AI Terminal

MODULE: AI_ANALYST
Interactive Q&A, Risk Assessment, Summarization
MODULE: DATA_EXTRACT
Excel Export, XBRL Parsing, Table Digitization
MODULE: PEER_COMP
Sector Benchmarking, Sentiment Analysis
SYSTEM ACCESS LOCKED
Authenticate / Register Log In

Hexagon

Quarterly Report Aug 8, 2008

2919_ir_2008-08-08_4f128f3b-4a45-4dfe-957e-62285b5b5731.pdf

Quarterly Report

Open in Viewer

Opens in native device viewer

Interim Report January – June 2008

Press information 8 August 2008

Solid sales and profit growth in the second quarter 2008

  • Order intake increased by 12* per cent to 4 016 MSEK (3 651).
  • Net sales increased by 13* per cent to 3 904 MSEK (3 516).
  • Operating earnings increased by 22 per cent to 734 MSEK (601). Earnings were adversely affected by exchange rate movements of -56 MSEK.
  • Earnings before taxes increased by 18 per cent to 657 MSEK (555). Earnings were adversely affected by exchange rate movements of -58 MSEK.
  • Net earnings, excluding non-recurring items, increased by 17 per cent to 566 MSEK (483). Including non-recurring items, net earnings increased by 11 per cent.
  • Earnings per share, before dilution, increased by 10 per cent to 2.12 SEK (1.92).
  • The polymers business was listed as a separate company, Hexpol AB, on OMX Nordic Exchange Stockholm, and was de-consolidated from Hexagon as of 1 June.

Comments from Hexagon's CEO Ola Rollén

"We are pleased to present yet another strong quarter from Hexagon. Our order intake and net sales grew by 12 and 13 per cent, respectively, using fixed exchange rates and a comparable structure. Our operating earnings, excluding the recently listed subsidiary Hexpol, grew by a healthy 30 per cent. Our earnings per share grew by 22 per cent during the quarter, excluding non-recurring items and Hexpol. The year 2008 will be challenging in certain market segments, such as light construction, balanced by other areas displaying accelerated growth. We expect to meet our long-term financial target of an increase in earnings per share after tax by 15 per cent in 2008."

Q2 2008 Q2 2007 Change %
Incl. Excl. Incl. Excl. Incl. Excl.
MSEK Hexpol Hexpol Hexpol Hexpol Hexpol Hexpol
Order intake 4 016 3 425 3 651 2 984 12* 12*
Net sales 3 904 3 337 3 516 2 866 13* 12*
Operating earnings (EBIT1) 734 674 601 520 22 30
Operating margin, % 18.8 20.2 17.1 18.1 1.7 2.1
Earnings before taxes 657 604 555 483 18 25
Net earnings excl non-recurring items 566 528 483 433 17 22
Net earnings 566 528 511 461 11 15
Earnings per share excl non-recurring
items, SEK 2.12 1.98 1.81 1.62 17 22
Earnings per share, SEK 2.12 1.98 1.92 1.73 10 14

* Adjusted to fixed exchange rates and a comparable group structure (organic growth).

Hexagon AB is a global measurement technologies company with strong market positions. Hexagon's mission is to develop and market leading technologies and services to measure in one, two or three dimensions, to position and update objects and to time processes. The group has approximately 8 000 employees in 35 countries and net sales of approximately 13 000 MSEK. Read more at www.hexagon.se.

Hexagon's performance excluding the spun-off subsidiary Hexpol

The table below shows Hexagon's performance including non-recurring items and excluding the subsidiary Hexpol, which was spun off during the second quarter to Hexagon's shareholders.

MSEK Q2
2008
Q2
2007
Q1-2
2008
Q1-2
2007
Year
2007
Last 12
months
Operating earnings (EBIT1) 674 520 1 234 971 2 111 2 374
Operating margin, % 20.2 18.1 18.9 17.0 17.8 18.8
Interest income and expenses, net -70 -37 -140 -75 -171 -236
Earnings before taxes excl non
recurring items 604 483 1 094 896 1 940 2 138
Ordinary taxes -76 -50 -139 -104 -238 -273
Net earnings excl non-recurring
items 528 433 955 792 1 702 1 865
Earnings per share 1.98 1.62 3.58 2.97 6.37 6.98
Capital gains - - - 120 114 -6
Other non-recurring items - - - -98 -265 -167
Non-recurring tax gains - 28 - 39 64 25
Net earnings excl Hexpol 528 461 955 853 1 615 1 717
Earnings per share 1.98 1.73 3.58 3.20 6.05 6.43
Hexpol net earnings 1) 38 50 89 94 196 191
Total net earnings 566 511 1 044 947 1 811 1 908
Earnings per share 2.12 1.92 3.92 3.56 6.79 7.14

1) Hexpol included only two months in Q2 2008.

Second quarter 2008

The second quarter reports solid growth. Both order intake and net sales grew in line with Hexagon's mid-term financial plan presented at the Capital Markets Day in December 2007. Order intake and net sales grew by 12 and 13 per cent, respectively, using fixed exchange rates and a comparable group structure.

Market segment trends

The current market trend, that has prevailed since 2004, with above 8 per cent market growth, continued during the second quarter 2008. Hexagon continued to outperform the market growth with an organic growth rate of 12 per cent. Hexagon's current view is to expect similar growth rates for the second half of 2008 as for the first half.

Hexagon has a wide product range sold to several geographical markets and customer segments such as engineering, electronics, IT, medical, defence, construction, public bodies within governments, agriculture and natural resources. Hexagon's risk exposure to a single industry is limited and the company is well prepared for the macroeconomic imbalances that currently are working their way through the global economy.

Geographic market trends

EMEA recorded solid growth in the second quarter. The organic growth in order intake and net sales was 8 and 11 per cent, respectively. The numbers indicate a higher growth rate than in the first quarter. The net sales growth rate is representative for the current situation in EMEA, where slower growth rates in Western Europe are being compensated by strong growth in Middle East, Eastern Europe and Africa. Hexagon expects similar organic growth rates in EMEA in the second half of the year as in the first half.

Americas displayed solid growth during the second quarter. Hexagon has continued to experience strong demand for measurement products in the US engineering sector in spite of the economic uncertainties. Also, demand from the mining, aerospace, medical, and electronics segments was continuously strong during the quarter. The prevailing negative trend within the residential housing and automotive segments continued during the quarter. South America is demonstrating strong growth explained by the region's exposure to oil and gas and the agriculture markets. The organic growth in the Americas in order intake and net sales was 10 and 12 per cent, respectively. Hexagon expects growth rates to remain at these levels in Americas throughout 2008.

Asia recorded an organic growth in order intake and net sales of 26 and 20 per cent, respectively. This is a recovery from the weak growth recorded in the region in the first quarter. The strong growth was obtained from several geographical markets in the region. Several submarkets and industries in the region related to mining, agriculture and oil and gas exploration grew at strong double digit numbers. Hexagon also noted an increased demand from Asian automotive customers that are planning for significant capacity expansions in the region. Geographically, India, Korea, China and South East Asia displayed strong growth. The earth quake in Sichuan, China had an adverse effect of -18 MSEK on the order intake and sales for the region in the quarter. This is a mid-term effect since several customers' plants were demolished. Hexagon expects the organic growth in Asia in the second half of the year to be similar to the rate during the first six months.

Second quarter net sales and earnings

Operating earnings (EBIT1) grew by 22 per cent to 734 MSEK (601) in spite of adverse currency movements of -56 MSEK and the de-consolidation of Hexpol included only two months in the second quarter. The operating margin was improved by 1.7 percentage points to 18.8 per cent (17.1) compared to the corresponding quarter in 2007.

The financial net amounted to -77 MSEK (-46) during the second quarter. The significant increase is explained by the numerous, externally financed, acquisitions Hexagon performed during 2007 and the first six months in 2008.

Earnings before taxes increased by 18 per cent to 657 MSEK (555). Earnings were adversely affected by exchange rate movements of -58 MSEK.

Net earnings, excluding Hexpol, increased by 15 per cent to 528 MSEK (461). This corresponds to an increase in earnings per share of 14 per cent to 1.98 SEK (1.73). Excluding non-recurring items and Hexpol, net earnings increased by 22 per cent to 528 MSEK (433), corresponding to an increase in earnings per share of 22 per cent to 1.98 SEK (1.62). Including non-recurring items and Hexpol, net earnings increased by 11 per cent to 566 MSEK (511), resulting in an earnings per share of 2.12 SEK (1.92).

MSEK Q2 2008 Q2 2007 Change % 1)
EMEA 2 232 2 021 11
Americas 947 909 12
Asia 725 586 20
Total 3 904 3 516 13

Net sales per region in the second quarter

1) Adjusted to fixed exchange rates and a comparable group structure (organic growth).

Movements in most important currencies and profit impact in the second quarter

Currency movement Net exposure 1) Profit impact
CHF Strengthened Negative Negative
USD Weakened Positive Negative
EUR Strengthened Positive Positive
Earnings before taxes, MSEK -58

1) Income - cost.

First six months 2008

The first six months reports solid growth in line with Hexagon's mid-term financial plan presented at the Capital Markets Day in December 2007. Order intake and net sales grew by 12 and 13 per cent, respectively, using fixed exchange rates and a comparable group structure. Operating earnings (EBIT1) increased by 23 per cent to 1 377 MSEK (1 121), which corresponds to an operating margin of 17.4 per cent (16.0). Operating earnings (EBIT1) were adversely affected by exchange rate movements of -99 MSEK.

The financial net amounted to -158 MSEK (-92) during the fist six months. The increase is explained by the numerous, externally financed, acquisitions Hexagon performed during 2007 and during the first six months in 2008.

Earnings before taxes, excluding non-recurring items, increased by 18 per cent to 1 219 MSEK (1 029). Including these items, earnings before taxes increased by 16 per cent to 1 219 MSEK (1 051). Earnings were adversely affected by exchange rate movements of -103 MSEK.

Net earnings, excluding Hexpol, increased by 12 per cent to 955 MSEK (853). This corresponds to an increase in earnings per share of 12 per cent to 3.58 SEK (3.20). Excluding non-recurring items and Hexpol, net earnings increased by 21 per cent to 955 MSEK (792), corresponding to an increase in earnings per share of 21 per cent to 3.58 SEK (2.97). Including non-recurring items and Hexpol, net earnings increased by 10 per cent to 1 044 MSEK (947), resulting in an earnings per share of 3.92 SEK (3.56).

Net sales Earnings
MSEK Q1-2
2008
Q1-2
2007
Change
% 1)
Q1-2
2008
Q1-2
2007
Change
% 1)
Hexagon MT 6 109 5 177 13 1 249 980 27
Hexagon Hexpol 1 419 1 306 n.a. 143 150 n.a.
Other operations 403 534 15 18 20 n.a.
Group costs and eliminations - -2 -33 -29 -14
Operating earnings (EBIT1) 1 377 1 121 23
Per cent of net sales 17.4 16.0
Interest income and expenses, net -158 -92 -72
Earnings before non-recurring
items 1 219 1 029 18
Capital gains - 120 n.a.
Other non-recurring items - -98 n.a.
Net sales 7 931 7 015 13
Earnings before taxes 1 219 1 051 16

Net sales and earnings per business area the first six months

Net sales per region the first six months

MSEK Q1-2 2008 Q1-2 2007 Change % 1)
EMEA 4 579 4 241 10
Americas 1 942 1 626 16
Asia 1 410 1 148 19
Total 7 931 7 015 13

1) Adjusted to fixed exchange rates and a comparable group structure (organic growth).

Profitability

Capital employed, defined as total assets less non-interest bearing liabilities, increased to 19 040 MSEK (15 706). Return on average capital employed was 14 per cent (15). Return on average shareholders' equity was 21 per cent (21). The capital turnover rate was 0.8 times (0.9).

Financial position

Shareholders' equity, including minority interests, increased to 9 231 MSEK (9 104). The equity ratio was 40 per cent (47). The group's total assets increased to 22 795 MSEK (19 203).

The decrease in equity ratio is explained by the fact that Hexagon's main exposure to net assets denominated in foreign currencies is the CHF. This exposure is partially hedged. Exposure to other currencies has not been hedged.

On 30 June 2008, cash and unutilized credit limits totalled 3 495 MSEK (5 242). Hexagon's net debt was 8 975 MSEK (5 731), and the net indebtedness was 0.97 (0.63). Interest coverage ratio was 7.8 (10.0).

Cash flow

During the first six months, cash flow from operations before changes in working capital increased by 29 per cent to 1 417 MSEK (1 095), corresponding to 5.34 SEK (4.13) per share. Cash flow from operations decreased to 680 MSEK (854), corresponding to 2.56 SEK (3.22) per share. The operating cash flow was 237 MSEK (511). The second quarter displayed a significant working capital build-up related to the planned launch of new products during the second half of 2008.

Investments and depreciation

Hexagon's net investments, excluding acquisitions and divestitures, were -443 MSEK (-343). Depreciation and write-downs during the first six months was -347 MSEK (-312).

Tax rate

Hexagon's tax cost for the first six months totalled -175 MSEK (-104), corresponding to a tax rate of 14 per cent (10). The tax cost is affected by the fact that a considerable part of Hexagon's earnings is generated in foreign subsidiaries located in countries where the tax rates differ from those in Sweden as well as the fact that capital gains are essentially exempt from tax. Tax expenses in 2007 benefited from revaluations of deferred tax assets and liabilities due to changes in Hexagon's legal and tax structure. Disregarding nonrecurring tax gains, the effective tax rate during the period was 14 per cent (14).

Employees

The average number of employees in Hexagon during the first six months of the year was 9 714 (8 007). Excluding Hexpol, the average number of employees in Hexagon during the first six months of the year was 7 815 (5 865).

The number of employees at the end of the second quarter was 8 331 (8 180). Excluding Hexpol, the number of employees at the end of the second quarter 2007 was 5 999.

The increase is mainly due to acquisitions as well as the organic expansion of the core organisation during the past 12 months.

Share data

Earnings per share during the second quarter increased by 10 per cent to 2.12 SEK (1.92). Excluding non-recurring items and Hexpol, earnings per share increased by 22 per cent to 1.98 SEK (1.62).

Earnings per share during the first six months increased by 10 per cent to 3.92 SEK (3.56). Excluding non-recurring items and Hexpol, earnings per share increased by 21 per cent to 3.58 SEK (2.97).

The distribution of the shares of Hexpol entailed a decrease in equity per share of -3.31 SEK.

At full exercise of existing stock option programmes, the dilution effect would be 1.0 per cent of the share capital and 0.7 per cent of the number of votes.

Hexagon Measurement Technologies

The prevailing trend during the past four years with strong organic growth, continued during the second quarter. The organic growth amounted to 12 per cent in order intake and 12 per cent in net sales. The improvement in operating earnings exceeded Hexagons financial plan. This is primarily due to a favourable product mix in combination with favourable sourcing contracts for components. The operating margin improved by 2.2 percentage points to 21.8 per cent (19.6) in spite of the adverse exchange rate effect and the increased resources Hexagon has committed into research and development. These research and development efforts will lead to the release of new technologies and products, starting in the first half of 2009, across almost all product areas.

The demand for Hexagon's products in EMEA was continuously solid during the second quarter. Growth rates came down from 2007 levels due to a weaker light construction market. The organic growth in order intake and net sales amounted to 7 and 10 per cent, respectively. 2008 will continue to demonstrate strong growth in the region fuelled by an increased demand from the European automotive sector, a continuous high demand from the Western Europe engineering sector, as well as an increased demand from infrastructural projects in Western and Eastern Europe, Middle East and Russia offsetting a somewhat weaker market in light construction and engineering in UK, Italy and Spain.

In the Americas, the US based engineering sector's demand for Hexagon's products grew strongly during the second quarter since it benefited from increased volumes fuelled by a weak US dollar. Hexagon also had good demand from customers involved in large infrastructural projects as well as an increased demand from sectors such as mining, oil and gas, aerospace, electronics and medical technologies. Hexagon noted a deterioration in demand from defence related customers in the US. The two weak segments: automotive and residential housing continued their trend with diminishing demand for measurement products. The organic growth in order intake and net sales was 10 and 12 per cent, respectively. Hexagon expects the prevailing imbalances between segments in the region to continue throughout 2008. The weak areas will continue to perform poorly whilst the strong areas might gain momentum over the quarters to come. Hexagon will continue to invest in local service and distribution activities throughout the region as well as launching regionally adapted products in 2008.

Asia continued its strong organic growth in the second quarter. The organic growth in order intake and net sales was 25 and 19 per cent, respectively. Hexagon has continued to expand in the region during the quarter and all major markets in the region but Japan grew significantly. Several submarkets and industries in the region related to mining, agriculture and oil and gas exploration grew at strong double digit numbers. Hexagon also noted an increased demand from the Asian automotive industry that is planning for a significant capacity expansion in the region. Geographically, India, Korea, China and South East Asia displayed strong growth. The micro segment of the measurement technologies market was adversely affected by -18 MSEK by the earth quake in Sichuan, China, during the quarter since several customers manufacturing facilities were demolished. Hexagon expects the overall demand to be continuously strong in the region during 2008.

For the business area as a whole, order intake grew to 3 227 MSEK (2 796) during the quarter. Net sales grew to 3 135 MSEK (2 694). Using fixed exchange rates and a comparable structure, both order intake and net sales grew by 12 per cent. Operating earnings (EBIT1) increased by 29 per cent to 683 MSEK (529), which corresponds to an operating margin of 21.8 per cent (19.6).

The number of employees by the end of the second quarter amounted to 7 887 (5 562).

Q2 Q2 Change Q1-2 Q1-2 Change
MSEK 2008 2007 % 2008 2007 %
Order intake 3 227 2 796 121) 6 376 5 511 121)
Net sales 3 135 2 694 121) 6 109 5 177 131)
Operating earnings (EBIT1) 683 529 29 1 249 980 27
Operating margin, % 21.8 19.6 2.2 20.4 18.9 1.5

1) Adjusted to fixed exchange rates and a comparable group structure (organic growth).

Hexpol

During the quarter, Hexpol was distributed to the shareholders of Hexagon and listed as a separate company at the OMX Nordic Exchange Stockholm on 9 June 2008. As of June 2008, Hexpol is no longer included in the consolidated accounts of Hexagon.

Hexpol's order intake for two months amounted to 591 MSEK compared to 667 MSEK for the full quarter in 2007. Net sales for two months amounted to 567 MSEK compared to 650 MSEK for the full quarter in 2007.

Operating earnings (EBIT1) for two months amounted to 60 MSEK compared to 81 MSEK for the full quarter in 2007.

The number of employees by the end of the second quarter was 0 (2 181).

MSEK Q2 2008 1) Q2 2007 Q1-2 2008 2) Q1-2 2007
Order intake 591 667 1 425 1 338
Net sales 567 650 1 419 1 306
Operating earnings (EBIT1) 60 81 143 150

1) The financial outcome of Hexpol for two months.

2) The financial outcome of Hexpol for five months.

For information regarding Hexpol activities and results during the second quarter, please refer to the Hexpol AB Interim Report at www.hexpol.com.

Other operations

During the second quarter, order intake increased to 198 MSEK (188). Net sales increased to 202 MSEK (173). Using fixed exchange rates and a comparable structure, order intake and net sales grew by 5 and 16 per cent, respectively. Operating earnings (EBIT1) increased to 10 MSEK (7).

The number of employees by the end of the second quarter was 433 (426).

Q2 Q2 Change Q1-2 Q1-2 Change
MSEK 2008 2007 % 2008 2007 %
Order intake 198 188 51) 372 582 81)
Net sales 202 173 161) 403 534 151)
Operating earnings (EBIT1) 10 7 43 18 20 n.a.2)

1) Adjusted to fixed exchange rates and a comparable group structure (organic growth).

2) Not applicable due to divested businesses.

Associated companies

Associated companies affected Hexagon's earnings during the first six months by 2 MSEK (-33). During the first quarter 2007 earnings were affected by a write-off of Hexagon's investment in the joint venture company Outokumpu Nordic Brass by -35 MSEK.

Parent company

The parent company's earnings after financial items were -275 MSEK (-50). The solvency ratio of the parent company was 29 per cent (40). The equity was 5 179 MSEK (6 651). Liquid funds including unutilized credit limits was 2 728 MSEK (4 745).

Accounting principles

Hexagon applies International Financial Reporting Standards (IFRS) as adopted by the European Union. Hexagon's interim report for the group is designed in accordance with IAS 34, "Interim Financial Reporting" and the Annual Accounts Act. Parent company accounts are prepared in accordance with the Annual Accounts Act. Accounting principles and calculation methods are unchanged from those applied in the Annual Report for 2007.

Risks and uncertainty factors

As an international group with a wide geographic scope, Hexagon is exposed to a number of business and financial risks. The business risks can be divided into strategic, operational and legal risks. The financial risks are related to such factors as exchange rates, interest rates, liquidity, the giving of credit, raw materials and financial instruments. Risk management in Hexagon aims to identify, control and reduce risks. This work begins with an assessment of the probability of risks occurring and their potential effect on the group. For a detailed description of risks and risk management refer to the Annual Report for 2007. No significant risks other than the risks described therein are deemed to be currently relevant.

Significant events during the second quarter

Acquisitions

  • On 9 June, the American company Advanced Metrology Solutions was acquired. Advanced Metrology Solutions is a leading distributor of precision metrology products in a nine-state territory, stretching from Michigan to Florida. The company is a leading Sheffield CMM products distributor. The company also sells other Hexagon brands, including ROMER portable arm measuring systems, TESA precision hand tools and PC-DMIS software. Excluding inter-company sales, Advanced Metrology Solutions will add approximately 30 MSEK to the Hexagon annual sales. The company has shown solid growth over the last years and currently employs 19 people. Advanced Metrology Solutions is consolidated as of 7 June 2008.
  • On 23 June, the Swedish software company Viewserve AB was acquired. Viewserve is a well-established service and software company offering a web-based fleet management system to the construction market. Viewserve's web-based GPS platform facilitates monitoring of vehicles and work activities, and can be used to notify individual consumers about work carried out. Viewserve gives the customer real time and historic information presented geographically and statistically which enables the customer to effectively optimize the utilization of resources and maximize

profitability. Viewserve was founded in 2005 and employs today 12 people. The company is expected to have a turnover of approximately 7 MSEK in 2008 and is expected to continue to grow at double digit rates in the years to come. Viewserve is consolidated as of 23 June 2008.

  • On 24 June, the German company Messtechnik Wetzlar GmbH was acquired. MTWZ is a leading developer and provider of software solutions for quality control of complex mechanical parts in the power train area. Also, MTWZ is a solutions provider for turnkey projects around material handling metrology solutions. Excluding inter-company sales, MTWZ will add approximately 20 MSEK to the Hexagon annual sales. The company has recorded a healthy growth over the last years and is expected to continue the growth path. The company employs 34 people. MTWZ is consolidated as of 1 July 2008.
  • On 27 June, the German m&h Group was acquired. m&h is a leading developer, manufacturer and distributor of machine tool probes including related software and services. The Group has a strong technology and intellectual property base. m&h was founded in 1991 and employs today 55 people. The Group had a turnover of approximately 90 MSEK in 2007 and has recorded a healthy growth over the last years. The acquisition of m&h will position Hexagon as a leading player in the machine tool probing segment. m&h is consolidated as of 1 July 2008

Distribution and listing of Hexpol

  • All of the shares in Hexagon Polymers AB, renamed to Hexpol AB, were distributed to the shareholders of Hexagon in proportion to their current shareholding in Hexagon. For each multiple of ten class A or class B shares, one share of the corresponding class of Hexpol shares was received. The record date at VPC for receipt of Hexpol shares was 5 June 2008. The final date for trading in Hexagon shares including the right to receive shares in Hexpol was 2 June 2008.
  • Hexpol AB was listed on OMX Nordic Exchange Stockholm on 9 June 2008.

Significant events after the end of the second quarter

  • On 24 July, the Chinese company Serein Metrology (Shenzhen) Co., Ltd was acquired. Serein Metrology develops and produces a wide range of advanced precision measuring instruments in the micro area of the measurement technologies market. Serein Metrology is based in Shenzhen, China, and employs today 98 people. The company had a turnover of approximately 4 MUSD in 2007 and is expected to grow at a double digit rate in the years to come. Serein Metrology is consolidated as of 1 August 2008.
  • On 7 August, Hexagon announced the inauguration of a new assembly and manufacturing facility in Noida, India, that will supply locally assembled coordinate measuring machines to customers throughout the Indian subcontinent. The facility will gradually cover the full range of metrology products including articulated arms.

Outlook 2008

Hexagon continued to strengthen its market position, product range and structure for continuous growth in sales and earnings during the second quarter. Hexagon expects to meet its long-term financial target of an increase in earnings per share after tax by 15 per cent in 2008.

Telephone conference 8 August at 15:00 CET

The interim report for the second quarter will be presented on 8 August at 15:00 CET at a telephone conference. For participation, please see instructions at the Hexagon website.

Financial information

Hexagon gives financial information at the following occasions:

Interim Report Q3 2008 28 October 2008
Year-End Report 2008 6 February 2009
Annual General Meeting 2009 6 May 2009
Interim Report Q1 2009 6 May 2009
Interim Report Q2 2009 6 August 2008

Financial information is available in Swedish and English at the Hexagon website and can be ordered via phone +46 8 601 26 20 or e-mail [email protected]

The Board of Directors and the CEO and President declare that this six-months Interim Report provides a true and fair overview of the company's and the group's operations, their financial position and performance, and describes material risks and uncertainties facing the company and companies within the group.

Stockholm, Sweden, 8 August 2008

Hexagon AB (publ)

Melker Schörling Chairman of the Board

Ulf Henriksson Board Member

Maths O. Sundqvist Board Member

Mario Fontana Board Member

Gun Nilsson Board Member

Ola Rollén CEO and President Board Member

This Interim Report is a type of information that Hexagon AB (publ) is obliged to disclose in accordance with the Swedish Securities Market Act and /or the Financial Instruments Trading Act. The information was submitted for publication on 8 August 2008 at 08:00 CET.

This Interim Report has not been audited by the company's auditors.

Hexagon AB (publ) P.O Box 1112 Phone: +46 8 601 26 20 Registration number 556190-4771 SE-131 26 Nacka Strand Fax: +46 8 601 26 21 Registered Office: Stockholm Sweden www.hexagon.se

Consolidated income statement in summary

MSEK Q2
2008
Q2
2007
Q1-2
2008
Q1-2
2007
Year
2007
Last 12
months
Net sales 3 904 3 516 7 931 7 015 14 587 15 503
Cost of goods sold -2 144 -2 044 -4 472 -4 179 -8 490 -8 783
Gross profit 1 760 1 472 3 459 2 836 6 097 6 720
Sales and administration costs etc.
Earnings from shares in associated
-1 027 -871 -2 084 -1 780 -3 910 -4 214
companies 1 0 2 -33 -31 4
Capital gains - - - 120 114 -6
Operating earnings 1) 734 601 1 377 1 143 2 270 2 504
Interest income and expenses, net -77 -46 -158 -92 -214 -280
Earnings after financial items 657 555 1 219 1 051 2 056 2 224
Tax -91 -44 -175 -104 -245 -316
Net earnings 2) 566 511 1 044 947 1 811 1 908
1) of which non-recurring items - - - 22 -151 -173
2) of which minority interest 3 2 5 4 11 12
Including depreciation and write
downs of 3)
-169 -145 -347 -312 -803 -838
3) of which amortization on excess
values identified at acquisition
-24 -13 -48 -25 -63 -86
Earnings per share, SEK
Earnings per share after dilution,
2.12 1.92 3.92 3.56 6.79 7.14
SEK 2.12 1.91 3.91 3.54 6.77 7.13
Shareholder's equity per share, SEK 34.59 34.16 34.59 34.16 37.69 34.59
Closing number of shares, thousand 265 520 265 350 265 520 265 350 265 350 265 520
Average number of shares, thousand
Average number of shares after
265 412 265 235 265 381 265 206 265 278 265 366
dilution, thousand 265 792 265 902 265 763 266 063 266 034 265 884

Consolidated balance sheet in summary

30/6 30/6 31/12
MSEK 2008 2007 2007
Intangible fixed assets 13 590 10 471 14 151
Tangible fixed assets 1 593 2 002 2 277
Financial fixed assets 73 61 76
Deferred tax assets 649 394 492
Total fixed assets 15 905 12 928 16 996
Inventories 2 683 2 199 2 586
Accounts receivable 2 751 2 739 3 075
Other receivables 441 380 465
Prepaid expenses and accrued income 265 178 206
Total current receivables 3 457 3 297 3 746
Cash and cash equivalents 750 779 1 612
Total current assets 6 890 6 275 7 944
Total assets 22 795 19 203 24 940
Attributable to the parent company's shareholders 9 184 9 064 10 002
Attributable to minority 47 40 44
Total shareholders' equity 9 231 9 104 10 046
Interest bearing liabilities 9 112 5 991 9 789
Other liabilities 37 75 17
Pension provisions 401 450 433
Tax provisions 639 285 668
Other provisions – long-term 141 101 192
Total long-term liabilities 10 330 6 902 11 099
Other provisions – short-term 217 129 208
Interest bearing liabilities 88 161 170
Accounts payable 1 045 1 202 1 473
Other liabilities 805 673 757
Accrued expenses and deferred income 1 079 1 032 1 187
Total short-term liabilities 3 234 3 197 3 795
Total equity and liabilities 22 795 19 203 24 940
30/6 30/6 31/12
MSEK 2008 2007 2007
Opening shareholders' equity 10 046 8 609 8 609
Change in translation reserve 101 -41 224
Effect of currency hedging -658 56 -177
Change in hedging reserve 3 -6 -1
Tax attributable to items recognized directly in
shareholders' equity 178 -11 35
Total revenues and costs recognized directly in
shareholders' equity excluding transactions
involving company shareholders -376 -2 81
Net earnings for the period 1 044 947 1 811
Total revenues and costs excluding transactions
involving company shareholders 1) 668 945 1 892
Dividend -1 509 -442 -448
Stock option payments 27 - -
New share issue 19 21 21
Effect of acquisitions and divestments of
subsidiaries -23 -31 -36
Benefit pertaining to options recognized as
operating expenses 3 2 8
Closing shareholders' equity 2) 9 231 9 104 10 046
1) of which:
Parent company shareholders
660 942 1 878
Minority in subsidiary 8 3 14
2) of which:
Parent company shareholders
9 184 9 064 10 002
Minority in subsidiary 47 40 44

Revenues and costs and change in shareholders' equity

Development of number of shares

Nominal
value, SEK
Series A Series B Total
2007-12-31 2 11 812 500 253 537 485 265 349 985
New issue, options exercised 2 - 169 785 169 785
2008-06-30 2 11 812 500 253 707 270 265 519 770

Consolidated cash flow analysis

MSEK Q2
2008
Q2
2007
Q1-2
2008
Q1-2
2007
Year
2007
Cash flow from operations before
change in working capital
764 582 1 417 1 095 2 472
Cash flow from change in working
capital
-264 71 -737 -241 -445
Cash flow from operations 500 653 680 854 2 027
Cash flow from ordinary investing
activities
-233 -167 -443 -343 -825
Operating cash flow 267 486 237 511 1 202
Cash flow from other investment
activities -655 -65 -9042) 128 -3 031
Dividend -629 -442 -629 -442 -448
Stock option payments 27 - 27 - -
Cash flow from other financing activities 919 486 460 100 3 374
Change in liquid assets1) -71 465 -809 297 1 097

1) The currency effect in liquid assets was -53 MSEK (1) during the first six months.

2) Acquisitions -685 MSEK, cash and bank balances in distributed Hexpol -220 MSEK and other 1 MSEK.

Key ratios

Q2 Q2 Q1-2 Q1-2 Year
2008 2007 2008 2007 2007
Operating margin, % 18.8 17.1 17.4 16.0 16.6
Profit margin before taxes, % 16.8 15.8 15.4 15.0 14.1
Return on shareholders' equity, % 23.5 22.4 21.2 21.0 19.5
Return on capital employed, % 14.6 15.9 13.6 15.1 14.3
Solvency ratio, % 40.5 47.4 40.5 47.4 40.3
Net indebtedness 0.97 0.63 0.97 0.63 0.88
Interest coverage ratio 8.6 9.8 7.8 10.0 8.8
Average number of shares, thousands 265 412 265 235 265 381 265 206 265 278
Earnings per share, SEK 2.12 1.92 3.92 3.56 6.79
Earnings per share excl non-recurring
items, SEK 2.12 1.81 3.92 3.33 6.58
Earnings per share excl non-recurring
items and Hexpol, SEK 1.98 1.62 3.58 2.97 6.37
Cash flow per share, SEK 1.88 2.46 2.56 3.22 7.64
Cash flow per share before change in
working capital, SEK 2.88 2.19 5.34 4.13 9.32
Share price, SEK 110 132 110 132 135

Order intake

2008 2007
MSEK Q1 Q2 Q1 Q2 Q3 Q4 Year
Hexagon MT 3 149 3 227 2 715 2 796 2 676 3 047 11 234
Hexpol 1) 834 591 671 667 777 709 2 824
Other operations 174 198 127 154 210 231 722
Divested businesses 2) - - 267 34 34 24 359
Group 4 157 4 016 3 780 3 651 3 697 4 011 15 139

1) Included only two months in Q2 2008.

2) Johnson Metall, Eurosteel and Tidamek.

Net sales

2008 2007
Q1 Q2 Q1 Q2 Q3 Q4 Year
2 974 3 135 2 483 2 694 2 607 3 153 10 937
852 567 656 650 680 744 2 730
201 202 145 144 135 203 627
- - 216 29 26 24 295
- - -1 -1 - - -2
4 027 3 904 3 499 3 516 3 448 4 124 14 587

1) Included only two months in Q2 2008.

2) Johnson Metall, Eurosteel and Tidamek.

Operating earnings (EBIT1)

2008 2007
MSEK Q1 Q2 Q1 Q2 Q3 Q4 Year
Hexagon MT 566 683 451 529 486 675 2 141
Hexpol 1) 83 60 69 81 86 74 310
Other operations 8 10 1 6 1 7 15
Divested businesses 2) - - 12 1 0 2 15
Group costs and
eliminations -14 -19 -13 -16 -13 -18 -60
Group 643 734 520 601 560 740 2 421
Margin, % 16.0 18.8 14.9 17.1 16.2 17.9 16.6

1) Included only two months in Q2 2008.

2) Johnson Metall, Eurosteel and Tidamek.

Net sales

2008 2007
MSEK Q1 Q2 Q1 Q2 Q3 Q4 Year
EMEA 2 347 2 232 2 220 2 021 1 993 2 412 8 646
Americas 995 947 717 909 850 1 075 3 551
Asia 685 725 562 586 605 637 2 390
Group 1) 4 027 3 904 3 499 3 516 3 448 4 124 14 587

1) Hexpol included only two months in Q2 2008.

Q1-2 2008 Q1-2 2007
MSEK Acquisit. Divest. Acquisit. Divest.
Intangible fixed assets 634 -1 108 454 -15
Other fixed assets 6 -723 15 -159
Total fixed assets 640 -1 831 469 -174
Total current assets 180 -1 009 129 -499
Total assets 820 -2 840 598 -673
Shareholders' equity incl. minority interests -11 - 2 -11
Total long-term liabilities 22 -1 435 74 -56
Total short-term liabilities 97 -525 92 -192
Total liabilities 108 -1 960 168 -259
Total net assets 712 -880 430 -414
Total acquisition cost/ divestment income -695 - -523 534
Divested net assets - -880 - -414
Capital gains - - - 120
Distributed to Hexagon's shareholders - -880 - -
Total acquisition cost/ divestment income -695 - -523 534
Adjustment for cash and bank balances in
acquired/ divested entities 27 -220 30 -2
Adjustment for non-paid part of acquisition cost/
divestment income incl. payment of items from
prior year -17 - 93 4
Cash flow from acquisitions/ divestments -685 -220 -400 536

Acquisitions and divestments

Acquired entities have converted to IFRS at the acquisition date, which has entailed a change compared to the accounting standards previously applied. Due to the fact that results from operations and financial position in accordance with IFRS are not available, as well as the absence of materiality of the acquisitions, Hexagon does not present information as to how Hexagon's results would have appeared if the acquisitions were made as of the commencement of the reporting period.

Distribution and listing of Hexpol

Due to the distribution of shares in Hexpol, Hexagon's capital employed decreased by -2 397 MSEK and interest bearing provisions and liabilities decreased by -1 517 MSEK with a corresponding net effect on equity of -880 MSEK.

Parent company income statement in summary

MSEK Q2
2008
Q2
2007
Q1-2
2008
Q1-2
2007
Year
2007
Net sales 6 6 12 12 24
Administration cost -25 -15 -40 -26 -51
Operating earnings -19 -9 -28 -14 -27
Earnings from shares in Group companies 181 - 181 - -
Interest income and expenses, net -9 -19 -428 -36 -128
Earnings after financial items 153 -28 -275 -50 -155
Tax 8 8 128 18 48
Net earnings 161 -20 -147 -32 -107

Parent company balance sheet in summary

MSEK 30/6 2008 30/6 2007 31/12 2007
Total fixed assets 16 692 15 084 18 996
Total current receivables
Cash and cash equivalents
724
304
1 073
431
254
370
Total current assets 1 028 1 504 624
Total assets 17 720 16 588 19 620
Total shareholders' equity 5 179 6 651 6 655
Total long-term liabilities 8 844 6 216 9 816
Total short-term liabilities 3 697 3 721 3 149
Total equity and liabilities 17 720 16 588 19 620

Definitions

Financial definitions

Amortization on excess
values
Amortization on the difference between carrying value of intangible
fixed assets in acquired subsidiaries and the value Hexagon assigned
those assets upon date of acquisition.
Capital employed Total assets less non-interest-bearing liabilities.
Capital turnover rate Net sales for the year divided by average capital employed.
Cash flow Cash flow from operating activities after change in working capital.
Cash flow per share Cash flow from operating activities after change in working capital,
divided by average number of shares.
Earnings before interest net Operating earnings plus earning from other securities classified as fixed
assets.
Earnings per share Net earnings divided by average number of shares.
Equity ratio Shareholders' equity including minority interests as a percentage of total
assets.
Interest cover ratio Earnings after financial items plus financial expenses divided by
financial expenses.
Investments Purchases less sales of tangible and intangible fixed assets, excluding
those included in acquisitions and divestitures of subsidiaries.
Net indebtedness Interest-bearing liabilities less liquid assets divided by shareholders'
equity excluding minority interests.
Operating earnings (EBIT1) Operating earnings excluding capital gain on shares in group companies
and other non-recurring items.
Operating margin Operating earnings (EBIT1) as a percentage of net sales for the period.
Profit margin before tax Earnings after financial items as a percentage of net sales for the period.
Return on capital employed Earnings after financial items plus financial expenses as a percentage of
average capital employed.
Return on equity Net earnings excluding minority interests as a percentage of average
shareholders' equity excluding minority interests.
Shareholders' equity per
share
Shareholders' equity excluding minority interests divided by the number
of shares at year-end.
Share price Last settled transaction on OMX Nordic Exchange on the last business
day for the period.
Business definitions
Americas North, South and Central America.
Asia Asia, Australia and New Zealand.
EMEA Europe, Middle East and Africa.

Talk to a Data Expert

Have a question? We'll get back to you promptly.