AI assistant
SAAB — Interim / Quarterly Report 2007
Feb 14, 2008
2958_10-k_2008-02-14_9de60915-b748-4c60-b581-fc140e9db6a7.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer
YEAR-END REPORT 2007
RESULTS AND SUMMARY Full Year
- Sales MSEK 23,021 (21,063)
- Net income for the year MSEK 1,941 (1,347)
- Earnings per share SEK 17.60 (11.91)
- Proposed dividend per share SEK 4.50 (4.25)
- Order bookings MSEK 20,846 (27,575), order backlog SEK 47 billion (50)
- Operating income MSEK 2,607 (1,745), corresponding to an operating margin of 11.3 percent (8.3)
- Operating income adjusted for non-recurring items MSEK 2,154 (2,290), corresponding to an operating margin of 9.4 percent (10.9)
continued internationalization AND EFFICIENCIES
Statement by the CEO:
"We can proudly look back at a very eventful year. 2007 was distinguished by a steady inflow of orders and continued sales growth. At the same time, the company must continue to improve efficiencies.
Saab's order bookings in 2007 were nearly SEK 21 billion (27.6). The lower order bookings were due to the major order from Pakistan for an airborne surveillance system in 2006. Order bookings for the year were stable and consistent in all business segments. The fourth quarter increase was notable, SEK 8.6 billion (7.4), with several important orders.
These orders demonstrate Saab's continued internationalization. The international part of the order backlog amounted to 78 percent (79).
Sales and income essentially reached our forecasts. Sales rose by 9 percent to slightly over SEK 23 billion (21), an increase largely attributable to the acquisition of Saab Microwave Systems. Operating income improved by 49 percent to MSEK 2,607 (1,745).The improvement mainly relates to the acquisition of Saab Microwave Systems, higher sales, and capital gains and other non-recurring items.
The operating margin amounted to 11.3 percent for the full year, but it should be noted that the adjusted margin after nonrecurring revenue and expenses was 9.4 percent.
SEK 1 billion 2008–2010
Saab's market situation is rapidly changing. Although the business will still involve customer-financed development, Saab will have to finance a greater portion of product and service development itself, as well as increase the marketing of products and services in the international market. In order to achieve this while at the same time reaching and maintaining a level of profitability that meets the long-term objective of a 10 percent operating margin, a savings program was launched in connection with the release of the interim report for the third quarter that will sustainably reduce the company's expenses through 2010 by SEK 1 billion on an annual basis (for further information page 13).
Major step for Gripen
Gripen's long-term development took a major step forward during the year when the Swedish government decided to upgrade 31 aircraft to the latest standard and invest in a demonstrator program, laying the foundation for new technology for future generations of the aircraft. The program at the same time strengthens our industrial partnerships.
The market's interest in Gripen is growing and has never been as great as it is now. Sweden signed a contract with Thailand in February 2008, thereby ensuring another export order for Gripen. Work is under way to prepare binding tenders for several other countries.
Continued focus on civil security
Our long-term emphasis on civil security resulted in several important projects such as surveillance systems for Arlanda
Airport and Stockholm harbor and, in early 2008, the nuclear power plant in Ringhals. During the year, Saab became a part-owner of Aker Holding AS in Norway, which could lead to its participation in the protection of important infrastructure in the Arctic Ocean.
Public-private cooperation
The public-private cooperation has proven successful in Sweden for many years and it is important that it continues, especially now that the Swedish defence's resources are shrinking and the defence industry faces major changes. There has been a debate whether the military should buy defence equipment "off the shelf " or carry out its own development projects. We want to be part of a further dialogue on this issue. The facts show that the development of advanced defence systems often offers the best financial alternative over the life of a system. This is in addition to the positive economic impact for society of a domestic high-tech industry. Continued cooperation between the public and private sectors is always crucial to international collaborations and large system deliveries.
In 2007, Saab was accused of irregularities in connection with the lease of Gripen to the Czech Republic and Hungary. The Swedish prosecutor is investigating the allegations. Our rules are clear. Saab conducts its business using only legal methods. Bribes have never been, and will never be, permitted at Saab.
Outlook 2008
For 2008 we expect development in line with Saab's long-term financial objectives: 5 percent organic sales growth and an operating margin of 10 percent excluding non-recurring items.
IMPORTANT EVENTS january – septEMBER 2007
- Saab sold an air defence system to Finland (MSEK 600).
- Saab Aerotech received an order from the Nordic Battle Group for the development of a resource management system and support solution for a field hospital (MSEK 105).
- Estonia ordered an air defence system from Saab Microwave Systems and MBDA (MEUR 60).
- Saab Training Systems received an order for a Mobile Battalion Combat Training Centre from the Royal Netherlands Army (MSEK 350).
- Saab expanded to Switzerland through the acquisition of RUAG's Warhead Division.
- The acquisition of Seaeye Holdings of the UK strengthened Saab's position in underwater vehicles.
- Saab acquired 7.5 percent of the Norwegian company Aker Holding AS, which in turn owns 40.1 percent of the listed company Aker Kvaerner ASA. The agreement was approved by the Norwegian parliament in December.
IMPORTANT EVENTS OCTOBER – dECEMBER 2007
- The Defence Materiel Administration, FMV, ordered an upgrade of Sweden's Gripen aircraft to the latest version (MSEK 3,100) and a demonstrator program that will serve as the foundation for new technology for future aircraft generations.
- The Royal Australian Navy ordered the design and development of a combat management system (MSEK 600).
- Saab received two export orders for the ARTHUR artillery locating radar and the BILL 2 anti-tank missile system (MSEK 1,000).
- Finland ordered the Next Generation Light Anti-tank Weapon, NLAW (MSEK 360).
- Thailand selected Sweden and Gripen for final negotiations on six Gripen systems, including two Saab 340 aircraft, one of which will be equipped with Saab's Erieye radar. The agreement between the Defence Materiel Administration and Saab was signed on February 11, 2008.
- Saab Space was put up for sale.
- The Veddesta property was sold (MSEK 669).
- Further order bookings from Airbus and Boeing (MSEK 600 during the fourth quarter and MSEK 2,200 for the full year).
- Tender requests for Gripen from India (126 aircraft), Denmark and Norway (48 aircraft). In January 2008, tender requests were received from Switzerland.
GROUP
| MSEK | 2007 | 2006 | Change | Q4 2007 | Q4 2006 | Change |
|---|---|---|---|---|---|---|
| Order bookings | 20,846 | 27,575 | -24% | 8,561 | 7,448 | 15% |
| Order backlog, December 31 | 47,316 | 50,445 | -6% | 597 2) | -953 2) | - |
| Sales | 23,021 | 21,063 | 9% | 7,358 | 7,347 | 0% |
| Gross income | 6,172 | 5,288 | 17% | 2,063 | 1,745 | 18% |
| Gross margin, % | 26.8 | 25.1 | - | 28.0 | 23.8 | - |
| Operating income before depreciation/amortization (EBITDA) 1) | 3,685 | 2,519 | 46% | 1,654 | 793 | 109% |
| Margin, % | 16.0 | 12.0 | - | 22.5 | 10.8 | - |
| Operating income (EBIT) 1) | 2,607 | 1,745 | 49% | 1,245 | 423 | 194% |
| Operating margin, % | 11.3 | 8.3 | - | 16.9 | 5.8 | - |
| Adjusted operating margin, % | 9.4 | 10.9 | - | 13.0 | 12.7 | - |
| Income before tax (EBT) 1) | 2,449 | 1,693 | 45% | 1,180 | 400 | 195% |
| Net income | 1,941 | 1,347 | 44% | 1,008 | 368 | 174% |
| Earnings per share after dilution | 17.60 | 11.91 | 48% | 9.24 | 3.18 | 191% |
| Operating cash flow | -1,603 | -1,900 | - | -1,253 | 442 | - |
| Net liquidity/debt, December 31 | -1,627 | 605 | - | -1,269 2) | 583 2) | - |
| 1) OF WHICH, RESULT FROM DIVESTMENTS | 362 | 180 | - | 195 | 0 | - |
| NON-RECURRING INCOME/EXPENSES | 91 | -725 | - | 91 | -513 | - |
| 2) REFERS TO QUARTERLY CHANGE |
Saab's business units are divided into the three business segments Defence and Security Solutions, Systems and Products, and Aeronautics for control and reporting purposes.
In addition, Corporate comprises Group staff and departments and peripheral operations. It also includes the leasing fleet of Saab 340 and Saab 2000 aircraft.
SALES, INCOME AND ORDERS
Fourth quarter 2007
Order bookings for the fourth quarter amounted to MSEK 8,561 (7,448). One of the major order came from the Swedish Defence Materiel Administration to upgrade Sweden's Gripen aircraft to the latest version (MSEK 3,100). An order was received from the Royal Australian Navy to design and develop combat management systems (MSEK 600). Saab received two export orders for the ARTHUR artillery locating radar and the BILL 2 anti-tank missile system (MSEK 1,000), as well as an order for the NLAW anti-tank weapon from Finland (MSEK 360).
Sales in the fourth quarter amounted to MSEK 7,358 (7,347). Sales by quarter and business segment are shown on page 23.
Gross income amounted to MSEK 2,063 (1,745), corresponding to a gross margin of 28.0 percent (23.8).
Operating income before depreciation and amortization (EBITDA) increased to MSEK 1,654 (793). The margin improved to 22.5 percent (10.8). Operating income (EBIT) for the fourth quarter amounted to MSEK 1,245 (423), equal to a margin of 16.9 percent (5.8). Income and the operating margin for the fourth quarter were positively affected by capital gains on business divestments and non-recurring income of
MSEK 286 (-513); adjusted for non-recurring income and expenses, the operating margin was 13.0 percent (12.7).
Operating cash flow amounted to MSEK -1,253 (442) and was distributed between cash flow from core operating activities of MSEK -1,691 (381), acquisitions of MSEK -252 (-30), divestments of subsidiaries and associated companies of MSEK 662 (0) and the regional aircraft business, MSEK 28 (91).
Net liquidity decreased by MSEK 1,269 during the fourth quarter due to negative operating cash flow caused by higher receivables and lower advances from customers.
January–December 2007 Orders
Order bookings for the full-year 2007 amounted to MSEK 20,846 (27,575). Major orders are listed in the section "Important orders." Order bookings were reduced by SEK 1.35 billion after the renegotiation of the contract with Pakistan for an airborne surveillance system.
Sixty-two percent (72) of new orders came from customers outside Sweden and 72 percent (77) of order bookings were attributable to defence-related operations.
The order backlog at the end of the year was MSEK 47,316 (50,445). Foreign orders accounted for 78 percent (79) of the backlog.
The order backlog primarily includes:
- Gripen to Sweden and on export
- Airborne early warning systems
- Active and passive countermeasure systems
- Missile systems for air, sea and land
- Structures and subsystems for the aircraft producers Airbus and Boeing
- Anti-tank systems
- Command and control, avionics and fire control systems
- Radar systems
Sales
Sales in 2007 amounted to MSEK 23,021 (21,063), an increase of 9 percent. Organic growth was 4 percent adjusted for the acquisition of Saab Microwave Systems on September 1, 2006. Fluctuations in exchange rates negatively affected yearto-year sales by more than MSEK 300, or about 2 percent, due to the translation of foreign subsidiaries from local currency to Swedish krona, which is largely attributable to South Africa.
Of sales, 81 percent (79) related to the defence market. Sales in foreign markets amounted to MSEK 15,015 (13,714), corresponding to 65 percent (65) of total sales. Total sales in the EU, excluding Sweden, were MSEK 6,527 (6,080).
Income, margin and profitability
Gross income amounted to MSEK 6,172 (5,288), corresponding to a gross margin of 26.8 percent (25.1).
Other operating income, MSEK 785 (330), includes capital gains on the sale of properties and operations of MSEK 362 (180). A tax court ruling in early October positively affected operating income by MSEK 139 in the fourth quarter, as the recoverable amount of a financial receivable had been conditional on the outcome of this dispute. Cash flow was positively affected by MSEK 285 in early 2008. Also included in other operating income are currency gains and results from secondary activities.
Marketing expenses increased by MSEK 79 to MSEK 1,725 and administrative expenses increased by MSEK 96 to MSEK 1,375, mainly due to the acquisition of Saab Microwave Systems.
Internally funded investments in research and development amounted to MSEK 1,396 (981), of which a total of MSEK 658 (463) has been capitalized. Operating income for the year has been charged with MSEK 1,253 (805), which includes depreciation, amortization and impairments of MSEK 515 (287).
Other operating expenses, MSEK -49 (-165), consist of exchange rate differences.
The share of income in associated companies, MSEK 52 (22), primarily relates to net income in Taurus GmbH.
Operating income before depreciation and amortization (EBITDA) amounted to MSEK 3,685 (2,519). The EBITDA margin was 16.0 percent (12.0). Operating income (EBIT) amounted to MSEK 2,607 (1,745). The operating margin was 11.3 percent (8.3). Adjusted operating income amounted to MSEK 2,154 (2,290) and the adjusted operating margin was 9.4 percent (10.9).
Net financial income and expenses amounted to MSEK -158 (-52), of which the share in income of associated companies held as financial assets amounted to MSEK -40 (-28). Project interest from unutilized advance payments has reduced the financial net by MSEK 142 (101) and has reduced the cost of goods sold correspondingly. Income before taxes amounted to MSEK 2,449 (1,693).
Current and deferred taxes amounted to MSEK -508 (-346), or an effective tax rate of 21 percent (20). The low effective tax rate is due to tax-exempt revenue and in the previous year to the utilization of previously uncapitalized tax loss carryforwards as well. The effective tax rate in the fourth quarter 2007 was 15 percent and is also due to tax-exempt revenue from earlier periods which was charged withtaxed.
Net income for the year was MSEK 1,941 (1,347), of which the minority interest amounts to MSEK 20 (47). Earnings per share for the Parent Company's shareholders' interest amounted to SEK 17.60 (11.91) after full dilution.
The pre-tax return on capital employed was 19.4 percent (14.5) and the after-tax return on equity was 18.5 percent (13.8).
ACQUISITIONS AND DIVESTMENTS DURING THE Year
In February, Saab decided to sell its signal operations for rail traffic to Balfour Beatty Rail, resulting in a gain of MSEK 30.
Saab and Caran agreed to streamline their consultancy operations in April, whereby Saab acquired Caran's 50 percent interest in Caran Saab Engineering at the same time that Caran acquired Saab's 40 percent stake in A2 Acoustics. Moreover, Caran acquired Saab's automotive consulting business. The overall impact on Saab's liquidity was MSEK -1. The changes have a marginal effect on future sales and income.
In May, a property in Växjö was sold for MSEK 162 with a gain of MSEK 60.
In May, Saab reached agreement to take over the Warhead Division from RUAG of Switzerland. The purchase price was approximately MSEK 37. The acquisition has little effect on future sales and income.
In May, Saab acquired the UK underwater vehicle company Seaeye Holdings Ltd. The purchase price was MSEK 194. Seaeye has a turnover of approximately MGBP 15 and around 65 employees.
In June, the associated company Bofoorsen was divested for MSEK 75 with a gain of MSEK 45.
Following an invitation from the Norwegian government and Norwegian industry, Saab has decided to join as an owner of a new holding company, Aker Holding AS, which in turn owns 40.1 percent of the listed company Aker Kvaerner ASA. Saab's interest amounts to 7.5 percent of the capital and votes. The purchase price of the shares is approximately NOK 1.2 billion, of which about 80 percent is financed with loans. The risk in the loan-financed portion has been reduced through an agreement that hedges this portion of the invested capital but limits the potential return. Saab has the right at specific intervals to sell its investment. The acquisition was approved by the Norwegian parliament in December.
In July, Saab acquired 60 percent of the shares in PerformIT. The preliminary purchase price was MSEK 8, generating a surplus value of MSEK 4. The effect on the Groups' sales and income is minimal.
In July, Saab acquired 50 percent of the shares in the South African company Cybersim. Through the South African subsidiary Saab Grintek, Saab had previously owned 25 percent of Cybersim. The remaining 25 percent were acquired in the autumn. The preliminary purchase price totals MSEK 22, resulting in a surplus value of MSEK 21. The effect on future sales and income is minimal.
In June 2006, Saab and Denel of South Africa reached an agreement whereby Saab would acquire 20 percent of a new aerostructures company. Saab invested MSEK 64 in the new company in August 2007. The majority owner will contribute enough capital to ensure that the new company remains profitable during its initial build-up stage. The acquisition is reported according to the equity method.
In November, Saab acquired the remaining shares in the South African company Saab Grintek. Saab had previously owned 77 percent. The remaining shares were purchased for MZAR 250 in cash and 12.65 percent of the shares in the subsidiary Grintek Ewation. The acquisition generates a surplus value of MZAR 112.
In December, Fastighets AB Veddesta was sold for MSEK 669 with a gain of MSEK 156. The effect on cash flow after loan repayments of MSEK 524 was MSEK 145.
FINANCIAL POSITION AND LIQUIDITY
Balance sheet
Intangible fixed assets amount to MSEK 7,940 (7,821). Goodwill amounts to MSEK 3,404 (3,294) and is largely attributable to the acquisitions of Celsius in 2000 and Saab Microwave Systems on September 1, 2006. Remaining goodwill primarily relates to the acquisitions of Grintek, Saab Avitronics and Combitech. As of 2004, goodwill is no longer amortized and it is instead tested annually for impairment. In 2007, no impairment write-off were identified. Other intangible fixed assets consist of acquired product development/technology and customer relations as well as capitalized development expenses for the export version of Gripen, radar jamming systems and missile systems. Other intangible fixed assets are amortized over their estimated periods of use with the exception of capitalized development expenses and acquired product development, which are amortized over the estimated sales volume or estimated periods of use. Other intangible fixed assets amount to MSEK 4,536 (4,527), of which capitalized development expenses amount to MSEK 3,732 (3,561). Amortization and impairment write-offs on intangible fixed assets amounted to MSEK 674 (394) for the year, of which amortization of capitalized product development amounted to MSEK 407 (204). In 2007, impairment write-offs totaled MSEK 108 (80).
Tangible fixed assets amount to MSEK 3,932 (4,591) and refer to property, plant and equipment used in core operations. Investment properties refer to properties leased to outside parties and valued at estimated fair value. Lease assets amount to MSEK 1,822 (2,417) and primarily relate to the leasing fleet of regional aircraft. During the year, 14 aircraft were sold. Depreciation for the year on tangible fixed assets amounted to MSEK 404 (377), while depreciation on the leasing fleet amounted to MSEK 180 (282).
Shares in associated companies include the shares in Hawker Pacific, Grintek Ewation and Denel Saab Aerostructures.
Inventories are recognized after deducting utilized advances. Other receivables primarily relate to receivables from customers (after deducting utilized advances).
Assets held for sale refer to Saab Space and Saab Grintek Technologies.
Shareholders' equity related to the Parent Company's shareholders amounted to MSEK 10,981, compared with MSEK 9,802 at the beginning of the year, or SEK 100.60 per share (89.80) on a fully diluted basis. The equity/assets ratio was 32.6 percent, against 30.6 percent at the beginning of the year.
Provisions for pensions amounted to MSEK 101, compared with MSEK 412 on December 31, 2006. During the year, the Saab Pension Fund was capitalized with a total of MSEK 260, of which MSEK 43 relates to a business unit that joined the pension fund. The purpose of the fund is to secure defined-benefit pension plans. The market value of the Saab Pension Fund was MSEK 3,304 at the end of the year, compared with an obligation of MSEK 4,074 according to IAS 19. The solvency margin was 81 percent. In a comparison with the obligation according to the FPG/PRI system, the solvency margin was 96 percent.
Deferred tax refers to temporary differences between the carrying value of assets and liabilities and their value for tax purposes. Other provisions chiefly relate to obligations and anticipated deficits attributable to regional aircraft.
Liquidity and finance
The Group's net debt refers to interest-bearing liabilities and provisions for pensions less cash and marketable securities, shortterm investments and interest-bearing receivables. During the year, the Group went from net cash to net debt. Liquidity decreased by MSEK 2,232, resulting in a net debt of MSEK 1,627 at year-end. At the beginning of the year, the Group had net liquidity of MSEK 605.
Cash flow
Operating cash flow amounted to MSEK -1,603 (-1,900) during the year and was distributed between cash flow from core operating activities of MSEK -2,350 (765), acquisitions of MSEK -515 (-3,403), divestments of subsidiaries and associated companies of MSEK 970 (620) and the regional aircraft business, MSEK 292 (118). During the year, a net of 14 Saab 340 was sold, due to which working capital increased and cash flow from investing activities was positively affected.
CAPITAL EXPENDITURES, PERSONNEL, research and development
Capital expenditures
Gross capital expenditures in property, plant and equipment, excluding lease assets, amounted to MSEK 395 (433).
Personnel
At the end of the year, the Group had 13,757 employees, compared with 13,577 at the beginning of the year, an increase of 180.
Research and developmentResearch and development
To maintain a leading position in its businesses, Saab devotes considerable resources to research and development, where some 3,000 people are employed. Investments in research and development are primarily made for customers in the business segments Systems and Products and Aeronautics. Total research and development costs for the year amounted to MSEK 4,523 (3,537), of which MSEK 3,127 (2,556) relates to customer-funded development.
RISKS AND UNCERTAINTIES
Saab's operations primarily involve the development, production and supply of technologically advanced hardware and software to customers around the world. The international part of the business is growing. Projects generally entail significant amounts of money, long periods of time and the technological development or refinement of the product. In addition to customer and supplier relations, international operations involve joint ventures and collaborations with other industries as well as the establishment of operations abroad.
Operations entail significant risk-taking in various respects. The key risk areas are political, operating and financial risks. Various policies and instructions govern the management of significant risks.
Saab conducts significant development projects and manages the associated risks. Saab applies the percentage-of-completion method to recognize revenue from longterm customer projects. An estimation of total costs is critical to this method, and the outcome of technical and commercial risks may affect income.
SHARE REPURCHASE
The mandate from the Annual General Meeting to repurchase 1 million shares for the Group's share matching plan, corresponding to 0.9 percent of the capital and 0.6 percent of the votes, was utilized. The repurchased shares are kept as treasury stock.
Important events after the balance sheet date
On January 25, the Swedish government approved a contract for aircraft and a command and control system negotiated with Thailand. Thailand will purchase six Gripen systems and two Saab 340 aircraft, one of which will be equipped with Saab's Erieye radar. The agreement between the Defence Materiel Administration and Saab was signed on February 11, 2008.
Defence and Security Solutions
| MSEK | 2007 | 2006 | Change | Q4 2007 | Q4 2006 | Change |
|---|---|---|---|---|---|---|
| Order bookings | 7,259 | 16,415 | -56% | 2,612 | 2,743 | -5% |
| Order backlog, December 31 | 10,764 | 13,654 | -21% | -1,061 2) | 304 2) | - |
| Sales | 9,300 | 8,028 | 16% | 2,914 | 2,443 | 19% |
| Operating income before depreciation/amortization (EBITDA) 1) | 1,104 | 1,006 | 10% | 396 | 404 | -2% |
| Margin, % | 11.9 | 12.5 | - | 13.6 | 16.5 | - |
| Operating income (EBIT) 1) | 934 | 875 | 7% | 353 | 332 | 6% |
| Operating margin, % | 10.0 | 10.9 | - | 12.1 | 13.6 | - |
| Adjusted operating margin, % | 9.5 | 11.6 | - | 11.9 | 14.6 | - |
| Operating cash flow | 380 | 619 | - | -307 | 42 | - |
| No. of employees, December 31 | 5,031 | 4,843 | - | - | - | - |
| 1) Of which, res ult from divestments |
53 | 0 | - | 6 | 0 | - |
| NON-RECURRING INCOME/EXPENSES | 0 | -58 | - | 0 | -24 | - |
| 2) REFERS TO QUARTERLY CHANGE |
The Defence and Security Solutions business segment brings together Saab's capabilities in the development and integration of high-technology systems for reconnaissance, surveillance, command and control and communication. In the international market, tactical command and combat systems for land, sea and airborne forces are among the areas where Saab has an especially strong position.
The segment also offers a wide range of lifecycle support solutions. Consulting services in systems development, systems integration, and information and system security for customers in the defence, automotive and telecommunication industries as well as government agencies with responsibility for infrastructure are part of the portfolio as well.
The market for civil security systems continues to develop, creating new opportunities. Saab can supply robust systems for crisis management and protection of infrastructure.
SALES, INCOME AND ORDERS
Orders
Order bookings for Defence and Security Solutions decreased to MSEK 7,259 (16,415). The decrease is directly attributable to the order received from Pakistan in the second quarter of 2006 for an airborne surveillance system of approximately SEK 8.3 billion, which was reduced in the second quarter 2007 by SEK 1.35 billion. During the year, an order was received to upgrade the combat management system on the Australian Royal Navy's ANZAC class frigates (MSEK 580). During the fourth quarter, an order worth MSEK 600 was received from Australia to design and develop the combat management system for a new amphibious class of ships.
Sales
Sales for Defence and Security Solutions rose to MSEK 9,300 (8,028), an increase of 16 percent mainly due to the new business unit Saab Surveillance Systems, which has the airborne surveillance system contract from Pakistan. The business segment was negatively affected by approximately MSEK 200 by exchange rate fluctuations on the translation of Grintek's sales in South African rand, corresponding to 2 percent of sales. Sales for other business units within Defence and Security Solutions, excluding Grintek, rose or remained in line with the previous year. Foreign markets accounted for 55 percent (55) of sales.
Income and margin
Operating income for Defence and Security Solutions amounted to MSEK 934 (875) with a margin of 10.0 percent (10.9). The income trend was positive for the new business unit Saab Surveillance Systems as well as for Combitech and Saab Aerotech. Income includes a capital gain of MSEK 53 on the sale of businesses.
Operating cash flow
Operating cash flow amounted to MSEK 380 (619) and is mainly attributable to Saab Surveillance Systems.
Acquisitions and divestments
In February, Saab agreed to sell the signal operations for traffic infrastructure to Balfour Beatty Rail. Saab and Caran agreed to streamline their consultancy operations in April, whereby Saab acquired Caran's interest in Caran Saab Engineering and Caran acquired Saab's stake in A2 Acoustics and Combitech's automotive consulting business. Other acquisitions during the year were relatively small in scope and included the outstanding 75 percent interest in Cybersim.
Systems and Products
| MSEK | 2007 | 2006 | Change | Q4 2007 | Q4 2006 | Change |
|---|---|---|---|---|---|---|
| Order bookings | 8,470 | 7,691 | 10% | 3,038 | 3,887 | -22% |
| Order backlog, December 31 | 17,830 | 18,296 | -3% | 288 2) | -851 2) | - |
| Sales | 9,091 | 8,580 | 6% | 2,950 | 3,802 | -22% |
| Operating income before depreciation/amortization (EBITDA) 1) | 1,367 | 1,023 | 34% | 516 | 353 | 46% |
| Margin, % | 15.0 | 11.9 | - | 17.5 | 9.3 | - |
| Operating income (EBIT) 1) | 756 | 631 | 20% | 253 | 143 | 77% |
| Operating margin, % | 8.3 | 7.4 | - | 8.6 | 3.8 | - |
| Adjusted operating margin, % | 9.0 | 11.1 | - | 12.2 | 11.9 | - |
| Operating cash flow | -1,287 | -33 | - | -372 | 207 | - |
| No. of employees, December 31 | 5,213 | 5,197 | - | - | - | - |
| 1) Of which, res ult from divestments |
45 | 0 | - | 0 | 0 | - |
| NON-RECURRING INCOME/EXPENSES | -108 | -325 | - | -108 | -311 | - |
| 2) REFERS TO QUARTERLY CHANGE |
Customers in the Systems and Products business segment mainly consist of defence authorities and other defence contractors around the world. Saab has a broad-based portfolio of products and systems that in many cases are world leaders.
In avionics (aeronautical electronics), Saab is a leading supplier to both military and civil aviation manufacturers.
In weapon systems, Saab's portfolio ranges from man-portable weapons such as the Carl-Gustaf anti-armor weapon and its successors AT4 and NLAW to the missile systems RBS 15, RBS 70 and Bamse.
Electronic warfare – warning, jamming and protection against detection and weapons – is another area where Saab has developed world-leading products for a large number of combat vehicles, aircraft, helicopters, submarines and surface vessels around the world.
The radar and sensor operations contribute vital components to Saab's major systems solutions such as the Bamse missile platform, the Gripen combat fighter and Saab's airborne surveillance system. But they also include products that command a leading position in the global market. The weapon detecting radar ARTHUR and the search radar GIRAFFE are two examples.
Signature management, camouflage which prevents detection by even the most advanced technical equipment, is another area where Saab has a world-leading position.
Saab also has a strong position in advanced training systems for land-based forces and now lists special police units among its customers.
Underwater technology for shallow water and harbours is another area where Saab has leading expertise. Significant potential exists in autonomous, unmanned underwater vehicles for both military and commercial applications.
Saab is also Europe's leading independent supplier of advanced equipment for the space industry.
SALES, INCOME AND ORDERS
Orders
Order bookings for Systems and Products rose to MSEK 8,470 (7,691). Major orders received during the year included the Mobile Battalion Combat Training Center for the Royal Netherlands Army (MSEK 350) and the RBS 70 air defence missile system for the Finnish Army (MSEK 600). The increase is partly attributable to the acquisition of Saab Microwave Systems. Among other business units, order bookings rose for Saab Bofors Dynamics and Saab Training Systems, but decreased for Saab Avitronics and Saab Space. Major orders during the fourth quarter included export orders for the ARTHUR artillery locating radar and the BILL 2 anti-tank missile system totaling SEK 1 billion and an order from Finland on the Next Generation Light Anti-tank Weapon, NLAW, valued at MSEK 360.
Sales
Sales for Systems and Products rose to MSEK 9,091 (8,580), up 6 percent. The acquisition of Saab Microwave Systems on September 1, 2006 raised sales for the segment by 17 percent. Sales decreased for Saab Barracuda, due to lower revenue in the U.S., and for Saab Bofors Dynamics, due to temporary slower activity in certain programs. Sales rose for other business units. Sales were negatively affected by MSEK 113, or 1 percent, by exchange rate fluctuations in the translation of foreign subsidiaries. Foreign markets accounted for 71 percent (70) of sales.
Income and margin
Operating income for Systems and Products improved to MSEK 756 (631) with an operating margin of 8.3 percent (7.4). Income increased through the acquisition of Saab Microwave Systems, which was included for the full-year 2007 compared with four months in 2006. The margin was adversely affected by higher amortization of development expenditures attributable to Saab Microwave Systems and amortization of capitalized product development of MSEK 108 (80). In the previous year, the margin was also affected by structural costs in connection with the takeover of Saab Microwave. Income was positively affected by MSEK 45 through a property sale.
Operating cash flow
Operating cash flow amounted to MSEK -1,287 (-33). The negative cash flow is mainly due to delayed projects at Saab Bofors Dynamics.
Acquisitions and divestments
In May, Saab acquired the Warhead Division from RUAG of Switzerland. The operations will be integrated into Saab Bofors Dynamics.
In May, Saab acquired the UK underwater vehicle company Seaeye, which will be an important complement to the underwater operations of Saab Underwater Systems.
In June, the associated company Booforsen was sold.
Aeronautics
| MSEK | 2007 | 2006 | Change | Q4 2007 | Q4 2006 | Change |
|---|---|---|---|---|---|---|
| Order bookings | 7,516 | 4,956 | 52% | 3,883 | 1,446 | 169% |
| Order backlog, December 31 | 21,158 | 20,440 | 4% | 1,584 2) | -265 2) | - |
| Sales | 6,510 | 6,010 | 8% | 2,227 | 1,652 | 35% |
| Operating income before depreciation/amortization (EBITDA) 1) | 617 | 318 | 94% | 266 | 18 | - |
| Margin, % | 9.5 | 5.3 | - | 11.9 | 1.1 | - |
| Operating income (EBIT) 1) | 454 | 190 | 139% | 198 | -22 | - |
| Operating margin, % | 7.0 | 3.2 | - | 8.9 | -1.3 | - |
| Adjusted operating margin, % | 7.0 | 6.3 | - | 8.9 | 6.5 | - |
| Operating cash flow | -773 | -71 | - | -641 | 20 | - |
| No. of employees, December 31 | 2,911 | 2,904 | - | - | - | - |
| 1) Of which, res ult from divestments |
0 | 0 | - | 0 | 0 | - |
| NON-RECURRING INCOME/EXPENSES | 0 | -191 | - | 0 | -129 | - |
| 2) REFERS TO QUARTERLY CHANGE |
Saab's aeronautics operations are dominated by the Gripen program. Gripen, the world's most modern fighter aircraft in operational service, is currently used in Sweden and the NATO members Czech Republic and Hungary. South Africa will place Gripen in operational service in 2008. Export potential is high, and Saab is working actively in a number of markets to win new contracts. The Gripen program includes significant sales of modifications, training and maintenance.
Saab is also a leader in the development of unmanned aerial vehicles, UAVs. In-house products are blended with participation in international development programs. Saab has primary responsibility for key subsystems in the Neuron program, a European project to develop an unmanned combat air vehicle and next-generation fighter aircraft.
In its role as a subsystem supplier, Saab develops complex structural units and subsystems for commercial and military aircraft manufacturers.
SALES, INCOME AND ORDERS
Orders
Order bookings for Aeronautics amounted to MSEK 7,516 (4,956). Among major orders was a contract with the Swedish Defence Materiel Administration worth SEK 3.1 billion to upgrade 31 Swedish Gripen aircraft and a new helmet mounted display (HMD) system for Gripen (MSEK 345). Order bookings for Saab Aerostructures increased by 26 percent mainly due to good order bookings for the Boeing 787.
Sales
Aeronautics' sales increased to MSEK 6,510 (6,010). Saab Aerosystems' sales rose slightly, while Saab Aerostructures' decreased
slightly mainly due to customer delays in the Airbus A380 project. Of total sales, 47 percent (47) relates to the Swedish market, including deliveries of Gripen in batch 3.
Income and margin
Operating income for Aeronautics improved to MSEK 454 (190). The operating margin of 7.0 percent (3.2) remains under pressure from low margins on certain Gripen contracts as well as low capacity utilization in civil programs.
Operating cash flow
Operating cash flow amounted to MSEK -773 (-71). Cash flow has been negatively affected by increased inventories in Saab Aerostructures, due to delays by Airbus. Lower advances from customers reduced also cash flow for Saab Aerosystems.
CORPORATE
Corporate reported operating income of MSEK 463 (49). Income was positively affected by a gain of MSEK 264 (180) on the sale of a subsidiary and other non-recurring items, MSEK 199 (-100).
SEK 1 billion 2008-2010
Saab's market situation is rapidly changing. Although the business will still involve customer-financed development, Saab will have to finance a greater portion of product and service development itself, as well as increase the marketing of products and services in the international market. In order to achieve this while at the same time reaching and maintaining a level of profitability that meets the long-term objective of a 10 percent operating margin, a savings program was launched in connection with the release of the interim report for the third quarter that will sustainably reduce the company's expenses through 2010 by SEK 1 billion on an annual basis.
Around 75 percent of the savings will come from lower cost of goods sold (purchasing, production, development and project implementation) and thereby positively affect gross margin. The rest will be generated through reduced operating expenses, mainly in administration. The program is expected to reduce the company's cost level by MSEK 250 in 2008, another MSEK 350 in 2009 and MSEK 400 in 2010. In other words, by the end of 2010 (all else being equal) the level will be SEK 1 billion lower than at the start of 2008. The cost to implement the program, which is taken into account in the above figures, is estimated at MSEK 250.
Although the program is focused on improved purchasing terms, processes and methods, layoffs cannot be ruled out.
PARENT COMPANY
Sales and income
The Parent Company includes the business units Saab Aerosystems, Saab Aerostructures and the Swedish units within Saab Systems, Saab Avitronics, Saab Aerotech, Saab Microwave Systems and Saab Communication. Group staff and Group support are included as well.
The Parent Company's sales amounted to MSEK 14,779 (10,940). Operating income was MSEK 864 (571).
Net financial income and expenses amounted to MSEK 1,116 (697). Of the financial net, MSEK 992 (513) consists of Group contributions, dividends and write-downs of shares in subsidiaries. After appropriations of MSEK -25 (11) and income tax of MSEK -311 (-259), net income for the year amounted to MSEK 1,644 (1,020).
Liquidity, finance, capital expenditures and number of employeesLiquidity, finance, investments and employees
The Parent Company's net debt amounted to MSEK 6,242 (3,963). Gross capital expenditures in property, plant and equipment amounted to MSEK 261 (260). At year-end, the Parent Company had 8,256 employees, compared with 6,918 in the previous year. The increase is due to the inclusion of another business unit in the Parent Company as of January 1, 2007.
Proposed dividend and share repurchase-
The Board of Directors proposes that shareholders receive a dividend of SEK 4.50 (4.25) per share, or a total of MSEK 491 (464), corresponding to 25 percent (36) of the Group's net income in 2007. April 18 has been proposed as the record day for the dividend, which is expected to be paid on April 23, 2008.
The Board of Directors will propose that the Annual General Meeting give the Board a mandate to repurchase up to 10 percent of the shares outstanding. The purpose of the authorization is to provide the Board with greater scope in working with the company's capital structure and enable acquisitions when considered appropriate. As proposed, the mandate would apply until the next Annual General Meeting. Repurchases may be effected over the stock exchange or through offerings to shareholders. It is also proposed that the Board's mandate includes the possibility to transfer repurchased shares as allowed by law.
In addition to the above mandate to repurchase shares, the Board intends to propose that the Annual General Meeting give the Board a mandate to repurchase up to 1.2 percent to secure the Group's share matching plan.
Annual General Meeting
The Annual General Meeting will be held at Gamla Tryckeriet, Alvik, Stockholm on Thursday, April 15, 2008 at 6:00 p.m. (CET). The annual report will be available at the Saab's office in Linköping. The printed annual report will be distributed to shareholders upon request around March 12, 2008.
Owners and nomination committee
Saab's largest shareholders are BAE Systems, Investor AB, the Wallenberg foundations, AMF Pension funds, Odin funds, Swedbank Robur funds, Nordea funds, JP Morgan, Öresund, Orkla ASA, SEB funds, Nordea Bank Finland, Eikos fund, the First National Pension Fund and SHB/SPP funds.
Four shareholder representatives have been selected to work with Chairman Marcus Wallenberg to draft a proposal for the Board of Directors to be presented to the Annual General Meeting. The representatives are Petra Hedengran (Investor), Peter Wallenberg Jr (Knut and Alice Wallenberg Foundation), Mats Lagerqvist (Swedbank Robur funds) and Nils Petter Hollekim (Odin funds, Norway).
Linköping, February 14, 2008
Åke Svensson
President and Chief Executive Officer
Saab AB discloses the information provided herein pursuant to the Securities Markets Act and/or the Financial Instruments Trading Act. The information was submitted for publication at 12.20 on February 14, 2008.
Review Report
Introduction
We have reviewed the year-end report for 2007 for Saab AB (publ) for the period January 1, 2007 to December 31, 2007. The Board of Directors and the President are responsible for the preparation and presentation of this year-end report by application of to the regulations for interim reporting in IAS 34 and the Annual Accounts Act. Our responsibility is to express a conclusion on this year end-report based on our review.
Scope of review
We conducted our review in accordance with the Standard on Review Engagements SÖG 2410, "Review of Interim Financial Information Performed by the Independent Auditor of the Entity" as issued by FAR. A review consists of making inquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review is substantially less in scope than an audit conducted in accordance with the Standards on Auditing in Sweden RS and other generally accepted auditing practices. The procedures performed in a review do not enable us to obtain a level of assurance that would make us aware of all significant matters that might be identified in an audit. Therefore, the conclusion expressed based on a review does not give the same level of assurance as a conclusion expressed based on an audit.
Conclusion
Based on our review, nothing has come to our attention that causes us to believe that the year-end report, in all material respects, is not prepared for the Group in accordance with IAS 34 and the Annual Accounts Act and for the Parent Company in accordance with the Annual Accounts Act.
Stockholm, February 14, 2008
Ernst & Young AB Deloitte AB
Public Accountant Public Accountant
erik åström Tommy Mårtensson Authorized Authorized
For further information, please contact
Media:
Peter Larsson, Press Secretary Tel. +46-734-18 00 18
Cecilia Schön Jansson, Corporate Communications and Public Affairs Tel. +46-8-463 01 80, +46-734-18 71 80
Financial market:
Göran Wedholm, Manager Investor Relations Tel. +46-13-18 71 21, +46-734-18 71 21
Lars Granlöf, CFO Tel. +46-8-463 01 48, +46-734-18 71 48
Press conference with CEO Åke Svensson and CFO Lars Granlöf, today, Thursday, February 14, 2008, 2:00 p.m. (CET), World Trade Center, Stockholm Contact Peter Larsson, Press Secretary, Tel. +46-734-18 00 18
International teleconference:
Today, Thursday, February 14, 2008, 4:00 p.m. (CET), Contact Annika Widell to register and for further information Tel. +46-8-463 01 47, +46-734-18 71 47
Annual General Meeting:
Annual Report 2007 Interim Report January–March 2008 Interim Report January–June 2008 Interim Report January–September 2008 PUBLISHED AROUND MARCH 12, 2008 PUBLISHED APRIL 23, 2008 PUBLISHED JULY 18, 2008 PUBLISHED OCTOBER 17, 2008
APRIL 15, 2008, 6:00 P.M. (CET)
Consolidated income statement
| MSEK Note |
2007 | 2006 |
|---|---|---|
| Sales 3 |
23,021 | 21,063 |
| Cost of goods sold | -16,849 | -15,775 |
| Gross income | 6,172 | 5,288 |
| Gross margin | 26.8% | 25.1% |
| Other operating income | 785 | 330 |
| Marketing expenses | -1,725 | -1,646 |
| Administrative expenses | -1,375 | -1,279 |
| Research and development costs | -1,253 | -805 |
| Other operating expenses | -49 | -165 |
| Share in income of associated companies | 52 | 22 |
| Operating income1) 3 |
2,607 | 1,745 |
| Operating margin | 11.3% | 8.3% |
| Share in income of associated companies | -40 | -28 |
| Financial income | 4 | 114 |
| Financial expenses | -122 | -138 |
| Net financial items | -158 | -52 |
| Income before taxes | 2,449 | 1,693 |
| Taxes 4 |
-508 | -346 |
| Net income for the year | 1,941 | 1,347 |
| of which Parent Company shareholders' interest | 1,921 | 1,300 |
| of which minority interest | 20 | 47 |
| Earnings per share after dilution, SEK2) | 17.60 | 11.91 |
| Earnings per share before dilution, SEK3) | 17.68 | 11.91 |
| 1) Includes depre ciation/amort ization and impairment |
-1,258 | -1,056 |
| of which depre ciation of lease assets |
-180 | -282 |
| 2) Average number of shares after dilution 3) Average number of shares before dilution |
109,150,344 108,668,700 |
109,150,344 109,150,344 |
Quarterly income statement
| MSEK | Q4 2007 | Q3 2007 | Q2 2007 | Q1 2007 | Q4 2006 | Q3 2006 | Q2 2006 | Q1 2006 |
|---|---|---|---|---|---|---|---|---|
| Sales | 7,358 | 4,811 | 5,935 | 4,917 | 7,347 | 4,260 | 5,145 | 4,311 |
| Cost of goods sold | -5,295 | -3,516 | -4,471 | -3,567 | -5,602 | -3,067 | -3,909 | -3,197 |
| Gross income | 2,063 | 1,295 | 1,464 | 1,350 | 1,745 | 1,193 | 1,236 | 1,114 |
| Gross margin | 28.0% | 26.9% | 24.7% | 27.5% | 23.8% | 28.0% | 24.0% | 25.8% |
| Other operating income | 521 | 46 | 178 | 40 | 68 | 23 | 54 | 185 |
| Marketing expenses | -479 | -429 | -434 | -383 | -585 | -368 | -358 | -335 |
| Administrative expenses | -330 | -344 | -349 | -352 | -370 | -330 | -299 | -280 |
| Research and development costs | -520 | -262 | -239 | -232 | -404 | -152 | -130 | -119 |
| Other operating expenses | -18 | -8 | -14 | -9 | -47 | 5 | -102 | -21 |
| Share in income of associated companies | 8 | 20 | 24 | - | 16 | -2 | 3 | 5 |
| Operating income1) | 1,245 | 318 | 630 | 414 | 423 | 369 | 404 | 549 |
| Operating margin | 16.9% | 6.6% | 10.6% | 8.4% | 5.8% | 8.7% | 7.9% | 12.7% |
| Share in income of associated companies | -10 | -8 | 1 | -23 | -13 | -2 | -12 | -1 |
| Financial income | -37 | -6 | 17 | 30 | -23 | 39 | 39 | 59 |
| Financial expenses | -18 | 13 | -76 | -41 | 13 | -49 | -28 | -74 |
| Net financial items | -65 | -1 | -58 | -34 | -23 | -12 | -1 | -16 |
| Income before taxes | 1,180 | 317 | 572 | 380 | 400 | 357 | 403 | 533 |
| Taxes | -172 | -92 | -134 | -110 | -32 | -107 | -102 | -105 |
| Net income for the period | 1,008 | 225 | 438 | 270 | 368 | 250 | 301 | 428 |
| of which Parent Company's shareholders' | ||||||||
| interest | 1,008 | 218 | 434 | 261 | 347 | 237 | 293 | 423 |
| of which minority interest | - | 7 | 4 | 9 | 21 | 13 | 8 | 5 |
| Earnings per share after dilution, SEK2) | 9.24 | 1.99 | 3.98 | 2.39 | 3.18 | 2.17 | 2.68 | 3.88 |
| Earnings per share before dilution, SEK3) | 9.29 | 2.02 | 3.98 | 2.39 | 3.18 | 2.17 | 2.68 | 3.88 |
| 1) Includes depre ciation/amort ization and impairment |
-449 | -256 | -294 | -259 | -435 | -235 | -191 | -195 |
| of which depre ciation of lease assets |
-40 | -44 | -45 | -51 | -65 | -67 | -71 | -79 |
| 2) Average number of shares after dilution |
109,150,344 | 109,150,344 | 109,150,344 | 109,150,344 | 109,150,344 | 109,150,344 | 109,150,344 | 109,150,344 |
| 3) Average number of shares before dilution |
108,150,344 | 108,667,722 | 109,075,944 | 109,150,344 | 109,150,344 | 109,150,344 | 109,150,344 | 109,150,344 |
Consolidated balance sheet
| MSEK | Note | 12/31/2007 | 12/31/2006 |
|---|---|---|---|
| ASSETS | |||
| Fixed assets | |||
| Intangible fixed assets | 7,940 | 7,821 | |
| Tangible fixed assets | 3,619 | 4,295 | |
| Lease assets | 1,822 | 2,417 | |
| Biological assets | 241 | 230 | |
| Investment properties | 72 | 66 | |
| Shares in associated companies | 318 | 270 | |
| Financial investments | 233 | 122 | |
| Long-term receivables | 960 | 991 | |
| Deferred tax assets | 542 | 362 | |
| Total fixed assets | 15,747 | 16,574 | |
| Current assets | |||
| Inventories | 5,383 | 4,957 | |
| Derivatives | 479 | 538 | |
| Tax receivables | 122 | 146 | |
| Accounts receivable | 3,724 | 3,324 | |
| Prepaid expenses and accrued income | 556 | 652 | |
| Other receivables | 5,862 | 5,053 | |
| Cash and marketable securities | 6 | 858 | 1,393 |
| Total current assets | 16,984 | 16,063 | |
| Assets held for sale | 7 | 1,070 | 134 |
| Total assets | 12 | 33,801 | 32,771 |
Consolidated balance sheet (Cont.)
| MSEK | Note | 12/31/2007 | 12/31/2006 |
|---|---|---|---|
| SHAREHOLDERS' EQUITY AND LIABILI TIES |
|||
| Shareholders' equity | |||
| Parent Company's shareholders' interest | 10,981 | 9,802 | |
| Minority interest | 27 | 223 | |
| Total shareholders' equity | 11,008 | 10,025 | |
| Long-term liabilities | |||
| Long-term interest-bearing liabilities | 25 | 590 | |
| Lease obligations | - | 245 | |
| Other liabilities | 284 | 342 | |
| Provisions for pensions | 9 | 101 | 412 |
| Other provisions | 1,979 | 1,961 | |
| Deferred tax liabilities | 1,263 | 789 | |
| Total long-term liabilities | 3,652 | 4,339 | |
| Current liabilities | |||
| Short-term interest-bearing liabilities | 3,635 | 1,064 | |
| Advance payments from customers | 2,558 | 3,642 | |
| Accounts payable | 1,229 | 1,422 | |
| Lease obligations | 204 | 212 | |
| Derivatives | 414 | 172 | |
| Tax liabilities | 368 | 298 | |
| Other liabilities | 806 | 1,115 | |
| Accrued expenses and deferred income | 8,788 | 9,371 | |
| Provisions | 752 | 1,109 | |
| Total current liabilities | 18,754 | 18,405 | |
| Liabilities attributable to assets held for sale | 7 | 387 | 2 |
| Total liabilities | 22 793 | 22,746 | |
| Total shareholders' equity and liabilities | 12 | 33,801 | 32,771 |
Changes in shareholders' equity
| MSEK | Equity attributable to Parent Company's shareholders | |||||||
|---|---|---|---|---|---|---|---|---|
| OTHER RESERVES | ||||||||
| Cap ital sto ck |
Other capital con tributions |
Net gain on cash flow hedges |
Trans lation reser ve |
Reta ined earn ings |
Total | Minor ity interest |
Total share hol ders ' equity |
|
| Opening balance, January 1, 2007 | 1,746 | 543 | 72 | -8 | 7,449 | 9,802 | 223 | 10,025 |
| Items reported directly in shareholders' equity: | ||||||||
| Translation differences for the year | - | - | - | -102 | - | -102 | -4 | -106 |
| Net gain on cash flow hedges | - | - | 8 | - | - | 8 | - | 8 |
| Other changes in shareholders' equity: | ||||||||
| Net income for the year | - | - | - | - | 1,921 | 1,921 | 20 | 1,941 |
| Transactions with owners: | ||||||||
| Dividend | - | - | - | - | -464 | -464 | -2 | -466 |
| Share repurchase | - | - | - | - | -184 | -184 | - | -184 |
| Acquisition and sale of operations | - | - | - | - | - | - | -210 | -210 |
| Closing balance, December 31, 2007 | 1,746 | 543 | 80 | -110 | 8,722 | 10,981 | 27 | 11,008 |
| Opening balance, January 1, 2006 | 1,746 | 543 | 6 | 298 | 6,586 | 9,179 | 314 | 9,493 |
| Items reported directly in shareholders' equity: | ||||||||
| Translation differences for the year | - | - | - | -306 | - | -306 | -59 | -365 |
| Net gain on cash flow hedges | - | - | 66 | - | - | 66 | - | 66 |
| Other changes in shareholders' equity: | ||||||||
| Net income for the year | - | - | - | - | 1,300 | 1,300 | 47 | 1,347 |
| Transactions with owners: | ||||||||
| Dividend | - | - | - | - | -437 | -437 | -4 | -441 |
| Acquisition and sales of operations | - | - | - | - | - | - | -75 | -75 |
| Closing balance, December 31, 2006 | 1,746 | 543 | 72 | -8 | 7,449 | 9,802 | 223 | 10,025 |
Statement of cash flows
| MSEK | Note | 2007 | 2006 |
|---|---|---|---|
| Operating activities | |||
| Income after financial items | 2,449 | 1,693 | |
| Transfered to and formation of pension fund | -283 | -2,566 | |
| Adjustments for items not affecting cash flow | 867 | 1,454 | |
| Income tax paid | -216 | -115 | |
| Cash flow from operating activities before changes in working capital | 2,817 | 466 | |
| Cash flow from changes in working capital | |||
| Increase(–)/Decrease(+) in inventories | -644 | -767 | |
| Increase(–)/Decrease(+) in current receivables | -1,605 | -1,700 | |
| Increase(+)/Decrease(–) in advance payments from customers | -934 | -853 | |
| Increase(+)/Decrease(–) in lease obligations Increase(+)/Decrease(–) in other current liabilities |
-251 -287 |
-832 2,290 |
|
| Increase(+)/Decrease(–) in provisions | -443 | -201 | |
| Cash flow from operating activities | -1,347 | -1,597 | |
| Investing activities | |||
| Investments in intangible fixed assets | -8 | -67 | |
| Capitalized development costs | -658 | -463 | |
| Investments in tangible fixed assets | -395 | -433 | |
| Sale of tangible fixed assets | 45 | 31 | |
| Sale of lease assets | 325 | 823 | |
| Investments in and sale of financial assets | -310 | 4,606 | |
| Investments in subsidiaries and ass. comp, net effect on liquidity | 8 | -515 | -3,403 |
| Sale of subsidiaries, net effect on liquidity | 8 | 970 | 219 |
| Cash flow from investing activities | -546 | 1,313 | |
| Financing activities | |||
| Loans raised | 2,017 | 630 | |
| Share repurchase | -184 | - | |
| Dividend paid to Parent Company's shareholders | -464 | -437 | |
| Dividend paid to minority interest | -2 | -4 | |
| Cash flow from financing activities | 1,367 | 189 | |
| Cash flow for the year | 6 | -526 | -95 |
| Liquid assets at beginning of year | 1,389 | 1,557 | |
| Exchange rate difference in liquid assets | -5 | -73 | |
| Liquid assets at end of year | 6 | 858 | 1,389 |
| Quarterly information 1) | JANUARY-MARCH | APRIL-JUNE | ||||||
|---|---|---|---|---|---|---|---|---|
| MSEK | 2007 | 2006 | 2007 | 2006 | ||||
| Sales | ||||||||
| Defence and Security Solutions | 2,053 | 1,738 | 2,264 | 1,934 | ||||
| Systems and Products | 1,885 | 1,482 | 2,417 | 1,879 | ||||
| Aeronautics | 1,383 | 1,591 | 1,621 | 1,534 | ||||
| Corporate | 20 | 69 | 11 | 49 | ||||
| Internal sales | -424 | -569 | -378 | -251 | ||||
| Total | 4,917 | 4,311 | 5,935 | 5,145 | ||||
| Operating income | ||||||||
| Defence and Security Solutions | 230 | 11.2% | 192 | 11.0% | 216 | 9.5% | 152 | 7.9% |
| Systems and Products | 158 | 8.4% | 143 | 9.6% | 245 | 10.1% | 239 | 12.7% |
| Aeronautics | 67 | 4.8% | 72 | 4.5% | 121 | 7.5% | 101 | 6.6% |
| Corporate | -41 | 142 | 48 | -88 | ||||
| Total | 414 | 8.4% | 549 | 12.7% | 630 | 10.6% | 404 | 7.9% |
| Net financial items | -34 | -16 | -58 | -1 | ||||
| Income before taxes | 380 | 533 | 572 | 403 | ||||
| Net income for the period | 270 | 428 | 438 | 301 | ||||
| Attributable to Parent Company's shareholders |
261 | 423 | 434 | 293 | ||||
| Earnings per share after dilution | 2.39 | 3.88 | 3.98 | 2.68 | ||||
| No. of shares after dilution, thousands | 109,150 | 109,150 | 109,150 | 109,150 |
| MSEK | 2007 | 2006 | 2007 | 2006 | ||||
|---|---|---|---|---|---|---|---|---|
| Sales | ||||||||
| Defence and Security Solutions | 2,069 | 1,913 | 2,914 | 2,443 | ||||
| Systems and Products | 1,839 | 1,417 | 2,950 | 3,802 | ||||
| Aeronautics | 1,279 | 1,233 | 2,227 | 1,652 | ||||
| Corporate | 9 | 49 | 11 | 37 | ||||
| Internal sales | -385 | -352 | -744 | -587 | ||||
| Total | 4,811 | 4,260 | 7,358 | 7,347 | ||||
| Operating income | ||||||||
| Defence and Security Solutions | 135 | 6.5% | 199 | 10.4% | 353 | 12.1% | 332 | 13.6% |
| Systems and Products | 100 | 5.4% | 106 | 7.5% | 253 | 8.6% | 143 | 3.8% |
| Aeronautics | 68 | 5.3% | 39 | 3.2% | 198 | 8.9% | -22 | -1.3% |
| Corporate | 15 | 25 | 441 | -30 | ||||
| Total | 318 | 6.6% | 369 | 8.7% | 1,245 | 16.9% | 423 | 5.8% |
| Net financial items | -1 | -12 | -65 | -23 | ||||
| Income before taxes | 317 | 357 | 1,180 | 400 | ||||
| Net income for the period | 225 | 250 | 1,008 | 368 | ||||
| Attributable to Parent Company's shareholders |
218 | 237 | 1,008 | 347 | ||||
| Earnings per share after dilution | 1.99 | 2.17 | 9.24 | 3.18 | ||||
| No. of shares after dilution, thousands | 109,150 | 109,150 | 109,150 | 109,150 |
JULY–SEPTEMBER OCTOBER–DECEMBER
1) For information on the business segments, see note 3 on page 25-26.
Five-year overview
| MSEK unless otherwise stated | 2007 | 2006 | 2005 | 2004 5) | 2003 |
|---|---|---|---|---|---|
| Order bookings | 20,846 | 27,575 | 17,512 | 16,444 | 19,606 |
| Order backlog at Dec. 31 | 47,316 | 50,445 | 42,198 | 43,162 | 45,636 |
| Sales | 23,021 | 21,063 | 19,314 | 17,848 | 17,250 |
| Foreign market sales, % | 65 | 65 | 56 | 48 | 46 |
| Operating income | 2,607 | 1,745 | 1,652 | 1,853 | 1,293 |
| Operating margin, % | 11.3 | 8.3 | 8.6 | 10.4 | 7.5 |
| Operating margin before depreciation/amortization and impairments, excluding leasing, % |
16.0 | 12.0 | 11.3 | 13.1 | 11.1 |
| Income after financial items | 2,449 | 1,693 | 1,551 | 1,712 | 1,073 |
| Net income for the year | 1,941 | 1,347 | 1,199 | 1,310 | 746 |
| Total assets | 33,801 | 32,771 | 30,594 | 27,509 | 28,704 |
| Operating cash flow | -1,603 | -1,900 | 2,645 | 325 | 545 |
| Return on capital employed, % | 19.4 | 14.5 | 14.6 | 17.3 | 12.7 |
| Return on equity, % | 18.5 | 13.8 | 13.5 | 16.7 | 10.8 |
| Equity/assets ratio, % | 32.6 | 30.6 | 31.0 | 29.9 | 24.4 |
| Earnings per share, SEK 2) 4) | 17.68 | 11.91 | 10.89 | 11.78 | 7.00 |
| after dilution, SEK 3) 4) | 17.60 | 11.91 | 10.89 | 11.78 | 6.91 |
| Dividend per share, SEK | 4.50 | 4.25 | 4.00 | 3.75 | 3.50 |
| Equity per share, SEK 1) | 101.53 | 89.80 | 84.10 | 74.89 | 65.75 |
| Number of employees at year-end | 13,757 | 13,577 | 12,830 | 11,936 | 13,414 |
1)Number of shares as of December 31,2007: 108 150 344; 2006/2005/2004: 109,150,344 AND 2003: 106,517,563
2)Average number of shares 2007: 108 668 700; 2006/2005: 109,150,344; 2004: 108,234,126 AND 2003: 106,513,969
3)Average number of shares 2007/2006/2005: 109,150,344; 2004: 108,234,126 AND after dilution 2003: 109,247,175. Conversion of the debenture loan concluded on July 15, 2004.
4)Net income for the year less minority interest divided by the average number of shares.
5)Restated according to IFRS, previous years are not restated
Key ratios and targets
| Percent | target | 2007 | 2006 | 2005 |
|---|---|---|---|---|
| Operating margin before depreciation/amortization and impairments | ||||
| excluding leasing, % | 15.0 | 16.0 | 12.0 | 11.3 |
| Operating margin, % | 10.0 | 11.3 | 8.3 | 8.6 |
| Earnings per share after dilution, SEK 1) | 17.60 | 11.91 | 10.89 | |
| Return on capital employed before tax, % | 19.4 | 14.5 | 14.6 | |
| Return on equity after tax, % | 15.0 | 18.5 | 13.8 | 13.5 |
| Equity/assets ratio, % | 30.0 | 32.6 | 30.6 | 31.0 |
| Equity per share after dilution, SEK 1) | 100.60 | 89.80 | 84.10 |
1)Average number of shares after dilution 109,150,344
Parent Company income statement
| MSEK | 2007 | 2006 | Q4 2007 | Q4 2006 |
|---|---|---|---|---|
| Sales | 14,779 | 10,940 | 5,121 | 3,252 |
| Cost of goods sold | -11,430 | -8,505 | -4,008 | -2,638 |
| Gross income | 3 349 | 2,435 | 1,113 | 614 |
| Gross margin | 22.7% | 22.3% | 21.7% | 18.9% |
| Marketing expenses | -1,024 | -784 | -304 | -316 |
| Administrative expenses | -747 | -601 | -175 | -131 |
| Research and development costs | -864 | -483 | -268 | -227 |
| Other operating income | 173 | 59 | 111 | -10 |
| Other operating expenses | -23 | -55 | -9 | -10 |
| Operating income | 864 | 571 | 468 | -80 |
| Operating margin | 5.8% | 5.2% | 9.1% | -2.5% |
| Financial income and expenses: | ||||
| Result from securities and receivables held as fixed assets | 1,352 | 765 | 972 | 413 |
| Other interest income and similar items | 88 | 144 | -2 | 20 |
| Interest expenses and similar items | -324 | -212 | -129 | 46 |
| Income after financial items | 1,980 | 1,268 | 1,309 | 399 |
| Appropriations | -25 | 11 | -25 | 11 |
| Income before taxes | 1,955 | 1,279 | 1,284 | 410 |
| Taxes | -311 | -259 | -183 | -123 |
| Net income for the year | 1,644 | 1,020 | 1,101 | 287 |
Parent Company balance sheet
| MSEK | Note 2007 |
2006 |
|---|---|---|
| ASSETS | ||
| Fixed assets | ||
| Intangible fixed assets | 55 | 63 |
| Tangible fixed assets | 2,506 | 2,309 |
| Participations in Group companies | 11,964 | 12,038 |
| Receivables from Group companies | 166 | 301 |
| Participations in associated companies and joint ventures | 204 | 392 |
| Receivables from associated companies and joint ventures | 25 | 15 |
| Other long-term securities holdings | 1,514 | 59 |
| Other long-term receivables | 45 | 63 |
| Deferred tax assets | 487 | 537 |
| Total fixed assets | 16,966 | 15,777 |
| Current assets | ||
| Inventories, etc | 4,524 | 4,010 |
| Receivables from Group companies | 3,461 | 2,869 |
| Receivables from associated companies and joint ventures | 349 | 196 |
| Other receivables | 6,274 | 2,907 |
| Cash and bank balances | 387 | 701 |
| Total current assets | 14,995 | 10,683 |
| Total assets | 31,961 | 26,460 |
| SHAREHOLDERS' EQUITY AND LIABILI TIES |
||
| Equity | ||
| Shareholders' equity | 5,599 | 5,557 |
| Net income for the period | 1,644 | 1,020 |
| Total shareholders' equity | 7,243 | 6,577 |
| Untaxed reserves | 463 | 352 |
| Provisions | ||
| Provisions for pensions and similar commitments | 270 | 160 |
| Other provisions | 1,463 | 1,526 |
| Total provisions | 1,733 | 1,686 |
| Liabilities | ||
| Interest-bearing liabilities | 3,658 | 118 |
| Liabilities to Group companies | 8,229 | 9,088 |
| Advance payments from customers | 3,164 | 2,152 |
| Liabilities to associated companies and joint ventures | 80 | 80 |
| Other liabilities | 7,391 | 6,407 |
| Total liabilities | 22,522 | 17,845 |
| TOTAL sh arehol ders ' equity and LIABILITIES |
31,961 | 26,460 |
Notes TO THE FINANCIAL STATEMENTS
NOTE 1
CORPORATE INFORMATION
Saab AB (publ), corporate identity no. 556036-0793, with registered office in Linköping, Sweden. The address of the company's head office is Kungsbron 1, Stockholm, with the mailing address Box 70 363, SE-107 24 Stockholm, Sweden, and the telephone number +46-8-463 00 00. Saab has been listed on OMX Nordic Exchange in Stockholm since 1998 and on the large cap list from October 2006. The company's operations, including subsidiaries and associated companies, are described in the annual report for 2007.
The Board of Directors and the President approved this interim report for the period January 1 –December 31, 2007 for publication on February 14, 2008.
NOTE 2
ACCOUNTING PRINCIPLES
This year end report is prepared applied to the regulation for the interim reporting in the Annual Accounts Act and IAS 34.
The same accounting principles have been applied during the year as in 2006, as described in the annual report 2006. The report does not contain all the information and disclosures available in the annual report, and the report should be read together with the annual report for 2007.
NOTE 3
SEGMENT REPORTING
Saab is one of the world's leading high-technology companies, with its main operations in defence, aviation and space. Operations are primarily focused on well-defined areas in defence electronics, missile systems and space electronics as well as military and commercial aviation. Saab is also active in technical services and maintenance.
While Europe is its main market, Saab has growing markets in Australia, South Africa and the U.S.
For a description of the business segments, see previous section.
SALES AND ORDER INFORMATION
Sales by business segment
| MSEK | 2007 | 2006 | Change | Q4 2007 | Q4 2006 |
|---|---|---|---|---|---|
| Defence and Security Solutions |
9,300 | 8,028 | 16% | 2,914 | 2,443 |
| Systems and Products | 9,091 | 8,580 | 6% | 2,950 | 3,802 |
| Aeronautics | 6,510 | 6,010 | 8% | 2,227 | 1,652 |
| Corporate | 51 | 204 | 11 | 37 | |
| Internal sales | - 1,931 | -1,759 | -744 | -587 | |
| Total | 23,021 | 21,063 | 9% | 7,358 | 7,347 |
Sales by geographic market
| MSEK | 2007 | % of sales | 2006 | % of sales |
|---|---|---|---|---|
| Sweden | 8,006 | 35% | 7,349 | 35% |
| Rest of EU | 6,527 | 28% | 6,080 | 29% |
| Rest of Europe | 297 | 1% | 292 | 1% |
| Total, Europe | 14,830 | 64% | 13,721 | 65% |
| North America | 1,534 | 7% | 1,746 | 8% |
| Latin America | 85 | 0% | 57 | 0% |
| Asia | 2,203 | 10% | 1,757 | 8% |
| Australia, etc. | 848 | 4% | 975 | 5% |
| Africa | 3,521 | 15% | 2,807 | 14% |
| Total | 23,021 | 100% | 21,063 | 100% |
Note 3 continued
Order bookings by business segment
| MSEK | 2007 | 2006 | Q4 2007 | Q4 2006 |
|---|---|---|---|---|
| Defence and Security Solutions |
7,259 | 16,415 | 2,612 | 2,743 |
| Systems and Products | 8,470 | 7,691 | 3,038 | 3,887 |
| Aeronautics | 7,516 | 4,956 | 3,883 | 1,446 |
| Corporate | 46 | 53 | 11 | 9 |
| Internal | -2,445 | -1,540 | -983 | -637 |
| Total | 20,846 | 27,575 | 8,561 | 7,448 |
Depreciation/amortization and impairments by business segment
| MSEK | 2007 | 2006 | Q4 2007 | Q4 2006 |
|---|---|---|---|---|
| Defence and Security Solutions |
170 | 131 | 43 | 72 |
| Systems and Products | 611 | 392 | 263 | 210 |
| Aeronautics | 163 | 128 | 68 | 40 |
| Corporate - lease assets | 180 | 282 | 40 | 65 |
| Corporate - other | 134 | 123 | 35 | 48 |
| Total | 1,258 | 1,056 | 449 | 435 |
Order backlog by business segment
| MSEK | Dec. 31, 2007 |
Dec. 31, 2006 |
|---|---|---|
| Defence and Security Solutions | 10,764 | 13,654 |
| Systems and Products | 17,830 | 18,296 |
| Aeronautics | 21,158 | 20,440 |
| Corporate | - | 12 |
| Internal | -2,436 | -1,957 |
| Total | 47,316 | 50,445 |
OPERATING INCOME
Operating income by business segment
| MSEK | 2007 | % of sales |
2006 | % of sales |
Q4 2007 |
% of sales |
Q4 2006 |
% of sales |
|---|---|---|---|---|---|---|---|---|
| Defence and Security Solutions |
934 | 10.0% | 875 | 10.9% | 353 | 12.1% | 332 | 13.6% |
| Systems and |
||||||||
| Products | 756 | 8.3% | 631 | 7.4% | 253 | 8.6% | 143 | 3.8% |
| Aeronautics | 454 | 7.0% | 190 | 3.2% | 198 | 8.9% | -22 | -1.3% |
| Corporate | 463 | 49 | 441 | -30 | ||||
| Total | 2,607 | 11.3% | 1,745 | 8.3% | 1,245 | 16.9% | 423 | 5.8% |
OPERATING CASH FLOW AND CAPITAL EMPLOYED
Cash flow by business segment
| MSEK | 2007 | 2006 | Q4 2007 | Q4 2006 |
|---|---|---|---|---|
| Defence and Security Solutions |
380 | 619 | -307 | 42 |
| Systems and Products | -1,287 | -33 | -372 | 207 |
| Aeronautics | -773 | -71 | -641 | 20 |
| Corporate | 77 | -2,415 | 67 | 173 |
| Total | -1,603 | -1,900 | -1,253 | 442 |
Capital employed by business segment
| MSEK | Dec. 31, 2007 |
Dec. 31, 2006 |
|---|---|---|
| Defence and Security Solutions | 4,417 | 4,663 |
| Systems and Products | 9,115 | 7,523 |
| Aeronautics | 4,202 | 2,158 |
| Corporate | -2,965 | -2,253 |
| Total | 14,769 | 12,091 |
PERSONNEL
Personnel by business segment
| Number at end of year | Dec. 31, 2007 |
Dec. 31, 2006 |
Change |
|---|---|---|---|
| Defence and Security Solutions | 5,031 | 4,843 | 188 |
| Systems and Products | 5,213 | 5,197 | 16 |
| Aeronautics | 2,911 | 2,904 | 7 |
| Corporate | 602 | 633 | -31 |
| Total | 13,757 | 13,577 | 180 |
NOTE 4
TAXES
| MSEK | 2007 | 2006 |
|---|---|---|
| Current tax | -245 | -303 |
| Deferred tax | -263 | -43 |
| Total | -508 | -346 |
NOTE 5
DIVIDEND TO PARENT COMPANY'S SHAREHOLDERS
At its meeting on February 14, 2008, the Board of Directors decided to propose to the Annual General Meeting that the Parent Company's shareholders receive a dividend of SEK 4.50 per share, totaling MSEK 491.
NOTE 6
SUPPLEMENTAL INFORMATION ON STATEMENT OF CASH FLOWS
Liquid assets at end of year
| MSEK | Dec. 31, 2007 |
Dec. 31, 2006 |
|---|---|---|
| The following components are included in liquid assets: | ||
| Cash and bank balances (incl. available overdraft facilities) |
825 | 1,290 |
| Deposits | 33 | 103 |
| Total according to balance sheet | 858 | 1,393 |
| Immediately cancelable overdraft facilities | - | -4 |
| Total according to statement of cash flows | 858 | 1,389 |
Operating cash flow vs. statement of cash flows
| MSEK | 2007 | 2006 |
|---|---|---|
| Operating cash flow | -1,603 | -1,900 |
| Investing activities – interest-bearing: | ||
| Short-term investments | - | 4,868 |
| Financial investments and receivables | -247 | -686 |
| Financing activities: | ||
| Loans raised | 2,017 | 630 |
| Establishment of pension fund | -43 | -2,566 |
| Share repurchase | -184 | - |
| Dividend paid to the Parent Company's shareholders | -464 | -437 |
| Dividend paid to minority interest | -2 | -4 |
| Cash flow for the year | -526 | -95 |
Specification of operating cash flow 2007
| MSEK | Saab excl. acquisi tions/ di vestments and SAL |
Acquisi tions and divest ments |
Saab Aircraft Leasing |
Total Group |
|---|---|---|---|---|
| Cash flow from operating activities before changes in working capital excluding |
||||
| pension fund | 2,386 | - | 474 | 2,860 |
| Cas h flow from changes |
in work | ing capital | ||
| Inventories | -655 | - | 11 | -644 |
| Receivables | -1,805 | - | 200 | -1,605 |
| Advance payments from customers |
-934 | - | - | -934 |
| Lease obligations | - | - | -251 | -251 |
| Other liabilities | -4 | - | -283 | -287 |
| Provisions | -259 | - | -184 | -443 |
| Change in working capital | -3,657 | - | -507 | -4,164 |
| Cash flow from operating activities ex cluding pension fund |
-1,271 | - | -33 | -1,304 |
| Invest ing activities |
||||
| Investments in intangible fixed assets |
-666 | - | - | -666 |
| Investments in tangible fixed assets |
-395 | - | - | -395 |
| Sale of tangible fixed assets |
45 | - | - | 45 |
| Sale of lease assets | - | - | 325 | 325 |
| Sale of and investment in shares, etc. |
-63 | - | - | -63 |
| Investments in subsidia ries, net effect on liquidity |
- | -515 | - | -515 |
| Sale of subsidiaries, net effect on liquidity |
- | 970 | - | 970 |
| Cash flow from investing activities excluding change in in terest bearing financial |
||||
| assets | -1,079 | 455 | 325 | -299 |
| Oper ating |
||||
| cash flo w |
-2,350 | 455 | 292 | -1,603 |
NOTE 7
Assets and liabilities held for sale
Assets and liabilities held for sale refer to Saab Space and Saab Grintek Technologies.
NOTE 8
ACQUISITIONS AND DIVESTMENTS
On September 1, 2006, Saab acquired all the shares (100 percent) in Ericsson Microwave Systems AB and Maersk Data Defence A/S. On May 23, 2007, all shares (100 percent) in Seaeye Holdings Ltd was acquired by Saab.
The acquisitions of Ericsson Microwave Systems AB, Maersk Data Defence A/S and Seaeye Holdings Ltd have the following effects on the Group' assets and liabilities:
Ericsson Microwave Systems AB (definitive)
| MSEK | Reported value at acquistion |
Fair value repor ted in Group |
|---|---|---|
| Intangible fixed assets | 2,000 | 2,852 |
| Tangible fixed assets | 223 | 223 |
| Financial fixed assets | 87 | 87 |
| Deferred tax assets | 173 | 173 |
| Inventories | 171 | 171 |
| Other receivables | 1,653 | 1,653 |
| Liquid assets | 616 | 616 |
| Provisions | -280 | -280 |
| Deferred tax liabilities | -615 | -854 |
| Advance payments from customers | -1,482 | -1,482 |
| Accounts payable and other liabilities | -936 | -936 |
| Net identified assets and liabilities | 1,610 | 2,223 |
| Goodwill | 1,537 | |
| Purchase price | 3,760 | |
| Liquid assets (acquired) | -616 | |
| Net cash outflow | 3,144 |
The acquisition analysis is definitive, since the final purchase price has been determined to MSEK 3,760.
The first preliminary acquisition analysis was presented in the interim report for the third quarter of 2006.
Description of identified intangible assets
Intangible assets primarily consist of expenditures for product development/ technology and customer relations. The estimated amortization schedule is 5 to 15 years.
Maersk Data Defence A/S (definitive)
| MSEK | Reported value at acquistion |
Fair value reported in Group |
|---|---|---|
| Intangible fixed asset | 15 | 15 |
| Tangible fixed assets | 2 | 2 |
| Deferred tax assets | 16 | 16 |
| Inventories | 19 | 19 |
| Other receivables | 23 | 23 |
| Liquid assets | 25 | 25 |
| Provisions | -11 | -11 |
| Deferred tax liabilities | -4 | -4 |
| Interest-bearing liabilities | -12 | -12 |
| Accounts payable and other liabilities | -61 | -61 |
| Net identified assets and liabilities | 12 | 12 |
| Goodwill | - | |
| Purchase price | 12 | |
| Liquid assets (acquired) | -25 | |
| Net cash inflow | 13 |
The acquisition analysis is now definitive after the final purchase price was set at MSEK 12.
The first preliminary acquisition analysis was presented in the interim report for the third quarter of 2006.
Description of identified intangible assets
Product development/technology primarily consists of investments in a number of key technologies, the most prominent of which is the DACCIS command and control system. The amortization schedule is estimated to 10 years.
Seaeye Holdings Ltd (definitive)
| MSEK | Reported value at acquistion |
Fair value reported in Group |
|---|---|---|
| Intangible fixed asset | 58 | 92 |
| Tangible fixed assets | 5 | 5 |
| Inventories | 36 | 36 |
| Other receivables | 49 | 49 |
| Liquid assets | 3 | 3 |
| Deferred tax liabilities | -10 | -20 |
| Accounts payable and other liabilities | -57 | -57 |
| Net identified assets and liabilities | 84 | 108 |
| Goodwill | 86 | |
| Purchase price | 194 | |
| Liquid assets (acquired) | -3 | |
| Net cash outflow | 191 |
Description of identified intangible assets
Intangible assets primarily consist of expenditures for product development/ technology and customer relations. The estimated amortization schedule is 10 years.
Other acquisitions
| MSEK | Reported value at acquistion |
Fair value reported in Group |
|---|---|---|
| Intangible fixed asset | 37 | 43 |
| Net assets and liabilities | 24 | 24 |
| Net identified assets and liabilities | 61 | 67 |
| Goodwill | 6 | |
| Purchase price | 73 | |
| Liquid assets (acquired) | -3 | |
| Net cash outflow | 70 |
Acquisitions and divestments during the year
In February, Saab decided to sell its signal operations for rail traffic to Balfour Beatty Rail for a gain of MSEK 30.
Saab and Caran agreed to streamline their consultancy operations in April, whereby Saab acquired Caran's 50 percent interest in Caran Saab Engineering at the same time that Caran acquired Saab's 40 percent share in A2 Acoustics. Moreover, Caran acquired Saab's automotive consulting business. The overall impact on Saab's liquidity was MSEK -1. The changes have a marginal effect on future sales and income.
In May, a property in Växjö was sold for MSEK 162. with a gain of MSEK 60.
In May, Saab reached an agreement to take over the Warhead Division of RUAG of Switzerland. The purchase price was MSEK 37, and the acquisition has little impact on future sales and income.
In May, Saab acquired the UK underwater vehicle company Seaeye Holdings Ltd. The price is MSEK 194. Seaeye has a turnover of approximately MGBP 15 and around 65 employees.
In June, the associated company Booforsen was divested for MSEK 75, with a gain of MSEK 45.
Following an invitation from the Norwegian government and Norwegian industry, Saab has decided to join as an owner of a new holding company, Aker Holding AS, which in turns owns 40.1 percent of the listed company Aker Kvaerner ASA. Saab's interest will amount to 7.5 percent of the capital and votes. The purchase price of the shares is approximately NOK 1.2 billion, of which about 80 percent is financed with loans. The risk in the loan-financed portion has been reduced through an agreement that hedges this portion of the invested capital but limits the potential return. Saab has the right at specific intervals to sell its investment. The acquisition was approved by the Norwegian parliament in December.
In July, Saab acquired 60 percent of the shares in PerformIT. The preliminary purchase price is MSEK 8, generating a surplus value of MSEK 4. The acquisition has a marginal effect on future sales and income.
In July, Saab acquired 50 percent of the shares in the South African company Cybersim. Through the South African subsidiary Saab Grintek, Saab had previously owned 25 percent of Cybersim. The remaining 25 percent were acquired in the autumn. The preliminary purchase price is MSEK 22, resulting in a surplus value of MSEK 21. The acquisition has a marginal effect on future sales and income.
In June 2006, Saab and Denel of South Africa reached an agreement whereby Saab would acquire 20 percent of a new aerostructure company. Saab invested MSEK 64 in the new company in August 2007. The majority owner will contribute enough capital to ensure that the new company remains profitable during its initial build-up stage. The acquisition will be reported according to the equity method.
In November, Saab acquired the remaining shares in the South African company Saab Grintek. Saab had previously owned 77 percent. The remaining shares were purchased for MZAR 250 in cash and 12.65 percent of the shares in the subsidiary Grintek Ewation. The acquisition generates a surplus value of MZAR 112.
In December, Fastighets AB Veddesta was sold for MSEK 669 with a gain of MSEK 156. The effect on cash flow after loan repayments of MSEK 524 was MSEK 145.
Recognized goodwill from the acquisition of 50 percent of Caran Saab Engineering AB
MSEK
| Purchase price paid | 60 |
|---|---|
| Less acquired net assets April 1, 2007 | -19 |
| Goodwill | 41 |
Recognized goodwill from the acquisition of 23 percent of Saab Grintek
| MSEK | |
|---|---|
| Purchase price paid | 243 |
| Less acquired net assets November 1, 2007 | -134 |
| Goodwill | 109 |
The impact on the Group's liquidity as of December 31, 2007 was as follows: MSEK
| Purchase price paid Ericsson Microwave Systems (adjusted 2007) | -3 |
|---|---|
| Purchase price paid Maersk Data Defence (adjusted 2007) | -46 |
| Purchase price paid Seaeye Holdings Ltd | 194 |
| Purchase price paid Caran Saab Engineering | 60 |
| Purchase price paid Saab Grintek | 243 |
| Purchase price paid Denel Saab Aerostructures | 64 |
| Purchase price paid other aquisitions | 73 |
| Cash and marketable securities Ericsson Microwave Systems (adjusted 2007) |
-34 |
| Cash and marketable securities Seaeye Holdings Ltd | -3 |
| Cash and marketable securities Caran Saab Engineering | -30 |
| Cash and marketable securities other aquisitions | -3 |
| Decrease of the Group's net liquidity | 515 |
Effects if the acquisition had taken place on January 1, 2007
| MSEK | |
|---|---|
| Revenue | |
| Revenue January 1 -May 22, 2007 Seaeye Holdings Ltd | 61 |
| Revenue January 1 -March 31, 2007 Caran Saab Engineering | 50 |
| Revenue other acquisitions | 6 |
| Total | 117 |
Net income
| Income January 1 -May 22, 2007 Seaeye Holdings Ltd | 4 |
|---|---|
| Income January 1 -March 31, 2007 Caran Saab Engineering | 7 |
| Income other acquisitions | -2 |
| Total | 9 |
NOTE 9
DEFINED-BENEFIT PLANS
Saab has defined-benefit pension plans where post-employment compensation is based on a percentage of the recipient's salary. The predominant plan is the ITP plan, which is secured through a pension fund. The Saab Pension Fund had assets of MSEK 3,304 as of December 31, 2007.
NOTE 10
CONTINGENT LIABILITIES
No additional obligations were added during the period.
NOTE 11
TRANSACTIONS WITH RELATED PARTIES
No significant transactions have occured during the year.
Related parties with which the Group has transactions are described in the annual report for 2007, note 43.
NOTE 12
CONDENSED SUBDIVIDED BALANCE SHEET AS OF DECEMBER 31, 2007
| MSEK | Saab | Saab Aircraft Leasing |
Elimina tions |
Saab Group |
|---|---|---|---|---|
| Assets | ||||
| Intangible fixed assets | 7,940 | 7,940 | ||
| Tangible fixed assets | 3,932 | 3,932 | ||
| Lease assets | 1,822 | 1,822 | ||
| Long-term interest-bearing receivables |
397 | 397 | ||
| Shares, etc. | 1,945 | 72 | -1,500 | 517 |
| Deferred tax assets | 380 | 162 | 542 | |
| Inventories | 5,372 | 11 | 5,383 | |
| Short-term interest-bearing receivables |
365 | 514 | 879 | |
| Other receivables | 10,729 | 802 | 11,531 | |
| Cash and marketable securities |
826 | 32 | 858 | |
| Total assets | 31,886 | 3,415 | -1,500 | 33,801 |
Shareholders' equity and liabilities
| Total shareholders' equity and liabilities |
31,886 | 3,415 | -1,500 | 33,801 |
|---|---|---|---|---|
| Other liabilities | 11,706 | 570 | 12,276 | |
| Advance payments from customers |
2,558 | 2,558 | ||
| Lease obligations | 204 | 204 | ||
| Interest-bearing liabilities | 3,660 | 3,660 | ||
| Other provisions | 1,872 | 859 | 2,731 | |
| Deferred tax liabilities | 1,263 | 1,263 | ||
| Provisions for pensions | 101 | 101 | ||
| Shareholders' equity | 10,726 | 1,782 | -1,500 | 11,008 |
NOTE 13
Forecast 2008
For 2008 we expect a development in line with Saabs long-term financial objectives; 5 percent organic growth and an operating margin of 10 percent, excluding non recurring items.