AI assistant
Husqvarna — Interim / Quarterly Report 2011
Apr 19, 2011
2926_10-q_2011-04-19_82b83f0f-5480-4d67-9a44-bc8320cabafe.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer
INTERIM REPORT JANUARY - MARCH 2011
Stockholm April 19, 2011
Magnus Yngen, President and CEO:
"The year started off with strong demand in the North American market and we have a strong product line-up to meet the growing demand. However, we have not been able to capitalize on this due to production disturbances in our largest plant in North America. The disturbances negatively affected shipments and increased costs significantly. Costs were approximately SEK 150m higher, whereof the majority in March. We are taking measures in order to resolve the situation and to minimize the impact for our customers but we will continue to have high costs throughout the season.
For the total Husqvarna Group, sales and operating income adjusted for exchange rate effects and items affecting comparability, increased by 6 and 7 percent respectively, compared to the first quarter previous year. The year started off with significantly higher order intake compared to last year. Europe & Asia/Pacific delivered strong results as a result of higher sell-in and a positive mix development. Construction continued its steady improvement in sales, earnings and margin. As a consequence of the disturbances, operating income for Americas was negative in the first quarter."
- Net sales amounted to SEK 8,774m (9,082) and operating income to SEK 662m (778). Income for the period amounted to SEK 484m (535), or SEK 0.84 (0.92) per share.
- Changes in exchange rates had a negative effect on operating income of approximately SEK -171m.
- Net sales and operating income for the Group, adjusted for exchange rate effects and items affecting comparability, increased by 6% and 7% respectively.
- Net sales and operating income for Americas was negatively affected by production disturbances.
- Higher volumes and a positive mix contributed to improved sales and operating income for Europe & Asia/Pacific.
- Construction was charged with costs amounting to SEK 40m relating to the closure of a production facility in Spain.
| Q1 | Q1 | Change, % | Full-year | |||
|---|---|---|---|---|---|---|
| SEKm | 2011 | 2010 | As rep. | Adj.1 | LTM2 | 2010 |
| Net sales, Group | 8,774 9,082 | -3 | 6 | 31,932 | 32,240 | |
| Europe & Asia/Pacific | 4,541 4,459 | 2 | 10 | 16,703 | 16,621 | |
| Americas | 3,588 4,028 | -11 | 0 | 12,504 | 12,944 | |
| Construction | 645 | 595 | 8 | 18 | 2,725 | 2,675 |
| EBITDA | 946 1,073 | -12 | 5 | 3,539 | 3,666 | |
| EBITDA margin, % | 10.8 | 11.8 | - | - | 11.1 | 11.4 |
| Operating income, Group | 662 | 778 | -15 | 7 | 2,329 | 2,445 |
| Europe & Asia/Pacific | 815 | 732 | 11 | 32 | 2,466 | 2,383 |
| Americas | -94 | 81 | n.a | n.a | -23 | 152 |
| Construction | -17 | 1 | n.a | n.a | 64 | 82 |
| Operating margin, % | 7.5 | 8.6 | - | - | 7.3 | 7.6 |
| Income after financial items | 589 | 690 | -15 | - | 1,950 | 2,051 |
| Income for the period | 484 | 535 | -10 | - | 1,698 | 1,749 |
| Earnings per share, SEK | 0.84 | 0.92 | -9 | - | 2.95 | 3.03 |
1 Adjusted for items affecting comparability (including restructuring charges), changes in exchange rates and acquisitions/divestments. Items affecting comparability are provided on page 10.
2 Last twelve months.
FIRST QUARTER
Net sales
Net sales for the first quarter amounted to SEK 8,774m (9,082). Adjusted for exchange rate effects, sales increased by 6% or by approximately SEK 490m. Sales prices increased slightly. Europe & Asia/Pacific accounted for an adjusted sales increase of approximately SEK 400m or 10%, Americas' adjusted sales were flat and Construction's adjusted sales increased by SEK 97m or 18%.
Market demand for all business areas increased and resulted in higher sales for Europe & Asia/Pacific and Construction. Sales for Americas were negatively affected by the production disturbances in North America.
Operating income
Operating income amounted to SEK 662m (778). Adjusted for exchange rate effects and items affecting comparability operating income increased by 7% or by approximately SEK 50m. Operating income includes items affecting comparability amounting to SEK -40m (-50).
The increase in adjusted operating income was mainly a result of higher volumes, a favorable sales channel and regional mix and higher sales prices. This was partly offset by additional costs related to the production disturbances in North America. The operating margin, excluding items affecting comparability, declined to 8.0% (9.1).
Adjusted operating income and operating margin for Europe & Asia/Pacific and Construction improved, but decreased for Americas.
Changes in exchange rates, including both translation and transaction effects net of hedging, had a total negative effect on Group operating income of SEK -171m (100). Hedging contracts had a negative effect of SEK -62m (26).
OUTLOOK FOR THE SECOND QUARTER 2011
Trade inventories of the Group's products at the end of the first quarter are estimated to have been on normal levels and slightly higher than a year ago. As market conditions have improved and end-user demand is higher, the sell-out in the trade during the second quarter of 2011 is expected to be higher than in the second quarter of 2010. The Group's listings with major retailers for the season have improved compared to 2010. However, the production disturbances will continue to have a negative effect on sales and profit.
FINANCIAL ITEMS NET
Financial items net amounted to SEK -73m (-88) for the first quarter 2011. Higher interest cost was more than offset by positive mark-to-market valuation on the interest rate component of the Group's hedge contracts. The average interest rate on borrowings at the end of the first quarter increased to 4.0% (2.9). Compared to year-end 2010, the average interest rate has decreased from 4.8%, mainly due to an increase in share of lower interest rate USD funding for financing of the seasonal increase in working capital.
INCOME AFTER FINANCIAL ITEMS
Income after financial items for the first quarter amounted to SEK 589m (690) corresponding to a margin of 6.7% (7.6).
TAXES
Taxes amounted to SEK -105m (-155), corresponding to a tax rate of 18% (22) of income after financial items.
EARNINGS PER SHARE
Income for the first quarter amounted to SEK 484m (535), corresponding to SEK 0.84 (0.92) per share after dilution.
OPERATING CASH FLOW
Due to the seasonality of the Group's operations, operating cash flow is normally negative in the first quarter. Operating cash flow for the first quarter amounted to SEK -2,809m (-2,433). The change is due to higher inventory related mainly to the production disturbances. Trade receivables were also slightly higher.
| Operating cash flow SEKm |
Q1 2011 |
Q1 2010 |
Jan-Dec 2010 |
|---|---|---|---|
| Cash flow from operations, excluding changes in operating | |||
| assets and liabilities | 827 | 864 | 2,888 |
| Changes in operating assets and liabilities | -3,432 | -3,088 | -613 |
| Cash flow from operations | -2,605 | -2,224 | 2,275 |
| Cash flow from investments, excluding acquisitions | -204 | -209 | -1,313 |
| Operating cash flow | -2,809 | -2,433 | 962 |
FINANCIAL POSITION
Group equity as of March 31, 2011 decreased to SEK 12,022m (12,410). Equity per share amounted to SEK 21.1 (21.6). Group equity was negatively affected by exchange differences on translating foreign operations to SEK.
Net debt as of March 31, 2011 decreased to SEK 8,305m (8,511). The major currencies used for debt financing are SEK, USD and JPY. The impact on net debt due to changes in exchange rates in the first quarter was a decrease of SEK 1,000m which was offset by higher working capital.
The net debt/equity ratio amounted to 0.69 (0.69) and the equity/assets ratio to 37.5% (37.0).
| Net debt | 31 Mar | 31 Mar | 31 Dec |
|---|---|---|---|
| SEKm | 2011 | 2010 | 2010 |
| Interest-bearing liabilities | 10,289 | 10,418 | 7,667 |
| Liquid funds | 1,984 | 1,907 | 2,067 |
| Net debt | 8,305 | 8,511 | 5,600 |
On March 31, 2011, long-term loans including financial leases amounted to SEK 5,942m (5,689) and short-term loans including financial leases to SEK 3,794m (4,314). Long-term loans consist of SEK 3,135m (1,582) in issued bonds, and bank loans of SEK 2,807m (4,107). The issued bonds and the bank loans mature in 2012 and onwards. In addition to the above funding, Husqvarna has revolving credit facilities totaling SEK 9,000m, of which SEK 1,000m was utilized as of the end of the first quarter. The major parts of these facilities mature in 2013.
PERFORMANCE BY BUSINESS AREA
Europe & Asia/Pacific
| Q1 | Q1 | Change, % | Full-year | |||
|---|---|---|---|---|---|---|
| SEKm | 2011 | 2010 | As rep. | Adj. | LTM1 | 2010 |
| Net sales | 4,541 | 4,459 | 2 | 10 | 16,703 | 16,621 |
| Operating income | 815 | 732 | 11 | 32 | 2,466 | 2,383 |
| Operating margin, % | 17.9 | 16.4 | - | - | 14.8 | 14.3 |
1) Last twelve mo nths
Net sales for Europe & Asia/Pacific in the first quarter increased 2%. Adjusted for exchange rate effects sales increased 10% or by approximately SEK 400m. Sales prices increased slightly during the quarter.
Total market demand in the Europe and Asia/Pacific region is estimated to have increased compared to the preceding year. The Group's sales to the dealer channel continued to develop strongly and sales to the retail channel also increased as a result of improved listings. Ride-on and walk-behind lawn mowers and watering products were the product categories with the highest sales growth. Sales increased in major markets such as Germany, France and the UK.
Operating income and operating margin improved. Adjusted for exchange rate effects and items affecting comparability operating income increased by 32% or by approximately SEK 200m. Changes in exchange rates had a negative effect on operating income by approximately SEK -114m.The higher operating income was mainly a result of higher sales and improved product and country mix. Higher costs for direct material were offset by higher selling prices.
Americas
| Q1 | Q1 | Change, % | Full-year | |||
|---|---|---|---|---|---|---|
| SEKm | 2011 | 2010 | As rep. | Adj. | LTM1 | 2010 |
| Net sales | 3,588 | 4,028 | -11 | 0 | 12,504 | 12,944 |
| Operating income | -94 | 81 | n.a | n.a | -23 | 152 |
| Operating margin, % | -2.6 | 2.0 | - | - | -0.2 | 1.2 |
1) Last twelve months
Net sales for Americas during the first quarter decreased by 11%. Adjusted for exchange rate effects, sales were flat. Sales prices increased slightly during the quarter.
Operating income decreased to SEK -94m (81). Adjusted for exchange rate effects and items affecting comparability operating income declined SEK -175m. Changes in exchange rates had a negative effect on operating income of approximately SEK -50m. Operating income in the first quarter 2010 included items affecting comparability amounting to SEK -50m. There were no items affecting comparability in the first quarter 2011. Operating income was negatively affected by the production disturbances (see below).
Total market demand in North America continued its positive trend. Due to production disturbances, the Group was not able to capitalize on the increased demand. The disturbances led to lower shipments and therefore negatively affected sales as well as leading to significantly higher costs in the range of SEK -150m, whereof the majority in March. The higher costs include costs for a significantly higher number of temporary staff in the plant, over-time compensation as production is running in longer shifts, consultants and lower absorption of fixed costs as the production rate was lower. Due to the disturbances, income was also negatively affected by lower sales of ride-on products and a negative mix.
The production disturbances are due to the increased complexity of materials, associated with the combination of the move of the production from Beatrice, Nebraska into the production facility in Orangeburg, South Carolina as well as a significantly higher number of new products being launched. Extensive measures to resolve the situation and to minimize the impact for customers have been taken. The production increased gradually during the quarter, as did the associated cost for measures taken.
Construction
| Q1 | Q1 | Change, % | Full-year | |||
|---|---|---|---|---|---|---|
| SEKm | 2011 | 2010 | As rep. | Adj. | LTM1 | 2010 |
| Net sales | 645 | 595 | 8 | 18 | 2,725 | 2,675 |
| Operating income 2) | -17 | 1 | n.a | n.a | 64 | 82 |
| Operating margin, % | -2.6 | 0.1 | - | - | 2.3 | 3.1 |
1) Last twelve months
2) Q1 2011 includes items affecting comparability of SEK -40m.
Net sales for Construction in the first quarter increased 8%. Adjusted for exchange rate effects sales increased 18% or by SEK 97m. Sales prices were relatively stable.
Total market demand for construction products continued to improve, especially in Europe and Asia. New product introductions and innovation continued to be an important driver for sales. Trade inventory increased, reflecting the trade's positive outlook for the industry. Sales increased for all of the business area's main product categories.
Operating income amounted to SEK -17m (1) and includes a restructuring charge amounting to SEK -40m related to the closure of the production facility for construction products in Spain. Adjusted for exchange rate effects and items affecting comparability operating income increased by approximately SEK 30m. Changes in exchange rates had a negative effect on operating income by approximately SEK -7m. There were no items affecting comparability in the first quarter 2010.
Excluding the items affecting comparability, operating income and margin in the first quarter improved, mainly as a result of higher volumes and improved mix.
PARENT COMPANY
Net sales in the first quarter for the Parent Company, Husqvarna AB, amounted to SEK 3,141m (3,036), of which SEK 2,545m (2,460) referred to sales to Group Companies and SEK 596m (576) to external customers. Income after financial items amounted to SEK 216m (766).
Investments in tangible and intangible assets amounted to SEK 83m (69). Cash and cash equivalents amounted to SEK 285m (30) at the end of the quarter. Undistributed earnings in the Parent Company amounted to SEK 17,626m (17,272).
CONVERSION OF SHARES
According to the company's articles of association, owners of A-shares have the right to have such shares converted to B-shares. Conversion reduces the total number of votes in the company. When such a conversion has occurred, the company is obligated by law to disclose any such changes.
During the first quarter of 2011, 637,975 A-shares were converted to B-shares at the request of shareholders. After the close of the first quarter, another 336,460 A-shares were converted to B-shares at the request of shareholders. The total number of votes thereafter amounts to 178,036,964.6.
The total number of registered shares in the company at March 31, 2011 amounted to 576,343,778 shares of which 134,117,112 were A-shares and 442,226,666 were B-shares.
ANNUAL GENERAL MEETING 2011
The Annual General Meeting of Husqvarna AB (publ) will be held at 16:00 on May 4, 2011, in the Elmia Congress and Concert Hall in Jönköping, Sweden.
Notice, full proposals, minutes and other documents from the Annual General Meeting can be found on www.husqvarna.com/agm.
Dividend
The Board of Directors proposes a dividend for 2010 of SEK 1.50 (1.00) per share, corresponding to a total dividend payment of SEK 859m (574).
Monday, May 9, 2011 is proposed as record date for the dividend. If the Annual General Meeting resolves in accordance with the Board of Directors' proposal, the estimated date for the payment of the dividend is Thursday, May 12, 2011. The last day for trading in Husqvarna shares including the right to dividend for 2010 is Wednesday May 4, 2011.
RISKS AND UNCERTAINTY FACTORS
A number of factors may affect Husqvarna's operations in terms of operational and financial risks. Operational risks are managed by the operative units, and financial risks by Group Treasury.
For more information on risk than stated below, see the annual report.
Operational risks
Operational risks include general economic conditions, as well as trends in consumer and professional spending, particularly in North America and Europe, where the majority of the Group's products are sold. An economic downturn in these markets may have an adverse effect on Group sales and earnings. Shifts in product technology as well as shifts in distribution structure could also have a negative impact on Group sales and earnings.
Demand for the Group's products is also dependent on weather conditions. Dry weather can reduce demand for such products as lawn mowers and tractors, but can stimulate demand for irrigation products. Demand for chainsaws normally increases after storms and during cold winters.
Husqvarna's operations are also subject to seasonal variations. Demand for consumer garden products and commercial lawn and garden products normally peaks in the second quarter, while the peak season for chainsaws is normally in the third quarter. Husqvarna has adapted its production processes and supply chain to respond to these conditions. However, parameters such as cash flow and production levels follow the seasonal variations in demand, which results in relatively greater risk exposure for the Group over short periods of time.
The Group is currently implementing a number of structural changes as well as a new organization. Restructuring and organizational changes always involve the risk of creating higher costs than anticipated and losing key personnel.
Financial risks
Financial risks refer primarily to exchange rates, interest rates, financing, and credit risks. Risk management within the Husqvarna Group is regulated by a financial policy established by the Board of Directors. A higher indebtedness resulting from the seasonality of the Group's operations involve greater exposure to changes in exchange rates and interest rates, as well as financing risks.
Acquisitions
Husqvarna has completed a number of acquisitions. Although the Group has historically demonstrated ability to successfully integrate acquired businesses, such integration always involves certain risks. Net sales can be adversely affected and costs can be higher than anticipated.
ACCOUNTING PRINCIPLES
Husqvarna's consolidated financial statements are prepared in accordance with International Financial Reporting Standards (IFRS) as endorsed by the European Union, the Swedish Annual Accounts Act and the Swedish Financial Reporting Board's standard RFR 1 Supplementary Accounting Rules for Groups. The financial statement of the Parent Company has been prepared in accordance with the Swedish Annual Accounts Act and RFR 2 Accounting for Legal Entities.
This interim report has been prepared in accordance with IAS 34 Interim Financial Reporting and the Swedish Annual Accounts Act.
Husqvarna has in all material aspects presented its interim report in accordance with the accounting and valuation principles presented in the Annual Report for 2010. The annual report is available at www.husqvarna.com under Investor Relations
AUDITORS' REVIEW REPORT
This interim report has not been subject to review by the auditors.
Stockholm April 19, 2011
Magnus Yngen President and CEO
Consolidated income statement
| Q1 | Q1 | Full-year | |
|---|---|---|---|
| SEKm | 2011 | 2010 | 2010 |
| Net sales | 8,774 | 9,082 | 32,240 |
| Cost of goods sold | -6,444 | -6,697 | -23,037 |
| Gross operating income | 2,330 | 2,385 | 9,203 |
| Margin, % | 26.6 | 26.3 | 28.5 |
| Selling expense | -1,298 | -1,277 | -5,232 |
| Administrative expense | -375 | -329 | -1,524 |
| Other operating income/expense | 5 | -1 | -2 |
| Operating income1 | 662 | 778 | 2,445 |
| Margin, % | 7.5 | 8.6 | 7.6 |
| Financial items, net | -73 | -88 | -394 |
| Income after financial items | 589 | 690 | 2,051 |
| Margin, % | 6.7 | 7.6 | 6.4 |
| Taxes | -105 | -155 | -302 |
| Income for the period | 484 | 535 | 1,749 |
| Attributable to: | |||
| Equity holders of the Parent Company | 480 | 530 | 1,739 |
| Non-controlling interest in income for the period | 4 | 5 | 10 |
| Basic earnings per share, SEK | 0.84 | 0.92 | 3.03 |
| Diluted earnings per share, SEK | 0.84 | 0.92 | 3.03 |
| Basic weighted average number of shares | |||
| outstanding, millions | 572.4 | 573.6 | 573.4 |
| Diluted weighted average number of shares, | |||
| millions | 573.3 | 573.8 | 574.2 |
Consolidated comprehensive income statement
| Q1 | Q1 | Full-year | |
|---|---|---|---|
| SEKm | 2011 | 2010 | 2010 |
| Income for the period | 484 | 535 | 1,749 |
| Other comprehensive income, net of tax: | |||
| Exchange differences on translating foreign | |||
| operations | -618 | -234 | -1,056 |
| Cash flow hedges | 0 | 30 | 10 |
| Other comprehensive income, net of tax | -618 | -204 | -1,046 |
| Total comprehensive income for the period | -134 | 331 | 703 |
| Attributable to: | |||
| Equity holders of the Parent Company | -136 | 326 | 695 |
| Non-controlling interest in comprehensive | 2 | 5 | 8 |
| 1 Of which depreciation, amortization and | |||
| impairment | -284 | -295 | -1,221 |
Consolidated balance sheet
| 31 Mar | 31 Mar | 31 Dec | |
|---|---|---|---|
| SEKm | 2011 | 2010 | 2010 |
| Assets | |||
| Property, plant and equipment | 3,830 | 4,221 | 4,125 |
| Goodwill | 5,758 | 6,298 | 5,995 |
| Other intangible assets | 3,925 | 4,212 | 3,989 |
| Investments in associates | 5 | 6 | 5 |
| Deferred tax assets | 648 | 728 | 614 |
| Derivatives | 0 | 0 | 1 |
| Financial assets | 162 | 177 | 168 |
| Total non-current assets | 14,328 | 15,642 | 14,897 |
| Inventories | 7,442 | 7,326 | 7,000 |
| Trade receivables | 7,729 | 7,614 | 3,575 |
| Derivatives | 614 | 527 | 417 |
| Tax receivables | 163 | 313 | 335 |
| Other current assets | 565 | 678 | 529 |
| Other short term investments | 330 | 398 | 173 |
| Cash and cash equivalents | 1,040 | 982 | 1,476 |
| Total current assets | 17,883 | 17,838 | 13,505 |
| Total assets | 32,211 | 33,480 | 28,402 |
| Assets pledged | 39 | 45 | 42 |
| Equity and liabilities | |||
| Equity attributable to equity holders of the Parent Company | 12,022 | 12,410 | 12,154 |
| Non-controlling interests | 51 | 48 | 49 |
| Total equity | 12,073 | 12,458 | 12,203 |
| Long-term borrowings | 5,942 | 5,689 | 6,985 |
| Deferred tax liabilities | 1,627 | 1,840 | 1,571 |
| Provisions for pensions and other post-employment benefits | 927 | 1,057 | 992 |
| Derivatives | 35 | 51 | 39 |
| Other provisions | 675 | 737 | 707 |
| Total non-current liabilities | 9,206 | 9,374 | 10,294 |
| Trade payables | 3,995 | 4,243 | 2,810 |
| Tax liabilities | 179 | 352 | 340 |
| Other liabilities | 2,132 | 2,064 | 1,783 |
| Short-term borrowings | 3,794 | 4,314 | 309 |
| Derivatives | 518 | 364 | 334 |
| Other provisions | 314 | 311 | 329 |
| Total current liabilities | 10,932 | 11,648 | 5,905 |
| Total equity and liabilities | 32,211 | 33,480 | 28,402 |
| Contingent liabilities | 33 | 64 | 28 |
Consolidated cash flow statement
| Q1 | Q1 | Full-year | |
|---|---|---|---|
| SEKm | 2011 | 2010 | 2010 |
| Operations | |||
| Income after financial items | 589 | 690 | 2,051 |
| Depreciation and amortization | 276 | 295 | 1,180 |
| Capital gain/Impairment | 3 | 0 | 41 |
| Change in accrued and prepaid interest | 11 | 10 | 11 |
| Provision for restructuring | 32 | 0 | 108 |
| Taxes paid | -84 | -131 | -503 |
| Cash flow from operations, excluding change in | |||
| operating assets and liabilities | 827 | 864 | 2,888 |
| Change in operating assets and liabilities | |||
| Change in inventories | -744 | -678 | -645 |
| Change in trade receivables | -4,371 -4,262 | -331 | |
| Change in trade payables | 1,352 | 1,418 | 73 |
| Change in other operating assets/liabilities | 331 | 434 | 290 |
| Cash flow from operating assets and liabilities | -3,432 -3,088 | -613 | |
| Cash flow from operations | -2,605 -2,224 | 2,275 | |
| Investments | |||
| Sale of fixed assets | 10 | 0 | 0 |
| Capital expenditure in property, plant and equipment | -146 | -138 | -991 |
| Capitalization of product development and software | -70 | -69 | -311 |
| Other | 2 | -2 | -11 |
| Cash flow from investments | -204 | -209 | -1,313 |
| Total cash flow from operations and investments | -2,809 -2,433 | 962 | |
| Financing | |||
| Change in other short-term investments | -177 | -152 | 63 |
| Change in interest-bearing liabilities | 2,600 | 1,229 | -1,250 |
| Dividend to shareholders | - | - | -574 |
| Repurchase of shares | - | - | -59 |
| Dividend to non-controlling interests | 0 | -1 | -3 |
| Cash flow from financing | 2,423 | 1,076 | -1,823 |
| Total cash flow | -386 -1,357 | -861 | |
| Cash and cash equivalents at beginning of period | 1,476 | 2,333 | 2,333 |
| Exchange-rate differences | -50 | 6 | 4 |
| Cash and cash equivalents at end of period | 1,040 | 982 | 1,476 |
Change in Group equity
| January - March 2011 | January - March 2010 | ||||||
|---|---|---|---|---|---|---|---|
| Non | Non | ||||||
| Equity controlling Total |
Equity | controlling | Total | ||||
| SEKm | holders | interests | equity | holders | interests | equity | |
| Opening balance | 12,154 | 49 | 12,203 | 12,082 | 44 | 12,126 | |
| Share-based payment | 4 | - | 4 | 2 | - | 2 | |
| Dividend | - | - | - | - | -1 | -1 | |
| Total comprehensive income | -136 | 2 | -134 | 326 | 5 | 331 | |
| Closing balance | 12,022 | 51 | 12,073 | 12,410 | 48 | 12,458 |
Key data
| Q1 2011 |
Q1 2010 |
Full-year 2010 |
|
|---|---|---|---|
| Net sales, SEKm | 8,774 | 9,082 | 32,240 |
| Operating income, SEKm | 662 | 778 | 2,445 |
| Net sales growth, % | -3 | -19 | -5 |
| Gross margin, % | 26.6 | 26.3 | 28.5 |
| Operating margin, % | 7.5 | 8.6 | 7.6 |
| Working capital, SEKm | 7,677 | 7,167 | 4,478 |
| Return on capital employed, % | 10.6 | 6.9 | 11.0 |
| Return on equity, % | 13.6 | 7.7 | 13.9 |
| Earnings per share, SEK | 0.84 | 0.92 | 3.03 |
| Capital-turnover rate, times | 1.7 | 1.6 | 1.7 |
| Operating cash flow, SEKm | -2,809 -2,433 | 962 | |
| Net debt/equity ratio | 0.69 | 0.69 | 0.46 |
| Capital expenditure, SEKm | 216 | 207 | 1,302 |
| Average number of employees | 17,344 15,484 | 14,954 |
Items affecting comparability
| SEKm | Q1 | Q2 | Q3 | Q4 | Full year | |
|---|---|---|---|---|---|---|
| Restructuring charges | 2011 | -40 | ||||
| 2010 | - | -157 | - | - | -157 | |
| 2009 | - | - | -59 | -340 | -399 | |
| Costs for personnel cut-backs | 2009 | -35 | -18 | - | - | -53 |
| Legal settlement cost | 2010 | -50 | - | - | - | -50 |
| Total | 2011 | -40 | ||||
| 2010 | -50 | -157 | - | - | -207 | |
| 2009 | -35 | -18 | -59 | -340 | -452 | |
Net sales by business area
| Q1 | Q1 | Change, % | Full-year | ||||
|---|---|---|---|---|---|---|---|
| SEKm | 2011 | 2010 | As rep. | Adj. | LTM | 2010 | |
| Europe & Asia/Pacific | 4,541 | 4,459 | 2 | 10 | 16,703 | 16,621 | |
| Americas | 3,588 | 4,028 | -11 | 0 | 12,504 | 12,944 | |
| Construction | 645 | 595 | 8 | 18 | 2,725 | 2,675 | |
| Total | 8,774 | 9,082 | -3 | 6 | 31,932 | 32,240 |
Operating income by business area
| Q1 | Q1 | Change, % | Full-year | |||
|---|---|---|---|---|---|---|
| SEKm | 2011 | 2010 | As rep. | Adj. | LTM | 2010 |
| Europe & Asia/Pacific | 815 | 732 | 11 | 32 | 2,466 | 2,383 |
| Excl. items affecting comparability | 815 | 732 | 11 | 32 | 2,466 | 2,383 |
| Margin excl. | ||||||
| items affecting comparability, % | 17.9 | 16.4 | - | - | 14.8 | 14.3 |
| Americas | -94 | 81 | n.a | n.a | -23 | 152 |
| Excl. items affecting comparability | -94 | 131 | n.a | n.a | 87 | 312 |
| Margin excl. | ||||||
| items affecting comparability, % | -2.6 | 3.3 | - | - | 0.7 | 2.4 |
| Construction | -17 | 1 | n.a | n.a | 64 | 82 |
| Excl. items affecting comparability | 23 | 1 | n.a | n.a | 151 | 129 |
| Margin excl. | ||||||
| items affecting comparability, % | 3.6 | 0.1 | - | - | 5.5 | 4.8 |
| Total business areas | 704 | 814 | -13 | 7 | 2,507 | 2,617 |
| Excl. items affecting comparability | 744 | 864 | -14 | 7 | 2,704 | 2,824 |
| Margin excl. | ||||||
| items affecting comparability, % | 8.5 | 9.5 | - | - | 8.5 | 8.8 |
| Group common costs | -42 | -36 | n.a | n.a | -178 | -172 |
| Total Group | 662 | 778 | -15 | 7 | 2,329 | 2,445 |
| Excl. items affecting comparability | 702 | 828 | -15 | 7 | 2,526 | 2,652 |
| Margin excl. | ||||||
| items affecting comparability, % -- |
8.0 | 9.1 | - | - | 7.9 | 8.2 |
Net assets by business area
| Assets | Liabilities | Net Assets | ||||
|---|---|---|---|---|---|---|
| 31 Mar | 31 Mar | 31 Mar | 31 Mar | 31 Mar | 31 Mar | |
| SEKm | 2011 | 2010 | 2011 | 2010 | 2011 | 2010 |
| Europe & Asia/Pacific | 18,520 | 18,801 | 4,943 | 4,921 | 13,577 | 13,880 |
| Americas | 7,823 | 8,549 | 1,938 | 2,538 | 5,885 | 6,011 |
| Construction | 3,140 | 3,346 | 618 | 591 | 2,522 | 2,755 |
| Other | 743 | 877 | 2,349 | 2,554 | -1,606 | -1,677 |
| Total | 30,226 | 31,573 | 9,848 | 10,604 | 20,378 | 20,969 |
Liquid assets, interest-bearing liabilities and equity is not included in the above table.
Other includes deferred taxes and Husqvarna's common group services such as Holding, Treasury and Risk M anagement.
Net sales by business area
| SEKm | Q1 | Q2 | Q3 | Q4 | Full year | |
|---|---|---|---|---|---|---|
| Europe & Asia/Pacific | 2011 | 4,541 | ||||
| 2010 | 4,459 | 5,845 | 3,708 | 2,609 | 16,621 | |
| 2009 | 5,034 | 5,639 | 3,446 | 2,475 | 16,594 | |
| Americas | 2011 | 3,588 | ||||
| 2010 | 4,028 | 4,863 | 2,482 | 1,571 | 12,944 | |
| 2009 | 5,470 | 5,142 | 2,584 | 1,649 | 14,845 | |
| Construction | 2011 | 645 | ||||
| 2010 | 595 | 749 | 717 | 614 | 2,675 | |
| 2009 | 648 | 700 | 679 | 608 | 2,635 | |
| Total Group | 2011 | 8,774 | ||||
| 2010 | 9,082 | 11,457 | 6,907 | 4,794 | 32,240 | |
| 2009 | 11,152 | 11,481 | 6,709 | 4,732 | 34,074 |
Operating income by business area
| SEKm | Q1 | Q2 | Q3 | Q4 | Full year | |
|---|---|---|---|---|---|---|
| Europe & Asia/Pacific | 2011 | 815 | ||||
| Excl. items affecting comparability | 2011 | 815 | ||||
| 2010 | 732 | 1,145 | 511 | -5 | 2,383 | |
| Excl. items affecting comparability | 2010 | 732 | 1,145 | 511 | -5 | 2,383 |
| 2009 | 674 | 840 | 190 | -294 | 1,410 | |
| Excl. items affecting comparability | 2009 | 708 | 858 | 249 | -105 | 1,710 |
| Americas | 2011 | -94 | ||||
| Excl. items affecting comparability | 2011 | -94 | ||||
| 2010 | 81 | 202 | -92 | -39 | 152 | |
| Excl. items affecting comparability | 2010 | 131 | 312 | -92 | -39 | 312 |
| 2009 | 218 | 332 | -8 | -105 | 437 | |
| Excl. items affecting comparability | 2009 | 219 | 332 | -8 | -8 | 535 |
| Construction | 2011 | -17 | ||||
| Excl. items affecting comparability | 2011 | 23 | ||||
| 2010 | 1 | 11 | 42 | 28 | 82 | |
| Excl. items affecting comparability | 2010 | 1 | 58 | 42 | 28 | 129 |
| 2009 | -67 | -14 | 29 | -71 | -123 | |
| Excl. items affecting comparability | 2009 | -67 | -14 | 29 | -17 | -69 |
| Group common costs | 2011 | -42 | ||||
| 2010 | -36 | -39 | -50 | -47 | -172 | |
| 2009 | -39 | -42 | -38 | -45 | -164 | |
| Total Group | 2011 | 662 | ||||
| Excl. items affecting comparability | 2011 | 702 | ||||
| 2010 | 778 | 1,319 | 411 | -63 | 2,445 | |
| Excl. items affecting comparability | 2010 | 828 | 1,476 | 411 | -63 | 2,652 |
| 2009 | 786 | 1,116 | 173 | -515 | 1,560 | |
| Excl. items affecting comparability | 2009 | 821 | 1,134 | 232 | -175 | 2,012 |
Operating margin by business area
| % | Q1 | Q2 | Q3 | Q4 | Full year | |
|---|---|---|---|---|---|---|
| Europe & Asia/Pacific | 2011 | 17.9 | ||||
| Excl. items affecting comparability | 2011 | 17.9 | ||||
| 2010 | 16.4 | 19.6 | 13.8 | -0.2 | 14.3 | |
| Excl. items affecting comparability | 2010 | 16.4 | 19.6 | 13.8 | -0.2 | 14.3 |
| 2009 | 13.4 | 14.9 | 5.5 | -11.9 | 8.5 | |
| Excl. items affecting comparability | 2009 | 14.1 | 15.2 | 7.2 | -4.2 | 10.3 |
| Americas | 2011 | -2.6 | ||||
| Excl. items affecting comparability | 2011 | -2.6 | ||||
| 2010 | 2.0 | 4.2 | -3.7 | -2.5 | 1.2 | |
| Excl. items affecting comparability | 2010 | 3.3 | 6.4 | -3.7 | -2.5 | 2.4 |
| 2009 | 4.0 | 6.5 | -0.3 | -6.4 | 2.9 | |
| Excl. items affecting comparability | 2009 | 4.0 | 6.5 | -0.3 | -0.5 | 3.6 |
| Construction | 2011 | -2.6 | ||||
| Excl. items affecting comparability | 2011 | 3.6 | ||||
| 2010 | 0.1 | 1.5 | 5.9 | 4.6 | 3.1 | |
| Excl. items affecting comparability | 2010 | 0.1 | 7.8 | 5.9 | 4.6 | 4.8 |
| 2009 | -10.3 | -2.0 | 4.3 | -11.7 | -4.7 | |
| Excl. items affecting comparability | 2009 | -10.3 | -2.0 | 4.3 | -2.8 | -2.6 |
| Total Group | 2011 | 7.5 | ||||
| Excl. items affecting comparability | 2011 | 8.0 | ||||
| 2010 | 8.6 | 11.5 | 5.9 | -1.3 | 7.6 | |
| Excl. items affecting comparability | 2010 | 9.1 | 12.9 | 5.9 | -1.3 | 8.2 |
| 2009 | 7.0 | 9.7 | 2.6 | -10.9 | 4.6 | |
| Excl. items affecting comparability | 2009 | 7.4 | 9.9 | 3.5 | -3.7 | 5.9 |
| SEKm | Q1 | Q2 | Q3 | Q4 Full year | ||
|---|---|---|---|---|---|---|
| Net sales | 2011 | 8,774 | ||||
| 2010 | 9,082 11,457 | 6,907 | 4,794 | 32,240 | ||
| 2009 | 11,152 11,481 | 6,709 | 4,732 | 34,074 | ||
| Operating income | 2011 | 662 | ||||
| Margin, % | 7.5 | |||||
| 2010 | 778 | 1,319 | 411 | -63 | 2,445 | |
| Margin, % | 8.6 | 11.5 | 5.9 | -1.3 | 7.6 | |
| 2009 | 786 | 1,116 | 173 | -515 | 1,560 | |
| Margin, % | 7.0 | 9.7 | 2.6 | -10.9 | 4.6 | |
| Income after financial items | 2011 | 589 | ||||
| Margin, % | 6.7 | |||||
| 2010 | 690 | 1,250 | 310 | -199 | 2,051 | |
| Margin, % | 7.6 | 10.9 | 4.5 | -4.2 | 6.4 | |
| 2009 | 590 | 944 | 108 | -548 | 1,094 | |
| Margin, % | 5.3 | 8.2 | 1.6 | -11.6 | 3.2 | |
| Income for the period | 2011 | 484 | ||||
| 2010 | 535 | 936 | 402 | -124 | 1,749 | |
| 2009 | 464 | 761 | 130 | -452 | 903 | |
| Earnings per share, SEK | 2011 | 0.84 | ||||
| 2010 | 0.92 | 1.62 | 0.70 | -0.21 | 3.03 | |
| 2009 | 0.98 | 1.35 | 0.23 | -0.79 | 1.64 |
Net sales and income by quarter, Group
Net sales and operating income, 12 months rolling, group
| SEKm | Q1 | Q2 | Q3 | Q4 | |
|---|---|---|---|---|---|
| Net sales | 2011 | 31,932 | |||
| 2010 | 32,004 | 31,980 | 32,178 | 32,240 | |
| 2009 | 33,451 | 34,589 | 34,468 | 34,074 | |
| Operating income | 2011 | 2,329 | |||
| Margin, % | 7.3 | ||||
| 2010 | 1,552 | 1,755 | 1,993 | 2,445 | |
| Margin, % | 4.8 | 5.5 | 6.2 | 7.6 | |
| 2009 | 1,945 | 1,740 | 1,603 | 1,560 | |
| Margin, % | 5.8 | 5.0 | 4.7 | 4.6 | |
Five-year review
| 2010 | 2009 | 2008 | 2007 | 2006 | |
|---|---|---|---|---|---|
| Net sales, SEKm | 32,240 | 34,074 | 32,342 | 33,284 | 29,402 |
| Operating income, SEKm | 2,445 | 1,560 | 2,361 | 3,564 | 3,121 |
| Net sales growth, % | -5 | 5 | -3 | 13 | 2 |
| Gross margin, % | 28.5 | 25.4 | 29.0 | 29.4 | 27.0 |
| Operating margin, % | 7.6 | 4.6 | 7.3 | 10.7 | 10.6 |
| Return on capital employed, % | 11.0 | 6.6 | 10.7 | 17.6 | 23.8 1 |
| Return on equity, % | 13.9 | 7.5 | 15.8 | 28.6 | 32.5 1 |
| Capital turn-over rate, times | 1.7 | 1.6 | 1.5 | 1.8 | 2.4 |
| Operating cash flow, SEKm | 962 | 3,737 | 2,013 | 1,843 | 535 1 |
| Capital expenditure, SEKm | 1,302 | 914 | 1,163 | 857 | 890 |
| Average number of employees | 14,954 | 15,030 | 15,720 | 16,093 | 11,412 |
1 Pro forma.
PARENT COMPANY
Income statement
| Q1 | Q1 | Full-year | |
|---|---|---|---|
| SEKm | 2011 | 2010 | 2010 |
| Net sales | 3,141 | 3,036 | 10,304 |
| Cost of goods sold | -2,511 | -2,421 | -8,027 |
| Gross operating income | 630 | 615 | 2,277 |
| Selling expense | -220 | -179 | -823 |
| Administrative expense | -128 | -109 | -473 |
| Other operating income/expense | 1 | 1 | 126 |
| Operating income | 283 | 328 | 1,107 |
| Financial items, net | -67 | 438 | 1,388 |
| Income after financial items | 216 | 766 | 2,495 |
| Appropriations | 10 | 17 | -109 |
| Income before taxes | 226 | 783 | 2,386 |
| Taxes | -62 | -211 | -335 |
| Income for the period | 164 | 572 | 2,051 |
Balance sheet
| 31 Mar | 31 Mar | 31 Dec | |
|---|---|---|---|
| SEKm | 2011 | 2010 | 2010 |
| Non-current assets | 30,238 | 31,102 | 30,227 |
| Current assets | 8,163 | 6,055 | 5,978 |
| Total assets | 38,401 | 37,157 | 36,205 |
| Equity | 18,801 | 18,447 | 18,686 |
| Untaxed reserves | 1,000 | 885 | 1,010 |
| Provisions | 103 | 136 | 110 |
| Interest-bearing liabilities | 14,318 | 14,003 | 13,028 |
| Current liabilities | 4,179 | 3,686 | 3,371 |
| Total equity and liabilities | 38,401 | 37,157 | 36,205 |
Number of shares
| Outstanding A | Outstanding B | Re-purchased | ||
|---|---|---|---|---|
| shares | shares | B-shares | Total | |
| Number of shares as of 31 December 2010 | 134,755,087 | 437,682,684 | 3,906,007 | 576,343,778 |
| Conversion of A-shares into B-shares | -637,975 | 637,975 | ||
| LTI 2008 | 3,451 | -3,451 | ||
| Number of shares as of 31 March 2011 1 | 134,117,112 | 438,324,110 | 3,902,556 | 576,343,778 |
1) After March 31, 2011, another 336,460 A-shares have been converted to B-shares.
DEFINITIONS
Capital indicators
| Capital employed | Total liabilities and equity less non-interest-bearing debt, including deferred tax liability. |
|---|---|
| Equity/assets ratio | Equity as a percentage of total assets. |
| Liquid funds | Cash and cash equivalents, short term investments and fair-value derivative assets. |
| Net assets | Total assets exclusive of liquid funds and interest-bearing financial receivables, less operating liabilities, non-interest-bearing provisions and deferred tax liabilities. |
| Net debt | Total interest-bearing liabilities less liquid funds. |
| Net debt/equity ratio | Net debt in relation to total adjusted equity. |
| Operating working capital | Inventories and trade receivables less trade payables. |
| Working capital | Current assets exclusive of liquid funds and interest-bearing financial receivables, less operating liabilities and non-interest-bearing provisions. |
| Other definitions Adjusted |
As reported adjusted for items affecting comparability, changes in exchange rates and acquisitions/divestments |
| Average number of shares | Weighted number of outstanding shares during the period, after repurchase of own shares. |
| Capital expenditure | Property, plant and equipment and capitalization of product development and software. |
| Earnings per share | Income for the period divided by the average number of shares. |
| EBITDA | Earnings before interest, taxes, depreciation, amortization and impairment. |
| Gross margin | Gross operating income as a percentage of net sales. |
| LTM | Last twelve months. |
| Net sales growth | Net sales as a percentage of net sales in the preceding period. |
| Operating cash flow | Total cash flow from operations and investments, excluding acquisitions and divestments. |
| Operating margin | Operating income as a percentage of net sales. |
| Return on capital employed |
Operating income plus financial income as a percentage of average capital employed. |
| Return on equity | Income for the period as a percentage of average equity. |
TELEPHONE CONFERENCE
A combined press and telephone conference will be held at the Anglais Hotel in Stockholm at 13:00 CET on April 19, 2011. To participate by telephone, please call +46 (0)8 5052 0110 or +44 (0) 20 7162 0077 ten minutes prior to the start of the conference. The conference call will also be audio cast live. To participate in the audio cast, log on to www.husqvarna.com/ir. A replay of the telephone conference will be available at www.husqvarna.com/ir.
DATES FOR FINANCIAL REPORTS
July 19, 2011 Interim report for January – June 2011 October 20, 2011 Interim report for January – September 2011
CONTACTS
- Bernt Ingman, Chief Financial Officer, +46 8 738 75 05
- Boel Sundvall, SVP Corporate Communications & IR, +46 8 738 70 18
- Tobias Norrby, Investor Relations Manager, +46 8 738 83 35
- Husqvarna Press Hotline, +46 8 738 70 80.
This interim report comprises information which Husqvarna is required to disclose under the Securities Markets Act and/or the Financial Instruments Trading Act. It was released for publication at 11:00 CET on April 19, 2011.
Factors affecting forward-looking statements
This report contains forward-looking statements in the sense referred to in the American Private Securities Litigation Reform Act of 1995. Such statements comprise, among other things, financial goals, goals of future business and financial plans. These statements are based on present expectations and are subject to risks and uncertainties that may give rise to major deviations in the result due to several aspects. These aspects include, among other things: consumer demand and market conditions in the geographical areas and lines of business in which Husqvarna operates, the effects of currency fluctuations, downward pressure on prices due to competition, a material reduction in sales by important distributors, success in developing new products and in marketing, outcome of product responsibility litigation, progress in terms of reaching the goals set for productivity and efficient use of capital, successful identification of growth opportunities and acquisition objects, integration of these into the existing business and successful achievement of goals for making the supply chain more efficient.