Quarterly Report • Oct 19, 2010
Quarterly Report
Open in ViewerOpens in native device viewer
Synergy gains and structural improvements in the Group continue to strengthen profitability and competitiveness. Despite the weak volume development during the quarter, the underlying market trends indicate successive improvement in overall demand.
| Orders received | The Group's orders received declined organically by 3.7% during the quarter. Adjusted for the major orders that were received in the wake of the Swine-influenza epidemic in the year-earlier period (totalling SEK 300 M), the Group's orders received grew organically by about 2%. |
|||||
|---|---|---|---|---|---|---|
| The increase in orders received generated by swine flu during the third quarter of last year only pertained to Medical Systems, which consequently had reduced orders received during this period. Organically, Medical Systems' orders received declined 7.5% during the quarter. Adjusted for the influenza-related orders, Medical Systems' orders received rose organically by about 3.5%. The Cardiovascular and Surgical Workplaces divisions performed favourably during the quarter. |
||||||
| Extended Cares' orders received continued to decline during the period, which was attributable to the relatively high exposure to the elderly-care sector and toward the weaker Western European market. Infection Controls' orders received improved by 6.3% during the period. |
||||||
| From a geographic perspective, demand continues to improve in the North American healthcare market, although orders received during the period were weaker than in the year-earlier period. Demand from markets |
| outside Western Europe and North America remained highly favourable, while demand in the Western European market continued to be more subdued. |
|
|---|---|
| Results | Consolidated profit before tax increased by slightly less than 20% to SEK 685 M (572). EBITA prior to restructuring costs rose by 4.5% and the EBITA margin amounted to 19.4% (17.6%) during the quarter. Restructuring costs declined during the period to SEK 22 M (68).Taking into account the weak volume trend, the improvement in profit should be considered strong and was attributable to positive synergy gains from major acquisitions in recent years and efficiency-enhancements that are continuously being implemented in operations. |
| At the business area level, profit growth remained strong for Extended Care, despite a weak invoicing trend. Infection Control's quarterly earnings also displayed a marked improvement compared with the year earlier period. Extended Care and Infection Control significantly improved their year-on-year operating margins. Medical Systems' weaker operating profit was entirely attributable to lower earnings for the Critical Care division, which benefitted from the Swine influenza epidemic in the corresponding period in 2009. |
|
| Consolidated cash flow continued to improve as a result of strong profit growth and lower tied-up capital. Operating cash flow from operating activities amounted to SEK 722 M (619), up 17%, corresponding to a cash conversion of 61.2%. The Group's debt/equity ratio was a multiple of 1.10 at the end of the third quarter. |
|
| Outlook | The demand scenario in the North American market continues to improve at a reasonable rate, while demand in the emerging markets continued to show strength. In the Western European market, greater restraint is apparent in terms of investments in medical-technical capital goods, which is expected to continue during 2011. |
| During the current year, the Group is expecting organic invoicing growth to total 3%. In the 2011 financial year, organic invoicing growth is expected to further improve and a positive impact is anticipated from the major product launches that were recently implemented. |
|
| The Group's profit growth, measured as profit before tax, is expected to remain strong in the current year and in 2011. Despite the gradual improvement of the SEK since the most recent financial report, the Group anticipates continued strong profit growth. Provided that the prevailing currency scenario continues until year-end, profit before tax is expected to amount to approximately SEK 3.1 billion for 2010. Profit growth is expected to remain favourable in 2011. |
| 2010 | 2009 Change adjusted fo r | 2010 | 2009 Change adjusted fo r | ||||
|---|---|---|---|---|---|---|---|
| Orders received per market | Q 3 | Q 3 curr.flucs.&co rp.acqs. | 9 m on | 9 mon curr.flucs.&co rp.acqs. | |||
| Europe | 1 007 | 1 295 | -15,1% | 3 082 | 3 490 | -4,5% | |
| USA and Canada | 737 | 845 | -13,1% | 2 475 | 2 622 | -2,1% | |
| Asia and Australia | 640 | 507 | 24,1% | 1 702 | 1 541 | 9,7% | |
| Rest of the world | 146 | 180 | -15,3% | 903 | 530 | 73,8% | |
| Business area total | 2 530 | 2 827 | -7,5% | 8 162 | 8 183 | 4,0% |
The business area's orders received declined organically by 7.5% during the period. Adjusted for the orders related to the Swine-influenza epidemic in the year-earlier period totalling SEK 300 M, orders received grew organically by 3.5%. The volume trend was strong in all divisions except Critical Care. Orders related to the Swine-influenza epidemic in 2009 had an impact on all geographic regions. Adjusted for the Swine influenza, orders received remained strong in emerging markets. In the US, demand for medical-technical capital goods improved. Orders received in Western Europe progressed as planned, meaning that they were slightly weaker year-on-year.
| 2010 | 2009 | Change | 2010 | 2009 | Change | 2009 | |
|---|---|---|---|---|---|---|---|
| Q 3 | Q 3 | 9 m on | 9 mon | FY | |||
| Net sales, SEK m illion | 2 469 | 2 630 | -6,1% | 7 816 | 7 706 | 1,4% | 11 255 |
| adjusted for currency flucs.& corp.acqs | -2,8% | 6,3% | |||||
| Gross profit | 1 473 | 1 554 | -5,2% | 4 512 | 4 382 | 3,0% | 6 343 |
| Gross margin % | 59,7% | 59,1% | 0,6% | 57,7% | 56,9% | 0,8% | 56,4% |
| Operating cost, SEK m illion | -1 065 | -1 070 | -0,5% | -3 242 | -3 337 | -2,8% | -4 510 |
| EBITA before restructuring and integration costs |
504 | 581 | -13,3% | 1 561 | 1 350 | 15,6% | 2 231 |
| EBITA margin % | 20,4% | 22,1% | -1,7% | 20,0% | 17,5% | 2,5% | 19,8% |
| Restructuring and integration costs |
-2 | -65 | -18 | -113 | -197 | ||
| EBIT EBIT margin % |
406 16,4% |
419 15,9% |
-3,1% 0,5% |
1 252 16,0% |
932 12,1% |
34,3% 3,9% |
1 636 14,5% |
Medical Systems' EBITA before restructuring costs declined by 13% to SEK 504 M (581). The decrease in profit was attributable to lower invoicing volumes. The gross margin improved during the quarter compared with the year-earlier period, which was the result of strong price discipline and realised synergy gains. Restructuring costs were reduced considerably and totalled SEK 2 M (65). The EBITA margin remained at a favourable level during the quarter amounting to 20.4%.
As previously announced, the integration of Datascope has been completed with the exception of the ongoing IT integration. The remaining restructuring costs are expected to amount to about SEK 9 M and will be charged to the final quarter of 2010.
Sales of the business area's heart-lung support product Cardiohelp have now commenced in a number of markets. The business area believes that Cardiohelp will ultimately become an important product for the business area in terms of volume and profitability.
The business area has completed its first commercial deliveries of the Flow-i anaesthesia system in Europe. The anaesthesia treatments that have been conducted at hospitals throughout Europe have produced highly favourable results and the product continues to receive positive feedback from clinical personnel.
During the quarter, Hemopro 2 was launched, which is a next-generation EVH system featuring a number of improvements that are expected to contribute to safer and better treatment results. A key dynamic of the Hemopro 2 is that the product emits very little heat to the surrounding tissue during the explanation of a blood vessel. The product, which is positioned in a higher price interval than its predecessor, is expected to account for 20% to 25% of the business area's EVH sales during the coming financial year. The EVH technology allows keyhole surgery to be used to remove the blood vessels used during bypass operations.
| 2010 | 2009 Change adjusted fo r | 2010 | 2009 Change adjusted fo r | ||||
|---|---|---|---|---|---|---|---|
| Orders received per market | Q 3 | Q 3 curr.flucs.&co rp.acqs. | 9 m on | 9 mon curr.flucs.&co rp.acqs. | |||
| Europe | 756 | 852 | -3,9% | 2 420 | 2 733 | -3,6% | |
| USA and Canada | 474 | 512 | -7,3% | 1 430 | 1 479 | 1,0% | |
| Asia and Australia | 178 | 145 | 20,2% | 488 | 447 | 4,5% | |
| Rest of the world | 21 | 42 | -52,4% | 88 | 93 | -8,2% | |
| Business area total | 1 429 | 1 551 | -4,1% | 4 426 | 4 752 | -1,5% |
Orders received decreased organically by slightly more than 4%. Demand from customers in the elderly-care sector in Western Europe remained weak, particularly in terms of the Northern European and UK markets. Demand in Southern Europe displayed greater stability. In the North American market, demand improved, although orders received during the period were weaker year-on-year. In the emerging markets, which comprise a minor percentage of the business area's operations, the overall trend was favourable.
For Extended Care, which successfully restored profitability in the business area during the past 12-month period, the focus will now be on improving volume growth. The business area is expecting improved orders received during the fourth quarter of the year.
| 2010 | 2009 | Change | 2010 | 2009 | Change | 2009 | |
|---|---|---|---|---|---|---|---|
| Q 3 | Q 3 | 9 m on | 9 mon | FY | |||
| Net sales, SEK million | 1 438 | 1 509 | -4,7% | 4 449 | 4 795 | -7,2% | 6 467 |
| adjusted for currency flucs.& corp.acqs | -1,2% | -2,0% | |||||
| Gross profit | 733 | 696 | 5,3% | 2 211 | 2 182 | 1,3% | 2 964 |
| Gross margin % | 51,0% | 46,1% | 4,9% | 49,7% | 45,5% | 4,2% | 45,8% |
| Operating cost, SEK million | -461 | -513 | -10,1% | -1 419 | -1 590 | -10,8% | -2 074 |
| EBITA before restructuring and integration costs |
298 | 211 | 41,2% | 873 | 678 | 28,8% | 1 002 |
| EBITA margin % | 20,7% | 14,0% | 6,7% | 19,6% | 14,1% | 5,5% | 15,5% |
| Restructuring and integration costs |
0 | -3 | -25 | -30 | -55 | ||
| EBIT EBIT margin % |
272 18,9% |
180 11,9% |
51,1% 7,0% |
767 17,2% |
562 11,7% |
36,5% 5,5% |
835 12,9% |
Extended Care's EBITA before restructuring costs increased a considerable 41% to SEK 298 M (211). The improvement in profit was the result of continued efficiency enhancements in operations, production and administration. The EBITA margin rose to a strong 20.7%, up 6.7 percentage points compared with the year-earlier period.
The previously announced merger of the business area's French market companies is proceeding as planned and is expected to be completed before year-end. The merger is expected to generate annual improvements in earnings of SEK 15 M as of 2011. The costs of the merger are expected to total SEK 24 M and were recognised in the financial statements for 2009.
During the period, Flowtron AES (Anti Embolic Stockings) were launched, complementing the business area's existing product offering for the preventive care of vein thromboses. The Flowtron AES, a disposable compression stocking, is used on high-risk patients in conjunction with surgical procedures. Sales of the product will commence in the UK in the fourth quarter of 2010.
| 2010 | 2009 Change adjusted fo r | 2010 | 2009 Change adjusted fo r | ||||
|---|---|---|---|---|---|---|---|
| Orders received per market | Q 3 | Q 3 curr.flucs.&co rp.acqs. | 9 m on | 9 mon curr.flucs.&co rp.acqs. | |||
| Europe | 530 | 593 | -4,0% | 1 807 | 1 922 | 1,5% | |
| USA and Canada | 385 | 370 | 3,7% | 1 175 | 1 180 | 5,3% | |
| Asia and Australia | 257 | 151 | 66,8% | 710 | 501 | 41,4% | |
| Rest of the world | -4 | 16 | -120,0% | 51 | 51 | 1,4% | |
| Business area total | 1 168 | 1 130 | 6,3% | 3 743 | 3 654 | 8,2% |
Infection Control's orders received grew organically by 6.3% during the quarter. In Western European markets, volumes decreased somewhat led by the German-speaking markets. In North America, orders received rose, particularly from the hospital market. Orders from industrial customers in the Life Science market declined in North America. Orders received from the emerging markets continued to experience a strong trend, particularly in Asia and the Middle East.
| 2010 | 2009 | Change | 2010 | 2009 | Change | 2009 | |
|---|---|---|---|---|---|---|---|
| Q 3 | Q 3 | 9 m on | 9 mon | FY | |||
| Net sales, SEK m illion | 1 112 | 1 155 | -3,7% | 3 266 | 3 470 | -5,9% | 5 094 |
| adjusted for currency flucs.& corp.acqs | -0,5% | -0,4% | |||||
| Gross profit | 421 | 439 | -4,1% | 1 222 | 1 307 | -6,5% | 1 945 |
| Gross margin % | 37,9% | 38,0% | -0,1% | 37,4% | 37,7% | -0,3% | 38,2% |
| Operating cost, SEK m illion | -254 | -303 | -16,2% | -875 | -948 | -7,7% | -1 261 |
| EBITA before restructuring and integration costs |
171 | 140 | 22,1% | 359 | 372 | -3,5% | 700 |
| EBITA margin % | 15,4% | 12,1% | 3,3% | 11,0% | 10,7% | 0,3% | 13,7% |
| Restructuring and integration costs |
-20 | 0 | -20 | 0 | -85 | ||
| EBIT | 147 | 136 | 8,1% | 327 | 359 | -8,9% | 599 |
| EBIT margin % | 13,2% | 11,8% | 1,4% | 10,0% | 10,3% | -0,3% | 11,8% |
EBITA before restructuring costs increased by slightly more than 22% to SEK 171 M (140) and the EBITA margin was a robust 15.4%. The improvement in profit was primarily the result of implemented efficiency enhancements and an improvement in the capacity utilisation rate in the business area's plants. Restructuring costs of SEK 20 M were charged to the quarter. The quarter's restructuring costs pertain to the closure of the business area's production unit in Peiting, Germany, which will cost SEK 20 M more than the amount that was provisioned in the business area's year-end report for the fourth quarter of 2009.
The previously announced relocation of production from the business area's unit in Lynge, Denmark, to Getinge, Sweden will be completed as planned by year-end.
The production relocation from Peiting, Germany, to Växjö, Sweden is expected to be completed during the first quarter of 2011. The final agreement with trade-union representatives concerning the discontinuation of production in Peiting has resulted in a higher cost of SEK 20 M than the amount that was provisioned for the purpose in the business area's 2009 year-end report. The additional cost of SEK 20 M was charged to the third quarter of 2010.
The savings related to the aforementioned restructuring activities will amount to SEK 40 M annually as of 2011.
| Accounting | This interim report was prepared for the Group in accordance with the IAS 34 Interim Financial Reporting and the Swedish Annual Accounts Act. For the Parent Company, the report was prepared in accordance with the Swedish Annual Accounts and RFR 2.3. |
|---|---|
| New accounting policies for 2010 | |
| In accordance with information in the Annual Report, Note 1, pertaining to new accounting policies for 2010, a number of new standards and IFRIC statements have been adopted from 1 January 2010. |
|
| Revised IFRS 3 Business Combinations The standard gained legal force on 1 July 2009 and applies to financial years beginning from that date. The standard contains amendments relating to how future acquisitions shall be recognised with respect to transaction costs, any conditional purchase considerations and sequential acquisition. Further information is available in Note 1 in Getinge AB's Annual Report for 2009. |
|
| IAS 27 Supplement to Consolidated and Separate Financial Statements. The standard gained legal force on 1 July 2009, as a result of the adoption of the amended IFRS 3 Business Combinations, and applies for financial years beginning from that date. The supplement refers to changes in IAS 27 pertaining, for example, to how changes in holdings shall be recognised in cases when the Parent Company retains or loses controlling influence of the owned company. The Group applies the supplement from 1 January 2010. The application will impact future reporting of changes in shareholdings made after the effective date. |
|
| The above supplement and other new supplements to standards and IFRIC interpretations adopted by Getinge from 1 January 2010 have not had any significant impact on the Group's financial statements during the year. |
|
| As of 1 July 2010, Getinge will amend its recognition of defined-benefit pension plans to the alternative in IAS 19, Employee Benefits, which stipulates that actuarial gains and losses must be recognised as part of other comprehensive income. In accordance with IAS 8, Getinge will amend this recognition retroactively from the beginning of the comparison period. The impact on shareholders' equity at 1 January 2009 was SEK 214 M after taxes, which has been recognised as a result of the amended accounting policy comprising previously unrecognised actuarial gains and losses. |
|
| In addition to the above, the accounting policies and calculation methods have not significantly changed from those that were applied in the 2009 Annual Report. |
|
| Nomination Committee Prior to 2011 AGM |
Pursuant to a resolution by Getinge AB's 2005 Annual General Meeting, the Nomination Commitee comprises Getinge's Chairman and representatives for the five largest shareholders as of 31 August 2010, and a representative for minor shareholders. This means that prior to the 2011 Annual General Meeting, Getinge's Nomination Committee comprises: Carl Bennet, Carl Bennet AB; Marianne Nilsson, Swedbank Robur AB; Bo Selling, Alecta; Anders Oscarsson, AMF; Pontus |
Bergekrans, SEB Funds and Anders Olsson, representing minor shareholders.
Shareholders who wish to submit proposals to Getinge's 2011 Nomination Committee can contact the Nomination Committee by e-mail: [email protected], or by mail to: Getinge AB, Attn: Nomination Committee, Box 69, SE-310 44 GETINGE, SWEDEN.
AGM Getinge AB's Annual General Meeting will be held on 27 April 2011 at 4:00 p.m. at the Kongresshallen of Hotell Tylösund in Halmstad, Sweden. Shareholders who would like to have a matter addressed at the Annual General Meeting on 27 April 2011 can submit proposal to Getinge's Chairman by e-mail: [email protected] or by mail to Getinge AB Attn: AGM items, Box 69, SE-310 44 GETINGE, SWEDEN. To ensure inclusion in the announcement for the AGM and thus in the AGM agenda, proposals must be received by Getinge not later than 9 March 2010.
Risk management Political decisions altering the healthcare reimbursement system represent the single greatest risk to the Getinge Group. The risk to the Group as a whole is limited by the fact that Getinge is active in a large number of countries. The Group's operational risks are limited, since as a rule its customers' operations are funded directly or indirectly from public funds. The Group's Risk Management team works continuously to minimise the risk of production disruptions.
Financial risk management. Getinge is exposed to a number of financial risks in its operations. "Financial risks" refer primarily to risks related to currency and interest rates as well as credit risks. Risk management is regulated by a financial policy established by the Board of Directors. The ultimate responsibility for managing the Group's financial risks and developing methods and principles of financial risk management lies with Group management and the treasury function. The main financial risks to which the Group is exposed are currency risks, interest-rate risks, and credit and counterparty risks.
Forward-looking This report contains forward-looking information based on the current information expectations of the Getinge Group's management. Although management deems that the expectations presented by such forwardlooking information are reasonable, no guarantee can be given that these expectations will prove correct. Accordingly, the actual future outcome could vary considerably compared with what is stated in the forwardlooking information, due to such factors as changed conditions regarding finances, market and competition, changes in legal requirements and other political measures, and fluctuations in exchange rates.
Teleconference A telephone conference will be held today at 3:00 p.m. (Swedish time) with Johan Malmquist, CEO, and Ulf Grunander, CFO.
To participate, please call: In Sweden + 46 (0)8 506 269 30 (always use the area code) UK: + 44 207 108 6303
Agenda 2:45 p.m. Call the conference number 3:00 p.m. Review of the interim report 3:20 p.m. Questions 4:00 p.m. End
A recorded version of the conference will be available for five working days at the following numbers: Sweden: +46 (0)8 506 269 49 UK: +44 207 750 99 28 Code: 247727#
During the telephone conference, a presentation will be held. To gain access to this presentation, please click on the following link:
https://www.anywhereconference.com/?Conference=108247727&PIN=59 7786
The Board of Directors and CEO assure that the interim report provides a true and fair overview of the Parent Company and the Group's operations, position and earnings and describes the material risks and uncertainties faced by the Parent Company and the Group.
Getinge, 19 October 2010
Carl Bennet Johan Bygge Rolf Ekedahl Chairman Sten Börjesson Carola Lemne Cecilia Daun Wennborg Daniel Moggia Johan Stern Johan Malmquist CEO
Getinge AB Box 69, SE-310 44 Getinge, Sweden Tel: +46 (0)10 335 00 00. Fax: +46 (0)35-549 52 E-mail: [email protected] Corp. Reg. No: 556408-5032 www.getingegroup.com
The information given here is information that Getinge AB is obligated to publish under the Securities Exchange and Clearing Operations Act and/or the Financial Instruments Trading Act.
| 2010 | 2009 | Change | 2010 | 2009 | Change | 2009 | |
|---|---|---|---|---|---|---|---|
| SEK million | Q 3 | Q 3 | 9 mon | 9 mon | FY | ||
| Net sales | 5 019 | 5 294 | -5,2% | 15 531 | 15 971 | -2,8% | 22 816 |
| Cost of goods sold | -2 392 | -2 605 | -8,2% | -7 585 | -8 100 | -6,4% | -11 564 |
| Gross profit | 2 627 | 2 689 | -2,3% | 7 946 | 7 871 | 1,0% | 11 252 |
| Gross margin | 52,3% | 50,8% | 1,5% | 51,2% | 49,3% | 1,9% | 49,3% |
| Selling expenses | -1 142 | -1 193 | -4,3% | -3 562 | -3 736 | -4,7% | -4 957 |
| Administrative expenses | -526 | -560 | -6,1% | -1 695 | -1 713 | -1,1% | -2 333 |
| Research & development costs 1 | -117 | -132 | -11,4% | -337 | -423 | -20,3% | -539 |
| Restructuring and integration costs | -22 | -68 | -67,6% | -63 | -143 | -55,9% | -336 |
| Other operating income and expenses | 6 | 0 | 58 | -2 | -17 | ||
| Operating profit 2 | 826 | 736 | 12,2% | 2 347 | 1 854 | 26,6% | 3 070 |
| Operating margin | 16,5% | 13,9% | 2,6% | 15,1% | 11,6% | 3,5% | 13,5% |
| Financial Net, SEK 3 | -141 | -164 | -435 | -290 | -436 | ||
| Profit before tax | 685 | 572 | 19,8% | 1 912 | 1 564 | 22,3% | 2 634 |
| Taxes | -189 | -160 | -526 | -438 | -720 | ||
| Net profit | 496 | 412 | 20,4% | 1 386 | 1 126 | 23,1% | 1 914 |
| Attributable to: | |||||||
| Parent company's shareholders | 496 | 409 | 1 383 | 1 123 | 1 911 | ||
| Minority interest | 0 | 3 | 3 | 3 | 3 | ||
| Net profit | 496 | 412 | 1 386 | 1 126 | 1 914 | ||
| Earnings per share, SEK 4 | 2,08 | 1,72 | 20,4% | 5,80 | 4,71 | 23,1% | 8,02 |
1 Development costs totalling SEK 517 million (416) have been capitalised during the year, of which 167 million (147) in the quarter
2 Operating profit is charged with
| — amort. Intangibles on acquired | -127 | -129 | -384 | -403 | -527 |
|---|---|---|---|---|---|
| companies | |||||
| — amort. intangibles | -59 | -47 | -167 | -133 | -177 |
| — depr. on other fixed assets | -167 | -161 | -499 | -507 | -672 |
| -353 | -337 | -1 050 | -1 043 | -1 376 | |
| 3 Financial net income | |||||
| — currency gains | 0 | 0 | 0 | 228 | 228 |
| — net of interest incomes, interest | |||||
| expenses and other financial expenses | -141 | -164 | -435 | -518 | -664 |
| -141 | -164 | -435 | -290 | -436 |
| 2010 | 2009 | 2010 | 2009 | |
|---|---|---|---|---|
| SEK million | Q 3 | Q 3 | 9 mon | 9 mon |
| Profit for the period | 496 | 412 | 1 386 | 1 126 |
| Other comprehensive earnings | ||||
| Translation differences | -1205 | -940 | -1 104 | -454 |
| Cash-flow hedges | 446 | 737 | 150 | 1 065 |
| Actuarial gains/losses pension liability |
-7 | -17 | -21 | -52 |
| Income tax related to other partial | ||||
| result items | -117 | -189 | -35 | -265 |
| Other comprehensive earnings for the | ||||
| period, net after tax | -883 | -409 | -1 010 | 294 |
| Total comprehensive earnings for the p | -387 | 3 | 376 | 1 420 |
| Comprehensive earnings attributable to: | ||||
| Parent Company shareholders | -387 | 3 | 373 | 1 417 |
| Minority interest | 0 | 0 | 3 | 3 |
| 2008 | 2008 | 2009 | 2009 | 2009 | 2009 | 2010 | 2010 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|
| SEK millio n | Q 3 | Q 4 | Q 1 | Q 2 | Q 3 | Q 4 | Q 1 | Q 2 | Q 3 |
| Net sales | 4 291 | 6 423 | 5 153 | 5 524 | 5 294 | 6 845 | 4 863 | 5 649 | 5 019 |
| Cost of goods sold | -2 276 | -3 362 | -2 622 | -2 873 | -2 605 | -3 464 | -2 353 | -2 840 | -2 392 |
| Gross profit | 2 015 | 3 061 | 2 531 | 2 651 | 2 689 | 3 381 | 2 510 | 2 809 | 2 627 |
| Operating cos t | -1 496 | -1 801 | -2 047 | -2 016 | -1 953 | -2 165 | -1 809 | -1 989 | -1 801 |
| Operating profit | 518 | 1 260 | 484 | 635 | 736 | 1 216 | 701 | 820 | 826 |
| Financial net | -190 | -204 | 46 | -172 | -164 | -146 | -150 | -145 | -141 |
| Profit before tax | 328 | 1 056 | 530 | 463 | 572 | 1 070 | 551 | 675 | 685 |
| Taxes | -93 | -298 | -148 | -130 | -160 | -282 | -151 | -185 | -189 |
| Profit after tax | 235 | 758 | 382 | 333 | 412 | 788 | 400 | 490 | 496 |
| 2010 | 2009 | 2009 | |
|---|---|---|---|
| Assets SEK millio n |
30 sep | 30 sep | 31 dec |
| Intangible fixed assets | 19 202 | 19 941 | 20 353 |
| Tangible fixed assets | 3 222 | 3 579 | 3 674 |
| Financial ass ets | 981 | 1 434 | 1 135 |
| Stock-in-trade | 4 045 | 4 622 | 4 156 |
| Current receivables | 5 933 | 6 164 | 6 791 |
| Cash and cash equivalents | 1 210 | 1 533 | 1 389 |
| Total assets | 34 593 | 37 273 | 37 498 |
| Shareholders' equity & Liabilities | |||
| Shareholders' equity | 12 445 | 11 738 | 12 726 |
| Long-term liabilities | 15 990 | 19 973 | 19 330 |
| Current liabilities | 6 158 | 5 562 | 5 442 |
| Total Equity & Liabilities | 34 593 | 37 273 | 37 498 |
| 2010 | 2009 | 2010 | 2009 | 2009 | |
|---|---|---|---|---|---|
| SEK millio n | Q 3 | Q 3 | 9 m on | 9 mon | FY |
| Current activities | |||||
| EBITDA | 1 179 | 1 072 | 3 396 | 2 896 | 4 446 |
| Restructuring Cost expenses | 22 | 68 | 63 | 143 | 336 |
| Restructuring costs paid | -22 | -64 | -110 | -117 | -202 |
| Adjustm ent for item s not included in cash flow | 3 | 11 | 27 | 17 | 41 |
| Financial item s | -141 | -164 | -435 | -518 | -664 |
| Currency gain | 0 | 0 | 0 | 228 | 228 |
| Taxes paid | -167 | -104 | -433 | -342 | -653 |
| Cash flow before changes in working capital | 874 | 819 | 2 508 | 2 307 | 3 532 |
| Changes in working capital | |||||
| Stock-in-trade | 10 | -51 | -206 | -598 | -6 |
| Current receivables | -35 | 45 | 799 | 1 212 | 745 |
| Current operating liabilities | -127 | -194 | -61 | -591 | -271 |
| Cash flow from operations | 722 | 619 | 3 040 | 2 330 | 4 000 |
| Investm ents | |||||
| Acquisition of subsidiaries | 0 | 0 | -10 | -5 050 | -5 072 |
| Other acqusition expenses | 0 | -66 | 0 | -457 | -484 |
| Capitalized developm ent costs | -167 | -146 | -517 | -416 | -585 |
| Rental equipm ent | -50 | -42 | -146 | -167 | -249 |
| Investm ents in tangible fixed assets | -145 | -196 | -440 | -647 | -907 |
| Cash flow from investments | -362 | -450 | -1 113 | -6 737 | -7 297 |
| Financial activities | |||||
| Change in interes t-bearing debt | -1 956 | -1 510 | -2 620 | 3 750 | 2 712 |
| Change in long-term receivables | 2 | -55 | 57 | 113 | 119 |
| Dividend paid | 0 | 0 | -655 | -572 | -572 |
| Cash flow from financial activities | -1 954 | -1 565 | -3 218 | 3 291 | 2 259 |
| Cash flow for the period | -1 594 | -1 396 | -1 291 | -1 116 | -1 038 |
| Cash and cash equivalents at begin of the year | 1 371 | 1 733 | 1 389 | 1 506 | 1 506 |
| Translation differences | 1 433 | 1 196 | 1 112 | 1 143 | 921 |
| Cash and cash equivalents at end of the period | 1 210 | 1 533 | 1 210 | 1 533 | 1 389 |
| 2010 | 2009 | 2009 | |
|---|---|---|---|
| SEK millio n | 30 sep | 30 sep | 31 dec |
| Debt to credit institutions | 13 575 | 16 966 | 16 052 |
| Provisions for pensions, interest-bearing | 1 288 | 1 417 | 1 409 |
| Less liquid funds | -1 210 | -1 533 | -1 389 |
| Net interest-bearing debt | 13 653 | 16 850 | 16 072 |
| Other | |||||||
|---|---|---|---|---|---|---|---|
| contributed | Profit brought | Minority | Total | ||||
| SEK million | Share capital | capital | Reserves | forward | Total | interests | equity |
| Opening balance on | 107 | 5 972 | -572 | 5 145 | 10 652 | 24 | 10 676 |
| 1 January 2009 | |||||||
| Changed accounting | 214 | 214 | 214 | ||||
| principle pension liability | |||||||
| Increase in share capital | 12 | -12 | 0 | 0 | |||
| Dividend | -572 | -572 | -572 | ||||
| Total comprehensive | |||||||
| earnings for the period | 331 | 1 086 | 1 417 | 3 | 1 420 | ||
| Closing balance on | 119 | 5 960 | -241 | 5 873 | 11 711 | 27 | 11 738 |
| 30 September 2009 | |||||||
| Opening balance on | 119 | 5 960 | 139 | 6 484 | 12 702 | 24 | 12 726 |
| 1 January 2009 | |||||||
| Dividend | -655 | -655 | -2 | -657 | |||
| Total comprehensive | |||||||
| earnings for the period | -995 | 1 368 | 373 | 3 | 376 | ||
| Closing balance on | 119 | 5 960 | -856 | 7 197 | 12 420 | 25 | 12 445 |
| 30 September 2010 |
| 2010 | 2009 Change | 2008 | 2010 | 2009 | Change | 2008 | 2009 | ||
|---|---|---|---|---|---|---|---|---|---|
| Q 3 | Q 3 | Q 3 | 9 mon | 9 mon | 9 mon | FY | |||
| Orders received, SEK million | 5 127 | 5 509 | -6,9% | 4 624 | 16 331 | 16 590 | -1,6% | 13 802 | 23 036 |
| adjusted for currency flucs.& corp.acqs | -3,7% | 3,3% | |||||||
| Net sales, SEK million | 5 019 | 5 294 | -5,2% | 4 290 | 15 531 | 15 971 | -2,8% | 12 849 | 22 816 |
| adjusted for currency flucs.& corp.acqs | -1,8% | 2,3% | |||||||
| EBITA before restructuring- and integration | |||||||||
| costs | 975 | 933 | 4,5% | 626 | 2 794 | 2 400 | 16,4% | 2 001 | 3 933 |
| EBITA margin before restructuring- and integration costs |
19,4% | 17,6% | 1,8% | 14,6% | 18,0% | 15,0% | 3,0% | 15,6% | 17,2% |
| Restructuring and integration costs | 22 | 68 | 27 | 63 | 143 | 147 | 336 | ||
| EBITA | 953 | 865 | 10,2% | 597 | 2 731 | 2 257 | 21,0% | 1 854 | 3 597 |
| EBITA margin | 19,0% | 16,3% | 2,7% | 13,9% | 17,6% | 14,1% | 3,5% | 14,4% | 15,8% |
| Earnings per share after full tax, SEK | 2,08 | 1,72 | 20,4% | 0,98 | 5,80 | 4,71 | 23,1% | 3,20 | 8,02 |
| Number of shares, thousands | 238 323 238 323 | 214 491 238 323 238 323 | 214 491 238 323 | ||||||
| Interest cover, multiple | 6,5 | 5,0 | 1,5 | 4,0 | 5,5 | ||||
| Operating capital, SEK million | 27 806 | 24 026 | 15,7% | 16 681 | 23 771 | ||||
| Return on operating capital, per cent | 13,7% | 13,4% | 0,3% | 15,4% | 13,3% | ||||
| Return on equity, per cent | 17,2% | 18,0% | -0,8% | 20,9% | 16,4% | ||||
| Net debt/equity ratio, multiple | 1,10 | 1,44 | -0,34 | 1,80 | 1,26 | ||||
| Cash Conversion | 89,5% | 80,5% | 9,0% | 57,2% | 90,0% | ||||
| Equity/assets ratio, per cent | 36,0% | 31,5% | 4,5% | 27,4% | 33,9% | ||||
| Equity per share, SEK | 52,10 | 49,10 | 37,50 | 53,30 |
| 2010 | 2009 | 2008 | 2007 | 2006 | |
|---|---|---|---|---|---|
| SEK million | 30 sep | 30 sep | 30 sep | 30 sep | 30 sep |
| Net Sales | 15 531 | 15 971 | 12 849 | 11 288 | 9 006 |
| Profit before tax | 1 386 | 1 126 | 765 | 620 | 686 |
| Earnings per share | 5,80 | 4,71 | 3,20 | 3,07 | 3,38 |
| 2010 | 2009 | 2010 | 2009 | 2009 | |
|---|---|---|---|---|---|
| M kr | Q 3 | Q 3 | 9 m on | 9 mon | FY |
| Adm inistrative expenses | -26 | -32 | -94 | -88 | -124 |
| Operating profit | -26 | -32 | -94 | -88 | -124 |
| Financial net | 711 | 299 | 795 | 900 | 1 453 |
| Profit after financial items | 685 | 267 | 701 | 812 | 1 329 |
| Profit before tax | 685 | 267 | 701 | 812 | 1 329 |
| Taxes | -154 | -43 | -160 | -189 | -149 |
| Net profit | 531 | 224 | 541 | 623 | 1 180 |
| 2010 | 2009 | 2009 | |
|---|---|---|---|
| Assets SEK million |
30 sep | 30 sep | 31 Dec |
| Tangible fixed assets | 29 | 34 | 34 |
| Shares in group companies | 5 705 | 4 796 | 5 685 |
| Long-term financial receivables | 0 | 3 | 0 |
| Deferred tax asset | 34 | 27 | 34 |
| Receivable from group companies | 28 746 | 24 843 | 27 556 |
| Short-term receivables | 37 | 59 | 48 |
| Total assets | 34 551 | 29 762 | 33 357 |
| Shareholders' equity & Liabilities | |||
| Shareholders' equity | 7 276 | 7 248 | 7 382 |
| Long-term liabilities | 12 741 | 16 283 | 15 425 |
| Untaxed reserves | 34 | 34 | 34 |
| Current liabilities | 14 500 | 6 197 | 10 516 |
| Total Equity & Liabilities | 34 551 | 29 762 | 33 357 |
Income statement At the end of the period claims and liabilities in foreign currencies were measured at the closing date exchange rate, and an unrealised gain of SEK 718 (776) million was included in net financial income for the quarter.
In early 2010, Infection Control acquired the Austrian service company Odelga, which generated sales of about SEK 25 M in the most recent financial year. The total price of the acquisition was about SEK 10 M.
| SEK M Net assets | Assets and liabilities at the time of acquisition |
|---|---|
| Tangible assets | 1 |
| Inventories | 2 |
| Other current assets | 3 |
| Cash and cash equivalents | 5 |
| Provisions | -4 |
| Current liabilities | -5 |
| 2 | |
| Goodwill | 8 |
| Total acquisitions with cash and cash equivalents | 10 |
| Net outflow of cash and cash equivalents due to the acquisition | |
| Cash and cash equivalents paid for the acquisition | 10 |
| Cash and cash equivalents in the acquired company at the date of acquisition | -5 5 |
Goodwill that arose in conjunction with the transaction was attributable to expected ancillary sales of Infection Control's products in Austria.
The company is included in Getinge's sales and operating profit since of 1 March 2010.
| EBITDA | Operating profit before depreciation and amortisation |
|---|---|
| EBITA | Operating profit before amortisation of intangible assets identified in |
| conjunction with corporate acquisitions | |
| EBIT | Operating profit |
| Cash conversion | Cash flow from operating activities as a percentage of EBITDA |
We have reviewed this report for the period 1 January 2010 to 30 September 2010 for Getinge AB (publ). The board of directors and the CEO are responsible for the preparation and presentation of this financial information in accordance with IAS 34 and the Swedish Annual Accounts Act. Our responsibility is to express a conclusion on this interim report based on our review.
We conducted our review in accordance with the Swedish Standard on Review Engagements SÖG 2410, Review of Interim Report Performed by the Independent Auditor of the Entity, issued by FAR SRS. A review consists of making inquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review is substantially less in scope than an audit conducted in accordance with Standards on Auditing in Sweden, RS, and other generally accepted auditing standards in Sweden. The procedures performed in a review do not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit. Accordingly, we do not express an audit opinion.
Based on our review, nothing has come to our attention that causes us to believe that the interim report is not prepared, in all material respects, in accordance with IAS 34 and the Swedish Annual Accounts Act, regarding the Group, and with the Swedish Annual Accounts Act, regarding the Parent Company.
Malmö, 19 October 2010
Öhrlings PricewaterhouseCoopers AB
Magnus Willfors Johan Rippe Authorised Public Accountant Authorised Public Accountant Auditor in charge
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.