Return on capital employed, % Return on equity, %

Transcription

1 Second quarter Jan-Jun 12 months Jul Jun 2 Group Net sales 25,542 22,223 49,2 41,978 94,411 87,174 Operating profit before depreciation (EBITDA) 1,448 1,752 2,594 2,78 5,633 5,819 Operating profit (EBIT) excluding non-recurring items 1, ,793 1,684 4,46 3,937 Operating profit (EBIT) 1,65 1,424 1,842 2,128 3,811 4,97 Profit before tax 961 1,338 1,647 1,953 3,421 3,727 Profit from continuing operations 786 1,5 1,3 1,622 2,798 3,15 Profit for the period 1, ,54 1,293 3,878 2,667 Cash flow from continuing operating activities 2,685 1,522 2,96 1,723 4,977 3,794 Cash flow from operating activities 2,711 1,544 3,27 1,67 5,32 3,612 Operating margin excluding non-recurring items, % Operating margin, % Return on capital employed, % Return on equity, % Earnings per ordinary share, SEK Earnings per ordinary share, continuing operations, SEK Same figure for ordinary shares and C shares. 2

2

3 Net sales Net sales, R12 % EBIT excl. non-recurring items EBIT margin excl. non recurring items, R12 6, 5, 4, 3, 2, 1,, Net sales per segment () Second quarter Jan-Jun months Jul 2- Jun 2 2 ICA Sweden 18,34 17,811 35,364 33,482 71, 69,248 Rimi Baltic 3,6 2,888 6,68 5,485 12,2 11,632 Apotek Hjärtat 1), 2) 3, ,995 1,4 7,83 2,92 ICA Bank ICA Real Estate ,176 1,116 2,3 2,253 Portfolio Companies ,2 2,326 2,564 Other Intra-group sales ,594-1,56 Net sales 25,542 22,223 49,2 41,978 94,411 87,174 Operating profit excluding non-recurring items per segment () Second quarter Jan-Jun months Jul 2- Jun 2 2 ICA Sweden ,558 1,451 3,335 3,228 Rimi Baltic Apotek Hjärtat 1), 2) ICA Bank ICA Real Estate Portfolio Companies Other Operating profit excluding nonrecurring items 1, ,793 1,684 4,46 3,937 1) Acquisition- and integration-related costs of SEK -27 million in the second quarter and SEK -8 million in January-June. 2) 2 relates to Cura pharmacies in all periods.

4 SEKbn 16,9,6 Multiple ,2 9,9 9,1 8,3 7,1 1, Net debt, SEKbn Net nebt/ebitda, multiple % Excluding acquisition of approximately SEK 3.5 billion in 2 Consolidated cash flow statement, excluding ICA Bank Second quarter Jan-Jun months Jul 2- Jun 2 2 Cash flow From operating activities before change in working capital 1,181 1,6 2,183 1,789 4,758 4,364 Change in working capital From operating activities 1,92 1,916 1,927 1,839 4,2 4,64 Investing activities, net 2, , , Before financing activities 4, 2, ,3 2,6 3,518

5 Net sales Net sales, R12 % , 4, 3, 4 2, 2 1,, EBIT excl. non-recurring items EBIT margin excl. non recurring items, R12 ICA Sweden Second quarter Jan-Jun months Jul 2- Jun 2 2 Net sales, 18,34 17,811 35,364 33,482 71, 69,248 Operating profit before depreciation (EBITDA), ,748 1,616 3,7 3,581 Operating profit excl. non-recurring items, ,558 1,451 3,335 3,228 Operating margin excl. non-recurring items, % Investments, Depreciation, Number of employees - - 8,61 7,49-7,56 Private label share of store sales, %

6 Store sales in Sweden Store sales excl. VAT April-June 2 January-June 2 Change all Change likefor-like stores Change all stores Change like for like Maxi ICA Stormarknad 8, , ICA Kvantum 6, , ICA Supermarket 8, , ICA Nära 4, , Total 27, , Number of stores in Sweden Format December 2 New Converted Closed June 2 Maxi ICA Stormarknad ICA Kvantum ICA Supermarket ICA Nära ICA To Go Total 1,3 4-1,35

7 EURm EURm Net sales Net sales, R12 EURm % ,6 12,7 1,6 9,8 1,1 9,5 8,4 6,7 5, 4, 3, 2, 1,, Rimi Baltic Second quarter Jan-Jun months Jul 2- Jun 2 2 Net sales, 3,6 2,888 6,68 5,485 12,2 11,632 Operating profit before depreciation (EBITDA), Operating profit excl. non-recurring items, Operating margin excl. non-recurring items, % 3,2 3, 2,9 2,6 3,4 3,3 Investments, Depreciation, Number of employees - - 9,228 8,737-8,995 Private label share of sales, % EUR exchange rate, average EBIT excl. non-recurring items EBIT margin excl. non recurring items, R12 Store sales in the Baltic countries Store sales excl. VAT EURm April-June 2 January-June 2 Change all Change likefor-like stores EURm Change all Change likefor-like stores Estonia Latvia Lithuania Total Number of stores in the Baltic countries Country December 2 New Close June 2 Estonia Latvia Lithuania Total

8 Apotek Hjärtat Second quarter Jan-June 12 months Jul Jun 2 2 Net sales, Of which: 3, ,995 1,4 7,83 2,92 Prescription drugs 2,2 3 4, ,9 1,26 OTC drugs Other products and services Operating profit before depreciation (EBITDA), Operating profit excl. non-recurring items, Operating margin excl. non-recurring items, % Investments, Depreciation, Number of employees - - 3, Private label share of other products, % ,1-7.2 Number of pharmacies December 2 Acquired New Closed June 2 Apotek Hjärtat

9 Net sales Net sales, R12 % ICA Real Estate Second quarter Jan-Jun 12 months Jul Jun Net sales, ,176 1,116 2,3 2,253 EBIT excl. non-recurring items Of which rental income owned properties, ,7 1,7 EBIT margin excl. non recurring items, R12 Operating profit before depreciation (EBITDA), Operating profit excl. non-recurring items, Operating margin excl. non-recurring items, % Investments, ,244 1,55 Divestments, 6 5 1,32 1,37 Depreciation, Yield, % Occupancy rate, % Number of owned properties Number of owned square metres, sq. m Number of employees

10 Revenues Revenues, R12 ICA Bank Second quarter Jan-Jun 12 months Jul Jun 2 2 Revenues, Of which, net interest, Operating profit before depreciation (EBITDA), Operating profit excl. non-recurring items, C/I ratio, % Return on equity, % Loan loss ratio, % Capital adequacy ratio, % Business volume, ,552 25,361-26,353 Number of employees

11 Portfolio Companies Second quarter Jan-Jun months Jul 2- Jun 2 2 Net sales, ,2 2,326 2,564 Operating profit/loss after depreciation (EBITDA), Operating profit/loss excl. non-recurring items, Operating margin excl. non-recurring items, % Investments, Depreciation, Number of employees ,73-1,25 Store sales Store sales excl. VAT April-June 2 January-June 2 Change all Change likefor-like stores Change all Change likefor-like stores Hemtex Number of stores, incl. franchise stores December 2 New Closed June 2 Hemtex 7 1 8

12

13 Ownership structure Largest identified shareholders in ICA Gruppen at 3 June 2 Share of capital Number of shares and voting rights, % ICA-handlarnas förbund 13,163, % Industrivärden 2,99, 1.4% Handelsbanken 3,45, % Skandia 2,596, % Robur 1,851,98.9% SEB 1,585,77.8% L Jönsson 1,259,61.6% Länsförsäkringar 95,511.5% Folksam 777,775.4% U Davidson 63,.3% Ten largest shareholders total: 6,86, % Other shareholders 64,34, % Total 21,6,795 1.% Source: Euroclear Sweden AB

14 Second quarter Jan-Jun Note months Jul 2- Jun 2 Net sales 25,542 22,223 49,2 41,978 94,411 87,174 Cost of goods sold ,181-42,627-36,256-81,49-75,38 Gross profit 3,387 3,42 6,588 5,722,2 12,6 2 Other operating income Selling expenses -1,754-1,552-3,478-3,32-6,631-6,185 Administrative expenses ,426-1,175-2,6-2,362 Other operating expenses Share of profits of associates and joint ventures Operating profit 3 1,65 1,424 1,842 2,128 3,811 4,97 Financial income Financial expenses Profit before tax 961 1,338 1,647 1,953 3,421 3,727 Tax Profit for the period from continuing operations 786 1,5 1,3 1,622 2,798 3,15 Profit/loss from discontinued operations 7 1, , ,8-438 Profit for the period 1, ,54 1,293 3,878 2,667 Remeasurement defined benefit pensions Other comprehensive income, items that may be reclassified to profit or loss, net after tax Change in translation reserve Change in hedging reserve Share of other comprehensive income of joint ventures Total items that may be reclassified to profit or loss Comprehensive income for the period 2,374 1,23 2,434 1,225 3,641 2,432 Profit for the period attributable to Owners of the parent 1, ,453 1,238 3,733 2,518 Non-controlling interests Comprehensive income for the period attributable to Owners of the parent 2, ,38 1,178 3,53 2,31 Non-controlling interests Earnings per share before and after dilution, SEK 1 Ordinary share Ordinary share, continuing operations Ordinary share, discontinued operations Same figure for ordinary shares and C shares. Earnings per share have been reduced by an amount corresponding to the dividend to preference shareholders in ICA Fastigheter Sweden AB. The effect amounts to SEK.19 per share per quarter.

15 ASSETS Non-current assets Note 3 June 2 3 June 2 31 December 2 Goodwill 16,322 11,867 11,545 Trademarks,636,86,112 Other intangible assets Interests in joint ventures and associates Deferred tax assets Lending and investments in ICA Bank 6,932 6,771 7,9 Land, buildings and investment properties,277 16,316,923 Other non-current assets 1,976 2,477 1,73 Total non-current assets 56,171 52,47 51,256 Current assets Inventories 4,3 4,9 3,566 Lending and investments in ICA Bank 2,859 2,997 3,75 Other current assets 5,987 4,484 4,926 Cash and cash equivalents in ICA Bank 3,469 2,58 2,38 Cash and cash equivalents ,711 Total current assets 17,3,799 17,658 Assets held for sale ,537 3,52 TOTAL ASSETS 74,253 68,743 72,434 EQUITY AND LIABILITIES Equity 29,169 26,78 27,911 Non-current liabilities Provisions 2,289 2,95 2,342 Deferred tax liabilities 4,961 4,895 4,839 Non-current interest-bearing liabilities 9,795 6,941 9,658 Other non-current liabilities Total non-current liabilities 17,2,2 16,995 Current liabilities Deposits ICA Bank 11,56 1,729 11,31 Current interest-bearing liabilities 1,555 2,695 1,277 Other current liabilities,7,272,298 Total current liabilities 27,761 27,696 25,66 Liabilities held for sale ,922 TOTAL EQUITY AND LIABILITIES 74,253 68,743 72,434 Pledged assets 2, ,563 Contingent liabilities

16 Second quarter Jan-Jun 12 months Jul 2- Note Jun 2 Operating profit 2,221 1,274 3,8 1,82 4,87 3,664 Depreciation and impairment ,4 2,6 Other non-cash items -1, , , Income tax paid Cash flow from operating activities before change in working capital 1,198 1,189 2,179 1,859 4,86 4,54 Change in working capital: Inventories Current receivables , Current liabilities , ICA Bank s net of deposits, lending and investments Cash flow from operating activities 2,711 1,544 3,27 1,67 5,32 3, ,231-6,192-2, , ,251 2, Interest received Cash flow from investing activities 2, , , Sale of treasury shares Dividend paid -1,168-1,4-1,25-1,4-1,28-1,79 Change in loans -2, , Interest paid Cash flow from financing activities -4,7-1,97-3,261-1,832-2, Cash flow for the period , ,282 Cash and cash equivalents at the beginning of the period 3,189 3,54 6,258 3,948 3,179 3,948 Exchange differences in cash and cash equivalents Cash and cash equivalents at the end of the period 5 3,973 3,179 3,973 3,179 3,973 6,258 Cash and cash equivalents are recognised on the following lines Cash and cash equivalents 3,973 3,179 3,973 3,179 3,973 6,91 Assets held for sale Disclosure on cash flow from discontinued operations ICA Norway s operating profit amounted to SEK 1,5 million (-) for the second quarter and SEK 1,166 million (-326) accumulated. ICA Norway s cash flow is included with SEK 26 million (22) for the second quarter and SEK 121 million (-116) accumulated in cash flow from operating activities, with SEK 2,467 million (-36) for the second quarter and SEK 2,449 million (-19) accumulated in cash flow from investing activities and with SEK million (-1) for the second quarter and SEK -1 million (-3) in cash flow from financing activities. Reported cash-flow includes SEK 1 million divested cash in ICA Norway. 3,973 3,179 3,973 3,179 3,973 6,258

17 Note Attributable to owners of the parent Attributable to noncontrolling interests Opening equity, 1 January 2 24,76 3,25 27,911 Change in non-controlling interests Dividend -1, -75-1,25 Decision on early redemption of preference shares -3 3 Sale of treasury shares Comprehensive income for the period 2, ,434 Closing equity, 3 June 2 25,699 3,47 29,169 Total Note Attributable to owners of the parent Attributable to noncontrolling interests Opening equity, 1 January 2 23,363 3,178 26,541 Change in non-controlling interests Dividend ,4 Transfer - Lower issue costs for preference shares 2-2 Reversal of unpaid share dividends 6-6 Comprehensive income for the period 1, ,225 Closing equity, 3 June 2 23,583 3,197 26,78 Total

18 Book value 3 June Share of profit Jan-Jun Trade Press AS - - Kjell & Co Elektronik AB Ancore Fastigheter AB Other Total Apr-Jun 2 Apr-Jun 2 Jan-Jun 2 Jan-Jun 2 Income Expenses Operating profit Net financial items Tax Profit/loss for the period Other comprehensive income Comprehensive income for the period Non-current assets 4,8 3,752 4,826 Current assets Total assets 4,877 3,9 4,948 Equity Shareholder loan 1,526 1,226 1,526 Non-current liabilities 3,194 2,58 3,8 Current liabilities Total equity and liabilities 4,877 3,9 4,948 Ancore Fastigheter AB is co-owned in a joint venture between Alecta pensionsförsäkring and ICA Gruppen. The parties each own 5% of the company which is a joint venture. Ancore fastigheter AB owns and manages 3 properties in Sweden which contain ICA stores in which operations are conducted by non-consolidated ICA retailers.

19 Apr-Jun 2 Apr-Jun 2 Jan-Jun 2 Jan-Jun 2 2 Operating profit excl. nonrecurring items 1, ,793 1,684 3,937 Capital gains on sale of noncurrent assets Portfolio Companies, Forma Portfolio Companies, Kjell & Co Portfolio Companies, inkclub Portfolio Companies, Cervera ICA Real Estate Rimi Baltic Other Impairment Portfolio Companies ICA Real Estate Rimi Baltic Operating profit 1,65 1,424 1,842 2,128 4,97 Apotek Hjärtat ICA Real Estate Intangible assets 2-2 Property, plant and equipment Inventories Other current assets Total assets held for sale Total Current liabilities Total liabilities held for sale Apotek Hjärtat intends to divest its care and nursing business within Apotek Hjärtat to ApoEx. The divestment is expected to be completed in the fourth quarter of 2 and the purchase sum after transaction costs corresponds to book value. Group 2 ICA Bank 2 Group excl. Bank Cash flow from operating activities before change in working capital Change in working capital Inventories 3 3 Current receivables Current liabilities ICA Bank s net of deposits, lending and investments 9 9 Cash flow from operating activities Cash flow from investing activities Cash flow from financing activities Cash flow for the period Cash and cash equivalents at the beginning of the period Exchange differences in cash and cash equivalents Cash and cash equivalents at the end of the period

20 Apr-Jun 2 Apr-Jun 2 Jan-Jun 2 Jan-Jun 2 Net sales 51 3,962 4,235 7,716,826 Other income 1 18 Expenses -54-4,112-4,228-8,42-16,367 Operating profit/loss Net financial items Tax Profit/loss from operations Gain from divestment 1,182 1,182 Profit/loss from discontinued operations 1, , ICA Norway has been classified as a discontinued operation since 3 September 2. No impairment arose at measurement to fair value after deduction for selling costs. At April 2, all the conditions for completion of the transaction were met and ICA Norway is recognised as divested from that date. 2

21 Value according to preliminary purchase price allocation Trademarks 55 Customer relations 28 Other intangible assets 62 Property, plant and equipment 2 Other non-current assets 6 Inventories 8 Other current assets 755 Cash and cash equivalents 288 Provisions -1 Non-current liabilities -9 Deferred tax liabilities -126 Current liabilities -3,549 Acquired, identifiable net assets -996 Goodwill 4,783 Acquired, identifiable net assets including goodwill 3,787 Consideration transferred 3,787 Cash and cash equivalents in Apotek Hjärtat AB -288 Change in consolidated cash and cash equivalents 3,499

22 Second quarter Jan-Jun months Jul 2- Jun 2 Net sales Gross profit Administrative expenses Operating profit/loss Financial income Financial expenses Profit/loss from investments in group companies 86 4,5 8 4, ,791 Profit/loss after financial items 621 4, , ,33 Appropriations ,9 1,9 Profit before tax 621 4, ,192 Tax Profit for the period 66 4,33 5 3, ,81 ASSETS Non-current assets 3 June 2 3 June 2 31 December 2 Investments in group companies 29,794 29,91 29,774 Other intangible assets Deferred tax assets Other non-current assets Total non-current assets 3,21 3,43 3,185 Current assets Current receivables from group companies ,3 Other current assets Cash and cash equivalents Total current assets ,382,,, TOTAL ASSETS 3,543 31,32 32,567 EQUITY AND LIABILITIES Equity 19,72 2,164 2,276 Provisions Non-current liabilities Non-current interest-bearing liabilities 8,473 5,975 8,482 Liabilities to group companies - 3, 3, Other non-current liabilities 8,473 8,975 11,482 Total non-current liabilities Current liabilities 1,74 1, Current interest-bearing liabilities Current liabilities to group companies Other current liabilities 2,43 1, Total current liabilities 3,543 31,32 32,567 TOTAL EQUITY AND LIABILITIES 29,794 29,91 29,774

23 Pro forma excluding effects of acquisition of ICA AB through Net sales, 2,8 21,82 19,755 22,223 22,16 23,18 23,673 25,542 Operating profit before depreciation (EBITDA), 1,48 1,37 1,28 1,752 1,616 1,423 1,6 1,448 Operating profit (EBIT) excl. non-recurring items, 1,11 1, ,172 1, ,18 Operating margin excl. non-recurring items, % Operating profit (EBIT), 1, , , ,65 Operating margin, % Profit before tax, , Profit from continuing operations, , Profit/loss from discontinued operations, ,179 Profit for the period, ,965 Earnings per share, continuing operations, SEK 1 3,57 3,6 2,39 5,4 3,19 3,74 2,51 3,77 Earnings per share, discontinued operations, SEK Earnings per share, SEK Equity per share, SEK Return on equity, % Return on capital employed, % Cash flow from operating activities, 676 2, , , ,685 Cash flow from continuing operating activities, Cash flow from operating activities, 618 2,1 63 1, , ,711 Cash flow from continuing operating activities per share, SEK Cash flow from discontinued operating activities, SEK Cash flow from continuing activities per share, SEK Investing activities continuing operations (cash flow), 1, ,4 684 Investing activities discontinued operations (cash flow), Investing activities (cash flow), 1, , Net debt, -,854-9,19-9,99-9,84-8,276-7,58 -,596-1,845 Net debt/ebitda Same figures for ordinary shares and C shares.

24 Net sales by segment ICA Sweden 16,765 17,251,671 17,811 17,55 18,216 17,24 18,34 Rimi Baltic 2,548 2,838 2,597 2,888 2,952 3,195 2,932 3,6 Apotek Hjärtat ,783 3,212 ICA Bank ICA Real Estate Portfolio Companies Other Intra-group sales Net sales 2,8 21,82 19,755 22,223 22,16 23,18 23,673 25,542 Operating profit before depreciation by segment (EBITDA) ICA Sweden , Rimi Baltic Apotek Hjärtat ICA Bank ICA Real Estate Portfolio Companies Other Operating profit before depreciation (EBITDA) 1,48 1,37 1,28 1,752 1,616 1,423 1,6 1,448 Operating profit excluding non-recurring items by segment ICA Sweden Rimi Baltic Apotek Hjärtat ICA Bank ICA Real Estate Portfolio Companies Other Operating profit excluding non-recurring items 1,11 1, ,172 1, ,18 Depreciation by segment ICA Sweden Rimi Baltic Apotek Hjärtat ICA Bank ICA Real Estate Portfolio Companies Other Depreciation

25 Second quarter Jan-Jun months Jul 2- Jun 2 Operating profit before depreciation EBITDA, 1,448 1,752 2,594 2,78 5,633 5,819 Operating margin excl. non-recurring items, % Operating margin, % Net margin, % Return on capital employed, % Return on equity, % Equity/assets ratio, % Net debt, ,845-9,84-1,845-7,58 Net debt/ebitda Share data Earnings per share continuing operations, SEK Earnings per share discontinued operations, SEK Earnings per share, SEK Share price at the end of the period, SEK Dividend per ordinary share, SEK Dividend, , Dividend payout ratio, % Equity per share, SEK Cash flow from operating activities per share, SEK Number of ordinary shares 119,78,93 118,937, ,78,93 118,937, ,78,93 118,937,248 Number of C shares 82,67,892 82,67,892 82,67,892 82,67,892 82,67,892 82,67,892 Total number of shares at the end of the period 21,6,795 21,5, 21,6,795 21,5, 21,6,795 21,5, Average number of shares 21,1,15 21,5, 21,59,924 21,5, 21,32,37 21,5, Average number of shares after dilution 21,6,795 21,6,795 21,6,795 21,6,795 21,6,795 21,6,795

26

27