AI assistant
Bulten — Interim / Quarterly Report 2023
Jul 12, 2023
3019_ir_2023-07-12_4739d9c9-c590-4165-9913-d49d87b34875.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer
Q2 HALF-YEAR REPORT JANUARY–JUNE 2023
Acquisition in Asia, record demand but challenges in the supply chain
second quarter
- Net sales amounted to SEK 1,416 (1,006) million, an increase of 40.8% on the same period the previous year.
- Operating earnings (EBIT) totaled SEK 50 (41) million, equating to an operating margin of 3.5% (4.1).
- Adjusted operating earnings totaled SEK 58 (51) million, equating to an adjusted operating margin of 4.0% (5.0). Operating earnings have been charged with transaction costs of SEK -8 million attributable to the acquisition of Exim & Mfr Holdings Pte Ltd ("Exim"). The corresponding quarter of the previous year was adjusted by approximately SEK -10 million, related to winding-up costs for Bulten's operation in Russia.
- Earnings after tax amounted to SEK 43 (22) million. Adjusted earnings after tax amounted to SEK 51 (32) million.
- Order bookings amounted to SEK 1,476 (1,289) million, an increase of 14.4% on the same period the previous year.
- Cash flow from operating activities totaled SEK 46 (-19) million.
- Earnings per share were SEK 1.82 (0.88). Adjusted earnings per share were SEK 2.20 (1.32).
january – june
- Net sales amounted to SEK 2,803 (2,040) million, an increase of 37.4% on the same period the previous year.
- Operating earnings (EBIT) totaled SEK 166 (30) million, equating to an operating margin of 5.9% (1.5).
- Adjusted operating earnings totaled SEK 174 (123) million, equating to an adjusted operating margin of 6.2% (6.0). Operating earnings have been charged with transaction costs of SEK -8 million attributable to the acquisition of Exim & Mfr Holdings Pte Ltd ("Exim"). The corresponding quarter of the previous year was adjusted by approximately SEK -93 million, related to winding-up costs for Bulten's operation in Russia.
- Earnings after tax amounted to SEK 122 (-17) million. Adjusted earnings after tax amounted to SEK 130 (76) million.
- Cash flow from operating activities totaled SEK 242 (75) million.
- Earnings per share were SEK 5.38 (-1.02). Adjusted earnings per share were SEK 5.76 (3.38).
- Net debt amounted to SEK 812 (777) million. Net debt, excluding lease liabilities, totaled SEK 301 (446) million.
- The equity/assets ratio was 45.9% (47.3) at the end of the period. The equity/assets ratio, excluding lease liabilities, totaled 51.9% (51.9).
significant events after the end of the reporting period
• On July 6, Bulten entered into an agreement to acquire all shares in Exim & Mfr Holdings Pte Ltd ("Exim"), an Asian, Singapore-based distributor of fasteners and other components, for a purchase sum of approximately SGD 66.3 million (SEK 530 million) on a cash-free and debt-free basis. The acquisition affords Bulten a good platform to grow in new sectors, where the distribution stage is a pivotal sales channel.
| Q2 | JAN-JUNE | 12-MONTH ROLLING |
FULL YEAR |
|||||||
|---|---|---|---|---|---|---|---|---|---|---|
| SEK MILLION | 2023 | 2022 | 2023 | 2022 | JULY 2022– JUNE 2023 |
2022 | ||||
| Net sales | 1,416 | 1,006 | 40.8% | 2,803 | 2,040 | 37.4% | 5,237 | 4,474 | 17.1% | |
| Gross profit | 217 | 189 | 28 | 500 | 394 | 106 | 932 | 826 | 106 | |
| Earnings before depreciation (EBITDA) | 95 | 84 | 11 | 255 | 116 | 139 | 494 | 355 | 139 | |
| Operating earnings (EBIT) | 50 | 41 | 9 | 166 | 30 | 136 | 316 | 180 | 136 | |
| Operating margin, % | 3.5 | 4.1 | -0.5 | 5.9 | 1.5 | 4.4 | 6.0 | 4.0 | 2.0 | |
| Adjusted operating earnings | Adjusted operating earnings (EBIT) 1) | 58 | 51 | 7 | 174 | 123 | 51 | 335 | 284 | 51 |
| Adjusted operating margin, % | 4.0 | 5.0 | -1.0 | 6.2 | 6.0 | 0.2 | 6.4 | 6.3 | 0.1 | |
| 58 SEK MILLION |
Earnings after tax | 43 | 22 | 21 | 122 | -17 | 139 | 213 | 74 | 139 |
| Adjusted earnings after tax | 51 | 32 | 19 | 130 | 76 | 54 | 230 | 176 | 54 | |
| Adjusted operating margin | Earnings per share before dilution, SEK | 1.82 | 0.88 | 0.94 | 5.38 | -1.02 | 6.4 | 9.01 | 2.65 | 6.39 |
| Adjusted earnings per share before dilution, SEK | 2.20 | 1.32 | 0.88 | 5.76 | 3.38 | 2.38 | 9.86 | 7.48 | 2.38 | |
| 4.0 % |
Return on capital employed, % | – | – | – | – | – | – | 11.8 | 6.3 | 5.5 |
| Adjusted return on capital employed, % | – | – | – | – | – | – | 12.5 | 9.9 | 2.6 |
Q2 2023
Net sales
SEK 1,416 MILLION
Operating earnings
SEK 50 MILLION
SEK 58 MILLION
Operating margin
3.5 %
1) See specification page 17.
CEO'S STATEMENT
Demand has been strong over the past quarter. High sales volumes combined with the product mix, however, forced extraordinary measures that had a negative impact on operating profit. Shortly after the end of the quarter we signed an agreement to acquire a distribution company, which will provide a good platform for Bulten to grow in new sectors.
Extremely strong Q2 sales
Once again, I can report a quarter of very strong sales growth: an increase of 40.8% on the same quarter the previous year. The high sales are testament to the fact that we have won market share and have good capability to grow organically. Despite this, we did not achieve an acceptable operating profit due to increased costs mainly related to capacity challenges at our European factories. Transaction costs for acquisitions also had an adverse impact on operating profit.
Cost increases primarily related to capacity and delivery challenges
After several years of component shortages, OEMs in Europe – Bulten's largest customer group – are trying to rapidly reduce their backlog of orders. Meanwhile, imports of fasteners from Asia have fallen dramatically due to new EU anti-dumping duties on products imported from China, and the geopolitical unease around Taiwan, the world's biggest producer of fasteners. This has led to a sharp increase in demand for domestically produced fasteners in Europe and consequently a capacity shortfall both among our regional suppliers and in our own factories in Europe. As a supplier to the automotive industry, we have to follow our customers' production volumes, and the capacity shortfall we have seen during the quarter forced us to take extraordinary measures in the shape of air freight, overtime, and a higher percentage of contracted personnel. In total, additional costs related to capacity during Q2 are estimated at around SEK 60 million.
The situation is expected to improve during Q3, although we will still have some backlog over the coming months. We are taking a range of measures to mitigate the situation. We have begun upping the pace more than planned at our new surface treatment plant in Poland to free up more surface treatment capacity, and we have also secured more capacity among our suppliers. To increase production capacity at our factories, we are carrying out new recruitment and training people, and have acquired new production equipment.
In terms of inventory, we have managed to maintain relatively good stock levels also during Q2, but the weaker Swedish currency (SEK) has had a negative impact on the stock balance.
Acquisition lays foundation for growth in new customer groups
Shortly after the end of the quarter, we signed an agreement to acquire Exim & Mfr Holdings Pte Ltd. ("Exim"), an Asian distributor of fasteners and other components. Exim is based in Singapore, has operations in India, Indonesia, Malaysia, Thailand, the Philippines and Vietnam, and has annual sales of approximately SEK 320 million. I am delighted that we have now taken the step into the distribution stage, enabling us to grow in new industrial customer segments. Exim is a well-managed company that operates in Asia, providing products and services for international customers in various areas including telecom, electronics, energy, medical devices and aviation. The company has well-established processes for distribution and Vendor Managed
Inventory, which are suitable for industries with completely different purchasing patterns than Bulten has historically been used to. This will be a key to profitable growth in new sectors. With Exim, I also see the potential to build on the strong growth in the region, and to utilize their sales network to increase sales at our factories in China and Taiwan.
Continued strong demand
Looking ahead to the rest of 2023, there are currently no signs of any slowing in production among our customers in the automotive industry. The most important focus for us in the immediate future is to balance capacity and demand, and to create more flexibility in the supply chain. Another priority is to complete the acquisition of Exim, and to immediately begin developing the company based on its inherent growth potential. We will continue our efforts to establish an industrial segment to complement the automotive business, drive organic growth, and identify interesting new takeover candidates. Our ultimate objectives and intentions remain: strong growth, and an increase in higher-margin business.
Anders Nyström, President and CEO
BULTEN IN BRIEF
order bookings and net sales
Second quarter
Order bookings amounted to SEK 1,476 (1,289) million, an increase of 14.4% on the corresponding period the previous year. Group net sales amounted to SEK 1,416 (1,006) million, an increase of 40.8% on the same period the previous year. Adjusted for foreign exchange effects, growth totaled 31.2% for the same period.
January – June
Group net sales amounted to SEK 2,803 (2,040) million, an increase of 37.4% on the same period last year. Adjusted for foreign exchange effects, growth totaled 28.8% for the same period.
earnings and profitability Second quarter
The Group's gross profit was SEK 217 (189) million, corresponding to a gross margin of 15.3% (18.7). Earnings before depreciation and amortization (EBITDA) amounted to SEK 95 (84) million, corresponding to an EBITDA margin of 6.7% (8.3). Operating earnings (EBIT) totaled SEK 50 (41) million, equating to an operating margin of 3.5% (4.1). Adjusted operating earnings (EBIT) totaled SEK 58 (51) million, equating to an adjusted operating margin of 4.0% (5.1). Operating earnings have been charged with transaction costs of SEK -8 million attributable to the acquisition of Exim & Mfr Holdings Pte Ltd ("Exim"). The corresponding quarter of the previous year was adjusted by approximately SEK -10 million, related to winding-up costs for Bulten's operation in Russia.
Operating earnings were affected by exchange rate fluctuations of SEK 8 (2) million when converting working capital at the closing day rate.
Net financial items for the Group amounted to SEK 13 (-1) million. Financial income of SEK 27 (4) million comprises interest income of SEK 4 (0) million, foreign gain amounted of SEK 23 (3) million and other financial income of SEK 0 (1) million. Financial expenses of SEK -14 (-5) million include interest expenses of SEK -13 (-3) million, of which interest expenses for leases total SEK -3 (-2) million. Other financial expenses amounted to SEK -1 (-2) million.
The Group's profit before tax amounted to SEK 63 (40) million and profit after tax was SEK 43 (22) million. Adjusted profit before tax amounted to SEK 71 (50) million, and adjusted profit after tax was SEK 51 (32) million.
January – June
The Group's gross profit was SEK 500 (394) million, corresponding to a gross margin of 17.8% (19.3). Earnings before depreciation and amortization (EBITDA) amounted to SEK 255 (116) million, corresponding to an EBITDA margin of 9.1% (5.7). Operating earnings (EBIT) totaled SEK 166 (30) million, equating to an operating margin of 5.9% (1.5). Adjusted operating earnings (EBIT) totaled SEK 174 (123) million, equating to an adjusted operating margin of 6.2% (6.0). Operating earnings have been charged with transaction costs of SEK -8 million attributable to the acquisition of Exim & Mfr Holdings Pte Ltd ("Exim") . The corresponding quarter of the previous year was adjusted by approximately SEK -93 million, related to winding-up costs for Bulten's operation in Russia. Operating earnings were affected by exchange rate fluctuations of SEK 7 (-3) million when converting working capital at the closing day rate.
Net financial items for the Group amounted to SEK 4 (-10) million. Financial income of SEK 27 (1) million comprises interest income of SEK 6 (1) million, foreign gain amounted of SEK 21 (-) million. Financial expenses of SEK -23 (-11) million include interest expenses of SEK -21 (-7) million, of which interest expenses for leases total SEK -6 (-5) million. Foreign exchange losses amount to SEK - (-1) million. Other financial expenses amounted to SEK -2 (-3) million.
The Group's profit before tax amounted to SEK 170 (20) million and profit after tax was SEK 122 (-17) million. Adjusted profit before tax amounted to SEK 178 (113) million, and adjusted profit after tax was SEK 130 (76) million.
cash flow, working capital, investments and financial position Second quarter
Cash flow from operating activities totaled SEK 46 (-19) million. The effect on cash flow of the change in working capital amounted to SEK 15 (-94) million.
Inventories increased during the period by SEK 19 (65) million. Current receivables increased by SEK 83 (10) million and current liabilities changed by SEK 106 (-58) million.
Cash flow from investing activities amounted to SEK -33 (-50) million. Capital expenditure of SEK 32 (50) million relates to property, plant and equipment.
January – June
Cash flow from operating activities totaled SEK 242 (75) million. The effect on cash flow of the change in working capital amounted to SEK 88 (-101) million.
Inventories changed during the period by SEK -28 (86) million. Current receivables increased by SEK 53 (75) million and current liabilities increased by SEK 102 (44) million.
Cash flow from investing activities amounted to SEK -73 (-125) million. Investments of SEK 69 (125) million relate to property, plant and equipment.
On the closing date, net debt amounted to SEK 812 (777) million. Net debt, excluding lease liabilities, totaled SEK 301 (446) million.
Consolidated cash equivalents amounted to SEK 319 (233) million at the end of the period. In addition to cash equivalents, the Group also had approved but unused overdraft facilities of SEK 869 (774) million, which means that the Group's liquidity amounted to SEK 1,188 (1,007) million.
financing agreements
Bulten is primarily financed through Svenska Handelsbanken via a credit facility totaling SEK 1,300 million. The credit facility runs up until the end of 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 2022 Annual Report.
All amounts in SEK million unless otherwise stated. Figures in parentheses 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 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 global economy is currently subject to inflation levels not seen in decades. This could have consequences for the company's financial situation. Bulten closely monitors the global financial situation.
For a more detailed description of risks, please see Note 5 Risks and risk management in the 2022 Annual Report.
seasonal variations
Bulten has no traditional seasonal variation but the year reflects 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.
contingent liabilities
There were no significant changes in contingent liabilities during the year.
transactions with related parties
There have been no significant transactions between related parties during the reporting period. For further information, please see Note 38 of the 2022 Annual Report.
employees
The average number of employees (FTE) in the Group during the period January 1 – June 30, 2023 was 1,586 (1,591). The number of employees on the closing date was 1,658.
parent company
Bulten AB (publ) owns, directly or indirectly, all the companies in the Group. The equity/assets ratio was 66.3% (70.3). Equity amounted to SEK 977 (1,032) million. There were no cash or cash equivalents on the closing date. The Parent Company had seven employees at the end of the period.
significant events after the end of the reporting period
In July , Bulten entered into an agreement to acquire all shares in Exim & Mfr Holdings Pte Ltd ("Exim"), an Asian, Singapore-based distributor of fasteners and other components, for a purchase sum of approximately SGD 66.3 million (SEK 530 million) on a cash-free and debtfree basis. Exim has approximately 140 employees in Singapore, India, Indonesia, Malaysia, Thailand, the Philippines and Vietnam, and annual sales of about SGD 40 million (SEK 320 million). The aim is to complete the acquisition during the third quarter.
auditor's review
This interim report has not been reviewed by the company's auditors.
| Gothenburg, July 12, 2023 |
|---|
| Bulten AB (publ) |
| Karin Gunnarsson |
|---|
| Board member |
Hans Gustavsson Christina Hallin Board member Board member
Hans Peter Havdal Jonas Hård Board member Board member
Joacim Stenberg Harri Åman Employee representative Employee representative
Anders Nyström President and CEO
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.
* Pembroke is under closure.
Austria, Slovakia, Romania, the US, China, Taiwan and Singapore. Bulten has a global sales organization with customers in several countries in Europe and Asia, as well as the US.
| Enhanced offering, including GOAL 2024 leadership in sustainability and innovation |
Net sales SEK 5 billion CAGR 10% |
Operating margin >8% |
ROCE >15% |
|---|---|---|---|
| --------------------------------------------------------------------------------------------- | ---------------------------------------- | ------------------------- | -------------- |
vision
We create and supply the most innovative and sustainable fastening solutions.
mission
With 150 years of expertise in fasteners, we continue to deliver not just fasteners, but also complete solutions. Our experienced, dedicated employees help customers worldwide to succeed in everything from product design to production, procurement and service.
It is in our nature to constantly expand our customer offering. By driving innovation and actively seeking collaboration with other innovative companies, we can add new functionality and new services to our offering.
We are strongly committed to sustainability and cost efficiency. We continuously improve our products and our value chain, in order to retain our leading position in the industry when it comes to the lowest possible carbon footprint and use of natural resources. Wherever we operate, we endeavor to make a positive contribution to the community. Sustainability is a natural part of who we are and our business model.
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
| Q2 | JAN-JUNE | 12-MONTH ROLLING |
FULL YEAR |
share performance |
|||||
|---|---|---|---|---|---|---|---|---|---|
| SHARE DATA | 2023 | 2022 | 2023 | 2022 | JULY 2022– JUNE 2023 |
2022 | SEK | ||
| Share price at end of period (price paid). SEK | 99.40 | 64.00 | 35.40 | 99.40 | 64.00 | 35.40 | 99.40 | 59.50 | 120 |
| Highest share price during the period (price paid). SEK | 110.20 | 71.00 | 39.20 | 110.20 | 99.50 | 10.70 | 110.20 | 99.50 | 90 |
| Lowest share price during the period (price paid). SEK | 83.80 | 60.40 | 23.40 | 59.50 | 57.40 | 2.10 | 50.00 | 50.00 | |
| Market value at end of period. SEK million | 2,091 | 1,347 | 744 | 2,091 | 1,347 | 744 | 2,091 | 1,252 | 60 |
| P/E | – | – | – | – | – | – | – | 22.49 | |
| Yield. % | – | – | – | – | – | – | – | 4.20 | 30 |
| Data per share. SEK | |||||||||
| Earnings before depreciation (EBITDA) *) | 4.50 | 4.00 | 0.50 | 12.14 | 5.53 | 6.61 | 23.51 | 16.91 | 0 |
| Adjusted earnings before depreciation (EBITDA) *) | 4.88 | 4.45 | 0.43 | 12.52 | 9.95 | 2.57 | 24.44 | 21.87 | |
| Operating earnings (EBIT) *) | 2.35 | 1.96 | 0.39 | 7.88 | 1.43 | 6.45 | 15.02 | 8.57 | Bulten Share SEK Bulten based on the index OMX SPI |
| Adjusted operating earnings (EBIT) *) | 2.73 | 2.41 | 0.32 | 8.27 | 5.85 | 2.42 | 15.95 | 13.53 | OMX Stockholm PI Index |
| Earnings after net financial items (EAFI) *) | 3.00 | 1.87 | 1.13 | 8.08 | 0.94 | 7.14 | 14.54 | 7.40 | Source: Cision on 30 June 2023 |
| Earnings for the period *) | 1.82 | 0.88 | 0.94 | 5.38 | -1.02 | 6.40 | 9.04 | 2.65 | |
| Adjusted earnings for the period *) | 2.20 | 1.31 | 0.89 | 5.76 | 3.38 | 2.38 | 9.86 | 7.48 | |
| Equity *) | – | – | – | 92.99 | 79.96 | 13.03 | – | 85.72 | |
| Cash flow from operating activities *) | 2.22 | -0.88 | 3.10 | 11.54 | 3.57 | 7.97 | – | 14.21 | |
| Cash flow for the period *) | -6.56 | 2.99 | -9.55 | -6.56 | -0.91 | 7.46 | – | 9.47 | |
| Dividend | – | – | – | – | – | – | – | 2.50 | SHAREHOLDERS |
| 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
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 www.bulten.com also enables users to subscribe to Bulten's reports and press releases by e-mail.
bulten's ten largest shareholders
| SHAREHOLDERS | NO. OF SHARES |
SHARE HOLDING, % |
|---|---|---|
| Volito AB | 5,100,000 | 24.2 |
| Nordea Investment Funds | 1,221,990 | 5.8 |
| Handelsbanken Fonder | 1,179,975 | 5.6 |
| Carnegie Fonder | 1,157,047 | 5.5 |
| Clearstream Banking S.A., W8IMY | 852,003 | 4.0 |
| Unionen | 800,000 | 3.8 |
| Avanza Pension | 608,605 | 2.9 |
| Nordnet Pensionförsäkring AB | 446,398 | 2.1 |
| Swedbank Försäkring | 351,422 | 1.7 |
| Alandsbanken ABP | 338,569 | 1.6 |
Total number of shareholders: 9,961
Source: Euroclear Sweden AB on 30 June 2023
FINANCIAL INFORMATION
CONSOLIDATED INCOME STATEMENT
| Q2 | JAN-JUNE | 12-MONTH ROLLING |
FULL YEAR | |||||
|---|---|---|---|---|---|---|---|---|
| SEK MILLION NOTE |
2023 | 2022 | 2023 | 2022 | JULY 2022– JUNE 2023 |
2022 | ||
| Net sales 1 |
1,416 | 1,006 | 410 | 2,803 | 2,040 | 763 | 5,237 | 4,474 |
| Cost of goods sold | -1,199 | -817 | -382 | -2,303 | -1,646 | -657 | -4,305 | -3,648 |
| Gross profit | 217 | 189 | 28 | 500 | 394 | 106 | 932 | 826 |
| Other operating income | 11 | 1 | 10 | 12 | 7 | 5 | 17 | 12 |
| Selling expenses | -93 | -76 | -17 | -180 | -145 | -35 | -355 | -320 |
| Administrative expenses | -85 | -67 | -18 | -167 | -127 | -40 | -293 | -253 |
| Other operating expenses | – | -9 | 9 | -1 | -103 | 102 | 5 | -97 |
| Share of profit in joint ventures | 0 | 3 | -3 | 2 | 4 | -2 | 10 | 12 |
| Operating earnings | 50 | 41 | 9 | 166 | 30 | 136 | 316 | 180 |
| Financial income | 27 | 4 | 23 | 27 | 1 | 26 | 28 | 2 |
| Financial expenses | -14 | -5 | -9 | -23 | -11 | -12 | -39 | -27 |
| Earnings before tax | 63 | 40 | 23 | 170 | 20 | 150 | 305 | 155 |
| Tax on earnings for the period | -20 | -18 | -2 | -48 | -37 | -11 | -92 | -81 |
| Earnings after tax | 43 | 22 | 21 | 122 | -17 | 139 | 213 | 74 |
| Attributable to | ||||||||
| Parent Company shareholders | 38 | 18 | 20 | 113 | -22 | 135 | 190 | 55 |
| Non-controlling interests | 5 | 4 | 1 | 9 | 5 | 4 | 23 | 19 |
| Earnings after tax | 43 | 22 | 21 | 122 | -17 | 139 | 213 | 74 |
| Earnings per share attributable to Parent Company shareholders | ||||||||
| Earnings per share before dilution, SEK | 1.82 | 0.88 | 0.94 | 5.38 | -1.02 | 6.40 | 9.04 | 2.65 |
| Adjusted earnings per share before dilution, SEK | 2.20 | 1.31 | 0.89 | 5.76 | 3.38 | 2.38 | 9.86 | 7.48 |
| Earnings per share after dilution, SEK | 1.82 | 0.88 | 0.94 | 5.38 | -1.02 | 6.40 | 9.04 | 2.65 |
| 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
| Q2 | JAN-JUNE | 12-MONTH ROLLING |
FULL YEAR | |||||
|---|---|---|---|---|---|---|---|---|
| SEK MILLION | 2023 | 2022 | 2023 | 2022 | JULY 2022– JUNE 2023 |
2022 | ||
| Earnings after tax | 43 | 22 | 21 | 122 | -17 | 139 | 213 | 74 |
| Other comprehensive income | ||||||||
| Items not to be reversed in the income statement | ||||||||
| Revaluation of defined-benefit pension plans, net after tax | – | – | – | – | – | – | 3 | 3 |
| Items that may later be reversed in the income statement | ||||||||
| Exchange differences | 74 | 86 | -12 | 91 | 88 | 3 | 131 | 128 |
| Total comprehensive income | 117 | 108 | 9 | 213 | 71 | 142 | 347 | 205 |
| Attributable to | ||||||||
| Parent Company shareholders | 112 | 100 | 12 | 204 | 65 | 139 | 325 | 186 |
| Non-controlling interests | 5 | 8 | -3 | 9 | 6 | 3 | 22 | 19 |
| Total comprehensive income | 117 | 108 | 9 | 213 | 71 | 142 | 347 | 205 |
CONSOLIDATED BALANCE SHEET
| SEK MILLION | 30-06-2023 | 30-06-2022 | 31-12-2022 |
|---|---|---|---|
| ASSETS | |||
| Fixed assets | |||
| Intangible fixed assets 1) | 233 | 220 | 220 |
| Tangible fixed assets | 1,050 | 867 | 973 |
| Right-of-use assets | 485 | 306 | 486 |
| Financial assets | 60 | 61 | 67 |
| Deferred tax assets | 14 | 18 | 22 |
| Total fixed assets | 1,842 | 1,472 | 1,768 |
| Current assets | |||
| Inventories | 931 | 961 | 959 |
| Current receivables | 1,241 | 930 | 1,178 |
| Cash equivalents | 319 | 233 | 451 |
| Total current assets | 2,491 | 2,124 | 2,588 |
| Total assets | 4,333 | 3,596 | 4,356 |
| EQUITY AND LIABILITIES | |||
| Equity | |||
| Equity attributable to Parent Company shareholders | 1,952 | 1,678 | 1,799 |
| Non-controlling interests | 36 | 21 | 26 |
| Total equity | 1,988 | 1,699 | 1,825 |
| Long-term liabilities | |||
| Deferred tax liabilities | 5 | 14 | 14 |
| Long-term interest-bearing lease liabilities | 448 | 272 | 449 |
| Other long-term interest-bearing liabilities and provisions | 218 | 321 | 416 |
| Total long-term liabilities | 671 | 607 | 880 |
| Current liabilities | |||
| Current lease liabilities, interest-bearing | 63 | 58 | 65 |
| Other current liabilities, interest-bearing | 403 | 360 | 447 |
| Other current liabilities, non interest-bearing | 1,208 | 872 | 1,139 |
| Total current liabilities | 1,674 | 1,290 | 1,651 |
| Total equity and liabilities | 4,333 | 3,596 | 4,356 |
1) Of which goodwill SEK 224 (218) (218) million.
CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
| JAN-JUNE | |||
|---|---|---|---|
| SEK MILLION | 30-06-2023 | 30-06-2022 | 31-12-2022 |
| Equity at start of period | 1,825 | 1,687 | 1,687 |
| Comprehensive income | |||
| Earnings after tax | 122 | -17 | 74 |
| Other comprehensive income | 91 | 88 | 131 |
| Total comprehensive income | 213 | 71 | 205 |
| Transactions with shareholders | |||
| Transaction with non-controlling interests | – | -12 | -20 |
| Non-controlling interests arising from the acquisition of subsidiary | 2 | – | |
| Dividend to Parent Company shareholders | -52 | -47 | -47 |
| Total transactions with shareholders | -50 | -59 | -67 |
| Equity at end of period | 1,988 | 1,699 | 1,825 |
CONSOLIDATED CASH FLOW STATEMENT
| Q2 | JAN-JUNE | FULL YEAR | |||
|---|---|---|---|---|---|
| SEK MILLION | 2023 | 2022 | 2023 | 2022 | 2022 |
| Operating activities | |||||
| Earnings after financial items | 63 | 40 | 170 | 20 | 155 |
| Adjustments for items not included | |||||
| in cash flow | 15 | 48 | 60 | 176 | 270 |
| Taxes paid | -47 | -13 | -76 | -20 | -44 |
| Cash flow from operating activities before changes in working capital |
31 | 75 | 154 | 176 | 381 |
| Cash flow from changes in working capital |
|||||
| Change in working capital | 15 | -94 | 88 | -101 | -83 |
| Cash flow from operating activities | 46 | -19 | 242 | 75 | 298 |
| Investing activities | |||||
| Acquisition of intangible fixed assets | -1 | 0 | -1 | 0 | 0 |
| Acquisition of tangible fixed assets | -32 | -50 | -69 | -125 | -267 |
| Divestment of tangible fixed assets | – | 0 | 1 | 0 | 1 |
| Acquisition of shares in subsidiaries | – | – | -4 | – | – |
| Cash flow from investing activities | -33 | -50 | -73 | -125 | -266 |
| Financing activities | |||||
| Change in overdraft facilities and other financial liabilities |
-20 | 196 | -216 | 113 | 295 |
| Amortization of lease liabilities | -19 | -18 | -39 | -35 | -72 |
| Dividend to Parent Company shareholders |
-52 | -47 | -52 | -47 | -47 |
| Transactions with non-controlling interests |
– | – | – | – | -9 |
| Cash flow from financing activities | -91 | 131 | -307 | 31 | 167 |
| Cash flow for the period | -78 | 62 | -138 | -19 | 199 |
| Cash flow for the period | -78 | 62 | -138 | -19 | 199 |
| Cash and cash equivalents at start of period |
392 | 164 | 451 | 242 | 242 |
| Exchange rate difference in cash and cash equivalents |
5 | 7 | 6 | 10 | 10 |
| Cash and cash equivalents at end of period |
319 | 233 | 319 | 233 | 451 |
CONSOLIDATED NET DEBT COMPOSITION
| SEK MILLION | 30-06-2023 | 30-06-2022 | 31-12-2022 |
|---|---|---|---|
| Long-term interest-bearing liabilities | -649 | -572 | -849 |
| Provision for pensions | -17 | -21 | -16 |
| Current interest-bearing liabilities | -466 | -418 | -512 |
| Financial interest-bearing receivables | 1 | 2 | 1 |
| Cash equivalents | 319 | 233 | 451 |
| Net debt (-) | -812 | -777 | -925 |
| Less interest-bearing liabilities attributable to lease liabilities | 511 | 331 | 514 |
| Adjusted net debt (-), (excluding lease liabilities) | -301 | -446 | -411 |
FIGURES FOR THE GROUP
| Q2 | JAN-JUNE | FULL YEAR | |||
|---|---|---|---|---|---|
| GROUP | 2023 | 2022 | 2023 | 2022 | 2022 |
| Margins | |||||
| EBITDA margin, % | 6.7 | 8.3 | 9.1 | 5.7 | 7.9 |
| Adjusted EBITDA margin, % 3) | 7.2 | 9.3 | 9.4 | 10.2 | 10.3 |
| EBIT margin (operating margin), % | 3.5 | 4.1 | 5.9 | 1.5 | 4.0 |
| Adjusted EBIT margin (operating margin), % 3) | 4.0 | 5.0 | 6.2 | 6.0 | 6.3 |
| Net margin, % | 3.0 | 2.2 | 4.3 | -0.8 | 1.7 |
| Adjusted net margin, % 3) | 3.6 | 3.1 | 4.6 | 3.7 | 3.9 |
| Capital structure | |||||
| Interest coverage ratio, times | 5.5 | 8.3 | 8.4 | 2.8 | 6.8 |
| Earnings per share attributable to Parent Company shareholders |
|||||
| Earnings per share before dilution, SEK | 1.82 | 0.88 | 5.38 | -1.02 | 2.65 |
| Adjusted earnings per share before dilution, SEK 3) |
2.20 | 1.31 | 5.76 | 3.38 | 7.48 |
| Earnings per share after dilution, SEK | 1.82 | 0.88 | 5.38 | -1.02 | 2.65 |
| 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 | 30-06-2023 | 30-06-2022 | 31-12-2022 | ||
| Capital structure | |||||
| Net debt/equity ratio, times | -0.4 | -0.5 | -0.5 | ||
| Equity/assets ratio, % | 45.9 | 47.3 | 41.9 | ||
| Equity/assets ratio, (excluding lease liabilities, IFRS 16), % |
51.9 | 51.9 | 47.5 | ||
| Other | |||||
| Net debt (-), SEK million | -812 | -777 | -925 | ||
| Adjusted net debt (-), (excluding lease liabilities), SEK million |
-301 | -446 | -411 | ||
| Equity per share attributable to Parent Company shareholders |
|||||
| Equity per share before dilution, SEK | 92.99 | 79.96 | 85.72 | ||
| Equity per share after dilution, SEK | 92.99 | 79.96 | 85.72 | ||
| 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 | JULY 2022 – JUNE 2023 |
JULY 2021 – JUNE 2022 |
2022 |
| Profitability ratios | |||
| Return on capital employed, % | 11.8 | 4.4 | 6.3 |
| Adjusted return on capital employed, % 1) | 12.5 | 8.1 | 9.9 |
| Return on capital employed, (excluding leasing, IFRS 16), % | 13.1 | 4.9 | 7.0 |
| Adjusted return on capital employed, (excluding leasing IFRS 16), % | 13.9 | 9.1 | 11.2 |
| Return on capital employed, excluding goodwill, % | 12.8 | 4.8 | 6.8 |
| Return on equity, % | 10.5 | 1.1 | 3.2 |
| Adjusted return on equity, % 2) | 11.4 | 6.7 | 9.1 |
| Capital structure | |||
| Capital turnover rate, times | 1.8 | 1.5 | 1.5 |
| Employees | |||
| Net sales per employee, SEK 000 | 3,302 | 2,361 | 2,841 |
| Operating earnings per employee, SEK 000 | 199 | 68 | 114 |
| Average number of full-time employees (FTE) | 1,586 | 1,591 | 1,575 |
DEFINITIONS
Definitions of calculated key indicators are unchanged compared to the definitions in the 2022 Annual Report. Other key indicators not in the Annual Report or on page 17 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
| 2023 | 2022 | 2021 | |||||||
|---|---|---|---|---|---|---|---|---|---|
| SEK MILLION | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | Q4 | Q3 | Q2 |
| Order bookings | 1,476 | 1,356 | 1,437 | 1,033 | 1,289 | 1,134 | 871 | 830 | 947 |
| Income statement | |||||||||
| Net sales | 1,416 | 1,387 | 1,339 | 1,095 | 1,006 | 1,034 | 953 | 764 | 910 |
| Gross profit | 217 | 283 | 245 | 187 | 189 | 205 | 168 | 140 | 176 |
| Adjusted gross profit 3) | 217 | 283 | 254 | 187 | 189 | 205 | 168 | 140 | 176 |
| Earnings before depreciation (EBITDA) | 95 | 160 | 148 | 91 | 84 | 32 | 90 | 74 | 96 |
| EBITDA margin, % | 6.7 | 11.6 | 11.0 | 8.3 | 8.3 | 3.1 | 9.4 | 9.7 | 10.6 |
| Adjusted Earnings before depreciation (EBITDA) 3) | 103 | 160 | 159 | 91 | 94 | 115 | 90 | 74 | 96 |
| Adjusted EBITDA margin, % 3) | 7.2 | 11.6 | 11.9 | 8.3 | 9.3 | 11.1 | 9.4 | 9.7 | 10.6 |
| Operating earnings (EBIT) | 50 | 116 | 103 | 47 | 41 | -11 | 48 | 31 | 55 |
| EBIT margin (operating margin), % | 3.5 | 8.4 | 7.6 | 4.3 | 4.1 | -1.1 | 5.0 | 4.1 | 6.0 |
| Adjusted Operating earnings (EBIT) 3) | 58 | 116 | 114 | 47 | 51 | 72 | 48 | 31 | 55 |
| Adjusted EBIT margin (operating margin), % 3) | 4.0 | 8.4 | 8.5 | 4.3 | 5.0 | 7.0 | 5.0 | 4.1 | 6.0 |
| Earnings after tax | 43 | 79 | 73 | 18 | 22 | -39 | 32 | 16 | 38 |
| Net margin, % | 3.0 | 5.7 | 5.5 | 1.6 | 2.2 | -3.8 | 3.3 | 2.2 | 4.2 |
| Adjusted earnings after tax 3) | 51 | 79 | 82 | 18 | 32 | 44 | 32 | 16 | 38 |
| Adjusted Net margin, % 3) | 3.6 | 5.7 | 6.2 | 1.6 | 3.1 | 4.3 | 3.3 | 2.2 | 4.2 |
| Cash flow from | |||||||||
| operating activities | 46 | 196 | 250 | -27 | -19 | 94 | 45 | -122 | 32 |
| investing activities | -33 | -40 | -72 | -69 | -50 | -75 | -69 | -55 | -25 |
| financing activities | -91 | -216 | -9 | 145 | 131 | -100 | 71 | 171 | 3 |
| Cash flow for the period | -78 | -60 | 169 | 49 | 62 | -81 | 47 | -6 | 10 |
| Earnings per share attributable to Parent Company shareholders |
|||||||||
| Earnings per share before dilution, SEK | 1.82 | 3.56 | 3.01 | 0.65 | 0.88 | -1.90 | 1.16 | 0.68 | 1.80 |
| Adjusted earnings per share before dilution, SEK 3) | 2.20 | 3.56 | 3.45 | 0.65 | 1.32 | 2.07 | 1.16 | 0.68 | 1.80 |
| 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 12.
QUARTERLY DATA FOR THE GROUP
| SEK MILLION | 30-06-2023 | 31-03-2023 | 31-12-2022 | 30-09-2022 | 30-06-2022 | 31-03-2022 | 31-12-2021 | 30-09-2021 | 30-06-2021 | 31-03-2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Balance sheet | ||||||||||
| Fixed assets | 1,842 | 1,771 | 1,768 | 1,706 | 1,472 | 1,421 | 1,446 | 1,380 | 1,348 | 1,358 |
| Current assets | 2,491 | 2,451 | 2,588 | 2,369 | 2,124 | 1,988 | 1,973 | 1,836 | 1,772 | 1,803 |
| Equity | 1,988 | 1,923 | 1,825 | 1,749 | 1,699 | 1,650 | 1,687 | 1,637 | 1,608 | 1,619 |
| Long-term liabilities | 671 | 763 | 880 | 878 | 607 | 506 | 641 | 608 | 504 | 476 |
| Current liabilities | 1,674 | 1,535 | 1,651 | 1,448 | 1,290 | 1,253 | 1,091 | 971 | 1,008 | 1,066 |
| Other | ||||||||||
| Net debt (-) | -812 | -780 | -925 | -1,081 | -777 | -648 | -655 | -623 | -438 | -392 |
| Adjusted net debt (-) | -301 | -277 | -411 | -569 | -446 | -319 | -323 | -285 | -94 | -42 |
| Equity per share attributable to Parent Company shareholders |
||||||||||
| Equity per share before dilution, SEK | 92.99 | 90.11 | 85.72 | 82.11 | 79.96 | 77.45 | 79.09 | 77.11 | 75.88 | 76.41 |
| 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 | 20,988.0 |
| Share price | ||||||||||
| Share price at end of period (SEK) | 99.40 | 88.20 | 59.50 | 53.20 | 64.00 | 65.10 | 93.00 | 84.40 | 102.80 | 104.60 |
GROUP, 12-MONTH ROLLING
| SEK MILLION | JULY 2022– JUNE 2023 |
APRIL 2022– MARCH 2023 |
JANUARY 2022– DECEMBER 2022 |
OCTOBER 2021– SEPTEMBER 2022 |
JULY 2021– JUNE 2022 |
APRIL 2021– MARCH 2022 |
JANUARY 2021– DECEMBER 2021 |
OCTOBER 2020– SEPTEMBER 2021 |
JULY 2020– JUNE 2021 |
|---|---|---|---|---|---|---|---|---|---|
| Income statement | |||||||||
| Net sales | 5,237 | 4,827 | 4,474 | 4,088 | 3,757 | 3,661 | 3,730 | 3,857 | 3,946 |
| Gross profit | 932 | 904 | 826 | 749 | 702 | 689 | 710 | 754 | 775 |
| Adjusted gross profit 3) | 941 | 913 | 835 | 749 | 702 | 689 | 710 | 754 | 775 |
| Earnings before depreciation (EBITDA) | 494 | 483 | 355 | 297 | 280 | 292 | 400 | 442 | 448 |
| EBITDA margin, % | 9.4 | 10.0 | 7.9 | 7.3 | 7.4 | 8.0 | 10.7 | 11.5 | 11.4 |
| Adjusted earnings before depreciation (EBITDA) 3) | 513 | 504 | 459 | 390 | 372 | 375 | 400 | 439 | 445 |
| Adjusted EBITDA margin, % 3) | 9.8 | 10.4 | 10.3 | 9.5 | 9.9 | 10.2 | 10.7 | 11.4 | 11.3 |
| Operating earnings (EBIT) | 316 | 307 | 180 | 125 | 109 | 122 | 232 | 276 | 285 |
| EBIT margin (operating margin), % | 6.0 | 6.4 | 4.0 | 3.1 | 2.9 | 3.3 | 6.2 | 7.1 | 7.2 |
| Adjusted operating earnings (EBIT) 3) | 335 | 328 | 284 | 218 | 201 | 206 | 232 | 273 | 282 |
| Adjusted EBIT margin (operating margin), % 3) | 6.4 | 6.8 | 6.3 | 5.3 | 5.4 | 5.6 | 6.2 | 7.1 | 7.1 |
| Earnings after tax | 213 | 192 | 74 | 33 | 32 | 47 | 154 | 185 | 186 |
| Net margin, % | 4.1 | 4.0 | 1.7 | 0.8 | 0.9 | 1.3 | 4.1 | 4.8 | 4.7 |
| Adjusted earnings after tax 3) | 230 | 211 | 176 | 126 | 124 | 130 | 154 | 183 | 184 |
| Adjusted net margin, % 3) | 4.4 | 4.4 | 3.9 | 3.1 | 3.3 | 3.5 | 4.1 | 4.7 | 4.7 |
| Employees | |||||||||
| Net sales per employee, SEK 000 | 3,302 | 3,067 | 2,841 | 2,600 | 2,361 | 2,220 | 2,230 | 2,295 | 2,384 |
| Operating earnings per employee, SEK 000 | 199 | 195 | 114 | 80 | 68 | 74 | 139 | 164 | 172 |
| Average number of full-time employees (FTE) on closing date | 1,586 | 1,574 | 1,575 | 1,572 | 1,591 | 1,649 | 1,673 | 1,680 | 1,655 |
| Profitability ratios | |||||||||
| Return on capital employed, % | 11.8 | 11.2 | 6.3 | 4.5 | 4.4 | 5.3 | 9.7 | 11.7 | 12.6 |
| Adjusted return on capital employed, % 1) | 12.5 | 11.9 | 9.9 | 7.9 | 8.1 | 8.7 | 9.7 | 11.6 | 12.5 |
| Return on capital employed, (excluding leasing, IFRS 16), % | 13.1 | 12.6 | 7.0 | 5.0 | 4.9 | 6.0 | 11.0 | 13.5 | 14.2 |
| Return on capital employed, excluding goodwill, % | 12.8 | 12.1 | 6.8 | 4.9 | 4.8 | 5.9 | 10.7 | 12.9 | 13.9 |
| Adjusted return on capital employed, excluding goodwill, % 1) | 13.5 | 13.0 | 10.7 | 8.5 | 9.0 | 9.8 | 10.7 | 12.7 | 13.8 |
| Return on equity, % | 10.5 | 9.7 | 3.2 | 1.0 | 1.1 | 2.3 | 9.1 | 11.7 | 12.1 |
| Adjusted return on equity, % 2) | 11.4 | 10.7 | 9.1 | 6.5 | 6.7 | 7.4 | 9.1 | 11.5 | 11.9 |
| Other | |||||||||
| Net debt (-)/EBITDA | -1.6 | -1.6 | -2.6 | -3.6 | -2.8 | -2.2 | -1.6 | -1.4 | -1.0 |
| Adjusted net debt (-)/EBITDA*) | -0.6 | -0.6 | -1.2 | -1.9 | -1.6 | -1.1 | -0.8 | -0.6 | -0.2 |
| Adjusted net debt (-)/Adjusted EBITDA**) | -0.7 | -0.6 | -1.1 | -1.8 | -1.4 | -1.0 | -0.9 | -0.7 | -0.2 |
*) 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
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
| Q2 | JAN-JUNE | 12-MONTH ROLLING |
FULL YEAR |
|||||
|---|---|---|---|---|---|---|---|---|
| SEK MILLION | 2023 | 2022 | 2023 | 2022 | JULY 2022– JUNE 2023 |
|||
| Sweden | 168 | 127 | 41 | 340 | 247 | 93 | 593 | 500 |
| Germany | 85 | 66 | 19 | 181 | 131 | 50 | 343 | 293 |
| UK | 409 | 267 | 142 | 797 | 544 | 253 | 1,407 | 1,154 |
| Poland | 13 | 7 | 6 | 25 | 14 | 11 | 42 | 31 |
| Rest of Europe | 428 | 279 | 149 | 858 | 566 | 292 | 1,501 | 1,209 |
| China | 188 | 151 | 37 | 352 | 311 | 41 | 868 | 827 |
| USA | 62 | 63 | -1 | 129 | 122 | 7 | 258 | 251 |
| Rest of the world | 63 | 46 | 17 | 121 | 105 | 16 | 225 | 209 |
| Total income | 1,416 | 1,006 | 410 | 2,803 | 2,040 | 763 | 5,237 | 4,474 |
income by chassis/body and powertrain
| Q2 | JAN-JUNE | 12-MONTH ROLLING |
FULL YEAR |
|||||
|---|---|---|---|---|---|---|---|---|
| SEK MILLION | 2023 | 2022 | 2023 | 2022 | JULY 2022– JUNE 2023 |
|||
| Chassis/body | 1,073 | 739 | 334 | 2,173 | 1,523 | 650 | 3,952 | 3,302 |
| Powertrain | 224 | 159 | 65 | 408 | 316 | 92 | 740 | 648 |
| Other income | 119 | 108 | 11 | 222 | 201 | 21 | 545 | 524 |
| Total income | 1,416 | 1,006 | 410 | 2,803 | 2,040 | 763 | 5,237 | 4,474 |
income distributed by income category
| Total income | 1,416 | 1,006 | 410 | 2,803 | 2,040 | 763 | 5,237 | 4,474 |
|---|---|---|---|---|---|---|---|---|
| Other income | 46 | 23 | 23 | 83 | 50 | 33 | 146 | 113 |
| Outsourced production | 488 | 369 | 119 | 1,030 | 769 | 261 | 2,056 | 1,795 |
| Own production | 882 | 614 | 268 | 1,690 | 1,221 | 469 | 3,035 | 2,566 |
| SEK MILLION | 2023 | 2022 | 2023 | 2022 | JULY 2022– JUNE 2023 |
|||
| Q2 | JAN-JUNE | 12-MONTH ROLLING |
FULL YEAR |
income by customer group
| Total income | 1,416 | 1,006 | 410 | 2,803 | 2,040 | 763 | 5,237 | 4,474 |
|---|---|---|---|---|---|---|---|---|
| Other income | 120 | 109 | 11 | 223 | 202 | 21 | 545 | 524 |
| Tiers | 177 | 144 | 33 | 370 | 314 | 56 | 764 | 708 |
| OEM Heavy commercial vehicle |
135 | 108 | 27 | 279 | 200 | 79 | 497 | 418 |
| OEM Light vehicle | 984 | 645 | 339 | 1,931 | 1,324 | 607 | 3,431 | 2,824 |
| SEK MILLION | 2023 | 2022 | 2023 | 2022 | JULY 2022– JUNE 2023 |
|||
| Q2 | JAN-JUNE | 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
| Q2 | JAN-JUNE | ||||||
|---|---|---|---|---|---|---|---|
| SEK MILLION | 2023 | 2022 | 2023 | 2022 | |||
| Net sales | 1,416 | 1,006 | 410 | 2,803 | 2,040 | 763 | |
| Currency effect, current period | -97 | – | -97 | -175 | – | -175 | |
| Adjusted net sales | 1,319 | 1,006 | 313 | 2,628 | 2,040 | 588 |
When calculating adjusted net sales, net sales are adjusted using currency effects of the current period. This measurement gives a figure for comparing net sales with the previous year.
earnings before depreciation, ebitda
| Q2 | JAN-JUNE | 12-MONTH ROLLING |
FULL YEAR |
|||||
|---|---|---|---|---|---|---|---|---|
| SEK MILLION | 2023 | 2022 | 2023 | 2022 | JULY 2022– JUNE 2023 |
2022 | ||
| Operating earnings (EBIT) | 50 | 41 | 9 | 166 | 30 | 136 | 316 | 180 |
| Depreciation/amortization and impairments |
45 | 43 | 2 | 89 | 86 | 3 | 178 | 175 |
| Operating earnings before depreciation (EBITDA) |
95 | 84 | 11 | 255 | 116 | 139 | 494 | 355 |
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
| Q2 | JAN-JUNE | 12-MONTH ROLLING |
FULL YEAR |
|||||
|---|---|---|---|---|---|---|---|---|
| SEK MILLION | 2023 | 2022 | 2023 | 2022 | JULY 2022– JUNE 2023 |
2022 | ||
| Operating earnings excluding depreciation (EBITDA) |
95 | 84 | 11 | 255 | 116 | 139 | 494 | 355 |
| Non-recurring cost | 8 | 10 | -2 | 8 | 93 | -85 | 19 | 104 |
| Adjusted operating earnings before depreciation (EBITDA) |
103 | 94 | 9 | 263 | 209 | 54 | 513 | 459 |
adjusted operating earnings, adjusted ebit
| Q2 | JAN-JUNE | 12-MONTH ROLLING |
FULL YEAR |
|||||
|---|---|---|---|---|---|---|---|---|
| SEK MILLION | 2023 | 2022 | 2023 | 2022 | JULY 2022– JUNE 2023 |
2022 | ||
| Operating earnings (EBIT) | 50 | 41 | 9 | 166 | 30 | 136 | 316 | 180 |
| Non-recurring cost | 8 | 10 | -2 | 8 | 93 | -85 | 19 | 104 |
| Adjusted operating earnings (EBIT) |
58 | 51 | 7 | 174 | 123 | 51 | 335 | 284 |
adjusted net earnings
| Q2 | JAN-JUNE | 12-MONTH ROLLING |
FULL YEAR |
|||||
|---|---|---|---|---|---|---|---|---|
| SEK MILLION | 2023 | 2022 | 2023 | 2022 | JULY 2022– JUNE 2023 |
2022 | ||
| Net earnings | 43 | 22 | 21 | 122 | -17 | 139 | 213 | 74 |
| Non-recurring cost | 8 | 10 | -2 | 8 | 93 | -85 | 17 | 102 |
| Adjusted net earnings | 51 | 32 | 19 | 130 | 76 | 54 | 122 | 176 |
adjusted net debt (excluding lease liabilities)
| SEK MILLION | 30-06-2023 | 30-06-2022 | 31-12-2022 |
|---|---|---|---|
| Net debt (-) | -812 | -777 | -925 |
| Less interest-bearing liabilities attributable to lease liabilities | 511 | 331 | 514 |
| Adjusted net debt (-), (excluding lease liabilities) | -301 | -446 | -411 |
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
| Q2 | JAN-JUNE | 12-MONTH ROLLING |
FULL YEAR |
|||||
|---|---|---|---|---|---|---|---|---|
| SEK MILLION | 2023 | 2022 | 2023 | 2022 | JULY 2022– JUNE 2023 |
2022 | ||
| Net sales | 5 | 5 | – | 10 | 9 | 1 | 21 | 20 |
| Gross profit | 5 | 5 | – | 10 | 9 | 1 | 21 | 20 |
| Administrative expenses | -11 | -11 | – | -22 | -19 | -3 | -43 | -40 |
| Operating earnings | -6 | -6 | – | -12 | -10 | -2 | -22 | -20 |
| Interest income | 0 | – | 0 | 0 | – | 0 | 0 | – |
| Interest expenses and similar loss items |
-2 | -1 | -1 | -5 | -3 | -2 | -7 | -5 |
| Earnings after netfinancial items |
-8 | -7 | -1 | -17 | -13 | -4 | -29 | -25 |
| Appropriations | – | – | – | – | – | – | 26 | 26 |
| Earnings before tax | -8 | -7 | -1 | -17 | -13 | -4 | -3 | 1 |
| Tax on earnings for the period |
2 | 1 | 1 | 4 | 3 | 1 | 1 | -0 |
| Earnings after tax | -6 | -6 | – | -13 | -10 | -3 | -2 | 1 |
BALANCE SHEET, PARENT COMPANY
| SEK MILLION | 30-06-2023 | 30-06-2022 | 31-12-2022 |
|---|---|---|---|
| ASSETS | |||
| Fixed assets | |||
| Intangible fixed assets | 0 | 0 | 0 |
| Tangible fixed assets | 3 | 0 | 0 |
| Total intangible and tangible fixed assets | 3 | 1 | 1 |
| Financial assets | |||
| Participations in Group companies | 1,450 | 1,450 | 1,450 |
| Other long-term receivables | 0 | 1 | 0 |
| Total financial assets | 1,450 | 1,451 | 1,450 |
| Deferred tax assets | 4 | 2 | 1 |
| Total fixed assets | 1,457 | 1,454 | 1,452 |
| Current assets | |||
| Current receivables from Group companies | 10 | 10 | 26 |
| Other current receivables | 7 | 4 | 6 |
| Cash and cash equivalents | 0 | 0 | 0 |
| Total current assets | 17 | 14 | 32 |
| Total assets | 1,474 | 1,468 | 1,484 |
| EQUITY AND LIABILITIES | |||
| Equity | |||
| Restricted equity | 110 | 110 | 110 |
| Non-restricted equity | 867 | 922 | 933 |
| Total equity | 977 | 1,032 | 1,043 |
| Long-term liabilities | |||
| Long-term liabilities to Group companies | 479 | 422 | 424 |
| Total long-term liabilities | 479 | 422 | 424 |
| Current liabilities | |||
| Current liabilities to Group companies | 0 | 0 | 0 |
| Other current liabilities | 18 | 14 | 17 |
| Total current liabilities | 18 | 14 | 17 |
| Total equity and liabilities | 1,474 | 1,468 | 1,484 |
Shortly after the end of the quarter, Bulten signed an agreement to acquire Exim & Mfr Holdings Pte Ltd ("Exim"), an Asian, Singapore-based distributor of fasteners and other components.
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 around the world and is headquartered in Gothenburg, Sweden. Net sales in 2022 totaled SEK 4,474 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.com
financial calendar
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]
presentation of the report
A live presentation for analysts, media and investors will be held on July 12, at 11.00 AM CEST, where President and CEO Anders Nyström and CFO Anna Åkerblad will be commenting the result. The presentation will be held in English.
If you wish to participate via webcast, please use the link: https://ir.financialhearings.com/bulten-q2-2023. Via the webcast you are able to ask written questions.
If you wish to participate via teleconference, please register on the link: https://conference.financialhearings.com/teleconference/ ?id=200812. After registration you will be provided phone numbers and a conference ID to access the conference. You can ask questions verbally via the teleconference.
This information is information that Bulten AB (publ) is obliged to make public pursuant to the EU Market Abuse Regulation and the Securities Markets Act. The information was submitted for publication, through the agency of the contact person set out above, at 08.00 CEST on July 12, 2023.