Quarterly Report • May 3, 2018
Quarterly Report
Open in ViewerOpens in native device viewer
In the first quarter, Lindab showed strong organic growth of 13 percent, despite fewer invoicing days as a result of the early Easter. The adjusted operating profit increased by SEK 25 m to SEK 104 m (79).
Products & Solutions sales developed positively with 8 percent organic growth. Operating profit amounted to SEK 118 m (117). Sweden, our largest market, showed a growth of 16 percent, mainly as a result of deliveries of a large Building Solutions project. Among the more important markets in eastern Europe, Poland, Hungary, Czech Republic and Romania all showed organic growth of over 10 percent. All product areas showed growth, with the exception of Rainwater and Building Products, which were negatively affected by the cold winter in the Nordic countries.
The organic growth of Building Systems amounted to 56 percent, driven by large deliveries in Russia. Operating profit improved significantly by SEK 26 m and amounted to SEK 0 m (-26). The implementation of the turnaround programme is on track and gradually began to take effect towards the end of the period. The market continues to develop well and during the period we concluded seven major agreements for orders worth over SEK 10 m. The total backlog was higher at the end of the quarter compared with the same period previous year.
The strategic assessment of our non-ventilation related businesses has entered a new phase, in which the possible option to divest Building Systems is being evaluated.
Price increases have been implemented during the first quarter with further price increases to be implemented during the second quarter. We note that steel prices have begun to increase again, which may result in a need for additional price increases.
Lindab's broader product range and the focus on complete ventilation solutions have been well received by the market, as recently indicated at the international trade fair in Milan, Mostra Convegno Expocomfort. We consistently invest in this area in order to strengthen our offering and move higher up in the value chain.
Grevie, May 2018
Fredrik von Oelreich Acting President and CEO
Net sales increased by 16 percent to SEK 2,153 m (1,858) during the first quarter. Sales was positively impacted by an organic growth of 13 percent; acquisitions contributed by almost 1 percent and currency by 2 percent.
Sales development was very positive in both segments during the quarter. Sales in Products & Solutions increased by 8 percent organically, while Building Systems increased by 56 percent organically. All geographical regions showed positive growth.
The adjusted operating profit for the first quarter increased by 32 percent to SEK 104 m (79). One-off items and restructuring costs amounted to SEK -33 m (-1) – see Reconciliations. The adjusted operating margin improved to 4.8 percent (4.3).
The higher operating profit for the Group was primarily a result of increased volume in Building Systems, whose adjusted operating profit improved to SEK 0 m (-26). Operating profit for Products & Solutions amounted to SEK 118 m (117); however the increase in volume was partially offset by an unfavourable product mix.
Profit for the period increased by 10 percent to SEK 46 m (42) and earnings per share increased to SEK 0.60 (0.55).
Lindab's business is affected by seasonal variations in the construction industry and the highest proportion of net sales is normally seen during the second half of the year.
There is normally a deliberate stock build up of mainly finishedgoods during the first six months, which gradually becomes a stock reduction during the second half of the year as a result of increased activity within the construction market.
Depreciation/amortisation and impairment losses were in line with the previous year and amounted to SEK 43 m (41), of which SEK 9 m (9) related to intangible assets.
Tax on profit for the quarter decreased to SEK 22 m (28). Profit before tax amounted to SEK 68 m (70). The effective tax rate was 32 percent (40). The average tax rate was 17 percent (18). The lower effective tax rate during the period compared with the previous year is mainly explained by improved results in some countries, which generated lower amounts of unrecognised carryforward tax losses. The higher effective tax rate compared with the average tax rate is explained primarily by the fact that Lindab has
not been able to fully utilise carry-forward tax losses in the period in order to reduce the total tax expense.
Cash flow from the operating activities amounted to SEK 42 m (-40), which was an improvement of SEK 82 m compared with the corresponding period of the previous year. The positive cash flow development was related primarily to the change in working capital during the period. Both accounts payable and accrued expenses increased substantially, mainly as a result of increased purchase volumes and project related costs associated with sales during the period. Capital tied up in operating receivables increased, however not to the same extent as the increase in net sales. This is partly explained by a greater proportion of customer advances relative to net sales as well as product mix.
Financing activities showed a net cash flow of SEK -2 m (86), which was entirely related to the movement in net change borrowings.
Investments in intangible assets and tangible fixed assets amounted to SEK 24 m (31), of which SEK 6 m (8) related to investments in intangible assets such as IT-related projects. Investments in tangible fixed assets decreased by SEK 5 m relative to the same period in the prior year, mainly as a result of larger investments in machinery in production units during the first quarter of 2017. During the period, assets corresponding to SEK 3 m (0) were disposed of. Net cash flow from investing activities amounted to SEK -21 m (-31) for the period.
There have been no acquisitions or divestments during the current year.
During the fourth quarter of 2017, Lindab acquired the Irish ventilation company A.C. Manufacturing Ltd. This acquisition was carried out in line with the strategy to further focus on indoor climate solutions and in order to strengthen Lindab's position as a complete supplier of ventilation products in selected geographical areas. During the same quarter the dormant company Lindab Innovation AB was divested.
For further information, see note 3.
On 31 March 2018, net debt amounted to SEK 1,369 m (1,459). Currency effects increased net debt by SEK 58 m (-6) during the quarter. The equity/asset ratio amounted to 52 percent (51) and the net debt/equity ratio amounted to 0.3 (0.4). Net financial items for the quarter amounted to SEK -3 m (-8). The improvement was primarily related to a lower interest rate on loans.
The existing credit agreements of SEK 1,700 m with Nordea and Danske Bank and EUR 50 m with Raiffeisen Bank International expire in the third quarter of 2020. The agreements contain
Nordic region Western Europe CEE/CIS Other markets
financial covenants, which are monitored quarterly. Lindab fulfilled all the terms on 31 March 2018.
There have not been any significant changes to pledged assets and contingent liabilities in 2018.
Net sales during the quarter amounted to SEK 1 m (1). Profit for the period amounted to SEK -4 m (-6).
There have been no significant changes to what was stated by Lindab in the Annual Report for 2017, under 'Risks and risk management' (pages 60-62).
The number of employees at the end of the quarter, calculated as full-time equivalent employees, was 5,132 (5,143). Adjusted for acquisitions and divestments, the net reduction in the number of employees was 41 compared with the corresponding quarter of the previous year.
The highest price paid for Lindab shares during the period January-March was SEK 72.80 on 9 January and 11 January and the lowest was SEK 61.50 on 23 March. The closing price on 31 March was SEK 63.10. The average daily trading volume of the Lindab share was 112,820 shares per day (132,784).
Lindab holds 2,375,838 (2,375,838) treasury shares, equivalent to 3.0 percent (3.0) of the total number of Lindab shares. The number of outstanding shares totals 76,331,982 (76,331,982), while the total number of shares is 78,707,820 (78,707,820).
The largest shareholders at the end of the quarter, in relation to the number of outstanding shares, were Creades AB with 10.4 percent (10.3), Fjärde AP-fonden with 9.8 percent (8.0), Lannebo Fonder with 9.3 percent (10.4), Handelsbanken Fonder with 7.9 percent (6.5) and IF Skadeförsäkring with 5.1 percent (5.1). The ten largest holdings constitute 61.0 percent (58.0) of the shares, excluding Lindab's own holding.
The Board of Directors has decided that the Annual General Meeting will be held at Hotell Skansen, Båstad, on 3 May 2018 at 15.00. Notice to attend the meeting has been sent out via press release.
Lindab's Board of Directors proposes that the Annual General Meeting on 3 May 2018 approves a dividend of SEK 1.55 per share, which is in line with the company's dividend policy and provides dividends totalling SEK 118 m. It is proposed that the record date for the right to a dividend payout is 7 May 2018, with the dividends expected to be paid to shareholders on 11 May.
In January 2018, Ola Ringdahl was appointed new President and CEO of Lindab International AB. Ola will take office 18 June, replacing acting President and CEO Fredrik von Oelreich.
In February 2018, CFO Kristian Ackeby announced his resignation, and will leave the company during the third quarter. Recruitment of a permanent CFO is in progress.
There are no other events to report.
There are no events to report.
Unless otherwise specified in this interim report, all statements refer to the Group. Figures in parentheses indicate the amount for the corresponding period of the previous year. Unless otherwise stated, amounts are in SEK m.
The report has not been audited by the company's auditors.
This is a translation of the Swedish original report. In case of differences between the English translation and the Swedish original, the Swedish text shall prevail.
Net sales of Products & Solutions increased by 12 percent to SEK 1,897 m (1,695) during the first quarter. Organic growth was 8 percent, while acquisitions contributed 1 percent and currency 3 percent.
Sales increased in all regions, with particularly strong growth in CEE/CIS and the Nordic countries.
The strong growth in the Nordic countries was primarily attributable to the segment's largest market, Sweden, followed by Finland, while demand weakened slightly in Norway. The particularly strong growth in Sweden was positively affected by a large project within Building Solutions.
Important markets in western Europe such as UK and Germany showed good growth during the quarter, while sales decreased slightly in Italy and Switzerland. The combined growth rate for the region declined in comparison with the previous quarter.
The CEE/CIS region continued to experience very strong growth compared with the same period in the prior year. The four largest markets in the region, Poland, Hungary, Czech Republic and Romania, each achieved organic growth of over 10 percent during the quarter.
For the segment as a whole, the positive sales development in ventilation continued, with increased sales in all product areas. In particular the product area with the strongest growth was the more project based Building Solutions, with large deliveries in Sweden and the CEE/CIS region. On the other hand, sales of the most weather dependent product area, Rainwater and Building Products, decreased during the quarter, which can be explained primarily by the harsh winter weather.
BREAKDOWN OF NET SALES BY REGION, LAST 12 MONTHS
Nordic region Western Europe CEE/CIS Other markets
Products & Solutions adjusted operating profit increased to SEK 118 m (117) during the first quarter. The adjusted operating margin amounted to 6.2 percent (6.9) during the same period.
The operating profit was the highest for a first quarter since the construction boom experienced in 2008. The change in operating margin is explained by a lower gross margin, which was influenced negatively by the product mix and higher steel prices.
During the quarter, Lindab participated in the Mostra Convegno Expocomfort trade fair in Milan, Italy. MCE is an international trade fair with a focus on advanced technical solutions for heating, ventilation and energy efficiency. During the fair, a complete HVAC system including the entire air flow was presented, as was the next generation of UltraLink, which includes Bluetooth as a communication tool.
In Germany a new, modern branch in Frankfurt was established during the quarter. The new branch has a broader product range than before, in order to meet customer needs, but also to give a higher level of service and greater flexibility.
Net sales for Building Systems increased by 57 percent to SEK 256 m (163) during the first quarter of which organic growth amounted to 56 percent, and currency had a positive effect of 1 percent.
The majority of the strong growth is explained by a continued positive trend in Russia. Austria and Africa are other markets that showed particularly good growth during the quarter, while sales declined in markets such as Germany and Poland.
The total backlog was higher compared with the same quarter of the previous year. The majority of the increase in backlog relates to planned deliveries expected in the second half of 2018.
Nordic Region Western Europe CEE/CIS Other markets
During the first quarter, Building Systems' adjusted operating profit improved to SEK 0 m (-26). Adjusted operating margin amounted to 0.0 percent (-16.0) during the same period.
The improved result is explained primarily by increased volume, but also by improved gross margin.
During the quarter, Building Systems concluded agreements for seven major orders, each worth over SEK 10 m: four in the CIS, two in western Europe and one in CEE.
The implementation of the previously announced turnaround programme commenced during the quarter, and will continue for a period of two years.
| 2018 | 2017 | 2017 | |
|---|---|---|---|
| SEK m | Jan-Mar | Jan-Mar | Jan-Dec |
| Net sales | 2,153 | 1,858 | 8,242 |
| Change | 295 | 106 | 393 |
| Change, % | 16 | 6 | 5 |
| Of w hich |
|||
| Organic, % | 13 | 4 | 4 |
| Acquisitions/divestments, % | 1 | - | 0 |
| Currency effects, % | 2 | 2 | 1 |
| 2018 | 2017 | 2017 | ||||
|---|---|---|---|---|---|---|
| SEK m | Jan-Mar | % | Jan-Mar | % | Jan-Dec | % |
| Nordic region | 981 | 45 | 888 | 48 | 3,752 | 46 |
| Western Europe | 702 | 33 | 638 | 34 | 2,699 | 33 |
| CEE/CIS | 387 | 18 | 281 | 15 | 1,524 | 18 |
| Other markets | 83 | 4 | 51 | 3 | 267 | 3 |
| Total | 2,153 | 100 | 1,858 | 100 | 8,242 100 |
| 2018 | 2017 | 2017 | ||||
|---|---|---|---|---|---|---|
| SEK m | Jan-Mar | % | Jan-Mar | % | Jan-Dec | % |
| Products & Solutions | 1,897 | 88 | 1,695 | 91 | 7,360 | 89 |
| Building Systems | 256 | 12 | 163 | 9 | 882 | 11 |
| Other operations | - | - | - | - | - | - |
| Total | 2,153 | 100 | 1,858 | 100 | 8,242 100 | |
| Gross internal sales all segments | 0 | 0 | 0 |
| 2018 | 2017 | 2017 | ||||
|---|---|---|---|---|---|---|
| SEK m | Jan-Mar | % | Jan-Mar | % | Jan-Dec | % |
| Products & Solutions | 118 | 6.2 | 117 | 6.9 | 590 | 8.0 |
| Building Systems | 0 | 0.0 | -26 -16.0 | -42 -4.8 | ||
| Other operations | -14 | - | -12 | - | -37 | - |
| Adjusted operating profit | 104 | 4.8 | 79 | 4.3 | 511 | 6.2 |
| One-off items and restructuring costs1) | -33 | - | - 1 |
- | -19 | - |
| Operating profit | 71 | 3.3 | 78 | 4.2 | 492 | 6.0 |
| Net financial items | - 3 |
- | - 8 |
- | -25 | - |
| Earnings before tax | 68 | - | 70 | - | 467 | - |
1) One-off items and restructuring costs are described in Reconciliations.
| 2018 | 2017 | 2017 | |
|---|---|---|---|
| Jan-Mar | Jan-Mar | Jan-Dec | |
| Products & Solutions | 4,377 | 4,395 | 4,329 |
| Building Systems | 686 | 683 | 688 |
| Other operations | 69 | 65 | 66 |
| Total | 5,132 | 5,143 | 5,083 |
| Rolling 12 M | Rolling 12 M | ||||
|---|---|---|---|---|---|
| 2018 | 2017 | 2017 Apr | 2016 Apr | 2017 | |
| SEK m | Jan-Mar | Jan-Mar | 2018 Mar | 2017 Mar | Jan-Dec |
| Net sales | 2,153 | 1,858 | 8,537 | 7,955 | 8,242 |
| Cost of goods sold | -1,608 | -1,361 | -6,304 | -5,792 | -6,057 |
| Gross profit | 545 | 497 | 2,233 | 2,163 | 2,185 |
| Other operating income | 20 | 14 | 85 | 75 | 79 |
| Selling expenses | -281 | -267 | -1,082 | -1,070 | -1,068 |
| Administrative expenses | -137 | -133 | -540 | -522 | -536 |
| R & D expenses | -17 | -18 | -67 | -68 | -68 |
| Other operating expenses | -59 | -15 | -144 | -85 | -100 |
| Total operating expenses | -474 | -419 | -1,748 | -1,670 | -1,693 |
| Operating profit1) | 71 | 78 | 485 | 493 | 492 |
| Interest income | 4 | 3 | 20 | 12 | 19 |
| Interest expenses | - 6 |
-10 | -32 | -42 | -36 |
| Other financial income and expenses | - 1 |
- 1 |
- 8 |
- 6 |
- 8 |
| Financial items | - 3 |
- 8 |
-20 | -36 | -25 |
| Earnings before tax | 68 | 70 | 465 | 457 | 467 |
| Tax on profit for the period | -22 | -28 | -114 | -141 | -120 |
| Profit for the period | 46 | 42 | 351 | 316 | 347 |
| –attributable to the parent company's shareholders | 46 | 42 | 351 | 316 | 347 |
| –attributable to non-controlling interests | 0 | 0 | 0 | 0 | 0 |
| Earnings per share, SEK2) | 0.60 | 0.55 | 4.60 | 4.15 | 4.54 |
1) One-off items and restructuring costs, which are included in operating profit, are described in Reconciliations.
2) Based on the number of outstanding shares, i.e excluding treasury shares. Earnings per share is before and after dilution.
| Rolling 12 M | Rolling 12 M | ||||
|---|---|---|---|---|---|
| 2018 | 2017 | 2017 Apr | 2016 Apr | 2017 | |
| SEK m | Jan-Mar | Jan-Mar | 2018 Mar | 2017 Mar | Jan-Dec |
| Profit for the period | 46 | 42 | 351 | 316 | 347 |
| Items that will not be reclassified to the income statement | |||||
| Actuarial gains/losses, defined benefit plans | - | - | - 9 |
-27 | - 9 |
| Deferred tax attributable to defined benefit plans | - | - | 3 | 6 | 3 |
| Sum | - | - | - 6 |
-21 | - 6 |
| Items that will later be reclassified to the income statement | |||||
| Translation differences, foreign operations | 168 | 28 | 203 | 199 | 63 |
| Hedges of net investments | -55 | 2 | -78 | -44 | -21 |
| Tax attributable to hedges of net investments | 12 | - 1 |
17 | 9 | 4 |
| Sum | 125 | 29 | 142 | 164 | 46 |
| Other comprehensive income, net of tax | 125 | 29 | 136 | 143 | 40 |
| Total comprehensive income | 171 | 71 | 487 | 459 | 387 |
| –attributable to the parent company's shareholders | 171 | 71 | 487 | 459 | 387 |
| –attributable to non-controlling interests | 0 | 0 | 0 | 0 | 0 |
| Rolling 12 M | Rolling 12 M | ||||
|---|---|---|---|---|---|
| 2018 | 2017 | 2017 Apr | 2016 Apr | 2017 | |
| SEK m | Jan-Mar | Jan-Mar | 2018 Mar | 2017 Mar | Jan-Dec |
| OPERATING ACTIVITIES | |||||
| Operating profit | 71 | 78 | 485 | 493 | 492 |
| Reversal of depreciation/amortisation and impairment losses | 43 | 41 | 164 | 173 | 162 |
| Reversal of capital gains (-) / losses (+) reported in operating profit | - 2 |
0 | -11 | -14 | - 9 |
| Provisions, not affecting cash flow | 13 | - 1 |
23 | -14 | 9 |
| Adjustment for other items not affecting cash flow | - 1 |
2 | -11 | 5 | - 8 |
| Total | 124 | 120 | 650 | 643 | 646 |
| Interest received | 4 | 3 | 20 | 12 | 19 |
| Interest paid | - 6 |
- 9 |
-30 | -39 | -33 |
| Tax paid | -43 | -31 | -134 | -112 | -122 |
| Cash flow before change in working capital | 79 | 83 | 506 | 504 | 510 |
| Change in working capital | |||||
| Stock (increase - /decrease +) | -51 | -63 | -69 | -82 | -81 |
| Operating receivables (increase - /decrease +) | -123 | -92 | -130 | -33 | -99 |
| Operating liabilities (increase + /decrease -) | 137 | 32 | 185 | 149 | 80 |
| Total change in working capital | -37 | -123 | -14 | 34 | -100 |
| Cash flow from operating activities | 42 | -40 | 492 | 538 | 410 |
| INVESTING ACTIVITIES | |||||
| Acquisition of Group companies | - | - | -64 | - | -64 |
| Divestment of Group companies | - | - | 0 | - | 0 |
| Investments in intangible assets | - 6 |
- 8 |
-19 | -25 | -21 |
| Investments in tangible fixed assets | -18 | -23 | -74 | -110 | -79 |
| Change in financial fixed assets | 0 | 0 | 0 | 0 | 0 |
| Disposal of intangible assets | 0 | 0 | 0 | 0 | 0 |
| Disposal of tangible fixed assets | 3 | 0 | 36 | 32 | 33 |
| Cash flow from investing activities | -21 | -31 | -121 | -103 | -131 |
| FINANCING ACTIVITIES | |||||
| Proceeds from borrow ings |
- | 86 | 1,570 | 86 | 1,656 |
| Repayment of borrow ings |
- 2 |
- | -1,912 | -235 | -1,910 |
| Issue of w arrants |
- | - | 1 | - | 1 |
| Dividends to shareholders | - | - | -107 | -95 | -107 |
| Cash flow from financing activities | - 2 |
86 | -448 | -244 | -360 |
| Cash flow for the period | 19 | 15 | -77 | 191 | -81 |
| Cash and cash equivalents at start of the period | 342 | 418 | 437 | 230 | 418 |
| Effect of exchange rate changes on cash and cash equivalents | 15 | 4 | 16 | 16 | 5 |
| Cash and cash equivalents at end of the period | 376 | 437 | 376 | 437 | 342 |
| SEK m | 31 Mar 2018 | 31 Mar 2017 | 31 Dec 2017 |
|---|---|---|---|
| ASSETS | |||
| Non-current assets | |||
| Goodw ill |
3,164 | 2,966 | 3,059 |
| Other intangible assets | 137 | 122 | 136 |
| Tangible fixed assets | 1,314 | 1,301 | 1,285 |
| Financial interest-bearing fixed assets | 42 | 45 | 43 |
| Other financial fixed assets | 89 | 74 | 81 |
| Total non-current assets | 4,746 | 4,508 | 4,604 |
| Current assets | |||
| Stock | 1,343 | 1,226 | 1,256 |
| Accounts receivable | 1,491 | 1,326 | 1,363 |
| Other current assets | 245 | 175 | 160 |
| Other interest-bearing receivables | 15 | 20 | 6 |
| Cash and cash equivalents | 376 | 437 | 342 |
| Total current assets | 3,470 | 3,184 | 3,127 |
| TOTAL ASSETS | 8,216 | 7,692 | 7,731 |
| SHAREHOLDERS' EQUITY AND LIABILITIES | |||
| Shareholders' equity attributable to parent company shareholders | 4,300 | 3,919 | 4,129 |
| Non-controlling interests | 1 | 1 | 1 |
| Total shareholders' equity | 4,301 | 3,920 | 4,130 |
| Non-current liabilities | |||
| Interest-bearing provisions for pensions and similar obligations | 230 | 211 | 226 |
| Liabilities to credit institutions | 1,533 | 1,625 | 1,397 |
| Provisions | 120 | 109 | 109 |
| Other non-current liabilities | 20 | 3 | 19 |
| Total non-current liabilities | 1,903 | 1,948 | 1,751 |
| Current liabilities | |||
| Other interest-bearing liabilities | 39 | 125 | 73 |
| Provisions | 28 | 15 | 22 |
| Accounts payable | 1,012 | 856 | 864 |
| Other current liabilities | 933 | 828 | 891 |
| Total current liabilities | 2,012 | 1,824 | 1,850 |
| TOTAL SHAREHOLDERS' EQUITY AND LIABILITIES | 8,216 | 7,692 | 7,731 |
| SEK m | 31 Mar 2018 | 31 Mar 2017 | 31 Dec 2017 | |||||
|---|---|---|---|---|---|---|---|---|
| Carrying | Fair | Carrying | Fair | Carrying | Fair | |||
| Disclosures regarding the fair value by class | amount | value | amount | value | amount | value | ||
| Financial assets | ||||||||
| Derivative receivables | 14 | 14 | 19 | 19 | 6 | 6 | ||
| Financial liabilities | ||||||||
| Liabilities to credit institutions | 1,499 | 1,505 | 1,590 | 1,592 | 1,365 | 1,371 | ||
| Derivative liabilities | 14 | 14 | 1 | 1 | 3 | 3 |
Derivatives relate to forward exchange contracts which are valued at fair value by discounting the difference between the contracted forward rate and the forward rate that can be subscribed for on the balance sheet date for the remaining contract term. The fair value of interest bearing liabilities is provided for the purpose of disclosure and is calculated by discounting the future cash flows of principal and interest payments, discounted at current market interest rates.
The derivative assets, derivative liabilities and interest-bearing liabilities that exist can all be found at Level 2 of the valuation hierarchy.
For other financial assets and liabilities, the carrying amount is deemed to be a reasonable approximation of fair value. The Group holdings of unlisted shares, the fair value of which can not be estimated reliably, are recognised at acquisition cost. The carrying amount is SEK 1 m (1).
| Share | Other contributed |
Foreign cur rency transla |
Profit brought forward incl. |
Non controlling |
Total shareholders' |
||
|---|---|---|---|---|---|---|---|
| SEK m Opening balance, 1 January 2017 |
capital 79 |
capital 2,260 |
tion reserve 106 |
profit for the year 1,403 |
Total 3,848 |
interests 1 |
equity 3,849 |
| Profit for the period | 42 | 42 | 0 | 42 | |||
| Other comprehensive income, net of tax | |||||||
| Translation differences, foreign operations | 28 | 28 | 0 | 28 | |||
| Hedges of net investments | 1 | 1 | - | 1 | |||
| Total comprehensive income | - | - | 29 | 42 | 71 | 0 | 71 |
| Closing balance, 31 March 2017 | 79 | 2,260 | 135 | 1,445 | 3,919 | 1 | 3,920 |
| Profit for the period | 305 | 305 | 0 | 305 | |||
| Other comprehensive income, net of tax | |||||||
| Actuarial gains/losses, defined benefit plans | - 6 |
- 6 |
- | - 6 |
|||
| Translation differences, foreign operations | 35 | 35 | 0 | 35 | |||
| Hedges of net investments | -18 | -18 | - | -18 | |||
| Total comprehensive income | - | - | 17 | 299 | 316 | 0 | 316 |
| Dividend to shareholders | -107 | -107 | - | -107 | |||
| Issue of w arrants |
1 | 1 | - | 1 | |||
| Total transactions with shareholders | - | - | - | -106 | -106 | - | -106 |
| Closing balance, 31 December 2017 | 79 | 2,260 | 152 | 1,638 | 4,129 | 1 | 4,130 |
| Profit for the period | 46 | 46 | 0 | 46 | |||
| Other comprehensive income, net of tax | |||||||
| Translation differences, foreign operations | 168 | 168 | 0 | 168 | |||
| Hedges of net investments | -43 | -43 | - | -43 | |||
| Total comprehensive income | - | - | 125 | 46 | 171 | 0 | 171 |
| Closing balance, 31 March 2018 | 79 | 2,260 | 277 | 1,684 | 4,300 | 1 | 4,301 |
The share capital of SEK 78,707,820 is divided among 78,707,820 shares with a face value of SEK 1.00. Lindab International AB (publ) holds 2,375,838 (2,375,838) treasury shares, corresponding to 3.0 percent (3.0) of the total number of Lindab shares.
Lindab's Board of Directors proposes that the Annual General Meeting on 3 May 2018 approves a dividend of SEK 1.55 per share and that the remaining retained earnings are carried forward.
| 2018 | 2017 | 2017 | |
|---|---|---|---|
| SEK m | Jan-Mar | Jan-Mar | Jan-Dec |
| Net sales | 1 | 1 | 4 |
| Administrative expenses | - 1 |
- 1 |
- 6 |
| Other operating income/expenses | 0 | 0 | 0 |
| Operating profit | 0 | 0 | - 2 |
| Profit from subsidiaries | - | - | 32 |
| Interest expenses, internal | - 5 |
- 8 |
-29 |
| Earnings before tax | - 5 |
- 8 |
1 |
| Tax on profit for the period | 1 | 2 | 0 |
| Profit/Loss for the period1) | - 4 |
- 6 |
1 |
1) Comprehensive income corresponds to profit for all periods.
| SEK m | 31 Mar 2018 | 31 Mar 2017 | 31 Dec 2017 |
|---|---|---|---|
| ASSETS | |||
| Fixed assets | |||
| Financial fixed assets | |||
| Shares in Group companies | 3,467 | 3,467 | 3,467 |
| Financial interest-bearing fixed assets | 6 | 6 | 5 |
| Deferred tax assets | 2 | 2 | 2 |
| Total fixed assets | 3,475 | 3,475 | 3,474 |
| Current assets | |||
| Receivables from Group companies | 0 | 0 | 32 |
| Current tax assets | 1 | 2 | 1 |
| Cash and cash equivalents | 0 | 0 | 0 |
| Total current assets | 1 | 2 | 33 |
| TOTAL ASSETS | 3,476 | 3,477 | 3,507 |
| SHAREHOLDERS' EQUITY AND LIABILITIES | |||
| Shareholders' equity | |||
| Restricted shareholders' equity | |||
| Share capital | 79 | 79 | 79 |
| Statutory reserve | 708 | 708 | 708 |
| Non-restricted shareholders' equity | |||
| Share premium reserve | 90 | 90 | 90 |
| Profit brought forw ard |
223 | 330 | 223 |
| Profit/Loss for the period1) | - 4 |
- 6 |
1 |
| Total shareholders' equity | 1,096 | 1,201 | 1,101 |
| Provisions | |||
| Interest-bearing provisions | 6 | 6 | 6 |
| Total provisions | 6 | 6 | 6 |
| Non-current liabilities | |||
| Interest-bearing liabilities to Group companies | 2,230 | 2,206 | 2,226 |
| Total non-current liabilities | 2,230 | 2,206 | 2,226 |
| Current liabilities | |||
| Liabilities to Group companies | 142 | 62 | 170 |
| Accounts payable | - | - | 2 |
| Accured expenses and deferred income | 2 | 2 | 2 |
| Total current liabilities | 144 | 64 | 174 |
| TOTAL SHAREHOLDERS' EQUITY AND LIABILITIES | 3,476 | 3,477 | 3,507 |
1) Comprehensive income corresponds to profit for all periods.
| 2018 | 2017 | 2016 | |||||||
|---|---|---|---|---|---|---|---|---|---|
| SEK m | Jan-Mar | Oct-Dec Jul-Sep Apr-Jun Jan-Mar | Oct-Dec Jul-Sep Apr-Jun Jan-Mar | ||||||
| Net sales | 2,153 | 2,185 | 2,081 | 2,118 | 1,858 | 2,039 | 2,042 | 2,016 | 1,752 |
| Grow th, % |
16 | 7 | 2 | 5 | 6 | 3 | 2 | 6 | 3 |
| of w hich organic |
13 | 7 | 2 | 2 | 4 | 1 | 4 | 8 | 5 |
| of w hich acquisitions/divestments |
1 | 0 | - | - | - | 0 | - 1 |
1 | 0 |
| of w hich currency effects |
2 | 0 | 0 | 3 | 2 | 2 | - 1 |
- 3 |
- 2 |
| Operating profit before depreciation and amortisation | 114 | 149 | 194 | 192 | 119 | 155 | 211 | 181 | 110 |
| Operating profit | 71 | 109 | 154 | 151 | 78 | 112 | 165 | 138 | 68 |
| Adjusted operating profit | 104 | 119 | 162 | 151 | 79 | 112 | 190 | 139 | 70 |
| Earnings before tax | 68 | 103 | 148 | 146 | 70 | 102 | 157 | 128 | 58 |
| Profit for the period | 46 | 84 | 115 | 106 | 42 | 79 | 109 | 86 | 32 |
| Operating margin,% | 3.3 | 5.0 | 7.4 | 7.1 | 4.2 | 5.5 | 8.1 | 6.8 | 3.9 |
| Adjusted operating margin, % | 4.8 | 5.4 | 7.8 | 7.1 | 4.3 | 5.5 | 9.3 | 6.9 | 4.0 |
| Profit margin, % | 3.2 | 4.7 | 7.1 | 6.9 | 3.8 | 5.0 | 7.7 | 6.4 | 3.3 |
| Cash flow from operating activities |
42 | 346 | -58 | 162 | -40 | 265 | 126 | 187 | -79 |
| Cash flow from operating activities per share, SEK |
0.55 | 4.53 | -0.76 | 2.12 | -0.52 | 3.47 | 1.65 | 2.45 | -1.03 |
| Investments intangible assets and tangible fixed assets | 24 | 27 | 21 | 21 | 31 | 39 | 32 | 33 | 21 |
| Number of shares outstanding, thousands | 76,332 | 76,332 | 76,332 | 76,332 | 76,332 | 76,332 | 76,332 | 76,332 | 76,332 |
| Average number of shares outstanding, thousands | 76,332 | 76,332 | 76,332 | 76,332 | 76,332 | 76,332 | 76,332 | 76,332 | 76,332 |
| Earnings per share, SEK1) | 0.60 | 1.10 | 1.51 | 1.39 | 0.55 | 1.04 | 1.43 | 1.13 | 0.42 |
| Shareholders' equity attributable to parent company shareholders | 4,300 | 4,129 | 3,961 | 3,909 | 3,919 | 3,848 | 3,768 | 3,593 | 3,554 |
| Shareholders' equity attributable to non-controlling interests | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 |
| Shareholders' equity per share, SEK | 56.32 | 54.09 | 51.89 | 51.21 | 51.34 | 50.41 | 49.37 | 47.08 | 46.56 |
| Net debt | 1,369 | 1,305 | 1,502 | 1,449 | 1,459 | 1,396 | 1,647 | 1,716 | 1,760 |
| Net debt/equity ratio, times | 0.3 | 0.3 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.5 | 0.5 |
| Equity/asset ratio, % | 52.3 | 53.4 | 51.0 | 50.5 | 51.0 | 51.3 | 48.1 | 48.3 | 49.1 |
| Return on equity, % | 8.7 | 8.8 | 8.8 | 8.8 | 8.5 | 8.4 | 8.1 | 9.3 | 8.9 |
| Return on capital employed, % | 8.6 | 8.8 | 8.8 | 9.1 | 8.8 | 8.8 | 8.6 | 9.3 | 8.8 |
| Interest coverage ratio, times | 11.7 | 14.7 | 17.6 | 16.4 | 8.3 | 10.6 | 16.2 | 13.0 | 6.2 |
| Net debt/EBITDA, excluding one-off items and restructuring costs | 2.1 | 2.2 | 2.3 | 2.2 | 2.4 | 2.5 | 2.5 | 2.7 | 2.9 |
| Number of employees | 5,132 | 5,083 | 5,103 | 5,122 | 5,143 | 5,136 | 5,216 | 5,140 | 5,100 |
| 2017 | 2016 | 2015 | |
|---|---|---|---|
| SEK m | Jan-Dec | Jan-Dec | Jan-Dec |
| Net sales | 8,242 | 7,849 | 7,589 |
| Grow th, % |
5 | 3 | 8 |
| of w hich organic |
4 | 4 | 2 |
| of w hich acquisitions/divestments |
0 | 0 | 4 |
| of w hich currency effects |
1 | - 1 |
2 |
| Operating profit before depreciation and amortisation | 654 | 657 | 637 |
| Operating profit | 492 | 483 | 469 |
| Adjusted operating profit | 511 | 511 | 463 |
| Earnings before tax | 467 | 445 | 431 |
| Profit for the period | 347 | 306 | 305 |
| Operating margin,% | 6.0 | 6.2 | 6.2 |
| Adjusted operating margin, % | 6.2 | 6.5 | 6.1 |
| Profit margin, % | 5.7 | 5.7 | 5.7 |
| Cash flow from operating activities |
410 | 499 | 460 |
| Cash flow from operating activities per share, SEK |
5.37 | 6.54 | 6.03 |
| Investments intangible assets and tangible fixed assets | 100 | 125 | 151 |
| Number of shares outstanding, thousands | 76,332 | 76,332 | 76,332 |
| Average number of shares outstanding, thousands | 76,332 | 76,332 | 76,332 |
| Earnings per share, SEK1) | 4.54 | 4.02 | 3.99 |
| Shareholders' equity attributable to parent company shareholders | 4,129 | 3,848 | 3,509 |
| Shareholders' equity attributable to non-controlling interests | 1 | 1 | 2 |
| Shareholders' equity per share, SEK | 54.09 | 50.41 | 45.98 |
| Net debt | 1,305 | 1,396 | 1,657 |
| Net debt/equity ratio, times | 0.3 | 0.4 | 0.5 |
| Equity/asset ratio, % | 53.4 | 51.3 | 49.1 |
| Return on equity, % | 8.8 | 8.4 | 8.8 |
| Return on capital employed, % | 8.8 | 8.8 | 8.6 |
| Interest coverage ratio, times | 14.1 | 11.4 | 9.7 |
| Net debt/EBITDA, excluding one-off items and restructuring costs | 2.2 | 2.5 | 3.1 |
| Number of employees | 5,083 | 5,136 | 5,066 |
1) Earnings per share is before and after dilution.
The consolidated accounts for the interim report have been prepared in line with the annual consolidated accounts for 2017, in accordance with International Financial Reporting Standards (IFRS), as adopted by the EU, the Swedish Annual Accounts Act and the Swedish Financial Reporting Board RFR 1, Supplementary Accounting Rules for Groups.
This interim report has been prepared in accordance with IAS 34. The Group has applied the same accounting policies as described in the Annual Report for 2017 except for revenue recognition and financial instruments (see below).
None of the new or amended standards, interpretations or improvements adopted by the EU have had any significant impact on the Group.
Information in terms of IAS 34 Interim financial information has been disclosed in notes to the financial statements as well as in other pages of the interim report.
IFRS 15 Revenue from Contracts with Customers and IFRS 9 Financial instruments are applied by Lindab as of 1 January 2018. Neither IFRS 15 nor IFRS 9, as described in the Annual Report for 2017, have had a significant impact on Lindab and no restatement of historical figures has been made. Accounting policies according to IFRS 15 and IFRS 9 applied by Lindab are presented below.
IFRS 15 is based on a five step model for revenue recognition of customer contracts and the core principle is that revenue recognition shall reflect the expected consideration in connection with the performance of contractual commitments to customers and corresponds to the consideration to which the Group is entitled when transferring control of the products and services delivered to the counterparty.
Leading up to 2018, Lindab evaluated the effects of the new revenue standard by identifying and analysing the most significant revenue streams in the Group. The result of the analysis was that revenue in all material aspects shall be recognised in the same manner as the previous standard, with respect to both Products & Solutions and Building Systems.
The revenue streams within the segment of Products & Solutions relates to Lindab's offering of individual standardised products, customised technical solutions or complete systems for ventilation and cooling/heating. The segment also offers building products such as steel rainwater systems, roof/wall cladding, steel profiles for wall, roof and floor structures as well as steel buildings. The segment of Building Systems offers prefabricated steel construction systems, which may consist of individual parts or complete solutions for the entire outer shell (i.e. frames, walls, ceilings and accessories). In some cases customisation of systems and solutions may also include elements of installation and/or commissioning. However, these revenue elements are very limited and do not represent a significant part of the Group's sales. Potential installation services are only offered in connection with sales of products and are not marketed as separate services in the Group's product portfolio.
Sale of a product (single or integrated) is considered as a performance obligation and the revenue is recognised when the performance obligation is fulfilled and the customer takes control of the product, i.e. at a certain point in time (usually in connection with the physical delivery to the counterparty).
When Lindab produces and sells complete construction systems, sales may be project oriented. The majority of revenue is then recognised at each stage of delivery in accordance with the contract and when the customer has taken control over the product.
Revenue from possible installation services/commissioning is normally recognised on completion of the the work. However, the timing of the recognition could vary depending on whether the service is considered to be a separate performance obligation or an integrated part, depending on the agreed terms and conditions.
If it is probable that the total project costs will exceed total revenue the anticipated loss is immediately accounted for as an expense.
Products sold are covered by warranties which depend on the nature and application of the product. As a general rule, warranties only cover original product defects. Long warranty periods may occur within individual product groups, but depending on what the warranty covers and requirements regarding how the product should be used/maintained, warranties are not considered as an added service warranty. Hence, warranties are not recongised as separate performance obligations in terms of IFRS 15, instead the warranties are accounted for in accordance with IAS 37 Provisions, contingent liabilities and contingent assets.
Volume discounts are applied based on sales to counterparties during a predefined period, together with cash discounts. Revenue from these types of sales are recongnised at an agreed price, net of any discounts. Discounts are estimated based on the expected value method.
In comparisson to IFRS 39, IFRS 9 has new principles for the classification and valuation of financial assets. The classification of financial assets is dependent on the Group's business model (the purpose of holding the financial asset) and the financial asset's contractual cash flows. The categories of financial assets according to IFRS 9 are as follows:
Financial liabilities are valued at amortised cost or fair value through the income statement.
The new categories for classification have no significant impact on Lindab's accounting and valuation in relation to IFRS 39. For all material aspects relating to the accounting policies regarding financial instruments, Lindab refers to the Annual Report. The implementation of IFRS 9 has however implied a change in the valuation method for the valuation of provision for credit losses relating to financial assets, the principle is described below.
In accordance with IFRS 9 Lindab applies the requirement for impairment on expected credit losses relating to financial assets and a provision for these impairments is accounted for as a writedown of the asset. At each balance sheet date, the provision is valued to an amount that corresponds to the expected credit loss for the remaining maturity period. For accounts receivable and any lease receivables Lindab applies simplified policies, which mean that the provision for losses is valued at an amount corresponding to the remaining maturity period. The purpose of the valuation of expected credit losses is to reflect an objective and probable amount, time value of money, reasonable information from previous events that are possible to verify, present circumstances and forecasts for future financial conditions. Lindab bases the
estimate of expected credit losses mainly on an individual assessment of the receivable in question together with information about historical losses for similar assets and counterparties, taking into consideration potential future events. The criteria for the computation of credit losses will be continuously evaluated to reflect the current situation and Lindab's best estimate of future events.
On 1 January 2019 IFRS 16 Leases will come into effect. Based on this new standard almost all leases need to be presented in the statement of financial position, except for short-term lease agreements and lease agreements whereby the underlying asset is of a low value. Lindab has not yet identified what impact IFRS 16 will have on the Group's financial position, but the balance sheet total will increase by capitalisation of agreements that at present are classified as operating leases. Furthermore, the Group's consolidated income statement will be impacted by current operating expenses related to operational lease agreements, which will be replaced by depreciation and interest expense. Lindab does not plan to early adopt IFRS 16.
The financial statements for the parent company are prepared according to the Swedish Annual Accounts Act and RFR 2, Accounting for legal entities and according to the same accounting policies as were applied in the Annual Report for 2017.
Significant estimates and judgements are described in Note 4 in the Annual Report for 2017. No changes have been made to these estimates and judgements that would have a substantial impact on this interim report.
No acquisitions or divestments have been made during Q1.
During 2017 the following acquisitions and divestments were made:
On 14 December 2017, Lindab acquired 100 percent of the votes and shares in the Irish company A.C. Manufacturing Ltd. The company's activities mainly include production and sales of rectangular ventilation duct systems. The acquisition was a part of Lindab's strategy to further focus on indoor climate solutions and to strengthen the Group's position as a supplier of complete ventilation products in selected geographical markets. A.C. Manufacturing Ltd is registered in Dublin, Ireland. The company has annual sales of approximately SEK 50 m and an expected annual operating profit of SEK 10 m. The company has around 30 employees.
The total acquisition cost for A.C. Manufacturing Ltd amounted to SEK 87 m, whereof SEK 69 m was paid on completion of the acquisition in December 2017 (SEK 64 m net after adjustment for liquid funds in the acquired company). The majority of the remaining SEK 18 m comprises of a conditional purchase price, which will be settled if future expected profitability levels (based on gross margins) are met during 2018–2020. The possible undiscounted amount of the future conditional additional purchase price is between SEK 0–15 m. As at 31 March 2018 the previous assessment remains unchanged, whereby a maximum outcome is expected to occur. This implies that the income statement and statement of financial position has not been affected by any changes in judgements relating to the value of the agreed additional conditional purchase price. Costs related to the acquisition amounted to SEK 3 m.
According to the preliminary analysis of the acquisition, the acquisition resulted in goodwill of SEK 48 m. For a specification of acquired assets and liabilities as per acquisition date and preliminary acquisition price allocation, please see table below. The fair value of all acquired net assets are preliminary until the final valuation is made.
| Acquired businesses | |||
|---|---|---|---|
| SEK m | 31 Mar 2018 31 Mar 2017 31 Dec 2017 | ||
| Intangible assets | - | - | 20 |
| Tangible fixed assets | - | - | 15 |
| Stock | - | - | 3 |
| Current assets | - | - | 9 |
| Cash and cash equivalents | - | - | 5 |
| Deferred tax liabilities | - | - | -2 |
| Current liabilities | - | - | -11 |
| Fair value of acquired net | |||
| assets | - | - | 39 |
| Goodw ill |
- | - | 48 |
| Total purchase price | |||
| including future | |||
| conditional/unconditional | |||
| additional purchase price | - | - | 87 |
On 6 December 2017, the Swedish subsidiary Lindab Innovation AB, registered in Båstad, Sweden was divested. The company's business was to manage patents, but the company was dormant. An amount of SEK 0 m was received as part of the divestment, corresponding to the company's shareholders' equity and balance sheet total.
The Group's operating segments comprise Products & Solutions and Building Systems. The basis for the division into segments is the different customer offerings provided by each segment. Products & Solutions' business is based on a geographically distributed sales organisation supported by a number of product and systems areas with central production and purchase functions. The Building Systems segment consists of a separately integrated project organisation. The Other segment comprises parent company and other shared functions.
Information about revenue from external customers and adjusted operating profit per operating segment is shown in the tables on page 6.
Revenue from other segments represents only small amounts and a breakdown of these amounts by segment is therefore deemed immaterial.
Internal transfer pricing between the segments in the Group are based on the arm's-length principle, i.e. between parties which are independent from one another, are well informed and have an interest in the implementation of the transaction. Assets and investments are reported wherever the asset is located.
Assets and liabilities per segment, which have changed by more than 10 percent compared to year-end 2017 are:
Lindab's related parties and the extent of related party transactions are described in Note 29 in the Annual Report for 2017.
During the year, no related party transactions have taken place between Lindab and related parties which have had a significant impact on the company's performance and financial position.
This interim report for Lindab International AB (publ) has been submitted following approval by the Board of Directors. Båstad, 2 May 2018
Fredrik von Oelreich
Acting President and CEO
The company presents certain financial measures in the interim report which are not defined according to IFRS. The company considers these measures to provide valuable supplementary information for investors and the company's management as they enable the assessment of relevant trends. Lindab's definitions of these measures may differ from other companies' definitions of the same terms. These financial measures should therefore be seen as a supplement rather than as a replacement for measures defined according to IFRS. Definitions of measures which are not defined according to IFRS and which are not mentioned elsewhere in the interim report are presented below. Reconciliation of these measures is shown in the tables below. As the amounts in the tables below have been rounded off to SEK m, the calculations do not always add up due to round-off.
Operating profit excluding one-off items is replaced by Adjusted operating profit as of the second quarter 2017. The monetary value is the same, but the definition has been changed as the company recognises one-off items and significant restructuring costs separately to describe the results of the underlying activities.
Amounts in SEK m unless otherwise indicated.
| Interest coverage ratio, times | 2018 Jan-Mar |
2017 Jan-Mar |
2017 Jan-Dec |
|---|---|---|---|
| Earnings before tax | 68 | 70 | 467 |
| Interest expenses | 6 | 10 | 36 |
| Total | 74 | 80 | 503 |
| Interest expenses | 6 | 10 | 36 |
| Interest coverage ratio, times | 11.7 | 8.3 | 14.1 |
| Net debt | 31 Mar 2018 | 31 Mar 2017 | 31 Dec 2017 |
| Non-current interest-bearing provisions for pensions and similar obligations | 230 | 211 | 226 |
| Non-current liabilities to credit institutions | 1,533 | 1,625 | 1,397 |
| Current other interest-bearing liabilities | 39 | 125 | 73 |
| Total liabilities | 1,802 | 1,961 | 1,696 |
| Financial interest-bearing fixed assets | 42 | 45 | 43 |
| Other interest-bearing receivables | 15 | 20 | 6 |
| Cash and cash equivalents | 376 | 437 | 342 |
| Total assets | 433 | 502 | 391 |
| Net debt | 1,369 | 1,459 | 1,305 |
| 31 Mar 2018 | 31 Mar 2017 | 31 Dec 2017 | |
| Net debt/EBITDA | |||
| Average net debt | 1,417 | 1,626 | 1,474 |
| Adjusted operating profit, rolling tw elve months |
536 | 520 | 511 |
| Depreciation/amortisation and impairment losses, rolling tw elve months |
164 | 170 | 162 |
| EBITDA | 700 | 690 | 673 |
| Net debt/EBITDA, times | 2.1 | 2.4 | 2.2 |
| 2018 | 2017 | 2017 | |
| One-off items and restructuring costs | Jan-Mar | Jan-Mar | Jan-Dec |
| Operating profit | 71 | 78 | 492 |
| Products & Solutions | - | - | - |
| Building Systems | -10 | - | - |
| Other operations | -23 | - 1 |
-19 |
| Adjusted operating profit | 104 | 79 | 511 |
| Operating profit has been adjusted by the following one-off items and restructuring costs per quarter: 1/2018 SEK -33 related to assessment of structural alternatives and measurs associated w ith turnaround programme. |
|||
| 1/2017 SEK -1 m relating to governance projects. | |||
| 2/2017 SEK 0 m. The quarter w as not affected by one-off items and/or restructuring costs. 3/2017 SEK -8 m relating to severance costs for the President and CEO but also governance projects. |
3/2017 SEK -8 m relating to severance costs for the President and CEO but also governance projects. 4/2017 SEK -10 m relating to the evaluation of structural alternatives and governance projects.
| 2018 | 2017 | 2017 | |
|---|---|---|---|
| Operating profit before depreciation/amortisation - EBITDA | Jan-Mar | Jan-Mar | Jan-Dec |
| Operating profit | 71 | 78 | 492 |
| Depreciation/amortisation and impairment losses | 43 | 41 | 162 |
| Operating profit before depreciation/amortisation - EBITDA | 114 | 119 | 654 |
| 2018 | 2017 | 2017 | |
| Organic growth | Jan-Mar | Jan-Mar | Jan-Dec |
| Change Net sales | 295 | 106 | 393 |
| Of w hich |
|||
| Organic | 237 | 73 | 287 |
| Acquisitions/divestments | 11 | - | 3 |
| Currency effects | 47 | 33 | 103 |
| Return on capital employed | 31 Mar 2018 | 31 Mar 2017 | 31 Dec 2017 |
|---|---|---|---|
| Total assets | 8,216 | 7,692 | 7,731 |
| Provisions | 120 | 109 | 109 |
| Other non-current liabilities | 20 | 3 | 19 |
| Total non-current liabilities | 140 | 112 | 128 |
| Provisions | 28 | 15 | 22 |
| Accounts payable | 1,012 | 856 | 864 |
| Other current liabilities | 933 | 828 | 891 |
| Total current liabilities | 1,973 | 1,699 | 1,777 |
| Capital employed | 6,103 | 5,881 | 5,826 |
| Earnings before tax, rolling tw elve months |
465 | 457 | 467 |
| Financial expenses, rolling tw elve months |
41 | 47 | 45 |
| Total | 506 | 504 | 512 |
| Average capital employed | 5,860 | 5,717 | 5,784 |
| Return on capital employed, % | 8.6 | 8.8 | 8.8 |
| Return on shareholders' equity | 31 Mar 2018 | 31 Mar 2017 | 31 Dec 2017 |
| Profit for the period, rolling tw elve months |
351 | 316 | 347 |
| Average shareholders' equity | 4,045 | 3,737 | 3,954 |
| Return on shareholders' equity, % | 8.7 | 8.5 | 8.8 |
Profit for the period attributable to parent company shareholders to average number of shares outstanding.
Adjusted operating profit expressed as a percentage of net sales.
Operating profit adjusted for one-off items and restructuring costs when the amount is significant in size.
Cash flow from operating activities to number of shares outstanding at the end of the period.
Shareholders' equity including non-controlling interests, expressed as a percentage of total assets.
Earnings before tax plus interest expense to interest expense.
Investments excluding acquisitions and divestments of companies.
Interest-bearing provisions and liabilities less interest-bearing assets and cash and cash equivalents.
Average net debt in relation to EBITDA, excluding one-off items and restructuring costs, based on a rolling twelve-month calculation.
Net debt to shareholders' equity including non-controlling interests.
Items not included in the ordinary business transactions and when each amount is significant in size and therefore has an effect on the profit or loss and key performance indicators, are classified as one-off items and restructuring costs.
Operating profit expressed as a percentage of net sales.
Profit before financial items and tax.
Operating profit before planned depreciation/amortisation.
Change in sales adjusted for currency effects as well as acquisitions and divestments compared with the same period of the previous year.
Earnings before tax expressed as a percentage of net sales.
Earnings before tax after adding back financial expenses based on a rolling twelve-month calculation, expressed as a percentage of average capital employed1). Capital employed refers to total assets less non-interest-bearing provisions and liabilities.
Profit for the period attributable to parent company shareholders based on a rolling twelve-month calculation, expressed as a percentage of average shareholders' equity1) attributable to parent company shareholders.
Shareholders' equity attributable to parent company shareholders to number of shares outstanding at the end of the period.
| Annual General Meeting | 3 May 2018 |
|---|---|
| Interim Report January-June | 19 July 2018 |
| Interim Report January-September | 25 October 2018 |
| Year-End Report | 7 February 2019 |
All financial reports will be published at www.lindab.com.
Fredrik von Oelreich, acting President and CEO E-mail: [email protected] Kristian Ackeby, CFO E-mail: [email protected]
For more information, please also visit www.lindab.com.
Telephone +46 (0) 431 850 00
The Group had sales of SEK 8,242 m in 2017 and is established in 32 countries with approximately 5,100 employees.
The main market is non-residential construction, which accounts for 80 percent of sales, while residential construction accounts for 20 percent of sales. During 2017, the Nordic region accounted for 46 percent, Western Europe for 33 percent, CEE/CIS (Central and Eastern Europe plus other former Soviet states) for 18 percent and Other markets for 3 percent of total sales.
The share is listed on the Nasdaq OMX Nordic Exchange, Stockholm List, Mid Cap, under the ticker symbol LIAB.
Lindab develops, manufactures, markets and distributes products and system solutions for simplified construction and improved indoor climate.
Lindab's product and solution offering includes products and entire systems for ventilation, cooling and heating, as well as construction products and building solutions such as steel rainwater systems, roofing and wall cladding, steel profiles for wall, roof and beam constructions and large span buildings. Lindab also offers complete, pre-engineered steel construction systems under the Astron brand. These are complete building solutions comprising the outer shell with the main structure, wall, roof and accessories.
Lindab's products are characterised by high quality, ease of assembly, energy efficiency and environmentally friendly design and are delivered with high levels of service. Altogether, this provides greater customer value.
Lindab's value chain is characterised by a good balance between centralised and decentralised functions. The distribution has been developed in order to be close to the customer. Sales are made through around 140 Lindab branches and approximately 3,000 retailers, with the exception of Building Systems, which conducts sales through a network of nearly 300 building contractors.
Notification of inteim report is information that Lindab International AB (publ) is obliged to publish in accordance with the EU's market abuse ordinance and securities market legislation. The information was supplied by the above-mentioned contact persons for publication on 3 May 2018 at 07:40 (CEST).
SE-269 82 Båstad, Sweden Visiting address: Järnvägsgatan 41, Grevie, Sweden Corporate identification number 556606-5446 Tel: +46 (0) 431 850 00 Fax: +46 (0) 431 850 10 E-mail [email protected] www.lindabgroup.com https://www.facebook.com/LindabGroup
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.