AI assistant
Electrolux — Interim / Quarterly Report 2016
Apr 28, 2016
2907_10-q_2016-04-28_306f5915-e026-4610-8a2b-4f80e8d95d26.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer
Interim Report January - March 2016
Stockholm, April 28, 2016
Highlights of the first quarter of 2016
- Net sales amounted to SEK 28,114m (29,087).
- Organic sales growth was 1.8% and acquired growth was 0.1%, while currency translation had a negative impact of -5.2% on net sales.
- Improved results across most business areas.
- Strong results for Major Appliances EMEA and Professional Products.
- Continued recovery for Major Appliances North America.
- Operating income increased to SEK 1,268m (516), corresponding to a margin of 4.5% (1.8).
- Income for the period was SEK 875m (339), and earnings per share was SEK 3.04 (1.18).
Financial overview
| SEKm | Q1 2016 | Q1 2015 | Change, % |
|---|---|---|---|
| Net sales | 28,114 | 29,087 | -3 |
| Organic growth, % | 1.8 | -0.5 | — |
| Acquired growth, % | 0.1 | 0.1 | — |
| Changes in exchange rates, % | -5.2 | 13.9 | — |
| Operating income | 1,268 | 516 | 146 |
| Margin, % | 4.5 | 1.8 | — |
| Income after financial items | 1,163 | 450 | 158 |
| Income for the period | 875 | 339 | 158 |
| Earnings per share, SEK1) | 3.04 | 1.18 | — |
| Operating cash flow after investments | -580 | -591 | 2 |
1) Basic based on an average of 287.4 (286.6) million shares for the first quarter, excluding shares held by Electrolux.
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 first quarter
Market demand for core appliances in Western Europe increased by 3% in the first quarter. Demand in Eastern Europe was unchanged and the market in Russia stabilized at very low levels.
Market demand for core appliances in North America increased by 8%.
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 first quarter in summary
- Organic sales growth for Major Appliances EMEA, Major Appliances North America and Professional Products.
- Strong results for Major Appliances EMEA and Professional Products.
- Continued earnings recovery for Major Appliances North America.
- Weak market environment in Brazil impacted sales and earnings in Latin America.
- Results for Major Appliances Asia/Pacific improved due to favorable development in Australia, New Zealand and Southeast Asia.
- Actions to improve profitability for Small Appliances are in progress.
- Currency headwinds continued to impact earnings negatively.
| SEKm | Q1 2016 | Q1 2015 | Change, % |
|---|---|---|---|
| Net sales | 28,114 | 29,087 | -3.3 |
| Change in net sales, %, whereof | |||
| Organic growth | 1.8 | -0.5 | — |
| Acquisitions | 0.1 | 0.1 | — |
| Changes in exchange rates | -5.2 | 13.9 | — |
| Operating income | |||
| Major Appliances Europe, Middle East and Africa | 553 | 371 | 49 |
| Major Appliances North America | 495 | -57 | n.m. |
| Major Appliances Latin America | 31 | 177 | -82 |
| Major Appliances Asia/Pacific | 95 | 52 | 83 |
| Small Appliances | 44 | -8 | n.m. |
| Professional Products | 205 | 170 | 21 |
| Other, Common Group costs, etc. | -155 | -189 | n.m. |
| Operating income | 1,268 | 516 | 146 |
| Margin, % | 4.5 | 1.8 | — |
Net sales for the Electrolux Group decreased by 3.3% in the first quarter of 2016. Organic sales growth was 1.8% and acquisitions had a positive impact on sales of 0.1%. Currency translation had a negative impact on sales of -5.2%. Major Appliances EMEA, Major Appliances North America and Professional Products reported organic sales growth. Sales for Major Appliances Latin America were impacted by weak markets. Sales for Major Appliances Asia/Pacific declined due to lower sales activities in China. Sales for Small Appliances also declined mainly as a result of measures to reposition operations and exiting unprofitable product categories.
Operating income increased to SEK 1,268m (516), corresponding to a margin of 4.5% (1.8).
Operating income for Major Appliances EMEA was strong. Increased sales volumes, product-mix improvements and higher efficiency contributed to the positive earnings trend.
Operating income for Major Appliances North America improved year-over-year, mainly as a result of higher sales volumes and lower product costs.
Continued weak markets had a negative impact on earnings in Latin America.
Operating income for Major Appliances Asia/Pacific improved primarily due to a positive development in Australia, New Zealand and Southeast Asia.
Operating income for Small Appliances improved. Activities to restore profitability are in progress.
Professional Products continued to report a strong earnings trend.
Effects of changes in exchange rates
Changes in exchange rates had a negative impact of SEK -720m on operating income year-over-year. The impact of transaction effects was SEK -658m. The negative impact refers to a stronger US dollar against several currencies primarily in Latin America,compared with the same period previous year. This was partly mitigated by price/ mix increases. Translation effects in the quarter amounted to SEK -62m.
Financial net
Net financial items for the first quarter amounted to SEK -105m (–66). The financial net for the first quarter previous year included a positive currency impact.
Income for the period
Income for the period amounted to SEK 875m (339), corresponding to SEK 3.04 (1.18) in earnings per share.
Events during the first quarter of 2016
January 11. Keith McLoughlin retired from Electrolux and was succeeded by Jonas Samuelson as President and CEO
The Board appointed Jonas Samuelson, the former Head of the business area Major Appliances EMEA, new President and CEO of Electrolux as of February 1, 2016.
January 20. Electrolux tops industry for the 5th year in global sustainability ranking
Electrolux has been ranked Industry Leader Household Durables in the RobecoSAM Sustainability Yearbook, an annual rating of the sustainability performance among more than 2,000 of the world's largest companies.
January 28. New heads of Major Appliances EMEA and Major Appliances North America
Daniel Arler was appointed new Head of Major Appliances EMEA. He was previously Head of the Kitchen product line within the business area. Alan Shaw was appointed new Head of Major Appliances North America. His most recent position was President of Husqvarna AB's Consumer Brands division.
February 23. New CFO and Head of Small Appliances
Anna Ohlsson-Leijon, former CFO of the business area Major Appliances EMEA, was appointed new CFO of AB Electrolux. Anna Ohlsson-Leijon succeeded Tomas Eliasson, who has left the company. Ola Nilsson, former Head of the Laundry product line within Major Appliances EMEA, was appointed new Head of Small Appliances.
February 24. Capital Markets Day
During Electrolux Capital Markets Day held in Stockholm, CEO Jonas Samuelson and other senior managers of the company presented a status update on the Group's strategy, as well as an overview of the current business environment and general expectations for the year.
March 21. Electrolux presents For the Better initiative in 2015 Sustainability Report
The initiative makes sustainability an even more integrated part of doing business at Electrolux. From defining new goals in product development and manufacturing, to inspiring and supporting community initiatives around the world, For the Better sets the agenda until 2020 and beyond.
April 6. Electrolux Annual General Meeting 2016
Petra Hedengran, Hasse Johansson, Ronnie Leten, Bert Nordberg, Fredrik Persson and Ulrika Saxon were re-elected 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.
For more information, visit www.electroluxgroup.com
Share of sales by business area in the first quarter of 2016 Operating income and margin
The EBIT margin 12m is excluding costs related to GE Appliances, see page 20.
Business areas
Major Appliances Europe, Middle East and Africa
Demand in Western Europe increased by 3%, improving in all markets. Growth was particularly strong in Italy, Germany, and the UK. Overall, demand in Eastern Europe was unchanged year-over-year. Market demand improved in most markets, including Russia, which stabilized at a very low level. Overall, market demand in Europe increased by nearly 3%.
Electrolux operations in EMEA reported strong organic sales growth of 7% in the first quarter. This growth was mainly a result of increased sales volumes and an improved product mix, which more than offset continued price pressure. Sales increased in most markets both in Western and Eastern Europe and the Group continued to gain market shares under premium brands within built-in kitchen products and laundry products. 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, product-mix improvements and increased cost efficiency.
| Industry shipments of core appliances in Europe, units, year-over-year, % | Q1 2016 | Q1 2015 | Full year 2015 |
|---|---|---|---|
| Western Europe | 3 | 4 | 5 |
| Eastern Europe (excluding Turkey) | 0 | -10 | -17 |
| Total Europe | 3 | 1 | -1 |
| SEKm | |||
| Net sales | 9,001 | 8,608 | 37,179 |
| Organic growth, % | 7.1 | 3.0 | 4.4 |
| Operating income | 553 | 371 | 2,167 |
| Operating margin, % | 6.1 | 4.3 | 5.8 |
Major Appliances North America
In the first quarter, market demand for core appliances in North America increased by 8% year-over-year. Market demand for major appliances, including microwave ovens and home-comfort products, such as room air-conditioners, rose by 4%.
In this favorable market environment, Electrolux operations in North America reported organic sales growth of 6% in the quarter. Sales volumes of all product categories in core appliances increased as well as sales volumes of room air-conditioners and dehumidifiers.
Operating income for the first quarter improved mainly as a result of higher sales volumes and increased cost efficiency. Activities to improve efficiency at the cooking plant in Memphis, Tennessee, are progressing according to plan.
Operating income and margin
| Industry shipments of appliances in the US, units, year-over-year, % | Q1 2016 | Q1 2015 | Full year 2015 |
|---|---|---|---|
| Core appliances | 8 | 1 | 6 |
| Microwave ovens and home-comfort products | -3 | -6 | 14 |
| Total Major Appliances US | 4 | 1 | 8 |
| SEKm | |||
| Net sales | 9,937 | 9,313 | 43,053 |
| Organic growth, % | 5.71) | -3.6 | 4.9 |
| Operating income | 495 | -57 | 1,580 |
| Operating margin, % | 5.0 | -0.6 | 3.7 |
1) The organic growth in the quarter was negatively impacted by -0.2% related to the transfer of operations under the Kelvinator brand to the business area Professional Products.
Major Appliances Latin America
In the first quarter, the macro-economic environment in Brazil weakened further and impacted market demand for core appliances, which declined significantly year-overyear. Demand in several other Latin American markets, such as Argentina, also declined. However, market demand in Chile increased somewhat during the period.
Electrolux operations in Latin America continued to be impacted by weakening market conditions and organic sales declined by 11% during the quarter. Overall sales volumes decreased in line with the market.
Operating income deteriorated. The Group continued to take actions to adjust the cost base to the lower demand. Price increases partly offset continued currency headwinds.
| SEKm | Q1 2016 | Q1 2015 | Full year 2015 |
|---|---|---|---|
| Net sales | 3,643 | 5,261 | 18,546 |
| Organic growth, % | -11.3 | 2.0 | -1.5 |
| Operating income | 31 | 177 | 463 |
| Operating margin, % | 0.9 | 3.4 | 2.5 |
Major Appliances Asia/Pacific
In the first quarter, overall market demand for core appliances in Australia is estimated to have declined year-overyear. Market demand in Southeast Asia displayed a mixed pattern, but increased somewhat overall, while demand in China slowed somewhat.
Electrolux organic sales declined during the first quarter. Repositioning and reduced sales activities in China continued to impact overall sales. Sales in Australia and New Zealand continued to show favorable sales trends mainly as a result of higher sales volumes of both core appliances and air-conditioners and higher prices. Sales in Southeast Asia increased somewhat.
Operating income improved year-over-year, primarily due to a positive development in Australia, New Zealand and Southeast Asia. All regions showed positive earnings trends.
The relocation of production of refrigerators from Orange in Australia to the Group's production facility in Rayong in Thailand was completed at the beginning of April and the production at the plant in Orange has now ceased.
| SEKm | Q1 2016 | Q1 2015 | Full year 2015 |
|---|---|---|---|
| Net sales | 2,022 | 2,241 | 9,229 |
| Organic growth, % | -5.4 | -2.3 | -5.1 |
| Acquisitions, % | – | 1.0 | 0.8 |
| Operating income | 95 | 52 | 364 |
| Operating margin, % | 4.7 | 2.3 | 3.9 |
Operating income and margin
Small Appliances
In the first quarter, market demand for vacuum cleaners in Europe, North America and Brazil is estimated to have declined year-over-year.
Electrolux organic sales declined by 6% in the quarter. Europe displayed strong sales growth, while most other regions declined primarily as a result of reduced sales activities. Actions were taken to reposition operations and exit unprofitable product categories, mainly in North America. Weak markets also negatively impacted sales.
Operating income improved year-over-year. A positive regional sales mix impacted earnings as sales increased in the premium market 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 | Q1 2016 | Q1 2015 | Full year 2015 |
|---|---|---|---|
| Net sales | 1,927 | 2,139 | 8,958 |
| Organic growth, % | -6.1 | -5.5 | -3.8 |
| Operating income | 44 | -8 | -63 |
| Operating margin, % | 2.3 | -0.4 | -0.7 |
Professional Products
Overall market demand in the first 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 emering markets declined.
Electrolux reported organic sales growth of 4% in the first quarter. Sales increased in several markets and were particularly strong in Western Europe and Japan. A strong product offering in both food-service and laundry equipment contributed to this positive sales trend. The acquisition last year of the professional dishwasher manufacturer in China, Veetsan Commercial Machinery Co. Ltd, had a positive impact of 1.4% on sales.
Operating income and margin improved year-over-year mainly as a result of higher sales volumes and increased operational efficiency.
Operating income and margin
| SEKm | Q1 2016 | Q1 2015 | Full year 2015 |
|---|---|---|---|
| Net sales | 1,584 | 1,525 | 6,546 |
| Organic growth, % | 4.31) | 3.0 | 2.8 |
| Acquisitions, % | 1.4 | — | 1.2 |
| Operating income | 205 | 170 | 862 |
| Operating margin, % | 12.9 | 11.1 | 13.2 |
1) The organic growth in the quarter was positively impacted by 1.2% related to the transfer of operations under the Kelvinator brand in North America from the business area Major Appliances North America.
Cash flow
Cash flow from operations and investments in the first quarter of 2016 was at the same level as in the previous year and amounted to SEK -845m (-888).
Cash flow for the first quarter is normally low and reflects a seasonal pattern with build-up of inventories.
The deterioration in cash flow from working capital compared with the corresponding period of the previous year refers mainly to the operations in Latin America and North America. The decline in sales in Latin America is reflected in a lower cash-flow contribution. The healthy sales trend in North America and build-up of inventories are also reflected in the cash flow.
Operating cash flow after investments
| SEKm | Q1 2016 | Q1 2015 | Full year 2015 |
|---|---|---|---|
| Operating income adjusted for non-cash items1) | 2,320 | 1,566 | 7,235 |
| Change in operating assets and liabilities | -2,371 | -1,362 | 2,822 |
| Operating cash flow | -51 | 204 | 10,057 |
| Investments in fixed assets | -529 | -795 | -3,312 |
| Operating cash flow after investments | -580 | -591 | 6,745 |
| Acquisitions and divestments of operations | -3 | — | -91 |
| Operating cash flow after structural changes | -583 | -591 | 6,654 |
| Financial items paid, net2) | -61 | -16 | -513 |
| Taxes paid | -201 | -281 | -1,277 |
| Cash flow from operations and investments | -845 | -888 | 4,864 |
| Share-based payments | -54 | — | — |
| Dividend | — | — | -1,870 |
| Total cash flow, excluding changes in loans and short–term investments |
-899 | -888 | 2,994 |
1) Operating income adjusted for depreciation, amortization and other non-cash items.
2) For the period January 1 to March 31. Interests and similar items received SEK 28m (35), interests and similar items paid SEK -63m (–48) and other financial items paid SEK –26m (–3).
Financial position
Net debt
The financial net debt as of March 31, 2016, of SEK 3,100m, increased by SEK 1,202m compared to SEK 1,898m as of December 31, 2015, as a result of the seasonally low cash flow in the first quarter. Net provisions for post-employment benefits increased to SEK 5,968m. In total, net debt increased by SEK 2,661m in the first quarter.
Long-term borrowings as of March 31, 2016, including long-term borrowings with maturities within 12 months, amounted to SEK 10,907m with average maturity of 2.6 years, compared to SEK 11,000m and 2.8 years at the end of 2015. In 2016, long-term borrowings in the amount of SEK 2,646m will mature.
Liquid funds as of March 31, 2016, amounted to SEK 9,894m (8,764), excluding short-term back-up facilities.
Net assets and working capital
Average net assets for 2016 amounted to SEK 22,225m (27,360), corresponding to 19.8% (23.5) of annualized net sales. Net assets as of March 31, 2016, amounted to SEK 23,037m (28,620).
Working capital as of March 31, 2016, amounted to SEK –9,882m (–7,407), corresponding to –8.9% (–6.3) of annualized net sales.
The return on net assets was 22.8% (7.5), and the return on equity was 24.2% (8.5).
| Net debt | ||||
|---|---|---|---|---|
| SEKm | March 31, 2016 | March 31, 2015 | Dec. 31, 2015 | |
| Borrowings | 12,994 | 14,341 | 13,097 | |
| Liquid funds1) | 9,894 | 8,764 | 11,199 | |
| Financial net debt | 3,100 | 5,577 | 1,898 | |
| Net provisions for post–employment benefits | 5,968 | 5,674 | 4,509 | |
| Net debt | 9,068 | 11,251 | 6,407 | |
| Net debt/equity ratio | 0.65 | 0.73 | 0.43 | |
| Equity | 13,969 | 15,501 | 15,005 | |
| Equity per share, SEK | 48.61 | 53.94 | 52.21 | |
| Return on equity, % | 24.2 | 8.5 | 9.9 | |
| Equity/assets ratio, % | 19.5 | 19.8 | 20.8 | |
1) Electrolux has one unused committed back-up multicurrency revolving credit facility of EUR 500m, approximately SEK 4,600m maturing in 2018. Electrolux has also two unused committed credit facilities, one of USD 300m, approximately SEK 2,400m maturing in 2018 and one of USD 150m, approximately SEK 1,200m 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 March 31, 2016, the Group had a total of 3,310 (3,111) cases pending, representing approximately 3,377 (approximately 3,170) plaintiffs. During the first quarter of 2016, 359 new cases with 359 plaintiffs were filed and
308 pending cases with approximately 308 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 unviels blast chiller for households and other innovations in taste at Eurocucina 2016 |
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 in the first quarter of 2016 amounted to SEK 8,160m (7,554) of which SEK 6,646m (6,114) referred to sales to Group companies and SEK 1,514m (1,440) to external customers. Income after financial items was SEK 431m (602), including dividends from subsidiaries in the amount of SEK 102m (449). Income for the period amounted to SEK 388m (594).
Capital expenditure in tangible and intangible assets was SEK 42m (29). Liquid funds at the end of the period amounted to SEK 6,753m, 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 13,495m, as against SEK 13,176m at the start of the year.
The income statement and balance sheet for the Parent Company are presented on page 18.
Stockholm, April 28, 2016
AB Electrolux (publ) 556009-4178
Jonas Samuelson President and CEO
The report has not been audited.
Consolidated income statement
| SEKm | Q1 2016 | Q1 2015 | Full year 2015 |
|---|---|---|---|
| Net sales | 28,114 | 29,087 | 123,511 |
| Cost of goods sold | -22,344 | -23,947 | -99,913 |
| Gross operating income | 5,770 | 5,140 | 23,598 |
| Selling expenses | -3,026 | -3,090 | -12,719 |
| Administrative expenses | -1,380 | -1,447 | -6,019 |
| Other operating income/expenses | -96 | -87 | -2,119 |
| Operating income | 1,268 | 516 | 2,741 |
| Margin, % | 4.5 | 1.8 | 2.2 |
| Financial items, net | -105 | -66 | -640 |
| Income after financial items | 1,163 | 450 | 2,101 |
| Margin, % | 4.1 | 1.5 | 1.7 |
| Taxes | -288 | -111 | -533 |
| Income for the period | 875 | 339 | 1,568 |
| Items that will not be reclassified to income for the period: | |||
| Remeasurement of provisions for post-employment benefits | -1,576 | -795 | 343 |
| Income tax relating to items that will not be reclassified | 443 | 179 | -114 |
| -1,133 | -616 | 229 | |
| Items that may be reclassified subsequently to income for the period: | |||
| Available-for-sale instruments | -20 | 10 | -39 |
| Cash flow hedges | -37 | 17 | -28 |
| Exchange-rate differences on translation of foreign operations | -669 | 1,152 | -1,454 |
| Income tax relating to items that may be reclassified | 2 | -26 | 29 |
| -724 | 1,153 | -1,492 | |
| Other comprehensive income, net of tax | -1,857 | 537 | -1,263 |
| Total comprehensive income for the period | -982 | 876 | 305 |
| Income for the period attributable to: | |||
| Equity holders of the Parent Company | 875 | 339 | 1,566 |
| Non-controlling interests | — | — | 2 |
| Total | 875 | 339 | 1,568 |
| Total comprehensive income for the period attributable to: |
|||
| Equity holders of the Parent Company | -981 | 874 | 307 |
| Non-controlling interests | -1 | 2 | -2 |
| Total | -982 | 876 | 305 |
| Earnings per share, SEK | 3.04 | 1.18 | 5.45 |
| Diluted, SEK | 3.03 | 1.17 | 5.42 |
| Number of shares after buy-backs, million | 287.4 | 287.4 | 287.4 |
| Average number of shares after buy-backs, million | 287.4 | 286.6 | 287.1 |
| Diluted, million | 288.7 | 288.5 | 288.9 |
Consolidated balance sheet
| SEKm | March 31, 2016 | March 31, 2015 | Dec.31, 2015 |
|---|---|---|---|
| Assets | |||
| Property, plant and equipment | 17,971 | 19,628 | 18,450 |
| Goodwill | 4,942 | 5,604 | 5,200 |
| Other intangible assets | 3,144 | 3,839 | 3,401 |
| Investments in associates | 211 | 230 | 209 |
| Deferred tax assets | 6,186 | 5,837 | 5,889 |
| Financial assets | 267 | 323 | 284 |
| Pension plan assets | 384 | 450 | 397 |
| Other non-current assets | 785 | 1,260 | 858 |
| Total non-current assets | 33,890 | 37,171 | 34,688 |
| Inventories | 15,390 | 15,868 | 14,179 |
| Trade receivables | 16,890 | 19,236 | 17,745 |
| Tax assets | 611 | 916 | 730 |
| Derivatives | 143 | 365 | 149 |
| Other current assets | 5,026 | 5,130 | 5,176 |
| Short-term investments | 11 | 78 | 108 |
| Cash and cash equivalents | 9,486 | 8,109 | 10,696 |
| Total current assets | 47,557 | 49,702 | 48,783 |
| Total assets | 81,447 | 86,873 | 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 | -2,462 | 898 | -1,739 |
| Retained earnings | 11,952 | 10,117 | 12,264 |
| Equity attributable to equity holders of the Parent Company | 13,940 | 15,465 | 14,975 |
| Non-controlling interests | 29 | 36 | 30 |
| Total equity | 13,969 | 15,501 | 15,005 |
| Long-term borrowings | 8,261 | 9,580 | 8,323 |
| Deferred tax liabilities | 587 | 694 | 645 |
| Provisions for post-employment benefits | 6,352 | 6,124 | 4,906 |
| Other provisions | 5,682 | 5,784 | 5,649 |
| Total non-current liabilities | 20,882 | 22,182 | 19,523 |
| Accounts payable | 25,522 | 25,860 | 26,467 |
| Tax liabilities | 731 | 1,115 | 813 |
| Dividend payable | — | 1,868 | — |
| Short-term liabilities | 13,393 | 12,915 | 14,529 |
| Short-term borrowings | 4,373 | 4,430 | 4,504 |
| Derivatives | 344 | 256 | 222 |
| Other provisions | 2,233 | 2,746 | 2,408 |
| Total current liabilities | 46,596 | 49,190 | 48,943 |
| Total equity and liabilities | 81,447 | 86,873 | 83,471 |
Change in consolidated equity
| SEKm | March 31, 2016 | March 31, 2015 | Dec. 31, 2015 |
|---|---|---|---|
| Opening balance | 15,005 | 16,468 | 16,468 |
| Total comprehensive income for the period | -982 | 876 | 305 |
| Share-based payments | -54 | 25 | 102 |
| Dividend to equity holders of the Parent Company | — | -1,868 | -1,868 |
| Dividend to non-controlling interests | — | — | -2 |
| Total transactions with equity holders | -54 | -1,843 | -1,768 |
| Closing balance | 13,969 | 15,501 | 15,005 |
Consolidated cash flow statement
| SEKm | Q1 2016 | Q1 2015 | Full year 2015 |
|---|---|---|---|
| Operations | |||
| Operating income | 1,268 | 516 | 2,741 |
| Depreciation and amortization | 982 | 960 | 3,936 |
| Other non-cash items | 70 | 90 | 558 |
| Financial items paid, net1) | -61 | -16 | -513 |
| Taxes paid | -201 | -281 | -1,277 |
| Cash flow from operations, excluding change in operating assets and liabilities |
2,058 | 1,269 | 5,445 |
| Change in operating assets and liabilities | |||
| Change in inventories | -1,420 | -984 | -306 |
| Change in trade receivables | 752 | 1,805 | 1,672 |
| Change in accounts payable | -709 | -557 | 1,798 |
| Change in other operating assets, liabilities and provisions |
-994 | -1,626 | -342 |
| Cash flow from change in operating assets and liabilities | -2,371 | -1,362 | 2,822 |
| Cash flow from operations | -313 | -93 | 8,267 |
| Investments | |||
| Acquisition of operations | -3 | — | -91 |
| Capital expenditure in property, plant and equipment | -539 | -656 | -3,027 |
| Capital expenditure in product development | -53 | -69 | -359 |
| Capital expenditure in software | -44 | -28 | -254 |
| Other | 107 | -42 | 328 |
| Cash flow from investments | -532 | -795 | -3,403 |
| Cash flow from operations and investments | -845 | -888 | 4,864 |
| Financing | |||
| Change in short-term investments | 97 | 21 | -9 |
| Change in short-term borrowings | -318 | -204 | 84 |
| New long-term borrowings | — | — | 1,447 |
| Amortization of long-term borrowings | -4 | -5 | -2,632 |
| Dividend | — | — | -1,870 |
| Share-based payments | -54 | — | — |
| Cash flow from financing | -279 | -188 | -2,980 |
| Total cash flow | -1,124 | -1,076 | 1,884 |
| Cash and cash equivalents at beginning of period | 10,696 | 9,107 | 9,107 |
| Exchange-rate differences referring to cash and cash equivalents | -86 | 78 | -295 |
| Cash and cash equivalents at end of period | 9,486 | 8,109 | 10,696 |
1) For the period January 1 to March 31. Interests and similar items received SEK 28m (35), interest and similar items paid SEK –63m (–48) and other financial items paid SEK –26m (–3).
Key ratios
| SEKm unless otherwise stated | Q1 2016 | Q1 2015 | Full year 2015 |
|---|---|---|---|
| Net sales | 28,114 | 29,087 | 123,511 |
| Organic growth, % | 1.8 | -0.5 | 2.2 |
| Operating income | 1,268 | 516 | 2,741 |
| Margin, % | 4.5 | 1.8 | 2.2 |
| Income after financial items | 1,163 | 450 | 2,101 |
| Income for the period | 875 | 339 | 1,568 |
| Capital expenditure, property, plant and equipment | -539 | -656 | -3,027 |
| Operating cash flow after investments | -580 | -591 | 7,492 |
| Earnings per share, SEK1) | 3.04 | 1.18 | 5.45 |
| Equity per share, SEK | 48.61 | 53.94 | 52.21 |
| Capital-turnover rate, times/year | 5.1 | 4.3 | 5.0 |
| Return on net assets, % | 22.8 | 7.5 | 11.0 |
| Return on equity, % | 24.2 | 8.5 | 9.9 |
| Net debt | 9,068 | 11,251 | 6,407 |
| Net debt/equity ratio | 0.65 | 0.73 | 0.43 |
| Average number of shares excluding shares owned by Electrolux, million | 287.4 | 286.6 | 287.1 |
| Average number of employees | 55,779 | 59,295 | 58,265 |
1) Basic, based on average number of shares, excluding shares held by Electrolux. For definitions, see page 22.
Shares
| Shares held | |||||
|---|---|---|---|---|---|
| Outstanding | Outstanding | Outstanding | Shares held | by other | |
| Number of shares | A–shares | B–shares | shares, total | by Electrolux | 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 March 31, 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 | March 31, 2016 | March 31, 2015 | |||||
|---|---|---|---|---|---|---|---|
| Exchange rate | Average | End of period | Average | End of period | Average | End of period | |
| ARS | 0.5935 | 0.5557 | 0.9513 | 0.9802 | 0.9059 | 0.6481 | |
| AUD | 6.14 | 6.23 | 6.47 | 6.56 | 6.31 | 6.13 | |
| BRL | 2.17 | 2.28 | 2.91 | 2.69 | 2.57 | 2.15 | |
| CAD | 6.18 | 6.26 | 6.67 | 6.76 | 6.57 | 6.06 | |
| CHF | 8.47 | 8.44 | 8.63 | 8.88 | 8.71 | 8.50 | |
| CLP | 0.0121 | 0.0121 | 0.0133 | 0.0138 | 0.0129 | 0.0119 | |
| CNY | 1.29 | 1.25 | 1.33 | 1.39 | 1.34 | 1.30 | |
| EUR | 9.27 | 9.23 | 9.37 | 9.29 | 9.35 | 9.19 | |
| GBP | 12.05 | 11.65 | 12.56 | 12.77 | 12.84 | 12.45 | |
| HUF | 0.0297 | 0.0294 | 0.0305 | 0.0310 | 0.0302 | 0.0293 | |
| MXN | 0.4739 | 0.4709 | 0.5506 | 0.5626 | 0.5298 | 0.4865 | |
| RUB | 0.1154 | 0.1209 | 0.1346 | 0.1488 | 0.1375 | 0.1152 | |
| THB | 0.2360 | 0.2305 | 0.2531 | 0.2653 | 0.2454 | 0.2336 | |
| USD | 8.41 | 8.10 | 8.26 | 8.63 | 8.40 | 8.41 |
Net sales by business area
| SEKm | Q1 2016 | Q1 2015 | Full year 2015 |
|---|---|---|---|
| Major Appliances Europe, Middle East and Africa | 9,001 | 8,608 | 37,179 |
| Major Appliances North America | 9,937 | 9,313 | 43,053 |
| Major Appliances Latin America | 3,643 | 5,261 | 18,546 |
| Major Appliances Asia/Pacific | 2,022 | 2,241 | 9,229 |
| Small Appliances | 1,927 | 2,139 | 8,958 |
| Professional Products | 1,584 | 1,525 | 6,546 |
| Other | — | — | — |
| Total | 28,114 | 29,087 | 123,511 |
Change in net sales by business area
| Q1 2016 in local |
||
|---|---|---|
| Year–over–year, % | Q1 2016 | currencies |
| Major Appliances Europe, Middle East and Africa | 4.6 | 7.1 |
| Major Appliances North America | 6.7 | 5.7 |
| Major Appliances Latin America | -30.8 | -11.3 |
| Major Appliances Asia/Pacific | -9.8 | -5.4 |
| Small Appliances | -9.9 | -6.1 |
| Professional Products | 3.9 | 5.7 |
| Total change | -3.3 | 1.9 |
Operating income by business area
| SEKm | Q1 2016 | Q1 2015 | Full year 20151) |
|---|---|---|---|
| Major Appliances Europe, Middle East and Africa | 553 | 371 | 2,167 |
| Margin, % | 6.1 | 4.3 | 5.8 |
| Major Appliances North America | 495 | -57 | 1,580 |
| Margin, % | 5.0 | -0.6 | 3.7 |
| Major Appliances Latin America | 31 | 177 | 463 |
| Margin, % | 0.9 | 3.4 | 2.5 |
| Major Appliances Asia/Pacific | 95 | 52 | 364 |
| Margin, % | 4.7 | 2.3 | 3.9 |
| Small Appliances | 44 | -8 | –63 |
| Margin, % | 2.3 | -0.4 | –0.7 |
| Professional Products | 205 | 170 | 862 |
| Margin, % | 12.9 | 11.1 | 13.2 |
| Common Group costs, etc. | -155 | -189 | –2,632 |
| Operating income | 1,268 | 516 | 2,741 |
| Margin, % | 4.5 | 1.8 | 2.2 |
1) Material profit or loss items in operating income by business area and Common Group costs in 2015 are specified on page 20 and in Note 7 in the Annual Report 2015 .
Change in operating income by business area
| Year–over–year, % | Q1 2016 | Q1 2016 in local currencies |
|---|---|---|
| Major Appliances Europe, Middle East and Africa | 49.1 | 55.8 |
| Major Appliances North America | 968.4 | 863.2 |
| Major Appliances Latin America | -82.5 | -78.2 |
| Major Appliances Asia/Pacific | 82.7 | 123.3 |
| Small Appliances | 650.0 | 455.2 |
| Professional Products | 20.6 | 24.6 |
| Total change | 145.7 | 179.3 |
Working capital and net assets
| SEKm | March 31, 2016 |
% of annualized net sales |
March 31, 2015 |
% of annualized net sales |
Dec. 31, 2015 |
% of annualized net sales |
|---|---|---|---|---|---|---|
| Inventories | 15,390 | 13.9 | 15,868 | 13.5 | 14,179 | 11.5 |
| Trade receivables | 16,890 | 15.2 | 19,236 | 16.4 | 17,745 | 14.3 |
| Accounts payable | -25,522 | -23.0 | -25,860 | -22.0 | -26,467 | -21.4 |
| Provisions | -7,915 | -8,530 | -8,057 | |||
| Prepaid and accrued income and expenses | -8,373 | -9,598 | -9,406 | |||
| Taxes and other assets and liabilities | -352 | 1,477 | -228 | |||
| Working capital | -9,882 | -8.9 | -7,407 | -6.3 | -12,234 | -9.9 |
| Property, plant and equipment | 17,971 | 19,628 | 18,450 | |||
| Goodwill | 4,942 | 5,604 | 5,200 | |||
| Other non-current assets | 4,407 | 5,652 | 4,752 | |||
| Deferred tax assets and liabilities | 5,599 | 5,143 | 5,244 | |||
| Net assets | 23,037 | 20.8 | 28,620 | 24.3 | 21,412 | 17.3 |
| Average net assets | 22,225 | 19.8 | 27,360 | 23.5 | 24,848 | 20.1 |
Net assets by business area
| Assets | Equity and liabilities | Net assets | |||||||
|---|---|---|---|---|---|---|---|---|---|
| SEKm | March 31, 2016 |
March 31, 2015 |
Dec. 31, 2015 |
March 31, 2016 |
March 31, 2015 |
Dec. 31, 2015 |
March 31, 2016 |
March 31, 2015 |
Dec. 31, 2015 |
| Major Appliances Europe, Middle East and Africa |
20,999 | 21,788 | 21,746 | 18,015 | 16,589 | 19,326 | 2,984 | 5,199 | 2,420 |
| Major Appliances North America | 17,129 | 18,388 | 16,601 | 12,259 | 11,558 | 11,747 | 4,870 | 6,830 | 4,854 |
| Major Appliances Latin America | 11,214 | 13,926 | 11,692 | 5,516 | 7,012 | 5,893 | 5,698 | 6,914 | 5,799 |
| Major Appliances Asia/Pacific | 5,327 | 5,945 | 5,422 | 3,437 | 3,583 | 3,822 | 1,890 | 2,362 | 1,600 |
| Small Appliances | 4,210 | 5,207 | 4,551 | 2,890 | 3,896 | 3,251 | 1,320 | 1,311 | 1,300 |
| Professional Products | 3,233 | 3,050 | 3,070 | 2,286 | 2,027 | 2,188 | 947 | 1,023 | 882 |
| Other1) | 9,057 | 9,355 | 8,793 | 3,729 | 4,374 | 4,236 | 5,328 | 4,981 | 4,557 |
| Total operating assets and liabilities | 71,169 | 77,659 | 71,875 | 48,132 | 49,039 | 50,463 | 23,037 | 28,620 | 21,412 |
| Liquid funds | 9,894 | 8,764 | 11,199 | — | — | — | — | — | — |
| Interest-bearing liabilities | — | — | — | 12,994 | 14,341 | 13,097 | — | — | — |
| Pension assets and liabilities | 384 | 450 | 397 | 6,352 | 6,124 | 4,906 | — | — | — |
| Dividend payable | — | — | — | — | 1,868 | — | — | — | — |
| Equity | — | — | — | 13,969 | 15,501 | 15,005 | — | — | — |
| Total | 81,447 | 86,873 | 83,471 | 81,447 | 86,873 | 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 | 29,087 | 31,355 | 31,275 | 31,794 | 123,511 | ||||
| Operating income | 1,268 | 516 | 921 | 1,506 | -202 | 2,741 | ||||
| Margin, % | 4.5 | 1.8 | 2.9 | 4.8 | -0.6 | 2.2 | ||||
| Income after financial items | 1,163 | 450 | 815 | 1,361 | -525 | 2,101 | ||||
| Income for the period | 875 | 339 | 608 | 1,014 | -393 | 1,568 | ||||
| Earnings per share, SEK1) | 3.04 | 1.18 | 2.12 | 3.53 | -1.38 | 5.45 | ||||
| Number of shares after buy-backs, million |
287.4 | 287.4 | 287.4 | 287.4 | 287.4 | 287.4 | ||||
| Average number of shares after buy-backs, million |
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 year1) 2015 |
|---|---|---|---|---|---|---|---|---|---|---|
| Major Appliances Europe, Middle East and Africa |
||||||||||
| Net sales | 9,001 | 8,608 | 8,699 | 9,540 | 10,332 | 37,179 | ||||
| Operating income | 553 | 371 | 426 | 605 | 765 | 2,167 | ||||
| Margin, % | 6.1 | 4.3 | 4.9 | 6.3 | 7.4 | 5.8 | ||||
| Major Appliances North America | ||||||||||
| Net sales | 9,937 | 9,313 | 11,717 | 11,610 | 10,413 | 43,053 | ||||
| Operating income | 495 | -57 | 401 | 743 | 493 | 1,580 | ||||
| Margin, % | 5.0 | -0.6 | 3.4 | 6.4 | 4.7 | 3.7 | ||||
| Major Appliances Latin America | ||||||||||
| Net sales | 3,643 | 5,261 | 4,476 | 4,190 | 4,619 | 18,546 | ||||
| Operating income | 31 | 177 | 107 | 110 | 69 | 463 | ||||
| Margin, % | 0.9 | 3.4 | 2.4 | 2.6 | 1.5 | 2.5 | ||||
| Major Appliances Asia/Pacific | ||||||||||
| Net sales | 2,022 | 2,241 | 2,576 | 2,192 | 2,220 | 9,229 | ||||
| Operating income | 95 | 52 | 135 | 54 | 123 | 364 | ||||
| Margin, % | 4.7 | 2.3 | 5.2 | 2.5 | 5.5 | 3.9 | ||||
| Small Appliances | ||||||||||
| Net sales | 1,927 | 2,139 | 2,198 | 2,169 | 2,452 | 8,958 | ||||
| Operating income | 44 | -8 | -4 | 41 | -92 | -63 | ||||
| Margin, % | 2.3 | -0.4 | -0.2 | 1.9 | -3.8 | -0.7 | ||||
| Professional Products | ||||||||||
| Net sales | 1,584 | 1,525 | 1,689 | 1,574 | 1,758 | 6,546 | ||||
| Operating income | 205 | 170 | 220 | 212 | 260 | 862 | ||||
| Margin, % | 12.9 | 11.1 | 13.0 | 13.5 | 14.8 | 13.2 | ||||
| Other | ||||||||||
| Net sales | – | — | — | — | — | — | ||||
| Operating income, common group costs, etc. |
-155 | -189 | -364 | -259 | -1,820 | -2,632 | ||||
| Total Group | ||||||||||
| Net sales | 28,114 | 29,087 | 31,355 | 31,275 | 31,794 | 123,511 | ||||
| Operating income | 1,268 | 516 | 921 | 1,506 | -202 | 2,741 | ||||
| Margin, % | 4.5 | 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 20 and in Note 7 in the Annual Report 2015 .
Parent Company income statement
| SEKm | Q1 2016 | Q1 2015 | Full year 2015 |
|---|---|---|---|
| Net sales | 8,160 | 7,554 | 33,179 |
| Cost of goods sold | -6,598 | -6,332 | -28,005 |
| Gross operating income | 1,562 | 1,222 | 5,174 |
| Selling expenses | -949 | -934 | -3,855 |
| Administrative expenses | -317 | -373 | -1,789 |
| Other operating expenses | — | — | -519 |
| Operating income | 296 | -85 | -989 |
| Financial income | 223 | 582 | 3,830 |
| Financial expenses | -88 | 105 | -702 |
| Financial items, net | 135 | 687 | 3,128 |
| Income after financial items | 431 | 602 | 2,139 |
| Appropriations | 69 | 46 | 156 |
| Income before taxes | 500 | 648 | 2,295 |
| Taxes | -112 | -54 | 103 |
| Income for the period | 388 | 594 | 2,398 |
Parent Company balance sheet
| SEKm | March 31, 2016 |
March 31, 2015 |
Dec. 31, 2015 |
|---|---|---|---|
| Assets | |||
| Non–current assets | 35,131 | 35,210 | 35,214 |
| Current assets | 23,836 | 21,361 | 24,559 |
| Total assets | 58,967 | 56,571 | 59,773 |
| Equity and liabilities | |||
| Restricted equity | 4,562 | 4,562 | 4,562 |
| Non–restricted equity | 13,495 | 11,355 | 13,176 |
| Total equity | 18,057 | 15,917 | 17,738 |
| Untaxed reserves | 442 | 389 | 450 |
| Provisions | 1,507 | 1,570 | 1,446 |
| Non–current liabilities | 7,793 | 9,135 | 7,843 |
| Current liabilities | 31,168 | 29,560 | 32,296 |
| Total equity and liabilities | 58,967 | 56,571 | 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
| March 31, 2016 | March 31, 2015 | ||||
|---|---|---|---|---|---|
| SEKm | Fair value | Carrying amount |
Fair value | Carrying amount |
|
| Per category | |||||
| Financial assets at fair value through profit and loss | 3,629 | 3,629 | 2,809 | 2,809 | |
| Available for sale | 117 | 117 | 187 | 187 | |
| Loans and receivables | 17,555 | 17,555 | 20,684 | 20,684 | |
| Cash | 5,496 | 5,496 | 4,431 | 4,431 | |
| Total financial assets | 26,797 | 26,797 | 28,111 | 28,111 | |
| Financial liabilities at fair value through profit and loss | 344 | 344 | 256 | 256 | |
| Financial liabilities measured at amortized cost | 38,038 | 37,856 | 39,580 | 39,387 | |
| Total financial liabilities | 38,382 | 38,200 | 39,836 | 39,643 |
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 March 31, the fair value for Level 1 financial assets was SEK 3,603m (2,631) 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 March 31, the fair value of Level 2 financial assets was SEK 143m (365) and financial liabilities SEK 344m (256)
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.
| SEKm | March 31, 2016 | March 31, 2015 | Dec.31, 2015 |
|---|---|---|---|
| Group | |||
| Pledged assets | 29 | 41 | 27 |
| Contingent liabilities | 1,496 | 3,094 | 1,312 |
| Parent Company | |||
| Pledged assets | — | — | — |
| Contingent liabilities | 1,587 | 3,239 | 1,615 |
Note 3 Pledged assets and contingent liabilities
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.
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 | 7,492 | 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 20 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 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 interestbearing financial receivables less operating liabilities and non-interest-bearing provisions.
Total borrowings
Total borrowings consist of interest-bearing liabilities, fairvalue 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 Jonas Samuelson's comments
on the first-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, April 28. 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/q1-2016
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
Calendar 2016
Interim report January - March April 28 Interim report January - June July 20 Interim report January - September October 28
Website: www.electroluxgroup.com