AI assistant
Arjo — Interim / Quarterly Report 2023
Oct 19, 2023
2881_10-q_2023-10-19_ca46db98-5863-4b12-86f8-db3a46f35ebd.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer
INTERIM REPORT JANUARY–SEPTEMBER 2023
Q3
A strong third quarter
July-September 2023 in brief
- Net sales increased to SEK 2,777 M (2,519). Net sales grew organically by 4.6%.
- Adjusted EBITDA increased 19.8% to SEK 504 M (420).
- Adjusted operating profit increased 41.2% to SEK 207 M (147).
- Profit after financial items rose to SEK 130 M (115).
- Earnings per share increased to SEK 0.36 (0.32).
- Cash flow from operations rose to SEK 598 M (280), corresponding to a cash conversion of 120.8% (67.7).
- Launch of Evenda a new bed customized for people living with dementia, which is estimated to affect more than 60% of long-term care residents.
"We are leaving behind a quarter of growth and improved profitability in line with our ambitions, as well as a strong cash flow. Rental and service performed well globally and we are continuing to see signs of a gradual improvement in the US, despite a challenging market situation. With high activity levels, we continue our efforts to strengthen Arjo's positions in both the short and the long term."
JOACIM LINDOFF PRESIDENT & CEO
| Financial summary | |
|---|---|
| ------------------- | -- |
| SEK M | Quarter 3 2023 |
Quarter 3 2022 |
Jan–Sep 2023 |
Jan–Sep 2022 |
Rolling 12 months |
Full-year 2022 |
|---|---|---|---|---|---|---|
| Net sales | 2,777 | 2,519 | 8,101 | 7,293 | 10,787 | 9,979 |
| Gross profit1) | 1,170 | 1,023 | 3,426 | 3,079 | 4,527 | 4,180 |
| Gross margin, %1) | 42.1 | 40.6 | 42.3 | 42.2 | 42.0 | 41.9 |
| Adjusted EBITA2) | 280 | 217 | 823 | 756 | 1,112 | 1,044 |
| Adjusted EBITA margin, %2) | 10.1 | 8.6 | 10.2 | 10.4 | 10.3 | 10.5 |
| Adjusted EBITDA2) | 504 | 420 | 1,468 | 1,340 | 1,968 | 1,841 |
| Adjusted EBITDA margin, %2) | 18.1 | 16.7 | 18.1 | 18.4 | 18.2 | 18.4 |
| Operating profit (EBIT) | 199 | 140 | 561 | 529 | 722 | 691 |
| Adjusted operating profit (EBIT)2) | 207 | 147 | 609 | 549 | 826 | 765 |
| Profit after financial items | 130 | 115 | 392 | 472 | 517 | 597 |
| Net profit for the period | 98 | 86 | 294 | 354 | 388 | 447 |
| Number of shares, thousands | 272,370 | 272,370 | 272,370 | 272,370 | 272,370 | 272,370 |
| Earnings per share, SEK | 0.36 | 0.32 | 1.08 | 1.30 | 1.42 | 1.64 |
| Cash flow from operations | 598 | 280 | 1,397 | 464 | 1,849 | 915 |
| Cash conversion, % | 120.8 | 67.7 | 98.2 | 35.1 | 98.9 | 51.8 |
Q3 ARTICLE NAME
-
Comparative figures for 2022 have been adjusted for an incorrect classification from other operating expenses of SEK +31 M to cost of goods sold of SEK –31 M. Of this adjustment, SEK 13 M is attributable to the first quarter and SEK 18 M to the second quarter. This impacted the gross margin for 2022 by –0.4% for the January–September period, and –0.3% for the full-year.
-
Before exceptional items. See Alternative performance measures on page 18 and definitions on page 21.
Strong core business driving growth
We continue to see high demand for our products and solutions, and the Group grew 4.6% organically in the third quarter. The trend was generally positive in Global Sales, with mixed results in the markets. In North America, we delivered a strong quarter, with continued profitable growth in Canada. The US grew by 8% organically compared with a turbulent third quarter last year, which strengthens our assessment of a gradual improvement in this key market despite the challenging market situation.
Steps toward improved profitability
The gross margin continued to gradually improve. Rental and particularly service made positive contributions in the quarter, and with healthy growth prospects ahead, these will be important drivers for continuing to improve the gross margin over time. Supply chains are continuing to stabilize, and the Group's production efficiency is now at pre-pandemic levels. At the same time, we are seeing clear direct and indirect effects from the continuing high inflation. The price adjustments and efficiency improvements made within the operations are partly compensating for the higher cost levels, and we will continue our focused efforts in these areas moving forward.
The process of reducing inventory levels is proceeding according to plan and generated a strong operating cash flow for the quarter. Increased interest rates are resulting in significantly higher financial expenses, but we are working actively to reduce both the Group's tied-up capital and net debt in the long term.
Solutions for future care
The focus of the healthcare industry remains dominated by solving shortterm challenges caused by staff shortages and limited resources. Although this means that the roll-out of the outcome-based programs is proceeding more slowly than we had hoped, we are now seeing interest gradually starting to pick up both in our programs and in strengthening preventive efforts in healthcare. During the quarter, we secured important contracts for our pressure injury prevention programs that will be implemented step by step in the fourth quarter.
We also launched Evenda, a new bed for long-term care, during the quarter. The bed is customized for people living with dementia which is estimated to affect more than 60% of long-term care residents. Evenda is expected to serve as a door opener in many markets, and enable increased sales of, for example, pressure injury solutions. The bed is another part of our efforts to strengthen Arjo's position in long-term care where we continue to see many growth opportunities moving forward. Evenda will be followed by a series of future product launches and we look forward to presenting them in 2024 and beyond.
High activity level ahead
Finally, I can conclude that we are leaving a stable quarter behind us. The strategy is being rolled out according to plan, and we continue to balance short and long-term priorities and working closely with our customers. Our recovery from a turbulent 2022 continues and we enter the year's final quarter with a high activity level.
Q3 ARTICLE NAME
JOACIM LINDOFF PRESIDENT & CEO
Continued healthy growth
4.6%
organic sales growth in third quarter of 2023
Group performance
Net sales per segment
| SEK M | Quarter 3 2023 |
Quarter 3 2022 |
Organic change |
Jan–Sep 2023 |
Jan–Sep 2022 |
Organic change |
Rolling 12 months |
Full-year 2022 |
|---|---|---|---|---|---|---|---|---|
| Global Sales | 1,597 | 1,445 | 2.5% | 4,657 | 4,182 | 4.4% | 6,228 | 5,753 |
| North America | 1,085 | 986 | 8.2% | 3,124 | 2,841 | 4.2% | 4,146 | 3,864 |
| Other | 98 | 90 | -0.6% | 333 | 278 | 12.7% | 427 | 372 |
| Eliminations | –3 | –2 | — | –12 | –8 | — | –11 | –10 |
| Total | 2,777 | 2,519 | 4.6% | 8,101 | 7,293 | 4.6% | 10,787 | 9,979 |
Net sales and results
Third quarter 2023
Net sales for the quarter amounted to SEK 2,777 M (2,519), corresponding to an organic increase of 4.6%.
In North America, growth increased 8.2% organically with yet another strong quarter in Canada. Growth was also healthy in the US despite challenging market conditions holding back sales of mainly patient handling equipment. Areas such as rental and service continued to perform well in the quarter.
Global Sales grew 2.5% organically with continuing healthy demand in rental and service. Western European markets such as France, Spain, Austria and Ireland performed well during the quarter, while markets such as Germany and the Netherlands fell back slightly. The trend in Rest of the World was mixed, with a strong performance in markets such as Singapore, Africa and New Zealand, but weaker in Australia.
The gross margin increased to 42.1% (40.6) in the quarter despite higher material costs and continuing inflationary effects, mainly regarding salaries. Transportation costs continued to stabilize during the quarter according to plan. Price adjustments and efficiency improvements are generating the expected effects and compensating to some extent for higher costs.
Operating expenses developed according to plan and cost control throughout the value chain remained good. Most of the year-on-year increase was attributable to higher salary costs caused by inflationary pressure, high IT expenses related to licenses and IT security measures as well as a high level of activity in both product development and in the sales organization.
Exceptional items amounted to SEK –9 M for the quarter and mainly referred to restructuring activities related to, for example, the sales organization in the US.
Adjusted EBITDA rose to SEK 504 M (420). The adjusted EBITDA margin increased to 18.1% (16.7).
Net financial items for the quarter amounted to SEK –68 M (–25). Positive currency effects amounted to SEK 2 M (1) for the quarter.
January–September 2023
Net sales for the period increased organically by 4.6% to SEK 8,101 M (7,293). Sales were particularly high in service and the rental operations, and volumes also increased in Hygiene and DVT.
In North America, growth increased 4.2% organically, with a solid performance in Canada. The US delivered a stronger performance in the second and third quarters of the period, despite continuing challenging market conditions. Growth in the US in the first quarter was held back by factors such as lower critical care rental volumes.
Global Sales grew 4.4% organically in the period with healthy demand, mainly in rental and service. Growth was healthy in several Western European markets, such as Austria, France, Belgium, Spain and Ireland. Several markets in Rest of the World also performed well, with particularly healthy growth in India, New Zealand and Singapore.
The gross margin amounted to 42.3% (42.2) in the period, with good effects from implemented price adjustments and efficiency improvements. An unfavorable product mix with lower volumes in patient handling in the US and higher costs for materials and salaries held back the gross margin for the period.
Operating expenses for the period amounted to SEK 2,834 M (2,528). Adjusted EBITDA for the period increased to SEK 1,468 M
(1,340). The adjusted EBITDA margin was 18.1% (18.4). Net financial items amounted to SEK –169 M (–57) for the period.
Positive currency effects in net financial items amounted to SEK 13 M (19) for the period.
Currency effect
| SEK M | Quarter 3 2023 |
Jan–Sep 2023 |
|---|---|---|
| Translation effect (vs 2022) | ||
| Sales | +143 | +471 |
| Cost of goods sold | –96 | –328 |
| Gross profit | +47 | +143 |
| Operating expenses | –45 | –142 |
| Restructuring and other operating income/expenses |
0 | –1 |
| Total translation effect, EBIT | +2 | 0 |
| Transaction effect (vs 2022) | ||
| Cost of goods sold | +16 | +54 |
| Recognized remeasurement effects | ||
| Other operating income/expenses | +2 | +4 |
Translation effects for the quarter amounted to SEK +2 M and transaction effects to SEK +16 M. In addition, the recognized revaluation effects of operating receivables and liabilities amounted to SEK +2 M for the quarter.
Cash flow and financial position
Cash flow from operations amounted to SEK 598 M (280) for the quarter. The improved cash flow was essentially due to a decline in working capital of SEK –201 M (+103). Inventory build-up declined for the fourth consecutive quarter, generating a positive effect of SEK 34 M (–104), although receivables and liabilities also contributed to the improvement. The improved cash flow meant that the Group's cash conversion increased significantly year-on-year and amounted to 120.8% (67.7) for the quarter. Cash conversion for the nine-month period was 98.2% (35.1), which is above the Group's target of 80%.
Net investments for the quarter amounted to SEK 143 M (204), divided between tangible assets of SEK 79 M (154) and intangible assets of SEK 63 M (50). The investments in tangible assets include investments in the rental fleet of SEK 62 M (122). Arjo paid a capital contribution of SEK 24 M to the associated company BBI during the quarter.
The Group's cash and cash equivalents amounted to SEK 567 M (736) and interest-bearing net debt was SEK 4,735 M (5,138). Arjo has contracted unutilized credit facilities of SEK 4,651 M (4,104) available for refinancing outstanding commercial paper. The equity/assets ratio amounted to 50.2% (47.4). Net debt/adjusted EBITDA declined to 2.5 (2.7).
Research and development
Arjo's gross research and development costs for the quarter amounted to SEK 73 M (57), of which SEK 36 M (30) was charged to operating profit. The gross costs correspond to 2.6% (2.3) of consolidated net sales.
Outlook 2023
Organic sales growth for 2023 is expected to be within the Group's target interval of 3–5%.
Nomination Committee ahead of 2024 Annual General Meeting
In accordance with the resolution of Arjo's 2020 Annual General Meeting, the Nomination Committee in respect of the Annual General Meeting shall be composed of members appointed by the three largest shareholders in terms of voting rights, based on a list of owner-registered shareholders from Euroclear Sweden AB or other reliable ownership information, as of August 31 of each year, and the Chairman of the Board of Directors. In addition, if the Chairman of the Board, in consultation with the member appointed by the largest shareholder in terms of voting rights, deems it appropriate, it shall include an, in relation to the company and its major shareholders, independent representative of the minor shareholders as a member of the Nomination Committee. Ahead of the 2024 Annual General Meeting, Arjo's Nomination Committee comprised Chairman Carl Bennet (Carl Bennet AB), Jannis Kitsakis (Fourth Swedish National Pension Fund), Anna Magnusson (First Swedish National Pension Fund), as well as Board Chairman Johan Malmquist.
Shareholders who would like to submit proposals to Arjo's Nomination Committee ahead of the 2024 Annual General Meeting can contact the Nomination Committee by e-mail at [email protected] or by mail: Arjo AB, Att: Nomination Committee, Hans Michelsensgatan 10, SE-211 20 Malmö, Sweden.
2024 Annual General Meeting
Arjo's Annual General Meeting will be held on April 18, 2024 in Malmö, Sweden. Shareholders wishing to have a matter addressed at the Annual General Meeting on April 18, 2024 can submit their proposal to Arjo's Board Chairman by e-mail: [email protected], or by mail: Arjo AB, Att: Bolagsstämmoärenden, Hans Michelsensgatan 10, SE-211 20 Malmö, Sweden. To ensure inclusion in the notice and thus in the Annual General Meeting's agenda, proposals must be received by the company not later than February 29, 2024.
Arjo's new bed range for long-term care, Evenda, is customized for patients with dementia.
Other events during the quarter
Launch of new bed customized for long-term care
During the quarter, Arjo launched the Evenda bed in selected markets. Evenda can be ordered in three various executions, which provide customizable solutions depending on individual resident challenges and facility preferences. The bed is designed for people living with dementia, a condition estimated to affect more than 60% of long-term care residents. Due to its innovative design, Evenda has been awarded the best possible accreditation rating (class 1a) by the DSDC (Dementia Services Development Centre) at the University of Stirling in Scotland.
With this launch, Arjo is strengthening its offering in the important long-term care segment.
Contributions to research into pressure injury prevention and improved treatment results
During the quarter, Arjo together with Bruin Biometrcis (BBI) presented a number of abstracts and contributions to the research of pressure injury prevention and improved treatment results at the European Pressure Ulcer Advisory Panel (EPUAP) conference. This year's conference was held in Leeds in the UK in September, and Arjo and BBI arranged a well-attended symposium as well as a number of appreciated presentations.
EPUAP is a prominent, independent organization that works to increase know-how in the treatment of pressure injuries and whose guidelines on preventing pressure injuries are currently used throughout Europe.
Other information
Risk management
Customers and healthcare reimbursement systems
A considerable share of Arjo's revenue is derived from sales of products to public sector entities. A political discussion taking place in certain countries concerns whether private healthcare providers should be able to offer publicly funded healthcare services. There is a risk that authorities in countries where Arjo operates will decide to limit or completely discontinue public funding of private healthcare, which could affect the establishment of new hospitals and other healthcare facilities and their purchasing of healthcare products, such as Arjo's emergency and long-term care products. Sales of the Group's products are also dependent on various reimbursement systems in each of Arjo's markets. In many of Arjo's markets (such as the US), it is often the patient's insurance company that – within the framework of the existing political reimbursement system – funds or subsidizes products for the patient's emergency or long-term care. Some of the success for sales of Arjo's products in these markets is dependent on whether Arjo's products have been approved for reimbursement under the various reimbursement systems. Since Arjo conducts operations in many different countries and markets, the above-named risks are limited for the Group as a whole. As part of Arjo's strategy, the Group is increasingly focusing on highlighting the clinical and financial benefits of the Group's products and solutions, something that further reduces the risks described above.
Research and development
Arjo's future growth is also dependent on the continued expansion of new product segments and new product types in existing product segments, which is dependent on the Group's ability to influence, predict, identify and respond to changing customer preferences and needs. Arjo invests in research and development in order to produce and launch new products, but there is no guarantee that any new products will achieve the same degree of success as in the past. Nor is there any certainty that Arjo will succeed in predicting or identifying trends in customer preferences and needs, or that Arjo will identify them earlier than its competitors. To maximize the return on research and development efforts, the Group has a highly structured selection and planning process to ensure that the Group prioritizes correctly when making decisions about potential projects. This process includes careful analyses of the market, technological progress, circularity, product life cycle, choice of production method and selection of subsuppliers. Development activities are conducted in a structured manner and the deliveries of every project undergo a number of fixed control points. Arjo is focused on products and solutions that will lead to more efficient care, in which more patients can be treated, which is expected to drive demand from end customers and therefore market growth. Product development that leads to a broader product range is a means for increasing organic growth in the market in which Arjo operates.
Product liability and damage claims
As a medical device supplier, Arjo, like other healthcare industry players, may sometimes be subject to claims related to product liability and other damage claims. Such claims could involve large financial amounts, result in significant legal expenses and negatively affect the company's reputation and customer relationships. Arjo limits the risk of product liability and other damage claims related to its products and their use through the company's extensive quality and safety activities. A comprehensive insurance program is in place to cover any liability risks (including product liability) to which the Group is exposed.

Protecting and managing the infringement of intellectual property rights
Arjo invests significant financial amounts in research and development, and is continuously developing new products and technological solutions. To secure revenue from these investments, new products and technologies must be protected from unlawful use by competitors. If possible and appropriate, Arjo protects its intellectual property rights by registering patents, design and trademarks. The Group is also dependent upon know-how and trade secrets that cannot be protected under intellectual property law.
The Group has clear instructions on how to prevent, investigate and manage potential cases of infringement. In addition, procedures are in place to ensure efficient maintenance of the existing portfolio of rights.
Changes related to general economic and political conditions
Arjo operates in several parts of the world and, like other companies, is affected by general global economic, financial and political conditions. Demand for Arjo's medical devices and solutions is influenced by various factors, including general macroeconomic trends. Uncertainty about future economic prospects, including political concerns, could adversely affect customers' decisions to buy Arjo's products and solutions, which would adversely affect Arjo's operations, financial position and results. Furthermore, changes in the political situation in a region or country, or political decisions affecting an industry or country, could also have a material adverse impact on sales of Arjo's products. Since Arjo operates in a large number of geographical markets, this risk is limited for the Group as a whole.
Since March 2, 2022, Arjo has stopped all deliveries and production of equipment destined to Russia due to the ongoing Russian invasion of Ukraine until future notice. This is in line with the robust sanctions imposed on Russia by other countries. In 2021, Russia accounted for 0.2% of Arjo's total revenue. According to the company's forecast, equipment worth approx. SEK 50 M was planned to be delivered to Russia in 2022, mainly during the first half of the year. Arjo is carefully monitoring market developments given the turbulent economic situation following the start of the invasion of Ukraine.
Due to the escalating violence in Israel and Gaza in October 2023, the Group is also monitoring developments in the Middle East. Arjo is closely following developments in global inflation.
Risks in the value chain
Unforeseen and sudden events could cause disruptions to production or the supply chain, which could result in higher costs, delivery delays and non-delivery to Arjo's customers. This in turn could have a negative impact on the Group's earnings.
Due to the Covid-19 pandemic, Arjo, like many other companies, has been affected by lower availability of critical components, such as electronic components. A number of measures have been implemented to mitigate this risk and to ensure availability and delivery reliability to Arjo's customers, and this matter is being managed as a high priority.
Sustainability-related risks
Arjo works actively to monitor and continuously evaluate sustainability-related risks and their impact on the Group's operations and earnings. This takes place in the form of, for example, a regular materiality analysis, monitoring targets and commitments and by auditing various units within the company, such as the security aspects of the Group's production facilities or random testing of regulatory compliance. The Group has established a governance structure that involves both the company management and the Board, and works continuously on improving the company's sustainability activities and minimizing associated risks.
Authorities and supervisory bodies
The healthcare market is highly regulated in all of the countries where Arjo operates. Arjo's product range is subject to legislation, including EU Directives and implementing acts regarding medical devices, and the US Food and Drug Administration's (FDA) regulations and related quality systems requirements, which also encompass comprehensive evaluation, quality assurance and product documentation.
Arjo devotes significant efforts and resources to implementing and applying guidelines to ensure regulatory compliance. Annual audits are performed by designated accreditation bodies to ensure compliance for continued CE marking of Arjo's products and international legal requirements, including the FDA, MDSAP and EU MDR.
All of the Group's production facilities are also certified according to ISO 13485 (Medical devices – quality management systems) and/or ISO 9001 (Quality management systems) from BSI The Netherlands.
Financial risk management
Through its operations, Arjo is exposed to a number of financial risks. Arjo's risk management is regulated by a finance policy established by the Board. Ultimate responsibility for managing the Group's financial risks and developing methods and policies for mitigating these risks lies with Group management and Group Finance. The Group's financial risks comprise currency risk, interest-rate risk, credit and counterparty risk, and tax risk, of which currency is the most important risk.
Risk of cyber attacks
Arjo is dependent on IT and its surrounding infrastructure and thus is exposed to the risk of cyber attacks and other forms of intrusion and data security. A defined, governing process is in place to counteract potential risks in this area, and the company works actively on risk assessments of its IT infrastructure and sensitive data as well as testing of these areas. This includes defined mitigating processes and controls, known as IT General Control (ITGC) to protect the company. The internal control environment is evaluated every year both by the company's CISO and by the external auditors. Sensitivity analyses and penetration and restoration tests are performed regularly during the year to ensure sufficient security levels for systems, processes and data. All employees undergo training in IT security and such training is part of the onboarding process for new employees.
Transactions with related parties
Transactions between Arjo and companies in Getinge Group are specified in Note 10.
Forward-looking information
This report contains forward-looking information based on the current expectations of Arjo's Management Team. Although management considers the expectations presented by such forward-looking information to be reasonable, there is no guarantee that these expectations will prove correct. Consequently, actual outcomes may vary considerably compared with what is stated in the forward-looking information, due to such factors as changed conditions regarding the economy, market and competition, changes in legal and regulatory requirements, as well as other policy measures and fluctuations in exchange rates.


The Board of Directors and CEO assure that the interim report provides a true and fair review 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.
Malmö, October 19, 2023
Johan Malmquist Chairman of the Board
Carl Bennet Vice Chairman Eva Elmstedt
Dan Frohm
Ulf Grunander Kajsa Haraldsson
Carola Lemne
Eva Sandling Gralén Joacim Lindoff
President & CEO
Auditor's report
Arjo AB (publ) Corp.reg.no 559092-8064
Introduction
We have reviewed the condensed interim financial information (interim report) of Arjo AB (publ) as of 30 September 2023 and the nine-month period that ended. The board of directors and the CEO are responsible for the preparation and presentation of the interim 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.
Scope of review
We conducted our review in accordance with the International Standard on Review Engagements ISRE 2410, Review of Interim Report Performed by the Independent Auditor of the Entity. 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 International Standards on Auditing, ISA, 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.
Conclusion
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 2023
Öhrlings PricewaterhouseCoopers AB
Cecilia Andrén Dorselius Vicky Johansson Partner in charge
Authorized Public Accountant Authorized Public Accountant
Consolidated financial statements
CONSOLIDATED INCOME STATEMENT
| SEK M | Note | Quarter 3 2023 |
Quarter 3 2022 |
Jan - Sep 2023 |
Jan - Sep 2022 |
Full-year 2022 |
|---|---|---|---|---|---|---|
| Net sales | 2 | 2,777 | 2,519 | 8,101 | 7,293 | 9,979 |
| Cost of goods sold1) | -1,607 | -1,496 | -4,675 | -4,214 | -5,799 | |
| Gross profit1) | 1,170 | 1,023 | 3,426 | 3,079 | 4,180 | |
| Selling expenses | -557 | -507 | -1,629 | -1,455 | -1,969 | |
| Administrative expenses | -378 | -336 | -1,097 | -982 | -1,329 | |
| Research and development costs | 4 | -36 | -30 | -108 | -91 | -115 |
| Exceptional items | 5 | -9 | -7 | -48 | -20 | -74 |
| Other operating income and expenses1) | 11 | 0 | 26 | 5 | 8 | |
| Income from participations in associated companies |
-3 | -3 | -9 | -7 | -10 | |
| Operating profit (EBIT) | 3 | 199 | 140 | 561 | 529 | 691 |
| Net financial items | -68 | -25 | -169 | -57 | -94 | |
| Profit after financial items | 130 | 115 | 392 | 472 | 597 | |
| Taxes | -33 | -29 | -98 | -118 | -149 | |
| Net profit for the period | 98 | 86 | 294 | 354 | 447 | |
| Attributable to: | ||||||
| Parent Company shareholders | 98 | 86 | 294 | 354 | 447 | |
| Number of shares, thousands | 272,370 | 272,370 | 272,370 | 272,370 | 272,370 | |
| Earnings per share, SEK2) | 0.36 | 0.32 | 1.08 | 1.30 | 1.64 |
-
Comparative figures for 2022 have been adjusted for an incorrect classification from other operating expenses of SEK +31 M to cost of goods sold of SEK -31 M. Of this adjustment, SEK 13 M is attributable to the first quarter and SEK 18 M to the second quarter.
-
Before and after dilution. For definition, see page 21.
CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
| SEK M | Quarter 3 2023 |
Quarter 3 2022 |
Jan - Sep 2023 |
Jan - Sep 2022 |
Full-year 2022 |
|---|---|---|---|---|---|
| Net profit for the period | 98 | 86 | 294 | 354 | 447 |
| Other comprehensive income | |||||
| Items that cannot be restated in profit | |||||
| Actuarial gains/losses pertaining to defined-benefit pension plans | 108 | -38 | -34 | -19 | -34 |
| Tax attributable to items that cannot be restated in profit | -27 | 10 | 9 | 5 | 10 |
| Items that can later be restated in profit | |||||
| Translation differences | -192 | 326 | 348 | 933 | 756 |
| Hedges of net investments | 46 | -24 | -52 | -83 | -112 |
| Tax attributable to items that can be restated in profit | 8 | -18 | -15 | -35 | -15 |
| Other comprehensive income for the period, net after tax | -57 | 256 | 255 | 802 | 605 |
| Total comprehensive income for the period | 41 | 343 | 549 | 1,156 | 1,053 |
| Comprehensive income attributable to: | |||||
| Parent Company shareholders | 41 | 343 | 549 | 1,156 | 1,053 |
CONSOLIDATED BALANCE SHEET
| SEK M | Note Sep 30, 2023 Sep 30, 2022 Dec 31, 2022 | |||
|---|---|---|---|---|
| Assets | ||||
| Intangible assets | 7,527 | 7,478 | 7,391 | |
| Tangible assets | 1,832 | 1,782 | 1,802 | |
| Tangible lease assets | 1,127 | 1,143 | 1,107 | |
| Financial assets | 7 | 767 | 756 | 705 |
| Participations in associated companies | 153 | 143 | 132 | |
| Inventories | 1,594 | 1,900 | 1,674 | |
| Accounts receivables | 1,668 | 1,655 | 1,708 | |
| Current financial receivables | 7 | 20 | 23 | 21 |
| Other current receivables | 558 | 703 | 678 | |
| Cash and cash equivalents | 7 | 567 | 736 | 949 |
| Total assets | 15,813 | 16,318 | 16,167 | |
| Shareholders' equity and liabilities | ||||
| Shareholders' equity | 7,941 | 7,727 | 7,624 | |
| Non-current financial liabilities | 7 | 2,295 | 2,704 | 2,823 |
| Non-current lease liabilities | 7 | 814 | 843 | 809 |
| Provisions for pensions, interest-bearing | 7 | 31 | 34 | 29 |
| Other provisions | 256 | 312 | 328 | |
| Current financial liabilities | 7 | 2,085 | 2,300 | 2,322 |
| Current lease liabilities | 7 | 368 | 362 | 359 |
| Accounts payables | 537 | 733 | 587 | |
| Other non-interest-bearing liabilities | 1,485 | 1,303 | 1,286 | |
| Total shareholders' equity and liabilities | 15,813 | 16,318 | 16,167 |
CHANGES IN SHAREHOLDERS´ EQUITY FOR THE GROUP
| SEK M | Share Capital |
Reserves | Retained earnings |
Total share holders´ equity1) |
|---|---|---|---|---|
| Opening balance at January 1, 2022 | 91 | 766 | 6,028 | 6,885 |
| Total comprehensive income for the period | - | 629 | 423 | 1,053 |
| Dividend | - | - | -313 | -313 |
| Closing balance at December 31, 2022 | 91 | 1,395 | 6,138 | 7,624 |
| Opening balance at January 1, 2023 | 91 | 1,395 | 6,138 | 7,624 |
| Total comprehensive income for the period | - | 280 | 269 | 549 |
| Dividend | - | - | -232 | -232 |
| Closing balance at September 30, 2023 | 91 | 1,675 | 6,175 | 7,941 |
- Fully attributable to Parent Company shareholders.
CONSOLIDATED CASH-FLOW STATEMENT
| SEK M Note |
Quarter 3 2023 |
Quarter 3 2022 |
Jan - Sep 2023 |
Jan - Sep 2022 |
Full-year 2022 |
|---|---|---|---|---|---|
| Operating activities | |||||
| Operating profit (EBIT) | 199 | 140 | 561 | 529 | 691 |
| Add-back of amortization, depreciation and write-down 3 |
296 | 274 | 861 | 792 | 1,077 |
| Other non-cash items | -2 | 1 | -16 | 17 | -7 |
| Expensed exceptional items1) | 8 | 7 | 45 | 18 | 72 |
| Paid exceptional items | -9 | -9 | -40 | -24 | -78 |
| Financial items | -63 | 0 | -174 | -33 | -94 |
| Taxes paid | -32 | -30 | -154 | -204 | -233 |
| Cash flow before changes to working capital | 397 | 383 | 1,082 | 1,095 | 1,426 |
| Changes in working capital | |||||
| Inventories | 34 | -104 | 114 | -357 | -165 |
| Current receivables | 72 | -78 | 124 | -115 | -76 |
| Current liabilities | 95 | 79 | 77 | -160 | -270 |
| Cash flow from operations | 598 | 280 | 1,397 | 464 | 915 |
| Investing activities | |||||
| Acquisitions of participations in associated companies2) | -24 | - | -24 | - | - |
| Acquired financial assets | - | - | -10 | -21 | -21 |
| Net investments | -143 | -204 | -496 | -622 | -880 |
| Cash flow from investing activities | -167 | -204 | -530 | -643 | -902 |
| Financing activities | |||||
| Raising of loans | 4,221 | 6,141 | 15,800 | 17,742 | 24,328 |
| Repayment of financial liabilities | -5,080 | -6,947 | -16,703 | -17,234 | -23,747 |
| Repayment of lease liabilities | -108 | -97 | -307 | -280 | -377 |
| Change in pension assets/liabilities | -1 | -7 | -7 | -6 | 1 |
| Change in interest-bearing receivables | 8 | -8 | 14 | -7 | 4 |
| Dividend | - | - | -232 | -313 | -313 |
| Realized derivatives attributable to financing activities | 54 | 66 | 192 | 171 | 241 |
| Cash flow from financing activities | -907 | -851 | -1,242 | 74 | 136 |
| Cash flow for the period | -475 | -775 | -375 | -105 | 150 |
| Cash and cash equivalents at the beginning of the period | 1,068 | 1,475 | 949 | 757 | 757 |
| Translation differences | -26 | 35 | -8 | 84 | 42 |
| Cash and cash equivalents at the end of the period | 567 | 736 | 567 | 736 | 949 |
-
Excluding write-down of non-current assets.
-
Capital contribution to the associated company BBI.
1 Accounting policies
The Group´s interim report has been prepared in accordance with IAS 34 Interim Financial Reporting and the applicable rules of the Swedish Annual Accounts Act. The Parent Company has prepared the interim report in accordance with the Swedish Annual Accounts Act (1995:1554) and the Swedish Financial Reporting Board´s recommendation RFR 2, Accounting for Legal Entities.
The accounting policies applied in the preparation of this interim report apply to all periods and are consistent with the accounting policies presented in Note 1 Accounting policies in the 2022 Annual Report, published on www.arjo.com. The totals in the tables and calculations do no always add up due
to rounding differences. Each subtotal corresponds with its original source, which can lead to rounding differences in the totals.
New accounting standards
No new or changed accounting standards that came into effect on January 1, 2023 had a material impact on Arjo. None of the IFRS or IFRIC interpretations that have yet to come into legal effect are expected to have any significant impact on Arjo.
2 Segment reporting
| SEK M | Quarter 3 2023 | Quarter 3 2022 | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Global sales |
North America |
Other | Group functions |
Elimi nations |
Arjo Group |
Global sales |
North America |
Other | Group functions |
Elimi nations |
Arjo Group |
||
| Product sales | 831 | 668 | 91 | - | -2 | 1,588 | 782 | 603 | 87 | - | -2 | 1,470 | |
| Service incl. spare parts |
345 | 168 | 7 | - | 0 | 519 | 286 | 157 | 3 | - | 0 | 445 | |
| Rental | 421 | 249 | - | - | - | 671 | 378 | 226 | 0 | - | - | 604 | |
| Total net sales | 1,597 | 1,085 | 98 | - | -3 | 2,777 | 1,445 | 986 | 90 | - | -2 | 2,519 | |
| Operating profit/loss | 234 | 241 | 15 | -291 | - | 199 | 189 | 208 | 15 | -272 | - | 140 | |
| Net financial items | -68 | -25 | |||||||||||
| Profit after financial items |
130 | 115 | |||||||||||
| Taxes | -33 | -29 | |||||||||||
| Net profit for the period |
98 | 86 |
| Jan - Sep 2023 | Jan - Sep 2022 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| SEK M | Global sales |
North America |
Other | Group functions |
Elimi nations |
Arjo Group |
Global sales |
North America |
Other | Group functions |
Elimi nations |
Arjo Group |
|
| Product sales | 2,419 | 1,898 | 314 | - | -12 | 4,619 | 2,237 | 1,746 | 266 | - | -7 | 4,242 | |
| Service incl. spare parts |
996 | 488 | 19 | - | 0 | 1,503 | 833 | 423 | 12 | - | 0 | 1,267 | |
| Rental | 1,241 | 737 | - | - | - | 1,979 | 1,111 | 672 | 0 | - | - | 1,783 | |
| Total net sales | 4,657 | 3,124 | 333 | - | -12 | 8,101 | 4,182 | 2,841 | 278 | - | -8 | 7,293 | |
| Operating profit/loss | 725 | 663 | 42 | -869 | - | 561 | 615 | 682 | 67 | -835 | - | 529 | |
| Net financial items | -169 | -57 | |||||||||||
| Profit after financial items |
392 | 472 | |||||||||||
| Taxes | -98 | -118 | |||||||||||
| Net profit for the period |
294 | 354 |
| Full-year 2022 | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| SEK M | Global sales |
North America |
Other | Group functions |
Elimi nations |
Arjo Group |
|||
| Product sales | 3,095 | 2,364 | 357 | - | -10 | 5,806 | |||
| Service incl. spare parts | 1,149 | 587 | 15 | - | - | 1,751 | |||
| Rental | 1,510 | 913 | - | - | - | 2,423 | |||
| Total net sales | 5,753 | 3,864 | 372 | - | -10 | 9,979 | |||
| Operating profit/loss | 811 | 926 | 85 | -1,131 | - | 691 | |||
| Net financial items | -94 | ||||||||
| Profit after financial items | 597 | ||||||||
| Taxes | -149 | ||||||||
| Net profit for the period | 447 | ||||||||
Arjo monitors the operations following the segments Global Sales, North America and Other, which is where Arjo´s Diagnostics operations are recognized. Arjo has significant central Group functions in the areas of Supply Chain (product supply, inventories and distribution), IT, Quality, and Research and Development. Only a certain portion of Supply Chain´s expenses are allocated to each segment. The remainder of the expenses
for Group functions are recognized as Group expenses. The division of segments and the method of measuring the segments´ results is conducted in a similar way in this interim report as the 2022 Annual Report. Assets and liabilities are not divided by segment since no such amounts are regularly reported to the chief operating decision maker.
3 Depreciation/amortization and write-down
| SEK M | Quarter 3 2023 |
Quarter 3 2022 |
Jan - Sep 2023 |
Jan - Sep 2022 |
Full-year 2022 |
|---|---|---|---|---|---|
| Intangible assets | -73 | -70 | -214 | -207 | -280 |
| Of which, attributable to acquisitions | -22 | -22 | -66 | -64 | -86 |
| Tangible assets | -118 | -109 | -350 | -310 | -425 |
| Tangible lease assets | -106 | -94 | -297 | -274 | -371 |
| Total | -296 | -274 | -861 | -792 | -1,077 |
| Of which, write-down | 0 | - | -2 | - | -1 |
| Depreciation/amortization and write-downs by function, SEK M |
Quarter 3 2023 |
Quarter 3 2022 |
Jan - Sep 2023 |
Jan - Sep 2022 |
Full-year 2022 |
|---|---|---|---|---|---|
| Cost of goods sold | -192 | -177 | -554 | -507 | -690 |
| Selling expenses | -44 | -38 | -127 | -111 | -150 |
| Administrative expenses | -58 | -57 | -171 | -167 | -228 |
| Research and development costs | -2 | -2 | -7 | -5 | -7 |
| Other operating expenses | 0 | - | 0 | - | - |
| Exceptional items | 0 | - | -2 | - | -1 |
| Total | -296 | -274 | -861 | -792 | -1,077 |
| Of which, write-down | 0 | - | -2 | - | -1 |
4 Capitalized development costs
| SEK M | Quarter 3 2023 |
Quarter 3 2022 |
Jan - Sep 2023 |
Jan - Sep 2022 |
Full-year 2022 |
|---|---|---|---|---|---|
| Research and development costs, gross | -73 | -57 | -214 | -179 | -244 |
| Capitalized development costs | 36 | 28 | 106 | 89 | 129 |
| Research and development costs, net | -36 | -30 | -108 | -91 | -115 |
5 Exceptional items
| SEK M | Quarter 3 2023 |
Quarter 3 2022 |
Jan - Sep 2023 |
Jan - Sep 2022 |
Full-year 2022 |
|---|---|---|---|---|---|
| Acquisition expenses | -1 | 0 | -1 | -1 | -1 |
| Damage claims and disputes | - | -5 | - | -10 | -28 |
| Restructuring costs | -8 | -2 | -47 | -3 | -16 |
| Other1) | - | 0 | - | -5 | -30 |
| Total | -9 | -7 | -48 | -20 | -74 |
- The amount for 2022 refers to SEK 25 M of the write-down of assets in the rental operations in France, while the remaining amount refers to support for Ukraine.
| Exceptional items by function, SEK M | Quarter 3 2023 |
Quarter 3 2022 |
Jan - Sep 2023 |
Jan - Sep 2022 |
Full-year 2022 |
|---|---|---|---|---|---|
| Cost of goods sold | 0 | -2 | -15 | -2 | -30 |
| Selling expenses | -7 | -1 | -23 | -1 | -3 |
| Administrative expenses | -2 | -4 | -11 | -12 | -35 |
| Other operating costs | - | 0 | - | -5 | -6 |
| Total | -9 | -7 | -48 | -20 | -74 |
The table above presents the function under which the items would have been recognized if they had not been classified as exceptional items.
6 Financial assets and liabilities measured at fair value through profit or loss
| SEK M | Sep 30, 2023 Sep 30, 2022 Dec 31, 2022 | ||
|---|---|---|---|
| Other current receivables | 1 | 32 | 45 |
| Other financial assets | 129 | 124 | 119 |
| Total assets | 130 | 156 | 163 |
| Other non-interest-bearing liabilities | 62 | 17 | 26 |
| Additional purchase consideration | - | 46 | 57 |
| Total liabilities | 62 | 63 | 83 |
The fair value of derivative instruments is established using valuation techniques, which includes observable market information. All derivatives are classified under level 2 of the fair value hierarchy and the Group has no derivatives that are used for hedging purposes. The Group has holdings in unlisted companies in level 3 of the fair value hierarchy. The carrying amount of the holdings is the same as the fair value. The Group´s previous liability for additional purchase considerations related to acquisitions was at level 3 of the fair value hierarchy.
7 Consolidated interest-bearing net debt
| SEK M | Sep 30, 2023 Sep 30, 2022 Dec 31, 2022 | ||
|---|---|---|---|
| Non-current financial liabilities | 2,295 | 2,704 | 2,823 |
| Non-current lease liabilities | 814 | 843 | 809 |
| Current financial liabilities | 2,085 | 2,254 | 2,265 |
| Current lease liabilities | 368 | 362 | 359 |
| Provisions for pensions | 31 | 34 | 29 |
| Interest-bearing liabilities | 5,593 | 6,198 | 6,285 |
| Less financial receivables | -102 | -95 | -87 |
| Less pension assets | -189 | -229 | -205 |
| Less cash and cash equivalents | -567 | -736 | -949 |
| Interest-bearing net debt | 4,735 | 5,138 | 5,044 |
8 Key figures for the Group
| SEK M | Quarter 3 2023 |
Quarter 3 2022 |
Jan - Sep 2023 |
Jan - Sep 2022 |
Full-year 2022 |
|---|---|---|---|---|---|
| Sales measures | |||||
| Net sales | 2,777 | 2,519 | 8,101 | 7,293 | 9,979 |
| Net sales growth, % | 10.3 | 12.1 | 11.1 | 10.3 | 10.0 |
| Organic growth in sales, % | 4.6 | 0.3 | 4.6 | 0.6 | -0.2 |
| Expense measures | |||||
| Selling expenses as a % of net sales | 20.1 | 20.1 | 20.1 | 20.0 | 19.7 |
| Administrative expenses as a % of net sales | 13.6 | 13.3 | 13.5 | 13.5 | 13.3 |
| Research and development costs gross as a % of net sales | 2.6 | 2.3 | 2.6 | 2.5 | 2.4 |
| Earnings measures | |||||
| Operating profit (EBIT) | 199 | 140 | 561 | 529 | 691 |
| Adjusted operating profit (EBIT)1) | 207 | 147 | 609 | 549 | 765 |
| EBITA | 272 | 211 | 775 | 736 | 971 |
| Adjusted EBITA1) | 280 | 217 | 823 | 756 | 1,044 |
| EBITDA | 495 | 414 | 1,422 | 1,321 | 1,767 |
| EBITDA growth, % | 19.6 | -20.3 | 7.7 | -12.7 | -13.1 |
| Adjusted EBITDA1) | 504 | 420 | 1,468 | 1,340 | 1,841 |
| Earnings per share, SEK | 0.36 | 0.32 | 1.08 | 1.30 | 1.64 |
| Margin measures | |||||
| Gross margin, %2) | 42.1 | 40.6 | 42.3 | 42.2 | 41.9 |
| Operating margin, % | 7.2 | 5.6 | 6.9 | 7.3 | 6.9 |
| Adjusted Operating margin, %1) | 7.5 | 5.8 | 7.5 | 7.5 | 7.7 |
| EBITA margin, % | 9.8 | 8.4 | 9.6 | 10.1 | 9.7 |
| Adjusted EBITA margin, %1) | 10.1 | 8.6 | 10.2 | 10.4 | 10.5 |
| EBITDA margin, % | 17.8 | 16.4 | 17.6 | 18.1 | 17.7 |
| Adjusted EBITDA margin, %1) | 18.1 | 16.7 | 18.1 | 18.4 | 18.4 |
| Cash flow and return measures | |||||
| Return on shareholders' equity, %3) | 4.9 | 7.7 | 6.2 | ||
| Cash Conversion, % | 120.8 | 67.7 | 98.2 | 35.1 | 51.8 |
| Operating Capital | 13,101 | 12,397 | 12,314 | ||
| Return on operating capital, %3) | 6.3 | 6.9 | 6.2 | ||
| Capital Structure | |||||
| Interest-bearing net debt | 4,735 | 5,138 | 5,044 | ||
| Interest-coverage ratio, multiple3) | 3.6 | 9.0 | 6.8 | ||
| Net debt/equity ratio, multiple | 0.6 | 0.7 | 0.7 | ||
| Net debt/adjusted EBITA, multiple1, 3) | 2.5 | 2.7 | 2.5 | ||
| Equity/asset ratio, % | 50.2 | 47.4 | 47.2 | ||
| Equity per share, SEK | 29.2 | 28.4 | 28.0 | ||
| Other | |||||
| Number of shares | 272,369,573 | 272,369,573 | 272,369,573 | ||
| Number of employees, average | 6,735 | 6,687 | 6,751 |
-
Before exceptional items. See Alternative performance measures on page 18 and definitions on page 21.
-
Comparative figures for 2022 have been adjusted for an incorrect classification from other operating expenses of SEK +31 M to cost of goods sold SEK -31 M. Of this adjustment, SEK 13 M is attributable to the first quarter and SEK 18 M to the second quarter. This impacted the gross margin for 2022 by -0.4% for the January - September period, and -0.3% for the full-year.
-
Rolling 12 months.
ALTERNATIVE PERFORMANCE MEASURES
Alternative performance measures refer to financial measures used by the company´s management and investors to evaluate the Group´s earnings and financial position, and that cannot be directly read or derived from the financial statements. These financial measures are intended to facilitate analysis of the Group´s performance. The alternative performance measures should not be considered substitutes, but rather a supplement to, the financial statements prepared in
accordance with IFRS. The financial measures recognized in this report may differ from similar measures used by other companies. The alternative performance measures recognized below have not been calculated in accordance with IFRS but have been presented since Arjo believes that they are important in connection with investors´ assessments of the Company and the Company´s share.
| Adjusted EBIT/EBITA/EBITDA SEK M | Quarter 3 2023 |
Quarter 3 2022 |
Jan - Sep 2023 |
Jan - Sep 2022 |
Full-year 2022 |
|---|---|---|---|---|---|
| Operating profit (EBIT) | 199 | 140 | 561 | 529 | 691 |
| Add-back of amortization and write-down of intangible assets |
73 | 70 | 214 | 207 | 280 |
| EBITA | 272 | 211 | 775 | 736 | 971 |
| Add-back of depreciation and impairment of tangible assets |
223 | 203 | 647 | 584 | 796 |
| EBITDA | 495 | 414 | 1,422 | 1,321 | 1,767 |
| Exceptional items1) | 9 | 7 | 48 | 20 | 74 |
| Add-back of write-down of exceptional items | -0 | - | -2 | - | -1 |
| Adjusted operating profit (EBIT) | 207 | 147 | 609 | 549 | 765 |
| Adjusted EBITA | 280 | 217 | 823 | 756 | 1,044 |
| Adjusted EBITDA | 504 | 420 | 1,468 | 1,340 | 1,841 |
- Refer to Note 5 Exceptional items on page 16.
| Cash conversion | Quarter 3 2023 |
Quarter 3 2022 |
Jan - Sep 2023 |
Jan - Sep 2022 |
Full-year 2022 |
|---|---|---|---|---|---|
| Cash flow from operations, SEK M | 598 | 280 | 1,397 | 464 | 915 |
| Operating profit (EBIT), SEK M | 199 | 140 | 561 | 529 | 691 |
| Add-back of amortization and write-down of intangible assets and tangible assets, SEK M |
296 | 274 | 861 | 792 | 1,077 |
| EBITDA, SEK M | 495 | 414 | 1,422 | 1,321 | 1,767 |
| Cash conversion, % | 120.8 | 67.7 | 98.2 | 35.1 | 51.8 |
| Net deb/equity ratio | Sep 30, 2023 Sep 30, 2022 Dec 31, 2022 | ||
|---|---|---|---|
| Interest-bearing net debt, SEK M | 4,735 | 5,138 | 5,044 |
| Shareholder´s equity, SEK M | 7,941 | 7,727 | 7,624 |
| Net deb/equity ratio, multiple | 0.6 | 0.7 | 0.7 |
| Calculation of return on operating capital | Jan - Sep 2023 |
Jan - Sep 2022 |
Full-year 2022 |
|---|---|---|---|
| Total assets opening balance, SEK M | 16,318 | 14,263 | 14,612 |
| Total assets closing balance, SEK M | 15,813 | 16,318 | 16,167 |
| Average total assets, SEK M | 16,065 | 15,290 | 15,390 |
| Average total assets, SEK M | 16,065 | 15,290 | 15,390 |
| Excluding average cash and cash equivalents, SEK M | -651 | -701 | -853 |
| Excluding average and other provisions, SEK M | -284 | -267 | -322 |
| Excluding average other non-interest-bearing liabilities, SEK M | -2,029 | -1,925 | -1,901 |
| Average operating capital, SEK M | 13,101 | 12,397 | 12,314 |
| Operating profit (EBIT), SEK M1) | 722 | 809 | 691 |
| Add-back of exceptional items, SEK M1) | 103 | 41 | 74 |
| EBIT after add-back of exceptional items, SEK M | 826 | 850 | 765 |
| Return on operation capital, % | 6.3 | 6.9 | 6.2 |
- Rolling 12 months.
9 Financial data per quarter
Q3
| SEK M | Quarter 1 2022 |
Quarter 2 2022 |
Quarter 3 2022 |
Quarter 4 2022 |
Quarter 1 2023 |
Quarter 2 2023 |
Quarter 3 2023 |
|---|---|---|---|---|---|---|---|
| Net sales | 2,370 | 2,404 | 2,519 | 2,686 | 2,638 | 2,686 | 2,777 |
| Cost of goods sold1) | -1,328 | -1,390 | -1,496 | -1,585 | -1,524 | -1,544 | -1,607 |
| Gross profit | 1,042 | 1,014 | 1,023 | 1,101 | 1,113 | 1,142 | 1,170 |
| Operating expenses | -807 | -849 | -872 | -884 | -912 | -951 | -971 |
| Exceptional items | -6 | -7 | -7 | -55 | -19 | -21 | -9 |
| Other operating income, operating expenses and income from participations in associated companies1) |
2 | -1 | -3 | 0 | -6 | 15 | 8 |
| Operating profit (EBIT) | 231 | 158 | 140 | 161 | 176 | 186 | 199 |
| Net financial items | -13 | -20 | -25 | -37 | -50 | -50 | -68 |
| Profit after financial items | 218 | 139 | 115 | 124 | 126 | 135 | 130 |
| Taxes | -55 | -35 | -29 | -31 | -32 | -34 | -33 |
| Net Profit for the period | 164 | 104 | 86 | 93 | 95 | 102 | 98 |
| Adjusted EBITDA2) | 490 | 430 | 420 | 500 | 474 | 490 | 504 |
| Adjusted EBITDA margin, %2) | 20.7 | 17.9 | 16.7 | 18.6 | 18.0 | 18.3 | 18.1 |
-
Comparative figures for 2022 have been adjusted for an incorrect classification from other operating expenses of SEK +31 M to cost of goods sold of SEK -31 M. Of this adjustment, SEK 13 M is attributable to the first quarter and SEK 18 M to the second quarter.
-
EBITDA before exceptional items. Refer to Note 5 Exceptional items on page 16, Alternative performance measures on page 18 and definitions on page 21.
10 Transactions with related parties
| SEK M | Quarter 3 2023 |
Quarter 3 2022 |
Jan - Sep 2023 |
Jan - Sep 2022 |
Full-year 2022 |
|---|---|---|---|---|---|
| Sales | 9 | 9 | 24 | 19 | 30 |
| Purchases of goods | -5 | -2 | -10 | -4 | -10 |
| Accounts receivable | 0 | 0 | 3 | 2 | 3 |
| Accounts payable | 0 | 0 | 1 | 1 | 1 |
Transactions between Arjo and companies in Getinge Group are specified in the table above. In addition to the above, there were no other material transactions with related parties. Arjo uses Getinge as a distributor in certain markets. Business terms and conditions as well as market-regulated pricing apply for delivery of products and services between the Groups.
Parent Company financial statements
PARENT COMPANY INCOME STATEMENT
| SEK M | Quarter 3 2023 |
Quarter 3 2022 |
Jan - Sep 2023 |
Jan - Sep 2022 |
Full-year 2022 |
|---|---|---|---|---|---|
| Administrative expenses | -50 | -45 | -156 | -144 | -195 |
| Exceptional items1) | -5 | 0 | -5 | 0 | 0 |
| Other operating income and expenses | 3 | 0 | 3 | 0 | 105 |
| Operating loss (EBIT) | -52 | -45 | -159 | -144 | -90 |
| Income from participations in Group companies | 128 | 54 | 283 | 81 | 158 |
| Net financial items2) | -25 | -8 | -63 | -34 | -55 |
| Profit/loss after financial items | 50 | 1 | 60 | -98 | 13 |
| Taxes | 15 | 10 | 43 | 34 | 0 |
| Net Profit/loss for the period | 65 | 11 | 103 | -64 | 13 |
- Exceptional items refers to restructuring costs SEK -4 M (-), whereof during the quarter SEK -4 M (-) and acquisition expenses SEK -1 M (0), whereof during the
quarter SEK -1 M (0). 2. Net financial items contain interest income, interest expenses, other financial expenses and exchange-rate gains and losses attributable to the translation of financial receivables and liabilities in foreign currencies measured at the closing day rate.
PARENT COMPANY BALANCE SHEET
| SEK M | Sep 30, 2023 Sep 30, 2022 Dec 31, 2022 | ||
|---|---|---|---|
| Assets | |||
| Intangible assets | 304 | 343 | 337 |
| Tangible assets | 1 | 1 | 1 |
| Financial assets | 5,946 | 5,960 | 5,896 |
| Other current receivables, Group companies | 89 | 20 | 86 |
| Current receivables | 12 | 24 | 28 |
| Total assets | 6,353 | 6,348 | 6,348 |
| Shareholders' equity and liabilities | |||
| Shareholders' equity | 3,800 | 3,851 | 3,928 |
| Provisions | 6 | 2 | 2 |
| Current financial liabilities | 2,032 | 2,243 | 2,253 |
| Current financial liabilities, Group companies | 473 | 211 | 133 |
| Other current liabilities, Group companies | 9 | 10 | 5 |
| Other non-interest-bearing liabilities | 33 | 31 | 28 |
| Total shareholders' equity and liabilities | 6,353 | 6,348 | 6,348 |
At the end of the period, the carrying amount of shares and participations in subsidiaries amounted to SEK 5,807 M (5,832). No change occurred during the period. The Parent Company´s commercial paper program has a framework amount of SEK 5,000 M (5,000). The total amount issued at the end of the period amounted to SEK 2,047 M (2,253). Intangible assets comprise software.
FINANCIAL TERMS
Q3
Adjusted EBIT/Operating profit
Operating profit with add-back of exceptional items.
Adjusted EBITA EBITA with add-back of exceptional items.
Adjusted EBITA margin
Adjusted EBITA in relation to net sales.
Adjusted EBITDA
EBITDA with add-back of exceptional items.
Adjusted EBITDA margin
Adjusted EBITDA in relation to net sales.
Cash conversion
Cash flow from operations in relation to EBITDA.
Earnings per share
Profit for the period attributable to Parent Company shareholders in relation to average number of shares. The following data was used to calculate earnings per share:
Profit for the period attributable to Parent Company shareholders SEK 98 M Number of shares, thousands 272,370 Earnings per share SEK 0.36
EBIT
Operating profit.
EBITA
Operating profit before amortization and write-down of intangible assets.
EBITA margin
EBITA in relation to net sales
EBITDA
Operating profit before amortization, depreciation and write-down.
EBITDA margin
EBITDA in relation to net sales.
Equity/assets ratio
Shareholders' equity in relation to total assets.
Exceptional items
Total of acquisition and restructuring costs as well as major non-recurring items.
Interest-coverage ratio
Profit after financial items plus interest expenses and add-back of exceptional items in relation to interest expenses. Calculated based on rolling twelve-month data.
Net debt/adjusted EBITDA, multiple
Average net debt in relation to rolling 12 months' adjusted EBITDA.
Net debt/equity ratio
Interest-bearing net debt in relation to shareholders' equity.
Operating capital
Average total assets less cash and cash equivalents, other provisions, accounts payable and other non-interest-bearing liabilities.
Operating expenses
Selling expenses, administrative expenses and research and development costs.
Operating margin
Operating profit in relation to net sales.
Organic change
A financial change adjusted for currency fluctuations, acquisitions and divestments.
Return on operating capital
Rolling 12 months' operating profit with add-back of exceptional items in relation to operating capital.
Return on shareholders' equity
Rolling 12 months' profit after tax in relation to average shareholders' equity.
MEDICAL AND OTHER TERMS
Compression therapy
Treatment technique which means that one uses outer pressure with a certain frequency and for a certain period of time to treat and prevent venous leg ulcers.
DVT (deep vein thrombosis)
Formation of a blood clot in a deep leg vein.
Edema
Swelling due to accumulation of fluid in tissues.
Ergonomics
A science concerned with designing the job to fit the worker to prevent illness and accidents.
EU Medical Device Regulation (MDR)
Regulations created by the EU to ensue better protection for the public health and patient safety by establishing modernized and more robust EU legislation. All medical device manufacturers and distributors must comply with these new regulations.
IPC (intermittent pneumatic compression)
An established method for treating venous leg ulcers, for example. Actively compressing the calf muscles, for example, imitates the pumping mechanism that normally occurs when moving, which increases blood flow to the leg.
Prevention
Preventive activity/treatment.
Pressure injuries
Sores that occur when blood flow to the skin is reduced by external pressure. Most common in patients with reduced mobility.
SEM scanner (sub-epidermal moisture)
A hand-held and wireless device that measures sub-epidermal moisture, which allows early detection of pressure injury risk.
Sequential VTE prevention
A treatment that aims to enhance the circulation of blood in the deep veins of the legs, which helps reduce deep vein thrombosis (blood clot in the deep veins of the legs).
US Food and Drug Administration (FDA)
The US authority responsible for protecting the public health by carrying out regular inspections of, among other things, medical devices.
VTE (venous thromboembolism)
The abbreviation VTE standards for venous thromboembolism – a blood clot in the veins, similar to DVT (above).
TELECONFERENCE
Fund managers, analysts and the media are invited to a teleconference on October 19 at 8:00 a.m. CEST.
A presentation will be held during the telephone conference. Watch the teleconference via the following link: https://ir.financialhearings.com/arjo-q3-2023
Participants who wish to ask verbal questions at the teleconference must register using the link below. Once registered, participants will receive a telephone number and ID number to use to log in to the conference. Registration link:
https://conference.financialhearings.com/teleconference/?id=5004761
Alternatively, use the following link to download the presentation: https://www.arjo.com/int/about-us/investors/reports--presentations/2023/
A recording of the teleconference will be available for three years via the following link: https://ir.financialhearings.com/arjo-q3-2023
FINANCIAL INFORMATION
Updated information on, for example, the Arjo share and corporate governance is available on Arjo's website www.arjo.com. The Annual Report, year-end report and interim reports are published in Swedish and English and are available for download at www.arjo.com.
The following financial statements will be published in 2024:

At Arjo, we believe that empowering movement within healthcare environments is essential to quality care. Our products and solutions for patient transfers, hygiene, disinfection, diagnostics, treating leg ulcers, prevention of pressure injuries and deep vein thrombosis, and our medical beds are all designed to promote mobility, safety and dignity in all care situations. With over 6,500 people worldwide and 65 years caring for patients and healthcare professionals, we are committed to driving healthier outcomes for people facing mobility challenges.
Arjo AB · Corp. Reg. No. 559092-8064 · Hans Michelsensgatan 10 · SE-211 20 Malmö · Sweden
www.arjo.com
CONTACT
Maria Nilsson
Executive Vice President, Marketing Communications & Public Relations Tel: +46 734 244 515 [email protected]
Sara Ehinger
VP Investor Relations & Corporate Communications Tel: +46 723 597 794 [email protected]
This information is information that Arjo AB is obliged to make public pursuant to the EU Market Abuse Regulation. The information was submitted for publication, through the agency of the contact person set out above, on October 19, 2023 at 7:00 a.m. CEST.
ARJO INTERIM REPORT JANUARY–SEPTEMBER 2023 22