AI assistant
Elos Medtech — Annual Report 2008
Mar 1, 2009
3039_10-k_2009-03-01_fbec28fe-c869-4e76-a5f0-4d1ba102c22b.pdf
Annual Report
Open in viewerOpens in your device viewer
annual report 2008
The Group in summary
In the past few years, the Group has been restructured from a diversified industrial group to a hi-tech group focused on medical technology and precision technology. This was accomplished through the distribution of shares in Forshem Group AB (housebuilding operations) to shareholders in 2006 and the sale of electronics operations in 2007. The overall business direction is to focus operations on market segments in which the Group can develop leading positions. The Group's main focus is on medical technology.
In order to highlight the Group's new business direction and to create a uniform image of group affiliation, the company's name was changed from AB Westergyllen to Elos AB on 15 May 2008, following the approval of the Annual General Meeting.
Net sales rose 11 per cent* to SEK 499 million (433). Order bookings rose 10 per cent* to SEK 507 million (444).
Profit after financial items for remaining operations was SEK 37.0 million (37.3).
Strong improvement in cash flow. Cash flow from operating activities increased to SEK 69.7 million (26.8).
Continued stable operating profit for Q4 of SEK 14.8 million (15.3).
The Board of Directors proposes a dividend of SEK 1.50 (1.50) per share.
| Key data | 2008 | 2007 | 20061 | 20062 | 20052 | 2005 | 2004 | |
|---|---|---|---|---|---|---|---|---|
| Net sales | SEKm | 499.4 | 432.8 | 400.4 | 619.2 | 626.9 | 1,328.3 | 1,467.4 |
| Profit/loss after financial items | SEKm | 37.0 | 37.3 | 20.1 | -16.1 | 4.9 | 32.2 | 46.8 |
| Operating margin before depreciation (EBITDA) | % | 17.0 | 18.8 | 15.2 | 6.8 | 8.5 | 6.6 | 7.1 |
| Operating margin after depreciation (EBIT) | % | 10.1 | 11.6 | 7.3 | -0.7 | 1.9 | 3.1 | 4.0 |
| Share of risk-bearing capital | % | 40.0 | 37.9 | 27.3 | 27.2 | 27.8 | ||
| Equity/assets ratio | % | 34.9 | 33.6 | 24.5 | 24.3 | 24.1 | ||
| Return on capital employed | % | 11.6 | 11.4 | -0.6 | 8.1 | 13.7 | ||
| Return on equity | % | 15.0 | 17.3 | -7.3 | 10.7 | 18.8 | ||
| Earnings per share after tax, remaining operations, before dilution | SEK | 4.62 | 4.61 | 3.07 | -2.27 | 0.29 | ||
| Earnings per share after tax, remaining operations, after dilution3 | SEK | 4.58 | ||||||
| Earnings per share after tax, total, before dilution | SEK | 4.62 | 4.20 | 0.62 | 0.62 | 3.94 | 3.94 | 5.62 |
| Earnings per share after tax, total, after dilution3 | SEK | 4.58 | ||||||
| Equity per share | SEK | 32.91 | 28.82 | 24.61 | 37.72 | 32.65 | ||
| Dividend (2008 proposal) | SEK | 1.50 | 1.50 | 0.50 | 1.25 | 1.25 | ||
| Average number of employees | 368 | 358 | 344 | 503 | 457 | 700 | 745 |
* Adjusted for exchange rate fluctuations during the year.
1) Adjusted for the sale of the Electronics business area, which is reported as discontinued operations.
2) Unchanged from previous year, i.e. including Electronics business area but excluding Building/Interiors business area. Shares in the latter were distributed to shareholders in November 2006.
3) Convertibles issued on 1 July 2008 have been taken into account.
ELOS ANNUAL REPORT 2008 1
Comments by the CEO
Following the restructuring of the past few years, the financial year 2008 was the first year under the Group's new structure, as a hi-tech group focused on medical technology and precision technology.
This change in the Group has been very positively received by customers, particularly major customers and especially large global medical technology companies.
The latter see a significant advantage in the breadth of Elos' offer, but also in our size, two production units and a financial strength that allows aggressive initiatives.
Elos' current group structure provides major opportunities for the future. The overall business direction is to focus operations on market segments in which the Group can develop leading positions.
Meanwhile, there are still considerable coordination advantages in the operations, which can now be gradually realized.
In order to further highlight the Group's new structure, the parent company's name was changed from AB Westergyllen to Elos AB in May 2008. Previously Elos formed part of the corporate name of three units in the Group.
Today this applies to all our operating units. Another visible change is that the Elos Series B share has been classified in the Health Care sector on NAS-DAQ OMX Stockholm AB since February 2008.
Overall, market conditions in 2008 were satisfactory for the Group, although the demand situation differed in the various market segments. Towards the end of the year, it was evident that certain segments in the Group would be affected by the global economic slowdown. Together with start-up costs for new products, this led to earnings not performing as favourably as net sales.
I am pleased to report that we achieved a signifi-
cant cash flow, while net sales rose and an extensive investment programme was implemented.
Overall, this led to a substantial strengthening of the Group's financial position, which resulted in riskbearing capital amounting to 40 per cent at the yearend. Consequently, Elos has a stable financial base providing a good platform for future business opportunities.
Medical technology In the orthopaedic segments, Trauma and Spine, a number of new customers began a partnership with Elos Medical, resulting in the start of production of a large number of new products.
One consequence of new products is initial costs, which to some extent had a negative impact on earnings. However, the other side of the coin – the fact that Elos has strengthened its growth base for the future – is much more important.
The market potential in the orthopaedic segment is significant. Annual global growth has well exceeded 10 per cent over the past few years and this growth rate is expected to continue in the coming years.
The demand situation in the dental segment showed a varying picture during the year. Demand gradually declined in the second half of the year, which had a negative impact on Elos Pinol's delivery and earnings performance. In order to offset this trend, measures were taken to adjust costs to more subdued volume growth.
The development of a range of OEM products to complement contract manufacturing continued during the year and there are good conditions for growth in the coming years.
The changes in global economic activity will naturally have an impact on Elos in 2009. Market segments in which the consumer is responsible for part of the cost of the product or treatment will be negatively im-
"Elos has a stable financial base providing a good platform for future business opportunities."
pacted. Meanwhile, the demand for publicly funded products or treatments will probably not be appreciably affected. Overall, this results in opportunities for achieving a stable situation.
Another important change that will be of major significance for our operations is the increased demands on the medical technology industry made by the FDA's and the EU's new regulations. These come into force this year and will benefit companies of Elos' structure, with good quality procedures and the capacity to further develop quality and competence.
Precision technology Elos Fixturlaser continued to perform very positively in 2008. The product portfolio was renewed by the launch of Fixturlaser GO, which complements the high-end Fixturlaser XA system, with the result that Fixturlaser now has the market's most modern product range.
The global economic slowdown did not have a major impact on Elos Fixturlaser in 2008, but the demand for laser-based alignment and positioning systems will probably slow down this year. Such a trend does not alter our efforts to continue developing the product range, in order to consolidate our already stable market position.
Elos Precision's performance showed that our expectations of substantial growth in the turbine segment were realized during the year. To date, it may be stated that energy-related market segments were largely unaffected by financial crises and recession, while other industrial segments were negatively impacted. Profitability did not meet the targets for the year, due to reduced demand in industrial segments and the fact that expected productivity improvements could not be sufficiently realized. Following a period of capacity expansion, top priority is currently being given to quality and productivity issues.
Elos has aggressive goals for the future. Global economic development in 2008 and early 2009 calls for some caution.
As previously, we will focus on continued customer development and improved customer offers.
The trend in the Medical Technology business area is increasing quality and regulatory requirements, giving Elos good opportunities for participation the sector restructuring that is currently in progress.
It is not easy to assess how 2009 will develop as a whole. At the time of writing, it is particularly evident that all operations have a major focus on cash flow and are awaiting developments in global economic activity.
Finally, I should like to extend my thanks to all employees and stakeholders in the Group. The work jointly carried out over the past year provides a good platform for the future.
Lidköping, March 2009
Göran Brorsson President and CEO
The Elos share
Stock market trading Elos' Series B shares have been listed on NASDAQ OMX Stockholm AB Small Cap since 13 June 1989. The high-voting Series A shares are not listed. The share price fluctuated between SEK 25.50 and SEK 63.25 during the year. The closing price at year-end 2008 was SEK 26.70 (60.25). At year-end 2008, Elos' market capitalisation was SEK 161.6 million (364.4). In 2008, 728,127 shares were traded at a value of SEK 35.4 million.
Dividend policy Elos' dividend policy stipulates that the dividend is to be based on the Group's earnings performance, while taking into account its future development potential and financial position. The longterm goal is for the dividend to increase at a constant rate and to be equivalent to approximately 30 per cent of the profit after tax.
Proposed dividend For the financial year 2008, the Board of Directors has proposed a dividend of SEK 1.50 (1.50) per share, a total of SEK 9.1 million. The Group's equity/assets ratio was 34.9 per cent at the reporting date. Adjusted for the proposed dividend, the equity/assets ratio was 33.8 per cent at the reporting date.
Incentive programme The 2008 Annual General Meeting approved the Board's proposal for an incentive programme for employees in the Elos Group. This programme offered employees the opportunity to subscribe for convertibles that can be converted to shares at a price of SEK 75.
Share capital At year-end 2008, Elos AB's share capital amounted to SEK 37.8 million. The share capital is divided into Series A and Series B shares. Apart from Series A shares each carrying one vote and Series B shares one-tenth of a vote, there is no distinction as regards the rights of the different share series in the company.
In accordance with Elos' Articles of Association, holders of Series A shares have the right to request in writing the conversion of Series A shares into Series B shares. In 2008, no Series A shares were converted into Series B shares.
Shareholders At year-end 2008, Elos had 1,446 shareholders. Elos' ten largest shareholders held shares equivalent to 55.3 per cent of the capital and 83.0 per cent of the votes. Swedish and international institutions held 12.9 per cent of the capital and 4.9 per cent of the votes at the year-end.
Type of share 30 December 2008
| Share in % | Share in % | ||
|---|---|---|---|
| Type of share | Number of shares | of votes | of capital |
| A | 1,099,740 | 69.0 | 18.2 |
| B | 4,951,260 | 31.0 | 81.8 |
| Total | 6,051,000 | 100.0 | 100.0 |
Shareholder structure 30 December 2008
| Number of shares | Number of | Number of | Proportion of |
|---|---|---|---|
| by size | shareholders | shares | shares, % |
| 1-500 | 755 | 151,542 | 2.5 |
| 501-1,000 | 273 | 231,172 | 3.8 |
| 1,001-2,000 | 187 | 313,159 | 5.2 |
| 2,001-5,000 | 107 | 381,551 | 6.3 |
| 5,001-10,000 | 56 | 428,287 | 7.1 |
| 10,001-20,000 | 25 | 370,226 | 6.1 |
| 20,001-50,000 | 24 | 741,202 | 122 |
| 50,001-100,000 | 7 | 530,710 | 8.8 |
| 100,001 - | 12 | 2,903,151 | 48.0 |
| Total | 1,446 | 6,051,000 | 100.0 |
| The largest shareholders | |||||
|---|---|---|---|---|---|
| % of | % of | ||||
| According to VPC on 30 Dec 2008 | Series A shares | Series B shares | Total | share capital | votes |
| Sture Öster, family and companies | 378,826 | 160,960 | 539,786 | 8.9 | 24.8 |
| Lars Runmarker, family | 297,946 | 201,380 | 499,326 | 8.3 | 20.0 |
| Bo Nilsson, family | 260,880 | 139,680 | 400,560 | 6.6 | 17.2 |
| Elna Molin, family | 136,000 | 169,400 | 305,400 | 5.1 | 9.6 |
| Barbro Nilsson, family | 26,088 | 320,120 | 346,208 | 5.7 | 3.6 |
| Magledal Holding APS | 0 | 365,400 | 365,400 | 6.0 | 2.3 |
| Nordea Småbolagsfond Norden | 0 | 305,769 | 305,769 | 5.1 | 1.9 |
| Unionen | 0 | 219,500 | 219,500 | 3.6 | 1.4 |
| Kerstin Ulfenborg, family | 0 | 217,660 | 217,660 | 3.6 | 1.3 |
| Hefo APS | 0 | 143,950 | 143,950 | 2.4 | 0.9 |
| Göran Brorsson | 0 | 100,000 | 100,000 | 1.7 | 0.6 |
| Lennart Månsson | 0 | 86,000 | 86,000 | 1.4 | 0.5 |
| Other | 0 | 2,521,441 | 2,521,441 | 41.6 | 15.9 |
| Total | 1,099,740 | 4,951,260 | 6,051,000 | 100.0 | 100.0 |
Performance and turnover of the Elos share, Jan 2008 – Feb 2009
Performance and turnover of the Elos share, Jan 2004 – Feb 2009
The Elos share price as from January 2004, as reported in the share chart, has been historically adjusted for both a split implemented in May 2005 and the distribution of the shares in Forshem Group AB in November 2006. The adjustment was made on the basis of the change in the Elos share price that arose at the time of distribution.
| Data per share | 2008 | 2007 | 2006* | 2006** | 2005*** 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Profit/loss after tax, remaining operations, before dilution |
SEK | 4.62 | 4.61 | 3.07 | -2.27 | 0.29 | ||||||
| Profit after tax, remaining operations, after dilution |
SEK | 4.58 | ||||||||||
| Profit/loss after tax, discontinued operations SEK | -0.41 | -2.45 | 2.89 | 3.65 | ||||||||
| Profit/loss after tax, total, before dilution | SEK | 4.62 | 4.20 | 0.62 | 0.62 | 3.94 | 5.62 | -1.25 | -2.35 | -4.95 | 4.74 | -4.55 |
| Profit after tax, total, after dilution | SEK | 4.58 | ||||||||||
| Dividend (2008 proposal) | SEK | 1.50 | 1.50 | 0.50 | 1.25 | 1.25 | 1.12 | 1.00 | ||||
| Equity | SEK | 32.91 | 28.82 | 24.61 | 37.72 | 32.65 | 27.04 | 28.53 | 30.90 | 35.44 | 31.65 | |
| Closing share price | SEK | 26.70 | 60.25 | 30.80 | 70.50 | 56.00 | 25.25 | 16.00 | 30.50 | 60.25 | 61.50 | |
| Dividend yield | % | 5.6 | 2.5 | 1.6 | 1.8 | 2.2 | 1.9 | 1.6 | ||||
| Share price/Equity | % | 81.1 | 209.1 | 125.2 | 186.9 | 171.5 | 93.4 | 56.1 | 98.7 | 170 | 194.3 | |
| Number of shares at year-end | thousands | 6,051 | 6,051 | 6,051 | 6,051 | 5,530 | 5,530 | 5,530 | 5,530 | 5,530 | 5,530 |
Convertibles issued on 1 July 2008 have been taken into account.
A 2:1 split was implemented in 2005. Data per share for other years has been recalculated for comparability.
*) Adjusted for sale of Electronics business area, which is reported as discontinued operations.
**) Unchanged from previous year, i.e. including Electronics business area.
***) Recalculated share price on 31/12/2005 for remaining operations was SEK 27.55.
The Elos Group
Elos is an industrial group, which is organized in two business areas – Medical Technology and Precision Technology.
The Group has a significant market position in some areas of these segments.
Employees by business area
| Medical Technology | 66% |
|---|---|
| Precision Technology | 34% |
Employment period in the Group
| < 5 years | 42% | |
|---|---|---|
| 6–10 years | 23% | |
| 11–15 years | 17% | |
| > 16 years | 19% |
Employees by country
Age distribution
| < 29 years | 22% | |
|---|---|---|
| 30–39 years | 27% | |
| 40–49 years | 31% | |
| > 50 years | 20% | |
Vision Elos is the preferred partner of innovative and demanding customers, offering integrated solutions to improve the customer's competitiveness.
We provide advanced expertise and an uncompromising focus on quality, creating value for our customers.
Strategy The overall strategy is to focus the Group's companies and structure on segments where a significant market position can be achieved. The goal is to create a more concentrated business base in the Group's business areas, prioritizing segments where a critical mass can be achieved.
Overall objectives
-
Create market-leading positions in selected segments.
-
Continuously increase the proportion of our own products and services.
-
Achieve stable annual growth in excess of 10 per cent for the Group.
-
Achieve profitability that provides a return on operating capital of more than 15 per cent for the Group and an operating margin in excess of 13 per cent.
Financial targets
-
The return on equity should exceed the riskfree long-term interest rate by 5 to 10 per cent, depending on the share of risk-bearing capital. The return should exceed 15 per cent in the current situation.
-
The return on operating capital should be at least 15 per cent.
-
The share of risk-bearing capital should be at least 30 per cent.
-
Liquidity, including granted but unutilized bank overdraft facilities, should be between 6 and 12 per cent of the Group's annual turnover.
The Group's success is dependent on prioritizing skills development and work environment issues in both our daily work and long-term planning.
Medical Technology business area This business area consists of Elos Medical and Elos Pinol, which together are one of Europe's major players in precision engineering production for the medical sector.
Net sales totalled SEK 307 million (270) in 2008 and the average number of employees was 244 (247).
The objective is to continue growing organically and through acquisitions in a market in which growth is 10–20 per cent depending on segment.
Precision Technology business area This business area consists of Elos Precision and Elos Fixturlaser. Operations are focused on industrial technology. Elos Precision specializes in the manufacture of intricate parts in difficult materials, while Elos Fixturlaser develops, manufactures and markets laser-based measuring instruments.
Net sales totalled SEK 194 million (167) in 2008 and the business area had 120 (107) full-time equivalent employees.
Other As from 4 February 2008, the Elos Series B share has been classified in the Health Care sector on NASDAQ OMX Stockholm AB. The full designation is 35101010 – Health Care Equipment.
Employees in the Elos Group were offered the opportunity to subscribe for convertibles, in accordance with the resolution of the Annual General Meeting on 28 April 2008. A total of 185,600 convertibles with a value of SEK 13,920,000 were subscribed for, with an expiry date of 30 June 2011.
Parent company The parent company, with headquarters in Lidköping, deals with group support activities, such as strategic development, financing, financial control and technical support, in addition to central management matters.
Personnel Elos has chosen to decentralize active HR management to each company, where matters such as skills development are also dealt with.
The Group has common values, which clarify the overall guidelines for its work, both internally and in relation to our customers. These common values have been summarized in three core values:
Passionate – We are committed, determined and dedicated. With a positive attitude, we drive our development forwards and find solutions. Cooperation and solidarity are important, resulting in job satisfaction for our customers and ourselves.
Trustworthy – At Elos, we are open and honest. We take responsibility for our actions and products and keep our promises. We apply our policies in our daily work and influence our suppliers and partners to work in line with our way of working.
Result-oriented – By taking initiative and wanting to win, we achieve the targets that create value for the customer. Our targets should be ambitious and achievable as well as firmly established internally and with our customers. We create the best value for all parties through cooperation and participation.
Elos' success is dependent on prioritizing skills development and work environment issues in both our daily work and long-term planning. Job-related skills development is an important part of this work. Planning and decisions on content, methodology and goals are the responsibility of each individual company. Implementation may vary, ranging from one-day courses to longer training programmes. These programmes are generally adapted to the specific requirements of the company concerned and implemented at company level. Training programmes include Clean room technology and Statistical methods.
In 2008, extensive work was implemented to develop optimal working methods for processes.
This work was carried out through broad training initiatives within the scope of, for example, LEAN, SMED and 5S. The aim is to reduce lead times, increase flexibility in the production process and carry out faster deliveries, but also to improve workplace safety.
Job-related training is complemented by customized management training organized at group level: the Elos Business School. This targets employees currently holding management posts or expected to have management roles in the future.
Elos works actively to live up to and exceed the expectations of the world around us. Our vision and policies actively support the development of quality and environmental management systems that guide our daily work. With common values for long-term and sustainable development, we inspire the confidence of our customers, employees, suppliers and owners.
The customers of the Medical Technology and Precision Technology business areas have one thing in common – high requirements for the security and safety of the products we supply.
In order to achieve zero faults, all the companies in the Group work with the requirements in the various types of standards that guide our working methods.
The regulatory requirements are met through independent quality departments, which are certified to ISO 9001, ISO 14001, ISO 13485 and EEC/MDD 93/42. In the USA, Elos Medical is registered with the FDA (Food and Drug Administration) and complies with US standards such as QSR and GMP. Laws and regulations also guide our quality work, such as SFS 1993:584, which includes the sanctions that may be applied if statutory requirements are not fulfilled.
Individual customers also have special requirements that are determined by their organizations and the requirements of public authorities in the countries in which they sell their products.
Audits and monitoring are carried out regularly in all companies in the Group. Audits relating to ISO standards are carried out by accredited third parties. Operations are also monitored by our customers, who check compliance with standards and their own requirements.
During 2008, a total of 61 man-days were spent on auditing the Group's operations. The table below shows the breakdown between third-party and customers' audits by business area. In addition, further time was spent by the companies' own staff, who take part in the audits as well as carrying out internal audits for monitoring purposes.
Number of audit days in 2008 (man-days)
| Medical Technology |
Precision Technology |
|
|---|---|---|
| ISO 14001, 9001, 13485 Customers and other stakeholders |
23 18 |
3 17 |
| Total | 41 | 20 |
Environmental work is part of the daily work in all the companies in the Elos Group. Current policy is to continuously initiate and develop methods and ways of working to reduce resource consumption, prevent pollution and reduce the total environmental impact of both production and products.
All the group companies have a very small environ-
In order to achieve zero faults, all the companies in the Group work with the requirements in the various types of standards.
mental impact on their immediate surroundings and very good control of their environment-impacting processes. Elos' ambition is that environmental work should be preventive and strive to constantly improve products, processes and plants to minimize the environmental impact. The companies also have good relationships with their local municipalities and neighbours.
During 2008, work continued on further reducing energy consumption. This included the installation of new frequency controlled compressors at the plants in Timmersdala, Görlöse and Töreboda, which reduced electricity consumption by 2 per cent.
During the period 2005–2008, energy consumption in relation to turnover fell by 13 per cent.
Energy consumption in relation to turnover 2005 = Index 100
In Timmersdala, the municipality has installed a district heating plant and Elos Medical will be one of its major customers. District heating replaces the electric heating, which was used in the extension to the production plant built in 2007.
All the group companies have a very small environmental impact on their immediate surroundings and very good control of their environment-impacting processes.
Strategic partner with a global market
Business area Medical Technology
| Income statement | |||
|---|---|---|---|
| SEKm | 2008 | 2007 | 2006 |
| Net sales | 307.1 | 269.6 | 251.1 |
| Cost of goods sold | -231.8 | -196.6 | -189.6 |
| Gross profit | 75.3 | 73.0 | 61.5 |
| Selling expenses | -9.5 | -8.6 | -10.1 |
| Administrative expenses | -20.9 | -19.6 | -20.1 |
| Development costs | -10.3 | -7.8 | -5.4 |
| Other operating | |||
| income/expenses | 1.8 | 2.9 | 0.4 |
| Operating profit | 36.4 | 39.9 | 26.3 |
| Key data | |||
| Operating margin, % | 11.9 | 14.8 | 10.5 |
| Gross investments | |||
| excl. shares, SEKm | 31.7 | 36.5 | 20.1 |
| Average no. of employees | 244 | 247 | 232 |
Net sales
Market segments
| Dental Orthopaedics Diabetes Sound & vibration |
38% 17% 17% 16% |
|
|---|---|---|
| Other | 12% |
Elos is one of Europe's leading contract manufacturers of medical technology products and components, such as dental and orthopaedic implants and instruments. Elos Medical in Timmersdala, Sweden and Elos Pinol in Gørløse, Denmark together offer global customers an integrated solution – from development and design to production and sterile packaging of the finished product.
The medical technology market has shown strong growth for many years and growth is expected to be satisfactory in the next few years.
In 2007, a new Medical Devices Directive was adopted by the European Parliament and this year the directive is to be transposed into local legislation in all the EU member states.
The new directive will make even higher demands on the competence level of producers than previously, which will in all probability lead to structural change in the sector.
With nearly 50 years' experience of medical technology production, access to modern machinery and a documented capacity for combining competence and quality with volume production, Elos is well prepared for this structural change.
Elos' operations in medical technology are divided into five product segments:
Dental The development and manufacture of implants, abutments, instruments and tools for dental surgery. Elos is Europe's largest player in this segment.
Spine The development and manufacture of screws and implants for the upper and lower back and scoliosis treatment.
Trauma The development and manufacture of implants and plates for fracture surgery and small prostheses for hand surgery.
Hearing aids The development and manufacture of implants and components for surgically implanted
Development services include work on designing and developing various types of products and instruments in close collaboration with customers.
hearing devices, as well as components for traditional hearing aids.
Medical devices The development and manufacture of precision engineering products for diabetes treatment, neurosurgery, heart surgery and cancer care.
Elos' customer base is characterized by firms operating globally in segments with historic annual growth rates in excess of 10 per cent. The demands on the products are very high, as are the requirements for continuous development and evaluation.
In order to strengthen competitiveness, Elos has for many years focused on offering a complete service, where Elos acts as an active partner. The term "Complete Performance" is used to describe the total undertaking from development, design and regulatory requirements via prototyping, testing and pre-series to production, clean room handling and logistics.
Development services include work on designing and developing various types of products and instruments in close collaboration with customers. The design process focuses on Design for Manufacturing. This entails a review of the product's structure to identify opportunities for cost savings. This work is carried out alongside prototyping, pre-series and production, shortening lead times and guaranteeing customers cost effectiveness.
The regulatory requirements are met through independent quality departments. The operations are certified to ISO 9001, ISO 14001, ISO 13485 and EEC/ MDD 93/42. In the USA, Elos Medical is registered with the FDA (Food and Drug Administration) and complies with US standards such as QSR and GMP.
Work on developing prototypes takes place in our own workshops and testing focuses on meeting the requirements, for example, for CE marking and FDA approvals. The tests are both static and biodynamic and mainly focus on strength.
All pre-series are produced using the machinery intended for serial production. Pre-series make it possible to test the production and the products in a large-scale environment and ensure that the quality
requirements can be fulfilled in serial production.
Elos' machinery is efficient and uses the latest manufacturing technology. The production structure focuses on being able to produce both larger volumes with short lead times and similar products at both manufacturing units.
Performance testing, product assembly, sterile packaging and labelling – all to ISO standards – are carried out in clean rooms. Finally, the logistics offering consists of several different solutions to facilitate and streamline customers' inventories, including a VMI (Vendor Managed Inventory) system comprising inventory management and continuous deliveries as required.
Continued investments in capacity, quality and competence. Investments in the Medical Technology business area totalled SEK 30 million (36) during the year and comprised expansion of capacity and rationalization to increase the efficiency of production. As part of the work of developing our competence offer in testing and quality assurance for Elos' customers, a number of investments were implemented during the year. One of these investments related to equipment for biodynamic tests. Work began to develop a testing method to verify heat generation when drilling into bone, since it is important to check temperature changes, which may lead to tissue being damaged.
Skills development in 2008 was chiefly centred on active partnerships with customers, mainly in the form of testing and the further development of existing products. During the year, an Advisory Board was set up comprising eminent orthopaedic surgeons. Our ambition is that the experiences of these specialists should be utilized in future skills and product development.
Work on developing our own products under the Elos brand to complement contract manufacturing continued during the year. Deliveries of the patented torque wrench for the dental segment gradually increased during the year, as well as the development of a drill for the dental implant sector. The torque
wrench has only two individual parts and can therefore be sterilized and reused without calibration.
Our own brand products still account for a limited part of operations, but customer requirements and demand have been confirmed, strengthening Elos' continued efforts.
Market In recent years, Elos' customers have noted demand growth of 10–20 per cent depending on segment. Demand is mainly determined by three factors:
-
Demographics due to an ageing global population
-
Skills development research in orthopaedics and surgery leads to an increasing number of complex operations being performed each year
-
Financial development the amount allocated to healthcare budgets in social insurance systems and the amount individual consumers are willing to pay for dental interventions in particular.
In general, the customer base can be divided into three groups – large global companies, specialized players that only offer niche products and local and regional companies that focus on a given geographical area.
Whichever group they belong to, the reality regarding the comprehensive regulatory requirements is the same for all our customers. As a partner and supplier, it is important to meet these requirements, which have become increasingly detailed over the past few years. In the USA, the FDA is traditionally very demanding with regard to products from both pharmaceutical companies and medical technology companies.
In Europe, a new Medical Devices Directive (2007/47/EC) was adopted by the European Parliament in 2007 and is set to be implemented in all EU member states in 2009. Among other things, CE marking, contamination and documentation requirements have been tightened.
Elos faces competition from a number of companies, particularly players with a global market. In Europe, competitors include Cendres & Mètaux, Precimed, Maillefer, Ruetschi and Hader (Switzerland) and Protomedical and Gbr Brassler (Germany). In the USA, the main competitors are Symmetry, Orchid and Veridiam. There is also competition from global medical technology companies with their own production.
Developments in 2008 Net sales rose 14 per cent to SEK 307 million (270) and operating profit was SEK 36 million (40).
Market shares in the dental segment were maintained, while they increased in the orthopaedics segment, mainly due to a number of new customers in the trauma and spine segments.
The diabetes market continues to grow. Elos' production mainly consists of components for injection systems for diabetics. During the year, considerable work went into improving the design and ensuring the stable quality of these components, which is likely to have a positive impact on volume growth in the coming years.
In Q4, we noted a fall in demand in segments where the consumer is largely responsible for the cost. This was particularly evident in the dental segment and also in the hearing aid market.
The future As one of Europe's leading players, Elos is well prepared for the new EU Medical Devices Directive. The investments made in capacity, quality and competence in recent years will further strengthen our competitiveness and create opportunities for new business.
In the global economic slowdown, global customers in particular are also showing an increased interest in partnering major and financially stable suppliers, since delivery reliability is also an important factor when selecting a partner.
Elos' ambition of growth in the medical technology sector remains clear. Elos is already a European leader in the dental segment, a position to be further consolidated. Another objective is growth in the orthopaedics segment, particularly the trauma and spine segments.
Elos' primary objective is organic growth. The investments implemented mean that there is scope for further growth. Growth via acquisitions is an interesting alternative.
There are a number of small, and often highly specialized, companies in Europe that would be a good fit for Elos.
Elos Precision's streamlining strengthens the customer offer
Elos Precision specializes in the manufacture of precision engineering parts and products in difficult-to-machine materials. Work is mainly carried out in close collaboration with customers, who are mainly in the turbine, offshore, hydraulics, defence and process industries. These customers have very high demands on the precision and quality of the parts and products in common.
Business area Precision Technology
| Income statement | |||
|---|---|---|---|
| SEKm | 2008 | 2007 | 2006 |
| Net sales | 194.2 | 166.6 | 151.0 |
| Cost of goods sold | -130.1 | -108.4 | -105.7 |
| Gross profit | 64.1 | 58.2 | 45.3 |
| Selling expenses | -17.4 | -17.1 | -16.2 |
| Administrative expenses | -18.0 | -16.7 | -15.0 |
| Development costs | -8.6 | -9.4 | -9.2 |
| Other operating | |||
| income/expenses | 0.9 | 0.6 | 3.0 |
| Operating profit | 21.0 | 15.6 | 7.9 |
| Key data | |||
| Operating margin, % | 10.8 | 9.4 | 5.2 |
| Gross investments | |||
| excl. shares, SEKm | 10.9 | 6.5 | 28.2 |
| Average no. of employees | 120 | 107 | 108 |
Net sales
| Precision Technology | 39% |
|---|---|
| Other | 61% |
Elos Precision's customer offer is to act as an active manufacturing partner. In addition to competence in machining difficult materials, such as titanium, inconel and stainless acid-resistant materials, Elos Precision takes part in the design process, handles assembly and is responsible for effective logistics solutions.
Operations are carried on in two modern production plants.
The Årjäng plant concentrates on products requiring grinding, milling and electro-erosion, while the Töreboda plant mainly concentrates on the machining of round bars.
Årjäng saw good growth in new customers and increased orders from existing customers. Customers are mainly in the turbine and offshore segments and in general experienced strong demand for their products.
The biggest customer is Siemens in Finspång, which manufactures gas turbines and the favourable market situation has led to increased partnership on products such as turbine blades, vane carriers, compressor guide vanes and heat shields. In order to meet future demand, Elos Precision invested just over SEK 20 million in machinery, the major part of which related to a creep feed grinding machine, which is to be commissioned in early 2009.
The demand for parts and products from customers in the offshore industry was also strong. Customers mainly operate in the prospecting sector and our view is that demand will be satisfactory in the coming years.
Operations in Töreboda were affected by the global economic slowdown. In the second half of 2008, the level of activity of customers in the hydraulics, defence and process industries slowed considerably.
In order to counter weaker economic activity, staffing was reduced in late 2008.
During the year, active work began to streamline operations in accordance with the lean manufacturing model, involving a streamlining of the whole produc-
ELOS ANNUAL REPORT 2008 13
In addition to competence in machining difficult materials, Elos Precision takes part in the design process, handles assembly and is responsible for effective logistics solutions.
tion chain. Meanwhile, we are shifting even more than previously towards looking for partnerships concerning parts and products with high quality and precision requirements.
Developments in 2008 The gradual increase in deliveries to customers in the turbine and offshore segments during the year was a decisive factor in the 30 per cent increase in net sales to SEK 101 million (78). Operating profit was SEK 1.1 million (0.1) and was charged with initial costs for a number of new products and the cost of redundancies at the Töreboda plant.
Future plans Elos Precision's specialization and focus will continue in the same direction as previously, resulting in energy segments accounting for a major part of operations in the coming years.
Skills development and an increased service level should consolidate our close partnership with customers, while lean manufacturing and streamlining in all stages should lead to an improvement in efficiency.
Sales by segment Elos Precision
| Turbine | 48% | |
|---|---|---|
| Industry | 25% | |
| Offshore | 15% | |
| Hydraulics | 7% | |
| Defence | 5% | |
Elos Fixturlaser's complete product palette results in strong competitiveness
Elos Fixturlaser develops, manufactures and markets laser-based measuring and alignment instruments. As one of three global players, the company operates in a highly niche market. Demand is mainly from the process, power, shipbuilding, engineering and wind power industries, where customers have machinery in which the drive equipment must be aligned at regular intervals to maximize efficiency and avoid unplanned stoppages.
2008 saw the launch of a new measuring and alignment tool, Fixturlaser GO, which has the basic applications for horizontal and vertical shaft alignment.
Together with the low-cost Fixturlaser Dirigo system and the Fixturlaser XA performance tool, Elos Fixturlaser now has three modern systems that form a complete product palette ranging from low-end to high-end.
The rapid slowdown in the global economy in the second half of 2008 has affected several branches of industry in which Elos Fixturlaser's customers operate. However, a decline in our customers' deliveries to the end customer does not automatically affect Elos Fixturlaser. Rather, new business opportunities are created, since the demand for easy-to-use measuring and alignment systems increases. As a cost-effective alternative to investments in new machinery, customers are instead choosing to optimize the operation of existing equipment.
Elos Fixturlaser's systems provide improved opportunities for trouble-free operation, while the technology enables reduced manning when carrying out maintenance work. Elos Fixturlaser's three systems have a simple and easy-to-learn system in common, which is based on a similar procedure using a clear screen. High interactivity has also accelerated the process, shortening the lead times for measuring and alignment.
Three sales channels In order to effectively target customers in a global market, Elos Fixturlaser uses three different sales channels. Sales are mainly made via distributors in Europe, North America, South America, Asia and Australia. Here the brand is a significant competitive tool, in which quality and the breadth of the range are the cornerstones.
Another important channel is the OEM market, where Fixturlaser supplies products to companies that choose to sell them under their own brand. Sales are complemented by direct partnership with special customers requiring customized solutions, in order to meet specific requirements optimally.
The competition is very marked, since there are only three major global players: Elos Fixturlaser, Prüftechnik (Germany) and Damalini (Sweden).
Developments in 2008 The market continued to grow during the year as did Elos Fixturlaser. Net sales totalled SEK 93 million (89), equivalent to a market share of just over 30 per cent. Operating profit rose to SEK 19.9 million (15.5). The increase in profit is mainly due to a more favourable product mix and an increase in volume.
Future plans The global recession will have an impact on Elos Fixturlaser's customers for natural reasons. However, investments in efficiency-increasing measures to existing equipment are likely to be prioritized before investments in new equipment, creating demand for Elos Fixturlaser's products. The demand situation for 2009 is difficult to assess.
The strong brand – now comprising three systems – with products adapted to various types of complexity and to customers' individual ability to carry out various types of alignment, provides a strong platform for the future.
The launches of new applications for these systems are also an important component of future demand.
A number of new applications will be launched in 2009.
The rapid expansion of the wind power industry also benefits Elos Fixturlaser, which has several major global manufacturers as customers.
Sales by segment Elos Fixturlaser
| 32% | |
|---|---|
| 31% | |
| 17% | |
| 14% | |
| 4% | |
| 2% | |
2008 saw the launch of a new measuring and alignment tool, Fixturlaser GO, which has the basic applications for horizontal and vertical shaft alignment.
Consolidated income statement
| SEK thousand | 2008 | 2007 |
|---|---|---|
| Net sales | 499,419 | 432,844 |
| Cost of goods sold | -360,197 | -301,713 |
| Gross profit | 139,222 | 131,131 |
| Selling expenses | -26,933 | -25,718 |
| Administrative expenses | -45,895 | -41,495 |
| Development costs | -18,897 | -17,260 |
| Other operating income | 3,123 | 3,589 |
| Other operating expenses | -290 | -113 |
| Operating profit | 50,330 | 50,134 |
| Result from financial investments | ||
| Other interest income and similar profit/loss items | 1,412 | 421 |
| Other interest expenses and similar profit/loss items | -14,724 | -13,250 |
| Profit after financial items | 37,018 | 37,305 |
| Taxes | -9,084 | -9,415 |
| Net profit for the year, remaining operations | 27,934 | 27,890 |
| Net loss for the year, discontinued operations | 0 | -2,479 |
| Net profit for the year | 27,934 | 25,411 |
| Attributable to: Parent company shareholders |
25,421 | |
| 27,934 | ||
| Minority interest | 0 | -10 |
| Earnings per share, remaining operations before dilution (SEK) | 4.62 | 4.61 |
| Earnings per share, remaining operations after dilution (SEK) | 4.58 | - |
| Earnings per share, total before dilution (SEK) | 4.62 | 4.20 |
| Earnings per share, total after dilution (SEK) | 4.58 | - |
Consolidated cash flow statement
| SEK thousand | 2008 | 2007 |
|---|---|---|
| Operating activities | ||
| Profit after financial items | 37,018 | 37,305 |
| Adjustment for non-cash items | 33,831 | 34,644 |
| 70,849 | 71,949 | |
| Income tax paid | -814 | -1,266 |
| Cash flow from operating activities | ||
| before working capital changes | 70,035 | 70,683 |
| Cash flow from working capital changes | ||
| Increase in inventories | -12,771 | -19,267 |
| Decrease/Increase in operating receivables | 10,305 | -30,743 |
| Increase in operating liabilities | 2,097 | 6,173 |
| Cash flow from operating activities | 69,666 | 26,846 |
| Investing activities | ||
| Investments in other non-current assets | -18,905 | -27,338 |
| Decrease in non-current receivables | - | - 1,600 |
| Sale of other non-current assets | 3,059 | 8,235 |
| Cash flow from investing activities | -15,846 | -17,503 |
| Financing activities | ||
| Decrease in interest-bearing liabilities | -24,417 | -37,901 |
| Dividend to shareholders | -9,077 | -3,026 |
| -40,927 | ||
| Cash flow from financing activities | -33,494 | |
| Cash flow for the year from remaining operations | 20,326 | -31,584 |
| Cash flow from discontinued operations | ||
| Cash flow from operating activities | - | 6,189 |
| Cash flow from investing activities | - | -5,619 |
| Cash flow from financing activities | - | 32,389 |
| Cash flow from discontinued operations | 0 | 32,959 |
| Cash flow for the year | 20,326 | 1,375 19,767 |
| Cash and cash equivalents at beginning of year Cash and cash equivalents in discontinued operations |
20,803 - |
-328 |
| Exchange rate differences in cash and cash equivalents | 85 | -11 |
| Cash and cash equivalents at year-end | 41,214 | 20,803 |
Consolidated balance sheet
| SEK thousand | 31 Dec 2008 | 31 Dec 2007 |
|---|---|---|
| ASS ETS |
||
| Non-current assets | ||
| Intangible assets | ||
| Capitalized expenditure for R&D | 10,083 | 10,536 |
| Goodwill | 44,392 | 38,429 |
| Other intangible assets | 2,848 | 722 |
| 57,323 | 49,687 | |
| Property, plant and equipment | ||
| Buildings and land | 107,715 | 84,823 |
| Plant and machinery | 128,137 | 115,761 |
| Equipment, tools, fixtures and fittings | 16,090 | 12,170 |
| Construction in progress | 0 | 15,624 |
| 251,942 | 228,378 | |
| Financial assets | ||
| Other shares and interests | 20 | 20 |
| 20 | 20 | |
| Total non-current assets | 309,285 | 278,085 |
| Current assets | ||
| Inventories etc. | ||
| Raw materials and consumables | 39,031 | 31,106 |
| Products in progress | 26,559 | 29,711 |
| Finished products | 62,437 | 54,439 |
| 128,027 | 115,256 | |
| Current receivables Trade receivables |
81,519 | 88,038 |
| Current tax asset | 654 | 2,608 |
| Other receivables | 3,517 | 8,077 |
| Prepaid expenses and accrued income | 5,700 | 4,904 |
| 91,390 | 103,627 | |
| Cash and bank balances | 41,214 | 20,803 |
| Total current assets | 260,631 | 239,686 |
| Asset held for sale | 1,500 | 1,500 |
| TOTAL ASS ETS |
571,416 | 519,271 |
Consolidated balance sheet
| SEK thousand | 31 Dec 2008 | 31 Dec 2007 |
|---|---|---|
| EQUITY AND LIABILITIES |
||
| Equity | ||
| Equity attributable to parent company shareholders | ||
| Share capital | 37,819 | 37,819 |
| Other capital contributed | 55,526 | 55,526 |
| Reserves | 6,168 | 224 |
| Profit brought forward incl. net profit for the year | 99,635 | 80,778 |
| Total equity attributable to parent company shareholders | 199,148 | 174,347 |
| Minority interest | 0 | 22 |
| Total equity | 199,148 | 174,369 |
| Non-current liabilities | ||
| Provisions for pensions | 14,103 | 12,770 |
| Deferred tax liability | 29,620 | 22,469 |
| Other non-current provisions | 142 | 309 |
| Non-current interest-bearing liabilities | 195,017 | 184,633 |
| Total non-current liabilities | 238,882 | 220,181 |
| Current liabilities | ||
| Bank overdraft facility | 20,408 | 15,970 |
| Other interest-bearing liabilities | 37,458 | 35,350 |
| Advance payments from customers | 46 | 11 |
| Trade payables | 28,550 | 29,736 |
| Other liabilities | 25,191 | 23,040 |
| Accrued expenses and deferred income | 21,733 | 20,614 |
| Total current liabilities | 133,386 | 124,721 |
| TOTAL EQUITY AND LIABILITIES |
571,416 | 519,271 |
| PLEDGED ASS ETS |
266,383 | 360,184 |
| CON TINGENT LIABILITIES |
2,319 | 2,429 |
Board of Directors and auditor
Board of Directors
Sture Öster
Lidköping, born 1937, economist. Chairman of the Board. Director since 1981. Chairman of the Board of Forshem Group AB and Diashunt Intressenter AB. Director of Stiftelsen Bräcke Diakoni, Göteborg. Shareholding: 378,826 Series A shares, 160,960 Series B shares incl. family and via companies.
Agneta Bengtsson Runmarker
Stockholm, born 1960, Bachelor of Law. Director since 2003. Legal Adviser at the Swedish Data Inspection Board. Director of the Joint Supervisory Body of Europol and chair of its appeals committee. Director of Investment AB Brunnslyckan and Runmarker Fastigheter i Varberg AB. Shareholding: 14,600 Series B shares incl. family.
Stig-Arne Blom
Ulricehamn, born 1948, Master of Engineering. Director since 2002. Chairman of the Board of Borås Wäfveri AB, Pulsen AB, Liljedalsbolagen AB and Lidhs Förvaltnings AB. Director of Atlet AB, Beijer Electronics AB, Ulricehamns Energi AB, the Board of Handelsbankens Region Väst etc. Shareholding: 200 Series B shares.
Göran Brorsson
Lidköping, born 1952, Bachelor of Economics. Director since 2000. President and CEO. Employed since 2000. Chairman of the Board of the Group's subsidiaries. Chairman of the Board of Gents Wear AB and Director of SystemSeparation Sweden Holding AB. Shareholding: 100,000 Series B shares. Convertible debentures equivalent to 15,000 Series B shares.
Erik Löwenadler
Göteborg, born 1945, Master of Engineering. Director since 2007. Vice Chairman of the Board of University of Skövde. Shareholding: 4,000 Series B shares.
Lars Spongberg
Stockholm, born 1945, Bachelor of Economics, Bachelor of Law. Director since 2003. Industrial adviser at Nordic Capital. Director of Addtech AB, BE Group AB, Intervalor AB, Skyways Holding AB etc. Shareholding: 400 Series B shares.
Deputy Directors Auditor
Bo Nilsson Thomas Öster
Lidköping, born 1938, Master of Engineering. Director since 1982. Deputy Director of Forshem Group AB. Shareholding: 260,880 Series A shares, 139,680 Series B shares incl. family. Stockholm, born 1963, Master of Engineering. Director since 2005. Sales and Business Management Director, Ericsson AB Stockholm. Shareholding: 46,100 Series B shares.
Ernst & Young AB
Auditor in charge
Björn Grundvall
Göteborg, born 1955. Authorized Public Accountant, Ernst & Young AB, Göteborg. Auditor in the company since 2003.
Senior management
Group management
Lidköping, born 1952, Bachelor of Economics. President and CEO. Employed since 2000. Chairman of the Board of the Group's subsidiaries. Chairman of the Board of Gents Wear AB and Director of SystemSeparation Sweden Holding AB. Shareholding: 100,000 Series B shares. Convertible debentures equivalent to 15,000 Series B shares.
Karin Edholm
Lidköping, born 1972, Bachelor of Economics. Finance Director. Employed since 2002. Shareholding: 400 Series B shares. Convertible debentures equivalent to 15,000 Series B shares.
Patrick Juslin
Lidköping, born 1965, Master of Engineering. Technical director. Employed since 2008. Shareholding: Convertible debentures equivalent to 15,000 Series B shares.
Presidents of subsidiaries
Kjell-Erik Johansson, Elos Medical AB Søren Olesen, Elos Pinol A/S
Götene, born 1954, Master of Engineering. Employed since 1999. Shareholding: Convertible debentures equivalent to 8,000 Series B shares.
Gørløse, Denmark, born 1961, economist. Employed since 1984. Shareholding: 365,400 Series B shares via companies. Convertible debentures equivalent to 15,000 Series B shares.
Christer Alm, Elos Precision AB Hans Svensson, Elos Fixturlaser AB
Mölnlycke, born 1960, Master of Engineering. Employed since 1995. Shareholding: 400 Series B shares. Convertible debentures equivalent to 15,000 Series B shares.
Ten-year summary
| Income statements | 2008 | 2007* | 2006** | 2005*** | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales | SEKm | 499.4 | 432.8 | 400.4 | 626.9 | 1,328.3 | 1,467.4 | 1,230.0 | 1,251.1 | 1,388.2 1,850.8 | 1,067.6 | |
| Operating profit/loss | SEKm | 50.3 | 50.1 | 29.4 | 11.8 | 41.4 | 59.0 | 9.2 | 2.3 | -11.3 | 62.1 | 2.0 |
| Net financial items | SEKm | -13.3 | -12.8 | -9.3 | -7.0 | -9.2 | -12.2 | -14.5 | -18.1 | -24.2 | -21.5 | -37.8 |
| Profit/loss after financial items | SEKm | 37.0 | 37.3 | 20.1 | 4.9 | 32.2 | 46.8 | -5.3 | -15.8 | -35.5 | 40.6 | -35.8 |
| Taxes | SEKm | -9.1 | -9.4 | -1.5 | -3.3 | -10.2 | -15.8 | -1.6 | 2.8 | 8.1 | -14.4 | 10.7 |
| Net profit/loss for the year, | ||||||||||||
| remaining operations | SEKm | 27.9 | 27.9 | 18.6 | 1.6 | 22.0 | 31.0 | -6.9 | -13.0 | -27.4 | 26.2 | -25.2 |
| Net profit/loss for the year, | ||||||||||||
| discontinued operations | SEKm | -2.5 | -14.8 | 20.4 | ||||||||
| Net profit/loss for the year | SEKm | 27.9 | 25.4 | 3.8 | 22.0 | 22.0 | 31.0 | -6.9 | -13.0 | -27.4 | 26.2 | -25.2 |
| Balance sheets | ||||||||||||
| Non-current assets | SEKm | 309.2 | 278.1 | 311.6 | 382.8 | 382.8 | 229.9 | 241.2 | 254.7 | 266.1 | 273.9 | 301.1 |
| Receivables and inventories | SEKm | 219.5 | 218.9 | 275.7 | 499.9 | 499.9 | 443.2 | 416.1 | 419.0 | 456.8 | 623.9 | 426.8 |
| Cash and cash equivalents | SEKm | 41.2 | 20.8 | 19.8 | 56.1 | 56.1 | 63.1 | 27.7 | 30.7 | 8.1 | 11.0 | 7.6 |
| Asset held for sale | SEKm | 1.5 | 1.5 | |||||||||
| Total assets | SEKm | 571.4 | 519.3 | 607.1 | 938.8 | 938.8 | 736.2 | 685.0 | 704.4 | 731.0 | 908.8 | 735.5 |
| Equity | SEKm | 199.1 | 174.4 | 148.9 | 228.2 | 228.2 | 181.2 | 150.2 | 158.5 | 171.7 | 196.8 | 175.9 |
| Non-current liabilities | SEKm | 238.9 | 220.2 | 246.8 | 341.3 | 341.3 | 234.7 | 257.0 | 294.4 | 327.3 | 341.6 | 270.9 |
| Current liabilities | SEKm | 133.4 | 124.7 | 211.4 | 369.3 | 369.3 | 320.3 | 277.8 | 251.5 | 232.0 | 370.4 | 288.7 |
| Total equity and liabilities | SEKm | 571.4 | 519.3 | 607.1 | 938.8 | 938.8 | 736.2 | 685.0 | 704.4 | 731.0 | 908.8 | 735.5 |
| Cash flow | ||||||||||||
| Cash flow from operating | ||||||||||||
| activities | SEKm | 69.7 | 26.8 | 43.7 | 40.9 | 57.6 | 119.4 | 57.9 | 96.3 | 52.3 | -51.6 | 57.4 |
| Cash flow after investments | SEKm | 53.9 | 9.3 | 22.4 | -22.5 | -12.0 | 95.9 | 32.9 | 57.1 | 24.1 | -40.5 | -14.9 |
| Key data | ||||||||||||
| Operating margin before | ||||||||||||
| depreciation (EBITDA) | % | 17.0 | 18.8 | 15.2 | 8.5 | 6.6 | 7.1 | 4.9 | 4.1 | 2.8 | 5.9 | N/A |
| Operating margin after | ||||||||||||
| depreciation (EBIT) | % | 10.1 | 11.6 | 7.3 | 1.9 | 3.1 | 4.0 | 0.7 | 0.2 | -0.8 | 3.4 | 0.2 |
| Risk-bearing capital | SEKm | 228.8 | 196.8 | 165.6 | 255.1 | 255.1 | 204.4 | 165.9 | 173.3 | 189.4 | 219.4 | 192.0 |
| Share of risk-bearing capital | % | 40.0 | 37.9 | 27.3 | 27.2 | 27.2 | 27.8 | 24.2 | 24.6 | 25.9 | 24.1 | 26.1 |
| Equity/assets ratio | % | 34.9 | 33.6 | 24.5 | 24.3 | 24.3 | 24.1 | 21.9 | 22.5 | 23.5 | 21.6 | 23.9 |
| Return on capital employed | % | 11.6 | 11.4 | -0.6 | 2.4 | 8.1 | 13.7 | 2.2 | 1.0 | -1.8 | 12.8 | -4.6 |
| Return on equity | % | 15.0 | 17.3 | -7.3 | 0.8 | 10.7 | 18.8 | -4.5 | -7.9 | -14.9 | 13.8 | -13.1 |
| Interest coverage ratio | times | 3.5 | 3.8 | neg. | 1.6 | 4.3 | 4.6 | 0.7 | 0.2 | neg. | 2.7 | neg. |
| Net debt | SEKm | 225.8 | 227.9 | 295.5 | 336.3 | 336.3 | 183.6 | 263.8 | 279.0 | 327.1 | 338.2 | 272.3 |
| Debt/equity ratio | times | 1.1 | 1.3 | 2.0 | 1.6 | 1.5 | 1.0 | 1.7 | 1.8 | 1.9 | 1.7 | 1.6 |
| Other | ||||||||||||
| Gross investments excl. shares | SEKm | 44.7 | 46.3 | 51.6 | 43.8 | 50.0 | 44.2 | 35.8 | 44.9 | 38.8 | 69.4 | 73.3 |
| Average number of employees | 368 | 358 | 503 | 457 | 700 | 745 | 693 | 707 | 823 | 990 | 773 |
* Remaining operations.
** Income statement, cash flow, EBITDA and EBIT refer to remaining operations, other figures are unchanged compared with the previous year's reporting. *** Including Electronics business area but excluding Building/Interiors business area. Shares in the latter were distributed to shareholders in November 2006. Other values remain unchanged.
Definitions of key data
Risk-bearing capital The total of equity, minority interests and deferred tax liability.
Share of risk-bearing capital Risk-bearing capital as a percentage of total assets.
Equity/assets ratio Equity including minority interests as a percentage of total assets.
Return on capital employed Profit/loss after net financial items plus financial items as a percentage of average capital employed.
Capital employed Total capital as per the balance sheet less non-interest-bearing liabilities and non-interest-bearing provisions.
Return on equity Net profit for the year as a percentage of average equity.
Interest coverage ratio Operating profit excluding profit participation in associated companies plus financial income, divided by financial expenses.
Net debt Interest-bearing liabilities less cash and cash equivalents.
Debt/equity ratio Net debt in relation to equity.
Addresses
Parent company
Nya Stadens Torg 10 SE-531 31 Lidköping
Phone: +46 510 48 43 60 Fax: +46 510 680 04 [email protected] www.elos.se
Elos AB
Sweden
Subsidiaries
Medical Technology
Elos Medical AB
Box 45 SE-540 16 Timmersdala Sweden Visiting address: Bäckedalsvägen 5 Phone: +46 511 44 06 00 Fax: +46 511 44 06 90 [email protected] www.elosmedical.se
Elos Pinol A/S
Engvej 33 DK-3330 Gørløse Denmark Phone: +45 4821 6400 Fax: +45 4821 6469 [email protected] www.elos-pinol.dk
Precision Technology
Elos Precision AB
Unit in Töreboda: Box 93 SE-545 22 Töreboda Sweden Visiting address: Verkstadsgatan 2 Phone: +46 506 184 00 Fax: +46 506 184 29 [email protected] www.elosprecision.se
Unit in Årgäng.
Box 34 SE-672 21 Årjäng Sweden Visiting address: Industrigatan 8 Phone: +46 573 395 00 Fax: +46 573 71 13 72
Elos Fixturlaser AB
Box 7 SE-431 21 Mölndal Sweden Visiting address: Östergårdsgatan 9 Phone: +46 31 706 28 00 Fax: +46 31 706 28 50 [email protected] www.fixturlaser.se
Elos AB (publ) Nya Stadens Torg 10 SE-531 31 Lidköping Sweden Phone: +46 510 48 43 60 Fax: +46 510 680 04 [email protected] www.elos.se