AI assistant
Bulten — Interim / Quarterly Report 2022
Oct 27, 2022
3019_10-q_2022-10-27_71f10734-ba6b-4d96-ba12-c290fff80b12.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer
INTERIM REPORT JANUARY – SEPTEMBER 2022
Increased net sales in a challenging environment
third quarter
- Net sales amounted to SEK 1,095 (764) million, an increase of 43.3% on the same period last year.
- Operating earnings (EBIT) totaled SEK 47 (31) million, equating to an operating margin of 4.3% (4.1).
- Earnings after tax amounted to SEK 18 (16) million.
- Order bookings amounted to SEK 1,033 (830) million, an increase of 24.4% on the same period last year.
- Cash flow from operating activities totaled SEK -27 (-122) million.
- Earnings per share were SEK 0.65 (0.68).
- Bulten was nominated as a supplier of fasteners for a new global electric vehicle (EV) platform to be produced in China. The order value is estimated at approximately SEK 155 million a year at full production.
- Bulten began a collaboration with Polestar on the development project Polestar 0, which aims to build a climate-neutral electric car by 2030, by eliminating emissions in the supply chain. Bulten's contribution will be the delivery of climate-neutral fasteners.
january – september
- Net sales amounted to SEK 3,135 (2,777) million, an increase of 12.9% on the same period last year.
- Operating earnings (EBIT) totaled SEK 77 (184) million, equating to an operating margin of 2.5% (6.6).
- Adjusted operating earnings totaled SEK 170 (184) million, equating to an adjusted operating margin of 5.4% (6.6). In light of Russia's invasion of Ukraine and the related sanctions, Bulten discontinued its operation in Russia during the second quarter. Divestment costs related to the Russian operation burdened the result by SEK -93 million. Apart from the transaction costs, the divestment has no effect on the cash flow.
- Earnings after tax amounted to SEK 1 (122) million. Adjusted earnings after tax amounted to SEK 94 (122).
- Cash flow from operating activities totaled SEK 48 (3) million.
- Earnings per share were SEK -0.37 (5.69). Adjusted earnings per share were SEK 4.03 (5.69).
- Net debt amounted to SEK 1,081 (623) million. Net debt (excluding lease liabilities) totaled SEK 569 (285) million.
- The equity/assets ratio was 42.9% (50.9) at the end of the period. The equity/assets ratio (excluding lease liabilities) totaled 49.1% (56.6).
Q3
SEK 1,095 MILLION Net sales
SEK 47 MILLION Operating earnings
| Q3 | JAN-SEPT | 12-MONTH ROLLING |
FULL YEAR | ||||||
|---|---|---|---|---|---|---|---|---|---|
| SEK MILLION | 2022 | 2021 | 2022 | 2021 | OCT 2021 – SEPT 2022 |
2021 | |||
| Net sales | 1,095 | 764 | 43.3% | 3,135 | 2,777 | 12.9% | 4.088 | 3,730 | 9.6% |
| Gross profit | 187 | 140 | 47 | 581 | 542 | 39 | 749 | 710 | 39 |
| Earnings before depreciation (EBITDA) | 91 | 74 | 17 | 207 | 310 | -103 | 297 | 400 | -103 |
| Operating earnings (EBIT) | 47 | 31 | 16 | 77 | 184 | -107 | 125 | 232 | -107 |
| Operating margin, % | 4.3 | 4.1 | 0.2 | 2.5 | 6.6 | -4.1 | 3.1 | 6.2 | -3.1 |
| Adjusted operating earnings (EBIT) 1) | 47 | 31 | 16 | 170 | 184 | -14 | 218 | 232 | -14 |
| Adjusted operating margin, % | 4.3 | 4.1 | 0.2 | 5.4 | 6.6 | -1.2 | 5.3 | 6.2 | -0.9 |
| Earnings after tax | 18 | 16 | 2 | 1 | 122 | -121 | 33 | 154 | -121 |
| Adjusted earnings after tax | 18 | 16 | 2 | 94 | 122 | -28 | 126 | 154 | -28 |
| Earnings per share before dilution, SEK | 0.65 | 0.68 | -0.03 | -0.37 | 5.69 | -6.06 | 0.79 | 6.85 | -6.06 |
| Adjusted earnings per share before dilution, SEK | 0.65 | 0.68 | -0.03 | 4.03 | 5.69 | -1.66 | 5.19 | 6.85 | -1.66 |
| Return on capital employed, % | – | – | – | – | – | – | 4.5 | 9.7 | -5.2 |
| Adjusted return on capital employed, % | – | – | – | – | – | – | 7.9 | 9.7 | -1.8 |
1) See specification page 18.
CEO'S STATEMENT
Net sales in Q3 increased by a full 43% compared to the same quarter in 2021, and was the second highest quarterly sales figure in Bulten's history. Demand remained good although profitability was pressured by major operating disruptions among certain customers, due to a shortage of components and higher inflation. The focus moving forward will be on reducing stock levels and increasing margins. Our position as an innovative partner with sustainable solutions was confirmed through an exciting new collaboration with Polestar.
Continued good demand
Net sales amounted to SEK 1,095 (764) million, a significant increase compared to the same quarter last year. Operating earnings totaled SEK 47 (31) million, equating to an operating margin of 4.3% (4.1).
Demand among our automotive customers remains strong despite a shortage of components and uncertainty in the wider world. This is primarily due to the fact that the pent-up need among consumers has not decreased to any great extent in the wake of the pandemic. Another contributing factor to ongoing good demand is that most of our automotive customers operate in the premium segment and are less sensitive to the economic situation.
Order bookings during the quarter totaled SEK 1,033 million, compared to SEK 830 million in Q3 2021, an increase of 24.4%. The strong demand is expected to last well into 2023.
Unfortunately we still have high stock levels, which is a result of the gap between our customers' forecasts and call-offs. The fact is that, despite a strong quarter in terms of volumes, customer forecasts were considerably higher. The gap is mainly due to the component shortage, which leads to uneven production flows. Reducing our stock at a higher rate is one of our most important priorities, and we have implemented a range of activities to achieve the desired reduction.
Growth also in non-automotive
Net sales in sectors outside of automotive have also seen good development, primarily in consumer electronics. The increase was 63% compared to Q3 last year. This is in line with our aim to diversify our earnings and grow in non-automotive market sectors.
Inflation putting pressure on margins
Our costs remain high, primarily for energy and intermediate goods. During this current year, we have raised prices to customers, but since price adjustments are based on agreed indices for preceding periods, our margins are pressed as long as prices for intermediate goods rise. In addition to price rises, we are working intensively to improve costs along our entire value chain.
Slightly better production forecast
According to independent automotive forecaster LMC Automotive, the global production forecast for light vehicles for 2022 as a whole has been upgraded from 5.7% to 6.8% compared to expectations in Q2. The production forecast for heavy vehicles, however, has been downgraded from -11% to -15.7%. For Bulten's automotive customer mix, based on both light and heavy vehicles, the production increase is expected to be 4.2% for the whole year, compared to the 3.7% expected in the Q2 forecast.
New electric vehicle collaborations
In September, Bulten was nominated as a supplier for a new global electric vehicle (EV) platform, to be produced in China. This will mean increased manufacturing volumes for our production plants in China, which is pleasing. In the same month, we also began a very interesting collaboration with Polestar on the development project Polestar 0, which aims to build a climate-neutral electric car by 2030. Our mission is to deliver climate-neutral fasteners. This pioneering project will require far-reaching development of technical solutions, partly alongside other partners in the project, and gives us good opportunities to strengthen our unique sustainability offering into a completely climate-neutral one.
An uncertain world the new normal
Although we are seeing strong demand, we exist and operate in a very challenging environment. On the positive side, Bulten has continued to deliver growth well above market development. Our focus is on improving margins and releasing cash flow by dramatically reducing our stock levels. That way we can broaden the scope for strategic investments and acquisitions, in line with our long-term strategy.
Anders Nyström, President and CEO
BULTEN IN BRIEF
order bookings and net sales Third quarter
Order bookings amounted to SEK 1,033 (830) million, an increase of 24.4% on the corresponding period last year.
Group net sales amounted to SEK 1,095 (764) million, an increase of 43.3% on the same period last year. Adjusted for foreign exchange effects, growth totaled 33.8% for the same period.
January – September
Group net sales amounted to SEK 3,135 (2,777) million, a increase of 12.9% on the same period last year. Adjusted for foreign exchange effects, growth totaled 6.6% for the same period.
earnings and profitability Third quarter
The Group's gross profit was SEK 187 (140) million, corresponding to a gross margin of 17.1% (18.4). Earnings before depreciation and amortization (EBITDA) amounted to SEK 91 (74) million, corresponding to an EBITDA margin of 8.3% (9.7). Operating earnings (EBIT) totaled SEK 47 (31) million, equating to an operating margin of 4.3% (4.1). Operating earnings were affected by exchange rate fluctuations of SEK 4 (2) million when converting working capital at the closing day rate.
The Group's net financial items were SEK -19 (-9) million. Financial income of SEK 0 (0) million include interest income of SEK 0 (0)
million. Financial expenses of SEK -19 (-9) million include interest expenses of SEK -6 (-4) million, of which interest expenses for leases total SEK -3 (-3) million and currency losses of SEK -12 (-4) million. Other financial expenses amounted to SEK -1 (-1) million.
The Group's profit before tax amounted to SEK 28 (22) million and profit after tax was SEK 18 (16) million.
January – September
The Group's gross profit was SEK 581 (542) million, corresponding to a gross margin of 18.5% (19.5). Earnings before depreciation and amortization (EBITDA) amounted to SEK 207 (310) million, corresponding to an EBITDA margin of 6.6% (11.2). Operating earnings (EBIT) totaled SEK 77 (184) million, equating to an operating margin of 2.5% (6.6). Adjusted operating earnings (EBIT) totaled SEK 170 (184) million, equating to an operating margin of 5.4% (6.6). In the light of Russia's invasion of Ukraine and related sanctions, Bulten discontinued its operation in Russia during the second quarter. Divestment costs related to the Russian operation burdened the earnings with SEK -93 million. Operating earnings were affected by exchange rate fluctuations of SEK 1 (-0) million when converting working capital at the closing day rate.
The Group's net financial items were SEK -29 (-20) million. Financial income of SEK 1 (0) million include interest income of SEK 1 (0) million. Financial expenses of SEK -30 (-20) million include interest expenses of SEK -13 (-13) million, of which interest expenses for leases total SEK -8 (-8) million. Currency losses amounts to SEK -13 (-3) million. Other financial expenses amounted to SEK -4 (-4) million.
The Group's profit before tax amounted to SEK 48 (164) million and profit after tax was SEK 1 (122) million. Adjusted profit before tax amounted to SEK 141 (164) million, and adjusted profit after tax amounted to SEK 94 (122) million.
cash flow, working capital, investments and financial position Third quarter
Cash flow from operating activities totaled SEK -27 (-122) million. The effect on cash flow of the change in working capital amounted to SEK -87 (-186) million.
Inventories increased during the period by SEK 17 (92) million. Current receivables changed by SEK 173 (-22) million and current liabilities changed by SEK 63 (-119) million.
Cash flow from investing activities amounted to SEK -69 (-55) million. Investments of SEK 50 (59) million relate to property, plant and equipment, of which a significant part relates to the construction of the company's new production unit in Radziechowy-Wieprz, Poland.
January – September
Cash flow from operating activities totaled SEK 48 (3) million. The effect on cash flow of the change in working capital amounted to SEK -188 (-257) million.
Inventories increased during the period by SEK 103 (230) million. Current receivables changed by SEK 247 (-68) million and current liabilities changed by SEK 108 (-107) million.
Cash flow from investing activities amounted to SEK -194 (-96) million. Investments of SEK 195 (100) million relate to property, plant and equipment, of which a significant part relates to the construction of the company's new production unit in Radziechowy-Wieprz, Poland. This has contributed to an increase in net debt. The facility is planned to be inaugurated in the beginning of 2023.
On the closing date, net debt amounted to SEK 1,081 (623) million. During the third quarter, two major leasing agreements were signed, which increased the net debt with SEK 178 Million. Net debt (excluding lease liabilities) totaled SEK 569 (285) million.
Consolidated cash equivalents amounted to SEK 287 (191) million at the end of the period. In addition to cash equivalents, the Group also had approved but unused overdraft facilities of SEK 621 (449) million, which means that the Group's liquidity amounted to SEK 908 (640) million.
financing agreements
Bulten is primarily financed through Svenska Handelsbanken under a financing agreement which amounts to SEK 1,300 million. During the second quarter, the company utilized the extension option for another year. The credit facility now runs until June 2025. There is also a financing agreement with Danske Bank with credit totaling EUR 12 million. The credit facilities are associated with certain covenants. All covenant conditions with financiers were met during the year.
OTHER INFORMATION
accounting policies
This interim report has, for the Group, been prepared in accordance with IAS 34 Interim Financial Reporting and the Swedish Annual Accounts Act. The financial reporting for the Parent Company has been prepared in accordance with the Swedish Annual Accounts Act and RFR 2 Accounting for legal entities, issued by the Swedish Financial Reporting Board. The accounting policies applied are unchanged compared to those outlined in the 2021 Annual Report.
All amounts in SEK million unless otherwise stated. Figures in brackets refer to the previous year. Some figures are rounded, so amounts might not always appear to match when added up.
risks and risk management
Exposure to risk is a natural part of a business and this is reflected in Bulten's approach to risk management. This aims to identify risks and prevent risks from occurring and to limit any damage resulting from these risks. The most significant risks for the Group relate to market and macroeconomic risks, legal and political risks, IT related risks, financial risks and force majeure.
The geopolitical situation in the world due to Russia's invasion of Ukraine could have repercussions on the global supply chain, etc. Also, COVID-19 is still an uncertainty factor that could affect sales and production. The impact of these situations on Bulten's operation is being carefully monitored. The company enjoys close collaboration with customers and other business partners so as to mitigate the effects as far as possible. Bulten takes measures to protect employees such as travel restrictions and quarantine, while also following government guidelines and recommendations.
For a more detailed description of risks, please see Note 5 Risks and risk management in the 2021 Annual Report.
seasonal variations
Bulten has no traditional seasonal variation but the year does reflect the customers' production days, which vary between quarters. Generally speaking, the lowest net sales and operating earnings are seen in the third quarter with the lowest number of production days. The other quarters are relatively even but may vary slightly.
transactions with related parties
There have been no significant transactions between related parties during the reporting period. For further information, please see Note 37 of the 2021 Annual Report.
employees
The average number of employees (FTE) in the Group during the period January 1 – September 30, 2022 was 1,572 (1,680). The number of employees on the closing date was 1,609.
contingent liabilities
There were no significant changes in contingent liabilities during the interim period.
parent company
Bulten AB (publ) owns, directly or indirectly, all the companies in the Group. The equity/assets ratio was 70.4% (70.6). Equity amounted to SEK 1,029 (1,067) million. On the closing date, SEK 0 (0) million was in cash or cash equivalents. The Parent Company had eight employees on the closing date.
significant developments after the end of the reporting period There are no significant events to report.
the annual general meeting
The annual General Meeting will be held in Gothenburg, Sweden on April 25, 2023.
the nomination committee
According to an AGM decision, the nomination committee shall comprise four members: one representative for each of the three largest shareholders on the final banking day in September who wishes to appoint a member, and the Chairman of the Board. The three largest shareholders are considered to be the three largest shareholders as registered with Euroclear Sweden AB on the final banking day in September.
The nomination committee ahead of the 2023 AGM is composed as follows:
- Frank Larsson, appointed by Handelsbankens Fonder
- Maria Rengefors, appointed by Nordea Fonder
- Viktor Henriksson, appointed by Carnegie Fonder
- Ulf Liljedahl, Chairman of the Board of Bulten AB
Gothenburg, October 27, 2022 Bulten AB (publ)
Anders Nyström President and CEO
REVIEW REPORT
introduction
We have conducted a review of the summary of financial information (interim report) for Bulten AB (publ) as of September 30, 2022 and the nine-month period leading up to this date. The Board of Directors and the Chief Executive Officer are responsible for preparing and presenting this interim financial information in accordance with IAS 34 and the Swedish Annual Accounts Act.
It is our responsibility to express a conclusion on this interim report based on our review.
scope of review
We have conducted a review in accordance with the International Standard on Review Engagements ISRE 2410 Review of Interim Financial Information Performed by the Independent Auditor of the Entity.
A review consists of making inquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review has a different objective and is substantially less in scope than an audit in line with ISA and good accounting practice. The review procedures in a review engagement do not enable us to obtain reasonable assurance that we would become aware of all significant matters that might be identified in an audit.
The expressed conclusion based on a review does not, therefore, have the same assurance as an expressed conclusion based on an audit.
conclusion
Based on our review, nothing has come to our attention that causes us to believe that the interim report has not been prepared, in all material respects, in accordance with IAS 34 and the Swedish Annual Accounts Act regarding the Group and with the Swedish Annual Accounts Act regarding the Parent Company.
Gothenburg, October 27, 2022 PricewaterhouseCoopers AB
Johan Palmgren Certified Public Accountant
BULTEN IN BRIEF
Bulten was founded in 1873, and has since developed into one of the largest suppliers of fasteners to the international automotive industry, as well as other customer groups such as consumer electronics. Today, we have around 1,600 employees worldwide and are headquartered in Gothenburg, Sweden. Our offering extends from a wide range of standard products to adapted fasteners manufactured to the customers' specific needs. With our Full Service Provider concept (FSP), our customers can either leave total responsibility for fasteners to us, which means that we take care of development, sourcing, logistics and service, or choose just certain parts of the concept. The share (BULTEN) is listed on Nasdaq Stockholm.
vision
We create and supply the most innovative and sustainable fastening solutions.
mission
We draw from Bulten's close to 150 years of fastener knowledge to deliver, not merely fasteners, but complete solutions. Our experienced and dedicated people help our customers around the globe succeed in everything from product design to production, procurement and service.
Our nature is to expand the boundaries of our business. By driving innovation, as well as seeking partnerships with other innovative companies, we integrate new functionality and new services into our offer.
Being committed to sustainability and cost-efficiency, we continuously improve our products and our value chain to maintain industry leadership in minimal carbon footprint and use of natural resources, and we are a positive contributor to the society, wherever we are present. Sustainability is an integral part of our business model and of who we are.
business concept
We continuously deliver market leading fastening solutions that meet customer requirements on efficiency, quality, price and sustainability.
With clear objectives, global presence, responsible conduct and the latest in technology and innovation, we are the company that makes a difference, and creates the greatest benefit for the customer.
core values
SHAREHOLDER INFORMATION
| Q3 | JAN-SEPT | 12-MONTH ROLLING |
YEAR | ||||||
|---|---|---|---|---|---|---|---|---|---|
| PRICE-RELATED SHARE DATA | 2022 | 2021 | 2022 | 2021 | OCT 202 1– SEPT 2022 |
2021 | |||
| Share price at end of period (price paid), SEK | 53.20 | 84.40 | -31.20 | 53.20 | 84.40 | -31.20 | 53.20 | 93.00 | |
| Highest share price during the period (price paid), SEK |
73.00 | 108.60 | -35.60 | 99.50 | 117.60 | -18.10 | 99.50 | 117.60 | |
| Lowest share price during the period (price paid), SEK |
50.00 | 83.50 | -33.50 | 50.00 | 83.50 | -33.50 | 50.00 | 74.50 | |
| Market value at end of period, SEK million | 1,119 | 1,776 | -657 | 1,119 | 1,776 | -657 | 1,119 | 1,957 | |
| P/E | – | – | – | – | – | – | – | 13.58 | |
| Yield, % | – | – | – | – | – | – | – | 2.42 | |
| Data per share, SEK | |||||||||
| Earnings before depreciation (EBITDA) *) | 4.35 | 3.52 | 0.83 | 9.89 | 14.77 | -4.88 | 14.15 | 19.04 | |
| Adjusted earnings before depreciation (EBITDA) *) | 4.35 | 3.52 | 0.83 | 14.30 | 14.77 | -0.47 | 18.57 | 19.04 | |
| Operating earnings (EBIT) *) | 2.25 | 1.47 | 0.78 | 3.69 | 8.77 | -5.08 | 5.96 | 11.04 | |
| Adjusted operating earnings (EBIT) *) | 2.25 | 1.47 | 0.78 | 8.10 | 8.77 | -0.67 | 10.38 | 11.04 | |
| Earnings after net financial items (EAFI) *) | 1.35 | 1.06 | 0.29 | 2.29 | 7.83 | -5.54 | 4.44 | 9.98 | |
| Earnings for the period *) | 0.65 | 0.68 | -0.03 | -0.37 | 5.69 | -6.06 | 0.79 | 6.85 | |
| Adjusted earnings for the period *) | 0.65 | 0.68 | -0.03 | 4.03 | 5.69 | -1.66 | 5.19 | 6.85 | |
| Equity *) | – | – | – | 82.11 | 77.11 | 5.00 | – | 79.09 | |
| Cash flow from operating activities *) | -1.26 | -5.77 | 4.51 | 2.30 | 0.16 | 2.14 | – | 2.30 | |
| Cash flow for the period *) | 2.34 | -0.25 | 2.59 | 1.44 | -2.61 | 4.05 | – | -0.39 | |
| Dividend | – | – | – | – | – | – | – | 2.25 | |
| Total outstanding ordinary shares, 000 | |||||||||
| Weighted number during the period *) | 20,988.0 | 20,988.0 | – | 20,988.0 | 20,988.0 | – | 20,988.0 | 20,988.0 | |
| At the end of the period *) | 20,988.0 | 20,988.0 | – | 20,988.0 | 20,988.0 | – | 20,988.0 | 20,988.0 |
*) Before dilution.
information about interim reports
Bulten strives for sustainable business, and to find areas where we can minimize environmental impact. From Q2 2016, interim reports are no longer available in printed form.
All of Bulten's reports are available to read and download at bulten.se. Shareholders who are unable to access the reports digitally can order printed copies by contacting Bulten.
Our subscription service at bulten.se also enables users to subscribe to Bulten's reports and press releases by e-mail.
Source: Cision on 30 September 2022
bulten's ten largest shareholders
| SHAREHOLDERS | NO. OF SHARES |
SHARE HOLDING, % |
|---|---|---|
| Volito AB | 5,100,000 | 24.2 |
| Nordea Investment Funds | 1,388,158 | 6.6 |
| Handelsbanken Fonder | 1,198,510 | 5.7 |
| Carnegie Fonder | 1,179,700 | 5.6 |
| Unionen | 800,000 | 3.8 |
| Avanza Pension | 719,348 | 3.4 |
| Clearstream Banking S.A., W8IMY | 654,966 | 3.1 |
| Swedbank Försäkring | 413,183 | 2.0 |
| Tredje AP-Fonden | 397,005 | 1.9 |
| Flerie Participation AB | 300,000 | 1.4 |
Total number of shareholders: 9,744
Source: Euroclear Sweden AB on 30 September 2022
FINANCIAL INFORMATION
CONSOLIDATED INCOME STATEMENT
| Q3 | JAN-SEPT | 12-MONTH ROLLING |
FULL YEAR | ||||||
|---|---|---|---|---|---|---|---|---|---|
| SEK MILLION | NOTE | 2022 | 2021 | 2022 | 2021 | OCT 2021 – SEPT 2022 |
2021 | ||
| Net sales | 1 | 1,095 | 764 | 331 | 3,135 | 2,777 | 358 | 4,088 | 3,730 |
| Cost of goods sold | -908 | -624 | -284 | -2,554 | -2,235 | -319 | -3,339 | -3,020 | |
| Gross profit | 187 | 140 | 47 | 581 | 542 | 39 | 749 | 710 | |
| Other operating income | 12 | 3 | 9 | 11 | 5 | 6 | 19 | 13 | |
| Selling expenses | -87 | -63 | -24 | -232 | -207 | -25 | -304 | -279 | |
| Administrative expenses | -68 | -54 | -14 | -195 | -165 | -30 | -253 | -223 | |
| Other operating expenses | -0 | – | -0 | -95 | -1 | -94 | -97 | -3 | |
| Share of profit in joint ventures | 3 | 5 | -2 | 7 | 10 | -3 | 11 | 14 | |
| Operating earnings | 47 | 31 | 16 | 77 | 184 | -107 | 125 | 232 | |
| Financial income | 0 | 0 | – | 1 | 0 | 1 | 2 | 1 | |
| Financial expenses | -19 | -9 | -10 | -30 | -20 | -10 | -33 | -23 | |
| Earnings before tax | 28 | 22 | 6 | 48 | 164 | -116 | 94 | 210 | |
| Tax on earnings for the period | -10 | -6 | -4 | -47 | -42 | -5 | -61 | -56 | |
| Earnings after tax | 18 | 16 | 2 | 1 | 122 | -121 | 33 | 154 | |
| Attributable to | |||||||||
| Parent Company shareholders | 14 | 14 | – | -8 | 119 | -127 | 16 | 143 | |
| Non-controlling interests | 4 | 2 | 2 | 9 | 3 | 6 | 17 | 11 | |
| Earnings after tax | 18 | 16 | 2 | 1 | 122 | -121 | 33 | 154 | |
| Earnings per share attributable to Parent Company shareholders |
|||||||||
| Earnings per share before dilution, SEK | 0.65 | 0.68 | -0.03 | -0.37 | 5.69 | -6.06 | 0.79 | 6.85 | |
| Adjusted earnings per share before dilution, SEK | 0.65 | 0.68 | -0.03 | 4.03 | 5.69 | -1.66 | 5.19 | 6.85 | |
| Earnings per share after dilution, SEK | 0.65 | 0.68 | -0.03 | -0.37 | 5.69 | -6.06 | 0.79 | 6.85 | |
| Weighted number of outstanding ordinary shares before dilution, 000 |
20,988.0 | 20,988.0 | – | 20,988.0 | 20,988.0 | – | 20,988.0 | 20,988.0 | |
| Weighted number of outstanding ordinary shares after dilution, 000 |
20,988.0 | 20,988.0 | – | 20,988.0 | 20,988.0 | – | 20,988.0 | 20,988.0 |
CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
| Q3 | JAN-SEPT | 12-MONTH ROLLING |
FULL YEAR | ||||||
|---|---|---|---|---|---|---|---|---|---|
| SEK MILLION | 2022 | 2021 | 2022 | 2021 | OCT 2021 – SEPT 2022 |
2021 | |||
| Earnings after tax | 18 | 16 | 2 | 1 | 122 | -121 | 33 | 154 | |
| Other comprehensive income | |||||||||
| Items not to be reversed in the income statement | |||||||||
| Revaluation of defined-benefit pension plans, net after tax | – | – | – | – | – | – | -1 | -1 | |
| Items that may later be reversed in the income statement | |||||||||
| Exchange differences | 32 | 12 | 20 | 120 | 39 | 81 | 139 | 58 | |
| Total comprehensive income | 50 | 28 | 22 | 121 | 161 | -40 | 171 | 211 | |
| Attributable to | |||||||||
| Parent Company shareholders | 46 | 26 | 20 | 111 | 157 | -46 | 153 | 199 | |
| Non-controlling interests | 4 | 2 | 2 | 10 | 4 | 6 | 18 | 12 | |
| Total comprehensive income | 50 | 28 | 22 | 121 | 161 | -40 | 171 | 211 |
CONSOLIDATED BALANCE SHEET
| SEK MILLION | 30-09-2022 | 30-09-2021 | 31-12-2021 |
|---|---|---|---|
| ASSETS | |||
| Fixed assets | |||
| Intangible fixed assets 1) | 222 | 236 | 237 |
| Tangible fixed assets | 914 | 757 | 817 |
| Right-of-use assets | 482 | 321 | 313 |
| Financial assets | 65 | 58 | 63 |
| Deferred tax assets | 23 | 8 | 16 |
| Total fixed assets | 1,706 | 1,380 | 1,446 |
| Current assets | |||
| Inventories | 978 | 932 | 875 |
| Current receivables | 1,104 | 713 | 856 |
| Cash equivalents | 287 | 191 | 242 |
| Total current assets | 2,369 | 1,836 | 1,973 |
| Total assets | 4,075 | 3,216 | 3,419 |
| EQUITY AND LIABILITIES | |||
| Equity | |||
| Equity attributable to Parent Company shareholders | 1,723 | 1,618 | 1,660 |
| Non-controlling interests | 26 | 19 | 27 |
| Total equity | 1,749 | 1,637 | 1,687 |
| Long-term liabilities | |||
| Deferred tax liabilities | 8 | 4 | 18 |
| Long-term interest-bearing lease liabilities | 450 | 284 | 277 |
| Other long-term interest-bearing liabilities and provisions | 420 | 320 | 346 |
| Total long-term liabilities | 878 | 608 | 641 |
| Current liabilities | |||
| Current lease liabilities, interest-bearing | 62 | 54 | 56 |
| Other current liabilities, interest-bearing | 437 | 158 | 221 |
| Other current liabilities, non interest-bearing | 949 | 759 | 814 |
| Total current liabilities | 1,448 | 971 | 1,091 |
| Total equity and liabilities | 4,075 | 3,216 | 3,419 |
1) Of which goodwill SEK 219 (233) (234) million.
CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
| JAN-SEPT | ||||
|---|---|---|---|---|
| SEK MILLION | 30-09-2022 | 30-09-2021 | 31-12-2021 | |
| Equity at start of period | 1,687 | 1,517 | 1,517 | |
| Comprehensive income | ||||
| Earnings after tax | 1 | 122 | 154 | |
| Other comprehensive income 2) | 120 | 39 | 57 | |
| Total comprehensive income | 121 | 161 | 211 | |
| Transactions with shareholders | ||||
| Transaction with non-controlling interests | -12 | 1 | 1 | |
| Dividend to Parent Company shareholders | -47 | -42 | -42 | |
| Total transactions with shareholders | -59 | -41 | -41 | |
| Equity at end of period | 1,749 | 1,637 | 1,687 |
2)In connection with the divestment of the Russian operation exchange rate differences of SEK 27 million have been returned to the income statement.
CONSOLIDATED CASH FLOW STATEMENT
| Q3 | JAN-SEPT | FULL YEAR | |||
|---|---|---|---|---|---|
| SEK MILLION | 2022 | 2021 | 2022 | 2021 | 2021 |
| Operating activities | |||||
| Earnings after financial items | 28 | 22 | 48 | 164 | 210 |
| Adjustments for items not included in cash flow |
43 | 39 | 219 | 114 | 149 |
| Taxes paid | -11 | 3 | -31 | -18 | -27 |
| Cash flow from operating activities before changes in working capital |
60 | 64 | 236 | 260 | 332 |
| Cash flow from changes in working capital | |||||
| Change in working capital | -87 | -186 | -188 | -257 | -284 |
| Cash flow from operating activities | -27 | -122 | 48 | 3 | 48 |
| Investing activities | |||||
| Acquisition of intangible fixed assets | -0 | -0 | -0 | -0 | -0 |
| Acquisition of tangible fixed assets | -70 | -59 | -195 | -100 | -170 |
| Divestment of tangible fixed assets | 1 | 0 | 1 | 0 | 1 |
| Divestment of shares in Joint Venture | – | 4 | – | 4 | 4 |
| Cash flow from investing activities | -69 | -55 | -194 | -96 | -165 |
| Financing activities | |||||
| Change in overdraft facilities and other financial liabilities |
172 | 186 | 285 | 126 | 213 |
| Amortization of lease liabilities | -27 | -15 | -62 | -46 | -62 |
| Dividend to Parent Company shareholders | – | – | -47 | -42 | -42 |
| Transactions with non-controlling interests | – | 0 | – | 0 | 0 |
| Cash flow from financing activities | 145 | 171 | 176 | 38 | 109 |
| Cash flow for the period | 49 | -6 | 30 | -55 | -8 |
| Cash flow for the period | 49 | -6 | 30 | -55 | -8 |
| Cash and cash equivalents at start of period | 233 | 192 | 242 | 236 | 236 |
| Exchange rate difference in cash and cash equivalents |
5 | 5 | 15 | 10 | 14 |
| Cash and cash equivalents at end of period | 287 | 191 | 287 | 191 | 242 |
CONSOLIDATED NET DEBT COMPOSITION
| SEK MILLION | 30-09-2022 | 30-09-2021 | 31-12-2020 |
|---|---|---|---|
| Long-term interest-bearing liabilities | -850 | -584 | -603 |
| Provision for pensions | -20 | -20 | -20 |
| Current interest-bearing liabilities | -499 | -212 | -277 |
| Financial interest-bearing receivables | 1 | 3 | 1 |
| Cash equivalents | 287 | 191 | 242 |
| Net debt (-) | -1,081 | -623 | -655 |
| Less interest-bearing liabilities attributable to lease liabilities | 512 | 338 | 332 |
| Adjusted net debt (-), (excluding lease liabilities) | -569 | -285 | -323 |
FIGURES FOR THE GROUP
| Q3 | JAN-SEPT | FULL YEAR | |||
|---|---|---|---|---|---|
| GROUP | 2022 | 2021 | 2022 | 2021 | 2021 |
| Margins | |||||
| EBITDA margin, % | 8.3 | 9.7 | 6.6 | 11.2 | 10.7 |
| Adjusted EBITDA margin, % 3) | 8.3 | 9.7 | 9.6 | 11.2 | 10.7 |
| EBIT margin (operating margin), % | 4.3 | 4.1 | 2.5 | 6.6 | 6.2 |
| Adjusted EBIT margin (operating margin), % 3) |
4.3 | 4.1 | 5.4 | 6.6 | 6.2 |
| Net margin, % | 1.6 | 2.2 | 0.0 | 4.4 | 4.1 |
| Adjusted net margin, % 3) | 1.6 | 2.2 | 3.0 | 4.4 | 4.1 |
| Capital structure | |||||
| Interest coverage ratio, times | 2.5 | 3.5 | 2.6 | 9.2 | 10.1 |
| Earnings per share attributable to Parent Company shareholders |
|||||
| Earnings per share before dilution, SEK | 0.65 | 0.68 | -0.37 | 5.69 | 6.85 |
| Adjusted earnings per share before dilution, SEK 3) |
0.65 | 0.68 | 4.03 | 5.69 | 6.85 |
| Earnings per share after dilution, SEK | 0.65 | 0.68 | -0.37 | 5.69 | 6.85 |
| Number of outstanding ordinary shares | |||||
| Weighted number of outstanding ordinary shares before dilution, 000 |
20,988.0 | 20,988.0 | 20,988.0 | 20,988.0 | 20,988.0 |
| Weighted number of outstanding ordinary shares after dilution, 000 |
20,988.0 | 20,988.0 | 20,988.0 | 20,988.0 | 20,988.0 |
| GROUP | 30-09-2022 | 30-09-2021 | 31-12-2021 |
|---|---|---|---|
| Capital structure | |||
| Net debt/equity ratio, times | -0.6 | -0.4 | -0.4 |
| Equity/assets ratio, % | 42.9 | 50.9 | 49.3 |
| Equity/assets ratio, (excluding lease liabilities, IFRS 16), % |
49.1 | 56.6 | 54.4 |
| Other | |||
| Net debt (-), SEK million | -1,081 | -623 | -655 |
| Adjusted net debt (-), (excluding lease liabilities), SEK million |
-569 | -285 | -323 |
| Equity per share attributable to Parent Company shareholders |
|||
| Equity per share before dilution, SEK | 82.11 | 77.11 | 79.09 |
| Equity per share after dilution, SEK | 82.11 | 77.11 | 79.09 |
| Number of outstanding ordinary shares | |||
| Number of outstanding ordinary shares before dilution on the closing date, 000 |
20,988.0 | 20,988.0 | 20,988.0 |
| Number of outstanding ordinary shares after dilution on the closing date, 000 |
20,988.0 | 20,988.0 | 20,988.0 |
| 12-MONTH ROLLING | FULL YEAR | |||
|---|---|---|---|---|
| GROUP, 12-MONTH ROLLING | OCT 2021 – SEPT 2022 |
OCT 2020 – SEPT 2021 |
2021 | |
| Profitability ratios | ||||
| Return on capital employed, % | 4.5 | 11.7 | 9.7 | |
| Adjusted return on capital employed, % 1) | 7.9 | 11.6 | 9.7 | |
| Return on capital employed, (excluding leasing, IFRS 16), % |
5.0 | 13.5 | 11.0 | |
| Adjusted return on capital employed, (excluding leasing IFRS 16), % |
8.9 | 13.3 | 11.0 | |
| Return on capital employed, excluding goodwill, % |
4.9 | 12.9 | 10.7 | |
| Return on equity, % | 1.0 | 11.7 | 9.1 | |
| Adjusted return on equity, % 2) | 6.5 | 11.5 | 9.1 | |
| Capital structure | ||||
| Capital turnover rate, times | 1.5 | 1.6 | 1.6 | |
| Employees | ||||
| Net sales per employee, SEK 000 | 2,600 | 2,295 | 2,230 | |
| Operating earnings per employee, SEK 000 | 80 | 164 | 139 | |
| Average number of full-time employees (FTE) | 1,572 | 1,680 | 1,673 |
DEFINITIONS
Definitions of calculated key indicators are unchanged compared to the definitions in the 2021 Annual Report. Other key indicators not in the Annual Report or on page 18 of this interim report are explained below. 1) Adjusted return on capital employed: Earnings before financial expenses adjusted for non-recurring items as
a percentage of average capital employed.
2)Adjusted return on equity: Net earnings adjusted for non-recurring items divided by average equity.
3) Adjusted result: Result adjusted for items affecting comparability.
QUARTERLY DATA FOR THE GROUP
| 2022 | 2021 | 2020 | |||||||
|---|---|---|---|---|---|---|---|---|---|
| SEK MILLION | Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | Q4 | Q3 |
| Order bookings | 1,033 | 1,289 | 1,134 | 871 | 830 | 947 | 1,010 | 1,188 | 1,322 |
| Income statement | |||||||||
| Net sales | 1,095 | 1,006 | 1,034 | 953 | 764 | 910 | 1,103 | 1,080 | 853 |
| Gross profit | 187 | 189 | 205 | 168 | 140 | 176 | 226 | 212 | 161 |
| Adjusted gross profit 3) | 187 | 189 | 205 | 168 | 140 | 176 | 226 | 212 | 161 |
| Earnings before depreciation (EBITDA) | 91 | 84 | 32 | 90 | 74 | 96 | 140 | 132 | 80 |
| EBITDA margin, % | 8.3 | 8.3 | 3.1 | 9.4 | 9.7 | 10.6 | 12,7 | 12.2 | 9.4 |
| Adjusted Earnings before depreciation (EBITDA) 3) | 91 | 94 | 115 | 90 | 74 | 96 | 140 | 125 | 80 |
| Adjusted EBITDA margin, % 3) | 8.3 | 9.3 | 11.1 | 9.4 | 9.7 | 10.6 | 12.7 | 11.6 | 9.4 |
| Operating earnings (EBIT) | 47 | 41 | -11 | 48 | 31 | 55 | 98 | 92 | 40 |
| EBIT margin (operating margin), % | 4.3 | 4.1 | -1.1 | 5.0 | 4.1 | 6.0 | 8.9 | 8.5 | 4.7 |
| Adjusted Operating earnings (EBIT) 3) | 47 | 51 | 72 | 48 | 31 | 55 | 98 | 85 | 40 |
| Adjusted EBIT margin (operating margin), % 3) | 4.3 | 5.0 | 7.0 | 5.0 | 4.1 | 6.0 | 8.9 | 7.8 | 4.7 |
| Earnings after tax | 18 | 22 | -39 | 32 | 16 | 38 | 68 | 63 | 17 |
| Net margin, % | 1.6 | 2.2 | -3.8 | 3.3 | 2.2 | 4.2 | 6.1 | 5.8 | 2.1 |
| Adjusted earnings after tax 3) | 18 | 32 | 44 | 32 | 16 | 38 | 68 | 57 | 17 |
| Adjusted Net margin, % 3) | 1.6 | 3.1 | 4.3 | 3.3 | 2.2 | 4.2 | 6.1 | 5.3 | 2.1 |
| Cash flow from | |||||||||
| Operating activities | -27 | -19 | 94 | 45 | -122 | 32 | 93 | 176 | 157 |
| investing activities | -69 | -50 | -75 | -69 | -55 | -25 | -16 | -19 | -12 |
| financing activities | 145 | 131 | -100 | 71 | 171 | 3 | -136 | -66 | -144 |
| Cash flow for the period | 49 | 62 | -81 | 47 | -6 | 10 | -59 | 91 | 1 |
| Earnings per share attributable to Parent Company shareholders |
|||||||||
| Earnings per share before dilution, SEK | 0.65 | 0.88 | -1.90 | 1.16 | 0.68 | 1.80 | 3.21 | 2.96 | 0.91 |
| Adjusted earnings per share before dilution, SEK 3) | 0.65 | 1.32 | 2.07 | 1.16 | 0.68 | 1.80 | 3.21 | 2.67 | 0.91 |
| Number of outstanding ordinary shares | |||||||||
| Weighted number of outstanding ordinary shares before dilution, 000 |
20,988.0 | 20,988.0 | 20,988.0 | 20,988.0 | 20,988.0 | 20,988.0 | 20,988.0 | 20,988.0 | 20,988.0 |
3) See definition on page 13.
QUARTERLY DATA FOR THE GROUP
| SEK MILLION | 30-09-2022 | 30-06-2022 | 31-03-2022 | 31-12-2021 | 30-09-2021 | 30-06-2021 | 31-03-2021 | 31-12-2020 | 30-09-2020 |
|---|---|---|---|---|---|---|---|---|---|
| Balance sheet | |||||||||
| Fixed assets | 1,706 | 1,472 | 1,421 | 1,446 | 1,380 | 1,348 | 1,358 | 1,354 | 1,394 |
| Current assets | 2,369 | 2,124 | 1,988 | 1,973 | 1,836 | 1,772 | 1,803 | 1,717 | 1,649 |
| Equity | 1,749 | 1,699 | 1,650 | 1,687 | 1,637 | 1,608 | 1,619 | 1,517 | 1,512 |
| Long-term liabilities | 878 | 607 | 506 | 641 | 608 | 504 | 476 | 574 | 587 |
| Current liabilities | 1,448 | 1,290 | 1,253 | 1,091 | 971 | 1,008 | 1,066 | 980 | 944 |
| Other | |||||||||
| Net debt (-) | -1,081 | -777 | -648 | -655 | -623 | -438 | -392 | -458 | -605 |
| Adjusted net debt (-) | -569 | -446 | -319 | -323 | -285 | -94 | -42 | -112 | -238 |
| Equity per share attributable to Parent Company shareholders |
|||||||||
| Equity per share before dilution, SEK | 82.11 | 79.96 | 77.45 | 79.09 | 77.11 | 75.88 | 76.41 | 71.62 | 71.36 |
| Number of outstanding ordinary shares | |||||||||
| Number of outstanding ordinary shares on closing date before dilution, 000 |
20,988.0 | 20,988.0 | 20,988.0 | 20,988.0 | 20,988.0 | 20,988.0 | 20,988.0 | 20,988.0 | 20,988.0 |
| Share price | |||||||||
| Share price at end of period (SEK) | 53.20 | 64.00 | 65.10 | 93.00 | 84.40 | 102.80 | 104.60 | 89.80 | 71.60 |
GROUP, 12-MONTH ROLLING
| SEK MILLION | OCTOBER 2021– SEPTEMBER 2022 |
JULY 2021– JUNE 2022 |
APRIL 2021– MARCH 2022 |
JANUARY 2021– DECEMBER 2021 |
OCTOBER 2020– SEPTEMBER 2021 |
JULY 2020– JUNE 2021 |
APRIL2020– MARCH 2021 |
JANUARY 2020– DECEMBER 2020 |
OCTOBER 2019– SEPTEMBER 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Income statement | |||||||||
| Net sales | 4,088 | 3,757 | 3,661 | 3,730 | 3,857 | 3,946 | 3,477 | 3,195 | 2,899 |
| Gross profit | 749 | 702 | 689 | 710 | 754 | 775 | 639 | 567 | 504 |
| Adjusted gross profit 3) | 749 | 702 | 689 | 710 | 754 | 775 | 639 | 567 | 504 |
| Earnings before depreciation (EBITDA) | 297 | 280 | 292 | 400 | 442 | 448 | 334 | 277 | 210 |
| EBITDA margin, % | 7.3 | 7.4 | 8.0 | 10.7 | 11.5 | 11.4 | 9.6 | 8.7 | 7.2 |
| Adjusted earnings before depreciation (EBITDA) 3) | 390 | 372 | 375 | 400 | 439 | 445 | 331 | 274 | 225 |
| Adjusted EBITDA margin, % 3) | 9.5 | 9.9 | 10.2 | 10.7 | 11.4 | 11.3 | 9.5 | 8.6 | 7.7 |
| Operating earnings (EBIT) | 125 | 109 | 122 | 232 | 276 | 285 | 171 | 116 | 51 |
| EBIT margin (operating margin), % | 3.1 | 2.9 | 3.3 | 6.2 | 7.1 | 7.2 | 4.9 | 3.6 | 1.8 |
| Adjusted operating earnings (EBIT) 3) | 218 | 201 | 206 | 232 | 273 | 282 | 168 | 113 | 67 |
| Adjusted EBIT margin (operating margin), % 3) | 5.3 | 5.4 | 5.6 | 6.2 | 7.1 | 7.1 | 4.9 | 3.5 | 2.3 |
| Earnings after tax | 33 | 32 | 47 | 154 | 185 | 186 | 109 | 50 | -2 |
| Net margin, % | 0.8 | 0.9 | 1.3 | 4.1 | 4.8 | 4.7 | 3.1 | 1.6 | -0.0 |
| Adjusted earnings after tax 3) | 126 | 124 | 130 | 154 | 183 | 184 | 107 | 48 | 13 |
| Adjusted net margin, % 3) | 3.1 | 3.3 | 3.5 | 4.1 | 4.7 | 4.7 | 3.1 | 1.5 | 0.5 |
| Employees | |||||||||
| Net sales per employee, SEK 000 | 2,600 | 2,361 | 2,220 | 2,230 | 2,295 | 2,384 | 2,121 | 1,977 | 1,808 |
| Operating earnings per employee, SEK 000 | 80 | 68 | 74 | 139 | 164 | 172 | 104 | 72 | 32 |
| Average number of full-time employees (FTE) on closing date | 1,572 | 1,591 | 1,649 | 1,673 | 1,680 | 1,655 | 1,639 | 1,616 | 1,603 |
| Profitability ratios | |||||||||
| Return on capital employed, % | 4.5 | 4.4 | 5.3 | 9.7 | 11.7 | 12.6 | 7.4 | 5.4 | 2.5 |
| Adjusted return on capital employed, % 1) | 7.9 | 8.1 | 8.7 | 9.7 | 11.6 | 12.5 | 7.3 | 5.2 | 3.1 |
| Return on capital employed, (excluding leasing, IFRS 16), % | 5.0 | 4.9 | 6.0 | 11.0 | 13.5 | 14.2 | 8.3 | 5.9 | 2.6 |
| Return on capital employed, excluding goodwill, % | 4.9 | 4.8 | 5.9 | 10.7 | 12.9 | 13.9 | 8.2 | 5.9 | 2.7 |
| Adjusted return on capital employed, excluding goodwill, % 1) | 8.5 | 9.0 | 9.8 | 10.7 | 12.7 | 13.8 | 8.0 | 5.8 | 3.5 |
| Return on equity, % | 1.0 | 1.1 | 2.3 | 9.1 | 11.7 | 12.1 | 6.9 | 3.7 | 0.3 |
| Adjusted return on equity, % 2) | 6.5 | 6.7 | 7.4 | 9.1 | 11.5 | 11.9 | 6.7 | 3.5 | 1.2 |
| Other | |||||||||
| Net debt(-)/EBITDA | -3.6 | -2.8 | -2.2 | -1.6 | -1.4 | -1.0 | -1.2 | -1.7 | -2.9 |
| Adjusted net debt(-)/EBITDA*) | -1.9 | -1.6 | -1.1 | -0.8 | -0.6 | -0.2 | -0.1 | -0.4 | -1.1 |
| Adjusted net debt(-)/Adjusted EBITDA**) | -1.8 | -1.4 | -1.0 | -0.9 | -0.7 | -0.2 | -0.2 | -0.5 | -1.4 |
*) Adjusted net debt(-): Net debt exclusive lease liabilities
**) Adjusted EBITDA: Adjusted for non-recurring items
NOTE 1 INCOME
Bulten is engaged in manufacturing and sales of fasteners. Revenues from product sales are reported at the time the control of the product is transferred to the customer. This usually takes place at the time of delivery to the customer and ownership is transferred. Bulten's customers are mainly in the automotive industry in Europe, Asia and the United States. The table below refers to income by geographic market where the customer's delivery point is located. The Group has the major of its income from customers in Northern
Europe, but part of the sales is then exported to other markets in the rest of the world. Customers are mainly manufacturers of light vehicles but also heavy commercial vehicles and other suppliers, so-called tiers. For heavy commercial vehicles, most of the deliveries are for critical fasteners for engines. Of the total sales, the majority goes to the chassis/body. Other income refers to other industries outside the automotive industry, such as consumer electronics.
income by geographic market
| Total income | 1,095 | 764 | 331 | 3,135 | 2,777 | 358 | 4,088 | 3,730 |
|---|---|---|---|---|---|---|---|---|
| Rest of the world | 51 | 65 | -14 | 156 | 187 | -31 | 227 | 258 |
| USA | 71 | 45 | 26 | 193 | 127 | 66 | 234 | 168 |
| China | 218 | 126 | 92 | 529 | 325 | 204 | 736 | 532 |
| Rest of Europe | 291 | 188 | 103 | 856 | 748 | 108 | 1,085 | 977 |
| Poland | 8 | 5 | 3 | 22 | 20 | 2 | 28 | 26 |
| UK | 278 | 205 | 73 | 822 | 868 | -46 | 1,052 | 1,098 |
| Germany | 79 | 53 | 26 | 211 | 184 | 27 | 260 | 233 |
| Sweden | 99 | 77 | 22 | 346 | 318 | 28 | 466 | 438 |
| SEK MILLION | 2022 | 2021 | 2022 | 2021 | OCT 2021 – SEPT 2022 |
2021 | ||
| Q3 | JAN-SEPT | 12-MONTH ROLLING |
FULL YEAR |
income by customer group
| Q3 | 12-MONTH JAN-SEPT ROLLING |
FULL YEAR |
|||||||
|---|---|---|---|---|---|---|---|---|---|
| SEK MILLION | 2022 | 2021 | 2022 | 2021 | OCT 2021 – SEPT 2022 |
2021 | |||
| OEM Light vehicle | 681 | 452 | 229 | 2,005 | 1,831 | 174 | 2,614 | 2,440 | |
| OEM Heavy commercial vehicle |
91 | 73 | 18 | 291 | 277 | 14 | 394 | 380 | |
| Tiers | 196 | 161 | 35 | 510 | 479 | 31 | 614 | 583 | |
| Other income | 127 | 78 | 49 | 329 | 190 | 139 | 466 | 327 | |
| Total income | 1,095 | 764 | 331 | 3,135 | 2,777 | 358 | 4,088 | 3,730 |
income by chassis/body and powertrain
| Q3 | 12-MONTH JAN-SEPT ROLLING |
|||||||
|---|---|---|---|---|---|---|---|---|
| SEK MILLION | 2022 | 2021 | 2022 | 2021 | OCT 2021 – SEPT 2022 |
2021 | ||
| Chassis/body | 814 | 558 | 256 | 2,336 | 2,080 | 256 | 3,005 | 2,749 |
| Powertrain | 154 | 128 | 26 | 470 | 507 | -37 | 617 | 654 |
| Other income | 127 | 78 | 49 | 329 | 190 | 139 | 466 | 327 |
| Total income | 1,095 | 764 | 331 | 3,135 | 2,777 | 358 | 4,088 | 3,730 |
income distributed by income category
| Total income | 1,095 | 764 | 331 | 3,135 | 2,777 | 358 | 4,088 | 3,730 |
|---|---|---|---|---|---|---|---|---|
| Other income | 32 | 13 | 19 | 81 | 65 | 16 | 100 | 84 |
| Outsourced production | 437 | 292 | 145 | 1,206 | 1,182 | 24 | 1,622 | 1,598 |
| Own production | 626 | 459 | 167 | 1,848 | 1,530 | 318 | 2,366 | 2,048 |
| SEK MILLION | 2022 | 2021 | 2022 | 2021 | OCT 2021 – SEPT 2022 |
2021 | ||
| Q3 | JAN-SEPT | 12-MONTH ROLLING |
FULL YEAR |
RECONCILIATION BETWEEN IFRS AND KEY INDICATORS USED
Some of the information in this report used by company managers and analysts to assess the Group's development is not produced in accordance with IFRS. Company managers consider that this information makes it easier for investors to analyze the Group's results and financial structure. Investors should see this information as a complement to, rather than a replacement for, financial reporting in accordance with IFRS.
adjusted net sales
| Q3 | JAN-SEPT | |||||
|---|---|---|---|---|---|---|
| SEK MILLION | 2022 | 2021 | 2022 | 2021 | ||
| Net sales | 1,095 | 764 | 331 | 3,135 | 2,777 | 358 |
| Currency effect, current period | -73 | – | -73 | -176 | – | -176 |
| Adjusted net sales | 1,022 | 764 | 258 | 2,959 | 2,810 | 182 |
When calculating adjusted net sales, net sales are adjusted using currency effects of the current period and if necessary with net sales from completed acquisitions. This measurement gives a figure for comparing net sales with the previous year.
earnings before depreciation, ebitda
| Q3 | JAN-SEPT | 12-MONTH ROLLING |
FULL YEAR |
|||||
|---|---|---|---|---|---|---|---|---|
| SEK MILLION | 2022 | 2021 | 2022 | 2021 | OCT 2021 – SEPT 2022 |
2021 | ||
| Operating earnings (EBIT) | 47 | 31 | 16 | 77 | 184 | -107 | 125 | 232 |
| Depreciation/amortiza tion and impairments |
44 | 43 | 1 | 130 | 126 | 4 | 172 | 168 |
| Operating earnings before depreciation (EBITDA) |
91 | 74 | 17 | 207 | 310 | -103 | 297 | 400 |
When calculating operating earnings excluding depreciation (EBITDA), depreciation and impairments are returned to operating earnings (EBIT). This measurement provides a figure for operating earnings excluding depreciation which are in turn based on investments.
adjusted earnings before depreciation, adjusted ebitda
| Q3 | JAN-SEPT | FULL YEAR |
||||||
|---|---|---|---|---|---|---|---|---|
| SEK MILLION | 2022 | 2021 | 2022 | 2021 | OCT 2021 – SEPT 2022 |
2021 | ||
| Operating earnings excluding depreciation (EBITDA) |
91 | 74 | 17 | 207 | 310 | -103 | 297 | 400 |
| Divestment costs related to the Russian operation |
– | – | – | 93 | – | 93 | 93 | – |
| Adjusted operating earnings before depreciation (EBITDA) |
91 | 74 | 17 | 300 | 310 | -10 | 390 | 400 |
adjusted operating earnings, adjusted ebit
| Q3 | JAN-SEPT | 12-MONTH ROLLING |
FULL YEAR |
|||||
|---|---|---|---|---|---|---|---|---|
| SEK MILLION | 2022 | 2021 | 2022 | 2021 | OCT 2021 – SEPT 2022 |
2021 | ||
| Operating earnings (EBIT) |
47 | 31 | 16 | 77 | 184 | -107 | 125 | 232 |
| Divestment costs related to the Russian operation |
– | – | – | 93 | – | 93 | 93 | – |
| Adjusted operating earnings (EBIT) |
47 | 31 | 16 | 170 | 184 | 14 | 218 | 232 |
adjusted net earnings
| Adjusted net earnings | 18 | 16 | 2 | 94 | 122 | -28 | 126 | 154 |
|---|---|---|---|---|---|---|---|---|
| Divestment costs related to the Russian operation |
– | – | – | 93 | – | 93 | 93 | – |
| Net earnings | 18 | 16 | 2 | 1 | 122 | -121 | 33 | 154 |
| SEK MILLION | 2022 | 2021 | 2022 | 2021 | OCT 2021 – SEPT 2022 |
2021 | ||
| Q3 | JAN-SEPT | 12-MONTH ROLLING |
FULL YEAR |
adjusted net debt (excluding lease liabilities)
| SEK MILLION | 30-09-2022 | 30-09-2021 | 31-12-2021 |
|---|---|---|---|
| Net debt (-) | -1,081 | -623 | -655 |
| Less interest-bearing liabilities attributable to lease liabilities | 512 | 338 | 332 |
| Adjusted net debt (-), (excluding lease liabilities) | -569 | -285 | -323 |
When calculating adjusted net debt, interest-bearing debt attributable to lease liabilities is deducted from net debt. This measurement provides a figure for a refined financial structure excluding lease liabilities.
INCOME STATEMENT, PARENT COMPANY
| Q3 | JAN-SEPT | 12-MONTH ROLLING |
FULL YEAR |
|||||
|---|---|---|---|---|---|---|---|---|
| SEK MILLION | 2022 | 2021 | 2022 | 2021 | OCT 2021– SEPT 2022 |
2021 | ||
| Net sales | 5 | 4 | 1 | 14 | 13 | 1 | 19 | 18 |
| Gross profit | 5 | 4 | 1 | 14 | 13 | 1 | 19 | 18 |
| Administrative expenses |
-8 | -8 | – | -27 | -29 | 2 | -40 | -42 |
| Operating earnings | -3 | -4 | 1 | -13 | -16 | 3 | -21 | -24 |
| Interest income | – | – | – | – | 0 | 0 | 0 | 0 |
| Interest expenses and similar loss items |
-1 | -1 | – | -4 | -4 | – | -4 | -4 |
| Earnings after net financial items |
-4 | -5 | 1 | -17 | -20 | 3 | -25 | -28 |
| Appropriations | – | – | – | – | – | – | 37 | 37 |
| Earnings before tax | -4 | -5 | 1 | -17 | -20 | 3 | 12 | 9 |
| Tax on earnings for the period |
1 | 1 | – | 4 | 4 | – | -2 | -2 |
| Earnings after tax | -3 | -4 | 1 | -13 | -16 | 3 | 10 | 7 |
BALANCE SHEET, PARENT COMPANY
| SEK MILLION | 30-09-2022 | 30-09-2021 | 31-12-2021 |
|---|---|---|---|
| ASSETS | |||
| Fixed assets | |||
| Intangible fixed assets | 0 | 0 | 0 |
| Tangible fixed assets | 0 | 1 | 1 |
| Total intangible and tangible fixed assets | 1 | 1 | 1 |
| Financial assets | |||
| Participations in Group companies | 1,450 | 1,450 | 1,450 |
| Other long-term receivables | 1 | 2 | 1 |
| Total financial assets | 1,451 | 1,452 | 1,451 |
| Deferred tax assets | 3 | 4 | – |
| Total fixed assets | 1,455 | 1,457 | 1,452 |
| Current assets | |||
| Current receivables from Group companies | 1 | 52 | 37 |
| Other current receivables | 5 | 4 | 3 |
| Cash and cash equivalents | 0 | 0 | 0 |
| Total current assets | 6 | 56 | 40 |
| Total assets | 1,461 | 1,512 | 1,492 |
| EQUITY AND LIABILITIES | |||
| Equity | |||
| Restricted equity | 110 | 110 | 110 |
| Non-restricted equity | 919 | 957 | 980 |
| Total equity | 1,029 | 1,067 | 1,090 |
| Long-term liabilities | |||
| Long-term liabilities to Group companies | 419 | 415 | 383 |
| Total long-term liabilities | 419 | 415 | 383 |
| Current liabilities | |||
| Current liabilities to Group companies | 0 | 0 | 0 |
| Other current liabilities | 13 | 30 | 19 |
| Total current liabilities | 13 | 30 | 19 |
| Total equity and liabilities | 1,461 | 1,512 | 1,492 |
Bulten Group is a leading global manufacturer and supplier of fasteners to the automotive industry, as well as other customer groups such as consumer electronics. The offering extends from a wide range of standard products to specially adapted fasteners. With Bulten's Full Service Provider concept (FSP), customers can entrust all their fastener needs to the company, including development, sourcing, logistics and service. The company was founded in 1873, has approximately 1,600 employees in 15 countries and is headquartered in Gothenburg, Sweden. Net sales in 2021 totaled SEK 3,730 million. The share (BULTEN) is listed on Nasdaq Stockholm. Read more at www.bulten.com.
Bulten AB (publ) Box 9148, SE-400 93 Göteborg • Visiting address: August Barks Gata 6 A Phone +46 (0)31-734 59 00 • www.bulten.se
financial calendar
February 9, 2023 Full year report January-December 2022 April 25, 2023 Interim report January - March 2023 July 12, 2023 Half year report January - June 2023 October 26, 2023 Interim report January - September 2023 February 8, 2024 Full year report January - December 2023
The reports can be found on the Bulten website at www.bulten.com on their date of publication.
contact
Ulrika Hultgren, SVP Corporate Communications & IR Phone: +46 727-47 17 58 E-mail: [email protected]
invitation to presentation
Investors, analysts and media are invited to participate in the teleconference on 27 at 15:30 CEST. The report will be presented by President and CEO Anders Nyström and CFO Anna Åkerblad via audiocast.
The presentation will be held in English and can be followed live via the link: https://tv.streamfabriken.com/bulten-q3-2022. It will also be possible to take part of the audiocast afterwards at the same address or at www.bulten.se.
To participate in the teleconference, please call 5 minutes before the opening: SE: +46850558353 UK: +443333009035 US: +16467224904
This information is information that Bulten AB (publ) is obliged to make public pursuant to the EU Market Abuse Regulation. The information was submitted for publication, through the agency of the contact person set out above, at 13:30 CEST on 27 October 2022.