moisture and corrosion. products. Approximately 30% of our revenue is
denominated in USD. On the other hand, we expect a
ATLAS Material Testing Technology GmbH
further improvement in the economy with positive effects on
the demand for our products.
• The main focus in the 2012 financial year was the
development of new products in the low-end range and test
equipment for the solar industry. In this context,
cooperation with the American parent company has
intensified and led to a lively exchange of technical know-
how. The use of these synergies will in future lead to a
significant cost reduction and acceleration in the
development area. In 2013, the parent company has
decided to shift the entire production gradually until 2014 to
Chicago. Our company will then buy the products and sell
as before.
• From this displacement, approximately 10 to 12 employees
would be affected. Currently still negotiations with the
Sources: German Public Filings (here); (Google translation) 106
Atlas acquisition announcement works council on the release procedures.
Insights From Grabner Instruments (Austria)
Spruce Point Capital
Grabner Instruments was acquired by Chandler Engineering in 2002. In 2003, Chandler reorganized its ownership in a
separate company named Chandler Instruments LLC. Ametek acquired Chandler Instruments Company, LLC, a manufacturer
of measurement instrumentation for the oil and gas industry, for approximately $50 million. With its headquarters in Tulsa, OK,
Chandler had 2003 expected sales of approximately $30 million.
Grabner develops and manufactures automatic petroleum testing equipment. Grabner Instruments’ are fully automated,
portable, rugged and fast & easy to operate fuel and oil analyzers for the quality control in the laboratory as well as for f ast on-
site tests in mobile laboratories
Financial Summary
“D&A”
“Net Revenues”
“Profit after
financial items”
“Total Assets”
Sources: Public Financial Filings of Ametek Nordic AB available in Sweden (here) 109
Insights into Ametek’s Specialty Metal Products
Spruce Point Capital
Ametek Specialty Metal Products is a collection of 4 business units, and include three acquisitions in recent years (Coining,
Reading Alloys, and Hamilton Precision Metals). These companies produce metal powders, master alloys, clad metals,
specialty wire products, metal strip, engineered shaped components, thermal management products, foil, and precision strip &
coined parts. These materials are used in a variety of applications, including automotive, aerospace, micro-electronics,
appliance, lock & hardware, telecommunications, marine, medical and general industrial.
We believe the two best small-cap comparables for Ametek’s Specialty Metals business are:
1. Haynes Int’l (developer, manufacturer and marketer of high-performance nickel and cobalt-based alloys used in corrosion
and high-temperature applications)
2. Luxfer Holding (a global materials technology company specializing in the design, manufacture and supply of high-
performance materials for various end market)
Specialty metals and engineered performance materials companies trade for approximately 1.0x and 7.0-7.5x forward sales
and EBITDA, respectively.
($ i n mi l l i ons , except per s ha re fi gures )
Stock % of Last 12 Months Enterprise Value/
Price 52-wk Ent. Total YoY Gross EBITDA FCF P/E EBITDA Sales
Name Ticker 11/12/2014 High Value Sales Sales Margin Margin Margin 2014E 2015E 2014E 2015E 2014E 2015E
Allegheny Technologies ATI $32.37 70% $4,838 $4,090 5.9% 6.2% 4.3% 4.5% NM 19.7x 17.0x 8.2x 1.1x 1.0x
Carpenter Technology CRS $51.99 78% $3,304 $2,224 -1.2% 16.4% 13.1% -4.6% 21.4x 17.6x 9.7x 8.1x 1.5x 1.3x
Globe Specialty Metals GSM $18.78 85% $1,411 $753 -0.5% 15.6% 14.7% 3.0% 25.0x 16.6x 10.4x 7.9x 1.7x 1.5x
RTI Metals RTI $23.58 65% $876 $782 3.0% 22.2% 13.4% -1.8% 23.1x 15.8x 7.5x 5.8x 1.1x 1.0x
Materion MTRN $38.66 97% $839 $1,125 -9.5% 17.7% 9.1% 2.7% 24.9x 16.3x 9.1x 7.4x 0.7x 0.7x
Haynes Int'l HAYN $46.83 79% $529 $451 2.0% 16.3% 4.0% 4.1% 54.8x 15.0x 16.1x 6.9x 1.1x 0.9x
Luxfer Holdings LXFR $15.61 71% $475 $481 -0.9% 23.9% 14.8% -0.4% 12.7x 9.9x 6.5x 6.1x 0.9x 0.9x
Max $4,090 5.9% 23.9% 14.8% 4.5% 54.8x 19.7x 17.0x 8.2x 1.7x 1.5x
Average $1,415 -0.2% 16.9% 10.5% 1.1% 27.0x 15.9x 10.9x 7.2x 1.2x 1.1x
Min $451 -9.5% 6.2% 4.0% -4.6% 12.7x 9.9x 6.5x 5.8x 0.7x 0.7x
Spruce Point Observations: Over decade ago, floor care and motor products contributed ~20% of Ametek’s total company sales ( 6.5%
as of 2013). This market has gotten intensely competitive with deflationary price effects as noted on Ametek’s own website. In our opinion,
part of Ametek’s motivation for its acquisition strategy has been to rapidly diversify away from the floor care and motor market. This can be
seen in the bottom left chart, where % of EMG revenues coming from floor care and specialty motor markets has decreased from 44% in
2005 to just 15% in 2013. The segment’s revenue implied from these percentages can be seen on the bottom right chart. We estimate
current segment revenues of ~$230 million, which appear to have structurally declined from over $300 million pre-financial crisis
Electromechanical Group (EMG) Sales Breakdown Implied Floor Care and Specialty Motors Revenues
$ in millions
100%
15% 15% $350 15%
90% 24% 22% 18%
31% 27%
80% 35%
$300
10%
44%
70% 35% 31% 5%
60% 27% 31% 37% $250
29% 33% 0%
50% 27%
18% $200 -5%
40%
30% $150 -10%
49% 50% 54%
20% 47% 45%
38% 38% 40% 40% -15%
10% $100
-20%
0%
$50
2005 2006 2007 2008 2009 2010 2011 2012 2013 -25%
Techtronic Industries: Leader in Power Tools, Outdoor Power Equipment, and Floor Care for consumers, professionals, and industrial users in the
home improvement, repair and construction industries. 6yr revenue CAGR for floor care is 2.5% and power equipment 5.6%. Corporate EBITDA margins
are in the 10% range, with floor care ~8%. Key floor care brands include Hoovers, Oreck, Vax and DIrt Devil
Johnson Electric: Leader in motion products, control systems and flexible interconnects. Its industrial products segment serves a broad range of end
markets, including floor care. 6yr revenue CAGR for its Industry Products segment is 0%! Its corporate EBITDA margins are approximately 15%. The
company has noted commoditized pressures in its Industry Products segment. The company expects margins to contract in 2014.
(1) Floor care includes acquisition of ORECK brand in H2 2013 (includes ~$31m of sales)
(2) Segment EBIT plus depreciation and amortization
Source: Johnson Electric (here)
113
Source: TTI Group (here)
Summary: Foreign Operating Subsidiaries
Spruce Point Capital
Show Margin Contraction
• We’ve examined public documents of businesses that contribute ~$732m of revenue (~20% of Ametek’s $3.6 billion total in 2013)
• We find that on average:
• Its operating businesses have an EBITDA margin of ~21% and;
• Are experiencing both contracting Gross Margins of ~0.2% and EBITDA margins of ~1.3%
• Paradoxically, Ametek’s corporate EBITDA margin continues to expand and is in the 26% range. However, the only meaningful large business
with margins close to this level is its Spectro unit. We have excluded Zygo and Amptek from our analysis because the results have not yet
been fully consolidated on an annual basis into Ametek’s financials
$ in mm 14 Foreign Disclosed Floor care / Specialty Corporate All Other 2013 Reported
Entities Deals specialty motors Metals G&A and D&A Businesses Total
(1) (2) (3) (4) Expenses (5) (6)
Estimated ~$732m ~$331m ~$230m ~$200m -- ~$2,101 bn $3,594 bn
Revenues 20.4% 9.2% 6.4% 5.6% 58.5% 100%
% of total
Estimated ~$153m $75m $23 - $35m $20 - $30m ($45.6m) $670 - $692m $916m
EBITDA between ~22.8% between between between 25.5%
% margin 20 – 21% 10 – 15% 10 – 15% 32.0 – 33.0%
Comments From global Includes Micro- Margin ranges Margin ranges Annual Report, We estimate 2013 reported
entity public Poise, EM Test, based on Asian based on Note 15 shows Ametek’s amounts on a
filings Reichert Tech, floor care and publicly traded corporate remaining consolidated
TMC, and motion control Specialty Metals administrative businesses basis
O’Brien. Sales peers peers expenses of (over 30) would
disclosed in $46.4m and have to produce
press releases, D&A of $0.8m. 32 – 33% EBITDA
and EBITDA The net cost has margins to reach
multiples paid no associated the 2013 reported
on conference revenue corporate EBITDA
calls (See contribution margin of 25.5%.
Appendix)
Sources: Ametek SEC and Foreign Filings; Earnings conf calls 115
What’s the Chance the Rest of Ametek’s
Spruce Point Capital
Businesses Have >30% EBITDA Margins?
• According to our research, Amptek is the only acquired company with an EBITDA margin above 30%. Amptek’s previous owner reported
margins of 45%
• To assess the chance that Ametek’s remaining businesses contribute 32 – 33% EBITDA margins, we try to get a sense of how common
it is for a business to produce such high margins
• To accomplish this, we’ve analyzed all of the industrial businesses in the Russell 3000 index (ex: transportation, leasing, staffing and
service companies) and plotted their frequency of occurrence in the chart below
• In total, we identified 289 companies, with just 3% reporting EBITDA margins greater than 30%. This makes it extremely unlikely that all
of its remaining businesses have the necessary EBITDA margin profile to hit its consolidated margin
Proprietary and Confidential – May Not Be Distributed or Copied Without Spruce Point Capital Management, LLC Consent
A Closer Look into Ametek Asia
Spruce Point Capital
BERWYN, Pa., Jan. 14, 2014 /PRNewswire/ -- AMETEK, Inc. (NYSE: AME) today announced the appointment of Volker
Dreisbach as Vice President, Asia. He replaces Lim Meng Kee, who retires after 21 years with the Company.
"Volker brings extensive international experience to his new position, and we expect him to play a key role in the continued
growth and success of our Asian businesses," notes Frank S. Hermance, AMETEK Chairman and Chief Executive Officer.
"Volker previously served as Division Vice President for AMETEK's Materials Analysis Division and was responsible for all of
our Electronic Instruments Group businesses in Asia.“
Volker has 31 years of experience with AMETEK and its SPECTRO Analytical Instruments business, where he most recently
served as Managing Director, Asia Pacific, and as Director of International Sales and President of SPECTRO USA. AMETEK
acquired SPECTRO, a global leader in high-end analytical instruments, in 2005. "Meng Kee, whom Volker replaces, was
instrumental in AMETEK's growth and success in China and across Asia. Under his leadership, our Asian sales grew from $16
million in 1992 to now approximately $700 million," adds Mr. Hermance.
Meng Kee joined AMETEK in 1992 as General Manager of AMETEK Singapore – AMETEK's first Asian operation. He played a
key role in 1995 in the formation of AmeKai, AMETEK's first Asian joint venture. He was elected a Corporate Vice President in
1999 and added responsibility for AMETEK Motors Shanghai.
“Organic sales in Asia were up mid-teens on a percentage basis in the second quarter, with broad-
based strength across our businesses.”
“If you look at the BRIC countries, just another cut, the BRIC countries were up 21% overall and
about 13% organically. China, just is superb. China was up organically, almost 25% and in total I
think it was a number like 35%“
“So, all the efforts and you’ve heard me talking about the expansion in the BRIC countries, the
expansion in Asia, they are really coming to fruition now and it’s just an exciting time and even
though, many of our peer companies are talking about issues in China and issues in Asia”
“We are simply outgrowing the market from both a product point of view and also we got very strong
distribution capability there now. In Asia, we have approximately 300 people who are engaged in
selling our products and that doesn’t include people who in some cases were distributors, not direct
sales.”
Mettler Career Website (here) and Q3’14 conf call (here) 122
Ametek’s Main Singapore Entities Were
Spruce Point Capital
Not in Compliance for Most of 2014
Source: www.bizfile.gov.sg
Note: As of Aug 2014
123
Is Ametek Singapore Hiding Big Problems?
Spruce Point Capital
• We obtained Ametek Singapore’s 2013 financials, which weren’t filed until late September 2014. We believe Ametek Singapore wa s late in
holding its Annual General Meeting, potentially as a result of its Director Lee Meng Kee having resigned
• Top line revenues decreased by 12.6% while other income, which is primarily investment income from its main operating subsidiaries including China,
declined by 15% from $10.7m to $9.1m
• Overall, profitability fell from $13.4m to $12.2m or 8%. More importantly, operating cash flow plummeted from $28.6m to $7.3m, -75%, while the dividend
paid to its holding company, Ametek European Holdings Limited, declined from $19.1m to $10.1m or -47%
• Responding to an analyst question about emerging market performance on the Q4’13 conference call, the CEO said “Yes, it's actually amazing.
We were very delighted in the quarter when we looked at our international businesses, actually, believe it or not, both in Eu rope and in Asia. In Asia, the
organic growth was up about 25%, in Asia. So a truly outstanding quarter.” The performance from Ametek’s Singapore entity (which conducts
business in Taiwan, China, Malaysia and India), suggests that full year results were disappointing, not spectacular
Address:
2-FLoor, No. 214 Alley 1
Lane 138, Chang-An Street
Pan-Chiao, Taipei Taiwan
Source: http://gcis.nat.gov.tw/
127
And of Course...Ametek India
Doesn’t Make Money and Has Acct’g Issues!
Spruce Point Capital
Proprietary and Confidential – May Not Be Distributed or Copied Without Spruce Point Capital Management, LLC Consent
Ametek Has Many Bullish Analysts
Spruce Point Capital
Ametek has attracted a roster of smaller sell-side brokers, that generally have bullish opinions on the
stock. However, a few analysts appear reluctant to upgrade the stock to a buy given its rich valuation. We
do not believe any analysts have incorporated of our accounting concerns and unique research insights.
“Mgmt’s track record for closing attractive deals within the When you overpay for low margin, low/no growth assets,
company’s sweet spot ($50-$200m) is impressive.” of course your closure rate will be impressive! AME
seems to be running out of quality/actionable targets
“Strong cash flow qualities underlying AME's businesses AME’s cash flow is obscured by its dozens of deals. Free
support continued strategic growth, debt reduction and the cash flow after capex and acquisitions is negative. ST
dividend. AME has ~$800M of liquidity available from cash debt has been rising (to effectively pay its dividend), and
and existing credit lines. AME maintains adequate resources its liquidity is misleading given significant cash trapped
to fund its stated acquisition strategy” abroad which would be taxable upon repatriation
Strong evidence that mgmt has not executed flawless
“Management are seasoned operators and have demonstrated M&A and misguided sales estimates on key deals. Its
an impressive ability to expand segment margins. Proactive margin expansion is likely to be overstated given our
cost reductions in 2009 drove margin rebound in 2010/2011, analysis of various operating entities. Cost cuts appear to
aided by operating leverage from core volume growth. Further be hitting a wall, and margins have been aided by
cost actions amid sluggish global growth drove margin aggressive inventory acct’g changes and amortizing
expansion in CY12.” expenses too slowly
AME’s record of missing only one quarterly earnings
“Best-in-class Industrial. We view AME’s premium vs. the estimate in a decade is a major red flag. Its valuation is
sector as sustainable given best-in-class combination of EPS at a substantial premium to what it has paid for its
growth/volatility and M&A story” underlying businesses 131
Spruce Point’s Variant View: Ametek Deserves a
Spruce Point Capital
Conglomerate Discount, Not a Premium
Ametek is a Poorly Constructed, Opaque and Complex Company Trading at an Irrational Premium to Peers. Its
Financials Are Littered With Red Flags Pointing To Inflation of Earnings, and Are at High Risk of Restatement
1. Ametek has acquired over 60 businesses in the past decade for $4.6bn, consuming -$627m in net cash flow at an average
revenue multiple of 1.7x. Yet, its current trading revenue multiple is 3.5x, which is a significant premium to the sum of its parts
2. Ametek has not demonstrated an ability to extract revenue synergies from acquisitions that are often touted as
“complementary” products for existing customers. Organic growth in 2012 and 2013 were 1.1% and 1.2%, respectively. Pricing
power in its businesses appears low
3. To continue its historical growth rate, Ametek will have to continue acquiring at a rapid pace, and face many challenges
a. Competition intensifying for a shrinking pool of actionable targets in the sub $200m enterprise value range it targets
b. Multiples for private companies in its markets are rising; Ametek had to pay rich EV/sales and EBITDA multiples for
newly acquired targets such as Zygo (1.7x / 9x) and Amptek (3.9x / 10x), respectively
c. Agilent’s recently spun-out Electronic Measurement Technology unit (FY ‘13 Revenues: $2.9bn) will be newly capitalized
and incentivized to growth through acquisitions
4. SEC financial disclosures are weak:
a. Ametek cannot adequately explain its gross margins to investors, or its operating margin improvements; margin
improvements are continually attributed to “endless cost cuts and savings” with few tangible examples ever given
b. Ametek has jammed all its acquisitions into just two operating segments. Once companies are acquired, very little
disclosure is given about their continued performance
Evidence supports the view that Ametek’s EBIT/EBITDA margins are overstated and aggressive accounting is at work:
a. Ametek appears to use aggressive acquisition accounting; marking significant intangible assets as customer relations,
and amortizing them over 19yrs. Over $1 billion has been allocated to this account!
b. A whistleblower complaint, a “qualified” audit opinion, and surreptitious conversion from LIFO to FIFO, all point to
creative inventory accounting being used to inflate margins and earnings
c. We’ve acquired foreign filings for 14 operating entities constituting ~$732m of revenue, few have EBITDA margins close
to the consolidated margin of 26%. Many units have been experiencing decreasing margins, not increasing!
5. Insider ownership alignment with shareholders is weak, and getting worse! Insiders have been net sellers every single year
132
Ametek’s Extreme Valuation
Spruce Point Capital
Premium is Not Justified
($ i n mi l l i ons , except per s ha re fi gures )
Stock % of '14E-'15E LTM Enterprise Value
Price 52-wk Ent. Revenue EPS Gross EBITDA FCF P/E EBITDA Sales Debt/
Name Ticker 11/12/2014 High Value Growth Growth Margin Margin Margin 2014E 2015E 2014E 2015E 2014E 2015E Capital
Danaher DHR $82.36 99% $57,948 5.5% 9.2% 52.4% 22.1% 15.3% 22.4x 20.5x 12.9x 11.9x 2.9x 2.8x 11%
Emerson EMR $64.05 91% $47,684 3.7% 8.6% 41.4% 21.5% 12.1% 16.7x 15.4x 9.1x 9.0x 1.9x 1.9x 36%
Eaton ETN $67.64 85% $40,173 2.8% 16.1% 30.4% 14.5% 5.3% 14.7x 12.7x 11.1x 10.5x 1.8x 1.7x 35%
Parker Hannifan PH $128.57 99% $19,561 2.6% 14.0% 23.3% 14.2% 8.7% 17.7x 15.5x 9.8x 9.1x 1.5x 1.4x 25%
Rockwell Automation ROK $112.44 86% $15,119 5.0% 9.2% 41.6% 20.2% 13.5% 17.8x 16.3x 11.0x 10.0x 2.3x 2.1x 32%
Mettler-Toledo MTD $284.70 99% $8,814 4.5% 11.2% 54.2% 21.4% 12.1% 24.5x 22.0x 16.3x 15.1x 3.5x 3.4x 36%
Hubbell HUB $112.50 88% $6,571 4.3% 10.1% 33.3% 18.4% 10.0% 21.0x 19.1x 11.2x 10.4x 2.0x 1.9x 23%
Keysight Tech. KEYS $30.83 93% $5,610 2.7% 2.0% 55.4% 21.5% 15.1% 12.1x 11.9x 9.1x 8.6x 1.9x 1.9x 56%
Rexnord RXN $27.25 88% $4,453 5.1% 18.6% 36.3% 19.9% 9.8% 18.0x 15.1x 10.4x 9.6x 2.1x 2.0x 77%
Teledyne TDY $106.67 100% $4,516 4.7% 2.4% 37.6% 15.8% 10.5% 19.4x 18.9x 12.3x 11.2x 1.9x 1.8x 27%
Spectris PLC SXS.Lon $30.26 71% $3,798 5.6% 8.3% 57.7% 19.0% 10.3% 15.8x 14.6x 10.8x 10.0x 2.1x 2.0x 14%
Regal-Beloit Corp RBC $71.47 89% $3,640 4.4% 18.4% 24.5% 13.6% 6.7% 16.6x 14.0x 8.1x 7.5x 1.1x 1.1x 24%
FEI Company FEIC $83.09 74% $3,047 9.7% 35.2% 47.1% 21.6% 12.5% 27.6x 20.4x 15.2x 11.7x 3.2x 2.9x 0%
Bruker BRKR $18.42 74% $3,125 4.5% 20.0% 44.9% 13.2% 7.6% 24.6x 20.5x 12.6x 10.8x 1.7x 1.6x 30%
Oxford Instruments OXIG.Lon $17.29 58% $1,195 8.5% 11.4% 43.4% 16.4% 6.0% 15.9x 14.3x 11.1x 9.8x 1.8x 1.6x 65%
Altra Industrial AIMC $31.95 81% $1,063 2.8% 17.2% 30.0% 14.9% 7.4% 17.8x 15.1x 9.2x 8.4x 1.3x 1.3x 48%
Max 9.7% 35.2% 57.7% 22.1% 15.3% 27.6x 22.0x 16.3x 15.1x 3.5x 3.4x 77%
Average 4.8% 13.2% 40.8% 18.0% 10.2% 18.9x 16.7x 11.3x 10.2x 2.1x 2.0x 34%
Min 2.6% 2.0% 23.3% 13.2% 5.3% 12.1x 11.9x 8.1x 7.5x 1.1x 1.1x 0%
Ametek Inc. AME $52.20 100% $14,219 6.1% 11.2% 35.5% 26.1% 15.8% 21.7x 19.5x 13.7x 12.5x 3.5x 3.3x 32%
4.0x 15.0x
3.5x 13.0x
3.0x
Average
11.0x
2.5x
Average
9.0x
2.0x
7.0x
1.5x
5.0x
1.0x
3.0x
0.5x
1.0x
0.0x
OXIG.…
SXS.L…
TDY
SXS.Lon
FEIC
TDY
KEYS
FEIC
KEYS
AME
ROK
AME
ETN
ETN
AIMC
ROK
BRKR
AIMC
BRKR
DHR
DHR
EMR
OXIG.Lon
PH
RXN
HUB
EMR
MTD
PH
HUB
RXN
MTD
RBC
RBC
-1.0x
40.0%
12.0%
35.0%
10.0%
30.0%
8.0%
25.0%
0.0% 0.0%
TDY
FEIC
KEYS
SXS.Lon
AME
ROK
ETN
AIMC
BRKR
DHR
EMR
RXN
OXIG.Lon
PH
HUB
MTD
RBC
134
Public Investors Paying a Big Premium to
Spruce Point Capital
Own Quick Flipped Private Equity Deals
Ametek appears to be the buyer of last resort for many private equity firms looking to flip their investments after a 3 – 5
year holding period. With each private equity firm claiming to add operational expertise and strong financial controls to
its portfolio companies, we question what additional value Ametek can extract from these acquisitions.
$ in millions
Private Equity Sponsor Enterprise LTM EV/
Announced Location Target (Year Invested) Target Description Value Sales Sales
Edgewater Growth (2012) x-ray detectors used to identify the composition of materials
8/8/2014 Bedford, MA Amptek Bouler Capital; JZ Capital using x-ray fluorescence (XRF) within the metal $115.0 $29.2 3.94x
Merit Capital Partners; high precision test and measurement instrumentation, esp in
2/10/2014 Irvine, CA VTI Instruments Alerion Capital Group (2008) Aerospace $74.0 $38.0 1.95x
power protection equipment used by the medical, retail and
12/4/2013 Waukegan, IL Powervar Pfingsten Partners (2006) telecommunication industries $128.0 $70.0 1.83x
Industrial Growth manufacturer of custom-engineered thermal
8/7/2013 Chalotte, NC Controls SouthEast Partners (2010) solutions $160.0 $50.0 3.20x
engineered advanced motion control solutions for niche
5/21/2012 Bonndorf, Germany Dunkermotoren Triton Partners (2009) applications $320.0 $168.6 1.90x
Industrial Growth manufacturer of fluid and gas handling solutions, sample
1/26/2012 St Louis, MO O'Brien Corp Partners (2009) conditioning equipment and process analyzers $175.0 $80.0 2.19x
Equipment used to perform electrical immunity and
10/25/2011 Reinach, Switzerland EM Test Riverside Company (2008) electromagnetic compatibility testing $93.0 $41.0 2.27x
Micro-Poise American Industrial integrated test and measurement solutions for the tire
10/23/2012 Streetsboro, OH Measurement Systems Partners (2007) industry $170.0 $125.0 1.36x
instruments used by ophthalmologists, optometrists, and
10/17/2011 Depew, NY Reichert Technologies Beecken Petty O'Keefe (2007) opticians for vision correction and the screening $150.0 $55.0 2.73x
Atlas Material Industrial Growth weathering test instruments and related testing and
11/9/2010 Chicago, IL Testing Technology Partners (2007) consulting services $159.0 $85.0 1.87x
linear actuators and lead screw assemblies for diverse
7/1/2010 Waterbury, CT Haydon Enterprises Harbor Group (2007) industrial end markets $270.0 $85.0 3.18x
Technical Services manufacturer of engineered interconnect solutions for the
6/1/2010 Arlington, MN for Electronics Pfingsten Partners (2006) medical device industry $89.5 $50.0 1.79x
In our opinion, Ametek’s EBITDA margins appear overstated and are likely a few hundred basis points lower than the 26%
indicated in its filings, potentially up to 400 – 600 bps. This estimate is supported by our peer regression analysis, evaluation
of various Ametek foreign filings, and pro forma amortization analysis. If Ametek were to be valued closer to peers at 2x and
10-11x EV / 2014E Sales and EBITDA, respectively, its share price would have downside to $27 - $36 per share.
$ in millions $ in millions
True EBITDA Margin: 20% 21% 22% 23% 24% 25% 26% 2014E Revenues
14E Adj. EBITDA $799.0 $839.3 $879.6 $920.0 $960.3 $1,001 $1,041 $3,797 $3,874 $3,953 $4,034 $4,115 $4,197 $4,281
Implied Enterprise Value Implied Enterprise Value
9.00x $7,191 $7,554 $7,917 $8,280 $8,643 $9,006 $9,369 1.75x $6,644 $6,780 $6,918 $7,060 $7,201 $7,345 $7,492
EV/'14E EBITDA
EV/'14E Sales
10.00x $7,990 $8,393 $8,796 $9,200 $9,603 $10,007 $10,410 2.00x $7,594 $7,749 $7,907 $8,068 $8,229 $8,394 $8,562
11.00x $8,789 $9,232 $9,676 $10,120 $10,564 $11,007 $11,451 2.25x $8,543 $8,717 $8,895 $9,077 $9,258 $9,443 $9,632
12.00x $9,588 $10,072 $10,556 $11,040 $11,524 $12,008 $12,492 2.50x $9,492 $9,686 $9,883 $10,085 $10,287 $10,492 $10,702
Less: Debt ($1,636) ($1,636) ($1,636) ($1,636) ($1,636) ($1,636) ($1,636) Less: Debt ($1,636) ($1,636) ($1,636) ($1,636) ($1,636) ($1,636) ($1,636)
Plus: Cash $370 $370 $370 $370 $370 $370 $370 Plus: Cash $370 $370 $370 $370 $370 $370 $370
FD Shares 248.1 248.1 248.1 248.1 248.1 248.1 248.1 FD Shares 248.1 248.1 248.1 248.1 248.1 248.1 248.1
Implied Stock Price Implied Stock Price
9.00x $23.90 $25.30 $26.80 $28.30 $29.70 $31.20 $32.70 1.75x $21.70 $22.20 $22.80 $23.30 $23.90 $24.50 $25.10
EV/'14E EBITDA
EV/'14E Sales
10.00x $27.10 $28.70 $30.30 $32.00 $33.60 $35.20 $36.90 2.00x $25.50 $26.10 $26.80 $27.40 $28.10 $28.70 $29.40
11.00x $30.30 $32.10 $33.90 $35.70 $37.50 $39.30 $41.00 2.25x $29.30 $30.00 $30.70 $31.50 $32.20 $33.00 $33.70
12.00x $33.50 $35.50 $37.40 $39.40 $41.30 $43.30 $45.20 2.50x $33.20 $33.90 $34.70 $35.50 $36.40 $37.20 $38.00
Implied Downside From Current Price Implied Downside From Current Price
9.00x -54% -51% -48% -46% -43% -40% -37% 1.75x -58% -57% -56% -55% -54% -53% -52%
EV/'14E EBITDA
EV/'14E Sales
10.00x -48% -45% -42% -38% -35% -32% -29% 2.00x -51% -50% -48% -47% -46% -45% -43%
11.00x -42% -38% -35% -31% -28% -24% -21% 2.25x -44% -42% -41% -39% -38% -37% -35%
12.00x -36% -32% -28% -24% -21% -17% -13% 2.50x -36% -35% -33% -32% -30% -28% -27%
136
Valuation Multiples Near All-Time Highs
Spruce Point Capital
Despite our concerns about Ametek’s business and its financial earnings quality, its stock is trading near all-time
valuation multiples. In our opinion, investors should carefully consider if its valuation premium is warranted.
Historic EV/Sales and EV/EBITDA Valuation (trailing) Historic Price/EPS Valuation (trailing)
15.0x 26.0x
3.5x
24.0x
14.0x
3.0x 22.0x
13.0x
20.0x
12.0x 2.5x
18.0x
11.0x
2.0x 16.0x
10.0x
14.0x
1.5x
9.0x
12.0x
8.0x 1.0x
10.0x
2006 2007 2008 2009 2010 2011 2012 2013 Current
2006 2007 2008 2009 2010 2011 2012 2013 Current
EV/EBITDA EV/Sales
Proprietary and Confidential – May Not Be Distributed or Copied Without Spruce Point Capital Management, LLC Consent
List of Ametek Acquisitions (2011-2014)
Spruce Point Capital
$ in millions
Private Equity Enterprise LTM LTM EBITDA Enterprise Value / LTM
Announced Location Target Sponsor Target Description Segment Value Sales EBITDA Margin Revenues EBITDA
Technology utilizing multi-wavelength laser
8/5/2014 Germany Luphos interferometry Electronic Instruments $12.7 -- -- -- -- --
provider of x-ray detectors used to identify the
Edgewater Growth (2012) composition of materials using x-ray fluorescence (XRF)
8/5/2014 Bedford, MA Amptek Bouler Capital; JZ Capital within the metal Electronic Instruments $115.0 $29.2 $13.1 44.9% 3.94x 8.78x
4/11/2014 Middlefield, CT Zygo Corp metrology solutions and optical systems Electronic Instruments $280.0 $162.9 $28.9 17.7% 1.72x 9.69x
Merit Capital/ Alerion high precision test and measurement instrumentation,
2/10/2014 Irvine, CA VTI Instruments Capital Group esp in Aerospace Electronic Instruments $74.0 $38.0 -- -- 1.95x --
test and measurement instruments for electromagnetic
1/3/2014 Switzerland Teseq Group compatibility testing. Electronic Instruments $92.0 $53.0 -- -- 1.74x --
power protection equipment used by the medical, retail
12/4/2013 Waukegan, IL Powervar Pfingsten Partners and telecommunication industries Electronic Instruments $128.0 $70.0 -- -- 1.83x --
developer and manufacturer of portable 3D
measurement technologies and a provider of 3D
10/29/2013 Lévis, Québec Creaform engineering services Electronic Instruments $120.0 $52.0 -- -- 2.31x --
8/7/2013 Chalotte, NC Controls SouthEast Industrial Growth Partners manufacturer of custom-engineered thermal solutions Electronic Instruments $160.0 $50.0 -- -- 3.20x --
development of Stirling cycle cryocoolers and externally
1/3/2013 Athens, OH Sunpower Inc heated Stirling engine technology for various markets Electronic Instruments N/A N/A -- -- -- --
high-end pressure measurement technology and
manufactures high-end portable digital pressure
1/3/2013 San Luis Obispo, CA Crystal Engineering calibrators and digital test gauges Electronic Instruments N/A N/A -- -- -- --
Aero Components / repairs and overhauls fuel, hydraulic, pneumatic, power
12/17/2012 Miami, FL Avtech Avionics generation and heat exchanger components Electromechanical Group ~$80 N/A -- -- -- --
Micro-Poise American Industrial integrated test and measurement solutions for
10/23/2012 Streetsboro, OH Measurement Systems Partners the tire industry Electronic Instruments $170.0 $125.0 $22.6 18.1% 1.36x 7.52x
engineered advanced motion control solutions for
5/21/2012 Bonndorf, Germany Dunkermotoren GmbH Triton Partners niche applications Electromechanical Group $318.5 $168.6 $34.0 20.2% 1.89x 9.37x
manufacturer of fluid and gas handling solutions, sample
1/26/2012 St Louis, MO O'Brien Corp Industrial Growth Partners conditioning equipment and process analyzers Electronic Instruments $179.3 $80.0 $19.9 24.9% 2.24x 9.01x
custom active piezoelectric vibration cancellation
Techinical systems for life sciences, photonics and semiconducter
1/3/2012 Peabody, MA Manufacturing Corp equipment Electronic Instruments $48.9 $30.0 $7.5 25.1% 1.63x 6.50x
instruments used by ophthalmologists, optometrists,
10/17/2011 Depew, NY Reichert Technologies Beecken Petty O'Keefe and opticians for vision correction and the screening Electronic Instruments $150.0 $55.0 $15.0 27.3% 2.73x 10.00x
Equipment used to perform electrical immunity and
10/25/2011 Switzerland EM Test electromagnetic compatibility testing Electronic Instruments $93.0 $41.0 $10.3 25.2% 2.27x 9.00x
supplier of custom-shaped metal preforms,
microstampings and bonding wire solutions for
River Associates interconnect applications in microelectronics packaging
5/9/2011 Montvale, NJ Coining Holding Investments and assembly Electromechanical Group $148.0 $65.0 -- -- 2.28x --
fine-featured catheter and other medical components
4/28/2011 Montevideo, MN Avicenna Technology for leads, guide wires and custom medical assemblies Electromechanical Group $35.0 $25.0 -- -- 1.40x --
Source: Press releases, SEC filings, Earnings Calls, Public information 139
List of Ametek Acquisitions (2008-2010)
Spruce Point Capital
$ in millions
Private Equity Enterprise LTM LTM EBITDA Enterprise Value / LTM
Announced Location Target Sponsor Target Description Segment Value Sales EBITDA Margin Revenues EBITDA
Atlas Material weathering test instruments and related testing and
11/9/2010 Chicago, IL Testing Technology Industrial Growth Partners consulting services Electronic Instruments $159.0 $85.0 -- -- 1.87x --
American Reliance direct current power supplies and electronic loads for
8/19/2010 N/A Power Division the automated
linear actuatorstest
andequipment
lead screw market
assemblies for the Electronic Instruments N/A N/A -- -- -- --
medical, industrial equipment, aerospace, analytical
7/1/2010 Waterbury, CT Haydon Enterprises Harbor Group instrument, computer peripheral and semiconductor Electromechanical Group $270.0 $85.0 -- -- 3.18x --
Technical Services manufacturer of engineered interconnect solutions for
6/1/2010 Arlington, MN for Electronics Pfingsten Partners the medical device industry Electromechanical Group $89.5 $50.0 -- -- 1.79x --
Imago Scientific
4/1/2010 Madison, WI Instruments (1) manufacturer of 3D atom probes Electronic Instruments $6.0 $7.0 -- -- -- --
1/26/2010 Tampa, FL Sterling Ultra Precision reseller of machine tools for the ophthalmic lens market Electronic Instruments $3.2 N/A -- -- -- --
manufacturer of highly engineered pressurized gas
components and systems for commercial and military
12/1/2009 Baldwin Park, CA Ameron Global aerospace customers Electromechanical Group $32.7 $20.0 -- -- 1.64x --
electrical and electromechanical, hydraulic and
1/1/2009 Miami, FL High Standard Aviation pneumatic repair services to the aerospace industry Electromechanical Group $40.2 $31.0 -- -- 1.30x --
manufacturer of motion technology products and a
provider of avionics repair and overhaul services for A&D
11/3/2008 United Kingdom Murihead Aerospace markets Aerospace/Defense ~$64 $54.0 -- -- 1.20x --
Programmable power AC/DC programmable power supplies used to test
7/28/2008 San Diego, CA business of Xantrex electrical and electronic products Electronic Instruments $120.0 $80.0 -- -- 1.50x --
manufacturer of high-speed digital imaging systems
used for motion capture and analysis in numerous test
6/12/2008 Wayne, NJ Vision Research and measurement applications Electronic Instruments N/A $37.0 -- -- -- --
pecialty titanium master alloys and highly engineered
metal powders used in the aerospace, medical implant,
4/14/2008 Robesonia, PA Reading Alloys military and electronics markets Electromechanical Group N/A $80.0 -- -- -- --
heat-transfer repair services to the commercial
2/26/2008 Tulsa, OK Drake Air aerospace industry Electronic Instruments N/A $15.0 -- -- -- --
customized motors and motion control solutions for the
medical, life sciences, industrial automation,
2/26/2008 Minneapolis, MN Motion Control Group semiconductor and aviation markets Electromechanical Group N/A $26.0 -- -- -- --
2/20/2008 N/A Newage Testing manufacturer of hardness testing equipment Electronic Instruments N/A N/A -- -- -- --
$ in millions
Private Equity Enterprise LTM LTM EBITDA Enterprise Value / LTM
Announced Location Target Sponsor Target Description Segment Value Sales EBITDA Margin Revenues EBITDA
12/14/2007 San Diego, CA California Instruments programmable alternating current (AC) power sources Electronic Instruments ~$38 $22.0 -- -- 1.73x --
10/18/2007 United Kingdom Umeco R&O European MRO business joins Ametek A&D division $73.0 $57.0 -- -- 1.28x --
8/13/2007 Paris, France Cameca SAS Carlyle high-end elemental analysis systems Electronic Instruments $112.0 $82.0 -- -- 1.37x --
precision metal strip and foil for medical, electronic and
6/14/2007 Lancaster, PA Hamilton Precision Metals instrumentation markets Electromechanical Group $42.0 $25.0 -- -- 1.68x --
Advanced Industries
6/5/2007 Witchita, KS B&S Aircraft Parts & Acces. aircraft power management and 3rd party MRO Electronic Instruments ~'$20 $25.0 -- -- 0.80x --
4/18/2007 Westerly, RI Seacon Phoenix undersea electrical
Halmar Robicon interconnect
silicon controlledsubsystems
rectifier power controller Joins HCC Industries in EMG $38.0 $17.0 -- -- 2.24x --
and related Power Control Systems technology and
4/18/2007 N/A Siemens' Power Control products Electronic Instruments -- -- -- -- -- --
12/13/2006 Tulsa, OK Southern Aeroparts 3rd Party MRO services to the commercial aerospace Electronic Instruments ~$40 $17.0 -- -- 2.35x --
141
Source: Press releases, SEC filings, Earnings Calls, Public Information
List of Ametek Acquisitions (2000-2005)
Spruce Point Capital
$ in millions
Private Equity Enterprise LTM LTM EBITDA Enterprise Value / LTM
Announced Location Target Sponsor Target Description Segment Value Sales EBITDA Margin Revenues EBITDA
manufacturer of engineered hermetic connectors,
10/10/2005 Los Angeles, CA HCC Industries terminals, headers and microelectronic packages Electromechanical Group $162.0 $104.0 -- -- 1.56x --
manufacturer of precision pumping systems for
9/7/2005 N/A Quizix the oil and gas market Electronic Instruments -- -- -- -- -- --
9/26/2005 England Solartron Group analytical and metrology instruments Electronic Instruments $75.0 $50.0 -- -- 1.50x --
6/13/2005 Kleve, Germany SPECTRO German Equity Ptnrs Atomic Spectroscopy analytical instrumentation Electronic Instruments $98.0 $104.0 -- -- 0.94x --
6/30/2004 Leicester, UK Taylor Hobson ultra-precision measurement instrumentation Electronic Instruments GBP 55m GBP 38m -- -- 1.67x --
7/20/2004 Garden City, NY Hughes-Treitler heat exchangers and thermal management subsystems Electronic Instruments $48.0 $32.0 1.67x
measurement instrumentation for the
9/4/2003 Tulsa, OK Chandler Instruments oil and gas industry Electronic Instruments $49.0 $30.0 -- -- 1.63x --
uninterruptible power supply systems for the process
5/9/2003 Columbus, OH Solidstate Controls Marmon Industrial and power generation industries Electronic Instruments $34.0 $45.0 -- -- 0.76x --
supplier of motors, fans and environmental control
1/13/2003 London, England Airtechnology Candover Partners systems for the aerospace and defense markets Electromechanical Group $80.0 $46.4 -- -- 1.72x --
2/1/2002 Oak Ridge, TN IRAS PerkinElmer manufacturer of advanced analytical instrumentation Electronic Instruments $63.0 $50.0 -- -- 1.26x --
analytical instrumentation which complements the
7/9/2001 Mahwah, NJ EDAX Panta Electronics Company's process and analytical instruments Electronic Instruments $37.0 $34.0 -- -- 1.09x --
magnet motors for the global floor care and
5/22/2001 Wisconsin GS Electric SPX Corp other markets Electromechanical Group $32.0 $65.0 -- -- 0.49x --
9/13/2000 Rochester, NY Rochester Instrument electric power generation market Electronic Instruments $21.0 $33.0 -- -- 0.64x --
Switch Division, Industrial Battery Charger business,
8/8/2000 Various Prestolite Electric Prestolite and Direct-Current (DC) motor business Electromechanical Group $60.0 $71.0 -- -- 0.85x --
142
Source: Press releases, SEC filings, Earnings Calls, Public Information
Ametek’s Sourcing and Operational
Spruce Point Capital
Improvement Expectations
$ in millions
Total Annual Total Annual Total Annual Total Qtrly Total Annual
Cost Savings Sourcing Operational Realized Realized
Expectations Expectations Expectations Sourcing Sourcing
Q1'09 $115.0 $20.0 $95.0 $4.4
Q2'09 $135.0 $20.0 $115.0 $5.4
Q3'09 $135.0 $20.0 $115.0 $6.0
Q4'09 $135.0 $22.0 $113.0 $6.0 $21.8
·. ·. ·. .. ..
Company Registration No; 00620201 (Englan·d and Wales)
'';: . i·~·:
. •.
AEM LIMITED
COMPANY INFORMATION
i.';-·: i._y.
Directors DB Coley
JG Smith
J W Hardin
A Harding
E Speranza (Appoi.nted 31 March 2014)
Secretaries DB Coley ..
KE Sena
·Bankers NatWest
1 Granby Street
Leicester
LE1 6EJ
AEM LIMITED
·. ·. ·.
CONTENTS
'';:.
Page
Strategic report 1- 2
Balance sheet 8
STRATEGIC REPORT
FOR THE YEAR ENDED 31.. DECEMBER 2013
i~- ~':: i~-,· :
The directors present their strategic report for the year ended 31 December 2013.
The company's key financial indicators for the year were.as follows:
Operating profit for the 12 month period ended 31 December 2013 showed a 22% increase on the prior 12
month period with turnover up by 9%. Despite the general downturn in the UK economy the company, through
diversification and a strong presence in overseas markets, recorded strong levels of profitability and met
AMETEK expectations for all of its main key performance indicators.
We remain confident, given the actions taken in 2013 to enhance capability and production facilities at our
Ramsgate location that we will continue to see growth and increased profitability in 2014.
The main risks arising from the company's financial instruments are interest rate risk and foreign currency risk.
-1-
·. ·. ·.
AEM LIMITED .··
JG Smith
Directo{3 '::..'v L...o ,
...................~ 4
-2-
·. ·.
AEM LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2013
The directors present their report for the year ended 31 December 2013.
The total distribution of dividends for the year ended 31 December 2013 was £1,810,000 (2012: £3,521,000).
Future developments
The company will continue fo expand its presence in the Far East market by utilising the AMETEK MRO facility in
Singapore and seek to develop strategic partnerships wi~h other AMETEK companies.
Going concern
The company's business activities, together with the factors likely to affect its future development, its financial
position, financial risk management objectives and details of the company's exposure to risk are described in the
strategic report on page 1.
After making enquiries, the directors have a reasonable expectation that the company has adequate resources to
continue in operational existence for the foreseeable future. Accordingly, they continue to adopt the going
concern basis in preparing the financial statements.
Directors
The following dire,ctors have held office since 1 January 2013:
DB Coley
A Imrie (Resigned 31 March 2014)
JG Smith
J W Hardin
A Harding
. E Speranza (Appointed 31 March 2014)
Directors' insurance
AMETEK Inc. has indemnified one or more directors of the company against liability in respect of proceedings
brought by third parties, subject to the conditions set out in the Companies Act 2006 .. Such qualifying third party
indemnity provision was in force during.
the year and remains in place to the date of this report. )
Environment
The group operates under recognised environmental procedures and best practice, fully recognising and
complying with its responsibilities to the environment and current legislation. In furtherance to this.. the company
operates an environmental policy in accordance with ISO 14001.
-3-
·. ·.
AEM LIMITED
Financial instruments
Details of financial instruments are provided in the strategic report on page 1.
Auditors
The auditors, Ernst & Young LLP, are deemed to be reappointed under section 487(2) of the Companies Act
2006.
Company law requires the directors to prepare financial statements for each financial year. Under that law the
directors have elected to prepare the financial statements in accordance with United Kingdom Generally
Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law
the directors must not approve the financial statements unless they are satisfied that they give a true and fair
view of the state of affairs of the company and of the profit or loss of the company for that period. In preparing
these financial statements, the directors are required to:
The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the
company's transactions and disclose with reasonable accuracy at any time the financial position of the company
and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also
responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention
and detection of fraud and other irregularities.
JG Smith
~ ..,.-:.°'<" ~,
Director
0
......................... \ 4
-4-
•, ·, •,
. AEM LIMITED
We have audited the financial statements of AEM Limited for the year. ended 31 December 2013 .set out on
pages 7 to 21. The financial reporting framework that has been applied in their preparation is applicable law
. and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice).
This report is made solely to the company's members, as a body, in accordance with Chapter 3 of Part 16 of
the Companies Act 2006. Our audit work has been undertaken so that we might state to the company's
members those matters we are required to state to them .in an auditors' report and for no other purpose. To
the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the
company and the company's members as a body, for our audit work, for this report, or for the opinions we
have formed. ·
In addition, we read all the financial and non-financial information in the Annual Report and Financial
Statements to identify material inconsistencies with the audited financial statements and to identify any
information that is apparently materially incorrect based on, or materially inconsistent with, the knowledge
acquired by us in the course of performing the audit. If we become aware of any apparent material
misstatements or inconsistencies we consider the fmplications· for our report.
-5-
AEM "LIMITED ·. .. ..
INDEPENDENT AUDITORS' REPORT (CONTINUED)
TO THE MEMBERS OF AEM LIMITED
-6-
·. ·.
AEM LIMITED
2013 2012
Notes £'000 £'000
There are no recognised gains and losses other than those passing through the profit and loss account.
-7-
·.
AEM LIMITED
BALANCE SHEET
AS AT.31DECEMBER2013
i;:: ':· .. ,.. ..
~ i·~·:: \....
2013 2012
Notes £'000 £'000 £'000 £'000
Fixed assets
Intangible assets 10 5,603 5,532
Tangible assets 11 4,619 4,907
Investments 12 160
10,222 10,599
· . Current assets
Stocks 13 4,106 4,292
Debtors 14 9,963 6,662
Cash at bank and in hand 1,221 1,875
15,290 12,829
Creditors: amounts falling due within
one year 16 (4,060) (4,053)
11,414 8,088
Approved by the Board and ~uthorised for issue on ... ~... ~~·l·~;-V l..o\4
. . .~. G\.
·JG Smith
Director
-8-
·. AEM LIMITED ·. ·. ·. ·.
1 Accounting policies
The company has taken advantage of the exemption in Financial Reporting Standard No 1 (Revised 1996)
from the requirement to produce a cash flow statement on the grounds that it is a subsidiary undertaking
where 90 percent or more of the voting rights are controlled within the group. ·
1.3 Turnover
Turnover. represents the amounts receivable by the company for goods supplied and services provided,
excluding VAT and trade discounts. In the case of goods, invoices are ra.ised on delivery to and, where
required, formal acceptance by customers.
1.4 Goodwill
Goodwill is the difference between the cost of an acquired entity and the aggregate of the fair value of that
entity's identifiable assets and liabilities.
Positive goodwill is capitalised and classified as an asset on the balance sheet. It is reviewed for
impairment at the end of the first full financial period following the acquisition and each year thereafter to
ensure that the carrying value is still recoverable. The goodwill recognised is considered to have an
indefinite useful economic life. No amortisation is therefore charged to the profit and loss account unless
events or changes in circumstances indicate that the carrying value may not be recoverable.
The financial statements depart ·from the specific requirements of the Companies Act 2006 to amortise
goodwill over a finite period for the overriding purpose of giving a true and fair view. As the useful
econornic life of goodwill is considered to be indefinite (see note 10), it is not possible to quantify the effect
of this departure.
-9-
·. ·. ·.
AEM LIMITED .
Depreciation is provided on all tangible fixed assets, other than freehold land, at rates calculated to write
off the cost, less estimated residual value based on prices prevailing at the date of acquisition of each
asset evenly over its expected useful life, as follows:
1.8 Leasing
Rentals payable under operating leases are charged against income on a straight line basis over the lease
term.
1.9 Investments
Fixed asset investments are stated at cost and are reviewed for impairment if events or changes in
circumstances indicate that the carrying value may not be recoverable.
1.11 Pensions
The company administers a defined contribution pension scheme. Contributions are charged in the profit
and loss account as they become payable in accordance with the rules of the scheme.
- deferred tax assets are recogni$ed only to the extent that the directors consider that it is more likely than
not that there will be suitable taxable profits from which the future reversal of the underlying timing
differences can be deducted. '
Deferred tax is measured on an undiscounted basis at the tax rates that are expected to apply in the
periods in which timing differences reverse, based on tax rates and laws enacted or substantively enacted
at the balance sheet date.
- 10 -
·. ·. ·. ·.
AEM LIMITED
2 Turnover.
Geographical market
Turnover
2013 2012
£'000 £'000
25,262 23,181
-- --
- 11 -
AEM LIMITED
- 12 -
·. ·.
. AEM LIMITED
8 Taxation
2013 2012
£'000 £'000
Domestic _current year tax
Adjusfment for prior years (765)
Deferred tax
Origination and reversal of timing differences (16) (181)
. Effects of changes in tax rates and laws 6 1
(10) (180)
(10) (945)
Effects of:
(Income not taxable)/ Non deductable expenses (48) 3
Depreciation in advance of capital allowances 11 168
Adjustments to previous periods (765)
Amount written off investments 37
Dividend income not taxable . (37)
Group relief not charged (1, 149) (1, 184)
Other timing differences 8 12
(1,178) (1,766)
The standard rate has fallen to 21 % with effect from 1 April 2014 and will fall further to 20% with effect
from 1 April 2015. These rates were enacted during the period and as such any deferred tax balances
have been stated at a rate of 20%.
- 13 -
AEM .LIMITED
Amortisation
At 1 January 2013 26 26
Charge for the year 9 9
At 31 December 2013 9 26 35
The financial statements depart from the specific requirements of s396 of the Companies Act 2006 to
amortise goodwill over a finite period for the overriding purpose of giving a true and fair view. As the
useful economic life of goodwill is considered to be indefinite, it is not possible to quantify the effect of this
departure.
-14 -
AEM LIMITED
Depreciation
At 1 January 2013 737 9 3,673 913 58 5,390
On disposals (548) . (14) (28) (590)
Charge for the year 45 666 9 16 736
Included in the cost of land and buildings is freehold land of £267,000 (2012: £267,000) which is not
depreciated.
Included within additions in the year to plant and machinery are assets under construction of £136,000
(2012: £58,000) and within additions in the year to land and buildings of £184,000 (2012: £210,000).
- 15 -
·. ·.
AEM LIMITED
Shares in
subsidiary
undertakings
£'000
Cost
At 1 January 2013 185
Disposals (185)
At 31 December 2013
At 31 December 2013
The company held investments in Aviation Windings Limited and Aeromedic Innovations Limited at 1
January 2013. These companies were liquidated during the year.
4,106 4,292
-- --
- 16 -
·.
·AEM LIMITED .
9,963 6,662
-- --
Amounts falling due after more than one year and included in the debtors above are:
2013 2012
£'000 £'000
The deferred tax asset (included in debtors, note 14) is made up as follows:
2013
£'000
(59) (49)
-- --
The effect of future changes in tax rate is not considered to have a material effect on the deferred tax
balance.
- 17 -
·. ·. ·. ·. ·.
AEM LIMITED.··
4,060 4,"053
-- --
17 Creditors: amounts falling due after more than one year 2013 2012
£'000 £'000
Included within amounts owed to group undertakings is a loan totalling £9,800,000 (2012: £9,800,000).
The loan has a rolling 5 year notice period. Interest is charged at a rate of 6.5%.
Warranty
£'000
The provision relates to a possible claim by a customer and is likely to be utilised in 2014.
2013 2012
£'000 £'000
- 18 -
AEM LIMITED
. £'000
23 Contingent liabilities
The company has issued bank guarantees to the value of £10,000.(2012: £10,000).
- 19 -
•, •,
AEM LIMITED
24 Financial commitments
At 31 December 2013 the company was committed to making the following payments. under
non-cancellable operating leases in the year to 31 December 2014:
235 248 34 54
--
The highest paid director has exercised share options during the year.
The highest paid director received shares under a long term incentive scheme during the year.
J W Hardin is a US based director within the AMETEK group and does not provide any qualifying services
to AEM Limited.
- 20 -
•,
AEM LIMITED •, •,
27 Employees
Number of employees
The average monthly number of employees (including directors) during the year was:
2013 ·2012
. Number Number
217 211
7,177 6,734
Included in wages and salaries is a total expense for share-based payments in relation to equity-settled
transactions of £57,000 (2012: £69,000), of which £27,000 (2012: £40,000) relates to restricted shares
and £30,000 (2012: £29,000) relates to share options.
Further details of the share-based payment arrangements applicable are given in the group financial
statements of the ultimate parent entity AMETEK Inc.
28 · Control
The immediate parent company is AMETEK Aerospace and Defense Group UK Limited, a company
registere<;f in England and Wales.The ultimate parent company is AMETEK Inc, a company incorporated in
the United States of America.
AMETEK Inc. prepares group financial statements which include the company and are the smallest and
largest consolidated accounts that the company is included in, copies of which can be obtained from P 0
Box 36, 2 New Star Road, Leicester LE4 9JQ.
The company has declared and paid dividends amounting to £1,000,000 since the year end.
- 21 -
'
111111111111111111
"A2ECYYGJ"
A06 08/0812013 #295
COMPANIES HOUSE
•
COMPANY INFORMATION
Directors J A Mockler
DB Coley
J A Fenn (Appointed 26 Apnl 2012)
RR Mandos (Appointed 1 July 2012)
R Vogel (Appointed 1 August 2012)
Secretaries DB Coley
KE Sena
Bankers NatWest
1 Granby Street
Leicester
LE1 6EJ
CONTENTS
Page
Balance sheet 9
DIRECTORS' REPORT
FOR THE YEAR ENDED 31DECEMBER2012
The directors present their report and financial statements for the yea; ended 31 December 2012
The company's key financial indicators for the year were as follows
The level of order intake in 2012 reduced by £1 7m or 3 9% to £42 6m A reduction of orders in our track ball product
hne which benefited from a large multi-year order in 2011 drove this reduction We continue to invest heavily in new
product development to ensure we are well placed to achieve our long term growth obiect1ves During 2012 we spent
£3 2m on research, development and engineering to support our New Product investment programs New Product
investment for 2012 was 6 8% of sales (2011 8 4%) The level of enquires and the future prospects remain
encouraging
In 2012 the continued strength of the short term order book coupled with a strong performance in our 011 & Gas sector
resulted in increased sales of £3 4m or 7 8% to £47 Sm
During 2012 the company recorded a £0 9m prov1s1on to refiect add1t1onal costs associated with a development
program which will not be recoverable under the terms of the contract Adjusting for this, the business recorded a
13 5% increase in its operating profit This improvement was driven by the increased level of sales, supported by
strong margins and a reduced cost base We remain focused on operational excellence and have earned on with the
1mplementat1on of lean in1!1at1ves to ensure we can hold our compet1t1ve pos1t1on in our markets We continue to
aggressively pursue cost reductions through local and parent company Global Sourcing and Strategic Procurement
lmt1at1ves
The company's net current assets increased by £1 6m or 7 9%, this increase was driven by a reduction in the level of
trade creditors which reduced £1 6m and higher intercompany debtors following the introduction of cash pooling
processes
Despite d1v1dend payments of £4 3m Shareholders funds increased 1 6% reflecting the profit generated in the year
-1-
AMETEK AIRTECHNOLOGY GROUP LIMITED
The business 1s responding to these risks by continuing to focus on the quality and rel1ab11ity of our products in order to
provide good value over the product life, to monitor competitor act1v1ty to maintain our compet1t1veness and to improve
the ag1l1ty of our operations allowing us to improve our responsiveness
The company 1s considered to have acceptable d1vers1ficat1on between its Commercial, Military and Industrial market
sectors and therefore unlikely to be overly exposed by a downturn in any one of these markets
The company does not have a natural hedge in the Euro and USD currencies and 1s therefore impacted by exchange
rate fluctuations
Financial instruments
The company's principal financial instruments comprise trade debtor, trade creditor and 1ntercompany balances The
company does not enter into derivative transactions and 1t 1s, and has been throughout the period under review, the
company's policy that no trading in financial instruments shall be undertaken The main risk arising from the company's
financial instruments 1s foreign currency risk The company has transactional and translat1onal currency exposures
arising from sates and purchases in foreign currencies It 1s AMETEK group policy not to actively hedge against foreign
currency transactions and balances
The total d1stnbut1on of d1v1dends paid in the year ended 31 December 2012 was £4,254,000 (2011 £2,000,000)
Future developments
The company continues to seek out new opportunities within its Rat•, lndustnal, 01\ & Gas and Commercial Aerospace
markets outside of the UK to complement the strong pos1t1on within the European Aerospace & Defence markets We
remain oplim1st1c about the near term economic outlook and our d1fferenttated business continues to enioy a healthy
order book This gives us good reason to be confident that 2013 should be another good year
Going concern
The company's business act1v1t1es, together with the factors likely to affect its future development, its financial pos1t1on,
financial risk management objectives and details of the company's exposure to risk are described in this report
After making enqumes, the directors have a reasonable expectation that the company has adequate resources to
continue in operational existence for the foreseeable future Accordingly, they continue to adopt the going concern
basis in preparing the financial statements
-2-
AMETEK AIRTECHNOLOGY GROUP LIMITED
Directors
The following directors have held office since 1 January 2012
J A Mockler
DB Coley
J A Fenn (Appointed 26 Aprrl 2012)
RR Mandos (Appointed 1 July 2012)
R Vogel (Appointed 1 August 2012)
J J Molrnellr (Resigned 1 July 2012)
C E Lohwasser (Resigned 1 August 2012)
L M Smrth (Resrgned 30 Aprrl 2012)
Directors' insurance
AMETEK Inc has indemnified one or more directors of the company agarnst lrabilrty rn respect of proceedings brought
by third parties, subiect to the conditions set out rn the Companies Act 2006 Such qualrfyrng thrrd party rndemnrty
provrsron was in force durrng the year and remains rn place to the date of th rs report
Employee involvement
Employees are involved rn rmprovrng the company performance through the Lean Manufacturrng rnrtrabves that have
been set up throughout the organrsatron Communrcatron wrth employees rs prrncrpally vra iornt consultatrve meetrngs
and quarterly revrews
Disabled persons
The company grves full consrderatron to applrcatrons for employment from drsabled persons where the requrrements of
the JOb can be adequately fulfilled by a handrcapped or drsabled person Where exrsting employees become drsabled,
rt rs the company's policy wherever practrcable to provrde continuing employment under normal terms and condrtrons
and to provrde trarning and career development and promotron to drsabled employees wherever approprrate
Auditors
The audrtors, Ernst & Young LLP, are deemed to be reappointed under sectron 487(2) of the Companies Act 2006
-3-
AMETEK AIRTECHNOLOGY GROUP LIMITED
Company law requires the directors to prepare financial statements for each financial year Under that law the directors
have elected to prepare the financial statements m accordance with United Kingdom Generally Accepted Accounting
Practice (United Kingdom Accounting Standards and applicable law) Under company law the directors must not
approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the
company and of the profit or loss of the company for that period In preparing these financial statements, the directors
are required to
The directors are responsible for keeping adequate accounting records that are suff1c1ent to show and explain the
company's transactions and disclose with reasonable accuracy at any time the financial position of the company and
enable them to ensure that the financial statements comply with the Companies Act 2006 They are also responsible
for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of
fraud and other 1rregularit1es
l\6\1~
difFen
ecto
-4-
AMETEK AIRTECHNOLOGY GROUP LIMITED
We have audited the financial statements of AMETEK A1rtechnology Group L1m1ted for the year ended 31
December 2012 set out on pages 7 to 28 The financial reporting framework that has been applied in their
preparation 1s applicable law and United Kingdom Accounting Standards (United Kingdom Generally
Accepted Accounting Practice)
This report 1s made solely to the company's members, as a body, in accordance with Chapter 3 of Part 16 of
the Companies Act 2006 Our audit work has been undertaken so that we might state to the company's
members those matters we are required to state to them 1n an auditors' report and for no other purpose To
the fullest extent permitted by law, we do not accept or assume respons1b1l1ty to anyone other than the
company and the company's members as a body, for our audit work, for this report, or for the opinions we
have formed
In add1t1on, we read all the financial and non-financial information in the Directors' Report and Financial
Statements to 1dent1fy material incons1stenc1es with the audited financial statements If we become aware of
any apparent material misstatements or inconsistencies we consider the 1mplicat1ons for our report
-5-
AMETEK AIRTECHNOLOGY GROUP LIMITED
tM~-1 '--( ~ UJ
David Marshall (Senior Statutory Auditor)
for and on behalf of Ernst & Young LLP
Statutory Auditor
Southampton
-6-
AMETEK AIRTECHNOLOGY GROUP LIMITED
2012 2011
Notes £'000 £'000
-7-
AMETEK AIRTECHNOLOGY GROUP LIMITED
2012 2011
£'000 £'000
- B-
AMETEK AIRTECHNOLOGY GROUP LIMITED
BALANCE SHEET
AS AT 31 DECEMBER 2012
2012 2011
Notes £'000 £'000 £'000 £'000
F1xed assets
Intang1ble assets 7 14, 176 15,029
Tangible assets 8 5,622 5,899
-- --
19,798 20,928
Current assets
Stocks 9 14,076 13,870
Debtors 10 15,800 14,346
Cash at bank and in hand 162 1,200
-- --
30,038 29,416
Creditors amounts falling due within
one year 11 (8,052) (9,049)
-- --
Net current assets 21,986 20,367
--
Total assets less current liabilities 41,784 41,295
--
18,361 17,872
Pension asset 14 1,919 2,094
--
20,280 19,966
-
---
-9-
AMETEK AIRTECHNOLOGY GROUP LIMITED
1 Accounting pohc1es
11 Accounting convention
The financial statements are prepared under the historical cost convention
The company has taken advantage of the exemption in Financial Reporting Standard No 1 (Revised 1996)
from the requirement to produce a cash flow statement on the grounds that 1t 1s a subs1d1ary undertaking
where 90 percent or more of the voting rights are controlled within the group
14 Goodwill
Goodw1ll 1s the difference between the cost of an acquired entity and the aggregate of the fair value of that
entity's 1dent1fiable assets and liabilities
Positive goodwill arising on acqu1s1t1ons 1s capitalised and classified as an asset on the balance sheet and
amortised on a straight line basis over its useful economic life up to a maximum of 20 years It 1s reviewed
for 1mpa1rment at the end of the first full financial period following the acqu1s1t1on and in other periods 1f
events or changes in circumstances indicate that the carrying value may not be recoverable
Depreciation 1s provided on all tangible fixed assets, other than freehold land and assets 1n the course of
construction, at rates calculated to write off the cost, less estimated residual value based on prices
prevailing at the date of acqu1s1t1on of each asset evenly over its expected useful life, as follows
- 10 -
AMETEK AIRTECHNOLOGY GROUP LIMITED
18 Leasing
Rentals payable under operating leases are charged against income on a strarght line basrs over the lease
term
- raw materrals, consumables and goods for resale are at purchase cost on a frrst-in, first-out basrs
-work rn progess and frnrshed goods are stated at cost of drrect materrals and labour plus attrrbutable
overheads on a normal level of actrvrty
Net realrsable value rs based on estrmated sellrng prrce less any further costs expected to be rna.irred to
completron and drsposal
1 1O Pensions
The company operates both defined benefrt and defrned contrrbutron pensron schemes These are
accounted for rn accordance wrth FRS 17 "Accountrng for Retrrement Benefits"
Increases in the present value of the scheme lrabrlitres expected to arrse from employee service rn the
perrod are charged to operating profit The expected return on scheme assets less the rncrease in the
present value of scheme liabrlrtres arrsrng from the passage of trme are rncluded in other interest and
shown ad1acent to interest payable/receivable Actuarral gains and losses are recognrsed rn the statement
of total recognrsed garns and losses
- deferred tax assets are recognised only to the extent that the directors consider that rt rs more likely than
not that there wrll be suitable taxable profits from which the future reversal of the underlying timing
differences can be deducted
Deferred tax 1s measured on an undrscounted basis at the tax rates that are expected to apply m the
perrods in whrch trming differences reverse, based on tax rates and laws enacted or substantively enacted
at the balance sheet date
- 11 -
AMETEK AIRTECHNOLOGY GROUP LIMITED
1 13 Share-based payments
The cost of equity-settled transactions with employees 1s measured by reference to the fair value at the
date at which they are granted and 1s recognised as an expense over the vesting period, which ends on
the date on which the relevant employees become fully entitled to the award Fair value 1s determined
using an appropriate pricing model No expense 1s recognised for awards that do not ultimately vest
At each balance sheet date before vesting, the cumulative expense 1s calculated, representing the extent
to which the vesting period has expired and management's best estimate of the achievement or otherwise
of non-market cond1t1ons that impact on the number of equity instruments that will ultimately vest The
movement in cumulative expense since the previous balance sheet date 1s recognised in the profit and
loss account for the year (as part of wages and salaries) with a corresponding transfer to the profit and
loss reserve
2 Turnover
Turnover
2012 2011
£'000 £'000
Class of business
Products for aerospace, defence and rail systems 27,805 26,031
Prec1s1on and motion control products 15,332 13,985
Track balls and other cursor controlled products 4,352 4,052
--- ---
47,489 44,068
= =
Geographical market
Turnover
2012 2011
£'000 £'000
47,489 44,068
=
- 12 -
AMETEK AIRTECHNOLOGY GROUP LIMITED
76 83
--
- 13 -
AMETEK AIRTECHNOLOGY GROUP LIMITED
5 Taxation
2012 2011
£'000 £'000
Domestic current year tax
Adjustment for prior years (8) (1,295)
Deferred tax
Origination and reversal of timing differences (130) (6)
Effects of changes in tax rates and laws 12 13
Deferred tax charge on defined benefit pension scheme (25) 4
(143) 11
Effects of
Non deductible expenses 197 224
Accelerated/(Decelerated) capital allowances 123 (3)
Enhanced R & D deduction (189) (190)
Adjustments to previous periods (8) (1,295)
Other timing differences 7
Defined benefit pension scheme (305) (344)
Group relief not charged (1,252) (1,240)
(1,427) (2,848)
- 14 -
AMETEK AIRTECHNOLOGY GROUP LIMITED
5 Taxation {Continued)
The rate of writing down allowances on the main pool of plant and machinery and on the special rate pool
fell to 18% and 8% respectively with effect from 1 April 2012
- 15 -
AMETEK AIRTECHNOLOGY GROUP LIMITED
Add1t1ons to plant and machinery include £189,000 (2011 £287,000) in respect of assets under
construction
Included in cost of land and buildings 1s freehold land of £1,400,000 (2011 - £1,400,000) which 1s not
depreciated
14,076 13,870
--
- -
- 16 -
AMETEK AIRTECHNOLOGY GROUP LIMITED
12 Creditors. amounts falling due after more than one year 2012 2011
£'000 £'000
- 17 -
AMETEK AIRTECHNOLOGY GROUP LIMITED
The deferred tax asset (included 1n debtors, note 10) 1s made up as follows
2012
£'000
2012 2011
£'000 £'000
(168) (50)
-- --
The effect of future changes m tax rates 1s not considered to have a material effect on the deferred tax
balance
The company has established various pension arrangements, both defined benefit and defined contribution
schemes covering many of its employees
- 18 -
AMETEK AIRTECHNOLOGY GROUP LIMITED
Defined benefit
pension plans
2012 2011
£'000 £'000
The amounts recognised in the profit and loss account are as follows:
Defined benefit
pension plans
2012 2011
£'000 £'000
- 19 -
AMETEK AIRTECHNOLOGY GROUP LIMITED
Analysis of amount recognised in the statement of total recognised gains and losses
Defined benefit
pension plans
2012 2011
£'000 £'000
Defined benefit
pension plans
2012 2011
£'000 £'000
23,956 20,818
--
- 20 -
AMETEK AIRTECHNOLOGY GROUP LIMITED
Equ1t1es 73 00 73 00
Debt securities 26 00 27 00
Other 1 00
-- --
Discount rate 4 40 4 90
Expected return on plan assets 6 75 7 00
Future salary increases 3 00 3 00
Pension increases - RPI capped at 2 5% 1 90 1 90
Pension increases - RPI capped at 5 0% 2 84 2 84
Pension increases - CPI capped at 3 0% 1 90 1 73
Inflation assumption (RPI) 3 00 3 00
Inflation assumption (CPI) 2 40 2 00
The post mortality table used in 2012 was SAPS Normal Health base table with CMI 2011 core model
with long term improvement rate of 1% and in 2011 was SAPS Normal Health base table with a medium
cohort pro1ect1on and a 1% underpin on future improvements based on year of birth
Following the Government's announcement that statutory increases for pensions in deferment and in
payment will in future be based on the Consumer Prices Index rather than the Retail Prices Index,
allowance has been made for deferred pension revaluation in excess of GMP and increases in payment
to post April 1988 GMP to be based on the Consumer Prices Index rather than the Retail Prices Index
- 21 -
AMETEK AIRTECHNOLOGY GROUP LIMITED
Amounts for the current and previous four periods are as follows.
Defined benefit pension plans
2012 2011 2010 2009 2008
£'000 £'000 £'000 £'000 £'000
- 22 -
AMETEK AIRTECHNOLOGY GROUP LIMITED
Certain directors and members of senior management are granted restricted shares and share options in
the ultimate parent company, AMETEK Inc These share-based payments are settled by the issue of equity
shares in AMETEK Inc
A three for two split of the parent company's common stock took place on 29 June 2012 in order to broaden
the stock's marketability and improve its trading hqu1d1ty The new shares were payable to shareholders on
record at 15 June 2012 Where appropriate, further 1nformat1on has been given in the comparatives to
reflect the three for two split
Restricted shares
Restricted shares generally vest (1e all restrictions lift) after 4 years This 1s accelerated 11 the share price
increases to double that of the grant at the close of business on 5 consecutive trading days, in which case
they vest 1mmed1ately The expense 1s recognised on a straight-line basis over 4 years, ignoring the
poss1b1hty that this vesting could occur but taking into account estimated forfeitures, based on historical
experience
Share options
Share option awards generally vest 25% each year for 4 years and expire 7 years after the award date
The expense 1s recognised on a straight-line basis over the requ1s1te service period for the entire award as
111t all vested at the end of this 4 year period but taking into account estimated forfeitures, based on
historical experience
The fair value of each option 1s estimated on the date of grant using a Black-Scholes option pricing model
The following weighted average assumptions were used in the Black-Scholes model to estimate the fair
value of options granted during the years 1nd1cated
Expected volatility 1s based on historical volatility of AMETEK Inc's share price Historical exercise data for
AMETEK as a whole has been used to estimate the options' expected hie, which represents the period of
time for which the options granted are expected to be outstanding Management ant1c1pates that the future
option holding periods will be s1m1lar to the historical option holding periods The risk-free rate for the period
within the contractual hie of the option 1s based on US Treasury yield curve at the time of the grant
The weighted average fair value per option granted during the year was £5 27 (2011 £4 60 for unapproved
options and £4 53 for approved options (split adjusted))
- 23 -
•
Restricted shares
The following table illustrates the number and weighted average fair values (WAFV) of, and movements
in restricted shares during the year
The fair values of restricted shares shown above are determined at the grant date market value
Share options
The following table illustrates the number and weighted average excerc1se price (WAEP) of, and
movements in share options during the year
The movements and values for 2012 are shown split adjusted
- 24 -
•
The weighted average share price at the date of exercise for the options exercised m the year was
£21 20 (2011 £18 35 (split adjusted))
Options outstanding at the year end have exercise prices ranging from £8 94 to £20 96 (2011 £9 35 to
£19 19 (split adjusted)) and a weighted average remaining contractual life of 4 years and 8 months (2011
5 years and 1 month)
19,800
-
---
- 25 -
• AMETEK AIRTECHNOLOGY GROUP LIMITED
19 Contingent liab1ht1es
Bank guarantees given in the normal course of business amounted to £232,000 (2011 £386,000)
20 Financial commitments
At 31 December 2012 the company was committed to making the following payments under non-
cancellable operating leases in the year to 31 December 2013
Contracted for but not provided in the financial statements 280 180
--
- - =
- 26 -
•
AMETEK AIRTECHNOLOGY GROUP LIMITED
23 Employees
Number of employees
The average monthly number of employees (including directors) during the year was
2012 2011
Number Number
Included in wages and salaries 1s a total expense for share-based payments in relation to equity-settled
transactions of £67,000 (2011 £97,000), of which £32,000 (2011 £64,000) relates to restricted shares
and £35,000 (2011 £33,000) relates to share options
- 27 -
.
• AMETEK AIRTECHNOLOGY GROUP LIMITED
24 Control
At 31 December 2012 the rmmedrate parent company was EMA Holdrngs UK Lrmrted, a company
regrstered rn England and Wales On 2 January 2013 the rmmedrate parent company became AMETEK
Aerospace and Defense Group UK Lrmrted, a company regrstered rn England and Wales
The ultrmate parent company rs AMETEK, Inc, a company rncorporated rn the Unrted States of Amerrca
AMETEK Inc prepares group financral statements whrch rnclude the company and are the smallest and
largest consolrdated accounts that the company rs rncluded rn, copres of whrch can be obtarned from P 0
Box 36, 2 New Star Road, Lercester LE4 9JQ
The company has declared and pard drvrdends amountrng to £1,200,000 srnce the 31 December 2012
- 28 -
.\MIETEK®
TEST&: CALIBRATION INSTRUMENTS
AMETEK Denmark AIS • Gydevang 32-34 • 3450 Allen<!d •Denmark• CVR nr. OK-14747079
P: +45 4816 80\)0 • F: +45 4816 8080 • jofra@ametek.oom • www.lofra.con1
.\METEK®
CALIBRATION INSTRUMENTS
INDHOLOSFORTEGNELSE
CONTENTS
Side
PATEGNINGER
ENDORSEMENTS
Ledelsespategning 1
By Management and Board of Direclors
Revisionspategning
By Ille Auditor
LEDELSESBERETNING
INFORMATION AND REPORTS
Selskabsoplysninger 4
Company lnfonnafion
Arsberetning 6-8
Directors' repoTt
ARSREGNSKAB
FINANCIAL STATEMENTS
Bestyrelsen og dlreklionen har dags dato Today, the supetvisory and executive boards have
behanc:llet og godkendt ~rsrapporten for 1. discussed and approved the annual report of Ametek
januar 2013-31. december 2013 for Ametek Denmark NS for the financial year 1 January 2013 -
Denmark AJS. 31 December 2013.
Arsrapporten er aflagt i overensslemmelse The annual report is prepared in acoo<dance with the
med arsregnskabsloven. Danish Financial Statement$ Act.
Det er vores opfaltelse, al arsregnskabet giver I our opinion, the financial statements give a true and
et retvisen<le blllede af selskabets akliver, fair view of the company's financial position at 31
passiver og flnansielle slllllng pr. 31. december December 2013 and of the resull of the company '9
2013 samt af resultatet af selskabets aktivlteter operations and cash flows for the financial year 1
og pengestr0mme for regnskabs~ret 1. Januar January 2013- 31 December 2013.
2013 - 31. december 2013.
ledelsesberetnlngen indeholder efter vores In our opinion, the management's review include·s a
opfattelse en retvlsende rec;teg0retse om d& fair review of lhe matters deall wllh ln lhe
forhold, beretningen omhandler. management's review.
Arsrapporten lndslil!es Iii ganeral!orsamlingens We recommend the adoption of the annual report al
godkenclelso. the annual general meeting.
Dlrektlon I Management
~
~~: J~
Harald Preben Car~
1
.\METl!K®
CALIBRATION INSTRUMENTS
Vi har revideret arsregnskabet for Ametek We have audited the financial statements of
Denmark AJS for regnskabsaret 1. januar - 31. Ametek Denmark NS for the f;nanoial year 1
december 2013, der omfatter anvendt January - 31 December 2013, which comprise
regnskabspraksis, resultatopg<llrelse, balance, a summary of significant accounting policies,
egenkapltalopgr1ffelse, pengeslrnmsopg0relse og income statement, balance sheet, statement of
noter. Arsregnskabet udarbejdes efter changes in equity, cash flow statement and
arsregnskabsloven. notes. The financial statements are prepared in
accordance with the Danish Financial
Statement Act.
interne konlrol. En revision omfatter endvidere en opinion on the effectiveness of the entity's
vurdering af, om ledelsens valg af internal control. An audit afso includes
regnskabspraksis er passende, om ledelsens evaluating the appropr;ateness of accounting
regnskabsma:;ssige sk0n er rimelige samt den policies used, the reasonableness of
samlede prresentatlon af Arsregnskabet. accounting estimates made by management
as well as the overall presentation of financial
statements.
Det er vores opfattelse, at det opnaede We believe that the audit evidence we have
revisionsbevis er tllstraekkeligt og egnet som obtained is sufficient and appropriate to
grundlag for vores konklusion. provide a basis of our opinion.
Revisionen har ikke givet anledning til forbehold. The audit has not resulted in any qualification.
Konklusion Opinion
Deter vores opfattelse, at arsregnskabet giver et In our op;nion, the financial statements give a
retvisende billede af selsl<abets aktiver, passfver true and fair view of the company's financial
og finansielle stilling pr. 31. december 2013 samt position at 31 December 2013 and of the
af resultatet af selskabets aktiviteter og results of operations and cash flows for the
pengestnzsmme for regnskabsaret 1. januar - 31. financial year 1 January - 31 December 2013
december 2013 i overensstemmelse med in accordance with the Danish Financial
arsreg nskabsloven. Statements Act.
3
.\METEK"
CALIBRATION INSTRUMENTS
SELSKABSOPLYSNlNGER
COMPANY INFORMATION
AMETEK DENMARK NS
Gydevang 32·34
3450 Alter0d
CVR. Nr 14 74 70 79
VAT No..
Sliftet 1. september 1990
Founded
Hjemsted Alter0d kommune
Place
BESTYRELSE
BOARD OF DIRECTORS
DIREKTION
MANAGEMENT
MODERSELSKAB
PARENT COMPANY
REVISOR
AUOITOR
Ernst& Young
Godkendt revisionpartnerselskab
Gyngemose Parkvej 50
2860 Srz>borg
DIVERSE
OTHER
Arsrapporlen for koncernes k.an hentes pc\ www.Ametek.com
Consolidated annual acoounls can be downloaded from www.Ametelwom
4
.\METl!K~
CALIBRATION INSTRUMENTS
HISTORISKE TAL
HISTORIC FIGURES
Nt27GLETAL
KEY FIGURES
Alkastn!ngsgrad (%)
Rent.abi1ilel {%}
Return on nef 1111sets
Rcwrn on equity
Li\\vldltcl(%)
Sollditet (%)
Cash to current lieblliCies Solvency
600,0% 84,0%
2009 2010 2011 2012 2013 2009 2010 2011 2012 2013
5
.AMETEK®
CALIBRATION INSTRUMENTS
LEDELSESBERETNING DIRECTORS' REPORT
AMETEK Measurement & Calibration Techno- The division of AMETEK Measurement & Cali-
logies Division, som AMETEK Denmark A/S bration Technologies, which AMETEK Denmark
indgar i, varetager salg, service og kal!brerings- A/S is a part of. handles sale, service and cali-
ydelser i USA og Canada. AMETEK s0stersel- bration in the US and Canada. The affiliated
skaber i Tyskland og Frankrig varetager salg, companies in Germany and France l1andle sale,
service og kalibreringsydelser pa disse marke- service and calibration of these markets.
der.
PA rzJvrige markeder forestar AMETEK Denmark On all other markets, AMETEI< Denmark A/S
AJS selv markedsfGring og salg, enten gennem handles marketing and sale from Denmark, ei-
egne srelgere eller forhandlere. ther via safes representatives or local distribu-
tors.
AMETEK Denmark A/S ' eksportandel var i 2013 In 2013, rhe export share of AMETEK Denmark
pa 86% mod 85% aret fiar. AIS was 86% compared with 86% in 2012.
Resultatet for 2013 blev efter skat t.kr 24.377 Profit after tax for 2013 was TDKK 24, 377
(2012: t.kr. 27 .897) og arets resultat f0r skat (2012: TDKK 27. 897) and profit before tax was
blev t.kr. 32.495 (2012: t.kr. 37.241). Resultatet TDKK 32,495 (2012.· TDKK 37,241). The result
for aret vurderes som tilfredsstillende. of the year Is considered to be satisfactory.
Arets resultat med tillffig af t.kr. 6.450 fra tidlige- AMETEK Denmark suggests that profit after tax
rear foreslas udbetalt som udbytte. and additional TDKK 6,450 from previous years
are paid as dividend.
Nye produkter
I 2013 fortsatte AMETEK Denmark A/S lance- New products
ringen af nye temperatur-. tryk- og signalkalibra- In 2013, AMETEK Denmark AIS continued the
torer, som vii medvirke til at fastholde virksom- release of new temperature, pressure and signal
hedens markedsledende position lndenfor disse calibrators contributing to maintain the com-
omrader. pany's leading market position within this area.
For fortsat at udbygge markedspositlonen som W11h the purpose of strengthening lhe market
6
AMETEK®
CALIBRATION INSTRUMENTS
en betydende global producent og leverand0r position as an important global manufacturer
inden for kalibreringsinstrumenter, forventer and supplier within calibration instruments,
AMETEK Denmark AJS ogsa i 2014 at introdu- AMETEK Denmark A/S has planned lo introduce
cere flere nye produkter til komplettering af den more new products during 2014 to complement
eksisterende produktportef01je. the existing product portfolio.
f nvesterlnger Investments
Der er i l0bet af 2013 foretaget investeringer for Investments of TDKK 536 were made during
sammenlagt t.kr. 536, hvoraf ca. 40% relaterer 2013, of which about 40% is related to IT im~
slg til forbedringer inden for IT og produktions- provements and product tooling.
vcarkt0jer
Risikofaktorer Risks
Bortset fra de generelle markedsbetingelser er Apart from the general market conditions, the
AMETEK Denmarks primrere risiko knyttet tH major operating risk of AMETEK Denmerk is
evnen til at vrere stoorkt positioneret pa de bety- connected to the ability to hofd a strong position
dende markeder. Denne risiko vurderes at voore on the most important markets. This risk is con-
begrrenset, da AMETEK Denmark NS med sa- sidered to be limited, as AMETEK Denmark AIS,
vel den eksisterende som planlagte produktpor- based on the existing as well as the planned
tef0lje og det globale salgs- og distributionsnet product portfolio and its global sales and distri-
anser sig for al vrere pa forkant med den tekno- bution network, is at the leading edge of tech-
logiske og markedsmcessige udvikling inden for nology and marketing developments within tem~
savel temperatur-, tryk- og signalkalibrering som perature, pressure, and signal calibration as well
temperaturf(Zllere. as within temperature sensors.
AMETEK Denmark fakturerer i DKK, EURO, AMETEK Denmark invoices in DKK, EURO,
USO, JPY og GBP - de samme valutaer, som USO, JPY and GBP- the same currencies tl1at
drekker den vresentlfgste del af varek0bef. I cover a considerable parl of purchases. In com-
overensstemmelse med koncempolltil< holdes pliance with company policy, all currency funds
valutabeholdninger hos AMETEK Denmark NS at AMETEK Denmark A/S are l<ept at a mini-
pa et minimum. mum.
AMETEI< Denmark AJS' kreditrisici drekkes ind Risks related to receivables are kept on a mini-
vha. stram og leibende kredltvurdering af alle mum by tight and ongoing assessment of credit
kunder. Handel med udenlandske kunder af- terms. When possible, all foreign trade is in-
daakkes hvor muligt vha. Atradius. sured by Atradius. .
7
.\Ml!TEK®
CALIBRATION INSTRUMENTS
8
.\METEK®
CALIBRATION INSTRUMENTS
Den anvendte regnskabspraksis er Ua3ndret i The accounting principles applied are un-
ar.
forhold til sidste changed compared to last year.
Realiserede og urealiserede valutakursgevinster Actual and non-actual profits and loss on the
og -tab, indgar i resultatopg121relsen under fin an- rate of exchange adjustments are included in the
sielle poster. income statement under financial items.
9
.\Ml!TEK®
CALIBRATION INSTRUMENTS
Materielle anlcegsaktiver optages tn oprindelige Tangible fixed assets are carried at original cost
anskaffelsespriser med tilla3g af senere tilgange adjusted for additions and disposals less accu-
. og med fradrag af akkumulerede afskrivninger. mutated deprecialion.
Afskrivninger foretages lineaart over den foiven- Depreciation is a straight line depreciation based
tede brugstid for virksomheden, som er. on the useful lives for the company, i.e.:
Fortjeneste og tab ved afh(endelse af anlaagsak- Profl1 and loss incurred when disposing or sell-
tiver opg0res som forskellen mellem salgsprisen ing fixt:Jd assets are calculated as the differenoo
med fradrag for salgsomkostninger og den regn- between the selling price less cost of sefling and
skabsmressige vrerdi pa salgstJdspunktet. tile booked value at the time of disposal.
Aktiver under finansielle leasingkontraktar males Assets held under finance leases are measured
til def laveste bel0b af anskaffelsespris if0lge at the lower of cost according to the lease and
!easingkontrakten og nutidsvrerdien af leasing- the net present value of the lease payments,
ydelserne, opgjort pa basis af leasingkontrak- calculated by reference to the interest rate im-
tens interns rente (eller en tllnrermel veerdi for plicit (or an approximation hereof) in the lease
denne) med fradrag af akkumulerede af- og Jess accumulated depreciation and write-downs.
nedskrivninger_
10
.\METEK®
CALIBRATION INSTRUMENTS
Der foretages nedskrivningstest pa materielle An impairment test is made for property, pfant
anleegsaktiver, safremt der er indikationer for and equipment if there are indications of de-
vc:erdifald. Nedskrivningstesten foretages for creases in value. The impairment test is made
hvert enkelt aktiv henholdsvis gruppe af aktiver. for each individual asset or group of assets, re-
Aktiverne nedskrives til det hsjeste af aktivets spectively. The assets are written down to the
eller aklivgruppens kapita!va3rdi og nettosalgs- higher value in use and the net selling price of
pris (genindvlndingsveerdi), safremt denne er the asset or group of assets (recoverable
lavere end den regnskabsmaassige vcardi. amount) if it is lower than the carrying amount.
Varebeholdninger Inventory
Varebeholdninger males til kostpris opgjort efter Raw materials are staled al the costs based on
FIFO princrppet. the FIFO principle.
Kostpris for handelsvarer samt ravarer og hjrel- Costs for commodities, raw materials and ancil-
pematerialer omfatter anskaffelsespris med lary materials are valued at the original cost with
eventuelt tillGeg af hjemtagelsesomkostninger. possible addition of landed costs.
Egenfremstillede faardigvarer samt varer under Self-produced finished goods as well as work in
fremslilling optages ti! vrerdien af medgaede progress are accounted for by using the basis of
materlaler, direkte J0n og indirekte produktions- material content, direct wages and indirect pro-
ornkostninger, IPO. IPO indeholder indirekte dC1otion costs, /PO. fPO includes indirect mate-
materlaler og lrlln, samt vedligeho\delse og af- rial and wages as well as maintenance and de-
skrivninger pa de af produktionsprocessen be- preciation on buildings and equipment used for
nyttede bygnlnger og udstyr, samt omkostninger the production process and finally costs to the
ti\ fabriksadministration og ledelse. Laneomkostw administration and management of the factory.
ninger indregnes ikke. Borrowing costs are not included.
Ved Valrdiansaattelsen er der foretaget nedw Provision has been made for obsolete and slow
skrivning af ukurante og langsomt omsc.ettelige moving items.
varer.
Periodeafgr~nsningsposter Prepayments
Periodeafgn:ensningsposter indregnet under Prepayments included under assets relate to
aktiver omfatter afholdte omkostninger vedf0- outlaid costs that concern next fiscal year.
rende efterfeilgende regnskabsar.
Tilgodehavender Receivables
Tilgodehavende males til amortiseret kostpris, Receivables are measured at amorlised cost,
der scedvanligvis svarer tit nominel vcerdi. Der which usually corresponds to the nominal value.
foretages nedskrivnlng til im0degaelse af tab Provisions are made for bad debt on the basis of
baseret pa en objektiv indikation pa, at et tilgo- objective evidence that the receivable or a group
dehavende eller en gruppe af tilgodehavender er of receivables are impaired. Provisions are
vrerdiforringet. Nedskrivning foretages til netto- made to the lower of the net realisable va/uo and
realisationsvferdi, safremt denne er lavere end the carrying amounf.
regnskabsmcessig va:irdi.
Udbytte Dividend
Foreslaet udbytte indregnes som en srerskilt Proposed dividend is stated separately under
post under egenkapita!en, indtil det vedlages pa equity, until it is decided upon in the General
den ordincare generalforsamling, hvorefler det Meeting. I-le reafter if is reclassified as an obliga-
indregnes som en forp!igtelse. tion.
11
.\METEK®
CALIBRATION INSTRUMENTS
Akluelle skatteforpligtelser og tilgodehavende Current tax payables and receivables are recog-
skat indregnes i balancen som beregnet skat af nised in the balance sheet as the esUmafed tax
tirets forveniede skattepligtige indkomst regule- charge in respect of the taxable incomf) for the
ars
ret for skat af tidligere skattep!igtige indkom- year. adjusted for tax on prior years' taxable
ster samt betalte aoontoskatter. income snd tax paid on account.
Hensaatlelse tH udskudt skat beregnes efter den Provisions for deferred tax are calculated, based
balanceorienterede greldsmetode af alle midler- on the liability method, of all temporary differ-
tidige forskelle mellem regnskabsmaassige og ences between carrying amounts and tax val-
skattemeessige va:irdier af aktier og forpligtelser, ues, with Ille exception of temporary differences
bortset fra mldlertldige forskelle, som opstar pa occurring at the time of acquisiUon of assets and
anskaffelsestidspunktet for aktiver og forpligtel- liabilities neither affecting the result of opera-
ser, og som hverken pavirker resultatet eller den fions nor the taxable income, as well as tempo-
skattepligtlge indkomst, samt midlertidige for- rary differences on non-amorlisable goodwi11.
skelle pa skaltemressigt ikke-
afskrivningsberettiget goodwill.
Udskudt skat males pa grundlag af skatteregler Deferred tax is measured according to the taxa-
og skattesatser, der med balancedagens lovgiv- tion mies anr/ taxation rates Jn the respective
ning vii vrere greldende, nar den udskudte skat counties applicable at the balance sheet date
forventes udl0st som aktuel skat. Udskudle skat- wf1en the deferred tax is expected to crystallise
teakliver indregnes med den VCBrdi, som de for- as current tax. Deferred tax assets are recog-
ventes at blive udnyttet med, enten ved udlig- nised at the valoe af which they are expected to
ning i skat af fremtidig lndtjening eller ved mod- be utilised, either through elimination against tax
regning i udskudte skatteforpllgtelser inden for on future earnings or through a set-off against
samme jurlsdil<lion. deferred tax liabilities within the same jurisdic-
tion.
12
.\METEK®
CALIBRATION INSTRUMENTS
Likvider Funds
De likvide midler bestar af kontanter samt inde- Funds Include cash in liand and credit balance.
staende i pengeinstitutter.
De i hoved- og nsg!etatsoversigten anf0rte nrz.sg- Key figures as represented in tf1is Report are
letal er beregnet saledes: cafculated as follows:
13
.AMETEK®
CALIBRAT(ON INSTRUMENTS
14
.\METEK®
CALIBRATION INSTRUMENTS
RESULTATO~G0RELSE
INCOME STATEMENT
2013 2012
Note TDKK TDKK
15
BALANCE pr. 31. december 2013
BALANCE SHEET as at December 31, 2013
.\METEK®
CALIBRATION INSTRUMENTS
2013 2012
Note TDKK TDKK
AKTIVER
ASSETS
Driftsmateriel og inventar 4 22 37
Equipment, fixtures and Ottlngs
16
BALANCE pr. 31. december 2012
BALANCE SHEET as at December 31, 2012
.AMETEK®
CALIBRATION INSTRUMENTS
2013 2013
Note TDKK TDKK
PASSIVER
LIABJLrrlES
Andre l<reditinstitutler
Other credit institutions
f:ventualforp\igtelser 8
Conlengencies
17
PENGESTR0MSOPG~RELSE
CASH FLOW STAYEMENT
.\METEK®
CALIBRATION INSTRUMENTS
18
.\METEK.®
CALIBRATION INSTRUMENTS
NOTER
NOTES
Note 1. Personaleudgifter
Note 1. Staff costs
27.456 26.208
Gager og l~nnlnger
Salaries and wages
2.086 2.069
Pension
Pension costs
317 324
Social sikring
Socia/ seaurity costs
29.858 28.601
I lighed med tidligere ar oplyses vederlag til selskabets ledelse ikke med henvisning til ARL § 98b, stk. ::
IM/h ref6ffJflC9 to sectill 98b(3). (II), of teh D81llsh Financial Statsrmmls Ac~ Iha company like previous years dOBs not disclo86
thfJ CO<lsfderation paid to managemenl.
19
.\ME!TEK®
CALIBRATION INSTRUMENTS
NOTER
NOTES
Rentelnd~gter 30 8
lnterast Income
-856 -383
Note 3. Skat
Note 3. Income ta;ic
Skyldig Udskudt Oriftsf1nt
skat skat skat
Accrued Deferred Expensed
tax tu tax
20
NOTER
NOTES
AMETEK®
CALIBRATION INSTRUMENTS
Afgang -121
DlsposrJts
Regulerlng
1-101usrmem
Afgang -121
Disposels
Regulering
Adjustment
Afskrivningsprocent
(linear afskrivning} 20-33% 3,3-20% 20-33% 20-33%
DepreGfalion rate
(straight line basis)
21
.\METIEK®
CALIBRATION INSTRUMENTS
NOTER
NOTES
Note 5. Varebeholdninger
Note 5. Inventory
2013 2012
Note 6. Perlodeatgraansnlngsposter
Note 6. Prepayments
Note 7. Egenkapital
Note 7. Eq11ity
Selskabs- Overf0rt Foreslaet Egenkapltal
kapital resultat udbytle I alt
Carried for-
Shore ward to next Proposed Tolal
Capital yaar Dividend Equity
Aktiekapltalen bestar af 3 aktier a henholdsvls TDKK 195, TDKK 105 og TDKK 200. i all TDKK 500.
Aktiekapitalen har urendret vreret TDKK 500 de seneste 5 ar.
The company's share capital consists of 3 shares of TDKK 195. TOKK 105 and TDKK 200. totalling TDKK 500.
The share capital has remained TDKK 500 in the past 5 years
22
.AMETEK®
CALIBRATION INSTRUMENTS
NOTER
NOTES
Note 8. Eventualforpligtelser
Note 8. Contengenctes
Operationelle leasingforpligtelser
Operatlonaf Lease commitments
The company has teas9d sundry machinery and equipment. The /ease contracts cover periods up to
December 2016 with a total commitment of TDKK 875 ofwhich TDKK S13 is due Within one year.
23
.\METEK®
CALIBRATION INSTRUMENTS
NOTER
NOTES
24
9/11/2014 https://www.kvk.nl/handelsregister/TST-BIN/FP/TSWS010@?BUTT=332400600000&CHK1=J&kvknummer=332400600000&product=Bedrijfspr…
Uittreksel
Dossiernummer: 33240060 Blad 00001
https://www.kvk.nl/handelsregister/TST-BIN/FP/TSWS010@?BUTT=332400600000&CHK1=J&kvknummer=332400600000&product=Bedrijfsprofiel 1/10
9/11/2014 https://www.kvk.nl/handelsregister/TST-BIN/FP/TSWS010@?BUTT=332400600000&CHK1=J&kvknummer=332400600000&product=Bedrijfspr…
Uittreksel is vervaardigd
op 11-09-2014 om 23.32 uur
Voor uittreksel
Bron: Uittreksel-informatie Internet. Geldt niet als uittreksel in de zin van artikel 22 lid 1 van de
Handelsregisterwet 2007.
Historie
34 33240060 Ametek Holdings B.V. telnr: 0205214777
Prins Bernhardplein 200 1097JB Amsterdam
Oude statutaire namen zoals vastgelegd sinds 01-10-1993
https://www.kvk.nl/handelsregister/TST-BIN/FP/TSWS010@?BUTT=332400600000&CHK1=J&kvknummer=332400600000&product=Bedrijfsprofiel 2/10
9/11/2014 https://www.kvk.nl/handelsregister/TST-BIN/FP/TSWS010@?BUTT=332400600000&CHK1=J&kvknummer=332400600000&product=Bedrijfspr…
Enig aandeelhouder:
Deponeringen
algemene gegevens
https://www.kvk.nl/handelsregister/TST-BIN/FP/TSWS010@?BUTT=332400600000&CHK1=J&kvknummer=332400600000&product=Bedrijfsprofiel 4/10
9/11/2014 https://www.kvk.nl/handelsregister/TST-BIN/FP/TSWS010@?BUTT=332400600000&CHK1=J&kvknummer=332400600000&product=Bedrijfspr…
Deponeringen
Boekjaar 2012
Datum deponering 28-1-2014
Omvang klein
Maand einde boekjaar 12
Soort jaarstukken Jaarrekening
Datum vaststelling jaarstuk 24-1-2014
Boekjaar 2011
Datum deponering 13-2-2013
Omvang klein
Maand einde boekjaar 12
Soort jaarstukken Jaarrekening
Datum vaststelling jaarstuk 7-2-2013
Boekjaar 2010
Datum deponering 27-2-2012
Omvang klein
Maand einde boekjaar 12
Soort jaarstukken Jaarrekening
Datum vaststelling jaarstuk 2-2-2012
Boekjaar 2009
Datum deponering 3-3-2011
Omvang klein
Maand einde boekjaar 12
Soort jaarstukken Jaarrekening
Datum vaststelling jaarstuk 28-2-2011
Boekjaar 2008
Datum deponering 24-2-2010
Omvang klein
Maand einde boekjaar 12
Soort jaarstukken Jaarrekening
Datum vaststelling jaarstuk 22-2-2010
Groepsjaarrekening deponering Ametek Holdings B.V.
onder dossiernummer 33240060
Boekjaar 2007
Datum deponering 29-6-2009
Omvang klein
Maand einde boekjaar 12
Soort jaarstukken Jaarrekening
https://www.kvk.nl/handelsregister/TST-BIN/FP/TSWS010@?BUTT=332400600000&CHK1=J&kvknummer=332400600000&product=Bedrijfsprofiel 5/10
9/11/2014 https://www.kvk.nl/handelsregister/TST-BIN/FP/TSWS010@?BUTT=332400600000&CHK1=J&kvknummer=332400600000&product=Bedrijfspr…
Boekjaar 2006
Datum deponering 9-10-2008
Omvang klein
Maand einde boekjaar 12
Soort jaarstukken Jaarrekening
Datum vaststelling jaarstuk 6-10-2008
Groepsjaarrekening deponering Ametek Holdings B.V.
onder dossiernummer 33240060
Boekjaar 2005
Datum deponering 27-12-2006
Omvang klein
Maand einde boekjaar 12
Soort jaarstukken Jaarrekening
Datum vaststelling jaarstuk 22-12-2006
Boekjaar 2004
Datum deponering 27-12-2006
Omvang klein
Maand einde boekjaar 12
Soort jaarstukken Jaarrekening
Datum vaststelling jaarstuk 22-12-2006
Boekjaar 2003
Datum deponering 30-8-2005
Omvang klein
Maand einde boekjaar 12
Soort jaarstukken Jaarrekening
Datum vaststelling jaarstuk 26-8-2005
Boekjaar 2002
Datum deponering 3-5-2004
Omvang klein
Maand einde boekjaar 12
Soort jaarstukken Jaarrekening
Datum vaststelling jaarstuk 29-4-2004
Boekjaar 2001
Datum deponering 3-5-2004
Omvang klein
Maand einde boekjaar 12
Soort jaarstukken Jaarrekening
Datum vaststelling jaarstuk 29-4-2004
https://www.kvk.nl/handelsregister/TST-BIN/FP/TSWS010@?BUTT=332400600000&CHK1=J&kvknummer=332400600000&product=Bedrijfsprofiel 6/10
9/11/2014 https://www.kvk.nl/handelsregister/TST-BIN/FP/TSWS010@?BUTT=332400600000&CHK1=J&kvknummer=332400600000&product=Bedrijfspr…
Boekjaar 2000
Datum deponering 30-10-2002
Omvang klein
Maand einde boekjaar 12
Soort jaarstukken Jaarrekening
Datum vaststelling jaarstuk 14-10-2002
Boekjaar 1999
Datum deponering 30-10-2002
Omvang klein
Maand einde boekjaar 12
Soort jaarstukken Jaarrekening
Datum vaststelling jaarstuk 14-10-2002
Boekjaar 1998
Datum deponering 28-2-2001
Omvang klein
Maand einde boekjaar 12
Soort jaarstukken Jaarrekening
Datum vaststelling jaarstuk 31-3-2000
Boekjaar 1997
Datum deponering 17-6-1999
Omvang klein
Maand einde boekjaar 12
Soort jaarstukken Jaarrekening
Datum vaststelling jaarstuk 9-6-1999
Plaats deponering jaarverslag Bij de kamer
Boekjaar 1996
Datum deponering 7-5-1998
Omvang klein
Maand einde boekjaar 12
Soort jaarstukken Jaarrekening
Datum vaststelling jaarstuk 4-5-1998
Plaats deponering jaarverslag Bij de kamer
Boekjaar 1995
Datum deponering 7-5-1998
Omvang klein
Maand einde boekjaar 12
Soort jaarstukken Jaarrekening
Datum vaststelling jaarstuk 4-5-1998
Plaats deponering jaarverslag Bij de kamer
Boekjaar 1994
Datum deponering 15-1-1997
Omvang klein
https://www.kvk.nl/handelsregister/TST-BIN/FP/TSWS010@?BUTT=332400600000&CHK1=J&kvknummer=332400600000&product=Bedrijfsprofiel 7/10
9/11/2014 https://www.kvk.nl/handelsregister/TST-BIN/FP/TSWS010@?BUTT=332400600000&CHK1=J&kvknummer=332400600000&product=Bedrijfspr…
Boekjaar 1993
Datum deponering 15-1-1997
Omvang klein
Maand einde boekjaar 12
Soort jaarstukken Jaarrekening
Datum vaststelling jaarstuk 6-1-1997
Plaats deponering jaarverslag Bij de kamer
Boekjaar 1992
Datum deponering 15-1-1997
Omvang klein
Maand einde boekjaar 12
Soort jaarstukken Jaarrekening
Datum vaststelling jaarstuk 6-1-1997
Plaats deponering jaarverslag Bij de kamer
Juridische gegevens
Rechtspersoon :
Rechtsvorm Besloten vennootschap met gewone structuur
Statutaire zetel Amsterdam
Eerste inschrijving in het 13-10-1992
Handelsregister
Akte van oprichting 21-9-1992
Akte laatste statuten wijziging 26-10-2011
Geplaatst kapitaal EUR 19.058,77
Gestort kapitaal EUR 19.058,77
Overige deponeringen
...
Datum deponering: 08-03-2011
Soort deponering: Geconsolideerde jaarrekening
408
...
Datum deponering: 08-03-2011
Soort deponering: Geconsolideerde jaarrekening
https://www.kvk.nl/handelsregister/TST-BIN/FP/TSWS010@?BUTT=332400600000&CHK1=J&kvknummer=332400600000&product=Bedrijfsprofiel 8/10
9/11/2014 https://www.kvk.nl/handelsregister/TST-BIN/FP/TSWS010@?BUTT=332400600000&CHK1=J&kvknummer=332400600000&product=Bedrijfspr…
408
...
Datum deponering: 13-02-2013
Soort deponering: Geconsolideerde jaarrekening
(art. 408 BW2)
...
Datum deponering: 28-01-2014
Soort deponering: Geconsolideerde jaarrekening
(art. 408 BW2)
Jaarrekening(en)
Algemene gegevens uit de jaarrekening
Balans
Boekjaar: 2012 2011 2010
Type jaarrekening: vennootschappelijk vennootschappelijk vennootschappelijk
Winstbestemming: na na na
Bedrag: x1 x1 x1
Valuta: EUR EUR EUR
Activa
financiële vaste activa 940.199.172 879.467.050 857.454.273
VASTE ACTIVA 940.199.172 879.467.050 857.454.273
Passiva
gestort en opgevraagd 19.068 19.068 19.059
kapitaal
Kengetallen
Boekjaar: 2012 2011 2010
Liquiditeit
current ratio 0,13 0,38 0,92
quick ratio 0,13 0,38 0,92
gouden balans 1,09 1,06 1,01
Solvabiliteit
balanstotaal/ vreemd 7,37 8,08 11,36
vermogen
eigen vermogen/ 0,86 0,88 0,91
balanstotaal
eigen vermogen/ vreemd 6,37 7,08 10,36
vermogen
Rentabiliteit
Overige kengetallen
aantal werknemers 0 0
Bedrag: x1 x1 x1
Valuta: EUR EUR EUR
werkkapitaal 73.878.232- 48.293.568- 4.936.859-
Bron: gedeponeerde jaarrekeningen Kamer van Koophandel
https://www.kvk.nl/handelsregister/TST-BIN/FP/TSWS010@?BUTT=332400600000&CHK1=J&kvknummer=332400600000&product=Bedrijfsprofiel 10/10
AMETEK INSTRUMENTS INDIA PRIVATE LIMITED .\METEK®
"'· Clear Vision 0 Sound Strategies "" Solid Performance
DIRECTORS' REPORT
To
The Shareholders:
Your Directors have pleasure in presenting their Fourth Annual Report of the Company
together with Audited Statement of Accounts for the year ended 31st March, 2012.
Financial Result:
Review of Operations:
The Company had again increased its gross income considerably compared to the previous
year and Earnings before Interest & Depreciation has also increased from Rs. 52.29 million
during the previous year to Rs. 62.72 million and therefore overall performance during the
year ended 31st March 2012 can be considered quite satisfactory. The Loss before Tax for
the year under review was Rs. 2.56 million. In view of higher provision for Income Tax and
Deferred Tax, there is a loss for the year under review of Rs. 13.32 million compared to loss
of Rs. 10.16 million for the previous year
Dividend:
As there is a loss during the year under review, the Directors do not recommend any
dividend for the year
AMETEK INSTRUMENTS INDIA PRIVATE LIMITED .\METEK®
.;J Clear Vision e Sound Strategies w Solid Performance
Auditors' Report:
As regards Auditors' comments on maintenance of records for Fixed Assets, your Directors
would like to state that since the required information with respect to each individual asset
was not available in respect to group of similar fixed assets acquired from two companies,
the Company has maintained records for such groups of similar assets and not for each
individual asset.
As regards Auditors' comments on delay in deposit of withholding taxes and other taxes,
ascertainment of ageing of inventory, collection of accounts receivables and settlement of
travel claims, your Directors would like to state that certain teething problems are being
faced in the new accounting software and steps are being taken to streamline the same to
ensure that appropriate reports on timely basis could be taken out from the system for
control purposes to facilitate minimization or elimination of such occurrences.
The procedures for physical verification of inventory are being strengthened and the scope
and coverage of internal audit are being widened in consultation with Mis. Grant Thornton.
As regards use of short term funds for long term purposes, proper procedures for more
scientific projection of long term and short term requirement of funds are being put in place
so that an appropriate strategy for meeting the future requirement of funds is worked out.
Auditors:
The auditors, M/s. S. V Ghatalia & Associates , Chartered Accountants, Bangalore who
retire at the conclusion of the Third Annual General Meeting have expressed their
willingness for reappointment.
You are requested to appoint the Auditors for the current year to hold the office from the
conclusion of the Fourth Annual General Meeting until the conclusion of the next Annual
General Meeting.
(i) in the preparation the annual accounts, the applicable accounting standards have
been followed;
(ii) the Directors have selected such accounting policies and applied them consistently
and made judgements and estimates that are reasonable and prudent so as to give
1
a true and fair view of the state of affairs of the Company as at 31' March 2012 and
of the profit of the Company for the year ended on that date;
(iii) the Directors have taken proper and sufficient care for the maintenance of adequate
accounting records in accordance with the provisions of the Companies Act.. 1956 for
safeguarding the assets of the Company and for preventing and detecting fraud and
other irregularities;
(iv) the Directors have prepared the annual accounts on a going concern basis.
Particulars of Employees:
Particulars of the employees covered under section 217(2A) of the Companies Act, 1956
read with the Companies (Particulars of Employees) Rules, 1975 are given in Annexure A
to this Report.
Appreciation:
Your Directors also wish to place on record their sincere appreciation for the dedicated
services rendered by the Management Team and employees at all levels and also express
their gratitude to the shareholders for their active support and co-operation.
Place: Bangalore 1)
/I/
Dated: i> r- / Managing Director Director
ANNEXURE A TO THE DIRECTORS' REPORT
Particulars of the employees covered under section 217(2A) of the Companies Act,
1956:
r· - - · - - - - - - - · - - · · - · - - - - , - - - - - ...,..... - .
.,·--~-------------------··----------··-···------,
I
ANNEXURE B TO THE DIRECTORS' REPORT
Information pursuant to section 217(1)[e] of the Companies Act, 1956, read with the
Companies (Disclosures of Particulars in the report of Directors) Rules 1988 in respect of
foreign exchange earning and outgo.
(a) Activities relating to Exports & initiatives taken to increase exports & export plans:
The Company is providing pre sales marketing and software development services
to its overseas associate companies and which results in earning of foreign
exchange. The Company has commenced such services to a few more overseas
group companies and further opportunities in this area are being explored in order to
further increase the foreign exchange earnings for the Company.
Particulars
~·
I
S. V.C-uArAUA 8 Assc1c1AlfS
Td
·rhe i'vlL'!l1hcrs or /\n1etek lnstrU!lh.'11!~; India Private!. i111i1cd
\Ve h;iv~· audit(·d rhe attached Ba!;1ncc Shc(~l oi' ,.\11H:tck lnqrun1cnt..; India Privall~ L.in1i1ed
( ·1hi: t 'nn1p:iny') as at \1:-u-ch l ! . ~O I::'. :ind a):;u lhl'. S1:Hc11lcnt or pn1fit and loss and 1hc ca:>h
tlO\\· _-,1a1cnh:nt f0r the year ended ~111 that date annexed lhL'n.·1u. These financial stalt...'ntt.:11\':> :in:
tih' rcspunsibility of th(· ('0111pi111:v'-; 1nanagc1nent. (hll" 1c:-.pnnsibili1y is to cxprc;:;s an up1nion
lll! 1h1.'.·;1..~ !lnanci~d st;Ht1nc1Jts bas1:d on -:;ur audit.
' \Ve ,:iJnducl::d our audi1 i11 accurdancl..' \\'ith auditin~~ -.,t;JJnLHds g..:.:ncrally at:ct'ptcd in India.
l'hl'is .. ~ Standards rcquir...:: 1h:i1 \\t: plan and p~~rforr11 th<:: audit \1> uhtaln rt.:asonabk· assur:incc
;1!.H)1l! \\'hcth~r the financial st:11c1ncn!s arc Cree or n1:1!<.:1·ial 1niss!:11c1nen1. !\!l audit includes
exanii11i11g. on a 1cq basi:>, evidi..~11ci: snppor1ing thl' an1(l1J11h and disclosures in the finan!.:i;il
'.'.>\ill('Ji\t'llts. /\n audit H].Sl) in1.:ludcs a~;scssing tlie <·1rcou111in~; princip!t:s used and :-ii;nificant
es1in1;1!L'S n1ade by 111:1n~1gt'rllt'llL as \~ell as cvalua1in.~,~ 11lc overall financial state:111cnt
pr1.:Sl~rllal1r1n. \Ve bc!ic\"c rh:1t our :1udit pnn·iJes a rcast:111;1hlc basis for our opininn.
). .-\s rt'1p1ircd by the C.~nn1p;l!liL·~, (.-\uditC'r"s Rl:'pun) ()rdl:r. :'_()()'; (:b anK·nch:d) i"-;ued by 1hc
c\:1!!1;d ( in\\"1"\llllt'!ll l)f J11di;1 i11 [;.'fl)h \)!" 5t1b··:'1.~l;\i1>:1 (--It\) u! Seel Hill 2~7 ,,f :lie (_'0111p;111ic-;
i\ct. Ii))(). \\'L' cnc!c1;.;e 111 !lie ;\11nc:>.:tirl' a c-lHlL'llh:ll! ,-Jti the 111;1llLTS ·.:,pcciflt:d in par:1g1aplic- -1
and ) or lht: :-;aid ()rdl'r.
,j l-11nlier !o uur c(Hllincnt:=> in tlii: i\nnl'\!lrt.: n."!ferH.:d to abnvc, \Ve 1\:port 1hat:
J. \Ve h;l\'L" obtained all lhl' i11l;lr:11;1tiull :ind c:-:pla11:lli(111", \\lii,:il l<J thi.: l\'-"'! n! 11u1
h.no\~ k:d~'.e ;ind bc!i-::1" \\t..'1"1.' n,.,:.:t'_,,~,:ll) fr;:- th'"· pcq_\!)';•:'>: 11' ,>\11 :1ud1l.
ll Jll llllr urinion, prupl'!' book'; nl <lCCl.l\l!l! ;1-; n::q111r~·d by i:I\\· hilVC bLeJl kl~p! h) till'
Cnnqi;u1y :;Q far zi·~ appt.:'<ll"·; J'ro1n nur ex:1n1in:nion nl"tho:;c ho1.)~s:
111 !'lie balan(.:c .-:;he-ct, '>latcnll:nl ui' pr(1fit and lo:;:-; and l';ic-h Jlo\\" s\;1h.:ni<.:n! lk·alt \Vi!h hy 1lii:;
rcpnrt arc in ;igrcc111e111 \Villi tliv honks of <lCC\'Ull\;
!\ In 1lll1· ,-,pin11•n. 1h.._· b;1L1n1.:\' -,he<..'\. -.,1;1l<...'!llc1\t .-1( p1·l!1! ::nd !r'"'· .~nd ...:~1sh rJ,,\\ -;L!11·n1,_·nt
th';1i1 \'--1ili li: '.)n-., 1cp,q! 1:d1nr·h \\1!!1 the ,h:-,:i":t1n;111~' -..:1·lrHLir1I-, rl·fcrr1.'.d Hl 1n ,11h·-,vcli(\lf
i _; \ , l P ( -...v1· II f;fl :-: I: I! 1 I i1 c I . "1np:l11 i ,: . .; :\ ..-1, ] l) :' (1,
( )n the h;-1:-.i::i 11r ih<: \V:-iltL:11 rcpr<...''>l'l:l<Hions i'(:c,-i,1.:d fr,>111 ll!c 1i!r1.:\~t111::;. :1.., (\fl \1:1rlli 1 I .
.";I) ! _). :tlld l:lkl'11 Ull 1l.'t:(111J b:.' 1lh: ) ~o.ird \J( ] ) !l"V1..-'!t ,, :;. \\'!,' I t.:p( irl tii<ll llt)l lt' uf ! ilt· d I I L't'l ll \ 1
l'> ,1i..,,q:1:ili1iL~d ~i"i UH l\-·Lu,li \i ..-·o:~~ i'!(Jili .1pp<.'ii';:1.d ;)'., .1 di11.·~"\tll 111 i\.'tlli'• ,,1
,; 1:1 li.<1.· <vi n t" .., u :i-..,,'( t 1\)1 i ( 1 i < Ir :.,., 1 i \ "!\ ::'. -,; . 1 u 1 l! tl· t -, , 1, 111: 11 11, · .... :\ '-- 1. l l./ :' t.i:
S. \/.(~NA IAllA s Asso< 11 u\
,·;. !n our opinion :-ind to the bi..:st of our infonn8.tion Jnd according to the cxpl<inations givL'!l
10 us, the said ac<.:ounts give the infon11ation required by the ('u1T1panies AcL ! 956, in the
n1an11er so required and give a true and L1ir vit'\V in co11forn1ity \\'ith the rH:.:,:ouniing
principle-.; i.~ener3!Jy ;iccepted in lndi:~~
a) in !he c3se of the balance sheet, of the state of affairs of the ('0111pany as at March
31.20!2:
b) in the case of the staten1ent of profit and loss, of the Joss for the year l..'ndcd on th;it
date; and
c) tn Lilt' case of <..'::ish tlo\v stat::1nent, uf tbe cash J1o,vs f<.H· the )'t'ar en Jed 011 th al date.
s.V.G!W~ .J.J'r~
For S.\i.(ffL\T/\LL\ & /\SSOCl/\TES
Finn registration nun1hcr: l 03162\V
Chartered .~\cc()lllltanls
per TS (iangadh3ran
Partner
tvle1nbership No.: :?2835
1
l)lacc: Bangalore
Dale Jc;1-y 27 )012._
I
S. \/. (,'11A TAUA s Assoc IA I I\
ti) (a) fhc (\qnpa11y h:·1s 1nainr:-iith:d pr(lpc~r recl1t\~S. .;;hn\\'ing full particulars. inciudinp
,1uantil:J!i\'t...' Jctail;;;, Jnd si1uati,111 ,,( f!\td as:-.c!'>, <''l"('<I'(/f)rjix1.'d os,·\'fs 1uke11 O\'i'f' o\- fh1rr
1~( rhe usser 1)11rch11se {lgre.:11n·111 11)1c1\' rh,, l"i'cord.~ urt' 111oinu1111edfor gruur of \'/1111/ur
,issets ond 11(1rJ;1,. <.'och indf\'1d11,J/ <1.1·.Ycl.
(b) 1:1;.;cd :is.:,t:t"i li:J\c been ph>·si(;illy \·t:rificd by tile 111:-inagetncnt during the year and no
1n1tc:rial dis(1cpancies \vcre id1.,,·nti(1cd on StJi..'h verilicatiun.
(-:) !'hcrt: \\';.1s nn disposal of a subst:i.nti;i! part of fi.\cd assets during the ~.:t~;H.
(ii) (:1) Tht> r11a11a~c111v111 l1a::. cu11dul:h:d physical \'e1if1c:Hi\)fl u! in\'~!'l\(iry .il re<t:--unab!t in!t'r\;1h
during the )t::n
(\)) /'fit~ 1'1/ rif1_r:;icu/ l'Crijii:u!iun t.!f ///'.'t'!if1Jr_I j(.1/fo1rcd hy the 1110110;.t,ellh'lll are
pro(;ed11t('S
n:q11ir~:d hi' \'fl'<'ngth~'11ed to n111ke it reasD11uhlc und c"Jdequorc i11 rcluriun tu the si;_·c of
!1J
(;.:)Th~ c:(irnpany is gcncr<:lly n1ain1:1ining prop~r rl'i..:nrd_..; \)r illVl..'H\\'lry. lh() ( ·un1run1' i1 Ill
rhe f!FO:.:e.1s o/r,'1·1111ciii11.c. rhe 1/i.1·,.,-,'fNJncit'\- 11111t'd on ;:ln·s1c(d 1·c,,-i(1curic111 As (:\·f;fu111i·d
tu u-;. 1!1<'.\(' oro: 1101 1"X/h:"Ch"d tu h(· 111utcr:ul.
(iii) (a) .:\ccordint}, tL1 thL· infonliatitin :111d l~.\1.1lar1:1lit_i11s givt.'11 lP u:->, ihe (\Hnp;111y has not gr;i11lL·d
a11y !0311,;, st:i.:urcd or unsccurL·d to co111panics. lirins or other p;11·1ic:; \..'.Ovcrcd in 1\ic
register rn;1in!ai1H:d under st.'cti11n 30! of the (\:ln1p~111ic5 ;\ct. ! 1J5(l. ;\c:.:nrdinµly. thL·
pr(1vi<:..i(11h ,l! ;..\.111 .... (' .l(iii'1(:1l Iii (,I) \)f the ()H!i.:1 :11c n(ll .1ppli;..·;1hiv 111 the C(_)n1p:1;1\ .ind
h<..'l)(L' J\( l \.'.l\il!ll\i..'llll'd upl>!L
1
(b) "\..::..::orJing Ill ini;--,nnalion and l'.\pla11:Hio11::; :~i\"<_'!l \\l u~,. 1hc C\l111p:111y IJ;1s no! 1ah.1~n ;111)
luans, sccllfL~d (lr unsccun:d. frn1ll ,;nr11panies, li1111'; or otlH:J p;1r\1t~S o..:uvr:rt.:d i11 the
regi~~li.:r 111aintaincd under :',l.'".:tinn ;01 of the (_,)111p;111ies .'\cl. \ 1)(,(1 ;\ccordinl--'.lv, 1h'-'
p1(1vi::.in11s nl' ..;L1t1\c ·~(iii)(::) tu(:-·.-) 11f the ()rdcr :nt': !!Dl t1pplic;1hh: \1) 1hc C:ornpany ;111d
hence 111\! COll~!llCrtlL'd tqK1!l
(l\) hi \)llf r1pin11_111 :111d :1..;o..:;.lnii11.'-'- h'> lh..: 111J(:,n~·1;Jtiori ,111d <,-'.\pl<H1:11i(l11:; fl\'i..'!1 l!1 u:-.. there h :111
adcqu:t\C !ltlc1n:!I <.:ontrol S}',l<:111 c1i11111ll:1':'tH:l!t: \\'llli the si;(· ,-d· lilL' ( '1i1npa1iy .uid !]\("
11:1!11rl' <)f i!'; ht1>1111·~;-;_ !or 1h1' p11rch:1'i: ti!' in\crlll!l.Y :ind li,\L'd :J.',·>ch ;i1Hl lin the -;;ik (il
~'_!:q(j..., :uitl <1..'1\·1 ....'t."" /-/,;1\-, i·cr 1/,'" 111fcu1ui (·1·1111·.i/ >\''/c'/li _jol' .1"·,·1/,1/!lill? u.:'.i.·111,\: ,1/
ii;\(Ji/r;.''\' (!/!<.' ,·('//,-,.,!!!// ilf u1·, ()/1.1/!\ /"L'-:'c/l"tih/,·.\ II lll!h/\:tjlliliC /11 (Ii!/" U/-'llJ!Uli. {}/J,\ I\,/
(·u111111u11i,;' /(11iur.· ro ·.n-rt·( r " 111;.'f•!l' \\<.'«'l!!<'.'' 1/i .rh" 111f1'l"!!O.', .iu/n1( >'f ,fc11i
Ilic llllild<ill 11~ !\ 111<.: p tlll<:\IL11 .. ,I[ C•l11l1;1l·t .... ,·,1 :\11,11;: ,\'ll';,'!ll'-, rt•t'c~nt·d l•l i11 . ,,__·ctil>I\ )0! ,ii
1
111~_. ( ·un1p;1)l\(" ·\l l. i i;)f1 ih.11 111.·1·d [,\ h,· cn\=·i:.·il 1;J1 . · thL' tl".!l',1vl' 111:1i111:ii11c'd 1111(k1
,!_''-.·Ii<'·;) \()\ }\;t\1' :'1.'Cli ·,,, ~':il,··~·d
S. v.c;nAIAUA '" Assoc1A1rc,
(b) Jn respcl'.t of transactions rnadc in pursuance ()f ~uch contracts or arrange111c111s and
exceeding the value or RupCt.'S five lakhs c:ntc:rcd Into during the !'1nanci~.d yt.'ar. because
Of the uniqt1l'. :_u1d :ipeci:.1lized nature uf !he itelllS iH\'O!Vl~d and 3bSl.'.llCC Of illl)
co111parable prices, \\'C arc unable to coffi1nen1 \\'hether the transactions \vCr(; n1adc at
prevailing 1narKct prices at the rclcv3nt tirne.
(\·i) lhc (.'c1111pany has not accepted a11_y deposits frorn the public.
(vii) ['he (~on1pany has an internal audit systen1, rhe scope and co1'crage f~/ 1rhich. Ill our
opinion, rf!q11ircs to he e11/arg<'d to be CO!l1111ensl1tore H·irh the si::,t· and 1u.1t11re r~f its
husincss
(viii) To the best of our kno\vledge and <lS explained, the c:cntral (_lovcrn1ncnt has not
prescribed ninintenance of' co:;t records under clause (d) of :>ub--section ( J) of section 209
ofthc c:o111panics /\ct, 1956 for the products and services ()fthc C:ornpany,
(ix) (:i) Undisputed stannnry dues including provident fund, investor education and protcctiun
fund. CnlpJoyccs' state insurance, i11co1ne-!aX, sa}eS··13X, \VCalth·l:.iX, service tax, CLIStO!llS
duty,, excise duiy, ccss and other rnateria! statutory dues have gcn..::ra!ly bc-cn rcgu!~1r!y
dcposi1cd \Vi!h the appropriate authoritit:s e_xcept_(or prl~fl~s.;ion ll1x and se1Tice tax H'here
rhe1·e have been serious deloys in a fC\v cases 011d incon1c tox. provident jiaul and vu/11e
added tux \Vhere 1h,'re htt\'e heen slight delays in a_feH· 1_:oses,
(b) i\ccording to the inronnation ;-uid cxplan.1tio11'; given 10 us. no undisputed ;11nounts
payab!L~ in respect ofprovidc1li rund, i11vcs!l1r education and protection fund. cn1pl0ycc.-;'
state insuranct;;;', inconic~tax, \VCa!th·l<lX, service tax, sales-tax> custonl'> duty, C';\..cisc duty
Cl'SS and oth~~r rn;1ttrial s1i1tutory dues \vcrc outstanding, at !he yc;:ir end, for a period l'if
lllOl"t: !hiill :->iX 1nn11ths !'roin the (]ate they bcc:11ne payab!e,
(l:) ;\ccording tn the infonnation Cllld explanations g1\'(.'ll lo llS, there ~tr(.' 110 dUCS of' illCOll\C
Ll:\, sales-tax. \vcah!i t.1x. service 1:1.\, custt1111s duty, c:.:cisc duty and ccss \V!iicli have nol
been dcpositccl nn account of ;111y di:::putc.
(_\I) n:1.c;l:d <'Ill 1111r dtidii pro\:Cdtl!c.'; a11d :Lo.; pl'.l' tlh: l!!Ji.:r111~1lit111 ;n:d (>,pl;1n<1li1ll\S ;_'.l\'l'll h) liic
111;1nagc·111c11t, \VC arc l)f'thc opiniDn that the ('\)rnpany h;1.., 110! dcE1ultcd in rcp<1:1ncn1 •ll
d11cs ln ;t (inane in! i11stitutin11, bank or dchcntiirc holdt:rs.
(;..;ii) ,i\ccordin!.'. lu thl' inf\ll-111;ilit)n 1111d cxp!:1n;ninns givc11 tD uc-; and hc1:;l•d on the d11.__:11;n(·11h
::11d rccdrd;; pr()duc:_:d bcron.· us_ the (\i11ipr111y 1i:·1.., 1H1l ;:_r;111!vd io•·1ns :u1d ;1d\·;11:c:.., ,,,1 lhv
li;t:',;S nr _;;;cl;lJrJ:\ by \\',1Y ,,f plcd~"l: tlf \h;i1·c-,;. dt.:lil:ntllH::, ;111d \llhl'r -;,__·.._:uritic_o.;_
(.\:n) ln p11r t)piniu1·L thi: Cut11p;111y i,, 11,11 ;: chi! 1·u11,J nr :1 11idhi i r1111!u;i] hc11c(i1 hind -,u,;1,·t\·.
l'lic1ct'nrc, lhc provi.-;inn~; of ...:1;111;-;e -'l(x1ii} oi' the (';,llnp:111ics (,1\udi1or·s ){,:pol"!) lhdL'r,
·~)003 (;1-.; ;inH:1Hicd) :ire 11(1! :ipplic:-il1k· rn the ('01np;1ny
\
'/:
S. v. (;fl A/,\ UA s A SSC>C!A I/.\
(xiv) !n our opinion. the (~01npa1ry is not dealing in or trading in shares, ~ecuritics, dcbcntun:s
nnd other invest1nents. A.ccordingly, the provisions of clause 4(xiv) of the C:on1panies
(i\uditor's J<cpo1i) Clrder, ~'.003 (as J1ncnded) arc neol 3pplicable h-1 the (~on1pany.
(\\) /\ccnrdi11g to the infonnntion cu1d (·;.,:p!analions g,i\'cn :o u:;, the Cornpany· has not given
any guaran\(':l' !'or loa11s taken by others fron1 bank or finan..::ial l!lStitu1lons.
(:.:vi) Fhtse<l l)!l the infonnatiun a11J L::\planations gi~·en lo us b:.v the nianagcn1en1, tcn11 Joans
\1.·crl' applied !'or the purpo::,e for v•hich the ]o;"ins \VCrc obtained.
(xvii) .-\ccording to the infonn;:ition and c:-.:planations gi\i.-:n to us and on an overall cxa1nina1ion
of the h::i.lance sheet or the c:on1pany, HC reporr that _funds a1110101ring to R5.3 I, ?OY,601
1f1iscd n!I shorr rern1 has is i11 rhe j()r111 (~( cosh credir _faciliry j;·o1n hanks have been used
/in· lung-Jer111 inFust1ne11t re pres en ring acquisition <-'.ffixt:!d assets, repayn1e11r of long·ter1n
loan and j/-1nding <~flosses.
(xviii) ·rhc c:o1npany has not 1nade any preferential a!lot1ncnt of shares to parties or con1panies
covi:rl'U in the register 1nai11taincd under section)()] of the (~0111panics /\ct, 1956.
(xix) Tht: (\.l!llpany did not have any outstandin!_; dehentllres during the year.
(xx) The C\Hnpany has nut raised nny rnoncy through a public issue during the year.
(xxi) Based upon the audit procedure~ perfc1rnied for the pllrjJO\t: or reporting the true and fair
vic\v of tht.' tinanci<ll staten1ents and as per !ht.: inf"onnation <tnd explanations given by the
1nanage1ncnL \VC re-port that no fraud on or by· the Con1pnny has been noticed or reported
during the year.
5.y,~~c:..~..J:;-
1:.,, S.\I. Clli\Ti\111\ & ,\SSCJC:li\TFS
l:inn n::gis1r;lli11n nuniber: I OJ I (l~\V
Ch<trlcrcd ,i\i.:cl.'n1nt;·1n1.;;
~
·r
rh:r S (Jangadh;\r:in
f 1il rl I lCI
:\,lcn1hcr~J1ip '.°\<.) .. ·.:::s \~.'
i'Licc: Ucnµ_alur11
ll:llc': J\!1, '( 2 '1 1 )J'll
11
AMETEK Instruments India Private Limited
Balance Sheet as at 31 March 2012
All amounts in f-{upees. unless othf>rwise statPa
Notes. 31 March 2012 31 March 2011
E9u_ifj_~~~.!~&p11~!i.~/':- ::
Shareho!der:s' tunds
Non-current llabl!lties
Lonq-lc>rn\ borrowinqs 5 24,000.000 4'/,000,000
Lonq-tcrm prov:$;ons 6 6.410,210 2,500,JO"l
30,410,270 49,500,307
Currant l1o11bililies
Non-current a!.:seh
Fixed as:.el~
o;;.v··~~~~ rcll-
For S.V. Gtlata!ia & Associates ana on trnt1alf of the boord of dir<>ctors ol
Chartered Accollntants
.( ,/
/1
•?/
per TS GanQadharan Hirt'n De~<1i Bruce Coley
Partner Manaqinq OirPdor Director
Memtwrship No. ?.283~>
)l Morch 2012
~-~.074.727
8.:!96
~.CJ5/,0J:i
2.12-',19}
l•<lbH>\t{'S flO lonq~r f{'Cl\llleO ... r•ttt>:i \lOC' (34"1.347.)
lflterest C%1J~"'r l2.980,4CJO
Interest tnco~1e C29.0C9l
65.938.720
(7.782.734)
.l,909.963
lnCf\.'il}C •n orwrt·t~!P1 DfQVl\>WlC 3.987.810
lnoedSI.' •n o\ll<;•< (.;,u('n\ 1i<1bd1t•f's
f'(;r(!lJSI.' ot lixl.'d .:tSSl.'t~. including intangible .i~set~ <>nd cdp;tdl work in progress (22,S82,66l)
P!O{('('!lS from Sdl(' of lix;>O ~SS('!S 308.303
lnvrs\m('nts :n l>.1nk O£"pos1ts (havinq oriq1nal mJtur1ty of mor(' thar1 12 rr.onl!•>l (l,7S0.0001
lf\(('1('$\ f(.'C('IV~!l 29,009
Net rnM1 flow uHd ln investmQ actlvitie~ (B) (73,995,3.:19)
~~rr~:if~:.~,!Y~'.tl!ifililf:fillfu'WN«lfl~'W&~~J1&~~}[~~%1"4£$~;--~!!i!~·~""ill1111111!!11!1iillllll!llli1!llll~
R~;.o~ym(•nl 011ong·terrn 001row1nqs (23.000,000)
P1ccecds 1rom short·tcrm boriowmgs 17.200,000
lnter .. st P~>d (12.980.450)
Net cull flow und in tin11nclnQ 11ct1V1Ues (C) (1$JB0,450)
~~~!~Y~f"~~~~t'l~~~~-Jt~&4l~illi'11~···~'~'1!'~·lili!lll!llil~!lil!lill!ff!!fl!!j]!!lli!l
Ca~h on l\;md 6,476
With !:an~s- Of\ Cl1rrer1t ~ccoun! ?.'.l'i;',308
Tot11I ca!.h 1md cash eQulvolenh (note l 'i) 7,963,784
=c-..==·===-----··--
2.1
s.·.v·~..._~c)>
for S.V. Ghalalla & A~soci~te~ fo• Jna on ocn~1r o! tile bo.ird of rJ1rector~ 01
f,rm fl~9ist1.ition No· J03lfo?W AMETEK lostn.ttnCl\h !l'ldla Prl'<'~te Llm!te<:I
ChJ1\ered Acccvotant~
)/
'
pc1 T$ (,~ny~dl1~r.rn li:lfl.'11 DC~<l: an.Kc Coley
Partner Ma'"to~in(J Director
MernbH~h1p No. 2283~'
Corporatoo informativn
AM[l[K ln~trumen1~ 111t11,1 ij1iv;1IP t.1m11<'d ('A!S\Pl!'k·' rn "\h• CofllP¥ly''lwii•, nHc·r:i01dlt·d o" Alu)ll:>t ,"O. ?COfl. "' ,i p11v,lt(• 1irnde\l comp,;iny un\lf.'f tt\e
Comparne~ Ac:, l'J',)6 Anwte~ 1> d wholly ownl'<l ~uli>1d·ar·y of Anietf.k Sifl<JdPO'c> f·T[ l"l'Hl'n. Tll\' Cornp~11y ;~ ('l\(J<'IQ('cl intH·iliM 1H me tws1ne~s 01
Dfo?Sales and marKe\llllJ ~f-fV•Ct-.<. il<;d !\.,~i!N1nq te(l111,c,11 a~~'SLinC•'. onstMli•\•O<i Mill u>mmr~~!t>n•n~ ~erv,<.:c>~ a11(J <ir1nuul momt~nant!' ~erv1ce~ in ir~prc!
D11rinq (hl.' Yt.'<H, \11(' Compdny ild~ 1nc1..1rred lo~s of R~ 13.-.119.897 (2011: fis 10,160.403) .:ma has acn1mulat<?d los~('S ot R~ 61.143.4?.0 (2011: lh
47.8/'.l.'.l?J;, nie 51\ill{' (d~llill ant! Ol'<U!l\I('', prt:•r•:Ulll ,;('(OUl\1 ,l', ,:t M,HCI\ };_, 201/ I', lh 03.3?8.~"JB vo11·. !Is 93.328,298). The lll.)n.J9f'fllr,f't\ is
cof\fident that thl• CnmrMny wili I;(' able to 1Jl•n('ril!C' su!!:cn;nt profits ant\ (d~li flew~ in tlw fu\ur\" ye.:irs irnm its continued operiltions to ln('C·t its
obliQil!ions in ttw fore~eeatlle future. f,c~orGingiy, tr\\' fmJnc1a1 stato:nwnt> n<:VC' oeen pres;«ro:ll b'{ tt:e management un0i:r ttw ;,10111<1 ccn(<'lll
il5~1,mption.
B<1si~ of prepariltion
The f<nanc1al ~t<i\enwnb of the Company have been pr~t>.Jred in accordance w1U1 generally accepted ilcCotJnting principles in India (lfl(!i;rn GAAP). Th'.'
Company f\as p1ep<ired \hesc> !m<inn,11 ;t;lterrwn!s le comply in all rnatt'lidl re>pect; w1tl1 !he accourit11HJ ~tariddrds notified under Compam'es
IACC:HJll!rllg Sland ..u/J_\j Huie>. 2006, (<is <11nc•ll(l1;><1) arid Hll' relcv.:i11t prov1~;ons ot the Compa111es Act. 1956. Thl' financlill statements hilve been
pr(>pMe(i on an accn1al b<1S•S and under the h1>toric1:<! ro>t co:iventwn. The M(Ol;ntmq pol;cies adopted;,~ Uie pn~parat1on ot lmanc:,11 stat(•nwnh Ml'
l Ull>i 'ol !!nl wit Ii thu;<e uf p1 L'V•UU'. YPdl. l'XU•pl ! lH tlil' l'hdl!(W 11> dU;uunlim.1 pul•1:y c•xpld:l\l'tl t;el()W.
Dvrmq the year ended 31 March 2012, ttw rc;v1seu Schellule Vt 110t1fieU unoe1 tne Companie~ Ad 1956, has become <1.ppl1Cilble to U1e Company, for
prPpMa\1011 an1i f>C{'Sc>ntatmn ol its 1111anc1a! ;talrrnents_ H>e adoption o! l('VISrd Schedule VI doo;>s not tmp.;ict recoq1\1\1of\ and meilsurc;ment p1ir.C1ple~
followl;'a !or prep3r,;i~ion of financial statements. Howev(•r, 1\ nils s1onil1cant 1mpuct on pre~entation and disclosures made in the financial stat('ments.
ThE Companv rias also rec!assi!H:d the- prev:ou~ yem !1qt.1re~ ir1 acccrrlt1nte with tlw 1equirl'menb auplicallll.' in tt1e current yo:;;r.
b. Use o! estlm<iti:~
The prep<11at1on o! financial ~tatem!':'l'tts in con!0rmity w•lh Indian GAAP reqL.mes lhP m<ir.aqt•mrnt to milk€ ju<lgments, P.~t1mates 91\d ilSSvmption~ \hill
affect !he n•port0d amounts of 1rvenut'-'>, l'Xpl•nse~, a..-,sl'ts ,m(j
<1nO the t11sc1osure ot cont1nQent 11ao111t1i:os. at the end ol the reportmq period.
1ial.l1ht1e~
Allhouqh ttiesl' estimates are basl'd on the 1n,1naQi:ment's best Knowledqe of c11rrent !':'vents and actions. uncertainty about these assumptions and
i'stimates could result in t~.e outcomes reQuir1nQ a material ad1u5tm~nt to the ca1ryinq amounts of as5Ns or liabilHies in future periods.
Subsequent e~pcn<l1\rn e related to an item of ti;i;ed <isi.et 1s adi:Jetl lo 1h bo01<. value only <f 1t mer eases the future benef1ti. from the ex1stin9 ilSSi't b('oyond
its pr('ovious!y assessed standard ot per!orm11nce. A!I othN expenses on rxistinQ 1ixed as~els, including day-to·day repair and maintenance \"xpend1ture
and tost of rc>placing Pllfl~. are char<;e<l to th(> statement of prof;t 11110 loss foi tt1e per100 <lurmq which such exp!O'nses are mcurrNl.
Gains or lossl's <11 is111Q florn derecoqnition o! t1xed ilsset~ are mp,1~llff'!J <1~ !flt> 1Hferencl' tietween tlle net tlispo5al p1 oceeds and th!':' <a1rymq <1rr\ounl o!
till' dSSPt illll13re !t'l.()(;l\ill'l! II\ the ~tillPl!Wlll 01 profit <)ll!J IOS~ wilt-fl II•(> d~S~l IS dl.'1('(0(jl\ll€'d
! ...........·-··---~'!.i::tlculars._
:·-v;·hi~1~:-~-
1 - - ·- · - - - - - - - · · - - - - - - · · - · - · · ·---··----i-·
I Tool~ & Equipment~
Lf:.~r._f'lll~E_t?__ ~ f'l.~Ji!_l 1ng_s_
! Oflicl' Equipments
ro'ff<; _~_I: _lJ.l!!J~ni0:i!J_~(~:;;_t!!:i~;-:~~;9_~·;_~:~:2·-
Compute 1->
Lea~etiold improvement~ a!e Qep1ec1i'ited 0ver the primary µo:r100 c! the lease or the uselL.Jl lrfe of the assC'ts wf11ch1>ver IS lowc>r, on ii ~lrili\)111 lme tia;is.
A~s\"ts individually costinQ Rs. 5,000 or less are depfec1ateo full)''" th1;- year of purcriase.
AMETEK Instruments India Private Limited
Notes to financial statements for the year ended 31 March 2012
e. l11ta11Q!ble as~et
lnLmq1hle ilSS('tS .:icqun't'\I S1'p01i1\(•ly arr 1l\('<lSLJll:'\J on m>t><ll fl'C.Clijml10n a1 cw,t :·11e CD~\ o! 1n\Ml(Jlbil:' a~set~ ,)cquired m Ml ,1m.:il(j<1rna\con •n tt1e nahHt'
<i! Pllf'r!hl~~ is \ho?1r f,1" value ,ls <i! tlH? <J,1tt> o1 ;imalqMnat:nri f()ll<Jw"I\) md"11 l't'{NJntt'""· 111t.wq1b:,, .i>~eh ar~ c~11ie(I ilt cost I\·~~ .;sc<.\imulJtNI
amort1zat1on .:ir.d accumul3\ed unp;mment 1o~~es. 1f ,-;ny. lrit~1r.aily qen~1atHI :n~;,r•9dilf< as~.t>'.\. eH:h1d1n(J cap•tillii.NI r!{•v!'IDflml'nt coo;t,. ,111' not
c<1p1t3:1.1ed ;ind <'Xpend1ture is rell('ftMI '1\ t!W st<'!t('1l'('•H oi profH <lnil los:; "' llw 'o'h1' m whi(h ttie l'XP!'rld1\,.;1<.· is mcurretl.
intiirn11ble <1'5Ph «IP dn10111;f,(l on ii >hd1qt1t IH•<" IJd>I> ovvr Hw (>;t,ma!<!G c10Flc1I econorn;c Id!'. T!w Company U'"''· a rt>IJ111t.Uih.• pr('sump\!011 that \lw
u~eiul hit><>! ,111 1ntanq•ti1e ,-;s~et w111 l\Ot l'>C('<'ti t(•11 1'c"1rs !1om the (i<Jle wtwn \h<; itS~l.'t ·~ <iv<i•l<Jb1e f(lr tise. If the persuasive ev1Qence exists to tt1e
.:if!ect th,1t usef!JI life of ilr\ intanqit:de <lsset ex~(!<,(!~ ten yl'<l!S. llie Com;iany ;irnorti2e~
:rn: •ll\i!fl()1t!le <Jsse1 over trie l)e"t estlm.>te of its useful i:ie. S\•Ch
11\tanqinle ass<,t~ and rnt<1n9it1I(' a~sets not yet availalJle 101 ,1se air: te\ted for •mpa.imt<n\ ilnnually. l"llhN inWv•dually or at t!w cd~ti·(Jt•nerating unit
le;«i>I. All o\!l.:r 1ntornQibl(' <1~wts Me as5essed tor 1mpa1rrn('rl! whenever thrre is an il"ldicat1(>n that t11r 1Mano1t•le 11sset may be 1mpa1red.
The <Jmort11ation 1w,.oi:l and U11: amort1;at1on method Ml' 1cv1ewcd al l\'d~t ,11 eac!1 !rnilncia! vcM eMi. If th<' ('xpt•cted uselul lifE> of thr .1sset is
s1gni!ir.011tly dilfrr<'nt trom prrviou~ rst1matf'S, thC' arrwrtiu1tion 1wriod is ch;mged accordinqly. If there has been a s1r,nificant chanqt> in the e~pected
patlern of ecnnomic nerwfits from tlw ass('t, HH! arnrnt1z;itmn methorJ is O\,:i11qc>d lo l<'!l(•c\ tne chanq<•D pattern, S11ch ch.:i11qes are iH;countt:d !or in
accoi\lance w1tll AS 5 Nt:t f"rof1/ or L0£5 for l/ie Penod, Pnor Penod Uem~ ,md Cli.rnr;es 111 Ac:counrmq Po/IUl'S.
Gains or losses ar1s1119 1ram oer!!cogrnt101\ of ;in 1ntarig1lll<' .-isse1 are me.-is11rC>d as the (li!1erence heh11een t11e net disposal procreds <'l•ld thl' CM1y1nq
amount ot th>? a~set ;md are r>?co9nt2e(! 1n ttw stati:rnent 01 pro!•t antJ lo~~ when the <1s~N LS dC'<'ecoqtHle(!
Goodwill 1.~ <1mort1zed us1nq tne stra1qht-irne me1t1od ovH ii pei;oo of ~'x yeois 01 ba!once estm\a\et:J l:!e as evaluateo by the 1n.Of1il(Jement. Computer
software ht:ld !or use on bu5111e5~ pu1 post's m amort•Zl.'0 over an est11n.>ted ust:lul 111e of t!Hl'l' ye.>rs or trw period of l<eense. whith('Vl'r is lower.
t. L('ases
Lii>dS('S, where the il'S5or ef1.:>ct1ve1y rt:ta1ns sullstant1ohy al! the risks ;mo bent:fits er ow11l'rsh10 ol lht> lea~f:'d 1!em. are c!assil1ed as m1<!rat1n9 lease~.
Operntir19 l('<JSe payrnen!s <ire recui1111ied ilS an expr>nS(' in the ~tll\Priwnt o! proht ant110~~ on il straigM·liiw basis over Hie lii>ilSe term.
TIH'Con1pany '15S('S::.l"S M e,1ch r<.'porlmq da\(' wht:rner ther<; is an maiu1!rnn that 11n ,ns\'t may bP 11np111red. ti any rnd1catmn (',;,sts, or when annual
impairment \i'slillg for ilfl asset is required, the Comp<my est1m.:iles Uw .-isst·t's recover.ibl!' <irnounl. An as-.et"s recoverable a1nount is the hiqher of an
asset·s or cash·generatmq ur11t's iCCUJ riet se111nq price and ns ;<<1lue •11 use. Hie recoverable amount 1s determined !or on intliv1dua1 asset. unless Oie
.:issel (joes not qener,1te c,;-,h tnflows thill Me !arr,eiy <ndeper-u:lent o! those !rorn other assets or <;roups of assets. Where the carryrng amom1t o! an .:isset
or CGU exceeds Its rncoverable amount, the a~set is consid('r('d imp;i1r('C ;rncl is written down to its recoverable amount. In asseSSlflQ value in use. the
E<stim,1tecl future cash !lows are discounted to their presl'nt v.:i!ue uSll'IQ a pr!'·tax discount rate that rC>flects current market as5essments of the time
value of money ilnd the risks speci!it to \he asset. In delerm11Hn(J net sellimJ oriLe, recent ma1 f..et tnrnsact1ons a11.• taken iutu accour1\, 1! avail<Jbi(', !1110
such tr.:in~actions can be alH1tified, an i!ppropriate vi!luatmn model 1s used.
Altei 1mpilinnt:nt. deµr~·Liatio111s provided on tlw rt•vi~l'll carry;nlJ amo1mt of Hw ass('t OV('f its remammq ust•1u! li1e.
An asst•ssnwnt 1s ma<lt' at eacn 1eµo1tinq date ilS to whet!lt•1 tll!'re is ;my 111d1cJt1on \11<1t µ1evious1y 1ecoq111ied imp.:iirmenl iosses mily no lonQer exist or
m<>y h.:ive <lecre.:ised. II such ind1cat1on eK1sls, the Company estimates th<: .:isset's or cilsh·Q('neratmq urnt's recover.:iblii> amount. A p1t:v1ous!y
recognized impairment loss •s revNst:ct only 11 there has beeri a chanq£' m the asslnn0tmns used to determine the asset's reco¥e1able ilrTHlu1ll '>nice \hp
last iinpo1rm('nt loss wa~ reco()niz(>O. The revers<>I is li1rnteO so that the carryinQ amount o! the asset does not e~ceed its recoverabll' amount. nor
e~cN.•d Ille carrymQ ,1mounl that would have been dt:tern11ned. net of depreciation, h.:rd no impairment 10~~ been reco<,iniied for uw as~et m pnor years.
Such rev('rsal 1s reCOQ111Z('d in tht: stiltemeri\ o! p1o!lt and io~~ unless the i15set is u1n1ed at a revillued <>mount. m which case th(' rl'vers.:it 1s treotetl as a
it:valu<>tion incrlfase.
h. lnvi:-ntortes
Stock of trad!'d qoods is valued at 1ower ol cost and net reillizaDle va:ue. Co~t of invt:nloril's compr1st:s of co~t o! purch<ise <1rid other costs mcurr('d in
b<u1qmq th<.> <11vento11es lo their present concl<l•Of"I an(l 10~.:i\ion, Cost is dt:terrnint:C on ii wrHJhled overaoe basis. Net !ea!ililDI<' Villue 1~ uw t'slimated
sell•nCJ price 1n tht: ordinary course 01 businC>~s. less est1milt<"-d co,>ts o1 completion M•rJ e~tim<11f't1co~ts1\f'(('\sary to make !hr sillf'.
I. Revc-nue recoqnltlon
RrvPnut: 1s recoqnilPtl to thr rx!rnt Ui.11 11 h pfOtJ.-ible Iha! l!w ('Conomic be11ehts will flow to th<> Company and th<: revenue can be rellobly measurNI.
The loliowinq specilit 1ecognilion criteria must also be met before revenue 1s recognized:
... :.;:
/'
AMETEK Instruments India Private Limited
Notes to financial statements for the year ended 31 March 2012
Sale of Goods
RPV(•f1U(' ,,om ;,;!t• of <j(!<.ld~ ·~ (('((>\)ll'l(\(I wtwn dll tlw ~irplf1ca11t l1~K; ,]O\(j <L'WJI{)~ of OW'l"(~lup of tlw 1.JOO(h !hlV<' Pil5~('(l to !IH: llUYl'f, <,;SU<lil'f on t11e
•.!L'hvcry o( the yoo<ls. lhe Corn(J<lll'f co!leds o..:i!e> tuxe; ond vo!ue .idO<.'d \axe~ (VAT) 011 llt!l10if o! U•\• 90,·ewrnent <1110, lhert>fore, these .:ire not
P(Or>ornrc tiene!11s flowinq to tt1e C:omp,-,ny_ Hli'r.ce. !lwy a11: l'\:Cll!Oi:t1 ficrn ((»'fnue. Sa:('s TU> and VAT deductNI from revenue (qross/ 1> the .imount
U1,;;t 1s H1ciudeo 111 tr1e revenue (qro~sl '.:inr: not the ent1rt: ~mount at '1<1tJ11fly <lf•~mq t1,cron(J \111,> yN<r.
Re~enL!e horn pre·~al<;> and rnark<;l•rHJ o,ev1t<;~ i'> reco9111zet1, •l'> service> are rende11,>d, on the IJi!'>IS o! i!fl ~(jleNJ m.irK IJP on casts mn1rr!:'tl, m
Mi.OT rldnt:o• with lhi> twm~ ol thr JQrf'li'fll<?nt <>nt.:red cnto IJy th(· Company w'n1 1\:. 01stom+~' ~.
Jntere~t
lnlere~t income 1s recoqnued on a tnnt• proumt:on bils•s t.ikmq 'nto account BK' amount ou:standllHJ and \lie applicable interest iate. Interest mcome is
mclu<h?t11111der th!.' head "othec income' j(\ th!.' statemNit of profit and loss.
Conversion
Fore•qn c1Jrrency monet<Jry items <lfl' retransla.ted vsinq the ('xchor1oe rate preva1l1n() at th<.? r!.'pOrt1nq Oate. Non·rnonelary items, wriu::ll are measured in
terms of t"~tor.c,,I cost drnominatl'cl in a f<irpign cu1n•1Ky. a1e ieporh·tl u5HHJ t!H• exchdncil' ra\t~ JI \lw <J.3!e of tn!.' transact•on. Non·rr;onrtilfy •te1n:..
which a1e me<1sured ii\ lair value or other s1rrular vaiucl\ion oenomn1dted in a foie•l)l1 Clll ency. are \rclfl~lclte<I wsinq thr exch<:lnQe rate at the dah~ when
svch value w,H d<?terrnm('ll
Ex.chanqe D!lt!:'rences
Excn,1nqe d1tterences ans1n(J on tl1R sett1Rrner1t or monetMy item~ or on restatRmrnt of the Company's monrtary 1trms at ratrs dif1erent lrom those at
whcch they WNP cnitially f!.'UJrded dvrm9 t!1e year, or ff'f'lOftf'd If! p1evious financta! st,1temer1ts, are recoqniled as in(OfTl€ or as expo<n~es in the year 111
w11it ri they a1 ise.
Ret1rrrnen1 l>enPIH m thP form o! provi[Jen! furn; 1~ il rJpf1upd contiin11ti1>11 \Oleme. lhe con1r1hul1011~ to llH! prov1d€'n\ hinO are charQl'd to Hie statement
ol prnht .ind loss Im tile ye.ir wrwn the cm1t11but1ons ill'!.' !JU<'. ltie Compony ha~ no obl1Qat•on, other than the contrtt:Jut1on payat:Jle to the provident fund.
Gratuity hatJll1ty is a defined t:Jen('fit obl1oation and is providrd for on the tl<>s1s of an <>ctu<>nal valuation on proiectt>d unit credit method mode at the end
o! ('ilCh financial yo<ar. Actuarial qains and losses are ri:coqn1z€d m lull m th(' period in which they occur in the ~tatement o! pro!il dnd loss.
Accumulated leave, which ls expectrtl to be utilized within the next 12 months, tS treatC!O as short·term employee benelit. Thr Company mea~ures the
expected cost ot such absenco<s as the adOitiona! amo1Jnt that it exp(>t!~ to pay as a r('Su!I of the unvsed ent1tlemrnt that ha~ accumulated at thi:
reportrnQ date
The Company ti eat~ accumu1atl':d leave i:-xpecte\l to bl' carrwo 1orwartl lleyono twelve months, as 101\q·term employe\: benefit !or m('asureme11t
purposes, Such long·INm compen~a\ed ;1bsences are prov•cted for bilSt'd on the actuilf1a1 ~aluation us1nq tht' pro1ectt-d unit credit method at lhl' yeaJ·
ent1. Aclua11al qa1n~/ lo~ses are imml'dii!ll'ly laKl'n to !ht• st<1ternent of pio!•t .;ind loss ,,nd ,ire not deferred, The Company prt>sents \ht> enti1e leavt' as a
current habllity in the balilnc,• sheet. since it Oof's not have tt1f' t1ncond1t10na1 r•qM to ae!H its settlement tor 12 moriths Mier the r('port1nQ ildl\'
I. lncom!.' T.1;u•s
lax eKpense comprises of current ili1(! d!.'lerred t.H. Current income t,H 1s tn!.'i1Su(€'d ill 111€' 11mount e~p\'('trd 1o tie \Ml<l to the l<1x .:rnttrnnl,es m
accordance with the lncom!.'-tax Act. 1961 en,1ctrd •n India ano tox lilws prevoil,nq 1n the 1t>wective la~ J1JflS(1!ttt(JllS wner"' nw C.ornpany operates. fhe
t.Jx r,l\€~ 3n(l ton laws \!$l'<l to comput!? the ,1n1ount ilf!? those th;,t ;,re enadet1 01 subslanllveiy ena~h•d, at the n•po!l1ny \late.
Dr!errell iu~orne !axi:s reflett tll!.' imµact of tim111<; diffe(encrs b!:'lwi;en taxoble ;ncom<• i!ll(J account:ng intortw oliijindtinq dur1rn; till' current y!.'<H and
rl.'ver~.;I of t•min9 d•f!i:rt•ntl'S for t!w i.>Jrlll.'I yr..irs. Def!'!!(•(! ta, 1s measured usinQ the tax iates ilml tl11.' t;ix laws enacted or sub~tantiv!.'ly enac1e-d at
tne reportirH) date.
De!erred tax l1ab•l1t1es are recogn1H<I !or all taxable timing dillerences. Deferre.d tax assets are recognized for deductitife limH1Q diHero<nces only to the
rxtrnf that there is reasonable- certainty Uiat sullicient futur!.' taxable income \</;ii lie av,11loble against whiCt\ such deferred tax assl:'t:. con bl• ri>ali7ed. In
s1tual1on~ where thi> Compdny has unabsorbe() dcprcti<1t1on or c<:lrry forward tax los5es. ail ()elerred \,n assets are recognized only if ther!.' is virtual
t!.'rtilinty supported by corw;ricinq evidence tl\at they 'arl be re11i1zed o'l(j<iin>t !uturt' t.oxdllll• profits.
c-;,;:::::::l<;-;;--> ,;
(l
AMETEK Instruments India Private Limited
Notes to financial statements for the year ended 31 M,1rch 2012
f\ t PMh rl•portinq !l<!\\'. It;<:> Comr,,1ny f e·~'>SE'>~es unr l'COQni ll'!l def Pl 1l'll t.ix d>'>l't, n i l!CtHJ'"' ,., 1;1H <•ro9n,; ed def l!l l l'<.l t .ix i!S~.et s to tl1~· l'Xtl:'nt I hd! it
iws t!ecome rea~on,1bly c('ft,w1 or v•rtually ~erldlll, a> t11e CdH' mny ta.'. tri<ll ~uff1t1('nt futu<l' l.Jxahle 1ncorne will !le av,'ltl.itil<' oQ,~m>t whitl1 >uC11
df.'!erred l·1X asseh u1n ht' f<'ili<Li~r5
Tlie ,;<1JJV,1HJ amount u1 defl'•ll·ll t~A rl~'>l!l> die> ll'Vll!Wl'i) ,Jl ~«Kh \Jdldn(.P ',li(:t'l dale. Tiu; (\lflli!<lllY wr<le>·(Jmvn \lie c,irry;nq amount ol ,1 t1r!prr(•(! tax
,:,5set to \h(> (>All'i1\ !11il11t ,., rm 10~1qp1 rp,1sonan~y {_erL11n ui <111\;aliy ((>rt,w1, .:is !lw U!'..(' m;,y t>(·, th<1t s1iff,nent hitvr,, t<i~<tblc- 1Moriw w11! be ov<1d<1ble
.:.9,1inst wh<Cll l!<?ft><1nl \<1x .is\P\ i;.w 1Jt• 1e,li11ed Any suct1 w•ite·down b ievr•1~\'ll to H1P !'X\(·nl t!lilt 1! becofn\>s 1ed~cm,1l>ly (<.'rtain or virtu.;illy cert<iiri,
<iS tlw CdS<' rnay tll'. rn<it ~ulf•c1ent fdc11r t.i~~bie rncom\"' will he ill'dlldblO:.
Oef(>r1ed tax assets anr; tJe!erred ta> 11ab1i1t1('S <11(· otf>et. 1f a leqi!lly enforce,1bf<- 11qr't t>xi~t~ to >!'!·off curr1>nt tax i!S~l'b dQiltn~! o;nt-nt tax 11ab1li\1('s
,1110 11W O!'l(>rl{'(j t,lX (l;,~et~ dlltl dek•rrr!d '.iJH'~ fl'lilll' lo !lw sanw lax.:rnlc~ .;r1t1ly ,md \!I!' ~.}fl\\' t;ix;itll111 <11J!!\(Jf11y
m. Seqment report!m,i
/ileriUlr<<Jt1011 or 'NJm(•nrs
Hw CornpM1v's opriat•r\(J o.. 1~11wsH'S ar<' orqan11el1 <>r•d rnar1aqel1 separilteiy ilCcordinQ :o the nature of services rendered. The analysis ol Qeo9raphical
~"QmPnls is basPd on th(> geoqraphrril! iocafion of ttw CorntJany'·; C\J~to1ne<
Unalloo!lt>d items
lnchH1es qener.ii corpor<1te incmnt! an\l expense rtems w11,c1-, a1e not allo~ated to cmy ou~.iws~ ~eqnient.
o. Prov!sions
A provision 1~ recogmied when iln enterpr1.~e has ii pres!.'nt obliQilt1on ilS a result of past event. it 1s probable that ari outflow of resources ('ffibody1r1Q
ecor1omic tien<.>lits will be re<1u1re11 to sell le the obhqatlon and a relii!Ole est1m<1te can be rn<1de ol the amount of the obllQ<ltion. Provisions Me not
discounted to the•r present value am1 are detNmm<'d bilsed on the best estimate required to settli' tne obliq<>tion at the reportinq dale, These estimates
are reviewea at each reportinQ date and adjusted to reflect \hl' current best estimates.
p. Contini;ient llablUtles
A contmqe11t l•alJ1lity 1s a possible obl1gatwn tt1at arises lrom past events whose e~1ste-nce will be confirmed by the occurrence or non·on:urrenc(> ot one
or more uncertain future events bi.'yond the control ot the Company or ii prn~ent obli(jat1on t!111t is not rf'co(Jrnzed heu1use it is not prob;.ible tl1at an
outflow of resourtes will lH' r<•quirNI to ~ettle the ObhQat1ori. A contrnq!.'nt l111bility al5o arises m extremely rare Ci.ISl'S wheie there is a l1ab1!ity that
can11ot be rl'.'coqnized bl'.'cause •I canriot be rne,isuied rehilbly. Tht1 Compuny does not reco:)nize a contmqent liability but discloses its existenc<' m tht>
fm11ncu1I statements.
r. Measurement of EBITDA
/lo; per milted Oy the G1.11c:rance Nott• on I/le flev1sed ScheOule VI io the Comp,1n1P.s Act. 1956, \he Company has elected to p1 ese11t e,1rnmq~ t!elor"
rnH:re.st. til~. depu:thl\1on ana ,lmcrt1~at1cn (U317DA) as a sepMate hne item on !he race 01 the statement of µrefit <1nd loss. The Company measures
EBITDA on the basis of profit/ {loss) from contmuing opt>rn!ions. In its nH?<lsua•ment, lfw Company 1:0e$ no1 '1\(llHle 1:eprec1a\1on a11d omort1zat1on
l'~p(!l1~(>. !:nan<:e co~ts and l<J~ <;Xp(>ll>(!.
AMETEK Instruments India Private Limited
Notes to financial statements for the year ended 31March2012
3 Share capita!
Authorized shares
<i0,000 (?011: '10,000) r>quity sh,Jres of l~s. 10 each ':°>00,000 500,00Q
Total issued, subscribed and ful!y paid·up share capital 103J20 103,720
(a) Reconciliation of the shares outstanding at the beginning and at the end of the reportinq period
Elluity Shares
(c) Shares held by holding/ ultimate holdinq company and/ or their subsidiaries/ associates
Out of equity shares issued by the Company, shares held by its holdtnQ company, ultimate holding company and their subsidiaries/
<15sociatcs are os below:
31 March 2012 31 March 2011
Rs. Re•_·_ __
Amet!!k Sinqapore PTE Limited, the hold!nq company
10.371 (2011: 10.3/l) equity shares of Hs 10 each 103.llO 103, 710
Ametek Sirn)<1pore P1E L•mited, the hold1nq company ---~'~0~,3~7~1_ _ _ _ _ _ _9_9_.9_9_%_ _ _ _~1~0~·~3_7.=1_ _ _ _ 99.99%
As per n;>cords of the Company, including its re9ister of shareholders/ members and other declarat1ons received from shareholders reQarding
bel\eficial interest, the above shareholclinQ represents both leqal umJ beneficial ownership of shares.
Net surplus/ (deficit) in the statement of profit and loss (61,143,420) (4?,82_3,523)
5 LonQ·term borrowinqs
Non· current portion-c==-~=~~Ccuc'c"c"c'cm=•ct"c'c;tc;~"'-~--
31 March 2012 31 March 2011 31 March 2012 31 March 2011
Rs. Rs.
Term loans
!nd1an rupee term loan from banks (u11secured) 24.000.000 47,000.000 23,000.000 23,000,000
.. Indian rupee loan from bm1k of Rs 23.000.000 carries interest~ 9% p.a. and is repayable in St'PIC<ml)(~r 2012. lndian rupee loi.ln from bank of Rs
24,000,000 cairit'S 1nk1e::.l@ 9.~)~{ p.<l. irnd 1s ieoayable Hl Seµternber 2013. The loans oie unsecured.
6 Provisions
Lon9-term Short·terrn
31 March 2012 31 March 2011 31 March 2012 31 March 2011
R>. Rs.
- -Rs.
------------- Rs.
Provision for employee benefits
Provis.ion for qr.;ituity (note 24) 6,410,270 2,500,307
Provision for leave llt>nef1ts 7,348,750 3,360,940
6,410,270 2,500,307 7,348,750 _3,360,940
Other provision
Provision for taxation (net) 9,403,018 2,222,506
-·
9,403,018 2,222,506
6,410,270 2,500,307 16,751,768 5,583,446
7 Short-term borrowinQS
31 March 2012 31 March 2011
Rs. Rs.
The revolvim;i credit facility is unsecur<,>d and carries interest (ill 9% to 12% p.a.
Oth~r liabilitles
Current maturities of lonq-term borrowings (note 5) 23,000,000 23,000,000
Unearned revenut> on AMC services 12,618,873 11,363,159
Advance from customers 3,604.690
Deferred rent 2,043,384 364,546
VAT poyab!e 336,188 313,896
Service tax payab!<> 835,504
TDS Payable 3,970,653 2,558,81:-
Professional tax payable 96,933 59,501
Provident rund dues p.:iyable 1,689,080 951,923
Others 2,482.489 815,162
80,631,640 79,181,992
AMETEK Instruments India Private Lirnited
Notes to financial st.::itenH~nts foi \tie year ended 3J Mi::lrch 2012
Depreciation
Al 1 Aprd ;;010 817.92-2 t:.407.39-( 581.015 l,62'1.344 939,859 558,959 6,932,496
Ch<'lf\J<' for thl' 'fl'M 1.438.875 2.851.051 l,839.718 2,111,0T/ 2.514,591 U.039.664
D1~µv~.i;~
At 31 March 2011 2,256,797 5,258,448 064,567 3,467 ,062 3,051,736 3,073,550 17,9'{2,161
Criar9\> tor !lw yt>ar 2.129.l·H 5,00'.i,4'.)1 410,378 1.611,1-10 S,OJJ.511 <1,106.191 J8.3'_)';.,8S4
D1spo~dl~ (l,138,539) (1,l'.>8,539)
At 31 Marc.h 2012 .4.385,938 10,263,905 1,334,945 3,939,6.?3 B,085,253 7' 11?..•.!.~ l 35,169,475
NE>t Block
-······---·-===-~=~-=~~-~=-=----c~c
At 31 March 2011 =6".'o'ooc.•coc1C---C'c'c·'7.'cac.090009--~·c·'c9c2c.2c'c'~-"'"''c'sc2c.c'o•o'--ccc''c•o'csc.oc2c7c--~•c·o''=6,984 __~soo·c•c'c'c·'c'c'c.
At 31 March 2012 .~'-~-~_0_,_3_1~. ·-~·<?.'.~16,114 3,721,603 124,874 ll'...~-~_2,658 {>~_620.405 47,Tfl,244
10 lntanqib!I! assets
--'-'-"·"·'·'-'----"-'-'-'-"-"-'----------------------------cT.ota!
Gross block
At 1 /,pril 2011 1,487,177 123,869,749 125,356,926
Atlclitlon~ 1,455,101 1,455.101
Amortization
At l AprU 2010 124,206 49.568,339 49.692.545
Ct\arqe !or the year 6&0,6S2 30,96'/,437 31.628,089
Net Block
····-····-···----------,,45,-,4c:9c-l,3cc9~3
At 31 March 2011 --~..2.?.?.!.~f_?___ ..'.12.'~.~-~. . ~.?.~ ----··--··-· -· -· ·----··
At 31 March 2012 ·r.666,02s 12,366,536 20,032,564
I
·"'
AMETEK Instruments India Private Limited
Notes to financial statements for the year ended 31 March 2012
Security deposit
Unsecured, considered good 17,865,671 14,416,060 150,000 l,212,000
(B) 17,865,671 14,416,060 150,000 1,212,000
16,119,442
-- 17,694,442 13,_9?0,178
Non-current Current
ll-M;-cc-h~20_1_2 --3i~M-a_ro_h_2_0_1_1_~-3-l-March 2012=~3~1~M~,-,-,h~2~0~1~1-
"'· "'·
Unbilled revenue 23,27"1,321 55,894,055
Non· current bank balances (note 15) 1,750,000
1,750,000
7,963,?84 1,834,584
AMETEK !nstrun1ents India Private Limited
Notes to financial staten1enls for tt1e year en,jeci 31Marct12012
258,299,507
17 Other income
31 March 2012 31 March 2011
Rs.
"'·
lntere~t inC()frH.' 011 6d11k deposit$ 29,009
Liab1l1bes no longer required wr•tten back 347,342 4,320.020
376,351
(17,488,958) (4,114,285)
"'· "'
Salaries. waqes and bonus 182,077,244 98,274,661
Contribution lo providr:nt and other fund 8,610.424 4,438,891
Gratuity expense (note 24) 3.909,963 l,937,980
Staff welfare expens<:s 5,618,394 2,680,995
20 Other expenses
31 March 2012 31 March 2011
"'· "'·
Consumption of sic.res and spares 2,853,759 2.025.665
Power and fuel 4,690, 795 2,934,601
Freiqht and forwardinq charqes l.,686.846 2,157,837
Rent 22,039, 709 12, 906, 701
Rates and taxes -1.495, 759 1.350.860
Insurance 164,873 64,319
Repairs and maintenance:
Othe1s 5,045,827 2,743,675
Advert1s1nq i'lnd sales promotion 7.564,288 4,704,069
Travellinq and corweyancr 64.821,262 40,696,194
Cornmunic<.Jtion costs 8.361,197 S.Bl.4.603
Printing crnd ~t,~l,orwry 1.264,033 846,160
Leqal and professional fees 20,256,740 10.412,442
Sta!f Recruitment Charqes 5J37,899 3.425,764
Payment to auditor (Rl'.'ler clet<i.1~ below) 1,286,028 964,800
Provision tor bad dnd doubtful debts 2,723,793 807,960
Provision for slow rnovinq invt•nto1y 1.473,296
Exchange difference (net) 540,021 2,884,150
Loss on sale of fixei:1 <1ssets (net) 8,296
Securtly Charqe~ 973.060 253,525
Misce1ldneous expenses
"--~-'..QQ:~....!_~·~·- 801,2~;2
Payment to auditor
31 March 2012 31 March 2011
Hellr1bursem('~\ of expenses
1,286,028 964,800
"'· "'·
Dt<prec1atiori of tamiible ilsseb Hl,355,854 11, 700,314
Amortization of intangible assets }_3_,_L~.?~?J}___ ---..~~~-?..?.~~.?!._.
52,074,727 42,667,751
22 Finance costs
31 March 2012 31 March 2011
Rs. Rs.
~·,
;1
/
AMETEK Instruments India Private Limited
Notes to financial slalen1ents for tl)e year ended 31 March 2012
All <lmourt\) 111 l?1Jpi:.oes, ;;nle~s o\!ie: w:><' sidled
24 Grutuity
Ttw Company na~ a defined benrfit qra!ut\y plan UndN this plan, evr?ry 02rnp;oyee w!10 h,1s (<)rnpiE\Ed aliEast five year> of
servK<> gets <1 c;1atu1ty <Jn departure,.,,, 15 a<iys last cir.awn sa!a1y !01·eac11 tompli?le(I vioM ot ;<J1v1ce. rr1e scnemo: :s
unfunded.
The following tables 5urr:m<ir17e me components of net benefit expense recoqn170:;d in the statement or profit and ioss and
,Jmo1111t~ 'l!CO\)llil.(•(! in !lw lh;lil!l(.10 ~IWPl
Balance sheet
Chanqes In the present value ot the dellned benefit oblli;iotloJ\ ore iiS follows.:
The principl\? ass11mptions used in d\?\errnining qratc.ity ot·ligations 0!'€ shc .... n bo:!ow.
-- __ }_!__~-"'-~~-~--~Q-~? --- } __1_.. ~ ..;!rEb.~~91 !__. __
The estimate of future salary Increases, considered in actuarial vdlu<ition, tak€ account of inflation. seniority, pron-wtio11 and
other r.:l;•v,11111<>c\m~. such as supply and d(•m<:!fld in the t•mployrnl'rl\ m.:irkl'1
Amounts for Ille current and previou~ four pe1 iotls ilre il!, follows.
Gratu!lv
Defined benefil obli!ption (6,<110,270) (2,500,307) (562,327)
Plan as~eh
Surplus/ (delicit) (6,410,270) (2,500,307)
ExperiP.nc e iH.!justrnvnt~ on pl.:rn li<t\lilit :cs (1,13J.980) (183.32())
f. Xll<.!I iencP. dtliu>lmer1\ s on pl..i11 ..i~;~l'( '>
25 Leases
Hie Compony has entered iflto operatinQ leases for offkt> µremises am1 vehicles. Thrse leases havr an averaqe liff! of
between three and !ive \fi:'illS.
tuture mlnlmum rentals payable under non-cancelliib!e operntinq leases are as follows:
26 Seciment Report!nQ
Ttlf' Company'5 OIH.>r cJl •on' pr l'dom1a.i11l I y rel.ih.• to n1 ov tdiaQ rn,u ~l't ;f,<J ,)1H! mJint er.Jnce S~'r view, 1.ll'!1v('f ('cj to tu>t onwr 5 Qlob,Jlly .icros> the
qeogr<1pl'iP.s. The Company consioers all o! these services to be related to on€' se9ment and concl!Jde\ that it oper;ites In O">P. sinqle segment w1tri
1l's1n:ct to ih serv•t:l'~. Till' Co111pany is mcnaQNI c~ u1w entity anu is QOvernet11Jy s1miiar sels of iisr..s and rctwns. Accortiinqly, revenue~
rt>presentea alonq var101is 9eo9r.1phies lJa-;ed on U1l' !0cat1on of th~ custo1f'1?1 compri~e lhf' primary basis o! segmental inlorm<it•on ~('\ oot ;n
these Jii\dnu<!I st,:itr.'ments.
Geoqr.:iphicat seqments
Second.lry s~>qm(•ntill n•r;orunq 1~ pertorm~'G on \hi' lh1\IS ot tlw qeoqrapll•lJI i0cat1011 ot Cu$\mners. rne manaqement views tr-ic Indian mark1;t
M1d r:;.;por\ mark el~ as dist in ct geoqr ap111cal seqment ;:. Fo:lowmg i~ t lie distribution ol \tit< Company's ><lie tJy 9eo9r apl1ical rn<'lrkeb:
Revenues
80,76·1.lf>3
347,757,498
SeQment assets
Related parties with whom transactions have taken place durlnlJ the year
Kev ManaQemel'1t Personnel Hiren Desai. Manaq!no Director
M 5 Mascarenha~. Dir 1:ctor
Enterprises owned or significantly inf!uencea by f\ey manacJi"ment personnel UnlspE>c Marketing Private Umlted
Thelsa Ti;chnical Services Private limited
I
0
~1
'J
AMETEK Instruments India Private Limited
Notes to financial statements for the year ended 31 March 2012
.~n <HTIOurth m Rupees. unlt>~s o\h!'rwise s\Jted
~~~~-~'!'~-~!.!'.!.~:'!_'?..!:.~.1__ _
Hir~-"---·™ ...... --·---~~----------------·f"'=ernu1wr,1tion_naid,_\---~•c·8clc6",'67C.C2+--~6c·'c3c2c..=Scol~3-I
M S Mascarenha~-----·---- Remuneration a!d 6,187.643 6.528,632
Not(): Tile remuneia\ion to the key manaQerla! persoflncl does flOt include tile provisions m<1de for gratuity and leave bene!•t5. as they are
deti?rmined on ill\ actu,H,al Oasis tor the CCJmpany as a whole
;
AMETEK Instruments India Private Limited
Notes to financial staternenls for tt1e yea1 ended 31 Maf"c:h 2012
All ilrnounts in Rupees, unlESS othef\ViSe ~\Jtc>d
Ye<lr end boll<:rnces
"··-:~})~~::fg~l
---5,951.685-
--
3,096.254
493,576
----~
,,,.
AMETEK Instruments !ndia Private Liniited
Notes to financial statements for the year enCt>d 31 March 2012
28 C<.H1tinQ.,nt lidbil<ti1;s
}) ' _tA_~_r_c_ h__ _l_(}_ ~_ l __
33 lmport'l(I <ind lndlqenous spare parts i:;onsu11>11d MMCh 31, <'012 March 31, 2011
\!, ot tot<il .,, ol total
Value
consumption consumptloo
511111~ l)dl l~
Imported 83',-> 6,166,375 83% 4.749,393
mdiQC'flOU~ m ---~'~·'"73,666_ 17'!; - -------··~ 980,2-._81!_
----~M~lc 5 730 300
14"/,7'i7,498 ?07.460,787
35 Tl,., ( '""IJ<'"Y 1,.,~ << '·'""~" .,r.,..,s,v.;- ~y ~t• ,-,-, (,f .,·,;,ju[(•,.;,.·,.·.;- ,.,f "·,1,-,,·,1·,;,t..:.10 ,;,-,;1 11,-,, ,,rr,,..,·,t ~ .H r,-.f1llirt>i1 hy !hr· tr irnsfH pricinq !t>qi~l11hon "''dt-r H·di.;,r1 92
99f 01 rhf' Income Tax Act. 1961. The Company n.i~ rellNl on lndcpc-ndently rese.irch\'(1 Trau~i(~r Prlcln(J Stu!Jy lo IJl!ll'l!!llnc \tldt the tn\l!f!hlllonal
transactrnns am at arm's lt>n(jth .'lnd henH• beiipves that tr,f' afor1>sa•O i<'Qi~:at1on wdl not have ll!W 1mp11ct on the fi111mcial statements. part1cul.uly on tnP
amount of ta• expense and that o1 provos1on for ta•ation.
36 The Company no lonQer qual!lie~ a~ d Small and Medium Company a~ detined m \he General Instructions in respect of fl.ccountinq St<rndard~ notified undN
the Cmnpames Act, 1956 s.nce the Company h,1d borrow1nqs 1n exce~s DI Rupee~ ter\ crnres ourm(J the •mmediately prec('dlnQ account •nQ year.
fl.ccordmqly, previous year fiqures have not be('n disclosed in ca~e of tilsh flow statenwnt and seqrnent repottinq
S·V-~~
r~· 'i-.V Gh•tttl• •· AIH•c!•lu '~· ·'"~ '"' ''~"·''' ,,, .... h~~·~ "' ~"'"'"'' "'
F«m fkq,,lr~11on l~o: JO'Jlti.'W
ChMtNcd A~cou<">tdnts
I/
~ P" ;:, G~f\~MlhMHl
,:;
l!l:tnDH<ll
~''\
0fUCt'CCI~~
Partner M.in~Q""I Dir~c~or Oir<.'clor
M~mb¥,.t>ip No 221.ur.
"''
0
• Ju~ y 271 1012 D.lt<'' Juiy J(,, 20l.? Dat .. ·.July J(,. 2012
FORM 23AC
[See section 220 of the Companies Act,
Form for filing balance sheet and other documents
with the Registrar
Note -
- All fields marked in * are to be mandatorily filled.
- Figures appearing in the eForm should be entered in Absolute Rupees only. Figures should not be
rounded off in any other unit like hundreds, thousands, lakhs, millions or crores.
Authorised capital of the company as on the date of filing (in Rs. `) 500,000.00
(b) Address of the Ist Floor, Left Wing, Prestige Featherlite Tech
registered office Park, Plot # 148 EPIP II Phase, Whitefield
of the company Bangalore
Karnataka
INDIA
560066
(b) *Date of Board of directors' meeting in which balance sheet was approved 06/06/2013 (DD/MM/YYYY)
(c) Details of director(s), Managing Director, manager, secretary of the company who have signed the balance sheet
Following details are to be entered only in case date of balance sheet is on or after 1st July'2007
Provide Director identification number (DIN) in case of director, Managing Director and Income-tax permanent account
number (Income-tax PAN) in case of manager, secretary
(DD/MM/YYYY)
Date of signing of balance sheet 06/06/2013
Page 1 of 11
(V) DIN or Income-tax PAN Pre-fill Designation
Name
4.(a) *Date of Board of directors' meeting in which Board's report referred (DD/MM/YYYY)
06/06/2013
to under section 217 was approved
(b) Details of director(s), Managing Director who have signed the Board's report
Following details are to be entered only in case date of Board of directors' meeting is on or after 1st July'2007
5. *Date of signing of reports on the balance sheet by the auditors 06/06/2013 (DD/MM/YYYY)
(d) Date of AGM in which accounts are adopted by shareholders 16/07/2013 (DD/MM/YYYY)
(e) *Whether any extension for financial year or AGM granted Yes No
(d) Section under which the company has become a subsidiary Section 4(1)(b)
9.(a) *Whether the company has a subsidiary company as defined under section 4 Yes No
Page 2 of 11
(b) If Yes, then indicate number of subsidiary company(s)
Whether particulars of subsidiary company has been attached in pursuance of Section 212(1) of the
Companies Act, 1956 Yes No Not Applicable
Pre-fill all
Page 3 of 11
10. *Number of auditors 1
(I) (a) *Category of auditor Individual Auditor's firm
(c) *Name of the auditor or auditor's firm S.V.Ghatalia & Associates LLP
Line II
*City *State
(d) Whether CAG of India has conducted supplementary or test audit under section 619(3)(b) Yes No
Page 4 of 11
I. BALANCE SHEET ((As per Schedule VI to the Companies Act, 1956 applicable for the financial
Part -B year commencing on or after 1.4.2011)
Figures as at the end of Figures as at the end of
(Current reporting period) (Previous reporting period)
(in Rs. `) (in Rs. `)
Particulars 31/03/2013 (DD/MM/YYYY) 31/03/2012 (DD/MM/YYYY)
I. EQUITY AND LIABILITIES
(1) Shareholders' funds
II. ASSETS
(1) Non-current assets
Page 5 of 11
Part B I. BALANCE SHEET (Applicable for financial year commencing before 01.04.2011)
Figures as at the end of Figures for the period
(Current financial year) (Previous financial year)
Particulars (in Rs. `) (in Rs. `)
(DD/MM/YYYY) (DD/MM/YYYY)
Sources of funds
Paid-up capital
Secured loans
Unsecured loans
Application of funds
Capital work-in-progress
Investments
(b) Provisions
Page 6 of 11
II. Detailed Balance sheet items (Amount in Rs. `) as on balance sheet date (Applicable in case of Revised
Schedule VI- that is for financial year commencing on or after 01.04.2011)
Term Loans
- From banks 0.00 24,000,000.00
- From other parties 0.00 0.00
Deferred payment liabilities 0.00 0.00
Page 7 of 11
D. Details of long term loans and advances (doubtful)
III. Financial parameters - Balance sheet items (Amount in Rs. `) as on balance sheet date (unless specified otherwise)
1. *Amount of issue allotted for contracts without payment received in cash during reporting period 0.00
6. *Paid-up capital held by foreign holding company and/ or through its subsidiaries 0.00 0.00 percent
14. *Interest on deposits accrued and due but not paid 0.00
19. *Amount due for transfer to Investor Education and Protection Fund (IEPF) 0.00
20. *Inter- corporate deposits 0.00
Page 8 of 11
21. *Gross value of transaction as per AS-18 (if applicable) 565,637,405.00
36. *Warrants issued during the reporting period (In Rs. `) 0.00
37. *Default in payment of short term borrowings and interest thereon 0.00
38. *Default in payment of long term borrowings and interest thereon 0.00
39. *Whether any operating lease has been converted to financial lease or vice-a-versa Yes No
Provide details of such conversions
45. *Miscellaneous expenditure to the extent not written off or adjusted 0.00
IV. Share capital raised during the reporting period (Amount in Rs. `)
Equity shares Preference shares Total
1. *Whether auditors' report has been qualified or has any reservations or contains adverse remarks Yes No
(b) Director's comments on qualification(s), reservation(s) or adverse remark(s) of the auditors as per Board's report
Change in method of inventory valuation was done to provide more accurate value and in accordance with holding
company policy. Details of individual assets not provided by selling companies. Appropriate steps are being taken to
ensure timely deposit of taxes. Policies & System control procedures are being implemented to strengthen internal
control with respect to sale of goods & services, purchase & sale of fixed assets.
2. Auditor's comment on the items specified under Companies (Auditor's Report) Order, 2003 (CARO)
Statutory dues
Unfavourable Remark
Page 10 of 11
VII. Details related to cost audit of principal products or activity groups under cost audit
1. *Whether maintenance of cost records by the company has been mandated under any Cost
Yes No
Accounting Records Rules notified under section 209(1)(d) of the Companies Act,1956
2. *Whether audit of cost records of the company has been mandated by Central Government
Yes No
under section the 233B of the Companies Act, 1956
3. If yes, names of the product or activity groups under cost audit
Attachments
1. *Copy of balance sheet duly authenticated as per section 215 Attach List of attachments
(including Board's report, auditors' report and other documents) DR-AR-BS- 2013.pdf
(in pdf converted format)
3. Statement of the fact and reasons for not adopting balance sheet in Attach
the annual general meeting (AGM)
4. Statement of the fact and reasons for not holding the AGM Attach
I confirm that all the particulars mentioned above are as per the attached balance sheet and other related documents,
all of which are duly signed and authenticated as required under the Companies Act, 1956.
To the best of my knowledge and belief, the information given in the form and its attachments is correct and complete.
I have been authorised by the Board of directors’ resolution number * 1 dated * 06/06/2013 (DD/MM/YYYY)
to sign and submit this form.
*Designation Director
*DIN of the director or Managing Director; or
Income-tax PAN of the manager; or 00219430
Membership number, if applicable or income-tax PAN of the secretary
(secretary of a company who is not a member of ICSI, may quote his/ her income-tax PAN)
Certificate
It is hereby certified that I have verified the above particulars (including attachment(s)) from the records of
and found them to be true and correct. I further certify that all required attachment(s) have been completely
attached to this form.
Chartered accountant (in whole-time practice) or Cost accountant (in whole-time practice) or
Company secretary (in whole-time practice)
Digitally signed by KRISHNAN
GOVINDAN
DN: c=IN, o=Personal,
KRISHNAN postalCode=400080,
st=Maharashtra,
serialNumber=f41a7050d6ce0a296b
GOVINDAN 10fd14f768d087be56e266e0636bc8
1b2e98ff351b7324, cn=KRISHNAN
GOVINDAN
Date: 2013.08.12 17:33:05 +05'30'
This eForm has been taken on file maintained by the registrar of companies through electronic mode and on
the basis of statement of correctness given by the filing company
Page 11 of 11
9/11/2014 https://www.kvk.nl/handelsregister/TST-BIN/FP/TSWS010@?BUTT=244089210000&CHK1=J&kvknummer=244089210000&product=Bedrijfspr…
Excerpt
Chamber of Commerce
number 24408921
Grouping
RSIN 817568256
Legal Limited Partnership
Name Ametek International CV
Established 22-12-2006
Duration Indefinite
Number of limited partners 1
Partnership capital
Company
Trade Ametek International CV
Start Date Company 22-12-2006
Activities SIC code: 70102 - Holdings (not financial)
Employment 0
Establishment
Establishment Number 000016021371
Trade Ametek International CV
Visiting address Galen 40, 3941VD Doorn
Phone 0343476812
Fax number 0343476609
Email andante@andantetrust.nl
Date of establishment 22-12-2006
Activities SIC code: 70102 - Holdings (not financial)
Holding, financing and management of other enterprises and companies
Employment 0
Partner
Name Chandler Instruments Company LLC
Visiting address 2001 North Indianwood Ave Tulsa, Oklahoma 74012, United States of America
Registered in Secretary of State
Texas, United States of America
under number 702198922
Date of appointment 22-12-2006
Jurisdiction Unlimited jurisdiction
https://www.kvk.nl/handelsregister/TST-BIN/FP/TSWS010@?BUTT=244089210000&CHK1=J&kvknummer=244089210000&product=Bedrijfsprofiel 1/2
9/11/2014 https://www.kvk.nl/handelsregister/TST-BIN/FP/TSWS010@?BUTT=244089210000&CHK1=J&kvknummer=244089210000&product=Bedrijfspr…
History
30 24408921 Ametek International CV tel: 0343 476812
Galen Laan 40 3941VD Doorn
Filings
There are not (yet) available filings with the selected entry.
https://www.kvk.nl/handelsregister/TST-BIN/FP/TSWS010@?BUTT=244089210000&CHK1=J&kvknummer=244089210000&product=Bedrijfsprofiel 2/2
l!I Bolagsverket Bevis
Arsredovisning
865 A
851 81 Sundsvall
0771-670 670
vrww. bolagsverket. se
--
WW
w
-
u.
u.
0
Sundsvall
2014-09-26
Pernilla Wennman
AMETEK NORDIC AB
Org.nr. 556733-9691
BOLAGSVERKET
0\
201~ -05- 111
M
0\
C'I")
0
['.
N
lf)
0
-
tj-
0
C"l------------------------------------------------------------------------
ARS REDO VIS NING
2013
Styrelsen och verkstallande direktoren fdr Ametek Nordic AB far harmed avlamna arsredovisning fdr
rakenskapsaret 2013-01-01 -- 2013-12-31.
Arsredovisningen omfattar
2 FORVALTNINGSBERATTELSE
3 RESUL TATRAKNINGAR
4 BALANSRAKNINGAR
5 STALLDA SAKERHETER OCH ANSVARSFORBINDELSER
6 TILLAGGSUPPLYSNINGAR
9 UNDERSKRIFTER
~'~V.1;0.1~··················
Bengt Svensson
AMETEK NORDIC AB
Org.nr. 556733-9691
ARSREDOVISNING
2013
Styrelsen och verkstallande direktOren for Ametek Nordic AB far harmed avlamna arsredovisning for
rakenskapsaret 2013-01-01 -- 2013-12-31.
Arsredovisningen omfattar
2 FORVALTNINGSBERATTELSE
3 RESULTATRAKNINGAR
4 BALANSRAKNINGAR
5 STALLDA SAKERHETER OCH ANSVARSFORBINDELSER
6 TILLAGGSUPPL YSNINGAR
9 UNDERSKRIFTEIJ7
' l(G
AMETEK NORDIC AB
Org.nr. 556733-9691
FORVALTNINGSBERATTELSE
Arsredovisningen ar upprattad i svenska kronor, SEK.
Verksamheten
Foretaget bedriver verksamhet avseende marknadsforing, distribution och forsaljning av elektroniska instrument
sasom spektrometrar och liknande utrustning. Bolaget tillhandahaller aven service och underhall for tillhandahallna
produkter.
Flerarsjlimforelse*
2013 2012 2011 2010 2009
Nettoomsattning, tkr 10 252 9 240 14 141 10 737 8 335
Res. efter finansiella poster, tkr 2 377 1 741 1 885 2 137 I 425
Balansomslutning, tkr 8 646 6457 8 333 6 999 5 138
Soliditet 54% 44% 19% 49% 36%
AgarfOrballanden
Bolaget ar helagt dotterbolag till Ametek GmbH, Org. nr HRB 1911.
Resultatdisposition
Sida 2 av 9
AMETEK NORDIC AB
Org.nr. 556733-9691
RESULTATRAKNINGAR
Not 2013-01-01 2012-01-01
2013-12-31 2012-12-31
Rorelsens intakter
Nettoomsattning 10 252 018 9 240 138
Ovriga rorelseintakter 5 739 241 5 566 872
15 991 259 14 807 010
Rorelsens kostnader
Ravaror och fornodenheter -2 883 258 -2 265 151
Ovriga externa kostnader -3 566 339 -3 542 247
Personalkostnader -7 110 537 -7 008 308
Avskrivningar av materiella och immateriella
an!aggningstillgangar -56 452 -262 651
-13616586 -13 078 357
Bokslutsdispositioner
A vsattning till periodiseringsfond -550 000 -450 000
Forandring av avskrivningar utover plan 0 55 670
-550 000 -394 330
1!
Sida 3 av 9
AMETEK NORDIC AB
Org.nr. 556733-9691
BALANSRAKNINGAR
TILLGANGAR
AnHiggningstillgangar
Immateriella anlaggningstillgangar
Handelsrattigheter 3 0 0
Goodwill 4 0 0
0 0
Materiella anHiggningstillgangar
Inventarier, maskiner och datorer 5 148 670 341 427
148 670 341 427
Omsattningstillgangar
Varulager
Ravaror och fornodenheter 545 524 393 400
545 524 393 400
Kortfristiga fordringar
Kundfordringar 1 072 580 1 522 209
Fordringar hos koncernforetag 356 558 315 524
Aktuell skattefordran 238 542 284 565
Ovriga fordringar 200 493 21 767
Forutbetalda kostnader och upplupna intakter 36 264 0
1904437 2 144 065
Sida 4 av 9
AMETEK NORDIC AB
Org.nr. 556733-9691
BALANSRAKNINGAR
Eget kapital 6
Obeskattade reserver
Periodiseringsfond 8 450 000 450 000
Obeskattade reserver 550 000 0
Summa obeskattade reserver I 000 000 450 000
Kortfristiga skulder
Leverantbrsskulder 201 598 517 519
Skulder till koncernforetag 207 732 140 597
6vriga skulder 307 634 349 682
Upplupna kostnader och forutbetalda intakter 3 004 226 2 493 824
Summa kortfristiga skulder 3 721 190 3 501 622
AnsvarsfOrbindelser Inga
lngl/b
Sida 5 av 9
AMETEK NORDIC AB
Org.nr. 556733-9691
TILLAGGSUPPLYSNINGAR
Redovis11i11gspri11ciper
Tillampade redovisningsprinciper i:iverensstammer med arsredovisningslagen samt uttalanden och allmanna rad fran
Bokforingsnamnden med undantag for BFN 2008:1. Nar allmanna rad fran Bokforingsnamnden saknas har vagledning
hamtats fran Redovisningsradets rekommendationer och i tillampliga fall fran uttalanden av Far. Nar sa ar fallet anges
detta i sarskild ordning nedan. Principerna ar oforandrade jamfort med foregaende i'lr.
Viirderi11gspri11ciper m.m.
Tillgangar och skulder har varderats till anskaffningsvarden om inget annat anges nedan.
Materiel/a anliiggningstillgangar
Materiella an!aggningstillgangar redovisas till anskaffningsvarde med avdrag for ackumulerad vardeminskning och
eventuella nedskrivningar. Tillgangarna skrivs av linjart over tillgangarnas nyttjandeperiod.
lmmateriel/a anliiggningstillgclngar
Immateriella an!aggningstillgangar redovisas till anskaffningsvarde med avdrag for ackumulerad vardeminskning och
eventuella nedskrivningar. Tillgangarna skrivs av linjart over tillgangarnas nyttjandeperiod.
Fordringar
Fordringar har upptagits till de belopp varmed de beraknas inflyta.
Varu/ager m.m.
Varulagret ar varderat till <let Jagsta av anskaffningsvardet och nettoforsaljningsvardet.
lntiiktsredovisning
Varuforsii/jning
Inkomsten redovisas till det verkliga vardet av vad som erhallits eller kommer att erhallas. Foretaget redovisar darfor
inkomst till nominellt varde (fakturabelopp) om ersattningen erhalls i likvida medel direkt vid leverans. Avdrag gors
for lamnade rabatter.
Tjiinsteuppdrag
Bolaget redovisar intakter avseende serviceavtal i enlighet med BFNAR 2003:3, vilket innebar att intakterna redovisas
; tokt mod ott "~;co0<botet otfortlh
Sida 6 av 9
AMETEK NORDIC AB
Org.nr. 556733-9691
TILLAGGSUPPLYSNINGAR
Koncernforhallanden
Bo1aget ar heliigt dotterbo1ag till Ametek GmbH Org.nr. HRB 1911 Meerbush, Tyskland. Moderbo1ag i den hOgsta
koncemen ar Ametek Inc, org nr 14-1682544, USA.
Koncemintem forsa1jning uppgick till l 0 % av nettoomsattningen och koncerna inkop uppgick till 36 % av tota1a
externa kostnader.
Definition av nyckeltal
So1iditet
Justerat eget kapita1 i procent av ba1ansoms1utning
Medelantal anstallda
Mede1anta1et anstallda bygger pa av bo1aget betalda narvarotimmar relaterade till en
normal arbetstid.
Sida 7 av 9 i (6
AMETEK NORDIC AB
Org.nr. 556733-9691
TILLAGGSUPPLYSNINGAR
Sida 8 av 9
AMETEK NORDIC AB
Org.nr. 556733-9691
00 UPPLYSNINGAR
¢}:,
("I")
0 Stockholm 2014-04-02
['--.
N
l()
-
0
~
0 Bengt Svensson
N
Verkstlillande direktor
Auktoriserad reviser
Sida 9 av 9
Ametek Nordic AB PROTO KOLL
Org.nr. 556733-9691 Arsstiimma
Rakenskapsaret 2013-01-01 - 2013-12-31 2014-04-02
Plats: Stockholm
O'I
'tj'
O'I
("lj
0
~ § 1. Arsstamman oppnades av Emanuela Speranza som halsade de narvarande valkomna.
N
lf)
0
'd"
........ § 2. Foljande forteckning upprattades over vid stiimman narvarande aktieagare, ombud och
0 bitraden:
C"l
Namn:
Helge Petri for Ametek GmbH 1 000 aktier 1 000 roster
1 000 aktier 1 000 roster
§ 6. Styrelsens arsredovisning med resultat- och balansrakning och revisionsberattelse for det
gangna rakenskapsaret foredrogs.
3 824 827
§ 1O. Arsstamman beslutade att revisorns arvode skall vara enligt rakning under det kommande
rakenskapsaret och att styrelsearvode ej skall utga.
Sida 1 av 2
Ametek Nordic AB PROTOKOLL
Org.nr. 556733-9691 Arsstamma
Rakenskapsaret 2013-01-01 - 2013-12-31 2014-04-02
0
lf') § 11. Val av styrelse
O'I
('l'j
0
I:"-- Intill nasta arsstamma valdes
C"l
lf')
-
0
'tj" till ledamoter av styrelsen Manfred Bergsch
0 Emanuela Speranza
C"l
till styrelsesuppleant Michael Privik
Till ordinarie revisor, till slutet av nasta arsstamma, valdes Grant Thornton Sweden AB.
Vid protokollet:
J.~J
Manfred ;J;;s~h Emanuela Sper
Sida 2 av 2
Grant Thornton
Revisions berattelse
Rapport om arsredovisningen
Vi har utfort en revision av arsredovisningen for Ametek Nordic AB for ar 2013.
Revisorns ansvar
Vart ansvar iir att uttala oss om arsredovisningen pa grundval av var revision. Vi har utfort revisionen enligt
International Standards on Auditing och god revisionssed i Sverige. Dessa standarder kriiver att vi foljer
yrkesetiska krav samt planerar och utfor revisionen for att uppna rimlig siikerhet att arsredovisningen inte
innehaller viisentliga felaktigheter.
En revision innefattar att genom olika atgiirder inhiimta revisionsbevis om belopp och annan information i
arsredovisningen. Revisorn viiljer vilka atgiirder som ska utforas, bland annat genom att bedoma riskerna
for viisentliga felaktigheter i arsredovisningen, vare sig dessa beror pa oegentligheter eller pa fel. Vid denna
riskbedomning beaktar revisorn de delar av den interna kontrollen som iir relevanta for hur bolaget
uppriittar arsredovisningen for att ge en riittvisande bild i syfte att utforma granskningsatgiirder som ar
iindamalsenliga med hiinsyn till omstiindigheterna, men inte i syfte att gora ett uttalande om effektiviteten i
bolagets interna kontroll. En revision innefattar ocksa en utviirdering av iindamalsenligheten i de
redovisningsprinciper som har anviints och av rimligheten i styrelsens och verkstallande direktorens
uppskattningar i redovisningen, liksom en utviirdering av den overgripande presentationen i
arsredovisningen.
Vi anser att de revisionsbevis v1 har inhiimtat ar tillriickliga och iindamalsenliga som grund for vara
uttalanden.
Uttalanden
Enligt var uppfattning har arsredovisningen upprattats i enlighet med arsredovisningslagen och ger en i alla
vasentliga avseenden rattvisande bild av Ametek Nordic ABs finansiella stiillning per den 31 december 2013
och av <less finansiella resultat for aret enligt arsredovisningslagen. Forvaltningsberiittelsen ar forenlig med
arsredovisningens ovriga delar.
Vi tillstyrker diirfor att arsstamman faststaller resultatrakningen och balansrakningen.
/),
l/!J
Sida 1(2)
Registrerat revisionsbolag
Member ')f Gr3nt Thornton lnternat1ondl ltd
fr@.!uRopians 6\lerenssta.mmelsG
m!ar!'cr .:r'.la!et intygas:
""'/ ,; tz..t(:r_ cz. /-/vorC:~
D:? -s-rciJ -o -~' oo
Grant Thornton
Revisorns ansvar
Vart ansvar ar att med rimlig sakerhet uttala oss om forslaget till dispositioner betraffande bolagets vinst
eller forlust och om forvaltningen pa grundval av var revision. Vi har utfort revisionen enligt god
revisionssed i Sverige.
Som underlag for vart uttalande om styrelsens forslag till dispositioner betraffande bolagets vinst eller
forlust har vi granskat om forslaget ar forenligt med aktiebolagslagen.
Som underlag for vart uttalande om ansvarsfrihet har vi utover var revision av arsredovisningen granskat
vasentliga beslut, atgarder och forhallanden i bolaget for att kunna bedoma om nagon styrelseledamot eller
verkstallande direktoren ar ersattningsskyldig mot bolaget. Vi har aven granskat om nagon styrelseledamot
eller verkstallande direktoren pa annat satt har handlat i strid med aktiebolagslagen, arsredovisningslagen
eller bolagsordningen.
Vi anser att de revisionsbevis Vi har inhamtat ar tillrackliga och andamalsenliga som grund for vara
uttalanden.
Uttalanden
Vi tillstyrker att arsstamman disponerar vinsten enligt forslaget i forvaltningsberattelsen och beviljar
styrelsens ledamoter och verkstallande direktoren ansvarsfrihet for rakenskapsaret.
Stockholm den.:1april2014
Tomas Brynhol
Auktoriserad revisor
Sida 2(2)
Reg1strerat revtsionsbolag
l111c1ntJ<" r1f (JrJnt lhorr1to1• lritf:rrut1a11a1 i tn
fmmK.opfans overensst1mme1a,
med' origina!et intygas:
qa..e~ '/horc,~01-/
or -S-6...J - o rt' oo
AMETEK SINGAPORE PRIVATE LIMITED
Registration Number: 198402402E
FINANCIAL STATEMENTS
For the financial year ended 31 December 2012
Table Of Contents
Directors' Report 3
Statement by Directors 6
Income Statement 10
DIRECTORS' REPORT
For the financial year ended 31 December 2012
The directors are pleased to present their report together with the audited financial statements of Ametek
Singapore Private Limited (the "Company") for the financial year ended 31 December 2012.
Directors
The directors of the Company in office at the date of this report are:
Frank S. Hermance
Lim Meng Kee
David A. Zapico
Except as disclosed in this report, neither at the end of nor at any time during the financial year was the Company
a party to any arrangement whose objects are, or one of whose object is, to enable the directors of the Company
to acquire benefits by means of the acquisition of shares or debentures of the Company or any other body
corporate.
The following directors, who held office at the end of the financial year, had, according to the register of directors'
shareholdings required to be kept under Section 164 of the Singapore Companies Act, Cap. 50, an interest in
shares and share options of the Company, the Company's ultimate holding company and related corporations as
stated below:
At the
At the end of At the At the
beginning of financial beginning of end of
Name of director financial year year financial year financial year
DIRECTORS' REPORT
For the financial year ended 31 December 2012
At the
At the end of At the At the
beginning of financial beginning of end of
financial year year financial year financial year
(1)
This is allocated pursuant to the AMETEK Retirement and Savings Plan and the AMETEK, Inc.
Supplemental Executive Retirement Plan under which shares are automatically distributed on a one-for-one basis
upon the participant's retirement.
On 29 Jun 2012, a 3-for-2 stock split has been made on the stocks of Ametek Inc, the Company's ultimate
holding company.
Except as disclosed in this report, no director who held office at the end of the financial year had interests in
shares, share options, warrants or debentures of the Company, or of related corporations, either at the beginning
or at the end of the financial year.
Except as disclosed in the financial statements, since the end of the previous financial year, no director of the
Company has received or become entitled to receive a benefit by reason of a contract made by the Company
DIRECTORS' REPORT
For the financial year ended 31 December 2012
or a related corporation with the director, or with a firm of which the director is a member, or with a company in
which the director has a substantial financial interest.
Auditor
Ernst & Young LLP have expressed their willingness to accept reappointment as auditor of the Company.
David A. Zapico
Director
Singapore
21 October 2013
STATEMENT BY DIRECTORS
For the financial year ended 31 December 2012
We, David A. Zapico and Lim Meng Kee, being two of the directors of Ametek Singapore Private Limited, do
hereby state that, in the opinion of the directors,
(a) the accompanying balance sheet, income statement, statement of comprehensive income, statement of
changes in equity and cash flow statement together with notes thereto are drawn up so as to give a true and fair
view of the state of affairs of the Company as at 31 December 2012 and the results of the business, changes in
equity and cash flows of the Company for the year ended on that date; and
(b) at the date of this statement, there are reasonable grounds to believe that the Company will be able to
pay its debts as and when they fall due.
David A. Zapico
Director
Singapore
STATEMENT BY DIRECTORS
For the financial year ended 31 December 2012
21 October 2013
We have audited the accompanying financial statements of Ametek Singapore Private Limited (the "Company")
set out on pages 7 to 39, which comprise the balance sheet as at 31 December 2012, the income statement,
statement of comprehensive income, statement of changes in equity and cash flow statement of the Company for
the year then ended, and a summary of significant accounting policies and other explanatory information.
Management is responsible for the preparation of financial statements that give a true and fair view in
accordance with the provisions of the Singapore Companies Act, Chapter 50 (the "Act") and Singapore Financial
Reporting Standards, and for devising and maintaining a system of internal accounting controls sufficient to
provide a reasonable assurance that assets are safeguarded against loss from unauthorised use or disposition;
and transactions are properly authorised and that they are recorded as necessary to permit the preparation of
true and fair profit and loss account and balance sheet and to maintain accountability of assets.
Auditor's Responsibility
Our responsibility is to express an opinion on these financial statements based on our audit. We conducted
our audit in accordance with Singapore Standards on Auditing. Those standards require that we comply with
ethical requirements and plan and perform the audit to obtain reasonable assurance about whether the financial
statements are free from material misstatement.
An audit involves performing procedures to obtain audit evidence about the amounts and disclosures in the
financial statements. The procedures selected depend on the auditor's judgment, including the assessment of
the risks of material misstatement of the financial statements, whether due to fraud or error. In making those risk
assessments, the auditor considers internal control relevant to the entity's preparation of financial statements that
give a true and fair view in order to design audit procedures that are appropriate in the circumstances, but not for
the purpose of expressing an opinion on the effectiveness of the entity's internal control. An audit also includes
evaluating the appropriateness of accounting policies used and the reasonableness of accounting estimates
made by management, as well as evaluating the overall presentation of the financial statements.
We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit
opinion.
Opinion
In our opinion, the financial statements of the Company are properly drawn up in accordance with the provisions
of the Act and Singapore Financial Reporting Standards so as to give a true and fair view of the state of affairs of
the Company as at 31 December 2012 and the results, changes in equity and cash flows of the Company for the
year ended on that date.
In our opinion, the accounting and other records required by the Act to be kept by the Company have been
properly kept in accordance with the provisions of the Act.
Singapore
21 October 2013
INCOME STATEMENT
For the financial year ended 31 December 2012
6
Profit (Loss) Before Tax from Continuing Operations 13,957,661 19,447,836
13,470,778 19,057,448
Profit (Loss) Net of Tax
Current Assets
Inventories 15 2,998,446 2,495,197
Trade and Other Receivables, Current 1,598,887 1,616,220
Trade Receivables, Current 12 1,232,612 832,446
Other Receivables, Current 13 366,275 783,774
Amounts due from related companies 14 759,315 15,107,000
Prepayments 189,253 445,408
Cash and Cash Equivalents 16 9,572,292 493,481
Total Equity
14,294,056 19,942,468
Non-Current Liabilities
Deferred Tax Liabilities 19 148,873 172,656
Current Liabilities
Income Tax Payable, Current 715,561 400,537
Trade and Other Payables, Current 2,578,547 1,700,697
Trade Payables, Current 18 1,748,480 1,051,170
Company
Note Total Equity Equity, Share Capital Retained
Attributable Earnings
to Owners (Accumulated
of the Losses)
Parent, Total
Net Cash Flows From (Used In) Operating Activities 28,580,079 17,745,415
Net Cash Flows From (Used In) Investing Activities (382,078) (685,068)
Net Cash Flows From (Used In) Financing Activities (19,119,190) (17,150,783)
These notes form an integral part of and should be read in conjunction with the accompanying financial statements.
1. Corporate information
Ametek Singapore Private Limited (the "Company") is a private limited company which is domiciled and
incorporated in Republic of Singapore. The Company is a subsidiary of Ametek European Holdings
Limited, incorporated in the United Kingdom. The ultimate holding company is Ametek Inc, incorporated
in the United States of America ("USA").
The registered office and principal place of business of the Company is located at No. 43 Changi South
Avenue 2, #04-01, Singapore 486164.
The principal activities of the Company are sourcing, procurement and purchasing of materials, providing
marketing and management services to its related companies within the region, import and export motors,
and providing aircraft part repair services to customers. There have been no significant changes in
the nature of these activities during the year. The principal activities of the subsidiary companies are
disclosed in Note 10 to the financial statements.
Related companies in these financial statements refer to members of the ultimate holding company's
group of companies.
The financial statements of the Company have been prepared in accordance with Singapore Financial
Reporting Standards ("FRS").
The financial statements have been prepared on the historical cost basis except as disclosed in the
accounting policies below.
The financial statements are presented in Singapore Dollars ("SGD" or "$"), except when otherwise
stated.
The accounting policies adopted are consistent with those of the previous financial year except in the
current financial year, the Company has adopted all the new and revised standards and Interpretations of
FRS (INT FRS) that are effective for annual periods beginning on or after 1 January 2012. The adoption
of these standards and interpretations did not have any effect on the financial performance or position of
the Company.
The Company has not adopted the following standards and interpretations that have been issued but not
yet effective:
Except for the Amendments to FRS 1 and FRS 112, the directors expect that the adoption of
the standards and interpretations above will have no material impact on the financial statements
in the period of initial application. The nature of the impending changes in accounting policy on
adoption of the Amendments to FRS 1 and FRS 112 are described below.
The Amendments to FRS 1 changes the grouping of items presented in OCI. Items that could be
reclassified to profit or loss at a future point in time would be presented separately from items
which will never be reclassified. As the Amendments only affect the presentations of items that are
already recognised in OCI, the Company does not expect any impact on its financial position or
performance upon adoption of this standard.
FRS 112 is effective for financial periods beginning on or after 1 January 2014.
FRS 112 is a new and comprehensive standard on disclosure requirements for all forms of
interests in other entities, including joint arrangements, associates, special purpose vehicles and
other off balance sheet vehicles. FRS 112 requires an entity to disclose information that helps
users of its financial statements to evaluate the nature and risks associated with its interests
in other entities and the effects of those interests on its financial statements. The Company is
currently determining the impact of the disclosure requirements. As this is a disclosure standard,
it will have no impact to the financial position and financial performance of the Company when
implemented in 2014.
The management has determined the currency of the primary economic environment in which the
Company operates i.e. functional currency, to be Singapore dollars. Sales prices and major costs of
providing goods and services including major operating expenses are primarily influenced by fluctuations
in Singapore dollars.
Transactions in foreign currencies are measured in the functional currency of the Company and are
recorded on initial recognition in the functional currency at exchange rates approximating those ruling at
the transaction dates. Monetary assets and liabilities denominated in foreign currencies are translated at
the closing rate of exchange ruling at the balance sheet date. Non-monetary items that are measured in
terms of historical cost in a foreign currency are translated using the exchange rates as at the dates of the
initial transactions. Non-monetary items measured at fair value in a foreign currency are translated using
the exchange rates at the date when the fair value was determined.
Exchange differences arising on the settlement of monetary items or on translating monetary items at the
balance sheet date are recognised in profit or loss.
2.5 Subsidiaries
A subsidiary is an entity over which the Company has the power to govern the financial and operating
policies so as to obtain benefits from its activities.
In the Company's financial statements, investment in subsidiaries is accounted for at cost less impairment
losses.
In accordance with Singapore Financial Reporting Standard 27 and Section 201(3B) of the Companies
Act, Chapter 50, the financial statements of the subsidiaries have not been consolidated with that of the
Company as the Company is itself a wholly-owned subsidiary of a public listed company incorporated
in U.S.A. The financial statements of the Company and its subsidiaries have been consolidated with
the financial statements of its ultimate holding company, Ametek Inc, whose corporate office is at 1100
Cassatt Road, Berwyn, PA 19312-1177.
2.6 Associates
An associate is an entity, not being a subsidiary or a joint venture, in which the Company has significant
influence.
In the Company's financial statements, investment in associates is accounted for at cost less impairment
losses.
In accordance with Singapore Financial Reporting Standard 28, the financial statements of the associates
have not been accounted for using the equity method as the Company is itself a wholly-owned subsidiary
of a public listed company incorporated in U.S.A. The financial statements of the Company and its
associates have been consolidated with the financial statements of its ultimate holding company, Ametek
Inc, whose corporate office is at 1100 Cassatt Road, Berwyn, PA 19312-1177.
All items of property, plant and equipment are initially recorded at cost. Such cost includes the cost of
replacing the part of the property, plant and equipment and borrowing costs that are directly attributable
to the acquisition, construction or production of a qualifying property, plant and equipment. The cost of
an item of property, plant and equipment is recognised as an asset if, and only if, it is probable that future
economic benefits associated with the item will flow to the Company and the cost of the item can be
measured reliably.
Subsequent to recognition, property, plant and equipment are measured at cost less accumulated
depreciation and any accumulated impairment losses. When significant parts of property, plant and
equipment are required to be replaced in intervals, the Company recognises such parts as individual
assets with specific useful lives and depreciation, respectively. Likewise, when a major inspection is
performed, its cost is recognised in the carrying amount of the property, plant and equipment as a
replacement if the recognition criteria are satisfied. All other repair and maintenance costs are recognised
in profit or loss as incurred.
Depreciation is computed on a straight-line basis over the estimated useful lives of the assets as follows:
Computers - 3 - 7 years
Office equipment - 5 years
Furniture and fittings - 5 years
Office renovation - 5 years
Motor vehicles - 4 years
Machinery and equipment - 3 - 7 years
The carrying values of property, plant and equipment are reviewed for impairment when events or
changes in circumstances indicate that the carrying value may not be recoverable.
The residual values, useful life and depreciation method are reviewed at each financial year-end and
adjusted prospectively, if appropriate.
An item of property, plant and equipment is derecognised upon disposal or when no future economic
benefits are expected from its use or disposal. Any gain or loss arising on derecognition of the asset is
included in profit or loss in the year the asset is derecognised.
Intangible assets acquired separately are measured initially at cost. The cost of intangible assets
acquired in a business combination is their fair value as at the date of acquisition. Following initial
acquisition, intangible assets are measured at cost less any accumulated amortisation and any
accumulated impairment losses.
The useful lives of intangible assets are assessed as either finite or indefinite.
Intangible assets with finite useful lives are amortised over the estimated useful lives and assessed for
impairment whenever there is an indication that the intangible asset may be impaired. The amortisation
period and the amortisation method are reviewed at least at each financial year-end. Changes in the
expected useful life or the expected pattern of consumption of future economic benefits embodied in the
asset is accounted for by changing the amortisation period or method, as appropriate, and are treated
as changes in accounting estimates. The amortisation expense on intangible assets with finite lives is
recognised in profit or loss in the expense category consistent with the function of the intangible asset.
Each category of intangible assets is amortised over the following periods:
Intangible assets with indefinite useful lives or not yet available for use are tested for impairment annually,
or more frequently if the events and circumstances indicate that the carrying value may be impaired either
individually or at the cash-generating unit level. Such intangible assets are not amortised. The useful life
of an intangible asset with an indefinite useful life is reviewed annually to determine whether the useful
life assessment continues to be supportable. If not, the change in useful life from indefinite to finite is
made on a prospective basis.
Gains or losses arising from derecognition of an intangible asset are measured as the difference between
the net disposal proceeds and the carrying amount of the asset and are recognised in profit or loss when
the asset is derecognised.
The Company assesses at each reporting date whether there is an indication that an asset may be
impaired. If any such indication exists, or when annual impairment assessment for an asset is required,
the Company makes an estimate of the asset's recoverable amount.
An asset's recoverable amount is the higher of an asset's or cash-generating unit's fair value less
costs to sell and its value in use and is determined for an individual asset, unless the asset does
not generate cash inflows that are largely independent of those from other assets or group of
assets. Where the carrying amount of an asset or cash-generating unit exceeds its recoverable
amount, the asset is considered impaired and is written down to its recoverable amount. In
assessing value in use, the estimated future cash flows expected to be generated by the asset
are discounted to their present value using a pre-tax discount rate that reflects current market
assessments of the time value of money and the risks specific to the asset. In determining
fair value less costs to sell, an appropriate valuation model is used. These calculations are
corroborated by valuation multiples or other available fair value indicators.
Impairment losses are recognised in profit or loss except for assets that are previously revalued
where the revaluation was taken to other comprehensive income. In this case, the impairment is
also recognised in other comprehensive income up to the amount of any previous revaluation.
An assessment is made at each reporting date as to whether there is any indication that
previously recognised impairment losses recognised may no longer exist or may have
decreased. If such indication exists, the Company estimates the asset's or cash-generating
unit's recoverable amount. A previously recognised impairment loss is reversed only if there has
been a change in the estimates used to determine the asset's recoverable amount since the last
impairment loss was recognised. If that is the case, the carrying amount of the asset is increased
to its recoverable amount. That increase cannot exceed the carrying amount that would have
been determined, net of depreciation, had no impairment loss be recognised previously. Such
reversal is recognised in profit or loss unless the asset is measured at revalued amount, in which
case the reversal is treated as a revaluation increase.
Financial assets are recognised on the balance sheet when, and only when, the Company becomes a party
to the contractual provisions of the financial instrument. The Company determines the classification of its
financial assets at initial recognition.
When financial assets are recognised initially, they are measured at fair value, plus, in the case of financial
assets not at fair value through profit or loss, directly attributable transaction costs.
A financial asset is derecognised where the contractual right to receive cash flows from the asset has
expired. On derecognition of a financial asset in its entirety, the difference between the carrying amount
and the sum of the consideration received and any cumulative gain or loss that had been recognised in
other comprehensive income is recognised in profit or loss.
All regular way purchases and sales of financial assets are recognised or derecognised on the trade date
i.e. the date that the Company commits to purchase or sell the asset. Regular way purchases or sales are
purchases or sales of financial assets that require delivery of assets within the period generally established
by regulation or convention in the marketplace concerned.
Non-derivative financial assets with fixed or determinable payments that are not quoted in an active
market are classified as loans and receivables. Subsequent to initial recognition, loans and receivables are
measured at amortised cost using the effective interest method, less impairment. Gains and losses are
recognised in profit or loss when the loans and receivables are derecognised or impaired and through the
amortisation process.
Cash and cash equivalents comprise cash and bank balances that are readily convertible to known
amount of cash and which are subject to an insignificant risk of changes in value. Cash and cash
equivalents are classified and accounted for as loans and receivables under FRS 39. The accounting
policy for this category of financial assets is stated in Note 2.10.
The Company assesses at each balance sheet date whether there is any objective evidence that a financial
asset is impaired.
For financial assets carried at amortised cost, the Company first assesses individually
whether objective evidence of impairment exists individually for financial assets that
are individually significant, or collectively for financial assets that are not individually
significant. If the Company determines that no objective evidence of impairment exists
for an individually assessed financial asset, whether significant or not, it includes the
asset in a group of financial assets with similar credit risk characteristics and collectively
assesses them for impairment. Assets that are individually assessed for impairment
and for which an impairment loss is, or continues to be recognised are not included in a
collective assessment of impairment.
When the asset becomes uncollectible, the carrying amount of impaired financial assets is reduced
directly or if an amount was charged to the allowance account, the amounts charged to the allowance
account are written off against the carrying value of the financial asset.
To determine whether there is objective evidence that an impairment loss on financial assets has been
incurred, the Company considers factors such as the probability of insolvency or significant financial
difficulties of the debtor and default or significant delay in payments.
If, in a subsequent period, the amount of the impairment loss decreases and the decrease can be
related objectively to an event occurring after the impairment was recognised, the previously recognised
impairment loss is reversed to the extent that the carrying amount of the asset does not exceed its
amortised cost at the reversal date. The amount of reversal is recognised in profit or loss.
If there is objective evidence (such as significant adverse changes in the business environment where
the issuer operates, probability of insolvency or significant financial difficulties of the issuer) that an
impairment loss on financial assets carried at cost has been incurred, the amount of the loss is measured
as the difference between the asset's carrying amount and the present value of estimated future cash
flows discounted at the current market rate of return for a similar financial asset. Such impairment losses
are not reversed in subsequent periods.
2.13 Inventories
Inventories consisting of finished goods are stated at the lower of cost determined on weighted average
basis, and net realisable value. Cost includes all cost of purchase, costs of conversion and other costs
incurred in bringing the stocks to their present location and condition.
Where necessary, allowance is provided for damaged, obsolete and slow moving items to adjust the carrying
value of inventories to the lower of cost and net realisable value.
Net realisable value is the estimated selling price in the ordinary course of business less estimated costs
of completion and the estimated cost necessary to make the sale.
2.14 Provisions
Provisions are recognised when the Company has a present obligation (legal or constructive) as
a result of a past event, it is probable that an outflow of economic resources will be required to
settle the obligation and the amount of the obligation can be estimated reliably.
Provisions are reviewed at each balance sheet date and adjusted to reflect the current best estimate. If
it is no longer probable that an outflow of economic resources will be required to settle the obligation, the
provision is reversed. If the effect of the time value of money is material, provisions are discounted using
a current pre tax rate that reflects, where appropriate, the risks specific to the liability. When discounting
is used, the increase in the provision due to the passage of time is recognised as a finance cost.
Financial liabilities are recognised on the balance sheet when, and only when, the Company becomes a
party to the contractual provisions of the financial instrument. The Company determines the classification
of its financial liabilities at initial recognition.
All financial liabilities are recognised initially at fair value, plus directly attributable transaction
costs.
Subsequent to initial recognition, all financial liabilities are measured at amortised cost using
the effective interest rate method. Gains and losses are recognised in profit or loss when the
liabilities are derecognised and through the amortisation process.
A financial liability is derecognised when the obligation under the liability is discharged or cancelled or
expired. When an existing financial liability is replaced by another from the same lender on substantially
different terms, or the terms of an existing liability are substantially modified, such an exchange or
modification is treated as a derecognition of the original liability and the recognition of a new liability, and
the difference in the respective carrying amounts is recognised in profit or loss.
The Company participates in the national pension schemes as defined by the laws of
the countries in which it has operations. In particular, the Company makes contributions
to the Central Provident Fund scheme in Singapore, a defined contribution pension
scheme. Contributions to defined contribution pension schemes are recognised as an
expense in the period in which the defined service is performed.
Employee entitlements to annual leave are recognised as a liability when they accrue to employees. The
estimated liability for leave is recognised for services rendered by employees up to the balance sheet
date.
2.17 Leases
The determination of whether an arrangement is, or contains a lease is based on the substance of the
arrangement at inception date: whether fulfilment of the arrangement is dependent on the use of a
specific asset or assets or the arrangement conveys a right to use the asset. For arrangements entered
into prior to 1 January 2005, the date of inception is deemed to be 1 January 2005 in accordance with the
transitional requirements of INT FRS 104.
As lessee
Operating lease payments are recognised as an expense in profit or loss on a straight-line basis over the
lease term. The aggregate benefit of incentives provided by the lessor is recognised as a reduction of
rental expense over the lease term on a straight-line basis.
2.18 Revenue
Revenue is recognised to the extent that it is probable that the economic benefits will flow to the Company
and the revenue can be reliably measured. Revenue is measured at the fair value of consideration received
or receivable, excluding discounts, rebates, and sales taxes or duty. The following specific recognition
criteria must also be met before revenue is recognised:
Revenue from sale of goods is recognised upon the transfer of significant risks and rewards of ownership
of the goods to the customer. Revenue is not recognised to the extent where there are significant
uncertainties regarding recovery of the consideration due, associated costs or the possible return of
goods.
Dividend income is recognised when the Company's right to receive payment is established.
2.19 Taxes
Current income tax assets and liabilities for the current and prior periods are measured at the amount
expected to be recovered from or paid to the taxation authorities. The tax rates and tax laws used to
compute the amount are those that are enacted or substantively enacted by the reporting period, in the
countries where the Company operates and generates taxable income.
Current taxes are recognised in profit or loss except to the extent that tax relates to items recognised
outside profit or loss, either in other comprehensive income or directly in equity. Management periodically
evaluates positions taken in the tax returns with respect to situation is in which applicable tax regulations
are subject to interpretation and establishes provisions where appropriate.
Deferred tax is provided using the liability method on temporary differences at the balance sheet date
between the tax bases of assets and liabilities and their carrying amounts for financial reporting purposes.
Deferred tax assets and liabilities are recognised for all temporary differences, except
where the deferred income tax liability arises from the initial recognition of goodwill or of
an asset or liability in a transaction that is not a business combination and, at the time of
the transaction, affects neither the accounting profit nor taxable profit or loss.
Deferred tax assets are recognised for all deductible temporary differences, carry forward
of unused tax credits and unused tax losses, to the extent that it is probable that taxable
profit will be available against which the deductible temporary differences, and the carry
forward of unused tax credits and unused tax losses can be utilised except where the
deferred tax asset relating to the deductible temporary difference arises from the initial
recognition of an asset or liability in a transaction that is not a business combination and,
at the time of the transaction, affects neither the accounting profit nor taxable profit or
loss.
The carrying amount of deferred income tax assets is reviewed at each balance sheet date and reduced
to the extent that it is no longer probable that sufficient taxable profit will be available to allow all or part of
the deferred income tax asset to be utilised. Unrecognised deferred income tax assets are reassessed at
each balance sheet date and are recognised to the extent that it has become probable that future taxable
profit will allow the deferred tax asset to be utilised.
Deferred tax assets and liabilities are measured at the tax rates that are expected to apply to the year
when the asset is realised or the liability is settled, based on tax rates and tax laws that have been
enacted or substantively enacted by the balance sheet date.
Deferred income tax relating to items recognised outside profit or loss is recognised outside profit
or loss. Deferred tax items are recognised in correlation to the underlying transaction either in other
comprehensive income or directly in equity.
Deferred income tax assets and deferred tax liabilities are offset, if a legally enforceable right exists to
set off current tax assets against current tax liabilities and the deferred income taxes relate to the same
taxable entity and the same taxation authority.
Revenues, expenses and assets are recognised net of the amount of sales tax except:
- Where the sales tax incurred in a purchase of assets or services is not recoverable from the taxation authority,
in which case the sales tax is recognised as part of the cost of acquisition of the asset or as part of the
expense item as applicable; and
- Receivables and payables that are stated with the amount of sales tax included.
The net amount of sales tax recoverable from, or payable to, the taxation authority is included as part of
receivables or payables on the balance sheet.
(a) A person or a close member of that person's family is related to the Company if that
person:
(b) An entity is related to the Company if any of the following conditions applies:
(i) The entity and the Company are members of the same group (which means that
each parent, subsidiary and fellow subsidiary is related to the others).
(ii) One entity is an associate or joint venture of the other entity (or an associate or
joint venture of a member of a group of which the other entity is a member).
(iii) Both entities are joint ventures of the same third party.
(iv) One entity is a joint venture of a third entity and the other entity is an associate of
the third entity.
(v) The entity is a post-employment benefit plan for the benefit of employees of either
the Company or an entity related to the Company. If the Company is itself such
a plan, the sponsoring employers are also related to the Company;
(vii) A person identified in (a) (i) has significant influence over the entity or is a
member of the key management personnel of the entity (or of a parent of the
entity).
The preparation of the Company's financial statements requires management to make judgements,
estimates and assumptions that affect the reported amounts of revenues, expenses, assets and liabilities,
and the disclosure of contingent liabilities at the end of each reporting date. However, uncertainty about
these assumptions and estimates could result in outcomes that could require a material adjustment to the
carrying amount of the asset or liability affected in the future periods.
The key assumptions concerning the future and other key sources of estimation uncertainty at the
balance sheet date, that have a significant risk of causing a material adjustment to the carrying amounts
of assets and liabilities within the next financial year are discussed below.
(a) Useful lives and residual value of property, plant and equipment
The cost of property, plant and equipment is depreciated on a straight-line basis over their estimated
useful lives. Management estimates the useful lives of these property, plant and equipment to be within 3
to 7 years. These are common life expectancies applied in the motors industry. Changes in the expected
level of usage and technological developments could impact the economic useful lives and the residual
values of these assets, therefore, future depreciation charges could be revised. The carrying amount
of the Company's property, plant and equipment at the balance sheet date is disclosed in Note 9 to the
financial statements.
The Company assesses whether there are any indicators of impairment for all
non-financial assets at each reporting date. Goodwill and other indefinite life intangibles
are tested for impairment annually and at other times when such indicators exist. Other
non-financial assets are tested for impairment when there are indictors that the carrying
amounts may not be recoverable .
When value in use calculations are undertaken, management must estimate the
expected future cash flows from the asset or cash-generating unit and choose a suitable
discount rate in order to calculate the present value of those cash flows.
The Company assesses at each balance sheet date whether there is any objective evidence that a
financial asset is impaired. To determine whether there is objective evidence of impairment, the Company
considers factors such as the probability of insolvency or significant financial difficulties of the debtor and
default or significant delay in payments.
Where there is objective evidence of impairment, the amount and timing of future cash flows are
estimated based on historical loss experience for assets with similar credit risk characteristics. The
carrying amount of the Company's loans and receivable at the balance sheet date is disclosed in Note 12
to the financial statements.
Significant judgement is involved in determining the Company's provision for income taxes. There
are certain transactions and computations for which the ultimate tax determination is uncertain during
the ordinary course of business. The Company recognises liabilities for expected tax issues based
on estimates of whether additional taxes will be due. Where the final tax outcome of these matters is
different from the amounts that were initially recognised, such differences will impact the income tax and
deferred tax provisions in the period in which such determination is made. The carrying amount of the
Company's tax payable at 31 December 2012 was $715,561 (2011: $400,537).
4. Revenue
2012 2011
$ $
22,176,180 16,566,477
5. Other Income
2012 2011
$ $
The following items have been included in arriving at profit before taxation:
2012 2011
$ $
7. Taxation
The major components of income tax expenses for the years ended 31 December 2012
and 2011 are:
2012 2011
$ $
510,666 217,732
(23,783) 172,656
A reconciliation between the income tax expense and the product of accounting profit
multiplied by the applicable corporate tax rate for the years ended 31 December 2012
and 2011 is as follows:
2012 2011
$ $
486,883 390,388
Non-
competition
payment *
Cost
At 31 December 2011, 1 January 2012 and
31 December 2012 4,560,156
Accumulated amortisation
At 31 December 2011, 1 January 2012 and
31 December 2012 4,560,156
At 31 December 2012 -
* These intangible assets were acquired in connection with the operations of the associated
companies.
Machinery Furniture
and Office and Office Motor
equipment Computers equipment fittings renovation vehicle Total
$ $ $ $ $ $ $
Cost
At 1 January 2011 1,186,390 155,717 76,594 120,356 699,373 191,537 2,429,967
Additions 253,676 204,185 31,180 91,398 3,520 236,064 820,023
Disposals (36,492) (3,201) - (858) - (191,537) (232,088)
At 31 December 2011 and 1 January 2012 1,403,574 356,701 107,774 210,896 702,893 236,064 3,017,902
Additions 73,855 80,746 5,000 204,549 22,509 - 386,659
Disposals - (6,045) (34,861) (8,544) - - (49,450)
Accumulated depreciation
At 1 January 2011 298,058 112,935 55,576 71,159 353,417 95,190 986,335
Charge for the year 189,452 49,142 12,294 22,387 139,076 26,233 438,584
Disposals (3,041) (2,856) - (458) - (101,537) (107,892)
At 31 December 2011 and 1 January 2012 484,469 159,221 67,870 93,088 492,493 19,886 1,317,027
Charge for the year 232,179 65,968 15,123 50,184 143,923 26,516 533,893
Disposals - (1,465) (34,861) (8,543) - - (44,869)
2012 2011
$ $
Proportion
(%) of
Country of ownership
Name of company incorporation Principal activities interest
2012 2011
% %
Held by the Company
2012 2011
$ $
Proportion
(%) of
Country of ownership
Name of company incorporation Principal activities interest
2012 2011
Held by the Company % %
Held by Amekai
Singapore Pte Ltd
The summarised financial information of the associates, not adjusted for the proportion of
ownership interest held by the Company, is as follows:
2012 2011
$ $
Assets and liabilities:
Current assets 9,476,726 5,082,526
Non-current assets 1,433,894 1,431,112
Results:
Revenue 16,436,260 16,588,688
2012 2011
$ $
Add:
Other receivables (Note
13) 366,275 783,774
Amounts due from related
companies (Note 14) 759,315 15,107,000
Trade receivables
Trade receivables are non-interest bearing and are generally on 30 to 90 days' terms. They are
denominated in United States Dollar and are recognised at their original invoice amounts which
represent their fair values on initial recognition.
The Company has trade receivables amounting to $550,344 (2011: $417,444) that are past due at the
balance sheet date but not impaired. These receivables are unsecured and the analysis of their aging at
the balance sheet date is as follows:
2012 2011
$ $
550,344 417,444
The Company does not have any trade receivables that are impaired as at 31 December 2012 and 31
December 2011.
2012 2011
$ $
366,275 783,774
2012 2011
$ $
759,315 15,107,000
All the above trade and non-trade balances are unsecured, non-interest bearing, repayable on
demand and are expected to be settled in cash.
Amounts due from related companies denominated in foreign currencies as at 31 December are
as follows:
2012 2011
$ $
15. Inventories
2012 2011
$ $
Balance sheet:
Finished goods 2,998,446 2,495,197
Income statement:
Inventories recognised as an expense in cost of sales 14,757,701 10,925,494
2012 2011
$ $
2012 2011
$ $
9,572,292 493,481
2012 2011
$ $
Related companies
- Trade 210,371 446,694
- Non-trade 44,696 -
Subsidiary company
- Non-trade 2,949,763 3,611,533
3,204,830 4,058,227
All the amounts due to related companies are unsecured, non-interest bearing, repayable on
demand and are expected to be settled in cash.
2012 2011
$ $
2012 2011
$ $
Trade payables
Trade payables are non-interest bearing and are normally settled on 30 to 60 days' terms.
2012 2011
$ $
2012 2011
$ $
Deferred tax liabilities:
2012 2011
$ $
The holders of ordinary shares are entitled to receive dividends as and when declared by the
Company. All ordinary shares carry one vote per share without restriction. The ordinary shares
have no par value.
21. Dividends
2012 2011
$ $
As lessee
The Company has entered into commercial leases for the use of premises as lessee. These
leases have remaining life of less than 1 year with no purchase options and escalation clauses
included in the contracts. There are no restrictions placed upon the Company by entering into
these leases. Operating lease payments recognised in the income statement during the year
amounted to $340,247 (2011: $322,946).
Future minimum rental payable under non-cancellable leases as at 31 December are as follows:
2012 2011
$ $
2012 2011
$ $
2012 2011
$ $
466,548 453,732
The Company is exposed to financial risks arising from its operations and the use of financial
instruments. The key financial risks include credit risk, liquidity risk and foreign currency risk.
The board of directors reviews and agrees policies and procedures for the management of
these risks, which are executed by the Div VP - Corporate Development & Finance, Asia. It is,
and has been throughout the current and previous financial year the Company's policy that no
derivatives shall be undertaken except for the use as hedging instruments where appropriate and
cost-efficient. The Company did not enter into any derivative contracts during the financial year.
The following sections provide details regarding the Company's exposure to the above-mentioned
financial risks and the objectives, policies and processes for the management of these risks.
Credit risk is the risk of loss that may arise on outstanding financial instruments should
a counterparty default on its obligations. The Company's exposure to credit risk arises
primarily from trade and other receivables. At the balance sheet date, the Company's
maximum exposure to credit risk is represented by the carrying amount of each class of
financial assets recognised in the balance sheet.
The Company's objective is to seek continual revenue growth while minimising losses
incurred due to increased credit risk exposure. The Company trades only with recognised
and creditworthy third parties. It is the Company's policy to monitor receivable balances
on an ongoing basis with the result that the Company's exposure to bad debts is not
unduly significant.
Since the Company trades only with recognised and creditworthy third parties, there is no requirement
for collateral. As at 31 December 2012, Nil (2011: 38%) relating to one major trade debtor located in
Malaysia.
Trade and other receivables that are neither past due nor impaired are creditworthy
debtors with good payment record with the Company. Cash and cash equivalents that
are neither past due nor impaired are placed with or entered into with reputable financial
institutions with high credit ratings and no history of default.
Liquidity risk is the risk that the Company will encounter difficulty in meeting financial
obligations due to shortage of funds. The Company's exposure to liquidity risk arises
primarily from mismatches of the maturities of financial assets and liabilities. The
Company's objective is to maintain a balance between continuity of funding and flexibility
through the use of stand-by credit facilities.
The table below summarises the maturity profile of the Company's financial assets and
liabilities at the balance sheet date based on the contractual undiscounted repayment
obligations.
Within
1 year
$
2012
Financial assets:
Trade receivables 1,232,612
Other receivables 366,275
Amounts due from related companies 759,315
Cash and cash equivalents 9,572,292
Financial liabilities:
Amounts due to related companies (3,204,830)
Trade and other payables (1,784,480)
Accrued operating expenses (830,067)
2011
Financial assets:
Trade receivables 832,446
Other receivables 783,774
Amounts due from related companies 15,107,000
Cash and cash equivalents 493,481
Financial liabilities:
Amounts due to related companies (4,058,227)
Trade and other payables (1,051,170)
Accrued operating expenses (649,527)
The Company has transactional currency exposure arising from sales or purchases
that are denominated in a currency other than its functional currency, SGD. The foreign
currency in which these transactions are denominated is mainly US Dollars (USD).
The Company does not enter into foreign exchange contracts to hedge its foreign
exchange risk resulting from cashflows from transactions denominated in foreign
currencies. However, the Company reviews periodically that its net exposure is kept at an
acceptable level.
The Company also holds cash and cash equivalents denominated in foreign currencies
for working capital purposes. At the end of the reporting period, such foreign currency
balances are mainly in USD.
Fair value is defined as the amount in which an instrument could be exchanged or settled
between knowledgeable and willing parties in an arm's length transaction, other than in a forced
or liquidation sale.
Fair value of financial instruments by classes that are not carried at fair value and whose carrying
amounts are reasonable approximation of fair value
Trade and other receivables, cash and cash equivalents, trade and other payables and accrued
operating expenses
The carrying amounts of these financial assets and liabilities are reasonable approximation of fair
value due to the relatively short-term maturity of the financial instruments.
The primary objective of the Company's capital management is to ensure that it maintains a
strong credit rating and healthy capital ratios in order to support its business and maximise
shareholder value.
The Company manages its capital structure and makes adjustments to it, in light of changes
in economic conditions. To maintain or adjust the capital structure, the Company may adjust
the dividend payment to shareholders, return capital to shareholders or issue new shares.
No changes were made in the objectives, policies or processes during the years ended 31
December 2012 and 31 December 2011.
On 12 March 2013, the Company increased its investment in one of its wholly-owned
subsidiaries, Ametek Engineered Materials Sdn. Bhd., for a cash consideration of RM11,800,000
(approximately $4,731,000).
The financial statements for the financial year ended 31 December 2012 were authorised for
issue in accordance with a resolution of the directors on 21 October 2013.
FINANCIAL STATEMENTS
Year ended 31 December 2013
Company Secretary
Registered Office
Auditor
Bankers
Index
Page
Directors’ Report 1
Statement by Directors 4
Independent Auditor’s Report 5
Income Statement 7
Statement of Comprehensive Income 8
Balance Sheet 9
Statement of Changes in Equity 10
Cash Flow Statement 11
Notes to the Financial Statements 12
Directors
The directors of the Company in office at the date of this report are:
Except as disclosed in this report, neither at the end of nor at any time during the financial year was
the Company a party to any arrangement whose objects are, or one of whose object is, to enable the
directors of the Company to acquire benefits by means of the acquisition of shares or debentures of
the Company or any other body corporate.
The following directors, who held office at the end of the financial year, had, according to the register
of directors’ shareholdings required to be kept under Section 164 of the Singapore Companies Act,
Chapter 50, an interest in shares and share options of the Company, the Company’s ultimate holding
company and related corporations as stated below:
(1) This is allocated pursuant to the AMETEK Retirement and Savings Plan and the AMETEK, Inc.
Supplemental Executive Retirement Plan under which shares are automatically distributed on a
one-for-one basis upon the participant’s retirement.
Except as disclosed in this report, no director who held office at the end of the financial year had
interests in shares, share options, warrants or debentures of the Company, or of related
corporations, either at the beginning or at the end of the financial year.
Except as disclosed in the financial statements, since the end of the previous financial year, no
director of the Company has received or become entitled to receive a benefit by reason of a contract
made by the Company or a related corporation with the director, or with a firm of which the director is
a member, or with a company in which the director has a substantial financial interest.
Ernst & Young LLP have expressed their willingness to accept reappointment as auditor of the
Company.
Singapore
1 August 2014
We, Francis Lee Yew Seng and Yew Kerk Peng, being two of the directors of Ametek Singapore
Private Limited, do hereby state that, in the opinion of the directors,
(a) the accompanying balance sheet, income statement, statement of comprehensive income,
statement of changes in equity and cash flow statement together with notes thereto are
drawn up so as to give a true and fair view of the state of affairs of the Company as at 31
December 2013 and the results of the business, changes in equity and cash flows of the
Company for the year ended on that date; and
(b) at the date of this statement, there are reasonable grounds to believe that the Company will
be able to pay its debts as and when they fall due.
Singapore
1 August 2014
We have audited the accompanying financial statements of Ametek Singapore Private Limited (the
“Company”) set out on pages 7 to 39, which comprise the balance sheet of the Company as at 31
December 2013, the income statement, statement of comprehensive income, statement of changes
in equity and cash flow statement of the Company for the year then ended, and a summary of
significant accounting policies and other explanatory information.
Management is responsible for the preparation of financial statements that give a true and fair view
in accordance with the provisions of the Singapore Companies Act, Chapter 50 (the “Act”) and
Singapore Financial Reporting Standards, and for devising and maintaining a system of internal
accounting controls sufficient to provide a reasonable assurance that assets are safeguarded
against loss from unauthorised use or disposition; and transactions are properly authorised and that
they are recorded as necessary to permit the preparation of true and fair profit and loss account and
balance sheet and to maintain accountability of assets.
Auditor’s Responsibility
Our responsibility is to express an opinion on these financial statements based on our audit. We
conducted our audit in accordance with Singapore Standards on Auditing. Those standards require
that we comply with ethical requirements and plan and perform the audit to obtain reasonable
assurance about whether the financial statements are free from material misstatement.
An audit involves performing procedures to obtain audit evidence about the amounts and disclosures
in the financial statements. The procedures selected depend on the auditor’s judgment, including the
assessment of the risks of material misstatement of the financial statements, whether due to fraud
or error. In making those risk assessments, the auditor considers internal control relevant to the
entity’s preparation of financial statements that give a true and fair view in order to design audit
procedures that are appropriate in the circumstances, but not for the purpose of expressing an
opinion on the effectiveness of the entity’s internal control. An audit also includes evaluating the
appropriateness of accounting policies used and the reasonableness of accounting estimates made
by management, as well as evaluating the overall presentation of the financial statements.
We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis
for our audit opinion.
Opinion
In our opinion, the financial statements of the Company are properly drawn up in accordance with
the provisions of the Act and Singapore Financial Reporting Standards so as to give a true and fair
view of the state of affairs of the Company as at 31 December 2013 and the results, changes in
equity and cash flows of the Company for the year ended on that date.
In our opinion, the accounting and other records required by the Act to be kept by the Company have
been properly kept in accordance with the provisions of the Act.
1 August 2014
2013 2012
$ $
Non-current assets
Intangible assets 8 – –
Plant and equipment 9 1,233,274 1,549,060
Investment in subsidiaries 10 7,844,210 3,035,339
Investment in associates 11 1,239,275 1,239,275
10,316,759 5,823,674
Current assets
Trade receivables 12 2,086,356 1,232,612
Other receivables 13 542,194 366,275
Amounts due from related companies 14 976,800 759,315
Inventories 15 3,495,007 2,998,446
Prepayments 151,534 189,253
Cash and cash equivalents 16 1,751,994 9,572,292
9,003,885 15,118,193
Current liabilities
Trade and other payables 18 1,269,122 1,748,480
Amounts due to related companies 17 140,499 3,204,830
Accrued operating expenses 18 661,163 830,067
Provision for taxation 671,517 715,561
2,742,301 6,498,938
Non-current liability
Deferred tax liabilities 19 148,873 148,873
2012
2013 2012
$ $
Operating activities
Profit before taxation 12,790,819 13,957,661
Adjustments for :
Depreciation of plant and equipment 497,680 533,893
Loss on disposal of plant and equipment 9,187 –
Impairment loss on investment in associates – 141,790
Investing activities
Purchase of plant and equipment (345,040) (386,659)
Proceeds from disposal of plant and equipment 153,959 4,581
Additional investment in a subsidiary (4,808,871) –
Financing activity
Dividends paid on ordinary shares (Note 21) (10,131,397) (19,119,190)
Cash and cash equivalents at the end of year (Note 16) 1,751,994 9,572,292
Ametek Singapore Private Limited (the “Company”) is a private limited company which is
incorporated and domiciled in Singapore. The Company is a subsidiary of Ametek European
Holdings Limited, incorporated in the United Kingdom. The ultimate holding company is
Ametek Inc, incorporated in the United States of America (“USA”).
The registered office and principal place of business of the Company is located at No. 43
Changi South Avenue 2, #04-01, Singapore 486164.
The principal activities of the Company are sourcing, procurement and purchasing of
materials, providing marketing and management services to its related companies within the
region, import and export motors, and providing aircraft part repair services to customers.
There have been no significant changes in the nature of these activities during the year. The
principal activities of the subsidiaries are disclosed in Note 10 to the financial statements.
The financial statements of the Company have been prepared in accordance with Singapore
Financial Reporting Standards (“FRS”).
The financial statements have been prepared on the historical cost basis except as
disclosed in the accounting policies below.
The financial statements are presented in Singapore Dollars (“SGD” or “$”), except when
otherwise stated.
The accounting policies adopted are consistent with those of the previous financial year
except in the current financial year, the Company has adopted all the new and revised
standards and Interpretations of FRS (INT FRS) that are effective for annual periods
beginning on or after 1 January 2013. The adoption of these standards and interpretations
did not have any effect on the financial performance or position of the Company.
Accordingly to the transition provisions of FRS 113 Fair Value Measurement, FRS 113 has
been applied prospectively by the Company on 1 January 2013.
The Company has not adopted the following standards and interpretations that have been
issued but not yet effective:
The directors expect that the adoption of the standards and interpretations above will have
no material impact on the financial statements in the period of initial application.
2.5 Subsidiaries
A subsidiary is an entity over which the Company has the power to govern the financial and
operating policies so as to obtain benefits from its activities.
In accordance with Singapore Financial Reporting Standard 27 and Section 201(3B) of the
Companies Act, Chapter 50, the financial statements of the subsidiaries have not been
consolidated with that of the Company as the Company is itself a wholly-owned subsidiary of
a public listed company incorporated in U.S.A. The financial statements of the Company and
its subsidiaries have been consolidated with the financial statements of its ultimate holding
company, Ametek Inc, whose corporate office is at 1100 Cassatt Road, Berwyn, PA
19312-1177.
2.7 Associates
An associate is an entity, not being a subsidiary or a joint venture, in which the Company
has significant influence. An associate is equity accounted for from the date the Company
obtains significant influence until the date the Company ceases to have significant influence
over the associate.
The Company’s investments in associates are accounted for using the equity method. Under
the equity method, the investment in associates is carried in the balance sheet at cost plus
post-acquisition changes in the Company’s share of net assets of the associates. Goodwill
relating to associates is included in the carrying amount of the investment and is neither
amortised nor tested individually for impairment. Any excess of the Company’s share of the
net fair value of the associate’s identifiable assets, liabilities and contingent liabilities over
the cost of the investment is included as income in the determination of the Company’s
share of results of the associate in the period in which the investment is acquired.
The profit or loss reflects the share of the results of operations of the associates. Where
there has been a change recognised in other comprehensive income by the associates, the
Company recognises its share of such changes in other comprehensive income. Unrealised
gains and losses resulting from transactions between the Company and the associate are
eliminated to the extent of the interest in the associates.
The Company’s share of the profit or loss of its associates is the profit attributable to equity
holders of the associate and, therefore is the profit or loss after tax and non-controlling
interests in the subsidiaries of associates.
When the Company’s share of losses in an associate equals or exceeds its interest in the
associate, the Company does not recognise further losses, unless it has incurred obligations
or made payments on behalf of the associate.
After application of the equity method, the Company determines whether it is necessary to
recognise an additional impairment loss on the Company’s investment in its associates. The
Company determines at the end of each reporting period whether there is any objective
evidence that the investment in the associate is impaired. If this is the case, the Company
calculates the amount of impairment as the difference between the recoverable amount of
the associate and its carrying value and recognises the amount in profit or loss.
The financial statements of the associates are prepared as of the same reporting date as
the Company. Where necessary, adjustments are made to bring the accounting policies in
line with those of the Company.
Upon loss of significant influence over the associate, the Company measures and
recognises any retained investment at its fair value. Any difference between the carrying
amount of the associate upon loss of significant influence and the fair value of the aggregate
of the retained investment and proceeds from disposal is recognised in profit or loss.
All items of plant and equipment are initially recorded at cost. Such cost includes the cost of
replacing the part of the plant and equipment and borrowing costs that are directly
attributable to the acquisition, construction or production of a qualifying plant and equipment.
The cost of an item of plant and equipment is recognised as an asset if, and only if, it is
probable that future economic benefits associated with the item will flow to the Company and
the cost of the item can be measured reliably.
Subsequent to recognition, plant and equipment are measured at cost less accumulated
depreciation and any accumulated impairment losses. When significant parts of plant and
equipment are required to be replaced in intervals, the Company recognises such parts as
individual assets with specific useful lives and depreciation, respectively. Likewise, when a
major inspection is performed, its cost is recognised in the carrying amount of the plant and
equipment as a replacement if the recognition criteria are satisfied. All other repair and
maintenance costs are recognised in profit or loss as incurred.
Depreciation is computed on a straight-line basis over the estimated useful lives of the
assets as follows:
Computers - 3 – 7 years
Office equipment - 5 years
Furniture and fittings - 5 years
Office renovation - 5 years
Motor vehicles - 4 years
Machinery and equipment - 3 – 7 years
The carrying values of plant and equipment are reviewed for impairment when events or
changes in circumstances indicate that the carrying value may not be recoverable.
The residual values, useful life and depreciation method are reviewed at each financial
year-end and adjusted prospectively, if appropriate.
An item of plant and equipment is derecognised upon disposal or when no future economic
benefits are expected from its use or disposal. Any gain or loss arising on derecognition of
the asset is included in profit or loss in the year the asset is derecognised.
Intangible assets acquired separately are measured initially at cost. The cost of intangible
assets acquired in a business combination is their fair value as at the date of acquisition.
Following initial acquisition, intangible assets are measured at cost less any accumulated
amortisation and any accumulated impairment losses.
The useful lives of intangible assets are assessed as either finite or indefinite.
Intangible assets with finite useful lives are amortised over the estimated useful lives and
assessed for impairment whenever there is an indication that the intangible asset may be
impaired. The amortisation period and the amortisation method are reviewed at least at
each financial year-end. Changes in the expected useful life or the expected pattern of
consumption of future economic benefits embodied in the asset is accounted for by
changing the amortisation period or method, as appropriate, and are treated as changes in
accounting estimates. The amortisation expense on intangible assets with finite lives is
recognised in profit or loss in the expense category consistent with the function of the
intangible asset. Each category of intangible assets is amortised over the following periods:
Intangible assets with indefinite useful lives or not yet available for use are tested for
impairment annually, or more frequently if the events and circumstances indicate that the
carrying value may be impaired either individually or at the cash-generating unit level. Such
intangible assets are not amortised. The useful life of an intangible asset with an indefinite
useful life is reviewed annually to determine whether the useful life assessment continues to
be supportable. If not, the change in useful life from indefinite to finite is made on a
prospective basis.
Gains or losses arising from derecognition of an intangible asset are measured as the
difference between the net disposal proceeds and the carrying amount of the asset and are
recognised in profit or loss when the asset is derecognised.
The Company assesses at each reporting date whether there is an indication that an asset
may be impaired. If any such indication exists, or when annual impairment assessment for
an asset is required, the Company makes an estimate of the asset’s recoverable amount.
An asset’s recoverable amount is the higher of an asset’s or cash-generating unit’s fair value
less costs of disposal and its value in use and is determined for an individual asset, unless
the asset does not generate cash inflows that are largely independent of those from other
assets or Company of assets. Where the carrying amount of an asset or cash-generating
unit exceeds its recoverable amount, the asset is considered impaired and is written down to
its recoverable amount. In assessing value in use, the estimated future cash flows expected
to be generated by the asset are discounted to their present value using a pre-tax discount
rate that reflects current market assessments of the time value of money and the risks
specific to the asset. In determining fair value less costs of disposal, an appropriate
valuation model is used.
Impairment losses are recognised in profit or loss except for assets that are previously
revalued where the revaluation was taken to other comprehensive income. In this case, the
impairment is also recognised in other comprehensive income up to the amount of any
previous revaluation.
An assessment is made at each reporting date as to whether there is any indication that
previously recognised impairment losses recognised may no longer exist or may have
decreased. If such indication exists, the Company estimates the asset’s or cash-generating
unit’s recoverable amount. A previously recognised impairment loss is reversed only if there
has been a change in the estimates used to determine the asset’s recoverable amount since
the last impairment loss was recognised. If that is the case, the carrying amount of the asset
is increased to its recoverable amount. That increase cannot exceed the carrying amount
that would have been determined, net of depreciation, had no impairment loss be
recognised previously. Such reversal is recognised in profit or loss unless the asset is
measured at revalued amount, in which case the reversal is treated as a revaluation
increase.
Financial assets are recognised on the balance sheet when, and only when, the
Company becomes a party to the contractual provisions of the financial instrument.
The Company determines the classification of its financial assets at initial
recognition.
When financial assets are recognised initially, they are measured at fair value, plus,
in the case of financial assets not at fair value through profit or loss, directly
attributable transaction costs.
A financial asset is derecognised where the contractual right to receive cash flows
from the asset has expired. On derecognition of a financial asset in its entirety, the
difference between the carrying amount and the sum of the consideration received
and any cumulative gain or loss that had been recognised in other comprehensive
income is recognised in profit or loss.
All regular way purchases and sales of financial assets are recognised or
derecognised on the trade date i.e. the date that the Company commits to
purchase or sell the asset. Regular way purchases or sales are purchases
or sales of financial assets that require delivery of assets within the period
generally established by regulation or convention in the marketplace
concerned.
Financial liabilities are recognised when, and only when, the Company becomes a
party to the contractual provisions of the financial instrument. The Company
determines the classification of its financial liabilities at initial recognition.
All financial liabilities are recognised initially at fair value plus in the case of financial
liabilities not at fair value through profit or loss, directly attributable transaction costs.
Subsequent to initial recognition, all financial liabilities that are not carried at fair
value through profit or loss are measured at amortised cost using the effective
interest rate method. Gains and losses are recognised in profit or loss when the
liabilities are derecognised and through the amortisation process.
Financial assets and financial liabilities are offset and the net amount is presented in
the balance sheets, when and only when, there is a currently enforceable legal right
to set off the recognised amounts and there is an intention to settle on a net basis,
or to realise the assets and settle the liabilities simultaneously.
Cash and cash equivalents comprise cash at bank and on hand that are readily convertible
to known amount of cash and which are subject to an insignificant risk of changes in value.
Cash and cash equivalents are classified and accounted for as loans and receivables under
FRS 39. The accounting policy for this category of financial assets is stated in Note 2.11.
The Company assesses at each balance sheet date whether there is any objective evidence
that a financial asset is impaired.
For financial assets carried at amortised cost, the Company first assesses whether
objective evidence of impairment exists individually for financial assets that are
individually significant, or collectively for financial assets that are not individually
significant. If the Company determines that no objective evidence of impairment
exists for an individually assessed financial asset, whether significant or not, it
includes the asset in a Company of financial assets with similar credit risk
characteristics and collectively assesses them for impairment. Assets that are
individually assessed for impairment and for which an impairment loss is, or
continues to be recognised are not included in a collective assessment of
impairment.
When the asset becomes uncollectible, the carrying amount of impaired financial
assets is reduced directly or if an amount was charged to the allowance account, the
amounts charged to the allowance account are written off against the carrying value
of the financial asset.
If, in a subsequent period, the amount of the impairment loss decreases and the
decrease can be related objectively to an event occurring after the impairment was
recognised, the previously recognised impairment loss is reversed to the extent that
the carrying amount of the asset does not exceed its amortised cost at the reversal
date. The amount of reversal is recognised in profit or loss.
2.14 Inventories
Inventories consisting of finished goods are stated at the lower of cost determined on
weighted average basis, and net realisable value. Cost includes all cost of purchase, costs
of conversion and other costs incurred in bringing the stocks to their present location and
condition.
Where necessary, allowance is provided for damaged, obsolete and slow moving items to
adjust the carrying value of inventories to the lower of cost and net realisable value.
Net realisable value is the estimated selling price in the ordinary course of business less
estimated costs of completion and the estimated cost necessary to make the sale.
2.15 Provisions
Provisions are recognised when the Company has a present obligation (legal or
constructive) as a result of a past event, it is probable that an outflow of economic resources
will be required to settle the obligation and the amount of the obligation can be estimated
reliably.
Provisions are reviewed at the end of each reporting period and adjusted to reflect the
current best estimate. If it is no longer probable that an outflow of economic resources will
be required to settle the obligation, the provision is reversed. If the effect of the time value of
money is material, provisions are discounted using a current pre tax rate that reflects, where
appropriate, the risks specific to the liability. When discounting is used, the increase in the
provision due to the passage of time is recognised as a finance cost.
The Company participates in the national pension schemes as defined by the laws
of the countries in which it has operations. In particular, the Company makes
contributions to the Central Provident Fund scheme in Singapore, a defined
contribution pension scheme. Contributions to defined contribution pension
schemes are recognised as an expense in the period in which the defined service is
performed.
Employee entitlements to annual leave are recognised as a liability when they are
accrued to the employees. The estimated liability for leave is recognised for
services rendered by employees up to the balance sheet date.
2.17 Leases
As lessee
2.18 Revenue
Revenue is recognised to the extent that it is probable that the economic benefits will flow to
the Company and the revenue can be reliably measured. Revenue is measured at the fair
value of consideration received or receivable, excluding discounts, rebates, and sales taxes
or duty. The following specific recognition criteria must also be met before revenue is
recognised:
Revenue from sale of goods is recognised upon the transfer of significant risks and
rewards of ownership of the goods to the customer. Revenue is not recognised to
the extent where there are significant uncertainties regarding recovery of the
consideration due, associated costs or the possible return of goods.
2.19 Taxes
Current income tax assets and liabilities for the current and prior periods are
measured at the amount expected to be recovered from or paid to the taxation
authorities. The tax rates and tax laws used to compute the amount are those that
are enacted or substantively enacted by the end of reporting period, in the countries
where the Company operates and generates taxable income.
Current income taxes are recognised in profit or loss except to the extent that tax
relates to items recognised outside profit or loss, either in other comprehensive
income or directly in equity. Management periodically evaluates positions taken in
the tax returns with respect to situation is in which applicable tax regulations are
subject to interpretation and establishes provisions where appropriate.
Deferred tax is provided using the liability method on temporary differences at the
end of the reporting period between the tax bases of assets and liabilities and their
carrying amounts for financial reporting purposes.
Deferred tax assets and liabilities are recognised for all temporary differences,
except where the deferred tax liability arises from the initial recognition of goodwill or
of an asset or liability in a transaction that is not a business combination and, at the
time of the transaction, affects neither the accounting profit nor taxable profit or loss.
Deferred tax assets are recognised for all deductible temporary differences, carry
forward of unused tax credits and unused tax losses, to the extent that it is probable
that taxable profit will be available against which the deductible temporary
differences, and the carry forward of unused tax credits and unused tax losses can
be utilised except where the deferred tax asset relating to the deductible temporary
difference arises from the initial recognition of an asset or liability in a transaction
that is not a business combination and, at the time of the transaction, affects neither
the accounting profit nor taxable profit or loss.
The carrying amount of deferred tax assets is reviewed at end of each reporting
period and reduced to the extent that it is no longer probable that sufficient taxable
profit will be available to allow all or part of the deferred income tax asset to be
utilised. Unrecognised deferred tax assets are reassessed at the end of each
reporting period and are recognised to the extent that it has become probable that
future taxable profit will allow the deferred tax asset to be recovered.
Deferred tax assets and liabilities are measured at the tax rates that are expected to
apply to the year when the asset is realised or the liability is settled, based on tax
rates and tax laws that have been enacted or substantively enacted at the end of
each reporting period.
Deferred tax relating to items recognised outside profit or loss is recognised outside
profit or loss. Deferred tax items are recognised in correlation to the underlying
transaction either in other comprehensive income or directly in equity.
Deferred tax assets and deferred tax liabilities are offset, if a legally enforceable
right exists to set off current income tax assets against current income tax liabilities
and the deferred taxes relate to the same taxable entity and the same taxation
authority.
Revenues, expenses and assets are recognised net of the amount of sales tax
except:
Receivables and payables that are stated with the amount of sales tax included.
The net amount of sales tax recoverable from, or payable to, the taxation authority is
included as part of receivables or payables on the balance sheet.
(a) A person or a close member of that person’s family is related to the Company if that
person:
(b) An entity is related to the Company if any of the following conditions applies:
(i) The entity and the Company are members of the same Company (which
means that each parent, subsidiary and fellow subsidiary is related to the
others).
(ii) One entity is an associate or joint venture of the other entity (or an associate
or joint venture of a member of a Company of which the other entity is a
member).
(iii) Both entities are joint ventures of the same third party.
(iv) One entity is a joint venture of a third entity and the other entity is an
associate of the third entity.
(v) The entity is a post-employment benefit plan for the benefit of employees of
either the Company or an entity related to the Company. If the Company is
itself such a plan, the sponsoring employers are also related to the
Company;
(vii) A person identified in (a) (i) has significant influence over the entity or is a
member of the key management personnel of the entity (or of a parent of
the entity).
The key assumptions concerning the future and other key sources of estimation uncertainty
at the end of the reporting period, that have a significant risk of causing a material
adjustment to the carrying amounts of assets and liabilities within the next financial year are
discussed below.
The cost of plant and equipment is depreciated on a straight-line basis over their
estimated useful lives. Management estimates the useful lives of these plant and
equipment to be within 3 to 7 years. These are common life expectancies applied in
the motors industry. Changes in the expected level of usage and technological
developments could impact the economic useful lives and the residual values of
these assets, therefore, future depreciation charges could be revised. The carrying
amount of the Company’s plant and equipment at the balance sheet date is
disclosed in Note 9 to the financial statements.
The Company assesses whether there are any indicators of impairment for all
non-financial assets at each reporting date. Goodwill and other indefinite life
intangibles are tested for impairment annually and at other times when such
indicators exist. Other non-financial assets are tested for impairment when there are
indictors that the carrying amounts may not be recoverable.
When value in use calculations are undertaken, management must estimate the
expected future cash flows from the asset or cash-generating unit and choose a
suitable discount rate in order to calculate the present value of those cash flows.
The Company assesses at each balance sheet date whether there is any objective
evidence that a financial asset is impaired. To determine whether there is objective
evidence of impairment, the Company considers factors such as the probability of
insolvency or significant financial difficulties of the debtor and default or significant
delay in payments.
Where there is objective evidence of impairment, the amount and timing of future
cash flows are estimated based on historical loss experience for assets with similar
credit risk characteristics. The carrying amount of the Company’s loans and
receivable at the balance sheet date is disclosed in Note 12 to the financial
statements.
4. Revenue
2013 2012
$ $
19,366,152 22,176,180
5. Other income
2013 2012
$ $
The following items have been included in arriving at profit before taxation:
2013 2012
$ $
The major components of income tax expenses for the years ended 31 December
2013 and 2012 are:
2013 2012
$ $
524,008 510,666
– (23,783)
A reconciliation between the income tax expense and the product of accounting
profit multiplied by the applicable corporate tax rate for the years ended 31
December 2013 and 2012 is as follows:
2013 2012
$ $
524,008 486,883
Non-competit
ion payment
*
Cost
At 31 December 2012, 1 January 2013 and
31 December 2013 4,560,156
Accumulated amortisation
At 31 December 2012, 1 January 2013 and
31 December 2013 4,560,156
At 31 December 2013 –
* These intangible assets were acquired in connection with the operations of the
associated companies.
Furniture
Machinery and Office and Office Motor
equipment Computers equipment fittings renovation vehicle Total
$ $ $ $ $ $ $
Cost
At 1 January 2012 1,403,574 356,701 107,774 210,896 702,893 236,064 3,017,902
Additions 73,855 80,746 5,000 204,549 22,509 – 386,659
Disposals – (6,045) (34,861) (8,544) – – (49,450)
At 31 December 2012 and 1 January 2013 1,477,429 431,402 77,913 406,901 725,402 236,064 3,355,111
Additions 268,699 20,990 2,241 53,110 – – 345,040
Disposals – (73,780) (6,450) – – (236,064) (316,294)
Accumulated depreciation
At 1 January 2012 484,469 159,221 67,870 93,088 492,493 19,886 1,317,027
Charge for the year 232,179 65,968 15,123 50,184 143,923 26,516 533,893
Disposals – (1,465) (34,861) (8,543) – – (44,869)
At 31 December 2012 and 1 January 2013 716,648 223,724 48,132 134,729 636,416 46,402 1,806,051
Charge for the year 251,141 80,492 10,406 77,768 51,357 26,516 497,680
Disposals – (73,780) (6,450) – – (72,918) (153,148)
2013 2012
$ $
Proportion (%)
Country of of ownership
Name of company incorporation Principal activities interest
2013 2012
% %
Held by the Company
2013 2012
$ $
Proportion (%)
Country of of ownership
Name of company incorporation Principal activities interest
2013 2012
Held by the Company % %
Held by Amekai
Singapore Pte Ltd
The summarised financial information of the associates, not adjusted for the proportion of
ownership interest held by the Company, is as follows:
2013 2012
$ $
Assets and liabilities:
Current assets 11,586,199 9,476,726
Non-current assets 1,222,935 1,433,894
Results:
Revenue 20,908,474 16,436,260
2013 2012
$ $
Trade receivables
Trade receivables are non-interest bearing and are generally on 30 to 90 days’ terms. They
are denominated in United States Dollar and are recognised at their original invoice
amounts which represent their fair values on initial recognition.
The Company has trade receivables amounting to $603,305 (2012: $550,344) that are past
due at the balance sheet date but not impaired. These receivables are unsecured and the
analysis of their aging at the balance sheet date is as follows:
2013 2012
$ $
603,305 550,344
The Company does not have any trade receivables that are impaired as at 31 December
2013 and 31 December 2012.
2013 2012
$ $
542,194 366,275
2013 2012
$ $
976,800 759,315
All the above trade and non-trade balances are unsecured, non-interest bearing, repayable
on demand and are expected to be settled in cash.
2013 2012
$ $
15. Inventories
2013 2012
$ $
Balance sheet:
Finished goods 3,495,007 2,998,446
Income statement:
Inventories recognised as an expense in cost of sales 11,561,507 14,757,701
2013 2012
$ $
2013 2012
$ $
1,751,994 9,572,292
2013 2012
$ $
Related companies
- Trade 136,379 210,371
- Non-trade – 44,696
Subsidiary company
- Non-trade 4,120 2,949,763
140,499 3,204,830
All the amounts due to related companies are unsecured, non-interest bearing, repayable
on demand and are expected to be settled in cash.
2013 2012
$ $
2013 2012
$ $
Trade payables
Trade payables are non-interest bearing and are normally settled on 30 to 60 days’ terms.
2013 2012
$ $
2013 2012
$ $
Deferred tax liabilities:
2013 2012
$ $
The holders of ordinary shares are entitled to receive dividends as and when declared by
the Company. All ordinary shares carry one vote per share without restriction. The ordinary
shares have no par value.
2013 2012
$ $
As lessee
The Company has entered into commercial leases for the use of premises as lessee.
These leases have remaining life of less than 1 year with no purchase options and
escalation clauses included in the contracts. There are no restrictions placed upon the
Company by entering into these leases. Operating lease payments recognised in the
income statement during the year amounted to $365,237 (2012: $340,247).
2013 2012
$ $
2013 2012
$ $
2013 2012
$ $
490,428 466,548
The Company is exposed to financial risks arising from its operations and the use of
financial instruments. The key financial risks include credit risk, liquidity risk and foreign
currency risk. The board of directors reviews and agrees policies and procedures for the
management of these risks, which are executed by the Div VP - Corporate Development &
Finance, Asia. It is, and has been throughout the current and previous financial year the
Company’s policy that no derivatives shall be undertaken except for the use as hedging
instruments where appropriate and cost-efficient. The Company did not enter into any
derivative contracts during the financial year.
The following sections provide details regarding the Company’s exposure to the
above-mentioned financial risks and the objectives, policies and processes for the
management of these risks.
Credit risk is the risk of loss that may arise on outstanding financial instruments
should a counterparty default on its obligations. The Company’s exposure to credit
risk arises primarily from trade and other receivables. At the balance sheet date, the
Company’s maximum exposure to credit risk is represented by the carrying amount
of each class of financial assets recognised in the balance sheet.
Since the Company trades only with recognised and creditworthy third parties, there
is no requirement for collateral.
Trade and other receivables that are neither past due nor impaired are creditworthy
debtors with good payment record with the Company. Cash and cash equivalents
that are neither past due nor impaired are placed with or entered into with reputable
financial institutions with high credit ratings and no history of default.
Liquidity risk is the risk that the Company will encounter difficulty in meeting
financial obligations due to shortage of funds. The Company’s exposure to liquidity
risk arises primarily from mismatches of the maturities of financial assets and
liabilities. The Company’s objective is to maintain a balance between continuity of
funding and flexibility through the use of stand-by credit facilities.
The table below summarises the maturity profile of the Company’s financial assets
and liabilities at the balance sheet date based on the contractual undiscounted
repayment obligations.
Within
1 year
$
2013
Financial assets:
Trade receivables 2,086,356
Other receivables 542,194
Amounts due from related companies 976,800
Cash and cash equivalents 1,751,994
Financial liabilities:
Amounts due to related companies (140,499)
Trade and other payables (1,269,122)
Accrued operating expenses (661,163)
Within
1 year
$
2012
Financial assets:
Trade receivables 1,232,612
Other receivables 366,275
Amounts due from related companies 759,315
Cash and cash equivalents 9,572,292
Financial liabilities:
Amounts due to related companies (3,204,830)
Trade and other payables (1,784,480)
Accrued operating expenses (830,067)
The Company has transactional currency exposure arising from sales or purchases
that are denominated in a currency other than its functional currency, SGD. The
foreign currency in which these transactions are denominated is mainly US Dollars
(USD).
The Company does not enter into foreign exchange contracts to hedge its foreign
exchange risk resulting from cashflows from transactions denominated in foreign
currencies. However, the Company reviews periodically that its net exposure is kept
at an acceptable level.
The Company also holds cash and cash equivalents denominated in foreign
currencies for working capital purposes. At the end of the reporting period, such
foreign currency balances are mainly in USD.
Fair value is defined as the amount in which an instrument could be exchanged or settled
between knowledgeable and willing parties in an arm’s length transaction, other than in a
forced or liquidation sale.
Fair value of financial instruments by classes that are not carried at fair value and whose
carrying amounts are reasonable approximation of fair value
Trade and other receivables, amount due from/(to) related companies, cash and cash
equivalents, trade and other payables and accrued operating expenses
The carrying amounts of these financial assets and liabilities are reasonable approximation
of fair value due to the relatively short-term maturity of the financial instruments.
The primary objective of the Company’s capital management is to ensure that it maintains
a strong credit rating and healthy capital ratios in order to support its business and
maximise shareholder value.
The Company manages its capital structure and makes adjustments to it, in light of
changes in economic conditions. To maintain or adjust the capital structure, the Company
may adjust the dividend payment to shareholders, return capital to shareholders or issue
new shares. No changes were made in the objectives, policies or processes during the
years ended 31 December 2013 and 31 December 2012.
The financial statements for the financial year ended 31 December 2013 were authorised
for issue in accordance with a resolution of the directors on 1 August 2014.
Adresse de I' entreprise 33 route de Toulouse 82170 DIEUPENTALE Duree de l'exercice precedent* ~
/7J
.. ".,;
,.... '\
-~_;,.;,r
1 307
"'""
s
;;;
Fonds commercial (1) AH 19 056 Al 19 056 19 056
.,
d Autres immobilisations incorporelles AJ AK
"'::;:0 Avances et acomptes sur immobilisa-
2'i tions incorporelles AL IAM
"'Ul
.J
Terrains AN AO
.J
-~ ::l
VJ 0 Constructions AP 662 948 AQ 620 430 42 518 62 100
d
a:l
~
0 Installations techniques, materiel et
u AR
0 AS
~
"'0z
f:::
outillage industriels
Autr~s immobilisations corporelles AT >
620 692
178 625 AU
.
480 043
136 192
140 648
42 433
130 953
29 880
~ ;;;
b
u d
-< "'
0
Immobilisations en cours AV 68 743 IAW 68 743 14 517
::;:
2'i Avances et acomptes AX AY
E Particig,ations evaluees selon
la met ode de mise en equivalence cs CT -
"'Ul
~
OS
u Autres participations cu CV
...~ Creances rattachees it des participations BB BC
"'~
f::: Autres titres immobilises BD BE
;;;
d Pre ts BF
.l 578 BG
I 578 I 578
"'0
::;:
2'i Autres immobilisations financieres* BH 18 197 BI 18 197 16 259
TOTAL (II) BJ I 616 946 BK 1 282 461 334 484 274 347
Matieres premieres, approvisionnements BL BM
."' En cours de production de biens BN BO
·~
u
0
En cours de production de services BP 595 424 BQ 133 841 . 461 582 ' 692 205
"'"" Produits intermediaires et finis BR BS
b
z
-< Marchandises BT BU
5
u
Avances et acomptes verses sur commandes BV
. 2 103 884
2 342 BW
239 294 l 864 590 I 530 442
~ 2 342 60666
u
~ BX BY < '·
b
u "'Ul Clients et comptes rattaches (3)* 2 932 161 34 723 2 897 437 2 374 841
-<
·gj
~ Autres creances (3) BZ 222 467 CA 222 467 70 202
u
Capital souscrit et appele, non verse CB cc
Valeurs mobilieres de placement
"' (dont actions propres: ...:....................................... ) CD
~ CE
~ Disponibilites CF 2 797 092 CG 2 797.092 2 060 368
Charges constatees d'avance (3)* CH 24 357 CI 24 357 30 91 l
TOTAL (III) CJ CK
.,,"
0 8 677 728 407 859 8 269 869 6 819 638
00"'
"00 Frais d'emissio~ d'emprunt it etaler (IV) ICW "'I"': ""'
o.:a
s-6b ."~
'"""''- "
0
U-~ Primes de remboursement des obligations CM r~.J
.,,,"
Ecarts de conversion actifl'
(V)
(VI) CN 10 561
'
" •
...
.
~ ~*~ 10 561 12 318
TOTAL GENERAL (I a VI) co 10 305 236 IA l 690 321 8 614 914 7 106 304
(2) part amains d'un an des
Renvois : (1) Don! droit au bail : immobilisations financieres nettes · CP (3) PaiH plus d'un an ICR
l""' Clause de reserve
de propriete :* llmm~bilisations : Stocks: Creances:
-~ *Des exphcat1ons concernant cette rubnque sont donnees dans la notice n° 2032 " '
u
BILAN - P ASSIF avant repartition DGFiP N° 2051 Z012
Capital social ou individuel ( l )* (Dant verse : ....................................... lOO.. QQQ ..... ) DA 100 000 100 000
Primes d'emission, de fusion, d'apport, ...
' ..
.~·;::_g Provisions pour charges DQ
E;""" u
,_,::::~
~:s.<!)
TOTAL {Ill) DR 17 342 12 318
,.
TOTAL {IV) EC
.. 2 051 845 2 '001 204
.
.
Ecarts de conversion passif* (V) ED 15 518 5 258
TOTAL GENERAL (I ii V) EE 8 614 914 7106 304
(I) E:cart de reevaluation incorpore au capital lB
Reserve speciale de reevaluation (1959) IC
..
rJ'.i
.....
0
>
z
(2) Dant
{ Ecart de reevaluation libre
Ventes de marchandises* FA 3 305 064 FB 4 738 311 FC 8 043 376 8 226 903
biens * FD FE 1 240 FF 1 240 853
Production vendue. { .
FH
6i::: services* FG 1 856 796 3 544 407 FI 5 401 203 5 727 943
,...
<t: Chiffres d'affaires nets * FJ 5 161 861 FK 8 283 959· FL 13 445 820 13 955 .700
0
.-l Production stockee* FM ( 128 114) 244 579
11..
:><
i:Ll Production immobilisee* FN '
b
,...
Ul
Subventions d'exploitation FO
sCl "'
Reprises sur amortissements et provisions, transferts de charges* (9) FP 72 957 39 661
~
11..
'
Autres produits (I) (I I) FQ 134 169
Total des prodnits d'exploitation (2) (I) FR 13 390 796 14 240 110
"
Achats de marchandises (y compris droits de douane)* FS 4.664 274 4 612 033
Variation de stock (marchandises)* FT ( 422 019) ( 53 375)
Achats de matieres premieres et autres. approvisionnements (y compris droits de douane )*., , FU 199 385 182 437
Variation de stock (matieres premieres et approvisionnements)* FV
6i:::: Autres achats et charges extemes (3) (6 bis)* FW 2 861 489 3 323 814
,...
<t:
Imp6ts, taxes et versements assimiles* FX 219 694 203 808
0
.-l
Salaires et traitements* , FY 2 275 590 2 065 495
~
i:Ll
b Charges sociales (IO) ' FZ 939 437 835 748
Ul
i:Ll
0 z ;- dotations aux amortissements* GA 122 699 122 225
~ u:i8
zi- Sur immobilisations{
<t: o<
::r:
u - I-
- dotations aux provisions* GB
I- -
<0
I- >-l Sur actif circulant : dotations aux provisions*
o~
Q'1l
Q Pour risques et charges : dotations aux provisions
GC
GD
209 601
6 781
. 177 725
~ . -
Dotations financieres aux amortissements et provisions* GQ 10 561 23 318
"
g µ.,
Inter~ts et charges assimilees (6)
Exercice N Exercice N - 1
u 641 21 870
if>
"' ..
JG
- Credit-bail mobilier * HP 5 413
(3) Dont
- Credit-bail immobilier '
HQ
(4) Dont charges d'exploitation afferentes a des exerc\ces anterieurs (a detailler au (8) ci-dessous) . JH •·
6bis) Dont dons faits aux organismes d'interet general (art.238 bis du C.G.L) HX
(9) Dont transferts de charges Al 69 670 25 755
(10) Dont cotisations personnelles de l'exploitant (13) A2
(11)
.•
Dont redevances pour concessions de brevets, de licences (produits)
. A3
<:/l
0 (12) Dont redevances pour concessions de brevets, de licences (charges) A4
>
~ (13) Dont primes et cotisations
comolementaires oersonnelles : facultatives A6
I I I
obligatoires A9 I I
(7) Detail des produits et charges exceptionnels (Si le nombre de lignes est insuffisant, reproduire le cadre (7) et le ExerciceN
joindre en annexe) : Charges exceptionnelles Produits exceptionnels
·•
- ExerciceN
(8) Detail des produits et charges sur exercices anterieurs : Charges ant6rieures Produits anterieurs
,.
<
,.
* Des explic~tions concernant cette rub~que sont donnees dans la n"otlce n° 2032.
I ·:.]
r-'·
St~phane'~ASSE ; -~
•
Expert~cornptable
" ~::- :. ;..;
lNSCR!T AU ,TABLEAU
DE L'ORDRE ~·~. '•
,
..
""{·: ..~
'~
_, \·~
·:·;:
l
-
DES EXPERTS COMPTABLES' '·
DE LA REGION DE TOULO~§~ ,
SASANTAVIA
RNu3
82170 DIEUPENTALE
!
/_s_A_S_A_N_T_A_V_IA-_,.--------------~#
.... Comptes Annuels / ..
Annexe au bilan avant repartition de l'_exercice clos le 31 /12/2011, dont le total est de 8 614 915 euros
et au compte de resultat de l'exercice, present~ sous forme de liste, degageant un benefice de 1 442 685 euros.
Les notes ou tableaux ci-apres font partie integr9nte des comptes annuels.
Ces comptes annuels ont ete arretes le 03/05/2012 par les dirigeants de l'entreprise.
Regles generales
Les comptes annuels de l'exercice au 31/12/2011 ont ete etablis selon les normes definies par le plan comptable general app.rouve par
arrete ministeriel du 22/06/1999, la loi n° 83-353 du 30/04/1983 et le decret 83-1020 du 29/1111983,,~t conformement aux disposittons
des reglements comptables 2000-06 et 2003-07 sur les passifs, 2002-10 sur l'amortissement et.la depreciation des actifs et 2004-06 sur la
definition, la comptabilisation et evaluation des actifs. '
,
Les conventions comptables ont ete appliquees dans le !espect du principe de prudence, conformement aux hypotheses de base '
- continuite.de !'exploitation,
- P(rma,nence des methodes comptables d'un exercice a l'autre,
- independance des exercices.
Seules sont exprimees les informations significatives. Sauf mention, les montants sont exprimes en euros.
Les immobilisations corporelles et incorporelles sont evaluees a leur coOt d'acquisition pour les actifs acquis a titre onereux, a leur coOt de
production pour les actifs produits par l'entreprise, a leur "!aleur venale pour les actifs acquis a titre gratuit et par voie, d'echange.
Le coot d'une immobilisation est constitue de son prix d'achat,'y compris les droits de douane et taxes non recuperables, apres deduction
des.remises, rabais commerciaux et e~comptes de reglement de taus les coots direCtement attribuables engages pour mettre l'actif en
place et en etat de fonctionner selon !'utilisation prevue. Les droits de mutation, honoraires ou commissions. et frais d'actes lies a
!'acquisition, sont rattaches a ce coot d'acquisition. Taus les coots qui ne font pas partie du prix d'acquisition de !'immobilisation et qui ne
peuvent pas etre rattaches directement aux coots rendus necessaires pour mettre l'actif ~n place et en etat de fonctionner conformement
a !'utilisation prevue, sont.•comptabilises en charges.
Les amortissements pour depreciation sont calcules suivant le mode lineaire et degressif en fonction de la duree de vie prevue.
Stocks
Les coots d'acquisition des stocks comprennent le prix d'achat, les droits de douane et autres taxes, a !'exclusion des taxes ulterieurement
recuperables par l'entite aupres des administrations fiscales, ainsi que les frais de transport .
. .
Les rabais commerciaux, remises, escomptes de reglement e~ autres elements similaires sont deduits pour determiner les coots d'acquisition.
Les produits fabriques sont valorises au coot de production comprenant les consommations, les charges directes et indirectes de
production, les amortissements des biens concourant a la production. Le coot de la sous activite est exclu de la valeur des stocks. Les
interets sont exclus pour la valorisation des stocks.
Les stocks sont evalues suivant la methode du coot moyen pondere. Pour des raisons pratiques et sauf ecart significatif, la methode du
prix de detail a ete appliquee.
Une provision pour depreciation des stocks egale a la difference entre la valeur brute determinee suivant les modalites indiquees ci-dessus
et le cours du jour ou la valeur de realisation deduction faite des frais proportionnels de vente, est effectuee lorsque cette valeur brute est
superieure a l'autre terme ~nonce.
Les produits et charges exceptionnels tiennent compte des el~_ments qui ne sont pas lies a l'activite normale de l'entrepri~e.
La convention collective de l'entreprise prevoit des indemnites de fin de carriere. II n'a pas ete signe un accord particulier. Les
engagements correspondants n'ont pas ete constates sous la forme de provision.
,•·
....
/_s_A_S_A_N_T_A_V_IA_ _ _ _ _ _ _ _ _ _ _ _ _ _ ____,§ Comptes Annuels /
La societe AJ':ITAVIA fait l'objet d'une consolidation du Groupe AMETEK HOLDINGS SARL.
,,.;
~-~---"--CA_a_m_E_Ts_~_N_~u~~-Nc_E
j __ ~-_,// 64, rue Benjamin Bai/laud 31500 TOULOUSE / / Tel. 05 61 61 61 ao /J@Jii;][5{:1
Periode du 01/01/2011au31/12/2011
Actif immobilise
-Terrains
- Constructions sur sol propre
- Constructions sur sol d'autrui 149 180 149 180
- Installations generales, agencements et
a,rnenagements des constructions 510 113 3 656 5,13 769
, - Installations techniques, materiel et outillage .,,
i industriels 571 493 86136 36 936 620 693
/ - Installations generales, agencements
I amenageme~ts divers 8422 8422
I - Materiel de transport 66587 11 545 219 77 914
iI - Materiel de bureau et informatique, mobilier 95 327 15 489 18 526 92 290
- Emballages recuperables et divers
I, - Immobilisations corporelles en cours '14 517 54 9931 767 68 743
I - Avances et acomptes
I
: Immobilisations corporelles 1415639 171 8201 56448 1 531 010
I
- Autres titres immobllises . 1 579 I 1 579
I - Prets et autres immobilisations financieres 16 259 1 9381 18 1,98
! Immobilisations financieres 67 838 1 938: 50 000 19 777 -
!
.....
/ ___c_A_a_1N_E_Ts_...:_N_Au_1A_Nc,...E_ _ ~h.~--.,.,-6-4,_ru_e,_Be_n_lja_m_in_aa_il_1a_ud_3_1s_oo_r_o_u_w_u_s_E_~//
. Tel. os 61 61 61 so //ifaiW//ii_]
Periodedu 01/01/2011au31/12/2011
I
Augmentations de l'exercice 9 987 171 820 1 938 183 745
Immobilisations incorporelles
.Fonds commercial
31/1212011
I
I Elements achetes
I Elements reevalues
I Elements re1;us en apport
Total 19 056
Le fonds commercial a ete constitue lors de la creation de la societe en 1989. Monsieur ANTOINE, a cree cette societe en apportant le
fonds de commerce de son activite d'artisan (principal client Airbus). II est done rattache au coeur de metier de la societe et n'a pas lieu
d'etre deprecie.
'1
·•
_,h.1. ___
,_/___CA_a_1N_E_Ts_v._N_,.,u_1A_N_cE_ _ 64_,_ru_e_ae_n_ifa_m_in_Ba_il_1a_ud_3_15_o_or_o_u_w_u_s_E _ __,// Tel. 05 61 61 61 80 / [fiii@l{s4 __,]
Periode du 01/01/2011 au 31/12/2011
._/_s_A_S_A_N_T_A_V_IA
_ _ _ _ _ _ _ _ _ _ _ _ _ _ ___,// Comptes Annuels /
Actif circulant
Stocks
Le total des creances a la cloture de l'exercice s'eleve a 3 197 183 euro·s et le classement par echeance s'etablit comme suit :
' .
Prqduits a recevoir
.
-------------------------------- -------------------------------
-[
Capital social d'un montant de 100 000,00 euros decompose en 5 000 titres d'une valeur nominale de 20,00 euros.
l
~~--~~~~~~~~~~-----~~~~~~-l
I !
Titres composant le capital social au debut de l'exercice 5 000 20,00 I
I' Tit!eS emis pendant l'exercice I
I Titres rembourses pendant l'exercice
I
I Titres C?mposant le capital social a la fin de l'exercice 5 000 20,00
., .
L ••••••••• -····------·-------·---- --·-·-·· ---- --······-· ••• - •• -····----·- ·-·-------·· ------. -- --- -----------------
Affectation du resultat
'
I
I Report a Nouveau de l'exerc1ce precedent
I Resultat de l'exercice precedent
Prelevements.sur les reseives
===--- •
Montant
1 623 891 :
~]
. :,
....
/_-_ _c_A_B_tN_E_T s_~_N_ALL_tA_Nc_E
__ ~h.1_-..,.._6_4._ru_e_Be_n_ifa_m_in_Ba_,_ua_ud....,.3_1s_o_o
. _ro_u_w_u_s_E_~/ / Tel. os 61 61 61 80 / &iiiPJ/j~~
Periode du 01/0112011 au 31/12/2011
/_s_A....,...s_A_N_T_A_V_IA,...---------------~#
.... Comptes Annuels /
I
I Capital 1000001 100 000'
!
:
I Primes d'emission 36 865[ 36.865
I .l
.I
Total Capitaux Propres 5 087 523 1 442 685 6 530 208
i
Litiges 6 781 6 781 !
Les provisions pour litiges sont liees a des marchandises deteriorees lors du transport .
I CABINET SYNALLJANCE // 64, rue Benjamin Bai/laud 31500 TOULOUSE / / Tel.0561616180 /~~D
Periode du 01/0112011 au 31/1212011
...
/_s_A_S_A_N_T_A_V_IA_ _ _ _ _ _ _ _ _ _ _ _ _ _ __,# Comptes Annuels /
Dettes
Le total des dettes a la cloture de l'exercice s'eleve a 1 952 241 euros et le classement par echeance .s'etablit comme suit:
Charges a payer
_........
r
II
Montant
'
I Fact Non Parvenues 211 081 I
i Conges A Payer 202 3731
Prov. Participat. Salaries 198 489 I
Personnel Charges ·A Payer 121 259 i
, Org.Soc. Charges A Payer 140 375 I
I Etat Autres Ch. A Payer 76 305 I
I
Total 955 888
....
/_;..._ _ _ ~h.~---6-4_,
CA_B_IN_E_,T_s_vN_A_L_u_AN_c_E_ _ . ru_e_Be--,,.n1...,am_i_n_aa_m_au_d_3_1s_oo_r_o_u_Lo_u_s_E_ __,// TM. _os 61 61 61 80 IfiiiiiilL 58 ~ 7
Periode du 0110112011au31/1212011
/_s_A_S_A_N_T_A_V_IA-.,.,..._ _ _ _ _ _ _ _ _ _ _ _ _____,ff
.... Comptes Annuels /
Autres informations
Entreprises
liees
Entreprlses
avec lien
J·
de participation
Participations
Creances rattachees a des participations
Prets
Autres titres immobilises
Autres immobilisations financieres
Total Immobilisations
Les creances concernant les entreprises liees ou avec un lien de participation s'elevent a 192 913€ ; les dettes concernant les
entreprises liees ou avec un lien de participation s'elevent a 35 066€ - leur.repartition est detaillee dans le tableau ci dessus. II n'y a pas
eu de charges et produits financiers concernant les entites liees.
,_/____ r___
CA_a_1N_E_r_.s_vN_~_u_1_~N_c_E'-----'h.... _aa_H1_au_d_3_1s_oo_r_o_u_w_u_s_E_~//
64_._ru_e_ae_n1_·am_i_n Tet. os 61 61 61 so / {#iffe/ID
Periode du 01/01/2011 au 31/12/2011
~-C?l!!P~~-s___c:!~_r~g-~ larj~_ati<?_r:'___________________________________________________________________
I
Ii Charges Constat.D Avance 24 357
'
I
Total 24 357
' I
--. -· ·- ... -----------·-----· -- --- -- - --- -·-· --- -- ---- --- ------ ------ ------ ----------- ~--------------------------J __ --- --- ______ .I
Etudes
Prestations de services 18523,32:
~
3518935[
i
i I
5 371 2671
Ventes de marchandises I 3 305 065! 4 738 3121 8 043 377
, Produits des activites annexes ~I 4465 25 471 i 29 936 !
!
TOTAL 5161 862 8 283 958 13 445 820
l_______ ---- --- -- -- ---- - -- - ---- -------------------- - _ _i _______ -
i
- ... --- --·-----·-·--····--· ...... _.!
Montant comptabilise au titre des diligences liees a la mission de contr61e legal des comptes annuels : 24 224 euros
Financier
Les transferts de charges concernent principalement des remboursements d'indemnites journalieres, des remboursements de formations
continues o.u en alternances et enfin, des avantages en natures.
Parties liees ..
Transactions effectuees avec des parties liees conclues aux conditions normales de marche -· solde au 31/12/2011 :
_,h'-Z___
,_/_ _ _c_A_a_1N_E_rs_v_N_ALL---.,.1A_Nc_E_ _ 64_._ru_e_ae_n_ifa_m_in_aa_;_ua_ud_3_1s_oo_rn_u_w_u_s_E_ __,// Tel. os 61 61 61 BO / §iii/L61 J
Periodedu 01/0112011au31/12/2011
......
/_s_A_S_A_N_T_A_V_IA_ _ _ _ _ _ _ __,__ _ _ _ _ __,f Comptes Annuels /
Resultat exceptionnel
Operations de 1:exercice
Charges
I
Pr:oduits I
I
I Creances devenues irrecouvrables dans l'exercice 3 2871 1 ·
!_____ ------·-- ---·-· -·- ·----- ·------ ····-·------··---- -------- ···---------·--·-- ------· --·--·--- -·---··--····---- -·---·-····
Ventilation de l'impot
_,~._1___
L../___c_A_a_1N_E_Ts_Y:_N_AL_L_1A_Nc_E_ _ _ro_u_w_u__,s_E_~//
6_4._ru_e_ae.,..n_lja_m_in_aa_;_11a_ud_3_1s_o_o Tel. 05 61 61 61 BO / ~/jfj
Periode du 01/01/2011 au 31/12/2011
·. ...
/_s_A_S_A_N_T_A_V_IA
_ _ _ _ _ _ _ _ _ _ _ _ _ _ ___,// Comptes Annuels /
La situation fiscale latente, compte tenu d'un taux d'impot sur les societes de 33 1/3 %, fait ressortir une creance future d'un montant de
81 301 eu.ros. Ce montant ne tient pas compte d'un eventuel paiement de la contri~ution sociale sur les benefices.
Montant ]
I -
' i Lies a d'autres eJ.ements
C. Deficits reportables
Au titre de !'integration fiscale, montant compris dans l'impot sur les societes :
Charges de l'exercice : 721 866 euros
L'impot sur les societes comptabilise n'est pas altere par des conventions particulieres au groupe.
j·
I ] Autres infprmations
Effectif
l Cadres a/
Agents de maitrise et technicie_ns, 17!
I Employes 17
I Ouvrie~s 25
Total 67
Le nombre d'heures de formation correspondant au cumul des droits acquis par les salaries a la date de cloture s'eleve a 773 heures dont
6 095 heures n'ont pas fait l'objet d'une demande des salaries. "
I I Autres informations
---------. ---·--·--·---------·----------------------- · - - - -
Engagements donnes
j
I Effets escomptes non echus
:
.
Montanten
euros
I! "
I Avals et cautions
1
Engagements en matiere de pensions
1
: Engagements de credit-bail mobilier
I
I Engagements de credit-bail immobilier
I
I Engagement en matiere de retraite 123 879 i
i Autres engagements donnes 123 879'
i
I Dont concernant :
i Les dirigeants
I Les filiales
I Les participations
I Les autres entreprises liees _i
L~~ga~:~en~s a_sso:~~~ sure~~s r:~~: _______ -----------------··---··- ------------------------------.---------------- - ,_________,, ___________ ,,____ _!
Monta.nt des engagements pris en matiere de pensions, complements de retraite et indemnites assimilees: 123 879 euros
Le montant des engagements en matiere d'indemnites de fin de carriere d'un montant de 123 879€, non comptabilise, est precise ci
· apres. Les calculs 'ont ete effectues en utilisant la methode simplifiee avec integration des parametres suivants :
- estimation turnover : 4%
- probabilite de survie : 99%
- evolution des salaires : 3%
- age de depart a la retraite : 65 ans
- taux de.charges : 40%
- formule retenue : (98%) puissance n (n representant l'anciennete au depart du salarie)
- Soit : indemnite globale de depart x (0.98) puissance n x anciennete actuelle/anciennete au depart.
- taux d'actualisation : 2%
,_/_·_ _ _ _,h._r___64_,ru_eae_n1_'am_i_n_aa_;11_au_d_3_1s_oo_r._o_u_L_ou_s_E_
CA_a_1N_E_r_s_vN_A_u_1_AN_c_E_ _ ___,// Tel. 05 61 61 61 80 I§iil~s ~
.,
EXEMPLAIRE
GREFFE
A l'Associe Unique,
En execution de la mission qui nous a ete confiee par decision de l'associe unique, nous vous
a
presentons not re rapport re lat if l'exercice clos le 31 decembre 2011, sur :
• le controle des comptes annuels de la societe Antavia, tels qu'ils sont joints au present rapport ;
Les comptes annuels ont ete arretes par le president. II nous appartient, sur la base de notre audit,
d'exprimer une opinion sur ces comptes.
Nous avons effectue notre audit selon les normes d'exercice professionnel applicables en France ; ces
normes requierent la mise en ceuvre de diligences permettant d'obtenir !'assurance raisonnable que les
a
comptes annuels ne comportent pas d'anomalies significatives. Un audit consiste verifier, par
sondages ou au moyen d'autres methodes de selection, les elements justifiant des montants et
informations figurant dans les comptes annuels. II consiste egalement a apprecier les principes
comptables suivis, !es estimations significatives retenues et la presentation d'ensemble des comptes.
Nous estimons que les elements que nous avons collectes sont suffisants et appropries pour fonder
notre opinion.
Nous certifions que !es comptes annuels sont. au regard des regles et principes comptables franc;ais,
reguliers et sinceres et donnent une image fidele du resultat des operations de l'exercice ecoule ainsi
que de la situation financiere et du patrimoine de la societe a la fin de cet exercice.
II. Justification des appreciations
Les appreciations ainsi portees s'inscrivent dans le cadre de notre demarche d'audit des comptes
a
annuels, pris dans leur ensemble, et ont done contribue la formation de notre opinion exprimee dans
la premiere partie de ce rapport.
Nous avons egalement procede, conformement aux normes d'exercice professionnel applicables en
France, aux verifications specifiques prevues par la loi.
a
Nous n'avons pas d'observation formuler sur la sincerite et la concordance avec les comptes annuels
des informations donnees dans le rapport de gestion du president et dans les documents adresses a
l'associe unique sur la situation financiere et les comptes annuels.
Antavia
Exe re ice clos le 31 decembre 2011 2
Periode du 01/01/2011 au 31/12/2011
J Bi Ian
Stocks
Matieres premieres et autres approv.
En cours de production de biens
En cours de production de services 595 425 133 842 461 583 692 205
Produits intermediaires et finis
Marchandises 2 103 885 239 295 1 864 590 1530442
Creances
Clients et comptes rattaches 2 932 161 34 723: 2 897 438 2374841
I
Fournisseurs debiteurs
Personnel 5 204 5 204 9 543
Etat, lmpots sur les benefices
Etat, Taxes sur le chiffre d'affaires 66 106 66 106 60 659
Autres creances 151 157 151 157
Divers
Avances et acomptes verses sur commandes 2 342 2 342 60 667
Valeurs mobilieres de placement
Disponibilites 2 797 092 2 797 092 2 060 369
Charges constatees d'avance 24 357 24 357 30 912
rrorA'.L"A'.criF=<:. 1~cuL.ANT -~- ......--.......,,8....,_ .-._.---.---..• --.. ~~···----· ...-~-· ····rAAR'l
'"'-·-·- ................ ··-------~·~--- ~I!l~-~1~?::!2~~--.J.t~~.~~! 2:~19~~1!.i
Charges a repartir sur plusieurs exercices
Prime de remboursement des obligations
Ecarts de conversion - Actif 10 561 · 12 319
rCOMpri:'s,rijfkrfo~RISATION ·~--- . -- .........--~-1o~s61 1·2~,1~.
TOTAL ACTIF 10 305 236 1 690 322 8 614 915 7 106 305
Periode du 01/01/2011 au 31112/2011
_ _ _ _ _ _ _ _ _ _ _ _ _ _ _~ff
.__/_s_A_S_A_N_T_A_V_IA Comptes Annuels /
,.
l. ___
F "'il''"""'''j
.
Bi Ian
Me~<iu
3111211~
PASSIF
Capital social ou individuel 100 000. 100 000
Primes d'emission, de fusion, d'apport, .., 36 865 36 865
Ecarts de reevaluation
Reserve legale 10 000 10 000
Reserves statutaires ou contractuelles
Reserves reglementees
Autres reserves 4 940 658 3 316 768
Report a nouveau
[@!!!J§l~~,!-~-~e-.~~-,.1.~---e-=----·--~-----------'""-----·-·_1 ~!. ,~~~--______1_6~~t!J]
Subventions d'investissement
Provisions reglementees
[iqi..\[a!e1~Y?<P~9f~.ES_·~----~~~-··--~-----'---~~----·~~i3§.20,_8~~---'-·~1~!1
Produits des emissions de titres participatifs
Avances conditionnees
____.____~---~~------~
[!orAVA!J'1~§'!'~~.!;!!§PR~S~,~~-;_-~
Provisions pour risques 17 342 12 319;
Provisions pour charges
[ro,-~[!-~~~~~ P~.Yif§~es~cij..\~~~~-----::::::_-_-_-_-_-_-_-_~_-_···::_11·~~-.2-.------····--~~!!~
Emprunts obligataires convertibles
Autres emprunts obligataires
Emprunts
Decouverts et concours bancaires
Emprunts et dettes aupres des etablissements de credits
Emprunts et dettes financieres diverses
Emprunts et dettes financieres diverses - Associes 338 303
Avances et acomptes rei;;us sur commandes en cours 99 605 17 592
Dettes fournisseurs et comptes rattaches 1 008 387 882 532'
Personnel 522 121 537 785
Organismes sociaux 344 101 132 835.
Etat, lmpots sur /es benefices
Etat, Taxes sur le chiffre d'affaires 142
Etat, Obligations cautionnees
Autres dettes fisca/es et socia/es 76 305. 90 970
Dettes fiscales et sociales 942 668 761 591 '
Dettes sur immobilisations et comptes rattaches 1 186 1 186
Autres dettes
Produits constates d'avance
(§TAt D"tt~s ··~~~-.__.,---·~,~,···--~~~~----.......---~---.......----
--~~2-051846
. . . . .~--
·:ioof ;g4 J
Compte de resultat
~----
•r? ~:l
._,
cw 01/MM1 ·% ·Variation.
au·.,1112M1
•4111'1M!O
·au3..:i!.-.11
"·
°' . r'Jaft've
F"·
1:2 lll!JIS ·f2.m(ll$: · $m:ont11nt~ '(%)
~'~~
PRODUITS
Ventes de marchandises 8 043 377 59,82 8 226 904 58,95 -183 527 -2,23;
Production vendue 5 402 443 40,18 5 728 796 41,05 -326 353; -5,70;
Production stockee -128 115 -0,95 244 580 1,75 -372 695 -152,38
Subventions d'exploitation
Autres produits 73 091 0,54 39 831 0,29 33 260. 83,50
Total 13390797 99,59 14 240 111 102,04 -849 314 -5,96.
'V"'W'l!',~"i:f03___.,~,,,,.,,,,,
}:YJ7,' /'1i'-:' """'."11';""""'~"""'"~1''.'Jhi!,; '",i~--_, n; ''' • "~~~"'"'!"'<PW'!
6087667
k,· ,,,m:
,''"·
45,28 _s..~.!Rf~H 441 5' ~?.Ja5 -1A21
CHARGES
lmp6ts, taxes et vers. assim. 219 694 1,63 203 808 1,46 15 886 7,79
Salaires et Traitements 2 275 590 16,92 2 065 495 14,80 210 095 10,17 i
;
Charges sociales 939 437 6,99 835 748 5,99 103 689 12,41
Amortissements et provisions 339 081 2,52 299 951 2,15 39 130; 13,05
Autres charges 93 64 29 44,99
Total 3 773 897 28,07 3 405 067 24,40 368 830 10,83
Produits financiers 179 096 1,33 135 646 0,97 43 451 32,03
Charges financieres 88 261 0,66 187 194 1,34 -98 933. -52,85 ;
Resultat financier 90 835 0,68 -51 549 -0,37 142 384 -276,21 ;
Operations en commun
c-r
..i>__,!"
-~2.10.4so5
e ''"&!fl"'"':·''''<('"·~'''""'
1!,88~~2I~!J!6__.1~~1f ~ "-31'39801
+i.~,s, .... U•i"
·:·~!
,,:m@M
Participation des salaries 198 489 1,48 228 756 1,64 -30 267 -13,23
lmp6ts sur les benefices 720 666 5,36 867 335 6,21 -146 669; -16,91
RESULTAT DE L'EXERCICE 1442 685 10,73 1623891 11,64 ·181 206 -11,16
Periode du 01/01/2011 au 31/12/2011
----~-..
/ _/ Regles et methodes comptables
Annexe au bilan avant repartition de l'exercice clos le 31/12/2011, dont le total est de 8 614 915 euros
et au compte de resultat de l'exercice, presente sous forme de liste, degageant un benefice de 1 442 685 euros.
Les notes au tableaux ci-apres font partie integrante des comptes annuels.
Ces comptes annuels ant ete arretes le 03/05/2012 par les dirigeants de l'entreprise.
RegJ~s~g~nerales
Les comptes annuels de l'exercice au 31/12/2011 ant ete etablis selon les normes definies par le plan comptable general approuve par
arrete ministeriel du 22/06/1999, la loi n° 83-353 du 30/04/1983 et le decret 83-1020 du 29/11/1983, et conformement aux dispositions
des reglements comptables 2000-06 et 2003-07 sur les passifs, 2002-10 sur l'amortissement et la depreciation des actifs et 2004-06 sur la
definition, la comptabilisation et evaluation des actifs.
Les conventions comptables ant ete appliquees dans le respect du principe de prudence, conformement aux hypotheses de base :
- continuite de !'exploitation,
- permanence des methodes comptables d'un exercice a l'autre,
- independance des exercices.
La methode de base retenue pour !'evaluation des elements inscrits en comptabilite est la methode des coots historiques.
Seules sont exprimees les informations significatives. Sauf mention, les montants sont exprimes en euros.
Les immobilisations corporelles et incorporelles sont evaluees a leur coOt d'acquisition pour les actifs acquis a titre onereux, a leur coOt de
production pour les actifs produits par l'entreprise, a leur valeur venale pour les actifs acquis a titre gratuit et par voie d'echange.
Le coot d'une immobilisation est constitue de son prix d'achat, y compris les droit)> de douane et taxes non recuperables, apres deduction
des remises, rabais commerciaux et escomptes de reglement de taus les coots directement attribuables engages pour mettre l'actif en
place et en etat de fonctionner selon !'utilisation prevue. Les droits de mutation, honoraires au commissions et frais d'actes lies a
!'acquisition, sont rattaches a ce coot d'acquisition. Taus les coots qui ne font pas partie du prix d'acquisition de !'immobilisation et qui ne
peuvent pas etre rattaches directement aux coots rendus necessaires pour mettre l'actif en place et en etat de fonctionner conformement
a !'utilisation prevue, sont comptabilises en charges.
Les amortissements pour depreciation sont calcules suivant le mode lineaire et degressif en fonction de la duree de vie prevue.
La duree d'amortissement retenue par simplification est la duree d'usage pour les biens non decomposables a l'origine.
Stocks ~········--·~·······
Les coats d'acquisition des stocks comprennent le prix d'achat, les droits de douane et autres taxes, a !'exclusion des taxes ulterieurement
recuperables par l'entite aupres des administrations fiscales, ainsi que les frais de transport .
Les rabais commerciaux, remises, escomptes de reglement et autres elements similaires son! deduits pour determiner les coats d'acquisition.
Les produits fabriques son! valorises au coat de production comprenant les consommations, les charges directes et indirectes de
production, les amortissements des biens concourant a la production. Le coat de la sous activite est exclude la valeur des stocks. Les
interets sont exclus pour la valorisation des stocks.
Les stocks sont evalues suivant la methode du coat moyen pondere. Pour des raisons pratiques et sauf ecart significatif, la methode du
prix de detail a ete appliquee.
Une provision pour depreciation des stocks egale a la difference entre la valeur brute determinee suivant les modalites indiquees ci-dessus
et le cours du jour ou la valeur de realisation deduction faite des frais proportionnels de vente, est effectuee lorsque cette valeur brute est
a
superieure l'autre terme enonce.
Creances
Les creances sont valorisees a leur valeur nominale. Une provision pour depreciation est pratiquee lorsque la valeur d'inventaire est
inferieure a la valeur comptable.
Les produits et charges exceptionnels tiennent compte des elements qui ne sont pas lies a l'activite normale de l'entreprise.
Lors d'acquisition d'actif en monnaie etrangere, le taux de conversion utilise est le taux de change a la date d'entree ou, le cas echeant,
celui de la couverture si celle-ci a ete prise avant !'operation. Les frais engages pour mettre en place les couvertures sont egalement
integres au coat d'acquisition.
Les dettes, creances, disponibilites en devises figurent au bilan pour leur contre-valeur au cours de fin d'exercice. La difference resultant
de !'actualisation des dettes et creances en devises a ce dernier cours est portee au bilan en ecart de conversion.
Les pertes latentes de change non compensees font l'objet d'une provision pour risques, en totalite suivant les modalites reglementaires.
Engagement de retraite
La convention collective de l'entreprise prevoit des indemnites de fin de carriere. II n'a pas ete signe un accord particulier. Les
engagements correspondants n'ont pas ete constates sous la forme de provision.
Periode du 01/01/2011 au 31/12/2011
Faits caracteristiques
Les creances douteuses sont provisionnees a hauteur de 100% de leurs montants HT.
La societe ANTAVIA est entree en 2010 dans le perimetre d'integration fiscale du Groupe AMETEK HOLDINGS SARL.
La societe ANTAVIA fait l'objet d'une consolidation du Groupe AMETEK HOLDINGS SARL.
Periode du 01/01/2011 au 31/12/2011
Actif immobilise
- Terrains
- Constructions sur sol propre
- Constructions sur sol d'autrui 149 180 149 180
- Installations generales, agencements et
amenagements des constructions 510 113 3 656 513 769
- Installations techniques, materiel et outillage
industriels 571 493 86 136 36 936 620 693
- Installations generales, agencements
amenagements divers 8 422 8 422
- Materiel de transport 66 587 11 545 219. 77 914
- Materiel de bureau et informatique, mobilier 95 327 15 489 18 526 92 290
- Emballages recuperables et divers
- Immobilisations corporelles en cours 14 517 54 993 767, 68 743
- Avances et acomptes
Immobilisations corporelles 1 415 639 171 820 56 448 1 531 010
ACTIF IMMOBILISE 1 539 649 183 745 106 448 1 616 946
Periode du 01/01/2011 au 31/12/2011
._/_s_A_S_A_N_T_A_V_IA
_______________ __,# Comptes Annuels /
·'
lmmal:JlllsatJo~ ·1mrnobll1S~tions
J
lm!lloblllsatlons
incorpa~Ues corporeltes ·' fina~leres
Immobilisations incorporelles
Fonds commercial
----- ----~~-·---~--,•-----------·-Fh;'!
Total 19 056
Le fonds commercial a ete constitue lors de la creation de la societe en 1989. Monsieur ANTOINE, a cree cette societe en apportant le
fonds de commerce de son activite d'artisan (principal client Airbus). II est done rattache au coeur de metier de la societe et n'a pas lieu
d'etre deprecie.
Periode du 01/01/2011 au 31/12/2011
~t·-- ,: 1[
Amdebut cite' A la fhi de ... 1
l'exerclce ,,. } -~' ~!ex'"lc':_j
~~--_.....,...,,n~~..;~;"" ~;!"~--- .
- Frais d'etablissement et de developpement
- Fonds commercial
- Autres pastes d'immobilisations incorporelles 37 116 8 679 45 795
Immobilisations incorporelles 37116 8 679 45 795
- Terrains
- Constructions sur sol propre
- Constructions sur sol d'autrui 140 900 7 150 148 049
- Installations generales, agencements et
amenagements des constructions 456 292 16 089 472 381
- Installations techniques, materiel et outillage
industriels 440 539 76441 36 935· 480 044
- Installations generales, agencements
amenagements divers 8 422 8 422
- Materiel de transport 49 097 i 6 123 77 55 143
- Materiel de bureau et informatique, mobilier 82 936. 8 217 18 526 72 627
- Emballages recuperables et divers
Immobilisations corporelles 1178 186 114 020 55 539 1236667
_ _ _ _ _ _ _ _ _ _ _ _ _ _ _~//
,_/_s_A_S_A_N_T_A_V_IA Comptes Annuels /
I
-·f Notes sur le bilan
Actif circulant
Stocks
Informations sur les evaluations effectuees sur l'exercice :
Le total des creances a la cloture de l'exercice s'eleve a 3 197 183 euros et le classement par echeance s'etablit comme suit :
Produits a recevoir
Ii'
'"-;;
'"' .,.
t
[ . MoqtaRt'l' ··i
--------~----------~----~---~··-----~----~··------:
Total 8 772
Periode du 01/01/2011 au 31/12/2011
._/_s_A_S_A_N_T_A_V_IA
_ _ _ _ _ _ _ _ _ _ _ _ _ _ ___,// Comptes Annuels /
r=---1'
L. ___;) Notes sur le bilan
Capitaux Propres
Capital social d'un montant de 100 000,00 euros decompose en 5 000 titres d'une valeur nominale de 20,00 euros.
.
[
·-~:-:;---
. ..~~·----~--------------
Affectation du resultat
,__/_s_A_S_A_N_T_A_V_IA
_______________ .._;ff Comptes Annuels /
Provisions
Les provisions pour litiqes sont liees a des marchandises deteriorees lors du transport
Periode du 01/01/2011 au 31/12/2011
,_/_s_A_S_A_N_T_A_V_IA
_ _ _ _ _ _ _ _ _ _ _ _ _ _ ___,// Comptes Annuels /
,
r Notes sur le bilan
Dettes
Le total des dettes a la cloture de l'exercice s'eleve a 1 952 241 euros et le classement par echeance s'etablit comme suit:
. ___
.---·----·~
. l!c!*m~• E~ces
L
M'ontaot
. _. brut ammnliJ d'uo~aq il11plu~n1ao
_.____..-....__---.,.--..___.._..__,,,_,_,,,
Charges a payer
. !
Autres informations
r--,u·--~-~
·---···--··-·-....,,,---w+'-~ ...,
·• efliil'EniJ~S • ;fki:tfc,l)'rj~e6 •[I
!Illes .a~eoc1llen ·
cm Pa~lelpa"o~ j
·~--~-----~-----~--------~~-~-----........... ~"\_~~ .. ---
Capital souscrit non appele
Participations
Creances rattachees a des participations
Pre ts
Autres titres immobilises
Autres immobilisations financieres
Total Immobilisations
Les creances concernant les entreprises liees ou avec un lien de participation s'elevent a 192 913€; les dettes concernant les
entreprises liees ou avec un lien de participation s'elevent a 35 066€ - leur repartition est detaillee dans le tableau ci dessus. II n'y a pas
eu de charges et produits financiers concernant les entites liees.
Periode du 01/01/2011 au 31/12/2011
Com(!tes de reg~lllarisation
Ch~r9es
d'exploitatfon
Total 24 357
Periode du 01/01/2011 au 31/12/2011
Chiffre d'affaires
France
l
Ventes de produits finis
Ventes de produits intermediaires 1 240 1 240
Ventes de produits residuels
Travaux
Etudes
Prestations de services 1852332 3 518 935 5 371 267
Ventes de marchandises 3 305 065': 4 738 312 8 043 377
Produits des activites annexes 4 465 25 471 29 936
Montant comptabilise au titre des diligences liees a la mission de controle legal des comptes annuels : 24 224 euros
-"'--~------"'"-~---------------------~------"'"'
Les transferts de charges concernent principalement des remboursements d'indemnites journalieres, des remboursements de formations
continues ou en alternances et enfin, des avantages en natures.
Parties liees
Transactions effectuees avec des parties liees conclues aux conditions normales de marche - solde au 31/12/2011 :
'-/_s_A_S_A_N_T_A_V_IA
_ _ _ _ _ _ _ _ _ _ _ _ _ _ ___,// Comptes Annuels /
r--"-/
r • Notes sur le compte de resultat
Resultat exceptionnel
Operations de l'exercice
Ventilation de l'impot
La situation fiscale latente, compte tenu d'un taux d'imp6t sur les societes de 33 1/3 %, fait ressortir une creance future d'un montant de
81 301 euros. Ce montant ne tient pas compte d'un eventuel paiement de la contribution sociale sur les benefices.
C. Deficits reportables
Au titre de !'integration fiscale, montant compris dans l'imp6t sur les societes :
Charges de l'exercice : 721 866 euros
L'imp6t sur les societes comptabilise n'est pas altere par des conventions particulieres au groupe.
Periode du 01/01/2011 au 31/12/2011
~'"
t 1 Autres informations
----------~~----------------------------JO'-~~
PeJ!SOnnel
salarle
......:..... -· ~]
atdl~poslllD,n ,,
Cadres 8
Agents de maitrise et techniciens 17
Employes 17
Ouvriers 25
Total 67
La loi du 4 mai 2004 ouvre pour les salaries des entreprises fram;aises un droit a formation d'une duree de 20 heures minimum par an
cumulable sur une periode de 6 ans. Les depenses engagees dans le cadre de ce droit individuel a la formation (D.LF) sont considerees
comme des charges de la periode et ne donnent pas lieu a comptabilisation d'une provision sauf situation exceptionnelle.
Le nombre d'heures de formation correspondant au cumul des droits acquis par les salaries a la date de cloture s'eleve a 773 heures dont
6 095 heures n'ont pas fail l'objet d'une demande des salaries.
.. Periode du 01/01/2011 au 31/12/2011
,_/_s_A_S_A_N_T_A_V_IA
_______________ ~ff Comptes Annuels /
e..,g~gements financiers
Engagements donnes
Avals et cautions
Don! concernant :
Les dirigeants
Les filiales
Les participations
Les autres entreprises liees
Engagements assortis de suretes reelles
Montan! des engagements pris en matiere de pensions, complements de retraite et indemnites assimilees: 123 879 euros
Le montant des engagements en matiere d'indemnites de fin de carriere d'un montant de 123 879€, non comptabilise, est precise ci
apres. Les calculs ont ete effectues en utilisant la methode simplifiee avec integration des parametres suivants :
- estimation turnover : 4%
- probabilite de survie : 99%
- evolution des salaires : 3%
- age de depart a la retraite : 65 ans
- !aux de charges : 40%
- formule retenue: (98%) puissance n (n representant l'anciennete au depart du salarie)
- Soit : indemnite globale de depart x (0.98) puissance n x anciennete actuelle/anciennete au depart.
- taux d'actualisation : 2%
ACTIVITE DE LA SOCIETE
- Les ventes de marchandises, qui s'etablissent a 8 043 376 € ont enregistre une
tres legere erosion de 3 % par rapport a 201 O et representent 59,80 % du
chiffre d'affaires de l'annee, proportion comparable a celle de l'exercice
precedent,
- Les prestations de services qui s'etablissent a5 401 203, affichent un leger
a
recul de 5,8 % quant elles par rapport a
201 O et representent 40, 1O % du
chiffre d'affaires.
Les charges d'exploitation ont diminue dans une proportion, legerement moindre, de
3,5 %, et s'elevent a 11 077 026 euros contre 11 469 976 euros l'exercice precedent.
Cette diminution est due notamment a une baisse des « autres achats et charges
externes » liee notamment a un moindre recours a
la sous-traitance (-384 K€ par
.·
Apres:
2
•Duree : 3 mois renouvelable une fois par tacite reconduction ;
•Amortissement: le capital sera dO au terme et payable en une seule fois ;
• Taux d'interet: Euribor 3 mois + 107 points de base a la date du terme du pret;
• Paiement des interets : a terme echu dans les 5 jours de la fin d'un trimestre.
RECHERCHEETDEVELOPPEMENT
Le montant des depenses et charges non deductibles fiscalement visees par les
articles 39-4 du Code General des lmpots que nous avons engagees au cours de
l'exercice ecoule s'eleve a 16 833 euros correspondant a des amortissements
excedentaires et autres amortissements non deductibles.
2011 1 008 386,50 427 025,48 216 358,50 1 794,00 217 087,49 10 561,44
135 559,59
FILIALES ET PARTICIPATIONS
Votre societe n'a pas de filiales ni de participations au sens de !'article L. 233-6 du
Code de commerce.
3
Vos commissaires aux comptes vous communiquent leur rapport sur ce point. II vous
incombera de statuer sur ce rapport.
31/12/2008
RESULT AT - AFFECTATION
Nous vous proposons d'affecter le benefice de l'exercice s'elevant a 1 442 684 euros,
comme suit:
- Montant du poste « autres reserves » au 31 decembre 2011 avant
affectation du benefice de l'exercice : ........................................................ 4 940 658 €
- Affectation au poste « autres reserves »du benefice de l'exercice : ....... 1 442 684 €
Solde du poste « autres reserves » apres affectation du benefice de
l'exercice : ................................................................................................. 6 383 342 €
MANDAT D'UN DES DEUX COMMISSAIRES AUX COMPTES
4
, ...
II vous appartient de decider de renouveler ou non ce mandat, etant precise que la
societe Antavia n'a pas obligation de designer deux commissaires aux comptes, et
que le mandat du co-commissaire aux comptes ERNST & YOUNG AUDIT ne
prendra fin que lors de la decision de l'associe unique ou le cas echeant de la
collectivite des associes sur !'approbation des comptes au 31 decembre 2012.
Faute d'obligation pour Antavia de designer deux commissaires aux comptes nous
vous proposons de ne pas renouveler
I
le mandat venant a echeance.
Nous vous invitons a adopter les resolutions que nous soumettons a votre vote.
I
Fait a DIEUPENTALE,
Le 12 juin 2012
LE PRESIDENT
John Smith
5
ANTAVIA
EXTRA IT
TROISIEME DECISION
L'Associee Unique prend acte que sont intervenues au cours des 3 derniers
exercices les distributions de dividendes suivantes :
'
31/12/2009 1 500 000 1 500 000
I
31/12/2010 500 000 500 000
LE DIRECTEUR GENERAL
-~:!~--
Periode du 01/01/2013 au 31/12/21
~/_s_A_S~A_N_T_A_V_IA~~~~~~~~~~~~~~~~#~~--::;;;;C~o~m~p~t_es~A_n_n_u_e~ls
u~~UlH au Greffe le··---
Bi la n
Brut Amortlss~ments
~/_s_A_S~A_N_T_A_V_IA~~~~~~~~~~~~~~~~J~f~~~C_o_m_p_t_e_s_A_n_n_u_e_ls_
Bi Ian
Net au Netllu
31/12/13 31/.12/12
PASSIF
Capital social au individuel 100 000 100 000
Primes d'E!mission, de fusion, d'apport, . 36 865 36 865
Ecarts de reevaluation
Reserve 10gale 10 000 10 000
Reserves statutaires ou contractuelles
Reserves r0glementees
Autres reserves 7 890 170 6 383 343
Report a nouveau
R09ultat de l'exercice 1 883 142 1 506 827
Subventions d'investissement
Provisions rE!glementees
TOTAL CAPITAUX PROPRES 9 900 177 8 037 035
Produits des emissions de titres participatifs
Avances conditionnees
TOTAL AUTRES FONDS PROPRES
Provisions pour risques 10 133 8 803
Provisions pour charges
TOTAL PROVISIONS POUR RISQUES ET CHARGES 10 133 8 803
Emprunts obligataires convertibles
Autres emprunts obligataires
Emprunts
oecouvert.s et concours bancaires
Emprunts et dettes aupres des etablissements de credits
Emprunts et dettes financi0res diverses
Emprunts et dettes financieres diverses - Associes 108 612 42 549
Avances et acomptes reyus sur commandes en cours 92 511 120 142
Dettes fournisseurs et comptes rattaches 1 219 074 1 011 989
Personnel 643 409 609 456
Organismes sociaux 452 895 415701
Etat, lmpOts sur Jes benefices
Etat, Taxes sur le chiffre d'affaires
Etat, Obligations cautionnees
Autres dettes fiscales et socia/es 125 905 92 093
Dettes fiscales et sociales 1 222 209 1117 250
Dettes sur immobilisations et comptes rattaches 1 186 1 186
Autres dettes 38 974 80 257
Produits constates d'avance
TOTAL DETTES 2 682 587 2 373 374
Ecarts de conversion - Passif 8 099 3 412
~/_s_A~S_A_N_T_A_V~IA~~~~~~~~~~~~~~~~~J~f~~~C_o_m~p_te_s~A_n_n_u_e_ls~,
Compte de resultat
PRODUITS
Ventas de marchandises
Production vendue 15265852 100,00 13 807 593 100,00 1 458 259 10,56
Production stockee 70 292 0,46 39 388 0,29 30 904 78,46
Subventions d'exploitation
Autres produits 113411 0,74 73 761 0,53 39 650 53,75
Total 15 449 555 101,20 13 920 743 100,82 1 528 812 10,98
MARGE SUR MISES & MAT 7147 504 46,82 6 614 234 47,90 533 270 8,06
CHARGES
lmp6ts, taxes et vers. assim. 243 002 1,59 270 398 1,96 -27 395 -10, 13
Salaires et Traitements 2 600 020 17,03 2 419 960 17,53 180 060 7,44
Charges sociales 1114 899 7,30 1 073 235 7,77 41 665 3,88
Amortissements et provisions 201 793 1,32 435 801 3,16 -234 008 -53,70
Autres charges 32 45 -14 -29,96
Total 4 159 746 27,25 4 199 439 30,41 -39 693 -0,95
RESUL TAT D'EXPLOITATION 2 987 758 19,57 2 414 795 17,49 572 963 23,73
Operations en commun
RESUL TAT COURANT 3 047 281 19,96 2434 851 17,83 812 629 25,16
Participation des salaries 238 684 1,56 195 360 1,41 43 324 22,18
lmp6ts sur les benefices 942 909 6,18 764 413 5,54 178 496 23,35
L/_s_A_S~A_N_T_A_V_IA~~~~~~~~~~~~~~~--'J~f~~~C_o_m~p_t_e_s_A_n_n_u_e_ls~I
Les notes ou tableaux ci-apres font partie integrante des comptes annuals.
Ces comptes annuers ont ete arretes le 05/05/2014 par les dirigeants de l'entreprise.
Regles generales
Les comptes annuels de l'exercice au 31/12/2013 ant ete etablis selan les normes d9f1nies par le plan comptable general approuve par
arrete ministeriel du 22/06/1999, en application des articles L. 123-12 a L. 123-28 et R. 123-172 a R. 123-208 du code de commerce et
conformement aux dispositions des reglements comptables revisant le PCG etablis par l'autorite des normes comptables.
Les conventions comptabJes ont ete appliquees avec sincerite dans le respect du principe de prudence, conformement aux hypotheses de
base:
- continuite de l'expJoitation,
- permanence des methodes camptabJes d'un exercice a l'autre,
- independance des exercices.
La methode de base retenue pour 1'8valuation des elements inscrits en comptabilite est la mE!thode des coats historiques.
Seules sent exprimees les informations significatives. Sauf mention, les montants sont exprimes en euros.
Le coUt d'une lmmobilisatian est constitue de son prix d'achat, y compris les droits de douane et taxes non recup6rabJes, apres deduction
des remises, rabais commerciaux et escomptes de rG:glement de tousles coots directement attribuables engages pour mettre l'actif en
place et en etat de fonctianner selon !'utilisation prevue. Les droits de mutation, honoraires au commissions et frais d'actes lies a
!'acquisition, ne sent pas rattaches ace coat d'acquisition. Taus les coots qui ne font pas partie du prix d'acquisition de l'immobilisation et
qui ne peuvent pas etre rattaches directement aux coots rendus necessaires pour mettre l'actif en place et en etat de fonctionner
conforrnement a !'utilisation prevue, sont comptabilises en charges.
Amortissements
Les amortissements pour depreciation sent calcules suivant le mode lineaire et degressif en fonction de la duree de vie prevue.
La duree d'amortissement retenue par simplification est la duree d'usage pour les biens non d0composables a l'origine.
Stocks
Les coats d'acquisition des stocks comprennent le prix d'achat, les droits de douane et autres taxes, a l'exclusion des taxes ulterieurement
recuperables par l'entite aupres des administrations fiscales, ainsi que les frais de transport, de manutention et autres coots directement
attribuables au coot de revient des metieres premieres, des marchandises, des encours de production et des produits finis. Les rabais
commerciaux, remises, escomptes de reglement et autres elements similaires sont dE!duits pour determiner les coats d'acquisition.
Les produits fabriques sont valorises au coot de production comprenant les consommations, Jes charges directes et indirectes de
production, les amortissements des biens concourant a la production. Le coat de la sous activitS est exclude la valeur des stocks. Les
interets sont exclus pour la valorisation des stocks.
Les stocks sont evalues suivant la methode du coat moyen pondere. Pour des raisons pratiques et sauf ecart significatif, la methode du
prix de detail a ete appliquee.
Une provision pour depreciation des stocks egale a la difference entre la valeur brute determinee suivant les modalitSs indiquees ciRdessus
et le cours du jour ou la valeur de realisation deduction faite des frais proportionnels de vente, est effectuee lorsque cette valeur brute est
superieure a l'autre terme enonce.
Creances
Les creances sont valorisees a leur valeur nominale. Une provision pour depreciation est pratiquee lorsque la valeur d'inventaire est
inferieure a la valeur comptable.
Provisions
Toute obligation actuelle resultant d'un evenement passe de l'entreprise a l'E:gard d'un tiers, susceptible d'etre estimee avec une frabilite
suffisante, et couvrant des risques identifies, feit l'objet d'une comptabilisation au titre de provision.
Les produits et charges exceptionnels tiennent compte des e1ements qui ne sont pas lies a l'activite normale de l'entreprise.
Operations en devises
Lors d'acquisition d'actif en monnaie etrangere, le taux de conversion utilise est le taux de change a la date d'entree ou, le cas echeant,
celui de la couverture si celleRci a ete prise avant !'operation. Les frais engages pour mettre en place les couvertures sont Sgalement
integres au coat d'acquisition.
Les dettes, creances, disponibilites en devises figurent au bilan pour leur contreRvaleur au cours de fin d'exercice. La difference resultant
de !'actualisation des dettes et creances en devises ace dernier cours est portee au bilan en ecart de conversion.
Les pertes latentes de change non compensees font l'objet d'une provision pour risques, en totalite suivant les modalites reglementaires.
Engagement de retraite
La convention collective de l'entreprise prevoit des indemnites de fin de carriere. Aucun accord perticulier n'a ete signe.
Les engagements correspondants n'ont pas ete constates sous forme de provision.
Periode du 01/01/2013 au 31/12/20
L/_s_A_S~A_N_T_A_V_IA~~~~~~~~~~~~~~~~}Lf~~~c_o_m_p_t_e_s_A_n_n_u_e_ls~1
Le produit du CICE comptabilise au titre de l'exercice vient en diminution des charges d'exploltation et est impute sur l'impOt sur les
societes dO au titre de cet exercice.
Periode du 01/01/2013 au 31/121201
Faits caracteristiques
La societe ANTAVIA a migre en 2012 son logiclel de gestion de production ainsi que la partie comptable sur le logiciel Groupe QUANTUM.
Les comptes sont tenus en U.S.-GAAP, et retraites pour repandre aux normes comptables Fran~ises.
Periode du 01/01/2013 au 31/12/201
I SAS ANTAVIA // Comptes Annuels /
Actif immobilise
- Terra·ins
- Constructions sur sol propre
- Constructions sur sol d'autrui 149180 149180
- Installations generales, agencements et
amenagements des constructions 536 196 61 635 597 831
- Installations techniques, materiel et outillage
industriels 700 177 169 855 870 032
- Installations generales, agencements
amenagements divers 11 317 11 317
- Materiel de transport 77 914 77 914
- Materiel de bureau et informatique, mobilier 106 201 35 328 141 529
- Emballages recuperables et divers
- Immobilisations corporelles en cours 4 036 21 847 4 035 21 848
- Avances et acomptes
Immobilisations corporelles 1 585 020 288 666 4 035 1 869 651
Immobilisations incorporelles
Fonds commercial
31/12/2013
Elements achetes
E1ements reeva1ues
Elements re9us en apport 19 056
Total 19056
Le fonds commercial a eta constitue lors de la creation de la societe en 1989. Monsieur ANTOINE, a cree cette societe en apportant le
fonds de commerce de son activit8 d'artisen (principal client Airbus). II est done rattache au coeur de metier de la societe et n'a pas lieu
d'l§tre depr8cie.
Periods du 0110112013 au 311121201
- Terrains
- Constructions sur sol propre
- Constructions sur sol d'autrui 149 180 149180
- Installations generales, agencements et
amenagements des constructions 489 052 21 159 510 211
- Installations techniques, materiel et outillage
industriels 554 165 60 299 614 465
- Installations generales, agencements
amenagements divers 8 505 434 8 940
- Materiel de transport 61 386 5 962 67 347
- Materiel de bureau et informatique, mobilier 82 679 11 317 93 995
- Emballages recuperables et divers
Immobilisations corporelles 1 344 966 99 171 1444137
Actif circulant
Stocks
Le total des creances a la c16ture de l'exercice s'eleve a 6 289 523 euros et le ciassement d9taille par echeance s'etablit comme suit:
Capitaux propres
Capital social d'un montant de 100 000,00 euros decompose en 5 000 titres d'une valeur nominale de 20,00 euros.
Affectation du resultat
Montan!
/SAS ANTAVIA
~~~~~~~~~~~~~~~~~~~~~~~~~~~
# Comptes Annuels /
Resultat de l'exercice 1 506 827 -1 506 827 1 863 142 1 506 827 1863142
Total Capitaux Propres 8 037 035 3 369 969 1 506 827 9 900 177
Provisions
Litiges
Garanties donnees aux clients
Pertes sur marches a terme
Amendes et penalites
Pertes de change 8 803 10 132 8 802 10 133
Pensions et obligations similaires
Pour imp6ts
Renouvellement des immobilisations
Gros entretien et grandes revisions
Charges sociales et fiscales
sur conges a payer
Autres provisions pour risques
et charges
_ _ _ _ _ _ _ _ _ _ _ _ _ _ _~#
L/_s_A_S_A_N_T_A_V_IA Comptes Annuels j
Dettes
Etat des dettes
Le total des dettes a la cloture de l'exercice s•e1eve a 2 590 056 euros et le classement detaille par echE!ance s'etablit comma suit:
}s~
Echtlance&· •,;',
Ech6anee&
~ plus (l·~n an 'a plus ds 5 ans
"·:-).
Charges a payer
Montant
Entreprl~s Entreprlses
11ees~ avec lien
de participation
Participations
Creances rattachees a des participations
Pr~ts
Autres titres immobilises
Autres immobilisations financieres
Total Immobilisations
Les creances concernant les entreprises liees ou avec un lien de participation s'elevent a 3 527 931€; les dettes concernant les
entreprises liees ou avec un lien de participation s'elevent a 147 030€ - leur repartition est d9taillee dans le tableau ci dessus. Les
produits financiers concernant les entites liees s'elevent a 64 996 euros.
Periode du 0110112013 au 3111212013
Comptes de regularisation
Total 20 389
Notes sur le compte de resultat
Chiffre d'affaires
Total 62 030
Les transferts de charges concernent principalement des remboursements d'indemnites journalieres, des remboursements de formations
continues ou en alternances et enfin, des avantages en natures.
Parties liees
Transactions effectuees avac des parties uees conclues aux conditions normales de marche - solde au 31/1212013:
- Creance client avec HSA pour un montant de 159 euros
- Creance avec AMETEK MATERIAL ANALYSIS HOLDINGS pour un montant de 3 500 000 €
Dette fournisseur avec AEM LTD pour un montant de 8 669 €
- Dette fournisseur avec AMERON pour un montant de 158 €
- Detta fournisseur avec ADVANCED INDUSTRIES pour un montant de 624 €
- Dette fournisseur avec ADVANCED INDUSTRIES pour un montant de 12 945 €
- Dette fournisseur avec AMETEK FRANCE pour un montant de 2 069 €
Dette fournissaur avec CAMECA pour un montant de 3 996 €
- Dette fournisseur avec HIGH STANDARD AVIONICS pour un montant de 5 977 €
Periode du 01/01/2013 au 31/1212013
_ _ _ _ _ _ _ _ _ _ _ _ _ _ _~J
,__/_s_A_S_A_N_T_A_V_IA Comptes Annuels /
Resultat exceptionnel
Operations de l'exercice
Charge& Prodults
Ventilation de l'impot
/ SAS ANTAVIA
~~~~~~~~~~~~~~~~~~~~~~~~~~~
ff Comptes Annuals /
La situation fiscale latente, compte tenu d'un taux d'impOt sur les societes de 331/3 °/o, fait ressortir une creance future d'un montent de
90 825 euros. Ce montant ne tient pas compte d'un eventuel paiement de la contribution sociale sur les benefices.
Montani
C. Deficits reportables
A partir de l'exercice ouvert au 01/01/2010, la societe SAS ANTAV1A est comprise dans le perimetre d'integration fiscale du groupe
AMETEK HOLDINGS SARL.
Au titre de !'integration fiscele, montant compris dans l'impOt sur les soci0tes :
- Charges de l'exercice : 942 909 euros
Perioae au u11u11:tu1 J au .j·111L1Lu·1.j
Autres informations
Effectif
Total 74 3
/'-_S_A_S_A_N_T_A_V_IA
_______________ __,# Comptes Annuels /
Autres informations
Engagements financiers
Engagements donnes
Montanten
euros
Avals et cautions
Dent concernant :
Les dirigeants
Les filiales
Les participations
Les autres entreprises liees
Engagements assortis de suretes reelles
Engagements de retraite
Montant des engagements pris en matiere de pensions, complements de retraite et indemnities assimilees : 152 845 euros
Le montant des engagements en matiere d'indemnites de fin de carriere d'un montant de 152 845€, non comptabilise, est precise ci
apres. Les calculs ant ete effectues en utilisant la mE!thode simplifiee avec integration des parametres suivants:
TROISIEME DECISION
L' Associee Unique decide d'affecter le benefice de l'exercice s'elevant a 1863142 €,com me
suit:
L' Associee Unique prend acte que sont intervenues au cours des 3 derniers exercices les
distributions de dividendes suivantes :
31/12/2011 0 0 0
31/12/2012 0 0 0
Antavia
Exercice clos le 31 decembre 2013
EY Le Compans - lmmeuble B
1, place Alfonse Jourdain
BP 98536
31685 Toulouse cedex 6
www.ey.com/fr
Antavia
Exercice clos le 31 decembre 2013
A l'Associe Unique,
En execution de la mission qui nous a ete confiee par decision de l'associe unique, nous vous
a
presentons noire rapport relatif l'exercice clos le 31decembre2013, sur:
• le contr61e des comptes annuels de la societe Antavia, tels qu'ils son! joints au present rapport;
Les comptes annuels ont ete arr@tes par le president. II nous appartient, sur la base de noire audit,
d'exprimer une opinion sur ces comptes.
Nous avons effectue not re audit selon les normes d'exercice professionnel applicables en France; ces
normes requierent la mise en ceuvre de diligences permettant d'obtenir l'assurance raisonnable que les
comptes annuels ne comportent pas d'anomalies significatives. Un audit consiste verifier, par a
sondages ou au moyen d'autres methodes de selection, les elements justifiant des montants et
informations figurant dans les comptes annuels. II consiste egalement apprecier les principes a
comptables suivis, les estimations significatives retenues et la presentation d'ensemble des comptes.
Nous estimons que les elements que nous avons collectes son! suffisants et appropries pour fonder
noire opinion.
Nous certifions que les comptes annuels son!, au regard des regles et principes comptables fran~ais,
reguliers et sinceres et donnent une image fidele du resultat des operations de l'exercice ecoule ainsi
que de la situation financiere et du patrimoine de la societe la fin de cet exercice. a
ii Lapila! v:wable
SA'.>
344 366 315 R.C S. Nanlerre
Soc1&1e de Commio;sa1re> aux Comptes
Soc1etC d\•xpert1se compldble inscritc au Tableau
de I 'Ordre tie la Region Ge ToulousP Midi-P1·r1?11E<E's
Membre dLJ reseau Ernst & Yo..,ng Global Limited
Siege SOC'<ll: 1 2. pL3ce d?s Saisons · 9.Ji.00 Courbe-voie - Paris _a IJPfense:
1
EV
II. Justification des appreciations
a
En application des dispositions de !'article L. 823·9 du Code de commerce relatives la justification de
nos appreciations, nous vous informons que les appreciations auxquelles nous avons procede ont porte
sur le caractere approprie des principes comptables appliques et sur la presentation d'ensemble des
comptes.
Les appreciations ainsi portees s'inscrivent dans le cadre de noire demarche d'audit des comptes
a
annuels, pris dans leur ensemble, et ont done contribue la formation de not re opinion exprimee dans
la premiere partie de ce rapport.
Nous avons egalement procede, conformement aux normes d'exercice professionnel applicables en
France, aux verifications specifiques prevues par la loi.
a
Nous n'avons pas d'observation formuler sur la sincerite et la concordance avec les comptes annuels
des informations donnees dans le rapport de gestion du president et dans les documents adresses a
l'associe unique sur la situation financiere et les comptes annuels.
Antavia
Exercice clos le 31decembre2013 2
9/14/2014 Federal Gazette
Quick Search
Look for
Keyword:
Atlas Material Testing Technology GmbH
Which area you want to search?
All areas
Start a new search
» Advanced Search
A full text search on the publication content is at financial statements / annual financial reports and publications by §§. 264 3, 264b not possible.
Deposited financial statements (balance sheets) are in the business register for information provisioning available.
Lentil dish
ASSETS
2012 2011
EUR EUR
A. FIXED ASSETS
I. Intangible assets 5,951,690.99 7,194,106.51
II. Tangible assets
Technical equipment and machinery 256,347.27 273,664.34
Other equipment, factory and office equipment 177,415.75 207,099.48
433,763.02 480,763.82
III. Financial assets
Investments 25,000.00 25,000.00
6,410,454.01 7,699,870.33
B. CURRENT ASSETS
I. Inventories 2,809,319.66 3,170,234.61
II. Receivables and other assets 14,116,658.30 11,109,058.31
- Thereof from affiliated companies: EUR 10,106,296.38 (previous year: EUR
7,485,355.38)
- Thereof with a remaining term of more than one year: EUR 62,172.94 (previous year: 62,172.94
EUR 69,508.83)
III. Cash and balances with banks 1,601,455.00 2,033,534.72
24,937,886.97 24,012,697.97
C. ACCOUNTS 120,055.15 108,545.69
25,057,942.12 24,121,243.66
LIABILITIES
2012 2011
EUR EUR
A. EQUITY
Subscribed capital 25,000.00 25,000.00
https://www.bundesanzeiger.de/ebanzwww/wexsservlet 1/9
9/14/2014 Federal Gazette
Capital reserve 10,785,145.36 10,785,145.36
Profit / loss carryforward 1,541,535.78 -186277.50
Net income / -Jahresfehlbetrag 521,260.74 1,727,813.28
12,872,941.88 12,351,681.14
B. PROVISIONS 7,521,607.25 7,352,333.27
C. LIABILITIES 4,663,392.99 4,417,229.25
- Thereof from affiliated companies: EUR 4,148,632.13 (previous year: EUR 3,941,052.16)
25,057,942.12 24,121,243.66
Profit and loss account for the period from January 1 to December 31, 2012
2012 2011
EUR EUR
Gross profit 17,930,705.68 17,522,491.04
Staff costs
Wages and salaries -7914361.55 -6980784.88
Social security contributions and expenses for pensions and other employee benefits -1675612.69 -1223597.10
- Of which for pensions: EUR 269,784.02 (previous year: EUR 122,700.64)
Depreciation and amortization
of intangible fixed assets and tangible assets -1384270.45 -1386338.71
Other operating expenses -5465510.79 -4961528.22
Operating profit 1,490,950.20 2,970,242.13
Due to a profit gain obtained 1302.50 0.00
Other interest and similar income 303,857.18 247,353.87
- Thereof from affiliated companies: EUR 302,187.85 (previous year: EUR 238,508.79)
Expenses from loss absorption 0.00 -1645.65
Interest and similar expenses -449009.49 -451512.04
- Thereof from affiliated companies: EUR 176,086.33 (previous year: EUR 166,119.18)
- Of which from compounding: EUR 250,208.00 (previous year: EUR 252,064.00)
Profit from ordinary activities 1,347,100.39 2,764,438.31
Taxes on income and earnings -820192.71 -1027800.71
Statements for the fiscal year from January 1 to December 31, 2012
I. General Information
The financial statements of the Company for the year ended 31 December 2012 was created in the version of the Accounting Law
Modernization Act in accordance with the provisions of §§ 242 ff. HGB and supplementary provisions for corporations (ff §§ 264.
HGB).
The relief provisions for the preparation of financial statements in accordance with §§ 266 and 276 HGB are not used; the relief
provision in accordance with § 288 HGB is claimed.
II. Accounting Policies and Notes to the balance sheet and profit and loss account
For the preparation of the financial statements, the following accounting and valuation rules were applied.
Foreign currency transactions are accounted for at the time of the transaction with a company-wide conversion rate. End of the
month as well as at the balance sheet date, an adaptation to the official middle rate, the Foreign exchange gains and losses are
recognized in profit or loss.
The structure and development of fixed assets resulting from the Annex to the annexed schedule of assets.
https://www.bundesanzeiger.de/ebanzwww/wexsservlet 2/9
9/14/2014 Federal Gazette
Purchased intangible assets are carried at cost. You will, if subject to wear, reduces their useful life depreciation.
The amortization of goodwill acquired in 2004 from EUR 568,095 line basis over 15 years.
The goodwill of EUR 11,881,686, which was due to run through to 20 October 2007 merger is amortized over 10 years. Due to the
expected longer usability depreciation period of 10 years was maintained.
Tangible fixed assets are stated at acquisition or production cost and, if depreciable, depreciation decreased linearly and gradually
decrease highest permissible rates.
With financial assets (EUR 25) is the 100% interest in the company was founded on September 21, 2010 MTL Light Solutions GmbH,
Munich. This company has completed an agreement dated October 11, 2010, a profit. Parent company is the reporting company. By
decision of 3 July 2012, the company was dissolved with effect from the end of July 31, 2012. The conditions for the corporate
income tax and trade tax group between the two companies are therefore no longer available for the period of settlement.
Inventories are valued at acquisition cost or at the lower current values. For certain inventories, the values
are calculated using a
simplified method permitted at the lower.
Raw materials and supplies were stored in the ERP system costing prices are constantly monitored and maintained valued. This
calculation prices essentially correspond to the average cost.
The basis for assessing the progress and finished goods at cost of the individual calculations at the lower. They contain material,
production and prorated material and production overheads. The light of current production level was carried out in the manner that
it was assessed on the basis of the production plan to the identified according to inventory processing status.
All discernible risks in inventories, arising from above-average storage duration, reduced utility and lower replacement costs are
covered by appropriate devaluations. Apart from customary retention of title, inventories are free of third party rights.
Receivables and other assets are stated at nominal value or at the lower fair value at the balance sheet date. All risk-bearing items is
accounted for by making appropriate allowances for doubtful debts. The general credit risk as well as the reminder, the discounts
and the loss of interest on late payment is worn in receivables from goods and services by a general allowance to the non-impaired
receivables in the amount of 1% of invoice.
The demand from corporate income tax credits is recorded at present value. Receivables in foreign currency are valued at the
exchange rate at the balance sheet date, the only slightly different from the historical rates.
Other assets in the amount of EUR 62,172.94 (PY. EUR 69,508.83) have a remaining term of more than one year.
Fifth Equity
The shareholder has granted until the year 2009, a capital reserve in the amount of EUR 4,174,408.45 (USD 5,927,660). In 2010,
another capital reserve in the amount of EUR 6,610,736.91 was declared and paid.
The profit brought forward at 1 January 2012 of EUR 1,541,535.78 and net income in 2012 of EUR 521,260.74 yield the balance
sheet profit of EUR 2,062,796.52.
6 Provisions
The calculation of pension provisions is conducted in accordance with accepted actuarial principles using the projected unit credit
method (PUC) method with the biometric principles of the 2005 G mortality tables of Prof. Dr. Klaus Heubeck, an interest rate of
5.04% for the premises of pottage and Duisburg, 5.05% for the permanent establishment Mörfelden-Walldorf, a dynamics of
applicable compensation of 3.00% and a pension increase of 1.75% for the establishment of pottage, 2% for the permanent
https://www.bundesanzeiger.de/ebanzwww/wexsservlet 3/9
9/14/2014 Federal Gazette
establishment Duisburg and 2.5% for the establishment Mörfelden-Walldorf. A fluctuation was not taken into account. The discount
rate used for discounting was a flat rate of the average market interest rate lt. Federal Bank, resulting from an assumed remaining
maturity of 15 years.
According to the Saldierungspflicht according to § 246 para. 2 sentence 2 HGB for plan assets were offset against the assets of the
asset value of the reinsurance policy (EUR 260,265) to the pension obligations (EUR 5,489,980).
The expenses from interest (EUR 250,208) in accordance with § 277 para. 5 HGB in the income statement under the heading
"Interest and similar expenses".
Due to high advance payments for corporation tax and trade tax from 2010 to 2012 are receivables arising from tax refund claims
against the tax authorities, which are reported under other assets. Therefore, no tax provisions were formed.
Provisions for anniversary bonuses are reported in commercial and tax law permitted height.
The commercial law calculation of provisions for anniversary bonuses was made with the biometric actuarial bases of the mortality
tables 2005 G, a discount rate of 5.04% and a dynamic range of applicable compensation of 3%. The expenses from discounting
(EUR 7,121) are in accordance with § 277 para. 5 HGB in the income statement under the heading "Interest and similar expenses".
Other provisions account for all contingent liabilities and contingent losses from pending transactions.
7 Liabilities
Liabilities are carried at their settlement amount. Currency liabilities are valued using an internal rate that differs only insignificantly
from the balance sheet date spot exchange rate.
The income statement was prepared in accordance with § 275 para. 2 HGB using the cost method.
Managing Director
Employee
There, on average, 108 people were employed, of which the business ATLAS 82 employees, in business KHS 26 employees.
Group Relationships
The company is a subsidiary of the Group of ATLAS Material Testing Holding Corporation, Chicago, USA, in its consolidated financial
statements it is included. The consolidated financial statements are available at the registered office of that company.
There were significant other financial obligations under long-term lease agreements. The leases had on 31 December 2012 maturities
between one and three and a half years. The cumulative commitments until the end of the contracts amounted to TEUR 1,831 (PY.
TEUR 2,146).
Contingencies
At balance sheet date there were no contingent liabilities existed according §§ 251 in conjunction with 268 para. 7 HGB.
https://www.bundesanzeiger.de/ebanzwww/wexsservlet 4/9
9/14/2014 Federal Gazette
Allan Imrie (businessman)
Management report for the business year from January 1 to December 31, 2012
https://www.bundesanzeiger.de/ebanzwww/wexsservlet 5/9
9/14/2014 Federal Gazette
The 2012 financial year was the Company, taking into account the prevailing general economic situation and taking into account the
results to 2011 well. In the evaluation of the decline to the previous year is to be noted that the year 2011, the previously most
successful year in the company's history was and was characterized by specific developments.
The KHS division was marked by the completion of several projects. It could also be acquired new projects.
Asset position
The financial assets of EUR 25 resulting from a 100% stake in MTL Light solutions GmbH.
Inventories relates in the amount of TEUR 1,995 on inventories of the division ATLAS, in the amount of EUR 814 on inventories of the
division KHS. In the KHS received of TEUR 3,410 were sold.
Receivables from deliveries and services (12.1%) and accounts receivable from affiliated companies (40.3%), which account for
52.4% the largest share of total assets, are explained by longer payment terms for companies within the group and an increase the
loan of EUR 1,000 thousand compared to the AMETEK Holdings BV and the granting of a loan of EUR 900 to the Ametek Material
Analysis Holdings GmbH.
The increase in other assets of EUR 716 thousand is explained mainly with tax refund claims against the tax office of corporation tax
and trade tax for the years 2010 until 2012.
Equity is next to the share capital of EUR 25 resulting from a capital reserve from previous years by voluntary payment of the
shareholders of EUR 10,785 and the balance sheet profit of EUR 2,063. Thus, the company achieved an equity ratio of 51.4%.
The pension provisions (EUR 5,230) and anniversary provisions (EUR 133) with TEUR 5,363 rd make. 21.4% of the total assets.
Provides the company with long-term capital from equity and pension and anniversary provisions of TEUR 18,236 or 72.8% of total
assets available.
https://www.bundesanzeiger.de/ebanzwww/wexsservlet 6/9
9/14/2014 Federal Gazette
Earnings
Because of severance pay, general wage increases and the acquisition of sales and service personnel in France and India of formerly
independent Group companies as of February 2012, staff costs increased by EUR 1,386.
Other operating expenses increased by EUR 499 thousand. Essentially consisting of an increase in legal and consulting costs (TEUR
271), sales commissions resulting (TEUR 160), office rents (TEUR 102), travel expenses (TEUR 234) and management fees (EUR 115
thousand). In contrast to decreases in advertising expenses (TEUR 130), external work (TEUR 294) as well as warranty costs (EUR
107 thousand).
Depreciation accounts in the amount of TEUR 1,226 (PY. TEUR 1,226) to the amortization of goodwill.
The financial result was mainly influenced by higher interest income of EUR 64 thousand from affiliated companies by the granting of
new loans in the amount of TEUR 1,900.
The tax rate is mainly explained by the tax exclusion of the amortization of goodwill from the merger. Compared to the previous
year's taxable income has fallen. This also explains the decrease in income taxes of TEUR 208th
Due to special circumstances, the reporting year is not comparable with the previous year. If you compare the operating
performance with 2011, the best in the company's history, resulting in a decrease of EUR 5,039. If you compare the operating
performance but with 2010, the second best in the company's history, the result is an increase of TEUR 2,642.
The operating performance in the business ATLAS is virtually unchanged. Declines in sales of large equipment were offset by higher
sales in spare parts sales and service, and laboratory services. The sales of large equipment is highly dependent due to the amount
of investment from the general economic situation.
The selling prices for the products of the division ATLAS we have increased in 2012 by approximately 4%.
The sharp decline in the previous year, mainly attributable to the business KHS, the whole plant is built in which the realization of
profits takes place only on acceptance. The time of decrease will depend on various factors and can not always be controlled by the
company. Therefore, there will be a business-related always strong fluctuations in sales of KHS. Sales of large-scale projects heavily
even at KHS depends on the general economic situation. In general, the major customers enter if business projects again.
In the business KHS however, this is the case. Depending on the type and size of the project, the material intensity vary greatly and
behave not proportional to sales. This also explains the decrease by about 26.1% material costs with a decline in operating
performance of about 13.1%.
This also explains the decreased only by TEUR 1,478 EBITDA despite sharp decline in sales and a 16.9% increase in personnel costs.
Due to the increased financial income and lower income taxes, the fiscal year was completed with a decrease in net income of EUR
1,207.
However, the Company was able to maintain its sales decline despite high market share and its market leader position in the past
fiscal year. The main reason for this strong market position, next to a full product portfolio, including the supply of consumables and
spare parts, providing comprehensive support and services such as technical services, training, workshops and consultations in the
field of Bewitterungsprüftechnik.
As expected, the business of consumables and spare parts as well as for service and maintenance division consolidated despite the
global crisis and make a positive contribution to overall sales. We expect to continue using a constant contribution to the growth of
our business.
Financial
https://www.bundesanzeiger.de/ebanzwww/wexsservlet 7/9
9/14/2014 Federal Gazette
Despite the decline in sales and operating results, the company's liquidity has decreased only by TEUR 433. This is classified as
positive, you take into account the increase in receivables from affiliated companies, resulting primarily from new loans of TEUR
1,900.
Employed cash flow management has helped to ensure short-term and long-term high liquidity.
Cash flow from operating activities was negative at EUR 338 and the cash flow from investing activities is also negative at EUR 95.
Cash and cash equivalents at the end of the financial year has therefore been reduced by TEUR 433 and TEUR 1,601 as of the end of
the year.
For 2013, we expect revenue and profit on ordinary activities at approximately the same level as in the 2012th
The continuing weakness of the U.S. dollar against the EURO and EURO erstarktem again after overcoming the crisis in some
European Member States on the one hand, we expect continued pressure on prices for our products. Approximately 30% of our
revenue is denominated in USD. On the other hand, we expect a further improvement in the economy with positive effects on the
demand for our products.
Risks arising from the supply of raw and processed materials, we try to minimize the control of our vendor portfolio. A quality
assurance process in the supply chain ensures the maintenance of quality standards.
Risks arising from poor quality is counteracted by a quality management system, a strict product release system and in the last
stage by appropriate insurance.
Adequate availability of our IT systems is a prerequisite for achieving our goals. Attacks by computer viruses and the like on our IT
system can affect the availability. For this reason, the existing systems are continuously optimized by we strictly use the most
current available on the market protection systems. In addition, there is an emergency recovery plan for the total failure of our
computer system.
For the growth and development of our company employee performance is essential. We stand with other companies in competition
for highly qualified specialists and managers. To win these employees and retain them for the long term, we offer attractive
remuneration and social systems as well as comprehensive training opportunities. We see no significant risks that could jeopardize in
order to achieve our growth targets, necessary staffing by specialists and managers.
Since November 2010, the ATLAS group belongs to a new group. Because of the new affiliation, we expect positive synergy effects
due to new collaborations and an expansion of sales channels.
At present and in the foreseeable future, no individual risks are evident and may jeopardize the continued existence of ATLAS in the
current fiscal year or beyond. The total sum of risks does not show a danger for society.
The company is constantly developing its products, systems and services further. It has its own development department.
The main focus in the 2012 financial year was the development of new products in the low-end range and test equipment for the
solar industry.
This context, cooperation with the American parent company has intensified and led to a lively exchange of technical know-how. The
use of these synergies will in future lead to a significant cost reduction and acceleration in the development area.
The Company operates a branch in Duisburg for the business ATLAS. This is a pure laboratory operation for Lohnbewitterung.
In 2013, the parent company has decided to shift the entire production gradually until 2014 to Chicago. Our company will then buy
the products and sell as before.
From this displacement, approximately 10 to 12 employees would be affected. Currently still negotiations with the works council on
the release procedures.
ATLAS assesses the creditworthiness of its customers in an appropriate manner by obtaining relevant information from credit-rating
agencies, such as credit reform. For export transactions appropriate credit hedging instruments or advance payments from
https://www.bundesanzeiger.de/ebanzwww/wexsservlet 8/9
9/14/2014 Federal Gazette
customers are used. ATLAS monitors the payment patterns of its customers on a regular basis and take appropriate measures to
minimize defaults.
The Management
We have audited the annual financial statements - to 31 December 2012, including the accounting and the management report of
the ATLAS Material Testing Technology GmbH, pottage, for the business year from January 1 - comprising the balance sheet, profit
and loss account and notes. The accounting and preparation of financial statements and management report in accordance with
German commercial law are the responsibility of the Company's management. Our responsibility is to express an opinion on the
basis of on our audit, on the financial statements, including the accounting and the management report.
We conducted our audit in accordance with § 317 HGB and promulgated by the Institute of Chartered Accountants and German
generally accepted auditing standards. Those standards require that we plan and perform that misstatements materially affecting the
presentation of operations in the annual financial statements in accordance with principles of proper accounting and in the
management report of the assets, financial and earnings position, with reasonable assurance be detected. In determining the audit
procedures Knowledge of the business activities and the economic and legal environment of the Company and expectations as to
possible misstatements are taken into account. During the audit, the effectiveness of the accounting-related internal control system
and the evidence supporting the disclosures in the annual financial statements and management report are examined primarily on a
test basis. The audit includes assessing the accounting principles used and significant estimates made by management as well as
evaluating the overall presentation of the financial statements and the management report. We believe that our audit provides a
reasonable basis for our opinion.
In our opinion based on the findings of our audit, the annual financial statements of Atlas Material Testing Technology GmbH,
pottage, the legal requirements and, in compliance with generally accepted accounting principles give a true and fair view of the
assets, financial and earnings position of the company. The management report is consistent with the financial statements as a
whole provides a suitable view of the Company's position and suitably presents the opportunities and risks of future development.
(Thiermann) Auditor
(Pine) Auditor
https://www.bundesanzeiger.de/ebanzwww/wexsservlet 9/9
9/14/2014 https://www.kvk.nl/handelsregister/TST-BIN/FP/JRWS002@?BUTT=244229570000RCT2V-DEP&kvknummer=244229570000&product=Jaarre…
Balance
Financial year: 2009 2008
: Accounts Type company's company's
Profit appropriation: after after
Amount: x1 x1
Currency: EUR EUR
Assets
intangible assets 10,499,599 11,858,831
tangible fixed assets 8512733
financial assets 7263087
FIXED ASSETS 17,762,686 20,371,564
Liabilities
and paid up capital 7142336 7142336
other reserves 252 050 608 347
EQUITY 7394386 7750683
Key figures
https://www.kvk.nl/handelsregister/TST-BIN/FP/JRWS002@?BUTT=244229570000RCT2V-DEP&kvknummer=244229570000&product=Jaarrekeningen 1/2
9/14/2014 https://www.kvk.nl/handelsregister/TST-BIN/FP/JRWS002@?BUTT=244229570000RCT2V-DEP&kvknummer=244229570000&product=Jaarre…
Liquidity
golden balance 2.40 2.63
Solvency
assets / debt 1.71 1.61
equity / total assets 0.42 0.38
equity / debt 0.71 0.61
Profitability
Amount: x1 x1
Currency: EUR EUR
working capital 10.3683 million- 12,620,881-
https://www.kvk.nl/handelsregister/TST-BIN/FP/JRWS002@?BUTT=244229570000RCT2V-DEP&kvknummer=244229570000&product=Jaarrekeningen 2/2
AGREMENT DGFIP C5109.10004
COPIE CERllflff c~
/) DGDIP N' 20S@ 2009
Formulaire cbligaiohc (article .S3 A
du cede ~n!ral d<s impOls). CD I BILAN - ACTIF I ~ ,_ ~
; I .
/
Designation de l'entreprise :
Adresse de I'entreprise 29
SAS QJiECA
OUAI DES GRESILLDNS 92230 GENNEYILLIERS
/>'"""' 'i',Duree
~do mob• LILI
exercice precedent* LJLl
de
Numero SIRET * 141olalol912l2l1l6lololol3l1I I j Neant o·
'-..,._ ~ice N, dos ~e :,__,_"
'"'""
- -- ---. -----
..N-1 I
---~
Brut
1 c..,,", .. ::t -f: '.1 , r~t\:·w:· FH<E
Capital souscrit non appel~ (I) AA ? fl I ''l\! "'1f%flfl
~/j ".'
~
Frais d'etablissement * AB AC I - . -a.) I .-11
::! Frais de developpement *
~
ex CQ I DEPOT~ ~ . 11 ,, --
"""'--~
~ Concessions, brevets et droits similaires AF 404 872 AG 366 156 38 715 47 298
!l
0 Fonds commercial (1) AH 12 931 800 Al 12 931 800 12 931 800
~
;:}
g Autres immobilisations incorporelles AJ AK
~ Avanccs et acomptes sur immobilisa- AL Alll
lions incorporellcs
Terrains
.;
AN AO
1 Autres participations
~ Creances rattacMes
!l0
ades participations
cu
DD
767 076 CV
BC
31 402 735 674 735 674
Ecarts de conversion actif* (VI) CN 349 262 349 262 161 459
TOTAL GENERAL (I a VI) co 70 873 907 lA 3 236 104 67 637 803 54 378 047
Renvois : {I) Dom droi1 au bail : (2) PUI lrooltJSd"anaodei
J~li;:a.11.."ICti ftnia::fi!r?i MC~: CP O> P.m ~ plus d'un an : lcR 136 196
Clause de '~""~ !lmmobili'3lions: Stocks: Creances:
de prop<l~1! : •
• Des explicalions conccmant cellc rubrique ront donnfes dans la 1101icc n• 2032.
AGREMENT DGFlP C5109.10004 DGFiP N° 2051 2009
0 I BILAN ~ PASSIF avant repartition I
Foowlaire obligatoite (article S3 A
du c<l<k g~ral des impOu)
Capilal social OU individuel (I)* (Donl verre :............... JLZ6Z.lOJL. ..... ) DA 6 782 100 6 782 100
Primes d'emission, de fusion, d'apport, .... DB 11 274 420 11 274 420
Ecarts de reevaluation (2)* (donl ecarl d'equivalence IE[{I ) DC
~~
TOTAL (Ill) DR 6 450 486 3 469 410
Emprunts obligataires convertibles DS
~
ttl
Autres empruuts obligataires OT
Empmnts et dettes aupr~s des etablissements de credil (5) DU
,..__
::!.. Empmnts et dettes financihes divers (Dont emprunls participatifs El ) DV 8 086 660 3 921 763
!a Avances et acomptes recus sur commandes en cours DW
4 265 353 3 270 706
E
Q Dettes fournisseurs et comptes rattaches DX 6 787 747 4 583 438
Denes liscales et sociales DY 3 638 815 3 870 362
Dettes sur immobilisa1ions et comptes rattaches DZ 71 692 36 202
Aurres dettes EA 1190 415 1 272 124
Compte Produits constates d'avance (4) EB
re2ul. 1 971 250 1 865 283
TOTAL (IV) EC 26 011 835 18 819 882
Ecarts de conversion passif * (VJ ED 225 753 83 569
TOTAL GENERAL 11 ll Vl EE 67 637 803 54 378 047
(1) Ecart de rehaluation incorpore au capital lB
{
Reserve speciale de reevaluation (1959) lC
~
~
Production stock~e
Produclion immobilisee
*
*
FM
FN
692 032 3 364 764
7 100
~~ Subventions d'exploitation FO
jl.i
Reprises sur amortissements ct provisions, transferts de charges * (9) FP 155 653 887 796
Autres produits (1) ( 11) FQ 331 556 325 041
Total des l>rodults d'cxploltatlon (2) (I) FR 47 019 761 49 625 494
)
Achats de marchandises (y compris droits de douane)* FS
~
{ 243 841 197 349
Sur immobilisations
!2 ~
~I:: - dotations aux provisions GB
iSS Sur actif circulant : dotations aux provisions *
8a Q 1
Pour risques et charges : dotations aux provisions
GC
GD
446 405
1 999 418
152 986
550 325
Autres charges (12) GE 63 322 269 219
Total des charges d'exploilatlon (4) (II) GF 40 522 645 40 855 6n
1 - RESULTAT D'EXPLOITATION {I - II) GG 6 497 116 8 769 816
r!" Bfo~fice attrlbu~ ou perte transffo~e * 011) OH
·J! ~
ce
"& 8
0 5 Perte supportee ou benefice transfere * OV) GI
~ Produits des autres valeurs mobilieres et creances de l'accif immobilise (5) GK 131 936 110 759
~
Antres interets et produits assimil~s (5) OL 362 321 413 892
I« Reprises sur provisions et transferts de charges GM 161 459 42 486
Total des produits flnancl ers (V) GP 1 293 387 1 210 045
ti)
~u
Dotations financieres aux amortissements et provisions * GQ 349 262 161 459
lnterets et charges assimilees (6) GR
g
s;.. Differences negatives de change GS
158 166
446 852
104 482
617 734
~ Charges nettes sur cessions de valeurs mobilieres de placement GT
~u Total <les cbarges financiercs (VI} GU 954 281 883 675
2 • RESULTAT FINANCIER (V ·VI) GV 339 106 326 369
3 · RESULTAT COURANT AVANT IMPOTS (I - II + Ill · IV + V - Vil ow 6 836 222 9 096 186
IRENVOJS : >uir tabkau n• 2053) • D.!s cxplkalioosC<l!UltWll cell• nibricpo soot donnfe•d= la ooke n" 1<132.
AGREMENT DGFIP C5109.10004.--~~~~~~----,,.--~~~~~~~~~~~~~--. DGFIP NC) 2053 2009
@I COMPfE DE RESULTAT DE L'EXERCICE <SuI1e>I
fonrulaill! obligatolre (artlde Sl A
du tode gfolral <ks inlpO(s)
~j
6
Produits exceptionnels sur operations en capital * HD
8 -
f § Reprises sur provisions et transrerts de charges HC 81 288 113 551
~ (\'II) HD
Total des produits exceptlonnels (7) 81 288 113 558
"'::ll'1 Charges exceptionnelles s11r operations de gestion (6 bis) HE 153 714 15 108
~ Charges exceptionnelles sur operations en capital *
I!
llF
~
""'(
Dotations exceptionnelles aux amortissements et provisions HG 31168 300 446
t3 E Total des charges cxccptlonnclles (7) (VIII) HH 184 883 315 555
~ 4- RESULTAT EXCEPTIONNEL (VII- VIII) HI ( 103 594) ( 201 996)
k:i
~ Participation des salaries aux resultats de l'entreprise IU
~
(IX} 896 525 1 328 838
~ lmp(>ts sur les benefices * (X} HK 1 689 050 2 148 72.0
La Societe a ete creee le 13 Decembre 1995 sous la forme d'une S.A.R.L. au Capital entierement libere
de 50 568 Francs, soit 7 709,04 euros. Le 13 Mai 1996, l'Assemblee des Associes decide de transformer la Societe en S.A.
regie par la loi en vigueur et par Jes statuts au Capital entierement Jibere de 281 736 Francs, soit 42 950,38 euros.
Conformement aux decisions prises par I' Assemblee Generale Extraordinaire du 20 Juin 1996, M.S.I. (Materiels
Scientifiques International) a pris le controle du Groupe S.P.T.M.-CAMECA.
La societe M.S.l. a ete acquise par la societe M.A.I. (Micro Analyse Instruments) le 29 juin 2001 dont le premier exercice a
ete clos le 31 decembre 2002.
M.S.I. a absorbe S.P.T.M.-CAMECA par fusion simplifiee suivant la decision de I' Assemblee Generate Mixte Ordinaire et
Extraordinaire du 30 novembre 2001.
La societe M.S.l. (Materiels Scientifiques International) a absorbe CAMECA, sa filiale operationnelle, suivant la decision de
l'Assemblee Generale Mixte Ordinaire et Extraordinaire du 05 aofit 2002. De plus, M.S.l. a change de denomination sociale
et de forme et est devenue CAMECA SAS afin de preserver son identite et son nom commercial vis a vis de ses clients.
La societe Micro Analyse Instruments, detenue a 100%, a etc acquise par la societe Financiere Cameca le 06 avril 2005.
Aux termes d'une deliberation en date du 28 juin 2006, CAMECA, l'associe unique de Biosims SARL, a decide de dissoudre
sa filiale, par transmission universe lie du patrimoine (TUP) avec effet retroactif au 1°' janvier 2006.
Le 9 aout 2007, le fonds Carlyle Europe, actionnairc de Financiere Can1eca tete du Groupe CAMECA, a cede ses titres au
Groupe AMETEK Inc. La societe Financiere Cameca est detenue a I 00% par la nouvelle holding Ametek Holdings SARL.
1.2. Objet
L'etude, la fabrication et la vente de tous appareils OU elements d'appareils electroniques et mecaniques de hautes precisions
en particulier d'instruments scientifiques.
II est fait application des recommandations du Conseil National de la comptabilite, de l'Ordre des Experts Comptables et
Comptables Agrees et du Conseil National des Commissaires aux Comptes, ainsi que Jes autres principes comptables
generalement admis.
2
Conversion des dettes et creances en devises
Au bilan
Les dettes et creances en monnaies etrangeres qui n'ont pas fait l'objet de couverture de taux, sont enregistrees au cours du
jour de la transaction. A l'arrete des comptes, elles sont valorisees au taux en vigueur a la date de cloture. Les ecarts
provenant de cette actualisation soot inscrits aux comptes « Ecarts de conversion actif » pour Jes pertes latentes et « Ecarts de
conversion Passif» pour Jes profits latents.
Celles qui soot couvertes par des contrats de change, soot evaluees au cours de Ia couverture qui leur est affectee. II n'est pas
dans ce cas constate de difference de conversion ni a l'actif, ni au passif du bi Ian.
Au compte de resultat
Les ecarts de change defavorables sur operations en devises font l'objet de provisions pour risques dotees pour leur totalite
sur l'exercice de leur constatation.
Les methodes d'evaluation et de presentation retenues pour etablir Jes comptes de l'exercice 2008 sont demeurees inchangees
par rapport a celles de l'exercice precedent.
Les immobilisations sont comptabilisees conformement aux reglements CRC 2002-10 et 2004-06.
I
Valeur ! Cessions Valeur
(en euros) Acquisitions I
fin d'exercice
debut d'exercice \ Mise au rebut
:I
lmmo. Logiciels 401 967 I
19971 - 17 066 404 872
lncorp. Fonds Commercial 12 931 800 : ' 12 931 800
:
Terrains Batis - I
I
!
I
-
Biltiments - I -
Agencement Amenag. Contruct. 215 411 I 8 503 I
223 915
lmmo. I ;
Materiel Outillage Industriel I 430 271 I 61 695 '- 6 853 I 485 113
Corporel. Materiel de Transport - I
' -
Materiel Bureau et lnformatique 149 259
I
I
43 280 '-
I 881 191658
Mobilier 250 354 I
I
18 774 I
i
- 4 800 264 329
En cours 4 625 71 592 - 4 625 71 592
Autres participations 767076 I 767076
lmmo. I
Financ. Prets 3 150 668 131 955 I - I 033 630 2 248 993
Autres immobilisat. financieres I 109 643 ' 155 956 .' - 23 I 265 575
Total 20 411 078 i 511 727 1 067 878 19 854 926
Les frais de recherche et de developpement ne sont jarnais immobilises et sont comptabilises en charge pour 4 885 K€.
Le fonds de commerce a fait l'objet d'une reevaluation de 12 913 506 € lors de la fusion du 05 aoilt 2002. Cette reevaluation
n'a pas subi l'impot (4 304 502 €) en application du regime de faveur prevu a !'article 210 du Code General des lmpots.
Le fonds de commerce n'est pas amorti et ne fait pas l'objet d'une provision pour depreciation au 31.12.2008 compte tenu
du chiffre d'affaires realise et de )'acquisition par Ametek.
3
6.1.2. Jrnmobilisations corporelles
Les immobilisations corporelles, acquises apres la fusion du 05 aofit 2002, sont evaluees a leur cofit d'acquisition
(prix d'achat et frais accessoires, hors frais d'acquisition des immobilisations) ou a leur cofit de production. La valeur des
immobilisations transferees lors de la fusion correspond a leurs valeurs nettes comptables au jour de la fusion.
Les acquisitions de la periode correspondent aux besoins liees a !'installation dans Jes nouveaux Jocaux et a des
renouvellements de materiels devenus obsoletes.
CAMECA detient Jes actions des filiales etrangeres (Cameca-USA, Cameca-UK, Cameca-JAPAN, Cameca-KOREA,
Cameca TAIWAN et Cameca Gmbh) a 100 % pour 760 674 €.
La valeur brute des titres de participation est constituee par Ia valeur d'apport ou d'acquisition. Une provision est constituee
si la valeur d'usage d'un titre devient inferieure a sa valeur d'entree. Cette valeur d'usage est determinee en fonction de
l'actifnet reestime de la filiale.
Cameca Gmbh a rencontre des difficultes depuis son acquisition en 2005. Une restructuration de son activite a ete decidee
visant a transformer cette entite de production (instruments Quad) en structure de ventes et de services de !'ensemble des
produits de Cameca. Cette restructuration devrait permettre a la filiale de degager des profits pour Jes exercices a venir
conformement aux hypotheses actuellement retenues dans le business plan.
L'exposition que represente Cameca Gmbh dans Jes comptes de Cameca SAS au travers d'une situation nette negative et
d'actif rattache a cette participation est couverte a hauteur de 300 K€ (Jes titres pour 25 000 et Jes comptes courants
pour 275 000), dans la perspective de la realisation des hypotheses retenues dans le business plan.
Le 6 avril 2006, Cameca a fait un pret de I 967 152 euros a sa filiale Cameca GmbH, pour Jui assurer un equilibre bilanciel
suffisant. Ce pret, remunere au taux annuel de 5 %, devra etre rembourse integralement le 6 avril 2013.
Au 6 avril 2007, le pret a ete capitalise des interets de la periode (6.04.06 - 6.04.07), soit 98 627 euros.
Au 6 avril 2008, le pret a ete capitalise des interets de Ia periode (6.04.07 - 6.04.08), soit 103 497 euros.
Les interets se rapportant au pret courent a compter du 07.04.08 au 31.12.08 pour 79 718 euros.
Le 29 octobre 2007, Cameca a fait un pret de I 000 000 euros a AMETEK Holding BV. Ce pret, remunere au taux annuel
de 5 %, a ete rembourse par anticipation le 26 juin 2008 pour le nominal ainsi que Jes interets (33 630 euros).
Valeur : :I I Valenr
I
(en euros) Dotations Reprises
debut d'exercice i I
! fin d'exercice
Logiciels 354 669
: 28 554
:... i 366 156
I 17 066
l l
Biitiments l
-
Agencement Amenag. Contruct. 23 288 20 434 i 43 722
l
Materiel Outillage lndustricl 571 202 144 621 ;- 6 853 708 971
Materiel de Transport I
I
-
Materiel Bureau et lnformatique 100 030 26 327 l" 881 125 476
Mobilier 34 250 ! 26 883 ~ 4 800 56 333
;
Total 1 083 440 246 821 >- 29 601 ' 1300 660
Dotations Reprises
Mode d'amortissements
derogatoires derogaloires
4
Les immobilisations incorporelles (logiciels) sont immobilisees et amorties au prorata temporis sur l'annee d'acquisition.
Elles sont amorties comptablement sur trois ans. Elles font egalement l'objet d'un amortissement derogatoire.
L'amortissement des immobilisations corporelles est calcule suivant le mode lineaire qui permet de mieux prendre en
compte la depreciation economique des immobilisations, en respectant le cadre defini par les principes comptables et fiscaux.
Pour Jes amortissements des biens apportes !ors de la fusion, Jes durees d'amortissements correspondent a la duree restant a
courir dans Jes livres de la societe absorbee.
6.2.1. Stocks
Les stocks, matieres premieres et foumitures, sont evalues a leur cofit standard d'achats. Les stocks de produits finis et les
travaux en cours sont evalues a leur cofit standard de production. Les stocks, valorises en cofit standard, sont corriges
annuellement d'une part, de l'ecart sur achat constate correspondant a la partie non consommee des achats, et d'autre part, de
l'ecart constate sur la valeur reelle du cofit de la main d'reuvre (pour les en-cours et les produits finis).
Les stocks font l'objet d'une depreciation lorsque ce cofit devient superieur a la valeur probable de realisation.
Les frais generaux commerciaux, administratifs et financiers, ainsi que Jes frais de recherche et de developpement ne faisant
pas l'objet d'une commande client, sont directement pris en charge dans l'exercice.
Valeur debut
Provision pour depreciation d'exercice
Augmentations Diminutions Valeur fin d'exercice
5
6.2.J. Creances
Les creances sont enregistrees au bilan pour leur valeur nominale. Certaines creances sont eventuellement depreciees, selon
la methode suivante :
La creance constatee est depreciee de 50% de son montant hors taxe en fin d'exercice, si elle est superieure a un an
d'existence, et si elle ne fait pas par ailleurs l'objet d'une provision cas par cas.
Elle sera depreciee a 100 % si son existence est superieure adeux ans, dans Jes memes conditions precisees ci-dessus.
Par ailleurs, une depreciation complementaire individualisee peut etre constatee !ors de !'analyse du portefeuille en fonction
d'evenements connus specifiques.
Total 21780113
6
0 Produits a recevoir inclus dans les postes de bilan
II s'agit des factures restant a etablir sur les interventions du S.A.V. pour un montant de 36 849 euros, des interets courus
sur prets a Cameca Gmbh pour 79 717 euros et des interets courus sur l'avance de I million pour 147 065 euros.
6.2.4. Tresorerie
Nature Mooiaots
Charges d'exploitation
Contrats assistance informatique 32 266
Contrats de maintenance 40 669
Contrats de collaboration 37 500
Deplacements (billets d'avion) 2 728
Assurances I 550
Autres ( Maintenance, Abonnement revues ) 418
Total 115 131
Les charges payees d'avance telles que Jes abonnements et Jes contrats ont ete calculees prorata temporis.
Ils proviennent essentiellement des creances clients etablies en devises et qui ne font pas l'objet de couvertures par des
contrats de ventes aterme.
A ce titre, une provision pour perte de change a ete constituee pour 349 262 euros.
7
7. Explication des postes du bilan - PASSIF
Total cloture 2007 31 805 183 5 426 793 -5 429 301 31 802 676
TOTAL 31 805 183 5 426 793 -5 429 301 4 147 052 35 949 728
II s'agit des aides de l'ANVAR (Agence Nationale de Valorisation de la Recherche) pour la realisation de materiels
innovants sous forme d'avances remboursab!es. Elles s'elevent a 650 000 euros.
Les provisions pour risques et charges sont constatees lorsque Jes risques et charges sont nettement precises quanta leur objet
mais dont la realisation est incertaine et que des evenements survenus ou en cours rendent probables.
Provisions Dotations Reprises Provisions
(en euros) Utilisation a la cloture
a I' ouverture de l'exercice sans objet
. Garanties donnees aux clients I 292 503 239 699 I 532 202
. Penalites clients 333 981 18 027 22 200 46 419 283 389
. Pertes de change 161 458 349 262 161 458 349 262
. Autres pour risques 0 165 986 165 986
. Pensions et obligations similaires 975 822 333 834 84 100 I 225 556
. Medaille du travail 535 378 57 864 17262 575 980
. Travaux restant a effectuer 170 268 I 202 035 54 192 1318lll
TOTAL 3469 410 2 366 707 183 658 201 973 5 450 486
8
Les dotations et reprises des provisions pour risques et charges se repartissent par nature comme suit :
Aucun engagement en matiere de retraitc n'a cte constatc dans Ics comptes de la socicte a regard des dirigcants.
e) Provisions pour medaille du travail
Les medailles du travail susceptibles d'etre versees sont actualisees et ponderees des probabilites de vie et de presence dans
l'entreprise, a Ia date de cloture.
7.4. Dettes
(5) Paiement de l 'imp6t sur !es societes, apres imputation du credit imp6t recherche de /'exercice 2008 (421 685),
a la mere Ametek holdings SARL de 1 689 050 euros.
Avances concernant Cameca USA Inc pour 1 002 290 euros.
9
7.4.3. Dettes d'exploitation
A plus d'l an
(en euros) Montant brut A 1 an au plus
5 ans au plus
Emprunts et dettes financieres divers 5 395 320 3 635 320 l 760 000
Foumisseurs et comptes rattaches 6 787 747 6 787 747
Personnel et comptes rattaches 2 039 392 2 039 392
Securite sociale et autres org. sociaux 1458 673 l 458 673
Etat et autres lmpots sur !es benefices
collectivites Taxe sur la valeur ajoutee 104 223 104 223
publiques
Autres impots, taxes & assi. 36 526 36 526
Dettes sur immobilisations & cptes rattaches 71 592 71 592
Groupe et associes 2 691 340 2 691 340
Autres dettes et avances 5 455 769 5 455 769
Produits constates d'avance I 971 250 I 971 250
TOTAL 26 011 835 24 251 835 1 760 000
10
o Charges a payer incluses dans les postes de bilan
Nature Montan ts
Produits d'e:xploitation
Contrats de maintenance S.A.V. (1) I 544 070
Marchandises facturees non livrees (2) 427 180
Total 1 971 250
(1) Les contrats de services sont factures aux clients pour une periode a courir exprimee en jours. A la cloture, la part calendaire non echue
est constatee d'avance.
(2) La provision correspond a des accessoires non livres relatifs ades machines livrees, facturees.
Les profits latents s'elevent a 225 753 euros. Ils proviennent des creances clients en devises pour 216 054 euros,
des factures foumisseurs en devises restant a payer pour 5 777 euros et des commissions en devises a payer aux agents
pour 3 922 euros.
11
8. Explication des postes du Compte de Resultat
(*)la part du Service Apres Vente dans le chiffre d'affaires represente 10 %, soit 4 423 milliers d'euros.
ASIE / PACIFIQUE
48,34%
UNION
_ _ _ _ EUROPEENNE
(+FRANCE)
26,74%
USA/ CANADA
24,80%
AUTRES (AFRIQUE)
0,12%
Le graphique met en evidence I' importance des marches asiatiques au detriment du marche americain dans le «business»
de CAMECA.
12
8.3. Autres achats et charges externes
Le montant des autres achats et charges externes, qui s'eleve a 13 613 milliers d'euros, comprend Jes achats
de sous-traitances industrielles (2 671 KE), Jes achats non stockes de matieres et foumitures (387 KE), Jes services exterieurs
(5 163 K€) et des autres services exterieurs (5 391 K€) detailles ci-dessous:
Services extfrieurs
Sous-traitance generale (!) 3 357 635 2 188 685 2 381 777
Redevances de credit bail (2) I 295 773 1254216 983 355
Locations (3) 143 450 133 966 78 184
Entretien, reparation, maintenance 187 598 135 662 123 160
Primes d'assurance (4) 120 626 189 246 150 210
Etudes et recherches 41 389 83 485
Documentation 35 839 22444 9438
Frais de colloques, seminaires, conferences 22 211 1970 4 309
Sous total 5163 132 3 967 578 3 813 918
Autres services exterieurs
Personnel interimaire 123 231 118 177 188 521
Remuneration d'intermediaires et honoraires (5) 2 312 016 I 814 888 I 542 592
Publicite, publications, relations publiques 15 488 15 754 36966
Transports de biens (6) 942 850 729 096 626 647
Deplacements, missions et receptions (7) I 781 875 I 737 665 I 696 843
Frais postaux et de telecommunications 50 090 58 190 50 927
Services bancaires et assimiles 87 236 110 237 167212
Divers (8) 78 665 42 407 59 458
Sous total 5 391 451 4 626 414 4 369166
Total IO 554 583 8 593 992 8 183 084
(I) Prestations pour I 955 KE, autres prestations decentralisees pour 874 K€, exploitation informatique pour 151 K€, nettoyage et
gardiennage des locaux pour 379 K€.
(2) Remboursement du credit bail immobilier que Cameca a souscrit aupres de Fortis Lease pour financer le nouveau siege.
(4) Couvertures concemant la responsabilite civile, la multirisque industrielle (y compris la perte d'exploitation), le transport des
marchandises, la flotte automobile et Hommes CJes pour le credit bail immobilier.
(6) Transports sur achats pour 314 K€, transports et emballages surventes pour 612 K€ et divers pour 17 K€.
(7) Frais de voyages pour 886 K€, de missions pour 834 K€ et de receptions pour 62 K€.
13
8.5. Resultat de l'exercice
(1) dont Revenus des prets Cameca GmbH pour la periode 2008 pour 107 092 euros
Revenus des prets Ametek USA pour la periode (I" semestre 2008) pour 24 844 euros
(2) dont interets sur participation en compte courant bloque pour < 51 130 > euros
lnterets de la dette Ametek BV pour < 46 571 > euros
lnterets de l'avancc Cameca USA pour< 49 643 >euros
Agios pour< 10 744 > euros
(3) dont Revenus de l'avance IM dans le cadre du leasing pour 60 895 euros et Swap de taux (Leasing) pour I 08 331 euros
Revenus factures a la holding M.A.!. selon la convention de tresorerie pour 43 155 euros
Revenus factures a la holding Financiere Cameca selon la convention de tresorerie pour 148 094 euros
(4) provisions pour risques financiers pour < 187 803 > euros
Un accord d'interessement a ete signe et depose le 13 juillet 2006 aupres de l'inspecteur du travail.
Le montant total de 896 525 euros se repartit en participation pour 458 400 € et en interessement pour 438 125 € au titre
de l'exercice 2008.
14
8.7. Impots sur les benefices.
Le resultat fiscal de l'exercice (6 203 041 €) genere un impot apayer de 2 I IO 735 euros.
Un credit d'impot en faveur de Ia recherche a ete constate dans Jes comptes de la societe et s'eleve a421 685 euros. Ce credit
s'impute sur l'impot sur Jes societes, soit un impot net apayer de I 689 050 euros.
Cette somme est transferee chez Ametek Holdings SARL, Ia tete de groupe, dans le cadre de )'integration fiscale.
Micro
Au 31/12/2008 CAMECA Cameca Cameca Came ca Cameca Came ca Cameca Financiere
Analyse
(en euros) FRANCE USA UK JAPAN KOREA TAIWAN GMBH Cameca
Instruments
Au hi/an
Actif
Prets
Preteur 2 248 994
Emprunteur 2 248 994
Creances d'exploitation
Comptes courants Cameca 9 711 931
Comptes courants partenaires 326 327 210 709 2 079 646 7 095 249
Clients 427 992
Filiales partenaires 291 508 51 038 68 330 200 16 916
Passif
Autres reserves
. Dividendes verses 0
. Societes partenaires
Dettes d'exploitation
Comptes courants Cameca I 002 291
Comptes courants partenaires 1002291
Foumisseurs 3 086 296
Filiales partenaires 879 517 6 064 555 334 210 720 l 434 661
15
Au compte de risultat
Produits d'exploitation
. Ventes aux filiales 11722324
. Societes partenaires 4 895 712 41 838 6 168 005 173 971 17 778 425 020
. Prestations facturees aux filiales
. Societes partenaires
Chames d'exoloitation
. Achats aupres des filiales 3 013 462
Societes partenaires 658 177 18 669 134 272 613 799 3 951 I 584 594
. Prestations faites par les filiales 1330 562
. Societes partenaires 107 905 492 540 323 568 406 549
Produits financiers
. lnterets courus a recevoir 298 342
. Societes partenaires 107 092 43 155 148 095
Charees linancieres
. Interets et charges assimiles 49 644
. Societes partenaires 49644
I 0. Renseignements divers
• Des cautions et avals accordes a des clients par !es banques pour notre compte s'elevent a 3 31 l 895 € :
(Cautions Marches«France»: 974981 € - Marches«Etranger»: 2336914 €)
• P1TCH Promotion, a cede par acte notarie du 21 /12/2005 son terrain - 29 quai des Gresillons a Gennevilliers, et a vendu
en etat futur d'achevement un immeuble a usage de bureaux et d'activites pour une surface de 7 420 m2 a Fortis Lease.
La livraison a eu lieu le 13 juillet 2006.
Ce meme jour, devant notaire Fortis Lease a signe un credit immobilier avec Cameca pour
cet ensemble immobilier pour une duree de 12 ans et une valeur de 12 340 000 euros dont une avance de I million euros
a ete versee. Les remboursements ont commence a compter de la livraison.
• Une assurance Homme Cle a ete souscrite pour un total de 750 000 euros sur I personne.
• 11 n'cxiste pas de garanties de pa.ssiC d'engagements de surete et d'actes de nantissements au 3 l dec..-:mbre 2008.
Un nouvel immeuble d'unc valcur de 12 340 000 curos acquis, le 13 juillct 2006, par credit bail aupres de Fortis Lease pour
une dun~e de 12 ans se ventilc comme suit :
- Terrain I 500 000 €
- Constmction 7 840 000 €
- Ageneements 3 000 000 E
Dans le cas ou la socictc avait aequis cc bien, J'amortissement de la nouvelle usinc (construction et agcnccments),
dcct1mposee en 4 groupes avec des durees de vie respectives de 8 I I 0 / 25 et 30 ans, aurait ete de 468 048 euros par an.
Credit bail Redevances Redevances Engagement
immobilier cumulccs cxcrciee Net
16
A plus d'lan
Echeancier A I an au plus A plus de 5 ans
et 5 ans au plus
10.3. Effectifs
Ouvriers 31
ETAM 89
lngenieurs 77
195
Nombre d'heures ouvertes au titre du droit individuel a la formation (DIF) au 31.12.2008 I 6 2 JO heures
Nombre d'heures de formation consommees au titre du D.I.F. au 31.12.2008 64 heures
Aucune demande de formation n'ayant ete deposee par Jes salaries au 31.l2.2008, et acceptee par la direction, la societe n'a
pas juge utile de proceder a une provision au titre de cet engagement.
10.5. Avances ct credits allouecs aux dirigeants sociaux et indications des engagements pris pour leur compte
Neant
10.6. Remunerations allouees au titre de l'exercice aux membres des organes d'administration et de direction a raison
de Jeur fonction
Neant
Ncant
Conformcmcnt aux articles L. 233-16. L. 233-17 ct R. 233-15 du Code de Commerce. la socictc. dont le capital est dctcnu a
100% par la societe Ametek Holdings SARL depuis le 9 aoCtt 2007, n'etablit ni ne publie de comptes consolides pour
I" cxercice clos le 31 dccembre 2008, ctant precise que :
- les comptcs des socictcs contr6l6es dircctement ou indirectement par la societc Ametek Holdings SARL sont inclus dans les
comptes consolides de !'ensemble plus grand d'entreprises etablis par la soeiete Ametek Inc. societe de droit americain.
- ees eomptcs sont completes par la mention dans !'annexe des comptes annucls de la soeietc Ametek Holdings SARL des
infomiations significatives visees a !"article R233-l5 du Code de Commerce.
17
11. Evenements post-cloture
Cameca a fait l'objet d'un contrf>le fiscal au cours de l'exercice portant sur Jes exercices 2006 et 2007. La verification des
comptes n'etant pas terminee, Ia societe considere qu'il n'y a pas lieu de constituer une provision ace titre.
CAMECA UK Ltd
PO box 88
Wilmslow - Cheshire SK95BE
GRANDE-BRETAGNE
CAMECA GmbH
Carl-van-Linde Str. 42
D-85716 Unterschleissheim
ALLEMAGNE
18
Tableau des filiales et participations au 31.12.2008
Reserves 1903958 96 679 55 211 -209 495 077 1 512 925 - 1 487 670
Dividendes verses
Euros
Devises
19
CONST ANTIN ASSOCIES ERNST & YOUNG et Autres
Came ca
Exercice clos le 31 decembre 2008
Cameca
Exercice clos le 31 decembre 2008
A l'Associe Unique.
En execution de la mission qui nous a ete confiee par decision de l'associe unique, nous vous
presentons notre rapport relatif al'exercice clos le 31 decembre 2008, sur:
• le controle des comptes annuels de la societe Cameca, tels qu'ils sont joints au present rapport ;
Les comptes annuels ont ete arr~tes par le president. II nous appartient, sur la base de notre audit,
d'exprimer une opinion sur ces comptes.
Nous avons effectue not re audit selon les norm es d'exercice professionnel applicables en f ranee : ces
normes requierent la mise en reuvre de diligences permettant d'obtenir !'assurance raisonnable que
les comptes annuels ne comportent pas d'anomalies significatives. Un audit consiste a verifier, par
sondages ou au moyen d'autres methodes de selection, les elements justifiant des montants et
informations figurant dans les comptes annuels. II consiste egalement aapprecier les principes
comptables suivis, les estimations significatives retenues et la presentation d'ensemble des comptes.
Nous estimons que les elements que nous avons collectes sont suffisants et appropries pour fonder
notre opinion.
Nous certifions que les comptes annuels sont, au regard des regles et principes comptables fran~ais,
reguliers et sinceres et donnent une image fidele du resultat des operations de l'exercice ecoule ainsi
que de la situation financiere et du patrimoine de la societe a la fin de cet exercice.
En application des dispositions de !'article L. 823-9 du Code de commerce relatives ala justification de
nos appreciations, nous portons a votre connaissance les elements suivants :
• La note 6.2.1 de !'annexe expose les regles et methodes comptables relatives aux modalites de
comptabilisation des stocks. Dans le cadre de note appreciation des regles et principes comptables
suivis par votre societe, nous avons verifie le caractere approprie des methodes comptables
precisees et des informations fournies dans les notes de !'annexe et nous nous sommes assures de
leur correcte application.
Estimations
• Votre societe conserve dans ses comptes un fonds de commerce dont la valeur brute s'eleve a
K€ 12.932 au 31decembre2008. Compte tenu des elements previsionnels, le fonds de commerce
ne fait pas l'objet de depreciation tel que cela est indique dans la note 6.1.1 de !'annexe. Nous
avons procede a !'appreciation des approches retenues par votre societe pour estimer la valeur de
cet actif. Nous nous sommes assures du caractere raisonnable des hypotheses retenues et des
evaluations qui en resultent.
• Votre societe a constitue une provision pour couvrir !'exposition au risque que representent ses
filiales dans ses comptes, tel que cela est decrit dans la note 6.1.3 de !'annexe. Nos travaux ont
consiste a apprecier, sur la base des elements disponibles ace jour, les elements et les hypotheses
sur lesquels se f on de !'estimation de ces provisions, sachant que ces hypotheses ont par nature un
caractere incertain et que leur realisation est susceptible de differer des hypotheses utilisees. Dans
le cadre de nos appreciations, nous nous sommes assures du caractere raisonnable de cette
estimation et du caractere approprie de !'information don nee en annexe acet egard.
• Votre societe constitue des provisions pour risques et charges, tel que cela est decrit dans la note
7.3 de !'annexe. Nos travaux ont consiste a apprecier les donnees et les hypotheses sur lesquelles
se fondent ces estimations, a revoir les calculs effectues par la societe, a comparer les estimations
comptables des periodes precedentes avec les realisations correspondantes et a examiner les
procedures d'approbation de ces estimations par la direction. Dans le cadre de nos appreciations,
nous nous sommes assures du caractere raisonnable de ces estimations.
Les appreciations ainsi portees s'inscrivent dans le cadre de notre demarche d'audit des comptes
annuels, pris dans leur ensemble, et ont done contribue a la formation de notre opinion exprimee dans
la premiere partie de ce rapport.
Nous avons egalement procede aux verifications specifiques prevues par la loi.
Cameca
Exercice clos le 31decembre2008 2
Nous n•avons pas d'observation a formuler sur la sincerite et la concordance avec les comptes annuets
des informations donnees dans le rapport de gestion du president et dans les documents a l'associe
unique sur la situation financiere et les comptes annuels.
Cameca
Exercice clos le 31 decembre 2008 3
DGFiP N° 2050 2009
f•l:mlll>i:e obli~Gin: {"'1ll:lc Sl A
.tu Code~ dn implls).
CD I BILAN' - ACTIF I
Designation de l'entreprise : _,.SAS=-....:CAHE,,,_,_,:.;r.A::.:----------------- Duree de l'exercice expri.mCc en uombrc de mois • ut..J
Adrcsse de l'en1reprise 29 QUA! DES GRESILLOllS 92230 6EHNEVILLIERS DurU de l'exercicc precedent • uz.._J
Numero SIRET • 4 0 3 0 9 2 2 1 6 0 0 D 3 1 Neant 0*
Brut Nel
l 4
Capiral souscrit non appeli (I) AA
Fnis d'etabli~ment • AB AC
3...
l:! Frais de developpement * ex CQ
2.
8 Concessions, brevets et droits similaires 4F
l!i 404 872 4G 366 156 38 715 47 298
£
~
..
g Fonds commercial (1) AH 12 931 800 Al 12 931 800 12 931 800
ii Autres immobilisations incorporelles AJ Alt
~
3 Avaaces et aco1t1p1es sur immobilisa- AL
tions incorporelles
Terrains AN A.Cl
. En Wllf1 de production de biens IN 18 f67 941 BO 325.Z. 18 332 702 18 590 378
g En c:ours de production de services IP IQ
t;
Produiu iO!Crmediaircs et finis BR 2 301411S BS 5'1J 179 1 n4 221 1 123 226
...
~
Man::balxf.iscs BT 143 061 JU J9 036 104 026 84 405
~
•
AYaDCeS et ac:ompces venes llW' commandes BV 38 119 • 38 119 60 947
§~
Clien!S et compres rauacbes (3;• BX 11 694 498 BY 13.1198 l 11 561 299 6 458 254
,~
Aucres Cl'Clll'ICCS (3) BZ 10 085 615 CA 275 000 i 9 810 615 3 799 502
:.i
Capital souscnt c:t :ippcl.C, non verse CB cc
.,, 1V.1leun mobilierc:s de placc:mem ----
I~ 11oomM:uons propres..!.:.=:.:.:..:::.:..=···· .J
CD
·~---
CE
~g
I TOTAL<lll) Cl 50 669 719 CK 1 904 Ml 34 920 352
a2 fr:iis d. <mission d. cmprum a tlaler (fV) Cl\'
)
>
)
t .3
! a~ Primes <le romb<lursemenc des ohligocions (V) CM
··-----
Ecarts de conversion actif~ !VD C:-.0 349 262 349 262 161 459
TOTAL GEN~:RAL If n VI) co /[) 873 907 67 637 803 54 378 C47
I'~' l'art ,\.,.,,nm ·l'l!UllU 1ct
f~envois; rJi lknr 1lroi11u hail: .,..art .. 1;.,., ..1U1r:1¥1c~e•-.~: ti' ·n 136 196
fT.lu:~f'.etf.s.eT\'1:
,~ pmpnrtC ·. • Ir.:i:nobtltlii.Uic...~.s: Stocks: Creances :
• f)CS ~'phc.rious concernant cct!e rubrique >onl donnces dans I• ooricc n" 1012.
AGREMENT OGFIP C5109.10004 DGFiP N" 2051 2UU~
® I BILAN - PASSIF avant repartition I
I'~ cbli111<1R (llU:lc SJ A
du cook &frinl des irr¢ul
Capital social OU individucl (l)* (Doru verse : ................ ti.7.92.10.0........ ) DA 6 782 100 6 782 100
Primes d'emission, de fusion, d'appon. .... DB 11 274 420 11 274 420
Ecarts de reevaluation (2)* (dont ecart d'equivalence fEKI ) DC
"'
~
:.::
Provisions reglementees * DIC
28 865 31 373
Q:; TOTAL Ill DL 35 949 728 31 805 183
~~
.:g Produit des emissions de titres participatifs DM
="'e
.2 ON
"'c..
., 0
AvanccscouditiollllCc:s 200 000
!:! ...
~ <:::i"" TOTAL 1111 DO 200 000
\,,)
ProvisioDS pour risques DP
~ ai :I 2 330 839 1 787 943
e..,, ·-it&.~ .a 0 ~ 00
~ .:!I ·c: Provisions pour charges DQ
g .... (J 3 119 647 1 681 467
~
TOTAL 11111 DR 5 450 486 3 469 410
{
Reserve speciale <le reevaluation I 1959) IC
~
Chitfres d'affaires nets • FI 3 056 098 FK 42 784 519 FL 45 840 618 45 040 791
a
Q
Production stockee •
Production immob~e *
FM
FN
692 032 3 364 764
7 100
i:
"'~I:
;:;i Subventions d'exploitation FO
Q
~ ~ Reprises sur amortisse~nts et provisions, transfens de charges "' (9) fP 155 553 887 796
;.... Autres produits (1) ( 11) FQ 331 556 325 041
-~ Total des proclults d'exploltatio11 (2) m FR 47 019 761 49 625 494
~
....; Achats de marchandiscs (y compris droits de douane)* FS
Qc:
~ Variation de stocl:: (marchandiscs)* FT ( 57 975) 7 473
~ Achats de ma~res premieres et auttcs approvisionnements (y cornpris droits de douanc)* FU 10 600 501 14 412 569
~ z
Variation de stoc:k (matiCrcs premi~ et approvisionnements)* FV ( 830 310) 522 715
~ 0 AutreS achats et charges extemes (3) (6bis}* FW 13 612 698 11 093 130
~ ~ Imp6ts, talles et versements wimiles • FX 1 092 078 1 047 665
~ !::
~
=: ~ Salaires et tta itements* FY 8 964 464 8 496 951
"1
~ Charges sociales (10) FZ 4 388 199 4 105 290
~ !3
t;!I 2:
{ - dotations awt amonissements * GA 243 841 197 349
~ ~ ~a Sur immobilisations
t Q o~
i::
<3
- dotations aux provisions GB
se ~
Sur actif circulant : dotations aux provisions •
!i
"I!
Benefice attribue ou penc transfer6: •
(IV) GI
u
~ Produits des autres vale\ll"S mobilieres et creances de l'acrif immobili.sC (5) GK 131 936 110 759
Auues inrerets et produits assimiles (5) GL
~ 362 321 413 892
?i
r.. Reprises sur provisions et transfcrts de charges GM 161 459 42 486
~
ts
~
Differences positives de change GN 637 670 642 908
.
0
~ Produits nets sur cessions de valeurs mobilieres de placement GO
~u
DtJtations fuuincieres au., amortisserneni:s ec provisions " GQ 349 262 161 459
lnterets et charges assimilees (6) GR 158 166 104 48Z
) ~
~
)
I Differences negatives de ~hange GS
! 446 852 617 734
~ Ch3rges nettes sur cessions de valeun; mobilieres ,1e placement GT
"~
:i:: Total des charges financieres (VJ) GU
'-' 954 281 ll83 675
Z - RESULTAT FINANCIER (V - Vt! GV 339 106 326 369
3 - RESULTAT COURANT AVANT fMPOTS (I - U + UI • IV + V • Vil GW 6 836 222 9 096 186
~GREMENT DGPI~ CS109.l0004.--~~~~~~~,,--~~~~~~~~~~~~~---. DGFiP N° 2053 2UU~
@I COI\'IPTE DE RESULTAT DE L'EXERCICE (Suite>!
l'cJnm11aiR ol>lipc>P l"'1iclc Sl A
<1u code gelll!lli d<S ~)
~
Produits exccptionncls sur operations de gcstion HA 6
~ ~ Produits exceprionnels sur operation.s en capital *
5 s HB
~ ~~
II.
Reprises sur provisions ct transfe.rts de charges HC 81 288 113 551
Ill
Total des prodults exceptionoels (7) (Vm RD 81 288 113 558
..
::! Cllargcs exceptioMclles sur operations de gestion (6 bis) HE 153 714 15 108
~ ~ ~ Charees cxceptiot111CUes sur operations en capiau • HF
'~
-.. ~ "'~
~
~· x:.i
Dotations exceptioDDClles aux amortissements et provisions
- Participation des salaries aux resultats de I' entreprise (IX) HJ 896 525 l 328 838
2. Im¢ts sur 1es benefices • (X) HK
l 689 050 2 148 720
...~ TOTAL DF.S PRODUITS (I + Ill + V + vm HL 48 394 436 50 949 098
§ TOTAL DFS CHARGES {ll + IV + VI + VIII + IX + X) !ml 44 247 384 45 532 466
~ 5 • BENEFICE OU PERTE !total des prodults ·total des charges) .. HN 4 147 052 5 416 6.12
8
"'(
(I) Dent produits nets paniels sur operations Along temie HO
t-.
{
produits de locations immobililrcs HY
2: (2) Doat
'"I pro<luirs d'cxploi1ation afterents a des exercices anterieun (a detailler au (8) ci-dessous) JG
209 019 114 061
~
~ (3) Dom {
- Credit-bail mobilier * HP
.j
REPRISE REDEVAHCES - iJREVET EXPIRE . I 209 019
----
c:
• REGUL COTISATIOH f 21 345
D
- -· -
- --···-·------- ---- -- --
1.2. Objet
La societe CAMECA a pour objet :
L'etude, la fabrication et la vente de tous appareils OU elements d'appareils electroniques et mecaniques de hautes precisions
en particulier d'instruments scientifiques.
Au bilan
Les dettes et creances en monnaies etrangeres qui n'ont pas fait l'objet de couverturc de taux, sont enregistrees au cours du
jour de la transaction. A l'arrete des comptes, elles sont valorisees au taux en vigueur a la date de cloture. Les ecarts
provenant de cette actualisation sont inscrits aux comptes « Ecarts de conversion actif » pour Jes pertes latentes et « Ecarts de
conversion Passif » pour les profits latents.
Cel\es qui sont couvertes par des contrats de change, sont evaluees au cours de la couverture qui leur est affectee. II n' est pas
dans ce cas constat6 de difference de conversion ni a l'actif, ni au passif du bilan.
Au compte de resuJtat
Les ecarts de change defavorables sur operations en devises font l'objet de provisions pour risques dotees pour leur totalite
sur l'exercice de leur constatation.
Les methodes d'evaluation et de presentation retenues pour etablir Jes comptes de l'exercice 2008 sont demeurees inchangees
par rapport acelles de l'exercice precedent
Les immobilisations sont comptabilisees conformement aux reglements CRC 2002-IO et 2004-06.
lmmo.
Autres participations I 767 076 l
767 076
Financ. Prets 3 150 668 131955 ' - J 033 630 ' 2 248 99.1
l
Autres inunobilisat financieres I 109643 155 956 .- 23 I 265 575
Total 20411078 511727 .. 1067 878 19854926
Les frais de recherche et de developpement ne sont jamais immobilises et sont comptabilises en charge pour 4 885 K€.
Le fonds de commerce a fait I' objet d'une reevaluation de 12 913 506 € lors de la fusion du 05 aout 2002. Cetre reevaluation
n'a pas subi l'imp6t (4 304 502 €)en application du regime de faveur prevu aI' article 210 du Code General des Imp6ts.
Le fonds de commerce n'est pas amorti et ne fait pas !'objet d'une provision pour depreciation au 31.12.2008 compte tenu
du chiffre d'affaires realise et de I' acquisition par Ametek.
Les immobilisations corporelles, acquises apres la fusion du 05 aoOt 2002, sont evaluees a
leur cout d'acquisition
(prix d'achat et frajs accessoires, hors frais d'acquisition des immobilisations) OU a Jeur COUt de production. La valeur des
immobilisations transferees lors de la fusion correspond a leurs valeurs nettes comptables au jour de la fusion.
Les acquisitions de la periode correspondent aux besoins liees a !'installation dans les nouveaux locaux et a des
renouvellements de materiels devenus obsoletes.
CAMECA detient les actions des filiales etrangeres (Cameca-USA. Cameca-UK. Cameca-JAPAN, Cameca-KOREA,
Cameca TAIWAN et Cameca Gmbh) a 100 % pour 76-0 674 €.
La valeur brute des titres de participation est constituee par la valeur d'apport ou d'acquisition. Une provision est constituee
si la valeur d'usage d'un titre devient inferieure a sa valeur d'entree. Cette valeur d'usage est determinee en fonction de
l'actif net reestime de la filiale.
Cameca Gmbh a rencontre des difficultes depuis son acquisition en 2005. Une restructuration de son activite a ete decidee
visant a transformer cette entite de production (instruments Quad) en structure de ventes et de services de !'ensemble des
produits de Cameca. Cette restructuration devrait permettre a la filiale de degager des profits pour les exercices a venir
conformement aux hypotheses actuellement retenues dans le business plan.
L'exposition que represente Cameca Gmbh dans Jes comptes de Cameca SAS au travers d'une situation nette negative et
d'actif rattachC a cette participation est couverte a hauteur de 300 K€ (Jes titres pour 25 000 et Jes comptes courants
pour 275 000). dans la perspective de la realisation des hypotheses retenues dans le business plan.
Le 6 avril 2006. Carneca a fait un pret de l 967 152 euros a sa filiale Cameca GmbH. pour lui assurer un equilibre bilanciel
suffisant. Ce pret, remunere au taux annuel de 5 %, devra etre rembourse integralement le 6 avril 20!3.
Au 6 avril 2007, le pret a ete capitalise des interets de la periode (6.04.06- 6.04.07), soit 98 627 euros.
Au 6 avril 2008, le pret a ete capitalise des interets de la periode (6.04.07 - 6.04.08), soit I03 497 euros.
Les interets se rapportant au pret courent acompter du 07.04.08 au 31.12.08 pour 79 718 euros.
Le 29 octobre 2007, Cameca a fait un pret de I 000 000 euros a AMETEK Holding BV. Ce pret, remunere au taux annuel
de 5 %, a ete rembourse par anticipation le 26 juin 2008 pour le nominal ainsi que Jes interets (33 630 euros).
6.1.4. Amortissements
(en euros) I
!
Valeur
Dotations Reprises
Valeur
i debut d'exercice : fin d'cxercice
Oocati-Olll> RoprL<•"
Mode d'amonis.~nient"
f <k:ro2a1oircs Jero2a1oires
L'amortissement des immobilisations corporelles est calcule suivant le mode lineaire qui permet de mieux prendre en
compte Ia depreciation economique des immobilisations, en tcspectant le cadre defini par les principes comptables et fiscaux.
Pour les amortissements des biens apportes lors de la fusion, les durees d'amortissements correspondent a la duree restant a
courir dans Ies livres de Ia societe absorbee.
6.2.l. Stocks
Les stocks, matieres premieres et foumitures, sont evalues aleur cout standard d'achats. Les stocks de produits finis et les
travaux en cours sont evalues a Ieur cout standard de production. Les stocks, valorises en cout standard, sont corriges
annuellement d'une part, de l'ecart sur achat constat6 correspondant a Ia partie non consommee des achats, et d'autre part, de
l'ecart constate sur Ia valeur reelle du cout de Ia main d'ceuvre (pour Ies en-cours ct Ies produits finis).
Les stocks font l'objet d'une depreciation lorsque ce cout devient superieur a la valeur probable de realisation.
Les frais generaux commerciaux, administratifs et financiers, ainsi que Ies frais de recherche et de developpement ne faisant
pas l'objet d'une commande client, sont directement pris en charge dans l'exercice.
Valeur debut
Provision pour depredation Augmentations Diminutions Valeur fm d'exerdce
d'exerdce
Matieres premieres 495 045 109 344 604389
En COW'S de production de biens 108 413 216 825 325 238
Produits intermediaires et finis 445 299 81 880 527 179
Marchandises 680 38354 39035
Total 1049437 446405 1495842
Les creances sont enregistrees au bilan pour leur valeur nominale. Certaines creances sont eventuellement depreciees, scion
la methode suivante :
La creance constatee est depreciee de 50% de son montant hors taxe en fin d'exercice, si elle est superieure a un an
d'existence, et si elle ne fait pas par ailleurs l'objet d'une provision cas par cas.
Elle sera depreciee a I00 % si son existence est superieure adeux ans, dans les memes conditions precisees ci-dessus.
Par ailleurs, une depreciation complementaire individualisee peut etre constatee !ors de I' analyse du portefeuille en fonction
d'evenements connus specifiques.
II s'agit des factures restant aetablir sur !es interventions du S.A.V. pour un montant de 36 849 euros, des interets courus
sur pre ts aCarneca Gmbh pour 79 717 euros et des interets courus sur I' avance de I million pour 147 065 euros.
6.2.4. Tresorerie
Nature Montants
Charges d'exploitation
Contrats assistance informatique 32266
Contrats de maintenance 40669
Contrats de collaboration 37 500
Deplacements (billets d'avion) 2728
Assurances 1550
Autres ( Maintenance, Abonnement revues ) 418
Total ns 131
Les charges payees d'avance telles que les abonnements et Ies contrats ont etc calculees prorata temporis.
lls proviennent essentiellement des creances clients etablies en devises et qui ne font pas l'objet de couvertures par des
contrats de ventes a terme.
A ce titre, une provision pour perte de change a ete constituee pour 349 262 euros.
7. Explication des P6Stes du bilan - PASSIF
Total c/Oture 2007 31 &OS 183 5 426 793 -5 4~9 301 31802674
II s'agit des aides de l'ANVAR (Agence Nationale de Valorisation de la Rechercb.e) pour Ia realisation de materiels
innovants sous forme d'avances remboursables. Elles s'elevent a 650 000 euros.
Contrats Aide accordee MonJanJ refu Mt remboune Rembt Exercice
Le solde de l' avance (200 000 euros) a etc payee au 30 juin 2008.
Les provisions pour risques et cb.arges sont constatees lorsque les risques et cb.arges sont nettement precises quant aleur objet
mais done la realisation est incertaine et que des evenements survenus ou en cours rendent probables.
Provisions DotatioDS Reprises ProvmoDS
(en euros)
al'ouverture Utilisation ala ck'iture
de I' exerc:kie sans obJet
. Garanties donnees aux clients I 292 503 239699 I 532 202
. Penalites clients 333 981 18027 22 200 46419 283 389
. Pettes de change 161458 349 262 161458 349 262
. Autres pour risques 0 165 986 165 986
. Pensions et obligations similaires 97S 822 333 834 84100 I 225 556
. MCdaille du travail 535 378 51864 17 262 575 980
. Travaux restant a effectuer 170 268 l 202 035 54 192 I 318 111
TOTAL 3469410 2 366707 183 658 201973 5450486
Les dotations et reprises des provisions pour risques et charges se repanissent par nature comme suit :
7.4. Dettes
Aplusd'l an
(en euros) Montant brut A I an au plus
Sans au plus
Empnmts et dettes financieres divers 5 395 320 3 635 320 I 760000
Foumisseurs et comptes rattaches 6 787 747 6787 747
Personnel e1 comptes rattaches 2 039 392 2 039 392
SCcurite socialc et autres or~. sociaux I 458 673 I 458 673
Etat et autres lmp6ts sur les benefices
collectivttes Taxe sur la valeur ajoutte 104223 104 223
publiques
Autres imoots. taxes & assi. 36526 36 526
Dettes sur immobilisations & cptes rattaches 71 592 71 592
Groupe et associes 2691340 2 691 340
Autres dettes et avances 5 455 769 5 455 769
Produits constates d'avance I 971 250 I 971 250
TOTAL 26 011835 24 251835 176@000
D Charges a payer incluses dans les postes de bilan
Nature Montants
Produits d'exvloitation
Contrars de mainlenance S.A. V. (1) 1544070
Marchandises facturees non livrees (2) 427 180
Total 1971250
(1} Les contrars de services sont factures aux clienrs pour une pmode acourir exprimee en jours. A la cl6ture, la part calendaire non echue
est constatee d' avance.
(2) La provision correspond ades accessoires non livres relaiifs ades machines livrees, facturees.
Les profits latents s'elevent a 225 753 emus. lls proviennent des creances clients en devises pour 216 054 euros,
des factures fournisseurs en devises restant a payer pour 5 777 euros et des commissions en devises a payer aux agents
pour 3 922 euros.
8. Explication des oostes du Compte de Resultat
(*)la pan du Service Apres Vente dans le chiffre d'affaires represente 10 %, soit 4 423 milliers d'euros.
ASIE / PACIFIQUE
48,34%
UNION
~---EUROPEENNE
(+FRANCE)
26,74%
USA/ CANADA
24,80%
AUTRES (AFRIQUE)
0,12%
Le graphique met en evidence !'importance des marches asiatiques au detriment du marche americain dans le «business»
deCAMECA.
Services exterieurs
Sous-traitance gCnerale (I) 3 357 635 2 188 685 2381m
Redevances de credit bail (2) I 295 773 I 254 216 983 355
Locations (3) 143450 133 966 78184
Entretien. rCparatioo, maintenance 187 598 135 662 123 160
Primes d'assurance (4) 120 626 189246 150210
Eludes et rechen:hes 41389 83 485
Documentation 35 839 22444 9438
Frais de colloques, sCminaires, conferences 22 211 1970 4309
Sous total s 163132 3%7578 3813918
Autres servias exterieurs
Personnel intCrimaire 123231 118 177 188521
Remunmtion d'incennediaires et hoooraires (5) 2 312 016 1814888 1542592
Pub!icite, publications, relations publiques 15488 15 754 36966
Transports de biens (6) 942 850 729096 626647
DCplacements, missions et receptions (7) I 781 875 I 737 665 1696843
Frais postaux et de telecommunications 50090 58190 50927
Services bancaires el assimi!Cs 87 236 I IO 237 167 212
Divers (8) 78665 42407 59458
Sous total 5391451 4626414 4369166
Total 10554583 8593992 8183084
(I) Prestations pour I 955 K€, autres prestations decentralisees pour 874 K€, exploitation infonnatique pour 151 K€, nettoyage et
gardiennage des locaux pour 379 K€.
(2) Rembowsement du credit bail immobilier que Cameca a souscrit aupres de Fortis Lease pour fmancer le nouveau siege.
(4) Couvertures concemant la responsabili~ civile, la multirisque industrielle (y compris la perte d'exploitatioo), le transport des
marchandises, la flotte automobile et Hommes Cles pour le credit bail inunobilier.
(6) Transports sur achats pour 314 K€, transports et emballages sur ventes pour 612 K€ et divers pour 17 K€.
(7) Frais de voyages pour 886 K€, de missions pour 834 K€ et de receptions pour 62 K€.
(I) dont Revenus des prets Cameca GmbH pour la periode 2008 pour l 07 092 euros
Revenus des prets Ametek USA pour la periode (l"' semestre 2008) pour 24 844 euros
(2) dont interets sur participation en compte courant bloque pour < 51 130 > euros
lnterets de la dette Ametek BV pour < 46 571 > euros
Interets de l'avance Cameca USA pour< 49 643 >euros
Agios pour < 10 744 > euros
(3) dont Revenus de I' avance IM dans le cadre du leasing pour 60 895 euros et Swap de taux (Leasing) pour 108 331 euros
Revenus factures a la holding M.A.!. selon la convention de tresorerie pour 43 155 euros
Revenus facrures a la holding Fmanciere Cameca scion la convention de tresorerie pour 148 094 euros
(4) provisions pour risques financiers pour < 187 803 > euros
Un accord d'in!Cressement a ete signe et depose le 13 juillet 2006 aupres de l'inspecteur du travail.
Le monlant total de 896 525 euros se repartit en participa1ion pour 458 400 € el en in1eressemen1 pour 438 125 € au titre
de J'exercice 2008.
8. 7. Impilts sur les benefices.
Le resultat fiscal de l'exercice (6 203 041 €) genere un imp(jt a payer de 2 I 10 735 euros.
Un credit d' imp(jt en faveur de Iii recherche a ete con state dans les comptes de la societe et s•eleve a42 l 685 euros. Ce credit
s'impute sur l'imp(jt sur !es societes, soit un impot net apayer de l 689 050 euros.
Cette somme est transferee chez Ametek Holdings SARL, la tete de groupe. dans le cadre de !'integration fiscale.
Micro
Au 3111212008 CAMECA Carneca Cameca Cameca Cameca Cameca Cameca
Analyse
Financierc
(en euros) FRANCE USA UK JAPAN KOREA TAIWAN GMBH Instruments Cameca
Au bi/an
Actif
Prits
Piiteur 2248994
Emprunteur 2 248994
Cr&nces d'exploitation
Comptes courants Cameca 9 711931
Comptes courants panenaires 326 327 210 709 2 079646 7095 249
Clients 427 992
Filiales partenaires 291 508 51 038 68 330 200 16916
Passif
Autres reserves
. Dividendes verses c
. Societes panenaires
Dettes d'exploitation
Comptes courants Cameca I 002 291
Comptes courants partenaires I 002 291
Foumisseur.; JOll6m
Filiales oartenaires 879 517 6064 555 334 210720 143466!
Au campte de resu/Jat
Produits d'emloitation
. Ventes aux filialc.s 11722324
. Sociews panenain:s 4 895 712 41838 6168005 173971 17 778 425 020
. Prestations facturees aux filiales
. Soci~ partenain:s
Charees d'emloitation
. Achats wpm; des filialc.s 3013462
. Societb partenaires 658 177 18669 134272 613 799 3951 1584594
. Prestatioos faites par les filiales 1330562
. Societes pan.enain:s 107 905 492 540 323 568 406549
Produits financiers
. lnt&Cts courus ~ recevoir 2'8342
. Soci~ partenaires 107 ()1)2 43 155 148 005
CbllJ"RS financieres
. lnterets et charges assimi~ 4'644
. Sociews panenain:s 49644
• Des cautions et avals accordes ades clients par les banques pour notre compte s'elevent a 3 311 895 € :
(Cautions Marches« France»: 974 981 € - Marches« Etranger »: 2 336 914 €)
• PITCH Promotion, a cede par acte notarie du 21/1212005 son terrain - 29 quai des Gresillons a Gennevilliers, et a vendu
en etat futur d'achevement un immeuble ausage de bureaux et d'activites pour une surface de 7 420 m2 a Fonis Lease.
La livraison a eu lieu le 13 juillet 2006.
Ce meme jour, devant notaire Fonis Lease a signe un credit immobilier avec Cameca pour
cet ensemble immobilier pour une duree de 12 ans et une valeur de 12 340 000 euros dont une avance de I million euros
a ete versee. Les remboursements ont commence acompter de la livraison.
• Une assurance Homme Cle a ete souscrite pour un total de 750 000 euros sur I personne.
• 11 n'existe pas de garanties de pa~if. d'engagemenrs de surere et d'act<-s d<- nantissements au 31 ct.,;cembre 2008.
L:n nouvel immeub!e d'une valeur de 12 340 000 euros acquis. le IJ juil!et 2006. par credit llail aupr(-s de Fortis Lease pour
une dun~e de 12 ans se ventile comme suit:
- Terrain I 500 ()(Xl f
- Constmcrion 7 l'.140 000 f
- Agencemencs 3 0(XJ000€
D:ms le ca.~ ou la societe avait acquis l'e bien. l'amortissemenl de l<t nouvelle usine (c'onstruclion et agenc<-mencs>.
dfrnmposcc en 4 grou~s avcc de~ durfrs d1.• \'ie respectivcs de 8 I 10 I 15 ct 30 ans, aurait etc de 468 048 curo.s par an.
Credit bail Redcvanr<.'S Redevanccs Engagement
immobiJier cumutees ewrcke Net
Le prix d' acquisition a I' expiration du credit bail sera de 3 085 000 euros.
10.3. Eft'ectifs
Aucune demande de formation n'ayant ete deposee par les salaries au 31.12.2008, et acceptee par la direction, la societe n'a
pas juge utile de proceder aune provision au titre de cet engagement.
10.5. A vances et credits allouees aux dirigeants sociaux et indications des engagements pris pour leur com1>te
Neant
10.6. Remunerations allouees au titre de l'exercice aux membres des organes d'administration et de direction araison
de leur fonction
Neant
!\leant
Conformement aux anicles L. :!33-16, L. 233-17 et R. 233-15 du Code de Commerce. la societe, dont le capital t>st detenu a
100% p:ir la soci~tc Amerck Holdings SARL depuis le 9 aout 2007, n·ciablit ni ne public de comp1cs consolides pour
J "cxercicc cl<JS le 31 decembrc '.!008, etant precise quc :
- les comptes des socictcs contni!ecs dirc,·teml'!nt ou indirel"lenK'nt par la socie1e Ametek Holdings SARL ~:mt inclus dam; le~
comptcs consolides de l"cnsernhle plus grand d'cntrcprises etahlis par la societe Ametek Inc. societe de droit amerkain.
- ces comptes sont C0mp!etes par la mention dans l'cmne:1.e des cnmptt>~ annuels de la s..xiete Ametek Holdings SARL des
inllmnations significativl.'s vist'cs it l"artick R233-l 5 du Code de Commerce.
11. Evenements post-cloture
Cameca a fait l'objet d'un controle fiscal au cours de l'exercice portant sur les exercices 2006 et 2007. La verification des
comptes n'etant pas tenninee, la societe considere qu'il n'y a pas lieu de constituer une provision ace titre.
CAMECA UK Ltd
PO box 88
Wilmslow· Cheshire SK95BE
GRANDE-BRETAGNE
CAMECA GmbH
Carl-von-Linde Str. 42
D-85716 Unterschleissheim
ALLEMAGNE
Tableau des flllales et participations au 31.12.2008
~eserves 1903958 96679 55211 -209 495 077 1 512 925 - 1487670
IDividendes verses
~uros
!Devises
ACTIVITE DE LA SOCIETE
Certains signes laissent craindre que l'activite soit impactee par la crise.
RECHERCHE ET DEVELOPPEMENT
Nos principaux investissements ont porte sur les produits Shallow Probe pour 1.4 M
Eur et le LAWATAP pour 700 K Eur.
La societe CAMECA INSTRUMENTS INC, societe sise aux USA, controlee a 100 %
par CAMECA SAS, a realise au 31 decembre 2008 un chiffre d'affaires de
13 649 591 $ contre 1O 117 822 $ au 31 decembre 2007, avec un resultat net
comptable de 582 560 $ contre 230 421 $au 31 decembre 2007.
/).·
lfA
2
La societe CAME CA GMBH, societe sise en Allemagne, controlee a
100 % par
CAMECA SAS, a realise au 31 decembre 2008 un chiffre d'affaires de 3 618 572 €
contre 3 832 539 € au 31 decembre 2007, avec un resultat net comptable de
<317 705 € > contre <619 160 €>au 31 decembre 2007.
RESULTAT-AFFECTATION
comme suit
Nous vous rappelons qu'il a ete procede aux distributions de dividendes suivantes au
titre des trois derniers exercices.
31/12/06 0 0
Exercice clos Eligible abattement 50 % Non eligible abattement 50 %
31/12/05 0 50,74 €
3
PRESENTATION DES COMPTES
Nous vous presentons les comptes annuels que nous soumettons a votre
approbation.
Les regles de presentation et les methodes d'evaluation retenues pour
a
l'etablissement de ces documents sont conformes la reglementation en vigueur.
Vous trouverez dans l'annexe toutes explications complementaires.
Les commissaires aux comptes de la societe relatent dans leur rapport general
l'accomplissement de leur mission.
Nous vous invitons a adopter les resolutions que nous soumettons a votre vote.
Fait a GENNEVILLIERS,
Le 29 mai 2009
LE DIRECTEUR GENERAL
4
« CAMECA »
Societe par actions simplifiee au capital de 6.782.100 euros
Siege social : 23/29 Quai des Gresillons
92230 Gennevilliers
403 092 216 R.C.S. Nanterre
...........................................................................................................
L'Associee Unique decide d'affecter comme suit le benefice de l'exercice :
comme suit
L'Associee Unique prend acte que sont intervenues au cours des 3 derniers exercices
les distributions de dividendes suivantes :
'• • • • • '. • • • • • •' ' ' ' ' ' ' ' ' ' ' ' ' ' ' ' ' ' ' ' ' . ' ' ' ' ' ' ' ' ' ' ' ' ' ' ' ' I I I I I I' I I I I I I I I I I I I I I I I I I I I I I I I I I I I I I I I I I I I I I I I I I I I I I I I
Designation de I' entreprise : SAS r.AMECA { Dur1e l'e11er/n:'imee en nombre de mols * lli..J
!
Adresse de l'entreprise 29 OUAI DES GRESILLOHS 92230 GEHNEVILLiiks Duree de l'exercice preceden< * Ul....J
Numero SIRET * 14101310191212111610101013111 ~ Neant O*
Enn:ke N, dos le :
l!Ul220!!~ I .. N - 1-
I
AB
Brut
t
li.i'ffil:·~~
AC
Net
3
Net
4
~ Frais de developpemeut * ex CQ
i
j!;
Concessions, bre\•ets et droits similaires AF 379 108 AG 358 339 20 769 38 715
120
Fonds commercial (I) AH 12 931 800 Al 12 931 800 12 931 800
E--.
~ ~ Aulres immobilisations incorporelles AJ AK
~ "' ~ ' "
~
titres immobilises DD BE
~ ;;
a Pre ts DF 2 361 446 BG 2 361 446 2 248 993
~ ~ Autres immobilisations financieres * DH 1 003 852 m 1 003 852 1 265 575
TOTAL(ll) ID 19 606 677 BK 1 457 739 18 148 837 18 522 863
Matieres premieres, approvisionncmcnls DL 3 518 232 BM 687 184 2 831 048 3 249 882
.!2 E11 cours de production de biens BN 16 263 354 no 542 063 15 721 291 18 332 702
En cours de production de services BP BQ
l ~
"' Produits imerm~diaires et finis BR 1 756 748 BS 449 150 1 307 598 1 774 228
~
el
u
Marchandises
BW
11 200 69 560
41 553
104 026
38 119
!:I
~ e Clients et comptes rattacltes (3)*
CA
91 379
210 000
4 479 868
12 386 658
11 561 299
9 810 615
'B Capital souscril et appele, non verse CB cc
rl Valeurs 1!1obilieres de placement CE
~ (dont acuons propres :..........................) CD
l:l Disponibilit6s CF 2 491 625 CG 2 491 625 3 779 671
Charges constat~es d'avance (3)* CH 115 903 CI 115 903 115 131
TOTAL(llI) CJ 41 436 086 CK 1 990 978 39 445 107 48 765 677
.g .J Frais d'emlssion d'emprunt l ctalcr (I\')
0 ~j c"
~c !~ Primes de remboursement des obligations {\') CM
~
..
.., Ecarts de conversion actif* (VI} CN 215 835 215 835 349 262
£ TOTAL GENERAL a aVI) co 61 258 498 1A 3 448 718 57 809 780 67 637 803
l:
.£>
~ Renvois : (I) Doot droit au bail :
(2) P1.1t 1 mXns d°l:bt a.c1 d:s
~it>UW.1i.."mfitd.n:~teitfft1H! er 668 574 (3) Put l plus d'un an: ~R 91 379
0
(.) Clause do rlsen-.
de proprk!tf : • ltmoxibilisalions : Stocks: Cr~ances:
• Des explications concemant cettc rubrique sonJ donnees dans la notice 11° 2032.
AGREMENT DGFIP CSll0.10003 DGFiP N° 20512010
0 I BILAN - PASSIF avant repal'tition I
Fonrulaire diligatoire (allicle 53 A
du C«I¢ gfa!ral dts lmp\ts)
Capital social ou individuel (!)* (Dont verre :............... JLZ82.lD.Q........ ) DA 6 782 100 6 782 100
Primes d'l!mission, de fusion, d'apport, .... DB
11 274 420 11 274 420
Ecarts de reevalualion (2)* (dont ecart d'equivalcuce IEKI ) DC
DI
11 420 069
811 181
7 273 036
4 147 052
Subvenrions d'invcstissement DJ
Provisions r~glemem~es * DK
17 207 28 865
TOTAL (I) DL 36 749 251 35 949 728
j
{
lC
~
(2) Dont Ecart de r~evaluation libre lD
Ventes de marchandises * FA FB FC
~
~
Production stock~e *
Production immobilisec *
FM
FN
( 2 939 245)
138 266
692 032
~ ~ Subventions d'exploitation FO
~
'( ~ Reprises sur amortissements et provisions, transferts de charges * (9) FP
1 612 839 155 553
t3r;i;:i Autres produits (I) (ll) FQ 369 694 331 556
~ Total des prodults d'exploitatlon (2) (I) FR 31 210 403 47 019 761
~
~ Acliats de marchandises (y compris droits de douane)* FS
ti::
r
k
.i
Variation de stock (marchandiscs)* Ff 62 300 ( 57 975)
s: Achats de mati~res premi~res ct autres approvisionnemenlS (y compris droits de douane)* FU 6 019 466 10 600 501
~ Variation de slack (mati~res premi~res et approvisionnemcuts)* FV 336 039 ( 830 310)
~ z Autres achats et charges externes (3) (6bis)* FW 9 270 312 13 612 698
g ~
'( ~ ImpOts, taxes et versements assimiles * FX 926 672 1 092 078
~i::l
~ Salaires et traitements* FY 8 606 565 8 964 464
~
Charges sociales (10)
~ FZ 4 378 461 4 388 199
~ ~ z { - dotations aux amortissements * GA 284 536 243 841
~ ~ ~a Sur immobilisations
~ u a~ - dotations aux provisions GB
i'.SS Sur aclif circulant : dotations aux provisions *
sa ~ Pour risqucs ct charges : dotations aux provisions
GC
GD
366 491
1 299 105
446 405
1 999 418
Autres charges (12) GE 53 750 63 322
Total des charges d'exploltatlon (4) (II) GF 31 603 602 40 522 645
1 - RESULTAT D'EXPLOITATION (I - Ill GG ( 393 198) 6 497 116
(
!I
ll 8
Benefice attribuc ou perte transferee
Perle supportee ou benefice transfere
*
*
(IIO GH
}g (IV) GI
~ Prodnits des autres valeurs mobilieres et creances de l'actif inuuobilise (5) GK 112 452 131 936
I
GQ 216 835 349 262
Interets et charges assimilees (6) GR 479 810
5
168 166
5 Differences n~gatives de change GS
!.::i 459 075 446 852
c ~ Charges nettes sur cessions de valeurs mobilieres de placement
~.,
GT
...
a:
.<::
-~
~ Total des charges flnancl~res (VI) GU 1 154 721 954 281
2 - RESULTAT FINANCIER (V - VI) GV
692 540
l;: 339 106
0
(.)
3 - R~SULTAT COURANT AVANT JMP0TS 11-11 +Ill-IV+ V·Vll GW 299 341 6 836 222
(RllNVOIS : wlr iabloau n• 2053) • Des ~xpl!cations conmnant «lie rubr!..,. sont ~· dam la DOl!c-e n• 2032.
AGREMENT DGFIP CSll0.10003~~~~~~~~..--~~~~~~~~~~~~~~-,
© I COMPTE DE REsULTAT DE L'EXERCICE (Suite) I
DGFiP N° 2053 2010
-
Form.dairt cbligatoire (ankle 53 A
du .....i. sinlral d<s ln:pirs)
§
~
i Produits exceptionnels sur operations en capital * HD
375 488
~
iJ
Reprises sur provisions et transferts de charges
HD
232 659
608 147
81 288
81 288
~ Charges excepdonnelles sur operations de gestion (6 bis) HE 156 651 153 714
~I~
Charges exceptionnelles sur operations en capital * HF 375 488
Dotations exceptionnelles aux amortissements et provisions llG
94 403 31 168
u
~ Total des charges exceptlonnelles (7) (VllO fill
626 543 184 883
4. RESULTAT EXCEPTJONNEL (VII· VIII) HI ( 18 395) ( 103 594)
Participation des salaries aux r~sultats de l'entrcprise OX> HJ
896 525
Imp6ts sur Jes benefices * (X) UK ( 530 235) 1 689 050
TOTAL DES PRODUITS (I + III + V + VII) HL 33 665 812 48 394 436
TOTAL DES CHARGES (II + IV + VI + VIII + IX + X) Hl\I
32 854 631 44 247 384
5 • BEN~FICE OU PERTE (total des prodults - total des chargss) HN 811 181 4 147 052
(l) Done produits nets partiels sur operations along terme HO
{
produils de locations lmmobilieres HY
(2) Dont
produhs d'exploitation aff~rents Ades exercices anterieurs (a d6tailler au (8) ci-dessous) lG
22 83!l 209 019
- Credit-bail mobilier * HP
(3) Dont {
- Credit-bail inunobllier HQ 938 011 1 295 773
(4) Dont charges d'exploitation afferentes Ades exercices ant~rieurs (a detailler au (8) ci-dessous) 1H
21 345
(5) Dont produils concernant les entreprises liees IJ
934 656 323 186
(6) Dont lntEr!ts concemant Jes entreprises liEes IK
123 141 96 216
(6bis) Dont dons fails aux organismcs d'interet g~n~ral {an. 238 bis du C.G.I) HX
• Des expllcalions concernant cene rubnque son1 donnees dans la nouce n• 2032.
CAME CA
29 Quai des Gresillons
92230 GENNEVILLIERS
ANNEXE
Date d'arrete des comptes: 31decembre2009
1. Presentation de la societe
La societe CAME CA est detenue a 100 % par Micro Analyse Instruments, detenue elle-meme a 100 % par la societe
Financiere Cameca depuis le 6 avril 2005.
Aux termes d'une deliberation en date du 28 juin 2006, CAMECA, l'associe unique de Biosims SARL, a decide de dissoudre
sa filiale, par transmission universelle du patrimoine (TUP) avec effet retroactif au 1er janvier 2006.
Le 9 aoiit 2007, le fonds Carlyle Europe, actionnaire de Financiere Cameca, tete du Groupe CAMECA, a cede ses titres au
Groupe AMETEK Inc. La societe Financiere Cameca est detenue a 100 % par la nouvelle holding Ametek Holdings SARL.
1.2. Objet
Une convention d'integration fiscale a ete signee en janvier 2008 entre Jes membres du Groupe [CAMECA,
Micro Analyse Instruments, Financiere Cameca] et Ametek Holdings SARL , la nouvelle tete de groupe.
2
4. Principes comptables mis en oeuvre
Les comptes annuels de CAMECA sont etablis selon !es normes definies du plan comptable general de 1999, au PCG
art. 531-1 §1 et au Code de Commerce art. R123-180.
II est fait application des recommandations du Conseil National de la comptabilite, de l'Ordre des Experts Comptables et
Comptables Agrees et du Conseil National des Commissaires aux Comptes, ainsi que les autres principes comptables
generalement admis.
Les comptes de l'actif sont etablis sur la base des couts historiques.
Les coots d'cmprunts nc sont pas incorpores dans la valorisation des actifs corporcls et incorporcls.
Au bilan
Les dettes et creances en monnaies etrangeres sont enregistrees au cours du jour de la transaction. A I' arrete des comptes,
elles sont valorisees au taux en vigueur a la date de cloture. Les ecarts provenant de cette actualisation sont inscrits aux
comptes « Ecarts de conversion actif » pour !es pertes latentes et « Ecarts de conversion Passif » pour !es profits latents.
Au compte de resultat
Les ecarts de change defavorables sur operations en devises font l'objet de provisions pour risques dotees pour leur totatite
sur l'exercice de leur constatation.
Les methodes d'evaluation et de presentation retenues pour etablir !es comptes de l'exercice 2009 sont demeurees inchangees
par rapport acelles de l'exercice precedent.
Les immobilisations sont comptabilisees conformement aux reglements CRC 2002-10 et 2004-06.
i 2 361 446
Financ. ;
Autres immobilisat. financieres 1 265 575 25 806 - 287 5JO i 1 003 852
Total 19 854 926 :'
I 682 607
I
I - 930 957
I
I 19 606 577
Les frais de recherche et de developpement ne sontjamais immobilises et sont comptabilises en charge pour 4 806 K€.
3
Le fonds de commerce a fait l'objet d'une reevaluation de 12 913 506 € !ors de la fusion du 05 aout 2002. Cette reevaluation
n'a pas subi l'impot (4 304 502 €)en application du regime de faveur prevu a I' article 2JO du Code General des Impots.
Les sorties correspondent a des mises au rebut de logiciels d'ancienne generation non compatibles avec !es systemes
d'exploitation actuels.
Les immobilisations corporelles, acquises apres la fusion du 05 aoilt 2002, sont evaluees a leur coilt d'acquisition
(prix d'achat et frais accessoires, hors frais d'acquisition des immobilisations) ou a leur cout de production. La valeur des
immobilisations transferees !ors de la fusion correspond aleurs valeurs nettes comp tables au jour de la fusion.
Les acquisitions de la periode correspondent aux besoins Iiees a !'installation dans !es nouveaux locaux et a des
renouvellements de materiels devenus obsoletes.
Les sorties de la periode concernent la mise au rebut de materiels en fin de vie.
La valeur brute des titres de participation est constituee par la valeur d'apport ou d'acquisition hors ti'ais accessoires.
Les frais d'acquisitions ne sont pas incorpores dans la valorisa!ion des litres.
Une provision est constituee si la valeur d'usage d'un titre devient inferieure a sa valeur d'entree. Cette valeur d'usage est
determinee en function de I' actif net re-estime de la filiale.
CAMECA detient !es actions des filiales etrangeres (Cameca-USA, Cameca-UK, Cameca-KOREA, Cameca TAi'WAN et
Cameca Gmbh) a 100 % pour 455 944 €.
La societe Cameca-JAPAN, detenue a 100% par Cameca, a ete liquidee au 30 novembre 2009. Les titres de Cameca-JAPAN,
50 millions de Yen, ont ete sortis pour la valeur historique, soil 304 730 euros. Compte tenu du taux de change, la conversion
des devises a genere une difference de change positive de 70 758 euros. Un boni de liquidation de 546 992 euros a ete inscrit
dans !es livres de CAMECA.
Cameca Gmbh a rencontre des difficultes depuis son acquisition en 2005. Une restructuration de son activite a ete decidee
a
visant transformer cette entite de production (instruments Quad) en structure de ventes et de services de !'ensemble des
produits de Cameca. Cette restructuration devrait permettre a la filiale de degager des profits pour Jes exercices a venir
conformement aux hypotheses actuellement retenues dans le business plan.
L'exposition que represente Cameca Gmbh dans !es comptes de Cameca SAS au !ravers d'une situation nette negative et
d'actif rattache a cette participation est couverte a hauteur de 235 K€ (Jes titres pour 25 000 et Jes comptes courants
pour 210 000).
Le 6 avril 2006, Cameca a fait un pret de I 967 152 euros asa filiale Cameca GmbH, pour Jui assurer un equilibre bilanciel
suffisant. Ce pret, remunere au taux annuel de 5 %, devra etre rembourse integralement le 6 avril 2013.
Au 6 avril 2007, le pret a ete capitalise des interets de la periode (6.04.06 - 6.04.07), soit 98 627 euros.
Au 6 avril 2008, le pret a ete capitalise des interets de la periode (6.04.07 -6.04.08), soit 103 497 euros.
Au 6 avril 2009, le pret a ete capitalise des interets de la periode (6.04.08 - 6.04.09), soit 108 245 euros.
Les interets se rapportant au pret courent a compter du 7 .04.09 au 31.12.09 pour 83 925 euros.
une avance de 1 million d'euros a ete versee le 21/12/2005 dans le cadre du leasing immobilier, et remuneree au taux
Euribor du contrat majore d'une marge de 0.50 %. Cette avance est remboursee a CAMECA depuis le 1/07/2009 au
moyen de 8 echeances trimestrielles payables aux memes echeances que celles des loyers, par compensation due a
concurrence avec le montant des loyers du credit bail. Le solde de l'avance s'eleve a 883 321 euros au 31.12.2009.
4
6.1.4. Amortissements
I
Valeur ! Valeur
I I
(en euros) Dotat ions Reprises
debut d'exercice 1 fin d'exercice
;' I
Logiciels 366 156 24446 i -32 263 i 358 339
Agencement Amenag. Contruct. 43 722 20692 ' ' 64415
Materiel Outillage Industriel 708 971 183 380 -96 027 796 323
Materiel Bureau et Infonnatique 125 476 28 757 -30 568 123 665
Mobilier 56 333 27 260 83 593
Total 1300 660 284 536 ; -158 859 ; 1 426 337
Dotations Reprises
Mode d'amortissements
derogatoires 'i d6rogatoires
Les immobilisations incorporelles (logiciels) sont immobilisees et amorties au prorata temporis sur l'annee d'acquisition.
Elles sont amorties comptablement sur trois ans. Elles font egalement l'objet d'un amortissement derogatoire.
L'amortissement des immobilisations corporelles est calcule suivant le mode lineaire qui permet de mieux prendre en
compte la depreciation economique des immobilisations, en respectant le cadre defini par Jes principes comptables et fiscaux.
Pour Jes amortissements des biens apportes !ors de la fusion, Jes durees d'amortissements correspondent a la duree restant a
courir dans Jes livres de la societe absorbee.
6.2.1. Stocks
Les stocks, matieres premieres et foumitures, sont evalues a leur cout standard d' achats. Les stocks de produits finis et Jes
travaux en cours sont evalues a leur cout standard de production. Les stocks, valorises en cout standard, sont corriges
annuellement d'une part, des ecarts sur achat constate et d'autre part, de l'ecart constate sur la valeur reelle du cout de la
main d' o:uvre ( pour Jes en-cours et Jes produits finis ).
Les stocks font l'objet d'une depreciation lorsque ce cout devient superieur ala valeur probable de realisation.
Les frais generaux commerciaux, administratifs et financiers, ainsi que !es frais de recherche et de developpement ne faisant
pas l'objet d'une commande client, sont directement pris en charge dans l'exercice.
{en euros} Valeur brute Valeur brute N-1 Valeur nette Valeur nette N-1
. Matieres premieres 3 518 232 3 854 272 2 831 048 3 249 882
. En cours de production de biens 16 263 354 18657941 15 721 291 18 332 702
. Produits intennediaires et finis I 756 748 2 301 408 1 307 598 I 774 228
. Marchandises 80 760 143 061 69 560 104 026
Total 21619094 24 956 682 19 929 497 23 460840
5
Provision pour depreciation Valeur debut d'exercice Augmentations Diminutions Valeur fin d 'exercice
6.2.3. Creances
Les creances sont enregistrees au bilan pour leur valeur nominale. Certaines creances sont eventuellement depreciees, selon
la methode suivante :
La creance constatee est depreciee de 50% de son montant hors taxe en fin d'exercice, si elle est superieure un an a
d'existence, et si elle ne fait pas par ailleurs l'objet d'une provision cas par cas.
a a
Elle sera depreciee I 00 % si son existence est superieure deux ans, dans Jes memes conditions precisees ci-dessus.
Par ailleurs, une depreciation complementaire individualisee peut etre constatee !ors de I' analyse du portefeuille en fonction
d'evenements connus specifiques.
Total 17167906
6
O Echeancier des crfauccs
O Produits a rcccvoir
II s'agit des factures restant a etablir sur !es interventions du S.A.V. pour un montant de 40 007 euros, des interets courus
sur prets a Cameca Gmbh pour 83 925 euros et un remboursement de taxe pour 240 884 euros.
6.2.4. Trcsorcrie
Nature Montants
Charges d'exploitation
Contrats assistance informatique 32 276
Contrats de maintenance 36 369
Contrats de collaboration 37 500
Deplacements (billets d'avion) 3495
Assurances 5 059
Autres (Locations, Fluides .. ) l 204
Les charges payees d'avance telles que !es abonnements et !es contrats de maintenance ont ete calculees prorata temporis.
Ils proviennent essentiellement des creances clients etablies en devises. A Ce titre, une provision pour perte de change a ete
constituee pour 215 835 euros.
7
7. Explication des postes du biJan - P ASSIF
Total cloture 2008 35 949 728 4 152 375 0 -4 164 033 35 938 070
RESULT.AT 2009 811 181 811181
TOTAL 35 949 728 4 152 375 0 -4 164 033 811181 36 749 251
Les provisions pour risques et charges sont constatees lorsque !es risques et charges sont nettement precises quant aleur objet
mais dont la realisation est incertaine et que des evenements survenus ou en cours rendent probables.
Provisions Dotations Reprises Provisions
(en euros) Utilisation
a l'ouverture de l'exercice sans objet a la cloture
. Litiges 50 000 50 000
. Garanties donnees aux clients I 532 202 193 066 I 339 136
. Penalites clients 283 389 39 080 198 428 17 250 106 791
. Pertes de change 349 262 215 835 349 262 215 835
. Autres risques 165 986 165 986
. Pensions et obligations similaires l 225 556 260 734 79 499 I 406 791
. Medaille du travail 575 980 55 864 14 869 616 975
. Travaux restant a effectuer I 318 111 792 970 I 045 851 l 065 230
. Restructuration 189 537 189 537
TOTAL 5 450 486 t 604 020 547 690 1350535 5 156 281
Les dotations et reprises des provisions pour risques et charges se repartissent par nature comme suit :
8
a) Provision pour litiges
II s'agit du risque resultant du plan de restructuration.
Aucun engagement en matiere de retraite n'a ete constate dans !es comptes de la societe a l'egard des dirigeants.
7.4. Dcttes
Les couts d'emprunts ne sont pas incorpores dans la valorisation des actifs corporels et incorporels.
9
7.4.3. Hettes d'cxploitation
A plus d'l an
(en euros) Montant brut A 1 an au plus
5 ans au plus
Emprunts et dettes financieres divers 2 120 366 2 120 366
Fournisseurs et comptes rattaches 4 082 489 4 082 489
Personnel et comptes rattaches 1 114 451 1 114451
Securite sociale et autres org. sociaux 1 291 862 1 291 862
Etat et autres Imp6ts sur les benefices
collectivites Taxe sur la valeur ajoutee 4 886 4 886
publiques
Autres imp6ts, taxes & assi. 21 913 21 913
Dettes sur immobilisations & cptes rattaches 39 228 39 228
Groupe et associes 717 264 717 264
Autres dettes et avances 4 046 026 4 046 026
Produits constates d'avance 2397108 2 397 108
TOTAL 15 835600 13 715 234 2 120 366
IO
U Charges a payer
Nature Montants
Produits d'exploitation
Contrats de maintenance S.A. V. (I) 2212686
Marchandises facturees non livrees (2) 184 422
Total 2 397108
(I) Les contrats de services sont factures aux clients pour une periode ii courir exprimee en jours. A la cloture, la part calendaire non echue
est constatee d 'avance.
(2) La provision correspond ii des accessoires non livres relatifs ii des machines livrees, facturees.
Les profits latents s'clevent a 68 647 euros. Us proviennent des avances en devises rei;:ues des clients pour 25 407 euros
et des commissions en devises apayer aux agents pour 43 240 euros.
11
8. Explication des postes du Compte de Resultat
(*)La part du Service Apres Vente dans le chiffre d'affaires represente 12,6 %, soit 4 030 milliers d'euros.
UNION
JE:URP
(¥t:'''
43,14%
ASIE I PACIFlQUE
... 20,09% ..
USA,/CANADA
... 36}7%
·---------- - - - · - - -
Le graphique met en evidence !'impact de la crise economique et financiere sur le marche asiatique (20% en 2009 contre
48% en 2008) dans le « business » de CAMECA.
12
8.3. A utres achats et charges extern es
a
Le montant des autres achats et charges extemes, qui s'eJeve 9 270 milliers d'euros, comprend Jes achats de sous-traitances
industrielles ( 1 302 K€), Jes achats non stockes de matieres et foumitures (352 K€), Jes services exterieurs (3 785 K€) et des
autres services exterieurs (3 831 K€) detailles ci-dessous :
Services exterieurs
Sous-traitance generate (I) 2 397 257 3 357 635 2 188 685
Redevances de credit bail (2) 938 Oil I 295 773 I 254 216
Locations (3) 107 676 143 450 133 966
Entretien, reparation, maintenance 212 075 187 598 135 662
Primes d'assurance (4) 84 683 120 626 189 246
Etudes et recherches 41 389
Documentation 7 709 35 839 22 444
Frais de colloques, seminaires, conferences 37 119 22211 I 970
Sous total 3 784 530 5 163 132 3 967 578
Autres services exterieurs
Personnel interimaire 65 973 123 231 118 177
Remuneration d'intermediaires et honoraires (5) I 621 272 2 312 016 I 814 888
Publicite, publications, relations publiques 4 342 15 488 15 754
Transports de biens (6) 545 193 942 850 729 096
Deplacements, missions et receptions (7) 1384071 I 781 875 I 737 665
Frais postaux et de telecommunications 47 987 50 090 58 190
Services bancaires et assimiles 92 220 87 236 1IO237
Divers (8) 70 122 78 665 42 407
Sous total 3 831180 5 391 451 4 626 414
Total 7 615 710 10 554 583 8 593 992
(I) Prestations pour I 412 K€, autres prestations decentralisees pour 491 K€, exploitation informatique pour 122 K€, nettoyage et
gardiennage des locaux pour 372 K€.
(2) Remboursement du credit bail immobilier que Cameca a souscrit aupres de Fortis Lease pour financer le nouveau siege.
(4) Couvertures concernant la responsabilite civile, la multirisque industrielle (y compris la perte d'exploitation), le transport des
marchandises, la flotte automobile et Hommes Cles pour le credit bail immobilier.
(5) Commissions sur ventes pour I 403 K€, honoraires pour 218 K€ .
(6) Transports sur achats pour 179 K€, transports et emballages sur ventes pour 339 K€ et divers pour 27 K€.
(7) Frais de voyages pour 461 K€, de missions pour 883 K€ et de receptions pour 40 K€.
II s'agit des redevances versees ades organismes (CNRS, ONERA .. ) pour !'utilisation de leurs brevets dans nos machines.
Autres charges 2009 2008 2007
Redevances 34 900 39129 257 004
Divers (*) 18 850 24 193 12 215
Total 53 750 63 322 269 219
13
8.5. Rcsullal de l'exercice
(I) dont revenus du pret Cameca GmbH pour la periode 2009 pour 112 452 euros
Boni provenant de la liquidation de la filiale Cameca Japan pour 546 992 euros
(2) dont interets sur participation en compte courant bloque pour < I 03 328 > euros
Interets de la dette Ametek BV pour <19 722> euros
Inten~ts de l'avance Cameca USA pour < 38 652 > euros
lnterets de retard sur factures echues pour <64 768> euros
Agios pour< 8 213> euros
(3) dont revenus de l'avance IM Eur dans le cadre du leasing pour 23 786 euros
Revenus factures a la holding M.A.! selon la convention de tresorerie pour 73 543 euros
Revenus factures a la holding Financiere Cameca selon la convention de tresorerie pour 201 671 euros
Swap de taux(Leasing) pour < 234 994 > euros et escomptes accordes pour < 9 860 > euros
(4) Provisions pour risques financiers pour < 133 427 > euros
(6) dont rappel de cotisation de taxe professionnelle 2003/2004 pour 22 838 euros
Autres charges provisionnees pour 116 393 euros
14
8. 7. I mpots sur les benefices.
Aucun impot n'a ete constate dans Jes comptes de la societe du fait d'un resultat fiscal deficitaire.
Le deficit a ete utilise par la tete de groupe, Ametek Holdings SARL, pour optimiser l'impot groupe dans le cadre de
I' integration fiscale.
Un credit d'impot en faveur de la recherche a ete constate dans Jes comptes de la societe et s'eleve a 567 565 euros.
Son remboursement a ete demande aupres de !'administration du fait d'un impot neant.
La verification des comptes, par !'administration fiscale, des exercices 2006 et 2007 a donne lieu a un redressement de la
a
provision pour depreciation des stocks. La non-deductibilite de cette provision genere un impot payer de 37 330 euros.
Micro
Au 31/12/2009 CAME CA Cameca Cameca Cameca Cameca Cameca Cameca Financii:re
Analyse
(en euros) FRANCE USA UK JAPAN KOREA TAIWAN GmbH Cameca
Instruments
Au bi/an
Actif
Prets
Preteur 2 361446
Emprunteur 2 361 446
Passif
Dettes d'exploitation
Comptes courants Cameca 717 265
Comptes courants partenaires 717 265
Foumisseurs 3 427 955
Filiales partenaires 665 377 12 459 21 438 265 163 1457 2 462 061
15
Micro
Au 31/12/2009 CAME CA Cameca Cameca Cameca Cameca Cameca Cameca
Analyse
Financiere
(en euros) FRANCE USA UK JAPAN KOREA TAIWAN GmbH Cameca
Instruments
Au compte de risultat
Produits d'exploitation
. Ventes aux filiales 4 754 020
. Societes partenaires 2 085 624 11 197 2 088 518 262 149 33 723 272 809
Char!!es d'exploitation
. Achats aupres des filiales 225 051
. Societes partenaires 161 047 38 388 2 192 23 424
. Prestations faites par les filiales 2 152 203
. Societes partenaires 822 150 23 636 422 802 35 558 848 057
Produits financiers
. Interets courus a recevoir 387 666
. Societes partenaires 112 452 73 543 201 671
Char!!es linancieres
. lnterets et charges assimiles 103 421
. Societes partenaires 38 652 64 769
• Des cautions et avals accordes a des clients par !es banques pour notre compte s'elevent a 6 427 944 €:
(Cautions Marches« France»: 813 600 € - Marches« Etrangern: 5 614 344 €)
• Une assurance Homme Cle a ete souscrite pour un total de 750 000 euros sur I personne.
• II n'existe pas de garanties de passif, d'engagements de surete et d'actes de nantissements au 31 decembre 2009.
• PITCH Promotion, a cede par acte notarie du 21/12/2005 son terrain - 29 quai des Gresillons aGennevilliers, et a vendu
en etat futur d'achevement un immeuble a usage de bureaux et d'activites pour une surface de 7 420 m2 a Fortis Lease.
La livraison a eu lieu le 13 juillet 2006.
Ce meme jour, devant notaire Fortis Lease a signe un credit immobilier avec Cameca pour
cet ensemble immobilier pour une duree de 12 ans et une valeur de 12 340 000 euros dont une avance de 1 million euros
a ete versee. Les remboursements ont commence acompter de la livraison.
16
Dans le cas ou la societe avait acquis ce bien, l'amortissernent de la nouvelle usine (construction et agencernents),
decornposee en 4 groupes avec des durees de vie respectives de 8 I 10 I 25 et 30 ans, aurait ete de 468 048 euros par an.
A plus d'l an
Echeancier Al an au plus A plus de 5 ans
et 5 ans au plus
10.2. EfTectifs
Aucune demande de formation n'ayant ete deposee par Jes salaries au 31.12.2009, et acceptee par la direction, la societe n'a
pas juge utile de proceder a une provision au titre de cet engagement.
10.4. Avanccs et credits allouccs aux dirigeants sociaux et indications des engagements pris pour lcur eomptc
Neant
10.5. Remunerations allouecs au titre de l'excrcicc aux mcmbrcs des organes d'administration ct de direction it raison
de !cur fonction
Neant
17
10.7. ldentite de la societe Mere consolidant les comptcs des societes
Conformement aux articles L.233-16, L.233-17 et R.233-15 du Code de Commerce, la societe, dont le capital est detenu a
100% par la societe Ametek Holdings SARL depuis le 9 aout 2007, n'etablit ni ne publie de comptes consolides pour
l'exercice clos le 31 decembre 2009, etant precise que:
- !es comptes des societes controlees directement ou indirectement par la societe Ametek Holdings SARL sont inclus dans
Jes comptes consolides de !'ensemble plus grand d'entreprises etablis par la societe Ametek Inc., societe de droit
americain,
- ces comptes sont completes par la mention dans !'annexe des comptes annuels de la societe Ametek Holdings SARL
des informations significatives visees a I' article R233-15 du Code de Commerce.
Neant
CAMECA UK
PO box 88, Wilmslow
Cheshire SK95BE
Grande-Bretagne
CAMECAGmbH
Carl-von Linde Str. 42
D-85716 Unterschleissheim
Allemagne
18
CAME CA CAME CA CAMECA CAME CA CAME CA
l!.S.A U.K. ltd KOREA TAIWAN GMBH
USD GBP KRW NTD EUR
lReserves 4 374 694 158 007 346681587 10 101 583 (I 351 125)
IDividendes verses
- Euros
- Devises
19
« CAMECA »
Societe par actions simplifiee au capital de 6.782.100 euros
Siege social : 23/29 Quai des Gresillons
92230 Gennevilliers
403 092 216 R.C.S. Nanterre
Conformement aux dispositions de la Loi et des statuts de la Societe, nous avons l'honneur
a
de vous rendre compte de notre gestion et de soumettre votre approbation les comptes
de l'exercice clos le 31 decembre 2009.
Tous les documents et pieces prevus par la reglementation en vigueur et les statuts de votre
Societe ont ete tenus avotre disposition dans les delais impartis.
ACTIVITE DE LA SOCIETE
L'exercice 2009 a permis la realisation d'un chiffre d'affaires hors taxes de 32 028 948 euros
a
(dent 24 961100 euros I' exportation) centre 45 840 618 euros pour l'exercice precedent.
Notre resultat d'exploitation fait ressortir une perte de <393 198 euros>, centre un benefice
de 6 497 116 €au 31 decembre 2008. Cette perte au 31 decembre 2009 est constatee apres
dotation aux amortissements de 284 536 euros, constitution d'une provision sur actif
circulant de 366 491 euros et d'une provision sur risques et charges de 1 299 105 €
compensee d'une reprise sur provisions de 1140 219 € incluant notamment la provision
a
pour pension et pour travaux restant effectuer sur machines en cours d'installation.
a a
la variation la baisse du resultat d'exploitation est en particulier due la baisse du chiffre
d'affaires de <13 811 670 euros> soit <30,13%>, que n'a pas entierement compense la
a
reduction importante des charges d'exploitation, hauteur de 8 919 043 € representant une
a a
baisse de <22,01 %>par rapport leur niveau la cloture de l'exercice precedent.
Le resultat exceptionnel est une perte de <18 395 euros>. le benefice comptable est de
811181 €, compte tenu d'un produit d'impot sur les benefices de 530 235 € du fait (i) d'un
resultat fiscal de la societe negatif de <740 610 €> du credit d'impot recherche pour 567 565
€.
EVENEMENTS IMPORTANTS SURVENUS AU COURS DE L'EXERCICE ECOULE
Les fonds debloques par les Etats pour le soutien de l'economie dans le contexte de la crise
financiere/economique internationale permettent une reconstitution progressive des
carnets de commande. Le redemarrage lent mais visible du marche du semi-conducteur
pourrait permettre d'envisager favorablement les perspectives d'avenir.
RECHERCHE ET DEVELOPPEMENT
Nos depenses de recherche se sont elevees a environ 4,8 millions€ et ont porte
principalement sur le LAWATAP.
Le montant des depenses et charges non deductibles fiscalement visees par I' article 39-4 du
Code General des lmpots que nous avons engagees au cours de l'exercice ecoule est nul.
a
La societe CAMECA INSTRUMENTS INC, societe sise aux USA, controlee 100 % par CAMECA
SAS, a realise au 31 decembre 2009 un chiffre d'affaires de 9 285 211 $ contre 13 649 591 $
au 31 decembre 2008, avec un resultat net comptable de 1 888 177 $centre 582 560 $au 31
decembre 2008. Les resultats se sont ameliores aux cours des deux dernieres annees apres
une restructuration de l'equipe et une diminution des frais generaux apres le transfert du
siege Social dans les installations d' Ametek.
La societe CAMECA KOREA., societe sise en Con~e, controlee a 100 % par CAMECA SAS, a
realise au 31 decembre 2009 un chiffre d'affaires de 1 820 335 268 KRW contre 2 571
086 665 KRW au 31 decembre 2008, avec un resultat net comptable de 26 473 233 KRW
contre <529 703 431 KRW> au 31 decembre 2008. Les resultats se sont ameliores aux cours
des deux dernieres annees apres une restructuration de l'equipe et une diminution des frais
generaux apres le changement de siege Social.
2
La societe CAMECA GMBH, societe sise en Allemagne, contr61ee a 100 % par CAMECA SAS, a
realise au 31 decembre 2009 un chiffre d'affaires de 2 567 671 € contre 3 618 572 €au 31
decembre 2008, avec un resultat net comptable de 597 408 € contre <317 705 € > au 31
decembre 2008.
La societe CAMECA TAIWAN, societe sise a TAIWAN, contr61ee a 100 % par CAMECA SAS, a
realise au 31 decembre 2009 un chiffre d'affaires de 11 563 025 $ NTD contre 31 064 382 $
NTD au 31 decembre 2008, avec un resultat net comptable de <3 651 672 NT$> de contre 8
594 481 $NTD au 31 decembre 2008.
Nous vous donnerons lecture du rapport du Conseil d'administration sur les conventions
visees a !'article L 227-10 qui devraient faire l'objet d'un rapport. II vous incombera de
statuer sur ce rapport.
Monsieur Ronald J Oscher ne le 04 avril 1967 en Ohio, Etats-Unis d' Amerique, de nationalite
americaine, s'est porte candidat au paste de President. Si le Conseil d'administration l'elit a
cette fonction ii sera de plein droit administrateur en application des statuts. Nous vous
a
proposons de le confirmer cette fonction.
RESULTAT-AFFECTATION
comme suit
Nous vous rappelons qu'il a ete precede aux distributions de dividendes suivantes au titre
des trois derniers exercices.
31/12/08 0 0
3
Exercice dos Eligible abattement 40 % Non eligible abattement 40 %
31/12/07 0 0
31/12/06 0 0
Conformement aux articles L. 441-6-1 et D 441-4 du Code de commerce nous vous indiquons
que la decomposition a la cloture des deux derniers exercices du solde des dettes a l'egard
des fournisseurs par date d'echeance est la suivantes :
Nous vous presentons les comptes annuels que nous soumettons a votre approbation.
Les commissaires aux comptes de la societe relatent dans leur rapport general
l'accomplissement de leur mission.
Nous vous invitons a adopteT les resolutions que nous soumettons a votre vote.
Fait a GENNEVILLIERS,
Georges Ary(Jer
I . J;;'
/// I
l /. ·.\. . ;J
I ,·.~1 //
4
,.. - / ' /
_,./
« CAMECA »
Societe par actions simplifiee au capital de 6.782.100 euros
Siege social : 23/29 Quai des Gresillons
92230 Gennevilliers
403 092 216 R.C.S. Nanterre
EXTRAIT
LE DIRECTEUR GENERAL
CONST ANTIN ASSOCIES ERNST & YOUNG et Autres
Cameca
Exercice clos le 31 decembre 2009
Cameca
Exercice clos le 31decembre2009
A l'Associe Unique,
En execution de la mission qui nous a ete confiee par decision de l'associe unique, nous vous
a
presentons notre rapport relatif l'exercice clos le 31 decembre 2009, sur:
• le controle des comptes annuels de la societe Cameca, tels qu'ils sont joints au present rapport ;
Les comptes annuels ont ete arretes par le president. II nous appartient, sur la base de notre audit,
d'exprimer une opinion sur ces comptes.
Nous avons effectue notre audit selon les normes d'exercice professionnel applicables en France; ces
normes requierent la mise en CEuvre de diligences permettant d'obtenir !'assurance raisonnable que
a
les comptes annuels ne comportent pas d'anomalies significatives. Un audit consiste verifier, par
sondages ou au moyen d'autres methodes de selection, les elements justifiant des montants et
informations figurant dans les comptes annuels. II consiste egalement aapprecier les principes
comptables suivis, les estimations significatives retenues et la presentation d'ensemble des comptes.
Nous estimons que les elements que nous avons collectes sont suffisants et appropries pour fonder
notre opinion.
Nous certifions que les comptes annuels sont, au regard des regles et principes comptables fran~ais,
reguliers et sinceres et donnent une image fidele du resultat des operations de l'exercice ecoule ainsi
que de la situation financiere et du patrimoine de la societe a la fin de cet exercice.
II. Justification des appreciations
• La note 6.2.1 de !'annexe expose les regles et methodes comptables relatives aux modalites de
comptabilisation des stocks. Dans le cadre de notre appreciation des regles et principes
comptables suivis par votre societe, nous avons verifie le caractere approprie des methodes
comptables precisees et des informations fournies dans les notes de !'annexe et nous nous
sommes assures de leur correcte application.
Estimations
• Votre societe conserve dans ses comptes un fonds de commerce dont la valeur brute s'eleve a
K€ 12.932 au 31 decembre 2009. Compte tenu des elements previsionnels, le fonds de
commerce ne fait pas l'objet de depreciation tel que cela est indique dans la note 6.1.1 de
!'annexe. Nous avons procede a !'appreciation des approches retenues par votre societe pour
estimer la valeur de cet actif. Nous nous sommes assures du caractere raisonnable des
hypotheses retenues et des evaluations qui en resultent.
• Votre societe a constitue une provision pour couvrir !'exposition au risque que representent ses
filiales dans ses comptes, tel que cela est decrit dans la note 6.1.3 de !'annexe. Nos travaux ont
a
consiste apprecier, sur la base des elements disponibles ace jour, les elements et les
hypotheses sur lesquels se fonde !'estimation de ces provisions, sachant que ces hypotheses ont
par nature un caractere incertain et que leur realisation est susceptible de differer des
hypotheses utilisees. Dans le cadre de nos appreciations, nous nous sommes assures du
caractere raisonnable de cette estimation et du caractere approprie de !'information donnee en
annexe a cet egard.
• Votre societe constitue des provisions pour risques et charges, tel que cela est decrit dans la note
a
7.3 de !'annexe. Nos travaux ont consiste apprecier les donnees et les hypotheses sur lesquelles
a
se fondent ces estimations, a revoir les calculs effectues par la societe, comparer les
estimations comptables des periodes precedentes avec les realisations correspondantes et a
examiner les procedures d'approbation de ces estimations par la direction. Dans le cadre de nos
appreciations, nous nous sommes assures du caractere raisonnable de ces estimations.
Les appreciations ainsi portees s'inscrivent dans le cadre de notre demarche d'audit des comptes
a
annuels, pris dans leur ensemble, et ont done contribue la formation de notre opinion exprimee dans
la premiere partie de ce rapport.
Nous avons egalement procede, conformement aux normes d'exercice professionnel applicables en
France, aux verifications specifiques prevues par la loi.
Cameca
Exercice clos le 31 decembre 2009 2
a
Nous n'avons pas d'observation formuler sur la sincerite et la concordance avec les comptes annuels
des informations donnees dans le rapport de gestion du president et dans les documents adressesa
l'associe unique sur la situation financiere et les comptes annuels.
Cameca
Exercice clos le 31 decembre 2009 3
'AGREMENT DGFIP CSll0,10003 DGFiP N° 2050 2010
Formulaire obligatoire (anicle 53 A
du ~ode g~ral cits imp6u).
CD I BILAN " ACTIF
Designation de l'entreprise: SAS C»IECA Duree de l'exercice exprim~e en nombre de mois * l1LJ
Adresse de J'entreprise 29 QUAI DES GRESILLOHS 92230 GENHEVILLIERS Dur~e de l'exercice p~cMent * UU
Nnm~ro SIREI' * l4lol3lol9!2l2l1l6lololol3l1I Neant D*
Excrcke N, clos le : N· 1
1~1122009 I 13U22U!J:H I
Net
l11i'"ii:~1 iiii ~
Brut Net
1 3 4
ta Frais d'~tablissement * AC
An
~ Frais de d~veloppement * ex CQ
g
~ Concessions, brevets et droits similaires AF 379 108 AG 358 339 20 769 38 715
~
~ Avances et acomptes sur immobilisa-
tions incorporelles Al, AM
AO
. ;g
Terrains AN
~I Immobilisations en cours
Avances ct acomptes
AV
AX
32 800 A\\
AY
32 BOO 71 592
BY
41 553 38 119
t; er; Clients et comptes rattaches (3)* 4 571 248 91 379 4 479 868 11 561 299
<( (j
~ Autres crfances (3) DZ 12 596 658 CA 210 000 12 386 658 9 810 615
11 Capital souscrit et appele, non verse en cc
Valeurs mobilieres de placement
(dont actions propres :.......................... ) CD CE
~
~ Disponibili1es CF 2 491 625 CG 2 491 625 3 779 671
Charges constac~es d 'avance (3)* CH 115 903 Cl 115 903 115 131
TOTAL(lll) CJ 41 436 086 CK 1 990 978 39 445 107 48 765 677
ii Frais d'emission d'emprunt a elater (IV) C\\
Provisions reglementees * DK
17 207 28 865
TOTAL (I) DL 36 749 251 35 949 728
Produit des emissions de titres participatifs OM
'8 t!
,g
Cl>"' Avances couditionnees DN
1;l 2
::s"' TOTAL (II) DO
<
a ::s..,
o"'
Cl>
Provisions pour risques DP 1 877 748 2 330 839
.s.a-~
.~ .c Provisions pour charges DQ
> l:l 0
3 278 533 3 119 647
£ &~ TOTAL (Ill) DR 5 156 281 5 450 486
'
Emprunts obligataires convertibles DS
Autres empruncs obligacaires DT
Emprunts et dettes aupres des elablissements de credit (5) DU
1
€ Emprunts et dectes financieres divers (Dont empru111s pacricipatifs El ) DV
<I)
2 837 631 8 086 660
~
Avances et acomptes re1.:us sur commandes en coucs DW 2 741 274 4 265 353
µ:i
0 Dettes foumisseurs et comptes ranacbes DX 4 082 489 6 787 747
Dettes fiscales et sociales DY
2 433 114 3 638 815
Dettes sur immobilisations et comptes rattaches DZ 39 228 71 592
Autres dettes EA
1 304 752 1 190 415
ComIJle Produits constates d'avance (4) EB
re1rnl. 2 397 108 l 971 250
TOTAL (IV) EC 15 835 600 26 011 835
&acts de conversion passif * {VJ ED 68 647 225 753
TOTAL GENERAL (I a V) EE 57 809 780 67 637 803
(I) Ecart de reevaluation incorpore au capital lB
{
Resef\'e Speciale de reevaluation (1959) lC
~
(2) Dool Ecart de reevaluation libre ID
~
Reserve de ree,•aluation (1976) lE
(3) Dont resen•e speciale des plus-values a long terme * EF 75 098 75 098
(4) Dettes et produits constates.d'avance amoins d'un an EG 13 715 234 24 251 835
(5) Dont concours bancaires courants, et so Ides crediteurs de banques et CCP EH
1
• Des explicalions concernanl ceue rubrique son! donn~es dans la notice n• 2032.
AGREMENT DGFIP cs110.1000~3;;__~~~~~~"7""~~~~~~~~~~~~~~~~, DGFiP N° 2052 2010
G)jcOMPTE DE RESULTAT DE L'EXERCICE (Eu liste)j
Fonrulalr• obligatoire (aJ1icle 53 A
du Code gtnfral !ks irnp6ts. >
Designation de l'entreprise: SAS CAMECA Neant D*
Exerclce N
Exerclce (N·I)
France Ef,\f~!~~~~~~::..ns Toi al
Ventes de marchandises * FA PB FC
{biens * FD FE FF
6 238 891 23 661 505 29 900 397 41 897 258
Production vendue
z services* FG 828 956 FH 1 299 594 FI
2 128 551 3 943 359
~
~ Chiffres d'affaires nets * FJ 7 067 848 FK 24 961100 FL 32 028 948 45 840 618
~ *
Production stockee FM ( 2 939 245) 692 032
i:l Production immobilisee * FN 138 266
~ Subventions d'exploitalion FO
§
Reprises sur amortissemenls et provisions, transferts de charges * (9) FP
~ 1 612 839 155 553
Autres produils (1) (11) FQ 369 594 331 556
Total des prodnits d'exploitatlo11 (2) (I) FR 31 210 403 47 019 761
Achals de marchandises (y compris droits de douaue)* FS
~
Salaires et traitements* FY
8 606 565 8 964 464
~ Charges sociales (10) FZ 4 378 461 4 388 199
I ~e
o~
es
z
Sur immobilisations
{ - dotations aux amor1issemen1s *
- dolalions au11: provisions
Sur aclif circulant : dotalions au11: provisions *
GA
GB
284 536 243 841
~
Produi!s des autres valeurs mobilieres et crc!ances de l'actif immobilise (5) GK 112 452 131 936
~ Au1res interets et produils assimlles (5) GL 299 362 362 321
~ Reprises sur provisions el transferts de charges GM 349 262 161 459
§ Differences positives de change GN
539 193 637 670
iII< Produi!s nets sur cessions de nleurs mobili~res de placement GO
{
produits de locations immobilieres HY
(2) Dont
produits d'exploitalion afferents a des exercices anterieurs (a dctaillcr au (8) ci·dessous) JG
209 019
- CrMit-bail mobilier * HP
{3} Donl {
- Credit-bail immobilier HQ 938 011 1 295 773
(4) Donl charges d'exploitation afferentes a des exerclces amerieurs {a detailler au {8) ci-dessous) 1H
21 345
(5) Dont produits concernant Jes entreprises liees IJ
934 656 323 186
{6) Donl interets concemant Jes entreprises liees IK
123 141 96 216
(6bis) Dont dons fails aux organismes d'inleret general {art. 238 bis du C.G.l) HX
(9) Dont transferts de charges Al
ANNEXE
Date d'arrete des comptes : 31 decembre 2009
1. Presentation de la societe
La societe CAMECA est detenue a l 00 % par Micro Analyse Instruments, detenue elle-meme a 100 % par la societe
Financiere Cameca depuis le 6 avril 2005.
Aux termes d'une deliberation en date du 28 juin 2006, CAMECA, l'associe unique de Biosims SARL, a decide de dissoudre
sa filiale, par transmission universelle du patrimoine (TUP) avec effet retroactif au 1er janvier 2006.
Le 9 aout 2007, le fonds Carlyle Europe, actionnaire de Financiere Cameca, tete du Groupe CAMECA, a cede ses titres au
Groupe AMETEK Inc. La societe Financiere Cameca est detenue a 100 % par la nouvelle holding Ametek Holdings SARL.
1.2. Objet
La societe CAMECA a pour objet :
L'etude, la fabrication et la vente de tous appareils OU elements d'appareils electroniques et mecaniques de hautes precisions
en particulier d'instruments scientifiques.
La crise economique et financiere a fortement touche le marche des semi-conducteurs et a entraine une reduction sensible des
ventes due aux annulations ou aux reports de livraisons. En consequence, un plan d'economies (licenciement, departs
volontaires, baisse des frais generaux et chomage technique) a ete mis en place par la direction pour passer cette crise.
Une convention d'integration fiscale a ete signee en janvier 2008 entre Jes membres du Groupe "[CAMECA,
Micro Analyse Instruments, Financiere Cameca ] et Ametek Holdings SARL , la nouvelle tete de groupe.
2
4. PriH£i.pes co.mptables mis en oetnTe
Les comptes annuels de CAMECA sont etablis selon les normes definies du plan comptable general de 1999, au PCG
art. 531-1 § 1 et au Code de Commerce art. Rl 23-180.
Il est fait application des recommandations du Conseil National de la comptabilite, de l'Ordre des Experts Comptables et
Comptables Agrees et du Conseil National des Commissaires aux Comptes, ainsi que !es autres principes comptables
generalement admis.
Les compt.:s de l 'actif sm.ot 6tahlis sur la base des emits historiqucs.
L1e•s col'tts d'crnpnmts nc sont pas incorpores Jan~ la valorisation des ~1ctifa corporels ct incorporcls.
Au bilan
Les dettes et creances en monnaies etrangeres sont enregistrees au cours du jour de la transaction. A l'arrete des comptes,
elles sont valorisees au taux en vigueur a la date de cloture. Les ecarts provenant de cette actualisation sont inscrits aux
comptes « Ecarts de conversion actif » pour Jes pe1ies latentes et « Ecarts de conversion Passif »pour les profits latents.
Au compte de resultat
Les ecarts de change defavorables sur operations en devises font l'objet de provisions pour risques dotees pour leur totalite
sur l'exercice de leur constatation.
Les methodes d'evaluation et de presentation retenues pour etablir les comptes de l'exercice 2009 sont demeurees inchangees
par rapport a celles de l'exercice precedent.
Les immobilisations sont comptabilisees confonnement aux reglements CRC 2002-1 O et 2004-06.
Les frais de recherche et de developpement ne sontjamais immobilises et sont comptabilises en charge pour 4 806 K€.
3
Le fonds de conunerce a fait l 'objet d'une reevaluation de 12 913 506 € !ors de la fusion du 05 aofit 2002. Cette reevaluation
n'a pas subi l'impot (4 304 502 €)en application du regime de faveur prevu a !'article 210 du Code General des Impots.
Les sorties correspondent a des mises au rebut de logiciels d'ancienne generation non compatibles avec Jes systemes
d'exploitation actuels.
Les immobilisations corporelles, acquises apres la fusion du 05 aofit 2002, sont evaluees a leur cofit d'acquisition
(prix d'achat et frais accessoires, hors frais d'acquisition des immobilisations) ou a leur coftt de production. La valeur des
immobilisations transferees !ors de la fusion correspond a leurs valeurs nettes comptables au jour de la fusion.
Les acquisitions de la periode correspondent aux besoins liees a ]'installation dans !es nouveaux locaux et a des
renouvellements de materiels devenus obsoletes.
Les so1iies de la periode concement la mise au rebut de materiels en fin de vie.
La valeur brute des titres de participation est constituee par la valeur d'apport ou d'acquisition hors frais acccssoircs.
Les frais d'acquisitions ne sont pas incorpores dans la valorisation des titres.
Une provision est constituee si la valeur d'usage d'un titre devient inferieure a sa valeur d'entree. Cette valeur d'usage est
detenninee en fonction de l'actifnet re-estime de la filiale.
CAMECA detient les actions des filiales etrangeres (Cameca-USA, Cameca-UK, Cameca-KOREA, Cameca TAIWAN et
Cameca Gmbh) a l 00 % pour 455 944 €.
La societe Cameca-JAPAN, detenue a 100% par Cameca, a ete liquidee au 30 novembre 2009. Les titres de Cameca-JAPAN,
50 millions de Yen, ont ete sortis pour la valeur historique, soit 304 730 euros. Compte tenu du taux de change, la conversion
des devises a genere une difference de change positive de 70 758 euros. Un boni de liquidation de 546 992 euros a ete inscrit
dans les livres de CAMECA.
Cameca Gmbh a rencontre des difficultes depuis son acquisition en 2005. Une restructuration de son activite a ete decidee
visant a transfonner cette entite de production (instruments Quad) en structure de ventes et de services de !'ensemble des
produits de Cameca. Cette restructuration devrait permettre a la filiale de degager des profits pour les exercices a venir
confonnement aux hypotheses actuellement retenues dans le business plan.
L'exposition que represente Cameca Gmbh dans Jes comptes de Cameca SAS au travers d'une situation nette negative et
d'actif rattache a cette participation est couverte a hauteur de 235 K€ (!es titres pour 25 000 et !es comptes courants
pour 210 000).
Le 6 avril 2006, Cameca a fait un pret de I 967 152 euros a sa filiale Cameca GmbH, pour lui assurer un equilibre bilanciel
suffisant. Ce pret, remunere au taux annuel de 5 %, devra etre rembourse integralement le 6 avril 2013.
Au 6 avril 2007, le pret a ete capitalise des interets de la periode (6.04.06- 6.04.07), soit 98 627 euros.
Au 6 avril 2008, le pret a ete capitalise des interets de la periode (6.04.07 - 6.04.08), soit 103 497 euros.
Au 6 avril 2009, le pret a ete capitalise des interets de la periode (6.04.08 - 6.04.09), soit 108 245 euros.
Les interets se rapportant au pret courent acompter du 7 .04.09 au 31.12.09 pour 83 925 euros.
une avance de 1 million d 'euros a ete versee le 21/12/2005 dans le cadre du leasing immobilier, et remuneree au taux
Euribor du contrat majore d'une marge de 0.50 %. Cette avance est remboursee a CAMECA depuis le 1/07/2009 au
moyen de 8 echeances trimestrielles payables aux memes echeances que celles des loyers, par compensation a due
concurrence avec le montant des layers du credit bail. Le sol de de l 'avance s'eleve a 883 32 l euros au 31.12.2009.
4
6. t .4. Amortissements
Valeur Valeur
(en euros) Dotations Rcpriscs
d~but d'excrc.ice fin d'exercice
Dolati~Hls Repri~es
·Mode d1amortbs..;:meuts
dtirogatniri:-~ derop:::iwires
Les immobilisations incorporelles (logiciels) sont immobilisees et amorties au prorata temporis sur l'annee d'acquisition.
Elles sont amorties comptablement sur trois ans. Elles font egalement l'objet d'un amortissement derogatoire.
L'amortissement des immobilisations corporelles est calcule suivant le mode lineaire qui permet de mieux prendre en
compte la depreciation economique des immobilisations, en respectant le cadre defini par Jes principes comptables et fiscaux.
Pour Jes amortissements des biens apportes !ors de la fusion, Jes durees d'amortissements correspondent a la duree restant a
courir clans Jes livres de la societe absorbee.
6.2. i. Stocks
Les stocks, matieres premieres et foumitures, sont evalues a leur cout standard d'achats. Les stocks de produits finis et Jes
travaux en cours sont evalues a leur cout standard de production. Les stocks, valorises en cofit standard, sont corriges
annuellement d'une part, des ecarts sur achat constate et d'autre part; de l'ecart constate sur la valeur reelle du cout de la
main d'a:uvre (pour Jes en-cours et Jes produits finis).
Les stocks font l'objet d'une depreciation lorsque ce cout devient superieur ala valeur probable de realisation.
Les frais generaux commerciaux, administratifs et financiers, ainsi que Jes frais de recherche et de developpement ne faisant
pas l'objet d'une c01mnande client, sont directement pris en charge clans l'exercice.
(en euros) Valeur brute Valeur brute N-1 Valeur nette Valeur nette N-1
. Matieres premieres 3 518 232 3 854 272 2831048 3 249 882
. En cours de production de biens 16 263 354 18 657 941 15 721 291 18 332 702
. Produits intermediaires et finis I 756 748 2 301 408 I 307 598 1 774 228
. Marchandises 80 760 143 061 69 560 104 026
Total 21 619 094 24 956 682 19 929 497 23 460 840
5
Provision ponr depreciation Valeur debut d'exercice Augmentations Dimiuutious Valeur fin d' exercice
6.2.3. Crfamccs
Les creances sont enregistrees au bilan pour Ieur valeur nominale. Certaines creances sont eventuellement depreciees, selon
Ia methode suivante :
La creance constatee est depreciee de 50% de son montant hors taxe en fin d'exercice, si elle est superieure un an a
d'existence, et si elle ne fait pas par ailleurs l'objet d'une provision cas par cas.
a a
Elle sera depreciee 100 % si son existence est superieure deux ans, dans Jes memes conditions precisees ci-dessus.
Par ailleurs, une depreciation complementaire individualisee peut etre constatee !ors de !'analyse du portefeuille en fonction
d' evenements conn us specifiques.
6
CJ Echeancier des creances
CJ Produits a recevoir
II s'agit des factures restant a etablir sur !es interventions du S.A.V. pour un montant de 40 007 euros, des inten'.!ts courus
sur prets a Cameca Gmbh pour 83 925 euros et un remboursement de taxe pour 240 884 euros.
6.2.4. Tresorerie
Nature Montan ts
Charges d'exploitation
Contrats assistance informatique 32 276
Contrats de maintenance 36 369
Contrats de collaboration 37 500
Deplacements (billets d'avion) 3 495
Assurances 5 059
Autres (Locations, Fluides .. ) I 204
Les charges payees d'avance telles que Jes abonnements et Jes contrats de maintenance ont ete calculees prorata temporis.
Ils proviennent essentiellement des creances clients etablies en devises. A ce titre, une provision pour perte de change a ete
constituee pour 215 835 euros.
7
7. Explication des postes du bilan - PASSIF
(en euros) Ouverture Augmentation Dividendes Diminutions Resu ltat 2009 CIOture
Capital souscrit verse 6 782 100 6 782 100
Prime de fusion 11 274 420 1 I 274 420
Reserve legate proprement <lite 678 2IO 678 210
Plus value net. L.T. reserve legale 3 270 3 270
Plus value net. L.T. res. Reglement. 71 829 71 829
Reserves diverses 5 690 944 5 690 944
Report a nouveau 7 273 037 4 147 052 11420089
Provisions reglementees 28 865 5 323 -16 981 17 207
RESULTAT 2008 4 147 052 -4147 !J52 0
Total cloture 2008 35 949 728 4 152 375 0 -4 164 033 35 938 070
TOTAL 35 949 728 4 152 375 0 -.t 164 033 811 181 36 749 251
Les provisions pour risques et charges sont constatees lorsque Jes risques et charges sont nettement precises quant aleur objet
mais dont la realisation est incertaine et que des evenements survenus ou en cours rendent probables.
Provisions Dotations Reprises Provisions
(en euros) Utilisation
a l'ouverture de l'exercice sans objet a la cloture
. Litiges 50 000 50 000
. Garanties donnees aux clients I 532 202 193 066 1339136
. Penalites clients 283 389 39 080 198 428 17 250 106 791
. Pertes de change 349 262 215 835 349 262 215 835
. Autres risques 165 986 165 986
. Pensions et obligations similaires I 225 556 260 734 79 499 I 406 791
. Medaille du travail 575 980 55 864 14 869 616975
. Travaux restant a effectuer I 318 111 792 970 1 045 851 1065230
. Restructuration 189 537 189 537
TOTAL 5 450 486 ] 604 020 547 690 1 350 535 5 156 281
Les dotations et reprises des provisions pour risques et charges se repartissent par nature co1TI1ne suit :
8
a) Provision pour litiges
II s'agit du risque resultant du plan de restructuration.
Aucun engagement en matiere de retraite n 'a ete constate dans !es comptes de la socicte al'egard des dirigeants.
7.4. Dettes
Les coftts d'emprunts ne sont pas incorpores dans la valorisation des actifs corJ>orels et incorporels.
(1) Participation des salaries relatifs aux exercices 2005, 2006, 2007 et 2008 bloquee en compte courant.
(2) lnterets courus des participations sur la periode du 01104/09 au 31112/09.
(3) avance remuneree concernant CAMECA USA Inc.
9
7.4.3. Dettes d'cxploitation
10
O Chargl's a payer
Nature Montants
Produits d'exploitation
Contrats de maintenance S.A.V. (1) 2 212 686
Marchandises facturees non livrees (2) 184 422
Total 2 397108
(I) Les contrats de services sont factures aux clients pour une periode a courir exprimee en jours. A la cloture, la part calendaire non echue
est constatee d'avance.
(2) La provision correspond a des accessoires non livres relatifs ades machines livrees, facturees.
Les profits latents s'elevent a 68 647 euros. Ils proviennent des avances en devises re~ues des clients pour 25 407 euros
et des c01mnissions en devises apayer aux agents pour 43 240 euros.
11
8. L Compte de resnifat de l'e:t.erdce
(*)La part du Service Apres Vente dans le chiffre d'affaires represente 12,6 %, soit 4 030 milliers d'euros.
Le graphique met en evidence )'impact de la crise economique et financiere sur le marche asiatique (20% en 2009 contre
48% en 2008) dans le « business » de CAMECA.
12
8.3. Autres achats et charges extcrnes
Le montant des autres achats et charges externes, qui s'eleve a 9 270 milliers d'euros, comprend les achats de sous-traitances
industrielles (1 302 K€), les achats non stockes de matieres et fournitures (352 K€), !es services exterieurs (3 785 K€) et des
autres services exterieurs (3 831 K€) detailles ci-dessous :
Services exterieurs
Sous-traitance generale (I) 2 397 257 3 357 635 2 188 685
Redevances de credit bail (2) 938 011 I 295 773 I 254 216
Locations (3) 107 676 143 450 133 966
Entretien, reparation, maintenance 212 075 187 598 135 662
Primes d'assurance (4) 84 683 120 626 189 246
Etudes et recherches 41 389
Documentation 7 709 35 839 22 444
Frais de colloques, seminaires, conferences 37 l 19 22 21 l I 970
Sous total 3 784 530 5 163 132 3 967 578
Autres services exterieurs
Personnel interimaire 65 973 123 231 118 177
Remuneration d'intennediaires et honoraires (5) I 621 272 2312016 1814888
Publicite, publications, relations publiques 4 342 15 488 15 754
Transports de bi ens (6) 545 193 942 850 729 096
Deplacements, missions et receptions (7) 1384071 I 781 875 I 737 665
Frais postaux et de telecommunications 47 987 50 090 58 190
Services bancaires et assimiles 92 220 87 236 110 237
Divers (8) 70 122 78 665 42 407
Sous total 3 831 180 5 391 451 4 626 414
Total 7 615 710 IO 554 583 8 593 992
(I) Prestations pour 1 412 K€, autres prestations decentralisees pour 491 K€, exploitation informatique pour 122 K€, nettoyage et
gardiennage des locaux pour 372 K€.
(2) Remboursement du credit bail immobilier que Cameca a souscrit aupres de Fortis Lease pour financer le nouveau siege.
(4) Couvertures concernant la responsabilite civile, la multirisque industrielle (y compris la perte d'exploitation), le transport des
marchandises, la flotte automobile et Hommes Cles pour le credit bail immobilier.
(5) Commissions sur ventes pour l 403 K€, honoraires pour 218 K€.
(6) Transports sur achats pour 179 K€, transports et emballages sur ventes pour 339 K€ et divers pour 27 K€.
(7) Frais de voyages pour 461 K€, de missions pour 883 K€ et de receptions pour 40 K€.
13
8.5. Resultat de l'exercice
(I) dont revenus du pret Cameca GmbH pour la periode 2009 pour 112 452 euros
Boni provenant de la liquidation de la filiale Cameca Japan pour 546 992 euros
(2) dont interets sur participation en compte courant bloque pour < I 03 328 > euros
lnterets de la dette Ametek BV pour< 19 722> euros
Interets de l'avance Cameca USA pour < 38 652 > euros
Jnterets de retard sur factures echues pour <64 768> euros
Agios pour< 8 213> euros
(3) dont revenus de l'avance IM Eur dans le cadre du leasing pour 23 786 euros
Revenus factures a la holding M.A.! selon la convention de tresorerie pour 73 543 euros
Reven us facturcs a la holding Financiere Cameca selon la convention de tresorerie pour 20 I 671 euros
Swap de taux(Leasing) pour < 234 994 > euros et escomptes accordes pour < 9 860 > euros
(4) Provisions pour risques financiers pour < 133 427 > euros
(6) dont rappel de cotisation de taxe professionnelle 2003/2004 pour 22 838 euros
Autres charges provisionnees pour 116 393 euros
14
8. 7. Impots sur les benefices.
Aucun impot n'a ete constate dans Jes comptes de la societe du fait d'un resultat fiscal deficitaire.
Le deficit a ete utilise par la tete de groupe, Ametek Holdings SARL, pour optimiser l'impot groupe dans le cadre de
I' integration fiscale.
Un credit d'impot en faveur de la recherche a ete constate dans Jes comptes de la societe et s'eleve a 567 565 euros.
Son remboursement a ete demande aupres de !'administration du fait d'un impot neant.
La verification des comptes, par !'administration fiscale, des exercices 2006 et 2007 a donne lieu a un redressement de la
provision pour depreciation des stocks. La non-deductibilite de cette provision genere un impot apayer de 37 330 euros.
Micro
Au 31/12/2009 CAME CA Cameca Cameca Cameca Cameca Cameca Cameca Financiere
Analyse
(en euros) FRANCE USA UK JAPAN KOREA TAIWAN GmbH Cameca
Instruments
Au bilan
Actif
Prets
Preteur 2 361446
Emprunteur 2 361 446
Creances d'exploitation
Comptes courants Cameca 10 272 077
Comptes courants partenaires 210 709 3 958 216 6 103 152
Clients 246 283
Filiales partenaires 147 371 1 953 13 493 76 738 6 728
Passif
Dettes d'exploitation
Comptes courants Cameca 717 265
Comptes courants partenaires 717 265
Foumisseurs 3 427 955
Filiales partenaires 665 377 12 459 21 438 265 163 1457 2 462 061
15
Micro
Au 31112/2009 CAMECA Cameca Cameca Cameca Cameca Cameca Cameca Financiere
Analyse
(en euros) FRANCE USA UK JAPAN KOREA TAIWAN GmbH Cameca
·. Instruments
Au compte de resultat
Produits d'exnloitation
. Ventes aux filiales 4 754 020
. Societes partenaires 2 085 624 11 197 2088518 262 149 33 723 272 809
Charnes d'exnloitation
. Achats aupres des filiales 225 051
. Societes partenaires 161 047 38 388 2 192 23 424
. Prestations faites par Jes ti liales 2 152 203
. Societes partenaires 822 150 23 636 422 802 35 558 848 057
Produits financiers
. lnterets courus ii recevoir 387 666
. Societes partenaires 112 452 73 543 201 671
Chare:es financieres
. lnterets et charges assimi !es 103 421
. Societes partenaires 38 652 64 769
• Des cautions et avals accordes a des clients par Jes banques pour notre compte s'elevent a 6 427 944 € :
(Cautions Marches« France»: 813 600 € Marches« Etranger »: 5 614 344 €)
• Une assurance Homme Cle a ete souscrite pour un total de 750 000 euros sur 1 personne.
• II n' existe pas de garanties de passif, d' engagements de surete et d' actes de nantissements au 31 decembre 2009.
• PITCH Promotion, a cede par acte notarie du 21/12/2005 son terrain - 29 quai des Gresillons aGennevilliers, et a vendu
en etat futur d'achevement un immeuble ausage de bureaux et d'activites pour une surface de 7 420 m2 a Fortis Lease.
La livraison a eu lieu le 13 juillet 2006.
Ce meme jour, devant notaire Fortis Lease a signe un credit immobilier avec Cameca pour
cet ensemble immobilier pour une duree de 12 ans et une valeur de 12 340 000 euros dont une avance de 1 million euros
a ete versee. Les remboursements ont commence a compter de la livraison.
16
Dans le cas ou la societe avait acquis ce bien, l'amortissement de la nouvelle usine (construction et agencements),
decomposee en 4 groupes avec des durees de vie respectives de 8 I 10 I 25 et 30 ans, aurait ete de 468 048 euros par an.
A plus d'l an
Echeancier Al an au plus A plus de 5 ans
et 5 ans au plus
llU. Effectifs
Aucune demande de fonnation n'ayant ete deposee par Jes salaries au 31.12.2009, et acceptee par la direction, la societe n'a
pas juge utile de proceder aune provision au titre de cet engagement.
10.4. Avances et credits allouces aux dirigeants socfaux t•t indieations des engagements pris pour lcur compte
Neant
10.5. Remunerations allouces au titre de l'excrcice aux membres des organes d'administration et de direction a raison
de leur fonction
Neant
17
10.7. Identite de la societe Mere consolidant les comptes des societes
Confonnement aux articles L.233-16, L.233-17 et R.233-15 du Code de Commerce, la societe, dont le capital est detenu a
100% par la societe Ametek Holdings SARL depuis le 9 aout 2007, n'etablit ni ne publie de comptes consolides pour
l'exercice clos le 31 decembre 2009, etant precise que:
- !es comptes des societes controlees directement ou indirectement par la societe Ametek Holdings SARL sont inclus dans
!es comptes consolides de !'ensemble plus grand d'entreprises etablis par la societe Ametek Inc., societe de droit
americain,
- ces comptes sont completes par la mention dans !'annexe des comptes annuels de la societe Ametek Holdings SARL
des infonnations significatives visees a!'article R233-l 5 du Code de C01mnerce.
Neant
12..Filiales et participations
CAMECAUK
PO box 88, Wilmslow
Cheshire SK95BE
Grande-Bretagne
CAMECAGmbH
Carl-von Linde Str. 42
D-85716 Unterschleissheim
Allemagne
18
CAMECA CAMECA CAMECA CAMECA CAME CA
U.S.A U.K. ltd KOREA TAIWAN GMBH
USD G'BP KRW !VTD EUR
Reserves 4 374 694 158 007 346 681 587 10101583 (l.151125)
Dividendes verses
- Euros
- Devises
19
CSll0.10003 DGFiP N° 2054 2010
® IIMMOBILISATIONS I
Designalion de l'entreprise SAS CAMECA I N~antO*
. Valeur bruto des Augmentations
-;;;-
.~
8 ~
CADRE A
I IMMOBILISATIONS
08
tff-.'llwti«a pnti.p!c
~ao.'W$4"1"~x«,f.."IO~<~wtcl'uzw
mi~eac1qoi\'1.l~.n.~
]
D9
Arqujsitions, cr~alloos, a,ppons
e1 \1t<ments d< posie l poste
~
.g 8
Autres postes d'inunobilisations incorpore!les TOTAL II KD KE KF
~ i5
0
13 336 672 6 500
8 Terrains KG KH Kl
,g
....
~ §"' Sur sol propre [°'""'"""4'....,.. L9 ] KJ KK KL
·a
~ u
Sur sol d'au<rui [!)... ~ Ml ]KM KN KO
6
8.... j Installation> gEn.!rales, ~oe<ments•
tl ani..,gements d<s rooslrutlions
[ I).~
"-"'
M2 ] KP 223 915 KQ KR 1 895
Installations techniques, mat~ciel
et outillage lndustriels
[ O.tt
c~
M3 ] KS 1 485 113 KT KU 295 156
!;
·..~~s
Materiel de bureau LB LC LD
'~ et mobilier informatique 455 986 99 751
~ "'
l:I Emballages 1~upE1ables et LE LP LG
~
~ divers*
~ Inunobilisations corporelles en cours LH 71 592 LI LJ 32 BOO
:; Avances et acomptes LK LL LM
~
f;r: TOTAL III LN 2 236 607 LO LP
429 603
~ Participations evaluces par mise en equivalence 8G 8M 8T
~
8I Autres participations 8U 767 076 sv SW
~ Aulres titres immobilises
~
lP lR IS
~
e:: ~ Preis et autres immobilisations financieres IT 3 514 569 lU IV 246 504
~ TOTAI,JV LQ 4 281 646 LR LS 246 504
~ TOTAL GENERAL (I + JI + III + IV) 0G 19 854 926 0H 0J 682 607
~
CADRE B I IMMOBILISATIONS p.u- 'i"'r'~~do poste
I
Diminullons
~· ~io.u l des ticirs 1;U ml!ei b..'1fs ~r·
n."' ot1 r~Wltd"ane mlse ea~'1tp,;:i:
2
Vakur brute des
immobilisations 1t
la fin de l'exercice
l
R.!o!nlmt:kalfph • (\1.n'1hn1iro
l1lf mis.= oaiqoh2Jm.~
\'atturd·~mhm:o..."tii-
l&..ukmta fm4"c:urd:..,
4
Frais d'.-!tablisscmcnl
~ el de d~vcloppcment TOTAL I
Autrcs posies d 'immobilisations
IN C0 D0 D7
~ incorparelles TOTAJ,JI IO LV
32 263 LW 13 310 908 IX
Terrains IP LX LY LZ
Sur sol propre IQ MA MB MC
Constructions Sur sol d'aulrui IR MD ME MF
lns1. gales, agencts et
am. des constructions IS MO MH Ml
225 811
Installations techniques, mat~riel IT MJ
et outillage industriels 96 027 MK 1 684 242 ML
§ Autres
Inst. gales, agencts,
am~nagements divers
lU MM MN MO
~
~0 immobilisa-
Materiel de transport IV MP MQ MR
u tions de bureau et
Mal~riel
infonnalique, mobilie1 IW MS 30 568 MT 525 169 MU
corporelles Emballages r&up~rables IX MY
et divers* M\\ MX
Immobilisations coiporelles en MY
cours 71 592 MZ NA
32 800 NB
Avances et acomptes NC ND NE NF
TOTAL HI IY NG
71 592 126 596 NH 2 468 022 NI
Participations cvaluees par
a rnise en eauivalcnce IZ 0U M7 em
~c
~.,
i Autres participations
~
-0 II 2B 2C 20
a:
1: Preis et autres immobilisations financi~res 12 2E 2F 2G
.2' fa:< 108 245 287 529 3 365 299
>. TOTAL IV
Q.
0 13 108 245 NJ 592 260 NK 2H
u 3 827 645
TOTAL GENERAL (I + II + III + JV) 14 0K
179 837 751 120 0L 19 606 577 '3M
* Des explications concernant cette rubrique sont donnt'es dans la nouce n ° 2032.
DGFJP N° 2055 2010
fomiulalre obligatoite (article 53 A
du C«le g~n.!ral d<s imp61s)
© AMORTISSEMENTS
Montant des amort!ssemcnls A11gmenlatlons : dotallons Diminutions: amortlswments Montan! des an1ort!sscments
IMMOBIIJSATIONS AMORTISSABLES afferents aux ~lements sortl.!!
au debut de l'e:mdce de I' execcice de l'actlf el reprises a la nn de l'exercke
Frais d'e[ablissement TOTAL I CY EL EM EN
et de develormement
Autres immobilisations TOTAL II PE PF PG PH
incorporelles 366 156 24 446 32 263 358 339
Terrains Pl PJ PK PL
TOTAL III QU QV QW QX
934 503 260 089 126 596 1 057 997
TOTAL GENERAL (I + II + III) 0N 0P 0Q 0R
1 300 660 284 536 158 859 1 426 337
D01'ATIONS llliPRISES
l\fo1n·emenfs nefs
Immobilisations Colonne4
Cnlonne 1 Colonne3 Colonne6 des amortissemcnts
amortlssables Colonne2 ColonneS
Dlffercnticl de durce Amorlissemenl nseal Difffrenticl de d11rre Amortissement fiscal a la fln de l'exerclce
Mode d~gresslf ModeMgre~f
et autres e.~cepUormel el 1mlres exccptlonnel
Frais ~1ablissem<n1s
M9 NI N2 N3 N4 N5 N6
TOTAL I
Autres immob. in:w-
N7 N8 P6 P7 P8 P9 QI
pore Iles TOTAL II 5 323 16 981 ( 11 658)
Terrains Q2 Q3 Q4 Q5 Q6 Q7 Q8
Inst. techn~iues T3 T4 T5 T6 T7 T8 T9
mat. et outt age
lnst.gales,agene U2 U4 us
UI U3 U6 U7
~ am. divers
"''.~rs Materiel de U8 U9 VI V2 V3 V4 VS
transport
Ii....
..,
Mat. bureau et
inform. mobilier V6 V7 V8 \'9 Wt W2 W3
~ Emballages
recup. ct divers W4 W5 W6 W7 W8 W9 XI
fllll'!NM P'fl!•o
TOTAL III X2 X3 X4 XS X6 X7 X8
Frats d'~ul<lllon de
litrrs de panl<lpatlons NL
TOTAL IV
Total general NP NS NV
(l + II + Ill + IV) ( 11 658)
Tola! genera1 ..,.,,..,iU NW
(NP+ NQ + NR) 5 323 (NS+ NT +NU)
I I
Tola! general""' woliM NY
16 981 {NW - NY)
I
!Total general ...... -.<til,I NZ
( 11 658)
CADRE C
MOUVEMENTS DE L'EXERCICE
AFFECTANT LES CHARGES REPARTIES
llfontant net au d~bul
Augmentations Dotatlons de l'exerclce Montan! net a la
de l'exercice aux amort!ssements nn de l'exercke
SUR PLUSIEURS EXERCICES"
* Des exphcarions concernant cette rubrique sont donnt!es dans la nolice n° 2032.
DGFiP N° 2056 2010
FO!t!lllalre cbliga!oire (article .S3 A
du Code ~ial &s imp6ts)
(j) IPROVISIONS INSCRITES AU BILAN I
D~signation de l'entreprise SAS C/.HECA N~anrO*
Ja0
Dont majorations exceptionnelles
de30 %
Pro\•isions fiscales pour implantaiions ~
D3
IB
DS
IC
D6
ID
:!! Pro\·is1ons fis<:ates pour implanta<ions ~
IF IG IH
i l'elranger consti111i!es apr~ le l.1.1992 * IE
Provisions pour prets d'installation II JK IL IM
(art. 39 quinquies H du CG!}
Autres provisions reglerucntees (I) 3Y TP TQ TR
'
immobilisa11ons *
5F 5H SJ SK
Provisions pour gros entretien EO EP EQ ER
£ et grandes revisions
Provisions pour charges sociales et SR 5S SU
fiscales sur cong~s apayer *
ST
Aucres provisions pour nsques et SW SX
charges (I) 5V 1 484 097 982 507 1 045 851 5Y 1 420 753
TOTAL II 5Z 5 450 486 TV 1 604 020 TW 1 898 225 TX 5 156 281
- incorporellcs 6A 6B 6C 6D
- corporelles 6E 6F 6G 6H
<I
sur - titres mis en
~ 02 03 04 05
.!! immobilisations• equivalence
{! - litres de participalion 9U 9V 9W 9X
6 402 6 402
...
.£<
- autres immobilisa-
~ tions financieres ( l)*
06 25 000 07 0& .09 25 000
"' Sur stocks et en cours 6N 6P 6R 6S
:I Sur comptes clients 6T
1 495 842
6U
366 491
6V
172 735
6W
1 689 599
£ 133 198 41 819 91 379
Autres provisions pour 6X 6Y 6Z 7A
d~preciation (1) * 275 000 65 000 210 OOD
TOTAL Ill 7B 1 935 444 TY 366 491 TZ 279 554 UA 2 022 381
TOTAL GENERAL (I + II + Ill) 7C 7 414 796 UB 1 975 835 UC 2 194 761 UD 7 195 870
{ - d •uplo!rarum UE 1 665 596 UF 1 612 839
Dont dotations
et reprises - fwaucieres UG 215 835 UH 349 262
- exceptionnelles UJ 94 403 UK 232 659
Titres mis en ~uinlence: rnomant de la d!precia!ion ~la cloture de l'exercke calcule selon les regles prcvucs ~ l'articlc 39-1-5e du C.G.J. 10
(I) a dt!tailler sur feuillet separe selon l'annee de constitution de ta provision ou selon l'objet de la provision.
NOTA : Les charges a payer nc doi\·ent pas ctre mentionnees sur cc tableau rnais etre vcntilees sur l'elal dCtaille des charges a payer dont la production est pre\'Ue par I'article 38 JI de
!'annexe III au CG!.
• Des explicalions concernanl cette rubrique sont donnees dans la notice n° 2032.
® IDES
DGFiP N° 2057 2010
CADRE A
I ETAT DES CREANCES
Monlant brut
I
A I an au plllS
2
A plus d'un an
3
~
~
'<:!'. ~
i~
Personnel et comptes rattacMs
Securite sociale ct autres organismes sociaux
Eta! et autres
lmpbts sur Jes bfoefices
Taxe sur la valeur ajoutee
UY
UZ
VM
VB
34 473
125 612
567 565
34 473
125 612
567 565
198 227 198 227
ts
~
~ collectivites
Autres impOts, taxes et versements assimiles VN 149 687 149 687
~ publiques
Divers VP
~ 240 684 240 684
~ Groupe et associes (2) vc 11 194 556 11 194 556
~ Debiteurs divers (dont creances relatives ii des operations VR
~ de pension de titres) 127 206 127 206
~ Charges constatees d'avance vs 115 903 115 903
~
~ TOTAUX VT 20 690 662 vu 17 902 558 VY
2 786 104
~
c..i la Montan! • Prers accord~ en cours d'excrcice VD
(1)
I
~ des · Remboursements obtenus en cours d'cxercice VE
r;i;:i
e:: (2) Prets et avances consen1is aux associ!s (pcrsonnes physiques) VF
~ CADRE 8
I ETAT DES DETTES
Monlant brut
I
Al 011 au plus
2
A plus d' 1 an el Sans au plus
3
A plus de 5 ans
4
Emprnnts et dettes financieres di,•ers (1) (2) SA 2 120 366 2 120 366
Foumisseurs et comptes rauacMs 88 4 082 489 4 082 489
Personnel et comptes rattaches 8C
l 114 451 1 114 451
Securite sociale et autres organismes sociaux SD
1 291 862 l 291 86l
lmp<its sur Jes Mnefices 8E
Etat et
autres Taxe sur la valeur ajoutee vw 4 886 4 886
collectivites Obligalions caulionnees vx
publiques Autres imp<its, taxes et assimiles VQ 21 913 21 913
Dettes sur immobilisations et comptes rattaches SJ 39 228 39 228
Groupe et associes (2) VI 717 264 717 264
Autres dettes (dont dettes relatives a des 8K
operations de pension de titres) 4 046 026 4 046 026
Dette representative de titres empruntes Z2
ou remis en 2arantie +
Produits constates d'avance 8L 2 397 108
5 2 397 108
0
£i
c
TOTAUX VY 15 835 600 vz 13 715 234 2 120 366
~ l!3 ¥ontant des divers ~mprunts et dettes ~ontrac-1vLI
I- Emprunts souscrits en cours d'exercice VJ (2) tes aupres des assoc1es personnes physiques
""'
a::
...
g> i {l)
Emprunts rembourses en cours
d'exercice VK 3 635 318 • Des explications concemant ce1tc rubrique sont donnees dans la notice n° 2032
COPJE TlrzFORMJ:
. /;p . N' 2050 2012
Formulairc obligatoire (article 53 A
du code general drs imp6ts) CD I BILAN - ACTIF ;7
Designation de l'entreprise : CAME CA ~~~xprimee en nombre de mois * LlLl
Adresse de l'entreprise ~O/?Q OllAI m:<; r.RF<:ll I mis Q??111 r.FNNF\/!Ll JFR<; Duree de l'exercice precedent * lJLJ
Numero SIRET * l 4 1°l 3 l 0 l 9 12 l 2 l 1 l 6 l 0 l 0 1°1 3 11 I Neant D*
tr erc1ce ~naiei"~· -·; ; N-I
31/T"~!lpr:fpt···~,".' (~1122Q10 I
Brut Amortissements, provisions NE r-----··"" Net
1 2 3 I\ .... ',, 4
.. ·.
L 0 , -r. Lii'.L
Ca pita! souscrit non appele (I) AA ... , . ·'
</)
"'u
0
Concessions, brevets et droits similaires AF 401 003 AG 360 392 40 611 27 499
"';:::z
</)
Matieres premieres, approvisionnements BL 2 844 482 BM 707 604 2 136 877 1 996 528
"''"' Produits intermediaires et finis BR 1 141 119 BS 403 141 737 978 1 125 491
'<(z"'
.... Marchandises BT 63 419 BU 1 192 62 227 21 574
;;i
u
0: Avances et acomptes verses sur commandes BV 908 908 BW 908 908 78 021
ti
"'[::: Clients et comptes rattaches (3) * BX 7 216 191 BY 91 379 7 124 812 4 998 097
u
<( "'u"'
z
<( Autres creances (3) BZ 13 786 049 CA 210 000 13 576 049 13 055 401
""u0: Capital souscrit et appele, non verse CB cc
Valeurs mobilieres de placement CE
IQ (dont actions propres :...................... ............ ) CD
"'8
;.
Disponibilites CF 5 009 912 CG 5 009 912 3 216 359
TOTAL (III) CJ 44 148 959 CK 1 413 316 42 735 643 39 202 301
~
"Cl-.;:
=
=
~ ~
Frais d'emission d'emprunt a etaler (IV) cw •,
i:C
e-"! . :
u~
== Primes de remboursemenl des obligations (V) CM
Ecarts de conversion actif* (VI) CN 360 410 360 410 269 248
TOTAL GENERAL (I a VI) co 95 873 498 IA 2 992 062 92 881 435 69 145 842
(2) Part amains d'un an des im-
Renvois: (1) Dont droil au bail mobilisations financif're~ nntrs
CP (3) Part a plus d'un an : ~R 96 633
Clause de reserve
J1mmobilisations: Stocks: Creances:
de propriCtC *
* Des explications concernant cette rubrique sont donnees dans la notice n' 2032.
DGFiP N° 2051 2012
0 I BILAN - PASSIF avant repartition I
Fonnulairr. obligatoire (article 53 !\
du code gCnCral des imp6ts)
Capital social au individuel (1)* (Dant verse: ......... ......6.. 182 ..100 ...... ) DA
6 782 100 6 782 100
Primes d'emission, de fusion, d'apport, .... DB
11 274 421 11 274 421
Ecarts de reevaluation (2)* (dont ecart d'equivalence IEKI ) DC
~
(/")
Emprunts et dettes financieres divers (Dant emprunts participatifs I EI Ii DY 2 673 565 2 134 087
w Avances et acomptes re~us sur commandes en cours low
f-;
f-;
21 777 534 4 785 500
w
0 Dettes fournisseurs et comptes rattaches ox 5 290 855 3 972 861
Dettes fiscales et sociales DY
3 459 668 6 030 083
Dettes sur immobilisations et comptes rattaches DZ
Autres dettes EA
4 332 151 1 606 633
ComP.te Produits constates d'avance (4) EB
regul. 2 389 547 2 748 669
TOTAL (IV) EC 39 923 319 21 277 832
Ecarts de conversion passif * (V) ED 392 248 35 180
TOTAL GENERAL (I a Vl EE 92 881 435 69 145 842
(1) Ecart de reevaluation incorpore au capital lB
{
IC
c
+'
c
<t (/") (2) Dant Ecart de reevaluation libre ID
!': 0
.,,·51"
(/) >
zw Reserve de reevaluation (1976) IE
u"
et:: (3) Dant reserve speciale des plus-values a long terme * EF
75 098 71 829
N (4) Dettes et produits constates d'avance a mains d'un an EG
0 38 554 706 16 492 332
~
c: (5) Dant concours bancaires courants, et soldes crediteurs de banques et CCP EH
.~
0
' Des exphcat1ons concernam cette rub11que sont donnees dans la nollce n 2032.
DGFiP N° 2052 2012
®I COMPTE DE RESULTAT DE L'EXERCICE (En liste) I
du Code g€nCra1 des imp6ts)
Designation de \'entreprise: CAME CA Neant 0'
Exercice N
Exportation et livraisons Exercice (N-1)
France intracommunautaires Total
Ventes de marchandises * FA FB FC
GB
265 378 280 284
........ Sur actif circulant : dotations aux provisions * GC 299 806 667 353
O"-'
Q >(
iOl
Q Pour risques et charges : dotations aux provisions GD 3 789 866 3 605 893
Autres charges (12) GE 105 566 134 313
Total des charges d'exploitation (4) (II) GF 43 607 091 38 559 126
1 - RESULTAT D'EXPLOITATION (1-11) GG 8 159 372 7 830 214
~ § Benefice attribue ou perte transferee * (III) CH
u
-t 8 Perle supportee ou benefice transfere * (IV) GI
g. f
Produits financiers de participations (5) GJ 134
"'
~ Produits des autres valeurs mobilieres et creances de l'actif immobilise (5) GK 505 876 189 167
i:l
u GL
z Autres interets et produits assimiles (5) 309 175 278 092
<
~
...
Ill
Reprises sur provisions et transferts de charges GM 275 651 215 836
~ GN
;, Differences positives de change 545 648 681 474
Q
0
~ Produits nets sur cessions de valeurs mobilieres de placement GO
"" Total des produits financiers (V) GP 1 636 485 1 364 568
Ill
iOl Dotations financieres aux amortissements et provisions * GQ 360 410 269 248
- ~
i:l
u lnterets et charges assimilees (6) GR 374 308 437 153
z
<
z Differences negatives de change GS 534 650 339 453
ti:
c:
"' "'
iOl
Charges nettes sur cessions de valeurs mobilieres de placement GT
(!)
":r:
~
< Total des charges financieres (VI) GU 1 269 368 1 045 855
u
~ CV
2 - RESULTAT FINANCIER (V - VI) 367 117 318 713
>.
Q_
0
3 - RESULTAT COURANT AVANT IMPOTS (I - 11 + 111 - IV + V - VI) GW 8 526 489 8 148 927
(RENVOIS voir tableau n° 2053) *Des exphcal!ons conccrnant rettc rub11quf' sonl donnecs dans la nottee n 2032.
DGFiP N° 2053 2012
01 COMPTE DE RESULTAT DE L'EXERCICE (Suite)
Exercice N Exercice N - I
'""'
Charges exceptionnelles sur operations de gestion (6 bis) HE
,_j 255 276 6 770
,_j
"' *
"<'" '"E=
zz Charges exceptionnelles sur operations en capital HF
<>::
251 970
0
=
u ...
Dotations exceptionnelles aux amortissements et provisions HG
578 508 107 976
'"
u
~
Total des charges exceptionnelles (7) (VIII) HH
'" 1 085 754 114 746
4 - RESULT AT EXCEPTIONNEL (VII - VIII) HI
(692 700) (46 955)
Participation des salaries aux resultats de I' entreprise (IX) HJ
787 947 835 814
lmp6ts sur les benefices * (X) HK
2 360 591 2 217 488
TOTAL DES PRODUITS (I + III + V + VII) HL
53 796 002 47 821 699
TOTAL DES CHARGES (II+ IV+ VI+ VIII+ IX+ X) HM
49 110 752 42 773 029
5 - BENEFICE OU PERTE (total des produits - total des charges) HN
4 685 251 5 048 670
(1) Dant produits nets partiels sur operations along terme HO
{
produits de locations immobilieres HY
(2) Dant
produits d'exploitation afferents ades exercices anterieurs (a detailler au (8) ci-dessous) lG
13 952
*
{
- Credit-bail mobilier HP
(3) Dant
- Credit-bail immobilier HQ
927 360 863 412
(4) Dant charges d'exploitation afferentes ades exercices anterieurs (a detailler au (8) ci-dessous) 1H
28 046
(5) Dant produits concemant Jes entreprises liees 1J 813 031
(6) Dant interets concernant Jes entreprises liees lK
27 335
(6bis) Dant dons faits aux organismes d'interet general (art. 238 bis du C.G.I) HX
* Des exp\Jcat10ns concernam cette rubnque sont donnees dans la notice n 2032.0
DGFiP N° 2054 2012
Formulairc obligatoire
(article 53 A du Code
gCneraId cs imoOts)
®I IMMOBILISATIONS I
Designation de l'entreprise CAME CA I Neant O*
Valeur brute des Augmentations
CADRE A IMMOBILISATIONS immobilisations au Consecutives a une reevaluation pratiquee
Acquisitions. creations. apports
ii.;
I debut de I' exercice
1
au cours de l'exercice ou resultant d'une
mise en equivalence
2
et virements de poste a poste
3
~
Frais d'etablissement et de developpement TOTAL I CZ 08 09
0
u Autres pastes d'immobilisations incorporelles TOTAL II KO KE KF
as 13 309 798 27 688
Terrains KG KH KI
"'
"'
.9
Sur sol propre ~ont Composants L9 J KJ KK KL
u
Sur sol d'autrui ~om Composants Ml KN KO
~ ]KM
u"'
Installations gCnfaaks, agcnccmcnts* [ Dont
0
ct amenagemcnts des constructions Composants
M2
JKP 225 811 KQ KR
57 595
Installations techniques. materiel [ Dant
"'..... ,,
~
et outillage industriels Composants
M3
JKS 1 782 797 KT KU
377 998
..... Installations gCn&ralcs agcncrments.
~ .g" amenagements divers "'
KV KW KX
~
0
ii.
il"' ~ Materiel de transport * KY KZ LA
~ ~2
0
u §e
Materiel de bureau
·-" LB 550 170 LC LO
53(_) et mobilier informalique 66 711
15 Emballages recuperables et LE LF LG
<( divers *
Immobilisations corporelles en cours LH LI LJ 1 921
Avances et acomptes LK LL LM
"'
~
~
Autres participations 8U 462 347 BV SW
·~
t3 Autres titres immobilises
;z;
lP lR IS
<
;z;
ii; Prets et autres immobilisations financieres lT 15 065 391 lU IV 20 404 587
TOTAL IV LQ 15 527 738 LR LS 20 404 587
TOT AL GENERAL (I + II + III + IV) 0G 31 396 314 0H 0J 20 936 500
Diminutions Valeur brute des RCCvaluation legale * OU evaluatior
par misc en Cquivalence
CADRE B IMMOBILISATIONS par vire1J1cnts de poslr par cess1ors a des tiers ?LI mises hors ser- immobilisations a
I
Frais d'etablissement
a postr
l
vice ou resultant d'une mise en equivalence
2
la fin de l'exercice
3
Valeur d'originc des immobi-
lisations ~ fin d'excrcice
ii.; IN C0 00
~ et de developpemem TOTAL I D7
0
u Autres pastes d'immobilisalions
IO LV LW IX
as incorporelles TOTAL II 4 683 13 332 803
Terrains IP LX LY LZ
TOTAL III IY NG NH NI
652 174 2 410 829
Participations evaluees par 0U M7 0W
mise en equivalence IZ
"'
~
~
Autres participations I0 0X 0Y 462 347 0Z
'~
t3 Autres titres immobilises
;z; 11 2B 2C 20
-
..c::
.!?
<
;z;
ii; Prets el autres immobilisations financieres 12 311 828 2E 2F 35 158 150 2G
~
0
TOTAL IV I3 311 828 NJ NK 35 620 497 2H
u
TOTAL GENERAL (I+ II+ III+ IV) I4 311 828 0K 656 858 0L 51 364 129 0M
* Des exphcahons concernant cette rubnque sont donnees clans la nohce n° 2032.
~ Fonnulaire obligatoire (article 53 A
du Code general des imp6ts)
AMORTISSEMENTS
DGFiP N° 2055 2012
Designation de l'entreprise
Sur so I propre PM PN PO PQ
~
e-.<
TOTALIII QU 1 340 119 QV 253 440 QW 400 205 QX 1 193 355
f-----'-'-'-'-....:....::-=---.1
~ TOTAL GENERAL (I+ II+ III) 0 N 1 690 619 °P 268 015 (JQ 404 888 (JR 1 553 746
~ ...... ~~~~..-~~~~~~~..._--~~~~~-----~~~~~~..._ ........~~~~~......--~~~~~---1
Terrains QZ Q3 Q4 Q5 Q6 Q7 QS
I
u
Sur sol d'autrui
Inst.gales,agenc
et am.des canst.
R7
SS
RS
S6
R9
S7
Sl
SS
S2
S9
S3
Tl
S4
TZ
Inst. techniques T3 T4 T5 T6 T7 TS T9
mat. et outillage
Inst.gales,agenc uz U3 U4 us U6 U7
Ul
§ am. divers
2 a; Materiel de liS U9 Vl V2 V3 V4 vs
:S ~ transport
c f---'-----;
~
§ ~ Mat. bureau et V6 V7 vs V9 Wl wz W3
-~
8 inform. mobilier
~ Emballages W4 W5 W6 W7 W8 W9 Xl
u: ~ recup. et divers
~ TOTAL III XZ X3 X4 XS X6 X7 XS
~cl-F-.-.;-,-d'-ac-q-ui-si-tro_n_d_e-+-+--~~-~+---'-7--,;T""~,--,,.~.~+---.~~--+---t-~~----t~-'-7-:--·--~----~·•D:~.--~$ktC~0~~~::;:t~(~tf--~--~[~i--~-~--·-·~.~~--·;~;:+-N-O+-~-------t
<£ 1;1r;~tAti~ions NL 'j
•. · •· . . .·.· . '<M ... ~r:~~.2J;~~~'.~~J:i{~xi~\,;.~~~
~l---T~o~t~a~Jg~•e~'n~e~ra~I,---l-N-P-l-~~~~---l1.,_...,..:....:......:..i.......:......:..,.-...,..~....:..~~~f--+---~~+-N-T.,...:;....:......:......;;;,,,,;.;.,:;:_,....:..u_,;:..""'"'....:..:....:.....:..~....:..-+-~~~~--1
~~(~I~+~Il~+~I~Il~+~I~V~)-+~!--~~~~LN_Q--L~~-i=-:-::.--!--N~R-+-~-,.,1~6'---'-1T84.:_i_'l_S_,_~~~~-"---"-"'::;::;-::z::z::i'-:'-~N--:'::;-;r---,,--:.4~0~8~4~N-V-'-~~~1~2~1~0""i0
], Total general non ventilc NW Total general non vcntile\ NY I otal ge_neral non vcntilel NZ
.,· (NP+ NQ + NR) 16 184 (NS+ NT +NU) 1 · 4 084 \NW -NY) 12 100
u
C\i CADRE C
51-~~~~~~...J~~~~~~~~~~~--.~~~~~~~~~....,.~~~~~~~~~.,.-~~~~~~~~~-,~~~~~~~~~--t
~ MOUVEMENTS DE L'EXERCICE
Montan! net au debut Dotations de I' exercice Montan! net a la
!l AFFECTANT LES CHARGES REPARTIES Augmentations
de I' exerdce aux amortissements fin de l'exercice
i; SUR PLUSIEURS EXERCICES *
~1-----------------------t----------r----------r-,---------;--,--------;
.1::
Frais d'emission d'emprunt etaler Z9a ZS
·~1-----------------------1----------t----------j
~0 Primes de remboursement des obligations SP SR
UL...~~~~~~~~~~~~~~~~--~~~~~~~~....,~~~~""".""~""".""~..._"'."'"'~~""".""~~~~"'."'"'~..._~~~~~~__,
* Des explications concernant cette rubnque sont donnees dans la nobce n° 2032.
~
Formulaire obligaloire (artidP 53 A
du Code general des imp6ts)
0 I PROVISIONS INSCRITES AU BILAN I DGFiP N° 2056 2012
'"
..."° Provisions pour amendes et penalites 4N 127 057 4P 243 687 4R 45
370 744
.="'
"
"i; Provisions pour pertes de change 4T 269 248 4U 360 410 4V 269 248 4W
360 410
~
- corporelles 6E 6F 6G 6H
=
0 sur - titres mis en 02 03 04 0S
.].,"...
equivalence
immobilisations
- titres de participation 9U 9V 9W 9X
..,..,..."" - autres immobilisa-
6 402 6 402
06 07 08 09
"=
tions financieres (l)* 25 000 25 000
a""
0
Sur stocks et en cours 6:-J
1 407 403
6P
299 806 6R
595 272
6S
1 111 937
:~
6U 6V 6W
p.."... Sur comptes clients 6T
91 379 91 379
Autres provisions pour 6X 6Y 6Z 7A
depreciation (1) * 210 000 210 000
TOTAL Ill 78 1 740 184 TY 299 806 TZ 601 674 UA 1 438 316
360 410 UH
4 863 298
275 651
(1) adetailler sur feuillet separe selon l'annee de constitution de la provision ou selon !'objet de la provision.
NOTA. Les charges a payer ne doivent pas etre mentionnees sur ce tableau mais etre ventilecs sur l'etat detaille des charges a payer dont la production est prevue par !'article 38 II de
!'annexe III au CG!.
*Des explications concernant cette rubrique sont donnees dans la notice n° 2032.
DGFiP N° 2057 2012
formulaire obligatoire (article 53 A
du Code gCnCral drs imp6ts)
® ETAT DES ECHEANCES DES CREANCES ET
DES DETTES A LA CLOTURE DE L'EXERCICE*
I
Designation de l'entreprise : CAME CA T Neant O*
CADRE A ETAT DES CREANCES
Montan! brut A 1 an au plus A plus d'un an
1 2 3
~
Creances rattachees a des participations UL UM
'"'"':l
E==
u-
UN
< CQ
- 0 Prets (1) (2) UP UR us
....i::;; 35 055 200 35 055 200
~::;;
i=l_ Autres immobilisations financieres UT 102 950
GV uw 102 950
Clients douteux ou litigieux VA 96 633 96 633
Autres creances clients ux
,...
Cri:ance representative de titres
prCtt's au remis r.n gararllic "
( Provision pqur deprC- r 1
':1atio.n a'.llent>urtmrnt UO1
consllluee • I) Zl
7 119 558 7 119 558
z
< Personnel et comptes rattaches UY
...l
;, 44 845 44 845
u
i:.: Securite sociale et autres organismes sociaux uz
ti
'"'
E==
u Etat et autres
Imp6ts sur Jes benefices VM 189 447 189 447
< Taxe sur la valeur ajoutec VB
:..i 552 223 552 223
collectivites
'"'
i:l Autres imp6ts, taxes et versements assimiles V\J
22 458 22 458
publiques
Divers VP
Exercice N, dos le :
Designation de l'entreprise : CAMECA Neant O* I 31122011 I
I. REINTEGRATIONS BENEFICE COMPTABLE DE L'EXERCICE WA 4 685 251
Remuneration de l exploitant ou des associes WB
du travail
(entreprises a l'IR) { de son conJ0111t I Imains part deductible ' I areintegrer: WC
/\vantages personnels non dCduclibks * sauf WD Amortissements excedentaires (art. 39-4 du CG LI WE
amortisscmcnts a porter lignc ci-dessous) et autres amonissements non deductibles XE 3 526
rA,,,_u-tr-es-c~h-a-rg_e_s_e_t_d-ep_e_n_s-es_s_o_m_p_t_u_a1-,re-s-t-\-V-FT--~~~~~~~rT~a-x_e_s_u_r~le_s_v_o_i1-u-re-_s_p_a_rt_ic-u~l-ie-re_s_d~e_s_s_oc-i-et_e_s-t-W-G-+~~~~~~~-1 f,~1;ft' ,a ~
r(~ar_c_3_9-_4_d_u_c_.G_.I~)~~~~~~~-'-~~~~~~~~-'-~(e_n_tr~ep_r_is_es_a_·_l'I_S~)~~~~~~~~~--'~-'-~~~~~3~5-2-16 1~%k~:;h(:j?~~~',:~&~!J~~J~j
Provisions et charges a payer non deductibles (cf tableau 2058 B cad1e Ill)' WI 1 505 348
Charges a pay"r liees a des etats et territoires non cooperatifs non deductibles (cf tableau 2067-BIS-SD) xx
Amendes el penalites (nature , ,, .. ) WJ
~ lmp6t sur !es societes (cf. page 9 de la notice 2032) 17
E::: 2 550 038
t-~~~~~,--~~~~~~~~-.-~-r~~~~~~~~~~~-.-~~~~~~~~~-r~-r-~~~~~~~~~~~~~
~ ~ -;: :~ Moi~;,~:lues 0
{--i1_n_po_s_e_e._s_au_ta_u_x_d_e_1_s__'o_o_u_d_e_19_cx_,_(1_6_?_'o_p_o_u_r_1e_s_e_n_tr_e_pr-is_e_s_s_o_un_1_is_e_s_a_l_i1_n_po_·1_s_u_r_1e_r_e_v_en_u_)----1 18
~ &.c~
;:;;: ,§ ~
~ ~ ~
a a
long terme
=t--~~~~~~~~~~~~~~~~~~-~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~--J
imposees au taux de 0 % ZN
~ •
..:i :~
n o. '5=
~
Fraclion imposable des plus values realisees au { Plus-values netles a court terme
~-~~~~~~~~-~~~~~~~~---<
WN
~ ~ ,S cours d'exercices arMrieurs * Plus values soumises au regime des fusions WO
'f.<.:11--~--'~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~--I
~ Quote-part dans !es pertes subies par une societe de personnes ou un G.I.E.' WT
l:l;j i--~~~~~~~,
t: Provisions et charges a payer non deductibles, antCrirurrmcnt taxCcs. cl rCintP.grCcs dam. Jes rCsul1a1s comptablrs de l'excrdce (rf !ahlcau 2058-B. cadre lll) WU
.... imposees au taux de 15 % (16 % pour !es entreprises so11mises al'impfit sur le revenu) WV
1 341 774
long terme
a
l imputees sur les mains-values nettes a long tern1e ant8rieures
imputees sur les deficits anterieurs
WW
XB
Fraction des plus-values nettes a court terme de l'exercice dont I' imposition est differee· wz
Regime des societes meres et des tiliales ' quote-part des frais et charges adeduire des
Produit net des actions el parts d'interets · ( produits nets de participation XA
Deduction autorisee au titre des investissements realises dans !es collectivites d'Outre-mer* ZY
Majoration d'amortissement* XD
.._ * t.rmcprises nouvr!lcs Emrrpn<;f"~ nouvPllC's L j('unrs enlrrprnro:;
::I ~ (Rcpmr d"cntrepri_ses en K9 2 mno,·antes LS XF
]
~ fj .E diffkul!Cs 44 sepllcs) 44 'if'.~ies (arl. 44 scxir.s ,.\)
EXTRAIT
TROISIEME DECISION
L'Associee Unique decide d'affecter le benefice de l'exercice de 4 685 251 € en totalite du credit du
a a
compte «report nouveau» qui s'eleve, apres affectation du benefice ci-avant, 21965 191 euros.
L'Associee Unique prend acte qu'il n'a pas ete procede a des distributions de dividendes au titre des
trois derniers exercices.
LE DIRECTEUR GENERAL
CONSTANTIN ASSOCIES ERNST & YOUNG et Autres ,,
Membre de Deloitte Touche Tohmatsu
meca
Exercice clos le 31 decembre 2011
A l'Associe Unique,
En execution de la mission qui nous a ete confiee par decision de l'associe unique, nous vous
a
presentons notre rapport relatif l'exercice clos le 31 decembre 2011, sur:
• le contr61e des comptes annuels de la societe Cameca, tels qu'ils sont joints au present rapport ;
Les comptes annuels ont ete arretes par le president. II nous appartient, sur la base de notre audit,
d'exprimer une opinion sur ces comptes.
Nous avons effectue notre audit selon les normes d'exercice professionnel applicables en France ; ces
normes requierent la mise en ceuvre de diligences permettant d'obtenir !'assurance raisonnable que les
a
comptes annuels ne comportent pas d'anomalies significatives. Un audit consiste verifier, par
sondages OU au moyen d'autres methodes de selection, les elements justifiant des montants et
a
informations figurant dans les comptes annuels. II consiste egalement apprecier les principes
comptables suivis, les estimations significatives retenues et la presentation d'ensemble des comptes.
Nous estimons que les elements que nous avons collectes sont suffisants et appropries pour fonder
notre opinion.
Nous certifions que les comptes annuels sont, au regard des regles et principes comptables fran~ais,
reguliers et sinceres et donnent une image fidele du resultat des operations de l'exercice ecoule ainsi
a
que de la situation financiere et du patrimoine de la societe la fin de cet exercice.
II. Justification des appreciations
• La note 6.2.1 de l'annexe expose les regles et les methodes comptables relatives aux modalites de
comptabilisation des stocks. Dans le cadre de notre appreciation des regles et des principes
comptables suivis par votre societe, nous avons verifie le caractere approprie des methodes
comptables precisees et des informations fournies dans les notes de l'annexe et nous nous sommes
assures de leur correcte application.
Estimations
• Votre societe conserve dans ses comptes un fonds de commerce dont la valeur brute s'eleve a
K€ 12.932 au 31 decembre 2011. Compte tenu des elements previsionnels, ce fonds de
commerce ne fait pas l'objet d'une depreciation tel que cela est indique dans la note 6.1.1 de
a
l'annexe. Nous avons procede !'appreciation des approches retenues par votre societe pour
estimer la valeur de cet actif. Nous nous sommes assures du caractere raisonnable des hypotheses
retenues et des evaluations qui en resultent.
• Votre societe a constitue une provision pour couvrir !'exposition au risque que representent ses
filiales dans ses comptes, tel que cela est decrit dans la note 6.1.3 de l'annexe. Nos travaux ont
a a
consiste apprecier, sur la base des elements disponibles ce jour, les elements et les hypotheses
sur lesquels se fonde !'estimation de cette provision, sachant que ces hypotheses ont par nature un
caractere incertain et que leur realisation est susceptible de differer des hypotheses utilisees. Dans
le cadre de nos appreciations, nous nous sommes assures du caractere raisonnable de cette
a
estimation et du caractere approprie de !'information donnee en annexe cet egard.
• Votre societe constitue des provisions pour risques et charges, tel que cela est decrit dans la
a
note 7.2 de l'annexe. Nos travaux ont constitue apprecier les donnees et les hypotheses sur
a a
lesquelles se fondent ces estimations, revoir les calculs effectues par la societe, comparer les
estimations comptables des periodes precedentes avec les realisations correspondantes et a
examiner les procedures d'approbation de ces estimations par la direction. Dans le cadre de nos
appreciations, nous nous sommes assures du caractere raisonnable de ces estimations.
Les appreciations ainsi portees s'inscrivent dans le cadre de notre demarche d'audit des comptes
a
annuels, pris dans leur ensemble, et ont done contribue la formation de notre opinion exprimee dans
la premiere partie de ce rapport.
Nous avons egalement procede, conformement aux normes d'exercice professionnel applicables en
France, aux verifications specifiques prevues par la loi.
Cameca
Exercice clos le 31decembre2011 2
a
Nous n'avons pas d'observation formuler sur la sincerite et la concordance avec les comptes annuels
des informations donnees dans le rapport de gestion du president et dans les documents adressesa
l'associe unique sur la situation financiere et les comptes annuels.
/ (( (
Cameca
Exercice clos le 31 decembre 2011 3
p formulaire obligatoire (article 53 A
du code general des irnp6ts).
CD 1
. . . ._B_IL_A_N_-_A_CT_I_F__,
Designation de l'entreprise : CAME CA Duree de l'exercice exprimee en nombre de mois * LlLJ
Adresse de l'entreprise 7117q rn Id. I m:<: r::1n::<: 11 I n~1<: 0??10 (;FNNFV 11 I I rn<: Duree de l'exercice precedent * L1LJ
Numero SIRET * l 4 1°l 3 l 0 l 9 12 l 2 l 1 l 6 l 0 1°1°l 3 11 I Neant O*
1'xerc1ce N, ems 1e : N -1
1~1122011 I 131122Q1Q I
Brut Amortissements, provisions Net Net
I 2 3 4
Capital souscrit non appele (I) AA
VJ
""_,_, Frais d'etablissement * AB AC
"'"'0
~
Frais de developpement * ex CQ
"'
0
u
AF AG
?: Concessions, brevets et droits similaires 401 003 360 392 40 611 27 499
VJ
z0
Fonds commercial (1) AH 12 931 800 AI 12 931 800 12 931 800
b
<
_,
:!l
Autres immobilisations incorporelles AJ AK
53
0
~ Avances et acomptes sur immobilisa- AL AM
~ lions incorporelles
VJ
"'_,_, Terrains AN AO
*
'l.ol "'"'0 Constructions AP 283 406 AQ 107 105 176 302 140 686
[!l ~
="'
<'l
0
0
u
VJ
Installations techniques, materiel et
outillage industriels AR 1 535 745 AS 800 377 735 368 772 363
;:;: z
0
~ b Autres immobilisations corporclles AT 589 757 AU 285 873 303 884 305 609
<
"'f:::
u
VJ
::1
< @ Immobilisations en cours AV 1 921 AW 1 921
0
~
~ Avances et acomptes AX AY
N
ParticiCiations evaluces selon cs CT
VJ
la met ode de mise en equivalence
"'"'
,µo
0 Autres participations cu 462 347 CV 25 000 437 347 430 944
z~ Creances rattachees a des participations BB BC
0::
VJ
z0
Autres titres immobilises BD BE
b
<
VJ
d Pre ts BF 35 055 200 BG 35 055 200 14 650 613
'0°
~ BH BI
Autres immobilisations financieres * 102 950 102 950 414 778
~
TOTAL (II) BJ 51 364 129 BK 1 578 746 49 785 383 29 674 292
Matieres premieres, approvisionnements BL 2 844 482 BM 707 604 2 136 877 1 996 528
"'"" Produits intermediaircs ct finis BR 1 141 119 BS 403 141 737 978 1 125 491
""~_, Marchandises BT 63 419 BU 1 192 62 227 21 574
:;:,
u
I>: Avances et acomptes verses sur commandes BV 908 908 BW 908 908 78 021
ti
"'f::: Clients et comptes rattaches (3)* BX 7 216 191 BY 91 379 7 124 812 4 998 097
< u"'
u ~
z Autres creances (3) BZ 13 786 049 CA 210 000 13 576 049 13 055 401
<
'l.ol
I>:
u Capital souscrit et appele, non verse CB cc
Valeurs mobilieres de placement CD CE
"'I>:
~
{dont actions propres :................................. .)
2: Disponibilites CF CG
~ 5 009 912 5 009 912 3 216 359
TOTAL (III) CJ 44 148 959 CK 1 413 316 42 735 643 39 202 301
~
=
=
""'~ Frais d'emission d'emprunt aetaler (IV) cw
'
~ ii
·u
= = Primes de remboursement des obligations (V) CM
u.e
•·.'
Ecarts de conversion actif* (VI) CN 360 410 360 410 269 248
TOTAL GENERAL (I a VI) co 95 873 498 IA 2 992 062 92 881 435 69 145 842
(2) Part amains d'un an des irn
Renvois : (I) Dant droit au bail: mobilisations financieres nettes ·
CP (3) Part aplus d'un an : ~R 96 633
Clause de reserve
de propriete : *
IImmobilisations Stocks: Creances:
* Des explications concernant cette rubrique sont donnees dans la notice 0° 2032.
0 I BILAN - PASSIF avant repartition I
Formulaire obligatoire (article 53 A
du code general des imp6ts)
Capital social on individuel (1)* (Dont verse: ............... 6.. 182.1.00 ........ ) DA
6 782 100 6 782 100
Primes d'cmission, de fusion, d'apport, .... DB
11 274 421 11 274 421
Ecarts de reevaluation (2) * (dont ecart d'equivalcnce IEKJ ) DC
Provisions reglementees * DK
20 620 8 520
TOTAL (I) DL
46 486 584 41 789 234
"O
Vl Produit des emissions de titres participatifs OM
t:: Vl
'8 ~
Avances conditionnees DN
Vl 0..
~ 0..2
::l
<:t: TOTAL (II) DO
Antres dettes EA
4 332 151 1 606 633
Com2te Produits constates d'avance (4) EB
regul. 2 389 547 2 748 669
TOTAL (IV) EC
39 923 319 21 277 832
Ecarts de conversion passif * (VI ED 392 248 35 180
TOTAL GENERAL (I a VI EE 92 881 435 69 145 842
(1) Ecart de reevalnation incorpore au capital 1B
{
Reserve speciale de reevaluation (1959) IC
0
-
a:"
..c
.g>
5:
0
u
G)lcoMPTE DE RESULTAT DE L'EXERCICE (Enliste) I
Formulaire obligatoire (article 53 A
du Code general des impOts)
Designation de l'entreprise: CAME CA Neant 0~
Exercice N
Exportation et livraisons Exercice (N-1)
France inlracommunautaires Total
Ventes de marchandises * FA Fil FC
GB
265 378 280 284
"'0:::
~
Produits des autres valeurs mobilieres et creances de l'actif immobilise (5) GK 505 876 189 167
u
z Autres interets et produits assimiles (5) CL
..: 309 175 278 092
z
t.: Reprises sur provisions et translerts de charges GM 275 651 215 836
"';;;it: Differences positives de change GN
Q 545 648 681 474
0
0::: Produits nets sur cessions de valeurs mobilihes de placement GO
"" Total des produits financiers (V) GP 1 636 485 1 364 568
"'0:::
~ Dotations financieres aux amortissements et provisions * GQ 360 410 269 248
~
u
z lnterets et charges assimilees (6) GR 374 308 437 153
..:
...~ Differences negatives de change GS 534 650 339 453
"'
~
Charges nettes sur cessions de valeurs rnobilieres de placement GT
"'
0:::
..:
:i:: Total des charges frnancieres (VI) GU 1 269 368 1 045 855
u
2 - RESULTAT FINANCIER (V - VI) CV 367 117 318 713
3 - RESUL TAT COURANT AVANT IMPOTS (l - II + Ill - IV + V - VI) cw 8 526 489 8 148 927
..
(RENVOIS · vo!f lableau n· <053) 'Des exphcatwns concernant cette rubnque 'ont donnees dans la notice n 2032 .
p 01 COMPTE DE RESULTAT DE L'EXERCICE (Suite)
... ......u
0 f:::;
it: Reprises sur provisions et transferts de charges HC
141 084 13 381
...:>< Total des produits exceptionnels (7) (VII) HD
393 054 67 791
..."' Charges exceptionnelles sur operations de gestion (6 bis) HE 255 276 6 770
""
"' ...""zz Charges cxceptionnelles sur operations en capital * HF
"""' 0
it:
251 970
<
= ......u
u
f:::; Dotations cxceptionnelles aux amortissements et provisions HG
578 508 107 976
~ Total des charges exceptionnelles (7) (VIII) HH 1 085 754 114 746
4 - RESULTAT EXCEPTIONNEL (VII - VIII) HI
(692 700) (46 955)
Participation des salaries aux resultats de l'entreprise (IX) HJ 787 947 835 814
Impocs sur Jes benefices * (X) HK
2 360 591 2 217 488
TOTAL DES PRODUITS (I+ III+ V +VII) HL
53 796 002 47 821 699
TOTAL DES CHARGES (II+ IV+ VI+ VIII+ IX+ X) IHM
49 110 752 42 773 029
5 - BENEFICE OU PERTE (total des produits - total des charges) HN 4 685 251 5 048 670
(1) Dont produits nets partiels snr operations along termc HO
(2) Dont
{ produits de locations immobilicres
IG
13 952
- Credit-bail mobilicr *
(3) Dont
{ - Credit-bail immobilier
HP
HQ
927 360 863 412
(4) Dont charges d'exploitation afferentes ades exercices anterieurs (a delailler au (8) ci-dcssous) 1H
28 046
(5) Dont produits concernant Jes entreprises liecs lJ 813 031
(6) Uont interets conccrnant Jes entrepriscs liees lK
27 335
(6bis) Dont dons fails aux organismcs d'inleret general (art. 238 bis du C. G.l) HX
ANNEXE
Date d'arrete des comptes : 31 decembre 2011
I.
La Societ6 a 6te creee le 13 Decembre 1995 sous la formc d'une S.A.R.L. au Capital entierement libere
de 50 568 Francs, soit 7 709,04 curos. Le 13 Mai 1996, l'Assemblee des Associes decide de transformer la Societe en S.A.
regie par la loi en vigueur et par les statuts au Capital entieremcnt liberc de 28 l 736 Francs, soit 42 950,38 euros.
Confom1ement aux decisions prises par \' AssembJee Gcnerale Extraordinaire du 20 Juin 1996, M.S.I. (Materiels
Scientifiqucs International) a pris le controle du Groupe S.P.T.M.-CAMECA.
Le 29 juin 2001, la societe M.S.l. a etc acquise par la socicte M.A.!. (Micro Analyse Instruments) dont le premier exercice a
ete clos le 31 dcccmbre 2002.
Le 30 novembre 2001, M.S.I. a absorbe S.P.T.M.-CAMECA par fusion simplifiec suivant la decision de I' Assemblee
Generale Mixtc Ordinaire et Extraordinaire.
Le 5 am1t 2002, la soci6t6 M.S.I.(Materiels Scicntifiques lntemational) a absorbc CAMECA, sa filiale operationnelle, suivant
la decision de l'Assemblcc Generale Mixte Ordinaire et Extraordinaire. De plus, M.S.1. a change de denomination sociale et
de formc et est devenue CAMECA SAS afin de preserver son identite et son nom commercial vis a vis de ses clients.
Le 6 avril 2005, la societe CAMECA est dctenue a l 00 % par Micro Analyse Instruments, detenue elle-meme a 100 % par la
societe Financierc-Camcca.
Aux tern1es d'une deliberation en date du 28 juin 2006, CAMECA, l 'associc unique de Biosims SARL, a decide de dissoudre
sa filiale, par transmission universe\ le du patrimoinc (TUP) avec cffet retroactif au l er janvier 2006.
Le 9 aout 2007, le fonds Carlyle Europe, actionnaire de Financicre-Camcca, tetc du Groupe CAMECA, a cede ses titres au
Groupe AMETEK Inc. La societe Financiere-Camcca est detenue a 100 % par la nouvelle holding Ametek Holdings SARL.
Le l er novcmbrc 2011, la societe CAMECA est detenue a l 00 % par Ametek Holdings SARL suite a la dissolution des
societes Micro Analyse Instruments et Financiere-Cameca.
2.
Dans le but de simplifier la stmcture juridique du groupe de societes controlees par la societe Ametek Holdings SARL,
Ia societe Micro Analyse Instruments a ete dissoute sans liquidation avec effet juridique au I er octobre 2011 par transmission
universelle de son patrimoine au profit de la societe FINANCIERE CAMECA.
La societe Financiere Cameca a egalement ete dissoute sans liquidation avec cffet juridique au l er novembre 2011 par
transmission univcrsclle de son patrimoine au profit de la socicte Ametek Holdings SARL.
Cette operation permet a Ametek Holdings SARL, socicte mere, de dctcnir directement l 00% des actions de la societe
CAMECA.
2
3. Pfrimctre d'int<~gration fiscak
Une convention d'integration fiscale a ete signee en janvier 2008 cntre la societe Ametek Holdings SARL, tetc de groupe,
et la societe CAMECA.
4.
Les comptes annuels de CAMECA sont etablis scion Jes normes definies du plan comptable general de 1999, au PCG
art. 531-l §I et au Code de Commerce art. R 123-180.
II est fait application des recommandations du Conscil National de la cornptabilite, de l'Ordre des Experts Comptables et
Comptables Agrees et du Conseil National des Commissaires aux Comptes, ainsi que Jes autres principes comptables
generalement admis.
Au bilan
Les dettes et creanccs en monnaics ctrangeres sont enregistrfos au cours du jour de la transaction. A l'arrete des comptes,
elles sont valorisees au taux en vigueur a la date de cloture. Les ecarts provcnant de cette actualisation sont inscrits aux
comptcs « Ecarts de conversion actif »pour Jes pcrtes latentes et« Ecarts de conversion Passif »pour Jes profits latents.
Au compte de resultat
Les ccarts de change defavorables sur operations en devises font l'objct de provisions pour risques dotees pour leur totalite
sur l'exercice de leur constatation.
5.
Les methodcs d'cvaluation ct de presentation rctenues pour etablir Jes comptes de l'exercice 2011 sont demeurees inchangees
par rapport a celles de l'exercice precedent.
Les immobilisations sont comptabilisees conformement aux reglements CRC 2002-10 et 2004-06.
3
Les frais de reeherche et de developpement ne sont jamais immobilises et sont comptabilises en charge pour 4 982 K€.
Le fonds de commerce a fait l 'obj et d'une reevaluation de 12 913 506 € lors de la fusion du 05 aout 2002. Cette reevaluation
n'a pas subi l'imp6t (4 304 502 €)en application du regime de faveur prevu a ]'article 210 du Code General des Impots.
Le fonds de commerce n'est pas amorti et n'a pas fait l'objet d'une depreciation suite au calcul de valorisation «Impairment
test»
Les sorties correspondent a des mises au rebut de logiciels d'ancienne generation non compatibles avec Jes systemes
d'exploitation actucls.
I •.
Les immobilisations corporelles, acquiscs aprcs la fusion du 05 aofit 2002, sont evaluees a leur cout d'acquisition
(prix d'achat et frais accessoires, hors frais d'acquisition des immobilisations) ou a leur cout de production. La valeur des
immobilisations transferees lors de la fusion correspond a lcurs valeurs nettes comptables aujour de la fusion.
Les acquisitions de la periode correspondent a des rcnouvellements de mat6riels devenus obsoletes.
Les sorties de la periode se dccomposent en cession intra-groupc d'un instrument de mesure (600 K€) et en mise au rebut de
materiels en fin de vie ( 52 K€).
La valeur brute des titres de participation est constituce par la valeur d'apport ou d'acquisition hors frais accessoires.
Les frais d'acquisitions ne sont pas incorpores dans la valorisation des titres.
Une provision est constituee si la valeur d'usage d'un titre dcvient inferieure a sa valeur d'entree. Cette valeur d'usage est
determinee en fonction de l'actifnct re-estime de la filialc.
• CAMECA detient Jes actions des filiales etrangeres (Camcca-USA, Camcca-UK, Cameca-KOREA, Cameca-TAIWAN et
Cameea-Gmbh) a I 00 % pour 455 944 € et Jes autrcs titres pour 6 403 €.
Cameca Gmbh a rencontre des diffieultes dcpuis son acquisition en 2005. Une restructuration de son aetivite a ete decidee
visant a transformer cette entitc de production (instruments Quad) en structure de ventes et de services de l'ensemble des
produits de Cameca. Cette restructuration permet a la filiale de rccouvrer une activite plus equilibree.
• Le 6 avril 2006, Cameea a fait un pret de 1 967 152 euros a sa filiale Cameca GmbH, pour Jui assurer un equilibre bilanciel
suffisant. Ce pret, remunere au taux annuel de 5 %, devra ctre rcmbourse intei,,rralement le 6 avril 2013.
Au 6 avril 2011, le pret a ete capitalise des intcrcts de la periode (6.04.10 - 6.04.11), soit 119 570 euros. Les interets
courus de la peri ode 7 .04. l l au 31.12. l l s' el event a 92 527 euros.
Les intercts eumules capitalises chaque annee a la date anniversaire du contrat (543 815 euros) augmentent le pret
a2 510 967 euros au 31.12.2011.
• Un pret de 32 M euros a ete accorde a Ametek BV corrcspondant a la tresorerie excedentaire apres financement du BFR.
• Les autres immobilisations finaneieres sont eonstituces de depots de garanties pour I 02 950 euros.
4
Valeur Valeur
(en euros) Dotations Reprises
debut d'cxercicc fin d'exercice
Dotations Reprise~
Mode J'amortissen1ents 11
1! dCrogatoircs d0rogatoircs
;~
Logiciels I!'· 16 184 4 084
Les immobilisations incorporelles (logiciels) sont immobilisees et amortics au prorata temporis sur l'annee d'acquisition.
Elles sont amorties comptablement sur trois ans. Elles font cgalement I' obj et d'un amortissement derogatoire.
L'amortissement des immobilisations corporelles est calculc suivant le mode lineaire qui permet de mieux prendre en
compte la depreciation economique des immobilisations. en respectant le cadre defini par Jes principes comptables et fiscaux.
Pour Jes amortissements des biens apportes lors de la fusion, Jes durees d'amortissements correspondent a la duree restant a
courir dans Jes livrcs de la socicte absorbee.
Les stocks, matieres premieres et foumitures, sont cvalues a leur cofit standard d'achats. Les stocks de produits finis et Jes
travaux en cours sont evalues a leur cofit standard de production. Les stocks, valorises en cofit standard, sont corriges
annuellement d'une part, des ecarts sur achats constate pour Jes matieres premieres et marchandises et d'autre part, de l'ecart
constate sur la valeur reellc du cofit de la main d'ceuvrc (pour Jes en-cours et Jes produits finis).
Les stocks font l'objet d'unc depreciation lorsque le cofit devient superieur a la valeur probable de realisation.
Les frais generaux commerciaux, administratifs ct financiers, ainsi quc Jes frais de rcchcrchc ct de devcloppcmcnt ne faisant
pas l'objct d'unc commandc client, sont dircctcmcnt pris en charge dans l'cxercice.
(en euros} Valeur brute Valeur nette V. brute N-1 V. nette N-1
. Matieres premieres 2 844 481 2 136 877 2 628 894 1 996 528
. En cours de production de biens 13 135 746 13135746 14 879 173 14 545 513
. Produits intermediaires et finis I 141 119 737 978 1 562 250 1 125 491
. Marchandises 63 419 62 227 26 190 21 574
5
Provision pour depreciation Valeur debut d'exercice Augmentations Diminutions Valeur fin d'exercice
Le solde est compose d'une avance intra-groupe de 875 I 05 curos et des avances a nos sous-traitants de 33 802 euros.
Les creances sont enrcgistrees au bilan pour leur valeur nominale. Certaines crcances sont eventuellement depreciees, selon
la methodc suivante :
La creancc constatee est depreciee de 50% de son montant hors taxc en fin d'exercice, si elle est superieure a un an
d'existencc, ct si elle ne fait pas par ailleurs l'objet d'unc provision cas par cas.
Elle sera deprcciee a I 00 % si son existence est supcricurc a deux ans, dans lcs memes conditions precisees ci-dessus.
Par ailleurs, une depreciation complementaire individualisce pcut etrc constatee !ors de !'analyse du portefeuille en fonction
d'evenements connus specifiqucs.
Total 21002240
6
(en euros) Montant brut A 1 an au plus A plus d'un an
0 Prets
~ e 35 055 200 35 055 200
<'"' .§ Autres immobilisations financieres I 02 950 102 950
Clients douteux ou litigieux 96 633 96 633
Autres creances clients 7119558 7 119 558
= Personnel et comptes rattacbes 44 845 44 845
=
'"
·o'"'
....
Autres organismes sociaux
Etat et autres nmpots sur Jes benefices 189 447
-
189 447
-
..... collectivites Taxe sur la valeur ajoutcc 552 223 552 223
".':l
<'"' publiques Autr es i mpots, taxes 22 458 22 458
Groupe et associ es 12 853 202 12 853 202
Debiteurs divers 123 874 123 874
Charges constatees d'avance 43 133 43 133
TOTAL 56 203 524 20 948 740 35 254 783
i,,
Nature Montants
Charges d'exploitation
Contrats assistance informatique 20 122
Contrats de maintenance 12 394
Assurances 3 938
Deplacements (billets d'avion) 4 473
Autres (Location, Abonnement, Fluides) 2 206
Total 43 133
Les charges payees d'avance sur Jes abonnements ct Jes contrats de service ont etc calculees prorata temporis.
Ils proviennent des creances clients etablies en devises pour 347 978 euros et des factures foumisseurs en devises restant a
payer pour 12 432 euros. A cc titre, une provision pour perte de change a ete constituee pour 360 410 euros.
7
7,
Le capital social est fixe a 6 782 100 euros et est entierement liberc.
II est divise en actions de 137,6629 euros chacune, de meme categoric, numerotccs de 1a49 266.
Son capital est dctenu a 100 % par Ametek Holdings sari depuis le 01 novembre 2011, date des operations de dissolution
sans liquidation des societcs Micro Analyse Instruments ct Financiere-Camcca.
La deliberation de l'associe unique du 30 juin 2011 decide d'affecter l'integralite du benefice de l'exercice 2010
(5 048 669.95 euros) au poste «Report a nouveau».
Total exercice 2010 41 789 234 5 064 854 0 -5 052 754 41 801 334
RESULT AT exercice 2011 4 685 251 4 685 251
TOTAL 41 789 234 5 064 854 0 -5 052 754 4 685 251 46 486 584
Les provisions pour risques et charges sont constatces lorsque les risques et charges sont nettement precises quanta leur objet
mais dont la realisation est incertaine et que des evcnements survenus ou en cours rendent probables.
Provisions Dotations Reprises Provisions
(en euros) Utilisation
al'ouvertnre de l'exercice sans objet a la cloture
. Litigcs (a) 50 000 316 000 57 000 309 000
. Garanti es donnees aux clients (b) I 540 991 I 425 669 I 588 074 1 378 586
. Penalites clients ( c) 127 057 243 687 370 744
. Pertcs de change 269 248 360 410 269 248 360 410
. Autres risques (d) 245 986 47 740 198 246 0
. Pensions et obligations sirnilaires (e) I 490 136 171 869 86 304 I 575 701
. Medaille du travail (f) 580 695 15 797 31 920 564 572
. Travaux restant a effectuer (g) I 739 483 2 176 530 2 395 742 I 520 271
TOTAL 6 043 596 4 709 962 316 988 4 357 286 6 079 284
Les dotations et reprises des provisions pour risques et charges se repartissent par nature comme suit :
8
a) Provision pour litiges
II s'agit des litiges prud'homaux.
Aucun engagement en ma ti ere de retraite n' a ete constate dans les comptes de la societc aI' egard des dirigeants.
Les couts d'emprunts nc sont pas incorpores dans la valorisation des actifs corporcls et incorporels.
(1) Participation des salaries relative aux exercices 2006. 2007, 2008 et 2010 hloquee en compte courant.
(2) lntercts courus des participations sur la periode du OJ 104111 au 31112111
Ce sont ks avances peri;ues des clients pour les livraisons de materiel a realiser pour un montant de 21 777 534 euros.
9
Repattition des dettes d'exploitation par nature:
(1) dettes envcrs la filialc Cameca GmbH(8 l 5 K€) et Ametek Holdings sari(450 K€)
(2) dont cotisations pour 22 K euros ct prestations bancaires pour 13 K euros.
A plus d'l an
( e11 e11ros) Montant brut A 1 an au plus
5 ans au plus
Emprunts et dettes financiercs divers 2 673 565 I 304 952 I 368 613
Fournisseurs et comptes rattaches 5 290 855 5 290 855
Personnel et comptes rattachcs I 829 768 1 829 768
Securite sociale et autres org. sociaux 1 399 884 I 399 884
E tat et autres lmpots sur !es benefices - -
collectivitcs Taxc sur la valeur ajoutee 203 192 203 192
publiques
Autres impots, taxes & assi. 26 824 26 824
Dettes sur immobilisations & cptes rattaches
Groupe et associes I 264 544 I 264 544
Autres dettes 3 067 607 3 067 607
Produits constates d'avancc 2 389 547 2 389 547
IO
Emprunts et dettes financieres divers 86 157
Dettes foumisseurs et comptcs rattachcs I 655 501
Dettes socialcs l 805 106
Dettes fiscales 695 656
Redevances 72 221
Autrcs (cotisations, divers) 36 440
4 351 081 curos
Nature Montants
Produits d'exploitation
Contrats de maintenance S.A.V. (I) 2 201 947
Marchandi ses facturees non Ii vrees (2) 187 600
(I) Les contrats de services sont facturcs aux clients pour une periode a courir exprimee en jours. A la cloture, la part calendaire non echue
est constatee d' avancc.
(2) La provision correspond a des accessoires non livres relatifs a des machines livrecs, facturees.
Les profits latents s'elevent a 392 248 euros. Ils provienncnt des creances clients en devises pour 306 66leuros et des
avances en devises versees aux foumisseurs pour 85 587 euros.
11
Le fait gencratcur du chiffrc d'affaircs est le transfcrt de propricte. D'une maniere generale, le transfert de propriete resultc,
soit de la livraison proprement <lite au client, soit des clauses contractuclles des marches.
(*)La part du Service Aprcs Vcntc dans le chiffrc d'affaires rcprcscnte 11.8 %, soit 5 765 milliers d'curos.
La zone « Autres » regroupe Jes pays tels quc la Russic, la Norvegc, la Suisse, I' Algerie, I' Afrique du Sud, I' Arabic Saoudite,
la Turquie et I'Israel.
U.S.A. - CANADA
22.G2Y.·0
UNION
EUROPEENNE
(+FRANCE}
24.26%
ASIE • PACIFIQUE
52.69%
AUTRES
0.43%
Le graphiquc met en evidence la part des pays emergents dans le «business »de CAMECA.
12
Cc poste, pour un total de 56 360 euros, comprcnd Jes Debits Non Commerciaux ( 16 K€), la refacturation des frais de
personnel (18 K€) aux entites du Groupe, la regularisation des cotisations sociales pour 7 K€ et divers pour 15 K€.
Le montant des autres achats ct charges extemes, qui s'eleve <'t 12 795 milliers d'euros, comprend Jes achats de
sous-traitances industrielles (I 498 K€), Jes achats non stockcs de matieres et foumitures (437 K€), Jes services exterieurs
(4 841 K€) et Jes autres services cxtcricurs (6 018 K€) detailles ci-dessous:
Services exterieurs
Sous-trnitance generalc (I) 3 437 588 2 990 731 2 397 257
Redevances de credit bail (2) 927 360 863 412 938 011
Locations (3) 66 224 69 045 I 07 676
Entretien. reparation, maintenance 202 927 210 408 212 075
Primes d'assurance (4) 9(1 725 62 182 84 683
Documentation 13 567 12 377 7 709
Frais de col loques, seminaires. conferences 103 091 37 762 37 119
Sous total 4 841 482 4245917 3 784 530
Autres services exterieurs
Personnel interimaire 111 587 I 54 444 65 973
Remuneration d'intermediaires et honoraires (5) 3 356 763 2 195 366 I 621 272
Publicite, publications, relations publiques 15 510 117 4 342
Transports de biens (6) 828 524 757015 545 193
Deplacements, missions et receptions (7) I 447 159 I 306 189 1 384 071
Frais postaux et de telecommunications 47 988 36 001 47 987
Services bancaires et assimiJes 96 221 97 153 92 220
Divers (8) 114 715 88 700 70 122
Sous total 6 018 467 4 634 985 3 831 180
Total 10 859 949 8 880 902 7 615 710
(I) Prestations pour I 431 K€, autres prestations decentralisees pour I 481 K€. exploitation informatique pour 148 K€, nettoyage et
gardiennage des locaux pour 373 K€.
(2) Remboursement du credit bail immobilier que Cameca a souscrit aupres de BNP exFortis Lease pour financer le nouveau siege.
(4) Couvertures conccmant la responsabilite civile, la multirisque industrielle (y compris la perte d'exploitation), le transport des
marchandises, la tlotte automobile et Hommes Cl es pour le credit bail immobilier.
(5) Commissions sur ventcs pour 3 165 K€, honoraires pour 150 K€ et divers pour 42 Kt'.
(6) Transports sur achats pour 293 Kf, transports et emballages sur ventes pour 524 K€ et divers pour 12 K€.
(7) Frais de voyages pour 511 K€, de missions pour 872 K€ et de receptions pour 64 Kt'.
13
Autres charges 2011 2010 2009
Redevanccs (1) 97 221 118 207 34 900
Divers (2) 8 344 16 105 18 850
Total 105 566 134 313 53 750
(1) redevances versees a des organismcs (CNRS, ONERA) pour !'utilisation de leurs brevets dans nos machines
(2) dont regularisation de cotisations socialcs de 6 796 curos
Participations et interessements 0
lmpots sur Jes benefices de l'exercice -37 330
(1) don! Rcvcnus du pret a Cameca GmbH pour 123 976 euros
Revenus du pret a Ametek BV pour 381 900 euros
(2) dont lnterets sur participation en comptc courant bloque pour < 108 919 > euros
Interets de l'avance Camcca Gmbll pour < 14 505 > euros
Interets de retard sur factures echues pour< 1 1 541 > euros
Agios pour< 8 911 > euros
(3) dont Revenus factures aux holdings« Tupees » M.A.! et Financiere-Cameca selon la convention de tresorerie pour 307 156 euros
Autres revenus pour 2 019 euros
Swap de taux(Leasing) pour < 229 143 > euros
(4) Provisions pour risques financiers pour < 84 758 > curos
14
Une provision de 787 947 euros a ete constatec dans Jes comptes de la societc au titre de la participation conformement a
!'accord de participation signe le 25 juin 2010.
Le resultat fiscal de l'cxercice (7 478 848 €) generc un imp6t apayer de 2 550 038 euros.
Un credit d'imp6t en faveur de la recherche a etc constate dans Jes comptes de la societe et s'eleve a 189 447 euros.
Ce credit s'impute sur l'imp6t sur Jes societes, soit un imp6t net apayer de 2 360 591 euros.
Cette somme est transferee chez Ametek Holdings SARL, la tete de groupe, dans le cadre de !'integration fiscale.
9.
AMETEK AMETEK
Au 3111212011 CAMECA Came ca Cameca Ametek Cameca Cameca Cameca
Holdings Holdings
(en euros) FRANCE USA UK JAPAN KOREA TAIWAN GmbH
SARL BV
Au bilan
Act if
Prets
Preteur 35 055 200
Emprunteur 2 603 495 32 451 705
Creances d'exploitation
Comples courants Cameca 12 853 202
Comptcs courants partenaires 210 709 12 642 493
Clients 4719887
Filiales partcnaires 2 974 682 I 689 298 38 100 17 806
Passif
Dettes d'exploitation
Comptes courants Camcca 1 264 544
Comptes courants partenaires 814 506 450 038
Fourni sseurs 7 640 006
Filiales partenaires 147 381 2 234 2 781 820 516 538 538 836 3 653 197
15
AMETEK AMETEK
Au 31112/2011 CAMECA Cameca Cameca Ametek Came ca Came ca Cameca
FRANCE USA UK JAPAN Holdings Holdings
(en euros) KOREA TAIWAN GmbH
SARL BV
Au compte de resultat
Produits d'exploitation
. V entes aux filial es 13 247 717
. Societes partenaires 5 632 093 9 302 6 939 854 300 983 59 098 306 387
Charges d'exploitation
. Achats aupres des filiales 1 788 173
. Societes partenaires I 665 327 3 253 18 667 100 926
. Prestations faitcs par !es filiales 4619301
. Societes partenaires 395 317 68 964 869 990 I 496 404 768 800 1 019 826
Produits financiers
. lnterets courus it recevoir 813 032
. Societes partenaires 123 976 307 156 381 900
Char2es financicres
. lnterets et charges assimiles 26 047
. Societes partenaires 26 047
HL
• Des cautions ct avals accordes a des clients par Jes banques pour notre comptc s'elevent a 12 540 368 € :
(Cautions Marches« France»: 93 047 € Marches« Etrangcr »: 12 447 320 €)
• Une assurance Homme Cle a ete souscrite pour un total de 750 000 euros sur l personne.
• PITCH Promotion, a cede par acte notarie du 21/12/2005 son tenain - 29 quai des Gresillons a Gennevilliers(92),
et a vendu en etat futur d'achevcmcnt un immcublc a usage de bureaux et d'activites pour une surface de 7 420 m2 a
BNP exFortis Lease. La livraison a eu lieu le 13 juillct 2006.
Ce meme jour, devant notaire Fortis Lease a signe un credit immobilicr avec Cameca pour cet ensemble immobilier pour
une duree de 12 ans et une valeur de 12 340 000 curos dont une avance de 1 million euros a ete versee. Les
remboursements ont commence a compter de la livraison.
16
Dans le cas ou la socicte avait acquis ce bicn, l'amortisscment de la nouvelle usine (construction et agencements),
decomposee en 4 groupes avcc des durees de vie rcspectives de 8 I I 0 I 25 et 30 ans, aurait ete de 468 048 euros par an.
A plus d'l an
Echeancicr A I an au plus A plus de 5 ans
ct 5 ans au !us
Le prix d'acquisition a I' expiration du credit bail scra de 3 085 000 curos
Ouvriers 27
ETAM 84
lngenicurs 68
179
Nombre d'heures ouvertes au titre du droit individuel a la formation (DIF) au 31.12.2011 18 230 heures
Nombre d'heures de formation consommees au titre du D.l.F. au 31.12.2011 84heures
Aucune demande de formation n 'ayant ete deposce par Jes salaries au 31.12.20 I I, et acceptee par la direction, la societe n 'a
pas juge utile de proceder aune provision au titre de cet engagement.
,It>
Neant
Neant
Neant
17
Conformcment aux articles L.233-16, L.233-17 et R.233-15 du Code de Commerce, la societe, dont le capital est detenu a
I 00% par la societe Ametek Holdings SARL dcpuis le 9 aout 2007, n' etablit ni ne publie de comptes consolides pour
l'exercicc clos le 31 dcccmbre 2011, etant precise que:
- Jes comptes des societes controlees directement ou indirectement par la sociere Ametek Holdings SARL sont inclus dans
Jes comptes consolidCs de !'ensemble plus grand d'cntreprises etablis par la societe Ametek Inc., societe de droit
arnericain,
- ces comptes sont completes par la mention dans l'annexe des comptes annuels de la societe Ametek Holdings SARL
des informations significatives visees a!'article R233-l 5 du Co<le de Commerce.
IL
Neant
12.
CAMECAUK
PO box 88, Wilmslow
Cheshire SK95BE
Grande-Bretagne
CAMECAGmbH
Carl-von Linde Str. 42
D-85716 Unterschleissheirn
Allernagne
18
Tableau des filiales et participations au 31.12.2011
!Reserves (inclut Rcsultat de l'exercice) 12 986 387 166 048 1158478521 31 801 184 47 410
[Dividendes verses
Euros
- Devises
19
Exercice clos le 31 decembre 2013
EV Tour First
TSA 14444
92037 Paris - La Defense cedex
www.ey.com/fr
A l'Associe Unique,
En execution de la mission qui nous a ete confiee par votre assemblee generale, nous vous presentons
a
notre rapport relatif l'exercice clos le 31 decembre 2013, sur:
• le controle des comptes annuels de la societe Cameca, tels qu'ils sont joints au present rapport ;
Les comptes annuels ont ete arretes par le president. II nous appartient, sur la base de notre audit,
d'exprimer une opinion sur ces comptes.
Nous avons effectue notre audit selon les normes d'exercice professionnel applicables en France ; ces
normes requierent la mise en ceuvre de diligences permettant d'obtenir !'assurance raisonnable que les
comptes annuels ne comportent pas d'anomalies significatives. Un audit consiste verifier, par a
sondages ou au moyen d'autres methodes de selection, les elements justifiant des montants et
informations figurant dans les comptes annuels. II consiste egalement apprecier les principes a
comptables suivis, les estimations significatives retenues et la presentation d'ensemble des comptes.
Nous estimons que les elements que nous avons collectes sont suffisants et appropries pour fonder
notre opinion.
Nous certifions que les comptes annuels sont, au regard des regles et principes comptables frani;ais,
reguliers et sinceres et donnent une image fidele du resultat des operations de l'exercice ecoule ainsi
que de la situation financiere et du patrimoine de la societe la fin de cet exercice. a
a
SAS capital variable
344 366 315 R.C.S. Nanterre
Societe de Commissaires aux
Societe comptable au Tableau
de l'Ordre Region Paris· lie-de-France
Membre du reseau Ernst & Young Global Limited
Sii2ge social : 1-2, place des Saisons - 92400 Courbevoie Paris - La Defense 1
EV
II. Justification des appreciations
Estimations
• Votre societe conserve dans ses comptes un fonds de commerce dont la valeur brute s'eleve a
K€ 12.932 au 31 decembre 2013. Compte tenu des elements previsionnels, ce fonds de commerce
ne fait pas l'objet d'une depreciation tel que cela est indique dans la note 6.1.1 de l'annexe. Nous
a
avons procede !'appreciation des approches retenues par votre societe pour estimer la valeur de
cet actif. Nous nous sommes assures du caractere raisonnable des hypotheses retenues et des
evaluations qui en resultent.
• Votre societe constitue des provisions pour risques et charges, tel que cela est decrit dans la
a
note 7 .2 de l'annexe. Nos travaux ant constitue apprecier les donnees et les hypotheses sur
lesquelles se fondent ces estimations, a revoir les calculs effectues par votre societe et a comparer
les estimations par la direction. Dans le cadre de nos appreciations, nous nous sommes assures du
caractere raisonnable de ces estimations.
Les appreciations ainsi portees s'inscrivent dans le cadre de notre demarche d'audit des comptes
a
annuels, pris dans leur ensemble, et ant done contribue la formation de notre opinion exprimee dans
la premiere partie de ce rapport.
Nous avons egalement procede, conformement aux normes d'exercice professionnel applicables en
France. aux verifications specifiques prevues par la loi.
a
Nous n'avons pas d'observation formuler sur la sincerite et la concordance avec les comptes annuels
des informations donnees dans le rapport de gestion du president et dans les documents adresses a
l'associe unique sur la situation financiere et les comptes annuels.
Came ca
Exercice clos le 31decembre2013 2
DGFiP N° 2050 2013
Z;
-' Autres immobilisations incoqJorelles AJ AK ••
§ ··-··--·-··-·--~··--··-···---·--------i r-~-~--··-~4 t ----·----·-·········~---·-·-··-----~~.---+-----·~-----···--~~~
-" A et acomptcs sur immobilisa-
~ tions H . ." V
1)oreUCs
AL AM
Tenains AN AO
Constructions AP 322443 AQ 168 373 154 070 156 839
lnsta llatiom;·i.ecilniq-uc·s: lnatcricl ct
outillagc industrids - - - - - - - - - - - i A R 1900026 AS 1 045 068 854 958 963 677
Autres immobilisations corporel!cs AT 742 391 AU
~-
430861 1
···················--~--!-:···················
311 530
-·~--···········
I
- ..--
287195
Immobilisations en cours AV IAW
A vances et aeornptes AX AY i
~~~,,_,. .......................... _ .............................
Participations evaluees sdon
;;, la rnethode demise e11 equivalence, cs CT
t:b ···-·········· ·-····
~
Autres pmticipations cu 462 347 CV 462 347 437 347
r·----------··--····--···-··----··--··f-----------~
<
2_
v.
Cr6ances rattachees ades participations BB ! - - · - - - - · · ......
198 844 BC 198 844
.
~
i:: Autrcs titres immobilises BO BE
;a
§ Prets BF 44 911 000 BG 44 911 000 i 41 541
:;;: ,......................................... _35_2_8_2....., BI --· 35 2~;1 23
::iE Autres immobilisations financieres* BH
r-~~~~~~~~~~~~~~~~+--~~~~~~
TOTAL (II) BJ 61 952 237 BK 2 029 771 • 59 922 466 i 56 366 008
Matiercs premieres. approvisionnements BL 2 942 822 BM 550 674 2 392 148 2 597 048
.'J:.
En conrs de production de biens BN 15775451 BO
· · · · - -
,
•
15775451
··-·---· · - «<
13857145
Q En eonrs de production de services BP BQ
~ [---················
Produits inknnediaires et finis BR 1406738 BS 214 912 I 1 131 826 921 328
Marchandises BI 77 983 BU 1 873 : 76 11 54584
.
Avances ct acomptes verses sur cornmandcs BV 181 150 BW 181 150
Clients et comptcs rattaches (3)* BX 9 291 994 BY 75 098 9 216 896 9155
Antres creances (3 l BZ 14 704 173 CA 14 704 173 13467699
.
Capital sonscrit et appclc. non verse CB cc ··-----.......................... ·--
,, 'vaicu1:s·mobihcres de place1·11-en_t_·····.·..····..···· ·.·..·····..··.)1 cot----·------·.............. .... CE,....
$ (don! actwns propres . . . 1--------~-----i r-----------+,~---------...+-----~.-----1
c Disponibilites CF 6 047 232 CG
1--~~~~~~~~.~~~~~~~~-+-~~~~~~~--1
6 047 3 242 636
Charges constatees d'avm1ce (3)* ICH 145 504 Cl 145 504 I 200 209
TOTAL (lll) CJ 50 573 046 CK 902 556 49 670 490 43 560 059
.·
Frais d'emission d'emprunt a etaler (IV) '":W
TOTAL GENERAL (Iii VI) ICO 112543019 lA 2 932 327 109 610 692 99 951 587
c.. Renvois : (Ii Dont <lroit au bail: I {2ipaita , ;d'unande; . CP I (3) Part aplus d'un an jcR 75 098
2 Clause de reserve '· --· i
Stocks: •
Creances: [
~ de propriete :* , '
'ib * Des explicatmns conccmJnt- cette rubnque s.ont donnCes dms la notu:e n"' 2032
v
2 BILAN - PASSIF avant repartition DGFiP N° 2051 2013
DGFIP C5113. lOG:_
Exercicc N Exercice N
'..t:l'l·'
;;: Reserves statutaires ou contrnctuelles
~
0.
Reserves reglcment~~s(3)*{_~~n; fi~~%v~i~~c~~;l~~t';i~~rovisions Bl
t---t·~~·
) Df' 71 829 71 829
Donr reserve relative aI' achat
3 Amres reserves ( . d'oeuvrcs oricinales d'artistcs vivants* EJ ) 5 690 944
~
0:: Report anouveau 21 965 191
<
v RESULTAT DE L'EXERCICE (benefice ou perte) DI 12 672 906 9 774 275
Subventions d'investissement DJ
Provisions reglementees * DK 31 065 23466
;.:.:i A vanccs et acomptes rei;us sur commandes en cours DW 15 225 722 18 259 518
t:
;.:.:i
Ci DX 6 211 793 3018361
(3) Dont reserve Speciale des plus-values a long terme * EF 75 098 75 098
(5) Dont concours bancaires courants, et sol des crediteurs de banques et CCP EH
>!". De~ cxplicutio11s conct'mant cctte rubrique Si.mt donnCes dans la notice n° 2032
CO!VlPTE DE.RtSULTAT DE L'EXERCICE (En llst~)l ···········································-··..!
DGViP N° 2052 2013
DGFIP C5113.l 7
'leant
*
Exercice 'l
l::xercice (N l)
France Expo11atioth d Total
. _ _ _ _ _ _.;,_._llv~'raisons intr:ll'01nmunau..t:acic:cr":::.~s..,-,......._. _ _ · - · - - - ········--·-·-···---·-
Ventes de marchandises * FA FB FC
Achats de maticres premieres et autn:s appro' isionnements (y compris droits de douane)* FU 14 845 083 13 387 997
Variation de stock (matieres premieres et approvisionnemems)* F\' 250 628 (348 968)
Produits des autres valeurs mobiliercs et creann:s d.o l'a<:tif immobilise (5) GK 869 861 883 533
v
z
Autrcs intercts et produits a'isimiles ( 5 J GL 237 136 395 073
z<
Reprises sur provisions et transf\:rts de charges G\1 50 520 360 410
••••••www•••••••••••••-••••••••••••••••••••••••www••••••••••••••••••••••
HA
. Produits exceptionnels sur operations de gestion 109
~1
-··.. ···- ·-·-
112 607
~
80 062
Total des charges exceptionnelles (7) (VIII) HH 181 088 80 169
4 . RESULTAT EXCEPTIONNEL (VII-VIII) HI (96 532) 233 828
Participation des salaiics aux resultats de l' cnlreprise (IX) HJ 1 369 861 1 748 150
·--·----·--···-·-·-·---- ·------·-· ··-------------··-·· - ---·- ----·---·-- -·--~··- ... ···--- ----·------·
lmpots sur lcs benefices * ·········---· -~~-
(X)
--··..
HK 4 571 126 i 5 374 388
~--··---~~"
TOTAL DES PRODUITS (I+ III+ V +Vil) HL 69 367 373 64 781 764
.....
TOTAL DES CHARGES (II+ IV+ VI+ VIII+ IX+ X) HM 56 694 467 55 007 489
5 . BENEFICE OU PERTE (Total des produits ·total des charges) HN 12 672 906 9 774 275
produits d' exploitation afferents ades cxcrciees anteri curs (a d6tailler au (8) ci-dcssous) JG 13 291
' '
Credit-ball mobilier * HI' ,...........................
(3) Dont
- Credit-bail immobilier HQ ~·-·
860 615 889 735
i (4) Dont charges d 'exploitation afforentcs ades exercices antericurs (a detailler ao (8) ci-dcssous) IH 33 767
....... ·-"""
' ~------ ..
Prodmts antCrii:-un.
'
'"'"'"""""'" ... ~
i
>): Des explications <:onccmant tcttc rubrique sont donnC-es dnns la notke r/ 2032.
CAME CA
29 Quai des Gresillons
92230 GENNEVILLIERS
ANNEXE
Date d'arrete des comptes: 31decembre2013
1. Presentation de la socictc
La Societe a etc creee le 13 Decembre 1995 sous la forme d'une S.A.R.L. au Capital enticrement libere
de 50 568 Francs, soit 7 709,04 euros. Le l3 Mai 1996, l'Assemb!ce des Associes decide de transfonner la Societe en S.A.
regie par la Joi en vigueur et par Jes statuts au Capital entierement libere de 28 l 736 Francs, soit 42 950,38 euros.
Confom1ement aux decisions prises par l' Assemblee Generale Extraordinaire du 20 Juin 1996, M.S.I. (Materiels
Scientifiques International) a pris le eontrole du Groupe S.P.T.M.-CM1ECA.
Le 29 juin 2001, la societe M.S.I. a ete acquise par la societe M.A.!. (Micro Analyse Instruments) dont le premier exercice a
etc clos le 31 deeembre 2002.
Le 30 novembre 2001, M.S.I. a absorbC S.P.T.M.-CAMECA par fusion simplifiee suivant la decision de l'Asscmbke
Gcncralc Mixte Ordinaire et Extraordinaire.
Le 5 aout 2002, la societe M.S.l.(Materiels Scientifiques International) a absorbe CM1ECA, sa filiale operationnelle. suivant
la decision de 1' Assembke Generale Mixte Ordinaire et Extraordinaire. De plus, M.SJ. a change de denomination sociale et
de forme et est devenue CAMECA SAS afin de preserver son identite et son nom commercial vis avis de ses clients.
Le 6 avril 2005, la societe CAMECA est detenue a l 00 % par Micro Analyse Instruments, dctenue elle-meme a I 00 % par la
soeiete Financiere-Cameca.
Aux termes d'une deliberation en date du 28 juin 2006, CAMECA, l'associc unique de Biosims SARL, a decide de dissoudre
sa filiale, par transmission universe lie du patrimoine (TUP) avec effet rcrroactif au 1er janvier 2006.
Le 9 aout 2007, le fonds Carlyle Europe, actionnaire de financiere-Carneca, tete du Groupe CMIECA, a cede ses titres au
Groupe Al'v1ETEK Inc. La soeiete Financiere-Cameca est dctenue a l 00 "••par la nouvelle holding Ametek Holdings SARL.
Le I"' novembre 2011, la societe CAMECA est detenue a 100 % par Ametek Holdings SARL suite a la dissolution des
societes Micro Analyse Instruments ct Financiere-Cameea.
3.
Une convention d'integration fiscale a etc signee en janvier 2008 entre la soeiete Ametek Holdings SARL, tetc de groupc,
ct la societe CAMECA.
Page 2sur19
4.
Les comptes annuels de CAMECA sont etablis scion les normes definies du plan comptable general de 1999, au PCG
art. 53 1-1 § l ct au Code de Commerce art. R 123-1 80.
I1 est fait application des recommandations du Conseil National de la comptabilite, de l'Ordre des Experts Comptables et
Cornptables Agrees et du Conseil National des Commissaires aux Comptes, ainsi que Jes autres principes comptables
generalement admis.
Les eomptes de I' actif sont etablis sur la base des couts historiques.
Les couts d' emprunts ne sont pas incorpores dans la valorisation des actifs corporels et incorporels.
Au bilau
Les dettes et creanees en rnonnaies etrangeres sont enregistrees au cours du jour de la transaction. A l'atrete des cornptes,
elles sont valorisees au taux en vigueur a la date de cloture. Les ecarts provenant de cctte actualisation sont inscrits aux
comptcs '' Ecarts de conversion actif »pour les pertes latentes et« Ecarts de conversion Passif »pour les profits latents.
Au compte de rcsultat
Les ecarts de change defavorables sur operations en devises font l'objet de provisions pour risques dotecs pour leur totalite
sur l'exercice de lcur constatation.
5.
Les methodes d'evaluation et de presentation rctenues pour etablir !cs comptes de l'exercice 2013 sont demern·ees inchangees
par rapport accllcs de l'exercice precedent.
6.
Les immobilisations sont comptabilisees conforrnement aux reglements CRC 2002-10 ct 2004-06.
Cessions
Valeur Valeur
(en euros} Acquisitions Diminutions
debut d'excrcicc fin d 'excrcice
Misc au rebut
Page 3sur19
Les frais de recherche et de developpement ne sont jamais immobilises et sont comptabilises en charge pour 4 870 K€.
Le fonds de commerce a fait I' objet d'une reevaluation de 12 913 506 € !ors de la fusion du 05 aout 2002. Cette reevaluation
n'a pas subi rimp6t (4 304 502 €)en application du regime de faveur prevu a !'article 210 du Code General des !mpots.
Le fonds de commerce n'est pas amorti et n'a pas fait l'objet d'une depreciation suite au calcul de valorisation «Impairment
test»
Les immobilisations corporelles, acquises apres la fusion du 05 aout 2002, sont evaluees a leur cout d'aequisition
(prix d'achat et frais accessoires, hors frais d'acquisition des immobilisations) ou a leur cout de production. La valeur des
immobilisations transferees lors de la fusion correspond a!curs valeurs nettes comptables aujour de la fosion.
Les acquisitions de la penode correspondent ades renouvellements de materiels devenus obsoletes.
Les sorties de la periode correspondent a des mises au rebut de materiel.s en fin de vie.
La valeur brute des titres de participation est eonstituee par la valeur d'appo11 ou d'acquisition hors frais accessoires.
Les frais d'acquisitions ne sont pas incorpores dans la valorisation des titres.
Une provision est constituee si la valeur d'usage d'un titre devient infericure a sa valeur d'entree. Cette valeur d'usage est
determinee en fonction de l'actifnet re-estime de la filiale.
• CAMECA detient les actions des filiales etrangeres (Cameca-USA, Cameca-UK, Cameca-KOREA Cameca-TAIWAN et
Cameca-Gmbh) a 100 % pour 455 944 € ct Jes autres titres pour 6 403 €.
• Un pret total de 42.8 M euros a ete aceorde a Ametek BY pour 40,3 M euros et a Ametek M.A. Holdings Gmbh pour 2.5 M
euros correspondant ala tresorerie excedentaire aprcs financement du BFR.
• Les autres immobilisations financieres sont constitnees de depots de garanties pour 35 282 euros.
L'amo11issement des immobilisations corporelles est calcule suivant le mode lineaire qui permet de mieux prendre en
compte la depreciation economique des immobilisations, en respectant le cadre defini par Jes prineipes eomptables et fiscaux.
Page 4 sur 19
Les dun~cs ct modes habitucls d'amortissements pratiques sont resumes ci-apres :
Pour Jes amortisscments des bicns app01tes !ors de la fosion, Jes dun~es d'amortissemcnts correspondent a la duree restant a
courir dans lcs livrcs de la societe absorbee.
Les stocks. matiercs premieres ct fournihrrcs, sont evalues a !cur cout standard d'achats. Les stocks de produits finis ct lcs
travaux en coun; sont evalues a !cur cout standard de production. Les stocks, valorises en cout standard, sont corriges
annuellemcnt d'unc pait. des ecarts sur achats constate pour Jes matieres premieres ct marchandises ct d'autre part. de l'ecart
constate sur la valcur recllc du cout de la main d'reuvrc (pour lcs cn-cours ct !cs produits finis).
Les stocks font l'objet d'une depreciation lorsque le cout dcvicnt supericur ala valeur probable de realisation.
Les frais generaux commerciaux, administratifs ct financiers, ainsi que Jes frais de rcchcrche et de dcvcloppcmem nc faisant
pas l'objet d'unc conm1andc client, sont dircctement pris en charge dans l'exercicc.
Va le ur de but Valeurfin
Provision pour depreciation Augmentations Diminutions
d 'e xe rcic e d'e xe re ice
Les creanccs sont cnregistrecs au bilan pour lcur va!eur nominalc. Cc1taines creanccs sont evcnmcllemcnt depreciecs, scion
la methode suivantc :
La ereance constatec est depreciec de 500/o de son montani hors taxe en fin d'cxcrcicc, si clle est supCrieurc a un an
d'cxistence. ct si clle nc fait pas par aillcurs l'objct d'nnc provision cas par cas.
a a
Elle scra depreciee l 00 % si son existence est supericurc dcux ans, dans lcs memes conditions precisees ci-dcssus.
Page 5 sur 19
Par ailleurs, une depreciation complementaire individualisec peut Ctrc constatce !ors de I' analyse du portefcuille en fonction
d'evcnements connus spccifiqucs.
Autrcs creances
Personnel 99 154
Impots ct taxes (2) 192 437
Comptes courants groupe (3) 14 369 824
Divers dcbiteurs 42 758
Sous total 14 704173
Page 6 sur 19
Factures restant a etablir Sill' Jes interventions du S.A.V. 96 678
Inten~ts courus sur Jes prets 2111000
2 207 678 euros
Nature Montauts
Charges d'exploitation
Contrats assistance informatique 30 880
Contrats de maintenance l 723
Assurances 7 452
Deplacements (billets d'avion) 12424
Autres ( Location, Abonnement, Fluides ) 93024
Total 145 504
Les charges payees d'avanee sur les abonnements et !es contrats de service ont ete calculees prorata temporis.
Ils proviennent essentiellement des creances clients etablies en devises. A cc titre, nne provision pour perte de change a ete
constituee pour 17 736 euros.
1.
7.t
a
Le capital social est fixe la somme de six millions sept cent quatre-vingt deux milk cent (6.782.100) euros. II est divise en
quarante-neufmillc dcux cent soixante-six (49.266) actions de meme valeur nominale.
Son capital est detenu a 100 % par Ametek Holdings sari depuis le 01 novembre 2011, date des operations de dissolution
sans liquidation des societes Micro Analyse Instruments et Financiere-Cameca.
Page 7 sur 19
La deliberation de l'associe unique du 28 juin 2013 decide d'affeeter l'integralite du benefice de l'exereice 2012
(9 774 275 euros) au poste «Report a nouveau».
Les provisions pour risques et charges sont constatees lorsque Jes risques et charges sont nettement precises quant aleur objet
mais dont la realisation est incertaine et que des evenements survenus ou en eours rendent probables.
Les dotations et reprises des provisions pour risques et charges se repartissent par nature comrne suit ·
Page 8sur19
a) Provision pour litiges
TI s'agit des litiges prud'homaux.
Ci-aprcs !es hypotheses retenues pour le calcul de la provision conformement a la convention collective de Ia :-.1etallurgie :
o Age previsionnel de depart a Ia rctraite : 65 ans
o Taux d'inflation: LOl2 %
o Taux d'actualisation: 1,0287 %
o Table de mortalite: Source lnsee 2009-2011
Aucun engagement en maticre de retraite n 'a ete constate dans Ies eomptes de la soeietc al'egard des dhigeants.
Les couts d'empmnts ne sont pas incorpores dans Ia valorisation des aetifa corporels et incorporels.
(1) Participation des salaries rcla1ive aux exercices 2008, 2010, 2011 et 2012 hloqa<;e en compte eo111w1t
Ce sont Jes avances pen;ues des clients pour !es livTaisons de materiel arealiser pour un montant de 15 225 722 euros.
Page 9sur19
7.:u. Dettcs
Page 10 sur 19
Emprunts et dettes financieres divers 56106
Dcttcs foumisseurs et comptes rattaches l 550 894
Dettcs sociales 2 570 841
Dettes fiscales l 133 552
Redevances 150 235
Antrcs (cotisations. divers) 23 268
5 484 896 Euros
Nature Montants
Produit5 d'exploitation
Contrats de maintenance SA V (l) 2 100 931
Marchandises faclurees non livrees (2) 522 602
Total 2 623 533
(I) Les contrats de services sont factures aux clients pour unc pCTiodc a courir exprimcc en jours. A la cl6ture. la part calcndairc non echuc
est constatee d' avancc.
(2) La provision correspond ades accessoires 11011 livres relatifs a des machines livrees. factnrees.
Les profits latents s'elevent a 499 164 Euros. Ils proviennent des avances pen;ues des clients pour 50 692 Euros et des dettes
fournisseurs pour 448 472 Euros.
Page 11 sur 19
8.
Le fait generateur du chiffre d'affaires est le transfert de propriete. D'une maniere generale. le transfert de propriete resulte.
soit de la livraison proprement dite au client, soit des clauses contractuelles des marches.
La part du Service Apres Vente dam; le chitfre d'affaires reprcsente 11. I soit 6 607 milliers d'euros.
La zone« Autres » regroupe Jes pays tels que la Russie, la Norvege, la Suisse. I' Algcrie, I' Afrique du Sud, !'Arabie Saoudite,
la Turquie et l'lsrael.
Page 12 sur 19
Ce poste, pour un total de 358 236 euros, comprend des Debits Non commcrciaux (70 K€), la rcfacturation des frais de
personnel (109 K€), ct des redevances (146 K€) aux entites du Groupe.
Le montant des autres achats ct charges extemcs, qui s'elevc a 13 915 milliers d'euros, comprend Jes acbats de
sous-traitances industtielles (2 407 K€), !cs achats non stockes de matieres et foumitures (477 K€). !es remiscs sur autres
achats (- 4 K€), les autres charges extemes (l l 035 Kf) detailles ci-dessous :
Senices e:xterieurs
Sous-traitancc generale (I) 2 997 676 2 795 978 3 437 588
Redevances de credit bail (2) 860 615 889 735 927 360
Locations (3) 63 995 75 027 66224
Entrctkn, reparation. maintenance 255 321 168 425 202 o/27
Primes d'assunmce (4) 99174 95 627 90 725
Etudes et recherches 105 205 213930
Documentation 8 818 19 953 13 567
Frais de colloques. seminaires. conferences 69 541 49426 103 091
Sous mtal 4 460 345 4 308101 4 841482
Autres senices e:xtericurs
Personnel inteiimaire 442 319 360776 111 587
Remuneration d'intermediaires et honoraires (5) 3 517 473 2 872 607 3 356 763
Publicite, publications. relations publiques 1745 10961 15 510
Transports de biens (6) 774 925 764 219 828 524
Deplacements. missions et receptions (7) 1438 283 l 310 975 1447159
Frais postauxet de tClecommunications 55 170 68277 47988
Services bancaires et assimilcs 201394 181 734 96221
Divers (8) 143 031 130 774 114 715
Sous total 6 574 341 5 700 323 6 018 467
Total 11034686 10 008 424 10 859 949
( J) Prestations pour 1 027 KE, autres prestations dccentralisees pour 1 359 KE, exploitation informatique pour 187 KE, nettoyage et
gardiennage des locaux ponr 415 KE.
(2) Remboursement du credit bail immobilier que Camcca a souscrit aupres de BNP ex Fortis Lease pour financcr le nouveau siege.
(4) Couvertures concernant la rcsponsabilite civile, la muhirisque industricllc lY compris la pcrtc d'exploitation}. le transport des
marehandises, la floue automobile et Hommes CJes pour le credit bail immobilicr.
(5) Commissions sur ventes pour 3 340 KE, honoraires pour 174 K€' (dont 81 K€ verses aux commissaires aux comptcs) et
divers pour 4 KE.
(6} Transports sur achats pour 252 K€, transports et emballagcs sur ventes pour 504 KE et divers pour 19 KE.
(7) Frais de voyages pour 512 K€, de missions pour 812 KE ct de receptions pour 115 KE.
(8) Cotisalions des organisations pour 43 Kt. et frais de rccrutcrncnt pour 100 KE.
Page 13 sur 19
Autres charges 2013 2012 2011
Redevances (!) 147198 51313 97221
Divers (2) 17 I JO 35 963 8 345
TotaJ 164 308 87 277 105 566
( 1) redevances versees ades organismes (CNRS, ONERA) pour !'utilisation de !ems brevets dans nos machines
(2) dont pertes sur crcances irrecouvrables de 16 281 Euros
Res ultat net de I' exercice 12 672 906 9 774 275 4 685 251
(I) dont Dividendes re9us des filia!es pour 2 454 202 euros
Revenu s du pret a Ametek B V pour 806 000 euros
Revenus du pret a Ametek Gmbh pour 63 861 euros
(2) dont !ntcrels sur participation en compte c-0irrant bloque pour < 77 835 > euros
lnterets de l'avance Cameca GmbH pour l 667 > curos
(3) don! Revenus factures it Ametek Holdings Sari selon la convention de tresorerie pour 237 !35 euros
Swap de taux (Leasing) pour < 271 557 euros
(6) dont VNC des immobilisations mises au rebut pour 31 659 > euros
Page 14 sur 19
Une provision de I 369 86 l Euros a 6t6 constat6e dans Jes comptes de la societ6 au titre de la participation confonnement a
!'accord de participation signe lc 25 juin 2010.
7.
18 710425 6410401
Deficits imputes () ()
Le resultat fiscal de l'exercice (14 621 186 €) genere 1111 impot a payer de 5 009 383 euros.
Un credit d'imp6t en faveur de la recherche pour 438 257 Euros et un credit d'impot pour la eompetitivit6 pour l'emploi
pour 96 543 euros ont ete constates dans les comptes de la soeiete .Ces credits s'imputent sur l'impot sur Jes soci6tes, soit un
impot net apayer de 4 474 583 Euros.
Cette somme est transferee chez Ametek Holdings SARL, la tete de groupe, dans le cadre de I'integration fiscale.
Au 31/1212013 CAMECA Cameca Olma Airetek Caireca Caea c~ireca Am,1ek Alrelek Airetek Antav~ Airetek Am;tek Ametek AMETEK AMETEK
i en euros) FRANCE USA UK JAPA~ KOREA TAIWAN GMBH SHANGHAI INDIA BRASIL SAS inc USA IJ,IBH Holdings BY
Au bi/an
Aclif
Prets
Pitteur 44911@00
2563 861 42347119
Crell!lces d'ex~oitation
Coqites cuurants Canm 14369824
Coqitcs c{iurams partenaires 14169824
Cl~ms 2530 304
Filraks partenaires 2{);12364 ]18748 19070 106326 19588 7281 3125 3996 9807
Passif
Page 15 sur 19
An 31112/2013 CAM!:'CA Ca11£ea Cam:ca Ametek Ca11£ca Cameca Cameca Anl::tek Am.:tek A1retek A\iETEK A},!ETEK
( cneums} FRA'lCE USA UK JAPAK KORE>\ TA!WAK CMBH SHANGHAI l'lDIA lTALY SHA\lGHAI GMBH SARL Holdings BV
Au L'ompte de resultat
Prodnits <!'exploitation
, Ventes auxfiliaies 7 675 120
. Societes partenaircs 5438421 8512 [ 125 799 316 694 287 762 467 820 7281 19 804 25&J 448
,Prestations facturees aux filial 234 836
. Sociites 2}4 836
Charges <!'exploitation
. Aehats aupres des tlliales 2 332 874
. SociCtCs 22XI077 ·6526 58 323
,Prestatiom faites par Jes filiale 3 964 476
, Societes partenaires 329 341J 83872 ll6 297 1024 71] 1182743 1167 5l3
Prodnits financiers
. Dividendes re~us 2 454 068
. Societes partenaires 198 844 787 526 1467 698
.lnterets courus arecevoir l 106 996
. Societes pancnaire> 63~61 237 135 806 000
Charges financieres
,lnterets et charges arnmiles 1667
, Societes panenaires J 66i
10.
• Des cautions ct avals aceordes ades clients par Jes banques pour notre compte s'elevent a 14 082 918 E pour Jes marches
ctrangers.
• Une assurance Homme Cle a ete souscrite pour un total de 750 000 euros sur l personne.
• II n'existe pas de garanties de passif, d'engagements de suretc et d'actes de nantissements au 31 deeembre 2013.
• PITCH Promotion, a cede par acte notarie du 21/l 2i2005 son terrain - 29 quai des Gresillons a Gennevilliers(92).
et a vendu en etat futur d'achevement till immeuble a usage de bureaux et d'activites pour une surface de 7 420 m2 a
BNP exFortis Lease. La livraison a eu lieu le 13 juillet 2006.
Cc meme jour, dcvant notaire Fortis Lease a signe un credit immobilier avec Cameea pour cet ensemble immobilier pour
une duree de 12 ans et une valeur de 12 340 000 euros dont une avance de 1 million euros a ete versee. Les
remboursements ont commence a eompter de la livraison.
Page 16 sur 19
Dans le cas oil la societe avait acquis cc bien, l'amortisscment de la nouvelle usine (construction et agcncements),
decomposee en 4 groupes avec des durees de vie respectives de 8 I I 0 I 25 et 30 ans, aurait ete de 468 048 euros par an.
A an
Echeancier A I an au plus A plm de 5 ans
et 5 ans au lus
Le prix d' acquisition a I'expiration du credit bail sera de 3 085 000 euros
Nombre d'heures ouvertes au titre du droit individuel a la fom1ation (DIF) au 31.12.2013 17 861.50 heures
Nombre d'heures de fonnation consommees au titre du DJ.F. au 31.12.2013 175 heures
Aucune demande de formation n'ayant ete deposee par les salaries au 3 L12.2013, et acceptee par la direction, la societe n 'a
pas juge utile de procedcr aune provision au titre de cet engagement.
et
Neant
de
Neant
Neant
Page 17 sur 19
Confonnement aux articles L.233-16, L.233-17 et R.233-15 du Code de Commerce, la societe, dont le capital est detcnu a
100'% par la societe Ametek Holdings SARL depuis le 9 aoi\t 2007, n'etablit ni ne publie de comptcs consolides pour
I' exercice clos le 31 deccmbre 2013, etant precise que :
- Jes comptes des societes controlecs directemcnt ou indirectement par la societe Ametek Holdings SARL sont inclus dans
Jes eomptes consolides de l'ensemblc plus grand d'entreprises etablis par la societe Ametek lne., soeiete de droit
americain,
- ccs comptes sont completes par la mention dans ]'annexe des comptes annuels de la soeiete Ametek Holdings SARL
des infonnations signifieativcs visees aI' article R233-15 du Code de Commerce.
1.
Neant
2,
CAMECA UK
PO box 88, Wilmslow
Cheshire SK95BE
Grande-Bretagne
CAl\'IECA GmbH
Carl-von Linde Str. 42
D-85716 Unterschleisshcim
Allemagne
Page 18 sur 19
Tableau des filiales et participations au 31.12.2013
Reserves (inclut Resultat de l'exercice) 35 489 586 (6281) 1 506 155 919 41544615 2 068 126
Dhidendes verses
- Euros 198 844 779 299 I 332 018
-Delises 165 275 1 133 478 521 54841888
Page 19 sur 19
« CAMECA »
Societe par actions simplifiee au capital de 6. 782.100 euros
Siege social : 23/29 Quai des Gresillons
92230 Gennevilliers
403 092 216 R.C.S. Nanterre
EX TRAIT
TROISIEME DECISION
l'Assoclee Unique decide d'affecter le benefice de l'exercice s'elevant a 12 672 906 (en totalite
du credit du compte « report a nouveau »qui s'eleve, apres affectation du benefice, a44 412 372
{.
L'Assodee Unique prend acte qu'il n'a pas ete procede a des distributions de dividendes au titre des
trois derniers exercices.
1"1 . . . . . . . . . . . . . . . . . . . . . . . . . . ,. • • " . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . _ • • • • ,. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
8/27/2014 Federal Gazette
Quick Search
Search
Search term:
DUNKERMOTOREN GMBH
Which area would you like to search?
All areas
Start new search
» Advanced search
It is Not possible to perform a full text search of the content of published annual financial statements and publications Pursuant to sections 264 para. 3, 264b
of the Commercial Code (HGB).
Information about filed annual financial statements can be retrieved from the Company Register.
Publication
Name Area Information Relevance
date
Dunker Motors GmbH Accounting / Annual financial statements for fiscal year from 08/26/2013 100%
Bonn village in the finance reports 01.01.2012 to 31.12.2012
Black Forest
Auditor's Report
We have audited the annual financial statements - to 31 December 2012, including the accounting and the management report of
Dunkermotoren GmbH, Bonn village, for the business year from January 1 - comprising the balance sheet, profit and loss account and
notes. The accounting and preparation of financial statements and management report in accordance with German commercial law are
the responsibility of the Company's management. Our responsibility is to express an opinion on the basis of on our audit, on the
financial statements, including the accounting and the management report.
We conducted our audit in accordance with § 317 HGB and promulgated by the Institute of Auditors (IDW) and German generally
accepted auditing standards. Those standards require that we plan and perform that misstatements materially affecting the
presentation of operations in the annual financial statements in accordance with principles of proper accounting and in the
management report of the assets, financial and earnings position, with reasonable assurance be detected. In determining the audit
procedures Knowledge of the business activities and the economic and legal environment of the Company and expectations as to
possible misstatements are taken into account. During the audit, the effectiveness of the accounting-related internal control system
and the evidence supporting the disclosures in the annual financial statements and management report are examined primarily on a
test basis. The audit includes assessing the accounting principles used and significant estimates made by management, as well as
evaluating the overall presentation of the financial statements and the management report. We believe that our audit provides a
reasonable basis for our opinion.
In our opinion based on the findings of our audit, the annual financial statements comply with legal requirements and, in compliance
with generally accepted accounting principles give a true and fair view of the assets, financial and earnings position of the company.
The management report is consistent with the financial statements as a whole provides a suitable view of the Company's position and
suitably presents the opportunities and risks of future development.
Matischiok, auditors
Mehnert, auditors
https://www.bundesanzeiger.de/ebanzwww/wexsservlet?global_data.language=en&session.sessionid=f748fcbc0e68ac7f659652f3ddb5c027&page.navid=gotola… 1/16
8/27/2014 Federal Gazette
Balance sheet at 31 December 2012
Assets
31.12.2011
EUR EUR EUR
A. Fixed assets
I. Intangible assets
1 Purchased patents and similar rights and assets and licenses of such 30,333,182.00 37,089,861.00
rights and assets
2nd goodwill 14,302,564.67 21,453,847.07
44,635,746.67 58,543,708.07
II. Tangible assets
1. Land, leasehold rights and buildings, including buildings on third party 3,857,107.54 3,368,862.54
land
2 Plant and machinery 8,220,982.00 8,592,514.00
3 Other equipment, factory and office equipment 2,844,704.22 3,185,603.22
4 Advance payments and construction in progress 1,182,587.77 1,970,125.92
16,105,381.53 17,117,105.68
III. Financial assets
1 Shares in affiliated companies 4,848,200.42 4,448,200.42
31.12.2011
EUR EUR EUR
A. Capital and reserves
I. Subscribed capital 2,050,000.00 2,050,000.00
II. Paid-in capital 106,034,224.97 70,475,000.00
III. Accumulated loss -5202668.07 -13601256.03
102,881,556.90 58,923,743.97
B. Provisions
1 Provisions for pensions and similar obligations 8,312,174.00 7,582,296.00
2 Tax provisions 0.00 172,663.90
3 Other provisions 8,824,022.44 11,116,739.74
17,136,196.44 18,871,699.64
C. Liabilities
1 Liabilities to banks 0.00 35,450,000.00
Second received on orders 852,508.21 924,077.44
3 liabilities for goods and services 6,853,956.80 7,557,840.18
https://www.bundesanzeiger.de/ebanzwww/wexsservlet?global_data.language=en&session.sessionid=f748fcbc0e68ac7f659652f3ddb5c027&page.navid=gotola… 2/16
8/27/2014 Federal Gazette
4 Liabilities to affiliated companies 941,725.75 530,786.76
5 Other liabilities 974,471.68 1,508,123.45
of which taxes EUR 489,411.10 (prior year. TEUR 434)
9,622,662.44 45,970,827.83
129,640,415.78 123,766,271.44
2011
EUR EUR EUR
1 Revenues 136,368,747.36 140,144,302.29
Second increase (PY. Decrease) in inventories of finished goods and 525,245.01 -507971.08
work in progress
3 Other own work capitalized 252,761.27 276,099.14
4 Other operating income 2,292,651.02 1,714,028.75
which income from currency translation EUR 259,316.22 (prior year.
TEUR 266)
139,439,404.66 141,626,459.10
5 Cost of materials
a) Cost of raw materials and supplies and of purchased merchandise 56,527,716.60 57,530,151.03
b) Cost of purchased services 871,518.08 1,115,180.46
6 Staff costs
a) Wages and salaries 35,322,577.51 36,046,853.28
b) Social security contributions and expenses for pensions and other 6,573,008.45 6,523,831.08
employee benefits
of which pension costs EUR 404,729.42 (prior year. TEUR 226)
7 Amortization of intangible fixed assets and tangible assets 18,169,460.24 18,549,429.89
8 Other operating expenses 12,675,150.79 13,547,069.48
which expenses from currency translation EUR 298,741.74 (prior year.
TEUR 295)
130,139,431.67 133,312,515.22
9 Other interest and similar income 344,282.12 156,038.80
thereof from affiliated companies EUR 285,975.11 (prior year. TEUR 107)
10 Interest and similar expenses 1,402,145.99 3,256,631.53
which from the compounding of provisions EUR 661,109.00 (prior year.
TEUR 521)
-1057863.87 -3100592.73
11 Profit from ordinary activities 8,242,109.12 5,213,351.15
12 Taxes on income and earnings -222217.23 12,642,449.37
13 Other taxes 65,738.39 99,832.68
14 Income from loss absorption 0.00 7,528,930.90
15 Net income 8,398,587.96 0.00
16 Vororganschaftlicher loss carryforward 13,601,256.03 13,601,256.03
17 Accumulated deficit -5202668.07 -13601256.03
A. General Information
The financial statements of the Dunker Motors GmbH, Bonn village, was after the commercial accounting provisions of §§ 242 ff., And
placed §§ 264 ff. HGB as well as the relevant provisions of the Limited Liability Companies Act in EUR. The requirements for large
corporations.
Since 1 January 2011 there is a profit and loss transfer agreement with the parent company Direl GmbH, Bonn village. Since January 1,
2011 was a income tax sharing agreement with Direl GmbH. With effect from 1 January 2012 is due to the agreement signed on
December 7, 2012 profit transfer agreement between the Direl GmbH (former controlling company) and the Direl Holding GmbH, Bonn
village (new controlling company) an income-tax group between the Dunker Motors GmbH (Subsidiary Company) and the Direl Holding
GmbH.
https://www.bundesanzeiger.de/ebanzwww/wexsservlet?global_data.language=en&session.sessionid=f748fcbc0e68ac7f659652f3ddb5c027&page.navid=gotola… 3/16
8/27/2014 Federal Gazette
B. Accounting and Valuation Methods
For the preparation of the financial statements, the following accounting and valuation rules were applied.
Acquired intangible fixed assets are stated at acquisition cost and, if subject to wear are amortized over their expected useful lives.
The depreciation is based on a useful life of 3-5 years usually. Impairment losses occur at a permanent impairment of value. In the
fiscal year, however, no impairment losses were recognized. Internally generated intangible assets i. S. d. § 248 para. 2 HGB were not
activated. The goodwill from the merger of Dunkermotoren GmbH on the former Dunkermotoren
Holding GmbH, Bonn village, in fiscal year 2010 will be amortized over a period of 5 years. The amount recognized in the context of this
merger brand name "Dunker Motors" is over five years, customer relationships are amortized over seven to ten years over three to
fourteen years and product-related know-how.
Tangible fixed assets are stated at acquisition or production cost and, if depreciable assets, less scheduled depreciation. In the cost
of self-constructed assets allocable overheads and led by the manufacturing depreciation are included in addition to the direct costs.
The useful life is 2 to 10 years for buildings and land improvements 10 to 50 years, technical equipment and machinery 5 to 10 years
as well as other equipment, factory and office equipment.
Low-value assets up to an individual net value of EUR 150 are fully depreciated in the year of acquisition and expensed as incurred;
their immediate
Disposal being assumed. For the financial year ended 31 December 2009 was for
Acquired fixed assets with an individual net worth of more than EUR 150 to EUR 1,000 of the tax to be formed annually collecting items
for reasons of simplicity in the trade balance. This is a flat rate of 20 percent per annum in the year of acquisition and depreciated the
next four years. Since fiscal year 2010, assets with an individual net worth of more than EUR 150 to EUR 410 including be written off
immediately. Depreciation on additions to property, plant and equipment are made pro rata temporis.
Shares in affiliated companies and participations are stated at cost or at the lower fair value.
The inventories of raw materials and supplies are enabled for moving average or lower market prices plus reasonable incidental
acquisition costs on the balance sheet date.
Work in progress and finished goods are valued on the basis of individual calculations based on the management accounts at cost,
which includes directly attributable material costs, manufacturing costs and special costs as well as production and material costs and
depreciation are taken into account. General and administrative costs were gem. § 255 para. 2 3 HGB enabled.
In all cases, was made for loss by deductions for outstanding costs have been made of the likely sales prices.
All discernible risks in inventories, arising from above-average storage duration, reduced utility and lower replacement costs are
covered by appropriate devaluations.
Receivables and other assets are stated at nominal value. All risk-bearing items is accounted for by making appropriate allowances for
doubtful debts.
Provisions for pensions and similar obligations were calculated using the declining balance in installments projected unit credit method
("projected unit credit method") using the "mortality tables 2005 G" by Prof. Dr. Klaus Heubeck. For discounting the average market
interest rate for a remaining term of 15 years was used by 5.05% according to the Rückstellungsabzinsungsverordnung of 18 November
2009.
In addition, the provision investigation were based on the following calculation assumptions:
31.12.2012
Probability of dying RT 2005 G
Invalidisierungswahrscheinlichkeit RT 2005 G
Of marriage RT 2005 G
Rate of compensation increase 2.50%
Indexation 1.75%
Dynamic contribution ceiling
statutory pension 2.25%
The calculation of the turnover rate occurs with age-related annual turnover probabilities.
Furthermore, there are defined benefits occupational pension from pension accounts on the basis of employee-funded contributions,
the capital converted into building blocks and be credited corresponding pension accounts (Dunker Motors pension account). It is an
insurance-linked pension plan which according to the December 31, 2012. § 253 para. 1 sentence 3 HGB was measured at the fair
https://www.bundesanzeiger.de/ebanzwww/wexsservlet?global_data.language=en&session.sessionid=f748fcbc0e68ac7f659652f3ddb5c027&page.navid=gotola… 4/16
8/27/2014 Federal Gazette
value of the underlying back-cover insurance. The fair value of a back-cover insurance is demanding plus from the so-called business
plan coverage capital of the insurance company. Approximately one existing credit from rebates (so-called. Surplus sharing). The sole
purpose of meeting the pension obligations serving, the all other creditors confiscated assets (plan assets i. S. d. § 246 para. 2
sentence 2 HGB) were charged at their fair value with the provisions.
The provisions for part-time were calculated using the declining balance in installments projected unit credit method ("projected unit
credit method") using the "mortality tables 2005 G" by Prof. Dr. Klaus Heubeck. If an interest was taken into account, the interest rate
was set at 3.81%.
Serving the sole purpose of meeting the retirement obligations, which all other creditors confiscated property (liability insurance,...
Fund assets i p d 2 § 246 sentence 2 HGB) were charged at their fair value with the provisions.
Other provisions account for all contingent liabilities and contingent losses from pending transactions. They are recognized in the
amount dictated by prudent business judgment settlement amount (ie including future cost and price increases). Provisions with a
remaining maturity of more than one year were discounted. As far as the underlying obligation has an interest component or is a
pension obligation without consideration, the provision at present value at an interest rate depending on the estimated utilization
between 3.69% and 4.22% was applied.
Foreign currency denominated assets and liabilities were translated at the average spot exchange rate at the balance sheet date.
Gains and losses from exchange rate fluctuations are taken into account at the balance sheet date. With a remaining maturity of more
than one year, the realization principle (1 sentence 1 HGB § 253.) Are (§ 252 para. 1 no. 4 sentence 2 HGB) and the cost principle
observed.
Fixed assets
The development of the individual items of fixed assets is annexed to include depreciation of the financial year.
Intangible assets are mainly found in the past were made from January 2, 2010 Fusion of Dunkermotoren GmbH on the former Dunker
Motors Holding GmbH. In addition to the goodwill (EUR 35,756) 34,200 thousand, the brand name "Dunker Motors" TEUR 6,900 as well
as product-related know-how and development services TEUR 8,653 were recognized for customer relations. At the balance sheet
date, net book values result in the amount of TEUR 14,303 (goodwill) and EUR 29,882 (other items). Intangible assets comprise the
remainder purchased software.
Disclosure of shareholdings
Receivables from shareholders exist in the amount of TEUR 2,426 (PY. TEUR 10,552).
Receivables from affiliated companies include trade receivables in the amount of TEUR 1,974 (PY. TEUR 2,014).
All receivables and other assets have a residual maturity of up to one year as last year.
Deferred taxes
Due to the tax group, the deferred taxes of a company on organ support Direl Holding GmbH are recognized.
Equity
The share capital of Dunkermotoren GmbH is fully furnished and the balance sheet date EUR 2,050,000.00. The sole shareholder is the
Direl GmbH, Bonn village. Between the Dunker Motors GmbH (ergebnisabführende society) and the Direl GmbH (income recipient
company) is effective as of 1 January 2011, a profit transfer agreement. Because of this contract, the entire net income of the Dunker
Motoren GmbH is paid to the Direl GmbH or taken over an otherwise incurred net loss.
https://www.bundesanzeiger.de/ebanzwww/wexsservlet?global_data.language=en&session.sessionid=f748fcbc0e68ac7f659652f3ddb5c027&page.navid=gotola… 5/16
8/27/2014 Federal Gazette
In connection with the acquisition of Dunker Motors Group in fiscal year 2012, the AMETEK Material Analysis Holdings GmbH, Kleve, to
repay the existing loan liabilities of Dunkermotoren GmbH from the syndicated. As a result of the repayment of the syndicated loan by
AMETEK Material Analysis Holdings GmbH, Kleve, was a claim for compensation of AMETEK Material Analysis Holdings GmbH against the
Dunker Motoren GmbH in the amount of 35,559,224.97 EUR. This claim for compensation was filed by the AMETEK Material Analysis
Holdings GmbH indirectly holds Direl Holding GmbH and Direl GmbH in the capital reserve of Dunkermotoren GmbH according to § 272
para. 2 no. 4 HGB.
Provisions
31.12.2012 31.12.2011
EUR EUR
Provisions for pensions and similar obligations 8312 7582
Information on transfer pursuant to § 246 paragraph 2 sentence 2 HGB with the provision for the insurance-linked pension commitment
(Dunker Motors pension account).:
EUR
Settlement amount of offset liabilities 2402
Fair value of assets (liability insurance) 2402
Allocated costs 0
Allocated income 0
The fair value of assets equals the origination costs.
Information on transfer pursuant to § 246 paragraph 2 sentence 2 HGB with the provision for partial retirement.:
EUR
Settlement amount of offset liabilities 1724
Fair value of assets (liability insurance) 1126
Allocated costs 0
Allocated income 0
The fair value of assets equals the origination costs.
Liabilities
31.12.2012 31.12.2011
in EUR thousand in EUR thousand
Residual Residual Residual Residual Residual Residual
maturity <= 1 maturity> 1 maturity> 5 maturity <= 1 maturity> 1 maturity> 5
Total year year years Total year year years
Liabilities to banks 0 0 0 0 35,450 0 35,450 0
Advance payments 853 853 0 0 924 924 0 0
received on orders
Liabilities for goods 6854 6854 0 0 7558 7558 0 0
and services
Liabilities to affiliated 942 942 0 0 531 531 0 0
companies
Otherwise. Liabilities 974 974 0 0 1508 1508 0 0
9623 9623 0 0 45,971 10,521 35,450 0
Liabilities to affiliated companies in the amount of TEUR 942 (PY. TEUR 531) liabilities for goods and services.
The liabilities to banks were fully repaid on 21.05.2012 with all ancillary obligations by AMETEK Material Analysis Holdings GmbH.
Contingencies
https://www.bundesanzeiger.de/ebanzwww/wexsservlet?global_data.language=en&session.sessionid=f748fcbc0e68ac7f659652f3ddb5c027&page.navid=gotola… 6/16
8/27/2014 Federal Gazette
As of the date warranty statements for existing and future liabilities to suppliers in favor of the subsidiary Dunker Motors Linear
Systems Ltd., Basildon, in the amount of kGBP 20 There is also a performance guarantee for the rental obligations of the Dunker
Motors Linear Systems Ltd. and the Dunker Motors doo Subotica, Subotica. In favor of the subsidiary pleas- ant Dunker Motors Italia
srl
is an indemnity in the amount of EUR 49 and for Dunkermotoren France SAS in the amount of TEUR 19th
The risk of claims from this warranty statements is considered low due to the expected positive business outlook of subsidiaries.
The company is liable pursuant to § 73 AO for such taxes of the controlling, for which the fiscal unity between the two is fiscally
important.
Off-balance sheet
1) Operating - Leasing:
a) Buildings
31 December 2012 has obligations under operating leases for the logistics center in Bonn village in the amount of TEUR 3,607 (PY.
TEUR 4,083). Purpose is the optimization of cash and cash equivalents. All risks remain with the lessor. Advantages are the
optimization of cash and cash equivalents.
b) IT Equipment
31 December 2012 are obligations from operating leases for computer equipment in the amount of TEUR 611 (PY. TEUR 52). Purpose is
the optimization of cash and cash equivalents. All risks remain with the lessor. Advantages are the optimization of cash and cash
equivalents and the minimize risks regarding aging and failure of computer equipment.
c) Motor vehicles
31 December 2012 are obligations from operating leases for motor vehicles in the amount of TEUR 354 (PY. TEUR 364). Purpose is the
optimization of cash and cash equivalents. All risks remain with the lessor. Advantages are the optimization of cash and cash
equivalents and risk minimization.
In addition to the aforementioned liabilities and off-balance sheet transactions, other financial obligations amounting to TEUR 7,161
(PY. TEUR 8,833). These obligations relate to purchase commitments for investments and production materials in the normal course of
business.
31.12.2012 There are two interest rate caps in the form of a maximum rate agreement, which was completed on 01/10/2010 with an
original maturity of 15/11/2013. These interest rate caps were used to hedge the interest rate risk of the loans under the syndicated
loan, which was repaid in full 5/21/2012 with all ancillary obligations. The reference amount denominated in each of 25 million euros.
The fair value for each interest rate cap agreement TEUR 0 (previous year:. EUR 6).
The assessment will be based on current market data using market standard valuation methods.
In fiscal 2012, there were no transactions with related persons or companies under normal market conditions.
Revenues
2012 2011
EUR EUR
AC Motors (AC and DC motors) 2866 3194
BRDC motor (DC commutator motors) 79511 82469
BLDC motor (Brushless DC Motors) 36446 34883
https://www.bundesanzeiger.de/ebanzwww/wexsservlet?global_data.language=en&session.sessionid=f748fcbc0e68ac7f659652f3ddb5c027&page.navid=gotola… 7/16
8/27/2014 Federal Gazette
Ven. BI-motor (blinds and places drives) 12,382 13,500
Accessories and Miscellaneous 5164 6098
136369 140144
Breakdown by market
2012 2011
EUR EUR
Germany 77660 78668
Rest of Europe 38824 41,322
North America 6730 6194
Other countries 13,155 13,960
136369 140144
Further information on sales are included in the management report.
2012 2011
EUR EUR
Reversal of provisions 1109 473
Foreign exchange gains 259 266
intercompany balances 606 759
Insurance refunds 55 0
Other 264 216
2293 1714
Other operating income (TEUR 473 PY.) Are period income of EUR 1,164 included.
2012 2011
EUR EUR
Amortization expense for the year amounted to TEUR 18,169 (previous year:. TEUR 18,549). Impairment losses were recognized.
The item interest and similar expenses include the interest portion of pension obligations, the retirement obligations, the anniversaries
and the death benefit obligations in the amount of TEUR 641 (PY. TEUR 491) as well as the interest portion of the warranty obligations
of TEUR 20 (PY. TEUR 30).
Due to the tax sharing agreement with Direl Holding GmbH are recognized both the effective and the deferred income taxes on the
level of Direl Holding GmbH. The post-tax income and earnings includes a tax refund in the amount of TEUR 235 as well as other income
tax expense of EUR 13 Both of these issues relate to pre-consolidation assessment periods.
E. Other information
https://www.bundesanzeiger.de/ebanzwww/wexsservlet?global_data.language=en&session.sessionid=f748fcbc0e68ac7f659652f3ddb5c027&page.navid=gotola… 8/16
8/27/2014 Federal Gazette
Guckelberger, Frank, Huefingen, commercial management
Average number of employees during the financial year employees (full time equivalents):
2012 2011
EUR EUR
In the 2012 financial year amounted to the fees of Ernst & Young GmbH auditing firm, Stuttgart, pursuant to § 285. 17 HGB total of
EUR 98 accounted for auditing EUR 52 and EUR Tax on 46th
Group Relationships
The Company is an indirect 100% subsidiary of Ametek Material Analysis Holdings GmbH, Kleve. The financial statements of the
Company in the consolidated financial statements of AMETEK Inc., Berwyn, United States, incorporated (largest scope of
consolidation).
To prepare consolidated financial statements, the Company was not required at December 31, 2012, as the AMETEK Inc. prepares
consolidated financial statements with effect of releasing the company.
The exempting consolidated financial statements of AMETEK Inc. is prepared using the accounting policies of the US-GAAP, is the seat
of AMETEK Inc. in Berwyn, HR no. (USA) IRS 14-1682544 available and is in German language with the Federal Gazette by the Ametek
Material Analysis Holdings GmbH in Kleve, HR no. HRB 9403, disclosed.
The substantially different accounting, valuation and consolidation methods between American (US-GAAP) and German (HGB)
accounting in relation to the consolidated financial statements of AMETEK Inc., Berwyn / USA are set forth below.
Under US-GAAP identified in connection with the acquisition of the Dunker Motors Group by Ametek Material Analysis Holdings GmbH
intangible assets were recognized at their fair value and - unless their useful life is determinable - amortized over its expected useful
life. These relate to the brand "Dunker Motors", customer relationships and product-specific know-how. Customer relationships are
amortized over a useful life of 20 years, the product-specific know-how of over 15 years. The brand name is subject due to the
indefinite useful life not be amortized.
The resulting as part of an acquisition, goodwill is subject to US-GAAP is not amortized but is at least annually tested for impairment
and written down if necessary.
https://www.bundesanzeiger.de/ebanzwww/wexsservlet?global_data.language=en&session.sessionid=f748fcbc0e68ac7f659652f3ddb5c027&page.navid=gotola… 9/16
8/27/2014 Federal Gazette
Property and equipment
Under US-GAAP identified in connection with the acquisition of the Dunker Motors Group by Ametek Material Analysis Holdings GmbH
tangible assets are recognized at their fair value and amortized over its expected useful life.
The useful lives according to HGB and U.S. GAAP are as follows:
US-GAAP (fair
Asset HGB new value *) US-GAAP new
Buildings and equipment 10 - 50 years 10 - 25 years 10 - 40 Years
Technical equipment and machinery 5 - 10 years 7 years 7 - 10 years
Other equipment, operating and office equipment 2 - 10 Years 2 - 4 years 2 - 10 Years
Low-value assets Pool depreciation N/A WA
5 years
Both HGB and US-GAAP, provisions under the projected unit credit method ("projected unit credit method") were determined. Actuarial
gains and losses are HGB as income or expense, according to US-GAAP (corridor method) recognized directly in other comprehensive
income (OCI - other comprehensive income).
The calculation parameters according to HGB and U.S. GAAP are as follows:
HGB US-GAAP
31.12.2012 31.12.2012
Market interest rate 5.05% 3.55%
Rate of compensation increase 2.50% 2.50%
Rentend dynamics 1.75% 1.75%
Dynamic contribution ceiling statutory pension insurance 2.25% 2.25%
Other provisions
The possibilities for creating provisions are more restricted in the US GAAP than under HGB. Provisions must be made in accordance
with US-GAAP, when an obligation to a third party, the utilization is probable ("more likely than not") and the anticipated amount of
the settlement amount of the required provision can be reliably estimated. It also discounting is to be considered if this can be
reasonably estimated. Provisions under German GAAP are valued at the expected settlement amount and discounted at a residual
maturity of more than one year. The discount rate is based according to US-GAAP to provide returns that are realized at the balance
sheet date on high quality fixed-income corporate bonds. After HGB this interest is basically a runtime corresponding average market
rate over the past seven years.
Deferred taxes
By the BilMoG a high degree of harmonization in the calculation system and measurement of deferred tax was generated. Pursuant to §
274 HGB tax loss carryforwards are only to be considered if in the next five years, a loss offset is expected. After HGB is an option to
recognize a deferred tax overhang, according to US-GAAP, deferred taxes are reported.
The Management
https://www.bundesanzeiger.de/ebanzwww/wexsservlet?global_data.language=en&session.sessionid=f748fcbc0e68ac7f659652f3ddb5c027&page.navid=gotol… 10/16
8/27/2014 Federal Gazette
buildings on third party land
2 Plant and machinery 36,429,351.36 683,629.27 -2029971.29 887,043.80 35,970,053.14
3 Other equipment, factory and office equipment 24,054,508.47 1,273,133.56 -2396708.41 212,124.18 23,143,057.80
4 Advance payments and construction in progress 1,970,125.92 986,392.61 0.00 -1773930.76 1,182,587.77
71,050,884.44 3,145,499.91 -4651612.10 -56,175.20 69,488,597.05
III. Financial assets
1 Shares in affiliated companies 4,448,200.42 400,000.00 0.00 0.00 4,848,200.42
2nd investments 40,000.00 0.00 0.00 0.00 40,000.00
4,488,200.42 400,000.00 0.00 0.00 4,888,200.42
164,049,004.96 3,750,355.69 -4916343.03 0.00 162,883,017.62
Accumulated depreciation
1.1.2012 Additions Departures 31.12.2012
EUR EUR EUR EUR
I. Intangible assets
1 Purchased patents and similar rights and assets and licenses in 15,663,647.33 7,002,955.98 -249976.93 22,416,626.38
such rights and assets
2nd goodwill 14,302,564.70 7,151,282.40 0.00 21,453,847.10
29,966,212.03 14,154,238.38 -249976.93 43,870,473.48
II. Tangible assets
1. Land, leasehold rights and buildings, including buildings on third 5,228,036.15 332,648.05 -224893.40 5,335,790.80
party land
2 Plant and machinery 27,836,837.36 1,908,167.07 -1995933.29 27,749,071.14
3 Other equipment, factory and office equipment 20,868,905.25 1,774,406.74 -2344958.41 20,298,353.58
4 Advance payments and construction in progress 0.00 0.00 0.00 0.00
53,933,778.76 4,015,221.86 -4565785.10 53,383,215.52
III. Financial assets
1 Shares in affiliated companies 0.00 0.00 0.00 0.00
2nd investments 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
83,899,990.79 18,169,460.24 -4815762.03 97,253,689.00
Book values
31.12.2012 31.12.2011
EUR EUR
I. Intangible assets
1 Purchased patents and similar rights and assets and licenses in such rights and assets 30,333,182.00 37,089,861.00
2nd goodwill 14,302,564.67 21,453,847.07
44,635,746.67 58,543,708.07
II. Tangible assets
1. Land, leasehold rights and buildings, including buildings on third party land 3,857,107.54 3,368,862.54
2 Plant and machinery 8,220,982.00 8,592,514.00
3 Other equipment, factory and office equipment 2,844,704.22 3,185,603.22
4 Advance payments and construction in progress 1,182,587.77 1,970,125.92
16,105,381.53 17,117,105.68
III. Financial assets
1 Shares in affiliated companies 4,848,200.42 4,448,200.42
2nd investments 40,000.00 40,000.00
4,888,200.42 4,488,200.42
65,629,328.62 80,149,014.17
Management report for the business year from 1 January to 31 December 2012
Operations
Subject of the Dunker Motoren GmbH is the development, manufacture and sale of electric drives and controls, especially electric
motors and gear units with associated control electronics including software and the provision of services in this area, especially in
connection with drive designs and commissioning.
https://www.bundesanzeiger.de/ebanzwww/wexsservlet?global_data.language=en&session.sessionid=f748fcbc0e68ac7f659652f3ddb5c027&page.navid=gotol… 11/16
8/27/2014 Federal Gazette
The Dunker Motors GmbH supplies actuators for applications in the following market segments (% of direct sales of sales):
• Sunscreen (9%)
• Motifs (10%)
• Other (14%)
• Brakes (E)
• Linear motors
With the parent company Direl GmbH, Bonn village, there is a profit and loss transfer agreement.
The sole shareholder of Direl GmbH is the Direl Holding GmbH, Bonn village. This was May 21, 2012 by AMETEK Material Analysis
Holdings GmbH, Kleve, acquired. The AMETEK Material Analysis Holdings GmbH in turn is a subsidiary of AMETEK Inc., Berwyn / USA.
The financial statements of the Company are included in the consolidated financial statements of AMETEK Inc..
In connection with the acquisition of Dunker Motors Group in fiscal year 2012, AMETEK has Material Analysis Holdings GmbH to repay
the existing loan liabilities of Dunkermotoren GmbH from the previous syndicated. As a result of the repayment of the syndicated loan
by AMETEK Material Analysis Holdings GmbH was a claim for compensation of AMETEK Material Analysis Holdings GmbH against the
Dunker Motoren GmbH in the amount of 35.6 MEUR. This claim for compensation was filed by the AMETEK Material Analysis Holdings
GmbH indirectly holds Direl Holding GmbH and Direl GmbH in the capital reserve of Dunkermotoren GmbH according to § 272 para. 2 no.
4 HGB.
The short-term nature of the project business and the uncertainty of the overall economic development have caused the 2012
financial year at Dunker Motors for significant fluctuations in capacity utilization. At the beginning of the year increased slightly
compared to the previous year due to stronger project business sales. This was due in particular the demand for drives for industrial
https://www.bundesanzeiger.de/ebanzwww/wexsservlet?global_data.language=en&session.sessionid=f748fcbc0e68ac7f659652f3ddb5c027&page.navid=gotol… 12/16
8/27/2014 Federal Gazette
automation and door automation. During the year, the demand decreased and in particular products for the segments door automation,
motives and sun protection were less decreased in the fourth quarter. Regionally, the Asian market has moved significantly below
expectations, while North America could easily grow. Demand in Germany has declined slightly over the previous year.
Impairments caused by supply shortages of the magnetic material from rare earths are not performed in 2012.
II. Earnings
In fiscal 2012, the company achieved an order intake of 132.7 MEUR (PY. 148.8 MEUR). In the first quarter the order intake level still
corresponded to the average of the previous year. As of the second quarter, order intake weakened but then significantly and
remained throughout the rest of the year below expectations. The order backlog at year end was 94.4 MEUR (PY. 96.9 MEUR).
Overall, the Dunker Motors GmbH could not reach the turnover of 140.1 MEUR from the previous year in 2012. Sales amounted to
136.4 MEUR, which is about 3% below the planned levels. The good level of the first quarter could not be sustained in the subsequent
quarters. The global economy also influenced the regional distribution of sales. In Germany, sales remained broadly stable. With a slight
decline in the fourth quarter, sales declined in Germany for the year by approx. 1%. Exports to other European countries were about
6% lower than last year, the same applies to exports to Asia. Positive Sales developments in North America, here were 9% increase
was recorded.
The market segment of industrial automation was marked by the reluctance to invest, triggered by the uncertainties in the euro zone.
This resulted in a revenue decline of 7% over the previous year. Also in the general automation segment, a slight decrease of about
1% over the previous year was recorded. A strong construction industry shaped the market segment door automation, resulting in a
growth of 11% in this segment. In sun protection segment addition to the usual seasonal effects a temporary reluctance of a major
customer was recorded. This was until the end no longer be balanced, so that the sales in this market segment by about 8% were
lower than in fiscal year 2011 revenues in the range motives, mainly determined by applications in bus & train, agricultural and
automotive laid, compared slightly to the prior year period. Minor increases were recorded in the medical & laboratory technology. The
Other segment, in which, among other supplies to distributors in selected exporting countries as well as to other companies of the
Group are classified Dunker Motors, declined significantly (down 5%). This was due, among other things developed eg direct delivery to
customers in France and the increasing self-production of the other companies within the group Dunker engines.
Result
The overall performance in the year under review amounted to 137.1 MEUR (PY. 139.9 MEUR). The cost of materials amounted to 57.4
MEUR (PY. 58.6 MEUR), which corresponds to a material expense ratio of 41.9% (prior year. 41.9%). Personnel expenses amounted to
approximately 41.9 MEUR (PY. 42.6 MEUR), which corresponds to a personnel expense ratio of 30.5% (prior year. 30.4%). Depreciation
and amortization include amortization of intangible assets in the amount of 14.2 MEUR (PY. 14.3 MEUR) and tangible fixed assets in the
amount of 4.0 MEUR (PY. 4.2 MEUR). Of this amount 6.6 MEUR (PY. 6.6 MEUR) of intangible assets, which were revealed in connection
with the merger in 2010 and 7.2 MEUR (PY. 7.2 MEUR) on the Business incurred in 2010 in connection with the merger - goodwill. The
goodwill is amortized over five years.
The decrease in other operating expenses resulted primarily from lower consulting expenses and a one-off effect in the previous year
in connection with payment of compensation to sales representatives.
Significant currency effects did not arise. The cash in / out movements in foreign currency (mainly in USD) talked about the balance.
III. Financial
The existing at the beginning of 2012, Bank loan was repaid in full during the course of acquisition by AMETEK Material Analysis
Holdings GmbH with all ancillary obligations totaling MEUR 35.6. In connection with the redemption of this syndicated by AMETEK
Material Analysis Holdings GmbH, a claim for compensation of AMETEK Material Analysis Holdings GmbH against the Company in the
amount of 35.6 MEUR originated. This compensation requirement of AMETEK Material Analysis Holdings GmbH is loaded from the
AMETEK Material Analysis Holdings GmbH indirectly holds Direl Holding GmbH and Direl GmbH in the capital reserve of the Company.
Additionally resulted from ongoing operations is a positive development in liquidity, so that the company has a solid financial position.
At year end, the equity ratio was 79.4% (previous year 47.6%). From operating activities is a positive cash flow of 34.9 MEUR was
achieved during the fiscal year. This compares to a negative cash flow from investing activities in the amount of 31.8 MEUR. To date,
the cash and cash equivalents amounted to 4.2 MEUR. The cash and cash equivalents consists solely of cash.
The total investment from operating activities in the fiscal year 2012 to 3.8 MEUR (PY. 4.5 MEUR). In intangible assets 0.2 MEUR (.
Previous year 0.4 MEUR) was invested in tangible assets - particularly plant and Geschäftsausstattung- 3.1 MEUR (3.8 MEUR previous
year.). Depreciation of property, plant and equipment are linear. Impairment losses were recognized during the reporting period. The
merger with the parent company in 2010, a goodwill resulted in the amount of 35.8 MEUR. The net book value of goodwill for the year
end is 14.3 MEUR (PY. 21.5 MEUR). Moreover resulted from the merger an addition to intangible assets as part of the disclosure of
hidden reserves total 49.8 MEUR. The recognized intangible assets related to 6.9 MEUR the brand name "Dunker Motors", with 34.2
MEUR existing customer relationships, as well as with 8.7 MEUR production-related know-how and development services. The net book
https://www.bundesanzeiger.de/ebanzwww/wexsservlet?global_data.language=en&session.sessionid=f748fcbc0e68ac7f659652f3ddb5c027&page.navid=gotol… 13/16
8/27/2014 Federal Gazette
value thereof is 29.9 MEUR (PY. 36.5 MEUR).
Total assets amounted to 129.6 MEUR (PY. 123.8 MEUR). Of this amount, 65.6 MEUR (PY. 80.1 MEUR) of fixed assets, MEUR 63.9
(previous year:. 43.4 MEUR) for current assets and 0.1 MEUR (PY. 0.2 MEUR) on deferred income. The liability side includes equity in
the amount of 102.9 MEUR (PY. 58.9 MEUR), provisions amounting to 17.1 MEUR (PY. 18.9 MEUR) and liabilities in the amount of 9.6
MEUR (PY. 46, 0 MEUR).
Receivables from affiliated companies include in particular a short-term to the AMETEK Material Analysis Holdings GmbH loan issued in
the amount of EUR 28,000.
Other provisions include provisions for product warranties, other personnel-related provisions, provisions for outstanding invoices,
provisions for partial retirement obligations and provisions for impending losses from pending transactions. The decrease compared with
the previous year is primarily due to a lower provision for variable compensation, warranties and for anticipated losses from pending
transactions.
V. Employees
Lower demand meant that the number of employees by an average of 775 in fiscal 2011 to 738 has been reduced. Among other things,
temporary contracts were not renewed for adaptation.
The number of places for trainees and students of the Duale Hochschule Baden-Württemberg was contrary to the overall development
in fiscal year 2012 increased significantly from an average of 36 to 44.
To maintain the health of our employees, we build our health management constantly. In fiscal 2012, this is a health educator was
adjusted. In particular, the aim is exercise, nutrition and ergonomics deals to establish the company and expand.
For employees, a health day was offered in collaboration with various health insurance in 2012 again. On this day, people had a whole
day, the opportunity to learn about health issues and safety at work and to seek advice.
To assist in attracting new professionals a number of projects and activities have now established at Dunker engines. Here's
attractiveness as an employer Dunker Motors for (future) employees should also be clarified and further improved:
• Hedu training days, a joint project of HECTRONIC and Dunker Motors Company for the recovery of
trainees
In fiscal 2012, 5 DHBW students, eight trainee students and 9 trainees were adjusted in order to cover the need in the future for
skilled workers
• The project "winning together" is committed Dunkermotoren or employees for social projects. In this context especially the
charity cycling event to call "ride2live". In the second cycling event of its kind just under 500 participants were there, which
generated approximately 12,000 EURO for a good cause.
Expenditure on research and development remained stable at 6.1 MEUR in 2012. The development activities in Serbia have been
developed. The premises for the development have been expanded and established a laboratory. In addition to developing customized
drives planned strategic new products have been promoted consistently in 2012.
• Drives with EtherCAT bus interface enables integration with networks with control systems from. Beckhoff now available for
45mm brushless drives
https://www.bundesanzeiger.de/ebanzwww/wexsservlet?global_data.language=en&session.sessionid=f748fcbc0e68ac7f659652f3ddb5c027&page.navid=gotol… 14/16
8/27/2014 Federal Gazette
• Development of a brushless drive for the Chinese market
The expansion of our range of components to system solutions was further ahead. First configurations were placed.
It occurred after the close of the financial year, no events of special importance.
To implement the corporate policy the Dunker Motors GmbH maintains a management system, the 9001 and 14001 satisfied, inter alia,
the requirements of DIN EN ISO. The effectiveness of the management system is regularly reviewed by the management and certified
by external bodies.
Through highly automated production lines and fully automated quality control a consistently high level of quality, regardless of lot
size. We work with clearly defined processes along the value chain. We are committed to continuous improvement of all processes and
compliance with the relevant laws and regulations.
The financial risks primarily include possible price changes bad debts and currency effects.
Due to the very high and volatile commodity prices is expected to further increase in purchase prices. The situation on the market of
rare earth has indeed stabilized somewhat in 2012, however, this area still involves considerable uncertainty. Longer-term contracts
are still not accepted by suppliers, which should lead to further changes in the procurement market. The lead times have stabilized,
but require continuous management unchanged. Through close observation of the suppliers whose supplies and a partial increase in
the stock of critical components, impact on production in width could be prevented. We address these challenges on the one hand by
longer-term and forward-looking contracts and the other by various procurement projects such as substitution or bundling of
requirements. Open and proactive cooperation with our suppliers, we see as an effective means to face the challenges of the market.
We also maintain and build from a broad and global network of suppliers.
The credit risk in accounts receivable area is counteracted by regular credit check prior to order acceptance and agreement of
advance payments. In the ERP system, the credit limit monitoring is established. If the sum of accounts receivable and order backlog,
the authorized credit limit, the approval by the credit manager or by the CFO is required. For any bad debts, there is also a credit
insurance.
Currency risks arising from transactions in foreign currency are reduced by entering into offsetting transactions in foreign currency.
A customer has filed compensation claims for warranties for supplies from previous years to a not inconsiderable extent. As part of the
sale of the Dunker Motors Group to the former owners significant risks arising from this warranty case were taken from the transferor.
The directors anticipate that in the event of a claim on the retained sum, there is a recourse claim against the seller.
To monitor the liquidity a Planning and Reporting tool is established in order to have a sufficient amount of liquidity in the company.
Through close monitoring, we can quickly put emerging risks openly and effectively address these.
By including in the listed in the United States AMETEK Group and the consequent obligation to implement an adequate and effective
internal control environment according to the requirements of Section 404 of the Sarbanes-Oxley Act is more stringent requirements
apply for regulatory compliance in the implementation and documentation of business operations. A quarterly report on the existing
internal control system. This existing process risks can be significantly minimized.
Risks that could jeopardize the continued existence of the company, are not recognizable. The identifiable risks were taken into
account in the preparation of the balance sheet.
Expected development
The global market of automation technology is influenced by the long-term macro trends in the world economy. These trends are
stable and continue to identify the automation technology as a growth market. The increased urbanization requires mass transit. More
flexible supply networks need to be connected and more food must be automatically portioned and packaged. Short-term
macroeconomic uncertainty will influence 2013. For the full year, we expect a slightly positive trend in orders and sales. In addition to
a stable German market, we expect a slight recovery in other European markets. Similarly, we expect a stabilization of the slight
upward trend in the United States.
New product development is pursued further in 2013. Further development capacity is built up gradually in the subsidiary in Serbia.
The shift more production lines to Serbia is planned for 2013. Any costs resulting benefits will improve the competitiveness in cost-
driven market segments.
For fiscal years 2013 and 2014, we expect sales growth to 143.4 MEUR MEUR 153.6 or at a slight increase in earnings from.
https://www.bundesanzeiger.de/ebanzwww/wexsservlet?global_data.language=en&session.sessionid=f748fcbc0e68ac7f659652f3ddb5c027&page.navid=gotol… 15/16
8/27/2014 Federal Gazette
Bonn village, March 28, 2013
The Supervisory Board regularly, especially at the three board meetings, kept informed by management statements on the situation
and the business development of Dunker Motoren GmbH in 2012. Transactions of considerable importance were discussed in detail with
the management. Main topic of discussion was the economic situation of the company.
The Ernst & Young GmbH auditing firm, Stuttgart, the financial statements presented by management at 31 December 2012 and the
management report of Dunkermotoren GmbH for the fiscal year 2012 and an unqualified audit opinion. The audit reports available.
We have audited the annual financial statements and management report of Dunkermotoren GmbH submitted by the management and
are consistent with the findings of the auditor agreement. After the final results of this review, no objections were raised. We approve
the annual financial statements prepared by management.
The management, the works council and the employees deserve thanks and recognition for their efforts during fiscal year 2012 work.
https://www.bundesanzeiger.de/ebanzwww/wexsservlet?global_data.language=en&session.sessionid=f748fcbc0e68ac7f659652f3ddb5c027&page.navid=gotol… 16/16
Registered No 1659383
31 December 2006
11111111111111111111
"l.XMUKUBK"
LD2 30/1012007 398
COMPANIES HOUSE
Land Instruments International L1m1ted
Registered No 1659383
Directors
TG RBeynon
D Chapman
MA Johnston
A Imne
J Mohnelh
DA Zapico
J Pnce
Secretary
D Chilton
KE Sena
Auditor
Ernst & Young LLP
City Gate West
Toll House Hill
Nottmgham
NGI 5FY
Registered office
2 New Star Road
PO Box 36
Leicester
LE4 9JQ
1
Land Instruments International L1m1ted
Directors' report
The directors present their report and financial statements for the penod from I Apnl 2006 to
31 December 2006
The loss for the penod, after taxation, amounted to £768,000 Particulars of d1v1dends paid are detailed m
note l 0 to the financial statements
The pnnc1pal act1v1ty of the company dunng the penod continued to be the design, development and
manufacture of instruments and related systems for the measurement of temperature and gaseous and
particulate em1ss10ns usmg predominantly mfra red technologies These are marketed worldwide and across the
mdustrial sector
On 15 June 2006 Land Instruments lnternat10nal L1m1ted was acquired by EMA Holdings UK Ltd, a UK
registered company and a wholly owned subs1d1ary of AMETEK Inc m the U S A and as a consequence has
changed 11' s year end accounting date to the 3 I December
The company's key financial indicators for the penod were as follows -
9 months to Year to
31 December 31 March
2006 2006 Change
£000 £000 %
Turnover for the 9 month penod ended 31 December 2006 was 30% lower than for the 12 month penod ended
31 March 2006 After adjusting for the different length m reporting penods, turnover for the 9 month penod
ended 31 December 2006 was broadly comparable with the pnor penod
Operating profit before excepllonal items decreased by 64% durmg the penod After adjustmg for the different
length m reporting periods, the operatmg profit before except10nal items was 50% lower than m the pnor
penod, reflectmg reduced margms ansmg from a change of mix in products and pncmg pressure The
Company mcurred except10nal costs of £990,000 m the penod, ar1smg from the write off of a loan to a loss
makmg subs1d1ary (now m hqmdallon), curtailment of the Employee Benefit Trust and redundancy costs,
details of which are set out m note 3 to the financial statements
Shareholders' funds reduced by 42% prirnanly due to the payment ofa £5 m1lhon ordmary d1v1dend durmg the
penod
The directors remain opt1m1st1c about the year ahead and a return to profitab1hty With llght control over
overheads and the company contmumg to develop its products and explore new sales opportun1t1es, the outlook
for 2007 1s strong
2
Land Instruments International L1m1ted
Directors' report
The main nsks ar1s1ng from the company's financial instruments are foreign currency risk and interest rate
nsk
3
Land Instruments International Limited
Directors' report
Auditor
Durmg the penod Grant Thornton UK LLP resigned as auditors of the company with Ernst & Young LLP
bemg appomted m their place
A resolution to reappomt Ernst & Young LLP as auditor will be put to the members at the Annual General
Meetmg
On behalfofthe board
Ct .
2007
5
Land Instruments International L1m1ted
Statement of directors' responsibilities in respect of
the financial statements
The drrectors are responsible for preparmg the Annual Report and the financial stalements m accordance
with applicable law and regulations
Company law requrres the directors to prepare financial statements for each financial year Under that law
the drrectors have elected to prepare the financial statements m accordance with United Kmgdom
Generally Accepted Accountmg Pracllce (Umted Kmgdom Accountmg Standards and applicable law) The
financial statements are reqmred by law to give a true and fair view of the state of affairs of the company
and of the profit or loss of the company for that penod In preparmg those financial statements, the
directors are reqmred to
• make Judgements and estimates that are reasonable and prudent, and
• prepare the financial statements on the gomg concern basis unless 111s mappropnate to presume that
the company will contmue m busmess
The directors are responsible for keepmg proper accountmg records which disclose with reasonable
accuracy at any time the financial pos1t1on of the company and to enable them to ensure that the financial
statements comply with the Companies Act 1985 They are also responsible for safeguardmg the assets of
the company and hence for takmg reasonable steps for the prevent10n and detect10n of fraud and other
irregular1t1es
6
Independent auditor's report
to the members of Land Instruments International Limited
We have audited the company's financial statements for the penod ended 31 December 2006 which
comprise the Profit and Loss Account, the Statement of Total Recognised Gams and Losses, the Balance
Sheet and the related notes I to 25 These financial statements have been prepared under the accountmg
pohc1es set out therem
ThlS report 1s made solely to the company's members, as a body, m accordance with Section 235 of the
Companies Act 1985 Our audit work has been undertaken so that we might state to the company's
members those matters we are requITed to state to them man auditor's report and for no other purpose To
the fullest extent permitted by law, we do not accept or assume responSib1hty to anyone other than the
company and the company's members as a body, for our audit work, for this report, or for the opm1ons we
have formed
Our responSib1hty IS to audit the financial statements m accordance with relevant legal and regulatory
requITements and International Standards on Aud1tmg (UK and Ireland)
We report to you our opm1on as to whether the financial statements give a true and faIT view and are
properly prepared m accordance with the Companies Act 1985 We also report to you whether m our
opmion the mformauon given m the dITectors' report IS conSistent with the financial statements
In add1t1on we report to you 1f, m our opmion, the company has not kept proper accounting records, 1f we
have not received all the mformat1on and explanations we reqmre for our audit, or 1f mformation specified
by law regardmg drrectors' remuneration and other transactions IS not d1Sclosed
We read the directors' report and conSider the 1mphcat1ons for our report 1f we become aware of any
apparent misstatements w1thm 1t
We plarmed and performed our audit so as to obtam all the mformauon and explanat10ns which we
conSidered necessary m order to provide us with sufficient evidence to give reasonable assurance that the
financial statements are free from material misstatement, whether caused by fraud or other 1rregulanty or
error In formmg our opm10n we also evaluated the overall adequacy of the presentation ofmformat1on m
the financial statements
7
Independent auditor's report
to the members of Land Instruments International Limited (continued)
Opinion
In our op1n1on
• the financial statements give a true and fair view, m accordance with United Kmgdom
Generally Accepted Accounting Practice, of the state of the company's affairs as at 31
December 2006 and of its loss for the period then ended,
• the financial statements have been properly prepared m accordance with the Companies Act
1985,and
• the mfonnat1on given m the directors' report 1s consistent with the financial statements
2. ( Dd;Au- 2007
8
Land Instruments International L1m1ted
Profit and loss account
for the period from 1 April 2006 to 31 December 2006
Penodto Year to
31 December 31 March
2006 2006
Notes £000 £000
(restated)
(note 1)
(Loss)/proftt for the financial penod transferred (from)lto reserves (768) 484
9
Land Instruments International L1m1ted
Statement of total recognised gains and losses
for the period from 1 April 2006 to 31 December 2006
Period to Year to
31 December 31 March
2006 2006
£000 £000
(restated)
(note I)
10
Land Instruments International L1m1ted
Balance sheet
at 31 December 2006
31 December 31 March
2006 2006
Notes £000 £000
Fixed assets
Tangible assets 11 1,869 2,206
Investments 12 1,374 4,075
3,243 6,281
Current assets
Stocks 13 3,015 3,331
Debtors 14 2,755 7,727
Investments 15 85
Cash at bank 506 116
6,276 11,259
Creditors amounts falhng due w1thm one year 16 2,135 4,873
Net current assets 4,141 6,386
Total assets less current l1abi/1t1es 7,384 12,667
Creditors: amounts fallmg due after more than one year 17 286 333
Net assets 7,098 12,334
~ -,Ck,,
NI~~
Director
2007
11
Land Instruments International L1m1ted
Notes to the financial statements
at 31 December 2006
1. Accounting policies
Basis of preparation
The financial statements are prepared under the h1stoncal cost convention and in accordance with
applicable accounting standards
The financial statements of Land Instruments lntematwnal L1m1ted were approved for issue by the Board
of Directors on the date shown on the balance sheet
The company 1s exempt under section 228 of the Companies Act 1985 from the reqmrement to prepare
consolidated financial statements, as 11 and its subs1d1ary undenakmgs are included by full consohdat1on m
the consolidated financial statements of its ultimate parent, AMETEK Inc
Fixed assets
All fixed assets are initially recorded at cost Fixed asset carrymg values are reviewed for 1mpa1nnent when
events or changes in circumstances indicate the carrying values may not be recoverable
Investments
Investments are stated at cost, less amounts wntten off
Depreciation
Deprec1atwn 1s provided on all tangible fixed assets, other than freehold land, at rates calculated to write
off the cost, less estimated residual value based on pnces preva1lmg at the date of acqms1twn of each asset
evenly over its expected useful hfe, as follows
Stocks
Stock and work m progress are valued at the lower of cost and net realisable value Cost includes
matenals, direct labour and an attnbutable proponwn of overheads based on nonnal levels of act1v1ty
12
Land Instruments International L1m1ted
Notes to the financial statements
at 31 December 2006
• deferred tax assets are recogmsed only to the extent that the directors consider that 1t 1s more hkely than
not that there will be smtable taxable profits from which the future reversal of the underlying timing
differences can be deducted
Deferred tax 1s measured on an und1scounted basis at the tax rates that are expected to apply in the penods
in which timing differences reverse, based on tax rates and laws enacted or substantively enacted at the
balance sheet date
Foreign currencies
Transactions in foreign currencies are recorded at the rate ruling at the date of the transaction
Monetary assets and ltab1ht1es denominated in foreign currencies are retranslated at the rate of exchange
ruling at the balance sheet date
The interest elements of the rental obltgations are charged in the profit and loss account over the penods of
the leases and h1re purchase contracts and represent a constant proportion of the balance of capital
repayments outstanding
Rentals payable under operating leases are charged in the profit and loss account on a straight hne basis
over the lease term
The current service costs from settlements and curtailments are charged agamst operating profit Past
service costs are spread over the penod until the benefit increases vest Interest on the scheme ltab1ht1es
and the expected return on scheme assets are included in other finance costs Actuarial gains and losses are
reported m the statement of total recognised gains and losses
13
Land Instruments International L1m1ted
Notes to the financial statements
at 31 December 2006
Compound instruments compnse both a hab1hty and an eqmty component At date of ISsue, the fa1r value
of the hab1hty component 1s estimated using the prevailing market interest rate for a s1m1lar debt
mstrument The hab1hty component 1s accounted for as a financial hab1hty
The residual 1s the difference between the net proceeds of issue and the hab1hty component (at time of
issue) The residual 1s the eqmty component, which 1s accounted for as an eqmty mstrument
The interest expense on the hab1hty component 1s calculated applying the effective mterest rate for the
hab1hty component of the instrument The difference between this amount and any repayments IS added to
the carrymg amount of the hab1hty in the balance sheet
As at 31 December 2006 the preferred ordmary shareholder has waived 1ts entitlement to all accrued and
future preference d1v1dends and redempt10n for the foreseeable future As a result of this £4 7k has been
released dunng the penod in respect of mterest no longer payable
The farr values of the debt and eqmty components of the preferred ordmary shares have therefore been
frozen at £286k and £441 k respectively to reflect the fact that no further d1v1dends are obliged to be paid
under the terms of the d1V1dend waiver
2. Turnover
Turnover 1s the net mvo1ced amount ansmg from the sale of goods, excludmg value added tax and trade
discounts Transact10ns are recoverable as sales when delivery of products or performance of services
takes place in accordance with the contract terms of sale
Period to Year to
31 December 31 March
2006 2006
£000 £000
14
Land Instruments International L1m1ted
Notes to the financial statements
at 31 December 2006
3. Exceptional items
Period to Year to
31 December 31 March
2006 2006
£000 £000
Costs/( income) recognised in arnving at operating profit
Inter-company debt wntten off 346
Bonus paid in respect of Employee Benefit Trust 522
Reversal of tmpamnent (68)
Redundancy costs 122
990 (68)
Except10nal items all relate to continuing operattons
4. Operating (loss)/profit
This ts stated after charging/(crediting)
Perwd to Year to
31 December 31 March
2006 2006
£000 £000
5. Staff costs
Period to Year to
31 December 31 March
2006 2006
£000 £000
15
Land Instruments International L1m1ted
Notes to the financial statements
at 31 December 2006
6. Directors' emoluments
Perwd to Year to
31 December 31 March
2006 2006
£000 £000
Period to Year to
31 December 31 March
2006 2006
No No
Emoluments 74 141
7. Interest receivable
Period to Year lo
31 December 31 March
2006 2006
£000 £000
(restated)
(note /)
16
Land Instruments International Lrmrted
Notes to the financial statements
at 31 December 2006
Due to the d1V1dend waiver m place at 31 December 2006, all future and accrued mterest on shares classed
as financial hab1ht1es has been waived This has resulted m a credit to the profit and loss account of £24k
due to the release of amounts previously accrued
9. Taxation
(a) Tax on (loss)/profit on ordmary acuv1t1es
Current tax
17
Land Instruments International L1m1ted
Notes to the financial statements
at 31 December 2006
9. Taxation (continued)
(b) Factors affectmg current tax charge
The tax assessed on the (loss)/profit on ordmary act1v1t1es for the penod 1s lower than the standard rate of
corporatwn tax m the UK of 30% (to 31 March 06 • 30%) The differences are reconciled below
Perwd to Year to
31 December 31 March
2006 2006
£000 £000
(Loss)/profit on ordmary act1v111es before tax (868) 494
1Apnl2006 96
Profit and loss account movement dunng the penod (note 9(a)) 148
At 31 December 2006 244
18
Land Instruments International L1m1ted
Notes to the financial statements
at 31 December 2006
9. Taxation (continued)
(d) Factors affectmg future tax charges
On 22 March 2007, proposed changes to UK Corporat10n Tax were announced In outlme, the rate of
Corporation Tax on profits will be reduced from 30% to 28%, the rate of allowances for expenditure on
plant and equipment will be reduced from 25% p a to 20% p a , a new class of fixtures quahfymg for
allowances at 10% pa will be defmed later this year and allowances for industrial bmldmgs will be
reduced over the period I April 2008 to 31 March 2011 and withdrawn with effect from I April 2011
The combmed effect of these changes, which will take effect for accounting purposes when the Finance
Bill 2007 1s substantively enacted, ant1c1pated to be reflected m the 2007 accounts, cannot currently be
estimated until further leg1slat1ve details are made available
10. Dividends
Period to Year to
31 December 31 March
2006 2006
£000 £000
Paid
DIYldends on 16% cumulative preference shares 44
DIVldends on ordmary shares 5,000 27
5,000 71
Depreciation
At 1 April 2006 772 2,833 74 246 3,925
Transfer (172) 172
Provided durmg the period 32 196 14 63 305
Disposals (136) (136)
---
At 31 December 2006 804 2,857 260 173 4,094
---
Net book value
At 31 December 2006 1,313 490 42 24 1,869
Freehold property mcludes land at a cost of £50k (31 March 2006 - £50k) which 1s not depreciated
19
Land Instruments International Limited
12. Investments
Shares m
Shares m group assoc1a1ed
companies companies Total
£000 £000 £000
Cost
At I Apnl 2006 6,193 45 6,238
Add1t1ons l,074 l,074
Disposals (5,287) (45) (5,332)
At 3 l December 2006 l,980 1,980
Prov1s1on for impairment
At I Apnl 2006 2,163 2,163
Add1t10ns l 14 114
Disposals (1,671) ( 1,671)
At 3 l December 2006 606 606
Net Book Value
At 3 l December 2006 1,374 l,374
At 3 l December 2006, the company held I 00% of the ordmary share capital of the follow mg
Country of
Name of company 1ncorporat1on Nature of business
13. Stocks
31 December 31 March
2006 2006
£000 £000
Raw materials 1,439 1,601
Work m progress 402 469
Fm1shed goods 1,174 1,261
3,015 3,331
20
Land Instruments International Limited
Notes to the financial statements
at 31 December 2006
14. Debtors
31 December 31 March
2006 2006
£000 £000
Trade debtors 1,651 2,064
Amounts owed by group undertakings 551 5,212
Corporation tax repayable 194
Other debtors 103 42
Prepayments and accrued mcome 206 119
Deferred taxation (note 9) 244 96
2,755 7,727
Included withm amounts owed by group undertakings are loans totallmg £ml (31 March 2006 - £3,534k)
These are repayable on demand Interest 1s charged at fixed rates of between 4 5% and 6 75%
15. Investments
31 December 31 March
2006 2006
£000 £000
Investment m employee benefit trust 85
The cash deposits w1thm the Employee Benefit Trust totalled £ml (31 March 2006 - £85,000) and were
mcluded as a current asset investment m the year ended 31 March 2006
Durmg the year the Employee Benefit Trust came to an end due to the purchase of the shares, held by the
Trust m Land Instruments International L1m1ted, bemg made by EMA Holdmgs UK L1m1ted
Cons1derat1on received for the purchase was d1stnbuted to current employees, along with cash held w1thm
the Employee Benefit Trust and has been mcluded m staff costs durmg the year
17. Creditors: amounts falling due after more than one year
31 December 31 March
2006 2006
£000 £000
L1ab1hty component of convertible preferred ordmary shares 286 286
Accrued mterest 47
---
286 333
At 31 December 2006 and 31 March 2006, there were 727, 157 of convertible preferred ordmary shares m
issue The hab1hty component of the shares was frozen at 31 December 2006 due to a d1v1dend waiver
bemg m place (see note I)
21
Land Instruments lnternatronal Lrmrted
Notes to the financial statements
at 31 December 2006
A full actuanal valuation was earned out on I December 2004 by a quahfied independent actuary The
mam assumptions used by the actuary were
Mam assumptions
Rate ofretum on investments(% per annum)
Before retirement 65%
After retirement 40%
Rate of salary increases (% per armum) 25%
Rate of pension increases(% per annum) 25%
Market value of scheme's assets (£000) 14,570
Level of fund mg bemg the actuanal value of assets expressed as a
percentage of the benefits accrued to members, after allow mg for future
salary increases 90%
This valuation has been updated by the actuaries to take account of the requirements of FRS 17 m order to
assess the hab1hlles of the scheme at 31 December 2006 Scheme assets are stated at their market values at
the respective balance sheet dates
The assumptions used by the actuary are best estimates chosen from a range of possible actuanal
assumptions which, due to the timescale covered, may not necessanly be borne out in practice It should
be noted that the methodology and assumptions presented for the purposes of FRS 17 mean that the
disclosures will be inherently volat1le, varying greatly according to investment market conditions at each
accountmg date
22
Land Instruments International L1m1ted
Notes to the financial statements
at 31 December 2006
The surplus has been restncted smce the scheme 1s now closed and therefore no future economic benefit 1s
considered achievable by the d1tectors
31 December 31 March
2006 2006
£000 £000
(restated)
(note I)
At I Apnl
Net other finance mcome
Actuanal gams and losses (note I) (90) (520)
Contnbut10ns 90 520
At 31 December
23
Land Instruments International L1m1ted
Notes to the financial statements
at 31 December 2006
31 December 31 March
2006 2006
£000 £000
Current service cost
Settlement/curtailments
Total operatmg charge
31 December 31 March
2006 2006
£000 £000
(restated)
(note I)
Analysis of the amounts recogmsed m the statement of total recogmsed gams and losses are
Actual return less expected return on pens10n scheme assets 452 3,197
Expenence gams and losses ansmg on the scheme hab1hhes (61)
Changes m assumptions underlymg the present value of
scheme hab1hhes (2,529) (1,688)
Restnct10n for mecoverable surplus 2,048 (2,029)
Actuanal gams and losses (90) (520)
A history of expenence gams and losses IS shown below
The directors have not obtamed the comparative balance sheet and profit and loss account mfonnauon for
2003 and 2004 as the scheme 1s now closed and they do not believe that the om1Ss1on of this mfonnauon
affects the presentauon of the financial statements
The agreed contnbut10n rate for future years 1s £I 0,000 per month from I April 2006
24
Land Instruments International Lrmrted
Notes to the financial statements
at 31 December 2006
Equity shares
Ordinary shares of£ I each 884,321 884 884,321 884
Preferred ordmary shares of£ I each 727,157 441 727,157 441
1,611,478 1,325 1,611,478 1,325
Shares classed asfinanctal ltablitlles
Preferred ordmary shares of£ I each (element
recognised as debt) 727,157 286 727,157 286
25
Land Instruments International L1m1ted
Notes to the financial statements
at 31 December 2006
Of the above reserves at 31 December 2006 and 31 March 2006, no element related to the net pension
surplus
The Employee Benefit Trust came to an end durmg the year when the shares, held by the Trust m Land
Instruments Intematrnnal Limited, were purchased by EMA Holdmgs UK Limited Consideratrnn received
for the purchase has been recogmsed as a profit and loss account reserve movement
There were no outstandmg balances m relation to the transaction at the year end
26
Land Instruments International L1m1ted
Notes to the financial statements
at 31 December 2006
In the directors' opmton, the company's ultimate parent company and controlhng party ts AMETEK Inc , a
company mcorporated m America Copies of its group financial statements, which mclude the company
and are the smallest and largest consohdated accounts that the company 1s included m, are available from
the company secretary at PO Box 36, 2 New Star Road, Leicester, LE4 9JQ
27
I
.
Company Registration No 01659383 (England and Wales)
11111111111
LOS
•LZENLRKW'
13/08/2013 #77
COMPANIES HOUSE
•
COMPANY INFORMATION
Directors DB Coley
Almne
J Pnce
RR Mandos (Appointed 1 July 2012)
Secretaries DB Coley
KE Sena
Bankers NatWest
1 Granby Street
Leicester
LE1 6EJ
CONTENTS
Page
Balance sheet 8
DIRECTORS' REPORT
FOR THE YEAR ENDED 31DECEMBER2012
The directors present their report and financial statements for the year ended 31 December 2012
The company's key financial indicators for the year were as follows
Core markets underwenl significant retrenchment dunng 2012 This negatively impacted both volumes and
pncmg These effects were only partially offset by the improved penetration of new market sectors and new
product launches Cost reduction and other commercial act1v1t1es were successfully 1not1ated to address the market
challenges, leaving the business well pos1t1oned to deliver strong performance on 2013 and beyond
The company operates on a competotove global environment and the global recession has increased uncertainty on
the company's key markets Customers can switch to competitor products of they Judge that the compebtor product
offers better value We continue to focus on the quality and reliability of our products and solutions to give good
value and to monitor competitor ac!lv1ty to improve our compet1t1veness
No d1stnbut1on of d1v1dends for the year ended 31 December 2012 was made (2011 £:3,493,000)
The company has declared and paid d1v1dends amounting to £400,000 since 31 December 2012
- 1-
LAND INSTRUMENTS INTERNATIONAL LIMITED
Future developments
The company's core markets now appear to have stab1l1zed, although recovery in these sectors appears some
way off Cost reduction and commercial activities undertaken in 2012 are already driving improved performance 1n
2013 and both the sales order book and the sales order pipeline are now growing as a result of new product
launches The aggressive programme of new product launches will be maintained and will be supplemented by a
close focus on further developing sales channel effectiveness The directors expect that s1grnficantly improved
levels of profitability can be achieved through 2013
Gomg concern
The company's business act1v1t1es, together with the factors likely to affect its future development, its financial
pos1t1on, financial risk management ob1ect1ves and details of the company's exposure to risk are described in this
report
After making enqumes, the directors have a reasonable expectation that the company has adequate resources to
continue in operational existence for the foreseeable future Accordingly, they continue to adopt the going concern
basis in preparing the financial statements
Directors
The following directors have held office since 1 January 2012
D BColey
A Imrie
J Price
RR Mandos (Appointed 1 July 2012)
J J Molinelli (Resigned 1 July 2012)
Directors' insurance
AMETEK Inc has indemnified one or more directors of the company against liability in respect of proceedings
brought by third parties, sub1ect to the cond1t1ons set out in the Companies Act 2006 Such qualifying third party
indemnity prov1s1on was in force during the year and remains 1n place to the date of this report
Financial instruments
The main risk arising from the company's financial instruments 1s foreign currency risk
Auditors
The auditors, Ernst & Young LLP, are deemed to be reappointed under section 487(2) of the Companies Act 2006
-2-
LAND INSTRUMENTS INTERNATIONAL LIMITED
Company law requires the directors to prepare financial statements for each financial year Under that law the
directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted
Accounting Practice (United Kingdom Accounting Standards and applicable law) Under company law the
directors must not approve the financial statements unless they are satisfied that they give a true and fair view of
the state of affairs of the company and of the profit or loss of the company for that period In preparing these
financial statements, the directors are required to
The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the
company's transactions and disclose with reasonable accuracy at any lime the financial pos1t1on of the company
and enable them to ensure that the financial statements comply with the Companies Act 2006 They are also
responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention
and detection of fraud and other irregularities
-3-
LAND INSTRUMENTS INTERNATIONAL LIMITED
We have audited the financial statements of Land Instruments lnternallonal L1m1ted for the year ended 31
December 2012 set out on pages 6 to 28 The financial reporting framework that has been apphed in their
preparation 1s apphcable law and United Kingdom Accounting Standards (United Kingdom Generally
Accepted Accounting Practice)
This report 1s made solely to the company's members, as a body, in accordance with Chapter 3 of Part 16 of
the Companies Act 2006 Our audit work has been undertaken so that we might state to the company's
members those matters we are required to state to them in an auditors' report and for no other purpose To
the fullest extent permitted by law, we do not accept or assume respons1b1hty to anyone other than the
company and the company's members as a body, for our audit work, for this report, or for the opinions we
have formed
-4-
•
~::..:::;~ '-~,,
Ern~ng
for and on ehalf of LLP
Statutory Auditor
Nottingham
-5-
LAND INSTRUMENTS INTERNATIONAL LIMITED
2012 2011
Notes £'000 £'000
Interest receivable 4 37 38
Interest payable 5 (1,253) (270)
The profit and loss account has been prepared on the basis that all operations are continuing operations
-6-
LAND INSTRUMENTS INTERNATIONAL LIMITED
-7-
LAND INSTRUMENTS INTERNATIONAL LIMITED
BALANCE SHEET
AS AT 31 DECEMBER 2012
2012 2011
Notes £'000 £'000 £'000 £'000
Fixed assets
Tangible assets 8 1,951 1,983
Investments 9 130,109 130,109
132,060 132,092
Current assets
Stocks 10 1,476 1,912
Debtors 11 5,596 4,913
Cash at bank and in hand 10,276 1,056
17,348 7,881
Creditors: amounts falling due within
one year 12 (12,977) (4,308)
105,010 104,244
Director
-8 -
LAND INSTRUMENTS INTERNATIONAL LIMITED
1 Accounting policies
The company has taken advantage of the exemption m Financial Reporting Standard No 1 (Revised 1996)
from the requirement to produce a cash flow statement on the grounds that 1t 1s a subs1d1ary undertaking
where 90 percent or more of the voting rights are controlled within the group
13 Turnover
Turnover represents the amounts receivable by the company for goods supplied and services provided,
excluding VAT and trade discounts In the case of goods, invoices are raised on delivery to and, where
required, formal acceptance by customers
Depreciation 1s provided on all tangible fixed assets , other than freehold land, at rates calculated to wnte
off the cost, less estimated residual value based on prices prevailing at the date of acqu1s1t1on of each
asset over its expected useful life as follows
1.6 Leasing
Rentals payable under operating leases are charged against income on a straight line basis over the lease
term
17 Investments
Fixed asset investments are stated at cost and are reviewed for 1mpa1rrnent 1f events or changes in
circumstances indicate the carrying value may not be recoverable
Net realisable value 1s based on estimated selling price less any further costs expected to be incurred to
completion and disposal
-9-
LAND INSTRUMENTS INTERNATIONAL LIMITED
19 Pensions
Defined contribution pension scheme - The pension costs charged against operating profits are the
contributions payable to the scheme in respect of the accounting period
Defined benefit pension scheme - Scheme assets are measured at fair values Scheme liab11it1es are
measured on an actuarial basis using the proiected unit method and are discounted at appropriate high
quality corporate bond rates The net surplus or def1c1t, adiusted for deferred tax, 1s presented separately
from other net assets on the balance sheet A net surplus 1s recognised only to the extent that 11 1s
recoverable by the company
The current service costs from settlements and curtailments are charged against operating profit Past
service costs are spread over the period until the benefit increases vest Interest on the scheme liab11it1es
and the expected return on scheme assets are included in other finance costs Actuarial gains and losses
are reported in the statement of total recognised gains and losses
1 10 Deferred taxation
Deferred tax 1s recognised in respect of all timing differences that have originated but not reversed at the
balance sheet date where transactions or events have occurred at that date that will result in an obligation
to pay more, or a right to pay less or to receive more tax, with the following exception
- deferred tax assets are recognised only to the extent that the directors consider that 1t 1s more likely than
not that there will be suitable taxable profits from which the future reversal of the underlying liming
differences can be deducted
Deferred tax 1s measured on an und1scounted basis at the tax rates that are expected to apply in the
periods in which the timing differences reverse, based on tax rates and laws enacted or substantively
enacted at the balance sheet date
At each balance sheet date before vesting, the cumulative expense 1s calculated, representing the extent
to which the vesting period has expired and management's best estimate of the achievement or otherwise
of non-market cond1hons that impact on the number of equity instruments that will ultimately vest The
movement in cumulative expense smce the previous balance sheet date 1s recognised m the profit and
loss account for the year (as part of wages and salaries) with a corresponding reserve transfer to the profit
and loss reserve
- 10 -
LAND INSTRUMENTS INTERNATIONAL LIMITED
1 13 Group accounts
The financial statements present 1nformahon about the company as an 1nd1v1dual undertaking and not
about its group The company has not prepared group accounts as 1t 1s exempt from the requirement to do
so by section 400 of the Companies Act 2006 as 1t 1s a subs1d1ary undertaking of AMETEK Inc , a
company incorporated in the United States of America, and 1s included in the consolidated accounts of
that company
Compound instruments comprise both a liability and an equity component At date of issue, the fair value
of the liability component 1s estimated using the prevailing market interest rate for a s1m1lar debt
instrument The liability component 1s accounted for as a financial liability
The residual 1s the difference between the net proceeds of issue and the liability component (at time of
issue) The residual 1s the equity component, which 1s accounted for as an equity instrument
The interest expense on the liability component 1s calculated applying the effective interest rate for the
liability component of the instrument The difference between this amount and any repayments 1s added to
the carrying amount of the liability 1n the balance sheet
As at 31 December 2012, the preferred ordinary shareholder has waived its entitlement to all accrued and
future preference d1v1dends and redemption for the foreseeable future
The fair values of the debt and equity components of the preferred ordinary shares have therefore been
frozen at £286,000 and £441,000 respectively to reflect the fact that no further d1v1dends are obliged to be
paid under the terms of the d1v1dend waiver
- 11 -
LAND INSTRUMENTS INTERNATIONAL LIMITED
2 Turnover
Geographical market
Turnover
2012 2011
£'000 £'000
18,689 20,664
37 38
- 12 -
LAND INSTRUMENTS INTERNATIONAL LIMITED
6 Taxation
2012 2011
£'000 £'000
U K corporation tax 739
Adjustment for pnor years (739)
Deferred tax
Onginatoon and reversal of t1m1ng differences (33) 5
Effects of changes in tax rates and laws 13 11
(20) 16
(759) 755
Effects of
Non deductible expenses 2 23
Decelerated I (Accelerated) capital allowances 22 (6)
Ad1ustments to previous periods (739)
Group relief not charged 22
FRS 17 ad1ustment (269)
Research and development enhanced deduction (54) (46)
Other liming differences 11 1
(1,005) (28)
The company has surrendered the benefit of tax losses amounting to £87,000 (2011 £N1I) 1n relation to
the year ended 31 December 2012 to certain group undertakings without receiving any payment
- 13 -
LAND INSTRUMENTS INTERNATIONAL LIMITED
6 Taxation (Continued)
The rate of writing down allowances on the main pool of plant and machinery and on the special rate pool
fell to 18% and 8% respectively with effect from 1April2012
Depreciation
At 1 January 2012 1,019 2,725 248 12 4,004
On disposals (84) (84)
Charge for the year 46 189 110 345
- 14 -
LAND INSTRUMENTS INTERNATIONAL LIMITED
Included in the cost of land and buildings 1s freehold land of £50,000 (2011 £50,000) which 1s not
depreciated
Investments in
subsidiary
undertakings
£'000
Cost
At 1January2012 & at 31 December 2012 130,336
The company's holdings in AMETEK SAS and AMETEK GmbH were sold to a fellow subs1d1ary company,
EMA Holdings UK L1m1ted, in January 2013 for £1,663,000
- 15 -
LAND INSTRUMENTS INTERNATIONAL LIMITED
The company has taken advantage of the exemption given within the Companies Act 2006
and has therefore only disclosed principal operating companies as follows
AMETEK SA Sand AMETEK GmbH are involved in the marketing of industrial instruments
The Spectra group of companies 1s involved in the manufacture and sale of atomic
spectroscopic instrumentation, optical em1ss1on or energy d1spers1ve X - ray florescence
measurement techniques
Antav1a SAS 1s involved in the maintenance, repair and overhaul of aircraft
The Cameca group of companies 1s involved in the sale and service of secondary ion mass
spectrometers, electron probe m1croanalys1s and tomographic atom probes
The EM Test group of companies 1s involved in the supply, service and support of EMC test
equipment, calibration and EMC seminars and workshops
The Dunkermotoren group of companies 1s involved in advanced motion control solutions for
a wide range of industrial appl1cat1ons, including factory equipment, office machines, medical
devices and laboratory equipment
- 16 -
LAND INSTRUMENTS INTERNATIONAL LIMITED
5,596 4,913
=
- 17 -
LAND INSTRUMENTS INTERNATIONAL LIMITED
13 Creditors: amounts falling due after more than one year 2012 2011
£'000 £'000
31,421 31,421
-
---- -
L1ab1hty component of convertible preferred ordinary shares 286 286
= ---
At 31 December 2012 and 31 December 2011, there were 727, 157 of convertible preferred ordinary
shares of £1 each in issue The hab1hty component of the shares, representing 286,000 preferred
ordinary shares of £1 each, was frozen at 31 December 2006 due to a d1v1dend waiver being in place
Amounts owed to group undertakings comprise loans wholly repayable within five years Interest 1s
charged at 4 %
The deferred tax asset (included in debtors, note 11) 1s made up as follows
2012
£'000
2012 2011
£'000 £'000
The effect of future changes in tax rates 1s not considered to have a material effect on the deferred tax
balance
The company also has an unrecognised deferred tax asset of £38,000 (2011 £41,000) relating to capital
losses The deferred tax asset has not been recognised due to the uncertainty surrounding the existence
of future suitable profits to set 1t off against
- 18 -
LAND INSTRUMENTS INTERNATIONAL LIMITED
The company operates a defined contribution scheme for the benefit of the employees The assets of the
scheme are administered m a fund independent from those of the company The pension cost m the year
was £200,000 (2011 £200,000) and the amount due to the scheme at the year end was £24,000 (2011
£26,000)
The company operated a defined benefit pension scheme for the benefit of the employees m the UK The
scheme was closed and accrual of add1t1onal benefits ceased 1n October 2003 when all members ceased
to be active The assets of the scheme are administered by the trustees 1n a fund independent from those
of the company
The company expects to contribute approximately £340,000 to the pension scheme m 2013, based on the
ex1stmg schedule of contnbut1ons
Defined benefit
pension plans
2012 2011
£'000 £'000
The surplus has been restricted as the scheme 1s now closed and therefore no future economic benefit 1s
considered achievable by the directors Therefore the pension asset on the balance sheet 1s nrl
- 19 -
LAND INSTRUMENTS INTERNATIONAL LIMITED
Defined benefit
pension plans
2012 2011
£'000 £'000
(847)
Total (847)
The past service credit m respect of the year ended 31 December 2012 represents the impact of the
change m calculation method for pension increases from usmg the Retail Prices Index to usmg the
Consumer Prices Index which reduced the hab1hlles of the scheme
Analysis of amount recognised m the statement of total recognised gains and losses:
Defined benefit
pension plans
2012 2011
£'000 £'000
(1,097) (250)
- 20 -
LAND INSTRUMENTS INTERNATIONAL LIMITED
Changes m the present value of the defined benefit obligation are as follows·
Defined benefit
pension plans
2012 2011
£'000 £'000
29,728 26,037
- 21 -
LAND INSTRUMENTS INTERNATIONAL LIMITED
The principal actuanal assumptions at the balance sheet date (expresssed as weighted averages)
were as follows
2012 2011
% %
The post-retirement mortahty disclosures above relate to assumptions based on longevity (in years) The
post-mortahty table used in 2012 was a SAPS normal health base table with CMI 2011 core model with
long term improvement rate of 1% and in 2011 was a SAPS normal health table with medium cohort
pro1ect1on based on year of birth with a 1% underpin on future improvements
Following the Government's announcement that statutory increases for pensions in deferment and in
payment will 1n future be based on the Consumer Prices Index rather than the Retail Prices Index,
allowance has been made for deferred pension revaluation in excess of GMP and increases in payment
to post April 1988 GMP to be based on the Consumer Prices Index rather than the Retail Prices Index
Amounts for the current and previous four penods are as follows
Defined benefit pension plans
2012 2011 2010 2009 2008
£'000 £'000 £'000 £'000 £'000
- 22-
LAND INSTRUMENTS INTERNATIONAL LIMITED
Certain directors and members of senior management are granted restricted shares and share options in
the ultimate parent company, AMETEK Inc_ These share-based payments are settled by the issue of equity
shares in AMETEK Inc
A three for two spilt of the parent company's common stock took place on 29 June 2012 in order to broaden
the stock's marketability and improve its trading hqu1d1ty The new shares were payable to shareholders on
record at 15 June 2012 Where appropriate, further information has been given in the comparatives to
reflect the three for two spilt
Restricted shares
Restricted shares generally vest (1e all restrictions lift) after 4 years This 1s accelerated 1f the share price
increases to double that of the grant at the close of business on 5 consecutive trading days, in which case
they vest 1mmed1ately The expense 1s recognised on a straight-line basis over 4 years, ignoring the
poss1b1hty that th1S early vesting could occur but taking into account estimated forfeitures, based on
historical experience
Share options
Share option awards generally vest 25% each year for 4 years and expire 7 years after the award date
The expense 1s recognised on a straight-line basis over the requ1s1te service period for the entire award as
111t all vested at the end of this 4 year period but taking into account estimated forfeitures, based on
historical experience
The fair value of each option 1s estimated on the date of grant using a Black-Scholes option pricing model
The following weighted average assumptions were used 1n the Black-Scholes model to estimate the fair
value of options granted during the years 1nd1cated
Expected volat1hty 1s based on historical volat1hty of AMETEK Inc's share pnce Historical exercise data for
AMETEK as a whole has been used to estimate the options' expected hie, which represents the period of
time for which the options granted are expected to be outstanding Management ant1c1pates that the future
option holding periods will be s1m1lar to the historical option holding periods The risk-free rate for the penod
within the contractual hie of the option 1s based on the US Treasury yield curve at the time of the grant
The weighted average fair value per option granted during the year was £5 27 (2011 £4 60 for
unapproved options and £4 53 for approved options (spilt adjusted)}
- 23 -
LAND INSTRUMENTS INTERNATIONAL LIMITED
Restricted shares
The following table illustrates the number and weighted average fair values (WAFV) of, and movements
in restricted shares during the year
The movements and values for 2012 are shown split adjusted
The fair values of restricted shares shown above are determined at the grant date market value
Share options
The following table illustrates the number and weighted average exercise price (WAEP) of, and
movements in, share options during the year
-24-
LAND INSTRUMENTS INTERNATIONAL LIMITED
The weighted average share price at the date of exercise for share options exercised during the year was
£20 28 (2011 £18 29 (spht adiusted))
Options outstanding at the year end have exercise prices ranging from £8 95 to £20 96 (2011 £9 35 to
£19 19 (spht adjusted)) and a weighted average remaining contractual hfe of 4 years and 4 months (2011
4 years and 8 months)
The preferred ordinary shares carry a d1v1dend of 11 % of net profit payable annually The shares carry an
entitlement that, at any time, the whole preferred ordinary share capital can be converted on a one for one
basis onto ordinary shares The preferred ordinary shares rank second behind the cumulative preference
shares on the event of the company being wound up No cumulative preference shares were on issue as at
31 December 2012
Other reserves
Capital redemption reserve
Balance at 1 January 2012 & at 31 December 2012 281
- 25 -
• LAND INSTRUMENTS INTERNATIONAL LIMITED
1,844 (1,354)
Other recognised gains and losses (1,163) (184)
Share based payment transactions 85 81
20 Contmgent hab1ht1es
The company has issued bank guarantees in the ordinary course of business for £102,000 (2011
£87,000)
21 Fmanc1al commitments
At 31 December 2012 the company was committed to making the following payments under non-
cancellable operating leases in the year to 31 December 2013
6 6 110 132
- 26 -
:
• LAND INSTRUMENTS INTERNATIONAL LIMITED
The number of directors for whom retirement benefits are accruing under defined contnbut1on schemes
amounted to 2 (2011 - 2)
The number of directors who exercised share options dunng the year was 2 (2011 - 1)
The number of directors who received shares under long term incentive schemes dunng the year was 3
(2011 - 3)
24 Employees
Number of employees
The average monthly number of employees (mcludmg directors) dunng the
year was
2012 2011
Number Number
Production staff 79 81
Engineenng staff 13 14
Sales and marketing staff 16 18
Adm1rnstrat1ve staff 11 12
119 125
-- --
5,365 5,560
Included m wages and salanes 1s a total expense for share-based payments in relation to equity-settled
transactions of £85,000 (2011 £81,000), of which £50,000 (2011 £56,000) relates to restncted shares
and £35,000 (2011 £25,000) relates to share options
- 27 -
'
• LAND INSTRUMENTS INTERNATIONAL LIMITED
25 Control
The 1mmed1ate parent company 1s EMA Holdings UK L1m1ted, a company registered in England and Wales
and the ultimate parent company 1s AMETEK Inc , a company incorporated 1n the United States of America
AMETEK Inc prepares group financial statements which include the company and are the smallest and
largest consolidated accounts that the company 1s included in, copies of which can be obtained from P 0
Box 36, 2 New Star Road, Leicester LE4 9JQ
The company's holdings in AMETEK SAS and AMETEK GmbH were sold to a fellow subs1d1ary company,
EMA Holdings UK L1m1ted in January 2013 for £1,663,000
The company has declared and paid d1v1dends amounting to £400,000 since 31December2012
- 28 -
l ,
. (Pi,
- 1111111111111111111111111111111111111n1
*A3DP0403*
A19 06/08/2014 #133
. COMPANIES HOUSE .
LAND INSTRUMENTS INTERNATIONAL LIMITED
CONTENTS
Page
Balance sheet 9
COMPANY INFORMATION
Directors DB Coley
RR Mandos
E Speranza (Appointed 31 March 2014)
Secretaries DB Coley
KE Sena
Bankers NatWest
1 Granby Street
Leicester
LE1 6EJ
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2013
The directors present their strategic report for the year ended 31 December 2013.
The company's key financial indicators for the year were as follows:
The Company's core market business, while stabilizing in 2013, continued to show some sales deterioration against
the previous year. This was partly due to lack of growth in these mature markets, but was also due to a more
selective targeting of sales opportunities, which was a contributing factor to the higher underlying operating profit
performance noted below.
Operating profit fell by £390,000 (16.9%) against prior year. The 2012 operating profit figure however included an
exceptional one-off pension service credit of £847,000, which represented the impact of changing the calculation
method for pension increases from using the Consumer Prices Index instead of the Retail Price Index, which reduced
the calculated liabilities of the Company's defined benefit pension scheme. Removing this adjustment from the prior
year operating profit gives a true measure of the underlying operating profit performance, which shows an increase of
£457,000 (31.4%) over the prior year. This improvement was driven by the implementation of focused commercial
and cost reduction initiatives.
The company's net current assets reduced by 11.35% primarily as a result of movements in the Company's balances
with other Ametek Group companies, offset by increases in external trade debtors and inventory which were needed
to support a large asset monitoring contract that was shipped in 2 installments in December 2013 and January 2014.
The reduction in shareholders'funds was due mainly to dividends totaling £2,569,000 that we.re paid to ordinary
shareholders in the year.
- 1-
LAND INSTRUMENTS INTERNATIONAL LIMITED
The main risk arising from the company's financial instruments is foreign currency risk.
~-·
DB Coley
-2-
LAND INSTRUMENTS INTERNATIONAL LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2013
The directors present their report for the year ended 31 December 2013.
The total distribution of dividends for the year ended 31 December 2013 was £2,569,000 (2012: Nil)
On 3 May 2014, AMETEK Material Analysis Holdings GmbH, a subsidiary of the company, acquired for a
consideration of Euro 11.5 million an interest in 100% of the issued share capital of Luphos GmbH, a company
incorporated in Germany, which is involved in the development of ultra high precision optical distance and
topology measurement technology.
The company has declared and paid dividends amounting to £492,000 since 31 December 2013.
Future developments
The company's core business stabilized during 2013, after the significant retrenchment experienced in 2012.
While demand for existing products remains strong in the core markets of steel and glass, these are relatively
mature markets. Significant future growth will be dependent on the company's ability to penetrate new market
sectors and introduce new product launches and project based solutions successfully into both new and existing
markets. Commercial and cost control initiatives remain a key focus, along with selective investment in sales
channels in high growth markets. The directors expect that continued improvements in profitability can be
achieved in 2014.
Going concern
The company's business activities, together with the factors likely to affect its future development, its financial
position, financial risk management objectives and details of the company's exposure to risk are described in the
strategic report on page1.
After making enquiries, the directors have a reasonable expectation that the company has adequate resources to
continue in operational existence for the foreseeable future. Accordingly, they continue to adopt the going concern
basis in preparing the financial statements.
Directors
The following directors have held office since 1 January 2013:
DB Coley
A Imrie (Resigned 31 March 2014)
J Price (Resigned 31 August 2013)
RR Mandos
E Speranza (Appointed 31 March 2014)
-3-
'~' LAND INSTRUMENTS INTERNATIONAL LIMITED
Directors' insurance
AMETEK Inc. has indemnified one or more directors of the company against liability in respect of proceedings
brought by third parties, subject to the conditions set out in the Companies Act 2006. Such qualifying third party
indemnity provision was in force during the year and remains in place to the date of this report.
Financial instruments
Details of financial instruments are provided in the strategic report on pages 1 and 2.
Auditors
The auditors, Ernst & Young LLP, are deemed to be reappointed under section 487(2) of the Companies Act 2006.
Company law requires the directors to prepare financial statements for each financial year. Under that law the
directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted
Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the
directors must not approve the financial statements unless they are satisfied that they give a true and fair view of
the state of affairs of the company and of the profit or loss of the company for that period. In preparing these
financial statements, the directors are required to:
The directors are responsible for keeping adequate accounting records that are sufficient to show and explain 'the
company's transactions and disclose with reasonable accuracy at any time the financial position of the company
and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also
responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention
and detection of fraud and other irregularities.
~
..
DB Coley
Director
~.'-?.... ~~~ L.c>\ 'f
-4-
~· LAND INSTRUMENTS INTERNATIONAL LIMITED
We have. audited the financial statements of Land Instruments International Limited for the year ended 31
December 2013 set out on pages 7 to 28. The financial reporting framework that has been applied in their
preparation is applicable Jaw and United Kingdom Accounting Standards (United Kingdom Generally
Accepted Accounting Practice).
This report is made solely to the company's members, as a body, in accordance with Chapter 3 of Part 16 of
the Companies Act 2006. Our audit work has been undertaken so that we might state to the company's
members those matters we are required to state to them in an auditors' report and for no other purpose. To
the fullest extent permitted by Jaw, we do not accept or assume responsibility to anyone other than the
company and the company's members as a body, for our audit work, for this report, or for the opinions we
have formed.
· In addition, we read all the financial and non-financial information in the Annual Report and Financial
Statements to identify material inconsistencies with the audited financial statements and to identify any
information that is apparently materially incorrect based on, or materially inconsistent with, the knowledge
acquired by us in the course of performing the audit. If we become aware of any apparent material
misstatements or inconsistencies we consider the implications for our report.
-5-
LAND INSTRUMENTS INTERNATIONAL LIMITED
Birmingham
-6-
.•
2013 2012
Notes £'000 £'000
-7-
·: LAND INSTRUMENTS INTERNATIONAL LIMITED
-8-
LAND INSTRUMENTS INTERNATIONAL LIMITED
BALANCE SHEET
AS AT31DECEMBER2013
2013 2012
Notes £'000 £'000 £'000 £'000
Fixed assets
Tangible assets 9 1,903 1,951
Investments 10 129,330 130,109
131,233 132,060
Current assets
Stocks 11 1,842 1,476
Debtors 12 3,420 5,596
Cash at bank and in hand 11,883 10,276
17,145 17,348
Creditors: amounts falling due within
one year 14 (13,270) (12,977)
103,687 105,010
Approved by the Board and authorised for issue on .39.. ~~--.2~• \.+
~~-
Director
-9-
.....
LAND INSTRUMENTS INTERNATIONAL LIMITED
1 Accounting policies
The company has taken advantage of the exemption in Financial Reporting Standard No 1 (Revised 1996)
from the requirement to produce a cash flow statement on the grounds that it is a subsidiary undertaking
where 90 percent or more of the voting rights are controlled .within the group.
1.3 Turnover
Turnover represents the amounts receivable by the company for goods supplied and services provided,
excluding VAT and trade discounts. In the case of goods, invoices are raised on delivery to and, where
required, formal acceptance by customers.
Depreciation is provided on all tangible fixed assets , other than freehold land, at rates calculated to write
off the cost, less estimated residual value based on prices prevailing at the date of acquisition of each
asset over its expected useful life as follows:
1.6 Leasing
Rentals payable under operating leases are charged against income on a straight line basis over the lease
term.
1.7 Investments
Fixed asset investments are stated at cost and are reviewed for impairment if events or changes in
circumstances indicate the carrying value may not be recoverable.
Net realisable value is based on estimated selling price less any further costs expected to be incurred to
completion and disposal.
- 10 -
LAND INSTRUMENTS INTERNATIONAL LIMITED
1.9 Pensions
Defined contribution pension scheme - The pension costs charged against operating profits are the
contributions payable to the scheme in respect of the accounting period.
Defined benefit pension scheme - Scheme assets are measured at fair values. Scheme liabilities are
measured on an actuarial basis using the projected unit method and are discounted at appropriate high
quality corporate bond rates. The net surplus or deficit, adjusted for deferred tax, is presented separately
from other net assets on the balance sheet. A net surplus is recognised only to the extent that it is
recoverable by the company.
The current service costs from settlements and curtailments are charged against operating profit. Past
service costs are spread over the period until the benefit increases vest. Interest on the scheme liabilities
and the expected return on scheme assets are included in other finance costs. Actuarial gains and losses
are reported in the statement of total recognised gains and losses.
- deferred tax assets are recognised only to the extent that the directors consider that it is more likely than
not that there will be suitable taxable profits from which the future reversal of the underlying timing
differences can be deducted.
Deferred tax is measured on an undiscounted basis at the tax rates that are expected to apply in the
periods in which the timing differences reverse, based on tax rates and laws enacted or substantively
enacted at the balance sheet date.
At each balance sheet date before vesting, the cumulative expense is calculated, representing the extent
to which the vesting period has expired and management's best estimate of the achievement or otherwise
of non-market conditions that impact on the number of equity instruments that will ultimately vest. The
movement in cumulative expense since the previous balance sheet date is recognised in the profit and
loss account for the year (as part of wages and salaries) with a corresponding reserve transfer to the profit
and loss reserve.
- 11 -
LAND INSTRUMENTS INTERNATIONAL LIMITED
Compound instruments comprise both a liability and an equity component. At date of issue, the fair value
of the liability component is estimated using the prevailing market interest rate for a similar debt
instrument. The liability component is accounted for as a financial liability.
The residual is the difference between the net proceeds of issue and the liability component (at time of
issue). The residual is the equity component, which is accounted for as an equity instrument.
The interest expense on the liability component is calculated applying the effective interest rate for the
liability component of the instrument. The difference between this amount and any repayments is added to
the carrying amount of the liability in the balance sheet.
As at 31 December 2013, the preferred ordinary shareholder has waived its entitlement to all accrued and
future preference dividends and redemption for the foreseeable future.
The fair values of the debt and equity components of the preferred ordinary shares have therefore been
frozen at £286,000 and £441,000 respectively to reflect the fact that no further dividends are obliged to be
paid u.nder the terms of the dividend waiver.
- 12 -
LAND INSTRUMENTS INTERNATIONAL LIMITED
2 Turnover
Geographical market
Turnover
2013 2012
£'000 £'000
18,270 18,689
--
The profit on disposal of investments arose on the disposal of the company's holdings in AMETEK SAS
and AMETEK GmbH to a fellow subsidiary (see note 10).
- 13 -
LAND INSTRUMENTS INTERNATIONAL LIMITED
7 Taxation
2013 2012
£'000 £'000
Domestic current year tax
U.K. corporation tax 63
Adjustment for prior years (739)
Deferred tax
Origination and reversal of timing differences (40) (33)
Effects of changes in tax rates and laws 20 13
(20) (20)
43 (759)
Effects of:
(Income not taxable)/Non deductible expenses (55) 2
Decelerated capital allowances 58 22
Disposal of investments (205)
Adjustments to previous periods (739)
Group relief not charged 22
FRS 17 adjustment (79) (269)
Research and development enhanced deduction (12) (54)
Other timing differences (11) 11
(304) (1,005)
The company has surrendered the benefit of tax losses amounting to Nil (2012: £87,000) in relation to the
year ended 31 December 2013 to certain group undertakings without receiving any payment. .
- 14 -
LAND INSTRUMENTS INTERNATIONAL LIMITED
7 Taxation (Continued)
The standard rate has fallen to 21 % with effect from 1 April 2014 and will fall further to 20% with effect
from 1 April 2015. These rates were enacted during the period and as such any deferred tax balances
have been stated at a rate of 20%.
Depreciation
At 1 January 2013 1,065 2,830 358 12 4,265
On disposals (250) (7) (12) (269)
Charge for the year 48 162 99 309
Included in the cost of land and buildings is freehold land of £50,000 (2012: £50,000) which is not
depreciated.
- 15 -
LAND INSTRUMENTS INTERNATIONAL LIMITED
lnvesbnents in
subsidiary
undertakings
£'000
Cost
At 1 January 2013 130,336
Disposals (1,006)
At 31 December 2013
The company's holdings in AMETEK SAS and AMETEK GmbH were sold to a fellow subsidiary company,
EMA Holdings UK Limited, in January 2013 for a consideration of £1,663,000, realising a profit of
£884,000.
- 16 -
LAND INSTRUMENTS INTERNATIONAL LIMITED
The company has taken advantage of the exemption given within the Companies Act 2006
and has therefore only disclosed principal operating companies as follows:
The Spectre group of companies is involved in the manufacture and sale of atomic
spectroscopic instrumentation, optical emission or energy dispersive X - ray florescence
measurement techniques.
Antavia SAS is involved in the maintenance, repair and overhaul of aircraft.
The Cameca group of companies is involved in the sale and service of secondary ion mass
spectrometers, electron probe microanalysis and tomographic atom probes.
The EM Test group of companies is involved in the supply, service and support of EMC test
equipment, calibration and EMC seminars and workshops.
The Dunkermotoren group of companies is involved in advanced motion control solutions for
a wide range of industrial applications, including factory equipment, office machines, medical
devices and laboratory equipment.
-17-
LAND INSTRUMENTS INTERNATIONAL LIMITED
1,842 1,476
-- --
The difference between purchase price or production cost of stocks and their replacement cost is not
material.
3,420 5,596
-- --
- 18 -
..,
The deferred tax asset (included in debtors, note 12) is made up as follows:
2013
£'000
2013 2012
£'000 £'000
(178) (158)
--
The effect of future changes in tax rates is not considered to have a material effect on the deferred tax
balance.
The company also has an unrecognised deferred tax asset of £32,000 (2012: £38,000) relating to capital
losses. The deferred tax asset has not been recognised due to the uncertainty surrounding the existence
of future suitable profits to set it off against.
13,270 12,977
--
- 19 -
• LAND INSTRUMENTS INTERNATIONAL LIMITED
15 Creditors: amounts falling due after more than one year 2013 2012
£'000 £'000
31,421 31,421
At 31 December 2013 and 31 December 2012, there were 727,157 of convertible preferred ordinary
shares of £1 each in issue. The liability component of the shares, representing 286,000 preferred
ordinary shares of £1 each, was frozen at 31 December 2006 due to a dividend waiver being in place.
Amounts owed to group undertakings comprise loans wholly repayable within five years. Interest is
charged at 4%.
- 20 -
• LAND INSTRUMENTS INTERNATIONAL LIMITED
The company operates a defined contribution scheme for the benefit of the employees. The assets of the
scheme are administered in a fund independent from those of the company. The pension cost in the year
was £241,000 (2012: £200,000) and the amount due to the scheme at the year end was £28,000. (2012:
£24,000).
The company operated a defined benefit pension scheme for the benefit of the employees in the UK. The
scheme was closed and accrual of additional benefits ceased in October 2003 when all members ceased
to be active. The assets of the scheme are administered by the trustees in a fund independent from those
of the company.
The company expects to contribute approximately £340,000 to the pension scheme in 2014, based on the
existing schedule of contributions.
Defined benefit
pension plans
2013 2012
£'000 £'000
(2,619) (178)
Present value of unfunded obligations
The surplus has been restricted as the scheme is now closed and therefore no future economic benefit is
considered achievable by the directors. Therefore the pension asset on the balance sheet is £nil.
- 21 -
(',
Defined benefit
pension plans
2013 2012
£'000 £'000
(847)
Total (847)
The past service credit in respect of the year ended 31 December 2012 represented the impact of the
change in calculation method for pension increases from using the Retail Prices Index to using the
Consumer Prices Index which reduced the liabilities of the scheme.
Analysis of amount recognised in the statement of total recognised gains and losses:
Defined benefit
pension plans
2013 2012
£'000 £'000
(340) (1,097)
- 22 -
':i LAND INSTRUMENTS INTERNATIONAL LIMITED
Changes in the present value of the defined benefit obligation are as follows:
Defined b~nefit
pension plans
2013 2012
£'000 £'000
31,269 29,728
- 23 -
\_, LAND INSTRUMENTS INTERNATIONAL LIMITED
The principal actuarial assumptions at the balance sheet date (expresssed as weighted averages)
were as follows:
2013 2012
% %
Life expectancy for a male currently aged 65 (in years) 22.00 22.10
Life expectancy for a female currently aged 65 (in years) 24.40 24.50
Life expectancy for a male currently aged 45 (in years) 23.30 23.40
Life expectancy for a female currently aged 45 (in years) 25.90 26.10
-- ·--
The post-retirement mortality disclosures above relate to assumptions based on longevity (in years). The
post-mortality table used in 2013 was a SAPS normal health base table with CMI 2013 core model with
long term improvement rate of 1% per annum and in 2012 was a SAPS normal health base table with
CM I 2011 core model with long term improvement rate of 1% per annum.
Following the Government's announcement that statutory increases for pensions in deferment and in
payment will in future be based on the Consumer Prices Index rather than the Retail Prices Index,
allowance has been made for deferred pension revaluation in excess of GMP and increases in payment
to post April 1988 GMP to be based on the Consumer Prices Index rather than the Retail Prices Index.
Amounts for the current and previous four periods are as follows:
Defined benefit pension plans
2013 2012 2011 2010 2009
£'000 £'000 £'000 £'000 £'000
- 24 -
LAND INSTRUMENTS INTERNATIONAL LIMITED
6,035 6,035
--
The preferred ordinary shares carry a dividend of 11 % of net profit payable annually. The shares carry an
entitlement that, at any time, the whole preferred ordinary share capital can be converted on a one for one
basis into ordinary shares. The preferred ordinary shares rank second behind the cumulative preference
shares in the event of the company being wound up. No cumulative preference shares were in issue as at
31 December 2013.
- 25 -
LAND INSTRUMENTS INTERNATIONAL LIMITED
(1,032) 1,844
Other recognised gains and losses (340) (1,163)
Share based payment transactions 49 85
20 Contingent liabilities
The company has issued bank guarantees in the ordinary course of business for £373,000 (2012:
£102,000).
21 Financial commitments
At 31 December 2013 the company was committed to making the following payments under
non-cancellable operating leases in the year to 31 December 2014:
6 6 7:4 110
- 26 -
~ LAND INSTRUMENTS INTERNATIONAL LIMITED
The number of directors for whom retirement benefits are accruing under defined contribution schemes
amounted to 1 (2012 - 2).
The number of directors who exercised share options during the year was 2 (2012 - 2).
The number of directors who received shares under long term incentive schemes during the year was 3
(2012-3).
R R Mandes is a US based director within the AMETEK group and does not provide any qualifying
services to Land Instruments International Limited.
24 Employees
Number of employees
The average monthly number of employees (including directors) during the
year was:
2013 2012
Number Number
Production staff 73 79
Engineering staff 12 13
Sales and marketing staff 17 16
Administrative staff 11 11
113 119
--
Employment costs 2013 2012
£'000 £'000
5,474 5,365
-- --
Included in wages and salaries is a total expense for share-based payments in relation to equity-settled
transactions of £49,000 (2012: £85,000), of which £16,000 (2012: £50,000) relates to restricted shares
and £33,000 (2012: £35,000) relates to share options.
Further details of the share-based payment arrangements applicable are given in the group financial
statements of the ultimate parent entity AMETEK Inc.
- 27 -
• -: LAND INSTRUMENTS INTERNATIONAL LIMITED
25 Control
The immediate parent company is EMA Holdings UK Limited, a company registered in England and Wales
and the ultimate parent company is AMETEK Inc., a company incorporated in the United States of
America.
AMETEK Inc. prepares group financial statements which include the company and are the smallest and
largest consolidated accounts that the company is included in, copies of which can be obtained from P 0
Box 36, 2 New Star Road, Leicester LE4 9JQ.
On 3 January 2014, EM Test (Switzerland) GmbH, an indirect subsidiary of the company, acquired for a
consideration of CHF 83 million an interest in 100% of the issued share capital of Teseq Holding AG, a
company incorporated in Switzerland, which heads a group involved in the manufacture of a broad line of
conducted and radiated EMC compliance testing systems and RF amplifiers for a wide range of industries.
On 3 May 2014, AMETEK Material Analysis Holdings GmbH, a subsidiary of the company, acquired for a
consideration of Euro 11.5 million an interest in 100% of the issued share capital of Luphos GmbH, a
company incorporated in Germany, which is involved in the development of ultra high precision optical
distance and topology measurement technology.
The company has declared and paid dividends amounting to £492,000 since 31 December 2013.
- 28-
'
Registered No 560015
31 December 2009
Directors
L M Smith
JG Smith
J W Hardm
DB Coley
SK Wells
Secretaries
K Sena
B Coley
Auditor
Ernst & Young LLP
Wessex House
19 Threefield Lane
Southampton
SOl4 3QB
Registered office
PO Box36
2 New Star Road
Leicester
Le1cestersh1re
LE4 9JQ
1
Murrhead Aerospace Lrmrted
Directors' report
The directors present their report and financial statements for the 14 month period ended 31 December
2009
On 3 November 2008 the company was acqmred by AMETEK Inc from Esterline Technologies Corporatwn
AMETEK Inc 1s now considered to be the company's ultimate parent undertaking and controllmg party
On 3 I December 2009, as part of a group re-organisation, the company sold the trade and assets of tts motion
busmess for a cons1dera11on of£ I 8,956,000 to A1rscrew L1m1ted, a fellow subs1d1ary company of AMETEK
Inc Subsequent to this transaction, on 8 January 2010 Airscrew L1m1ted changed 1ts name to AMETEK
A1rtechnology Group L1m1ted
Dunng the penod and to fac1htate this re-orgamsatwn the company extended tis penod of account to December
The company's key financial md1cators for the penod were as follows
14 month
period to 31 Year to 31
December October
2009 2008 Change
£000 £000 %
The Company performed well m the I 4 months to 3 I December 2009 despite a d1fficult economic environment
The impact of the global economic downturn however was greater than anticipated and the busmess needed to
ahgn its cost structure with market cond1t1ons as a result This restructurmg, coupled with a rebrandmg exercise
followmg 1ts acqms1t1on by Ametek Inc resulted m operatwnal restructunng costs of £962k Ad1ustmg for this,
operatmg profits for the lengthened penod and the I 4 month financial position were considered to be
satisfactory The company contmues to seek out new opportuntlles m Its repair and overhaul busmess We
contmue to be cautiously opt1m1st1c about the near term economic outlook and our differentiated busmess
continues to enjoy a healthy order book This gives us good reason to be confident that 20 I 0 should be another
good year
The company 1s considered to have acceptable d1vers1ficat1on between 1ts Commercial, Mthtary and Industl'lal
market sectors and therefore unlikely to be overly exposed by a downturn m any one of these markets It
continues to broaden its pos1t1on in these markets by now offering sub systems
2
Muirhead Aerospace L1m1ted
Directors' report
Principal Rtsks and Uncertainties (continued)
The company does not have a natural hedge m the Euro and USO currencies and 1s therefore impacted by
exchange rate fluctuations. It 1s Ametek group pohcy not to actively hedge agamst foreign currency
transactions and balances
The main nsks ar1s1ng from the company's financial instruments are foreign currency risk and interest rate
risk
Going concern
After makmg enqumes, the directors have a reasonable expectation that the company has adequate
resources to contmue in operational existence for the foreseeable future Accordingly, they contmue to
adopt the going concern basis in preparing the annual report and accounts
Disabled employees
The company gives full cons1derat1on to apphcat10ns for employment from disabled persons where the
reqmrements of the Job can be adequately fulfilled by a handicapped or disabled person Where ex1stmg
employees become disabled, 1t 1s the company's pohcy wherever practicable to provide contmmng
employment under normal terms and cond1t1ons and to provide trammg and career development and
promotion to disabled employees wherever appropriate
Employee involvement
Employees are mvolved m 1mprovmg the company performance through the Lean Manufacturing
m1t1at1ves that have been set up throughout the orgamsatmn Commumcat10n with employees 1s
principally viaJOmt consultative meetmgs and quarterly reviews
Directors
The directors who served the company during the year and subsequently were as follows
Directors' liab11it1es
The parent company mdemmfied one or more directors of the company against hab1hty in respect of
proceedings brought by third parties, subject to the cond1t10ns set out m the Companies Act 2006 Such
quahfying third party indemnity prov1s10n was m force durmg the penod and to the date of this report
3
Muirhead Aerospace Limited
Directors' report
Auditor
A resolutmn to reappomt Ernst & Young LLP as auditor will be put to the members at the Annual General
Meetmg
~
Director
tG / o 7 r 2010
Registered No 560015
4
Muirhead Aerospace L1m1ted
Statement of directors' responsibilities in respect of
the financial statements
The dtrectors are responsible for preparmg the Directors Report and the financial statements m accordance
with apphcable law and regulations
Company law reqmres the directors to prepare financial statements for each financial year Under that law
the duectors have elected to prepare the financial statements m accordance with United Kmgdom
Generally Accepted Accounting Practice (United Kmgdom Accountmg Standards and apphcable law)
Under company law the directors must not approve the financial statements unless they are sallsfied that
they give a true and fatr view of the state of affairs of the company and of the profit or loss of the company
for that penod In preparing those financial statements, the directors are required to
• state whether apphcable accountmg standards have been followed, subject to any material departures
disclosed and explained m the financial statements, and
• prepare the financial statements on the gomg concern basis unless 1t 1s inappropnate to presume that
the company will contmue m busmess
The directors are responsible for keepmg proper accountmg records that are sufficient to show and explam
the company's transactions and disclose with reasonable accuracy at any time the financial pos1t1on of the
company and to enable them to ensure that the financial statements comply with the Companies Act 2006
They are also responsible for safeguardmg the assets of the company and hence for takmg reasonable steps
for the prevent10n and detect10n of fraud and other 1rregulant1es
5
•
Muirhead Aerospace L1m1ted
Independent auditor's report
to the members of Muirhead Aerospace Limited
We have audited the company's financial statements for the 14 month penod ended 31 December 2009
which compnse the Profit and Loss Account, the Statement of Total Recogmsed Gams, the Balance Sheet
and the related notes I to 24 The financial reportmg framework that has been applied m the1r preparation
1s applicable law and Umted Kmgdom Accountmg Standards (Umted Kmgdom Generally Accepted
Accountmg Practice)
This report 1s made solely to the company's members, as a body, m accordance with Chapter 3 of Part 16
of the Compames Act 2006 Our audit work has been undertaken so that we might state to the company's
members those matters we are required to state to them 1n an auditor's report and for no other purpose To
the fullest extent penmtted by law, we do not accept or assume respons1b1lity to anyone other than the
company and the company's members as a body, for our audit work, for this report, or for the opm1ons we
have fanned
Respective respons1b11it1es of directors and auditors
As explamed more fully m the Statement of d1rectors' respons1b1lit1es set out on page 5, the d1rectors are
responsible for the preparat10n of the financial statements and for be mg satisfied that they give a true and
fa1r view Our respons1b1lity 1s to audit the financial statements m accordance with apphcable law and
lntemat10nal Standards on Aud1tmg (UK and Ireland) Those standards requ1re us to comply with the
Aud1tmg Practices Board's (APB's) Ethical Standards for Auditors
Ctw-f -f '1--, w
David Marshall (Senior Statutory Auditor)
for and on behalf of Ernst & Young LLP, Statutory Auditor
Southampton
z.o /7 / 2010
6
Muirhead Aerospace L1m1ted
14 month
per10d to 31
December Year to 31
2009 October 2008
Notes £000 £000
Turnover 2
Contmumg operations 14,189 13,969
D1sconttnued operations 17,054 15,345
31,243 29,314
Cost of sales 3 16, 167 14,663
Gross profit 15,076 14,651
Adm1n1strat1ve expenses
Exceptional adm1n1strahve expenses 5 962
Other adm1n1strat1ve expenses 3 11,230 10,832
12,192 10,832
Operating profit 4
Contmumg operations 1,441 2,093
D1scont1nued operations 1,443 1,726
2,884 3,819
7
Muirhead Aerospace L1m1ted
Balance sheet
at 31 December 2009
31 December 31 October
2009 2008
Notes £000 £000
Fixed assets
Intangible assets II 944 1,067
Tangible assets 12 207 2,501
Investments 13 4,235 4,235
5,386 7,803
Current assets
Stocks 14 1,124 5,155
Debtors 15 21, 782 5,021
Cash at bank 1,249 142
24,155 10,318
Creditors amounts falhng due w1thm one year 16 1,891 4,406
Net cu"ent assets 22,264 5,912
Total assets less current /iab1/1ties 27,650 13,715
~
L M Smith
Director
fG(67( 2010
8
•
Muirhead Aerospace Limited
Notes to the financial statements
at 31 December 2009
1. Accounting policies
Basis of preparation
The financial statements are prepared under the h1stoncal cost convent10n and m accordance with UK
GAAP
The financial statements of Muirhead Aerospace L1m1ted were approved for issue by the Board of
DITectors on the date shown on the balance sheet
Revenue recogn1t1on
Revenue from the sale of goods 1s recogmsed when the nsks and rewards of ownership of the goods has
passed to the buyer This 1s usually detennmed with reference to the !NCO tenns of goods shipped
Goodw1/I
Goodw1ll 1s the difference between the cost of an acquITed entity and the aggregate of the faIT value of that
entity's 1dent1fiable assets and liab1lit1es
Pos1t1ve goodw1ll 1s capitalised, classified as an asset on the balance sheet and amortised on a straight !me
basis over its useful economic life It 1s reviewed for 1mpamnent at the end of the first full financial year
followmg the acqms1t1on and m other penods 1f events or changes m cJTcumstances md1cate that the
carrymg value may not be recoverable
Fixed assets
All fixed assets are m1tially recorded at cost
Deprec1at10n
Depreciat10n 1s provided on all tangible fixed assets, at rates calculated to wnte off the cost, less estimated
residual value based on pnces prevailmg at the date of acqu1S1t10n of each asset evenly over its expected
useful life, as follows
The carrymg values of tangible fixed assets are reviewed for 1mpa1nnent m penods 1f events or changes m
cJTcumstances md1cate the carrymg value may not be recoverable
Investments
All mvestments are m1tially recorded at costs Carrymg value of mvestments are reviewed for 1mpa1nnent
when events or changes m cJTcumstances md1cate that the carrymg value may not be recoverable
9
•
Muirhead Aerospace L1m1ted
Notes to the financial statements
at 31 December 2009
Raw materials, consumables and goods for resale purchase cost on a first-in, first-out basts
Work m progress and finished goods cost of direct materials and labour plus
attnbutable overheads based on a nonnal
level ofac!Iv1ty
Net realisable value 1s based on estimated sell mg pnce less any further costs expected to be mcurred to
complet10n and disposal
Deferred taxation
Deferred tax 1s recognised in respect of all t1mmg differences that have ongmated but not reversed at the
balance sheet date where transactions or events have occurred at that date that will result in an obllgat10n to
pay more, or a nght to pay less or to receive more tax, with the following exception
• deferred tax assets are recognised only to the extent that the directors consider that It 1s more likely than
not that there will be suitable taxable profits from which the future reversal of the underlying timing
differences can be deducted
Deferred tax 1s measured on an und1scounted basis at the tax rates that are expected to apply in the penods
m which t1mmg differences reverse, based on tax rates and laws enacted or substantively enacted at the
balance sheet date
Foreign currencies
Transact10ns m foreign currencies are recorded at the rate ruling at the date of the transaction
Monetary assets and llab1llt1es denominated m foreign currencies are retranslated at the rate of exchange
rulmg at the balance sheet date
Pension costs
The company operates a defined contr1but1on pension scheme Contnbut1ons are charged m the profit and
loss account as they become payable m accordance with the rules of the scheme
Share-based payments
The cost of eqmty-settled transact10ns with employees 1s measured by reference to the fair value at the date
at which they are granted and IS recognised as an expense over the vesting penod, which ends on the date
on which the relevant employees become fully entitled to the award Fair value 1s detennmed usmg an
appropriate pncmg model No expense 1s recognised for awards that do not ultimately vest
At each balance sheet date before vestmg, the cumulative expense 1s calculated, representing the extent to
which the vestmg penod has expired and management's best estimate of the achievement or otherwise of
non-market cond1t10ns that impact on the number of eqmty mstruments that will ultimately vest The
movement m cumulative expense smce the prev10us balance sheet date 1s recogmsed m the profit and loss
account for the year (as part of wages and salanes) with a corresponding reserve transfer to the profit and
loss reserve
10
•
Muirhead Aerospace L1m1ted
Notes to the financial statements
at 31 December 2009
2. Turnover
Turnover, which 1s stated net of value added tax, represents amounts mv01ced to third parties
4. Operating profit
This 1s stated after charging/(crediting)
14 month
perwd to 31
December Yearto31
2009 October 2008
£000 £000
11
•
Muirhead Aerospace L1m1ted
Notes to the financial statements
at 31 December 2009
5. Exceptional items
14 month
period to 31
December Year to 31
2009 October 2008
£000 £000
Recognised in arriving at operating profit:
Continuing operations
Redundancy 112
Re branding 81
Discontinued operations
Redundancy 288
Rebranding 481
962
On 31 December 2009 the company disposed of1ts motion business at market value to a fellow group
subsidiary, AMETEK A1rtechnology Group L1m1ted Cons1derat1on for the sale was£ 18,956,000 There
1s no tax effect of this exceptional item
6. Staff costs
14 month
period to 31
December Year to 31
2009 October 2008
£000 £000
Included in wages and salanes 1s a total expense for share-based payments of £4,000 (2008 £60,000)
which all relates to equity-settled transactwns See note 23 for further details
The monthly average number of employees dunng the penod was as follows
14 month
period to 31
December Year to 31
2009 October 2008
No No
Admin1strat1on 16 38
Operattons 240 244
256 282
12
-------------
•
Muirhead Aerospace L1m1ted
Notes to the financial statements
at 31 December 2009
7. Directors' emoluments
14 month
penod to 31
December Year to 31
2009 October 2008
£000 £000
14 month
penod to 31
December Year to 31
2009 October 2008
No No
The emoluments shown above are for the d1rectors who are employees ofMuuhead Aerospace L1m1ted
The other directors receive no remuneration for their services of this company
The highest pmd duector received shares under the group's long term mcent1ve scheme
8. Interest receivable
14 month
per10d to 31
December Yearto31
2009 October 2008
£000 £000
13
•
Muirhead Aerospace L1m1ted
Notes to the financial statements
at 31 December 2009
10. Taxation
(a) Tax on profit on ordmary act1v1t1es
Deferred tax
14
•
•
Muirhead Aerospace L1m1ted
Notes to the financial statements
at 31 December 2009
The tax assessed on the profit on ordmary act1V1t1es for the penod 1s higher than the standard rate of
corporation tax m the UK of28% (2008 -28 8%) The differences are reconciled below
14 month
penod to 31
December Yearto31
2009 October 2008
£000 £000
£000
At I November 2008 15
Profit and loss account movement durmg the year (note 1O(a)) (39)
At 31 December 2009 (24)
31 December 31 October
2009 2008
£000 £000
15
•
•
Muirhead Aerospace L1m1ted
Notes to the financial statements
at 31 December 2009
Cost
At 1 November 2008 and 31 December 2009 2.102
Amort1sat1on
At 1 November 2008 1,035
Provided durmg the penod 123
At 31 December 2009 1, 158
Deprecrnt10n
At 1 November 2008 92 373 4,916 1,918 7,299
Reallocat1on 251 (251)
Provided durmg the
penod 15 72 542 45 674
Disposals (53) (3) (56)
Transfer of bus mess (107) (445) (4,348) (1,540) (6,440)
At 31 December 2009 1,308 169 1,477
16
•
•
Muirhead Aerospace L1m1ted
Notes to the financial statements
at 31 December 2009
13. Investments
Subsidiary
Undertakings
£000
At 31 December 2009, the company held I 00% of the ordmary share capital of the followmg
Country of
Name of company rncorporatron Nature of business
Traxsys Input Products L1m1ted England and Design, manufacture and sale
Wales of track ball and related
products
Norcroft Dynamics L1m1ted England and Donn ant
Wales
On 31 December 2009 Traxsys Input Products L1m1ted transferred all its trade and net assets to AMETEK
A1rtechnology Group L1m1ted and became dorrnant !Tom that date
14. Stocks
31 December 31 October
2009 2008
£000 £000
Raw matenals and consumables 665 3,386
Work m progress 459 1,712
Fm1shed goods and goods for resale 57
1,124 5,155
15. Debtors
31 December 31 October
2009 2008
£000 £000
Amounts owed by group undertakmgs mcludes £18,956,000 (2008 £nil) relatmg to the sale of the
"Motion" busmess to AMETEK A1rtechnology Group L1m1ted This balance 1s expected to fall due more
than one year after the balance sheet date
17
•
Warranty Deferred
prov1s1on Pension taxatron Total
£000 £000 £000 £000
The warranty prov1st0n relates to obhgat1ons on an ongoing basts to repatr or replace products sold by the
company The existing prov1st0n should be used in full dunng the year but be replaced each year with a
prov1S1on based on the expectatrnn of warranty costs based on that year's sales
18
•
After acqms1t1on on 3 November 2008, certain directors and senior management became ehg1ble to JOin
the AMETEK corporate mcent1ve plan The disclosures below detail the plan m place under the new
parent, AMETEK Inc
Certain directors and members of semor management are granted restricted shares and share options m the
ultimate parent company, AMETEK Inc These share-based payments are settled by the issue of eqmty
shares m AMETEK Inc
The total share-based payment expense recognised m the year m respect of employee services 1s as
follows
14 month
period to 31
December
2009
£000
Restricted shares 2
Share options 2
4
Restricted shares
Restricted shares generally vest (1 e all restr1ct1ons hft) after 4 years This 1s accelerated 1fthe share pnce
mcreases to double that of the grant date at the close of business on 5 consecutive tradmg days, m which
case they vest 1mmed1ately The expense 1s recognised on a stra1ght-lme basis over 4 years 1gnonng the
poss1b1hty that this early vestmg could occur but takmg mto account estimated forfeitures, based on
h1stor1cal experience
19
, •
•
•
Muirhead Aerospace L1m1ted
Notes to the financial statements
at 31 December 2009
Options
Share option awards generally vest 25% each year for 4 years and exp1re 7 years after the award date
The expense 1s recogmsed on a stra1ght-hne basis over the requ1S1te service penod for the ent1re award as 1f
1t all vested at the end of this 4 year penod but takmg mto account estimated forfeitures, based on h1stoncal
expenence
The fair value of each option 1s estimated on the date of grant usmg a Black-Scholes opt10n pncmg model
The followmg weighted average assumpt10ns were used m the Black-Scholes model to estimate the fair
values of options granted dunng the years md1cated
14 month
period to 31
December
2009
Expected share volat1hty 25 8%
Expected hfe of the opt10ns (years) 49
Risk-free interest rate I 89%
Expected d1v1dend yield 0 73%
Expected volat1hty 1s based on h1stoncal volat1hty of AMETEK Inc's share pnce H1stoncal exercise data
for AMETEK as a whole has been used to estimate the options' expected hfe, which represents the penod
oft1me for which the options granted are expected to be outstandmg Management ant1c1pates that the
future option holdmg penods will be s1m1lar to the h1stoncal option holdmg penods The nsk-free rate for
the penod within the contractual hfe of the option 1s based on the US Treasury yield curve at the time of
grant
The weighted average fatr value per opt10n granted during the year was £5 32
20
•
•'
•
Muirhead Aerospace L1m1ted
Notes to the financial statements
at 31 December 2009
Outstanding as at I November
Granted 4,122 £2024
Transferred (l,910) £2024
Forfeited (832) £2024
Outstanding as at 31 December 1,380 £20 24
Exercisable as at 31 December
Opt10ns outstanding at the year end have an exercise pnce of £20 24 and a weighted average remaining
contract hfe of 6 years and 3 months
Employees connected with the motion business were transferred to AMETEK A1rtechnology Group
L1m1ted on 31 December 2009 The remammg shares and opt10ns outstanding relating to these employees
have been transferred accordingly
21
Company Registration No. 00560015 (England and Wales)
lll~llll ~ ~lllU ~
A 16
•A1FAC3EH"
14/08/2012 #24
COMPANIES HOUSE
MUIRHEAD AEROSPACE LIMITED
COMPANY INFORMATION
Directors DB Coley
JG Smith
J W Hardin
S KWells
Secretaries KE Sena
DB Coley
CONTENTS
Page
Balance sheet 7
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2011
The directors present their report and financial statements for the year ended 31 December 2011
The company's key financial indicators for the year were as follows
Despite the general downturn in the UK economy with particular emphasis on defence spending programme
reductions and curtailments, the operating profits for the company were considered to be good
The company continues to seek out new opportunities in overseas markets Despite the current economic climate
we remain confident, given the actions taken in 2011, that we will continue to see growth and increased profitability
in 2012
The company 1s considered to have acceptable d1vers1f1cat1on between its Commercial, Military and Industrial
market sectors and 1s therefore unlikely to be overly exposed by a downturn in any one of these markets
The company does not have a natural hedge in the Euro and USD currencies and 1s therefore impacted by
exchange rate fluctuations It 1s AMETEK group policy not to actively hedge against foreign currency transactions
and balances
The total d1stribut1on of d1v1dends for the year ended 31 December 2011 was £1, 196,000 (2010 £3, 140,000)
Future developments
The company will continue to expand its facility in Singapore and seek to develop strategic partnerships with other
AMETEK companies
-1-
MUIRHEAD AEROSPACE LIMITED
Going concern
The company's busmess act1v1t1es, together with the factors likely to affect its future development, its financial
pos1t1on, fmanc1al risk management objectives and details of the company's exposure to risk are described above
After makmg enquiries, the directors have a reasonable expectation that the company has adequate resources to
contmue 1n operational existence for the foreseeable future Accordingly, they contmue to adopt the gomg concern
basis m preparmg the fmanc1al statements
Directors
The followmg directors have held office smce 1 January 2011
DB Coley
JG Smith
J WHardm
L M Smith (Resigned 30 April 2012)
S KWells
Directors' insurance
AMETEK Inc has mdemn1f1ed one or more directors of the company against liability in respect of proceedmgs
brought by third parties, subject to the cond1t1ons set out 1n the Companies Act 2006 Such qualifymg third party
mdemnity prov1s1on was m force during the year and remams m place to the date of this report
Environment
The group operates under recognised environmental procedures and best practice, fully recognising and
complymg with its respons1b1l1t1es to the environment and current leg1slat1on
Financial instruments
The mam risks arismg from the company's financial mstruments are mterest rate risk and foreign currency risk
Auditors
The auditors, Ernst & Young LLP, are deemed to be reappomted under section 487(2) of the Companies Act 2006
-2-
MUIRHEAD AEROSPACE LIMITED
Company law requires the directors to prepare financial statements for each financial year Under that law the
directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted
Accounting Practice (United Kingdom Accounting Standards and applicable law) Under company law the directors
must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of
affairs of the company and of the profit or loss of the company for that period In preparing these financial
statements, the directors are required to
The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the
company's transactions and disclose with reasonable accuracy at any time the financial pos1t1on of the company
and enable them to ensure that the financial statements comply with the Companies Act 2006 They are also
responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention
and detection of fraud and other 1rregularit1es
JG Smith
Director
-3-
MUIRHEAD AEROSPACE LIMITED
We have audited the financial statements of Muirhead Aerospace L1m1ted for the year ended 31 December
2011 set out on pages 6 to 22 The financial reporting framework that has been applied 1n their preparation 1s
applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting
Practice)
This report 1s made solely to the company's members, as a body, in accordance with Chapter 3 of Part 16 of
the Companies Act 2006 Our audit work has been undertaken so that we might state to the company's
members those matters we are required to state to them in an auditors' report and for no other purpose To
the fullest extent permitted by law, we do not accept or assume respons1b11ity to anyone other than the
company and the company's members as a body, for our audit work, for this report, or for the opinions we
have formed
-4-
MUIRHEAD AEROSPACE LIMITED
-5-
MUIRHEAD AEROSPACE LIMITED
2011 2010
Notes £'000 £'000
There are no recognised gains and losses other than those passing through the profit and loss account
-6-
MUIRHEAD AEROSPACE LIMITED
BALANCE SHEET
AS AT 31 DECEMBER 2011
2011 2010
Notes £'000 £'000 £'000 £'000
Fixed assets
Intangible assets 7 734 839
Tangible assets 8 443 223
Investments 9 4,235 4,235
--
5,412 5,297
Current assets
Stocks 10 1, 119 1,023
Debtors 11 21,058 20,975
Cash at bank and in hand 1,675 1,273
-- --
23,852 23,271
Creditors: amounts falling due within
one year 12 (2, 195) (2,005)
-- --
Net current assets 21,657 21,266
--
Total assets less current liab11it1es 27,069 26,563
<rs3\..
JG Smith
Director
. 7.
MUIRHEAD AEROSPACE LIMITED
1 Accounting policies
11 Accounting convention
The financial statements are prepared under the historical cost convention
The company has taken advantage of the exemption in F1nanc1al Reporting Standard No 1 (Revised 1996)
from the requirement to produce a cash flow statement on the grounds that 1t 1s a subs1d1ary undertaking
where 90 percent or more of the voting rights are controlled w1th1n the group
13 Turnover
Turnover represents the amounts receivable by the company for goods supplied and services provided,
excluding VAT and trade discounts In the case of goods, revenue 1s recognised when the risks and
rewards of ownership of the goods has passed to the buyer This 1s usually determined with referenoe to
the INCO terms of goods shipped
1.4 Goodwill
Goodwill 1s the difference between the cost of an acquired entity and the aggregate of the fair value of that
entity's 1dent1fiable assets and liab1ht1es
Pos1t1ve goodw1ll 1s capitalised, class1f1ed as an asset on the balance sheet and amortised on a straight line
basis over its useful economic life It 1s reviewed for 1mpa1rment at the end of the first full financial year
following the acqu1s1t1on and in other periods 1f events or changes in circumstances indicate that the
carrying value may not be recoverable
Deprec1at1on 1s provided on all tangible fixed assets, at rates calculaled to write off the cost, less estimated
residual value based on prices prevailing at the dale of acqu1s1t1on of each asset evenly over its expected
useful life, as follows
1.7 Leasing
Rentals payable under operating leases are charged against income on a straight line basis over the lease
term
1.8 Investments
All investments are 1n1t1ally recorded at cost Carrying values of investments are reviewed for 1mpa1rment
when events or changes in circumstances 1nd1cate that the carrying value may not be recoverable
-8-
MUIRHEAD AEROSPACE LIMITED
Raw materials, consumables and goods for resale are stated at purchase cost on a first-in, first-out basis
Work in progress and finished goods are stated at cost of direct materials and labour plus attributable
overheads based on a normal level of act1v1ty
Net realisable value 1s based on estimated selling pnce less any further costs expected to be incurred to
completion and disposal
1.10 Pensions
The company operates a defined contnbut1on scheme for the benefit of its employees Contnbut1ons
payable are charged to the profit and loss account in the year they are payable in accordance with the
rules of the scheme
1 11 Deferred taxation
Deferred tax 1s recognised in respect of all timing differences that have originated but not reversed at the
balance sheet date where transactions or events have occurred at that date that will result in an obligation
to pay more, or a nght to pay less or to receive more tax, with the following exception
- deferred tax assets are recognised only to the extent that the directors consider that 1t 1s more likely than
not that there will be suitable taxable profits from which the future reversal of the underlying t1m1ng
differences can be deducted
Deferred tax 1s measured on an und1scounted basis at the tax rates that are expected to apply in the
periods in which timing differences reverse, based on tax rates and laws enacted or substantively enacted
at the balance sheet date
At each balance sheet date before vesting, the cumulative expense 1s calculated, representing the extent to
which the vesting penod has expired and management's best estimate of the achievement or otherwise of
non-market cond1t1ons that impact on the number of equity instruments that will ultimately vest The
movement in cumulative expense since the previous balance sheet date 1s recognised in the profit and loss
account for the year (as part of wages and salaries) with a corresponding reserve transfer to the profit and
loss reserve
-9-
2 Turnover
Geographical market
Turnover
2011 2010
£'000 £'000
- 10 -
MUIRHEAD AEROSPACE LIMITED
• 11 .
MUIRHEAD AEROSPACE LIMITED
Deferred tax
Origination and reversal of timing differences 2 13
Deferred tax adjustments arising in previous periods 8
2 21
651 484
Effects of
Non deductible expenses 18 22
(Decelerated)/Accelerated capital allowances (3) 1
Adjustments to previous periods (271)
Other t1m1ng differences 2 (13)
17 (261)
The March 2011 Budget announcement proposed that the main rate of corporation tax would be reduced to
26% from 1 April 2011 and 25% from 1 April 2012 As these changes were substantively enacted at the
balance sheet date, the deferred tax asset has been restated to reflect the reduced tax rate of 25% The
March 2012 Budget announcement included a further proposal to reduce the main rate of corporation tax to
24% from 1 April 2012, with further reductions to reduce the rate to 22% by 1 April 2014 As these changes
had not been substantively enacted at the balance sheet date no account has been taken of them in these
financial statements The impact of the further changes 1s not expected to be material The rate of writing
down allowances on the main pool of plant and machinery and on the special rate pool will fall to 18% and
8% respectively with effect from 1 April 2012
- 12 -
MUIRHEAD AEROSPACE LIMITED
Amortisation
At 1 January 2011 1,263
Charge for the year 105
- 13 -
MUIRHEAD AEROSPACE LIMITED
Depreciation
At 1 January 2011 1,358 173 1,531
Charge for the year 70 15 85
- 14 -
MUIRHEAD AEROSPACE LIMITED
Shares in
subsidiary
undertakings
£'000
Cost
At 1January2011 & at 31 December 2011 4,235
These companies are dormant and have not traded during the year
1, 119 1,023
--
- 15 -
MUIRHEAD AEROSPACE LIMITED
Amounts falling due after more than one year and included in the debtors above are
2011 2010
£'000 £'000
- 16 -
MUIRHEAD AEROSPACE LIMITED
The warranty prov1s1on relates to obl1gat1ons on an ongoing basis to repair or replace products sold by the
company
The deferred tax asset (included m debtors, note 11) 1s made up as follows·
2011
£'000
2011 2010
£'000 £'000
(1) (3)
--
The effect of future changes 1n tax rates 1s not considered to have a material effect on the deferred tax
balance
2011 2010
£'000 £'000
. 17.
MUIRHEAD AEROSPACE LIMITED
Certain directors and members of senior management are granted restricted shares and share options 1n
the ultimate parent company, AMETEK Inc These share-based payments are settled by the issue of equity
shares m AMETEK Inc
Restricted shares
Restricted shares generally vest (1e all restrictions lift) after 4 years This 1s accelerated 1f the share price
increases to double that of the grant at the close of business on 5 consecutive trading days, 1n which case
they vest 1mmed1ately The expense 1s recognised on a straight-line basis over 4 years, ignoring the
poss1b1hty that this early vesting could occur but taking into account estimated forfeitures, based on
historical experience
Share options
Share option awards generally vest 25% each year for 4 years and expire 7 years after the award date
The expense 1s recognised on a straight-line basis over the requ1s1te service period for the entire award as
1f 1t all vested at the end of this 4 year period but taking into account estimated forfeitures, based on
historical experience
The fair value of each option 1s estimated on the date of grant using a Black-Scholes option pricing model
The following weighted average assumptions were used m the Black-Scholes model to estimate the fair
values of options granted during the years indicated
Expected volat1hty 1s based on historical volat1hty of AMETEK Inc 's share price Historical exercise data for
AMETEK as a whole has been used to estimate the options' expected hie, which represents the period of
time for which the options granted are expected to be outstanding Management ant1c1pates that the future
option holding periods will be s1m1lar to the historical option holding periods The risk-free rate for the period
within the contractual life of the option 1s based on the US Treasury yield curve at the time of the grant
The weighted average fair value per option granted during the year was £6 90 for unapproved options and
£6 80 for approved options (2010 £4 95)
- 18 -
MUIRHEAD AEROSPACE LIMITED
The following table illustrates the number and weighted average fair values (WAFV) of, and movements in,
restricted shares during the year
The fair values of restricted shares shown above are determined at the grant date market value
Share options
The following table illustrates the number and weighted average exercise prices (WAEP) of, and
movements in, share options during the year
- 19 -
MUIRHEAD AEROSPACE LIMITED
The weighted average share price at the date of exercise for share options exercised during the year was
£25 29 (2010 £35 27)
Options outstanding at the year end have exercise prices ranging from £14 08 to £28 79 (2010 £13 98)
and a weighted average remaining contractual life of 4 years and 11 months (2010 5 years and 6 months)
- 20 -
MUIRHEAD AEROSPACE LIMITED
19 Financial commitments
At 31 December 2011 the company was committed to making the following payments under non-
cancellable operating leases in the year to 31 December 2012
161 161 37 40
The number of directors for whom retirement benefits are accruing under defined contribution schemes
amounted to 3 (2010 - 3)
The number of directors who exercised share options during the year was 2 (2010 - 1)
The number of directors who received shares under long term incentive schemes during the year was 4
(2010 - 0)
Remuneration disclosed above includes the following amounts paid to the highest paid director
No disclosure in respect of emoluments of the highest paid director 1s required in 2011 as aggregate
emoluments in total do not exceed £200,000
- 21 -
MUIRHEAD AEROSPACE LIMITED
21 Employees
Number of employees
The average monthly number of employees (including directors) during the year was
2011 2010
Number Number
Admm1strat1on 6 6
Operations 68 70
74 76
--
2,570 2,495
--
Included m wages and salaries 1s a total expense for share-based payments m relation to equity-settled
transactions of £10,000 (2010 £8,000), of which £6,000 (2010 £5,000) relates to restricted shares and
£4,000 (2010 £3,000) relates to share options
22 Control
The 1mmed1ate parent company 1s EMA Holdings UK L1m1ted, a company registered m England and Wales
and the ultimate parent company 1s AMETEK Inc, a company incorporated 1n the United States of America
AMETEK Inc prepares group financial statements which include the company and are the smallest and
largest consolidated accounts that the company 1s included m, copies of which can be obtained from PO
Box 36, 2 New Star Road, Leicester LE4 9JQ
The company has declared and paid further d1v1dends amounting to £1,600,000 since 31 December 2011
- 22 -
Company Registration No. 00560015 (England and Wales)
LD4
II
II 111111 II II 111 111
•L3E39CU8*
12/08/2014
.
#65
r.nMPAf\111:::c:: '-''" 1c::c:
MUIRHEAD AEROSPACE LIMITED
COMPANY INFORMATION
Directors DB Coley
JG Smith
J W Hardin
S KWells
Secretaries KE Sena
DB Coley
Bankers NatWest
1 Granby Street
Leicester
LE1 6EJ
MUIRHEAD AEROSPACE LIMITED
CONTENTS
Page
Balance sheet 8
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2013
The directors present their strategic report for the year ended 31 December 2013.
The company's key financial indicators for the year were as follows:
Muirhead continued to show strong year on year growth in both sales and operating profit. Operating profit for the 12
month period ended 31 December 2013 showed a net increase of 7% with turnover up by 17%. The increased level of
turnover was largely derived from government contracts.
The company continues to seek out new opportunities in overseas markets and strategic partnerships with its core
customers. Despite 2013 being an exceptional year in terms of both trading and profitability, we remain confident that
2014 will meet corporate expectations of underlying core growth and profitability.
The company is considered to have acceptable diversification between its Commercial, Military and Industrial market
sectors and is therefore unlikely to be overly exposed by a downturn in any one of these markets.
The company does not have a natural hedge in the Euro and USO currencies and is therefore impacted by exchange
rate fluctuations. It is AMETEK group policy not to actively hedge against foreign currency transactions and balances.
The main risks arising from the company's financial instruments are interest rate risk and foreign currency risk.
- 1-
MUIRHEAD AEROSPACE LIMITED
~·
....................;:J..L
JG Smith
Director
............~.:~°)...:.~V l-o\ 4
-2-
MUIRHEAD AEROSPACE LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2013
The directors present their report for the year ended 31 December 2013.
The total distribution of dividends for the year ended 31 December 2013 was £8,517,000 (2012: £2,871,000).
Future developments
The company will continue to expand its presence in the Far East market by utilising the AMETEK MRO facility in
Singapore. Additionally the company is seeking to extend its capability by utilising the AMETEK facility in India.
Going concern
The company's business activities, together with the factors likely to affect its future development, its financial
position, financial risk management objectives and details of the company's exposure to its risk are described in
the strategic report on page 1.
After making enquiries, the directors have a reasonable expectation that the company has adequate resources to
continue in operational existence for the foreseeable future. Accordingly, they continue to adopt the going concern
basis in preparing the financial statements.
Directors
The following directors have held office since 1 January 2013:
DB Coley
JG Smith
J W Hardin
S KWells
Directors' insurance
AMETEK Inc. has indemnified one or more directors of the company against liability in respect of proceedings
brought by third parties, subject to the conditions set out in the Companies Act 2006. Such qualifying third party
indemnity provision was in force during the year and remains in place to the date of this report.
Environment
The group operates under recognised environmental procedures and best practice, fully recognising and
complying with its responsibilities to the environment and current legislation.
Financial instruments
Details of financial instruments are provided in the strategic report on page1.
Auditors
The auditors, Ernst & Young LLP, are deemed to be reappointed under section 487(2) of the Companies Act 2006.
-3-
MUIRHEAD AEROSPACE LIMITED
Company law requires the directors to prepare financial statements for each financial year. Under that law the
directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted
Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the directors
must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of
affairs of the company and of the profit or loss of the company for that period. In preparing these financial
statements, the directors are required to:
The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the
company's transactions and disclose with reasonable accuracy at any time the financial position of the company
and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also
responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention
and detection of fraud and other irregularities.
.~1L.
JG Smith
Director
.... ~...~.<:'\~y "2.-v 'L\
-4-
MUIRHEAD AEROSPACE LIMITED
We have audited the financial statements of Muirhead Aerospace Limited for the year ended 31 December
2013 set out on pages 7 to 20. The financial reporting framework that has been applied in their preparation is
applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting
Practice).
This report is made solely to the company's members, as a body, in accordance with Chapter 3 of Part 16 of
the Companies Act 2006. Our audit work has been undertaken so that we might state to the company's
members those matters we are required to state to them in an auditors' report and for no other purpose. To
the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the
company and the company's members as a body, for our audit work, for this report, or for the opinions we
have formed.
In addition, we read all the financial and non-financial information in the Annual Report and Financial
Statements to identify material inconsistencies with the audited financial statements and to identify any
information that is apparently materially incorrect based on, or materially inconsistent with, the knowledge
acquired by us in the course of performing the audit. If we become aware of any apparent material
misstatements or inconsistencies we consider the implications for our report.
-5-
MUIRHEAD AEROSPACE LIMITED
-6-
MUIRHEAD AEROSPACE LIMITED
2013 2012
Notes £'000 £'000
The profit and loss account has been prepared on the basis that all operations are continuing operations.
There are no recognised gains and losses other than those passing through the profit and loss account.
-7-
MUIRHEAD AEROSPACE LIMITED
BALANCE SHEET
AS AT31DECEMBER2013
2013 2012
Notes £'000 £'000 £'000 £'000
Fixed assets
Intangible assets 10 524 629
Tangible assets 11 363 440
Investments 12 4,235
887 5,304
Current assets
Stocks 13 1,282 1,277
Debtors 14 26,382 23,318
Cash at bank and in hand 315 176
27,979 24,771
Creditors: amounts falling·due within
one year 16 (5,571) (1,988)
23,295 28,087
--
~~
..............................
JG Smith
Director
-8-
MUIRHEAD AEROSPACE LIMITED
1 Accounting policies
The company has taken advantage of the exemption in Financial Reporting Standard No 1 (Revised 1996)
from the requirement to produce a cash flow statement on the grounds that it is a subsidiary undertaking
where 90 percent or more of the voting rights are controlled within the group.
1.3 Turnover
Turnover represents the amounts receivable by the company for goods supplied and services provided,
excluding VAT and trade discounts. In the case of goods, revenue is recognised when the risks and
rewards of ownership of the goods has passed to the buyer. This is usually determined with reference to
the INCO terms of goods shipped.
1.4 Goodwill
Goodwill is the difference between the cost of an acquired entity and the aggregate of the fair value of that
entity's identifiable assets and liabilities.
Positive goodwill is capitalised, classified as an asset on the balance sheet and amortised on a straight
line basis over its useful economic life. It is reviewed for impairment at the end of the first full financial
year following the acquisition and in other periods if events or changes in circumstances indicate that the
carrying value may not be recoverable.
Depreciation is provided on all tangible fixed assets, at rates calculated to write off the cost, less estimated
residual value based on prices prevailing at the date of acquisition of each asset evenly over its expected
useful life, as follows:
1.7 Leasing
Rentals payable under operating leases are charged against income on a straight line basis over the lease
term.
-9-
MUIRHEAD AEROSPACE LIMITED
1.8 Investments
All investments are initially recorded at cost. Carrying values of investments are reviewed for impairment
when events or changes in circumstances indicate that the carrying value may not be recoverable.
Raw materials, consumables and goods for resale are stated at purchase cost on a first-in, first-out basis.
Work in progress and finished goods are stated at cost of direct materials and labour plus attributable
overheads based on a normal level of activity.
Net realisable value is based on estimated selling price less any further costs expected to be incurred to
completion and disposal.
1.10 Pensions
The company operates a. defined contribution scheme for the benefit of its employees. Contributions
payable are charged to the profit and loss account in the year they are payable in accordance with the
rules of the scheme.
- deferred tax assets are recognised only to the extent that the directors consider that it is more likely than
not that there will be suitable taxable profits from which the future reversal of the underlying timing
differences can be deducted.
Deferred tax is measured on an undiscounted basis at the tax rates that are expected to apply in the
periods in which timing differences reverse, based on tax rates and laws enacted or substantively enacted
at the balance sheet date.
-10 -
MUIRHEAD AEROSPACE LIMITED
At each balance sheet date before vesting, the cumulative expense is calculated, representing the extent
to which the vesting period has expired and management's best estimate of the achievement or otherwise
of non-market conditions that impact on the number of equity instruments that will ultimately vest. The
movement in cumulative expense since the previous balance sheet date is recognised in .the profit and
loss account for the year (as part of wages and salaries) with a corresponding reserve transfer to the profit
and loss reserve.
2 Turnover
Geographical market
Turnover
2013 2012
£'000 £'000
16,384 14,055
-- --
- 11 -
MUIRHEAD AEROSPACE LIMITED
-12°-
MUIRHEAD AEROSPACE LIMITED
8 Taxation
2013 2012
£'000 £'000
Domestic current year tax
Adjustment for prior years (649)
Deferred tax
Origination and reversal of timing differences (13) (30)
Effects of changes in tax rates and laws 4 2
(9) (28)
(9) (677)
-- --
Factors affecting the tax charge for the year
Profit on ordinary activities before taxation 3,712 3,216
-- --
Profit on ordinary activities before taxation multiplied by standard rate of UK
corporation tax of 23.25% (2012 - 24.50%) 863 788
Effects of:
Non deductible expenses 17 22
Depreciation in advance of capital allowances 15 31
Amounts written off investments 985
Adjustments to previous periods (649)
Dividends and distributions received (1,047)
Group relief not charged (833) (839)
Other timing differences (2)
(863) (1,437)
- 13 -
MUIRHEAD AEROSPACE LIMITED
8 Taxation
The standard rate has fallen to 21 % with effect from 1 April 2014 and will fall further to 20% with effect
from 1 April 2015. These rates were enacted during the period and as such any deferred tax balances
have been stated at a rate of 20%.
Amortisation
At 1 January 2013 1,473
Charge for the year 105
- 14 -
MUIRHEAD AEROSPACE LIMITED
Depreciation
At 1 January 2013 1, 155 202 1,357
On disposals (39) (39)
Charge for the year 139 42 181
Shares in
subsidiary
undertakings
£'000
Cost
At 1 January 2013 4,235
Disposals (4,235)
At 31 December 2013
The company held investments .in Norcroft Dynamics Limited and Traxsys Input Products Limited at 1
January 2013. These companies were liquidated during the year.
-15-
MUIRHEAD AEROSPACE LIMITED
1,282 1,277
-- --
26,382 23,318
-- --
Amounts falling due after more than one year and included in the debtors above are:
2013 2012
£'000 £'000
- 16 -
MUIRHEAD AEROSPACE LIMITED
The deferred tax asset (included in debtors, note 14) is made up as follows:
2013
£'000
(38) (29)
-- --
The effect of future changes in tax rates is not considered to have a material effect on the deferred tax
balance.
5,571 1,988
-- --
Included in accruals and deferred income is £166,000 relating to the relocation of part of the business.
-17-
MUIRHEAD AEROSPACE LIMITED.
Defined contribution
The company operates a defined contribution group personal pension scheme for the benefit of the
employees. The assets of the scheme are administered in a fund independent from those of the company.
All employees are entitled to join the plan, to which the company contributes a percentage of salary, after
an initial qualifying period. There were no amounts outstanding due to the scheme at the year end (2012:
£Nil).
2013 2012
£'000 £'000
- 18 -
MUIRHEAD AEROSPACE LIMITED
21 Financial commitments
At 31 December 2013 the company was committed to making the following payments under
non-cancellable operating leases in the year to 31 December 2014:
120 129 33 46
The number of directors for whom retirement benefits are accruing under defined contribution schemes
amounted to 3 (2012 - 3).
The number of directors who exercised share options during the year was 1 (2012 - 0).
The number of directors who received shares under long term incentive schemes during the year was 3
(2012 - 3).
The highest paid director received shares under a long term incentive scheme during the year.
J W Hardin is a US based director within the AMETEK group and does not provide any qualifying services
to Muirhead Aerospace Limited.
- 19 -
MUIRHEAD AEROSPACE LIMITED
24 Employees
Number of employees
The average monthly number of employees (including directors) during the year was:
2013 2012
Number Number
Administration 13 13
Sales 14 14
Production 43 44
70 71
2,764 2,701
Included in wages and salaries is a total expense for share-based payments in relation to equity-settled
transactions of £4,000 (2012: £10,000), of which £3,000 (2012: £4,000) relates to restricted shares and
£1,000 (2012: £6,000) relates to share options.
Further details of the share-based payment arrangements applicable are given in the group financial
statements of the ultimate parent entity AMETEK Inc.
25 Control
The immediate parent company is AMETEK Aerospace and Defense Group UK Limited, a company
registered in England and Wales.The ultimate parent company is AMETEK Inc, a company incorporated in
the United States of America.
AMETEK Inc. prepares group financial statements which include the company and are the smallest and
largest consolidated accounts that the company is included in, copies of which can be obtained from P 0
·Box 36, 2 New Star Road, Leicester LE4 9JQ.
The company has declared and paid further dividends amounting to £3,250,000 since 31 December 2013.
- 20 -
•
111111111111
"A2ED1KYA"
Ill II
A01 09/08/2013 #243
COMPANIES HOUSE
TAYLOR HOBSON LIMITED
COMPANY INFORMATION
Directors DB Coley
C Howarth
BP Wilson
Secretanes DB Coley
KE Sena
Bankers NatWest
1 Granby Street
Leicester
LE1 6EJ
CONTENTS
Page
Balance sheet 9
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2012
The directors present their report and financial statements for the year ended 31 December 2012
The company's key financial indicators for the year were as follows
Financial performance continued to go from strength to strength in 2012, especially in the Leicester d1v1s1on,
with an overall increase in sales of 8 5% Sales to the Far East in particular were strong, driven by higher
sales to our Japanese sister-company By product, our higher end surface instruments and new roundness
instruments were very popular along with much higher service revenues too This shift in product mix helped
improve margins
Distribution costs increased slightly but proportionally less than the increase in turnover Administrative
expenses actually reduced mainly due to a swing in foreign exchange gains/losses year on year
At the operating profit level, we had an excellent 27 1% return on sales, up on the previous year with higher
volumes, better product mix and controlled costs all contributing (2011 23 8%)
Net current assets were vastly reduced mainly due to an intercompany loan balance of £13,918,000
becoming current as a result of group reorganisation act1v1ty that took place in January 2013
The profitable trading and d1v1dend income offset by actuarial losses and d1v1dends paid of £19,651,000
(2011 Nil) resulted in a reduction in shareholders' funds of £6,267,000
D1v1dends amounting to £19,651,000 were distributed for the year ended 31 December 2012 (2011 Nil)
-1-
TAYLOR HOBSON LIMITED
•
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2012
The company has declared and paid d1v1dends amounting to £4,052,000 and has received d1v1dends
amounting to £1,750,000 smce 31 December 2012
Future developments
The 2012 year was exceptionally strong We expect 2013 to be another very good year but the global
economic outlook 1s more uncertain
Gomg concern
The company's business act1v1toes, together with the factors hkely to affect its future development, its financial
pos1t1on, financial risk management ob1ect1ves and details of the company's exposure to nsk are described m
this report
In view of the above and after making enqumes, the directors have a reasonable expectallon that the
company has adequate resources to continue operating for the foreseeable future Accordingly, they continue
to adopt the going concern basis in prepanng the financial statements
Directors
The following directors have held office since 1 January 2012
DB Coley
C Howarth
BP Wilson
J J Mohnell1 (Resigned 1 July 2012)
-2-
TAYLOR HOBSON LIMITED
•
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31DECEMBER2012
Directors' insurance
AMETEK Inc has mdemnified one or more directors of the company agamst hab1hty m respect of proceedmgs
brought by third parties, subject to the cond1t1ons set out m the Companies Act 2006 Such quahfying third
party mdemnity prov1s1on was m force during the year and remains m place to the date of this report
Employee involvement
It 1s the company's pohcy to keep employees fully mformed of matters affectmg them as employees and to
make them aware of the financial and economic factors influencing company performance
Encouragement 1s given to employees to contribute towards the company's financial performance by means
of an annual bonus scheme for certam employees
Environment
The group 1s fully committed to pursuing the best environment practice and conducting its acbv1t1es m a way
that fully recognises its respons1b1ht1es to the environment As part of this, the company's environmental
management system has obtained ISO 14001 accred1tat1on since 2002
Financial instruments
The mam risk arising from the company's financial mstruments 1s foreign currency nsk
Auditors
The auditors, Ernst & Young LLP, are deemed to be reappointed under secbon 487(2) of the Companies Act
2006
-3-
TAYLOR HOBSON LIMITED
Company law requires the directors to prepare financial statements for each financial year Under that law the
directors have elected to prepare the financial statements in accordance with United Kingdom Generally
Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law) Under company
law the directors must not approve the financial statements unless they are satisfied that they give a true and
fair view of the state of affairs of the company and of the profit or loss of the company for that period In
preparing these financial statements, the directors are required to
The directors are responsible for keeping adequate accounting records that are sufficient to show and explain
the company's transactions and disclose with reasonable accuracy at any time the financial pos1t1on of the
company and enable them to ensure that the financial statements comply with the Companies Act 2006 They
are also responsible for safeguarding the assets of the company and hence for taking reasonable steps for
the prevention and detection of fraud and other irregularities
BP Wilson
Director
5 A-<...sv ~ ?._o\ 5
-4-
TAYLOR HOBSON LIMITED
We have audited the financial statements of Taylor Hobson L1m1ted for the year ended 31 December 2012
set out on pages 7 to 30 The financial reporting framework that has been applied in their preparation 1s
applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting
Practice)
This report 1s made solely to the company's members, as a body, in accordance with Chapter 3 of Part 16 of
the Companies Act 2006 Our audit work has been undertaken so that we might state to the company's
members those matters we are required to state to them in an auditors' report and for no other purpose To
the fullest extent permitted by law, we do not accept or assume respons1b1l1ty to anyone other than the
company and the company's members as a body, for our audit worl<, for this report, or for the opinions we
have formed
-5-
TAYLOR HOBSON LIMITED
•
INDEPENDENT AUDITORS' REPORT (CONTINUED)
TO THE MEMBERS OF TAYLOR HOBSON LIMITED
S±t.:;.)~,
for and on ~~a Ernst &~ung LLP
Statutory Auditor
Nottingham
-6-
TAYLOR HOBSON LIMITED
2012 2011
Notes £'000 £'000
The profit and loss account has been prepared on the basis that all operations are continuing operations
-7-
TAYLOR HOBSON LIMITED
•
STATEMENT OF TOTAL RECOGNISED GAINS AND LOSSES
FOR THE YEAR ENDED 31 DECEMBER 2012
-8-
TAYLOR HOBSON LIMITED
BALANCE SHEET
AS AT 31 DECEMBER 2012
2012 2011
Notes £'000 £'000 £'000 £'000
Fixed assets
Intangible assets 9 3,729 4,031
Tangible assets 10 3,496 3, 156
Investments 11 26,655 26,655
--
33,882 33,844
Current assets
Stocks 12 6,579 5,662
Debtors amounts falling due within one
year 13 21,740 11,074
Debtors amounts falling due after more
than one year 13 8,240
Cash at bank and in hand 2,149 5,555
--
30,468 30,531
Creditors amounts falling due w1thm
one year 14 (28,654) (11,214)
35,445 38,771
Retirement benefit obligations 17 (5,890) (2,949)
--
29,555 35,822
=
Capital and reserves
Called up share capital 18 5,150 5,150
Profit and loss account 19 24,405 30,672
-- --
Shareholders' funds 20 29,555 35,822
--
=
Approved by the Board and authorised for issue on 5 ~S ~ ~,.- (_c I:?,
B PW.Ison
Director
-9-
TAYLOR HOBSON LIMITED
1 Accounting policies
11 Accounting convention
The financial statements are prepared under the hostoncal cost convention
The company has taken advantage of the exemption in Financial Reporting Standard No 1 (Revised 1996)
from the requirement to produce a cash flow statement on the grounds that ot os a subs1d1ary undertaking
where 90 percent or more of the voting rights are controlled w1th1n the group
Profit os recognised on long-term contracts, of the final outcome can be assessed with reasonable certainty,
by including in the profit and loss account turnover and related costs as contract act1v1ty progresses
Turnover for such contracts os stated at the cost appropriate to the stage of completion plus attributable
profits, less amounts recognised in turnover on previous years Prov1s1on os made for any losses as soon
as they are foreseen
Contract work in progress os stated at costs incurred. less those transferred to the profit and loss account,
after deducting foreseeable losses and payments on account not matched with turnover
14 Goodwill
Purchased goodwill os eliminated by amort1sat1on through the profit and loss account over its useful
economic life of 20 years
1.7 Leasing
Rentals payable under operating leases are charged against income on a straight line basis over the lease
term, except in the case of onerous leases
18 Investments
Foxed asset investments are stated at cost and are reviewed for impairment 1f events or changes on
circumstances indicate the carrying value may not be recoverable
- 10 -
TAYLOR HOBSON LIMITED
1.11 Pensions
Defined contnbutron scheme
The company operates a defined contnbutoon scheme for the benefit of its employees Contributions
payable are charged to the profit and loss account in the year they are payable The pension cost rs
determined as the contnbutoons payable in the year plus accruals for unfunded pension arrangements to
recognise the cost of a year's service for the relevant employees in defined contnbut1on schemes
Contnbutrons to defined contribution schemes are recognised in the profit and loss account in the period in
which they are payable
The current service costs from settlements or curtailments are charged against operating profit Past
service costs are spread over the period untrl the benefit increases vest Interest on scheme liabrlitres and
the expected return on scheme assets are included in other finance costs Actuarial gains and losses are
reported m the statement of total recognised gains and losses
1 12 Deferred taxation
Deferred tax 1s recognised in respect of all timing differences that have originated but not reversed at the
balance sheet date where transactrons or events have occurred at that date that will result rn an obhgatron
to pay more, or a right to pay less or to receive more tax, wrth the following exception
- deferred tax assets are recognised only to the extent that the directors consider that rt 1s more likely than
not that there will be suitable taxable profits from which the future reversal of the underlying liming
differences can be deducted
Deferred tax rs measured on an undrscounted basis at the tax rates that are expected to apply in the
periods in which timing differences reverse, based on tax rates and laws enacted or substantively enacted
at the balance sheet date
Capital grants are amortised over the period of the project on a straight line basis
- 11 -
TAYLOR HOBSON LIMITED
•
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2012
At each balance sheet date before vesting, the cumulative expense 1s calculated, representing the extent
to which the vesting period has expired and management's best estimate of the achievement or otherwise
of non-market cond1t1ons that impact on the number of equity instruments that will ultimately vest The
movement in cumulative expense since the previous balance sheet date 1s recognised in the profit and
loss account for the year (as part of wages and salaries) with a corresponding reserve transfer to the profit
and loss reserve
1 16 Group accounts
The financial statements present information about the company as an ind1v1dual undertaking and not
about its group The company has not prepared group accounts as 1t 1s exempt from the requirement to do
so by section 400 of the Companies Act 2006 as 1t 1s a subs1d1ary undertaking of AMETEK Inc a company
incorporated in the United States of America, and 1s included in the consolidated accounts of that
company
2 Turnover
In the opinion of the directors 1t would be seriously preiud1c1al to the interest of the company to provide an
analysis of turnover by geographic market
- 12 -
TAYLOR HOBSON LIMITED
Auditors' remuneration
Fees payable to the company's auditor for the audit of the company's
annual accounts 65 72
Grant claim compliance work 3 3
68 75
--
4 Investment income 2012 2011
£'000 £'000
Bank interest 6 6
Interest receivable from group undertakings 213 73
219 79
--
- 13 -
TAYLOR HOBSON LIMITED
9 13
--
- -
8 Taxation
2012 2011
£'000 £'000
Domestic current year tax
U K corporation tax 3,665 974
Adjustment for pnor years 2, 112 (855)
Overseas taxation 6 5
5,783 124
Foreign corporation tax
Double taxation relief (6) (5)
Deferred tax
Onginat1on and reversal of timing differences (40)
Deferred tax credit (92) (85)
Effects of changes in tax rates and laws 26 23
(106) (62)
5,671 57
- 14 -
TAYLOR HOBSON LIMITED
8 Taxation (Continued)
The company has received the benefit of tax losses amounting to £N1I (2011 £8,244,000) from certain
fellow subs1d1ary undertakings without making any payment
The rate of writing down allowances on the main pool of plant and machinery and on the special rate pool
fell to 18% and 8% respectively with effect from 1April2012
- 15 -
TAYLOR HOBSON LIMITED
Amortisation
At 1 January 2012 1,945
Charge for the year 302
--
At 31 December 2012 2,247
--
Net book value
At 31 December 2012 3,729
Deprec1at1on
At 1 January 2012 48 1,866 7,202 9, 116
On disposals (4) (4)
Charge for the year 9 161 454 624
Included m cost of land and buildings 1s freehold land of £169,000 (2011 £169,000) which 1s not
depreciated
- 16 -
TAYLOR HOBSON LIMITED
Shares in
subsidiary
undertakings
£'000
Cost
At 1January2012 & at 31 December 2012 26,655
The principal act1v1ty of the subs1d1ary undertakings 1s the design, manufacture and
d1stribut1on of ultra prec1s1on instruments for the measurement of surface finish, form and
roundness and the manufacture and sale of sensor measurement products
On 2 January 2013 the company transferred its holding in Taylor Hobson Inc to EMA
Holdings UK L1m1ted at its net book value of £6,724,000
6,579 5,662
=
- 17 -
TAYLOR HOBSON LIMITED
21,740 19,314
Amounts falling due after more than one year and included in the debtors above are
2012 2011
£'000 £'000
Amounts owed by group undertakings due after more than one year in 2011 comprised loans which
earned interest at 2 5% and were repayable within five years By mutual agreement of the loan
part1c1pants these were settled in January 2013
28,654 11,214
15 Creditors amounts falling due after more than one year 2012 2011
£'000 £'000
- 18 -
TAYLOR HOBSON LIMITED
£'000
Onerous lease 139
Warranty 112
251
The onerous lease provrsron relates to the sub-let of part of the property rn Leicester due to the rental
rncome berng less than the rental charge for th rs property Thrs will reverse over the period to 2017
The warranty prov1s1on relates to oblrgabons on an ongorng basrs to reparr or replace products sold by
the company The exrstrng provrsron should be used rn full during the year but be replaced each year wrth
a prov1s1on based on the expectation of warranty costs based on that year's sales
- 19 -
TAYLOR HOBSON LIMITED
The deferred tax asset (included in debtors, note 13) 1s made up as follows
2012
£'000
(309) (295)
--
The effect of future changes in tax rates 1s not considered to have a material effect on the deferred tax
balance
The total pension cost to the company within operating profit 1s analysed below
2012 2011
£'000 £'000
Defined contribution scheme 319 285
Defined benefit scheme 490 473
809 758
--
The amount due to the defined contribution scheme at the year end was £17,000 (2011 £15,000), which
1s included in creditors
The defined benefit scheme, covering the maiority of UK employees (excluding the Solatron ISA
employees), was closed to new employees during the course of 2001
The company expects to contribute 17% of pensionable salaries in add1t1on to £344,000 of deficit funding
contnbut1ons to the pension plan in 2013
- 20 -
TAYLOR HOBSON LIMITED
•
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31DECEMBER2012
Defined benefit
pension plans
2012 2011
£'000 £'000
7,649 3,932
Related deferred tax asset (1, 759) (983)
The amounts recognised in the profit and loss account are as follows
Defined benefit
pension plans
2012 2011
£'000 £'000
- 21 -
TAYLOR HOBSON LIMITED
•
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31DECEMBER2012
Analysis of amount recognised in the statement of total recognised gains and losses.
Defined benefit
pension plans
2012 2011
Actuarial losses (4,094) (3,509)
Changes in the present value of the defined benefit obligation are as follows:
Defined benefit
pension plans
2012 2011
£'000 £'000
- 22 -
TAYLOR HOBSON LIMITED
•
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31DECEMBER2012
Equ1t1es 77 00 76 00
Bonds 12 00 13 00
Property 1 00 1 00
Other assets 10 00 10 00
=
Principal actuarial assumptions at the balance sheet date (expresssed
as weighted averages)
2012 2011
% %
- 23 -
, TAYLOR HOBSON LIMITED
Life expectancy for a male currently aged 45 years (in years) 2340 23 10
Life expectancy for a female currently aged 45 years (in years) 26 10 25 90
The post mortality table used in 2012 was a SAPS Normal Health table for ind1v1dual year of birth with
CMI 2011 core model with long term improvement rate of 1% pa and in 2011 was a SAPS Normal Health
table with a medium cohort projection and a 1 % underpin on future improvements based on year of birth
Following the Government's announcement that statutory increases for pensions in deferment and in
payment will in future be based on the Consumer Pnces Index rather than the Retail Pnces Index,
allowance has been made for deferred pension revaluation in excess of GMP and increases in payment
to postApnl 1988 GMP to be based on the Consumer Pnces Index rather than the Retail Pnces Index
Amounts for the current and previous four periods are as follows
Defined benefit pension plans
2012 2011 2010 2009 2008
£'000 £'000 £'000 £'000 £'000
- 24 -
I
£'000
- 25 -
I
Certain directors and members of senior management are granted restricted shares and share options in
the ultimate parent company, AMETEK Inc These share-based payments are settled by the issue of equity
shares in AMETEK Inc
A three for two spht of the parent company's common stock took place on 29 June 2012 in order to broaden
the stock's marketab1hty and improve its trading hqu1d1ty The new shares were payable to shareholders on
record at 15 June 2012 Where appropriate, further information has been given in the comparatives to
reflect the three for two spht
Restricted shares
Restricted shares generally vest (1e all restnct1ons hf!) after 4 years This 1s accelerated 11 the share price
increases to double that of the grant date at the close of business on 5 consecutive trading days, in which
case they vest 1mmed1ately The expense 1s recognised on a stra1ght-hne basis over 4 years ignoring the
poss1bhlty that this early vesting could occur but taking into account estimated forfe1tures, based on
historical experience
Share options
Share options generally vest 25% each year for 4 years and expire 7 years after the award date
The expense 1s recognised on a stra1ght-hne basis over the requ1s1te service period for the entire award as
11 1t all vested at the end of this 4 year period but taking into account estimated forfeitures, based on
historical experience
The fair value of each option 1s estimated at the date of grant using a Black - Scholes option pricing model
The following weighted average assumptions were used in the Black-Scholes model to estimate the fair
values of options granted during the years indicated
Expected volat1hty 1s based on historical volatihty of AMETEK Inc's share price Historical exercise data for
AMETEK as a whole has been used to estimate the options' expected hie, which represents the period of
time for which the options granted are expected to be outstanding Management ant1c1pates that the future
option holding periods will be s1m1lar to the historical option holding periods The risk-free rate for the period
within the contractual hie of the option 1s based on the US Treasury yield curve at the time of the grant
The weighted average fair value per option granted during the year was £5 27 (2011 £4 60 for unapproved
options and £4 53 for approved options (spht adjusted))
- 26 -
I
Restncted shares
The following table illustrates the number and weighted average fair values (WAFV) of, and movements
in restricted shares during the year
The movements and values for 2012 are shown split adjusted
The fair values of restricted shares shown above are determined at the grant date market value
Share options
The following table illustrates the number and weighted average exercise price (WAEP) of, and
movements in, share options during the year
The movements and values for 2012 are shown split adjusted
- 27 -
I
The weighted average share pnce at the date of exercise for the options exercised in the year was £20 36
(2011 £17 71 (spill adjusted))
The options outstanding at 31 December 2012 have exercise pnces ranging from £8 95 to £20 96 (2011
£7 23 to £19 19 (spilt adjusted)) and a weighted average remaining contractual hie of 3 years and 7 months
(2011 3 years and 10 months)
22 Contingent liabilities
Bank guarantees given in the normal course of business and outstanding at 31 December 2012 amounted
to £2,145,000 (2011 £2,100,000) The guarantee would crystahse If, for example, the company defaulted
on delivery of goods to a customer who had paid in advance This poss1b1hty 1s considered to be remote
23 Financial commitments
At 31 December 2012 the company was committed to making the following payments under non-
cancellable operating leases in the year to 31 December 2013
- 28 -
.
.. TAYLOR HOBSON LIMITED
•
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31DECEMBER2012
481 529
The number of directors for whom retirement benefits are accruing under defined contribution schemes
amounted to 3 (2011 - 3)
The number of directors who exercised share options during the year was 1 (2011 - 1)
The number of directors who received shares under long term incentive schemes during the year was 2
(2011 - 3)
The highest paid director has exercised share options during the year
The highest paid director has received shares under a long term incentive scheme during the year
J J Molinelli was a US based director within the AMETEK group and did not provide any qualifying
services to Taylor Hobson L1m1ted
- 29 -
..
••
TAYLOR HOBSON LIMITED
26 Employees
Number of employees
The average monthly number of employees (mcludmg directors) during the year was
2012 2011
Number Number
Production 104 97
Engineering 41 41
Sales and Marketing 55 52
Adm1rnstrat1on 33 30
---
233 220
-
---
- - -
---
- -
Included m wages and salaries 1s a total expense for share-based payments in relation to equity-settled
transactions of £258,000 (2011 £287,000), of which £147,000 (2011 £197,000) relates to restricted
shares and £111,000 (2011 £90,000) relates to share options
27 Control
At 31 December 2012 the 1mmed1ate parent company was Taylor Hobson Overseas L1m1ted, a company
registered 1n England and Wales On 2 January 2013 the 1mmed1ate parent company became AMETEK
Instruments Group UK L1m1ted, a company registered in England and Wales
The ultimate parent company 1s AMETEK Inc, a company incorporated in the United States Of America
AMETEK Inc prepares group financial statements which include the company and are the smallest and
largest consolidated accounts that the company 1s included in, copies of which can be obtained from P O
Box 36, 2 New Star Road, Leicester LE4 9JQ
On 2 January 2013 the company transferred its holding m Taylor Hobson Inc to EMA Holdings UK L1m1ted
at its net book value of £6,724,000
The company has declared and paid d1v1dends amounting to £4,052,000 and has received d1v1dends
amounting to £1,750,000 since 31December2012
- 30 -
r ~, -
TAYLORHOBSON LIMITED
-
' . . .
COMPANY INFORMATION
Directors DB Coley
C Howarth
BP Wilson
Secretaries DB Coley
KE Sena
Bankers NatWest
1 Granby Street
Leicester
LE1 6EJ
Page
Balance sheet 10
TAYLORHOBSON LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2013
The directors present their strategic report and financial statements for the year ended 31 December 2013.
The company's key financial indicators for the year were as follows:
Financial performance in our Leicester division returned to just below 2011 levels with an overall decrease in
sales of 11 % from the peak in 2012. Sales to the Far East in particular were much weaker than last year, the
relative decrease due to the unusually high sales to our Japanese sister-company in 2012. Most product lines
were affected with core surface and roundness products bearing the brunt. Sales in our Solartron ISA division
were up 54% on the previous year as a result of increased activity in all product and geographic sectors. Asia
and the Americas saw particularly strong growth.
We increased investment in research & development projects in 2013, to facilitate future growth and underpin
our position in the market.
Despite the reduced sales in the Leicester division, distribution costs increased slightly. Variable costs, such as
commissions, decreased but this was more than offset by increases to pension costs and increased operating
costs in our China operation. Administrative expenses also increased mainly due to a large swing in foreign
exchange gains/losses year on year. Selling, distribution and administrative costs increased by 24% over the
previous year in our Solartron ISA division as a result of higher activity levels.
At the operating profit level, we made a 24.1% return on sales (2012: 27.1%). Whilst this was down on the
previous year, the return remains very respectable, particularly in the context of reduced volumes, adverse
foreign exchange movements and increased R&D investment.
Net current assets improved significantly following settlement of an intercompany balance in January 2013.
The profitable trading, dividend income and actuarial gains, offset by dividends paid of £14,833,000 (2012:
£19,651,000) resulted in an increase in shareholders' funds of £4,597,000.
-1-
TAYLORHOBSON LIMITED
The main risk arising from the company's financial instruments is foreign currency risk.
BP Wilson
Director
s .....~._s.v Lo\'+
··~-i
-2-
TAYLORHOBSON
I
LIMITED
The directors present their report for the year ended 31 December 2013.
Dividends amounting to £14,833,000 were distributed for the year ended 31 December 2013
(2012:£19,651,000).
Future developments
The global economic outlook is more settled than last year and we expect solid performance again in 2014,
remaining broadly consistent with 2013.
Going concern
The company's business activities, together with the factors likely to affect its future development, its financial
position, financial risk management objectives and details of the company's exposure to risk are described in
the strategic report on page 1.
In view of the above and after making enquiries, the directors have a reasonable expectation that .the
company has adequate resources to continue operating for the foreseeable future. Accordingly, they continue
to adopt the going concern basis in preparing the financial statements.
Directors
The following directors have held office since 1 January 2013:
DB Coley
C Howarth
BP Wilson
-3-
TAYLORHOBSON LIMITED
Directors' insurance
AMETEK Inc. has indemnified one or more directors of the company against liability in respect of proceedings
brought by third parties, subject to the conditions set out in the Companies Act 2006. Such qualifying third
party indemnity provision was in force during the year and remains in place to the date of this report.
Charitable donations
The recipients, amounts and purpose of charitable donations made during the year are as follows:
The Ark Association £3,200 - Childcare and early learning.
King George's Field, Woodhouse Eaves £3,200 - Provision of recreational land.
Alex's Wish £9,200 - Support for sufferers of Duchenne Muscular Dystrophy.
Employee involvement
It is th·e company's policy to keep employees fully informed of matters affecting them as employees and to
make them aware of the financial and economic factors influencing company performance.
Encouragement is given to employees to contribute towards the company's financial performance by means
of an annual bonus scheme for certain employees.
Environment
The group is fully committed to pursuing the best environment practice and conducting its activities in a way
that fully recognises its responsibilities to the environment. As part of this, the company's environmental
management system has obtained ISO 14001 accreditation since 2002.
Financial instruments
Details of financial instruments are provided in the strategic report on page 2.
Auditors
The auditors, Ernst & Young LLP, are deemed to be reappointed under section 487(2) of the Companies Act
2006.
-4-
TAYLORHOBSON LIMITED
Company law requires the directors to prepare financial statements for each financial year. Under that law the
directors have elected to prepare the financial statements in accordance with United Kingdom Generally
Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company
law the directors must not approve the financial statements unless they are satisfied that they give a true and
fair view of the state of affairs of the company and of the profit or loss of the company for that period. In
preparing these financial statements, the directors are required to:
The directors are responsible for keeping adequate accounting records that are sufficient to show and explain
the company's transactions and disclose with reasonable accuracy at any time the financial position of the
company and enable them to ensure that the financial statements comply with the Companies Act 2006. They
are also responsible for safeguarding the assets of the company and hence for taking reasonable steps for
the prevention and detection of fraud and other irregularities.
BP Wilson
Director
c ('"\ .. \[" ~
..:>.......1.:-:t:\.b"-"':~ c._.O \ 'f
-5-
TAYLOR HOBSON LIMITED
We have audited the financial statements of Taylor Hobson Limited for the year ended 31 December 2013
set out on pages 8 to 28. The financial reporting framework that has been applied in their preparation is
applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting
Practice).
This report is made solely to the company's members, as a body, in accordance with Chapter 3 of Part 16 of
the Companies Act 2006. Our audit work has been undertaken so that we might state to the company's
members those matters we are required to state to them in an auditors' report and for no other purpose. To
the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the
company and the company's members as a body, for our audit work, for this report, or for the opinions we
have formed.
In addition, we read all the financial and non-financial information in the Annual Report and Financial
Statements to identify material inconsistencies with the audited financial statements and to identify any
information that is apparently materially incorrect based on, or materially inconsistent with, the knowledge
acquired by us in the course of performing the audit. If we become aware of any apparent material
misstatements or inconsistencies we consider the implications for our report.
-6-
TAYLOR HOBSON LIMITED
Birmingham
-7-
TAYLOR HOBSON LIMITED
·--v~:: '!...;:..~-:--,
PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 31 DECEMBER 2013
2013 2012
Notes £'000 £'000
-8-
•.
-9-
•.
BALANCE SHEET
AS AT 31 DECEMBER 2013
2013 2012.
Notes £'000 £'000 £'000 £'000
Fixed assets
Intangible assets 9 3,428 3,729
Tangible assets 10 3,908 3,498
Investments 11 19,931 26,655
27,267 33,882
Current assets
Stocks · 12 6,475 6,579
Debtors: amounts falling due within one
year 13 15,606 21,740
Cash at bank and in hand 1,456 2,149
23,537 30,468
Creditors: amounts falling due within
one year 15 (12,949) (28,654)
37,645 35,445
Retirement benefit obligations 17 (3,493) (5,890)
34,152 29,555
-- --
Capital and reserves
Called up share capital 18 5,150 5,150
Profit and loss account 19 29,002 24,405
BP Wilson
Director
- 10 -
TAYLORHOBSON LIMITED
1 Accounting policies
The company has taken advantage of the exemption in Financial Reporting Standard No 1 (Revised 1996)
from the requirement to produce a cash flow statement on the grounds that it is a subsidiary undertaking
where 90 percent or more of the voting rights are controlled within the group.
Profit is recognised on long-term contracts, if the final outcome can be assessed with reasonable certainty,
by including in the profit and loss account turnover and related costs as contract activity progresses.
Turnover for such contracts is stated at the cost appropriate to the stage of completion plus attributable
profits, less amounts recognised in turnover in previous years. Provision is made for any losses as soon
as they are foreseen.
Contract work in progress is stated at costs incurred, less those transferred to the profit and loss account,
after deducting foreseeable losses and payments on account not matched with turnover.
1.4 Goodwill
Purchased goodwill is eliminated by amortisation through the profit and loss account over its useful
economic life of 20 years.
The carrying values of tangible fixed assets are reviewed for impairment when events or changes in
circumstances indicate the carrying value may not be recoverable.
1.7 Leasing
Rentals payable under operating leases are charged against income on a straight line basis over the lease
term, except in the case of onerous leases.
- 11 -
TAYLORHOBSON LIMITED
1.8 lnvesbnents
Fixed asset investments are stated at cost and are reviewed for impairment if events or changes in
circumstances indicate the carrying value may not be recoverable.
1.11 Pensions
Defined contribution scheme
The company operates a defined contribution scheme for the benefit of its employees. Contributions
payable are charged to the profit and loss account in the year they are payable. The pension cost is
determined as the contributions payable in the year plus accruals for unfunded pension arrangements to
recognise the cost of a year's service for the relevant employees in defined contribution schemes.
Contributions to defined contribution schemes are recognised in the profit and loss account in the period in
which they are payable.
The current service costs from settlements or curtailments are charged against operating profit. Past
service costs are spread over the period until the benefit increases vest. Interest on scheme liabilities and
the expected return on scheme assets are included in other finance costs. Actuarial gains and losses are
reported in the statement of total recognised gains and losses.
- deferred tax assets are recognised only to the extent that the directors consider that it is more likely than
not that there will be suitable taxable profits from which the future reversal of the underlying timing
differences can be deducted.
Deferred tax is measured on an undiscounted basis at the tax rates that are expected to apply in the
periods in which timing differences reverse, based on tax rates and laws enacted or substantively enacted
at the balance sheet date.
- 12 -
TAYLOR HOBSON LIMITED
Capital grants are amortised over the period of the project on a straight line basis.
1.15 Sha re-based payments
The cost of equity-settled transactions with employees is measured by reference to the fair value at the
date at which they are granted and is recognised as an expense over the vesting period, which ends on ,
the date on which the relevant employees become fully entitled to the award. Fair value is determined
using an appropriate pricing model. No expense is recognised for awards that do not ultimately vest.
At each balance sheet date before vesting, the cumulative expense is calculated, representing the extent
to which the vesting period has expired and management's best estimate of the achievement or otherwise
of non-market conditions that impact on the number of equity instruments that will ultimately vest. The
movement in cumulative expense since the previous balance sheet date is recognised in the profit and
loss account for the year (as part of wages and salaries) with a corresponding reserve transfer to the profit
and loss reserve.
2 Turnover
In the opinion of the directors it would be seriously prejudicial to the interest of the company to provide an
analysis of turnover by geographic market.
.--:_
- 13 -
...
Auditors' remuneration
Fees payable to the company's auditor for the audit of the company's
annual accounts 65 65
Grant claim compliance work 3
"";:f· ·-
65 68
-- --
4 Investment income 2013 2012
£'000 £'000
Bank interest 2 6
Interest receivable from group undertakings 3 213
5 219
-- --
- 14 -
TAYLOR HOBSON LIMITED
'"'rt!~· ..... ,.--~
NOTES':l"o THE FINANCIAL STATEMENTS (CONTINUED) ~ ... - ·r~
7 Taxation
2013 2012
£'000 £'000
Domestic current year tax
U.K. corporation tax 2,622 3,665
Adjustment for prior years 2,112
Overseas taxation 7 6
2,629 5,783
Foreign corporation tax
Double taxation relief (7) (6)
Deferred tax
Origination and reversal of timing differences 24 (40)
Deferred tax re defined benefit pension scheme (8) (92)
Effects of changes in tax rates and laws 40 26
56 (106)
Effects of:
Non deductible expenses 80 31
(Decelerated)/Accelerated capital allowances (23) 5
Patent box deduction (267)
Adjustments to previous periods 2,112
FRS 17 defined benefit adjustment (152)
Dividend income not taxable (1,512) (1,671)
Enhanced R & D deduction (43) (153)
Other timing adjustments (146) 35
(2,063) 359
-15-
TAYLOR HOBSON LIMITED
7 Taxation (Continued)
The standard rate has fallen to 21 % with effect from 1 April 2014 and will fall further to 20% with effect
from 1 April 2015. These rates were enacted during the period and as such any deferred tax balances
have been stated at a rate of 20%.
Amortisation
At 1 January 2013 2,247
Charge for the year 301
- 16 -
'~
Depreciation
At 1 January 2013 57 2,027 7,652 9,736
On disposals (57) (316) (373)
Charge for the year 18 177 499 694
Included in cost of land and buildings is freehold land of £169,000 (2012: £169,000) which is not
depreciated.
Additions to plant and machinery include £380,000 (2012: Nil) in respect of assets under construction. _
Shares in
subsidiary
undertakings
£'000
Cost
At 1 January 2013 26,655
Disposals (6,724)
- 17 -
.
TAYLORHOBSON LIMITED
The principal activity of the subsidiary undertaking is the manufacture and sale of sensor
measurement products.
During the year, the company transferred its holding in Taylor Hobson Inc to a fellow
subsidiary undertaking, EMA Holdings UK Limited at its net book value of £6,724,000.
6,475 6,579
-- --
15,606 21,740
-- --
- 18 -
TAYLORHOBSON LIMITED
The deferred tax asset (included in debtors, note 13) is made up as follows:
2013
£'000
(245) (309)
=,:~ --
The effect of future changes in tax rates is not considered to have a material effect on the deferred tax
balance.
12,949 28,654
-- --
- 19 -
TAYLORHOBSON LIMITED
£'000
Onerous lease 106
Warranty 104
210
The onerous lease provision relates to the sub-let of part of the property in Leicester due to the rental
income being less than the rental charge for this property. This will reverse over the period to 2017.
The warranty provision relates to obligations on an ongoing basis to repair or replace products sold by
the company. The existing provision should be used in full during the year but be replaced each year with
a provision based on the expectation of warranty costs based on that year's sales.
- 20-
TAYLOR HOBSON LIMITED
The total pension cost to the company within operating profit is analysed below:
2013 2012
£'000 £'000
Defined contribution scheme 332 319
Defined benefit scheme 757 490
1,089 809
-- --
The amount due to the defined contribution scheme at the year end was £17,000 (2012: £17,000), which
is included in creditors.
The defined benefit scheme, covering the majority of UK employees (excluding the Solatron ISA
employees), was closed to new employees during the course of 2001.
The company is currently contributing 17% of pensionable salaries as well as £344,000 to the pension
plan. This may be updated following the completion of the scheme funding valuation which is due to
happen during the year ending 31 December 2014. ..
Defined benefit
pension plans
2013 2012
£'000 £'000
4,366 7,649
Related deferred tax asset (873) (1,759)
- 21 -
·-· TAYLORHOBSON LIMITED
The amounts recognised in the profit and loss account are as follows:
Defined benefit
pension plans
2013 2012
£'000 £'000
533 477
(423) (432)
Total ·110 45
--
- 22 -
TAYLOR HOBSON LIMITED
Analysis of amount recognised in the statement of total recognised gains and losses:
Defined benefit
pension plans
2013 2012
Actuarial gains I (losses) 2,631 (4,094)
Changes in the present value of the defined benefit obligation are as follows:
Defined benefit
pension plans
2013 2012
£'000 £'000
37,618 32,258
- 23 -
TAYLORHOBSON LIMITED
Life expectancy for a male currently aged 65 years (in years) 22.00 22.10
Life expectancy for a female currently aged 65 years (in years) 24.40 24.50
Life expectancy for a male currently aged 45 years (in years) 23.30 23.40
Life expectancy for a female currently aged 45 years (in years) 25.90 26.10
--
The post mortality table used in 2013 was a SAPS Normal Health table for individual year of birth with
CMI 2013 core model with long term improvement rate of 1% pa and in 2012 was a SAPS Normal Health
table for individual year of birth with CMI 2011 core model with long term improvement rate of 1% pa.
Following the Government's announcement that statutory increases for pensions in deferment and in
payment will in future be based on the Consumer Prices Index rather than the Retail Prices Index,
allowance has been made for deferred pension revaluation in excess of GMP and increases in payment
to post April 1988 GMP to be based on the Consumer Prices Index rather than the Retail Prices Index.
- 24 -
.•.
.. TAYLOR HOBSON LIMITED
Amounts for the current and previous four periods are as follows:
Defined benefit pension plans
2013 2012 2011 2010 2009
£'000 £'000 £'000 £'000 £'000
£'000
29,002
- 25 -
•
...
'•
• TAYLORHOBSON LIMITED
2,644 (3,207)
Other recognised gains and losses 2,631 (4,094)
Share based payment transactions 216 258
Movement on tax relating to pension asset (894) 776
21 Contingent liabilities
Bank guarantees given in the normal course of business and outstanding at 31 December 2013 amounted
to £2,756,000. (2012: £2,145,000). The guarantee would crystalise if, for example, the company defaulted
on delivery of goods to a customer who had paid in advance. This possibility is considered to be remote.
22 Financial commitments
At 31 December 2013 the company was committed to making the following payments under
non-cancellable operating leases in the year to 31 December 2014:
Contracted for but not provided in the financial statements 200 170
--
- 26 -
.. TAYLORHOBSON LIMITED
468 481
The number of directors for whom retirement benefits are accruing under defined contribution schemes
amounted to 3 (2012 - 3).
The number of directors who exercised share options during the year was 1 (2012 - 1).
The number of directors who received shares under long term incentive schemes during the year was 3
(2012-2).
The highest paid director has exercised share options during the year.
The highest paid director has received shares under a long term incentive scheme during the year.
- 27 -
.- TAYLOR HOBSON LIMITED
25 Employees
Number of employees
The average monthly number of employees (including directors) during the year was:
2013 2012
Number Number
236 233
--
Employment costs 2013 2012
£'000 £'000
Included in wages and salaries is a total expense for share-based payments in relation to equity-settled
transactions of £216,000 (2012: £258,000), of which £98,000 (2012: £147,000) relates to restricted
shares and £118,000 (2012: £111,000) relates to share options.
Further details of the share-based payment arrangements applicable are given in the group financial
statements of the ultimate parent entity AMETEK Inc.
26 Control
The immediate parent company is AMETEK Instruments Group UK Limited, a company registered in
England and Wales.
The ultimate parent company is AMETEK Inc, a company incorporated in the United States Of America.
AMETEK Inc. prepares group financial statements which include the company and are the smallest and
largest consolidated accounts that the company is included in, copies of which can be obtained from P 0
Box 36, 2 New Star Road, Leicester LE4 9JQ.
The company has declared and paid dividends amounting to £8,562,000 and has received dividends
amounting to £3,364,000 since 31 December 2013.
- 28 -