AI assistant
Electrolux — Interim / Quarterly Report 2016
Jul 20, 2016
2907_ir_2016-07-20_b3942e1c-2b89-43eb-badd-db83baef886a.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer
Interim Report January - June 2016
Stockholm, July 20, 2016
Highlights of the second quarter of 2016
- Net sales amounted to SEK 29,983m (31,355).
- Organic sales declined by -0.9%, acquired growth was 0.1% and currency translation had a negative impact of -3.6% on net sales.
- Improved results across most business areas.
- Four of six business areas achieved an operating margin above 6%.
- Operating income increased to SEK 1,564m (921), corresponding to a margin of 5.2% (2.9).
- Strong operating cash flow after investments of SEK 4.1bn (2.9).
- Income for the period was SEK 1,079m (608), and earnings per share was SEK 3.75 (2.12).
Financial overview
| SEKm | Q2 2016 | Q2 2015 | Change, % | First half 2016 | First half 2015 | Change, % |
|---|---|---|---|---|---|---|
| Net sales | 29,983 | 31,355 | -4 | 58,097 | 60,442 | -4 |
| Organic growth, % | -0.9 | 7.0 | 0.3 | 3.2 | ||
| Acquired growth, % | 0.1 | 0.1 | 0.1 | 0.1 | ||
| Changes in exchange rates, % | -3.6 | 12.0 | -4.3 | 13.0 | ||
| Operating income | 1,564 | 921 | 70 | 2,832 | 1,437 | 97 |
| Margin, % | 5.2 | 2.9 | 4.9 | 2.4 | ||
| Income after financial items | 1,448 | 815 | 78 | 2,611 | 1,265 | 106 |
| Income for the period | 1,079 | 608 | 77 | 1,954 | 947 | 106 |
| Earnings per share, SEK1) | 3.75 | 2.12 | 6.80 | 3.30 | ||
| Operating cash flow after investments | 4,141 | 2,993 | 38 | 3,561 | 2,402 | 48 |
| Return on net assets, % | — | — | 25.7 | 10.8 |
1) Basic based on an average of 287.4 (287.4) million shares for the second quarter and 287.4 (286.9) million shares for the first half of 2016, excluding shares held by Electrolux.
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 2015, Electrolux had sales of SEK 124 billion and about 58,000 employees. For more information, go to www.electroluxgroup.com
AB Electrolux (publ) 556009-4178
Market overview
Market overview for the second quarter
Market demand for core appliances in Europe increased by 4% in the second quarter. The market in Western Europe improved by 5% and Eastern Europe by 4%.
Market demand for core appliances in North America increased by 3%.
Industry shipments of core appliances in Europe* Industry shipments of core appliances in the US*
Demand for core appliances in Brazil continued to deteriorate and most other Latin American markets also declined.
Sources: Europe: Electrolux estimates, North America: AHAM. For other markets, there are no comprehensive market statistics.
The second quarter in summary
- Organic sales growth for Major Appliances EMEA and Professional Products.
- Continued strong earnings trend for Major Appliances EMEA and Major Appliances North America.
- Weak market environment in Latin America continued to impact sales and earnings in the region.
- Results for Major Appliances Asia/Pacific improved mainly due to favorable development in Southeast Asia.
- Stable results for Professional Products.
- Actions to improve profitability for Small Appliances continued.
- Currency headwinds continued to impact earnings negatively.
| SEKm | Q2 2016 | Q2 2015 | Change, % | First half 2016 | First half 2015 | Change, % |
|---|---|---|---|---|---|---|
| Net sales | 29,983 | 31,355 | -4.4 | 58,097 | 60,442 | -3.9 |
| Change in net sales, %, whereof | ||||||
| Organic growth | -0.9 | 7.0 | 0.3 | 3.2 | ||
| Acquisitions | 0.1 | 0.1 | 0.1 | 0.1 | ||
| Changes in exchange rates | -3.6 | 12.0 | -4.3 | 13.0 | ||
| Operating income | ||||||
| Major Appliances Europe, Middle East and Africa | 567 | 426 | 33 | 1,120 | 797 | 41 |
| Major Appliances North America | 742 | 401 | 85 | 1,237 | 344 | 260 |
| Major Appliances Latin America | 69 | 107 | -36 | 100 | 284 | -65 |
| Major Appliances Asia/Pacific | 150 | 135 | 11 | 245 | 187 | 31 |
| Small Appliances | 6 | -4 | n.m. | 50 | -12 | n.m. |
| Professional Products | 222 | 220 | 1 | 427 | 390 | 9 |
| Other, Common Group costs, etc. | -192 | -364 | 47 | -347 | -553 | 37 |
| Operating income | 1,564 | 921 | 70 | 2,832 | 1,437 | 97 |
| Margin, % | 5.2 | 2.9 | 4.9 | 2.4 |
Net sales for the Electrolux Group decreased by 4.4% in the second quarter of 2016. Organic sales declined by 0.9%, acquisitions had a positive impact on sales of 0.1% and currency translation had a negative impact of 3.6%. Major Appliances EMEA and Professional Products reported organic sales growth. Sales for Major Appliances North America were impacted by lower sales of products under private labels. Weak markets continued to impact sales for Major Appliances Latin America. Sales for Major Appliances Asia/Pacific declined as a result of repositioning and reduced sales activities in China. Sales for Small Appliances also declined mainly as a result of measures to reposition operations and exiting from unprofitable product categories.
Operating income increased to SEK 1,564m (921), corresponding to a margin of 5.2% (2.9).
Operating income for Major Appliances EMEA continued to improve. Increased sales volumes, higher cost efficiency and product-mix improvements contributed to the positive earnings trend.
Operating income for Major Appliances North America improved year-over-year, mainly as a result of increased cost efficiency, higher sales volumes and an improved product mix.
Continued weak markets had a negative impact on earnings in Latin America.
Operating income for Major Appliances Asia/Pacific improved primarily due to positive development in Southeast Asia.
Operating income for Small Appliances improved. Activities to restore profitability are in progress.
Professional Products continued to report a stable earnings trend.
Effects of changes in exchange rates
Changes in exchange rates had a negative impact of SEK 478m on operating income year-over-year. The impact of transaction effects was SEK -425m. The negative impact refers mainly to a stronger US dollar against several currencies primarily in Latin America but also to currencies in Europe and the Middle East and Africa, compared with the same period of the previous year. This was partly mitigated by price/mix increases. Translation effects in the quarter amounted to SEK -53m.
Financial net
Net financial items for the second quarter amounted to SEK -116m (–106).
Income for the period
Income for the period amounted to SEK 1,079m (608), corresponding to SEK 3.75 (2.12) in earnings per share.
Share of sales by business area in the second quarter of 2016 Operating income and margin
Events during the second quarter of 2016
April 6. Electrolux Annual General Meeting 2016
Petra Hedengran, Hasse Johansson, Ronnie Leten, Bert Nordberg, Fredrik Persson and Ulrika Saxon were reelected to the Board of Directors. Ulla Litzén, David Porter and Jonas Samuelson were elected new Board members. Ronnie Leten was re-elected Chairman of the Board. The proposed dividend of SEK 6.50 per share was adopted.
April 11. Electrolux unveils blast chiller for households and other innovations in taste
A compact blast chiller for domestic use was one of several cooking innovations presented by Electrolux at the Eurocucina kitchen fair in Milan, Italy, on April 12-17. As the chosen supplier to half of Europe's Michelin-star restaurants, Electrolux is uniquely positioned to translate expertise from professional chefs into products that help consumers achieve great-tasting meals at home.
June 28. Electrolux acquires wine cabinet company in Asia Pacific
Electrolux has agreed to acquire Vintec, an Australia and Singapore-based company which supplies a wide range of climate-controlled wine cabinets throughout the Asia Pacific region.
With annual sales of more than AUD 22 million (approximately SEK 139 million), Vintec sells products under the market leading brands Vintec and Transtherm for both residential and professional customers. About two thirds of sales are in Australia, where Vintec also engages over 9,000 consumers through the Vintec Club.
The transaction is expected to close in Q3, 2016. Operations will be included in the business area Major Appliances Asia/Pacifc.
For more information, visit www.electroluxgroup.com
First half of 2016
Net sales for Electrolux in the first half of 2016 amounted to SEK 58,097m (60,442). Organic sales growth was 0.3%, acquisitions had a positive impact on sales of 0.1% and currency translation had a negative impact of 4.3%. Operating income increased to SEK 2,832m (1,437), corresponding to a margin of 4.9% (2.4). Income for the period amounted to SEK 1,954m (947), corresponding to SEK 6.80 (3.30) in earnings per share.
The EBIT margin - 12m is excluding costs related to GE Appliances, see page 21.
Business areas
Major Appliances Europe, Middle East and Africa
In the second quarter, demand in Western Europe increased by 5%, improving in most markets. Growth was particularly strong in Spain, the Nordics and the UK. Demand in Eastern Europe increased by 4% year-over-year. Market demand improved in all markets. Overall, market demand in Europe increased by 4%.
Electrolux operations in EMEA reported an organic sales growth of 5% in the second quarter. This growth was mainly a result of increased sales volumes and an improved product mix. Sales increased in most markets both in Western and Eastern Europe and the Group continued to gain market shares under premium brands. A strong focus on the most profitable product categories continued to improve the product mix.
Operating income and margin increased significantly as a result of higher sales volumes, increased cost efficiency particularly within manufacturing, and product-mix improvements. This positive trend in earnings more than offset currency headwinds in the quarter which were related to the weakening of the British pound, in particular.
| Industry shipments of core appliances in Europe, units, year-over-year, % |
Q2 2016 | Q2 2015 | First half 2016 | First half 2015 | Full year 2015 |
|---|---|---|---|---|---|
| Western Europe | 5 | 4 | 4 | 5 | 5 |
| Eastern Europe (excluding Turkey) | 4 | -23 | 3 | -17 | -17 |
| Total Europe | 4 | -4 | 4 | -1 | -1 |
| SEKm | |||||
| Net sales | 8,897 | 8,699 | 17,898 | 17,307 | 37,179 |
| Organic growth, % | 5.2 | 2.7 | 6.2 | 2.8 | 4.4 |
| Operating income | 567 | 426 | 1,120 | 797 | 2,167 |
| Operating margin, % | 6.4 | 4.9 | 6.3 | 4.6 | 5.8 |
Major Appliances North America
In the second quarter, market demand for core appliances in North America increased by 3% year-over-year. Market demand for major appliances, including microwave ovens and home-comfort products, such as room air-conditioners, was in line with the same period previous year.
Electrolux operations in North America reported an organic sales decline of 1.5% in the quarter. Sales of core appliances declined somewhat, driven by products under private labels, while sales of products under own brands increased. Sales of room air-conditioners and dehumidifiers grew significantly.
Operating income for the second quarter improved as a result of increased cost efficiency, higher volumes and product-mix improvements.
Operating income and margin
| Industry shipments of appliances in the US, units, year-over-year, % |
Q2 2016 | Q2 2015 | First half 2016 | First half 2015 | Full year 2015 |
|---|---|---|---|---|---|
| Core appliances | 3 | 5 | 5 | 3 | 6 |
| Microwave ovens and home-comfort products | -5 | 18 | -3 | 11 | 14 |
| Total Major Appliances US | 0 | 10 | 2 | 6 | 8 |
| SEKm | |||||
| Net sales | 11,450 | 11,717 | 21,387 | 21,030 | 43,053 |
| Organic growth, %1) | -1.5 | 11.4 | 1.7 | 4.2 | 4.9 |
| Operating income | 742 | 401 | 1,237 | 344 | 1,580 |
| Operating margin, % | 6.5 | 3.4 | 5.8 | 1.6 | 3.7 |
1) The organic growth in the second quarter and the first half was negatively impacted by 0.2% and 0.2% respectively related to the transfer of operations under the Kelvinator brand to the business area Professional Products.
Major Appliances Latin America
In the second quarter, the macro-economic environment in Brazil continued to weaken and impacted market demand for core appliances, which declined significantly year-overyear. Market demand has deteriorated for six consecutive quarters. Demand in several other Latin American markets, such as Argentina and Chile, also declined.
Electrolux operations in Latin America continued to be impacted by this weak market development and organic sales declined by 7% during the quarter.
Operating income for the operations deteriorated. The Group continued to take actions to adjust the cost base to the lower demand. Price increases offset continued currency headwinds.
Operating income and margin
| SEKm | Q2 2016 | Q2 2015 | First half 2016 | First half 2015 | Full year 2015 |
|---|---|---|---|---|---|
| Net sales | 3,659 | 4,476 | 7,302 | 9,737 | 18,546 |
| Organic growth, % | -6.7 | 11.4 | -9.3 | 6.3 | -1.5 |
| Operating income | 69 | 107 | 100 | 284 | 463 |
| Operating margin, % | 1.9 | 2.4 | 1.4 | 2.9 | 2.5 |
Major Appliances Asia/Pacific
In the second quarter, overall market demand for core appliances in Australia is estimated to have increased yearover-year. Market demand in Southeast Asia and China also increased.
Electrolux organic sales declined during the second quarter. Repositioning and reduced sales activities in China continued to impact overall sales while other regions reported sales growth. Sales in Australia and New Zealand also continued to show favorable trends. Sales in Southeast Asia increased significantly as a result of higher sales volumes across all product categories.
Operating income and margin improved year-overyear, primarily due to the favorable development in Australia, New Zealand and Southeast Asia. A positive country and product mix contributed to earnings in the quarter.
The concentration of refrigerator production to the Group's production facility in Rayong in Thailand was completed during the quarter and new products are being launched in several markets.
Operating income and margin
| SEKm | Q2 2016 | Q2 2015 | First half 2016 | First half 2015 | Full year 2015 |
|---|---|---|---|---|---|
| Net sales | 2,407 | 2,576 | 4,429 | 4,817 | 9,229 |
| Organic growth, % | -2.0 | 0.7 | -3.5 | -0.7 | -5.1 |
| Acquisitions, % | — | 0.8 | — | 0.9 | 0.8 |
| Operating income | 150 | 135 | 245 | 187 | 364 |
| Operating margin, % | 6.2 | 5.2 | 5.5 | 3.9 | 3.9 |
Small Appliances
.
In the second quarter, market demand for vacuum cleaners in Europe is estimated to have declined year-over-year, while demand for cordless hand-held vacuum cleaners increased significantly. Market demand for vacuum cleaners in North America and Asia Pacific declined.
Electrolux organic sales declined by 12% in the quarter. Europe displayed sales growth, while most other regions declined. The actions to reposition operations and exit unprofitable product categories, mainly in North America, continued. Further, weak market development in several regions also had a negative impact on sales.
Operating income improved year-over-year. A positive sales mix impacted earnings, due to increased sales in the premium segment in Europe. The program to restore profitability, including cost reductions, downsizing of activities and active product portfolio management, continued and contributed positively to operating income for the quarter.
| SEKm | Q2 2016 | Q2 2015 | First half 2016 | First half 2015 | Full year 2015 |
|---|---|---|---|---|---|
| Net sales | 1,858 | 2,198 | 3,785 | 4,337 | 8,958 |
| Organic growth, % | -12.3 | 2.6 | -9.2 | -1.6 | -3.8 |
| Operating income | 6 | -4 | 50 | -12 | -63 |
| Operating margin, % | 0.3 | -0.2 | 1.3 | -0.3 | -0.7 |
Professional Products
Overall market demand in the second quarter for professional food-service and professional laundry equipment improved year-over-year, but the pattern was mixed. Demand in the core markets for Electrolux in Western Europe was stable. The US posted year-over-year growth, while emerging markets declined.
Electrolux organic sales were stable. The sales increase in the quarter was mainly related to acquisitions. Sales of laundry equipment increased in several markets and were particularly strong in Western Europe and Japan. Sales of food-service equipment reported a good trend in most markets, but declined overall due to lower project sales in the Middle East and Africa. A strong product offering in both food-service and laundry equipment contributed to the positive sales trend in most markets. The acquisition in 2015 of the professional dishwasher manufacturer Veetsan in China, had a positive impact on sales of 1.4% .
Operating income and margin were stable and in line with the same period in the preceding year. Investments in product development, new segments and markets continued.
Operating income and margin
SEKm Q2 2016 Q2 2015 First half 2016 First half 2015 Full year 2015 Net sales 1,712 1,689 3,296 3,214 6,546 Organic growth, %1) 1.1 5.1 2.7 4.1 2.8 Acquisitions, % 1.4 — 1.4 — 1.2 Operating income 222 220 427 390 862 Operating margin, % 13.0 13.0 13.0 12.1 13.2
1) The organic growth in the second quarter and the first half was positively impacted by 1.3% and 1.3% respectively related to the transfer of operations under the Kelvinator brand in North America from the business area Major Appliances North America.
Cash flow
Operating cash flow after investments in the second quarter of 2016 far exceeded the level in the preceding year and amounted to SEK 4,141m (2,993). The main contributor to this strong cash flow is the improvement in earnings but also to some extent lower capital expenditure.
The dividend payment for 2015 of SEK 1,868m was distributed to shareholders during the quarter.
Operating cash flow after investments in the first half of 2016 amounted to SEK 3,561m (2,402).
Operating cash flow after investments
| SEKm | Q2 2016 | Q2 2015 | First half 2016 | First half 2015 | Full year 2015 |
|---|---|---|---|---|---|
| Operating income adjusted for non-cash items1) | 2,707 | 2,043 | 5,027 | 3,609 | 7,235 |
| Change in operating assets and liabilities | 1,855 | 1,910 | -516 | 548 | 2,822 |
| Operating cash flow | 4,562 | 3,953 | 4,511 | 4,157 | 10,057 |
| Investments in tangible and intangible assets | -678 | -889 | -1 314 | -1 642 | -3 640 |
| Changes in other investments | 257 | -71 | 364 | -113 | 328 |
| Operating cash flow after investments | 4,141 | 2,993 | 3,561 | 2,402 | 6,745 |
| Acquisitions and divestments of operations | — | -78 | -3 | -78 | -91 |
| Operating cash flow after structural changes | 4,141 | 2,915 | 3,558 | 2,324 | 6,654 |
| Financial items paid, net2) | -117 | -107 | -178 | -123 | -513 |
| Taxes paid | -430 | -420 | -631 | -701 | -1,277 |
| Cash flow from operations and investments | 3,594 | 2,388 | 2,749 | 1,500 | 4,864 |
| Dividend | -1,868 | -1,868 | -1,868 | -1,868 | -1,870 |
| Share-based payments | -3 | — | -57 | — | — |
| Total cash flow, excluding changes in loans and short–term investments |
1,723 | 520 | 824 | -368 | 2,994 |
1) Operating income adjusted for depreciation, amortization and other non-cash items.
2) For the period January 1 to June 30. Interests and similar items received SEK 52m (70), interests and similar items paid SEK -243m (–229) and other financial items paid SEK –59m (–25).
Financial position
Net debt
The financial net debt as of June 30, 2016, of SEK 1,271m, declined by SEK 627m compared to SEK 1,898m as of December 31, 2015. This is a result of the strong cash flow in the first half of 2016. Net provisions for post-employment benefits increased to SEK 6,455m. In total, net debt increased by SEK 1,319m in the first half of 2016.
Long-term borrowings and short-term part of long-term loans as of June 30, 2016, amounted to SEK 8,407m with average maturity of 3.2 years, compared to SEK 11,000m and 2.8 years at the end of 2015.
In the second quarter, long-term borrowings in the amount of SEK 2,656m were amortized. There are no more maturities of long-term borrowings in 2016.
Liquid funds as of June 30, 2016, amounted to SEK 8,988m (8,759), excluding short-term back-up facilities.
Net assets and working capital
Average net assets for the first half of 2016 amounted to SEK 22,032m (26,668), corresponding to 19.0% (22.1) of annualized net sales. Net assets as of June 30, 2016, amounted to SEK 21,648m (25,286).
Working capital as of June 30, 2016, amounted to SEK –11,706m (–9,022), corresponding to –9.5% (–7.3) of annualized net sales.
Return on net assets was 25.7% (10.8), and return on equity was 27.3% (11.8).
| Net debt | |||
|---|---|---|---|
| SEKm | June 30, 2016 | June 30, 2015 | Dec. 31, 2015 |
| Short-term loans | 1,267 | 1,749 | 1,499 |
| Short-term part of long-term loans | - | 3,373 | 2,677 |
| Trade receivables with recourse | 321 | 312 | 328 |
| Short-term borrowings | 1,588 | 5,434 | 4,504 |
| Financial derivative liabilities | 241 | 175 | 215 |
| Accrued interest expenses and prepaid interest income | 23 | 42 | 55 |
| Total short-term borrowings | 1,852 | 5,651 | 4,774 |
| Long-term borrowings | 8,407 | 8,256 | 8,323 |
| Total borrowings1) | 10,259 | 13,907 | 13,097 |
| Cash and cash equivalents | 8,538 | 8,258 | 10,696 |
| Short-term investments | 3 | 78 | 108 |
| Financial derivative assets | 191 | 164 | 141 |
| Prepaid interest expenses and accrued interest income | 256 | 259 | 254 |
| Liquid funds2) | 8,988 | 8,759 | 11,199 |
| Financial net debt | 1,271 | 5,148 | 1,898 |
| Net provisions for post–employment benefits | 6,455 | 4,060 | 4,509 |
| Net debt | 7,726 | 9,208 | 6,407 |
| Net debt/equity ratio | 0.55 | 0.57 | 0.43 |
| Equity | 13,922 | 16,078 | 15,005 |
| Equity per share, SEK | 48.44 | 55.94 | 52.21 |
| Return on equity, % | 27.3 | 11.8 | 9.9 |
| Equity/assets ratio, % | 19.0 | 21.4 | 20.8 |
1)Whereof interest-bearing liabilities in the amount of SEK 9,674m as of June 30, 2016, SEK 13,378m as of June 30, 2015 and SEK 12,499m as of December 31, 2015.
2) Electrolux has one unused committed back-up multicurrency revolving credit facility of EUR 1, 000m, approximately SEK 9,400m, expiring in 2021 with two extension options of one year each. Electrolux also has two unused committed credit facilities, one of USD 300m, approximately SEK 2,500m, maturing in 2018 and one of USD 150m, approximately SEK1,300m, maturing in 2016.
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 June 30, 2016, the Group had a total of 3,218 (3,201) cases pending, representing approximately 3,282 (approximately 3,260) plaintiffs. During the second quarter of 2016, 356 new cases with 356 plaintiffs were filed and 448 pending cases with approximately 451 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 2015 Annual Report on page 70. 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 2015,
www.electrolux.com/annualreport2015
Press releases 2016
| January 5 | Electrolux remains in the forefront of connected appliances |
|---|---|
| January 11 | Keith McLoughlin to retire from Electrolux and will be succeeded by Jonas Samuelson as President and CEO |
| January 20 | Electrolux tops industry for the 5th year in global sustainability ranking |
| January 22 | Tomas Eliasson, Chief Financial Officer of AB Electrolux, has decided to resign |
| January 28 | Consolidated Results 2015 and CEO Keith McLoughlin's comments |
| January 28 | New heads of Major Appliances EMEA and Major Appliances North America |
| February 15 | Changes to the Board of AB Electrolux |
| February 23 | Management changes in AB Electrolux, new CFO and Head of Small Appliances |
| February 24 | Electrolux Capital Markets Day 2016 |
|---|---|
| February 26 | Notice convening the AGM of AB Electrolux |
| March 2 | Electrolux Annual Report 2015 is published |
| March 21 | Electrolux presents initiative For the Better in 2015 Sustainability Report |
| April 7 | Bulletin from Electrolux AGM 2016 |
| April 11 | Electrolux unveils blast chiller for households and other innovations in taste at Eurocucina 2016 |
| April 28 | Electrolux interim report January-March 2016 and CEO Jonas Samuelson's comments |
| June 28 | Electrolux acquires wine cabinet company in Asia Pacific |
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 half of 2016 amounted to SEK 15,947m (15,320) of which SEK 12,902m (12,338) referred to sales to Group companies and SEK 3,045m (2,982) to external customers. Income after financial items was SEK 2,165m (1,400), including dividends from subsidiaries in the amount of SEK 1,438m (1,708). Income for the period amounted to SEK 2,036m (1,476).
Capital expenditure in tangible and intangible assets was SEK 105m (101). Liquid funds at the end of the period amounted to SEK 5,241m, as against SEK 7,346m at the start of the year.
Undistributed earnings in the Parent Company at the end of the period amounted to SEK 13,230m, as against SEK 13,176m at the start of the year. Dividend payment to shareholders for 2015 amounted to SEK 1,868m.
The income statement and balance sheet for the Parent Company are presented on page 19.
The report has not been audited.
The Board of Directors and the President and CEO certify that the Interim Report for the period January – June 2016 gives a true and fair overview of the Parent Company AB Electrolux and the Group's operations, their financial position and results of operations, and describes significant risks and uncertainties facing the Parent Company and other companies in the Group..
Stockholm, July 19, 2016
AB Electrolux (publ) 556009-4178
Ronnie Leten Chairman of the Board of Directors
Petra Hedengran Hasse Johansson Ulla Litzén Board member Board member Board member
Board member Board member Board member
Bert Nordberg Fredrik Persson David Porter
Jonas Samuelson Ulrika Saxon Board member, President and CEO Board member
Ola Bertilsson Gunilla Brandt Ulf Carlsson
Board member, Board member, Board member, employee representative employee representative employee representative
Consolidated income statement
| SEKm | Q2 2016 | Q2 2015 | First half 2016 | First half 2015 | Full year 2015 |
|---|---|---|---|---|---|
| Net sales | 29,983 | 31,355 | 58,097 | 60,442 | 123,511 |
| Cost of goods sold | -23,636 | -25,477 | -45,980 | -49,424 | -99,913 |
| Gross operating income | 6,347 | 5,878 | 12,117 | 11,018 | 23,598 |
| Selling expenses | -3,246 | -3,177 | -6,272 | -6,267 | -12,719 |
| Administrative expenses | -1,442 | -1,526 | -2,822 | -2,973 | -6,019 |
| Other operating income/expenses | -95 | -254 | -191 | -341 | -2,119 |
| Operating income | 1,564 | 921 | 2,832 | 1,437 | 2,741 |
| Margin, % | 5.2 | 2.9 | 4.9 | 2.4 | 2.2 |
| Financial items, net | -116 | -106 | -221 | -172 | -640 |
| Income after financial items | 1,448 | 815 | 2,611 | 1,265 | 2,101 |
| Margin, % | 4.8 | 2.6 | 4.5 | 2.1 | 1.7 |
| Taxes | -369 | -207 | -657 | -318 | -533 |
| Income for the period | 1,079 | 608 | 1,954 | 947 | 1,568 |
| Items that will not be reclassified to income for the period: | |||||
| Remeasurement of provisions for post-employment benefits |
-383 | 1,551 | -1,959 | 756 | 343 |
| Income tax relating to items that will not be reclassified | 98 | -396 | 541 | -217 | -114 |
| -285 | 1,155 | -1,418 | 539 | 229 | |
| Items that may be reclassified subsequently to income for the period: |
|||||
| Available-for-sale instruments | -4 | -5 | -24 | 5 | -39 |
| Cash flow hedges | 8 | -66 | -29 | -49 | -28 |
| Exchange-rate differences on translation of foreign | |||||
| operations | 1,018 | -1,172 | 349 | -20 | -1,454 |
| Income tax relating to items that may be reclassified | -18 | 36 | -16 | 10 | 29 |
| 1,004 | -1,207 | 280 | -54 | -1,492 | |
| Other comprehensive income, net of tax | 719 | -52 | -1,138 | 485 | -1,263 |
| Total comprehensive income for the period | 1,798 | 556 | 816 | 1,432 | 305 |
| Income for the period attributable to: | |||||
| Equity holders of the Parent Company | 1,079 | 608 | 1,954 | 947 | 1,566 |
| Non-controlling interests | 0 | 1 | 0 | 1 | 2 |
| Total | 1,079 | 609 | 1,954 | 948 | 1,568 |
| Total comprehensive income for the period attributable to: |
|||||
| Equity holders of the Parent Company | 1,797 | 557 | 816 | 1,431 | 307 |
| Non-controlling interests | 1 | -1 | 0 | 1 | -2 |
| Total | 1,798 | 556 | 816 | 1,432 | 305 |
| Earnings per share | |||||
| Basic, SEK | 3.75 | 2.12 | 6.80 | 3.30 | 5.45 |
| Diluted, SEK | 3.73 | 2.11 | 6.76 | 3.28 | 5.42 |
| Average number of shares1) | |||||
| Basic, million | 287.4 | 287.4 | 287.4 | 286.9 | 287.1 |
| Diluted, million | 289.0 | 289.0 | 288.9 | 288.7 | 288.9 |
1) Average number of shares excluding shares held by Electrolux.
Consolidated balance sheet
| SEKm | June 30, 2016 | June 30, 2015 | Dec. 31, 2015 |
|---|---|---|---|
| Assets | |||
| Property, plant and equipment | 18,421 | 18,829 | 18,450 |
| Goodwill | 5,121 | 5,371 | 5,200 |
| Other intangible assets | 3,150 | 3,654 | 3,401 |
| Investments in associates | 205 | 232 | 209 |
| Deferred tax assets | 6,198 | 5,305 | 5,889 |
| Financial assets | 269 | 319 | 284 |
| Pension plan assets | 408 | 514 | 397 |
| Other non-current assets | 583 | 1,260 | 858 |
| Total non-current assets | 34,355 | 35,484 | 34,688 |
| Inventories | 16,093 | 15,297 | 14,179 |
| Trade receivables | 17,632 | 18,596 | 17,745 |
| Tax assets | 757 | 907 | 730 |
| Derivatives | 191 | 179 | 149 |
| Other current assets | 4,781 | 5,018 | 5,176 |
| Short-term investments | 3 | 78 | 108 |
| Cash and cash equivalents | 8,538 | 8,258 | 10,696 |
| Total current assets | 47,995 | 48,333 | 48,783 |
| Total assets | 82,350 | 83,817 | 83,471 |
| 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 | -1,459 | -305 | -1,739 |
| Retained earnings | 10,901 | 11,899 | 12,264 |
| Equity attributable to equity holders of the Parent Company | 13,892 | 16,044 | 14,975 |
| Non-controlling interests | 30 | 34 | 30 |
| Total equity | 13,922 | 16,078 | 15,005 |
| Long-term borrowings | 8,407 | 8,256 | 8,323 |
| Deferred tax liabilities | 593 | 662 | 645 |
| Provisions for post-employment benefits | 6,863 | 4,574 | 4,906 |
| Other provisions | 5,736 | 5,427 | 5,649 |
| Total non-current liabilities | 21,599 | 18,919 | 19,523 |
| Accounts payable | 27,894 | 26,414 | 26,467 |
| Tax liabilities | 575 | 979 | 813 |
| Other liabilities | 14,254 | 13,054 | 14,529 |
| Short-term borrowings | 1,588 | 5,434 | 4,504 |
| Derivatives | 281 | 181 | 222 |
| Other provisions | 2,237 | 2,758 | 2,408 |
| Total current liabilities | 46,829 | 48,820 | 48,943 |
| Total equity and liabilities | 82,350 | 83,817 | 83,471 |
Change in consolidated equity
| SEKm | June 30, 2016 | June 30, 2015 | Dec. 31, 2015 |
|---|---|---|---|
| Opening balance | 15,005 | 16,468 | 16,468 |
| Total comprehensive income for the period | 816 | 1,432 | 305 |
| Share-based payments | -31 | 46 | 102 |
| Dividend to equity holders of the Parent Company | -1,868 | -1,868 | -1,868 |
| Dividend to non-controlling interests | — | — | -2 |
| Total transactions with equity holders | -1,899 | -1,822 | -1,768 |
| Closing balance | 13,922 | 16,078 | 15,005 |
Consolidated cash flow statement
| SEKm | Q2 2016 | Q2 2015 | First half 2016 | First half 2015 | Full year 2015 |
|---|---|---|---|---|---|
| Operations | |||||
| Operating income | 1,564 | 921 | 2,832 | 1,437 | 2,741 |
| Depreciation and amortization | 905 | 1,016 | 1,887 | 1,976 | 3,936 |
| Other non-cash items | 238 | 106 | 308 | 196 | 558 |
| Financial items paid, net1) | -117 | -107 | -178 | -123 | -513 |
| Taxes paid | -430 | -420 | -631 | -701 | -1,277 |
| Cash flow from operations, excluding change in operating assets and liabili ties |
2,160 | 1,516 | 4,218 | 2,785 | 5,445 |
| Change in operating assets and liabilities | |||||
| Change in inventories | 27 | 42 | -1,393 | -942 | -306 |
| Change in trade receivables | 11 | 123 | 763 | 1,928 | 1,672 |
| Change in accounts payable | 1,300 | 1,395 | 591 | 838 | 1,798 |
| Change in other operating assets, liabilities and provisions |
517 | 350 | -477 | -1,276 | -342 |
| Cash flow from change in operating assets and liabilities |
1,855 | 1,910 | -516 | 548 | 2,822 |
| Cash flow from operations | 4,015 | 3,426 | 3,702 | 3,333 | 8,267 |
| Investments | |||||
| Acquisition of operations | — | -78 | -3 | -78 | -91 |
| Capital expenditure in property, plant and equipment |
-554 | -671 | -1,093 | -1,327 | -3,027 |
| Capital expenditure in product development | -55 | -105 | -108 | -174 | -359 |
| Capital expenditure in software | -69 | -113 | -113 | -141 | -254 |
| Other | 257 | -71 | 364 | -113 | 328 |
| Cash flow from investments | -421 | -1,038 | -953 | -1,833 | -3,403 |
| Cash flow from operations and investments | 3,594 | 2,388 | 2,749 | 1,500 | 4,864 |
| Financing | |||||
| Change in short-term investments | 8 | — | 105 | 21 | -9 |
| Change in short-term borrowings | -154 | 209 | -472 | 5 | 84 |
| New long-term borrowings | — | 1,447 | — | 1,447 | 1,447 |
| Amortization of long-term borrowings | -2,656 | -1,904 | -2,660 | -1,909 | -2,632 |
| Dividend | -1,868 | -1,868 | -1,868 | -1,868 | -1,870 |
| Share-based payments | -3 | — | -57 | — | — |
| Cash flow from financing | -4,673 | -2,116 | -4,952 | -2,304 | -2,980 |
| Total cash flow | -1,079 | 272 | -2,203 | -804 | 1,884 |
| Cash and cash equivalents at beginning of period | 9,486 | 8,109 | 10,696 | 9,107 | 9,107 |
| Exchange-rate differences referring to cash and | |||||
| cash equivalents | 131 | -123 | 45 | -45 | -295 |
| Cash and cash equivalents at end of period | 8,538 | 8,258 | 8,538 | 8,258 | 10,696 |
1) For the period January 1 to June 30. Interests and similar items received SEK 52m (70), interests and similar items paid SEK –243m (–229) and other financial items paid SEK –59m (–25).
Key ratios
| SEKm unless otherwise stated | Q2 2016 | Q2 2015 | First half 2016 | First half 2015 | Full year 2015 |
|---|---|---|---|---|---|
| Net sales | 29,983 | 31,355 | 58,097 | 60,442 | 123,511 |
| Organic growth, % | -0.9 | 7.0 | 0.3 | 3.2 | 2.2 |
| Operating income | 1,564 | 921 | 2,832 | 1,437 | 2,741 |
| Margin, % | 5.2 | 2.9 | 4.9 | 2.4 | 2.2 |
| Income after financial items | 1,448 | 815 | 2,611 | 1,265 | 2,101 |
| Income for the period | 1,079 | 608 | 1,954 | 947 | 1,568 |
| Capital expenditure, property, plant and equipment | -554 | -671 | -1,093 | -1,327 | -3,027 |
| Operating cash flow after investments | 4,141 | 2,993 | 3,561 | 2,402 | 6,745 |
| Earnings per share, SEK1) | 3.75 | 2.12 | 6.80 | 3.30 | 5.45 |
| Equity per share, SEK | 48.44 | 55.94 | 48.44 | 55.94 | 52.21 |
| Capital-turnover rate, times/year | — | — | 5.3 | 4.5 | 5.0 |
| Return on net assets, % | — | — | 25.7 | 10.8 | 11.0 |
| Return on equity, % | — | — | 27.3 | 11.8 | 9.9 |
| Net debt | 7,726 | 9,208 | 7,726 | 9,208 | 6,407 |
| Net debt/equity ratio | 0.55 | 0.57 | 0.55 | 0.57 | 0.43 |
| Average number of shares excluding shares owned by Electrolux, million |
287.4 | 287.4 | 287.4 | 286.9 | 287.1 |
| Average number of employees | 55,770 | 57,675 | 55,822 | 58,529 | 58,265 |
1) Basic, based on average number of shares excluding shares held by Electrolux.
For definitions, see page 23.
Shares
| Number of shares | A–shares | B–shares | Shares, total | Shares held by Electrolux |
Shares held by other shareholders |
|---|---|---|---|---|---|
| Number of shares as of January 1, 2016 | 8,192,539 | 300,727,769 | 308,920,308 | 21,522,858 | 287,397,450 |
| Number of shares as of June 30, 2016 | 8,192,539 | 300,727,769 | 308,920,308 | 21,522,858 | 287,397,450 |
| As % of total number of shares | 7.0% |
Exchange rates
| SEK | June 30, 2016 | June 30, 2015 | Dec. 31, 2015 | |||
|---|---|---|---|---|---|---|
| Exchange rate | Average End of period | Average End of period | Average End of period | |||
| ARS | 0.5690 | 0.5859 | 0.9417 | 0.9064 | 0.9059 | 0.6481 |
| AUD | 6.31 | 6.15 | 6.47 | 6.33 | 6.31 | 6.13 |
| BRL | 2.64 | 2.28 | 2.82 | 2.65 | 2.57 | 2.15 |
| CAD | 6.55 | 6.30 | 6.73 | 6.66 | 6.57 | 6.06 |
| CHF | 8.67 | 8.47 | 8.75 | 8.85 | 8.71 | 8.50 |
| CLP | 0.0128 | 0.0122 | 0.0134 | 0.0129 | 0.0129 | 0.0119 |
| CNY | 1.28 | 1.28 | 1.33 | 1.33 | 1.34 | 1.30 |
| EUR | 9.42 | 9.28 | 9.34 | 9.22 | 9.35 | 9.19 |
| GBP | 11.40 | 11.94 | 12.71 | 12.95 | 12.84 | 12.45 |
| HUF | 0.0297 | 0.0296 | 0.0303 | 0.0293 | 0.0302 | 0.0293 |
| MXN | 0.4567 | 0.4677 | 0.5468 | 0.5256 | 0.5298 | 0.4865 |
| RUB | 0.1318 | 0.1207 | 0.1443 | 0.1478 | 0.1375 | 0.1152 |
| THB | 0.2416 | 0.2356 | 0.2515 | 0.2438 | 0.2454 | 0.2336 |
| USD | 8.49 | 8.36 | 8.30 | 8.24 | 8.40 | 8.41 |
Net sales by business area
| SEKm | Q2 2016 | Q2 2015 | First half 2016 | First half 2015 | Full year 2015 |
|---|---|---|---|---|---|
| Major Appliances Europe, Middle East and Africa | 8,897 | 8,699 | 17,898 | 17,307 | 37,179 |
| Major Appliances North America | 11,450 | 11,717 | 21,387 | 21,030 | 43,053 |
| Major Appliances Latin America | 3,659 | 4,476 | 7,302 | 9,737 | 18,546 |
| Major Appliances Asia/Pacific | 2,407 | 2,576 | 4,429 | 4,817 | 9,229 |
| Small Appliances | 1,858 | 2,198 | 3,785 | 4,337 | 8,958 |
| Professional Products | 1,712 | 1,689 | 3,296 | 3,214 | 6,546 |
| Total | 29,983 | 31,355 | 58,097 | 60,442 | 123,511 |
Change in net sales by business area
| Year–over–year, % | Q2 2016 | Q2 2016 in local currencies |
First half 2016 | First half 2016 in local currencies |
|---|---|---|---|---|
| Major Appliances Europe, Middle East and Africa | 2.3 | 5.2 | 3.4 | 6.2 |
| Major Appliances North America | -2.3 | -1.5 | 1.7 | 1.7 |
| Major Appliances Latin America | -18.3 | -6.7 | -25.0 | -9.3 |
| Major Appliances Asia/Pacific | -6.6 | -2.0 | -8.1 | -3.5 |
| Small Appliances | -15.5 | -12.3 | -12.7 | -9.2 |
| Professional Products | 1.4 | 2.5 | 2.6 | 4.1 |
| Total change | -4.4 | -0.8 | -3.9 | 0.4 |
Operating income by business area
| SEKm | Q2 2016 | Q2 2015 | First half 2016 | First half 2015 | Full year 20151) |
|---|---|---|---|---|---|
| Major Appliances Europe, Middle East and Africa | 567 | 426 | 1,120 | 797 | 2,167 |
| Margin, % | 6.4 | 4.9 | 6.3 | 4.6 | 5.8 |
| Major Appliances North America | 742 | 401 | 1,237 | 344 | 1,580 |
| Margin, % | 6.5 | 3.4 | 5.8 | 1.6 | 3.7 |
| Major Appliances Latin America | 69 | 107 | 100 | 284 | 463 |
| Margin, % | 1.9 | 2.4 | 1.4 | 2.9 | 2.5 |
| Major Appliances Asia/Pacific | 150 | 135 | 245 | 187 | 364 |
| Margin, % | 6.2 | 5.2 | 5.5 | 3.9 | 3.9 |
| Small Appliances | 6 | -4 | 50 | -12 | –63 |
| Margin, % | 0.3 | -0.2 | 1.3 | -0.3 | –0.7 |
| Professional Products | 222 | 220 | 427 | 390 | 862 |
| Margin, % | 13.0 | 13.0 | 13.0 | 12.1 | 13.2 |
| Common Group costs, etc. | -192 | -364 | -347 | -553 | –2,632 |
| Operating income | 1,564 | 921 | 2,832 | 1,437 | 2,741 |
| Margin, % | 5.2 | 2.9 | 4.9 | 2.4 | 2.2 |
1) Material profit or loss items in operating income by business area and in Common Group costs in 2015 are specified on page 21 and in Note 7 in the Annual Report 2015 .
Change in operating income by business area
| Year–over–year, % | Q2 2016 | Q2 2016 in local currencies |
First half 2016 | First half 2016 in local currencies |
|---|---|---|---|---|
| Major Appliances Europe, Middle East and Africa | 33.1 | 36.9 | 40.5 | 45.3 |
| Major Appliances North America | 85.0 | 88.8 | 259.6 | 275.9 |
| Major Appliances Latin America | -35.5 | -18.7 | -64.8 | -56.5 |
| Major Appliances Asia/Pacific | 11.1 | 18.9 | 31.0 | 44.7 |
| Small Appliances | 250.0 | 172.9 | 516.7 | 337.6 |
| Professional Products | 0.9 | 2.5 | 9.5 | 12.1 |
| Total change | 69.8 | 81.2 | 97.1 | 114.1 |
Working capital and net assets
| SEKm | June 30, 2016 |
% of annualized net sales |
June 30, 2015 |
% of annualized net sales |
Dec. 31, 2015 |
% of annualized net sales |
|---|---|---|---|---|---|---|
| Inventories | 16,093 | 13.1 | 15,297 | 12.4 | 14,179 | 11.5 |
| Trade receivables | 17,632 | 14.4 | 18,596 | 15.0 | 17,745 | 14.3 |
| Accounts payable | -27,894 | -22.7 | -26,414 | -21.4 | -26,467 | -21.4 |
| Provisions | -7,973 | -8,185 | -8,057 | |||
| Prepaid and accrued income and expenses | -9,602 | -7,942 | -9,406 | |||
| Taxes and other assets and liabilities | 38 | -374 | -228 | |||
| Working capital | -11,706 | -9.5 | -9,022 | -7.3 | -12,234 | -9.9 |
| Property, plant and equipment | 18,421 | 18,829 | 18,450 | |||
| Goodwill | 5,121 | 5,371 | 5,200 | |||
| Other non-current assets | 4,207 | 5,465 | 4,752 | |||
| Deferred tax assets and liabilities | 5,605 | 4,643 | 5,244 | |||
| Net assets | 21,648 | 17.6 | 25,286 | 20.4 | 21,412 | 17.3 |
| Annualized net sales, end of period ex change rates |
122,745 | 123,710 | 123,772 | |||
| Average net assets | 22,032 | 19.0 | 26,668 | 22.1 | 24,848 | 20.1 |
| Annualized net sales, average exchange rates |
116,194 | 120,884 | 123,511 |
Net assets by business area
| Assets | Equity and liabilities | Net assets | |||||||
|---|---|---|---|---|---|---|---|---|---|
| SEKm | June 30, 2016 |
June 30, 2015 |
Dec. 31, 2015 |
June 30, 2016 |
June 30, 2015 |
Dec. 31, 2015 |
June 30, 2016 |
June 30, 2015 |
Dec. 31, 2015 |
| Major Appliances Europe, Middle East and Africa |
21,314 | 21,363 | 21,746 | 18,098 | 16,355 | 19,326 | 3,216 | 5,008 | 2,420 |
| Major Appliances North America | 17,358 | 17,611 | 16,601 | 14,449 | 12,960 | 11,747 | 2,909 | 4,651 | 4,854 |
| Major Appliances Latin America | 12,307 | 12,974 | 11,692 | 6,022 | 6,258 | 5,893 | 6,285 | 6,716 | 5,799 |
| Major Appliances Asia/Pacific | 5,535 | 5,819 | 5,422 | 3,694 | 3,812 | 3,822 | 1,841 | 2,007 | 1,600 |
| Small Appliances | 4,194 | 4,866 | 4,551 | 2,742 | 3,450 | 3,251 | 1,452 | 1,416 | 1,300 |
| Professional Products | 3,283 | 3,216 | 3,070 | 2,402 | 2,145 | 2,188 | 881 | 1,071 | 882 |
| Other1) | 8,963 | 8,695 | 8,793 | 3,899 | 4,278 | 4,236 | 5,064 | 4,417 | 4,557 |
| Total operating assets and liabilities | 72,954 | 74,544 | 71,875 | 51,306 | 49,258 | 50,463 | 21,648 | 25,286 | 21,412 |
| Liquid funds | 8,988 | 8,759 | 11,199 | — | — | — | — | — | — |
| Total borrowings | — | — | — | 10,259 | 13,907 | 13,097 | — | — | — |
| Pension assets and liabilities | 408 | 514 | 397 | 6,863 | 4,574 | 4,906 | — | — | — |
| Dividend payable | — | — | — | — | — | — | — | — | — |
| Equity | — | — | — | 13,922 | 16,078 | 15,005 | — | — | — |
| Total | 82,350 | 83,817 | 83,471 | 82,350 | 83,817 | 83,471 | — | — | — |
1) Includes common functions and tax items.
Net sales and income per quarter
| SEKm | Q1 2016 | Q2 2016 | Q3 2016 | Q4 2016 | Full year 2016 |
Q1 2015 | Q2 2015 | Q3 2015 | Q4 2015 | Full year 2015 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net sales | 28,114 | 29,983 | 29,087 | 31,355 | 31,275 | 31,794 | 123,511 | |||
| Operating income | 1,268 | 1,564 | 516 | 921 | 1,506 | -202 | 2,741 | |||
| Margin, % | 4.5 | 5.2 | 1.8 | 2.9 | 4.8 | -0.6 | 2.2 | |||
| Income after financial items | 1,163 | 1,448 | 450 | 815 | 1,361 | -525 | 2,101 | |||
| Income for the period | 875 | 1,079 | 339 | 608 | 1,014 | -393 | 1,568 | |||
| Earnings per share, SEK1) | 3.04 | 3.75 | 1.18 | 2.12 | 3.53 | -1.38 | 5.45 | |||
| Number of shares excluding shares owned by Electrolux, million |
287.4 | 287.4 | 287.4 | 287.4 | 287.4 | 287.4 | 287.4 | |||
| Average number of shares excluding shares owned by Electrolux, million |
287.4 | 287.4 | 286.6 | 287.4 | 287.4 | 287.4 | 287.1 |
1) Basic, based on average number of shares excluding shares held by Electrolux.
Net sales and operating income by business area
| SEKm | Q1 2016 | Q2 2016 | Q3 2016 | Q4 2016 | Full year 2016 |
Q1 2015 | Q2 2015 | Q3 2015 | Q4 2015 | Full year 20151) |
|---|---|---|---|---|---|---|---|---|---|---|
| Major Appliances Europe, Middle East and Africa |
||||||||||
| Net sales | 9,001 | 8,897 | 8,608 | 8,699 | 9,540 | 10,332 | 37,179 | |||
| Operating income | 553 | 567 | 371 | 426 | 605 | 765 | 2,167 | |||
| Margin, % | 6.1 | 6.4 | 4.3 | 4.9 | 6.3 | 7.4 | 5.8 | |||
| Major Appliances North America | ||||||||||
| Net sales | 9,937 | 11,450 | 9,313 | 11,717 | 11,610 | 10,413 | 43,053 | |||
| Operating income | 495 | 742 | -57 | 401 | 743 | 493 | 1,580 | |||
| Margin, % | 5.0 | 6.5 | -0.6 | 3.4 | 6.4 | 4.7 | 3.7 | |||
| Major Appliances Latin America | ||||||||||
| Net sales | 3,643 | 3,659 | 5,261 | 4,476 | 4,190 | 4,619 | 18,546 | |||
| Operating income | 31 | 69 | 177 | 107 | 110 | 69 | 463 | |||
| Margin, % | 0.9 | 1.9 | 3.4 | 2.4 | 2.6 | 1.5 | 2.5 | |||
| Major Appliances Asia/Pacific | ||||||||||
| Net sales | 2,022 | 2,407 | 2,241 | 2,576 | 2,192 | 2,220 | 9,229 | |||
| Operating income | 95 | 150 | 52 | 135 | 54 | 123 | 364 | |||
| Margin, % | 4.7 | 6.2 | 2.3 | 5.2 | 2.5 | 5.5 | 3.9 | |||
| Small Appliances | ||||||||||
| Net sales | 1,927 | 1,858 | 2,139 | 2,198 | 2,169 | 2,452 | 8,958 | |||
| Operating income | 44 | 6 | -8 | -4 | 41 | -92 | -63 | |||
| Margin, % | 2.3 | 0.3 | -0.4 | -0.2 | 1.9 | -3.8 | -0.7 | |||
| Professional Products | ||||||||||
| Net sales | 1,584 | 1,712 | 1,525 | 1,689 | 1,574 | 1,758 | 6,546 | |||
| Operating income | 205 | 222 | 170 | 220 | 212 | 260 | 862 | |||
| Margin, % | 12.9 | 13.0 | 11.1 | 13.0 | 13.5 | 14.8 | 13.2 | |||
| Other | ||||||||||
| Net sales | — | — | — | — | — | — | — | |||
| Operating income, Common Group costs, etc. |
-155 | -192 | -189 | -364 | -259 | -1,820 | -2,632 | |||
| Total Group | ||||||||||
| Net sales | 28,114 | 29,983 | 29,087 | 31,355 | 31,275 | 31,794 | 123,511 | |||
| Operating income | 1,268 | 1,564 | 516 | 921 | 1,506 | -202 | 2,741 | |||
| Margin, % | 4.5 | 5.2 | 1.8 | 2.9 | 4.8 | -0.6 | 2.2 |
1) Material profit or loss items in operating income by business area and Common Group costs in 2015 are specified on page 21 and in Note 7 in the Annual Report 2015 .
Parent Company income statement
| SEKm | Q2 2016 | Q2 2015 | First half 2016 | First half 2015 | Full year 2015 |
|---|---|---|---|---|---|
| Net sales | 7,787 | 7,766 | 15,947 | 15,320 | 33,179 |
| Cost of goods sold | -6,457 | -6,596 | -13,055 | -12,928 | -28,005 |
| Gross operating income | 1,330 | 1,170 | 2,892 | 2,392 | 5,174 |
| Selling expenses | -784 | -885 | -1,733 | -1,819 | -3,855 |
| Administrative expenses | -389 | -361 | -706 | -734 | -1,789 |
| Other operating income | 1 | — | 1 | — | — |
| Other operating expenses | — | -282 | — | -282 | -519 |
| Operating income | 158 | -358 | 454 | -443 | -989 |
| Financial income | 1,491 | 1,393 | 1,714 | 1,975 | 3,830 |
| Financial expenses | 85 | -237 | -3 | -132 | -702 |
| Financial items, net | 1,576 | 1,156 | 1,711 | 1,843 | 3,128 |
| Income after financial items | 1,734 | 798 | 2,165 | 1,400 | 2,139 |
| Appropriations | 54 | 65 | 123 | 111 | 156 |
| Income before taxes | 1,788 | 863 | 2,288 | 1,511 | 2,295 |
| Taxes | -140 | 19 | -252 | -35 | 103 |
| Income for the period | 1,648 | 882 | 2,036 | 1,476 | 2,398 |
Parent Company balance sheet
| June 30, | June 30, | Dec. 31, | |
|---|---|---|---|
| SEKm | 2016 | 2015 | 2015 |
| Assets | |||
| Non–current assets | 35,204 | 34,965 | 35,214 |
| Current assets | 18,819 | 18,711 | 24,559 |
| Total assets | 54,023 | 53,676 | 59,773 |
| Equity and liabilities | |||
| Restricted equity | 4,652 | 4,562 | 4,562 |
| Non–restricted equity | 13,230 | 12,244 | 13,176 |
| Total equity | 17,882 | 16,806 | 17,738 |
| Untaxed reserves | 433 | 381 | 450 |
| Provisions | 1,356 | 1,521 | 1,446 |
| Non–current liabilities | 7,876 | 7,823 | 7,843 |
| Current liabilities | 26,476 | 27,145 | 32,296 |
| Total equity and liabilities | 54,023 | 53,676 | 59,773 |
Notes
Note 1 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 2015.
Note 2 Fair values and carrying amounts of financial assets and liabilities
| June 30, 2016 | June 30, 2015 | |||
|---|---|---|---|---|
| SEKm | Fair value | Carrying amount |
Fair value | Carrying amount |
| Per category | ||||
| Financial assets at fair value through profit and loss | 2,423 | 2,423 | 3,643 | 3,643 |
| Available for sale | 113 | 113 | 181 | 181 |
| Loans and receivables | 18,416 | 18,416 | 19,900 | 19,900 |
| Cash | 5,681 | 5,681 | 3 706 | 3,706 |
| Total financial assets | 26,633 | 26,633 | 27,430 | 27,430 |
| Financial liabilities at fair value through profit and loss | 281 | 281 | 180 | 180 |
| Financial liabilities measured at amortized cost | 37,705 | 37,568 | 39,983 | 39,793 |
| Total financial liabilities | 37,986 | 37,849 | 40,163 | 39,973 |
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.
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. At June 30, the fair value for Level 1 financial assets was SEK 2,345m (3,645) and for financial liabilities SEK 0m (0).
Level 2: Inputs other than quoted prices included in Level 1 that are observable for assets or liabilities either directly or indirectly. At June 30, the fair value of Level 2 financial assets was SEK 191m (179) and financial liabilities SEK 281m (180)
Level 3: Inputs for the assets or liabilities that are not entirely based on observable market data. Electrolux has no financial assets or liabilities qualifying for Level 3.
Note 3 Pledged assets and contingent liabilities
| SEKm | June 30, 2016 | June 30, 2015 | Dec.31, 2015 |
|---|---|---|---|
| Group | |||
| Pledged assets | 32 | 32 | 27 |
| Contingent liabilities | 1,705 | 2,755 | 1,312 |
| Parent Company | |||
| Pledged assets | — | — | — |
| Contingent liabilities | 1,616 | 3,155 | 1,615 |
Operations by business area yearly
| SEKm | 2015 | 2014 | 2013 | 20121) | 2011 |
|---|---|---|---|---|---|
| Major Appliances Europe, Middle East and Africa | |||||
| Net sales | 37,179 | 34,438 | 33,436 | 34,278 | 34,029 |
| Operating income | 2,167 | 232 | –481 | 178 | 675 |
| Margin, % | 5.8 | 0.7 | –1.4 | 0.5 | 2.0 |
| Major Appliances North America | |||||
| Net sales | 43,053 | 34,141 | 31,864 | 30,684 | 27,665 |
| Operating income | 1,580 | 1,714 | 2,136 | 1,347 | 146 |
| Margin, % | 3.7 | 5.0 | 6.7 | 4.4 | 0.5 |
| Major Appliances Latin America | |||||
| Net sales | 18,546 | 20,041 | 20,695 | 22,044 | 17,810 |
| Operating income | 463 | 1,069 | 979 | 1,590 | 820 |
| Margin, % | 2.5 | 5.3 | 4.7 | 7.2 | 4.6 |
| Major Appliances Asia/Pacific | |||||
| Net sales | 9,229 | 8,803 | 8,653 | 8,405 | 7,852 |
| Operating income | 364 | 438 | 116 | 746 | 736 |
| Margin, % | 3.9 | 5.0 | 1.3 | 8.9 | 9.4 |
| Small Appliances | |||||
| Net sales | 8,958 | 8,678 | 8,952 | 9,011 | 8,359 |
| Operating income | –63 | 200 | 309 | 461 | 543 |
| Margin, % | –0.7 | 2.3 | 3.5 | 5.1 | 6.5 |
| Professional Products | |||||
| Net sales | 6,546 | 6,041 | 5,550 | 5,571 | 5,882 |
| Operating income | 862 | 671 | 510 | 588 | 841 |
| Margin, % | 13.2 | 11.1 | 9.2 | 10.6 | 14.3 |
| Other | |||||
| Net sales | — | 1 | 1 | 1 | 1 |
| Operating income, common Group costs, etc. | –2,632 | –743 | –1,989 | –910 | –744 |
| Total Group | |||||
| Net sales | 123,511 | 112,143 | 109,151 | 109,994 | 101,598 |
| Operating income | 2,741 | 3,581 | 1,580 | 4,000 | 3,017 |
| Margin, % | 2.2 | 3.2 | 1.4 | 3.6 | 3.0 |
1) 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.
| Material profit or loss items in operating income1) | 2015 | 2014 | 2013 | 2012 | 2011 |
|---|---|---|---|---|---|
| Major Appliances Europe, Middle East and Africa | — | –1,212 | –828 | –927 | –34 |
| Major Appliances North America | –1582) | –392) | — | –105 | –104 |
| Major Appliances Latin America | — | –10 | — | — | — |
| Major Appliances Asia/Pacific | — | –10 | –351 | — | — |
| Small Appliances | –190 | — | –82 | — | — |
| Professional Products | — | — | — | — | — |
| Common Group cost | –1,9012) | –772) | –1,214 | — | — |
| Total Group | –2,249 | –1,348 | –2,475 | –1,032 | –138 |
1) For more information, see Note 7 in the Annual Report 2015.
2) Refers to costs related to the not completed acquisition of GE Appliances. Costs for preparatory integration work of SEK 39m for 2014 and SEK 158m for 2015 have been charged to operating income for Major Appliances North America. Common Group cost includes transaction costs of SEK 110m for 2014 and SEK 408m for 2015 and a termination fee paid to General Electric in December 2015 of USD 175m, corresponding to SEK 1,493m. In total, costs of SEK 2,059m related to GE Appliances were charged to operating income in 2015 of which SEK 63m in the first quarter SEK 195m in the second quarter, SEK 142m in the third quarter and SEK 1,659m in the fourth quarter.
Five-year review
| SEKm unless otherwise stated | 2015 | 2014 | 2013 | 20121) | 2011 |
|---|---|---|---|---|---|
| Net sales | 123,511 | 112,143 | 109,151 | 109,994 | 101,598 |
| Organic growth, % | 2.2 | 1.1 | 4.5 | 5.5 | 0.2 |
| Operating income | 2,741 | 3,581 | 1.580 | 4,000 | 3,017 |
| Margin, % | 2.2 | 3.2 | 1.4 | 3.6 | 3.0 |
| Income after financial items | 2,101 | 2,997 | 904 | 3,154 | 2,780 |
| Income for the period | 1,568 | 2,242 | 672 | 2,365 | 2,064 |
| Material profit or loss items in operating income2) | -2,249 | –1,348 | –2,475 | –1,032 | –138 |
| Capital expenditure, property, plant and equipment | –3,027 | –3,006 | –3,535 | 4,090 | 3,163 |
| Operating cash flow after investments | 6,745 | 6,631 | 2,412 | 5,273 | 3,407 |
| Earnings per share, SEK | 5.45 | 7.83 | 2.35 | 8.26 | 7.25 |
| Equity per share, SEK | 52.21 | 57.52 | 49.99 | 54.96 | 72.51 |
| Dividend per share, SEK | 6.50 | 6.50 | 6.50 | 6.50 | 6.50 |
| Capital-turnover rate, times/year | 5.0 | 4.5 | 4.0 | 4.1 | 4.6 |
| Return on net assets, % | 11.0 | 14.2 | 5.8 | 14.8 | 13.7 |
| Return on equity, % | 9.9 | 15.7 | 4.4 | 14.4 | 10.4 |
| Net debt | 6,407 | 9,631 | 10,653 | 10,164 | 6,367 |
| Net debt/equity ratio | 0.43 | 0.58 | 0.74 | 0.65 | 0.31 |
| Average number of shares excluding shares owned by Electrolux, million |
287.1 | 286.3 | 286.2 | 285.9 | 284.7 |
| Average number of employees | 58,265 | 60,038 | 60,754 | 59,478 | 52,916 |
1) 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.
2) For more information, see table on page 21 and Note 7 in the Annual Report. 2015.
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.
Financial goals
- Operating margin of >6%
- Capital-turnover rate >4 times
- Return on net assets >20%
- Average annual organic growth >4%
Definitions
This report includes financial measures as required by the financial reporting framework applicable to Electrolux, which is based on IFRS. In addition, there are other measures and indicators that are used to follow-up, analyze and manage the business and to provide Electrolux stakeholders with useful financial information on the Group's financial position, performance and development in a consistent way. These other measures and indicators are considered essential in supporting the Group's financial goals to achieve a combination of continuous growth, high profitability, a stable cash flow, and an optimal capital base to generate a high total return for Electrolux shareholders. Thus, there are measures related to growth, profitability and capital, share-based measures and capital indicators which are considered relevant to present on a continuous basis. Below is a list of definitions of all measures and indicators used, referred to and presented in this report.
Computation of average amounts and annualized income statement measures
In computation of key ratios where averages of capital balances are related to income statement measures, the average capital balances are based on the opening balance and all quarter-end closing balances included in the reporting period, and the income statement measures are annualized, translated at average rates for the period. In computation of key ratios where end-of-period capital balances are related to income statement measures, the latter are annualized, translated at end of-period exchange rates. Adjustments are made for acquired and divested operations
Growth measures
Change in net sales
Current year net sales for the period less previous year net sales for the period as a percentage of previous year net sales for the period.
Organic growth
Change in net sales, adjusted for acquisitions, divestments and changes in exchange rates.
Acquired growth
Change in net sales less organic growth. Acquired growth relates to net sales reported by acquired operations within 12 months after the acquisition date.
Profitability measures
Operating margin (EBIT margin) Operating income (EBIT) expressed as a percentage of net sales.
Return on net assets Operating income (annualized) expressed as a percentage of average net assets.
Return on equity Income for the period (annualized) expressed as a percentage of average total equity.
Capital measures
Net debt/equity ratio Net debt in relation to total equity.
Equity/assets ratio Total equity as a percentage of total assets less liquid funds.
Capital turnover-rate Net sales (annualized) divided by average net assets.
Share-based measures
Earnings per share
Income for the period attributable to equity holders of the Parent Company divided by the average number of shares excluding shares held by Electrolux.
Equity per share
Total equity divided by total number of shares excluding shares held by Electrolux.
Capital indicators
Liquid funds
Cash and cash equivalents, short-term investments, financial derivative assets1) and prepaid interest expenses and accrued interest income1).
Working capital
Total current assets exclusive of liquid funds, less non-current other provisions and total current liabilities exclusive of total short-term borrowings.
Net assets
Total assets exclusive of liquid funds and pension plan assets, less deferred tax liabilities, non-current other provisions and total current liabilities exclusive of total shortterm borrowings.
Total borrowings
Long-term borrowings and short-term borrowings, financial derivative liabilities1), accrued interest expenses and prepaid interest income1).
Total short-term borrowings
Short-term borrowings, financial derivative liabilities1), accrued interest expenses and prepaid interest income1).
Interest-bearing liabilities
Long-term borrowings and short-term borrowings exclusive of liabilities related to trade receivables with recourse1).
Financial net debt Total borrowings less liquid funds.
Net provision for post-employment benefits Provisions for post-employment benefits less pension plan assets.
Net debt
Financial net debt and net provision for post-employment benefits.
Other measures
Operating cash flow after investments Cash flow from operations and investments adjusted for financial items paid, taxes paid and acquisitions/divestments of operations.
1) See table Net debt on page 8.
Shareholders' information
President and CEO Jonas Samuelson's comments on the second quarter results 2016 Today's press release is available on the Electrolux website www.electroluxgroup.com/ir
Telephone conference 09.00 CET
A telephone conference is held at 09.00 CET today, July 20. The conference will be chaired by Jonas Samuelson, President and CEO of Electrolux. Mr. Samuelson will be accompanied by Anna Ohlsson-Leijon, CFO.
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
Slide presentation for download: www.electroluxgroup.com/ir
Link to webcast: www.electroluxgroup.com/q2-2016
For further information, please contact: Catarina Ihre, Vice President Investor Relations at +46 8 738 60 87
Merton Kaplan, Analyst Investor Relations at +46 8 738 70 06
Calendar 2016
Interim report January - June July 20 Interim report January - September October 28
Website: www.electroluxgroup.com