AI assistant
Beijer Electronics Group — Interim / Quarterly Report 2011
Feb 9, 2012
3007_10-k_2012-02-09_4775c459-4318-4a41-9804-634ed5d73f46.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer
January—December 2011
Continued Growth and Record Profits for the Full Year
Full year
- • Order intake increased by 11% to 1,406.9 MSEK (1,273.6)
- • Net sales up by 15% to 1,417.7 MSEK (1,232.3)
- • Operating profit increased by 21% to 150.3 MSEK (124.3)
- • Profit after tax up 11% to 99.1 MSEK (89.5)
- • Earnings per share increased to 5.03 SEK (4.61)
- • The Board proposes a dividend of 2.25 SEK (2.00)
Fourth Quarter
- • Order intake up 15% to 343.2 MSEK (328.0)
- • Net sales increased by 3% to 345.3 MSEK (336.2)
- • Operating profit was 29.1 MSEK (35.0)
- • Profit after tax was 15.2 MSEK (26.2)
- • Q4 profits charged with 2.8 MSEK of expenses relating to the floods in Thailand
Financial Statement, Beijer Electronics AB
Comments from Fredrik Jönsson, CEO
"For the full year, Beijer Electronics was able to post its highest sales to date and record profits. Sales increased by 15% to over SEK1.4 billion, and operating profit increased by over 20% to 150 MSEK. Our acquisitions, QSI of the US and Korenix ofTaiwan, have been successful,exceeding expectations. They both made significant contributions to growth and profits. Simultaneously, weretained good cost control, which has had its effect on profits.
Profits were charged with non-recurring expenses relating to the floods in Thailand and increased product development expenses in the fourth quarter.
Overall, Beijer Electronics is in an expansion phase. We invested over 100 MSEK in developing products in 2011, which will be launched progressively in 2012. The largest initiativerelates to an all-new global platform of HMI terminals based on iX software.We also increased resources on the sales side and opened sales offices in Brazil and India.
TheIDCbusiness area remains convincing and I'm really satisfied with its progress in 2011. Organic growth was high and the acquisition of Korenix had a positive impact on the business area. Our initiative in the American market has gone faster and produced better results than expected, and this operation posted a positive profit asearly as in the fourth quarter. We have high hopes of continued, brisk expansion in IDC.
The Automation business area has gradually increased sales and profits. Automation made a strong recovery for the full year, which meant that its profitability converged on its long-term target. Another positive was that all the markets that Automation addresses achieved positive profits in the year for the first time.
The HMI Products business area achieved good growth and higher profitability for the full year. The acquisition of QSI has made significant contributions to sales and profits. However, sales reduced latein the year dueto lower demand in China, and from some brand label customers. We have addressed this by upscaling marketing initiatives and expanding our sales team.In addition, welaunched our new terminals in the spring. However, we expect it to take some time before these initiatives have an effect on sales."
Market and Surrounding World
The industrial automation market achieved good growth for the full year, but with some slowdown tendencies in the first half-year, especially in some sub-markets and segments. The infrastructure market remained positive, but was restrained in some parts of manufacturing.
| Sales Quarter 4 |
Operating Profit Quarter 4 |
Sales Full Year |
Operating Profit Full Year |
|||||
|---|---|---|---|---|---|---|---|---|
| MSEK | 1112 | 1012 | 1112 | 1012 | 1112 | 1012 | 1112 | 1012 |
| Beijer Electronics Automation Group | 125.2 | 116.2 | 10.2 | 0.8 * | 497.2 | 467.9 | 34.5 | 19.4 * |
| Beijer Electronics Products Group | 140.9 | 167.3 | 12.6 | 31.0 * | 627.2 | 559.7 | 87.3 | 85.3 * |
| Westermo Teleindustri Group | 100.5 | 75.7 | 10.8 | 7.0 ** | 385.2 | 284.4 | 46.2 | 34.0 ** |
| Intra-group sales | -21.2 | -23.0 | -91.9 | -79.6 | ||||
| Group adjustments and depreciation | -4.5 | -2.1 | -17.8 | -12.8 | ||||
| Non-recurring items | -1.7 | -1.7 | ||||||
| Beijer Electronics Group | 345.3 | 336.2 | 29.1 | 35.0 | 1,417.7 | 1,232.3 | 150.3 | 124.3 |
Business Area Sales and Operating Profit
* Excluding non-recurring items
** Including minority intrest Korenix
The Group in the Fourth Quarter
The group continued its stable progress, but at a slower rate in thefourth quarter, primarily dueto weaker demand from China and some brand label customers. In combination with upscaled initiatives in product development and our sales organization, this affected profitability.
Order intake increased by 5% to 343.2 MSEK (328.0). Acquisitions made a positive contribution of 58.8 MSEK (29.8). Adjusted for currency effects and acquisitions, order intake decreased by 3%. The downturn is explained by a decrease in the HMI Products business area. Organic growth in the Automation business in area was good, and was unchanged in IDC.
Group sales increased by 3% to 345.3 MSEK (336.2). Acquisitions had a positive effect of 58.2 MSEK (20.8). Currency adjusted and excluding acquisitions, sales decreased by 9% due to lower organic sales in HMI Products.
Sales in Sweden, the group's single biggest market, continued to achieve good growth, as did the Danish and Finnish markets. Sales in Norway recovered during the final quarter after a weak start to the year. Sales in the US continued to grow briskly. China and Germany achieved lower sales.
Group operating profit was 29.1 MSEK (35.0). This corresponded to an operating margin of 8.4% (10.4). The decrease is due to lower organic sales volumes in HMI Products and a sharp increase in development and selling expenses resulting from forward-looking initiatives. Total development expenses were 30.1 MSEK (20.0) as a result of acquisitions and continued product development initiatives.
Group Operating Profit
quarter profit after depreciation.
Profit beforetax was 24.3 MSEK(32.8). Net financial items were -4.8 MSEK (-2.1). The negative figure is attributable to higher indebtedness relating to acquisitions. Profit after estimated tax was 15.2 MSEK (26.2). Earnings per share after estimated tax were 0.75 SEK (1.40).
The Group in the Full Year
Order intake increased by 11% to 1,406.9 MSEK (1,273.9). Acquisitions contributed 211.5 MSEK (29.8) to order intake. Currency adjusted and excluding acquisitions, order intake decreased by 4%, all sourced from HMI Products. Group sales increased by 15% to 1,417.7 MSEK (1,232.3). Acquisitions had a 203.1 MSEK (20.8) positive effect on sales. Currency adjusted and excluding acquisitions, sales were unchanged.
Operating profit increased by 21% to 150.3 MSEK (124.3). This corresponded to an operating margin of 10.6% (10.1). The sharp profit increase is due to increased volumes and acquisitions.
Profit before tax increased to 133.0 MSEK (120.0). Net financial items were -17.3 MSEK (-4.3). Profit after estimated tax rose by 11% to 99.1 MSEK (89.5). Earnings per share after estimated tax were 5.03 SEK (4.61).
Dividend
The Board proposes a dividend of 2.25 SEK (2.00) for the financial year 2011.
HMI Products Business Area — Product Development for the Future
Viewed over the full year, the HMI Products business area achieved high sales and good profitability. US company QSI, which was consolidated from November 1, 2010, progressed well and exceeded expectations. In the third, and fourth, quarters, the business area's organic order intake and sales reduced due to lower demand from the Chinese market and downscaled orders from some brand label customers. These low volumes had a negative effect on profits, which were also charged with non-recurring expenses of 2.8 MSEK in thefourth quarter resulting from the floods in Thailand.
The Fourth Quarter
Order intake decreased somewhat to 149.4 MSEK (154.6) in the fourth quarter. Currency adjusted and excluding acquisitions, order intake decreased by 11%. Sales were 140.9 MSEK (167.3) of which QSI contributed 43.7 MSEK (20.8). Operating profit was 12.6 MSEK (31.0). This equated to an operating margin of 8.9% (18.5). The downturn is due to lower sales volumes and increased product developmentexpenses.Thefourth quarter of 2010 was also very strong in an historical perspective. The new global HMI product platform will be launched in the first quarter of 2012.
Full Year
Order intake increased by 13% to 636.3 MSEK (562.0) during the full year. Currency adjusted and excluding acquisitions, order intake decreased by 4%. Sales increased by 12% to 627.2 MSEK (559.7). QSI represented 140.2 MSEK (20.8). Operating profit increased to 87.4 MSEK (85.3), equivalent to a margin of 13.9% (15.2).
Sales by Geographical Market, HMI Products
Sales by geographical market for the full year 2011 compared to 2010.
Automation Business Area — Consolidating Already-secure Positioning in the Nordics
The Automation business area continued to perform positively in thefourth quarter. Order intake and sales showed good growth simultaneous with operating profit rising very robustly. Cost-consciousness and upscaled sales initiatives have gradually had their intended effect, and for the full year, all Nordic and Baltic countries werein positive profitability. This has been achieved by creating a moresales and customer-driven organization. Restructuring conducted over recent years has paid off, and now, Automation is strong, with solid market positioning combined with an attractive technology offering.
Fourth Quarter
Sales, Automation
The business area's order intake increased by 7% to 126.5 MSEK (118.8). Sales increased by 8% to 125.2 MSEK (116.2). Operating profit increased sharply to 10.2 MSEK (0.8), corresponding to an operating margin of 8.2% (0.7).
Full Year
MSEK
Rolling four quarters
Order intake increased to 494.0 MSEK (472.9). Sales increased by 6% to 497.2 MSEK (467.9). Operating profit increased by 78% to 34.5 MSEK (19.4). The operating margin was 6.9% (4.1). The substantial profit increase is due to higher sales volumes in combination with good cost control.
MSEK Quarter
The bars and left-hand scale indicate quarterly sales. The curve and right-hand scale show rolling four quarter sales.
Sales by geographical market for the full year 2011 compared to 2010.
The IDC Business Area — Product Development for a High-growth Market
The IDC business area made great progress in the full year with high growth and sharp profit gains. The acquisition of Korenix of Taiwan exceeded expectations. This company progressed very positively, achieving increased sales with high profitability. The initiative on the American market through a proprietary subsidiary in thefourth quarter 2010 produced significant sales in the year, and this operation achieved positive profits as early as the fourth quarter. In the year, IDC advanced its positioning in a number of key segments including Rail, Energy Supply, Road Transport and Mining. Underlying growth in industrial data communication is strong. Based on the company's fast and successful technology development combined with its sharp focus on demanding customer segments, it has good prospects of continued high growth through the coming years. In 2011, IDC secured its positioning as a leading vendor in the Rail and Mining segments.
Fourth Quarter
Business area order intakeincreased by 18% to 88.6 MSEK (75.0). Korenix's contribution was 13.6 MSEK. Sales increased by 33% to 100.5 MSEK (75.7). Korenix represented 14.2 MSEK. Operating profit increased by 54% to 10.8 MSEK (7.0). Operating margin was 10.7% (9.2).
Full Year
Order intake increased by 21% to 370.2 MSEK (306.3), with Korenix representing 62.0 MSEK. Sales increased by 36% to 385.2 MSEK (284.3). Korenix contributed 62.6 MSEK. Operating profit increased by 36% to 46.2 MSEK (34.0), equating to a margin of 12.0% (12.0).
Sales by geographical market for the full year 2011 compared to 2010.
Other Financial Information
Group investments including capitalized development expenses were 62.3 MSEK (50.5). Cash flow from operating activities was 56.5 MSEK (114.1). Equity was 420.3 MSEK (337.7) at year-end. The equity ratio was 29.7% (27.2). Cash and cash equivalents were 178.3 MSEK (105.1). Interest-bearing liabilities amounted to 607.8 MSEK (459.1). The average number of employees was 668 (538).
Prospects for 2012
Beijer Electronics made positive progress in the full year 2011, although demand leveled off in the fourth quarter for HMI Products. Meanwhile, the group made aggressive initiatives investments in product development and marketing. There is some uncertainty regarding the sales performance of HMI Products for the first half-year 2012.
Significant Events
In March 2011, Beijer Electronics acquired the remaining 8% of Korenix ofTaiwan and subsequently holds 100% of the company.The acquisition has been conducted stepwise with 37% acquired in July 2010 and 55% in December 2010. Korenix was consolidated into Beijer Electronics' accounts at year-end 2010. The total purchase price was 130 MSEK for all the shares of Korenix. An additional performance-related purchase price may be payable based on year-2012 profit.
In June 2011, Beijer Electronics first implemented a new issue of 90,000 shares (for warrant programs), followed by a (3:1) share split. Each existing stock was split into three stocks of the same class, implying a total increase in the number of stocks from 6,211,488 to 18,934,464.
Accounting Principles
For the group, this Financial Statement has been prepared in accordance with IAS 34 Interim Financial Reporting and applicableregulations of the Swedish Annual Accounts Act. The Financial Statement for the parent company has been prepared in accordance with the Swedish Annual Accounts Act's chapter 9, Interim Reporting. The accounting principles applied for the group and parent company are consistent with those accounting principles used when preparing the latest annual accounts.
This Report has not been reviewed by the company's Auditors.
The Board of Directors Beijer Electronics AB (publ) Malmö, Sweden, February 9, 2012
For more information, please contact: CEO and President Fredrik Jönsson, tel +46 (0)40 35 86 10, +46 (0)70 517 1626 or CFO Anna Belfrage, tel +46 (0)40 35 86 53, +46 (0)70 635 8653.
Year in Summary
Income Statement — Group
| SEK 000 | Quarter 4, 2011 | Quarter 4, 2010 | Full Year, 2011 | Full Year, 2010 |
|---|---|---|---|---|
| Net turnover | 345,340 | 336,202 | 1,417,705 | 1,232,321 |
| Other operating revenue | -4,814 | 8,526 b) | 349 | 3,445 a, b) |
| Operating expenses excluding | ||||
| depreciation and amortisation | -297,332 | -291,113 | -1,214,762 | -1,060,986 |
| Amortization, intangible assets | -9,244 | -7,680 | -37,168 | -29,128 |
| Depreciation, property, | ||||
| plant and equipment | -4,870 | -10,960 | -15,854 | -21,330 |
| Operating profit | 29,080 | 34,975 | 150,270 | 124,322 c) |
| Net financial items | -4,806 | -2,145 | -17,292 | -4,301 d) |
| Profit before tax | 24,274 | 32,830 | 132,978 | 120,021 |
| Estimated tax | -9,109 | -6,617 | -33,854 | -30,534 |
| Net profit | 15,165 | 26,213 | 99,124 | 89,487 |
| Attributable to equity holders of the parent | 14,181 | 26,481 | 95,288 | 87,358 |
| Attributable to minority interest | 984 | -268 | 3,836 | 2,129 |
| Earnings per share, SEK e | 0.75 | 1.40 | 5.03 | 4.61 |
a Including minority interest of Autic
b Including minority interest of Korenix
c Including non-recurring items amounting to -1.7 msek
d Including capital gain from disposal of minority interest in Autic amounting to 2.6 MSEK
e The number of shares in the company has increased as a result of a new share issue of 90,000 shares (for warrant programs) and by a 3:1 split, now totaling 18,934,464 (6,221,488). Earnings per share for earlier periods have been adjusted
Statement of Comprehensive Income
| SEK 000 | Quarter 4, 2011 | Quarter 4, 2010 | Full Year, 2011 | Full Year, 2010 |
|---|---|---|---|---|
| Net profit | 15,165 | 26,213 | 99,124 | 89,487 |
| Translation differences | 266 | 4,781 | 8,210 | -20,553 |
| Comprehensive income | 15,431 | 30,994 | 107,334 | 68,934 |
| Attributable to equity holders of the parent | 14,246 | 31,309 | 104,070 | 67,859 |
| Attributable to minority interest | 1,185 | -315 | 3,264 | 1,075 |
| Balance Sheet — Group | ||
|---|---|---|
| SEK 000 | Dec 31, 2011 | Dec 31, 2010 |
| Assets | ||
| Fixed assets | 798,092 | 778,289 |
| Current assets | 502,405 | 458,981 |
| Cash equivalents and short-term investments | 178,258 | 105,064 |
| Total assets | 1,478,755 | 1,342,334 |
| Liabilities and shareholders' equity | ||
| Shareholders' equity | 420,265 | 337,729 |
| Minority share of shareholders' equity | 18,886 | 27,640 |
| Long-term liabilities | 585,910 | 635,616 |
| Current liabilities | 453,694 | 341,349 |
| Total liabilities and shareholders' equity | 1,478,755 | 1,342,334 |
| Of which interest-bearing liabilities | 607,839 | 459,112 |
Statement of Changes to Shareholders' Equity — Group
| SEK 000 | Dec 31, 2011 | Dec 31, 2010 |
|---|---|---|
| Attributable to equity holders of the parent | ||
| Opening balance, shareholders' equity, 1 January | 337,729 | 294,756 |
| Other paid-up capital | 15,705 | |
| New stock issue | 90 | |
| Dividend | -37,329 | -24,886 |
| Comprehensive income | 104,070 | 67,859 |
| Closing balance, shareholders' equity | 420,265 | 337,729 |
| Minority interest | ||
| Opening balance, 1 January | 27,640 | 15,056 |
| Acquisitions | -11,379 | 11,948 |
| Dividend | -639 | -439 |
| Comprehensive income | 3,264 | 1,075 |
| Closing balance | 18,886 | 27,640 |
Key Figures
| Dec 31, 2011 | Dec 31, 2010 | |
|---|---|---|
| Operating margin, % | 10.6 | 10.1 |
| Operating margin excl. one time effect | 10.6 | 10.2 |
| Profit margin, % | 7.0 | 7.3 |
| Equity ratio, % | 29.7 | 27.2 |
| Shareholders' equity per share, SEK | 22.2 | 17.8 |
| Earnings per share, SEK | 5.03 | 4.61 |
| Return on equity after tax, % | 24.6 | 26.5 |
| Return on capital employed, % | 17.3 | 17.2 |
| Return on net operating assets, % | 20.4 | 19.8 |
| Average number of employees | 668 | 538 a |
a Excluding QSI and Korenix
Cash Flow Statement — Group
| SEK 000 | Dec 31, 2011 | Dec 31, 2010 |
|---|---|---|
| Cash flow from operating activities before changes in working capital | 160,514 | 135,559 |
| Change in working capital | -104,028 | -21,485 |
| Cash flow from operating activities | 56,486 | 114,074 |
| Cash flow from investing activities | -107,260 | -205,744 |
| Cash flow from finance activities | 159,715 | 101,649 |
| Dividends paid | -37,968 | -25,325 |
| Change in cash equivalents | 70,973 | -15,346 |
| Cash equivalents and short-term investments, opening balance | 105,064 | 127,439 |
| Exchange rate change, cash equivalents | 2,221 | -7,029 |
| Cash equivalents and short-term investments, closing balance | 178,258 | 105,064 |
| Operating Segments | ||||
|---|---|---|---|---|
| SEK 000 | Quarter 4, 2011 | Quarter 4, 2010 | Full Year, 2011 | Full Year, 2010 |
| Net turnover | ||||
| Automation | 125,166 | 116,196 | 497,201 | 467,872 |
| HMI Products | 140,864 | 167,329 | 627,177 | 559,715 |
| IDC | 100,520 | 75,704 | 385,216 | 284,379 |
| Elimination | -21,210 | -23,027 | -91,889 | -79,645 |
| Group | 345,340 | 336,202 | 1,417,705 | 1,232,321 |
| Operating profit | ||||
| Automation | 10,209 | 797 * | 34,480 | 19,412 * |
| HMI Products | 12,607 | 31,045 * | 87,354 | 85,331 * |
| IDC | 10,809 | 6,990 ** | 46,243 | 34,045 ** |
| Parent company | -11,143 | -3,283 | -12,887 | -5,078 |
| Group adjustments and depreciation | 6,598 | 1,107 | -4,920 | -7,707 |
| Non-recurring items | -1,681 | -1,681 | ||
| Group | 29,080 | 34,975 | 150,270 | 124,322 |
| * Excluding non-recurring items | ||||
| ** Including minority interest Korenix | ||||
| Net profit | ||||
| Automation | 6,565 | -1,781 | 25,576 | 14,196 |
| HMI Products | 6,130 | 21,357 | 64,453 | 63,689 |
| IDC | 6,474 | 4,815 | 29,593 | 24,040 |
| Parent company | 3,239 | 1,615 | 31,936 | 18,082 |
| Group adjustments and depreciation | -7,243 | 207 | -52,434 | -30,520 |
| Group | 15,165 | 26,213 | 99,124 | 89,487 |
| Attributable to equity holders of the parent | 13,967 | 26,480 | 95,288 | 87,357 |
| Attributable to minority interest | 984 | -268 | 3,836 | 2,129 |
Income Statement — Parent Company
| SEK 000 | Quarter 4, 2011 | Quarter 4, 2010 | Full Year, 2011 | Full Year, 2010 |
|---|---|---|---|---|
| Net turnover | 23,561 | 13,077 | 65,059 | 52,268 |
| Operating expenses | -34,704 | -16,360 | -77,946 | -57,346 |
| Operating profit | -11,143 | -3,283 | -12,887 | -5,078 |
| Net financial items | 5,863 | -1,429 | 33,907,*) | 13,972 * |
| Profit before tax | -5,280 | -4,712 | 21,020 | 8,894 |
| Appropriations | 7,606 | 7,222 | 7,606 | 7,222 |
| Estimated tax | 913 | -895 | 3,310 | 1,966 |
| Net profit | 3,239 | 1,615 | 31,936 | 18,082 |
* of which 42.2 MSEK (24.5) is dividends from subsidiaries
Balance Sheet - Parent Company
| SEK 000 | Dec 31, 2011 | Dec 31, 2010 |
|---|---|---|
| Assets | ||
| Fixed assets | 604,313 | 546,298 |
| Current assets | 100,489 | 16,733 |
| Cash equivalents and short-term investments | 116 | 10,285 |
| Total assets | 704,918 | 573,316 |
| Liabilities and shareholders' equity | ||
| Shareholders' equity | 81,091 | 54,844 |
| Untaxed reserves | 14,284 | 21,890 |
| Long-term liabilities | 378,064 | 367,810 |
| Current liabilities | 231,479 | 128,772 |
| Total liabilities and shareholders' equity | 704,918 | 573,316 |
| Of which interest-bearing liabilities | 560,744 | 455,471 |
Beijer Electronics AB
Beijer Electronics is a fast-growing technology company active in industrial automation and data communications.The company develops and markets products and solutions that focus on the user. Since its start-up in 1981, Beijer Electronics has evolved into a multinational group present in 18 countries. The company is listed on NASDAQ OMX Nordic Exchange Small Cap list under the ticker BELE.
More Information
You can subscribe for financial information on Beijer Electronics via e-mail. Subscribe easily at our website, www.beijerelectronics.se. If you have any questions about the Beijer Electronics group, please call +46 (0)40 35 86 00, or send an email: [email protected].
Financial Calendar
| April 25, 2012 AGM |
|---|
| April 25, 2012Three-month Interim Report |
| Juli 17, 2012Six-month Interim Report |
| October 25, 2012 Nine-month Interim Report |
Global HMI Program in Place
The launch of Beijer Electronics' global HMI range, based on our proprietary iX software, will be completed in the first quarter of 2012. With a complete product range, we're now pushing the limits of what effective operator communication means.
Read more about iX at www.korenix.com
Head office Beijer Electronics AB (publ) Box 426, Krangatan 4a 201 24 Malmö, Sweden Corp. ID no. 556025-1851 www.beijerelectronics.se | +46 (0)40 358600