AI assistant
Axfood — Earnings Release 2016
Jul 15, 2016
2885_ir_2016-07-15_87318e0a-c827-497e-a02e-f5b1fd10477b.pdf
Earnings Release
Open in viewerOpens in your device viewer
Continued good growth with exceptional profitability
Second quarter summary
- Consolidated net sales amounted to SEK 10,991 m $(10,478)$ , an increase of 4.9%.
- Retail sales for Group-owned stores increased by 3.1%.
- Like-for-like sales for Group-owned stores increased by 0.9%.
- Operating profit for the period was SEK 494 m $(431)$ , corresponding to an operating margin of 4.5% $(4.1\%)$
- Profit after financial items was SEK 493 m (429) for the period.
- Net profit for the period was SEK 384 m (334), and earnings per share were SEK 1.83 (1.59).
- Axfood expects operating profit for 2016 to exceed profit for 2015.
Significant events after the balance sheet date
No significant events have taken place after the balance sheet date.
Summary of interim period January-June
- Consolidated net sales amounted to SEK 21,386 m $(20,044)$ , an increase of 6.7%.
- Retail sales for Group-owned stores increased by 5.4%.
- Like-for-like sales for Group-owned stores increased by 3.0%.
- Operating profit for the period was SEK 902 m $(760)$ , corresponding to an operating margin of 4.2% $(3.8\%)$ .
- Profit after financial items was SEK 898 m for the period (757).
- Net profit for the period was SEK 700 m (590), and earnings per share were SEK 3.34 (2.81).
| SEK m | Q 2 2016 |
Q 2 2015 |
Change | 6 mos 2016 |
6 mos 2015 |
Change | Full year 2015 |
|---|---|---|---|---|---|---|---|
| Net sales | 10.991 | 10,478 | 4.9% | 21,386 | 20,044 | 6.7% | 41,247 |
| Operating profit | 494 | 431 | 14.6% | 902 | 760 | 18.7% | 1,760 |
| Operating margin, % | 4.5 | 4.1 | 0.4 | 4.2 | 3.8 | 0.4 | 4.3 |
| Profit after tax | 384 | 334 | 15.0% | 700 | 590 | 18.6% | 1,361 |
| Earnings per share, SEK 1) | 1.83 | 1.59 | 15.1% | 3.34 | 2.81 | 18.9% | 6.48 |
| Cash flow from operating activities per share, SEK | 3.0 | 3.0 | $0.0\%$ | 4.9 | 5.5 | $-10.9\%$ | 11.9 |
| Return on capital employed, $\%$ 2) | 46.9 | 37.8 | 9.1 | 46.9 | 37.8 | 9.1 | 36.5 |
| Return on shareholders' equity, $\%$ 2) | 41.6 | 33.7 | 7.9 | 41.6 | 33.7 | 7.9 | 31.8 |
| Shareholders' equity per share, SEK 3) | ٠ | $\sim$ | 15.87 | 17.85 | $-11.1%$ | 21.58 | |
| Equity ratio, % | ÷ | ۰. | 34.6 | 38.6 | $-4.0$ | 43.0 |
$^{\rm 1)}$ Before and after dilution.
Key ratios
$2$ Moving 12-month figures. 3Net asset value per share corresponds to shareholders' equity per share.
For further information, please contact:
Anders Strålman, President and CEO, mobile +46 70 293 16 93 Karin Hygrell-Jonsson, CFO, mobile +46 70 662 69 70 Cecilia Ketels, Head of Investor Relations, mobile +46 72 236 06 43
The information herein is such that Axfood AB (publ) is Frequired to make public in accordance with the EU's Market
Abuse Regulation and the Swedish Securities Market Act.
The information was submitted for publication, through the
adjacent contact person, at 1 p.m. (CET) on 15
This interim report is an English translation of the Swedish
original. In the event of any discrepancies, the Swedish version shall govern.
Sales growth during the second quarter of 2016.
CEO's comments
Exceptional profitability
During the second quarter Axfood achieved exceptional profitability at the same time that we strengthened our position in the market. The operating margin grew to 4.5%, with strong earnings from all companies. Growth was better than the market, whose growth was dampened during the quarter, which is also reflected in our rate of growth.
Hemköp's continued success
Willys reported good profitability during the quarter, although sales could have been better. Like-for-like sales even moved in a negative direction. Including newly established stores during the past year, sales increased, and Willys gained market shares. In June the milestone of 2 million Willys Plus customers was reached.
Hemköp's strong sales performance resulted in good profitability. Like-for-like sales continued to outpace growth in the market during the quarter, both for Groupowned and franchise stores.
Business for Axfood Närlivs remained strong, and through the investments in more Axfood Snabbgross stores, today we are reaching more customers in the growing café and restaurant market. Costs for the new stores affected operating profit, but Axfood Närlivs is showing continued good profitability, both for like-for-like stores and for the wholesale operations.
Favourable growth for the Group's stores and wholesale operations contributed to higher sales for the support company Dagab. Combined with a constant focus on cost control, Dagab reported good profitability. During the quarter we signed a Letter of Intent to acquire the warehouse operation of our fruit & vegetable business, which is currently handled by Saba. By integrating these operations, we will gain even better control over our important fruit & vegetable purchasing going forward.
E-commerce under way
In May we launched our e-commerce business for consumers. Willys was first to begin offering the service at three stores in Stockholm and Gothenburg. Sales were in line with expectations, with orders for store pick-up accounting for the greatest volume. After the summer Hemköp will be launching a subscription service for grocery bags with pre-defined dinner solutions, which will be followed up by offering groceries online. The e-commerce rollout is taking place store by store, and a launch of
the service is planned for a total of ten Willys and Hemköp stores during the second half of the year.
Updated sustainability targets
We have updated our sustainability targets and complemented them with goals for animal welfare certification and reduction of food waste, among other things. We have also formulated our vision for a more sustainable food strategy for Sweden and have submitted concrete recommendations for the government's forthcoming food strategy.
Market outlook and price trend
Expectations for Swedish GDP growth have been adjusted downward marginally after the Brexit vote, and consumption is expected to continue to be the driver of growth in Sweden. Following a negative trend in the food retail trade in April. mainly associated with Easter falling in March this year, the market turned upward again in May and June. We continue to believe the market will remain stable for the rest of the year and are standing by our estimate for food inflation of 1%-2% during 2016.
Forecast
The exceptional profitability during the second quarter shows that we have resources to increase our sales, especially for Willys. Our digital ventures are also an important part of our future growth. E-commerce is having a negative impact on profitability in the near term, but through selective rollouts and picking in stores we are controlling costs and can limit our investment according to volume and earnings.
Despite our focus on growth, we will only be able to establish six of ten planned stores during the year. We have therefore lowered our estimate for total capital expenditures in 2016 to SEK 600-700 m.
We reiterate our forecast for the year: Axfood expects operating profit for 2016 to exceed profit for 2015.
Anders Strålman President and CEO, Axfood AB
The Swedish food retail market
According to Statistics Sweden's retail trade index for May, accumulated sales for the food retail segment (excl. alcoholic beverages) have grown by 3.3% since the start of the year in current prices. In fixed prices, adjusted for price and calendar effects, volume increased by 0.8%. The rate of growth flattened during the second quarter, and in April growth was negative, which was mainly due to Easter falling early this year, during the first quarter.
$^{\rm 1)}$ Axfood's consolidated wholesale and retail sales.
2) Allows a component with some of the self-all conditions and the HULACE self for the Sales for the Specifical market excl. alcoholic beverages, based on the HULACE retail trade index. Preliminary data may need to be revi
Sales – Axfood Group
Second quarter
Net sales for the Axfood Group totalled SEK 10,991 m $(10,478)$ during the second quarter, an increase of 4.9%. Store sales for the Axfood Group (wholly owned stores and Hemköp franchises) totalled SEK 9,028 m (8,706), an increase of 3.7%. Sales for Group-owned retail operations increased by $3.1\%$ during the second quarter, with a 0.9% rise in like-forlike sales. Sales of private label products accounted for 26.8% (26.5%) of total sales at the end of the quarter.
January-June
Net sales for the Axfood Group for the year to date totalled SEK 21,386 m (20,044), an increase of 6.7%. Store sales for the Axfood Group (wholly owned stores and Hemköp franchises) totalled SEK 17,754 m (16,859), an increase of 5.3%. Sales for Group-owned retail operations increased by 5.4% during the period, with a 3.0% rise in like-for-like sales.
Net sales per segment
| SEK m | Q 2 2016 |
Q 2 2015 |
$\%$ 1) | 6 mos 2016 |
6 mos 2015 |
$\%$ 1) | Full year 2015 |
|---|---|---|---|---|---|---|---|
| Willys | 5,823 | 5.691 | 2.3 | 11,466 | 10.952 | 4.7 | 22,320 |
| Hemköp | 1,563 | 1,470 | 6.3 | 3,108 | 2,871 | 8.3 | 5,883 |
| Axfood Närlivs | 760 | 717 | 6.0 | 1,394 | 1,312 | 6.3 | 2.734 |
| Dagab 2) | 10,734 | 10,058 | 6.7 | 20,846 | 19,323 | 7.9 | 39,756 |
| Joint-Group 3) Internal sales between segments that are eliminated |
181 | 168 | 7.7 | 357 | 334 | 6.9 | 672 |
| Dagab 2) | $-7.900$ | $-7.468$ | 5.8 | $-15.451$ | $-14.435$ | 7.0 | $-29.487$ |
| Axfood Närlivs | $-1$ | $-1$ | 0.0 | $-1$ | $-2$ | $-50.0$ | -4 |
| Joint-Group | $-169$ | $-157$ | 7.6 | $-333$ | $-311$ | 7.1 | $-627$ |
| Net sales, total | 10.991 | 10,478 | 4.9 | 21,386 | 20,044 | 6.7 | 41.247 |
$^{\rm D}$ Percentage change compared with corresponding period a year ago. $^{\rm 2)}$ During the third quarter of 2015 Axfood Sverige changed its name to Dagab.
3) Includes head office support functions, such as the Executive Committee, Finance/Accounting, Communications, Business Development, HR and IT.
Private label products' share of total sales at the end of the second quarter 2016.
Store sales - Group-owned and franchise stores2)
| SEK m | Q2 2016 |
$\%$ 1) | Like-for-like sales, $\%$ 1) |
6 mos 2016 | $\%$ 1) | Like-for-like sales, $\%^{1}$ |
|---|---|---|---|---|---|---|
| Willys | 5.823 | 2.3 | $-0.2$ | 11,466 | 4.7 | 2.3 |
| Hemköp, Group-owned | 1,539 | 6.3 | 5.2 | 3.058 | 82 | 5.7 |
| Hemköp franchises | 1.666 | 6.3 | 4.4 | 3.230 | 4.8 | 4.6 |
| Hemkop total | 3.205 | 63 | 4.8 | 6.288 | 6.4 | 5.1 |
| Group-owned retail operations | 7.362 | 3.1 | 0.9 | 14.524 | 5.4 | 3.0 |
| Store sales, Axfood Group | 9.028 | 3.7 | 1.5 | 17.754 | 5.3 | 3.3 |
$^{\rm D}$ Percentage change compared with the corresponding period a year ago. $^{\rm z}$ See also the table "Store sales – Group-owned and franchise stores" on p. 18 for further information.
Change in store structure
| Dec. | New | Sales/closure | Conversions | ||
|---|---|---|---|---|---|
| Number of stores | 2015 | establishment Acquisitions | to/from | June 2016 | |
| Willys $1$ ) | 194 | $-2$ | 196 | ||
| Hemköp | 68 | -2 | 67 | ||
| Total, Group-owned | 262 | -4 | 263 | ||
| Hemköp franchises | 111 | - 1 | 115 | ||
| Axfood Group total | 373 | -5 | 378 | ||
| 1) Of which, Willys Hemma | 50 | -2 | 48 |
Earnings, Axfood Group
Second quarter
Operating profit for the second quarter totalled SEK 494 m $(431)$ . The operating margin was 4.5% (4.1%). All companies showed strong earnings driven primarily by good sales growth. Profit after financial items was SEK 493 m (429). Profit after tax was SEK 384 m $(334).$
January-June
Operating profit for the period was SEK 902 m (760). The operating margin was 4.2% $(3.8\%)$ . Net financial items amounted to SEK -4 m $(-3)$ for the period, and profit after financial items was SEK 898 m (757). Profit after tax was SEK 700 m (590).
| SEK m | Q 2 2016 |
Q2 2015 |
$\frac{9}{20}$ 1) | 6 mos 2016 |
6 mos 2015 |
$\frac{9}{20}$ 1) | Full year 2015 |
|---|---|---|---|---|---|---|---|
| Willys | 245 | 227 | 7.9 | 440 | 399 | 10.3 | 896 |
| Hemköp | 71 | 56 | 26.8 | 130 | 106 | 22.6 | 221 |
| Axfood Närlivs | 57 | 59 | $-3.4$ | 79 | 78 | 1.3 | 200 |
| Dagab 2) | 160 | 132 | 21.2 | 328 | 257 | 27.6 | 600 |
| Joint-Group 3) | $-39$ | $-43$ | $-9.3$ | $-75$ | $-80$ | $-6.3$ | $-157$ |
| Operating profit for the period | 494 | 431 | 14.6 | 902 | 760 | 18.7 | 1,760 |
| Net financial items 4) | $-1$ | $-2$ | $-50.0$ | $-4$ | $-3$ | 33.3 | $-11$ |
| Profit for the period after financial items |
493 | 429 | 14.9 | 898 | 757 | 18.6 | 1.749 |
Operating profit per segment
1)Percentage change compared with the corresponding period a year ago.
2) During the third quarter of 2015 Axfood Sverige changed its name to Dagab.
3) Includes head office support functions, such as the Executive C transactions with subsidiaries.
Capital expenditures, depreciation/amortization, SEKm
Capital expenditures
Total capital expenditures during the period January-June amounted to SEK 301 m (385), of which SEK 0 m (44) pertained to acquisitions of businesses, while SEK 208 m $(209)$ pertained to investments in non-current assets in retail operations, SEK 13 m $(14)$ to non-current assets in wholesale operations, and SEK 76 m $(113)$ pertained to IT. No significant acquisitions were made during the period.
Financial position and cash flow
Cash flow from operating activities before paid tax was SEK 1,240 m during the period. Paid tax amounted to SEK -205 m (-119). Payment of the shareholder dividend affected cash flow by SEK-1,889 m (-899), and net capital expenditures affected cash flow by SEK-266 m (-398).
Cash and cash equivalents held by the Group amounted to SEK 813 m, compared with SEK 1,933 m in December 2015. Interest-bearing liabilities and provisions totalled SEK 518 m, compared with SEK 504 m in December 2015. The interest-bearing net debt receivable was SEK 316 m at the end of the period, compared with SEK 1,449 m in December 2015.
The equity ratio was 34.6%, compared with 43.0% in December 2015.
| Derivation of total investments and net capital expenditures in cash flow | ||
|---|---|---|
| SEK m | 6 mos 2016 | 6 mos 2015 |
|---|---|---|
| Total investments | $-301$ | $-385$ |
| Investments in finance leases | 26 | 24 |
| Divestment of tangible/intangible assets | 10 | 12 |
| Acquisition of financial assets | $\Omega$ | $-20$ |
| Acquired operations, cash payment | $-2$ | $-35$ |
| Divested operations | 6 | |
| Cash flow from investing activities | -266 | -398 |
Equity ratio, %
Results per operating segment
Willys
Second quarter
Willys reported sales growth of 2.3% during the second quarter compared with the same period a year ago. Sales, which totalled SEK 5,823 m (5,691), were favourably affected by a larger number of customers, but negatively affected by a lower average spend. During the second quarter the customer programme Willys Plus reached the milestone of 2 million customers. Like-for-like sales decreased by 0.2%. While new established Willys stores in locations with existing stores had a negative effect on like-for-like sales, Willys increased its overall market share at these locations.
On 12 May Willys opened its e-commerce channel at three stores in Stockholm and Gothenburg. Just under three quarters of orders were for customer pick-up at stores, and just under half of e-commerce sales were made by the Gothenburg store. E-commerce sales are set to begin at another five stores during the second half of 2016.
Operating profit totalled SEK 245 m (227), an increase of 7.9% despite slightly higher personnel costs resulting from a reduced discount in payroll taxes for young employees. The operating margin was $4.2\%$ (4.0%).
During the second quarter one new Willys store was established in Torslanda/ Gothenburg and two Willys Hemma stores were closed. At the close of the period the Willys chain comprised 148 Willys stores and 48 Willys Hemma stores.
Willys' private label share was 28.8% (28.8%) at the end of the quarter.
January-June
Willys' sales during the period January-June 2016 totalled SEK 11,466 m (10,952), an increase of 4.7% compared with a year ago. Like-for-like sales increased by 2.3%. Operating profit was SEK 440 m (399), and the operating margin was $3.8\%$ (3.6%).
| SEK m | Q 2 2016 |
Q2 2015 |
Change | 6 mos 2016 |
6 mos 2015 |
Change | Full year 2015 |
|---|---|---|---|---|---|---|---|
| Net sales | 5,823 | 5.691 | 2.3% | 11,466 | 10.952 | 4.7% | 22,320 |
| Change in like-for-like sales, % | $-0.2$ | 3.7 | $-3.9$ | 2.3 | 4.0 | $-1.7$ | 4.4 |
| Operating profit | 245 | 227 | $7.9\%$ | 440 | 399 | 10.3% | 896 |
| Operating margin, % | 4.2 | 4.0 | 0.2 | 3.8 | 3.6 | 0.2 | 4.0 |
| Number of Group-owned stores | ۰ | $\blacksquare$ | 196 | 191 | 5 | 194 | |
| Average number of employees during the period |
Ξ. | $\blacksquare$ | 4.460 | 4.211 | 5.9% | 4,464 | |
| Private label share, % | Ξ. | $\overline{\phantom{a}}$ | 28.8 | 28.8 | $0.0\%$ | 29.1 |
Hemköp
Second quarter
Hemköp's strong growth continued during the second quarter, both in total and on a likefor-like basis. Sales were driven by both a greater number of customers and a larger average spend. Sales for Group-owned stores totalled SEK 1,539 m (1,448), an increase of 6.3%. Like-for-like sales for Group-owned stores grew by 5.2% during the period. Sales for franchise stores totalled SEK 1,666 m (1,567), an increase of 6.3%, with a 4.4% rise in like-for-like sales.
After the summer Hemköp will open its e-commerce channel through sales of both grocery bags with pre-defined dinner solutions and open grocery shopping at five stores.
Operating profit for the second quarter totalled SEK 71 $m$ (56), corresponding to an operating margin of $4.5\%$ (3.8%). The operating margin can be credited mainly to favourable sales performance combined with cost control.
At the end of the second quarter the number of Group-owned stores was unchanged at 67, while the number of franchise stores increased to 115, with one "91/9" store being transferred to the franchisee's ownership and two stores, net, established as Hemköp franchises.
Hemköp's private label share was 22.3% (21.0%) as of June.
January-June
Sales for Group-owned stores totalled SEK 3,058 m (2,826), an increase of 8.2%. Like-forlike sales for Group-owned stores grew during the period by 5.7%.
Sales for franchise stores totalled SEK 3,230 m (3,081), an increase of 4.8%, with a 4.6% rise in like-for-like sales.
Operating profit for the period January-June totalled SEK 130 m $(106)$ . The operating margin for the period was $4.2\%$ (3.7%).
| SEK m | Q2 2016 |
Q2 2015 |
Change | 6 mos 2016 |
6 mos 2015 |
Change | Full year 2015 |
|---|---|---|---|---|---|---|---|
| Net sales | 1,563 | 1,470 | 6.3% | 3,108 | 2,871 | 8.3% | 5,883 |
| Change in like-for-like sales, % | 5.2 | 4.9 | 0.3 | 5.7 | 4.6 | 1.1 | 5.0 |
| Operating profit | 71 | 56 | 26.8% | 130 | 106 | 22.6% | 221 |
| Operating margin, % | 4.5 | 3.8 | 0.7 | 4.2 | 3.7 | 0.5 | 3.8 |
| Number of Group-owned stores | Ξ. | $\sim$ | 67 | 67 | ۰ | 68 | |
| Average number of employees during the period | ۰. | $\sim$ | 1,738 | 1.658 | 4.8% | 1.745 | |
| Private label share, % | ۰. | $\sim$ | 22.3 | 21.0 | 1.3 | 21.4 |
Axfood Närlivs
Second quarter
Axfood Närlivs showed continued favourable growth during the second quarter and strengthened its position in the market. Sales during the period totalled SEK 760 m $(717)$ , an increase of 6.0%. The increase is mainly attributable to more café and restaurant customers in connection with two newly established Snabbgross stores during the past half year.
Operating profit for the second quarter totalled SEK 57 $m$ (59), and the operating margin was 7.5% (8.2%). The lower margin is mainly attributable to costs associated with the newly established stores. Operating profit from the wholesale operations remains stable, driven by favourable sales performance for Tempo, among other things. Axfood Snabbgross had 22 stores (20) at the end of the period.
Sales, SEK bn, and operating margin, %
January-June
Sales for Axfood Närlivs during the period January-June totalled SEK 1,394 m (1,312). an increase of 6.3%. Operating profit for the period totalled SEK 79 m $(78)$ , and the operating margin was $5.7\%$ (5.9%).
| SEK m | Q2 2016 |
Q2 2015 |
Change | 6 mos 2016 |
6 mos 2015 |
Change | Full year 2015 |
|---|---|---|---|---|---|---|---|
| Net sales | 760 | 717 | $6.0\%$ | 1,394 | 1.312 | $6.3\%$ | 2.734 |
| Operating profit | 57 | 59 | $-3.4\%$ | 79 | 78 | 1.3% | 200 |
| Operating margin, % | 7.5 | 8.2 | $-0.7$ | 5.7 | 5.9 | $-0.2$ | 7.3 |
| Axfood Snabbgross, no. stores | ۰. | $\sim$ | 22 | 20 | 21 | ||
| Average number of employees during the period |
۰. | $\sim$ | 448 | 426 | 5.2% | 451 |
Sales, SEK bn, and operating margin, %
Dagab
Second quarter
The support company Dagab's sales growth remained strong, driven by the sales performance of the store chains, but also by continued favourable demand from convenience retailers. Sales totalled SEK 10,734 m (10,058), an increase of 6.7%.
Operating profit totalled SEK 160 m (132), and the operating margin was $1.5\%$ $(1.3\%)$ . The increase is mainly attributable to higher volume from the store chains, including favourable development for private label products and fruits & vegetables along with good cost control.
January-June
Dagab's sales during the period totalled SEK 20.846 m (19.323), an increase of 7.9%. Operating profit totalled SEK 328 m (257), corresponding to an operating margin of $1.6\%$ $(1.3\%).$
| SEK m | Q 2 2016 |
Q2 2015 |
Change | 6 mos 2016 |
6 mos 2015 |
Change | Full year 2015 |
|---|---|---|---|---|---|---|---|
| Net sales | 10,734 | 10.058 | $6.7\%$ | 20.846 | 19,323 | 7.9% | 39,756 |
| Distributed sales | 6,962 | 6.547 | 6.3% | 13494 | 12,526 | 7.7% | 25,995 |
| Operating profit | 160 | 132 | 21.2% | 328 | 257 | 27.6% | 600 |
| Operating margin, % | 1.5 | 1.3 | 0.2 | 1.6 | 1.3 | 0.3 | 1.5 |
| Average number of employees during the period |
٠ | ÷ | $\overline{\phantom{a}}$ | 1.787 | 1.694 | 5.5% | 1,809 |
| Delivery reliability, % | 96.1 | 96.9 | $-0.8$ | 96.3 | 96.9 | $-0.6$ | 96.9 |
Parent Company
Other operating revenue for the Parent Company during the period January-June amounted to SEK 116 m (105). After selling and administrative expenses of SEK 159 m $(151)$ and net financial items of SEK 2 m $(1)$ , profit after financial items was SEK -41 m $(-45)$ . Capital expenditures totalled SEK 4 m $(4)$ during the period.
The Parent Company's interest-bearing net debt receivable was SEK 382 m at the end of the period, compared with SEK 716 m as per December 2015. The Parent Company has no significant transactions with related parties, other than transactions with subsidiaries.
Sales, SEK bn, and operating margin, %
Sustainable development
Key ratios - Group
| Q 2 2016 |
Q 2 2015 |
6 mos 2016 |
6 mos 2015 |
Full year 2015 |
|
|---|---|---|---|---|---|
| Organic products as % of total food sales | |||||
| Axfood | 6.3 | 5.2 | 6.7 | 5.3 | 5.9 |
| Willys | 6.0 | 5.0 | 6.1 | 5.0 | 5.2 |
| Hemköp | 7.8 | 6.6 | 8.7 | 6.6 | 8.1 |
| KRAV-certified meat as % of total meat sales | |||||
| Axfood | 3.7 | 3.2 | 3.9 | 3.2 | 3.5 |
| Willys | 2.9 | 3.0 | 3.1 | 2.9 | 3.1 |
| Hemköp | 7.4 | 5.2 | 7.1 | 5.1 | 5.8 |
| Combustible waste $1$ (tonnes) – share of net sales (SEK m), % |
|||||
| Willys | 43 | n.a. | 43 | n.a. | 46 |
| Hemköp | n.a. | n.a. | n.a. | n.a. | n.a. |
| Axfood Snabbgross | 22 | n.a. | 22 | n.a. | 27 |
| Private label product recalls from stores | 8 | 5 | 14 | 11 | 26 |
| Other product recalls from stores | 23 | 19 | 40 | 46 | 96 |
| Number of social audits 2) | 21 | 18 | 27 | 19 | 48 |
| Electricity consumption, kWh/m 2 (stores and warehouses) $3$ |
334.4 | 338.3 | 334.4 | 338.3 | 331.6 |
| Electricity consumption (kWh) as share of net sales (SEK), $\%$ 4) |
0.64 | 0.68 | 0.64 | 0.68 | 0.63 |
| $CO2$ emissions, kg/tonne goods $5$ ) | 13.5 | 18.5 | 13.5 | 18.5 | 16.9 |
| Work attendance rate, % | 93.9 | 93.9 | 93.6 | 93.7 | 94.0 |
2) Both under own management and via the organization Business Social Compliance Initiative (BSCI).
3) Moving 12-month figures. Pertains to Group-owned stores and warehouses
4) Inflation-adjusted net sales.
5 Moving 12-month figures. Pertains to total volume for transports from warehouses to stores using own delivery fleet.
Sales of organic products
Axfood's customers continue to seek out organic alternatives. Sales of organic products grew $33\%$ during the first six months of 2016 compared with the same period in 2015. This corresponds to $6.7\%$ (5.3%) of total sales.
Updated sustainability targets
During the quarter Axfood updated its sustainability programme, which steers the Group's work with the environment, natural resource conservation, animal welfare and social issues in both the short and long term. Axfood's ambition is to be a leader in sustainability, with respect to both technical solutions and ways of working. A new feature in the sustainability programme is that Axfood benchmarks its work both to Sweden's 16 national environmental targets and to the UN's 17 global Sustainable Development Goals (SDGs). Axfood is working with many of the UN's goals, but has identified the following four as the most relevant: $SDG$ 1 – No poverty, $SDG$ 10 – Reduced inequalities, SDG $12$ – Responsible consumption and production, and SDG $13$ – Climate action.
Since previously Axfood has set a target to be climate-neutral by 2020 and to promote diversity as an employer by having an even gender balance among managers as well as by ensuring that at least 20% of its managers come from an international background. Axfood strives to promote sustainable consumption with goals such as that organic sales will amount to a minimum of 10% of total food sales by 2020 and to only sell green-listed fish by that same year. Other actions to promote more sustainable consumption include reducing food waste in stores, increasing the share of meat suppliers with animal welfare certifications, and not allowing any chemical compounds from the $SIN$ List1 to be used in products or packaging.
$^{\rm 1}$ The SIN (Substitute it Now!) List is a database of chemicals identified by the organization ChemSec as being Substances of Very High Concern that should be banned within the EU.
Axfood's long-term food strategy
In connection with the annual Almedal Week political policy conference Axfood presented its vision for a more sustainable grocery basket and grocery sector in Sweden, entitled Matkassen 2030. Customers' purchasing decisions have an enormous impact on society. and customers are ready to make the right choices, both regarding the environment and their health. With Matkassen 2030 Axfood aspires to promote sustainable farming in Sweden, uphold Swedish value added, make demands on innovative thinking, and inspire and simplify for consumers to make more sustainable choices. The vision sets forth 79 concrete and sustainable recommendations for the Swedish government's forthcoming national food strategy. Axfood urges the business sector, politicians and authorities to collaborate in an effort to generate results and create a long-term food strategy.
Reduced climate impact 2015
In May 2016 the Swedish Energy Markets Inspectorate published data on the residual $mix2$ with a CO2 footprint for electricity consumption in 2015 for electricity customers that did not actively choose renewable electricity. Since 2009, all premises in which Axfood is the electricity customer have renewable electricity and thus no $CO2$ impact, however, certain Axfood stores in shopping centres are affected by the residual mix. As of this publication Axfood can calculate its total climate footprint for 2015, which corresponded to 26,653 tonnes of $CO2$ equivalents. This is a decrease of 44% compared with 2014. The lower impact is due to the fact that an additional 17 of the 30 stores that did not have renewable electricity via their leases in the preceding year changed over to clean electricity in 2015. Axfood's largest climate footprint is thus no longer from electricity use, which accounted for 18% of the total footprint in 2015, but from refrigerant emissions, which accounted for 43%. The remaining footprint comes from transports (35%) and business travel $(4\%)$ .
Matmissionen - too good to burn down
In September, just over six months after Matmissionen – the Nordic countries' first social supermarket – burned down in Rågsved, Axfood and Stockholms Stadsmission will open the new Matmissionen store – this time in Veddesta outside Stockholm. Just as previously, the store will contribute to social benefit by creating financial scope for disadvantaged people, offering job training in the store and helping to reduce unnecessary food waste. Today Matmissionen has 1,200 members who can shop at prices that are onethird of ordinary retail prices.
Supplier visits in Thailand
At the end of May Axfood visited a number of suppliers in Thailand as a step in the longterm work to secure the working conditions among their employers and subcontractors. Axfood also participated in a roundtable discussion focusing on the situation for guest workers arranged by BSCI (Business Social Compliance Initiative) and ILO (International Labour Organization). The discussions included recommendations for measures to reduce guest workers' expenses, which often become a form of indebtedness, in connection with their employment.
Forecast and market outlook 2016
- Axfood expects operating profit for 2016 to exceed profit for 2015.
- Axfood's capital expenditures are expected to total SEK 600-700 m in 2016.
- Axfood expects food inflation in Sweden to be in the range of $1\% 2\%$ in 2016.
Future reports
- The interim report for the period January–September 2016 will be presented on 20 October 2016.
- The year-end report for 2016 will be presented on 7 February 2017.
Press releases during the second quarter
17 June 2016 Dagab acquires Saba's warehouse operation in Helsingborg
- 7 June 2016 Hemköp launches pre-defined dinner solutions
- 12 May 2016 Willys launches e-commerce service
<sup>2The mix of fossil-based, renewable and nuclear power-generated electricity that remains when customers that have actively chosen their electricity source have received their allocated share.
This interim report for the period January-June 2016 gives a fair overview of the Parent Company's and Group's operations, financial position and results of operations, and describes significant risks and uncertainties facing the Parent Company and companies included in the Group.
Stockholm, 15 July 2016
Mia Brunell Livfors Chairman of the Board
Lars Olofsson Vice Chairman Antonia Ax:son Johnson Board member
Fabian Bengtsson Board member
Ann Carlsson Board member
Michael Sjörén Board member, employee $representative$
Caroline Berg Board member
Anders Helsing Board member, employee $representative$
Lars Östberg Board member, employee $representative$
Anders Strålman President and CEO
This interim report has not been reviewed by the Company's auditors.
Financial statements, Group
Condensed statement of profit or loss and other comprehensive income - Group
| 21,386 20,044 41,247 Net sales 10,991 10,478 Cost of goods sold $-9,391$ $-8.987$ $-18,292$ $-17,222$ $-35.352$ Gross profit 1,600 3,094 2,822 5,895 1,491 $-2,192$ $-2,062$ Selling/administrative expenses, etc. $-1,106$ $-1,060$ $-4,135$ Operating profit 494 431 902 760 1,760 $\mathbf{1}$ $\overline{2}$ 3 6 Interest income and similar profit/loss items 1 $-2$ $-3$ $-6$ Interest expense and similar profit/loss items $-6$ $-17$ Profit after financial items 493 429 898 757 1,749 Tax $-109$ $-95$ $-198$ $-388$ $-167$ 384 334 700 590 1,361 Profit for the period Other comprehensive income Items that cannot be reclassified to profit or loss for the period -9 Revaluation of defined benefit pension plans $-11$ 6 $-18$ 8 Tax attributable to items that cannot be reclassified to profit or loss for the period $\overline{2}$ $\overline{2}$ $-1$ $\overline{4}$ $-2$ Items that will be reclassified to profit or loss for the period Translation differences in calculation of foreign operations 0 $\overline{O}$ $\mathcal{O}$ $\circ$ $\circ$ Change in fair value of forward exchange 5 $-3$ 5 $-3$ $-5$ contracts Change in fair value of available-for-sale financial 3 assets ÷, ÷, Tax attributable to items that have been reclassified or can be reclassified to profit or loss for the period $-1$ $\mathbf{1}$ $-1$ 1 0 3 Other comprehensive income for the period -5 $-10$ -9 4 379 337 581 Total comprehensive income for the period 690 1,365 Operating profit includes 180 173 357 346 696 depreciation/amortization of 6.48 Earnings per share, SEK 1) 1.83 1.59 3.34 2.81 Profit for the period attributable to Owners of the parent 384 334 700 590 1,361 Non-controlling interests 0 $\Omega$ 0 0 $\Omega$ Total comprehensive income for the period attributable to 379 337 690 581 1,365 Owners of the parent $\mathbf{O}$ $\overline{0}$ 0 0 0 |
SEK m | 02 2016 |
Q 2 2015 |
6 mos 2016 |
6 mos 2015 |
Full year 2015 |
|---|---|---|---|---|---|---|
| Non-controlling interests |
$^{\rm D}$ The number of shares is the same before and after dilution. The average number of shares is the same as the total number of shares. Axfood has no holdings of treasury shares.
| SEK m | 30/6/2016 | 30/6/2015 | 31/12/2015 |
|---|---|---|---|
| Assets | |||
| Goodwill | 1,860 | 1,860 | 1,860 |
| Other intangible non-current assets | 642 | 691 | 668 |
| Property, plant and equipment | 1,885 | 1,896 | 1,930 |
| Financial assets 1) | 89 | 98 | 95 |
| Deferred tax assets | 64 | 61 | 60 |
| Total non-current assets | 4,540 | 4,606 | 4,613 |
| Inventories | 2,095 | 2,068 | 2,035 |
| Accounts receivable – trade | 997 | 901 | 852 |
| Other current assets | 1,186 | 1,203 | 1,104 |
| Cash and bank balances | 813 | 936 | 1.933 |
| Total current assets | 5,091 | 5,108 | 5,924 |
| Total assets | 9,631 | 9,714 | 10,537 |
| Shareholders' equity and liabilities | |||
| Equity attributable to owners of the parent | 3,331 | 3,746 | 4,530 |
| Equity attributable to non-controlling interests | $\mathbf{1}$ | $\mathbf{1}$ | 1 |
| Total shareholders' equity | 3,332 | 3,747 | 4,531 |
| Non-current interest-bearing liabilities | 477 | 488 | 464 |
| Deferred tax liabilities | 572 | 470 | 569 |
| Other noninterest-bearing non-current liabilities | 34 | 34 | 30 |
| Total non-current liabilities | 1,083 | 992 | 1,063 |
| Current interest-bearing liabilities | 41 | 41 | 40 |
| Accounts payable - trade | 3,093 | 2,851 | 2,782 |
| Other current noninterest-bearing liabilities | 2,082 | 2,083 | 2,121 |
| Total current liabilities | 5,216 | 4,975 | 4,943 |
| Total shareholders' equity and liabilities | 9,631 | 9,714 | 10,537 |
| Pledged assets | 0 | 0 | 0 |
| Contingent liabilities | 14 | 21 | 14 |
| 1) Of which, interest-bearing assets | 21 | 20 | 20 |
Condensed statement of financial position - Group
Condensed statement of cash flows - Group
| SEK m | 6 mos 2016 | 6 mos 2015 | Full year 2015 |
|---|---|---|---|
| Operating activities Cash flow from operating activities before changes in working |
|||
| capital, before paid tax | 1,229 | 1,081 | 2,408 |
| Paid tax | $-205$ | $-119$ | $-270$ |
| Changes in working capital | 11 | 183 | 357 |
| Cash flow from operating activities | 1,035 | 1,145 | 2,495 |
| Investing activities | |||
| Sales and acquisitions of operations, net | $-1$ | $-73$ | $-82$ |
| Change in non-current assets, net | $-265$ | $-305$ | -649 |
| Change in financial non-current assets, net | 0 | $-20$ | $-20$ |
| Cash flow from investing activities | $-266$ | -398 | $-751$ |
| Financing activities | |||
| Change in interest-bearing liabilities | $-21$ | $-21$ | |
| Dividend payout | $-1,889$ | -899 | -899 |
| Cash flow from financing activities | $-1,889$ | $-920$ | $-920$ |
| Cash flow for the period | $-1.120$ | -173 | 824 |
Condensed statement of changes in equity - Group
| SEK m | 30/6/2016 | 30/6/2015 | 31/12/2015 |
|---|---|---|---|
| Amount at start of year | 4,531 | 4.065 | 4.065 |
| Total comprehensive income for the period | 690 | 581 | 1.365 |
| Dividend to shareholders | $-1.889$ | -899 | -899 |
| Amount at end of period 1) | 3.332 | 3.747 | 4.531 |
1) Of shareholders' equity, SEK 3,331 m (3,746) is attributable to owners of the parent and SEK 1 m (1) to non-controlling interests.
Key ratios and other data - Group
| 6 mos 2016 | 6 mos 2015 | Full year 2015 | |
|---|---|---|---|
| Operating margin, % | 4.2 | 3.8 | 4.3 |
| Margin after financial items, % | 4.2 | 3.8 | 4.2 |
| Equity ratio, % | 34.6 | 38.6 | 43.0 |
| Net debt-equity ratio (+)/Net debt receivable ratio (-), multiple | $-0.1$ | $-0.1$ | $-0.3$ |
| Debt-equity ratio, multiple | 0.2 | 0.1 | 0.1 |
| Interest cover ratio, multiple | 150.7 | 127.2 | 103.9 |
| Capital employed, SEK m | 3,850 | 4,276 | 5,035 |
| Return on capital employed, % | 46.9 | 37.8 | 36.5 |
| Return on shareholders' equity, % | 41.6 | 33.7 | 31.8 |
| Average number of employees | 8,774 | 8,304 | 8.803 |
| Capital expenditures, SEK m | 301 | 385 | 764 |
| Number of shares outstanding 1) | 209,870,712 | 209,870,712 | 209,870,712 |
| Key data per share | |||
| Earnings per share, SEK 1) | 3.34 | 2.81 | 6.48 |
| Ordinary dividend per share, SEK | 5.00 | ||
| Extra dividend per share, SEK | 4.00 | ||
| Shareholders' equity per share, SEK 1), 2) | 15.87 | 17.85 | 21.58 |
| Cash flow per share, SEK 1) | $-5.3$ | $-0.8$ | 3.9 |
| Share price, SEK | 161.40 | 132.40 | 146.80 |
Quarterly overview
| Q3 2014 |
Q4 2014 |
Q1 2015 |
Q2 2015 |
Q3 2015 |
Q4 2015 |
Q1 2016 |
Q 2 2016 |
|
|---|---|---|---|---|---|---|---|---|
| Sales | 9,756 | 9.978 | 9,566 | 10.478 | 10,412 | 10,791 | 10.395 | 10,991 |
| Operating profit | 453 | 372 | 329 | 431 | 552 | 448 | 408 | 494 |
| Operating margin, % | 4.6 | 3.7 | 3.4 | 4.1 | 5.3 | 4.2 | 3.9 | 4.5 |
| Earnings per share, SEK $1, 3$ Shareholders' equity per share, |
1.66 | 1.31 | 1.22 | 1.59 | 2.05 | 1.63 | 1.51 | 1.83 |
| $SEK$ 1), 2), 3) | 18.02 | 19.20 | 16.24 | 17.85 | 19.88 | 21.58 | 14.07 | 15.87 |
| Return on shareholders' equity, % | 29.6 | 28.1 | 35.4 | 33.7 | 32.5 | 31.8 | 44.7 | 41.6 |
| Cash flow from operating activities per share, SEK 3) |
2.7 | 3.5 | 2.5 | 3.0 | 3.1 | 3.3 | 1.9 | 3.0 |
| Capital expenditures | 171 | 169 | 164 | 221 | 170 | 209 | 136 | 165 |
$^{\rm D}$ The number of shares is the same before and after dilution. The average number of shares is the same as the number of shares outstanding. Axfood has no holdings of treasury shares.
2) Net asset value per share c
Financial statements - Parent Company
Condensed income statement - Parent Company
| SEK m | Q 2 2016 |
02 2015 |
6 mos 2016 |
6 mos 2015 |
Full year 2015 |
|---|---|---|---|---|---|
| Net sales | 0 | 0 | |||
| Selling/administrative expenses, etc. | $-24$ | $-27$ | $-43$ | $-46$ | $-87$ |
| Operating profit | $-24$ | $-27$ | $-43$ | $-46$ | $-87$ |
| Other net financial items | $-1$ | $\overline{c}$ | 3 | ||
| Profit after financial items | $-23$ | $-28$ | $-41$ | $-45$ | -84 |
| Appropriations, net | $\overline{\phantom{0}}$ | 1,358 | |||
| Profit before tax | $-23$ | $-28$ | $-41$ | $-45$ | 1,274 |
| Tax | 5 | 6 | 9 | 10 | $-282$ |
| Net profit for the period | $-18$ | $-22$ | $-32$ | $-35$ | 992 |
| Operating profit includes | |||||
| depreciation/amortization totalling | $\mathcal{P}$ | 2 | 5 | 5 | 10 |
Profit for the period corresponds to total comprehensive income for the period. $\;$
Condensed balance sheet - Parent Company
| SEK m | 30/6/2016 | 30/6/2015 | 31/12/2015 |
|---|---|---|---|
| Assets | |||
| Property, plant and equipment | 26 | 33 | 30 |
| Participations in Group companies | 3,136 | 3,136 | 3,136 |
| Other financial non-current assets | 7 | 6 | 6 |
| Deferred tax assets | 5 | 5 | 5 |
| Total non-current assets | 3,174 | 3,180 | 3,177 |
| Receivables from Group companies 1) | 861 | 911 | 2,681 |
| Other current assets | 120 | 157 | 15 |
| Cash and bank balances | 573 | 733 | 1,489 |
| Total current assets | 1,554 | 1,801 | 4,185 |
| Total assets | 4,728 | 4,981 | 7,362 |
| Shareholders' equity and liabilities | |||
| Restricted shareholders' equity | 287 | 287 | 287 |
| Unrestricted shareholders' equity | 1,686 | 2,580 | 3,607 |
| Total shareholders' equity | 1,973 | 2,867 | 3,894 |
| Untaxed reserves | 1,653 | 1,226 | 1,653 |
| Non-current interest-bearing liabilities | 21 | 21 | 20 |
| Noninterest-bearing non-current liabilities | $\mathbf 0$ | 1 | 1 |
| Total non-current liabilities | 21 | 22 | 21 |
| Accounts payable - trade | 11 | 22 | 11 |
| Liabilities to Group companies 2) | 1,023 | 763 | 1,648 |
| Other current noninterest-bearing liabilities | 47 | 81 | 135 |
| Total current liabilities | 1,081 | 866 | 1,794 |
| Total shareholders' equity and liabilities | 4,728 | 4,981 | 7,362 |
| Contingent liabilities | 313 | 313 | 313 |
| 1) Of which, interest-bearing receivables | 853 | 901 | 875 |
| 2) Of which, interest-bearing liabilities | 1,023 | 763 | 1,628 |
Notes
Note 1 Accounting policies
Axfood applies International Financial Reporting Standards (IFRS) as endorsed by the European Union. This interim report has been prepared for the Group in accordance with IAS 34 Interim Financial Reporting and applicable provisions of the Swedish Annual Accounts Act. For the Parent Company, the interim report has been prepared in accordance with recommendation RFR 2 - Reporting for Legal Entities, issued by the Swedish Financial Reporting Board (RFR), and Ch. 9 – Interim Financial Reporting. of the Swedish Annual Accounts Act.
Preparation of the financial statements in accordance with IFRS requires the Board and Executive Committee to make estimations and assumptions that affect the Company's result and position as well as other disclosures in general. Estimations and assumptions are based on historical experience and are reviewed on a regular basis.
New accounting policies effective in 2016 and forward
New or amended standards and interpretations that take effect in 2016 and forward have not been prospectively applied in the preparation of these financial statements. New or amended policies that take effect as from the 2017 financial year and forward are not planned to be applied prospectively. To the extent that anticipated effects on the financial statements of application of new or amended standards and interpretations are not described below, Axfood has concluded that they will not have any material effect on the consolidated financial statements.
IFRS 15 Revenue from Contracts with Customers, the new revenue standard, and IFRS 9, which replaces IAS 39 Financial Instruments, are standards that take effect in 2018. IFRS 16 Leases, the new leasing standard, takes effect in 2019. Company management is currently studying the implications of the new standards.
Note 2 Operating segments
Axfood's operating segments have been determined based on the information considered by the Group's Executive Committee and which is used to evaluate the result of operations and allocate resources to the segments. The Executive Committee monitors sales and operating profit for each of the business areas, which make up the Group's operating segments. The operating segments that have been identified are: Willys, Hemköp, Dagab, Närlivs and Joint-Group. For information about Axfood's operating segments, see pages 3–8 of this interim report. For a more detailed description of the segments, please refer to the 2015 Annual Report.
Note 3 Significant risks and uncertainties
In the course of their business the Axfood Group and Parent Company are exposed to operational, strategic and financial risks. Operational and strategic risks include business and liability risks, among others, while financial risks include liquidity risk, interest rate risk and currency risk.
Axfood works continuously with risk identification and assessment. One of the most significant business risks that Axfood has identified in its safety analysis work is of a total loss, such as from a fire at one of the central warehouses in Stockholm, Gothenburg or Örebro. Major emphasis is put on preventive work, and the organization for this is well developed, as is the Company's planning to maintain operating continuity in the event of unforeseen events.
For a thorough account of the risks that affect the Group, please refer to the 2015 Annual Report.
Note 4 Seasonal effects
Axfood's sales are affected to some degree by seasonal variations. Sales increase in the quarter in which Easter falls, which is either the first or second quarter. Sales also increase ahead of Midsummer during the second quarter, as well as ahead of the major holiday season during the fourth quarter.
Note 5 Disclosures about financial assets and liabilities
The tables below provide disclosures about how fair value has been determined for the financial instruments that are measured at fair value in the statement of financial position. The breakdown of how fair value is determined is done according to the following three levels:
Level 1: according to prices quoted in an active market for the same instruments. Axfood has no financial instruments at this level.
Level 2: based on direct or indirect observable market data that is not included in level 1. Level 2 includes, among other things, derivatives used in hedge accounting and available-for-sale financial assets.
Level 3: based on input data that is not observable in the market. Axfood has no financial instruments at this level.
Group, 30/6/2016
Financial assets and liabilities
| SEK m | Carrying amount |
Fair value | assets and liabilities |
Non-financial Total, statement of financial position |
|---|---|---|---|---|
| Financial assets | 73 | 73 | 16 | 89 |
| Accounts receivable - trade | 997 | 997 | 997 | |
| Cash and bank balances | 5 | 5 | 1,181 | 1,186 |
| Total assets | 813 | 813 | 813 | |
| Non-current interest-bearing liabilities | 1,888 | 1,888 | 1.197 | 3.085 |
| Current interest-bearing liabilities | 40 | 40 | 437 | 477 |
| Financial assets | 41 | 41 | 41 | |
| Accounts payable - trade | 3.093 | 3.093 | 3.093 | |
| Total liabilities | 3.174 | 3.174 | 437 | 3,611 |
Parent Company, 30/6/2016
Financial assets and liabilities
| SEK m | Carrying amount |
Fair value | Non-financial assets and liabilities |
Total, condensed balance sheet |
|---|---|---|---|---|
| Financial assets | 13 | |||
| Receivable from Group companies | 861 | 861 | 861 | |
| Cash and bank balances | 573 | 573 | 573 | |
| Total assets | 1,441 | 1.447 | $\blacksquare$ | 1,441 |
| Accounts payable - trade | 11 | 11 | 11 | |
| Liabilities to Group companies | 1.023 | 1.023 | 1,023 | |
| Total liabilities | 1.034 | 1.034 | 1.034 |
Disclosures about fair value of financial instruments
The carrying amount of interest-bearing assets and liabilities in the statement of financial position may deviate from their fair value due to changes in market interest rates, among other things. To establish the fair value of financial assets and liabilities, market value has been used for assets and liabilities as far as possible. Axfood's holdings of tenantowner rights are stated at market value (level 2). Interest-bearing financial assets and liabilities that are not derivative instruments are calculated based on future cash flows of principal amounts and interest, discounted to the current market interest rate while taking into account the risk-free interest rate and risk premium for Axfood on the balance sheet date (the effective interest method - level 2). For current financial assets and liabilities with variable interest rates, fair value is considered to be the same as the carrying amount.
The carrying amount of trade accounts receivable, other receivables, cash and cash equivalents, trade accounts payable and other liabilities is a reasonable approximation of fair value.
Axfood uses the market interest rate in effect on the accounting date plus a relevant interest rate spread to discount financial instruments. The interest rate used for interestbearing liabilities as per 30 June 2016 was 0.25%.
Financial key ratios
The Axfood Group uses a number of financial key ratios in the interim report that are not defined in IFRS. Axfood believes that these key ratios are relevant for readers of Axfood's financial reports as a complement in assessing Axfood's performance. Since not all companies calculate financial key ratios in the same way, these are not always comparable with ratios used by other companies. These financial key ratios are therefore not to be regarded as a replacement for key ratios defined in IFRS. The table below includes ratios not defined in IFRS, unless indicated otherwise, as well as a reconciliation of these key ratios.
Definitions of the key ratios are provided below.
Derivation and reconciliation
Store sales for Group-owned and franchise stores, quarterly data
| SEK m | 02 2016 |
Q2 2015 |
$\frac{9}{6}$ 1) | Like-for-like sales 02 2016 |
Like-for-like sales 02 2015 |
$\frac{9}{20}$ 1) |
|---|---|---|---|---|---|---|
| Net sales, Willys | 5,823 | 5,691 | 2.3 | |||
| Of which, sales for Group-owned stores $^{2)}$ |
5,823 | 5,691 | 2.3 | 5.635 | 5.644 | $-0.2$ |
| Net sales, Hemköp | 1,563 | 1.470 | 6.3 | |||
| Of which, sales for Group-owned stores $2$ Store sales, Hemköp franchise |
1,539 | 1,448 | 6.3 | 1,456 | 1,384 | 5.2 |
| stores Store sales, Hemköp Group- |
1,666 | 1,567 | 6.3 | 1,612 | 1.544 | 4.4 |
| owned and franchise stores | 3.205 | 3.015 | 6.3 | 3.068 | 2.928 | 4.8 |
| Retail sales, Group-owned stores 2) | 7,362 | 7.139 | 3.1 | 7.091 | 7.028 | 0.9 |
| Store sales, Axfood Group | 9.028 | 8.706 | 3.7 | 8.703 | 8.572 | 1.5 |
Store sales for Group-owned and franchise stores, 6-month data
| SEK m | 6 mos 2016 |
6 mos 2015 |
$\frac{9}{20}$ 1) | Like-for-like sales, 6 mos 2016 |
Like-for-like sales, 6 mos 2015 |
$% ^{1}$ |
|---|---|---|---|---|---|---|
| Net sales, Willys | 11.466 | 10,952 | 4.7 | |||
| Of which, sales for Group-owned stores $^{2)}$ |
11.466 | 10.952 | 4.7 | 11.110 | 10.864 | 2.3 |
| Net sales, Hemköp | 3,108 | 2.871 | 8.3 | |||
| Of which, sales for Group-owned stores $^{2)}$ |
3,058 | 2,826 | 8.2 | 2,871 | 2.716 | 5.7 |
| Store sales, Hemköp franchise stores Store sales, Hemköp Group- |
3.230 | 3,081 | 4.8 | 3,141 | 3,002 | 4.6 |
| owned and franchise stores | 6,288 | 5.907 | 6.4 | 6,012 | 5,718 | 5.1 |
| Retail sales, Group-owned stores 2) | 14,524 | 13.778 | 5.4 | 13,981 | 13,580 | 3.0 |
| Store sales, Axfood Group | 17.754 | 16.859 | 5.3 | 17.122 | 16.582 | 3.3 |
$^{\rm D}$ Percentage change compared with corresponding period a year ago.
2)Summation of Group-owned store sales
Operating key ratio definitions and glossary
Average number of employees during the year: Total number of hours worked divided by the number of annual full-time equivalents (1,920 hours).
Axfood Group: Group-owned stores and Hemköp franchise stores.
Delivery reliability: The share of delivered goods in relation to the share of ordered goods.
Financial key ratio definitions
Capital employed: Total assets less noninterestbearing liabilities and noninterest-bearing provisions. Sources and all employed is calculated as capital
employed at the end of the period plus capital
employed at the same point in time in the preceding year, divided by two.
Cash flow from operating activities per share: Cash flow from operating activities for the period divided by the weighted average number of shares.
Cash flow per share: Cash flow for the period divided by the weighted average number of shares outstanding.
Debt-equity ratio: Interest-bearing liabilities divided by shareholders' equity including non-controlling interests.
Earnings per share: Net profit for the period attributable to owners of the parent divided by a weighted average number of shares outstanding.
Equity ratio: Shareholders' equity including noncontrolling interests as a percentage of total assets.
Interest-bearing net debt receivable/liability: Interestbearing non-current and current receivables and liabilities, including cash and bank balances, and the interest-bearing portion of financial assets.
Interest cover ratio: Profit after financial items plus financial expenses, divided by financial expenses.
Like-for-like sales: Sales for stores that existed and generated sales in the preceding period, broken down into Group-owned and franchise stores.
Margin after financial items: Profit after financial items as a percentage of net sales for the period.
Net asset value per share: Equity attributable to owners of the parent divided by the number of shares outstanding.
Net capital expenditures in cash flow: Total capital expenditures excluding investments pertaining to leasing, less divestments.
Net debt: Interest-bearing liabilities and provisions less cash and cash equivalents plus interest-bearing receivables.
Net debt-equity/receivable ratio: Interest-bearing liabilities and provisions less cash and cash equivalents and interest-bearing receivables, divided by shareholders' equity including non-controlling interests.
Operating margin: Operating profit as a percentage of net sales for the period.
Return on capital employed: Profit after financial items, plus financial expenses, as a percentage of average capital emploved.
Return on shareholders' equity: Net profit for the year attributable to owners of the parent as a percentage of
average equity attributable to owners of the parent. Average equity is calculated as shareholders' equity at the end of the period plus shareholders' equity at the same point in time in the preceding year, divided by $two$
Sales, Group-owned retail operations: Sales for Hemköp and Willys stores owned by Axfood.
Sales growth: Percentage increase in sales between two periods.
Sales of private label products: Sales of private label products, excluding meats and fruits & vegetables, as a percentage of store sales including Hemkop franchise stores. The private label share is based on statistical data from external suppliers. Data from a selection of Axfood's stores are calculated statistically to a total sum based on the stores' annual sales. In this selection, sales for Group-owned and franchise stores are weighted according to the actual historical sales.
Store sales, Axfood Group - Sales for Hemköp and Willys stores, including Hemköp franchise stores.
Total capital expenditures: Investments in intangible and tangible non-current assets, including finance leases
About Axfood
At Axfood we work with passion for food and people. Our strength is in developing and driving successful grocery formats in the Swedish market with responsibility for the environment and sustainable development. Axfood includes the Willys and Hemköp chains as well as the Tempo, Handlar'n and Direkten formats, which are proprietor-owned and organized within Axfood Närlivs. Axfood has 263 Group-owned stores. In all, Axfood collaborates with approximately 820 proprietor-run stores. B2B sales are handled through the Axfood Snabbgross chain, and wholesaling is conducted through Dagab. Axfood has an approximate 20% share of the food retail market in Sweden. Axfood is listed on Nasdaq Stockholm, and the principal owner is Axel Johnson AB.
Mission
Axfood's business mission is to develop and run successful food retail concepts based on clear and attractive customer offerings.
Business model
Axfood's business model is built upon a strong purchasing function, focus on private label products, efficient logistics and attractive grocery stores.
Strategy
Axfood will be the most profitable company in the Swedish food retail market and grow its market shares by strengthening and developing its position. Axfood's long-term goal is to attain an operating margin of 4%. Axfood's strategy is built upon five cornerstones: customers, profitability, growth, the environment and social responsibility, and employees and organization. Read more at axfood.se.
Value drivers
Factors that affect Axfood's performance include:
- Access to strategic store locations
- Development of an attractive product offering • Innovativeness for enhancing customer benefit
Axfood AB, SE-107 69 Stockholm Norra Stationsgatan 80 C Tel +46-8-553 990 00 [email protected], axfood.se Reg. no. 556542-0824