Report
Brunel International NV
John M. Keynesplein 33
Phone: +31 203125000p:+31 203125000 AMSTERDAM, 1066 EP  Netherlands Ticker: BRNLBRNL

Brunel reports continued margin expansion and profit acceleration in Q2 2021


Amsterdam, 30 July 2021 - Brunel International N.V. (Brunel; BRNL), a global provider of flexible workforce solutions and expertise today announced its second quarter (Q2) 2021 results.

Key points Q2 2021

  • Gross Profit increase of 14% compared to Q2 2020;
  • Gross margin increased by 3.3 percentage points to 22.2%;
  • EBIT increased strongly to EUR 7.6 million;
  • Revenue of EUR 214 million down 3%, with positive month-on-month trend;
  • All regions profitable.

Key points H1 2021

  • Gross margin increased by 2.5 percentage points to 22.7%;
  • Cost savings of EUR 8.7 million add to EBIT growth, up 108% to EUR 18.3 million
  • Net profit up to EUR 11.3 million, an increase of earnings per share by 347% to EUR 0.22;
  • Strong cash position maintained at EUR 129.9 million.

Jilko Andringa, CEO of Brunel International N.V.:

“Building on our strong performance in Q1, the second quarter underlined the resilience of our business model. All regions are now profitable and margins are improving across the board. This is driven by our strategic focus on higher added value for our clients as we help them manage the fundamental and ongoing shift to a more sustainable world. We are capitalizing on our key focus areas of specialization, diversification, disciplined execution and capabilities building.

While the ongoing restrictions of COVID-19 still limit travel in a number of regions, our Q2 gross profit increased versus last year due to stronger focus of productivity and rates. Almost all regions achieved a higher gross margin. Combined with strict cost management and operational excellence, this brings our EBIT up to healthy levels.

Revenue is growing month on month in multiple regions, supporting the growth plans we presented at our capital markets day. Our Brunellers are eager to take the company to the next stage of growth and despite the delays in easing of COVID-19 restrictions, I am confident that we will return to topline growth in the second half of 2021, providing the fundament for high single digit growth in the years to come."

Brunel International (unaudited)
P&L amounts in EUR million                
  Q2 2021Q2 2020Δ%     H1 2021H1 2020Δ%  
Revenue         214.1         220.4 -3%a           427.1         476.2 -10%b
Gross Profit         47.5         41.6 14%             96.8         96.0 1%  
Gross margin 22.2% 18.9%       22.7% 20.2%    
Operating costs         39.9         40.8 -2%c           78.5         87.2 -10%d
EBIT         7.6         0.8 889%             18.3         8.8 108%  
EBIT % 3.6% 0.4%       4.3% 1.9%    
                   
Average directs         9,626         10,345 -7%             9,458         10,896 -13%  
Average indirects         1,299         1,480 -12%             1,305         1,524 -14%  
Ratio direct / indirect         7.4         7.0               7.2         7.2    
                   
a -1 % at constant currencies            
b -8 % at constant currencies            
c -1 % at constant currencies            
d -9 % at constant currencies            


H1 2021 results by division
P&L amounts in EUR million

Summary:

RevenueQ2 2021Q2 2020Δ%   H1 2021H1 2020Δ%
               
DACH region 53.4 52.8 1%   109.2 122.4 -11%
The Netherlands 45.0 46.4 -3%   92.1 97.2 -5%
Australasia 24.7 28.4 -13%   49.9 58.4 -14%
Middle East & India 25.0 30.0 -16%   50.2 63.7 -21%
Americas 23.5 22.8 3%   43.8 51.3 -15%
Rest of world 42.5 40.0 6%   81.9 82.4 -1%
Unallocated 0.0 0.1 -100%   0.0 0.9 -100%
               
Total214.1220.4-3%   427.1476.2-10%


Gross ProfitQ2 2021Q2 2020Δ%   H1 2021H1 2020Δ%
               
DACH region 17.6 14.3 23%   37.2 35.6 4%
The Netherlands 12.6 11.5 10%   26.1 25.6 2%
Australasia 2.6 2.2 18%   5.0 4.8 5%
Middle East & India 4.0 4.5 -12%   8.1 10.4 -22%
Americas 3.0 2.5 22%   5.6 5.7 0%
Rest of world 7.7 6.7 16%   14.8 14.0 6%
               
Total47.541.614%   96.896.01%


EBITQ2 2021Q2 2020Δ%   H1 2021H1 2020Δ%
               
DACH region 3.4 -0.6     9.4 3.4 176%
The Netherlands 3.2 1.7 93%   7.3 4.9 49%
Australasia 0.2 -0.3     0.2 -0.3  
Middle East & India 2.1 1.9 12%   4.5 5.1 -12%
Americas 0.2 -0.7     0.1 -1.4  
Rest of world 1.6 0.8 83%   2.9 1.9 51%
Unallocated -3.0 -2.0 -49%   -5.9 -4.7 -25%
               
Total7.60.8889%   18.38.8108%
               
               
               

In Q2 2021, the Group’s revenue decreased by 3% or EUR 6.3 million y-o-y, and was flat compared to Q1 2021. Higher rates, higher productivity, and one additional working day resulted in a gross margin of 22.2%. This is a strong increase of 3.3 percentage point versus Q2 2020. All regions are profitable and total EBIT increased by EUR 6.8 million compared to Q2 2020.

PERFORMANCE BY REGION

DACH region (unaudited)
P&L amounts in EUR million              
  Q2 2021Q2 2020Δ%     H1 2021H1 2020Δ%
Revenue         53.4         52.8 1%             109.2         122.4 -11%
Gross Profit         17.6         14.3 23%             37.2         35.6 4%
Gross margin 32.9% 27.1%       34.0% 29.1%  
Operating costs         14.2         14.9 -5%             27.8         32.2 -14%
EBIT         3.4         -0.6               9.4         3.4 176%
EBIT % 6.3% -1.2%       8.6% 2.8%  
                 
Average directs         1,935         2,032 -5%             1,918         2,290 -16%
Average indirects         385         481 -20%             381         496 -23%
Ratio direct / indirect         5.0         4.2               5.0         4.6  

Revenue per working day in DACH decreased by 0.5%, mainly driven by a 5% lower headcount, while both rates and productivity were higher over the quarter. This led to a significant increase in gross margin adjusted for working days to 31.8% in Q2 2021 (Q2 2020: 27.1%).


The number of specialists in short-time working reduced from 75 in Q1 2021 to 9 at the end of Q2 2021.

Headcount as of 30 June was 1,946.

Working days Germany:

  Q1 Q2 Q3 Q4 FY
2021 63 60 66 65 254
2020 64 59 66 65 254


Netherlands (unaudited)
P&L amounts in EUR million              
  Q2 2021Q2 2020Δ%     H1 2021H1 2020Δ%
Revenue         45.0         46.4 -3%             92.1         97.2 -5%
Gross Profit         12.6         11.5 10%             26.1         25.6 2%
Gross margin 27.9% 24.7%       28.3% 26.3%  
Operating costs         9.4         9.8 -4%             18.8 20.7 -9%
EBIT         3.2         1.7 93%             7.3         4.9 49%
EBIT % 7.2% 3.6%       7.9% 5.0%  
                 
Average directs         1,720         1,899 -9%             1,727         1,957 -12%
Average indirects         277         343 -19%             289         355 -19%
Ratio direct / Indirect         6.2         5.5               6.0         5.5  

Revenue per working day in The Netherlands decreased by 4.6%, with a stable headcount through the quarter. The y-o-y development is impacted by the low added value activities we stopped in Q1. The business line Legal continued its strong performance. Gross margin adjusted for working days increased to 27.1% in Q2 2021 (Q2 2020: 24.7%), mainly driven by higher rates and a higher productivity. EBIT increased by 93% as a result of higher gross profit and lower operating cost.

Headcount as of 30 June was 1,718.

Working days per Q 2021 / 2020:

  Q1 Q2 Q3 Q4 FY
2021 63 61 66 66 256
2020 64 60 66 65 255


Australasia (unaudited)
P&L amounts in EUR million                
  Q2 2021Q2 2020Δ%     H1 2021H1 2020Δ%  
Revenue         24.7         28.4 -13%a           49.9         58.4 -14%b
Gross Profit         2.6         2.2 18%             5.0         4.8 5%  
Gross margin 10.6% 7.8%       10.0% 8.2%    
Operating costs         2.4         2.5 -4%c           4.8         5.1 -6%d
EBIT         0.2         -0.3               0.2         -0.3    
EBIT % 0.8% -0.9%       0.4% -0.5%    
                   
Average directs         958         1,040 -8%             932         1,049 -11%  
Average indirects         87         83 4%             85         82 3%  
Ratio direct / indirect         11.0         12.5               11.0         12.7    
                   
a -15 % at constant currencies            
b -18 % at constant currencies            
c -4 % at constant currencies            
d -9 % at constant currencies            

Australasia includes Australia and Papua New Guinea. The focus on higher added value activities has resulted in a considerable increase in gross margin. Supported by tight cost control, EBIT for the region has turned positive. In PNG we continue to be hindered by the restrictions to mobilize expats.

Middle East & India (unaudited)
P&L amounts in EUR million                
  Q2 2021Q2 2020Δ%     H1 2021H1 2020Δ%  
Revenue         25.0         30.0 -16%a           50.2         63.7 -21%b
Gross Profit         4.0         4.5 -12%             8.1         10.4 -22%  
Gross margin 15.8% 15.0%       16.1% 16.3%    
Operating costs         1.9         2.6 -27%c           3.6         5.3 -32%d
EBIT         2.1         1.9 12%             4.5         5.1 -12%  
EBIT % 8.4% 6.3%       9.0% 8.0%    
                   
Average directs         2,022         2,506 -19%             2,050         2,608 -21%  
Average indirects         125         141 -11%             125         144 -13%  
Ratio direct / Indirect         16.2         17.8               16.4         18.2    
                   
a -10 % at constant currencies            
b -15 % at constant currencies            
c -24 % at constant currencies            
d -28 % at constant currencies            

In Middle East & India we continue to see a decrease in revenue, as several projects were completed, while we experienced a delay in the start of new won projects and currency effects. The travel restrictions have eased slightly in Qatar and the Emirates, but are still limiting our activities in Kuwait and India. The project pipeline remains healthy, and will drive strong growth when the travel restrictions ease. Operating cost remained at the same level as in Q1 2021, resulting from considerable cost savings y-o-y.

Americas (unaudited)
P&L amounts in EUR million                
  Q2 2021Q2 2020Δ%     H1 2021H1 2020Δ%  
Revenue         23.5         22.8 3%a           43.8         51.3 -15%b
Gross Profit         3.0         2.5 22%             5.6         5.7 0%  
Gross margin 12.8% 10.8%       12.9% 11.0%    
Operating costs         2.8         3.2 -13%c           5.5         7.1 -23%d
EBIT         0.2         -0.7               0.1         -1.4    
EBIT % 0.9% -3.0%       0.1% -2.8%    
                   
Average directs         826         747 11%             793         812 -2%  
Average indirects         102         102 0%             101         112 -10%  
Ratio direct / Indirect         8.1         7.3               7.8         7.3    
                   
a 8 % at constant currencies            
b -9 % at constant currencies            
c -7 % at constant currencies            
d -16 % at constant currencies            

Revenue growth in the Americas is mainly driven by the strong growth in Brazil and Canada, offsetting the decrease in revenue in the USA. Activities in the USA are still impacted by the current crisis. Gross margin increased by 2.0 ppt. mainly driven by higher margin projects in Canada and an increase in recruitment revenue. Supported by continued cost control, the region has returned to profitability.

Rest of world (unaudited)
P&L amounts in EUR million                
  Q2 2021Q2 2020Δ%     H1 2021H1 2020Δ%  
Revenue         42.5         40.0 6%a           81.9         82.4 -1%b
Gross Profit         7.7         6.7 16%             14.8         14.0 6%  
Gross margin 18.2% 16.7%       18.1% 17.0%    
Operating costs         6.1         5.9 3%c           11.9         12.1 -2%d
EBIT         1.6         0.8 83%             2.9         1.9 51%  
EBIT % 3.7% 2.1%       3.5% 2.3%    
                   
Average directs         2,164         2,105 3%             2,038         2,150 -5%  
Average indirects         262         264 -1%             263         270 -3%  
Ratio direct / Indirect         8.3         8.0               7.8         8.0    
                   
a 16 % at constant currencies            
b 8 % at constant currencies            
c 10 % at constant currencies            
d 4 % at constant currencies            

Rest of world includes Asia, Russia & Caspian, Belgium and rest of Europe & Africa. The main driver of growth is Asia, more specifically China and Singapore. Europe & Africa again had a strong contribution and in Russia we see increased activity with new projects at higher margins. The region’s growth in activity is partially offset by unfavourable exchange rate developments.

Tax and net profit
The effective tax rate in the first half year of 2021 was 32.4% (H1 2020 at 56.4%). We expect the effective tax rate for the full year to come down to around 30% (H1 2020: 38.5%). Net profit came in at EUR 11.3 million (H1 2020: EUR 2.5 million, reflecting an earnings per share of EUR 0.22 (H1 2020: EUR 0.05)).

Risk profile
Reference is made to our 2020 Annual Report (pages 64 - 80). Reassessment of our earlier identified risks and the potential impact on occurrence has not resulted in required changes in our internal risk management and control systems

Cash position
The cash balance at 30 June 2021 stood at EUR 129.9 million (EUR 155.0 per 31 December 2020), of which EUR 17.0 million restricted (EUR 15.1 per 31 December 2020). The cash balance decreased compared to 31 December 2020 in line with the normal seasonality, the distribution of dividend and the share buyback program.

Outlook
We expect the current trend to continue in Q3 2021, supported by seasonality and additional working days, resulting in an increase in revenue and gross profit y-o-y and also compared to Q2.

Statement of the Board of Directors
The Board of Directors of Brunel International N.V. hereby declares that, to the best of its knowledge:

  • the interim financial statements give a true and fair view of the assets, liabilities, financial position and result of Brunel International N.V. and the companies jointly included in the consolidation, and
  • the interim report gives a true and fair view of the information referred to in the eighth and, insofar as applicable, the ninth subsection of Section 5:25d of the Dutch Act on Financial Supervision and with reference to the section on related parties in the interim financial statements.

Amsterdam, 30 July 2021
Brunel International N.V.

Jilko Andringa (CEO)
Peter de Laat (CFO)
Graeme Maude (COO)

Attachment

Related Businesses
- - Customer
Copyright © 2024 by CreditRiskMonitor.com (Ticker: CRMZ®). All rights reserved.  You are not permitted to use this report or the information contained herein for any purpose not expressly permitted by CreditRiskMonitor.com, Inc. Except as expressly permitted by CreditRiskMonitor.com, Inc., you are not permitted, in whole or in part, to copy, alter, correct, adapt, translate, enhance, lease, sell, sublicense, assign, distribute, publish, otherwise make available to any third party, or prepare derivative works or improvements of this report or any of the information contained therein. You are not permitted to reverse engineer, disassemble, decompile, decode, or adapt the software, algorithms or other processes used to prepare this report, or otherwise attempt to derive or gain access to the source code of same. You agree not to remove, alter, obscure, combine or otherwise change any disclaimers, trademarks, copyrights, other intellectual property rights, proprietary rights, or other symbols, notices, marks, or serial numbers on or relating to any copy of the report or on marketing or other materials that CreditRiskMonitor.com, Inc. may provide to you. You will not use this report in any manner or for any purpose that infringes, misappropriates, or otherwise violates any right of any party, or that violates any applicable law.  
The FRISK® scores, agency ratings, credit limit recommendations and other scores, analysis and commentary are opinions of CreditRiskMonitor.com, Inc. and/or its suppliers, not statements of fact, and should be one of several factors in making credit decisions.  Any reliance you place on the information in this report is strictly at your own risk. Except as expressly provided by CreditRiskMonitor.com, Inc., no warranties or representations of any type, including without limitation of results to be obtained, merchantability or fitness for a particular purpose, are made concerning any part of CreditRiskMonitor.com, Inc.’s service, including without limitation the FRISK® scores.  The information published above has been obtained from sources CreditRiskMonitor considers to be reliable.  CreditRiskMonitor.com, Inc. and its third-party suppliers do not guarantee or validate the accuracy and completeness of the information provided in this report, the underlying information input to create the FRISK® scores, and specifically do not assume responsibility for not reporting any information omitted or withheld.  By using this website, you accept the Terms of Use Agreement. 
Contact Us: 845.230.3000
Fundamental financial data concerning public companies may be provided by Refinitiv (click for restrictions)
Wednesday, April 24, 2024