AI assistant
SAAB — Interim / Quarterly Report 2013
Apr 25, 2013
2958_10-q_2013-04-25_68f3a038-1e12-4b2e-9cb4-b13322c9943b.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer
INTERIM REPORT january–march 2013
STRONG RESULT IN A DEMANDING MARKET
CEO Comment: Håkan Buskhe
The year started strong with an increase in order bookings in all business areas and the order backlog grew by 32 per cent. Sales amounted to MSEK 5,862 with a reported and organic growth of 5 per cent. A high activity level, especially in the business areas Aeronautics and Combitech, contributed to growth. The operating margin was 6.8 per
cent. During the quarter 6.1 per cent of sales were invested in internally funded research and development. In business area Electronic Defence Systems we invested strongly in radar and sensor technologies, which together with a different project mix compared to 2012, led to an operating loss in the business area. We will continue to invest in these areas going forward since these technologies provide the basis for several of our systems and offerings. The earnings per share after dilution amounted to SEK 2.46. The operating cash flow was negative as a result of utilisation of customer advances and a timing difference in milestone payments.
In summary, we view the reported result as a very good achievement in the current demanding market conditions.
An important milestone was reached on 15 February when we announced a key agreement with the Swedish Defence Materiel Administration, FMV, concerning the development and modification of Gripen E, the next generation of our fighter aircraft Gripen. During the first quarter we received orders for the complete development of Gripen E from Sweden totalling SEK 13.2 billion. The agreement includes potential orders concerning Gripen E to a total of SEK 47.2 billion during 2013 and 2014, including a potential order for Gripen E to Switzerland.
We also received an order for an upgrade of a mission system for the Erieye system in Brazil as well as a major support contract for an additional airborne surveillance system. Both orders are a further confirmation of our strong capability to provide advanced technology and service and support solutions.
Our market area organisation has been in place for three months. We now focus on leveraging on our existing market position and enhancing our growth possibilities. The internal work to increase efficiency continues at full speed.
Market conditions are challenging, especially in Europe and in the U.S., where sequestration is putting pressure on federal spending. We foresee the continued challenging market situation to remain throughout 2013. As security and defence companies are increasingly looking for business opportunities outside their traditional home markets, competition is fierce, especially in growth markets such as India and Asia Pacific. As one of the most cost-efficient companies in our industry, we are well-prepared and well-positioned to continue to support our customers with world-class technology.
OUTLOOK STATEMENT 2013:
• In 2013, we estimate that sales will increase slightly compared to 2012. • The operating margin in 2013, excluding material net capital gains and other non-recurring items, is expected to be in line with the operating margin in 2012, excluding material non-recurring items, of 7.7 per cent*.
* Restated from 7.6 per cent to 7.7 per cent due to the changed accounting principles for pensions (IAS 19).
Financial highlights
| MSEK | Jan–Mar 2013 | Jan–Mar 2012 | Change, % | Jan–Dec 2012 |
|---|---|---|---|---|
| Order bookings | 18,865 | 4,000 | 372 | 20,683 |
| Order backlog | 47,059 | 35,657 | 32 | 34,151 |
| Sales | 5,862 | 5,573 | 5 | 24,010 |
| Gross income | 1,612 | 1,579 | 2 | 7,208 |
| Gross margin, % | 27.5 | 28.3 | 30.0 | |
| Operating income before depreciation/amortisation and write-downs (EBITDA) | 644 | 684 | 3,186 | |
| EBITDA margin | 11.0 | 12.3 | 13.3 | |
| Operating income (EBIT) | 396 | 403 | -2 | 2,050 |
| Operating margin, % | 6.8 | 7.2 | 8.5 | |
| Net income | 262 | 283 | -7 | 1,560 |
| Earnings per share before dilution, SEK | 2.54 | 2.82 | 15.00 | |
| Earnings per share after dilution, SEK | 2.46 | 2.72 | 14.52 | |
| Return on equity, % 1) | 13.3 | 19.3 | 12.8 | |
| Operating cash flow 2) | -349 | -48 | -396 | |
| Operating cash flow per share after dilution, SEK | -3.20 | -0.44 | -3.63 |
1) The return on equity is measured over a rolling 12-month period
2) Operating cash flow includes cash flow from operating activities of MSEK -234 (-16) and cash flow from
investing activities excluding change in short-term investments and other interest-bearing financial assets of MSEK -115 (-32)
Saab's operations are divided into six business areas for control and reporting purposes: Aeronautics, Dynamics, Electronic Defence Systems, Security and Defence Solutions, Support and
Services and the independent subsidiary Combitech.
In addition, Corporate comprises Group staff and departments and secondary operations. It
also includes the leasing fleet of Saab 340 and Saab 2000 aircraft.
Orders and Sales
Orders
January–March 2013
Order bookings in the first quarter increased strongly compared to the same period 2012. The strong increase was mainly due to two major orders for the development of the next generation of Gripen, Gripen E, totalling SEK 13.2 billion received in February and March from FMV. The development work will be carried out during 2013-2023.
Excluding these two orders, order bookings still showed a strong increase of approximately 40 per cent in the quarter.
Several other large orders were received including an order for delivery of the autonomous underwater vehicles systems, AUV62, in training configuration. The AUV62 systems are the latest version of the advanced training target for Anti Submarine Warfare (ASW) training.
FMV also placed two orders for an upgrade of Sweden's ground based air defence. The orders included both upgrades of existing units and new units with functions for ground based air defence Command, Control and Communications (C3), based on the Giraffe AMB multifunctional radar and C3 system. The systems feature command units which can be coordinated
with Nato's tactical data link (Link 16), communication systems, combat management terminals, as well as an upgrade of existing radar and command units.
An order was received from Brazilian Embraer Defense and Security for an upgrade of the Erieye AEW&C Mission System.
A support contract was signed for an airborne surveillance system that concerns a comprehensive set of spares and support services for a previously delivered system.
For a detailed list of major orders received, see note 3, page 23.
In all, 94 per cent (67) of order bookings were attributable to defence-related operations.
21 per cent (64) of order bookings were from customers outside Sweden.
During the first quarter 2013, index and price changes had a negative effect on order bookings of MSEK 9 compared to a positive effect of MSEK 69 in the first quarter 2012.
Orders received, where the order sum was larger than MSEK 100, represented 86 per cent (19) of total order bookings.
The order backlog at the end of the first quarter 2013 amounted to MSEK 47,059, compared to MSEK 34,151 at the beginning of the year.
Order backlog duration
- 2013: SEK 14.5 billion
- 2014: SEK 12.8 billion
- 2015: SEK 9.0 billion
- 2016: SEK 6.6 billion
- After 2016: SEK 4.2 billion
Sales
January–March 2013
Reported and organic sales increased by 5 per cent in the first quarter 2013 compared to the same period 2012. The growth was mainly a result of an increased activity level related to the development of Gripen E.
Acquisitions contributed to the increase in sales by 1 per cent, however offset by a negative impact from exchange rates of 1 per cent.
Sales in markets outside Sweden amounted to MSEK 3,271 (3,451), or 56 per cent (62) of total sales.
Of sales, 81 per cent (83) was related to the defence market.
Orders by Market Region
| MSEK | Jan–Mar 2013 |
% of total |
Jan–Mar 2012 |
|---|---|---|---|
| Sweden | 14,923 | 79 | 1,431 |
| EU excluding | |||
| Sweden | 877 | 5 | 749 |
| Rest of Europe | 105 | 1 | 42 |
| Americas | 1,059 | 6 | 1,181 |
| Asia | 1,689 | 9 | 111 |
| Africa | 151 | 1 | 294 |
| Australia, etc. | 61 | - | 192 |
| Total | 18,865 | 100 | 4,000 |
Sales by Market Region
| MSEK | Jan–Mar 2013 |
Jan–Mar 2012 |
|---|---|---|
| Sweden | 2,591 | 2,122 |
| EU excluding | ||
| Sweden | 914 | 940 |
| Rest of Europe | 119 | 56 |
| Americas | 715 | 527 |
| Asia | 1,022 | 1,303 |
| Africa | 178 | 371 |
| Australia, etc. | 323 | 254 |
| Total | 5,862 | 5,573 |
Sales by Market Segment
| MSEK | Jan–Mar 2013 |
Jan–Mar 2012 |
|---|---|---|
| Air | 2,767 | 2,225 |
| Land | 1,515 | 1,938 |
| Naval | 507 | 522 |
| Civil Security | 535 | 385 |
| Commercial Aeronautics | 346 | 260 |
| Other | 192 | 243 |
| Total | 5,862 | 5,573 |
Sales, MSEK Gross margin, % Operating margin, %
Income
January–March 2013
The gross margin decreased in the first quarter 2013 compared to the same period 2012 to 27.5 per cent (28.3) as a result of a different product and project mix compared to 2012.
As expected, marketing expenses increased in the first quarter 2013 as a result of an increased level of activities related to the build-up of the market area organisation which has been in place since 1 January, 2013.
Total depreciation and amortisation amounted to MSEK 257 (297).
Depreciation of tangible fixed assets amounted to MSEK 93 (95), while depreciation of the leasing fleet amounted to MSEK 9 (16).
Internally funded expenditures in research and development amounted to MSEK 355 (335) of which a total of MSEK 12 (8) was capitalised. A large part of the expenditures was invested in development of radar and sensor technologies.
Amortisation of intangible fixed assets amounted to MSEK 155 (186), of which amortisation of capitalised development
costs amounted to MSEK 115 (152).
A risk assessment of the remaining risks related to Saab's lease fleet of turboprop aircraft led to a reversal of risk provisions, which contributed positively to the operating income in the quarter.
The share of income in associated companies was MSEK -2 (-3).
The operating income amounted to MSEK 396 (403) with an operating margin of 6.8 (7.2).
Financial Net
| MSEK | Jan–Mar 2013 |
Jan–Mar 2012 |
|---|---|---|
| Project interest from un | ||
| utilised advance payment | -1 | -5 |
| Net interest items | -5 | 11 |
| Currency gains/losses | -8 | 16 |
| Financial net related | ||
| to pensions | -18 | -16 |
| Other net financial items | -10 | -16 |
| Total | -42 | -10 |
Project interest is the return received on unutilised advance payments from customers that are received in connection with some orders. The return generated from this advance financing is recognised in gross income and reduces financial net.
Net interest items refer to return on liquid assets and short-term investments and interest expenses on short and long-term interest-bearing liabilities. The market value of marketable securities decreased as a consequence of higher interest rates compared to at year-end 2012. This led to
negative net interest items.
The currency gains/losses reported are related to the tender portfolio where the hedges were valued at fair value.
The financial net related to pensions is based on the current net pension liability.
Other net financial items consisted of income from shares in associated companies and other exchange rate effects, for example exchange rate changes related to liquid assets in currencies other than SEK.
Tax
Current and deferred taxes amounted to MSEK -92 (-110), equivalent to an effective tax rate of 26 per cent (28). Current and deferred taxes decreased compared to the first quarter 2012 as a result of a changed corporate tax in Sweden. As of 2013 the tax rate changes from 26.3 per cent previously to 22 per cent.
Return on capital employed and equity
The pre-tax return on capital employed was 14.3 per cent (22.1) and the after-tax return on equity was 13.3 per cent (19.3), both measured over a rolling 12-month period.
Earnings per share, SEK
The graph illustrates earnings per share after dilution
Financial position and liquidity
Financial position
The net liquidity has decreased by MSEK 12 during the first quarter 2013 compared to at year-end 2012. The operating cash flow amounted to MSEK -349, which impacted net liquidity. However, the discount rate used in the valuation of pension obligations increased from 3.00 per cent to 3.25 per cent and the rate of return on the plan assets was higher than the actuarial assumption, which together led to a lower provision for pensions. This had a positive impact on the net liquidity of MSEK 348. At the end of March 2013 it amounted to MSEK 1,984 (3,437). During 2012 the net liquidity decreased mainly as a result of acquisitions made and dividend payments.
In 2009, Saab changed its view on the application of the accounting principles for development costs. As a result of this more conservative view, development costs are capitalised at a later stage in all projects and all capitalised development costs are amortised over maximum ten years. As a result of this, the capitalised development costs have been reduced from MSEK 3,628 at the end of 2008 to MSEK 1,643 at the end of March 2013.
Inventories are recognised after deducting utilised advances.
Tangible fixed assets were in line with the level at year-end 2012. Compared to end of March 2012, tangible fixed assets decreased as a result of divestments of lease assets and investment properties.
Other receivables increased compared to year-end 2012 as a result of a higher activity level in large projects.
Provisions for pensions amounted to MSEK 2,072 (1,835) excluding special employers' contribution. During the quarter, the Saab Pension Fund was capitalised with a total of MSEK 0 (0).
For more information about the Group's defined-benefit plans, see note 10, page 26.
Capital expenditures
Gross capital expenditures in property, plant and equipment, excluding lease assets, amounted to MSEK 88 (86).
Investments in intangible assets amounted to MSEK 27 (17) of which MSEK 12 (8) related to capitalised product development and MSEK 15 (9) to other intangible assets.
Cash flow
Operating cash flow amounted to MSEK -349 (-48). The operating cash flow was distributed between cash flow from operating activities of MSEK -234 (-16) and cash flow from investing activities excluding change in short-term investments and other interest-bearing financial assets of MSEK -115 (-32), of which acquisitions and divestments amounted to MSEK 0 (-61).
Saab has an established programme to sell accounts receivable to strengthen its financial position and increase financial flexibility. As of 31 March 2013, net receivables of MSEK 1,176 were sold, compared to MSEK 852 at 31 December 2012. Hence, it had a positive impact of MSEK 324 on operating cash flow in the first quarter of the year.
The lower level of operating cash flow in the first quarter 2013 compared to 2012 is a result of timing differences in milestone payments.
For more detailed information about the operating cash flow, see note 8, page 25.
Financial Position Key Indicators and Liquidity
| MSEK | Jan–Mar 2013 |
Jan–Mar 2012 |
Change | Jan-Dec 2012 |
|---|---|---|---|---|
| Net liquidity 1) | 1,984 | 3,437 | -1,453 | 1,996 |
| Intangible fixed assets | 6,687 | 6,558 | 129 | 6,849 |
| Goodwill | 4,556 | 4,245 | 311 | 4,581 |
| Capitalised development costs | 1,643 | 1,809 | -166 | 1,751 |
| Other intangible fixed assets | 488 | 504 | -16 | 517 |
| Tangible fixed assets, etc.2) | 3,758 | 4,380 | -622 | 3,805 |
| Inventories | 4,490 | 4,498 | -8 | 4,420 |
| Accounts receivable | 3,091 | 2,868 | 223 | 3,454 |
| Other receivables | 2,832 | 3,144 | -312 | 2,548 |
| Accrued revenues 3) | 2,075 | 2,159 | -84 | 1,724 |
| Advance payments from customers | 830 | 865 | -35 | 553 |
| Equity/assets ratio, (%) | 41.6 | 37.4 | 39.0 | |
| Return on equity, (%) 4) | 13.3 | 19.3 | 12.8 | |
| Equity per share, SEK 5) | 110.81 | 105.53 | 5.28 | 105.43 |
1) The Group's net liquidity refers to liquid assets, short-term investments and interest-bearing receivables less interest-bearing liabilities and provisions for pensions excluding provisions for pensions attributable to special employers' contribution. For a de-
tailed break-down of interest-bearing receivables and interest-bearing liabilities, see note 6, page 23.
2) Including tangible fixed assets, lease assets, biological assets and investment properties.
3) Amounts due from customers (long-term customer contracts according to the percentage of completion method).
4) The return on equity is measured over a rolling 12-month period.
5) Number of shares excluding treasury shares; 2013 Mar: 105,934,201; 2012 Mar: 105,435,146; 2012 Dec: 105,930,829.
AERONAUTICS
| MSEK | Jan–Mar 2013 | Jan–Mar 2012 | Change, % | Jan–Dec 2012 |
|---|---|---|---|---|
| Order bookings | 10,833 | 817 | 1,226 | 4,289 |
| Order backlog | 20,373 | 12,489 | 63 | 11,305 |
| Sales | 1,765 | 1,419 | 24 | 6,076 |
| Operating income before depreciation/amortisation and write-downs (EBITDA) | 153 | 136 | 13 | 592 |
| EBITDA margin, % | 8.7 | 9.6 | 9.7 | |
| Operating income (EBIT) | 116 | 78 | 49 | 359 |
| Operating margin, % | 6.6 | 5.5 | 5.9 | |
| Operating cash flow | -482 | -122 | -425 | |
| No. of FTEs | 3,021 | 2,722 | 11 | 2,932 |
For a description of business area activities, see note 3.
ORDERS RECEIVED
• Orders received in the first quarter 2013 included two orders from FMV for the development of Gripen E totalling SEK 13.2 billion, of which 10.3 billion was related to Aeronautics. An order was also received from FMV for upgrades of the current Gripen C/D fleet.
• Orders received also included new order bookings of about MSEK 300 for deliveries to the Boeing 787 programme, the Airbus A380 programme and the Airbus A320 programme.
• Orders received, where the order sum exceeded MSEK 100, represented 99 per cent (48) of total order bookings.
SALES, INCOME AND MARGIN
- Sales increased in the first quarter 2013 compared to 2012 as a result of a higher activity level related to development of Gripen E.
- The operating margin increased in the first quarter 2013 compared to 2012, mainly as a result of reduced amortisation and good project execution.
- Markets outside Sweden accounted for 23 per cent (34) of sales.
CASH FLOW
• Operating cash flow was negative due to timing differences in milestone payments.
EMPLOYEES (FTEs)
• The number of FTEs increased in the first quarter 2013 as a result of a higher activity level in the development of Gripen E.
DYNAMICS
| MSEK | Jan–Mar 2013 | Jan–Mar 2012 | Change, % | Jan–Dec 2012 |
|---|---|---|---|---|
| Order bookings | 753 | 554 | 36 | 4,095 |
| Order backlog | 4,633 | 4,977 | -7 | 4,769 |
| Sales | 877 | 1,035 | -15 | 4,779 |
| Operating income before depreciation/amortisation and write-downs (EBITDA) | 83 | 150 | -45 | 794 |
| EBITDA margin, % | 9.5 | 14.5 | 16.6 | |
| Operating income (EBIT) | 72 | 108 | -33 | 621 |
| Operating margin, % | 8.2 | 10.4 | 13.0 | |
| Operating cash flow | 230 | 61 | 277 | 498 |
| No. of FTEs | 1,575 | 1,520 | 4 | 1,568 |
For a description of the business area activities, see note 3.
ORDERS RECEIVED
- Orders received in the first quarter 2013 increased compared to 2012, however we continue to see a challenging market situation with delays in customers' investment decision processes.
- Large orders received included an order for missile components and an order for delivery, maintenance and support of the autonomous underwater vehicles systems, AUV62, the latest version of the advanced training target for Anti Submarine Warfare (ASW) training.
- Orders received, where the order sum exceeded MSEK 100, represented 59 per cent (0) of total order bookings.
SALES, INCOME AND MARGIN
- Sales decreased in the first quarter 2013 compared to 2012 as a result of a low order intake throughout 2012 and challenging market conditions.
- As a result of a lower activity level, the operating margin was at a lower level than in the same period 2012.
- Markets outside Sweden accounted for 85 per cent (89) of sales.
CASH FLOW
• Operating cash flow increased in the first quarter 2013 compared to 2012, due to timing differences in milestone payments.
ELECTRONIC DEFENCE SYSTEM
| MSEK | Jan–Mar 2013 | Jan–Mar 2012 | Change, % | Jan–Dec 2012 |
|---|---|---|---|---|
| Order bookings | 3,693 | 520 | 610 | 2,739 |
| Order backlog | 8,043 | 6,204 | 30 | 5,442 |
| Sales | 1,038 | 1,181 | -12 | 4,276 |
| Operating income before depreciation/amortisation and write-downs (EBITDA) | 78 | 197 | -60 | 538 |
| EBITDA margin, % | 7.5 | 16.7 | 12.6 | |
| Operating income (EBIT) | -45 | 91 | -149 | 117 |
| Operating margin, % | -4.3 | 7.7 | 2.7 | |
| Operating cash flow | 296 | 185 | 60 | -238 |
| No. of FTEs | 2,546 | 2,508 | 2 | 2,578 |
For a description of the business area activities, see note 3.
ORDERS RECEIVED
- Orders received increased strongly in the first quarter 2013 compared to 2012, however the challenging market conditions and delays in customers' investment decision processes continued.
- The first quarter 2013 included two orders from FMV for the development of Gripen E, totalling SEK 13.2 billion, of which 1.6 billion was related to Electronics Defence Systems. FMV also ordered an upgrade of Sweden's ground based air defence.
- An order from Brazilian Embraer Defense and Security was received for an upgrade of the Erieye AEW&C Mission System. An order was also received for the Arthur weapon locating system in the period.
- A large order was received for support of an airborne surveillance system totalling SEK 1.1 billion, of which about MSEK 50 was related to Electronic Defence Systems.
- Orders received, where the order sum exceeded MSEK 100, represented 72 per cent (0) of total order bookings.
SALES, INCOME AND MARGIN
- Sales decreased in the first quarter 2013 compared to 2012 as a result of a low level of order bookings in 2011 and 2012.
- Markets outside Sweden accounted for 77 per cent (79) of sales.
- The operating loss in the first quarter 2013 resulted from a high level of investments in several
early stage product development projects, lower sales volume and a different project mix compared to 2012.
CASH FLOW
• Timing differences in milestone payments had a positive impact on operating cash flow in the first quarter 2013 compared to 2012.
EMPLOYEES (FTEs)
• The amount of FTEs decreased slightly compared to year-end 2012 as a result of a lower activity level.
SECURITY AND DEFENCE SOLUTIONS
| MSEK | Jan–Mar 2013 | Jan–Mar 2012 | Change, % | Jan–Dec 2012 |
|---|---|---|---|---|
| Order bookings | 1,620 | 1,247 | 30 | 5,307 |
| Order backlog | 7,485 | 7,609 | -2 | 7,150 |
| Sales | 1,271 | 1,323 | -4 | 5,976 |
| Operating income before depreciation/amortisation and write-downs (EBITDA) | 54 | 94 | -43 | 555 |
| EBITDA margin, % | 4.2 | 7.1 | 9.3 | |
| Operating income (EBIT) | 22 | 60 | -63 | 417 |
| Operating margin, % | 1.7 | 4.5 | 7.0 | |
| Operating cash flow | -299 | -171 | -191 | |
| No. of FTEs | 3,092 | 2,995 | 3 | 3,105 |
For a description of the business area activities, see note 3.
ORDERS RECEIVED
- Orders received increased in the first quarter 2013 compared to 2012. The market conditions remained challenging.
- A large order was received for support of an airborne surveillance system totalling SEK 1.1 billion, of which about MSEK 700 was related to Security and Defence Solutions. The contract concerns a comprehensive set of spares and support services for a previously delivered system, Saab 2000 AEW&C (Airborne Early Warning & Control).
- The Saab Remote Tower (r-TWR) system under deployment for LFV, Sweden's Air Navigation Service Provider, passed Site Acceptance Testing (SAT) during the quarter, which marked an
important milestone, leading the way for full operational certification later in 2013.
• Orders received, where the order sum exceeded MSEK 100, represented 45 per cent (30) of total order bookings.
SALES, INCOME AND MARGIN
- Sales decreased in the first quarter 2013 compared to 2012 as a result of a lower order intake in previous periods.
- Markets outside Sweden accounted for 81 per cent (74) of sales.
- The operating income in the first quarter 2013 was lower compared to 2012 as a result of a different project mix and lower sales.
CASH FLOW
• Operating cash flow was negative in the first quarter 2013 due to timing differences in milestone payments.
SUPPORT AND SERVICES
| MSEK | Jan–Mar 2013 | Jan–Mar 2012 | Change, % | Jan–Dec 2012 |
|---|---|---|---|---|
| Order bookings | 2,066 | 955 | 116 | 4,540 |
| Order backlog | 6,906 | 4,634 | 49 | 5,678 |
| Sales | 822 | 779 | 6 | 3,411 |
| Operating income before depreciation/amortisation and write-downs (EBITDA) | 93 | 72 | 29 | 429 |
| EBITDA margin, % | 11.3 | 9.2 | 12.6 | |
| Operating income (EBIT) | 88 | 67 | 31 | 410 |
| Operating margin, % | 10.7 | 8.6 | 12.0 | |
| Operating cash flow | 24 | 422 | -94 | 387 |
| No. of FTEs | 1,815 | 1,769 | 3 | 1,805 |
For a description of the business area activities, see note 3.
ORDERS RECEIVED
- Orders received in the first quarter 2013 increased compared to 2012, mainly as a result of two orders from FMV for the development of Gripen E, totalling SEK 13.2 billion, of which about 1.3 billion was related to Support and Services.
- A large order was received for support of an airborne surveillance system totalling SEK 1.1 billion, of which about MSEK 300 was related to Support and Services.
- A five-year contract was signed with the airline British Midland Regional Ltd (BMI Regional) for component maintenance and the repair of BMI Regional's fleet of Embraer aircraft.
- Orders received, where the order sum exceeded MSEK 100, represented 79 per cent (0) of total order bookings.
SALES, INCOME AND MARGIN
- Sales increased in the first quarter 2013 compared to 2012 as a result of a higher activity level in major projects.
- Markets outside Sweden accounted for 28 per cent (23) of sales.
- The operating margin improved due to a higher activity level in major projects as well as a different project mix in the first quarter 2013, compared to 2012.
CASH FLOW
• The operating cash flow in the first quarter 2013 was lower compared to 2012, partly as a result of a continued build up of working capital in some projects. In 2012 a major milestone payment was received during the first quarter, which was not repeated in 2013.
COMBITECH
| MSEK | Jan–Mar 2013 | Jan–Mar 2012 | Change, % | Jan–Dec 2012 |
|---|---|---|---|---|
| Order bookings | 387 | 246 | 57 | 1,436 |
| Order backlog | 423 | 358 | 18 | 446 |
| Sales | 410 | 311 | 32 | 1,410 |
| Operating income before depreciation/amortisation and write-downs (EBITDA) | 46 | 41 | 12 | 130 |
| EBITDA margin, % | 11.2 | 13.2 | 9.2 | |
| Operating income (EBIT) | 44 | 39 | 13 | 122 |
| Operating margin, % | 10.7 | 12.5 | 8.7 | |
| Operating cash flow | 82 | -14 | -43 | |
| No. of FTEs | 1,266 | 1,146 | 10 | 1,245 |
For a description of the business area activities, see note 3.
SALES
- Sales increased in the first quarter 2013, compared to 2012, mainly as a result of the establishment of a development centre in Trollhättan, Sweden, and the acquisition of Sörman Information, Sweden, in January 2012 as well as the investment in Bayes Risk Management, Norway, in August 2012.
- Markets outside Sweden accounted for 5 per cent (1) of sales.
INCOME AND MARGIN
• The operating margin decreased in the first quarter 2013 compared to the first quarter 2012 as a result of fewer working days and a higher absence level.
CASH FLOW
• The operating cash flow was at a higher level in the first quarter 2013 compared to 2012 due to a different project mix and the acquisition of Sörman Information that was acquired and paid during the first quarter 2012.
EMPLOYEES (FTEs)
• The number of FTEs increased slightly during the first quarter 2013 as a result of the increased activity level at the development centre in Trollhättan, Sweden.
CORPORATE
Corporate reported operating income of MSEK 99 (-40).
A risk assessment of the remaining risks related to Saab's lease fleet of turboprop aircraft led to a reversal of risk provisions, which contributed positively to the operating income in the quarter.
In 1997 Saab discontinued the manufacturing of turboprop aircraft. Today Saab still has a lease fleet that as of 31 March 2013, consisted of 60 (73) turboprop Saab 340 and Saab 2000 aircraft. Of the fleet, 42 (42) are financed through U.S. leverage leases. Rents from these leases are insured through The Swedish Export Credits Guarantee Board, EKN. 18 (31) aircraft are financed internally and recognised as assets in the balance sheet. Provisions in the balance sheet related to the leasing portfolio are deemed sufficient for the remaining risks.
We estimate that the leasing portfolio will be phased out in 2015.
ACQUISITIONS AND DIVESTMENTS 2013
No significant acquisitions or divestments were made during the first quarter 2013.
PERSONNEL AND OTHER Personnel (FTEs)
At 31 March 2013, the Group had 14,050 employees, compared to 13,968 at the beginning of the year. The number of Full Time Equivalents (FTEs) as of 31 March 2013 was 14,006, compared to 13,900 at the beginning of the year. The increase of FTEs is mainly related to the increased activity level in the Gripen E development.
Share repurchase
Saab held 3,216,143 treasury shares as of 31 March 2013 compared to 3,219,515 at year-end 2012. The Annual General Meeting on 17 April 2013 authorised the Board of Directors to repurchase up to 10 per cent of the shares of Saab to hedge the share matching plan and performance share plan.
Owners
According to SIS Ägarservice, Saab's largest shareholders as of 31 March 2013, are Investor AB, the Wallenberg foundations, Swedbank Robur Funds, AFA Insurance, SHB Funds, Unionen, SEB Funds, the Fourth AP-Fund, Nordea Funds and Länsförsäkringar Funds.
RISKS AND UNCERTAINTIES
Saab's operations primarily involve the development, production and supply of technologically advanced hardware and software to customers around the world.
Projects generally entail significant investments, long periods of time and 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.
For a general description of the risk areas, see pages 52-55 of the annual report 2012.
IMPORTANT EVENTS JANUARY–MARCH 2013
- Saab announced it has partnered with Tawazun, a strategic investment company focusing on defence and strategic manufacturing, to create a new UAE-based radar company. It is a joint venture where 51 per cent is owned by Tawazun and 49 per cent by Saab.
- Saab announced that the deputy CEO and Chief Operating Officer (COO) Lena Olving will leave her position to take up a new job as President and CEO of listed technology company Micronic Mydata AB. Lena Olving leaves Saab at the end of the second quarter in 2013.
For information on major orders received during January–March 2013 see page 2, the business area comments on pages 5–7 and note 3, page 23.
IMPORTANT EVENTS AFTER THE CONCLUSION OF THE FIRST QUARTER 2013
- Saab announced it had received an order from the Brazilian Air Force for the upgrade program of the Erieye AEW&C Mission System in Brazil. The total order amounted to MSEK 325.
- A consortium of Saab's subsidiary HITT Traffic, Ambriex and RRJ Engenharia announced they had been awarded a contract to provide an A3000 Advanced - Surface Movement Guidance and Control System at two international Brazilian airports, by Brazilian airport operator Infraero.
- On 17 April Saab held its Annual General Meeting 2013. The following Board members were re-elected in accordance with the Nomination Committee's proposal: Håkan Buskhe, Johan Forssell, Sten Jakobsson, Per-Arne Sandström, Cecilia Stegö Chilò, Lena Treschow Torell, Marcus Wallenberg and Joakim Westh. Sara Mazur was elected as new member of the Board. Marcus Wallenberg was re-elected as Chairman of the Board. At the Board Meeting following the Annual General Meeting Sten Jacobsson was re-elected as Deputy Chairman of the Board.
Linköping, 25 April 2013
Håkan Buskhe President and CEO
CONSOLIDATED INCOME STATEMENT
| MSEK | Note | Jan–Mar 2013 | Jan–Mar 2012 Rolling 12-months | Jan–Dec 2012 | |
|---|---|---|---|---|---|
| Sales | 3 | 5,862 | 5,573 | 24,299 | 24,010 |
| Cost of goods sold | -4,250 | -3,994 | -17,058 | -16,802 | |
| Gross income | 1,612 | 1,579 | 7,241 | 7,208 | |
| Gross margin, % | 27.5 | 28.3 | 29.8 | 30.0 | |
| Other operating income | 29 | 41 | 326 | 338 | |
| Marketing expenses | -513 | -457 | -2,247 | -2,191 | |
| Administrative expenses | -263 | -275 | -1,203 | -1,215 | |
| Research and development costs | -458 | -479 | -2,075 | -2,096 | |
| Other operating expenses | -9 | -3 | -25 | -19 | |
| Share of income in associated companies | -2 | -3 | 26 | 25 | |
| Operating income (EBIT) 1) | 3 | 396 | 403 | 2,043 | 2,050 |
| Operating margin, % | 6.8 | 7.2 | 8.4 | 8.5 | |
| Share of income in associated companies | 1 | 1 | 2 | 2 | |
| Financial income | 18 | 43 | 128 | 153 | |
| Financial expenses | -61 | -54 | -209 | -202 | |
| Net financial items | -42 | -10 | -79 | -47 | |
| Income before taxes | 354 | 393 | 1,964 | 2,003 | |
| Taxes | -92 | -110 | -425 | -443 | |
| Net income for the period | 262 | 283 | 1,539 | 1,560 | |
| of which Parent Company's shareholders' interest | 269 | 297 | 1,557 | 1,585 | |
| of which non-controlling interest | -7 | -14 | -18 | -25 | |
| Earnings per share before dilution, SEK 2) | 2.54 | 2.82 | 14.72 | 15.00 | |
| Earnings per share after dilution, SEK 3) | 2.46 | 2.72 | 14.26 | 14.52 | |
| 1) Includes depreciation/amortisation and write-downs | -257 | -297 | -1,149 | -1,189 | |
| of which depreciation of leasing aircraft | -9 | -16 | -46 | -53 | |
| 2) Average number of shares before dilution | 105,932,515 | 105,383,552 | 105,770,152 | 105,632,911 | |
| 3) Average number of shares after dilution | 109,150,344 | 109,150,344 | 109,150,344 | 109,150,344 |
CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
| MSEK | Jan–Mar 2013 | Jan–Mar 2012 Rolling 12-months | Jan–Dec 2012 | |
|---|---|---|---|---|
| Net income for the period | 262 | 283 | 1,539 | 1,560 |
| Other comprehensive income: | ||||
| Items that will not be reversed in the income statement: | ||||
| Revaluation of net pension obligations | 439 | 370 | -316 | -385 |
| Tax attributable to revaluation of net pension obligations | -97 | -97 | 85 | 85 |
| Total | 342 | 273 | -231 | -300 |
| Items that may be reversed in the income statement: | ||||
| Translation differences | -80 | -48 | -213 | -181 |
| Net gain/loss on cash flow hedges | 23 | 116 | -33 | 60 |
| Tax attributable net gain/loss on cash flow hedges | -4 | -31 | 41 | 14 |
| Total | -61 | 37 | -205 | -107 |
| Other comprehensive income/loss for the period | 281 | 310 | -436 | -407 |
| Net comprehensive income for the period | 543 | 593 | 1,103 | 1,153 |
| of which Parent Company's shareholders' interest | 560 | 601 | 1,143 | 1,184 |
| of which non-controlling interest | -17 | -8 | -40 | -31 |
QUARTERLY INCOME STATEMENT
| MSEK | Q1 2013 | Q4 2012 | Q3 2012 | Q2 2012 | Q1 2012 | Q4 2011 | Q3 2011 | Q2 2011 |
|---|---|---|---|---|---|---|---|---|
| Sales | 5,862 | 7,306 | 4,899 | 6,232 | 5,573 | 7,347 | 4,838 | 5,861 |
| Cost of goods sold | -4,250 | -5,031 | -3,541 | -4,236 | -3,994 | -5,091 | -3,427 | -4,248 |
| Gross income | 1,612 | 2,275 | 1,358 | 1,996 | 1,579 | 2,256 | 1,411 | 1,613 |
| Gross margin, % | 27.5 | 31.1 | 27.7 | 32.0 | 28.3 | 30.7 | 29.2 | 27.5 |
| Other operating income | 29 | 6 | 60 | 231 | 41 | 47 | 958 | 273 |
| Marketing expenses | -513 | -640 | -472 | -622 | -457 | -619 | -432 | -430 |
| Administrative expenses | -263 | -368 | -280 | -292 | -275 | -374 | -243 | -290 |
| Research and development costs | -458 | -638 | -401 | -578 | -479 | -621 | -445 | -456 |
| Other operating expenses | -9 | -7 | -3 | -6 | -3 | -27 | -28 | -10 |
| Share of income in associated companies | -2 | 27 | - | 1 | -3 | -3 | -4 | -3 |
| Operating income (EBIT) 1) | 396 | 655 | 262 | 730 | 403 | 659 | 1,217 | 697 |
| Operating margin, % | 6.8 | 9.0 | 5.3 | 11.7 | 7.2 | 9.0 | 25.2 | 11.9 |
| Share of income in associated companies | 1 | - | 1 | - | 1 | 2 | 1 | - |
| Financial income | 18 | 31 | 42 | 37 | 43 | 32 | 78 | -13 |
| Financial expenses | -61 | -55 | -58 | -35 | -54 | -71 | -67 | -136 |
| Net financial items | -42 | -24 | -15 | 2 | -10 | -37 | 12 | -149 |
| Income before taxes | 354 | 631 | 247 | 732 | 393 | 622 | 1,229 | 548 |
| Taxes | -92 | -81 | -78 | -174 | -110 | -203 | -126 | -130 |
| Net income for the period | 262 | 550 | 169 | 558 | 283 | 419 | 1,103 | 418 |
| of which Parent Company's shareholders' interest | 269 | 549 | 167 | 572 | 297 | 413 | 1,108 | 425 |
| of which non-controlling interest | -7 | 1 | 2 | -14 | -14 | 6 | -5 | -7 |
| Earnings per share before dilution, SEK 2) | 2.54 | 5.19 | 1.58 | 5.42 | 2.82 | 3.92 | 10.55 | 4.06 |
| Earnings per share after dilution, SEK 3) | 2.46 | 5.03 | 1.53 | 5.24 | 2.72 | 3.78 | 10.15 | 3.89 |
| 1) Includes depreciation/amortisation and write-downs | -257 | -279 | -317 | -296 | -297 | -329 | -332 | -301 |
| of which depreciation of leasing aircraft | -9 | -10 | -12 | -15 | -16 | -23 | -30 | -30 |
| 2) Average number of shares before dilution | 105,932,515 | 105,868,651 | 105,732,553 | 105,546,890 | 105,383,552 | 105,214,551 | 104,904,903 | 104,903,636 |
| 3) 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 |
QUARTERLY CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
| MSEK | Q1 2013 | Q4 2012 | Q3 2012 | Q2 2012 | Q1 2012 | Q4 2011 | Q3 2011 | Q2 2011 |
|---|---|---|---|---|---|---|---|---|
| Net income for the period | 262 | 550 | 169 | 558 | 283 | 419 | 1,103 | 418 |
| Other comprehensive income: | ||||||||
| Items that will not be reversed in the income statement: | ||||||||
| Revaluation of net pension obligations | 439 | 23 | -462 | -316 | 370 | - | - | - |
| Tax attributable to revaluation of net pension | ||||||||
| obligations | -97 | -22 | 121 | 83 | -97 | - | - | - |
| Total | 342 | 1 | -341 | -233 | 273 | - | - | - |
| Items that may be reversed in the income statement: | ||||||||
| Translation differences | -80 | -18 | -214 | 99 | -48 | 42 | -9 | 55 |
| Net gain/loss on cash flow hedges | 23 | -118 | 246 | -184 | 116 | -27 | -412 | -107 |
| Share of other comprehensive income in associated | ||||||||
| companies | - | - | - | - | - | - | - | -18 |
| Tax attributable net gain/loss on cash flow hedges | -4 | 61 | -65 | 49 | -31 | 7 | 109 | 29 |
| Total | -61 | -75 | -33 | -36 | 37 | 22 | -312 | -41 |
| Other comprehensive income/loss for the period | 281 | -74 | -374 | -269 | 310 | 22 | -312 | -41 |
| Net comprehensive income for the period | 543 | 476 | -205 | 289 | 593 | 441 | 791 | 377 |
| of which Parent Company's shareholders' interest | 560 | 481 | -203 | 305 | 601 | 434 | 821 | 382 |
| of which non-controlling interest | -17 | -5 | -2 | -16 | -8 | 7 | -30 | -5 |
KEY RATIOS BY QUARTER
| MSEK | Q1 2013 | Q4 2012 | Q3 2012 | Q2 2012 | Q1 2012 | Q4 2011 | Q3 2011 | Q2 2011 |
|---|---|---|---|---|---|---|---|---|
| Equity/assets ratio (%) | 41.6 | 39.0 | 38.4 | 37.6 | 37.4 | 41.1 | 39.7 | 39.1 |
| Return on capital employed, % 1) | 14.3 | 14.6 | 15.1 | 22.6 | 22.1 | 22.2 | 19.2 | 13.0 |
| Return on equity, % 1) | 13.3 | 12.8 | 12.2 | 20.7 | 19.3 | 18.1 | 15.2 | 7.9 |
| Equity per share, SEK 2) | 110.81 | 105.43 | 101.88 | 103.82 | 105.53 | 122.94 | 119.01 | 111.16 |
| Operating cash flow, MSEK | -349 | -396 | -660 | 196 | -48 | 217 | -74 | 1,775 |
| Operating cash flow per share after dilution, SEK 3) | -3.20 | -3.63 | -6.05 | 1.80 | -0.44 | 1.99 | -0.68 | 16.26 |
| 1) Measured over a rolling 12-month period | ||||||||
| 2) Number of shares excluding treasury shares | 105,934,201 | 105,930,829 | 105,806,472 | 105,658,633 | 105,435,146 | 105,331,958 | 105,097,144 | 104,975,480 |
| 3) 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 |
CONSOLIDATED STATEMENT OF FINANCIAL POSITION
| MSEK | Note | 31/3/2013 | 31/12/2012 | 31/3/2012 |
|---|---|---|---|---|
| ASSETS | ||||
| Fixed assets | ||||
| Intangible fixed assets | 5 | 6,687 | 6,849 | 6,558 |
| Tangible fixed assets | 3,142 | 3,162 | 3,255 | |
| Lease assets | 277 | 304 | 596 | |
| Biological assets | 306 | 306 | 305 | |
| Investment properties | 33 | 33 | 224 | |
| Shares in associated companies | 302 | 300 | 274 | |
| Financial investments | 195 | 193 | 196 | |
| Long-term receivables | 114 | 138 | 186 | |
| Deferred tax assets | 226 | 213 | 81 | |
| Total fixed assets | 11,282 | 11,498 | 11,675 | |
| Current assets | ||||
| Inventories | 4,490 | 4,420 | 4,498 | |
| Derivatives | 569 | 514 | 490 | |
| Tax receivables | 35 | 39 | 26 | |
| Accounts receivable | 3,091 | 3,454 | 2,868 | |
| Other receivables | 2,832 | 2,548 | 3,144 | |
| Prepaid expenses and accrued income | 1,030 | 886 | 1,015 | |
| Short-term investments | 3,219 | 3,963 | 3,855 | |
| Liquid assets | 8 | 1,887 | 1,616 | 2,487 |
| Total current assets | 17,153 | 17,440 | 18,383 | |
| TOTAL ASSETS | 28,435 | 28,938 | 30,058 |
CONSOLIDATED STATEMENT OF FINANCIAL POSITION (CONT.)
| MSEK | Note | 31/3/2013 | 31/12/2012 | 31/3/2012 |
|---|---|---|---|---|
| SHAREHOL DERS' EQUITY AND LIABILITIES |
||||
| Shareholders' equity | ||||
| Parent Company's shareholders' interest | 11,739 | 11,168 | 11,127 | |
| Non-controlling interest | 90 | 112 | 111 | |
| Total shareholders' equity | 11,829 | 11,280 | 11,238 | |
| Long-term liabilities | ||||
| Provisions for pensions | 10 | 2,447 | 2,874 | 2,134 |
| Other provisions | 1,254 | 1,286 | 1,729 | |
| Long-term interest-bearing liabilities | 6 | 101 | 105 | 1,217 |
| Other liabilities | 312 | 315 | 424 | |
| Deferred tax liabilities | 294 | 184 | 125 | |
| Total long-term liabilities | 4,408 | 4,764 | 5,629 | |
| Current liabilities | ||||
| Short-term interest-bearing liabilities | 6 | 1,526 | 1,637 | 474 |
| Advance payments from customers | 830 | 553 | 865 | |
| Accounts payable | 1,569 | 1,904 | 1,681 | |
| Derivatives | 329 | 254 | 394 | |
| Tax liabilities | 136 | 228 | 415 | |
| Other liabilities | 706 | 760 | 778 | |
| Accrued expenses and deferred income | 6,566 | 6,993 | 7,954 | |
| Provisions | 536 | 565 | 630 | |
| Total current liabilities | 12,198 | 12,894 | 13,191 | |
| Total liabilities | 16,606 | 17,658 | 18,820 | |
| TOTAL SHAREHOLDERS' EQUITY AND LIABILITIES | 28,435 | 28,938 | 30,058 | |
CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
| MSEK | Capital stock |
Other capital contributions |
Net result of cash flow hedges |
Translation reserve |
Revaluation reserve |
Retained earnings |
Total parent com pany's share holders' interest |
Non controlling interest |
Total share holders' equity |
|---|---|---|---|---|---|---|---|---|---|
| Opening balance, 1 January 2012 Effects of change in accounting principles |
1,746 | 543 | 457 | -51 | 51 | 10,204 -2,434 |
12,950 -2,434 |
119 | 13,069 -2,434 |
| Adjusted opening balance, 1 January 2012 | 1,746 | 543 | 457 | -51 | 51 | 7,770 | 10,516 | 119 | 10,635 |
| Net comprehensive income for the period January-March 2012 |
82 | -51 | 570 | 601 | -8 | 593 | |||
| Transactions with shareholders: | |||||||||
| Share matching plan | 10 | 10 | 10 | ||||||
| Closing balance, 31 March 2012 | 1,746 | 543 | 539 | -102 | 51 | 8,350 | 11,127 | 111 | 11,238 |
| Net comprehensive income for the period | |||||||||
| April-December 2012 | -8 | -124 | 715 | 583 | -23 | 560 | |||
| Reallocation of revaluation reserve | -40 | 40 | - | - | |||||
| Adjustment due to change of accounting | |||||||||
| principles for pensions attributable to change in tax rate in Sweden |
-104 | -104 | -104 | ||||||
| Transactions with shareholders: | |||||||||
| Share matching plan | 36 | 36 | 36 | ||||||
| Dividend Acquisition and sale of non-controlling |
-474 | -474 | -474 | ||||||
| interest | - | 24 | 24 | ||||||
| Closing balance, 31 December 2012 | 1,746 | 543 | 531 | -226 | 11 | 8,563 | 11,168 | 112 | 11,280 |
| Opening balance, 1 January 2013 Net comprehensive income for the period |
1,746 | 543 | 531 | -226 | 11 | 8,563 | 11,168 | 112 | 11,280 |
| January-March 2013 | 26 | -77 | 611 | 560 | -17 | 543 | |||
| Transactions with shareholders: | |||||||||
| Share matching plan | 11 | 11 | 11 | ||||||
| Acquisition and sale of non-controlling interest |
- | -5 | -5 | ||||||
| Closing balance, 31 March 2013 | 1,746 | 543 | 557 | -303 | 11 | 9,185 | 11,739 | 90 | 11,829 |
CONSOLIDATED STATEMENT OF CASH FLOWS
| MSEK | Note | Jan–Mar 2013 | Jan–Mar 2012 | Jan–Dec 2012 |
|---|---|---|---|---|
| Operating activities | ||||
| Income after financial items | 354 | 393 | 2,003 | |
| Adjustments for items not affecting cash flows | 267 | 253 | 1,082 | |
| Income tax paid | -173 | -139 | -574 | |
| Cash flow from operating activities before changes in working capital | 448 | 507 | 2,511 | |
| Cash flow from changes in working capital | ||||
| Increase(-)/Decrease(+) in inventories | -95 | -163 | -199 | |
| Increase(-)/Decrease(+) in current receivables | -96 | 549 | 707 | |
| Increase(+)/Decrease(-) in advance payments from customers | 285 | -160 | -459 | |
| Increase(+)/Decrease(-) in other current liabilities | -766 | -627 | -1,701 | |
| Increase(+)/Decrease(-) in provisions | -10 | -122 | -509 | |
| Cash flow from operating activities | -234 | -16 | 350 | |
| Investing activities | ||||
| Investments in intangible fixed assets | -15 | -9 | -51 | |
| Capitalised development costs | -12 | -8 | -292 | |
| Investments in tangible fixed assets | -88 | -86 | -328 | |
| Investments in lease assets | -1 | - | -1 | |
| Sale of tangible fixed assets | 1 | 1 | 10 | |
| Sale of lease assets | - | 131 | 312 | |
| Sale of and investments in short-term investments | 722 | 682 | 585 | |
| Sale of and investments in other financial assets | 16 | -13 | 26 | |
| Investments in operations and associated companies, net effect on liquidity | 9 | - | -78 | -568 |
| Sale of group and associated companies, net effect on liquidity | - | 17 | 174 | |
| Cash flow from investing activities | 623 | 637 | -133 | |
| Financing activities | ||||
| Repayments of loans | -108 | -49 | -19 | |
| Dividend paid to Parent Company's shareholders | - | - | -474 | |
| Cash flow from financing activities | -108 | -49 | -493 | |
| Cash flow for the period | 281 | 572 | -276 | |
| Liquid assets at the beginning of the year | 1,616 | 1,918 | 1,918 | |
| Exchange rate difference in liquid assets | -10 | -3 | -26 | |
| Liquid assets at end of period | 8 | 1,887 | 2,487 | 1,616 |
QUARTERLY INFORMATION
| MSEK | Q1 2013 |
Operating margin |
Q4 2012 |
Operating margin |
Q3 2012 |
Operating margin |
Q2 2012 |
Operating margin |
|---|---|---|---|---|---|---|---|---|
| Sales | ||||||||
| Aeronautics | 1,765 | 1,678 | 1,275 | 1,704 | ||||
| Dynamics | 877 | 1,512 | 873 | 1,359 | ||||
| Electronic Defence Systems | 1,038 | 1,182 | 805 | 1,108 | ||||
| Security and Defence Solutions | 1,271 | 2,019 | 1,280 | 1,354 | ||||
| Support and Services | 822 | 1,091 | 697 | 844 | ||||
| Combitech | 410 | 439 | 299 | 361 | ||||
| Corporate | - | - | - | - | ||||
| Internal sales | -321 | -615 | -330 | -498 | ||||
| Total | 5,862 | 7,306 | 4,899 | 6,232 | ||||
| Operating income | ||||||||
| Aeronautics | 116 | 6.6% | 125 | 7.4% | 72 | 5.6% | 84 | 4.9% |
| Dynamics | 72 | 8.2% | 233 | 15.4% | 105 | 12.0% | 175 | 12.9% |
| Electronic Defence Systems | -45 | -4.3% | -106 | -9.0% | -78 | -9.7% | 210 | 19.0% |
| Security and Defence Solutions | 22 | 1.7% | 209 | 10.4% | 59 | 4.6% | 89 | 6.6% |
| Support and Services | 88 | 10.7% | 215 | 19.7% | 34 | 4.9% | 94 | 11.1% |
| Combitech | 44 | 10.7% | 44 | 10.0% | 18 | 6.0% | 21 | 5.8% |
| Corporate | 99 | - | -65 | - | 52 | - | 57 | - |
| Total | 396 | 6.8% | 655 | 9.0% | 262 | 5.3% | 730 | 11.7% |
| MSEK | Q1 2012 |
Operating margin |
Q4 2011 |
Operating margin |
Q3 2011 |
Operating margin |
Q2 2011 |
Operating margin |
|---|---|---|---|---|---|---|---|---|
| Sales | ||||||||
| Aeronautics | 1,419 | 1,740 | 1,268 | 1,835 | ||||
| Dynamics | 1,035 | 1,565 | 724 | 1,084 | ||||
| Electronic Defence Systems | 1,181 | 1,453 | 979 | 1,094 | ||||
| Security and Defence Solutions | 1,323 | 1,819 | 1,310 | 1,272 | ||||
| Support and Services | 779 | 954 | 786 | 781 | ||||
| Combitech | 311 | 304 | 200 | 257 | ||||
| Corporate | - | - | - | 4 | ||||
| Internal sales | -475 | -488 | -429 | -466 | ||||
| Total | 5,573 | 7,347 | 4,838 | 5,861 | ||||
| Operating income | ||||||||
| Aeronautics | 78 | 5.5% | 74 | 4.3% | 22 | 1.7% | 157 | 8.6% |
| Dynamics | 108 | 10.4% | 212 | 13.5% | 60 | 8.3% | 123 | 11.3% |
| Electronic Defence Systems | 91 | 7.7% | 38 | 2.6% | 42 | 4.3% | 181 | 16.5% |
| Security and Defence Solutions | 60 | 4.5% | 147 | 8.1% | 109 | 8.3% | 67 | 5.3% |
| Support and Services | 67 | 8.6% | 165 | 17.3% | 79 | 10.1% | 107 | 13.7% |
| Combitech | 39 | 12.5% | 41 | 13.5% | 3 | 1.5% | 20 | 7.8% |
| Corporate | -40 | - | -18 | - | 902 | - | 42 | - |
| Total | 403 | 7.2% | 659 | 9.0% | 1,217 | 25.2% | 697 | 11.9% |
MULTI-YEAR OVERVIEW
| MSEK | 2012 | 2011 | 2010 | 2009 | 2008 |
|---|---|---|---|---|---|
| Order bookings | 20,683 | 18,907 | 26,278 | 18,428 | 23,212 |
| Order backlog at 31 Dec. | 34,151 | 37,172 | 41,459 | 39,389 | 45,324 |
| Sales | 24,010 | 23,498 | 24,434 | 24,647 | 23,796 |
| Sales in Sweden, % | 36 | 37 | 38 | 31 | 32 |
| Sales in EU excluding Sweden, % | 19 | 19 | 19 | 23 | 25 |
| Sales in Americas, % | 12 | 8 | 9 | 8 | 6 |
| Sales in Rest of the World, % | 33 | 36 | 34 | 38 | 37 |
| Operating income (EBIT) | 2,050 | 2,941 | 975 | 1,374 | 166 |
| Operating margin, % | 8.5 | 12.5 | 4.0 | 5.6 | 0.7 |
| Operating income before depreciation/amortisation and write | |||||
| downs, excluding leasing aircraft (EBITDA) | 3,186 | 4,088 | 2,187 | 2,598 | 1,515 |
| EBITDA margin, % | 13.3 | 17.4 | 9.0 | 10.5 | 6.4 |
| Income/loss after financial items | 2,003 | 2,783 | 776 | 976 | -406 |
| Net income/loss for the year | 1,560 | 2,217 | 454 | 699 | -242 |
| Total assets | 28,938 | 31,799 | 29,278 | 30,430 | 32,890 |
| Operating cash flow | -396 | 2,477 | 4,349 | 1,447 | 659 |
| Return on capital employed, % | 14.6 | 22.2 | 7.9 | 10.3 | 1.4 |
| Return on equity, % | 12.8 | 18.1 | 4.1 | 7.0 | -2.4 |
| Equity/assets ratio, % | 39 | 41.1 | 39.1 | 35.1 | 28.4 |
| Earnings per share before dilution, SEK 2) 4) | 15.00 | 21.19 | 4.12 | 6.45 | -2.31 |
| Earnings per share after dilution, SEK 3) 4) | 14.52 | 20.38 | 3.97 | 6.28 | -2.31 |
| Dividend per share, SEK | 4.50 | 4.50 | 3.50 | 2.25 | 1.75 |
| Equity per share, SEK 1) | 105.43 | 122.94 | 107.66 | 99.91 | 86.49 |
| Number of employees at year-end | 13,968 | 13,068 | 12,536 | 13,159 | 13,294 |
1) Number of shares excluding treasury shares as of 31 December 2012: 105,930,829; 2011: 105,331,958; 2010: 104,717,729; 2009: 105,511,124; 2008: 106,829,893
2) Average number of shares 2012: 105,868,651; 2011: 105,214,551; 2010: 105,217,786; 2009: 106,335,553; 2008: 107,515,049
3) Average number of shares 2012/2011/2010/2009: 109,150,344; 2008: 107,515,049
4) Net income for the year less non-controlling interest divided by the average number of shares
KEY RATIOS AND TARGETS
| Long-term target | Jan–Mar 2013 | Jan–Mar 2012 | Jan–Dec 2012 | |
|---|---|---|---|---|
| Organic sales growth, % | 5 | 5 | -2 | -2 |
| Operating margin, % | 10 | 6.8 | 7.2 | 8.5 |
| Equity/assets ratio, % | 30 | 41.6 | 37.4 | 39.0 |
PARENT COMPANY INCOME STATEMENT
| Jan–Mar 2013 | Jan–Mar 2012 | Jan–Dec 2012 |
|---|---|---|
| 4,165 | 3,621 | 15,338 |
| -3,148 | -2,456 | -10,723 |
| 1,017 | 1,165 | 4,615 |
| 24.4 | 32.2 | 30.1 |
| -786 | -730 | -3,584 |
| 231 | 435 | 1,031 |
| 5.5 | 12.0 | 6.7 |
| 3 | 8 | 914 |
| 234 | 443 | 1,945 |
| - | - | -481 |
| 234 | 443 | 1,464 |
| -70 | -150 | -499 |
| 164 | 293 | 965 |
PARENT COMPANY
Sales and income
The Parent Company includes units within the business areas Aeronautics, Electronic Defence Systems, Security and Defence Solutions and Support and Services. Group staff and Group support are included as well. The Parent Company's sales in the first quarter 2013 amounted to MSEK 4,165 (3,621). Operating income was MSEK 231 (435).
Net financial income and expenses was MSEK 3 (8). After appropriations of MSEK 0 (0) and taxes of MSEK -70 (-150), net income for the period amounted to MSEK 164 (293).
Liquidity, finance, capital expenditures and number of employees
The Parent Company's net debt amounted to MSEK 430 at 31 March 2013 compared to MSEK 38 at 31 December 2012.
Gross capital expenditures in property, plant and equipment amounted to MSEK 58 (46). Investments in intangible assets amounted to MSEK 15 (9). At the end of March 2013, the Parent Company had 8,904 employees, compared to 8,737 at the beginning of the year.
A major part of the Group's operations are included in the Parent Company. Separate notes to the Parent Company's financial statements and a separate description of risks and uncertainties for the Parent Company have therefore not been included in this interim report.
PARENT COMPANY BALANCE SHEET
| MSEK | Note | 31/3/2013 | 31/12/2012 | 31/3/2012 |
|---|---|---|---|---|
| ASSETS | ||||
| Fixed assets | ||||
| Intangible fixed assets | 1,593 | 1,661 | 1,866 | |
| Tangible fixed assets | 2,127 | 2,126 | 2,130 | |
| Financial fixed assets | 8,002 | 8,146 | 8,118 | |
| Total fixed assets | 11,722 | 11,933 | 12,114 | |
| Current assets | ||||
| Inventories, etc. | 3,394 | 3,385 | 3,217 | |
| Current receivables | 5,565 | 5,778 | 5,249 | |
| Short-term investments | 3,204 | 3,926 | 3,827 | |
| Liquid assets | 1,333 | 949 | 1,777 | |
| Total current assets | 13,496 | 14,038 | 14,070 | |
| TOTAL ASSETS | 25,218 | 25,971 | 26,184 | |
| SHAREHOL DERS' EQUITY AND LIABILITIES |
||||
| Equity | ||||
| Restricted equity | 2,996 | 2,996 | 3,001 | |
| Unrestricted equity | 4,703 | 4,531 | 4,291 | |
| Total shareholders' equity | 7,699 | 7,527 | 7,292 | |
| Provisions and liabilities | ||||
| Untaxed reserves | 1,276 | 1,276 | 795 | |
| Provisions | 1,150 | 1,169 | 1,273 | |
| Liabilities | 6 | 15,093 | 15,999 | 16,824 |
| Total provisions and liabilities | 17,519 | 18,444 | 18,892 | |
| TOTAL SHAREHOLDERS' EQUITY AND LIABILITIES | 25,218 | 25,971 | 26,184 |
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 Gustavslundsvägen 42, Bromma, with the mailing address Box 12062, SE-102 22 Stockholm, Sweden, and the telephone number +46-8-463 00 00. Saab has been listed on NASDAQ OMX 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 2012.
NOTE 2 ACCOUNTING PRINCIPLES
The consolidated accounts for the January-March Interim report 2013 are prepared according to IAS 34 Interim Financial Reporting and the Annual Accounts Act. The Parent Company's accounts have been prepared according to the Annual Accounts Act and the Swedish Financial Reporting Board's recommendation RFR 2, Reporting by Legal Entities. The Group's accounting principles are described on pages 71-78 of the annual report 2012.
The Group and the Parent Company apply the same accounting principles and methods of computation as described in the annual report 2012 except for pension accounting (see note 10 for further information).
The January-March interim report is abbreviated and does not contain all the information and disclosures available in the annual report and as such should be read together with the annual report 2012.
NOTE 3 SEGMENT REPORTING
Saab is a leading high-technology company, with its main operations in defence, aviation and civil security. Operations are primarily focused on well-defined areas in defence electronics and missile systems as well as military and commercial aviation. Saab is also active in technical services and maintenance. Saab has a strong position in Sweden and the main part of sales is generated in Europe. In addition Saab has a local presence in South Africa, Australia, the U.S. and other selected countries globally. Saab's operating and management structure is divided into six business areas, which also represent operating segments, Aeronautics, Dynamics, Electronic Defence Systems, Security and Defence Solutions, Support and Services, and the independent business area Combitech.
Aeronautics
These operations include the development of civil and military aviation technology at a high level. The product portfolio includes the Gripen fighter and Unmanned Aerial Systems (UAS). Aeronautics also manufactures aircraft components for Saab's own aircraft as well as for passenger aircraft produced by others.
Dynamics
The product portfolio comprises various types of advanced weapon systems such as support weapons, missiles, torpedoes, Remotely Operated Vehicles (ROVs) and signature management systems that are used to make it more difficult for various types of sensors to detect and identify people or objects.
Electronic Defence Systems
These operations, which are based on Saab's extensive expertise in radar and electronic warfare, develop sophisticated solutions for detection, localisation and protection. The product portfolio includes air and land-based sensor and radar systems, systems for electronic warfare, defence electronics and aeronautics.
Security and Defence Solutions
These operations address both the military and the civil security market with a competitive product portfolio consisting of C4ISR (computerized command, control, communications and intelligence) systems, airborne early warning systems, solutions for civil security, training and simulation systems, and solutions for telecom operators.
Support and Services
These operations offer reliable, cost-effective service and support for all markets where Saab is active. This primarily includes integrated support solutions, technical maintenance and logistics, and products, solutions and services for military and civil missions in locations with limited infrastructure.
Combitech
Combitech, an independent business area in the Saab Group, is one of Sweden's largest technology consulting firms. They create solutions for our customers' specific needs through a combination of high technology and strong competence within environment and security.
NOTE 3 CONTINUED
SALES AND ORDER INFORMATION
Sales by business area
| MSEK | Jan–Mar 2013 |
Jan–Mar 2012 |
Change % |
Rolling 12-months |
Jan–Dec 2012 |
|---|---|---|---|---|---|
| Aeronautics | 1,765 | 1,419 | 24 | 6,422 | 6,076 |
| of which external sales | 1,723 | 1,372 | 26 | 6,227 | 5,876 |
| of which internal sales | 42 | 47 | -11 | 195 | 200 |
| Dynamics | 877 | 1,035 | -15 | 4,621 | 4,779 |
| of which external sales | 855 | 1,008 | -15 | 4,514 | 4,667 |
| of which internal sales | 22 | 27 | -19 | 107 | 112 |
| Electronic Defence Systems | 1,038 | 1,181 | -12 | 4,133 | 4,276 |
| of which external sales | 944 | 1,034 | -9 | 3,562 | 3,652 |
| of which internal sales | 94 | 147 | -36 | 571 | 624 |
| Security and Defence Solutions |
1,271 | 1,323 | -4 | 5,924 | 5,976 |
| of which external sales | 1,256 | 1,294 | -3 | 5,814 | 5,852 |
| of which internal sales | 15 | 29 | -48 | 110 | 124 |
| Support and Services | 822 | 779 | 6 | 3,454 | 3,411 |
| of which external sales | 783 | 710 | 10 | 3,245 | 3,172 |
| of which internal sales | 39 | 69 | -43 | 209 | 239 |
| Combitech | 410 | 311 | 32 | 1,509 | 1,410 |
| of which external sales | 245 | 198 | 24 | 866 | 819 |
| of which internal sales | 165 | 113 | 46 | 643 | 591 |
| Corporate/eliminations | -321 | -475 | -1,764 | -1,918 | |
| of which external sales | 56 | -43 | 71 | -28 | |
| of which internal sales | -377 | -432 | -1,835 | -1,890 | |
| Total | 5,862 | 5,573 | 5 | 24,299 | 24,010 |
Sales by geographical market
| MSEK | Jan–Mar 2013 |
% of sales |
Jan–Mar 2012 |
% of sales |
Jan–Dec 2012 |
% of sales |
|---|---|---|---|---|---|---|
| Sweden | 2,591 | 44 | 2,122 | 38 | 8,765 | 36 |
| Rest of EU | 914 | 16 | 940 | 17 | 4,640 | 19 |
| Rest of Europe | 119 | 2 | 56 | 1 | 390 | 2 |
| Total Europe | 3,624 | 62 | 3,118 | 56 | 13,795 | 57 |
| North America | 690 | 12 | 507 | 9 | 2,609 | 11 |
| Latin America | 25 | - | 20 | - | 171 | 1 |
| Asia | 1,022 | 17 | 1,303 | 23 | 4,886 | 20 |
| Africa | 178 | 3 | 371 | 7 | 1,345 | 6 |
| Australia, etc. | 323 | 6 | 254 | 5 | 1,204 | 5 |
| Total | 5,862 | 100 | 5,573 | 100 | 24,010 | 100 |
Information on large customers
In the first quarter 2013, Saab had one customer that accounted for 10 per cent or more of the Group's sales: the Swedish Defence Materiel Administration (FMV). FMV is a customer of all our business areas, and total sales amounted to MSEK 2,070 (1,533).
Seasonal variation
A major part of our business is related to larger projects where the revenue is recognised by using the percentage of completion method. The costs incurred in these projects are normally lower during the third quarter compared to the other quarters. The fourth quarter is also usually affected by higher deliveries, mainly within Dynamics.
Order bookings by business area
| MSEK | Jan–Mar 2013 |
Jan–Mar 2012 |
Change % |
Jan–Dec 2012 |
|---|---|---|---|---|
| Aeronautics | 10,833 | 817 | 1,226 | 4,289 |
| Dynamics | 753 | 554 | 36 | 4,095 |
| Electronic Defence Systems | 3,693 | 520 | 610 | 2,739 |
| Security and Defence Solutions | 1,620 | 1,247 | 30 | 5,307 |
| Support and Services | 2,066 | 955 | 116 | 4,540 |
| Combitech | 387 | 246 | 57 | 1,436 |
| Corporate | - | - | - | |
| Internal | -487 | -339 | -1,723 | |
| Total | 18,865 | 4,000 | 372 | 20,683 |
Order backlog by business area
| MSEK | 31/3/2013 | 31/12/2012 | 31/3/2012 |
|---|---|---|---|
| Aeronautics | 20,373 | 11,305 | 12,489 |
| Dynamics | 4,633 | 4,769 | 4,977 |
| Electronic Defence Systems | 8,043 | 5,442 | 6,204 |
| Security and Defence Solutions | 7,485 | 7,150 | 7,609 |
| Support and Services | 6,906 | 5,678 | 4,634 |
| Combitech | 423 | 446 | 358 |
| Corporate | - | - | - |
| Internal | -804 | -639 | -614 |
| Total | 47,059 | 34,151 | 35,657 |
OPERATING INCOME
Operating income by business area
| MSEK | Jan–Mar 2013 |
% of sales |
Jan–Mar 2012 |
% of sales |
Rolling 12-months |
Jan–Dec 2012 |
|---|---|---|---|---|---|---|
| Aeronautics | 116 | 6.6 | 78 | 5.5 | 397 | 359 |
| Dynamics | 72 | 8.2 | 108 | 10.4 | 585 | 621 |
| Electronic Defence Systems |
-45 | -4.3 | 91 | 7.7 | -19 | 117 |
| Security and Defence Solutions |
22 | 1.7 | 60 | 4.5 | 379 | 417 |
| Support and Services | 88 | 10.7 | 67 | 8.6 | 431 | 410 |
| Combitech | 44 | 10.7 | 39 | 12.5 | 127 | 122 |
| The business areas' total operating income |
297 | 5.1 | 443 | 7.9 | 1,900 | 2,046 |
| Corporate | 99 | -40 | 143 | 4 | ||
| Total operating in come |
396 | 6.8 | 403 | 7.2 | 2,043 | 2,050 |
Depreciation/amortisation and write-downs by business area
| MSEK | Jan–Mar 2013 |
Jan–Mar 2012 |
Change, % |
Rolling 12-months |
Jan–Dec 2012 |
|---|---|---|---|---|---|
| Aeronautics | 37 | 58 | -36 | 212 | 233 |
| Dynamics | 11 | 42 | -74 | 142 | 173 |
| Electronic Defence Systems | 123 | 106 | 16 | 438 | 421 |
| Security and Defence Solutions | 32 | 34 | -6 | 136 | 138 |
| Support and Services | 5 | 5 | - | 19 | 19 |
| Combitech | 2 | 2 | - | 8 | 8 |
| Corporate – lease aircraft | 9 | 16 | -44 | 46 | 53 |
| Corporate – other | 38 | 34 | 12 | 148 | 144 |
| Total | 257 | 297 | -13 | 1,149 | 1,189 |
NOTE 3 CONTINUED
LARGE ORDERS RECEIVED JAN–MAR 2013
| Large orders received (approx. values MSEK) | Country Order value | |
|---|---|---|
| Development of Gripen E | Sweden | 10,700 |
| Development of Gripen E | Sweden | 2,500 |
| Support contract for Airborne Surveillance System | n/a | 1,100 |
| Upgrade of ground based air defence | Sweden | 600 |
| Upgrade of mission system Erieye | Brazil | 380 |
| Autonomous underwater vehicles systems, AUV62 | n/a | 269 |
| Missile components | n/a | 175 |
| Upgrade contract for Gripen C/D | Sweden | 140 |
| Weapon locating system Arthur | n/a | 128 |
OPERATING CASH FLOW AND CAPITAL EMPLOYED
Operating cash flow by business area
| MSEK | Jan–Mar 2013 |
Jan–Mar 2012 |
Rolling 12-months |
Jan–Dec 2012 |
|---|---|---|---|---|
| Aeronautics | -482 | -122 | -785 | -425 |
| Dynamics | 230 | 61 | 667 | 498 |
| Electronic Defence Systems | 296 | 185 | -127 | -238 |
| Security and Defence Solutions | -299 | -171 | -319 | -191 |
| Support and Services | 24 | 422 | -11 | 387 |
| Combitech | 82 | -14 | 53 | -43 |
| Corporate | -200 | -409 | -175 | -384 |
| Total | -349 | -48 | -697 | -396 |
Capital employed by business area
| MSEK | 31/3/2013 31/12/2012 | 31/3/2012 | |
|---|---|---|---|
| Aeronautics | 2,315 | 2,285 | 2,071 |
| Dynamics | 1,992 | 2,284 | 2,171 |
| Electronic Defence Systems | 4,408 | 4,690 | 4,314 |
| Security and Defence Solutions | 3,913 | 3,879 | 3,231 |
| Support and Services | 1,328 | 1,301 | 916 |
| Combitech | 424 | 493 | 368 |
| Corporate | 1,148 | 510 | 1,693 |
| Total | 15,528 | 15,442 | 14,764 |
FULL TIME EQUIVALENTS (FTEs)
FTEs by business area
| Number at end of period | 31/3/2013 31/12/2012 | Change | 31/3/2012 | |
|---|---|---|---|---|
| Aeronautics | 3,021 | 2,932 | 89 | 2,722 |
| Dynamics | 1,575 | 1,568 | 7 | 1,520 |
| Electronic Defence Systems | 2,546 | 2,578 | -32 | 2,508 |
| Security and Defence Solutions | 3,092 | 3,105 | -13 | 2,995 |
| Support and Services | 1,815 | 1,805 | 10 | 1,769 |
| Combitech | 1,266 | 1,245 | 21 | 1,146 |
| Corporate | 691 | 667 | 24 | 623 |
| Total | 14,006 | 13,900 | 106 | 13,283 |
NOTE 4 DIVIDEND TO PARENT COMPANY'S SHAREHOLDERS
At the Annual General Meeting 2013 on 17 April 2013, it was decided that the Parent Company's shareholders should receive a dividend of SEK 4.50 per share, totalling MSEK 477, in the second quarter 2013.
NOTE 5 INTANGIBLE FIXED ASSETS
| MSEK | 31/3/2013 | 31/12/2012 | 31/3/2012 |
|---|---|---|---|
| Goodwill | 4,556 | 4,581 | 4,245 |
| Capitalised development costs | 1,643 | 1,751 | 1,809 |
| Other intangible assets | 488 | 517 | 504 |
| Total | 6,687 | 6,849 | 6,558 |
NOTE 6 NET LIQUIDITY
| MSEK | 31/3/2013 | 31/12/2012 | 31/3/2012 |
|---|---|---|---|
| Assets | |||
| Liquid assets | 1,887 | 1,616 | 2,487 |
| Short-term investments | 3,219 | 3,963 | 3,855 |
| Total liquid investments | 5,106 | 5,579 | 6,342 |
| Short-term interest-bearing receivables | 350 | 326 | 375 |
| Long-term interest-bearing receivables | 84 | 109 | 104 |
| Long-term interest-bearing financial | |||
| investments | 143 | 144 | 142 |
| Total interest-bearing assets | 5,683 | 6,158 | 6,963 |
| Liabilities | |||
| Liabilities to credit institutions | 1,107 | 1,104 | 1,103 |
| Liabilities to associates and JVs | 388 | 378 | 449 |
| Other interest-bearing liabilities | 132 | 260 | 139 |
| Provisions for pensions 1) | 2,072 | 2,420 | 1,835 |
| Total interest-bearing liabilities | 3,699 | 4,162 | 3,526 |
| NET LIQUIDITY | 1,984 | 1,996 | 3,437 |
1) Excluding provisions for pensions attributable to special employers' contribution
Committed credit lines
| MSEK | Facilities | Drawings | Available |
|---|---|---|---|
| Revolving credit facility (Maturity 2016) | 4,000 | - | 4,000 |
| Overdraft facility (Maturity 2013) | 116 | 7 | 109 |
| Total | 4,116 | 7 | 4,109 |
Parent Company
| MSEK | 31/3/2013 | 31/12/2012 | 31/3/2012 |
|---|---|---|---|
| Long-term liabilities to credit institutions | - | - | 1,100 |
| Short-term liabilities to credit institutions | 1,107 | 1,100 | - |
| Total | 1,107 | 1,100 | 1,100 |
In December 2009 Saab established a Medium Term Note programme (MTN) of SEK 3 billion in order to enable the issuance of long-term loans on the capital market. Under the terms of this programme Saab has issued bonds and Floating Rate Notes of MSEK 1,100.
NOTE 7 FINANCIAL INSTRUMENTS
Classification and categorisation of financial assets and liabilities*
| Fair value through profit and loss for trading |
Designated as at fair value through profit and loss |
Held-to maturity investments |
Loans receivable and accounts receivable |
Financial liabilities |
Derivatives identified as cash flow hedges |
Derivatives identified as fair value hedges |
Total financial assets and liabilities |
Measured at fair value |
|
|---|---|---|---|---|---|---|---|---|---|
| 31/3/2013 | |||||||||
| Financial assets | |||||||||
| Financial investments | - | 52 | 143 | - | - | - | - | 195 | 193 |
| Long-term receivables | - | - | - | 114 | - | - | - | 114 | 114 |
| Derivatives | |||||||||
| Forward exchange contracts | 20 | - | - | - | - | 509 | 17 | 546 | 546 |
| Currency options | 18 | - | - | - | - | - | - | 18 | 18 |
| Interest rate swaps | 1 | - | - | - | - | - | - | 1 | 1 |
| Electricity derivatives | - | - | - | - | - | 4 | - | 4 | 4 |
| Total derivatives | 39 | - | - | - | - | 513 | 17 | 569 | 569 |
| Accounts receivable and other receivables | - | - | - | 6,334 | - | - | - | 6,334 | 6,334 |
| Short-term investments | - | 3,219 | - | - | - | - | - | 3,219 | 3,219 |
| Liquid assets | - | - | - | 1,887 | - | - | - | 1,887 | 1,887 |
| Total financial assets | 39 | 3,271 | 143 | 8,335 | - | 513 | 17 | 12,318 | 12,316 |
| Financial liabilities Interest-bearing liabilities |
- | - | - | - | 1,627 | - | - | 1,627 | 1,641 |
| Derivatives | |||||||||
| Forward exchange contracts | 14 | - | - | - | - | 269 | - | 283 | 283 |
| Currency options | 12 | - | - | - | - | - | - | 12 | 12 |
| Interest rate swaps | 18 | - | - | - | - | - | - | 18 | 18 |
| Electricity derivatives | - | - | - | - | - | 16 | - | 16 | 16 |
| Total derivatives | 44 | - | - | - | - | 285 | - | 329 | 329 |
| Other liabilities | - | - | - | - | 5,467 | - | - | 5,467 | 5,467 |
| Total financial liabilities | 44 | - | - | - | 7,094 | 285 | - | 7,423 | 7,437 |
* Derivatives with positive values are recognised as assets and derivatives with negative values are recognised as liabilities.
Valuation methods for financial assets and liabilities
The fair value of listed financial assets is determined using market prices. Saab also applies various valuation methods to determine the fair value of financial assets that are traded on an inactive market or are unlisted holdings. These valuation methods are based on the valuation of similar instruments, discounted cash flows or customary valuation methods such as Black Scholes.
The following instruments were valued at fair value according to listed (unadjusted) prices on an active market on the closing date (Level 1):
- Bonds
- Electricity derivatives
- Interest derivatives
The following instruments were valued at fair value according to accepted valuation models based on observable market data (Level 2):
- Forward exchange contracts: Future payment flows in each currency are discounted by current market rates to the valuation day and valued to SEK at period-end exchange rates.
- Options: The Black-Scholes option pricing model is used in the market valuation of all options.
- Interest swaps: Future variable interest rates are calculated with the help of current forward rates. These implicit interest payments are discounted on the valuation date using current market rates. The market value of inter-
est rate swaps is obtained by contrasting the discounted variable interest payments with the discounted present value of fixed interest payments. Unlisted shares and participations: Valued according to accepted princi-
ples; e.g. for venture capital firms (Level 3).
There has been no change between levels in the first quarter 2013 compared to 2012.
As of 31 March 2013, the Group had the following financial assets and liabilities at fair value:
Assets at fair value
| MSEK | 31/3/2013 | Level 1 | Level 2 | Level 3 |
|---|---|---|---|---|
| Bonds and interest-bearing securities | 3,219 | 3,219 | - | - |
| Forward exchange contracts | 546 | - | 546 | - |
| Currency options | 18 | - | 18 | - |
| Interest rate swaps | 1 | - | 1 | - |
| Electricity derivatives | 4 | 4 | - | - |
| Shares and participations | 52 | - | - | 52 |
| Total | 3,840 | 3,223 | 565 | 52 |
NOTE 7 CONTINUED
Liabilities at fair value
| MSEK | 31/3/2013 | Level 1 | Level 2 | Level 3 |
|---|---|---|---|---|
| Forward exchange contracts | 283 | - | 283 | - |
| Currency options | 12 | - | 12 | - |
| Interest rate swaps | 18 | - | 18 | - |
| Electricity derivatives | 16 | 16 | - | - |
| Total | 329 | 16 | 313 | - |
NOTE 8 SUPPLEMENTAL INFORMATION ON STATEMENT OF CASH FLOWS
| Liquid assets | ||||
|---|---|---|---|---|
| MSEK | 31/3/2013 31/12/2012 | 31/3/2012 | ||
| The following components are included in liquid assets: |
||||
| Cash and bank balances | 569 | 622 | 772 | |
| Bank deposits | 1,245 | 862 | 1,581 | |
| Funds in escrow account | 72 | 131 | 133 | |
| Deposits on behalf of customers | 1 | 1 | 1 | |
| Total according to balance sheet | 1,887 | 1,616 | 2,487 | |
| Total according to statement of cash flows | 1,887 | 1,616 | 2,487 |
Operating cash flow vs. statement of cash flows
| MSEK | Jan–Mar 2013 |
Jan–Mar 2012 |
Jan–Dec 2012 |
|---|---|---|---|
| Operating cash flow | -349 | -48 | -396 |
| Investing activities – interest-bearing: | |||
| Short-term investments | 722 | 682 | 585 |
| Other financial investments and receivables | 16 | -13 | 28 |
| Financing activities: | |||
| Repayments of loans | -108 | -49 | -19 |
| Dividend paid to the Parent Company's | |||
| shareholders | - | - | -474 |
| Cash flow for the period | 281 | 572 | -276 |
Specification of operating cash flow
| MSEK | Saab excl. acquisitions/ divestments |
Acquisitions and divest ments |
Total Group Jan–Mar 2013 |
Total Group Jan–Mar 2012 |
|---|---|---|---|---|
| Cash flow from operating activities before changes in |
||||
| working capital | 448 | - | 448 | 507 |
| CASH FLO W FROM CHAN GES IN WORKING CAP ITAL |
||||
| Inventories | -95 | - | -95 | -163 |
| Receivables | -96 | - | -96 | 549 |
| Advance payments from customers |
285 | - | 285 | -160 |
| Other liabilities | -766 | - | -766 | -627 |
| Provisions | -10 | - | -10 | -122 |
| Change in working capital | -682 | - | -682 | -523 |
| Cash flow from operating | ||||
| activities | -234 | - | -234 | -16 |
| INVESTING ACT IVITIES |
||||
| Investments in intangible fixed assets |
-27 | - | -27 | -17 |
| Investments in tangible fixed assets |
-88 | - | -88 | -86 |
| Investments in lease assets | -1 | -1 | - | |
| Sale of tangible fixed assets | 1 | - | 1 | 1 |
| Sale of lease assets | - | - | - | 131 |
| Investments in operations and associated companies, net effect on liquidity |
- | - | - | -78 |
| Sale of group and associated companies, net |
||||
| effect on liquidity | - | - | - | 17 |
| Cash flow from investing activities excluding change in short-term investments and other interest-bearing financial |
||||
| assets | -115 | - | -115 | -32 |
| OPERATING CASH FLOW | -349 | - | -349 | -48 |
NOTE 9 BUSINESS COMBINATIONS
No significant acquisitions were made during the first quarter 2013.
NOTE 10 DEFINED-BENEFIT PLANS
Saab has defined-benefit pension plans where post-employment compensation is based on a percentage of the recipient's salary. According to IAS 19, the estimated value of the defined-benefit obligation amounted to MSEK 6,872 at 31 March 2013, compared to MSEK 6,438 at 31 March 2012, and the value of the plan assets amounted to MSEK 4,800 at 31 March 2013, compared to MSEK 4,603 at 31 March 2012. Provisions for pensions attributable to special employers' contribution amounted to MSEK 375 at 31 March 2013 and to MSEK 299 at 31 March 2012.
Amendments to IAS 19 Employee Benefits
In the first quarter 2013 the financial reporting has been affected by amendments to IAS 19 Employee Benefits.
The amendments to IAS 19 eliminate the option to use the so-called corridor approach, i.e. the possibility to recognise only a part of actuarial gains and losses as income or expenses. Instead changes in actuarial assumptions are recognised directly in other comprehensive income.
The revised standard also implies that the return on plan assets shall not be recognised as expected return as it used to be, but instead as interest income in the income statement based on the prevailing discount rate at the beginning of the year.
The accounting principles for defined-benefit plans have changed compared to the Group's accounting principles in the annual report 2012 and the previously published interim and year-end reports in 2012. The new principles are applied retroactively and therefore the opening balance as of 1 January 2012 as well as the quarterly numbers for 2012 have been adjusted.
The statement of financial position 2012 has been adjusted for netting of deferred tax assets and liabilities compared to the summarised statement of financial position presented in the annual report 2012.
The adjusted statement of financial position and the adjusted income statement for the first quarter 2012 are as follows.
| Statement of financial position MSEK |
31/3/2012 actual |
Adjustment IAS 19R |
31/3/2012 restated |
|---|---|---|---|
| Fixed assets | 12,403 | -809 | 11,594 |
| Deferred tax assets | 81 | - | 81 |
| Current assets | 18,383 | - | 18,383 |
| Total assets | 30,867 | -809 | 30,058 |
| Equity | 13,381 | -2,143 | 11,238 |
| Provision for pension | 12 | 2,122 | 2,134 |
| Deferred tax liabilities | 913 | -788 | 125 |
| Other long-term liabilities | 3,370 | - | 3,370 |
| Current liabilities | 13,191 | - | 13,191 |
| Total liabilities | 17,486 | 1,334 | 18,820 |
| Total equity and liabilities | 30,867 | -809 | 30,058 |
| Equity/assets ratio | 43.4% | 37.4% |
| Income statement MSEK |
Jan-Mar 2012 actual |
Adjustment IAS 19R |
Jan-Mar 2012 restated |
|---|---|---|---|
| EBIT | 398 | 5 | 403 |
| Financial net | -30 | 20 | -10 |
| Taxes | -103 | -7 | -110 |
| Net income | 265 | 18 | 283 |
| EPS before dilution, SEK | 2.65 | 0.17 | 2.82 |
| EPS after dilution, SEK | 2.56 | 0.16 | 2.72 |
| Other comprehensive income after tax | 37 | 273 | 310 |
| Net comprehensive income | 302 | 291 | 593 |
For further information about the effects of the changes in accounting principles regarding pensions, see note 37 in the annual report 2012.
NOTE 11 CONTINGENT LIABILITIES
Saab has an ongoing legal dispute with the Danish Defence Acquisition and Logistics Organization, Forsvarets Materialtjeneste (FMT). The Maritime and Commercial Court in Copenhagen issued a judgement dismissing the FMT's claim against Saab. FMT has appealed the court's decision. FMT's counterclaim amounts to approximately MDKK 250. Judgement in the Danish Supreme Court is expected by the end of April 2013.
In 2012 Saab received a claim for alleged patent infringement in the United States. The claim is currently being evaluated. It cannot be ruled out that the claim could be substantial.
No additional obligations have been added during the first quarter 2013. With regard to the Group's performance guarantees for commitments to customers, the likelihood of an outflow of resources is estimated as remote and, as a result, no value is recognised.
NOTE 12 TRANSACTIONS WITH RELATED PARTIES
No significant transactions have occurred during the period. Related parties with which the Group has transactions are described in the annual report 2012, note 43.
NOTE 13 DEFINITIONS
Capital employed
Total capital less non-interest-bearing liabilities.
Earnings per share
Net income for the period attributable to Parent Company shareholders' interest, divided by the average number of shares before and after full dilution. There is no dilution impact if the result is negative.
EBITDA margin
Operating income before depreciation/amortisation and write-downs less depreciation/amortisation and write-downs of lease aircraft as a percentage of sales revenue.
Equity/assets ratio
Equity in relation to total assets.
Equity per share
Equity attributable to the Parent Company's shareholders divided by the number of shares, excluding treasury shares, at the end of the period.
Gross margin
Gross income as a percentage of sales revenue.
Net liquidity/net debt
Liquid assets, short-term investments and interest-bearing receivables less interest-bearing liabilities and provisions for pensions excluding provisions for pensions attributable to special employers' contribution.
Operating cash flow per share
Operating cash flow divided by the average number of shares after dilution.
Operating margin
Operating income as a percentage of sales revenue.
Return on capital employed
Operating income plus financial income as a percentage of average capital employed (measured over a rolling 12-month period).
Return on equity
Net income for the period as a percentage of average equity (measured over a rolling 12-month period).
REVIEW REPORT
Introduction
We have reviewed the condensed interim financial information of Saab AB for the period from 1 January to 31 March 2013. The board of directors and the president are responsible for the preparation and presentation of this interim financial information in accordance with IAS 34 and the Swedish Annual Accounts Act. Our responsibility is to express a conclusion on this interim financial information based on our review.
Scope of Review
We conducted our review in accordance with the Swedish Standard on Review Engagements SÖG 2410, Review of Interim Report Performed by the Independent Auditor of the Entity. A review consists of making inquiries, primarily of persons responsible for financial and accounting matters, and applying
analytical and other review procedures. A review is substantially less in scope than an audit conducted in accordance with International Standards on Auditing and other generally accepted auditing standards in Sweden. The procedures performed in a review do not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit. Accordingly, the conclusion expressed based on a review does not give the same level of assurance as conclusion expressed based on an audit.
Conclusion
Based on our review, nothing has come to our attention that causes us to believe that the interim financial information is not prepared, in all material respects, in accordance with IAS 34 and the Swedish Annual Accounts Act for the Group, and with the Swedish Annual Accounts Act for the Parent Company.
Stockholm, 25 April 2013. PricewaterhouseCoopers AB
Håkan Malmström
Authorised Public Accountant
Saab AB is disclosing the information here in pursuant to the Securities Markets Act and/or the Financial Instruments Trading Act. The information was submitted for publication at 7:30 a.m. on 25 April, 2013.
FOR FURTHER INFORMATION, PLEASE CONTACT
MEDIA: Press center Tel. +46-734-18 00 18
Sebastian Carlsson, Press Officer Tel. +46-734-18 71 62
FINANCIAL MARKET: Ann-Sofi Jönsson, Investor Relations Tel. +46-8-463 02 14, +46-734-18 72 14
Magnus Örnberg, CFO Tel. +46-8-463 01 03, +46-734-18 71 03 Press and financial analyst conference and webcast with CEO Håkan Buskhe and CFO Magnus Örnberg
Today, Thursday, 25 April 2013, 10:00 a.m. (CET) Grand Hôtel, Blaiseholmshamnen 8, Stockholm, Sweden Contact Ann-Sofi Jönsson to register and for further information Tel. +46 8 463 02 14 www.saabgroup.com
To see a live webcast of the event, visit http://www.saabgroup.com/en/InvestorRelations where it will be available together with the presentation material. All viewers will be able to post questions to the presenters. The webcast will also be available on Saab's website after the event.
INTERIM REPORT JANUARY-JUNE 2013 INTERIM REPORT JANUARY-SEPTEMBER 2013 PUBLISHED 19 JULY 2013 PUBLISHED 29 OCTOBER 2013