Interim report Q1 Q2 Q3 Q4

Transcription

1 Interim report Q1 Q2 Q3 Q4 1 April 3 September 21 Read more at

2 INTERIM REPORT 1 APRIL 3 SEPTEMBER 21 (6 MONTHS) 1 April 3 September 21 (6 months) Revenue increased 15 percent, to SEK 2,35 million (1,776). Operating profit increased 81 percent, to SEK 172 million (95). Profit after financial items increased 91 percent, to SEK 166 million (87), and profit after taxes increased 89 percent, to SEK 121 million (64). Earnings per share amounted to SEK 5.4 (2.85). For the most recent 12-month period, earnings per share was SEK 9.15 (8.1). Cash flow from operations totalled SEK 83 million (123). For the most recent 12-month period, cash flow per share amounted to SEK 11.4 (14.4). The return on equity was 26 percent, and the equity ratio was 39 percent. During the financial year, the Group has completed nine acquisitions that add sales of about SEK 46 million on an annual basis. 1 July 3 September 21 (3 months) During the second quarter, revenue increased 24 percent to SEK 1,19 million (825). Operating profit increased by 12 percent to SEK 83 million (41) and operating margin amounted to 8.1 percent (5.). Earnings per share amounted to SEK 2.6 (1.25) during the quarter. The Addtech Group s revenue for the first six months of the financial year increased 15 percent to SEK 2,35 million (1,776). During the second quarter (July-September) revenue increased 24 percent to SEK 1,19 million (825). Adjusted for acquisitions, and taking currency effects arising from translation of foreign units into account, the increase in revenue was 13 percent during the period and 16 percent during the most recent quarter. The currency effects arising from translation of foreign units adversely affected sales for the period by SEK 79 million and operating profit by SEK 4 million. Addtech enjoyed robust demand throughout the period, resulting in further growth in both sales and profit. The Group s industry-oriented operations experienced rising demand for production components from Nordic manufacturing companies. The business climate remained stable in medical technology and energy-related market segments as well as healthcare. The Group s Swedish operations accounted for the main part of the sales increase during the period, but other markets are also showing signs of improved business climate. Since the start of the financial year, the Group has made nine acquisitions that add sales of about SEK 46 million on an annual basis. The acquired operations have developed well and contributed to the positive profit trend. Operating profit increased 81 percent during the interim period to SEK 172 million (95) and operating margin reached 8.5 percent (5.3). The operating margin before amortisation of intangible non-current assets amounted to 9.4 percent (6.4). Net financial items amounted to SEK -6 million (-8) and profit after financial items increased 91 percent to SEK 166 million (87). During the second quarter, operating profit increased 12 percent to SEK 83 million (41), and profit after financial items to SEK 8 million (37). Profit after taxes increased 89 percent during the interim period to SEK 121 million (64), and earnings per share increased to SEK 5.4 (2.85). The effective tax rate reached 27 percent (26). Revenue Operating profit Quarter 1,5 Moving 5, Quarter 15 Moving 45 1,2 4, , , , 3 9 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 8/9 9/1 1/11 Q1 8/9 Q2 Q3 Q4 Q1 9/1 Q2 Q3 Q4 Q1 1/11 Q2 Revenue, SEKm Moving 12 months Operating profit, SEKm Moving 12 months 2 ADDTECH Interim report 1 April 3 September 21

3 Business areas ADDTECH COMPONENTS Addtech Components markets and sells components and subsystems in mechanics, electro-mechanics and hydraulics to customers in the manufacturing industry. Addtech Components revenue increased 22 percent to SEK 525 million (429). Operating profit increased to SEK 43 million (13). Nordic manufacturing companies, particularly in the automotive and engineering industry segments, continued to increase their business volumes during the period, which affected the business area s sales of production components. Demand from other customer segments such as medical technology and manufacturers of special machinery remained at stable levels. ADDTECH ENERGY & EQUIPMENT Addtech Energy & Equipment markets and sells battery solutions, products for power transmission, and equipment and material for industrial production processes. Its customers are in the commercial vehicle industry, the energy and telecom sectors, and in engineering. Addtech Energy & Equipment s revenue amounted to SEK 397 million (358), which is an 11 percent increase. Operating profit amounted to SEK 38 million (33). The demand for industrial battery solutions improved during the period, while the business climate remained stable for battery solutions in other market segments. Sales of power transmission products rose in the period, and at the end of the period demand also increased for equipment and consumables for industrial production processes. ADDTECH INDUSTRIAL SOLUTIONS Addtech Industrial Solutions markets and sells machinery components, automation solutions, polymer products and customised products in electro-mechanics and circuitry. Ownbrand products are marketed and sold to local and global industrial customers. Addtech Industrial Solutions revenue increased 25 percent to SEK 721 million (576). Operating profit increased to SEK 59 million (21). Manufacturing companies demand for production components and automation solutions climbed during the period. The business situation for aftermarket products also improved towards the end of the period. The customer segments that grew were vehicle, telecom, engineering, sawmills, and paper and pulp. Demand remained stable from customers in medical technology as well as for aftermarket products to the energy segment. Implemented strategic acquisitions made a sound contribution to the strong growth in sales and profit. ADDTECH LIFE SCIENCE Addtech Life Science markets and sells instruments and consumables to laboratories in healthcare and research, diagnostics equipment for the healthcare sector and process and analytical equipment for industry. Revenue for Addtech Life Science decreased 5 percent to SEK 397 million (417). Operating profit rose, however, to reach SEK 38 million (34). Demand for diagnostic equipment and consumables from Nordic healthcare customers remained good during the period. Sales of more general equipment to laboratories were affected by the market s restraint in investments, and the Group has also phased out an unprofitable operation in one of its companies. All in all, the market for instrument and analysis equipment to the process industry was stable during the period. Profitability, financial position and cash flow Return on capital employed was 26 percent (23), and return on equity was 26 percent (23). Return on working capital, P/WC (operating profit in relation to working capital), amounted to 41 percent (32) during the period. The equity ratio at the end of the period stood at 39 percent (41). Equity per share, excluding non-controlling, amounted to SEK 35. (33.8). At the end of the period, the Group s financial net debt amounted to SEK 379 million (319), including pension liability of SEK 186 million (191). Net debt in relation to operating profit with amortisation and depreciation added back (EBITDA) amounted to 1. (1.1). The net debt/equity ratio stood at.5 (.4). Cash and cash equivalents, consisting of cash and bank balances, together with granted but unused credit totalled SEK 592 million (623) at 3 September 21. Cash flow from operating activities amounted to SEK 83 million (123) during the period. Investments in non-current assets were SEK 12 million (16) and company acquisitions including settlement of additional purchase prices for acquisitions implemented in previous years totalled SEK 131 million (5). Divestments of noncurrent assets totalled SEK million (7). During the most recent quarter, a dividend of SEK 5. per share was paid, totalling SEK 111 million. Employees At the end of the period the number of employees was 1,476, which can be compared to 1,323 at the beginning of the financial year. Acquisitions made during the period added 129 employees. The average number of employees during the most recent 12-month period was 1,351 (1,436). Ownership structure Share capital amounted at the end of the period to SEK 51.1 million. Distribution based on class of share was as follows: Class of shares Number of shares Class A shares 1,94,46 Class B shares 21,638,426 Totalt number of shares before repurchases 22,732,832 Repurchased class B shares -486,8 Totalt number of shares after repurchases 22,246,32 During the period a total of 2, Addtech shares were repurchased. The 486,8 class B shares held in treasury correspond to 2.1 percent of the total number of shares outstanding and 1.5 percent of the votes. The average acquisition cost for repurchased shares was SEK 15 per share. The last price paid for the Addtech share on 27 October 21 was SEK The average number of shares held in treasury during the period was 473,139 (589,67). Following a decision by the Annual General Meeting in August 21, 24 employees in managerial positions received the offer of 3 ADDTECH Interim report 1 April 3 September 21

4 acquiring 236, call options on repurchased B shares. Employees have subscribed for 221,7 call options in the programme. If the options are fully exercised, the number of class B shares outstanding will increase by 221,7, equivalent to 1. percent of the total number of shares outstanding and.7 percent of the votes. The call options were transferred at a price of SEK 11. per option, corresponding to the market value of the options as per an external valuation. Issued call options for repurchased shares represent a potential dilution of approximately. percent during the last 12- month period (. percent during the preceding financial year). The corresponding dilution effect is. percent for the interim period (,) and for the most recent quarter,1 (,). The market price of the share was SEK 149. as of 3 September 21. The redemption price of issued call options attributable to the share based incentive scheme for 29 is SEK 127.7; the redemption period is 3 September 212 until 14 June 213, inclusive. The redemption price of issued call options attributable to the share-based incentive scheme for 21 is SEK 164.7; the redemption period is 16 September 213 until 3 May 214, inclusive. Acquisitions At 31 May 21, Immuno Diagnostic Oy, with annual revenue of EUR 4 million, was acquired. Immuno sells reagents for diagnostics and research to laboratories at hospitals, colleges and universities, and to pharmaceutical companies. The company is part of the Addtech Life Science business area. As per 1 July 21, 8 percent of the shares in Egil Eng & Co. AS were acquired to the Addtech Components business area. The company with annual revenue of NOK 5 million is a technology trading company that sells components and customised solutions in hydraulics and mechanics. As per 1 July 21, BEVI International AB, parent company in the BEVI Group, was acquired. The BEVI Group, with annual revenue of SEK 2 million, sells electric motors, mechanical gears, frequency inverters and customised proprietary motors. BEVI is included in the Addtech Industrial Solutions business area As per 1 July 21, ACC Systems Oy, with annual revenue of EUR 3 million, was acquired. The company, which is a part of the Addtech Industrial Solutions business area, is a technology trading company that sells fibre-optic network components and systems in the Finnish market. As from 1 July 21, PSAB Linje- och kabelutrustning AB with annual revenue of SEK 12 million has been included in the Addtech Energy & Equipment business area. R & K Electronics Ltd. has been included in the Addtech Components business area since 1 July 21. The company has sales of SEK 13 million, SEK 1 million of which will affect the Addtech Group s annual revenue. The total purchase consideration for the period s acquisitions was SEK 191 million. The combined effect of the acquisitions on the Addtech Group s revenue was SEK 87 million, on operating profit SEK 7 million and on profit after tax for the period SEK 4 million. Had the acquisitions been completed on 1 April 21, their impact would have been an estimated SEK 173 million on Group revenue, about SEK 11 million on operating profit and some SEK 7 million on profit after tax for the period. According to the preliminary acquisition analyses, the assets and liabilities included in the acquisitions were as follows: For acquisitions that resulted in ownership transfer during the interim period, transaction costs totalled SEK 2.9 million and are recognised in selling expenses. Conditional purchase considerations have not been restated. For Egil Eng non-controlling have been measured at fair value. Out of total purchase consideration not yet paid, conditional purchase considerations amount to SEK 23.2 million. The amount is dependent on achieved profits in the companies and has a maximum limit. Accounting policies Carrying amount at acquisition date Adjustment to fair value Fair value Intangible non-current assets Other non-current assets Inventories Other current assets Deferred tax liability/tax asset Other liabilities Net assets acquired Goodwill 46.9 Non-controlling -3.1 Purchase consideration 1) Less cash and cash equivalents in acquired businesses Less purchase consideration not yet paid Effect on the Group s cash and cash equivalents ) The purchase consideration is stated excluding acquisition expenses. This interim report was prepared as per IFRS and IAS 34 Interim Financial Reporting. The accounting policies and basis for calculations applied in the latest annual report were also used here, except for the revised IFRS 3 Business Combinations and IAS 27 Consolidated and Separate Financial Statements. These will be applied for acquisitions completed on or after 1 April 21. For Addtech, these amendments primarily affect the handling of conditional additional purchase consideration and transaction expenses in conjunction with acquisitions. Conditional additional purchase consideration is measured at fair value at the time of the transaction, and if the conditional purchase consideration results in a liability, the liability will be restated at fair value when accounts are prepared. The amount of the restatement will be recognised as income or expense in profit for the year. Transaction expenses in conjunction with acquisitions were previously capitalised in the Group and in the acquiring parent company. In future, these expenses will be capitalised only in the parent company, while in the consolidated financial statements they will be expensed and recognised in Selling expenses. The concept previously referred to as minority has been changed in the reports to non-controlling. The new rules allow non-controlling to be measured at fair value upon acquisition. Which of the two methods to apply will be determined for each acquisition on an individual basis. 4 ADDTECH Interim report 1 April 3 September 21

5 The interim report for the Parent company was prepared in accordance with the Swedish Annual Accounts Act (1995:1554) and the Securities Market Act (27:528), in compliance with recommendation RFR 2.3 Accounting for Legal Entities, of the Swedish Financial Reporting Board. No other revised IFRS or interpretations issued by the IFRIC have had any effect on the Group s or the Parent Company s profit, financial position or disclosures. Parent Company The Parent Company s revenue amounted to SEK 16 million (15), and profit after financial items to SEK 6 million (22). This amount includes revenues of SEK 1 million (16) from shares in Group companies. Net investments in non-current assets totalled SEK million (). The Parent Company s financial net assets at the end of the period amounted to SEK 496 million, compared with a financial net asset of SEK 51 million at the beginning of the financial year. Transactions with related parties No transactions between Addtech and related parties that have significantly affected the Group s position and earnings have taken place during the period. Events after the end of the interim period Two company acquisitions took place in the Addtech Components business area after the end of the reporting period. An agreement for the acquisition of Fox Electronics AS was signed on 6 October. Fox Electronics is a technology trading company that sells components and customised solutions used in electronics and fibre optics. The company has seven employees and sales of about NOK 45 million. Ownership is estimated to commence on 1 November 21 after the relevant authorities have granted their permission. An agreement for the acquisition of Elgood Oy was signed on 26 October. Elgood is a technology trading company that sells components and customised solutions used in electronics. The company has nine employees and sales of more than EUR 4 million. Ownership is expected to commence on 1 November 21. The acquisitions are estimated to have a marginally positive effect on Addtech s earnings per share during the current financial year. The combined purchase consideration and allocations to goodwill and other intangible assets for the two acquisitions completed after the end of the interim period will be presented in the next interim report. In addition to that no events of significance for the Group have occurred since the end of the interim period. Risks and factors of uncertainty Addtech s income and financial position, as well as its strategic position, are affected by a number of internal factors under Addtech s control and by a number of external factors over which Addtech has limited influence. The most important risk factors for Addtech are the state of the economy, combined with structural change and the competitive situation. Since no material changes occurred during the period relating to risks and factors of uncertainty please refer to section Risks and uncertainties (page 14-15) in Addtech s 29/21 annual report for further details. The Parent Company is indirectly affected by the above risks and uncertainty factors due to its role in the organization. Affirmation The Board of Directors and the President deem that the interim report on the first six months gives a true and fair picture of the Company s and the Group s operations, position and earnings, and describes the significant risks and uncertainty factors to which the Company and the Group are exposed. Stockholm, 27 October 21 Anders Börjesson Chairman of the Board Eva Elmstedt Director Johan Sjö President and Director Tom Hedelius Vice Chairman of the Board Lars Spongberg Director This report has not been subject to review by the Company s auditor. The interim report for the period 1 April 31 December 21 will be published on 1 February 211. For further information, please contact: Johan Sjö, President and CEO, Kristina Willgård, CFO, ADDTECH Interim report 1 April 3 September 21

6 Business areas Revenue by business area 21/211 29/21 Quarterly data, SEKm Q2 Q1 Q4 Q3 Q2 Q1 Components Energy & Equipment Industrial Solutions Life Science Parent Company and Group items Addtech Group 1,19 1, Operating profit by business area 21/211 29/21 Quarterly data, SEKm Q2 Q1 Q4 Q3 Q2 Q1 Components Energy & Equipment Industrial Solutions Life Science Parent Company and Group items Addtech Group Revenue by business area 3 months ending 6 months ending 12 months ending SEKm 3 Sep 1 3 Sep 9 3 Sep 1 3 Sep 9 3 Sep 1 31 Mar 1 Components ,4 98 Energy & Equipment Industrial Solutions ,336 1,191 Life Science Parent Company and Group items Addtech Group 1, ,35 1,776 3,939 3,68 Operating profit and operating margin by business area 3 months ending 6 months ending 12 months ending 3 Sep 1 3 Sep 9 3 Sep 1 3 Sep 9 3 Sep 1 31 Mar 1 SEKm % SEKm % SEKm % SEKm % SEKm % SEKm % Components Energy & Equipment Industrial Solutions Life Science Parent Company and Group items Addtech Group Acquisitions completed during the 29/21 and 21/211 financial years are distributed among the Group s business areas as follows: Acquisitions Time Revenue, SEKm* Number of employees* Business Area Switchgear AB, Sweden December, Energy & Equipment Immuno Diagnostic Oy, Finland May, Life Science Egil Eng & Co AS, Norway July, Components BEVI International AB, Sweden July, Industrial Solutions ACC Systems Oy, Finland July, Industrial Solutions PSAB Linje- & kabelutrustning AB, Sweden July, Energy & Equipment R & K Electronics Ltd, Japan July, Components Hansabattery Oy, Finland September, Energy & Equipment Fox Electronics AS, Norway October, Components Elgood Oy, Finland October, Components *Refers to conditions at the time of the acquisition. 6 ADDTECH Interim report 1 April 3 September 21

7 Group summary Income statement 3 months ending 6 months ending 12 months ending SEKm 3 Sep 1 3 Sep 9 3 Sep 1 3 Sep 9 3 Sep 1 31 Mar 1 Revenue 1, ,35 1,776 3,939 3,68 Cost of sales* ,381-1,21-2,685-2,514 Gross profit ,254 1,166 Selling expenses* Administrative expenses* Other operating income and expenses Operating profit as % of revenue Financial income and expenses Profit after financial items as % of revenue Income tax expense Profit for the period Attributable to: Equity holders of the Parent Company Non-controlling Earnings per share (EPS), SEK** EPS, after dilution, SEK** Average number of shares outstanding, s 22,253 22,172 22,26 22,144 22,263 22,24 Numbers of shares outstanding at end of period, s 22,246 22,211 22,246 22,211 22,246 22,266 Operating expenses include depreciation and amortisation of property, plant and equipment in amounts of of intangible non-current assets in amounts of * Allocation of cost of sales as well as selling and administrative expenses has been redone. Last year s figures were adjusted accordingly. ** Calculated based on equity holders portion of profit for the period. Statement of comprehensive income 3 months ending 6 months ending 12 months ending SEKm 3 Sep 1 3 Sep 9 3 Sep 1 3 Sep 9 3 Sep 1 31 Mar 1 Profit for the period Cash flow hedges Foreign currency translation differences Other comprehensive income Total comprehensive income Attributable to: Equity holders of the Parent Company Non-controlling Balance sheet, SEKm 3 Sep 1 31 Mar 1 3 Sep 9 Goodwill Other intangible non-current assets Property, plant and equipment Financial non-current assets Total non-current assets Inventories Current receivables Cash and cash equivalents Total current assets 1,253 1,99 1,129 Total assets 2,49 1,82 1,862 Total equity Interest-bearing provisions Non-interest-bearing provisions Non-current interest-bearing liabilities Total non-current liabilities Non-interest-bearing provisions Current interest-bearing liabilities Current non-interest-bearing liabilities Total current liabilities Total equity and liabilities 2,49 1,82 1,862 7 ADDTECH Interim report 1 April 3 September 21

8 Statement of changes in Group equity, SEKm 1 Apr - 3 Sep 1 1 Apr 9-31 Mar 1 1 Apr 3 Sep 9 Equity excl. noncontrolling Equity excl. noncontrolling Equity excl. noncontrolling Non-controlling Total equity Non-controlling Total equity Non-controlling Total equity Amount at beginning of period Personnel options exercised and call options issued Repurchase of own shares Dividend Acquisitions Total comprehensive income Amount at end of period Cash flow statement 3 months ending 6 months ending 12 months ending SEKm 3 Sep 1 3 Sep 9 3 Sep 1 3 Sep 9 3 Sep 1 31 Mar 1 Profit after financial items Adjustment for items not included in cash flow Income tax paid Changes in working capital Cash flow from operating activities Net investments in non-current assets Acquisitions and disposals Cash flow from investing activities Dividend paid to shareholders Repurchase of own shares Other financing activities Cash flow from financing activities Cash flow for the period Cash and cash equivalents at beginning of period Exchange differences on cash and cash equivalents Cash and cash equivalents at end of period Key financial indicators 12 months ending 3 Sep 1 31 Mar 1 3 Sep 9 31 Mar 9 31 Mar 8 Revenue, SEKm 3,939 3,68 4,11 4,445 4,198 Operating profit, SEKm Profit after financial items, SEKm Profit for the period, SEKm Operating margin, % Profit margin, % Return on capital employed, %* Return on equity, %* Capital employed, SEKm* 1,214 1,32 1,156 1,239 1,11 Financial net debt, SEKm Equity ratio, %* Debt / equity ratio, multiple* Net debt / equity ratio, multiple* Net debt / EBITDA, multiple Interest coverage ratio, multiple Average number of employees 1,351 1,335 1,436 1,532 1,368 Number of employees at end of the period 1,476 1,323 1,293 1,426 1,537 * Key financial indicators are calculated based on equity that includes non-controlling. Key financial indicators per share 12 months ending 3 Sep 1 31 Mar 1 3 Sep 9 31 Mar 9 31 Mar 8 Earnings per share (EPS), SEK EPS, after dilution, SEK Cash flow per share, SEK Equity per share, SEK* Last price paid per share, SEK Average number of shares outstanding after repurchases, s 22,263 22,24 22,13 22,112 22,385 Average number of shares outstanding after repurchases and dilution, s 22,263 22,249 22,188 22,276 22,678 Number of shares outstanding at end of the period, s 22,246 22,266 22,211 22,95 22,28 * Calculations based on proportion of equity attributable to the equity holders. 8 ADDTECH Interim report 1 April 3 September 21

9 Parent Company Income statement 3 months ending 6 months ending 12 months ending SEKm 3 Sep 1 3 Sep 9 3 Sep 1 3 Sep 9 3 Sep 1 31 Mar 1 Revenue Administrative expenses Other operating income and expenses Operating profit Profit from shares in Group companies Interest income and expenses and similar items Profit after financial items Appropriations Profit before taxes Income tax expense Profit for the period Total comprehensive income Balance sheet, SEKm 3 Sep 1 31 Mar 1 3 Sep 9 Intangible non-current assets Property, plant and equipment Financial non-current assets 1,667 1,69 1,63 Total non-current assets 1,669 1,611 1,65 Current receivables Cash and cash equivalents Total current assets Total assets 1,811 1,894 1,815 Equity 933 1, Untaxed reserves Provisions Non-current liabilities Current liabilities Total equity and liabilities 1,811 1,894 1,815 Pledged assets Contingent liabilities This information is disclosed in accordance with the Swedish Securities Markets Act, the Swedish Financial Instruments Trading Act and/or the regulations of NASDAQ OMX Stockholm. The information was submitted for publication on 28 October at 8. a.m. (CET). 9 ADDTECH Interim report 1 April 3 September 21

10 Value Adding Tech Provider Addtech is a technology trading group that develops and sells high-tech components and systems to industrial companies and the service industry in selected niches. The Group has annual revenue of about SEK 4 billion and around 1,4 employees. Its customers are mainly manufacturing companies in the engineering, vehicle, telecom and electronics industries and laboratories in the fields of healthcare and research in the Nordic region. Addtech provides its customers with technological and financial added value. Addtech is listed on the NASDAQ OMX Stockholm. Addtech AB (publ), Box 5112, Sturegatan 38, SE Stockholm. Telephone , Fax info@addtech.com, Company number