AI assistant
Electrolux — Interim / Quarterly Report 2017
Oct 27, 2017
2907_ir_2017-10-27_ecc46728-9b60-495f-a438-e61f9cdd1198.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer
Interim Report January - September 2017
Stockholm, October 27, 2017
Highlights of the third quarter of 2017
• Net sales amounted to SEK 29,309m (30,852).
- Organic sales declined by 3.2%, currency translation had a negative impact of 3.2%, contribution from acquisitions and divestments was 1.4%.
- Operating income increased to SEK 1,960m (1,826), corresponding to a margin of 6.7% (5.9).
- Operating margins improved across business areas and four business areas achieved an operating margin above 7%.
- Operating cash flow after investments amounted to SEK 2.3bn (3.0).
- Income for the period increased to SEK 1,424m (1,267), and earnings per share was SEK 4.96 (4.41).
Financial overview
| Nine months | Nine months | ||||
|---|---|---|---|---|---|
| Q3 2017 | Q3 2016 | Change, % | 2017 | 2016 | Change, % |
| 29,309 | 30,852 | -5.0 | 89,694 | 88,949 | 0.8 |
| -3.2 | -1.6 | -2.0 | -0.4 | ||
| 1.8 | 0.0 | 1.2 | 0.1 | ||
| -0.4 | 0.0 | -0.4 | 0.0 | ||
| -3.2 | 0.2 | 2.0 | -2.7 | ||
| 1,960 | 1,826 | 7 | 5,438 | 4,658 | 17 |
| 6.7 | 5.9 | 6.1 | 5.2 | ||
| 1,874 | 1,725 | 9 | 5,061 | 4,336 | 17 |
| 1,424 | 1,267 | 12 | 3,815 | 3,221 | 18 |
| 4.96 | 4.41 | 13.27 | 11.21 | ||
| 2,287 | 2,965 | -23 | 4,799 | 6,526 | -26 |
| - | - | - | 35.0 | 28.7 | |
1) Basic, based on an average of 287.4 (287.4) million shares for the third quarter and 287.4 (287.4) million shares for the first nine months of 2017, excluding shares held by Electrolux.
For definitions, see page 25.
About Electrolux
Electrolux shapes living for the better by reinventing taste, care and wellbeing experiences, making life more enjoyable and sustainable for millions of people. As a leading global appliance company, we place the consumer at the heart of everything we do. Through our brands, including Electrolux, AEG, Anova, Frigidaire, Westinghouse and Zanussi, we sell more than 60 million household and professional products in more than 150 markets every year. In 2016, Electrolux had sales of SEK 121 billion and employed 55,000 people around the world. For more information, go to www.electroluxgroup.com.
AB Electrolux (publ) 556009-4178
Market overview
Market overview for the third quarter
In the third quarter, market demand for core appliances in Europe increased by 1% year-over-year. Demand in Western Europe was stable while demand in Eastern Europe increased by 2%.
Market demand for core appliances in the US increased by 3%.
INDUSTRY SHIPMENTS OF CORE APPLIANCES IN EUROPE* INDUSTRY SHIPMENTS OF CORE APPLIANCES IN THE US*
Market demand for appliances in Australia, China and Southeast Asia is estimated to have increased. Demand for core appliances in Brazil, Argentina and Chile also improved.
Sources: Europe: Electrolux estimates, North America: AHAM. For other markets, there are no comprehensive market statistics.
The third quarter in summary
- Operating income and margin for Major Appliances EMEA improved.
- Major Appliances North America reported stable operating margin development.
- Strong organic growth and continued earnings recovery in Major Appliances Latin America.
- Favorable margin trend for Major Appliances Asia/Pacific continued.
- Operating income for Home Care & SDA improved significantly.
- Continued profitable growth for Professional Products across most regions.
- Acquisition of the European kitchen hoods company Best completed in August.
| Nine months | Nine months | |||||
|---|---|---|---|---|---|---|
| SEKm | Q3 2017 | Q3 2016 | Change, % | 2017 | 2016 | Change, % |
| Net sales | 29,309 | 30,852 | -5.0 | 89,694 | 88,949 | 0.8 |
| Change in net sales, %, whereof | ||||||
| Organic growth | -3.2 | -1.6 | -2.0 | -0.4 | ||
| Acquisitions | 1.8 | 0.0 | 1.2 | 0.1 | ||
| Divestments | -0.4 | 0.0 | -0.4 | 0.0 | ||
| Changes in exchange rates | -3.2 | 0.2 | 2.0 | -2.7 | ||
| Operating income | ||||||
| Major Appliances Europe, Middle East and Africa | 749 | 680 | 10 | 1,882 | 1,800 | 5 |
| Major Appliances North America | 719 | 824 | -13 | 2,310 | 2,061 | 12 |
| Major Appliances Latin America | 77 | 19 | 303 | 207 | 119 | 74 |
| Major Appliances Asia/Pacific | 214 | 208 | 3 | 535 | 453 | 18 |
| Home Care & SDA | 80 | 34 | 135 | 227 | 84 | 170 |
| Professional Products | 272 | 234 | 16 | 779 | 661 | 18 |
| Other, Common Group costs, etc. | -150 | -173 | 13 | -503 | -520 | 3 |
| Operating income | 1,960 | 1,826 | 7 | 5,438 | 4,658 | 17 |
| Margin, % | 6.7 | 5.9 | 6.1 | 5.2 |
Net sales for the Electrolux Group declined by 5.0% in the quarter. Organic sales declined by 3.2%, currency translation had a negative impact of 3.2% and the net contribution of acquisitions and divestments was 1.4%.
Major Appliances Latin America and Professional Products reported organic sales growth. Sales for Major Appliances Latin America were positively impacted by good growth in Brazil and Argentina. Professional Products reported organic sales growth for both the food and laundry segments.
Focus on the most profitable product categories and weak markets impacted sales for Major Appliances EMEA. Sales for Major Appliances North America were affected by lower sales volumes of products under private labels, continued price pressure and major new product transitions. Sales for Major Appliances Asia/ Pacific and Home Care & SDA declined somewhat.
Operating income increased to SEK 1,960m (1,826), corresponding to a margin of 6.7% (5.9).
Operating income and margin improved across the business areas. Product mix improvements and higher cost efficiency contributed to the favorable earnings trend during the quarter.
Earnings for Major Appliances EMEA increased as a result of mix improvements and lower operational costs. Major Appliances North America continued to report a stable margin development supported by increased operational efficiency. Operating income for Major Appliances Latin America continued to recover and improved year-over-year and Major Appliances Asia/ Pacific reported a favorable earnings trend. Results for Home Care & SDA improved significantly. The performance of Professional Products remained stable across regions.
Effects of changes in exchange rates
Changes in exchange rates had a negative yearover-year impact of SEK 189m on operating income in the quarter. The impact of transaction effects was SEK -149m and related mainly to a weaker Egyptian pound and British pound. Translation effects in the quarter amounted to SEK -40m.
Financial net
Net financial items for the third quarter amounted to SEK -86m (–101).
Income for the period
Income for the period amounted to SEK 1,424m (1,267), corresponding to SEK 4.96 (4.41) in earnings per share.
Events during the third quarter of 2017
July 7. Electrolux to acquire European kitchen hoods company Best
In July Electrolux agreed to acquire Best, a European manufacturer of innovative and well-designed kitchen hoods. The acquisition enables Electrolux to develop a fully comprehensive offering of built-in cooking solutions and will further support long-term profitable growth in the region. The acquisition was completed in the beginning of August.
August 18. Electrolux partners with sustainability festival The Stockholm Act
Electrolux was proud to be a contributing partner of the inaugural The Stockholm Act; a festival that began August 21 to raise awareness for sustainable development towards 2030.
August 31. Electrolux launches game-changing robotic vacuum cleaner
Electrolux has introduced a robotic vacuum cleaner with a revolutionary design and game-changing technology that takes the quality of autonomous cleaning to a new level. The product will be launched in Europe and Asia this year under the Electrolux and AEG brands.
September 1. Electrolux appoints new Head of Investor Relations
Electrolux has appointed Sophie Arnius as Head of Investor Relations as from latest January 20, 2018. Sophie Arnius is currently Director Investor Relations at Swedish metals company Boliden.
September 8. Electrolux retains industry leadership in Dow Jones Sustainability Indices
Electrolux has been named Industry Leader of the Household Durables category in the Dow Jones Sustainability World Index (DJSI World). It is the eleventh consecutive year that Electrolux receives this recognition in the assessment, which is published by RobecoSAM.
September 27. Nomination Committee appointed for Electrolux Annual General Meeting 2018
The members of the Nomination Committee have been appointed based on the ownership structure as of August 31, 2017, see page 9.
For more information, visit www.electroluxgroup.com
First nine months of 2017
Net sales for Electrolux in the first nine months of 2017 amounted to SEK 89,694m (88,949). Organic sales declined by 2.0%, the net contribution from acquisitions and divestment was 0.8% and currency translation had a positive impact of 2.0%.
Operating income increased to SEK 5,438m (4,658), corresponding to a margin of 6.1% (5.2).
Income for the period amounted to SEK 3,815m (3,221), corresponding to SEK 13.27 (11.21) in earnings per share.
SHARE OF SALES BY BUSINESS AREA IN THE THIRD QUARTER OF 2017 OPERATING INCOME AND MARGIN
Business areas
Major Appliances Europe, Middle East and Africa
In the third quarter, overall market demand in Europe increased by 1% year-over-year. Demand in Western Europe was stable. Market demand increased across most markets while demand in the UK continued to decline. Demand in Eastern Europe rose by 2%.
Electrolux operations in EMEA reported an organic sales decline of 1.1% for the quarter. Acquisitions had a positive impact of 2.5 % on sales and referred to Kwikot and Best. Continued focus on the most profitable product categories improved the product mix and the business area continued to gain market shares under premium brands. Weak markets in the UK and MEA negatively impacted sales volumes in the quarter.
Operating income and margin improved. Mix improvements and increased cost efficiency offset the negative impact of lower volumes, currency headwinds and raw-material cost increases.
The acquisition of the European kitchen hoods company Best was completed in August. For more information, see page 21.
| Industry shipments of core appliances in Europe, units, year-over-year,% |
Q3 2017 | Q3 2016 | Nine months 2017 |
Nine months 2016 |
Full year 2016 |
|---|---|---|---|---|---|
| Western Europe | 0 | 0 | 0 | 3 | 3 |
| Eastern Europe (excluding Turkey) | 2 | 2 | 3 | 3 | 4 |
| Total Europe | 1 | 1 | 1 | 3 | 3 |
| SEKm | |||||
| Net sales | 9,422 | 9,579 | 27,610 | 27,477 | 37,844 |
| Organic growth,% | -1.1 | 2.1 | -0.5 | 4.7 | 3.5 |
| Acquisitions,% | 2.5 | — | 1.8 | — | — |
| Operating income | 749 | 680 | 1,882 | 1,800 | 2,546 |
| Operating margin,% | 7.9 | 7.1 | 6.8 | 6.6 | 6.7 |
Major Appliances North America
In the third quarter, market demand for core appliances in the US grew by 3% year-over-year. Market demand for major appliances, including microwave ovens and home-comfort products improved by 4%.
Electrolux operations in North America reported an organic sales decline of 10.8% in the quarter. Lower sales volumes under private labels, continued price pressure in the market and major new product transitions had a negative impact on sales. However, product-portfolio management improved the product mix.
Operating income declined but the margin remained stable. Price pressure, lower volumes and higher costs for raw materials had a negative impact on results in the quarter, while increased cost efficiency contributed to earnings.
OPERATING INCOME AND MARGIN
| Industry shipments of appliances in the US, | Nine months | Nine months | |||
|---|---|---|---|---|---|
| units, year-over-year, % | Q3 2017 | Q3 2016 | 2017 | 2016 | Full year 2016 |
| Core appliances | 3 | 0 | 4 | 4 | 6 |
| Microwave ovens and home-comfort products | 13 | -1 | 11 | -3 | -1 |
| Total Major Appliances US | 4 | 0 | 6 | 2 | 3 |
| SEKm | |||||
| Net sales | 9,544 | 11,189 | 31,093 | 32,576 | 43,402 |
| Organic growth, %1) | -10.8 | -4.6 | -6.6 | -0.5 | -0.9 |
| Operating income | 719 | 824 | 2,310 | 2,061 | 2,671 |
| Operating margin, % | 7.5 | 7.4 | 7.4 | 6.3 | 6.2 |
1) The organic growth in the third quarter, the first nine months and full year of 2016 was negatively impacted by 0.2%, 0.2% and 0.2%, respectively, related to the transfer of operations under the Kelvinator brand in North America to the business area Professional Products.
Major Appliances Latin America
In the third quarter, market demand for core appliances in Brazil continued to improve and showed growth. Demand in Argentina and Chile also increased in the quarter.
Electrolux operations in Latin America reported an organic sales growth of 7.4%. The favorable market trend in major markets such as Brazil and Argentina contributed to the positive sales development. Electrolux sales volumes increased across categories in the major markets of the region.
Operating income continued to recover and improved year-over-year. This is a result of higher volumes and improved cost-efficiency, which offset the negative impact of lower price/mix and higher costs for raw materials.
In October, Electrolux acquired the Continental brand in Latin America. The acquisition will enable Electrolux to further expand market coverage in the region, see page 10. OPERATING INCOME AND MARGIN
| SEKm | Q3 2017 | Q3 2016 | Nine months 2017 |
Nine months 2016 |
Full year 2016 |
|---|---|---|---|---|---|
| Net sales | 4,132 | 3,968 | 12,290 | 11,270 | 15,419 |
| Organic growth, % | 7.4 | -6.2 | 0.7 | -8.3 | -10.8 |
| Operating income | 77 | 19 | 207 | 119 | -68 |
| Operating margin, % | 1.9 | 0.5 | 1.7 | 1.1 | -0.4 |
Major Appliances Asia/Pacific
In the third quarter, overall market demand for appliances in Australia, China and Southeast Asia is estimated to have increased.
Organic sales for Electrolux declined by 1.6% in the quarter. Acquisitions had a positive impact of 0.5% on sales and referred to Vintec. Sales increased in Australia, New Zealand and South East Asia while sales in China were impacted by lower sales of air-conditioners, compared to strong sales in the third quarter of the previous year.
Operating income and margin improved. Operations in Australia and Southeast Asia reported a stable earnings trend.
OPERATING INCOME AND MARGIN
| Nine months | Nine months | ||||
|---|---|---|---|---|---|
| SEKm | Q3 2017 | Q3 2016 | 2017 | 2016 | Full year 2016 |
| Net sales | 2,415 | 2,515 | 7,501 | 6,944 | 9,380 |
| Organic growth, % | -1.6 | 10.7 | 4.2 | 1.1 | 1.3 |
| Acquisitions, % | 0.5 | 0.7 | 0.9 | 0.2 | 0.5 |
| Operating income | 214 | 208 | 535 | 453 | 626 |
| Operating margin, % | 8.9 | 8.3 | 7.1 | 6.5 | 6.7 |
Home Care & Small Domestic Appliances
In the third quarter, the overall market for vacuum cleaners increased, driven mainly by non-corded handsticks which grew significantly across most regions. Demand for corded vacuum cleaners improved in Europe but declined in Asia Pacific.
Organic sales for Electrolux declined by 0.8% in the quarter. Sales increased in Europe and Latin America and the product mix improved as a result of active product portfolio management. The acquired smart kitchen appliance company Anova had a positive impact of 5.6% on sales while the divestment of the Eureka brand in the US in 2016, had a negative impact of 5.9% on sales.
Operating income continued to improve and increased significantly year-over-year. A positive mix trend and cost efficiencies contributed to earnings.
OPERATING INCOME AND MARGIN
| SEKm | Q3 2017 | Q3 2016 | Nine months 2017 |
Nine months 2016 |
Full year 2016 |
|---|---|---|---|---|---|
| Net sales | 1,898 | 1,960 | 5,562 | 5,745 | 8,183 |
| Organic growth, % | -0.8 | -10.3 | -2.5 | -9.6 | -8.2 |
| Acquisitions, % | 5.6 | — | 3.4 | — | — |
| Divestments, % | -5.9 | — | -6.7 | — | — |
| Operating income | 80 | 34 | 227 | 84 | 238 |
| Operating margin, % | 4.2 | 1.7 | 4.1 | 1.5 | 2.9 |
Professional Products
Overall market demand for professional food-service and professional laundry equipment improved across most regions in the third quarter. Demand increased in Western Europe and Japan.
Organic growth for Electrolux was 6.4%. Acquisitions had a positive impact of 11.5% on sales and referred to Grindmaster-Cecilware. Sales growth was particularly strong in Europe, Japan and emerging markets.
Operating income improved and the margin remained stable. Increased sales and higher cost efficiency offset currency headwinds. Investments in product development to strengthen positions in existing and new segments and markets are ongoing.
OPERATING INCOME AND MARGIN
| Nine months | Nine months | ||||
|---|---|---|---|---|---|
| SEKm | Q3 2017 | Q3 2016 | 2017 | 2016 | Full year 2016 |
| Net sales | 1,897 | 1,641 | 5,638 | 4,937 | 6,865 |
| Organic growth, %1) | 6.4 | 4.0 | 6.7 | 3.1 | 4.4 |
| Acquisitions, % | 11.5 | — | 6.8 | 1.0 | 0.6 |
| Operating income | 272 | 234 | 779 | 661 | 954 |
| Operating margin, % | 14.3 | 14.3 | 13.8 | 13.4 | 13.9 |
1) The organic growth in the third quarter, the first nine months and full year of 2016 was positively impacted by 1.4%, 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 third quarter amounted to SEK 2,287m (2,965). The decline compared to the third quarter in the previous year refers mainly to lower cash flow from working capital and higher investments.
Operating cash flow after investments in the first nine months of 2017 amounted to SEK 4,799m (6,526).
Acquisitions of operations had a negative impact of SEK 96m and SEK 3,394m, respectively on the cash flow in the third quarter and the first nine months of 2017. The acquisition in the third quarter referred to Best. For more information on acquisitions, see page 21.
OPERATING CASH FLOW AFTER INVESTMENTS
| Nine months | Nine months | ||||
|---|---|---|---|---|---|
| SEKm | Q3 2017 | Q3 2016 | 2017 | 2016 | Full year 2016 |
| Operating income adjusted for non-cash items1) | 2,902 | 2,866 | 8,384 | 7,893 | 10,545 |
| Change in operating assets and liabilities | 584 | 848 | -889 | 332 | 1,328 |
| Operating cash flow | 3,486 | 3,714 | 7,495 | 8,225 | 11,873 |
| Investments in tangible and intangible assets | -1,135 | -799 | -2,699 | -2,113 | -3,390 |
| Changes in other investments | -64 | 50 | 3 | 414 | 657 |
| Operating cash flow after investments | 2,287 | 2,965 | 4,799 | 6,526 | 9,140 |
| Acquisitions and divestments of operations | -96 | -134 | -3,394 | -137 | 176 |
| Operating cash flow after structural changes | 2,191 | 2,831 | 1,405 | 6,389 | 9,316 |
| Financial items paid, net2) | -39 | -52 | -170 | -230 | -514 |
| Taxes paid | -421 | -224 | -976 | -855 | -1,194 |
| Cash flow from operations and investments | 1,731 | 2,555 | 259 | 5,304 | 7,608 |
| Dividend | — | — | -1,078 | -1,868 | -1,868 |
| Share-based payments | — | — | -488 | -57 | -57 |
| Total cash flow, excluding changes in loans and short–term investments |
1,731 | 2,555 | -1,307 | 3,379 | 5,683 |
1) Operating income adjusted for depreciation, amortization and other non-cash items.
2) For the period January 1 to September 30, 2017: interests and similar items received SEK 160m (90), interests and similar items paid SEK -254m (–244) and other financial items paid SEK -76m (–75).
Financial position
Net debt
As of September 30, 2017, Electrolux had a net cash position of SEK 1,851m compared to the net cash position of SEK 3,809m as of December 31, 2016.
Net provisions for post-employment benefits decreased to SEK 2,764m. In total, net debt increased by SEK 553m in the first nine months of 2017.
Long-term borrowings as of September 30, 2017, including long-term borrowings with maturities within 12 months, amounted to SEK 8,567m with average maturity of 2.5 years, compared to SEK 8,451m and 2.7 years at the end of 2016. During the fourth quarter 2017, long-term borrowings amounting to approximately SEK 500m will mature.
Liquid funds as of September 30, 2017, amounted to SEK 11,671m, a decrease of SEK 2,340m compared to SEK 14,011m as of December 31, 2016.
Net assets and working capital
Average net assets for the first nine months of 2017 amounted to SEK 20,693m (21,672), corresponding to 17.3% (18.3) of annualized net sales. Net assets as of September 30, 2017, amounted to SEK 20,357m (20,590).
Working capital as of September 30, 2017, amounted to SEK –14,187m (–13,184), corresponding to –12.1% (–10.6) of annualized net sales.
Return on net assets was 35.0% (28.7), and return on equity was 29.0% (29.3).
| Net debt | |||
|---|---|---|---|
| SEKm | Sep. 30, 2017 | Sep. 30, 2016 | Dec. 31, 2016 |
| Short-term loans | 1,066 | 1,191 | 1,074 |
| Short-term part of long-term loans | 1,653 | — | 499 |
| Trade receivables with recourse | 95 | 426 | 234 |
| Short-term borrowings | 2,814 | 1,617 | 1,807 |
| Financial derivative liabilities | 52 | 68 | 419 |
| Accrued interest expenses and prepaid interest income | 40 | 34 | 24 |
| Total short-term borrowings | 2,906 | 1,719 | 2,250 |
| Long-term borrowings | 6,914 | 8,444 | 7,952 |
| Total borrowings1) | 9,820 | 10,163 | 10,202 |
| Cash and cash equivalents | 11,084 | 11,236 | 12,756 |
| Short-term investments | 160 | 3 | 905 |
| Financial derivative assets | 188 | 138 | 100 |
| Prepaid interest expenses and accrued interest income | 239 | 257 | 250 |
| Liquid funds2) | 11,671 | 11,634 | 14,011 |
| Financial net debt | -1,851 | -1,471 | -3,809 |
| Net provisions for post–employment benefits | 2,764 | 6,317 | 4,169 |
| Net debt | 913 | 4,846 | 360 |
| Net debt/equity ratio | 0.05 | 0.31 | 0.02 |
| Equity | 18,366 | 15,744 | 17,738 |
| Equity per share, SEK | 63.90 | 54.78 | 61.72 |
| Return on equity, % | 29.0 | 29.3 | 29.4 |
| Equity/assets ratio, % | 23.7 | 21.4 | 24.7 |
1)Whereof interest-bearing liabilities amounting to SEK 9,633m as of September 30, 2017, SEK 9,635m as of September 30, 2016 and SEK 9,525m as of December 31, 2016.
2) Electrolux has one unused committed back-up multicurrency revolving credit facility of EUR 1,000m, approximately SEK 9,600, maturing 2022 with an extension option of one year.
Other items
Nomination Committee for Electrolux AGM 2018
In accordance with decision by the Annual General Meeting, Electrolux Nomination Committee shall consist of six members. The Nomination Committee shall include members selected by each of the four largest shareholders in terms of voting rights that wish to participate in the committee, together with the Chairman of the Electrolux Board and one additional Board member.
The members of the Nomination Committee have been appointed based on the ownership structure as of August 31, 2017. Johan Forssell, Investor AB, is the Chairman of the committee. The other members are Kaj Thorén, Alecta, Marianne Nilsson, Swedbank Robur Funds, and Carine Smith Ihenacho, Norges Bank Investment Management. The committee will also include Ronnie Leten and Fredrik Persson, Chairman and Director, respectively, of Electrolux.
The Nomination Committee will prepare proposals for the Annual General Meeting in 2018 regarding Chairman of the Annual General Meeting, Board members, Chairman of the Board, remuneration for Board members, Auditor, Auditor's fees and, to the extent deemed necessary, proposal regarding amendments of the current instruction for the Nomination Committee.
In October Ronnie Leten informed Electrolux Nomination Committee that he will resign as member and Chairman of the Electrolux Board as from the Annual General Meeting 2018. As a result of this announcement the Nomination Committee will propose that a new Chairman of the Board is elected at the Annual Meeting 2018.
The Annual General Meeting will be held on April 5, 2018, at Stockholm Waterfront Congress Centre, Nils Ericsons Plan 4, Stockholm, Sweden.
Shareholders who wish to submit proposals to the Nomination Committee should send an email to [email protected].
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 September 30, 2017, the Group had a total of 3,411 (3,251) cases pending, representing approximately 3,474 (approximately 3,314) plaintiffs. During the third quarter of 2017, 301 new cases with 301 plaintiffs were filed and 210 pending cases with approximately 210 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. Risks, risk management and risk exposure are described in more detail in the 2016 Annual Report, www.electrolux.com/annualreport2016
Events after the third quarter of 2017
Events after the third quarter of 2017
October 9. Ronnie Leten to resign as member and Chairman of the Electrolux Board
Ronnie Leten has informed Electrolux Nomination Committee that he will resign as member and Chairman of the Electrolux Board as from the Annual General Meeting on April 5, 2018.
October 23. Electrolux acquires Continental brand in Latin America
Electrolux has announced that the Brazilian court administering the bankruptcy of Mabe Brazil has accepted a BRL 70 million (SEK 178 million) bid to acquire the intellectual property assets of the estate. Electrolux will consequently take over the rights to the Continental brand of home appliances.
October 24. Electrolux on climate change A-List
Electrolux has been named one of the top 5 % corporate global leaders acting against climate change. The company has been awarded a position on the 2017 Climate A-List by CDP, the international non-profit. It is the second year in a row Electrolux gets this top recognition by CDP for its efforts to cut emissions, mitigate climate risks and develop the low-carbon economy.
For more information, visit www.electroluxgroup.com
Press releases 2017
| February 1 | Electrolux Consolidated Results 2016 and CEO Jonas Samuelson's comments |
April 28 | Invitation to Electrolux Capital Markets Day on November 16, 2017 |
|---|---|---|---|
| February 1 | Electrolux appoints Ricardo Cons as Head of Major Appliances Latin America |
July 7 | Electrolux to acquire European kitchen hoods company Best |
| February 6 | Electrolux to acquire fast-growing smart kitchen appliance company Anova |
July 19 | Electrolux Interim Report January-July 2017 and CEO Jonas Samuelson's comments |
| February 10 | Kai Wärn proposed new Board Member of AB Electrolux |
August 18 | Electrolux partners with sustainability festival The Stockholm Act |
| February 14 | Notice convening the AGM of AB Electrolux | August 31 | Electrolux launches game-changing robotic |
| February 28 | Electrolux Annual Report 2016 is published | vacuum cleaner | |
| March 2 | Electrolux strengthens professional offering of beverage products by acquiring Grindmaster |
September 1 | Electrolux appoints new Head of Investor Rela tions |
| Cecilware | September 8 | Electrolux retains industry leadership in Dow Jones Sustainability Indices |
|
| March 20 | Electrolux presents progress For the Better | ||
| in 2016 Sustainability Report | September 27 | Nomination Committee appointed for Electrolux | |
| March 21 | Don't Overwash – new project drives | Annual General Meeting 2018 | |
| sustainable care habits | September 27 | Dates for financial reports from Electrolux in 2018 | |
| March 24 | Bulletin from AB Electrolux AGM 2017 | October 9 | Ronnie Leten to resign as member and Chairman |
| April 3 | Management change in AB Electrolux, MaryKay | of the Electrolux Board | |
| Kopf, Chief Marketing Officer, has decided to leave her position |
October 23 | Electrolux acquires Continental brand in Latin America |
|
| April 28 | Electrolux Interim Report January-March 2017 and CEO Jonas Samuelson's comments |
October 24 | Electrolux on climate change A-List |
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 nine months 2017 amounted to SEK 25,270m (24,414) of which SEK 20,611m (19,783) referred to sales to Group companies and SEK 4,659m (4,631) to external customers. Income after financial items was SEK 4,640m (2,624), including dividends from subsidiaries in the amount of SEK 4,685m (2,011). Income for the period amounted to SEK 4,671m (2,552).
Capital expenditure in tangible and intangible assets was SEK 278m (166). Liquid funds at the end of the period amounted to SEK 6,410m, as against SEK 9,167m at the start of the year.
Undistributed earnings in the Parent Company at the end of the period amounted to SEK 17,539m, as against SEK 15,582m at the start of the year. Dividend payment to shareholders for 2016 amounted to SEK 2,155m, whereoff SEK 1,078 has been paid during the first quarter and SEK 1,078m has been reported as a current liability.
The income statement and balance sheet for the Parent Company are presented on page 19.
Stockholm, October 27, 2017
AB Electrolux (publ) 556009-4178
Jonas Samuelson President and CEO
Report of Review of Interim Financial Information report
Introduction
We have reviewed the condensed interim financial information (interim report) of AB Electrolux (publ) as of September 30, 2017, and the nine-month period then ended. The board of directors and the CEO are responsible for the preparation and presentation of the interim financial information in accordance with IAS 34 and the Swedish Annual Accounts Act. Our responsibility is to express a conclusion on this interim report based on our review.
Scope of Review
We conducted our review in accordance with the International Standard on Review Engagements ISRE 2410, Review of Interim Report Performed by the Independent Auditor of the Entity. A review consists of making inquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review is substantially less in scope than an audit conducted in accordance with International Standards on Auditing, ISA, and other generally accepted auditing standards in Sweden. The procedures performed in a review do not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit. Accordingly, we do not express an audit opinion.
Conclusion
Based on our review, nothing has come to our attention that causes us to believe that the interim report is not prepared, in all material respects, in accordance with IAS 34 and the Swedish Annual Accounts Act, regarding the Group, and with the Swedish Annual Accounts Act, regarding the Parent Company.
Stockholm, October 27, 2017
PricewaterhouseCoopers AB
Peter Nyllinge Authorized Public Accountant Lead partner
Camilla Samuelsson Authorized Public Accountant
Consolidated income statement
| SEKm | Q3 2017 | Q3 2016 | Nine monhs 2017 |
Nine months 2016 |
Full year 2016 |
|---|---|---|---|---|---|
| Net sales | 29,309 | 30,852 | 89,694 | 88,949 | 121,093 |
| Cost of goods sold | -23,199 | -24,252 | -70,800 | -70,232 | -95,820 |
| Gross operating income | 6,110 | 6,600 | 18,894 | 18,717 | 25,273 |
| Selling expenses | -2,926 | -3,350 | -9,491 | -9,622 | -13,208 |
| Administrative expenses | -1,285 | -1,398 | -4,104 | -4,220 | -5,812 |
| Other operating income/expenses | 61 | -26 | 139 | -217 | 21 |
| Operating income | 1,960 | 1,826 | 5,438 | 4,658 | 6,274 |
| Margin, % | 6.7 | 5.9 | 6.1 | 5.2 | 5.2 |
| Financial items, net | -86 | -101 | -377 | -322 | -693 |
| Income after financial items | 1,874 | 1,725 | 5,061 | 4,336 | 5,581 |
| Margin, % | 6.4 | 5.6 | 5.6 | 4.9 | 4.6 |
| Taxes | -450 | -458 | -1,246 | -1,115 | -1,088 |
| Income for the period | 1,424 | 1,267 | 3,815 | 3,221 | 4,493 |
| Items that will not be reclassified to income for the period: | |||||
| Remeasurement of provisions for post-employment | |||||
| benefits | 178 | 123 | 981 | -1,836 | -236 |
| Income tax relating to items that will not be reclassified | -29 | -45 | -270 | 496 | 44 |
| 149 | 78 | 711 | -1,340 | -192 | |
| Items that may be reclassified subsequently to income for the period: |
|||||
| Available-for-sale instruments | — | 6 | — | -18 | 43 |
| Cash flow hedges | 3 | 1 | 85 | -28 | -82 |
| Exchange-rate differences on translation of foreign operations |
-593 | 449 | -1,431 | 798 | 328 |
| Income tax relating to items that may be reclassified | -4 | -7 | -4 | -23 | -20 |
| -594 | 449 | -1,350 | 729 | 269 | |
| Other comprehensive income, net of tax | -445 | 527 | -639 | -611 | 77 |
| Total comprehensive income for the period | 979 | 1,794 | 3,176 | 2,610 | 4,570 |
| Income for the period attributable to: | |||||
| Equity holders of the Parent Company | 1,425 | 1,267 | 3,815 | 3,221 | 4,494 |
| Non-controlling interests | 0 | 0 | 0 | 0 | -1 |
| Total | 1,425 | 1,267 | 3,815 | 3,221 | 4,493 |
| Total comprehensive income for the period attributable to: | |||||
| Equity holders of the Parent Company | 979 | 1,794 | 3,178 | 2,610 | 4,570 |
| Non-controlling interests | 0 | 0 | -2 | 0 | 0 |
| Total | 979 | 1,794 | 3,176 | 2,610 | 4,570 |
| Earnings per share | |||||
| Basic, SEK | 4.96 | 4.41 | 13.27 | 11.21 | 15.64 |
| Diluted, SEK | 4.93 | 4.38 | 13.20 | 11.15 | 15.55 |
| Average number of shares1) | |||||
| Basic, million | 287.4 | 287.4 | 287.4 | 287.4 | 287.4 |
| Diluted, million | 289.1 | 289.1 | 288.9 | 288.9 | 289.0 |
1) Average number of shares excluding shares held by Electrolux.
Consolidated balance sheet
| SEKm | Sep. 30, 2017 | Sep. 30, 2016 | Dec. 31, 2016 |
|---|---|---|---|
| Assets | |||
| Property, plant and equipment | 18,152 | 18,666 | 18,725 |
| Goodwill | 7,447 | 5,345 | 4,742 |
| Other intangible assets | 3,500 | 3,155 | 3,112 |
| Investments in associates | 219 | 208 | 210 |
| Deferred tax assets | 5,371 | 6,154 | 6,168 |
| Financial assets | 188 | 284 | 287 |
| Pension plan assets | 332 | 307 | 345 |
| Other non-current assets | 503 | 554 | 400 |
| Total non-current assets | 35,712 | 34,673 | 33,989 |
| Inventories | 16,148 | 15,279 | 13,418 |
| Trade receivables | 19,678 | 18,452 | 19,408 |
| Tax assets | 623 | 629 | 701 |
| Derivatives | 187 | 138 | 103 |
| Other current assets | 5,414 | 4,814 | 4,568 |
| Short-term investments | 160 | 3 | 905 |
| Cash and cash equivalents | 11,084 | 11,236 | 12,756 |
| Total current assets | 53,294 | 50,551 | 51,859 |
| Total assets | 89,006 | 85,224 | 85,848 |
| 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 | -2,818 | -1,010 | -1,471 |
| Retained earnings | 16,712 | 12,274 | 14,729 |
| Equity attributable to equity holders of the Parent Company | 18,344 | 15,714 | 17,708 |
| Non-controlling interests | 22 | 30 | 30 |
| Total equity | 18,366 | 15,744 | 17,738 |
| Long-term borrowings | 6,914 | 8,444 | 7,952 |
| Deferred tax liabilities | 836 | 592 | 580 |
| Provisions for post-employment benefits | 3,096 | 6,624 | 4,514 |
| Other provisions | 6,028 | 5,825 | 5,792 |
| Total non-current liabilities | 16,874 | 21,485 | 18,838 |
| Accounts payable | 30,494 | 27,702 | 28,283 |
| Tax liabilities | 586 | 657 | 771 |
| Dividend payable | 1,078 | — | — |
| Other liabilities | 16,578 | 15,638 | 15,727 |
| Short-term borrowings | 2,814 | 1,617 | 1,807 |
| Derivatives | 63 | 78 | 432 |
| Other provisions | 2,153 | 2,303 | 2,252 |
| Total current liabilities | 53,766 | 47,995 | 49,272 |
| Total equity and liabilities | 89,006 | 85,224 | 85,848 |
Change in consolidated equity
| SEKm | Nine months, 2017 | Nine months, 2016 | Full year, 2016 |
|---|---|---|---|
| Opening balance | 17,738 | 15,005 | 15,005 |
| Total comprehensive income for the period | 3,176 | 2,610 | 4,570 |
| Share-based payments | -389 | -3 | 31 |
| Dividend to equity holders of the Parent Company | -2,155 | -1,868 | -1,868 |
| Dividend to non-controlling interests | 0 | 0 | 0 |
| Acquisition of operations | -4 | — | — |
| Total transactions with equity holders | -2,548 | -1,871 | -1,837 |
| Closing balance | 18,366 | 15,744 | 17,738 |
Consolidated cash flow statement
| SEKm | Q3 2017 | Q3 2016 | Nine months 2017 |
Nine months 2016 |
Full year 2016 |
|---|---|---|---|---|---|
| Operations | |||||
| Operating income | 1,960 | 1,826 | 5,438 | 4,658 | 6,274 |
| Depreciation and amortization | 974 | 1,002 | 2,964 | 2,889 | 3,934 |
| Other non-cash items | -32 | 38 | -18 | 346 | 337 |
| Financial items paid, net1) | -39 | -52 | -170 | -230 | -514 |
| Taxes paid | -421 | -224 | -976 | -855 | -1,194 |
| Cash flow from operations, excluding change in operat ing assets and liabilities |
2,442 | 2,590 | 7,238 | 6,808 | 8,837 |
| Change in operating assets and liabilities | |||||
| Change in inventories | -1,317 | 1,062 | -3,081 | -331 | 1,493 |
| Change in trade receivables | -431 | -527 | -797 | 236 | -467 |
| Change in accounts payable | 998 | -768 | 3,068 | -177 | 72 |
| Change in other operating assets, liabilities and provisions |
1,334 | 1,081 | -79 | 604 | 230 |
| Cash flow from change in operating assets and liabilities | 584 | 848 | -889 | 332 | 1,328 |
| Cash flow from operations | 3,026 | 3,438 | 6,349 | 7,140 | 10,165 |
| Investments | |||||
| Acquisitions of operations | -96 | -134 | -3,394 | -137 | -160 |
| Divestment of operations | — | — | — | — | 336 |
| Capital expenditure in property, plant and equipment |
-952 | -666 | -2,201 | -1,759 | -2,830 |
| Capital expenditure in product development | -101 | -79 | -270 | -187 | -274 |
| Capital expenditure in software | -82 | -54 | -228 | -167 | -286 |
| Other | -64 | 50 | 3 | 414 | 657 |
| Cash flow from investments | -1,295 | -883 | -6,090 | -1,836 | -2,557 |
| Cash flow from operations and investments | 1,731 | 2,555 | 259 | 5,304 | 7,608 |
| Financing | |||||
| Change in short-term investments | -7 | — | 745 | 105 | -799 |
| Change in short-term borrowings | -372 | 95 | -771 | -377 | -31 |
| New long-term borrowings | 350 | — | 1,002 | — | — |
| Amortization of long-term borrowings | -752 | -4 | -1,192 | -2,664 | -2,669 |
| Dividend | — | — | -1,078 | -1,868 | -1,868 |
| Share-based payments | — | — | -488 | -57 | -57 |
| Cash flow from financing | -781 | 91 | -1,782 | -4,861 | -5,424 |
| Total cash flow | 950 | 2,646 | -1,523 | 443 | 2,184 |
| Cash and cash equivalents at beginning of period | 10,079 | 8,538 | 12,756 | 10,696 | 10,696 |
| Exchange-rate differences referring to cash and cash equivalents |
55 | 52 | -149 | 97 | -124 |
| Cash and cash equivalents at end of period | 11,084 | 11,236 | 11,084 | 11,236 | 12,756 |
1) For the period January 1 to September 30, 2017: interests and similar items received SEK 160m (90), interests and similar items paid SEK -254m (–244) and other financial items paid SEK -76m (–75). For the full year 2016: interests and similar items received SEK 123m, interests and similar items paid SEK –345m and other financial items paid SEK–292m.
Key ratios
| SEKm unless otherwise stated | Q3 2017 | Q3 2016 | Nine months 2017 |
Nine months 2016 |
Full year 2016 |
|---|---|---|---|---|---|
| Net sales | 29,309 | 30,852 | 89,694 | 88,949 | 121,093 |
| Organic growth, % | -3.2 | -1.6 | -2.0 | -0.4 | -1.1 |
| Operating income | 1,960 | 1,826 | 5,438 | 4,658 | 6,274 |
| Margin, % | 6.7 | 5.9 | 6.1 | 5.2 | 5.2 |
| Income after financial items | 1,874 | 1,725 | 5,061 | 4,336 | 5,581 |
| Income for the period | 1,424 | 1,267 | 3,815 | 3,221 | 4,493 |
| Capital expenditure, property, plant and equipment | -952 | -666 | -2,201 | -1,759 | -2,830 |
| Operating cash flow after investments | 2,287 | 2,965 | 4,799 | 6,526 | 9,140 |
| Earnings per share, SEK1) | 4.96 | 4.41 | 13.27 | 11.21 | 15.64 |
| Equity per share, SEK | 63.90 | 54.78 | 63.90 | 54.78 | 61.72 |
| Capital-turnover rate, times/year | — | — | 5.8 | 5.5 | 5.8 |
| Return on net assets, % | — | — | 35.0 | 28.7 | 29.9 |
| Return on equity, % | — | — | 29.0 | 29.3 | 29.4 |
| Net debt | 913 | 4,846 | 913 | 4,846 | 360 |
| Net debt/equity ratio | 0.05 | 0.31 | 0.05 | 0.31 | 0.02 |
| Average number of shares excluding shares owned by Electrolux, million |
287.4 | 287.4 | 287.4 | 287.4 | 287.4 |
| Average number of employees | 56,186 | 55,290 | 55,097 | 55,605 | 55,400 |
1) Basic, based on average number of shares excluding shares held by Electrolux.
For definitions, see page 25.
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, 2017 | 8,192,539 | 300,727,769 | 308,920,308 | 21,522,858 | 287,397,450 |
| Number of shares as of September 30, 2017 | 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 | Sep. 30, 2017 | Sep. 30, 2016 | Dec. 31, 2016 | |||
|---|---|---|---|---|---|---|
| Exchange rate | Average End of period | Average End of period | Average End of period | |||
| ARS | 0.5301 | 0.4719 | 0.5812 | 0.5648 | 0.5813 | 0.5717 |
| AUD | 6.57 | 6.40 | 6.25 | 6.56 | 6.36 | 6.54 |
| BRL | 2.70 | 2.58 | 2.39 | 2.66 | 2.48 | 2.78 |
| CAD | 6.58 | 6.57 | 6.37 | 6.55 | 6.46 | 6.73 |
| CHF | 8.74 | 8.42 | 8.57 | 8.85 | 8.67 | 8.90 |
| CLP | 0.0131 | 0.0128 | 0.0124 | 0.0131 | 0.0127 | 0.0135 |
| CNY | 1.26 | 1.23 | 1.28 | 1.29 | 1.29 | 1.31 |
| EUR | 9.58 | 9.65 | 9.37 | 9.62 | 9.45 | 9.55 |
| GBP | 10.99 | 10.94 | 11.73 | 11.17 | 11.60 | 11.16 |
| HUF | 0.0310 | 0.0311 | 0.0300 | 0.0311 | 0.0303 | 0.0308 |
| MXN | 0.4545 | 0.4496 | 0.4626 | 0.4426 | 0.4605 | 0.4388 |
| RUB | 0.1473 | 0.1414 | 0.1241 | 0.1364 | 0.1288 | 0.1486 |
| THB | 0.2512 | 0.2453 | 0.2392 | 0.2486 | 0.2431 | 0.2532 |
| USD | 8.61 | 8.17 | 8.43 | 8.62 | 8.58 | 9.06 |
Net sales by business area
| Nine months | Nine months | ||||
|---|---|---|---|---|---|
| SEKm | Q3 2017 | Q3 2016 | 2017 | 2016 | Full year 2016 |
| Major Appliances Europe, Middle East and Africa | 9,422 | 9,579 | 27,610 | 27,477 | 37,844 |
| Major Appliances North America | 9,544 | 11,189 | 31,093 | 32,576 | 43,402 |
| Major Appliances Latin America | 4,132 | 3,968 | 12,290 | 11,270 | 15,419 |
| Major Appliances Asia/Pacific | 2,415 | 2,515 | 7,501 | 6,944 | 9,380 |
| Home Care & SDA | 1,898 | 1,960 | 5,562 | 5,745 | 8,183 |
| Professional Products | 1,897 | 1,641 | 5,638 | 4,937 | 6,865 |
| Total | 29,309 | 30,852 | 89,694 | 88,949 | 121,093 |
Change in net sales by business area
| Year–over–year, % | Q3 2017 | Q3 2017 In local currencies |
Nine months 2017 | Nine months 2017 in local currencies |
|---|---|---|---|---|
| Major Appliances Europe, Middle East and Africa | -1.6 | 1.4 | 0.5 | 1.3 |
| Major Appliances North America | -14.7 | -10.8 | -4.6 | -6.6 |
| Major Appliances Latin America | 4.1 | 7.4 | 9.1 | 0.7 |
| Major Appliances Asia/Pacific | -4.0 | -1.1 | 8.0 | 5.1 |
| Home Care & SDA | -3.1 | -1.1 | -3.2 | -5.7 |
| Professional Products | 15.6 | 17.9 | 14.2 | 13.4 |
| Total change | -5.0 | -1.8 | 0.8 | -1.2 |
Operating income by business area
| SEKm | Q3 2017 | Q3 2016 | Nine months 2017 |
Nine months 2016 |
Full year 2016 |
|---|---|---|---|---|---|
| Major Appliances Europe, Middle East and Africa | 749 | 680 | 1,882 | 1,800 | 2,546 |
| Margin, % | 7.9 | 7.1 | 6.8 | 6.6 | 6.7 |
| Major Appliances North America | 719 | 824 | 2,310 | 2,061 | 2,671 |
| Margin, % | 7.5 | 7.4 | 7.4 | 6.3 | 6.2 |
| Major Appliances Latin America | 77 | 19 | 207 | 119 | -68 |
| Margin, % | 1.9 | 0.5 | 1.7 | 1.1 | -0.4 |
| Major Appliances Asia/Pacific | 214 | 208 | 535 | 453 | 626 |
| Margin, % | 8.9 | 8.3 | 7.1 | 6.5 | 6.7 |
| Home Care & SDA | 80 | 34 | 227 | 84 | 238 |
| Margin, % | 4.2 | 1.7 | 4.1 | 1.5 | 2.9 |
| Professional Products | 272 | 234 | 779 | 661 | 954 |
| Margin, % | 14.3 | 14.3 | 13.8 | 13.4 | 13.9 |
| Common Group costs, etc. | -150 | -173 | -503 | -520 | -693 |
| Operating income | 1,960 | 1,826 | 5,438 | 4,658 | 6,274 |
| Margin, % | 6.7 | 5.9 | 6.1 | 5.2 | 5.2 |
Change in operating income by business area
| Year–over–year, % | Q3 2017 | Q3 2017 in local currencies |
Nine months 2017 | Nine months 2017 in local currencies |
|---|---|---|---|---|
| Major Appliances Europe, Middle East and Africa | 10.1 | 13.4 | 4.6 | 3.3 |
| Major Appliances North America | -12.7 | -9.1 | 12.1 | 10.0 |
| Major Appliances Latin America | 303.0 | 595.3 | 74.0 | 75.3 |
| Major Appliances Asia/Pacific | 2.9 | 2.7 | 18.1 | 12.8 |
| Home Care & SDA | 134.7 | 133.9 | 170.2 | 163.5 |
| Professional Products | 16.1 | 17.4 | 17.8 | 16.8 |
| Total change | 7.3 | 10.6 | 16.7 | 15.0 |
Working capital and net assets
| % of | % of | % of | ||||
|---|---|---|---|---|---|---|
| Sep. 30, | annualized | Sep. 30, | annualized | Dec. 31, | annualized | |
| SEKm | 2017 | net sales | 2016 | net sales | 2016 | net sales |
| Inventories | 16,148 | 13.7 | 15,279 | 12.3 | 13,418 | 10.5 |
| Trade receivables | 19,678 | 16.8 | 18,452 | 14.8 | 19,408 | 15.2 |
| Accounts payable | -30,494 | -26.0 | -27,702 | -22.3 | -28,283 | -22.2 |
| Provisions | -8,181 | -8,128 | -8,044 | |||
| Prepaid and accrued income and expenses | -10,573 | -10,658 | -10,732 | |||
| Taxes and other assets and liabilities | -765 | -427 | -733 | |||
| Working capital | -14,187 | -12.1 | -13,184 | -10.6 | -14,966 | -11.7 |
| Property, plant and equipment | 18,152 | 18,666 | 18,725 | |||
| Goodwill | 7,447 | 5,345 | 4,742 | |||
| Other non-current assets | 4,410 | 4,201 | 4,009 | |||
| Deferred tax assets and liabilities | 4,535 | 5,562 | 5,588 | |||
| Net assets | 20,357 | 17.3 | 20,590 | 16.6 | 18,098 | 14.2 |
| Annualized net sales, calculated at end of period exchange rates |
117,460 | 124,343 | 127,490 | |||
| Average net assets | 20,693 | 17.3 | 21,672 | 18.3 | 20,957 | 17.3 |
| Annualized net sales, calculated at average exchange rates |
119,589 | 118,596 | 121,093 |
Net assets by business area
| Assets | Equity and liabilities | Net assets | |||||||
|---|---|---|---|---|---|---|---|---|---|
| SEKm | Sep. 30, 2017 |
Sep. 30, 2016 |
Dec. 31, 2016 |
Sep. 30, 2017 |
Sep. 30, 2016 |
Dec. 31, 2016 |
Sep. 30, 2017 |
Sep. 30, 2016 |
Dec. 31, 2016 |
| Major Appliances Europe, Middle East and Africa |
24,526 | 22,814 | 21,573 | 20,572 | 19,751 | 20,713 | 3,954 | 3,063 | 860 |
| Major Appliances North America | 15,469 | 15,650 | 15,163 | 13,618 | 13,350 | 12,463 | 1,851 | 2,300 | 2,700 |
| Major Appliances Latin America | 13,439 | 12,348 | 12,364 | 7,958 | 6,077 | 6,148 | 5,481 | 6,271 | 6,216 |
| Major Appliances Asia/Pacific | 5,956 | 5,730 | 5,688 | 4,190 | 3,852 | 3,846 | 1,766 | 1,878 | 1,842 |
| Home Care & SDA | 5,349 | 4,517 | 4,181 | 3,483 | 2,990 | 3,385 | 1,866 | 1,527 | 796 |
| Professional Products | 4,353 | 3,334 | 3,399 | 2,594 | 2,472 | 2,556 | 1,759 | 862 | 843 |
| Other1) | 7,911 | 8,890 | 9,124 | 4,231 | 4,201 | 4,283 | 3,680 | 4,689 | 4,841 |
| Total operating assets and liabilities | 77,003 | 73,283 | 71,492 | 56,646 | 52,693 | 53,394 | 20,357 | 20,590 | 18,098 |
| Liquid funds | 11,671 | 11,634 | 14,011 | — | — | — | — | — | — |
| Total borrowings | — | — | — | 9,820 | 10,163 | 10,202 | — | — | — |
| Pension assets and liabilities | 332 | 307 | 345 | 3,096 | 6,624 | 4,514 | — | — | — |
| Dividend payable | — | — | — | 1,078 | — | — | — | — | — |
| Equity | — | — | — | 18,366 | 15,744 | 17,738 | — | — | — |
| Total | 89,006 | 85,224 | 85,848 | 89,006 | 85,224 | 85,848 | — | — | — |
1) Includes common functions and tax items.
Net sales and income per quarter
| SEKm | Q1 2017 | Q2 2017 | Q3 2017 | Q4 2017 | Full year 2017 |
Q1 2016 | Q2 2016 | Q3 2016 | Q4 2016 | Full year 2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net sales | 28,883 | 31,502 | 29,309 | 28,114 | 29,983 | 30,852 | 32,144 | 121,093 | ||
| Operating income | 1,536 | 1,942 | 1,960 | 1,268 | 1,564 | 1,826 | 1,616 | 6,274 | ||
| Margin, % | 5.3 | 6.2 | 6.7 | 4.5 | 5.2 | 5.9 | 5.0 | 5.2 | ||
| Income after financial items | 1,434 | 1,753 | 1,874 | 1,163 | 1,448 | 1,725 | 1,245 | 5,581 | ||
| Income for the period | 1,083 | 1,308 | 1,424 | 875 | 1,079 | 1,267 | 1,272 | 4,493 | ||
| Earnings per share, SEK1) | 3.77 | 4.55 | 4.96 | 3.04 | 3.75 | 4.41 | 4.43 | 15.64 | ||
| Number of shares excluding shares owned by Electrolux, million |
287.4 | 287.4 | 287.4 | 287.4 | 287.4 | 287.4 | 287.4 | 287.4 | ||
| Average number of shares exclud ing shares owned by Electrolux, million |
287.4 | 287.4 | 287.4 | 287.4 | 287.4 | 287.4 | 287.4 | 287.4 |
1) Basic, based on average number of shares excluding shares held by Electrolux.
Net sales and operating income by business area
| Full year | Full year | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| SEKm Major Appliances Europe, Middle East and Africa |
Q1 2017 | Q2 2017 | Q3 2017 | Q4 2017 | 2017 | Q1 2016 | Q2 2016 | Q3 2016 | Q4 2016 | 2016 |
| Net sales | 8,830 | 9,356 | 9,422 | 9,001 | 8,897 | 9,579 | 10,367 | 37,844 | ||
| Operating income | 558 | 576 | 749 | 553 | 567 | 680 | 746 | 2,546 | ||
| Margin, % | 6.3 | 6.2 | 7.9 | 6.1 | 6.4 | 7.1 | 7.2 | 6.7 | ||
| Major Appliances North America | ||||||||||
| Net sales | 9,850 | 11,699 | 9,544 | 9,937 | 11,450 | 11,189 | 10,826 | 43,402 | ||
| Operating income | 605 | 987 | 719 | 495 | 742 | 824 | 610 | 2,671 | ||
| Margin, % | 6.1 | 8.4 | 7.5 | 5.0 | 6.5 | 7.4 | 5.6 | 6.2 | ||
| Major Appliances Latin America | ||||||||||
| Net sales | 4,301 | 3,857 | 4,132 | 3,643 | 3,659 | 3,968 | 4,149 | 15,419 | ||
| Operating income | 101 | 29 | 77 | 31 | 69 | 19 | -187 | -68 | ||
| Margin, % | 2.4 | 0.8 | 1.9 | 0.9 | 1.9 | 0.5 | -4.5 | -0.4 | ||
| Major Appliances Asia/Pacific | ||||||||||
| Net sales | 2,374 | 2,713 | 2,415 | 2,022 | 2,407 | 2,515 | 2,436 | 9,380 | ||
| Operating income | 112 | 209 | 214 | 95 | 150 | 208 | 173 | 626 | ||
| Margin, % | 4.7 | 7.7 | 8.9 | 4.7 | 6.2 | 8.3 | 7.1 | 6.7 | ||
| Home Care & SDA | ||||||||||
| Net sales | 1,786 | 1,878 | 1,898 | 1,927 | 1,858 | 1,960 | 2,438 | 8,183 | ||
| Operating income | 70 | 77 | 80 | 44 | 6 | 34 | 154 | 238 | ||
| Margin, % | 3.9 | 4.1 | 4.2 | 2.3 | 0.3 | 1.7 | 6.3 | 2.9 | ||
| Professional Products | ||||||||||
| Net sales | 1,742 | 1,999 | 1,897 | 1,584 | 1,712 | 1,641 | 1,928 | 6,865 | ||
| Operating income | 249 | 258 | 272 | 205 | 222 | 234 | 293 | 954 | ||
| Margin, % | 14.3 | 12.9 | 14.3 | 12.9 | 13.0 | 14.3 | 15.2 | 13.9 | ||
| Other | ||||||||||
| Common Group costs, etc. | -159 | -194 | -150 | -155 | -192 | -173 | -173 | -693 | ||
| Total Group | ||||||||||
| Net sales | 28,883 | 31,502 | 29,309 | 28,114 | 29,983 | 30,852 | 32,144 | 121,093 | ||
| Operating income | 1,536 | 1,942 | 1,960 | 1,268 | 1,564 | 1,826 | 1,616 | 6,274 | ||
| Margin, % | 5.3 | 6.2 | 6.7 | 4.5 | 5.2 | 5.9 | 5.0 | 5.2 |
Parent Company income statement
| SEKm | Q3 2017 | Q3 2016 | Nine month 2017 |
Nine month 2016 |
Full year 2016 |
|---|---|---|---|---|---|
| Net sales | 8,575 | 8,467 | 25,270 | 24,414 | 33,954 |
| Cost of goods sold | -7,283 | -7,143 | -21,449 | -20,198 | -27,939 |
| Gross operating income | 1,292 | 1,324 | 3,821 | 4,216 | 6,015 |
| Selling expenses | -705 | -1,050 | -2,138 | -2,783 | -3,763 |
| Administrative expenses | -531 | -488 | -1,526 | -1,194 | -1,711 |
| Other operating income | — | — | — | 1 | — |
| Other operating expenses | — | -2 | — | -2 | -2,379 |
| Operating income | 56 | -216 | 157 | 238 | -1,838 |
| Financial income | 2,925 | 703 | 5,218 | 2,417 | 4,037 |
| Financial expenses | -192 | -28 | -735 | -31 | -86 |
| Financial items, net | 2,733 | 675 | 4,483 | 2,386 | 3,951 |
| Income after financial items | 2,789 | 459 | 4,640 | 2,624 | 2,113 |
| Appropriations | 62 | 58 | 171 | 181 | 3,298 |
| Income before taxes | 2,851 | 517 | 4,811 | 2,805 | 5,411 |
| Taxes | -60 | -1 | -140 | -253 | -1,027 |
| Income for the period | 2,791 | 516 | 4,671 | 2,552 | 4,384 |
Parent Company balance sheet
| SEKm | Sep. 30, 2017 | Sep. 30, 2016 | Dec. 31 2016 |
|---|---|---|---|
| Assets | |||
| Non–current assets | 35,221 | 35,317 | 34,019 |
| Current assets | 26,632 | 22,338 | 25,823 |
| Total assets | 61,853 | 57,655 | 59,842 |
| Equity and liabilities | |||
| Restricted equity | 4,940 | 4,704 | 4,788 |
| Non–restricted equity | 17,539 | 13,748 | 15,582 |
| Total equity | 22,479 | 18,452 | 20,370 |
| Untaxed reserves | 379 | 424 | 396 |
| Provisions | 1,373 | 1,391 | 1,406 |
| Non–current liabilities | 6,499 | 7,919 | 7,561 |
| Current liabilities | 31,123 | 29,469 | 30,109 |
| Total equity and liabilities | 61,853 | 57,655 | 59,842 |
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 2016 Annual Report.
Preparations for new accounting standards Electrolux preparatory work related to new accounting standards to be applied after 2017 has during the first nine months of 2017 involved IFRS 9 Financial Instruments, IFRS 15 Revenue from Contracts with Customers and IFRS 16 Leases. The following information should be considered in addition to the information provided under "New or amended accounting standards to be applied after 2016" on page 104 in the annual report 2016.
IFRS 9 Financial Instruments. Electrolux has created a new model for calculating bad debt provisions related to trade receivables. The new model is based on expected losses instead of incurred losses. Electrolux will use the simplified approach for trade receivables, i.e. the provision will equal the lifetime expected loss. Calculations done show a non-material increase in the bad debt provision for the Group.
IFRS 15 Revenue from Contracts with Customers. The identified effects from reclassification between net sales and operating cost lines (reducing net sales) as well as from changes in the timing of revenue recognition, related to the delivery of finished products and sale of service contracts, have been assessed as not material for the Group.
Note 2 Fair values and carrying amounts of financial assets and liabilities
| Sep. 30, 2017 | Sep. 30, 2016 | Dec. 31, 2016 | |||||
|---|---|---|---|---|---|---|---|
| SEKm | Fair value | Carrying amount |
Fair value | Carrying amount |
Fair value | Carrying amount |
|
| Per category | |||||||
| Financial assets at fair value through profit and loss | 4,727 | 4,727 | 4,863 | 4,863 | 6,640 | 6,640 | |
| Available for sale | 19 | 19 | 119 | 119 | 123 | 123 | |
| Loans and receivables | 22,261 | 22,261 | 19,954 | 19,954 | 20,777 | 20,777 | |
| Cash | 4,290 | 4,290 | 5,177 | 5,177 | 5,920 | 5,920 | |
| Total financial assets | 31,297 | 31,297 | 30,113 | 30,113 | 33,460 | 33,460 | |
| Financial liabilities at fair value through profit and loss | 63 | 63 | 78 | 78 | 432 | 432 | |
| Financial liabilities measured at amortized cost | 40,230 | 40,127 | 37,476 | 37,337 | 37,927 | 37,808 | |
| Total financial liabilities | 40,293 | 40,190 | 37,554 | 37,415 | 38,359 | 38,240 |
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 counterparties, 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 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 September 30, 2017, the fair value for Level 1 financial assets was SEK 4,559m (4,844) 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 September 30, 2017, the fair value of Level 2 financial assets was SEK 187m (138) and financial liabilities SEK 63m (78).
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
| Sep. 30, 2017 | Sep. 30, 2016 | Dec. 31, 2016 |
|---|---|---|
| 6 | 6 | 6 |
| 1,283 | 1,474 | 1,311 |
| — | — | — |
| 1,608 | 1,621 | 1,611 |
Note 4 Divested operations
In December 2016, Electrolux divested the North American vacuum-cleaner brand Eureka and related assets, which had a positive impact on cash flow of SEK 336m. The positive impact on operating income was SEK 107m.
Note 5 Acquisitions
The amounts presented below are based on preliminary purchase price allocations and may be subject to change.
Acquisitions
| Grindmaster | ||||||
|---|---|---|---|---|---|---|
| SEKm | Best | Anova | Cecilware | Kwikot | ||
| Consideration: | ||||||
| Paid | 109 | 870 | 838 | 1,632 | ||
| Deferred | — | 263 | — | 139 | ||
| Total consideration | 109 | 1,133 | 838 | 1,771 | ||
| Recognized amounts of identifiable assets acquired and liabilities assumed at fair value: | ||||||
| Total identifiable net assets acquired | 129 | 97 | 290 | 531 | ||
| Assumed net debt1) | -20 | -58 | -149 | -207 | ||
| Goodwill | 0 | 1,094 | 697 | 1,447 | ||
| Total | 109 | 1,133 | 838 | 1,771 | ||
| Cash paid for acquisitions made during the year | 3,449 | |||||
| Cash and cash equivalents in acquired operations | -61 | |||||
| Cash paid related to hold-back and earn-out from earlier years' acquisitions | 6 | |||||
| Total | 3,394 |
1) Whereof total acquired cash and cash equivalents SEK 61m.
Acquisitions in the first quarter of 2017
Grindmaster-Cecilware
On February 28, 2017, Electrolux completed the acquisition of the US based Grindmaster-Cecilware business by acquiring 100% of the business via a purchase of all shares in the parent company of the Grindmaster-Cecilware Group in a cash transaction. The acquisition broadens Electrolux offering in its food service business and will accelerate the growth of the Professional Products business area by increasing access to the U.S. market.
Grindmaster-Cecilware is a leading U.S. based manufacturer of hot, cold and frozen beverage dispensing equipment, including coffee machines. Grindmaster- Cecilware had net sales in excess of USD 65 million in 2016 and approximately 200 employees. The company is based in Louisville, Kentucky and has manufacturing facilities in Louisville and in Rayong, Thailand.
Goodwill primarily relates to the increase in market presence in North America, one of the largest global markets for professional appliances. Goodwill is not expected to be deductible for income tax purposes.
Net sales and operating income in the acquired business during the period January 1, 2017, up until the date the acquisition was completed amounted to USD 11.8m and USD 1.3m respectively, approximately SEK 106m and SEK 12m respectively.
The Grindmaster-Cecilware business is included in Electrolux consolidated accounts from March 1, 2017. For the period from the acquisition date until the end of the
reporting period the acquired business has contributed to net sales and operating income (including amortization of surplus values) by USD 39m and USD 1.4m respectively, approximately SEK 336m and SEK 12m respectively. The operations are included in business area Profes-
sional Products.
Kwikot Group
In November 2016, Electrolux announced the agreement to acquire South Africa's leading water heater producer Kwikot Group (Kwikot Proprietary Limited and its affiliates). On March 1, 2017, following regulatory approval, Electrolux acquired all shares in Kwikot Pty Ltd, the parent company in the Kwikot Group, via a cash transfer. The acquisition broadens Electrolux home comfort product range and offers a strong platform for growth opportunities in Africa. The acquisition significantly strengthens Electrolux presence in South Africa.
Kwikot is based in Johannesburg where it also has production and its main warehouse. In the financial year ending June 30, 2016, Kwikot Group had sales of approximately ZAR 1.13 billion (approximately SEK 730 million), and an operating profit margin of more than 20%. The company has about 800 employees.
Goodwill represents the value of increasing Electrolux presence in Southern Africa. Goodwill is not expected to be deductible for income tax purposes. Net sales and operating income in the acquired business during the period, January 1, 2017, up until the date the
acquisition was completed amounted to ZAR 168m and
ZAR 30m respectively, approximately SEK 112m and SEK 20m respectively.
The Kwikot business is included in Electrolux consolidated accounts from March 1, 2017. For the period from the acquisition date until the end of the reporting period the acquired business has contributed to net sales and operating income (including amortization of surplus values) by ZAR 663m and ZAR 81m respectively, approximately SEK 431m and SEK 53m respectively.
The operations are included in business area Major Appliances EMEA.
Acquisitions in the second quarter of 2017
Anova
On April 4 Electrolux completed the acquisition of the US based smart kitchen appliance company, Anova. The agreement to acquire the company was announced on February 6, 2017. Anova is a U.S. based provider of the Anova Precision Cooker, an innovative connected device for sous vide cooking that enables restaurant-quality results in the home.
The agreed up-front cash payment in the transaction amounts to USD 115m, with a potential additional amount of up to USD 135m to be paid depending on future financial performance. Part of the mentioned cash payment and contingent pay-out is in the form of remuneration to key employees connected to post-closing service.
The acquisition provides a significant opportunity for profitable growth in an emerging product category. Anova's direct-to-consumer business model and digital focus are of strong strategic interest to Electrolux.
Net sales in 2016 amounted to around USD 40m. The company has approximately 70 employees and contractors globally and is headquartered in San Francisco, California. Sales are primarily carried out online – directly to consumer and through major retailers.
Goodwill primarily relates to the expectations of profitable growth in the emerging product categories of connected appliances and to be able to utilize Anovas directto-consumer business model with a digital focus. Goodwill is not expected to be deductible for income tax purposes. Net sales and operating income in the acquired business during the period January 1, 2017, up until the date the acquisition was completed, amounted to USD 4.8m and USD -4m respectively, approximately SEK 43m and SEK -36m respectively.
The Anova business is included in Electrolux consolidated accounts from April 4, 2017. For the period from the acquisition date until the end of the reporting period the acquired business has contributed to net sales and operating income (including amortization of surplus values) by USD 23m and USD -3.7m respectively, approximately SEK 198m and SEK -32m respectively.
The operations are included in the business area Home Care &SDA.
Acquisitions in the third quarter of 2017
Best
On August 10, Electrolux completed the acquisition of the European kitchen hoods company Best. The agreement to acquire the company was announced on July 7, 2017. Best is a European manufacturer of innovative and well-designed kitchen hoods.
The acquisition will reinforce Electrolux capabilities for design, R&D and manufacturing of kitchen hoods.
Net sales in 2016 amounted to EUR 42 million (around SEK 400 million). The Best Group has approximately 450 employees, primarily at manufacturing sites in Cerreto d'Esi (central Italy) and Zabrze (southern Poland).
Net sales and operating income in the acquired business during the period January 1, 2017, up until the date the acquisition was completed, amounted to EUR 19m and EUR -2.7m respectively, approximately SEK 185m and SEK -26m respectively.
The Best business is included in Electrolux consolidated accounts from August 11, 2017. For the period from the acquisition date until the end of the reporting period the acquired business has contributed to net sales and operating income (including amortization of surplus values) by EUR 6.1m and EUR -0.4m respectively, approximately SEK 59m and SEK -4m respectively.
The operations are included in business area Major Appliances EMEA.
Transaction costs
Transaction costs for the acquisitions described above amounts to SEK 64m and have been expensed as incurred whereof SEK 16m in 2016 and SEK 48m in 2017, of which SEK 2m in the third quarter of 2017. The costs have been reported in operating income by business area.
Operations by business area yearly
| SEKm | 20121) | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Major Appliances Europe, Middle East and Africa | |||||
| Net sales | 34,278 | 33,436 | 34,438 | 37,179 | 37,844 |
| Operating income | 178 | –481 | 232 | 2,167 | 2,546 |
| Margin, % | 0.5 | –1.4 | 0.7 | 5.8 | 6.7 |
| Major Appliances North America | |||||
| Net sales | 30,684 | 31,864 | 34,141 | 43,053 | 43,402 |
| Operating income | 1,347 | 2,136 | 1,714 | 1,580 | 2,671 |
| Margin, % | 4.4 | 6.7 | 5.0 | 3.7 | 6.2 |
| Major Appliances Latin America | |||||
| Net sales | 22,044 | 20,695 | 20,041 | 18,546 | 15,419 |
| Operating income | 1,590 | 979 | 1,069 | 463 | -68 |
| Margin, % | 7.2 | 4.7 | 5.3 | 2.5 | -0.4 |
| Major Appliances Asia/Pacific | |||||
| Net sales | 8,405 | 8,653 | 8,803 | 9,229 | 9,380 |
| Operating income | 746 | 116 | 438 | 364 | 626 |
| Margin, % | 8.9 | 1.3 | 5.0 | 3.9 | 6.7 |
| Home Care & SDA | |||||
| Net sales | 9,011 | 8,952 | 8,678 | 8,958 | 8,183 |
| Operating income | 461 | 309 | 200 | –63 | 238 |
| Margin, % | 5.1 | 3.5 | 2.3 | –0.7 | 2.9 |
| Professional Products | |||||
| Net sales | 5,571 | 5,550 | 6,041 | 6,546 | 6,865 |
| Operating income | 588 | 510 | 671 | 862 | 954 |
| Margin, % | 10.6 | 9.2 | 11.1 | 13.2 | 13.9 |
| Other | |||||
| Net sales | 1 | 1 | 1 | — | — |
| Common Group cost, etc. | –910 | –1,989 | –743 | –2,632 | -693 |
| Total Group | |||||
| Net sales | 109,994 | 109,151 | 112,143 | 123,511 | 121,093 |
| Operating income | 4,000 | 1,580 | 3,581 | 2,741 | 6,274 |
| Margin, % | 3.6 | 1.4 | 3.2 | 2.2 | 5.2 |
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.
| Material profit or loss items in operating income1) | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Major Appliances Europe, Middle East and Africa | –927 | –828 | –1,212 | — | — |
| Major Appliances North America | –105 | — | –392) | –1582) | — |
| Major Appliances Latin America | — | — | –10 | — | — |
| Major Appliances Asia/Pacific | — | –351 | –10 | — | — |
| Home Care & SDA | — | –82 | — | –190 | — |
| Professional Products | — | — | — | — | — |
| Common Group cost | — | –1,214 | –772) | –1,9012) | — |
| Total Group | –1,032 | –2,475 | –1,348 | –2,249 | — |
1) For more information, see Note 7 in the Annual Report..
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 | 20121) | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Net sales | 109,994 | 109,151 | 112,143 | 123,511 | 121,093 |
| Organic growth, % | 5.5 | 4.5 | 1.1 | 2.2 | -1.1 |
| Operating income | 4,000 | 1.580 | 3,581 | 2,741 | 6,274 |
| Margin, % | 3.6 | 1.4 | 3.2 | 2.2 | 5.2 |
| Income after financial items | 3,154 | 904 | 2,997 | 2,101 | 5,581 |
| Income for the period | 2,365 | 672 | 2,242 | 1,568 | 4,493 |
| Material profit or loss items in operating income2) | –1,032 | –2,475 | –1,348 | -2,249 | — |
| Capital expenditure, property, plant and equipment | –4,090 | –3,535 | –3,006 | –3,027 | -2,830 |
| Operating cash flow after investments | 5,273 | 2,412 | 6,631 | 6,745 | 9,140 |
| Earnings per share, SEK | 8.26 | 2.35 | 7.83 | 5.45 | 15.64 |
| Equity per share, SEK | 54.96 | 49.99 | 57.52 | 52.21 | 61.72 |
| Dividend per share, SEK | 6.50 | 6.50 | 6.50 | 6.50 | 7.50 |
| Capital-turnover rate, times/year | 4.1 | 4.0 | 4.5 | 5.0 | 5.8 |
| Return on net assets, % | 14.8 | 5.8 | 14.2 | 11.0 | 29.9 |
| Return on equity, % | 14.4 | 4.4 | 15.7 | 9.9 | 29.4 |
| Net debt | 10,164 | 10,653 | 9,631 | 6,407 | 360 |
| Net debt/equity ratio | 0.65 | 0.74 | 0.58 | 0.43 | 0.02 |
| Average number of shares excluding shares owned by Electrolux, million |
285.9 | 286.2 | 286.3 | 287.1 | 287.4 |
| Average number of employees | 59,478 | 60,754 | 60,038 | 58,265 | 55,400 |
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. 2) For more information, see table on page 23 and Note 7 in the Annual Report..
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 to 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
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. 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.
Acquisitions
Change in net sales, adjusted for organic growth, changes in exchange rates and divestments. The impact from acquisitions relates to net sales reported by acquired operations within 12 months after the acquisition date.
Divestments
Change in net sales, adjusted for organic growth, changes in exchange rates and acquisitions. The impact from divestments relates to net sales reported by the divested operations within 12 months before the divestment 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 short-term 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 third quarter results 2017 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, October 27. 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/q3-2017
For further information, please contact:
Merton Kaplan, Analyst Investor Relations at +46 8 738 70 06
Calendar 2017 Capital Markets Day November 16
Calendar 2018 Consolidated results 2017 January 31 AGM April 5 Interim report January - March April 27 Interim report January - June July 18 Interim report January - September October 26
Website: www.electroluxgroup.com