AI assistant
Atlas Copco — Interim / Quarterly Report 2017
Jan 26, 2018
2883_10-k_2018-01-26_a1ce0f03-c145-4a3a-aaf0-f5ca07320977.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer
Press Release from the Atlas Copco Group
January 26, 2018
Atlas Copco Interim report on Q4 and full-year summary 2017 (unaudited)
Strong end to a record year
The figures presented in this report refer to continuing operations unless otherwise stated
- Orders increased 10% to MSEK 30 372 (27 617), organic growth of 14%
- Revenues increased 8% to MSEK 30 865 (28 495), organic growth of 11%
- Adjusted operating profit, excluding items affecting comparability, was MSEK 6 640 (5 849), corresponding to a margin of 21.5% (20.5)
- Reported operating profit increased 8% to MSEK 6 233 (5 785), corresponding to a margin of 20.2% (20.3)
- Profit before tax amounted to MSEK 5 946 (5 618)
- Basic earnings per share were SEK 3.49 (3.49)
- Operating cash flow at MSEK 5 500 (6 537), including discontinued operations
- The Board proposes a distribution to shareholders of SEK 15.00 per share through
- Annual dividend for 2017 of SEK 7.00 (6.80) per share
- An extra distribution of SEK 8.00 per share through mandatory redemption of shares
- Road Construction Equipment division divested
- Preparations for split and proposed distribution of Epiroc progressed according to plan
| October - December | January - December | |||||
|---|---|---|---|---|---|---|
| MSEK | 2017 | 2016 | 2017 | 2016 | ||
| Orders received | 30 372 | 27 617 | 10% | 123 431 | 102 812 | 20% |
| Revenues | 30 865 | 28 495 | 8 % |
116 421 | 101 356 | 15% |
| Operating profit | 6 233 | 5 785 | 8 % |
24 200 | 19 798 | 22% |
| – as a percentage of revenues | 20.2 | 20.3 | 20.8 | 19.5 | ||
| Profit before tax | 5 946 | 5 618 | 6 % |
23 129 | 18 805 | 23% |
| – as a percentage of revenues | 19.3 | 19.7 | 19.9 | 18.6 | ||
| Profit for the period from | ||||||
| continuing operations | 4 243 | 4 254 | 0 % |
16 762 | 13 785 | 22% |
| Profit/loss for the period from | ||||||
| discontinued operations | -55 | -1 793 | -69 | -1 837 | ||
| Profit for the period | 4 188 | 2 461 | 70% | 16 693 | 11 948 | 40% |
| Basic earnings per share, SEK | 3.44 | 2.01 | 13.73 | 9.81 | ||
| - of which continuing operations | 3.49 | 3.49 | 13.79 | 11.32 | ||
| Diluted earnings per share, SEK | 3.40 | 2.01 | 13.63 | 9.79 | ||
| - of which continuing operations | 3.45 | 3.48 | 13.68 | 11.30 | ||
| Return on capital employed, % | 3 0 |
2 7 |
Near-term demand outlook
The overall demand for the Group is expected to remain at current high level.
Previous near-term demand outlook (published October 18, 2017): The overall demand for the Group is expected to remain at current high level.
Atlas Copco Group Center
Sweden Nacka Reg. Office Nacka
Atlas Copco AB Visitors address: Telephone: +46 8 743 8000 A Public Company (publ) SE-105 23 Stockholm Sickla Industriväg 19 www.atlascopcogroup.com Reg. No: 556014-2720
Atlas Copco Group – Summary of full-year 2017
Orders and revenues
Orders received in 2017 increased 20% to a record of MSEK 123 431 (102 812), corresponding to an organic growth of 15%. Revenues increased 15% to MSEK 116 421 (101 356), corresponding to a 10% organic increase.
Sales bridge
| January - December | |||||
|---|---|---|---|---|---|
| Orders | |||||
| MSEK | received | Revenues | |||
| 2016 | 102 812 | 101 356 | |||
| Structural change, % | +4 | +4 | |||
| Currency, % | +1 | +1 | |||
| Price, % | +0 | +0 | |||
| Volume, % | +15 | +10 | |||
| Total, % | +20 | +15 | |||
| 2017 | 123 431 | 116 421 |
Orders received, MSEK Revenues, MSEK Operating margin, %
Results and cash flow
Operating profit reached a record of MSEK 24 200 (19 798), corresponding to a margin of 20.8% (19.5). Items affecting comparability amounted to MSEK -749 (-264), whereof the change in provision for share-related long-term incentive programs, reported in Common Group Functions, accounted for MSEK -589 (-314). Adjusted operating margin was 21.4% (19.8). Changes in exchange rates compared with the previous year had a MSEK 285 positive effect on the operating profit. Profit before tax amounted to MSEK 23 129 (18 805), corresponding to a margin of 19.9% (18.6). Income tax expense amounted to MSEK 6 367 (5 020).
Profit for the period was MSEK 16 762 (13 785). Basic and diluted earnings per share were SEK 13.79 (11.32) and SEK 13.68 (11.30), respectively.
Operating cash flow (including discontinued operations) before acquisitions, divestments and dividends reached MSEK 18 856 (18 109).
Proposal to split the Group
As announced in January 2017, Atlas Copco is preparing for a proposed split of the Group into two listed companies. The split-project is progressing well and a legal structure, containing the mining, infrastructure and natural resources businesses, has during 2017 been created under the Epiroc name.
The final decision to spin-off the Epiroc business to Atlas Copco's shareholders will be taken at the Annual General Meeting on April 24, 2018. See below for more information regarding dividend, and also at: http://www.atlascopcogroup.com/investor-relations
Dividend, mandatory share redemption and spin-off
The Board of Directors proposes to the Annual General Meeting on April 24, 2018 the following:
-
- An ordinary dividend of SEK 7.00 (6.80) per share to be paid for the 2017 fiscal year. Excluding shares currently held by the company, this corresponds to a total of MSEK 8 496 (8 258). The record date for the dividend is April 26. Due to the proposed split of the company, the dividend for 2017 is proposed to be paid in one installment. The intention is to return to two installments in the coming years.
-
- A mandatory share redemption procedure, whereby each share is split into one ordinary share and one redemption share. The redemption share is then automatically redeemed at SEK 8.00 per share. This corresponds to a total of MSEK 9 710. Combined with the proposed ordinary dividend, shareholders will receive MSEK 18 206. The proposed preliminary record day for the share redemption split is May 11, 2018. The payment of the redemption shares would, if approved, be made around June 11, 2018.
-
- A dividend of the shares in Epiroc AB so that the shareholders in Atlas Copco AB will receive for each A-share held in Atlas Copco AB an Epiroc AB A-share and for each B-share a B-share. The record date for this dividend, and listing of Epiroc AB on Nasdaq Stockholm is planned for June 2018, subject also to the approval of the Nasdaq listing committee.
Divestments
On October 5, Atlas Copco divested the Road Construction Equipment division. The business had 1 280 employees and revenues of approximately MSEK 2 900 (MEUR 309) in 2016. The business has been reported as discontinued operations since Q4 2016. More information on page 16.
Personnel stock option program
The Board of Directors will propose to the Annual General Meeting a similar performance-based long-term incentive program as in previous years. For Group Management, participation in the plan will require own investment in Atlas Copco shares. It is proposed that the plan is covered as before through the repurchase of the company's own shares. The details of the proposal will be communicated in connection with the Notice of the Annual General Meeting.
Review of the fourth quarter
Market development
The demand for Atlas Copco's equipment and services remained strong and the order intake increased compared to the previous year.
The strongest order growth was achieved for mining and vacuum equipment. The increased order intake for mining was driven by expansions of existing mines and replacement investments. The strong growth for vacuum equipment was supported by large orders from the semiconductor and flat panel display industry, as well as good demand from customers with industrial and high vacuum applications. Compressed air solutions saw good demand from most customer segments and regions, and order intake grew yearon-year. The order intake for industrial assembly tools and solutions, construction equipment and specialty rental applications increased.
Order volumes for the service business increased for all business areas.
Geographic distribution of orders received
| Atlas Copco Group | |||||
|---|---|---|---|---|---|
| October - December 2017 | Orders Received %, | Change %,* | |||
| North America | 23 | +11 | |||
| South America | 7 | +27 | |||
| Europe | 29 | +11 | |||
| Africa/Middle East | 8 | +8 | |||
| Asia | 29 | +21 | |||
| Australia | 4 | +17 | |||
| Atlas Copco Group | 100 | +15 |
*Change in orders received compared to the previous year in local currency, %.
Sales bridge
| October - December | |||||
|---|---|---|---|---|---|
| Orders | |||||
| MSEK | received | Revenues | |||
| 2016 | 27 617 | 28 495 | |||
| Structural change, % | +1 | +1 | |||
| Currency, % | -5 | -4 | |||
| Price, % | +1 | +0 | |||
| Volume, % | +13 | +11 | |||
| Total, % | +10 | +8 | |||
| 2017 | 30 372 | 30 865 |
Orders, revenues and operating profit margin
Geographic distribution of orders received
| Geographic distribution of orders received | ||||||
|---|---|---|---|---|---|---|
| Compressor | Vacuum | Industrial | Mining and Rock | Power | Atlas Copco | |
| October - December 2017 | Technique % | Technique % | Technique % | Excavation Tech. % | Technique % | Group % |
| North America | 2 3 |
2 0 |
3 0 |
2 0 |
2 3 |
2 3 |
| South America | 6 | 0 | 4 | 1 6 |
6 | 7 |
| Europe | 3 6 |
1 7 |
4 1 |
2 4 |
3 9 |
3 0 |
| Africa/Middle East | 6 | 5 | 2 | 1 6 |
1 0 |
8 |
| Asia/Australia | 2 9 |
5 8 |
2 3 |
2 4 |
2 2 |
3 2 |
| 100 | 100 | 100 | 100 | 100 | 100 |
Revenues, profits and returns
Revenues increased 8% to MSEK 30 865 (28 495), corresponding to an 11% organic increase. The currency translation effect was -4%.
The operating profit increased 8% to MSEK 6 233 (5 785) and includes items affecting comparability of MSEK -407 (-64). The MSEK -407 consist of MSEK -177 (-114) from a change in provision for share-related long-term incentive programs, and MSEK -200 for costs associated with the proposed split of the Group, both items reported in Common Group Functions, and a MSEK -30 restructuring cost in the Power Technique business area. The adjusted operating profit of MSEK 6 640 (5 849), corresponds to a margin of 21.5% (20.5). The net currency effect compared to the previous year was negative at MSEK -515, mainly due to a weaker USD.
Net financial items were MSEK -287 (-167). Interest net was MSEK -242 (-200). Other financial items were MSEK -45 (+33).
Profit before tax amounted to MSEK 5 946 (5 618), corresponding to a margin of 19.3% (19.7).
Corporate income tax amounted to MSEK 1 703 (1 364), corresponding to an effective tax rate of 28.6%. This includes tax expense in Q4 2017 related to the legal restructurings in connection with the preparations of the Epiroc split of MSEK 330 and non-recurring positive effects of MSEK 170. At the end of 2017, both Belgium and the United States have announced major corporate income tax reforms, which are expected to decrease the Group's yearly effective tax rate by 2-3 percentage points.
Profit for the period was MSEK 4 243 (4 254). Basic and diluted earnings per share were SEK 3.49 (3.49) and SEK 3.45 (3.48), respectively.
The return on capital employed during the last 12 months was 30% (27). Return on equity was 30% (24). The Group uses a weighted average cost of capital (WACC) of 8.0% as an investment and overall performance benchmark.
Operating cash flow and investments (including discontinued operations)
In total, operating cash flow reached MSEK 5 500 (6 537). See page 15.
The main deviations, compared to the previous year were: Paid taxes, which increased MSEK 557; cash flows from financial items (adjusted for cash flows from currency hedges of loans), which affected the comparison with Q4 2016 negatively with MSEK 226; and net investments in rental equipment, property, plant and equipment, which increased by MSEK 291.
Operating cash surplus, working capital and other operating cash flow items had only minor deviations versus previous year.
Divestment of financial assets
Atlas Copco has sold a portfolio of financing contracts, related to customer financing. The value of the portfolio amounted to MSEK 737.
Net indebtedness
The Group's net indebtedness, adjusted for the fair value of interest rate swaps, amounted to MSEK 2 466 (14 829), of which MSEK 3 034 (3 907) was attributable to postemployment benefits. The Group has an average maturity of 4.7 years on interest-bearing liabilities. The net debt/EBITDA ratio was 0.1 (0.6). The net debt/equity ratio was 4% (28).
Acquisition and divestment of own shares
During the quarter, 554 562 A shares, net, were acquired and 86 500 B shares, net, were divested for a total net value of MSEK 181. These transactions are in accordance with mandates granted by the Annual General Meeting and relate to the Group's long-term incentive programs.
Employees
On December 31, 2017, the number of employees was 47 599 (44 695). The number of consultants/external workforce was 4 216 (3 300). For comparable units, the total workforce increased by 3 511 from December 31, 2016.
Revenues and operating profit – bridge
| Volume, price, | One-time items | Share-based | ||||
|---|---|---|---|---|---|---|
| MSEK | Q4 2017 | mix and other | Currency | Acquisitions | LTI programs* | Q4 2016 |
| Atlas Copco Group | ||||||
| Revenues | 30 865 | 3 310 | -1 170 | 230 | - | 28 495 |
| Operating profit | 6 233 | 1 296 | -515 | -270 | -63 | 5 785 |
| 20.2% | 39.2% | 20.3% |
*LTI=Long Term Incentive
Compressor Technique
| October - December | January - December | |||||
|---|---|---|---|---|---|---|
| MSEK | 2017 | 2016 | 2017 | 2016 | ||
| Orders received | 10 128 | 9 577 | 6 % |
40 772 | 36 515 | 12% |
| Revenues | 10 305 | 9 803 | 5 % |
38 768 | 36 356 | 7 % |
| Operating profit | 2 398 | 2 143 | 12% | 8 960 | 8 115 | 10% |
| – as a percentage of revenues | 23.3 | 21.9 | 23.1 | 22.3 | ||
| Return on capital employed, % | 8 0 |
6 9 |
- Record revenues and record profit
- Growth in most regions and for most equipment areas, steady growth in service
- Increased profit margin, in spite of negative currency
Sales bridge
| October - December | |||||
|---|---|---|---|---|---|
| Orders | |||||
| MSEK | received | Revenues | |||
| 2016 | 9 577 | 9 803 | |||
| Structural change, % | +3 | +3 | |||
| Currency, % | -4 | -4 | |||
| Price, % | +0 | +0 | |||
| Volume, % | +7 | +6 | |||
| Total, % | +6 | +5 | |||
| 2017 | 10 128 | 10 305 | |||
Industrial compressors
The order volumes for industrial compressors increased compared to the previous year. Both small and large sized compressors achieved growth.
Geographically, and compared to the previous year, the order intake increased in most regions. The strongest growth was achieved in North America.
Compressor service
The compressor service business continued to achieve growth in all regions. The highest growth was achieved in North America.
Gas and process compressors
The order intake increased compared to the previous year. Order volumes increased in all regions except Africa/Middle East, where volumes decreased.
Innovation
A new large oil-free centrifugal compressor, targeting highflow customers, was launched to the market. Based on the reliable design of smaller models the new compressor offers easy preventive maintenance. The premium energy efficient performance is built around core technology and is optimized by using the latest fluid dynamics software.
Revenues and profitability
Revenues increased 5% to a record of MSEK 10 305 (9 803), corresponding to an organic increase of 6%.
Operating profit increased 12% to MSEK 2 398 (2 143), corresponding to an operating margin of 23.3% (21.9). The margin was supported by volume, but negatively affected by currency and diluted by acquisitions. Return on capital employed (last 12 months) was 80% (69).
Orders, revenues and operating profit margin
Vacuum Technique
| October - December | January - December | |||||
|---|---|---|---|---|---|---|
| MSEK | 2017 | 2016 | 2017 | 2016 | ||
| Orders received | 5 674 | 4 407 | 29% | 21 890 | 14 021 | 56% |
| Revenues | 5 236 | 4 635 | 13% | 19 582 | 13 635 | 44% |
| Operating profit | 1 352 | 1 131 | 20% | 4 956 | 3 060 | 62% |
| – as a percentage of revenues | 25.8 | 24.4 | 25.3 | 22.4 | ||
| Return on capital employed, % | 2 5 |
1 9 |
||||
• Strong growth for equipment driven by semiconductor, industrial and high vacuum
- Record revenues and record profit
- Growth for service
Sales bridge
| October - December | |||||
|---|---|---|---|---|---|
| Orders | |||||
| MSEK | received | Revenues | |||
| 2016 | 4 407 | 4 635 | |||
| Structural change, % | -2 | -2 | |||
| Currency, % | -7 | -6 | |||
| Price, % | +1 | +1 | |||
| Volume, % | +37 | +20 | |||
| Total, % | +29 | +13 | |||
| 2017 | 5 674 | 5 236 |
Semiconductor and flat panel display
The demand for equipment for the semiconductor and flat panel display industries remained strong. The order intake increased significantly compared to the previous year, driven by large orders for both applications. The order volumes also increased sequentially.
Geographically, and compared to the previous year, order volumes increased on all major regions, with the highest growth in Asia and North America.
Industrial and high vacuum
The order development for industrial and high vacuum equipment remained strong. The order intake increased compared to the previous year and sequentially.
Geographically, and compared to the previous year, the order volumes increased in all major regions, with the highest growth in Asia and North America.
Service
Order volumes for the service business increased both compared to the previous year and sequentially, primarily for semiconductor customers.
Geographically, and compared to the previous year, the order volumes increased in Asia and Europe, while order volumes decreased in North America.
Innovation
A new range of dry scroll vacuum pumps for industrial customers and for use in research and development operations was launched. The new vacuum pumps offer high robustness and low noise level, which is particularly important in a laboratory environment. Also, the pumping mechanism is designed for lower power consumption compared to other technologies.
Revenues and profitability
Revenues increased 13% to a record of MSEK 5 236 (4 635), corresponding to an organic increase of 21%.
The operating profit increased 20% to a record of MSEK 1 352 (1 131) and the operating margin reached 25.8% (24.4). The higher revenue volume was the main explanation for the increased margin. Currency had a negative effect on the margin. Return on capital employed (last 12 months) was 25% (19).
Orders, revenues and operating profit margin
Industrial Technique
| October - December | January - December | |||||
|---|---|---|---|---|---|---|
| MSEK | 2017 | 2016 | 2017 | 2016 | ||
| Orders received | 4 027 | 3 897 | 3 % |
16 651 | 15 112 | 10% |
| Revenues | 4 182 | 4 137 | 1 % |
16 377 | 15 017 | 9 % |
| Operating profit | 967 | 997 | -3% | 4 175 | 3 430 | 22% |
| – as a percentage of revenues | 23.1 | 24.1 | 25.5 | 22.8 | ||
| Return on capital employed, % | 4 3 |
3 4 |
Record revenues
- Demand from motor vehicle industry and general industry remained at a high level
- Growth for service in all regions
Sales bridge
| October - December | ||||
|---|---|---|---|---|
| Orders | ||||
| Revenues | ||||
| 3 897 | 4 137 | |||
| +0 | +0 | |||
| -4 | -3 | |||
| +0 | +0 | |||
| +7 | +4 | |||
| +3 | +1 | |||
| 4 182 | ||||
| received 4 027 |
Motor vehicle industry
The order intake for advanced industrial tools and assembly solutions from the motor vehicle industry increased compared to the previous year. The growth was supported by good order development for production of electrical and light vehicle cars.
Geographically, and compared to previous year, the order volumes increased in South America, Europe and Asia. The order development in North America was more or less flat.
General industry
The order volumes for industrial power tools from the general manufacturing industries increased. The order growth was primarily driven by good order development from aerospace and general assembly applications.
Geographically, the order intake increased in all regions.
Service
The service business, including maintenance and calibration services, continued to grow. Geographically, all regions achieved growth compared to the previous year.
Innovation
A new range of wireless socket selectors to support error proofing processes in tightening applications was introduced. The socket selectors can be connected to the customer's factory network, and in combination with wireless tools and virtual controllers, offer wireless freedom for increased flexibility and productivity.
Revenues and profitability
Revenues increased to a record of MSEK 4 182 (4 137), corresponding to an organic growth of 4%.
Operating profit decreased 3% to MSEK 967 (997), corresponding to an operating margin of 23.1% (24.1). The margin was negatively affected by currency. Return on capital employed (last 12 months) was 43% (34).
Orders, revenues and operating profit margin*
*Operating margin in the third quarter 2017 includes items affecting comparability of MSEK +380. For more information see interim report on Q3 2017.
Mining and Rock Excavation Technique
| October - December | January - December | |||||
|---|---|---|---|---|---|---|
| MSEK | 2017 | 2016 | 2017 | 2016 | ||
| Orders received | 7 539 | 6 799 | 11% | 31 473 | 25 565 | 23% |
| Revenues | 8 011 | 6 971 | 15% | 29 166 | 25 043 | 16% |
| Operating profit | 1 629 | 1 395 | 17% | 5 844 | 4 465 | 31% |
| – as a percentage of revenues | 20.3 | 20.0 | 20.0 | 17.8 | ||
| Return on capital employed, % | 4 3 |
3 2 |
||||
Solid order growth for surface and underground equipment
- Growth for service and consumables in all regions
- Agreements for four acquisitions signed
Sales bridge
| October - December | ||||
|---|---|---|---|---|
| Orders | ||||
| received | Revenues | |||
| 6 799 | 6 971 | |||
| +0 | +1 | |||
| -5 | -4 | |||
| +0 | +0 | |||
| +16 | +18 | |||
| +11 | +15 | |||
| 7 539 | 8 011 | |||
Mining equipment
The order volumes for mining equipment increased compared to the previous year and was driven by expansions of existing mines and replacement investments.
Sequentially, the order intake decreased, due to fewer large orders than in the third quarter.
Geographically, and compared to the previous year, the order intake increased in all regions except North America, where the order intake decreased.
Civil engineering equipment
The orders received for equipment for infrastructure projects increased compared to the previous year.
Service and consumables
The service and spare parts business grew compared to the previous year and sequentially. Geographically and compared to the previous year, order volumes increased in all regions.
Order volumes for consumables also increased compared to the previous year. Growth was achieved in all regions, with the highest volume increase in Asia and Europe.
Innovation
A new underground 54 tons mine truck in a compact design was introduced in the quarter. With integrated functions and telematics systems, the new truck is ready for automation. Vital equipment information can be gathered and visualized for planning and optimization.
Acquisitions
Agreements for four acquisitions were made in the quarter, three of these were completed in January 2018:
- The acquisition of the assets of Renegade Drilling Supplies Proprietary Ltd., a South African
manufacturer and distributor of drilling consumables for mining exploration. The company has 22 employees.
- Acquisition of Rockdrill Services Australia Pty. Ltd., a rock drills specialist serving the Australian mining industry. The company has 37 employees and had revenues of MAUD 14 (MSEK 90) in the fiscal year ending June 30, 2017.
- Acquisition of the assets of Cate Drilling Solutions LLC., a U.S. company that distributes and services Atlas Copco drilling equipment and components with 35 employees.
Revenues and profitability
Revenues increased 15% to MSEK 8 011 (6 971), corresponding to an organic growth of 18%.
Operating profit increased 17% to MSEK 1 629 (1 395), corresponding to a margin of 20.3% (20.0). The margin was supported by volume, but negatively affected by currency and sales mix. Return on capital employed (last 12 months) was 43% (32).
Orders, revenues and operating profit margin
Power Technique
| October - December | January - December | |||||
|---|---|---|---|---|---|---|
| MSEK | 2017 | 2016 | 2017 | 2016 | ||
| Orders received | 3 176 | 3 066 | 4 % |
13 405 | 12 110 | 11% |
| Revenues | 3 337 | 3 073 | 9 % |
13 246 | 11 794 | 12% |
| Operating profit | 469 | 428 | 10% | 2 137 | 1 769 | 21% |
| – as a percentage of revenues | 14.1 | 13.9 | 16.1 | 15.0 | ||
| Return on capital employed, % | 2 0 |
1 7 |
Growth for equipment and specialty rental
- Service remained on previous year's level
- Growth in all regions
Sales bridge
| October - December | ||||
|---|---|---|---|---|
| Orders | ||||
| MSEK | received | Revenues | ||
| 2016 | 3 066 | 3 073 | ||
| Structural change, % | +3 | +3 | ||
| Currency, % | -4 | -4 | ||
| Price, % | +1 | +1 | ||
| Volume, % | +4 | +9 | ||
| Total, % | +4 | +9 | ||
| 2017 | 3 176 | 3 337 | ||
Equipment
The demand for equipment remained on a good level, and the order intake increased compared to the previous year. The growth was primarily driven by good order development for portable compressors, even though the order intake also increased for construction tools.
Geographically, and compared to the previous year, orders volumes increased in all regions.
Specialty rental
The order intake for the specialty rental business increased both compared to the previous year and sequentially.
Geographically, and compared to the previous year, the orders volumes increased in the Americas and Africa/Middle East, while decreased in Europe and Asia.
Service
Order volumes for the service business were more or less unchanged compared to the previous year and somewhat lower sequentially.
Geographically, and compared to the previous year, the order volumes increased in North America and Africa/Middle East, while decreased in South America and Europe.
Innovation
A new range of lightweight and space saving compressors was launched. With a footprint that is on average 10 percent smaller than comparable compressors, the new compressors are well suited for integration into utility trucks, but also other applications. In addition to a compact design, the new compressors offer fuel efficiency savings of up to eight percent against comparable machines.
Acquisitions
In December, Atlas Copco agreed to acquire Location Thermique Service SAS, a French steam boiler specialty rental business. The company had 13 employees and revenues of about MEUR 7.3 (MSEK 70) in 2016. The acquisition was completed in January 2018.
Revenues and profitability
Revenues reached MSEK 3 337 (3 073), corresponding to an organic increase of 10%.
Operating profit was MSEK 469 (428), corresponding to a margin of 14.1% (13.9). Adjusted for restructuring costs, MSEK 30, related to the move of production and R&D in Europe and India, the margin increased to 15.0%. The margin was supported by volume, but negatively affected by currency and sales mix. Return on capital employed (last 12 months) was 20% (17).
Orders, revenues and operating profit margin 5 000
25%
Accounting principles
The consolidated accounts of the Atlas Copco Group are prepared in accordance with International Financial Reporting Standards (IFRS). The description of the accounting principles and definitions are found in the annual report 2016. The interim report is prepared in accordance with IAS 34 Interim Financial Reporting. Non-IFRS measures are also presented in the report since they are considered to be important supplemental measures of the company´s performance. For further information on how these measures have been calculated, please visit: http://www.atlascopcogroup.com/investor-relations
New and amended accounting standards
IASB has issued new standards effective from January 1, 2018.
IFRS 9 Financial Instruments
Financial Instruments replaces IAS 39 Financial Instruments: Recognition and Measurement. The standard will be applied by Atlas Copco from January 1, 2018. Comparative information will not be restated. Among other things, IFRS 9 introduces a new model for impairment of financial assets. The model's purpose is to recognize credit losses earlier than IAS 39. Expected effects are summarized below. Additionally, the classification of some financial instruments will change.
| Balance sheet, MSEK | Dec. 31, 2017 |
|---|---|
| Deferred tax assets | 15 |
| Trade and other receivables, including | -55 |
| lease receivables | |
| Equity | -40 |
IFRS 15 Revenue from Contracts with Customers
IFRS 15 Revenue from Contracts with Customers will replace existing revenue recognition standards. The standard will be applied by Atlas Copco from January 1, 2018 with full retrospective application. The expected effects on relevant lines are detailed in the table below. The main effect comes from certain customized projects being recognized at completion instead of over time.
| Balance sheet, MSEK | Dec. 31, 2017 |
|---|---|
| Deferred tax assets | 20 |
| Inventories | 390 |
| Trade and other receivables | -120 |
| Equity | -120 |
| Deferred tax liabilities | -20 |
| Trade payables and other Liabilities | 430 |
| Income statement, MSEK | 2017 |
| Revenue | -220 |
| Cost of Sales | 190 |
| Income tax expense | 10 |
Risks and factors of uncertainty Market risks
The demand for Atlas Copco's equipment and services is affected by changes in the customers' investment and production levels. A widespread financial crisis and economic downturn affects the Group negatively both in terms of revenues and profitability. However, the Group's sales are well diversified with customers in many industries and countries around the world, which limits the risk.
Financial risks
Atlas Copco is subject to currency risks, interest rate risks, tax risks, and other financial risks. In line with the overall goals with respect to growth, return on capital, and protecting creditors, Atlas Copco has adopted a policy to control the financial risks to which the Group is exposed. A financial risk management committee meets regularly to manage and follow up financial risks, in line with the policy.
Production risks
Many components are sourced from sub-suppliers. The availability is dependent on the sub-suppliers and if they have interruptions or lack capacity, this may adversely affect production. To minimize these risks, Atlas Copco has established a global network of subsuppliers, which means that in most cases there are more than one sub-supplier that can supply a certain component.
Atlas Copco is also directly and indirectly exposed to raw material prices. Cost increases for raw materials and components often coincide with strong end-customer demand and can partly be offset by increased sales to mining customers and partly compensated for by increased market prices.
Acquisitions
Atlas Copco has the ambition to grow all its business areas, primarily through organic growth, complemented by selected acquisitions. The integration of acquired businesses is a difficult process and it is not certain that every integration will be successful. Therefore, costs related to acquisitions can be higher and/or synergies can take longer to materialize than anticipated.
For further information, see the annual report 2016.
Forward-looking statements
Some statements in this report are forward-looking, and the actual outcome could be materially different. In addition to the factors explicitly discussed, other factors could have a material effect on the actual outcome. Such factors include, but are not limited to, general business conditions, fluctuations in exchange rates and interest rates, political developments, the impact of competing products and their pricing, product development, commercialization and technological difficulties, interruptions in supply, and major customer credit losses.
Atlas Copco AB
Atlas Copco AB and its subsidiaries are sometimes referred to as the Atlas Copco Group, the Group or Atlas Copco. Atlas Copco AB is also sometimes referred to as Atlas Copco. Any mentioning of the Board of Directors, the Board or the Directors refers to the Board of Directors of Atlas Copco AB.
Consolidated income statement
| 3 months ended | 12 months ended | |||
|---|---|---|---|---|
| Dec. 31 | Dec. 31 | Dec. 31 | Dec. 31 | |
| MSEK | 2017 | 2016 | 2017 | 2016 |
| Continuing operations | ||||
| Revenues | 30 865 | 28 495 | 116 421 | 101 356 |
| Cost of sales | -18 231 | -17 381 | -68 105 | -61 237 |
| Gross profit | 12 634 | 11 114 | 48 316 | 40 119 |
| Marketing expenses | -3 168 | -3 088 | -12 423 | -11 044 |
| Administrative expenses | -2 043 | -1 944 | -7 719 | -6 824 |
| Research and development costs | -1 060 | -850 | -3 723 | -3 096 |
| Other operating income and expenses | -130 | 553 | -251 | 643 |
| Operating profit | 6 233 | 5 785 | 24 200 | 19 798 |
| - as a percentage of revenues | 20.2 | 20.3 | 20.8 | 19.5 |
| Net financial items | -287 | -167 | -1 071 | -993 |
| Profit before tax | 5 946 | 5 618 | 23 129 | 18 805 |
| - as a percentage of revenues | 19.3 | 19.7 | 19.9 | 18.6 |
| Income tax expense | -1 703 | -1 364 | -6 367 | -5 020 |
| Profit for the period from continuing operations | 4 243 | 4 254 | 16 762 | 13 785 |
| Discontinued operations | ||||
| Profit/loss for the period from discontinued operations | -55 | -1 793 | -69 | -1 837 |
| Profit for the period | 4 188 | 2 461 | 16 693 | 11 948 |
| Profit attributable to | ||||
| - owners of the parent | 4 182 | 2 450 | 16 671 | 11 931 |
| - non-controlling interests | 6 | 1 1 |
2 2 |
1 7 |
| Basic earnings per share, SEK | 3.44 | 2.01 | 13.73 | 9.81 |
| - of which continuing operations | 3.49 | 3.49 | 13.79 | 11.32 |
| Diluted earnings per share, SEK | 3.40 | 2.01 | 13.63 | 9.79 |
| - of which continuing operations | 3.45 | 3.48 | 13.68 | 11.30 |
| Basic weighted average number | ||||
| of shares outstanding, millions | 1 214.4 | 1 216.1 | 1 214.1 | 1 216.1 |
| Diluted weighted average number | ||||
| of shares outstanding, millions | 1 216.6 | 1 217.2 | 1 215.8 | 1 216.8 |
| Key ratios | ||||
| Equity per share, period end, SEK | 5 0 |
4 4 |
||
| Return on capital employed, 12 month values, % | 3 0 |
2 7 |
||
| Return on equity, 12 month values, % | 0 1) 3 |
4 1) 2 |
||
| Debt/equity ratio, period end, % | 4 | 2 8 |
||
| Equity/assets ratio, period end, % | 4 8 |
4 6 1) |
||
| Number of employees, period end | 47 599 | 44 695 |
1) Including discontinued operations
Consolidated statement of comprehensive income, including discontinued operations
| 3 months ended 12 months | ||||
|---|---|---|---|---|
| Dec. 31 | Dec. 31 | Dec. 31 | Dec. 31 | |
| MSEK | 2017 | 2016 | 2017 | 2016 |
| Profit for the period | 4 188 | 2 461 | 16 693 | 11 948 |
| Other comprehensive income | ||||
| Items that will not be reclassified to profit or loss | ||||
| Remeasurements of defined benefit pension plans | 372 | 590 | 120 | -113 |
| Income tax relating to items that will not be reclassified | -133 | -165 | -61 | -3 |
| 239 | 425 | 59 | -116 | |
| Items that may be reclassified subsequently to profit or loss | ||||
| Translation differences on foreign operations | 1 835 | 554 | -650 | 3 201 |
| - realized and reclassified to income statement | 55 | - | 55 | - |
| Hedge of net investments in foreign operations | -476 | 119 | -492 | -762 |
| Cash flow hedges | 8 | -3 | 142 | -25 |
| Income tax relating to items that may be reclassified | 296 | -73 | 277 | 487 |
| 1 718 | 597 | -668 | 2 901 | |
| Other comprehensive income for the period, net of tax | 1 957 | 1 022 | -609 | 2 785 |
| Total comprehensive income for the period | 6 145 | 3 483 | 16 084 | 14 733 |
| Total comprehensive income attributable to | ||||
| - owners of the parent | 6 136 | 3 470 | 16 064 | 14 711 |
| - non-controlling interests | 9 | 13 | 20 | 22 |
Consolidated balance sheet
| MSEK | Dec. 31, 2017 | Dec. 31, 2016 |
|---|---|---|
| Intangible assets | 35 151 | 37 828 |
| Rental equipment | 2 934 | 3 095 |
| Other property, plant and equipment | 9 523 | 9 793 |
| Financial assets and other receivables | 2 098 | 2 286 |
| Deferred tax assets | 1 516 | 1 889 |
| Total non-current assets | 51 222 | 54 891 |
| Inventories | 18 415 | 16 912 |
| Trade and other receivables | 30 117 | 27 685 |
| Other financial assets | 1 295 | 2 455 |
| Cash and cash equivalents | 24 496 | 11 458 |
| Assets classified as held for sale | 193 | 2 491 |
| Total current assets | 74 516 | 61 001 |
| TOTAL ASSETS | 125 738 | 115 892 |
| Equity attributable to owners of the parent | 60 639 | 53 105 |
| Non-controlling interests | 84 | 72 |
| TOTAL EQUITY | 60 723 | 53 177 |
| Borrowings | 23 635 | 23 148 |
| Post-employment benefits | 3 034 | 3 907 |
| Other liabilities and provisions | 1 720 | 1 589 |
| Deferred tax liabilities | 455 | 1 028 |
| Total non-current liabilities | 28 844 | 29 672 |
| Borrowings | 1 513 | 1 574 |
| Trade payables and other liabilities | 32 576 | 28 519 |
| Provisions | 2 026 | 2 139 |
| Liabilities directly associated with assets | 56 | 811 |
| classified as held for sale | ||
| Total current liabilities | 36 171 | 33 043 |
| TOTAL EQUITY AND LIABILITIES | 125 738 | 115 892 |
Fair value of derivatives and borrowings
The carrying value and fair value of the Group's outstanding derivatives and borrowings are shown in the tables below. The fair values of bonds are based on level 1 and the fair values of derivatives and other loans are based on level 2 in the fair value hierarchy. Compared to 2016, no transfers have been made between different levels in the fair value hierarchy for derivatives and borrowings and no significant changes have been made to valuation techniques, inputs or assumptions.
| Outstanding derivative instruments recorded to fair value | |||||
|---|---|---|---|---|---|
| MSEK | Dec. 31, 2017 | Dec. 31, 2016 | |||
| Non-current assets and liabilities | |||||
| Assets | - | - | |||
| Liabilities | 90 | 126 | |||
| Current assets and liabilities | |||||
| Assets | 466 | 128 | |||
| Liabilities | 179 | 730 |
Carrying value and fair value of borrowings
| MSEK | Dec. 31, 2017 | Dec. 31, 2017 | Dec. 31, 2016 | Dec. 31, 2016 |
|---|---|---|---|---|
| Carrying value | Fair value | Carrying value | Fair value | |
| Bonds | 15 907 | 16 568 | 15 611 | 16 385 |
| Other loans | 9 240 | 9 370 | 9 111 | 9 268 |
| 25 148 | 25 938 | 24 722 | 25 653 |
Consolidated statement of changes in equity
| Equity attributable to | |||
|---|---|---|---|
| owners of | non-controlling | ||
| MSEK | the parent | interests | Total equity |
| Opening balance, January 1, 2017 | 53 105 | 7 2 |
53 177 |
| Changes in equity for the period | |||
| Total comprehensive income for the period | 16 064 | 2 0 |
16 084 |
| Dividends* | -8 252 | -3 | -8 255 |
| Change of non-controlling interests | -14 | -5 | -19 |
| Acquisition and divestment of own shares | -236 | - | -236 |
| Share-based payments, equity settled | -28 | - | -28 |
| Closing balance, December 31, 2017 | 60 639 | 8 4 |
60 723 |
| *Net of dividend repaid of 1 |
| Equity attributable to | |||
|---|---|---|---|
| owners of | non-controlling | ||
| MSEK | the parent | interests | Total equity |
| Opening balance, January 1, 2016 | 46 591 | 159 | 46 750 |
| Changes in equity for the period | |||
| Total comprehensive income for the period | 14 711 | 2 2 |
14 733 |
| Dividends | -7 665 | -22 | -7 687 |
| Change of non-controlling interests | -68 | -87 | -155 |
| Acquisition and divestment of own shares | -470 | - | -470 |
| Share-based payments, equity settled | 6 | - | 6 |
| Closing balance, December 31, 2016 | 53 105 | 7 2 |
53 177 |
Consolidated statement of cash flows, including discontinued operations
| October - December | January - December | |||
|---|---|---|---|---|
| MSEK | 2017 | 2016 | 2017 | 2016 |
| Cash flows from operating activities | ||||
| Operating profit, continuing operations | 6 233 | 5 785 | 24 200 | 19 798 |
| Operating profit, discontinued operations | - | -40 | -16 | -85 |
| Depreciation, amortization and impairment (see below) | 1 283 | 1 204 | 5 110 | 4 392 |
| Capital gain/loss and other non-cash items | -117 | 310 | 7 6 |
495 |
| Operating cash surplus | 7 399 | 7 259 | 29 370 | 24 600 |
| Net financial items received/paid | -39 | -414 | 329 | -771 |
| Taxes paid | -1 420 | -863 | -7 306 | -7 132 |
| Pension funding and payment of pension to employees | -181 | -449 | -1 280 | -543 |
| Change in working capital | 1 049 | 1 155 | 1 215 | 2 875 |
| Investments in rental equipment | -458 | -306 | -1 412 | -1 207 |
| Sale of rental equipment | 143 | 135 | 464 | 459 |
| Net cash from operating activities | 6 493 | 6 517 | 21 380 | 18 281 |
| Cash flows from investing activities | ||||
| Investments in property, plant and equipment | -591 | -411 | -1 742 | -1 369 |
| Sale of property, plant and equipment | 9 5 |
6 2 |
179 | 144 |
| Investments in intangible assets | -237 | -210 | -1 021 | -1 027 |
| Sale of intangible assets | - | 9 | 2 | 1 5 |
| Acquisition of subsidiaries and associated companies | -10 | -60 | -520 | -4 716 |
| Divestment of subsidiaries | 1 560 | - | 1 560 | - |
| Other investments, net | 630 | 4 4 |
784 | -195 |
| Net cash from investing activities | 1 447 | -566 | -758 | -7 148 |
| Cash flows from financing activities | ||||
| Dividends paid | -4 128 | -3 835 | -8 253 | -7 665 |
| Dividends paid to non-controlling interest | - | -9 | -3 | -22 |
| Acquisition of non-controlling interest | -2 | -1 | -19 | -68 |
| Repurchase and sales of own shares | -181 | -781 | -236 | -470 |
| Change in interest-bearing liabilities | 9 2 |
-798 | 766 | -766 |
| Net cash from financing activities | -4 219 | -5 424 | -7 745 | -8 991 |
| Net cash flow for the period | 3 721 | 527 | 12 877 | 2 142 |
| Cash and cash equivalents, beginning of the period | 19 742 | 10 785 | 11 492 1) | 8 861 |
| Exchange differences in cash and cash equivalents | 527 | 180 | 127 | 489 |
| Cash and cash equivalents discontinued operations | 506 | - | - | - |
| Cash and cash equivalents, end of the period 1 ) Includes cash and cash equivalents of 34 related to discontinued operations |
24 496 | 11 492 | 24 496 | 11 492 |
| Depreciation, amortization and impairment | ||||
| Rental equipment | 245 | 256 | 991 | 988 |
| Other property, plant and equipment | 438 | 450 | 1 759 | 1 659 |
| Intangible assets | 600 | 498 | 2 360 | 1 745 |
| Total | 1 283 | 1 204 | 5 110 | 4 392 |
| Calculation of operating cash flow | ||||
| October - December | January - December | |||
| MSEK | 2017 | 2016 | 2017 | 2016 |
| Net cash flow for the period | 3 721 | 527 | 12 877 | 2 142 |
| Add back: | ||||
| Change in pensions | - | - | 772 | - |
| Change in interest-bearing liabilities | -92 | 798 | -766 | 766 |
| Repurchase and sales of own shares | 181 | 781 | 236 | 470 |
| Dividends paid | 4 128 | 3 835 | 8 253 | 7 665 |
| Dividends paid to non-controlling interest | - | 9 | 3 | 2 2 |
| Acquisition of non-controlling interest | 2 | 1 | 1 9 |
68 |
| Acquisitions and divestments | -1 550 | 6 0 |
-1 040 | 4 716 |
| Investments of cash liquidity | - | - | - | - |
| Currency hedges of loans | -153 | 526 | -1 416 | 1 0 |
Divestment of property - - - - Sale of financial assets -737 - -737 - Tax payment related to Belgian tax rulings - - 655 2 250 Operating cash flow 5 500 6 537 18 856 18 109
Discontinued operations
Road Construction Equipment division
In January 2017 Atlas Copco announced the agreement to sell its Road Construction Equipment division to the French industrial and construction company Fayat Group. On October 5, 2017 the division was divested. Atlas Copco received the preliminary purchase price, net of cash in the divested entities, of MSEK 1 560.
The divestment resulted in an impairment of intangible assets of MSEK 1 754, net after tax, in Q4 2016. On divestment completion, MSEK -55 related to translation differences previously reported in other comprehensive income, have been recycled over the income statement with no effect on total equity.
The Road Construction Equipment division has been reported as discontinued operations and assets held for sale in the Atlas Copco Group's financial statements, with a retrospective restatement of previous periods unless otherwise stated.
The following tables present the income statement, condensed balance sheet and cash flow for the Road Construction Equipment division.
Assets and Liabilities held for sale
| Dec. 31 | Dec. 31 | |
|---|---|---|
| MSEK | 2017 | 2016 |
| Total non-current assets | - | 450 |
| Total current assets | - | 2 037 |
| Total Assets | - | 2 487 |
| Total non-current liabilities | - | 42 |
| Total current liabilities | - | 769 |
| Total Liabilities | - | 811 |
Income Statement
| 3 months ended | 12 months ended | |||
|---|---|---|---|---|
| Dec. 31 | Dec. 31 | Dec. 31 | Dec. 31 | |
| MSEK | 2017 | 2016 | 2017 | 2016 |
| Discontinued operations | ||||
| Revenues | - | 670 | 2 504 | 2 912 |
| Cost of sales | - | -577 | -2 069 | -2 415 |
| Gross profit | - | 9 3 |
435 | 497 |
| Marketing expenses | - | -76 | -224 | -310 |
| Administrative expenses | - | -33 | -148 | -125 |
| Research and development costs | - | -38 | -50 | -144 |
| Other operating income and expenses | - | 1 4 |
-29 | -3 |
| Operating profit/loss | - | -40 | -16 | -85 |
| - as a percentage of revenues | - | -6.0 | -0.6 | -2.9 |
| Net financial items | - | -3 | -5 | -12 |
| Profit/loss before tax | - | -43 | -21 | -97 |
| - as a percentage of revenues | - | -6.4 | -0.8 | -3.3 |
| Income tax expense | - | 4 | 7 | 1 4 |
| Loss on remeasurement to fair value less cost to sell | ||||
| Impairment of intangible assets | - | -2 094 | - | -2 094 |
| Income tax on remeasurement | - | 340 | - | 340 |
| Impairment of intangible assets, net of tax | - | -1 754 | - | -1 754 |
| Translation differences recycled | -55 | - | -55 | - |
| Profit/Loss for the period from discontinued operations | -55 | -1 793 | -69 | -1 837 |
| Basic earnings per share, SEK | -0.05 | -1.48 | -0.06 | -1.51 |
Cash flows from discontinued operations
| October - December | January - December | ||||
|---|---|---|---|---|---|
| MSEK | 2017 | 2016 | 2017 | 2016 | |
| Cash flows from | |||||
| Operating activities | - | 81 | -63 | 117 | |
| Investing activities | 1 560 | -33 | 1 486 | -124 | |
| -of which divestment of subsidiaries | 1 560 | - | 1 560 | - | |
| Financing activities | - | 1 | 53 | - | |
| Net cash flow for the period | 1 560 | 49 | 1 476 | -7 |
Revenues by business area
| 2015 | 2016 | 2017 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| MSEK (by quarter) | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 |
| Compressor Technique | 8 610 | 8 922 | 9 261 | 9 489 | 8 156 | 8 976 | 9 421 | 9 803 | 9 361 | 9 597 | 9 505 | 10 305 |
| - of which external | 8 512 | 8 838 | 9 193 | 9 431 | 8 075 | 8 894 | 9 359 | 9 723 | 9 283 | 9 507 | 9 411 | 10 170 |
| - of which internal | 98 | 84 | 68 | 58 | 81 | 82 | 62 | 80 | 78 | 90 | 94 | 135 |
| Vacuum Technique | 2 439 | 2 540 | 2 614 | 2 362 | 2 536 | 2 953 | 3 511 | 4 635 | 4 768 | 4 777 | 4 801 | 5 236 |
| - of which external | 2 439 | 2 540 | 2 614 | 2 362 | 2 536 | 2 953 | 3 511 | 4 635 | 4 768 | 4 777 | 4 801 | 5 236 |
| - of which internal | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Industrial Technique | 3 394 | 3 697 | 3 668 | 3 819 | 3 417 | 3 622 | 3 841 | 4 137 | 4 031 | 4 154 | 4 010 | 4 182 |
| - of which external | 3 382 | 3 684 | 3 656 | 3 806 | 3 406 | 3 611 | 3 830 | 4 125 | 4 017 | 4 140 | 3 998 | 4 167 |
| - of which internal | 12 | 13 | 12 | 13 | 11 | 11 | 11 | 12 | 14 | 14 | 12 | 15 |
| Mining and Rock | ||||||||||||
| Excavation Technique | 6 756 | 6 870 | 6 481 | 6 558 | 5 736 | 6 124 | 6 212 | 6 971 | 6 882 | 7 157 | 7 116 | 8 011 |
| - of which external | 6 724 | 6 856 | 6 451 | 6 527 | 5 723 | 6 111 | 6 204 | 6 957 | 6 849 | 7 155 | 7 086 | 8 005 |
| - of which internal | 32 | 14 | 30 | 31 | 13 | 13 | 8 | 14 | 33 | 2 | 30 | 6 |
| Pow er Technique |
2 910 | 3 236 | 3 055 | 2 911 | 2 718 | 3 042 | 2 961 | 3 073 | 3 177 | 3 496 | 3 236 | 3 337 |
| - of which external | 2 849 | 3 144 | 2 968 | 2 791 | 2 628 | 2 954 | 2 890 | 3 001 | 3 061 | 3 390 | 3 145 | 3 213 |
| - of which internal | 61 | 92 | 87 | 120 | 90 | 88 | 71 | 72 | 116 | 106 | 91 | 124 |
| Common Group functions/ | ||||||||||||
| Eliminations | -152 | -174 | -157 | -136 | -110 | -152 | -103 | -124 | -192 | -151 | -169 | -206 |
| Atlas Copco Group | 23 957 25 091 24 922 25 003 22 453 24 565 25 843 28 495 28 027 29 030 28 499 | 30 865 |
Operating profit by business area
| 2015 | 2016 | 2017 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| MSEK (by quarter) | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 |
| Compressor Technique | 1 976 | 2 092 | 2 215 | 2 218 | 1 792 | 2 007 | 2 173 | 2 143 | 2 102 | 2 242 | 2 218 | 2 398 |
| - as a percentage of revenues | 23.0 | 23.4 | 23.9 | 23.4 | 22.0 | 22.4 | 23.1 | 21.9 | 22.5 | 23.4 | 23.3 | 23.3 |
| Vacuum Technique | 416 | 511 | 494 | 402 | 504 | 693 | 732 | 1 131 | 1 181 | 1 198 | 1 225 | 1 352 |
| - as a percentage of revenues | 17.1 | 20.1 | 18.9 | 17.0 | 19.9 | 23.5 | 20.8 | 24.4 | 24.8 | 25.1 | 25.5 | 25.8 |
| Industrial Technique | 770 | 865 | 866 | 854 | 737 | 799 | 897 | 997 | 933 | 964 | 1 311 | 967 |
| - as a percentage of revenues | 22.7 | 23.4 | 23.6 | 22.4 | 21.6 | 22.1 | 23.4 | 24.1 | 23.1 | 23.2 | 32.7 | 23.1 |
| Mining and Rock | 1 276 | 1 258 | 1 296 | 1 163 | 866 | 1 041 | 1 163 | 1 395 | 1 361 | 1 414 | 1 440 | 1 629 |
| Excavation Technique | ||||||||||||
| - as a percentage of revenues | 18.9 | 18.3 | 20.0 | 17.7 | 15.1 | 17.0 | 18.7 | 20.0 | 19.8 | 19.8 | 20.2 | 20.3 |
| Pow er Technique |
458 | 427 | 546 | 452 | 408 | 484 | 449 | 428 | 520 | 616 | 532 | 469 |
| - as a percentage of revenues | 15.7 | 13.2 | 17.9 | 15.5 | 15.0 | 15.9 | 15.2 | 13.9 | 16.4 | 17.6 | 16.4 | 14.1 |
| Common Group functions/ | ||||||||||||
| Eliminations | -369 | -111 | -96 | -207 | -137 | -255 | -340 | -309 | -386 | -446 | -458 | -582 |
| Operating profit | 4 527 | 5 042 | 5 321 | 4 882 | 4 170 | 4 769 | 5 074 | 5 785 | 5 711 | 5 988 | 6 268 | 6 233 |
| - as a percentage of revenues | 18.9 | 20.1 | 21.4 | 19.5 | 18.6 | 19.4 | 19.6 | 20.3 | 20.4 | 20.6 | 22.0 | 20.2 |
| Net financial items | -229 | -220 | -270 | -178 | -181 | -341 | -304 | -167 | -215 | -368 | -201 | -287 |
| Profit before tax | 4 298 | 4 822 | 5 051 | 4 704 | 3 989 | 4 428 | 4 770 | 5 618 | 5 496 | 5 620 | 6 067 | 5 946 |
| - as a percentage of revenues | 17.9 | 19.2 | 20.3 | 18.8 | 17.8 | 18.0 | 18.5 | 19.7 | 19.6 | 19.4 | 21.3 | 19.3 |
Acquisitions and divestments
| Acquisitions and divestments | Revenues | Number of | |||
|---|---|---|---|---|---|
| Date 2018 Jan. 17 |
Acquisitions Location Thermique Service |
Divestments | Business area* Power Technique |
MSEK** 7 0 |
employees** 1 3 |
| 2018 Jan. 3 | SAS Cate Drilling Solutions LLC. Distributor USA |
Mining & Rock Excavation Tech. | 3 5 |
||
| 2018 Jan. 3 | Rockdrill Services Australia Pty. Ltd. |
Mining & Rock Excavation Tech. | 9 0 |
3 7 |
|
| 2018 Jan. 2 | Renegade Drilling Supplies Proprietary Ltd. Distributor South Africa |
Mining & Rock Excavation Tech. | 2 2 |
||
| 2017 Oct. 5 | Road Construction Equipment division |
Power Technique | 2 900 | 1 280 | |
| 2017 Sep. 7 | C.H. Spencer & Company Co. Distributor USA |
Compressor Technique | 4 0 |
||
| 2017 Aug. 8 | Glauber Equipment Corporation (certain assets) Distributor USA |
Compressor Technique | 1 6 |
||
| 2017 Jul. 4 | Mobilaris MCE AB (34%) | Mining & Rock Excavation Tech. | 3 0 |
2 0 |
|
| 2017 May 3 | Itubombas Locação Comércio Importação e Exportação |
Construction Technique | 5 0 |
4 0 |
|
| 2017 May 3 | Pressure Compressores | Compressor Technique | 145 | 150 | |
| 2017 Mar. 2 | Orcan Basincli Distributor Turkey |
Compressor Technique | 1 7 |
||
| 2017 Feb. 2 | Erkat Spezialmaschinen und Service |
Construction Technique | 110 | 3 8 |
|
| 2017 Jan. 3 | hb Kompressoren Druckluft und Industrietechnik Distributor Germany |
Compressor Technique | 1 0 |
||
| 2016 Dec. 22 | Air Power of Nebraska Distributor USA |
Compressor Technique | 1 2 |
||
| 2016 Nov. 24 | Phillip-Tech Distributor China |
Industrial Technique | 4 5 |
||
| 2016 Sep. 1 | Leybold | Compressor Technique* | 3 150 | 1 600 | |
| 2016 Aug. 5 | CSK | Compressor Technique* | 870 | 400 | |
| 2016 Aug. 2 | Schneider Druckluft | Compressor Technique | 250 | 110 | |
| 2016 Jul. 4 | Roxel Rental | Construction Technique | 1 2 |
2 | |
| 2016 Jun. 14 | Bondtech | Industrial Technique | 3 2 |
1 2 |
|
| 2016 May 2 | Kohler Druckluft Distributor Austria, Switzerland and Liechtenstein |
Compressor Technique | 3 0 |
||
| 2016 Apr. 15 | Scales Industrial Technologies Distributor USA |
Compressor Technique | 180 | ||
| 2016 Apr. 4 | Air et Fluides Lyonnais Distributor France |
Compressor Technique | 6 | ||
| 2016 Mar. 2 | FIAC | Compressor Technique | 640 | 400 | |
| 2016 Jan. 12 | Varisco | Construction Technique | 270 | 135 | |
| 2016 Jan. 5 | Capitol Research Equipment | Compressor Technique* | 2 2 |
1 5 |
*Effective July 17, 2017, Construction Technique has changed name to Power Technique. As of January 1, 2017, Leybold, CSK and Capitol Research Equipment belong to Vacuum Technique business area.
**Annual revenues and number of employees at time of acquisition/divestment. No revenues are disclosed for former Atlas Copco distributors. Due to the relatively small size of the acquisitions and divestments made in 2017, full disclosure as per IFRS 3 is not given in this interim report. Disclosure will be given in the annual report 2017. See the annual report for 2016 for disclosure of acquisitions made in 2016.
Parent company
Income statement
| October - December | January - December | ||||
|---|---|---|---|---|---|
| MSEK | 2017 | 2016 | 2017 | 2016 | |
| Administrative expenses | -168 | -186 | -722 | -619 | |
| Other operating income and expenses | -163 | 58 | -155 | 171 | |
| Operating profit/loss | -331 | -128 | -877 | -448 | |
| Financial income and expenses | 32 728 | 2 871 | 43 164 | 5 219 | |
| Appropriations | 6 603 | 5 031 | 6 603 | 5 031 | |
| Profit/loss before tax | 39 000 | 7 774 | 48 890 | 9 802 | |
| Income tax | -1 312 | -847 | -805 | -570 | |
| Profit/loss for the period | 37 688 | 6 927 | 48 085 | 9 232 |
Balance sheet
| Dec. 31 | Dec. 31 | |
|---|---|---|
| MSEK | 2017 | 2016 |
| Total non-current assets | 150 823 | 110 912 |
| Total current assets | 27 167 | 12 186 |
| TOTAL ASSETS | 177 990 | 123 098 |
| Total restricted equity | 5 785 | 5 785 |
| Total non-restricted equity | 75 177 | 35 578 |
| TOTAL EQUITY | 80 962 | 41 363 |
| Total provisions | 702 | 413 |
| Total non-current liabilities | 55 540 | 53 200 |
| Total current liabilities | 40 786 | 28 122 |
| TOTAL EQUITY AND LIABILITIES | 177 990 | 123 098 |
| Assets pledged | 199 | 988 |
| Contingent liabilities | 8 355 | 8 161 |
Accounting principles
Atlas Copco AB is the ultimate Parent Company of the Atlas Copco Group. The financial statements of Atlas Copco AB have been prepared in accordance with the Swedish Annual Accounts Act and the accounting standard RFR 2, Accounting for Legal Entities. The same accounting principles and methods of computation are followed in the interim financial statements as compared with the most recent annual financial statements. See also accounting principles, page 10.
Parent Company
Distribution of shares
Share capital equaled MSEK 786 (786) at the end of the period, distributed as follows:
| Class of share | Shares |
|---|---|
| A shares | 839 394 096 |
| B shares | 390 219 008 |
| Total | 1 229 613 104 |
| - of which A shares | |
| held by Atlas Copco | 15 641 596 |
| - of which B shares | |
| held by Atlas Copco | 246 159 |
| Total shares outstanding, net of | |
| shares held by Atlas Copco | 1 213 725 349 |
Performance-based personnel option plan
The Annual General Meeting 2017 approved a performancebased long-term incentive program. For Group Executive Management, the plan requires management's own investment in Atlas Copco shares. The intention is to cover Atlas Copco's obligation under the plan through the repurchase of the company's own shares. For further information, see www.atlascopcogroup.com/agm
Transactions in own shares
Atlas Copco has mandates to acquire and sell own shares as per below:
- Acquisition of not more than 2 950 000 series A shares, whereof a maximum of 2 900 000 may be transferred to personnel stock option holders under the performancebased stock option plan 2017.
-
Acquisition of not more than 70 000 series A shares to hedge the obligation of the company to pay remuneration to Board members who have chosen to receive 50% of the remuneration in synthetic shares.
-
The sale of not more than 30 000 series A shares to cover costs related to previously issued synthetic shares to Board members.
- The sale of a maximum 5 100 000 series A and B shares currently held by the company, for the purpose of covering costs of fulfilling obligations related to the option plans 2012, 2013 and 2014.
- The shares may only be acquired or sold on NASDAQ Stockholm at a price within the registered price interval at any given time.
During 2017, 828 212 series A shares, net, were acquired and 86 500 series B shares were sold. These transactions are in accordance with mandates granted. The company's holding of own shares at the end of the period appears in the table to the left.
Risks and factors of uncertainty
Financial risks
Atlas Copco is subject to currency risks, interest rate risks, tax risks, and other financial risks. In line with the overall goals with respect to growth, return on capital, and protecting creditors, Atlas Copco has adopted a policy to control the financial risks to which Atlas Copco AB and the Group is exposed. A financial risk management committee meets regularly to manage and follow up financial risks, in line with the policy.
For further information, see the 2016 annual report.
Related parties
There have been no significant changes in the relationships or transactions with related parties for the Group or Parent Company compared with the information given in the annual report 2016.
This is Atlas Copco
Atlas Copco is a world-leading provider of sustainable productivity solutions. The Group serves customers with innovative compressors, vacuum solutions and air treatment systems, construction and mining equipment, power tools and assembly systems. Atlas Copco develops products and service focused on productivity, energy efficiency, safety and ergonomics. The company was founded in 1873, is based in Stockholm, Sweden, and has a global reach spanning about 180 countries. In 2017, Atlas Copco had revenues of BSEK 116 (BEUR 12) and more than 45 000 employees.
Business areas
Atlas Copco has five business areas. The business areas are responsible for developing their respective operations by implementing and following up on strategies and objectives to achieve sustainable, profitable growth.
The Compressor Technique business area provides compressed air solutions; industrial compressors, gas and process compressors and expanders, air and gas treatment equipment and air management systems. The business area has a global service network and innovates for sustainable productivity in the manufacturing, oil and gas, and process industries. Principal product development and manufacturing units are located in Belgium, the United States, China, India, Germany and Italy.
The Vacuum Technique business area provides vacuum products, exhaust management systems, valves and related products. The main markets served are semiconductor and scientific as well as a wide range of industrial segments including chemical process industries, food packaging and paper handling. The business area has a global service network and innovates for sustainable productivity in order to further improve its customers' performance. Principal product development and manufacturing units are located in the United Kingdom, Czech Republic, Germany, South Korea, China and Japan.
The Industrial Technique business area provides industrial power tools and systems, industrial assembly solutions, quality assurance products, software and service through a global network. The business area innovates for sustainable productivity for customers in the automotive and general industries, maintenance and vehicle service. Principal product development and manufacturing units are located in Sweden, Germany, Hungary, the United States, United Kingdom, France and Japan.
The Mining and Rock Excavation Technique business area provides equipment for drilling and rock excavation, a complete range of related consumables and service through a global network. The business area innovates for sustainable productivity in surface and underground mining, infrastructure, civil works, well drilling and geotechnical applications. Principal product development and manufacturing units are located in Sweden, the United States, Canada, China and India.
The Power Technique business area provides air, power and flow solutions through products such as mobile compressors, pumps, light towers and generators, along with a number of complementary products. It also offers specialty rental and provides services through a dedicated, global network. Power Technique innovates for sustainable productivity across multiple industries, including construction, manufacturing, oil and gas and exploration drilling. The business area is headquartered in Belgium. Principal product development and manufacturing units are located in Europe, Asia, South America and North America.
Vision, mission and strategy
The Atlas Copco Group's vision is to become and remain First in Mind—First in Choice® of its customers and other principal stakeholders. The mission is to achieve sustainable, profitable growth. Sustainability plays an important role in Atlas Copco's vision and it is an integral aspect of the Group's mission. An integrated sustainability strategy, backed by ambitious goals, helps the company deliver greater value to all its stakeholders in a way that is economically, environmentally and socially responsible.
For further information
• Analysts and investors Daniel Althoff, Vice President Investor Relations Phone: +46 8 743 95 97 or +46 768 99 95 97 [email protected]
• Media
Ola Kinnander, Media Relations Manager Phone: +46 8 743 80 60 or +46 70 347 24 55 [email protected]
Conference call for the fourth-quarter 2017
A presentation for investors, analysts and media will be held on January 26, 2018 at 3.00 PM CET. The dial-in numbers are:
- Sweden: +46 8 566 426 62
- UK: +44 20 300 898 02
- US: +1 855 753 2235
The conference call will be broadcasted live via the Internet. Please visit our website for link and presentation material: http://www.atlascopcogroup.com/investor-relations
The webcast and a recorded audio presentation will be available on our homepage following the call.
Annual General Meeting 2018
The Annual General Meeting for Atlas Copco AB will be held April 24, 2018 at 4 PM CEST in Aula Medica, Nobels väg 6, Solna, Sweden.
First-quarter report 2018
The Q1 2018 report will be published on April 25, 2018. (Silent period starts March 27, 2018)
Second-quarter report 2018
The Q2 2018 report will be published on July 20, 2018. (Silent period starts June 21, 2018)
Third-quarter report 2018
The Q3 2018 report will be published on October 19, 2018. (Silent period starts September 20, 2018)
Fourth-quarter report 2018
The Q4 2018 report will be published on January 28, 2019. (Silent period starts December 31, 2018)
This information is information that Atlas Copco AB is obliged to make public pursuant to the EU Market Abuse Regulation and the Securities Markets Act. The information was submitted for publication, through the agency of the contact person set out above, at 12.00 CET on January 26, 2018.