AI assistant
Electrolux — Interim / Quarterly Report 2014
Apr 25, 2014
2907_10-q_2014-04-25_1fa11152-dcd0-4432-a852-44ca1ad65fd8.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer
Interim Report January – March 2014
Stockholm, April 25, 2014
| Highlights of the first quarter of 2014 | Read more |
|---|---|
| • Net sales amounted to SEK 25,629m (25,328). | 2 |
| • Organic sales growth was 4.5%, while currencies had a negative impact of –3.3%. | 2 |
| • All business areas showed organic sales growth. | 4 |
| • Operating income, excluding items affecting comparability, amounted to SEK 749m (720), corresponding to a margin of 2.9% (2.8). |
2 |
| • Strong cash-flow improvement. | 7 |
| • Income for the period, including items affecting comparability, was SEK 431m (361), and earnings per share SEK 1.50 (1.26). |
11 |
Financial overview
| SEKm1) | Q1 2013 | Q1 2014 | Change, % |
|---|---|---|---|
| Net sales | 25,328 | 25,629 | 1 |
| Organic growth, % | 3.8 | 4.5 | |
| Operating income | 720 | 749 | 4 |
| Margin, % | 2.8 | 2.9 | |
| Income after financial items | 565 | 593 | 5 |
| Income for the period | 422 | 445 | 5 |
| Earnings per share, SEK 1) 2) | 1.48 | 1.55 | |
| Operating cash flow after investments3) | –2,707 | –123 | 95 |
1) Figures are excluding items affecting comparability. Items affecting comparability amounted to SEK –18m (–82) for the first quarter of 2014, see page 11. Items affecting comparability includes costs for restructuring programs to make the Group's production competitive and other restructuring measures to reduce costs.
2) Basic, based on an average of 286.2 (286.2) million shares for the first quarter, excluding shares held by Electrolux.
3) Excluding financial items paid, taxes paid, restructuring payments and acquisitions and divestments of operations.
For earnings per share after dilution, see page 11. For definitions, see page 23.
About Electrolux
Electrolux is a global leader in household appliances and appliances for professional use, selling more than 50 million products
to customers in more than 150 markets every year. The company makes thoughtfully designed, innovative solutions
based on extensive consumer research, meeting the desires of today's consumers and professionals.
Electrolux products include refrigerators, dishwashers, washing machines, cookers, air-
conditioners and small appliances such as vacuum cleaners, all sold under esteemed brands like Electrolux, AEG, Zanussi and Frigidaire. In 2013, Electrolux had sales of SEK 109 billion and about 61,000 employees. For more information go to http://group.electrolux.com/.
Market overview
Market overview
In the first quarter, market demand for core appliances in North America increased slightly year-over-year. Severe winter weather conditions at the start of the year negatively impacted the overall market demand. Demand in Europe recovered somewhat in the first quarter, Western Europe increased by 2% and Eastern Europe by 4%. In total, the European market was up with 3%.
Market demand in Australia is estimated to have declined.
The first quarter in summary*
- Organic growth of 4.5%.
- Organic sales growth in all business areas.
- Recovery in operating income for Major Appliances Europe, Middle East and Africa.
- Severe winter weather conditions impacted sales volumes in North America during January and February, but volumes recovered strongly in March.
- Good performance for Professional Products and Small Appliances.
- Negative impact from currency movements affected all business areas, this was, however, mitigated by price increases to a large extent.
| SEKm | Q1 2013 | Q1 2014 | Change, % |
|---|---|---|---|
| Net sales | 25,328 | 25,629 | 1.2 |
| Change in net sales, %, whereof | |||
| Organic growth | — | — | 4.5 |
| Changes in exchange rates | — | — | –3.3 |
| Operating income | |||
| Major Appliances Europe, Middle East and Africa | 11 | 142 | n.m. |
| Major Appliances North America | 457 | 382 | –16 |
| Major Appliances Latin America | 251 | 217 | –14 |
| Major Appliances Asia/Pacific | 106 | 21 | –80 |
| Small Appliances | 17 | 33 | 94 |
| Professional Products | 59 | 126 | 114 |
| Other, common Group costs, etc. | –181 | –172 | 5 |
| Operating income, excluding items affecting comparability | 720 | 749 | 4 |
| Margin, % | 2.8 | 2.9 | — |
| Items affecting comparability | –82 | –18 | — |
| Operating income | 638 | 731 | 15 |
| Margin, % | 2.5 | 2.9 | — |
* All comments are excluding items affecting comparability. For items affecting comparability, see page 11.
Net sales for the Electrolux Group increased by 1.2% in the first quarter of 2014. Organic growth was 4.5%, while changes in exchange rates had a negative impact of –3.3%. The organic sales growth was mainly attributable to Latin America, Professional Products and the operations in Asia/Pacific.
Operating income increased to SEK 749m (720), corresponding to a margin of 2.9% (2.8).
In Europe, operating income was positively impacted by a recovery in the market, mix improvements and cost savings.
Results in North America were negatively affected by harsh weather conditions at the start of the year, but recovered strongly in March.
In Latin America, price increases and mix improvements largely offset the weaker market conditions, currency headwinds and higher rate of inflation.
Increased marketing spend in China and costs related to the consolidation of refrigerator production to Thailand affected earnings in Asia/Pacific.
Professional Products and Small Appliances reported continued positive earnings trend.
Effects of changes in exchange rates
Exchange rate movements had a negative impact of approximately SEK –620m on operating income year-over-year in the quarter. Operations in Latin America, Asia/Pacific and Europe, Middle East and Africa were impacted by a stronger US dollar and euro against local currencies, especially in emerging markets. Price increases and mix improvements mitigated to a large extent the negative impact from currencies.
Financial net
Net financial items for the first quarter of 2014 amounted to SEK –156m (–155).
Income for the period
Income for the period amounted to SEK 431m (361), corresponding to SEK 1.50 (1.26) in earnings per share, see page 11.
Events during the first quarter of 2014
March 26. Annual General Meeting 2014 in Stockholm Ronnie Leten was elected new Chairman of the Board. He succeeded Marcus Wallenberg who declined re-election. Petra Hedengran was elected new Board Member and Barbara Milian Thoralfsson declined re-election. At the statutory Board meeting following the AGM, Torben Ballegaard Sørensen was elected Deputy Chairman. The proposed dividend of SEK 6.50 (6.50) per share was adopted. For more information about the AGM, visit www.electrolux.com/agm2014.
March 26. Electrolux unveils new climate impact target in 2013 Sustainability Report
Electrolux has set a new target to halve the Group's CO2 impact by 2020 compared to 2005. The new carbon target to halve the climate impact will cut greenhouse gases from approximately 50 to 25 million tonnes in four key areas: product use, manufacturing, transport and elimination of gases with high global warming potential. Read more in the sustainability report for 2013. http:// annualreports.electrolux.com/2013/en/Sustainability/Carbontarget.html.
Share of sales by business area in Q1 2014 Operating income and margin*
Business areas
Major Appliances Europe, Middle East and Africa
In the first quarter of 2014, the overall market demand for core appliances in Europe showed a year-over-year improvement following a prolonged period of declining markets. Demand increased in most regions. Western Europe grew by 2% and Eastern Europe by 4%. The market recovery was particularly strong in Germany, the Iberian countries, Italy and Poland. The Nordic region and the Benelux countries also improved, while the UK and Switzerland declined.
Operations in Europe reported organic sales growth primarily as a result of an improved mix, but also due to increased volumes following the more favorable market trend. Market shares increased under the Group's own strategic brands, mainly within built-in kitchen products.
Operating income rose as a result of an improved mix and lower costs. The extensive product launches over the past two years and strong focus on the most profitable product categories, brands and sales channels have contributed to the positive trend in operating income. Higher sales of built-in kitchen products improved the mix in the quarter. The ongoing structural
actions to reduce costs and enhance efficiency within operations also contributed to operating income, while unfavorable currency movements and price pressure negatively impacted operating income.
Operating income and margin
| Industry shipments of core appliances in Europe, units, year-over-year, % | Full year 2013 | Q1 2013 | Q1 2014 |
|---|---|---|---|
| Western Europe | –1 | –3 | 2 |
| Eastern Europe (excluding Turkey) | 0 | 2 | 4 |
| Total Europe | –1 | –2 | 3 |
| SEKm | |||
| Net sales | 33,436 | 7,595 | 7,865 |
| Organic growth, % | –0.2 | –3.8 | 1.3 |
| Operating income | 347 | 11 | 142 |
| Operating margin, % | 1.0 | 0.1 | 1.8 |
Major Appliances North America
In the first quarter, market demand for core appliances in North America increased slightly year-over-year. Severe winter weather conditions at the start of the year negatively impacted the overall market demand. Market demand for major appliances, including microwave ovens and home comfort products, such as room air-conditioners, was unchanged during the quarter.
Operations in North America showed slight organic sales growth. Sales volumes, which declined in the quarter, were impacted by the weak market at the start of the year. Price increases and higher sales of cooking products and refrigerators mitigated lower sales volumes in such product categories as freezers and room-air conditioners.
Operating income declined mainly due to lower volumes, while an improved product mix and higher prices contributed to the results for the quarter. Operations were negatively affected by the above mentioned weather conditions in January and February. However, there was a strong recovery in March.
The consolidation of cooking products production to Memphis, Tennessee, USA, from L'Assomption, Quebec, Canada, is now in its final stage. It has been decided to close the factory in L'Assomption in July 2014.
Operating income and margin
| Industry shipments of appliances in the US, units, year-over-year, % | Full year 2013 | Q1 2013 | Q1 2014 |
|---|---|---|---|
| Core appliances | 9 | 6 | 1 |
| Microwave ovens and home comfort products | –6 | 1 | –3 |
| Total Major Appliances | 5 | 5 | 0 |
| SEKm | |||
| Net sales | 31,864 | 7,678 | 7,664 |
| Organic growth, % | 7.6 | 12.2 | 0.4 |
| Operating income | 2,136 | 457 | 382 |
| Operating margin, % | 6.7 | 6.0 | 5.0 |
Major Appliances Latin America
In the first quarter of 2014, market demand for core appliances in Brazil is estimated to have declined somewhat year-over-year, mainly due to a slowdown in the economy. Demand in the corresponding period of 2013 was partly driven by a governmentincentive program for appliances. Several other Latin American markets displayed slight growth during the quarter.
In Latin America, the Group reported strong organic growth, mainly driven by higher prices and an improved mix in most regions. Price increases mitigated inflation and currency headwinds to some extent.
Operating income in local currencies declined somewhat in the first quarter. Price increases and an improved mix largely offset the continued currency headwinds and high rate of inflation.
Operating income and margin
| SEKm | Full year 2013 | Q1 2013 | Q1 2014 |
|---|---|---|---|
| Net sales | 20,695 | 4,885 | 4,790 |
| Organic growth, % | 6.1 | 7.4 | 14.8 |
| Operating income | 979 | 251 | 217 |
| Operating margin, % | 4.7 | 5.1 | 4.5 |
Major Appliances Asia/Pacific
In the first quarter of 2014, market demand for major appliances in Southeast Asia and China is estimated to have grown yearover-year, while market demand in Australia declined somewhat.
The organic sales growth in the quarter was the result of higher sales volumes and price increases. Sales increases were particularly strong in China and Southeast Asia.
Operating income declined. Costs related to the consolidation of refrigeration production to the new plant in Rayong in Thailand from Australia impacted results for the quarter. In China, the launch of the new range of products for the domestic market continued. The cost of these launch activities had an adverse impact on earnings.
The negative year-over-year impact of currency movements continued during the quarter as the US dollar strengthened against the Australian dollar and several other currencies in emerging markets.
Operating income and margin
| SEKm | Full year 2013 | Q1 2013 | Q1 2014 |
|---|---|---|---|
| Net sales | 8,653 | 1,948 | 1,928 |
| Organic growth, % | 10.8 | 10.5 | 8.4 |
| Operating income | 467 | 106 | 21 |
| Operating margin, % | 5.4 | 5.4 | 1.1 |
Small Appliances
In the first quarter of 2014, market demand for vacuum cleaners in Europe increased, while demand in North America is estimated to have declined year-over-year.
The organic growth in the first quarter for Small Appliances is the result of an improved product mix. Increased sales of vacuum cleaners in Europe and of premium products – particularly within small domestic appliances and rechargeable vacuum cleaners – in Latin America and Asia/Pacific improved the product mix. The significance of sales of small domestic appliances is increasing.
Operating income for the first quarter improved year-overyear. Product-mix improvements, which were the result of intensive launches of new products during 2013, contributed to the positive earnings trend for the quarter.
| SEKm | Full year 2013 | Q1 2013 | Q1 2014 |
|---|---|---|---|
| Net sales | 8,952 | 2,020 | 2,001 |
| Organic growth, % | 4.4 | 1.1 | 2.0 |
| Operating income | 391 | 17 | 33 |
| Operating margin, % | 4.4 | 0.8 | 1.6 |
Professional Products
Market demand for professional food-service and professional laundry equipment in Europe, where Electrolux holds a strong position, is estimated to have been stable in the first quarter, while demand in the US and emerging markets continued to display growth compared with the corresponding period in the preceding year.
Electrolux sales increased strongly in the first quarter of the year and the Group gained market shares. This was primarily the result of the Group's strategic initiatives to grow in new markets and segments as well as launches of new products. Sales were particularly strong in the US and emerging markets, but growth was also positive in Western Europe, which accounts for about 60% of sales. Sales for professional food-service equipment and professional laundry equipment increased.
Operating income in the first quarter for Professional Products improved compared with the year-earlier period as a result of higher sales volumes and a positive price trend. An improved cost structure also contributed to the results.
Operating income and margin
| SEKm | Full year 2013 | Q1 2013 | Q1 2014 |
|---|---|---|---|
| Net sales | 5,550 | 1,201 | 1,380 |
| Organic growth, % | 1.7 | –11.2 | 13.3 |
| Operating income | 510 | 59 | 126 |
| Operating margin, % | 9.2 | 4.9 | 9.1 |
Cash flow
Operating cash flow after investments in the first quarter of 2014 improved significantly compared with the previous year and amounted to SEK –123m (–2,707). The improvement refers mainly to working capital and to changes in trade receivables and accounts payable. Lower investments also impacted the cash flow in the quarter.
Cash flow for the first quarter is normally weak and reflects a pattern with seasonal build up of inventories. Payments for the ongoing restructuring and cost-cutting programs amounted to SEK 218m in the quarter.
Investments in the first quarter mainly related to investments in new products.
Operating cash flow after investments
| SEKm | Full year 2013 | Q1 2013 | Q1 2014 |
|---|---|---|---|
| EBITDA1) | 7,616 | 1,618 | 1,706 |
| Change in operating assets and liabilities | –675 | –3,444 | –1,160 |
| Operating cash flow | 6,941 | –1,826 | 546 |
| Investments in fixed assets2) | –4,529 | –881 | –669 |
| Operating cash flow after investments | 2,412 | –2,707 | –123 |
| Restructuring payments | –603 | –140 | –218 |
| Acquisitions and divestments of operations | –205 | –201 | –1 |
| Operating cash flow after structural changes | 1,604 | –3,048 | –342 |
| Financial items paid, net | –540 | –80 | –105 |
| Taxes paid | –1,343 | –263 | –226 |
| Free cash flow3) | –279 | –3,391 | –673 |
| Dividend | –1,860 | — | — |
| Total cash flow, excluding change in loans | |||
| and short-term investments | –2,139 | –3,391 | –673 |
1) Operating income excluding items affecting comparability plus depreciation and amortization plus other non-cash items.
2) Investments excluding acquisitions and divestments of operations.
3) Cash flow from operations and investments.
Financial position
The financial net debt increased by SEK 725m during the first quarter as a result of the negative cash flow from operations and investments. Cash flow is normally seasonally weak in the first quarter. Net provision for post-employment benefits increased by SEK 220m. In total, net debt increased by SEK 945m compared to 2013.
Long-term borrowings as of March 31, 2014, including longterm borrowings with maturities within 12 months, amounted to SEK 12,219m with average maturity of 3.0 years, compared to SEK 12,207m and 3.3 years at the end of 2013. During 2014 and 2015, long-term borrowings in the amount of SEK 3,070m will mature.
Liquid funds as of March 31, 2014, amounted to SEK 6,492m (7,740), excluding short-term back-up facilities. Electrolux has two unused committed back-up facilities. One EUR 500m multicurrency revolving credit facility, approximately SEK 4,500m, maturing in 2018 and a credit facility of SEK 3,400m maturing in 2017.
Net assets and working capital
Average net assets for the period amounted to SEK 25,400m (27,468). Net assets as of March 31, 2014, amounted to SEK 25,839m (29,045). Adjusted for items affecting comparability, i.e. restructuring provisions, average net assets amounted to SEK 27,662m (29,280), corresponding to 27.0% (28.9) of net sales.
Working capital as of March 31, 2014, amounted to SEK –4,623m (–1,814), corresponding to –4.5% (–1.8) of annualized net sales. The return on net assets was 11.5% (9.3), and 10.8% (9.8), excluding items affecting comparability.
| Net debt | |||
|---|---|---|---|
| SEKm | Dec. 31, 2013 | March 31, 2013 | March 31, 2014 |
| Borrowings | 14,905 | 16,798 | 14,890 |
| Liquid funds | 7,232 | 7,740 | 6,492 |
| Financial net debt | 7,673 | 9,058 | 8,398 |
| Net provisions for post-employment benefits | 2,980 | 3,698 | 3,200 |
| Net debt | 10,653 | 12,756 | 11,598 |
| Net debt/equity ratio | 0.74 | 0.88 | 0.94 |
| Equity | 14,308 | 14,429 | 12,380 |
| Equity per share, SEK | 49.99 | 50.41 | 43.24 |
| Return on equity, % | 4.4 | 9.6 | 12.9 |
| Equity/assets ratio, % | 20.8 | 21.1 | 18.1 |
Structural changes
As previously communicated in 2013, Electrolux is taking actions to reduce annual costs by SEK 1.8bn for a charge of SEK 3.4bn. Cost savings are planned to be achieved through manufacturing footprint restructuring as well as overhead-cost reductions. These actions relate mainly to Major Appliances Europe, Middle East and Africa, but also to other business areas and Group Staff.
In the fourth quarter of 2013, restructuring costs amounting to SEK 1.5bn were charged to operating income within items
affecting comparability. The remaining part of the total charges is expected to be taken during 2014.
In the first quarter of 2014, restructuring costs amounting to SEK 18m were charged to operating income within items affecting comparability, see page 11.
Other items
Asbestos litigation in the US
Litigation and claims related to asbestos are pending against the Group in the US. Almost all of the cases refer to externally supplied components used in industrial products manufactured by discontinued operations prior to the early 1970s. The cases involve plaintiffs who have made substantially identical allegations against other defendants who are not part of the Electrolux Group.
As of March 31, 2014, the Group had a total of 2,917 (2,871) cases pending, representing approximately 2,977 (approximately 2,934) plaintiffs. During the first quarter of 2014, 273 new cases with 273 plaintiffs were filed and 336 pending cases with approximately 336 plaintiffs were resolved.
It is expected that additional lawsuits will be filed against Electrolux. It is not possible to predict the number of future lawsuits.
In addition, the outcome of asbestos lawsuits is difficult to predict and Electrolux cannot provide any assurances that the resolution of these types of lawsuits will not have a material adverse effect on its business or on results of operations in the future.
Risks and uncertainty factors
As an international group with a wide geographic spread, Electrolux is exposed to a number of business and financial risks. The business risks can be divided into strategic, operational and legal risks. The financial risks are related to such factors as exchange rates, interest rates, liquidity, the giving of credit and financial instruments.
Risk management in Electrolux aims to identify, control and reduce risks. This work begins with the description of risks and risk management, see the 2013 Annual Report on page 76. No significant risks other than the risks described there are judged to have occurred.
Risks, risk management and risk exposure are described in more detail in the Annual Report 2013, www.electrolux.com/ annualreport2013.
Press releases 2014
| January 22 | Electrolux named Industry Leader in RobecoSAM annual rating |
|---|---|
| January 31 | Consolidated results 2013 and CEO Keith McLoughlin's comments |
| February 21 | Notice convening the Annual General Meeting of AB Electrolux |
| February 21 | Changes to the Board of AB Electrolux |
| February 21 | Electrolux Annual Report 2013 is published |
| March 6 | Electrolux Capital Markets Day in Charlotte, November 2014 |
| March 26 | Electrolux unveils new climate impact target in 2013 Sustainability Report |
| March 27 | Bulletin from AB Electrolux Annual General Meeting 2014 |
Parent Company AB Electrolux
The Parent Company comprises the functions of the Group's head office, as well as five companies operating on a commission basis for AB Electrolux.
Net sales for the Parent Company, AB Electrolux, for the first quarter in 2014 amounted to SEK 6,706m (7,224) of which SEK 5,432m (6,089) referred to sales to Group companies and SEK 1,274m (1,135) to external customers. Income after financial items was SEK 580m (21), including dividends from subsidiaries in the amount of SEK 685m (0). Income for the period amounted to SEK 601m (9).
Capital expenditure in tangible and intangible assets was SEK 123m (99). Liquid funds at the end of the period amounted to SEK 2,311m, as against SEK 2,795m at the start of the year.
Undistributed earnings in the Parent Company at the end of the period amounted to SEK 11,289m, as against SEK 12,531m at the start of the year. Dividend payment to shareholders for
2013 amounted to SEK 1,861m and is reported as current liability at the end of the period.
The income statement and balance sheet for the Parent Company are presented on page 20.
Stockholm, April 25, 2014
Keith McLoughlin President and CEO
Accounting and valuation principles
Electrolux applies International Financial Reporting Standards (IFRS) as adopted by the European Union. This report has been prepared in accordance with IAS 34, Interim Financial Reporting, and ÅRL, the Swedish Annual Accounts Act and recommendation RFR 2, Accounting for legal entities, issued by the Swedish Financial Reporting Board. There are no changes in the Group's accounting and valuation principles compared with the accounting and valuation principles described in Note 1 of the Annual Report 2013.
This report has not been audited.
Consolidated income statement
| SEKm | Full year 2013 | Q1 2013 | Q1 2014 |
|---|---|---|---|
| Net sales | 109,151 | 25,328 | 25,629 |
| Cost of goods sold | –87,892 | –20,484 | –20,876 |
| Gross operating income1) | 21,259 | 4,844 | 4,753 |
| Selling expenses | –11,564 | –2,666 | –2,687 |
| Administrative expenses | –5,646 | –1,460 | –1,247 |
| Other operating income/expenses | 6 | 2 | –70 |
| Items affecting comparability | –2,475 | –82 | –18 |
| Operating income | 1,580 | 638 | 731 |
| Margin, % | 1.4 | 2.5 | 2.9 |
| Financial items, net | –676 | –155 | –156 |
| Income after financial items | 904 | 483 | 575 |
| Margin, % | 0.8 | 1.9 | 2.2 |
| Taxes | –232 | –122 | –144 |
| Income for the period | 672 | 361 | 431 |
| Items that will not be reclassified to income for the period: | |||
| Remeasurement of provisions for post-employment benefits | 1,851 | 730 | –243 |
| Income tax relating to items that will not be reclassified | –636 | –182 | –3 |
| 1,215 | 548 | –246 | |
| Items that may be reclassified subsequently to income for the period: | |||
| Available for sale instruments | –69 | –15 | –5 |
| Cash flow hedges | 41 | –3 | –83 |
| Exchange-rate differences on translation of foreign operations | –1,518 | –343 | –213 |
| Income tax relating to items that may be reclassified | 29 | 8 | 27 |
| –1,517 | –353 | –274 | |
| Other comprehensive income, net of tax | –302 | 195 | –520 |
| Total comprehensive income for the period | 370 | 556 | –89 |
| Income for the period attributable to: | |||
| Equity holders of the Parent Company | 671 | 361 | 431 |
| Non-controlling interests | 1 | — | — |
| Total | 672 | 361 | 431 |
| Total comprehensive income for the period attributable to: | |||
| Equity holders of the Parent Company | 374 | 556 | –87 |
| Non-controlling interests | –4 | — | –2 |
| Total | 370 | 556 | –89 |
| Earnings per share, SEK | 2.35 | 1.26 | 1.50 |
| Diluted, SEK | 2.34 | 1.26 | 1.50 |
| Number of shares after buy-backs, million | 286.2 | 286.2 | 286.2 |
| Average number of shares after buy-backs, million | 286.2 | 286.2 | 286.2 |
| Diluted, million | 287.3 | 287.0 | 287.7 |
1) As of 2014, selling and administrative costs in the factories are included in cost of goods sold. This reporting change reduces the reported gross operating income annually by approximately SEK 450m with the corresponding reductions in the line items selling and administrative expenses. The change in calculation has no impact on operating income and previous periods have not been restated.
Items affecting comparability
| SEKm | Full year 20131) | Q1 2013 | Q1 2014 |
|---|---|---|---|
| Restructuring provisions and write-downs | |||
| Manufacturing footprint restructuring | –594 | –82 | — |
| Program for reduction of overhead costs | –975 | — | –18 |
| Impairment of ERP system | –906 | — | — |
| Total | –2,475 | –82 | –18 |
1) Of the total restructuring measures of SEK 2.5bn in 2013 approximately SEK 1.4bn will have a cash flow impact.
Financial data quarterly and yearly can be downloaded and viewed at www.electrolux.com/ir. There is a graph section where you can view trends as well as compare financial items.
Consolidated balance sheet
| SEKm | Dec. 31, 2013 | March 31, 2013 | March 31, 2014 |
|---|---|---|---|
| Assets | |||
| Property, plant and equipment | 17,264 | 16,526 | 17,106 |
| Goodwill | 4,875 | 5,396 | 4,777 |
| Other intangible assets | 4,011 | 5,033 | 3,822 |
| Investments in associates | 221 | 212 | 225 |
| Deferred tax assets | 4,385 | 3,936 | 4,115 |
| Financial assets | 279 | 318 | 277 |
| Pension plan assets | 445 | 284 | 451 |
| Other non-current assets | 752 | 577 | 832 |
| Total non-current assets | 32,232 | 32,282 | 31,605 |
| Inventories | 12,154 | 13,984 | 13,621 |
| Trade receivables | 19,441 | 17,882 | 18,038 |
| Tax assets | 746 | 766 | 787 |
| Derivatives | 268 | 261 | 167 |
| Other current assets | 4,405 | 3,681 | 4,646 |
| Short-term investments | 148 | 123 | 122 |
| Cash and cash equivalents | 6,607 | 7,112 | 5,949 |
| Total current assets | 43,769 | 43,809 | 43,330 |
| Total assets | 76,001 | 76,091 | 74,935 |
| Equity and liabilities | |||
| Equity attributable to equity holders of the Parent Company | |||
| Share capital | 1,545 | 1,545 | 1,545 |
| Other paid-in capital | 2,905 | 2,905 | 2,905 |
| Other reserves | –2,658 | –1,498 | –2,929 |
| Retained earnings | 12,482 | 11,437 | 10,829 |
| Total equity | 14,274 | 14,389 | 12,350 |
| Non-controlling interests | 34 | 40 | 30 |
| Total equity | 14,308 | 14,429 | 12,380 |
| Long-term borrowings | 11,935 | 11,059 | 11,946 |
| Deferred tax liabilities | 1,026 | 1,139 | 692 |
| Provisions for post-employment benefits | 3,425 | 3,982 | 3,651 |
| Other provisions | 4,522 | 4,379 | 4,499 |
| Total non-current liabilities | 20,908 | 20,559 | 20,788 |
| Accounts payable | 20,607 | 19,397 | 21,293 |
| Tax liabilities | 1,331 | 1,201 | 1,268 |
| Dividend payable | — | 1,860 | 1,861 |
| Short-term liabilities | 12,886 | 10,856 | 11,499 |
| Short-term borrowings | 2,733 | 5,432 | 2,676 |
| Derivatives | 194 | 222 | 236 |
| Other provisions | 3,034 | 2,135 | 2,934 |
| Total current liabilities | 40,785 | 41,103 | 41,767 |
| Total equity and liabilities | 76,001 | 76,091 | 74,935 |
| Contingent liabilities | 1,458 | 1,830 | 1,463 |
Change in consolidated equity
| SEKm | Dec. 31, 2013 | March 31, 2013 | March 31, 2014 |
|---|---|---|---|
| Opening balance | 15,726 | 15,726 | 14,308 |
| Total comprehensive income for the period | 370 | 556 | –89 |
| Share-based payment | 77 | 8 | 23 |
| Dividend | –1,860 | –1,860 | –1,861 |
| Acquisition of operations | –5 | –1 | –1 |
| Total transactions with equity holders | –1,788 | –1,853 | –1,839 |
| Closing balance | 14,308 | 14,429 | 12,380 |
Consolidated cash flow statement
| SEKm | Full year 2013 | Q1 2013 | Q1 2014 |
|---|---|---|---|
| Operations | |||
| Operating income | 1,580 | 638 | 731 |
| Depreciation and amortization | 3,356 | 822 | 868 |
| Restructuring provisions | 1,855 | –62 | –200 |
| Other non-cash items | 222 | 80 | 89 |
| Financial items paid, net | –540 | –80 | –105 |
| Taxes paid | –1,343 | –263 | –226 |
| Cash flow from operations, excluding change in operating assets and liabilities |
5,130 | 1,135 | 1,157 |
| Change in operating assets and liabilities | |||
| Change in inventories | 165 | –1,156 | –1,457 |
| Change in trade receivables | –1,932 | –42 | 1,383 |
| Change in accounts payable | 609 | –897 | 663 |
| Change in other operating assets, liabilities and provisions | 483 | –1,349 | –1,749 |
| Cash flow from change in operating assets and liabilities | –675 | –3,444 | –1,160 |
| Cash flow from operations | 4,455 | –2,309 | –3 |
| Investments | |||
| Acquisition of operations1) | –205 | –201 | –1 |
| Capital expenditure in property, plant and equipment | –3,535 | –685 | –489 |
| Capital expenditure in product develop-ment | –442 | –109 | –64 |
| Capital expenditure in software | –514 | –133 | –76 |
| Other2) | –38 | 46 | –40 |
| Cash flow from investments | –4,734 | –1,082 | –670 |
| Cash flow from operations and investments | –279 | –3,391 | –673 |
| Financing | |||
| Change in short-term investments | –25 | — | 26 |
| Change in short-term borrowings | 1,151 | 2,570 | 8 |
| New long-term borrowings | 3,039 | 2,010 | 6 |
| Amortization of long-term borrowings | –1,851 | –837 | –5 |
| Dividend | –1,860 | — | — |
| Cash flow from financing | 454 | 3,743 | 35 |
| Total cash flow | 175 | 352 | –638 |
| Cash and cash equivalents at begin-ning of period | 6,835 | 6,835 | 6,607 |
| Exchange-rate differences referring to cash and cash equivalents | –403 | –75 | –20 |
| Cash and cash equivalents at end of period | 6,607 | 7,112 | 5,949 |
1) Includes the purchase and subsequent divestment of the Electrolux head-office building in 2013. Electrolux remaining investment in the real estate company is SEK 200m.
2) Includes grants related to investments of SEK 222m for the full year of 2013.
Key ratios
| SEKm unless otherwise stated | Full year 2013 | Q1 2013 | Q1 2014 |
|---|---|---|---|
| Net sales | 109,151 | 25,328 | 25,629 |
| Organic growth, % | 4.5 | 3.8 | 4.5 |
| Items affecting comparability | –2,475 | –82 | –18 |
| Operating income | 1,580 | 638 | 731 |
| Margin, % | 1.4 | 2.5 | 2.9 |
| Income after financial items | 904 | 483 | 575 |
| Income for the period | 672 | 361 | 431 |
| Capital expenditure, property, plant and equipment | –3,535 | –685 | –489 |
| Operating cash flow after investments | 2,412 | –2,707 | –123 |
| Earnings per share, SEK1) | 2.35 | 1.26 | 1.50 |
| Equity per share, SEK | 49.99 | 50.41 | 43.24 |
| Capital-turnover rate, times/year | 4.0 | 3.7 | 4.0 |
| Return on net assets, % | 5.8 | 9.3 | 11.5 |
| Return on equity, % | 4.4 | 9.6 | 12.9 |
| Net debt | 10,653 | 12,756 | 11,598 |
| Net debt/equity ratio | 0.74 | 0.88 | 0.94 |
| Average number of shares excluding shares owned by Electrolux, million | 286.2 | 286.2 | 286.2 |
| Average number of employees | 60,754 | 60,660 | 60,632 |
| Excluding items affecting comparability | |||
| Operating income | 4,055 | 720 | 749 |
| Margin, % | 3.7 | 2.8 | 2.9 |
| Earnings per share, SEK¹) | 9.81 | 1.48 | 1.55 |
| Capital-turnover rate, times/year | 3.8 | 3.5 | 3.7 |
| Return on net assets, % | 14.3 | 9.8 | 10.8 |
1) Basic, based on average number of shares, excluding shares owned by Electrolux. For definitions, see page 23.
Shares
| Number of shares | Outstanding A–shares |
Outstanding B–shares |
Outstanding shares, total |
Shares held by Electrolux |
Shares held by other shareholders |
|---|---|---|---|---|---|
| Number of shares as of January 1, 2013 | 8,192,539 | 300,727,769 | 308,920,308 | 22,708,321 | 286,211,987 |
| Conversion of A-shares into B-shares | — | — | — | — | — |
| Sale of shares | — | — | — | — | — |
| Shares allotted to senior managers under the Performance Share Program |
— | — | — | –108,437 | 108,437 |
| Number of shares as of March 31, 2014 | 8,192,539 | 300,727,769 | 308,920,308 | 22,599,884 | 286,320,424 |
| As % of total number of shares | 7.3% |
Exchange rates
| SEK | Dec. 31, 2013 | March 31, 2013 | March 31, 2014 |
|---|---|---|---|
| AUD, average | 6.29 | 6.70 | 5.80 |
| AUD, end of period | 5.75 | 6.80 | 5.99 |
| BRL, average | 3.03 | 3.22 | 2.77 |
| BRL, end of period | 2.76 | 3.24 | 2.87 |
| CAD, average | 6.32 | 6.40 | 5.88 |
| CAD, end of period | 6.04 | 6.42 | 5.87 |
| EUR, average | 8.67 | 8.50 | 8.89 |
| EUR, end of period | 8.91 | 8.35 | 8.95 |
| GBP, average | 10.23 | 10.05 | 10.74 |
| GBP, end of period | 10.67 | 9.86 | 10.80 |
| HUF, average | 0.0292 | 0.0287 | 0.0290 |
| HUF, end of period | 0.0300 | 0.0274 | 0.0291 |
| USD, average | 6.52 | 6.46 | 6.48 |
| USD, end of period | 6.47 | 6.52 | 6.49 |
Net sales by business area
| SEKm | Full year 2013 | Q1 2013 | Q1 2014 |
|---|---|---|---|
| Major Appliances Europe, Middle East and Africa | 33,436 | 7,595 | 7,865 |
| Major Appliances North America | 31,864 | 7,678 | 7,664 |
| Major Appliances Latin America | 20,695 | 4,885 | 4,790 |
| Major Appliances Asia/Pacific | 8,653 | 1,948 | 1,928 |
| Small Appliances | 8,952 | 2,020 | 2,001 |
| Professional Products | 5,550 | 1,201 | 1,380 |
| Other | 1 | 1 | 1 |
| Total | 109,151 | 25,328 | 25,629 |
Operating income by business area
| SEKm | Full year 2013 | Q1 2013 | Q1 2014 |
|---|---|---|---|
| Major Appliances Europe, Middle East and Africa | 347 | 11 | 142 |
| Margin, % | 1.0 | 0.1 | 1.8 |
| Major Appliances North America | 2,136 | 457 | 382 |
| Margin, % | 6.7 | 6.0 | 5.0 |
| Major Appliances Latin America | 979 | 251 | 217 |
| Margin, % | 4.7 | 5.1 | 4.5 |
| Major Appliances Asia/Pacific | 467 | 106 | 21 |
| Margin, % | 5.4 | 5.4 | 1.1 |
| Small Appliances | 391 | 17 | 33 |
| Margin, % | 4.4 | 0.8 | 1.6 |
| Professional Products | 510 | 59 | 126 |
| Margin, % | 9.2 | 4.9 | 9.1 |
| Common Group costs, etc. | –775 | –181 | –172 |
| Total Group, excluding items affecting comparability | 4,055 | 720 | 749 |
| Margin, % | 3.7 | 2.8 | 2.9 |
| Items affecting comparability | –2,475 | –82 | –18 |
| Operating income | 1,580 | 638 | 731 |
| Margin, % | 1.4 | 2.5 | 2.9 |
Change in net sales by business area
| Year–over–year, % | Q1 2014 | Q1 2014 in comparable currencies |
|---|---|---|
| Major Appliances Europe, Middle East and Africa | 3.6 | 1.3 |
| Major Appliances North America | –0.2 | 0.4 |
| Major Appliances Latin America | –1.9 | 14.8 |
| Major Appliances Asia/Pacific | –1.0 | 8.4 |
| Small Appliances | –0.9 | 2.0 |
| Professional Products | 14.9 | 13.3 |
| Total change | 1.2 | 4.5 |
Change in operating income by business area
| Q1 2014 in comparable |
|
|---|---|
| Year–over–year, % Q1 2014 |
currencies |
| Major Appliances Europe, Middle East and Africa n.m. |
n.m. |
| Major Appliances North America –16.4 |
–16.1 |
| Major Appliances Latin America –13.5 |
–0.9 |
| Major Appliances Asia/Pacific –80.2 |
–76.0 |
| Small Appliances 94.1 |
104.4 |
| Professional Products 113.6 |
112.6 |
| Total change, excluding items affecting comparability 4.0 |
12.2 |
Working capital and net assets
| SEKm | Dec. 31, 2013 |
% of annualized net sales |
March 31, 2013 |
% of annualized net sales |
March 31, 2014 |
% of annualized net sales |
|---|---|---|---|---|---|---|
| Inventories | 12,154 | 10.6 | 13,984 | 13.8 | 13,621 | 13.2 |
| Trade receivables | 19,441 | 17.0 | 17,882 | 17.7 | 18,038 | 17.5 |
| Accounts payable | –20,607 | –18.0 | –19,397 | –19.2 | –21,293 | –20.6 |
| Provisions | –7,556 | –6,514 | –7,433 | |||
| Prepaid and accrued income and expenses |
–7,933 | –8,581 | –8,731 | |||
| Taxes and other assets and liabilities | –1,299 | 812 | 1,175 | |||
| Working capital | –5,800 | –5.1 | –1,814 | –1.8 | –4,623 | –4.5 |
| Property, plant and equipment | 17,264 | 16,526 | 17,106 | |||
| Goodwill | 4,875 | 5,396 | 4,777 | |||
| Other non-current assets | 5,263 | 6,140 | 5,156 | |||
| Deferred tax assets and liabilities | 3,359 | 2,797 | 3,423 | |||
| Net assets | 24,961 | 21.8 | 29,045 | 28.7 | 25,839 | 25.0 |
| Average net assets | 27,148 | 24.9 | 27,468 | 27.1 | 25,400 | 24.8 |
| Average net assets, excluding items affecting comparability |
28,915 | 26.5 | 29,280 | 28.9 | 27,662 | 27.0 |
Net assets by business area
| Assets | Equity and liabilities | Net assets | |||||||
|---|---|---|---|---|---|---|---|---|---|
| SEKm | Dec. 31, 2013 |
March 31, 2013 |
March 31, 2014 |
Dec. 31, 2013 |
March 31, 2013 |
March 31, 2014 |
Dec. 31, 2013 |
March 31, 2013 |
March 31, 2014 |
| Major Appliances Europe, Middle East and Africa |
22,936 | 20,802 | 21,625 | 14,408 | 11,478 | 12,964 | 8,528 | 9,324 | 8,661 |
| Major Appliances North America | 12,886 | 14,130 | 14,005 | 7,606 | 8,269 | 8,492 | 5,280 | 5,861 | 5,513 |
| Major Appliances Latin America | 12,875 | 13,889 | 12,982 | 6,321 | 6,690 | 6,797 | 6,554 | 7,199 | 6,185 |
| Major Appliances Asia/Pacific | 4,866 | 4,888 | 4,910 | 2,852 | 2,465 | 2,651 | 2,014 | 2,423 | 2,259 |
| Small Appliances | 4,756 | 4,380 | 4,461 | 3,202 | 2,618 | 2,986 | 1,554 | 1,762 | 1,475 |
| Professional Products | 2,720 | 2,603 | 2,743 | 1,760 | 1,608 | 1,780 | 960 | 995 | 963 |
| Other1) | 7,285 | 7,375 | 7,266 | 7,214 | 5,894 | 6,483 | 71 | 1,481 | 783 |
| Total operating assets and liabilities | 68,324 | 68,067 | 67,992 | 43,363 | 39,022 | 42,153 | 24,961 | 29,045 | 25,839 |
| Liquid funds | 7,232 | 7,740 | 6,492 | — | — | — | — | — | — |
| Interest-bearing receivables | — | — | — | — | — | — | — | — | — |
| Interest-bearing liabilities | — | — | — | 14,905 | 16,798 | 14,890 | — | — | — |
| Pension assets and liabilities | 445 | 284 | 451 | 3,425 | 3,982 | 3,651 | — | — | — |
| Dividend payable | — | — | — | 1,860 | 1,861 | — | — | — | |
| Equity | — | — | — | 14,308 | 14,429 | 12,380 | — | — | — |
| Total | 76,001 | 76,091 | 74,935 | 76,001 | 76,091 | 74,935 | — | — | — |
1) Includes common functions, tax items and restructuring provisions.
Net sales and income per quarter
| SEKm | Q1 2013 | Q2 2013 | Q3 2013 | Q4 2013 | Full year 2013 |
Q1 2014 | Q2 2014 | Q3 2014 | Q4 2014 | Full year 2014 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net sales | 25,328 | 27,674 | 27,258 | 28,891 | 109,151 | 25,629 | ||||
| Operating income | 638 | 1,037 | 1,075 | –1,170 | 1,580 | 731 | ||||
| Margin, % | 2.5 | 3.7 | 3.9 | –4.0 | 1.4 | 2.9 | ||||
| Operating income, excluding items affecting comparability |
720 | 1,037 | 1,075 | 1,223 | 4,055 | 749 | ||||
| Margin, % | 2.8 | 3.7 | 3.9 | 4.2 | 3.7 | 2.9 | ||||
| Income after financial items | 483 | 859 | 884 | –1,322 | 904 | 575 | ||||
| Income after financial items, excluding items affecting comparability |
565 | 859 | 884 | 1,071 | 3,379 | 593 | ||||
| Income for the period | 361 | 642 | 656 | –987 | 672 | 431 | ||||
| Earnings per share, SEK1) | 1.26 | 2.24 | 2.29 | –3.44 | 2.35 | 1.50 | ||||
| Earnings per share, SEK, excluding items affecting comparability1) |
1.48 | 2.24 | 2.29 | 3.80 | 9.81 | 1.55 | ||||
| Items affecting comparability2) | –82 | — | — | –2,393 | –2,475 | –18 | ||||
| Number of shares after buy-backs, million |
286.2 | 286.2 | 286.2 | 286.2 | 286.2 | 286.2 | ||||
| Average number of shares after buy-backs, million |
286.2 | 286.2 | 286.2 | 286.2 | 286.2 | 286.2 |
1) Basic, based on average number of shares, excluding shares owned by Electrolux.
2) Restructuring provisions, write-downs and capital loss on divestments.
Net sales and operating income by business area per quarter
| SEKm | Q1 2013 | Q2 2013 | Q3 2013 | Q4 2013 | Full year 2013 |
Q1 2014 | Q2 2014 | Q3 2014 | Q4 2014 | Full year 2014 |
|---|---|---|---|---|---|---|---|---|---|---|
| Major Appliances Europe, | ||||||||||
| Middle East and Africa | ||||||||||
| Net sales | 7,595 | 8,040 | 8,520 | 9,281 | 33,436 | 7,865 | ||||
| Operating income | 11 | –2 | 111 | 227 | 347 | 142 | ||||
| Margin, % | 0.1 | 0.0 | 1.3 | 2.4 | 1.0 | 1.8 | ||||
| Major Appliances North America |
||||||||||
| Net sales | 7,678 | 8,448 | 8,165 | 7,573 | 31,864 | 7,664 | ||||
| Operating income | 457 | 663 | 563 | 453 | 2,136 | 382 | ||||
| Margin, % | 6.0 | 7.8 | 6.9 | 6.0 | 6.7 | 5.0 | ||||
| Major Appliances Latin America |
||||||||||
| Net sales | 4,885 | 5,472 | 4,699 | 5,639 | 20,695 | 4,790 | ||||
| Operating income | 251 | 261 | 243 | 224 | 979 | 217 | ||||
| Margin, % | 5.1 | 4.8 | 5.2 | 4.0 | 4.7 | 4.5 | ||||
| Major Appliances Asia/Pacific | ||||||||||
| Net sales | 1,948 | 2,227 | 2,321 | 2,157 | 8,653 | 1,928 | ||||
| Operating income | 106 | 148 | 117 | 96 | 467 | 21 | ||||
| Margin, % | 5.4 | 6.6 | 5.0 | 4.5 | 5.4 | 1.1 | ||||
| Small Appliances | ||||||||||
| Net sales | 2,020 | 2,104 | 2,131 | 2,697 | 8,952 | 2,001 | ||||
| Operating income | 17 | 50 | 97 | 227 | 391 | 33 | ||||
| Margin, % | 0.8 | 2.4 | 4.6 | 8.4 | 4.4 | 1.6 | ||||
| Professional Products | ||||||||||
| Net sales | 1,201 | 1,383 | 1,422 | 1,544 | 5,550 | 1,380 | ||||
| Operating income | 59 | 112 | 167 | 172 | 510 | 126 | ||||
| Margin, % | 4.9 | 8.1 | 11.7 | 11.1 | 9.2 | 9.1 | ||||
| Other | ||||||||||
| Net sales | 1 | — | — | — | 1 | 1 | ||||
| Operating income, common group costs, etc. |
–181 | –195 | –223 | –176 | –775 | –172 | ||||
| Total Group, excluding items affecting comparability |
||||||||||
| Net sales | 25,328 | 27,674 | 27,258 | 28,891 | 109,151 | 25,629 | ||||
| Operating income | 720 | 1,037 | 1,075 | 1,223 | 4,055 | 749 | ||||
| Margin, % | 2.8 | 3.7 | 3.9 | 4.2 | 3.7 | 2.9 | ||||
| Items affecting comparability | –82 | — | — | –2,393 | –2,475 | –18 | ||||
| Total Group | ||||||||||
| Net sales | 25,328 | 27,674 | 27,258 | 28,891 | 109,151 | 25,629 | ||||
| Operating income | 638 | 1,037 | 1,075 | –1,170 | 1,580 | 731 | ||||
| Margin, % | 2.5 | 3.7 | 3.9 | –4.0 | 1.4 | 2.9 |
Fair value and carrying amount on financial assets and liabilities
| Full year 2013 | Q1 2013 | Q1 2014 | |||||
|---|---|---|---|---|---|---|---|
| SEKm | Fair value | Carrying amount |
Fair value | Carrying amount |
Fair value | Carrying amount |
|
| Per category | |||||||
| Financial assets at fair value through profit and loss | 2,021 | 2,021 | 2,775 | 2,775 | 1,959 | 1,959 | |
| Available-for-sale | 160 | 160 | 214 | 214 | 156 | 156 | |
| Loans and receivables | 20,664 | 20,664 | 19,517 | 19,517 | 19,556 | 19,556 | |
| Cash | 3,871 | 3,871 | 3,189 | 3,189 | 2,859 | 2,859 | |
| Total financial assets | 26,716 | 26,716 | 25,695 | 25,695 | 24,531 | 24,531 | |
| Financial liabilities at fair value through profit and loss | 171 | 171 | 220 | 220 | 236 | 236 | |
| Financial liabilities measured at amortized cost | 35,405 | 35,275 | 36,091 | 35,888 | 36,076 | 35,916 | |
| Total financial liabilities | 35,576 | 35,446 | 36,311 | 36,108 | 36,312 | 36,152 |
Fair value estimation
Valuation of financial instruments at fair value is done at the most accurate market prices available. Instruments which are quoted on the market, e.g., the major bond and interest-rate future markets, are all marked-to-market with the current price. The foreign-exchange spot rate is used to convert the value into SEK. For instruments where no reliable price is available on the market, cash flows are discounted using the deposit/swap curve of the cash flow currency. If no proper cash flow schedule is available, e.g., as in the case with forward-rate agreements, the underlying schedule is used for valuation purposes.
To the extent option instruments are used, the valuation is based on the Black & Scholes' formula. The carrying value less impairment provision of trade receivables and payables are
assumed to approximate their fair values. The fair value of financial liabilities is estimated by discounting the future contractual cash flows at the current market-interest rate that is available to the Group for similar financial instruments. The Group's financial assets and liabilities are measured according to the following hierarchy:
Level 1: Quoted prices in active markets for identical assets or liabilities.
Level 2: Inputs other than quoted prices included in Level 1 that are observable for assets or liabilities either directly or indirectly.
Level 3: Inputs for the assets or liabilities that are not entirely based on observable market data.
Fair value measurement hierarchy
| Full year 2013 | Q1 2013 | Q1 2014 | |||||||
|---|---|---|---|---|---|---|---|---|---|
| Financial assets, SEKm | Level 1 | Level 2 | Total | Level 1 | Level 2 | Total | Level 1 | Level 2 | Total |
| Financial assets | 279 | — | 279 | 317 | — | 317 | 277 | — | 277 |
| Financial assets at fair value through profit and loss |
119 | — | 119 | 103 | — | 103 | 121 | — | 121 |
| Available for sale | 160 | — | 160 | 214 | — | 214 | 156 | — | 156 |
| Derivatives | — | 241 | 241 | — | 260 | 260 | — | 167 | 167 |
| Derivatives for which hedge accounting is not applied, i.e., held for trading |
— | 93 | 93 | — | 9 | 9 | — | 53 | 53 |
| Derivatives for which hedge accounting is applied |
— | 148 | 148 | — | 251 | 251 | — | 114 | 114 |
| Short-term investments and cash equivalents |
1,661 | — | 1,661 | 2,412 | — | 2,412 | 1,671 | — | 1,671 |
| Financial assets at fair value through profit and loss |
1,661 | — | 1,661 | 2,412 | — | 2,412 | 1,671 | — | 1,671 |
| Total financial assets | 1,940 | 241 | 2,181 | 2,729 | 260 | 2,989 | 1,948 | 167 | 2,115 |
| Financial liabilities | |||||||||
| Derivatives | — | 171 | 171 | — | 220 | 220 | — | 236 | 236 |
| Derivatives for which hedge accounting is not applied, i.e., held for trading |
— | 78 | 78 | — | 98 | 98 | — | 68 | 68 |
| Derivatives for which hedge accounting is applied |
— | 93 | 93 | — | 122 | 122 | — | 168 | 168 |
| Total financial liabilities | — | 171 | 171 | — | 220 | 220 | — | 236 | 236 |
The Group strives for arranging master-netting agreements (ISDA) with the counterparts for derivative transactions and has established such agreements with the majority of the counterparts, i.e., if a counterparty will default, assets and liabilities will be netted. Derivatives are presented gross in the balance sheet.
The disclosure of this information in the interim report is a consequence of updated disclosure requirements in IAS 34 Interim Financial Reporting. The information was earlier provided yearly in the notes to the financial statements in the Annual Report.
Parent Company income statement
| SEKm | Full year 2013 | Q1 2013 | Q1 2014 |
|---|---|---|---|
| Net sales | 28,856 | 7,224 | 6,706 |
| Cost of goods sold | –25,382 | –5,870 | –5,786 |
| Gross operating income | 3,474 | 1,354 | 920 |
| Selling expenses | –3,783 | –830 | –746 |
| Administrative expenses | –1,196 | –538 | –302 |
| Other operating income | 9 | 9 | 2 |
| Other operating expenses | –1,874 | — | — |
| Operating income | –3,370 | –5 | –126 |
| Financial income | 2,335 | 92 | 803 |
| Financial expenses | –826 | –66 | –97 |
| Financial items, net | 1,509 | 26 | 706 |
| Income after financial items | –1,861 | 21 | 580 |
| Appropriations | 187 | –5 | 15 |
| Income before taxes | –1,674 | 16 | 595 |
| Taxes | 765 | –7 | 6 |
| Income for the period | –909 | 9 | 601 |
Parent Company balance sheet
| SEKm | Dec. 31, 2013 | March 31, 2013 March 31, 2014 | |
|---|---|---|---|
| Assets | |||
| Non-current assets | 33,001 | 33,743 | 33,042 |
| Current assets | 22,027 | 19,357 | 20,659 |
| Total assets | 55,028 | 53,100 | 53,701 |
| Equity and liabilities | |||
| Restricted equity | 4,562 | 4,562 | 4,562 |
| Non-restricted equity | 12,531 | 13,433 | 11,289 |
| Total equity | 17,093 | 17,995 | 15,851 |
| Untaxed reserves | 558 | 573 | 544 |
| Provisions | 1,843 | 1,060 | 1,724 |
| Non-current liabilities | 11,472 | 10,637 | 11,479 |
| Current liabilities | 24,062 | 22,835 | 24,103 |
| Total equity and liabilities | 55,028 | 53,100 | 53,701 |
| Pledged assets | — | — | — |
| Contingent liabilities | 1,815 | 1,650 | 1,733 |
Operations by business area yearly
| SEKm | 2009 | 2010 | 2011 | 2012 | 2013 |
|---|---|---|---|---|---|
| Major Appliances Europe, Middle East and Africa | |||||
| Net sales | 40,500 | 36,596 | 34,029 | 34,278 | 33,436 |
| Operating income | 1,912 | 2,297 | 709 | 1,105 | 347 |
| Margin, % | 4.7 | 6.3 | 2.1 | 3.2 | 1.0 |
| Major Appliances North America | |||||
| Net sales | 32,694 | 30,969 | 27,665 | 30,684 | 31,864 |
| Operating income | 1,299 | 1,442 | 250 | 1,452 | 2,136 |
| Margin, % | 4.0 | 4.7 | 0.9 | 4.7 | 6.7 |
| Major Appliances Latin America | |||||
| Net sales | 13,302 | 16,260 | 17,810 | 22,044 | 20,695 |
| Operating income | 809 | 951 | 820 | 1,590 | 979 |
| Margin, % | 6.1 | 5.8 | 4.6 | 7.2 | 4.7 |
| Major Appliances Asia/Pacific | |||||
| Net sales | 7,037 | 7,679 | 7,852 | 8,405 | 8,653 |
| Operating income | 378 | 793 | 736 | 746 | 467 |
| Margin, % | 5.4 | 10.3 | 9.4 | 8.9 | 5.4 |
| Small Appliances | |||||
| Net sales | 8,464 | 8,422 | 8,359 | 9,011 | 8,952 |
| Operating income | 763 | 802 | 543 | 461 | 391 |
| Margin, % | 9.0 | 9.5 | 6.5 | 5.1 | 4.4 |
| Professional Products | |||||
| Net sales | 7,129 | 6,389 | 5,882 | 5,571 | 5,550 |
| Operating income | 668 | 743 | 841 | 588 | 510 |
| Margin, % | 9.4 | 11.6 | 14.3 | 10.6 | 9.2 |
| Other | |||||
| Net sales | 6 | 11 | 1 | 1 | 1 |
| Operating income, common Group costs, etc. | –507 | –534 | –744 | –910 | –775 |
| Total Group, excluding items affecting comparability | |||||
| Net sales | 109,132 | 106,326 | 101,598 | 109,994 | 109,151 |
| Operating income | 5,322 | 6,494 | 3,155 | 5,032 | 4,055 |
| Margin, % | 4.9 | 6.1 | 3.1 | 4.6 | 3.7 |
| Items affecting comparability | –1,561 | –1,064 | –138 | –1,032 | –2,475 |
| Total Group, including items affecting comparability | |||||
| Net sales | 109,132 | 106,326 | 101,598 | 109,994 | 109,151 |
| Operating income | 3,761 | 5,430 | 3,017 | 4,000 | 1,580 |
| Margin, % | 3.4 | 5.1 | 3.0 | 3.6 | 1.4 |
Electrolux applies the amended standard for pension accounting, IAS 19 Employee Benefits, as of January 1, 2013. Reported figures for 2012 have been restated to enable comparison. Reported figures for previous years have not been restated.
Five-year review
| SEKm unless otherwise stated | 2009 | 2010 | 2011 | 2012 | 2013 |
|---|---|---|---|---|---|
| Net sales | 109,132 | 106,326 | 101,598 | 109,994 | 109,151 |
| Organic growth, % | –4.8 | 1.5 | 0.2 | 5.5 | 4.5 |
| Items affecting comparability | –1,561 | –1,064 | –138 | –1,032 | –2,475 |
| Operating income | 3,761 | 5,430 | 3,017 | 4,000 | 1.580 |
| Margin, % | 3.4 | 5.1 | 3.0 | 3.6 | 1.4 |
| Income after financial items | 3,484 | 5,306 | 2,780 | 3,154 | 904 |
| Income for the period | 2,607 | 3,997 | 2,064 | 2,365 | 672 |
| Capital expenditure, property, plant and equipment | 2,223 | 3,221 | 3,163 | 4,090 | –3,535 |
| Operating cash flow after investments | 7,730 | 5,357 | 3,407 | 5,273 | 2,412 |
| Earnings per share, SEK | 9.18 | 14.04 | 7.25 | 8.26 | 2.35 |
| Equity per share, SEK | 66 | 72 | 73 | 55 | 50 |
| Dividend per share, SEK | 4.00 | 6.50 | 6.50 | 6.50 | 6.50 |
| Capital-turnover rate, times/year | 5.6 | 5.4 | 4.6 | 4.1 | 4.0 |
| Return on net assets, % | 19.4 | 27.8 | 13.7 | 14.8 | 5.8 |
| Return on equity, % | 14.9 | 20.6 | 10.4 | 14.4 | 4.4 |
| Net debt | 665 | –709 | 6,367 | 10,164 | 10,653 |
| Net debt/equity ratio | 0.04 | –0.03 | 0.31 | 0.65 | 0.74 |
| Average number of shares excluding shares owned by Electrolux, million |
284.0 | 284.6 | 284.7 | 285.9 | 286.2 |
| Average number of employees | 50,633 | 51,544 | 52,916 | 59,478 | 60,754 |
| Excluding items affecting comparability | |||||
| Operating income | 5,322 | 6,494 | 3,155 | 5,032 | 4,055 |
| Margin, % | 4.9 | 6.1 | 3.1 | 4.6 | 3.7 |
| Earnings per share, SEK | 13.56 | 16.65 | 7.55 | 11.36 | 9.81 |
| Capital-turnover rate, times/year | 5.4 | 5,1 | 4.3 | 3.9 | 3.8 |
| Return on net assets, % | 26.2 | 31.0 | 13.5 | 17.9 | 14.0 |
Financial goals over a business cycle
The financial goals set by Electrolux aim to strengthen the Group's leading, global position in the industry and assist in generating a healthy total yield for Electrolux shareholders. The objective is growth with consistent profitability. The key ratios exclude items affecting comparability.
Financial goals
- Operating margin of >6%
- Capital-turnover rate >4 times
- Return on net assets >20%
- Average annual growth >4%
Definitions
Capital indicators
Annualized sales
In computation of key ratios where capital is related to net sales, the latter are annualized and converted at year-end-exchange rates and adjusted for acquired and divested operations.
Net assets
Total assets exclusive of liquid funds, pension plan assets and interest-bearing financial receivables less operating liabilities, non-interest-bearing provisions and deferred tax liabilities.
Working capital
Current assets exclusive of liquid funds and interest-bearing financial receivables less operating liabilities and non-interestbearing provisions.
Total borrowings
Total borrowings consist of interest-bearing liabilities, fair-value derivatives, accrued interest expenses and prepaid interest income, and trade receivables with recourse.
Net debt Total borrowings less liquid funds.
Net debt/equity ratio Net borrowings in relation to equity.
Equity/assets ratio
Equity as a percentage of total assets less liquid funds.
Other key ratios
Organic growth
Sales growth, adjusted for acquisitions, divestments and changes in exchange rates.
Operating cash flow after investments
Cash flow from operations and investments excluding financial items paid, taxes paid, restructuring payments and acquisitions and divestment of operations.
Earnings per share
Income for the period divided by the average number of shares after buy-backs.
Operating margin
Operating income expressed as a percentage of net sales.
Return on equity
Income for the period expressed as a percentage of average equity.
Return on net assets
Operating income expressed as a percentage of average net assets.
Capital-turnover rate
Net sales in relation to average net assets.
Shareholders' information
President and CEO Keith McLoughlin's comments on the first-quarter results 2014
Today's press release is available on the Electrolux website http://www.electrolux.com/ir
Telephone conference
A telephone conference is held at 9.00 CET on Friday, April 25, 2014. The conference is chaired by Keith McLoughlin, President and CEO of Electrolux. Mr. McLoughlin is accompanied by Tomas Eliasson, CFO.
A slide presentation on the first-quarter results of 2014 will be available on the Electrolux website http://www.electrolux.com/ir
Details for participation by telephone are as follows: Participants in Sweden should call +46 8 505 564 74 Participants in UK/Europe should call +44 203 364 5374 Participants in US should call +1 855 753 2230
You can also listen to the presentation at http://www.electrolux.com/interim-report-webcast
Financial information from Electrolux is available at http://www.electrolux.com/ir
For further information, please contact:
Catarina Ihre, Vice President Investor Relations at +46 (0)8 738 60 87 Merton Kaplan, Analyst Investor Relations at +46 (0)8 738 70 06
Calender 2014
Financial reports 2014 Interim report January – June July 18 Interim report January – September October 20
Website: http://group.electrolux.com