AI assistant
SAAB — Interim / Quarterly Report 2016
Jul 21, 2016
2958_ir_2016-07-21_08d6a025-bfc4-4eee-bf78-33c6fcbeacc6.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer
CONTINUED GROWTH
Market development
Strong growth in order bookings
Gripen E offers increased defence capabilities
Sales growth
Strong cash flow
INTERIM REPORT JANUARY-JUNE 2016
Q2
Håkan Buskhe, President and CEO
UNCHANGED OUTLOOK STATEMENT 2016:
Financial highlights
| MSEK | Jan-Jun 2016 | Jan-Jun 2015 | Change, % | Q2 2016 | Q2 2015 | Full Year 2015 |
|---|---|---|---|---|---|---|
| Order bookings | 11,462 | 18,996 | -40 | 6,848 | 14,196 | 81,175 |
| Order backlog | 111,593 | 67,853 | 64 | 113,834 | ||
| Sales | 13,854 | 11,329 | 22 | 7,064 | 5,940 | 27,186 |
| Gross income | 3,080 | 2,674 | 15 | 1,569 | 1,358 | 6,486 |
| Gross margin, % | 22.2 | 23.6 | 22.2 | 22.9 | 23.9 | |
| EBITDA | 1,075 | 830 | 30 | 551 | 392 | 2,859 |
| EBITDA margin, % | 7.8 | 7.3 | 7.8 | 6.6 | 10.5 | |
| Operating income (EBIT) | 611 | 367 | 66 | 317 | 157 | 1,900 |
| Operating margin, % | 4.4 | 3.2 | 4.5 | 2.6 | 7.0 | |
| Net income | 414 | 257 | 61 | 191 | 167 | 1,402 |
| Earnings per share after dilution, SEK | 3.71 | 2.21 | 1.71 | 1.42 | 12.79 | |
| Return on equity, % ¹⁾ | 13.0 | 8.6 | 11.5 | |||
| Operational cash flow | 4,193 | -1,806 | 1,137 | -1,001 | -500 | |
| Free cash flow | 4,051 | -2,082 | 1,096 | -1,141 | -726 | |
| Free cash flow per share after dilution, SEK | 37.91 | -19.57 | 10.25 | -10.72 | -6.82 |
1) Return on equity is measured over a rolling 12-month period.
Significant orders, quarter 2
| New Lightweight Torpedo System | 1,533 |
|---|---|
| Airborne Early Warning and Control | |
| System | 1,105 |
Large orders Orders exceeding MSEK 100 accounted for 51% (69) of total orders during the period.
MSEK
Order backlog duration:
Defence/Civil A total of 87% (91) of order bookings was attributable to defencerelated operations in the
period.
Market A total of 59% (36) of order bookings was related to markets outside Sweden in the period.
Sales, MSEK
Jan-Jun 2013 Jan-Jun 2014 Jan-Jun 2015 Jan-Jun 2016
Orders
Second quarter 2016
January-June 2016
Sales
Second quarter 2016
January-June 2016
Sales growth
| Per cent | Jan-Jun 2016 | Jan-Jun 2015 | Q2 2016 | Q2 2015 Full Year 2015 | |
|---|---|---|---|---|---|
| Organic sales growth | 23 | - 6 |
20 | - 6 |
11 |
| Acquisitions Currency effects regarding |
- | 7 | - | 8 | 3 |
| revaluation of foreign subsidiaries | - 1 |
2 | - 1 |
2 | 2 |
| Total sales growth | 2 2 |
3 | 1 9 |
4 | 1 6 |
Sales per market segment
| MSEK | Jan-Jun 2016 | Jan-Jun 2015 | Change, % |
|---|---|---|---|
| Air | 6,203 | 4,666 | 33 |
| Land | 3,071 | 2,385 | 29 |
| Naval | 2,345 | 1,952 | 20 |
| Civil Security | 971 | 1,028 | -6 |
| Commercial Aeronautics | 1,046 | 1,077 | -3 |
| Other | 218 | 221 | -1 |
| Total | 13,854 | 11,329 | 2 2 |
Gross margin, %
Jan-Jun 2013 Jan-Jun 2014 Jan-Jun 2015 Jan-Jun 2016
Operating margin, %
Jan-Jun 2013 Jan-Jun 2014 Jan-Jun 2015 Jan-Jun 2016
Earnings per share after dilution, SEK
Change in net debt Jan-Jun 2016
| Net liquidity (+) / net debt (-), | |
|---|---|
| 31 Dec 2015 | -3,217 |
| Cash flow from operating activities | 4,791 |
| Change in net pension obligation | -771 |
| Net investments | -817 |
| Sale of subsidiaries | 77 |
| Dividend | -530 |
| Currency impact and unrealised | |
| results from financial investments | 62 |
| Net liquidity (+) / net debt (-), | |
| 30 Jun 2016 | -405 |
Income
Second quarter 2016
January-June 2016
Financial net
| MSEK | Jan-Jun 2016 | Jan-Jun 2015 |
|---|---|---|
| Financial net related to pensions | -32 | -33 |
| Net interest items | - | -27 |
| Currency gains/losses | - 1 |
24 |
| Other financial items | -45 | 3 |
| Total | -78 | -33 |
Tax
MSEK
Return on capital employed and equity
Financial position and liquidity
Capital expenditures
Cash flow
| Total Group Jan-Jun 2016 |
Total Group Jan-Jun 2015 |
|
|---|---|---|
| Cash flow from operating activities before changes in working capital, excluding taxes and other financial items |
1,227 | 613 |
| Change in working capital | 3,783 | -1,933 |
| Cash flow from operating activities excluding taxes and other financial items |
5,010 | -1,320 |
| Cash flow from investing activities ¹⁾ | -817 | -486 |
| Operational cash flow | 4,193 | -1,806 |
| Taxes and other financial items | -219 | -262 |
| Sales and acquisitions | 77 | -14 |
| Free cash flow | 4,051 | -2,082 |
1) Cash flow from investing activities excluding change in short-term investments and other interest-bearing financial assets and excluding sale of and investment in financial assets, investments in operations and sale of subsidiaries. If investments in and sale of financial fixed assets are considered to be of operating nature, the item is included in investing activities.
Free cash flow, MSEK
Jan-Jun 2013 Jan-Jun 2014 Jan-Jun 2015 Jan-Jun 2016
Key indicators of financial position and liquidity
| MSEK | 30 Jun 2016 | 31 Dec 2015 | Change | 30 Jun 2015 |
|---|---|---|---|---|
| Net liquidity / debt ¹⁾ |
-405 | #REF! -3,217 |
2,812 | -4,592 |
| Intangible fixed assets | 6,743 | 6,476 | 267 | 6,299 |
| Goodwill | 5,069 | 5,045 | 24 | 5,061 |
| Capitalised development costs | 1,415 | 1,157 | 258 | 892 |
| Other intangible fixed assets | 259 | 274 | -15 | 346 |
| Tangible fixed assets, etc ²⁾ | 4,842 | 4,796 | 46 | 4,637 |
| Inventories | 5,762 | 5,243 | 519 | 6,871 |
| Accounts receivable | 3,295 | 2,913 | 382 | 2,612 |
| Other receivables | 5,684 | 8,102 | -2,418 | 4,905 |
| Amounts due from customers ³⁾ | 5,170 | 7,549 | -2,379 | 4,324 |
| Advance payments from customers | 3,560 | 1,098 | 2,462 | 978 |
| Equity/assets ratio, % | 31.9 | 36.8 | 37.2 | |
| Return on equity, % | 13.0 | 11.5 | 8.6 | |
| Equity per share, SEK ⁴⁾ | 113.25 | 121.28 | -8.03 | 111.48 |
1) The Group's net liquidity/debt 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 detailed break-down of interest-bearing receivables and interest-bearing liabilities, see note 6.
2) Including tangible fixed assets, biological assets and investment properties.
3) Amounts due from customers relate to long-term customer contracts according to the percentage of completion method.
4) Number of shares excluding treasury shares; 2016 Jun: 106,160,381; 2015 Jun: 105,720,470; 2015 Dec: 105,957,065.
Operating segments
BUSINESS AREA AERONAUTICS
| MSEK | Jan-Jun 2016 | Jan-Jun 2015 | Change, % | Q2 2016 | Q2 2015 | Full Year 2015 |
|---|---|---|---|---|---|---|
| Order bookings | 493 | 661 | -25 | 199 | 457 | 39,349 |
| Order backlog | 56,607 | 24,587 | 130 | 59,476 | ||
| Sales | 3,361 | 2,462 | 37 | 1,739 | 1,364 | 6,262 |
| EBITDA | 188 | 104 | 81 | 112 | 39 | 548 |
| EBITDA margin, % | 5.6 | 4.2 | 6.4 | 2.9 | 8.8 | |
| Operating income (EBIT) | 169 | 84 | 101 | 102 | 30 | 509 |
| Operating margin, % | 5.0 | 3.4 | 5.9 | 2.2 | 8.1 | |
| Operational cash flow | 1,120 | -159 | -391 | -205 | -632 | |
| Defence/Civil (% of sales) | 99/1 | 98/2 | 99/1 | 99/1 | 99/1 | |
| No. of FTE's | 2,809 | 2,677 | 5 | 2,723 |
Sales, income and margin
Cash flow
Large orders Orders exceeding
MSEK 100 was 8% (38) of total order bookings in the period.
Market Sales related to markets outside Sweden was 29% (7) in the period.
Business units Gripen E, Gripen C/D, Gripen Brazil, Advanced Pilot Training Systems and Operations Contracts.
BUSINESS AREA DYNAMICS
| MSEK | Jan-Jun 2016 | Jan-Jun 2015 | Change, % | Q2 2016 | Q2 2015 | Full Year 2015 |
|---|---|---|---|---|---|---|
| Order bookings | 4,008 | 3,187 | 26 | 2,121 | 2,014 | 5,273 |
| Order backlog | 8,159 | 6,679 | 22 | 6,284 | ||
| Sales | 2,116 | 1,562 | 35 | 1,044 | 794 | 4,009 |
| EBITDA | 113 | -113 | 56 | -91 | 249 | |
| EBITDA margin, % | 5.3 | -7.2 | 5.4 | -11.5 | 6.2 | |
| Operating income (EBIT) | 79 | -147 | 39 | -106 | 175 | |
| Operating margin, % | 3.7 | -9.4 | 3.7 | -13.4 | 4.4 | |
| Operational cash flow | 138 | -155 | 245 | -127 | -101 | |
| Defence/Civil (% of sales) | 94/6 | 85/15 | 94/6 | 84/16 | 89/11 | |
| No. of FTE's | 2,071 | 2,028 | 2 | 2,041 |
Orders
Sales, income and margin
Cash flow
Simulation.
Market Sales related to markets outside Sweden was 82% (79) in the period.
Business units Ground Combat, Missile Systems, Underwater Systems, Barracuda and Training and
BUSINESS AREA SURVEILLANCE
| MSEK | Jan-Jun 2016 | Jan-Jun 2015 | Change, % | Q2 2016 | Q2 2015 | Full Year 2015 |
|---|---|---|---|---|---|---|
| Order bookings | 2,911 | 4,041 | -28 | 1,724 | 2,318 | 15,456 |
| Order backlog | 16,856 | 10,600 | 59 | 17,707 | ||
| Sales | 3,852 | 3,234 | 19 | 2,051 | 1,712 | 7,305 |
| EBITDA | 376 | 247 | 52 | 199 | 87 | 820 |
| EBITDA margin, % | 9.8 | 7.6 | 9.7 | 5.1 | 11.2 | |
| Operating income (EBIT) | 128 | - 1 |
- | 73 | -39 | 320 |
| Operating margin, % | 3.3 | - | 3.6 | -2.3 | 4.4 | |
| Operational cash flow | 1,955 | -326 | 389 | -324 | -49 | |
| Defence/Civil (% of sales) | 82/18 | 80/20 | 83/17 | 79/21 | 81/19 | |
| No. of FTE's | 3,627 | 3,606 | 1 | 3,563 |
Orders
Sales, income and margin
Cash flow
Large orders Orders exceeding MSEK 100 was 40% (40) of total order bookings in
the period.
Business units
Surface Radar Solutions, Airborne Surveillance Systems, Electronic Warfare Systems, Traffic Management and Combat Systems and C4I Solutions
BUSINESS AREA SUPPORT AND SERVICES
| MSEK | Jan-Jun 2016 | Jan-Jun 2015 | Change, % | Q2 2016 | Q2 2015 | Full Year 2015 |
|---|---|---|---|---|---|---|
| Order bookings | 2,230 | 1,277 | 75 | 1,227 | 708 | 10,557 |
| Order backlog | 13,063 | 7,889 | 66 | 13,393 | ||
| Sales | 2,610 | 2,283 | 14 | 1,326 | 1,183 | 6,012 |
| EBITDA | 243 | 169 | 44 | 140 | 77 | 570 |
| EBITDA margin, % | 9.3 | 7.4 | 10.6 | 6.5 | 9.5 | |
| Operating income (EBIT) | 235 | 159 | 48 | 137 | 72 | 549 |
| Operating margin, % | 9.0 | 7.0 | 10.3 | 6.1 | 9.1 | |
| Operational cash flow | 1,714 | -248 | 445 | -28 | -637 | |
| Defence/Civil (% of sales) | 75/25 | 68/32 | 75/25 | 70/30 | 77/23 | |
| No. of FTE's | 2,163 | 2,194 | - 1 |
2,185 | ||
Orders
Sales, income and margin
Cash flow
Large orders Orders exceeding MSEK 100 was 24% (0) of total order bookings in the period.
Market
Sales related to markets outside Sweden was 47% (43) in the period.
Business units
Aviation Services, Airborne ISR, Gripen Support, Networks and Public Safety, Tactical Solutions och Maintenance Production.
BUSINESS AREA INDUSTRIAL PRODUCTS AND SERVICES
| MSEK | Jan-Jun 2016 | Jan-Jun 2015 | Change, % | Q2 2016 | Q2 2015 | Full Year 2015 |
|---|---|---|---|---|---|---|
| Order bookings | 2,055 | 1,760 | 17 | 1,302 | 726 | 3,632 |
| Order backlog | 9,806 | 9,517 | 3 | 9,587 | ||
| Sales | 1,842 | 1,778 | 4 | 969 | 912 | 3,562 |
| EBITDA | 96 | 120 | -20 | 34 | 77 | 260 |
| EBITDA margin, % | 5.2 | 6.7 | 3.5 | 8.4 | 7.3 | |
| Operating income (EBIT) | 78 | 101 | -23 | 25 | 67 | 213 |
| Operating margin, % | 4.2 | 5.7 | 2.6 | 7.3 | 6.0 | |
| Operational cash flow | -41 | -32 | 82 | -77 | -15 | |
| Defence/Civil (% of sales) | 40/60 | 38/62 | 42/58 | 40/60 | 40/60 | |
| No. of FTE's | 2,405 | 2,365 | 2 | 2,381 |
Orders
Sales, income and margin
Cash flow
Large orders Orders exceeding MSEK 100 was 34% (15) of total order bookings in the period.
Market Sales related to markets outside Sweden was 43% (46) in the period.
Business units
Aerostructures, Avionics Systems, Combitech and the Venture portfolio.
BUSINESS UNIT SAAB KOCKUMS
| MSEK | Jan-Jun 2016 | Jan-Jun 2015 | Change, % | Q2 2016 | Q2 2015 | Full Year 2015 |
|---|---|---|---|---|---|---|
| Order bookings | 812 | 9,733 | -92 | 680 | 8,867 | 10,268 |
| Order backlog | 9,619 | 10,425 | - 8 |
9,928 | ||
| Sales | 1,121 | 815 | 38 | 489 | 476 | 1,847 |
| EBITDA | 76 | 196 | -61 | 33 | 133 | 262 |
| EBITDA margin, % | 6.8 | 24.0 | 6.7 | 27.9 | 14.2 | |
| Operating income (EBIT) | 59 | 179 | -67 | 25 | 124 | 228 |
| Operating margin, % | 5.3 | 22.0 | 5.1 | 26.1 | 12.3 | |
| Operational cash flow | 227 | 71 | -13 | 92 | 808 | |
| Defence/Civil (% of sales) | 100/0 | 100/0 | 100/0 | 100/0 | 100/0 | |
| No. of FTE's | 825 | 843 | - 2 |
803 |
Orders
Sales, income and margin
Cash flow
Large orders Orders exceeding MSEK 100 was 50% (95) of total order bookings in the period.
Market Sales related to markets outside Sweden was 6% (8) in the period.
Owners
| % of capital |
% of votes |
|
|---|---|---|
| Investor AB | 30.0 | 40.5 |
| Knut and Alice | ||
| Wallenberg | ||
| Foundation | 8.7 | 7.7 |
| Swedbank Robur | ||
| funds | 5.8 | 5.1 |
| AFA Insurance | 4.6 | 4.1 |
| Unionen | 2.7 | 2.4 |
| Handelsbanken funds | 2.1 | 1.8 |
| DFA funds | 1.5 | 1.4 |
| Fidelity funds | 1.5 | 1.3 |
| Lannebo funds | 1.1 | 1.0 |
| Gladiator | 0.9 | 0.8 |
Personnel
| 30 Jun 2016 | 31 Dec 2015 | |
|---|---|---|
| Number of | ||
| employees | 14,823 | 14,685 |
| FTE's | 14,721 | 14,519 |
Corporate
Acquisitions and divestments 2016
Share repurchase
Risks and uncertainties
Order for New Lightweight Torpedo system
Other significant events January-June 2016
Significant events after the conclusion of the period
ABOUT SAAB
Short facts
Vision
Mission
Business concept
ORGANISATION
REVENUE MODEL
SAAB'S STRATEGY
Profitable growth
Performance
Portfolio
People
FINANCIAL GOALS
Sales
Operating margin
Equity/assets ratio
Dividend
CONSOLIDATED INCOME STATEMENT
| MSEK | Note | Jan-Jun 2016 | Jan-Jun 2015 | Rolling 12 Months | Full Year 2015 |
|---|---|---|---|---|---|
| Sales | 3 | 13,854 | 11,329 | 29,711 | 27,186 |
| Cost of goods sold | -10,774 | -8,655 | -22,819 | -20,700 | |
| Gross income | 3,080 | 2,674 | 6,892 | 6,486 | |
| Gross margin, % | 22.2 | 23.6 | 23.2 | 23.9 | |
| Other operating income | 139 | 76 | 434 | 371 | |
| Marketing expenses | -1,039 | -1,032 | -2,068 | -2,061 | |
| Administrative expenses | -666 | -626 | -1,363 | -1,323 | |
| Research and development costs | -830 | -738 | -1,657 | -1,565 | |
| Other operating expenses | -39 | -10 | -77 | -48 | |
| Share in income of associated companies and joint ventures | -34 | 23 | -17 | 40 | |
| Operating income (EBIT) ¹⁾ | 3 | 611 | 367 | 2,144 | 1,900 |
| Operating margin, % | 4.4 | 3.2 | 7.2 | 7.0 | |
| Financial income | 41 | 73 | 137 | 169 | |
| Financial expenses | -119 | -106 | -351 | -338 | |
| Net financial items | -78 | -33 | -214 | -169 | |
| Income before taxes | 533 | 334 | 1,930 | 1,731 | |
| Taxes | -119 | -77 | -371 | -329 | |
| Net income for the period | 414 | 257 | 1,559 | 1,402 | |
| of which Parent Company's shareholders' interest | 396 | 235 | 1,523 | 1,362 | |
| of which non-controlling interest | 18 | 22 | 36 | 40 | |
| Earnings per share before dilution, SEK ²⁾ | 3.73 | 2.23 | 14.38 | 12.88 | |
| Earnings per share after dilution, SEK ³⁾ | 3.71 | 2.21 | 14.27 | 12.79 | |
| 1) Includes depreciation/amortisation and write-downs | -464 | -463 | -960 | -959 | |
| 2) Average number of shares before dilution | 106,043,264 | 105,588,578 | 105,942,148 | 105,714,805 | |
| 3) Average number of shares after dilution | 106,852,757 | 106,378,369 | 106,746,086 | 106,450,263 |
CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
| MSEK | Jan-Jun 2016 | Jan-Jun 2015 | Rolling 12 Months | Full Year 2015 |
|---|---|---|---|---|
| Net income for the period | 414 | 257 | 1,559 | 1,402 |
| Other comprehensive income/loss: | ||||
| Items that will not be reversed in the income statement: | ||||
| Revaluation of net pension obligations | -946 | 733 | -840 | 839 |
| Tax attributable to revaluation of net pension obligations | 208 | -161 | 186 | -183 |
| Total | -738 | 572 | -654 | 656 |
| Items that may be reversed in the income statement: | ||||
| Translation differences | 93 | 109 | -36 | -20 |
| Available-for-sale financial assets | - | 69 | -96 | -27 |
| Cash flow hedges | -35 | -23 | -32 | -20 |
| Tax attributable to cash flow hedges | - 2 |
1 | 8 | 11 |
| Total | 5 6 |
156 | -156 | -56 |
| Other comprehensive income/loss for the period | -682 | 728 | -810 | 600 |
| Net comprehensive income/loss for the period | -268 | 985 | 749 | 2,002 |
| of which Parent Company's shareholders' interest | -308 | 967 | 732 | 2,007 |
| of which non-controlling interest | 40 | 18 | 17 | - 5 |
CONSOLIDATED STATEMENT OF FINANCIAL POSITION
| MSEK | Note | 30 Jun 2016 | 31 Dec 2015 | 30 Jun 2015 |
|---|---|---|---|---|
| ASSETS | ||||
| Fixed assets: | ||||
| Intangible fixed assets | 5 | 6,743 | 6,476 | 6,299 |
| Tangible fixed assets | 4,517 | 4,472 | 4,315 | |
| Biological assets | 291 | 290 | 289 | |
| Investment properties | 34 | 34 | 33 | |
| Shares in associated companies and joint ventures | 646 | 602 | 460 | |
| Financial investments | 187 | 190 | 382 | |
| Long-term receivables | 11 | 457 | 444 | 212 |
| Deferred tax assets | 440 | 351 | 429 | |
| Total fixed assets | 13,315 | 12,859 | 12,419 | |
| Current assets: | ||||
| Inventories | 5,762 | 5,243 | 6,871 | |
| Derivatives | 827 | 1,058 | 846 | |
| Tax receivables | 286 | 106 | 186 | |
| Accounts receivable | 3,295 | 2,913 | 2,612 | |
| Other receivables | 5,684 | 8,102 | 4,905 | |
| Prepaid expenses and accrued income | 1,274 | 962 | 1,400 | |
| Short-term investments | 5,746 | 2,995 | 1,773 | |
| Liquid assets | 9 | 1,832 | 850 | 981 |
| Total current assets | 24,706 | 22,229 | 19,574 | |
| TOTAL ASSETS | 38,021 | 35,088 | 31,993 | |
| SHAREHOLDERS' EQUITY AND LIABILITIES | ||||
| Shareholders' equity: | ||||
| Parent Company's shareholders' interest | 12,023 | 12,851 | 11,786 | |
| Non-controlling interest | 88 | 61 | 100 | |
| Total shareholders' equity | 12,111 | 12,912 | 11,886 | |
| Long-term liabilities: | ||||
| Long-term interest-bearing liabilities | 6 | 5,593 | 4,872 | 2,949 |
| Other liabilities | 168 | 136 | 143 | |
| Provisions for pensions | 11 | 3,316 | 2,373 | 2,479 |
| Other provisions | 972 | 1,097 | 939 | |
| Deferred tax liabilities | 28 | 34 | 46 | |
| Total long-term liabilities | 10,077 | 8,512 | 6,556 | |
| Current liabilities: | ||||
| Short-term interest-bearing liabilities | 6 | 308 | 853 | 2,714 |
| Advance payments from customers | 3,560 | 1,098 | 978 | |
| Accounts payable | 2,277 | 2,340 | 1,760 | |
| Derivatives | 1,435 | 1,614 | 1,376 | |
| Tax liabilities | 31 | 37 | 40 | |
| Other liabilities | 770 | 725 | 629 | |
| Accrued expenses and deferred income | 7,065 | 6,549 | 5,565 | |
| Provisions | 387 | 448 | 489 | |
| Total current liabilities | 15,833 | 13,664 | 13,551 | |
| Total liabilities | 25,910 | 22,176 | 20,107 | |
| TOTAL SHAREHOLDERS' EQUITY AND LIABILITIES | 38,021 | 35,088 | 31,993 | |
CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
| MSEK | Capital stock |
Other capital contri butions |
Net result of cash flow hedges |
Translation reserve |
Available-for sale and revaluation reserve |
Retained earnings |
Total parent company's shareholders' interest |
Non controlling interest |
Total shareholders' equity |
|---|---|---|---|---|---|---|---|---|---|
| Opening balance, 1 January 2015 | 1,746 | 543 | -562 | 161 | 38 | 9,365 | 11,291 | 82 | 11,373 |
| Net comprehensive income/loss for the period January-June 2015 Transactions with shareholders: |
-18 | 109 | 69 | 807 | 967 | 18 | 985 | ||
| Share matching plan Dividend |
29 -501 |
29 -501 |
29 -501 |
||||||
| Closing balance, 30 June 2015 |
1,746 | 543 | -580 | 270 | 107 | 9,700 | 11,786 | 100 | 11,886 |
| Net comprehensive income/loss for the period July-December 2015 Transactions with shareholders: |
42 | -117 | -96 | 1,211 | 1,040 | -23 | 1,017 | ||
| Share matching plan Dividend |
37 | 37 | -10 | 37 -10 |
|||||
| Acquisition and sale of non-controlling interest |
-12 | -12 | -6 | -18 | |||||
| Closing balance, 31 December 2015 |
1,746 | 543 | -538 | 153 | 11 | 10,936 | 12,851 | 61 | 12,912 |
| Opening balance, 1 January 2016 | 1,746 | 543 | -538 | 153 | 11 | 10,936 | 12,851 | 61 | 12,912 |
| Net comprehensive income/loss for the period |
-56 | 90 | -342 | -308 | 40 | -268 | |||
| Transactions with shareholders: | |||||||||
| Share matching plan | 37 | 37 | 37 | ||||||
| Dividend Acquisition and sale of non-controlling |
-530 | -530 | -530 | ||||||
| interest | -27 | -27 | -13 | -40 | |||||
| Closing balance, 30 June 2016 |
1,746 | 543 | -594 | 243 | 11 | 10,074 | 12,023 | 88 | 12,111 |
CONSOLIDATED STATEMENT OF CASH FLOWS
| MSEK Note |
Jan-Jun 2016 | Jan-Jun 2015 | Full Year 2015 |
|---|---|---|---|
| Operating activities: | |||
| Income after financial items | 533 | 334 | 1,731 |
| Adjustments for items not affecting cash flows | 650 | 171 | 688 |
| Dividend from associated companies and joint ventures | 14 | - | 25 |
| Income tax paid | -189 | -154 | -266 |
| Cash flow from operating activities before changes in working capital | 1,008 | 351 | 2,178 |
| Cash flow from changes in working capital: | |||
| Increase(-)/Decrease(+) in inventories | -509 | -1,070 | 349 |
| Increase(-)/Decrease(+) in current receivables | 1,873 | -166 | -3,573 |
| Increase(+)/Decrease(-) in advance payments from customers | 2,453 | 121 | 284 |
| Increase(+)/Decrease(-) in other current liabilities | 80 | -562 | 1,426 |
| Increase(+)/Decrease(-) in provisions | -114 | -256 | -306 |
| Cash flow from operating activities | 4,791 | -1,582 | 358 |
| Investing activities: | |||
| Investments in intangible fixed assets | -64 | -41 | -70 |
| Capitalised development costs | -412 | -98 | -524 |
| Investments in tangible fixed assets | -301 | -350 | -799 |
| Sales and disposals of tangible fixed assets | 22 | 3 | 7 |
| Investments in and sale of short-term investments | -2,700 | -514 | -1,722 |
| Investments in financial assets | -97 | -74 | -368 |
| Sale of financial assets | 9 | 4 | 226 |
| Investments in operations, net effect on liquidity 10 |
- | - 4 |
-221 |
| Sale of subsidiaries, net effect on liquidity | 77 | - | 312 |
| Cash flow from investing activities | -3,466 | -1,074 | -3,159 |
| Financing activities: | |||
| Repayments of loans | -564 | - | -1,865 |
| Raising of loans | 732 | 2,837 | 4,758 |
| Dividend paid to Parent Company's shareholders | -530 | -501 | -501 |
| Dividend paid to non-controlling interest | - | - | -10 |
| Cash flow from financing activities | -362 | 2,336 | 2,382 |
| Cash flow for the period | 963 | -320 | -419 |
| Liquid assets at the beginning of the period | 850 | 1,284 | 1,284 |
| Exchange rate difference in liquid assets | 19 | 17 | -15 |
| Liquid assets at end of period 9 |
1,832 | 981 | 850 |
QUARTERLY CONSOLIDATED INCOME STATEMENT
| MSEK | Q2 2016 | Q1 2016 | Q4 2015 | Q3 2015 | Q2 2015 | Q1 2015 | Q4 2014 | Q3 2014 |
|---|---|---|---|---|---|---|---|---|
| Sales | 7,064 | 6,790 | 10,070 | 5,787 | 5,940 | 5,389 | 7,425 | 5,130 |
| Cost of goods sold | -5,495 | -5,279 | -7,540 | -4,505 | -4,582 | -4,073 | -5,574 | -3,800 |
| Gross income | 1,569 | 1,511 | 2,530 | 1,282 | 1,358 | 1,316 | 1,851 | 1,330 |
| Gross margin, % | 22.2 | 22.3 | 25.1 | 22.2 | 22.9 | 24.4 | 24.9 | 25.9 |
| Other operating income | 100 | 39 | 272 | 23 | 54 | 22 | 261 | 77 |
| Marketing expenses | -543 | -496 | -569 | -460 | -553 | -479 | -629 | -511 |
| Administrative expenses | -337 | -329 | -392 | -305 | -329 | -297 | -333 | -300 |
| Research and development costs | -436 | -394 | -481 | -346 | -380 | -358 | -416 | -322 |
| Other operating expenses Share of income in associated companies and joint |
-14 | -25 | -30 | -8 | -6 | -4 | 3 | -10 |
| ventures | -22 | -12 | 17 | - | 13 | 10 | 21 | -6 |
| Operating income (EBIT) ¹⁾ | 317 | 294 | 1,347 | 186 | 157 | 210 | 758 | 258 |
| Operating margin, % | 4.5 | 4.3 | 13.4 | 3.2 | 2.6 | 3.9 | 10.2 | 5.0 |
| Financial income | -9 | 50 | 132 | -36 | 46 | 27 | 52 | 19 |
| Financial expenses | -66 | -53 | -143 | -89 | 9 | -115 | -70 | -48 |
| Net financial items | -75 | -3 | -11 | -125 | 55 | -88 | -18 | -29 |
| Income before taxes | 242 | 291 | 1,336 | 61 | 212 | 122 | 740 | 229 |
| Taxes | -51 | -68 | -227 | -25 | -45 | -32 | -154 | -59 |
| Net income for the period | 191 | 223 | 1,109 | 36 | 167 | 90 | 586 | 170 |
| of which Parent Company's shareholders' interest | 183 | 213 | 1,101 | 26 | 151 | 84 | 579 | 166 |
| of which non-controlling interest | 8 | 10 | 8 | 10 | 16 | 6 | 7 | 4 |
| Earnings per share before dilution, SEK ²⁾ | 1.72 | 2.01 | 10.40 | 0.25 | 1.43 | 0.80 | 5.49 | 1.57 |
| Earnings per share after dilution, SEK ³⁾ | 1.71 | 1.99 | 10.32 | 0.24 | 1.42 | 0.79 | 5.45 | 1.55 |
| 1) Includes depreciation/amortisation and write-downs | -234 | -230 | -253 | -243 | -235 | -228 | -230 | -221 |
| of which depreciation of leasing aircraft | - | - | - | - | - | - | -1 | -2 |
| 2) Average number of shares before dilution | 106,094,093 | 105,992,435 | 105,900,182 | 105,781,884 | 105,643,700 | 105,533,455 | 105,438,516 | 106,060,673 |
| 3) Average number of shares after dilution | 106,912,764 | 106,853,562 | 106,688,771 | 106,529,247 | 106,442,012 | 106,402,040 | 106,239,161 | 106,888,805 |
QUARTERLY CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
| MSEK | Q2 2016 | Q1 2016 | Q4 2015 | Q3 2015 | Q2 2015 | Q1 2015 | Q4 2014 | Q3 2014 |
|---|---|---|---|---|---|---|---|---|
| Net income for the period | 191 | 223 | 1,109 | 3 6 |
167 | 9 0 |
586 | 170 |
| Other comprehensive income/loss: | ||||||||
| Items that will not be reversed in the income statement: | ||||||||
| Revaluation of net pension obligations | -433 | -513 | 339 | -233 | 1,257 | -524 | -173 | -324 |
| Tax attributable to revaluation of net pension obligations | 95 | 113 | -73 | 51 | -276 | 115 | 36 | 71 |
| Total | -338 | -400 | 266 | -182 | 981 | -409 | -137 | -253 |
| Items that may be reversed in the income statement: | ||||||||
| Translation differences | 134 | -41 | -66 | -63 | -156 | 265 | 174 | 169 |
| Net gain/loss on available-for-sale financial assets | - | - | -90 | - 6 |
- 3 |
72 | 10 | -77 |
| Net gain/loss on cash flow hedges | -179 | 144 | 190 | -187 | 56 | -79 | -315 | -517 |
| Tax attributable to net gain/loss on cash flow hedges | 34 | -36 | -39 | 49 | -14 | 15 | 67 | 114 |
| Total | -11 | 6 7 |
- 5 |
-207 | -117 | 273 | -64 | -311 |
| Other comprehensive income/loss for the period | -349 | -333 | 261 | -389 | 864 | -136 | -201 | -564 |
| Net comprehensive income/loss for the period | -158 | -110 | 1,370 | -353 | 1,031 | -46 | 385 | -394 |
| of which Parent Company's shareholders' interest | -181 | -127 | 1,375 | -335 | 1,024 | -57 | 381 | -398 |
| of which non-controlling interest | 23 | 17 | - 5 |
-18 | 7 | 11 | 4 | 4 |
KEY RATIOS BY QUARTER
| MSEK | Q2 2016 | Q1 2016 | Q4 2015 | Q3 2015 | Q2 2015 | Q1 2015 | Q4 2014 | Q3 2014 |
|---|---|---|---|---|---|---|---|---|
| Equity/assets ratio, (%) | 31.9 | 33.9 | 36.8 | 35.1 | 37.2 | 37.0 | 38.5 | 40.1 |
| Return on capital employed, % ³⁾ | 11.3 | 11.3 | 11.2 | 8.1 | 8.7 | 10.6 | 11.1 | 9.7 |
| Return on equity, % ³⁾ | 13.0 | 12.7 | 11.5 | 7.8 | 8.6 | 9.3 | 9.9 | 7.6 |
| Equity per share, SEK ¹⁾ ³⁾ | 113.25 | 120.17 | 121.28 | 108.36 | 111.48 | 106.54 | 107.02 | 103.41 |
| Free cash flow, MSEK ³⁾ | 1,096 | 2,955 | 869 | 487 | -1,141 | -941 | 1,006 | -710 |
| Free cash flow per share after dilution, SEK ²⁾ ³⁾ | 10.25 | 27.65 | 8.15 | 4.57 | -10.72 | -8.84 | 9.47 | -6.64 |
| 1) Number of shares excluding treasury shares | 106,160,381 106,027,804 105,957,065 105,843,298 105,720,470 105,566,929 105,499,980 105,377,052 | |||||||
| 2) Average number of shares after dilution | 106,912,764 106,853,562 106,688,771 106,529,247 106,442,012 106,402,040 106,239,161 106,888,805 |
3) For more information and explanations regarding the usage of these key ratios, please see saabgroup.com, investor, financial data, key ratios.
QUARTERLY INFORMATION PER OPERATING SEGMENT
| MSEK | Q2 2016 | Operating margin |
Q1 2016 | Operating margin |
Q4 2015 | Operating margin |
Q3 2015 | Operating margin |
|---|---|---|---|---|---|---|---|---|
| Sales | ||||||||
| Aeronautics | 1,739 | 1,622 | 2,114 | 1,686 | ||||
| Dynamics | 1,044 | 1,072 | 1,555 | 892 | ||||
| Surveillance | 2,051 | 1,801 | 2,613 | 1,458 | ||||
| Support and Services | 1,326 | 1,284 | 2,795 | 934 | ||||
| Industrial Products and Services | 969 | 873 | 1,022 | 762 | ||||
| Saab Kockums | 489 | 632 | 599 | 433 | ||||
| Internal sales | -554 | -494 | -628 | -378 | ||||
| Total | 7,064 | 6,790 | 10,070 | 5,787 | ||||
| Operating income/loss | ||||||||
| Aeronautics | 102 | 5.9% | 67 | 4.1% | 305 | 14.4% | 120 | 7.1% |
| Dynamics | 39 | 3.7% | 40 | 3.7% | 294 | 18.9% | 28 | 3.1% |
| Surveillance | 73 | 3.6% | 55 | 3.1% | 318 | 12.2% | 3 | 0.2% |
| Support and Services | 137 | 10.3% | 98 | 7.6% | 417 | 14.9% | -27 | -2.9% |
| Industrial Products and Services | 25 | 2.6% | 53 | 6.1% | 104 | 10.2% | 8 | 1.0% |
| Saab Kockums | 25 | 5.1% | 34 | 5.4% | -19 | -3.2% | 68 | 15.7% |
| Corporate | -84 | -53 | -72 | -14 | ||||
| Total | 317 | 4.5% | 294 | 4.3% | 1,347 | 13.4% | 186 | 3.2% |
| Operating | ||||
|---|---|---|---|---|
| MSEK | Q2 2015 | margin | Q1 2015 | margin |
| Sales | ||||
| Aeronautics | 1,364 | 1,098 | ||
| Dynamics | 794 | 768 | ||
| Surveillance | 1,712 | 1,522 | ||
| Support and Services | 1,183 | 1,100 | ||
| Industrial Products and Services | 912 | 866 | ||
| Saab Kockums | 476 | 339 | ||
| Internal sales | -501 | -304 | ||
| Total | 5,940 | 5,389 | ||
| Operating income/loss | ||||
| Aeronautics | 30 | 2.2% | 54 | 4.9% |
| Dynamics | -106 | -13.4% | -41 | -5.3% |
| Surveillance | -39 | -2.3% | 38 | 2.5% |
| Support and Services | 72 | 6.1% | 87 | 7.9% |
| Industrial Products and Services | 67 | 7.3% | 34 | 3.9% |
| Saab Kockums | 124 | 26.1% | 55 | 16.2% |
| Corporate | 9 | -17 | ||
| Total | 157 | 2.6% | 210 | 3.9% |
2015 has been restated according to the structural changes described in the annual report 2015, page 35.
MULTI-YEAR OVERVIEW
| MSEK | 2015 | 2014 | 2013 | 2012 | 2011 |
|---|---|---|---|---|---|
| Order bookings | 81,175 | 22,602 | 49,809 | 20,683 | 18,907 |
| Order backlog at 31 December | 113,834 | 60,128 | 59,870 | 34,151 | 37,172 |
| Sales | 27,186 | 23,527 | 23,750 | 24,010 | 23,498 |
| Sales in Sweden, % | 42 | 45 | 41 | 36 | 37 |
| Sales in Europe excluding Sweden, % | 18 | 19 | 20 | 21 | 20 |
| Sales in North America, % | 9 | 10 | 11 | 11 | 8 |
| Sales in Latin America, % | 6 | 2 | 2 | 1 | - |
| Sales in Rest of the world, % | 25 | 24 | 26 | 31 | 35 |
| Operating income (EBIT) | 1,900 | 1,659 | 1,345 | 2,050 | 2,941 |
| Operating margin, % | 7.0 | 7.1 | 5.7 | 8.5 | 12.5 |
| Depreciation/amortisation less depreciation/amortisation of lease aircraft | 959 | 864 | 1,022 | 1,136 | 1,147 |
| EBITDA | 2,859 | 2,523 | 2,367 | 3,186 | 4,088 |
| EBITDA margin, % | 10.5 | 10.7 | 10.0 | 13.3 | 17.4 |
| Income after financial items | 1,731 | 1,523 | 979 | 2,003 | 2,783 |
| Net income for the year | 1,402 | 1,168 | 742 | 1,560 | 2,217 |
| Total assets | 35,088 | 29,556 | 27,789 | 28,938 | 31,799 |
| Equity | 12,912 | 11,373 | 12,227 | 11,280 | 13,069 |
| Free cash flow ¹⁾ | -726 | -1,094 | -1,460 | -396 | 2,477 |
| Return on capital employed, % ¹⁾ | 11.2 | 11.1 | 9.1 | 14.6 | 22.2 |
| Return on equity, % ¹⁾ | 11.5 | 9.9 | 6.3 | 12.8 | 18.1 |
| Equity/assets ratio, % | 36.8 | 38.5 | 44.0 | 39.0 | 41.1 |
| Earnings per share before dilution, SEK ¹⁾ | 12.88 | 10.86 | 6.98 | 15.00 | 21.19 |
| Earnings per share after dilution, SEK ¹⁾ | 12.79 | 10.78 | 6.79 | 14.52 | 20.38 |
| Dividend per share, SEK | 5.00 | 4.75 | 4.50 | 4.50 | 4.50 |
| Equity per share, SEK ¹⁾ | 121.28 | 107.02 | 114.04 | 105.43 | 122.94 |
| Number of employees at year-end | 14,685 | 14,716 | 14,140 | 13,968 | 13,068 |
| Number of shares excluding treasury shares as of 31 December | 105,957,065 | 105,499,980 | 106,414,144 | 105,930,829 | 105,331,958 |
| Average number of shares before dilution | 105,714,805 | 106,125,666 | 106,125,107 | 105,632,911 | 104,982,315 |
| Average number of shares after dilution | 106,450,263 | 106,916,255 | 109,150,344 | 109,150,344 | 109,150,344 |
1) For more information and explanations regarding the usage of these key ratios, please see saabgroup.com, investor, financial data, key ratios.
2013 has been restated according to the changed accounting principles for joint arrangements (IFRS 11). 2012 has been restated according to the changed accounting principles for pensions (IAS 19). Financials for 2011 are not restated.
KEY RATIOS AND GOALS
| Long-term target | Jan-Jun 2016 | Jan-Jun 2015 | Full Year 2015 | |
|---|---|---|---|---|
| Organic sales growth, % | 5 | 23 | - 6 |
11 |
| Operating margin, % | 10 | 4.4 | 3.2 | 7.0 |
| Equity/assets ratio, % | 30 | 31.9 | 37.2 | 36.8 |
PARENT COMPANY INCOME STATEMENT
| MSEK | Jan-Jun 2016 | Jan-Jun 2015 | Full Year 2015 |
|---|---|---|---|
| Sales | 8,855 | 7,284 | 18,022 |
| Cost of goods sold | -7,123 | -5,719 | -14,209 |
| Gross income | 1,732 | 1,565 | 3,813 |
| Gross margin, % | 19.6 | 21.5 | 21.2 |
| Operating income and expenses | -1,952 | -1,568 | -3,605 |
| Operating income (EBIT) | -220 | - 3 |
208 |
| Operating margin, % | -2.5 | -0.0 | 1.2 |
| Financial income and expenses | -43 | 52 | 68 |
| Income after financial items | -263 | 4 9 |
276 |
| Appropriations | - | - | -160 |
| Income before taxes | -263 | 4 9 |
116 |
| Taxes | 24 | -46 | -153 |
| Net income for the period | -239 | 3 | -37 |
Parent Company
PARENT COMPANY BALANCE SHEET
| MSEK Note |
30 Jun 2016 | 31 Dec 2015 | 30 Jun 2015 |
|---|---|---|---|
| ASSETS | |||
| Fixed assets: | |||
| Intangible fixed assets | 692 | 803 | 975 |
| Tangible fixed assets | 2,904 | 2,882 | 2,714 |
| Financial fixed assets | 7,623 | 7,474 | 7,759 |
| Total fixed assets | 11,219 | 11,159 | 11,448 |
| Current assets: | |||
| Inventories | 4,012 | 3,668 | 5,301 |
| Current receivables | 8,655 | 10,133 | 8,448 |
| Short term investments | 5,699 | 2,994 | 1,773 |
| Liquid assets | 1,212 | 211 | 337 |
| Total current assets | 19,578 | 17,006 | 15,859 |
| TOTAL ASSETS | 30,797 | 28,165 | 27,307 |
| SHAREHOLDERS' EQUITY AND LIABILITIES | |||
| Equity: | |||
| Restricted equity | 2,977 | 2,977 | 2,983 |
| Unrestricted equity | 4,288 | 5,020 | 5,016 |
| Total shareholders' equity | 7,265 | 7,997 | 7,999 |
| Untaxed reserves, provisions and liabilities: | |||
| Untaxed reserves | 2,139 | 2,139 | 1,979 |
| Provisions | 852 | 755 | 593 |
| Liabilities 6 |
20,541 | 17,274 | 16,736 |
| Total untaxed reserves, provisions and liabilities | 23,532 | 20,168 | 19,308 |
| TOTAL SHAREHOLDERS' EQUITY AND LIABILITIES | 30,797 | 28,165 | 27,307 |
Liquidity, financing, capital expenditures and number of employees
NOTES TO THE FINANCIAL STATEMENTS
NOTE 1 Corporate information
NOTE 2 Accounting principles
NOTE 3 Segment reporting
Aeronautics
Dynamics
Surveillance
Support and Services
Industrial Products and Services
Saab Kockums
Order bookings per operating segment
| Jan-Jun | Jan-Jun | Change, | Q2 | Q2 Full Year | ||
|---|---|---|---|---|---|---|
| MSEK | 2016 | 2015 | % | 2016 | 2015 | 2015 |
| Aeronautics | 493 | 661 | -25 | 199 | 457 | 39,349 |
| Dynamics | 4,008 | 3,187 | 26 | 2,121 | 2,014 | 5,273 |
| Surveillance | 2,911 | 4,041 | -28 | 1,724 | 2,318 | 15,456 |
| Support and Services Industrial Products and |
2,230 | 1,277 | 75 | 1,227 | 708 | 10,557 |
| Services | 2,055 | 1,760 | 17 | 1,302 | 726 | 3,632 |
| Saab Kockums | 812 | 9,733 | -92 | 680 | 8,867 | 10,268 |
| Internal | -1,047 | -1,663 | -405 | -894 | -3,360 | |
| Total | 11,462 | 18,996 | -40 | 6,848 14,196 | 81,175 |
Order bookings per region
| MSEK | Jan-Jun 2016 Jan-Jun 2015 | Change, % | |
|---|---|---|---|
| Sweden | 4,695 | 12,194 | -61 |
| Rest of Europe | 2,164 | 2,805 | -23 |
| North America | 629 | 933 | -33 |
| Latin America | -89 | 24 | -471 |
| Asia | 3,427 | 2,534 | 35 |
| Africa | 271 | 202 | 34 |
| Australia, etc. | 365 | 304 | 20 |
| Total | 11,462 | 18,996 | -40 |
Order backlog per operating segment
| MSEK | 30 Jun 2016 | 31 Dec 2015 | 30 Jun 2015 |
|---|---|---|---|
| Aeronautics | 56,607 | 59,476 | 24,587 |
| Dynamics | 8,159 | 6,284 | 6,679 |
| Surveillance | 16,856 | 17,707 | 10,600 |
| Support and Services | 13,063 | 13,393 | 7,889 |
| Industrial Products and Services | 9,806 | 9,587 | 9,517 |
| Saab Kockums | 9,619 | 9,928 | 10,425 |
| Internal | -2,517 | -2,541 | -1,844 |
| Total | 111,593 | 113,834 | 67,853 |
NOTE 3 Continued
| Order backlog per region MSEK |
30 Jun 2016 | 31 Dec 2015 | 30 Jun 2015 |
|---|---|---|---|
| Sweden | 40,198 | 41,276 | 42,903 |
| Rest of Europe | 10,522 | 10,688 | 10,602 |
| North America | 4,995 | 5,699 | 5,502 |
| Latin America | 39,800 | 40,732 | 656 |
| Asia | 14,550 | 13,679 | 6,279 |
| Africa | 771 | 886 | 961 |
| Australia etc. | 757 | 874 | 950 |
| Total | 111,593 | 113,834 | 67,853 |
| Significant orders received (approx. values MSEK) |
Country | Order value |
|---|---|---|
| New Lightweight Torpedo system | Sweden | 1,533 |
| Ammunition for the Carl-Gustaf man-portable weapon | ||
| system | 1,443 | |
| Airborne Early Warning and Control (AEW&C) | 1,105 |
Sales per operating segment
| MSEK | Jan-Jun 2016 | Jan-Jun 2015 | Change, % | Q2 2016 | Q2 2015 Rolling 12 Months | Full Year 2015 | |
|---|---|---|---|---|---|---|---|
| Aeronautics | 3,361 | 2,462 | 37 | 1,739 | 1,364 | 7,161 | 6,262 |
| of which external sales | 3,163 | 2,320 | 36 | 1,633 | 1,228 | 6,777 | 5,934 |
| of which internal sales | 198 | 142 | 39 | 106 | 136 | 384 | 328 |
| Dynamics | 2,116 | 1,562 | 35 | 1,044 | 794 | 4,563 | 4,009 |
| of which external sales | 2,067 | 1,486 | 39 | 1,021 | 762 | 4,465 | 3,884 |
| of which internal sales | 49 | 76 | -36 | 23 | 32 | 98 | 125 |
| Surveillance | 3,852 | 3,234 | 19 | 2,051 | 1,712 | 7,923 | 7,305 |
| of which external sales | 3,730 | 3,130 | 19 | 1,990 | 1,653 | 7,631 | 7,031 |
| of which internal sales | 122 | 104 | 17 | 61 | 59 | 292 | 274 |
| Support and Services | 2,610 | 2,283 | 14 | 1,326 | 1,183 | 6,339 | 6,012 |
| of which external sales | 2,494 | 2,198 | 13 | 1,280 | 1,133 | 6,108 | 5,812 |
| of which internal sales | 116 | 85 | 36 | 46 | 50 | 231 | 200 |
| Industrial Products and Services | 1,842 | 1,778 | 4 | 969 | 912 | 3,626 | 3,562 |
| of which external sales | 1,270 | 1,341 | - 5 |
651 | 671 | 2,542 | 2,613 |
| of which internal sales | 572 | 437 | 31 | 318 | 241 | 1,084 | 949 |
| Saab Kockums | 1,121 | 815 | 38 | 489 | 476 | 2,153 | 1,847 |
| of which external sales | 1,119 | 814 | 37 | 488 | 475 | 2,150 | 1,845 |
| of which internal sales | 2 | 1 | - | 1 | 1 | 3 | 2 |
| Corporate/eliminations | -1,048 | -805 | -554 | -501 | -2,054 | -1,811 | |
| of which external sales | 11 | 40 | 1 | 18 | 37 | 66 | |
| of which internal sales | -1,059 | -845 | -555 | -519 | -2,091 | -1,877 | |
| Total | 13,854 | 11,329 | 22 | 7,064 | 5,940 | 29,711 | 27,186 |
| MSEK | Jan-Jun 2016 |
% of sales |
Jan-Jun 2015 |
% of sales |
Full Year 2015 |
% of sales |
|---|---|---|---|---|---|---|
| Sweden | 5,945 | 43 | 5,595 | 49 | 11,399 | 42 |
| Rest of Europe | 2,294 | 17 | 2,193 | 19 | 4,933 | 18 |
| North America | 1,366 | 10 | 1,102 | 10 | 2,477 | 9 |
| Latin America | 848 | 6 | 196 | 2 | 1,584 | 6 |
| Asia | 2,683 | 19 | 1,541 | 14 | 5,370 | 20 |
| Africa | 218 | 2 | 229 | 2 | 541 | 2 |
| Australia, etc. | 500 | 4 | 473 | 4 | 882 | 3 |
| Total | 13,854 | 100 | 11,329 | 100 | 27,186 | 100 |
Sales per region Information on large customers
Seasonal variation
Operating income per operating segment
| MSEK | Jan-Jun 2016 |
% of sales |
Jan-Jun 2015 |
% of sales |
12 Months | Rolling Full Year 2015 |
|---|---|---|---|---|---|---|
| Aeronautics | 169 | 5.0 | 84 | 3.4 | 594 | 509 |
| Dynamics | 79 | 3.7 | -147 | -9.4 | 401 | 175 |
| Surveillance | 128 | 3.3 | -1 | - | 449 | 320 |
| Support and Services | 235 | 9.0 | 159 | 7.0 | 625 | 549 |
| Industrial Products and | ||||||
| Services | 78 | 4.2 | 101 | 5.7 | 190 | 213 |
| Saab Kockums | 59 | 5.3 | 179 | 22.0 | 108 | 228 |
| The operating segments' operating |
||||||
| income | 748 | 5.4 | 375 | 3.3 | 2,367 | 1,994 |
| Corporate | -137 | -8 | -223 | -94 | ||
| Total | 611 | 4.4 | 367 | 3.2 | 2,144 | 1,900 |
Depreciation/amortisation and write-downs per operating segment
| Jan-Jun Jan-Jun | Change, | Q2 | Q2 | Rolling Full Year | |||
|---|---|---|---|---|---|---|---|
| MSEK | 2016 | 2015 | % | 2016 | 2015 12 Months | 2015 | |
| Aeronautics | 19 | 20 | -5 | 10 | 10 | 38 | 39 |
| Dynamics | 34 | 34 | - | 17 | 15 | 74 | 74 |
| Surveillance | 248 | 248 | - | 126 | 126 | 500 | 500 |
| Support and Services Industrial Products |
8 | 10 | -20 | 3 | 5 | 19 | 21 |
| and Services | 18 | 19 | -5 | 9 | 10 | 46 | 47 |
| Saab Kockums | 17 | 17 | - | 8 | 9 | 34 | 34 |
| Corporate | 120 | 115 | 4 | 61 | 60 | 249 | 244 |
| Total | 464 | 463 | 0 | 234 | 235 | 960 | 959 |
Operational cash flow per operating segment
| Jan-Jun Jan-Jun | Q2 | Q2 | Rolling Full Year | |||
|---|---|---|---|---|---|---|
| MSEK | 2016 | 2015 | 2016 | 2015 12 Months | 2015 | |
| Aeronautics | 1,120 | -159 | -391 | -205 | 647 | -632 |
| Dynamics | 138 | -155 | 245 | -127 | 192 | -101 |
| Surveillance | 1,955 | -326 | 389 | -324 | 2,232 | -49 |
| Support and Services | 1,714 | -248 | 445 | -28 | 1,325 | -637 |
| Industrial Products and | ||||||
| Services | -41 | -32 | 82 | -77 | -24 | -15 |
| Saab Kockums | 227 | 71 | -13 | 92 | 964 | 808 |
| Corporate | -920 | -957 | 380 | -332 | 163 | 126 |
| Total | 4,193 | -1,806 | 1,137 -1,001 | 5,499 | -500 |
Capital employed per operating segment
| MSEK | 30 Jun 2016 | 31 Dec 2015 | 30 Jun 2015 |
|---|---|---|---|
| Aeronautics | 1,894 | 2,186 | 1,903 |
| Dynamics | 3,065 | 3,243 | 2,920 |
| Surveillance | 7,048 | 7,445 | 7,475 |
| Support and Services | 2,375 | 3,389 | 2,792 |
| Industrial Products and Services | 2,164 | 2,028 | 1,753 |
| Saab Kockums | 699 | 647 | 599 |
| Corporate | 3,479 | 1,641 | 2,116 |
| Total | 20,724 | 20,579 | 19,558 |
Full time equivalents (FTE's) per operating segment Number at end of the period 30 Jun 2016 31 Dec 2015 30 Jun 2015
| Aeronautics | 2,809 | 2,723 | 2,677 |
|---|---|---|---|
| Dynamics | 2,071 | 2,041 | 2,028 |
| Surveillance | 3,627 | 3,563 | 3,606 |
| Support and Services | 2,163 | 2,185 | 2,194 |
| Industrial Products and Services | 2,405 | 2,381 | 2,365 |
| Saab Kockums | 825 | 803 | 843 |
| Corporate | 821 | 823 | 836 |
| Total | 14,721 | 14,519 | 14,549 |
NOTE 4 Dividend to Parent Company's shareholders
NOTE 5 Intangible fixed assets
| MSEK | 30 Jun 2016 | 31 Dec 2015 | 30 Jun 2015 |
|---|---|---|---|
| Goodwill | 5,069 | 5,045 | 5,061 |
| Capitalised development costs | 1,415 | 1,157 | 892 |
| Other intangible assets | 259 | 274 | 346 |
| Total | 6,743 | 6,476 | 6,299 |
NOTE 6 Net liquidity/debt
| MSEK | 30 Jun 2016 | 31 Dec 2015 | 30 Jun 2015 |
|---|---|---|---|
| Assets: | |||
| Liquid assets | 1,832 | 850 | 981 |
| Short-term investments | 5,746 | 2,995 | 1,773 |
| Total liquid investments | 7,578 | 3,845 | 2,754 |
| Short-term interest-bearing receivables | 47 | 48 | 22 |
| Long-term interest-bearing receivables Long-term receivables attributable to |
396 | 367 | 103 |
| pensions | 49 | 49 | 59 |
| Long-term interest-bearing financial | |||
| investments | 139 | 141 | 142 |
| Total interest-bearing assets | 8,209 | 4,450 | 3,080 |
| Liabilities: | |||
| Liabilities to credit institutions Liabilities to associated companies and |
5,093 | 4,762 | 4,845 |
| joint ventures | 218 | 251 | 234 |
| Other interest-bearing liabilities | 590 | 712 | 584 |
| Provisions for pensions ¹⁾ | 2,713 | 1,942 | 2,009 |
| Total interest-bearing liabilities and | |||
| provisions for pensions | 8,614 | 7,667 | 7,672 |
| Net liquidity (+) / net debt (-) | -405 | -3,217 | -4,592 |
1) Excluding provisions for pensions attributable to special employers' contribution.
Committed credit lines
| MSEK | Facilities | Drawings | Available |
|---|---|---|---|
| Revolving credit facility (Maturity 2021) | 6,000 | - | 6,000 |
| Overdraft facility (Maturity 2017) | 96 | 1 | 95 |
| Total | 6,096 | 1 | 6,095 |
| Parent Company MSEK |
30 Jun 2016 31 Dec 2015 | 30 Jun 2015 | |
| Long-term liabilities to credit institutions | 5,092 | 4,360 | 2,425 |
| Short-term liabilities to credit institutions | 1 | 402 | 2,420 |
| Total | 5,093 | 4,762 | 4,845 |
NOTE 7 Capital employed
| MSEK | 30 Jun 2016 | 31 Dec 2015 | 30 Jun 2015 |
|---|---|---|---|
| Total assets | 38,021 | 35,088 | 31,993 |
| Less non-interest bearing liabilities | 17,297 | 14,509 | 12,435 |
| Return on capital capital employed | 20,724 | 20,579 | 19,558 |
NOTE 8 Financial instruments
Classification and categorisation of financial assets and liabilities ¹⁾
| Carrying amount | 30 Jun 2016 |
31 Dec 2015 |
|---|---|---|
| Financial assets: | ||
| Financial investments at fair value through profit and loss | 48 | 49 |
| Financial investments held to maturity ²⁾ | 139 | 141 |
| Long-term receivables | 457 | 444 |
| Derivatives identified as hedges | 786 | 972 |
| Derrivatives at fair value through profit and loss for trading | 41 | 86 |
| Accounts receivable and other receivables | 9,520 | 11,540 |
| Short-term investments at fair value | 5,746 | 2,995 |
| Liquid assets | 1,832 | 850 |
| Total financial assets | 18,569 | 17,077 |
| Financial liabilities: | ||
| Interest-bearing liabilities ³⁾ | 5,901 | 5,725 |
| Derivatives identified as hedges | 1,389 | 1,561 |
| Derrivatives at fair value through profit and loss for trading | 46 | 53 |
| Other liabilities | 5,810 | 5,486 |
| Total financial liabilities | 13,146 | 12,825 |
¹⁾ Derivatives with positive values are recognised as assets and derivatives with negative values are recognised as liabilities. Derivatives with a legal right of offset amount to MSEK 702.
²⁾ Fair value 2016 Jun: MSEK 141; 2015 Dec: MSEK 142.
³⁾ Fair value 2016 Jun: MSEK 5,908; 2015 Dec: MSEK 5,749.
Valuation methods for financial assets and liabilities
Level 1
Level 2
Level 3
Assets at fair value
| MSEK | 30 Jun 2016 | Level 1 | Level 2 | Level 3 |
|---|---|---|---|---|
| Bonds and interest-bearing | ||||
| securities | 5,746 | 5,746 | - | - |
| Forward exchange contracts | 788 | - | 788 | - |
| Currency options | 12 | - | 12 | - |
| Cross currency basis swaps | 21 | - | 21 | - |
| Electricity derivatives | 6 | 6 | - | - |
| Shares and participations | 48 | - | - | 48 |
| Total | 6,621 | 5,752 | 821 | 48 |
| Liabilities at fair value | ||||
| MSEK | ||||
| 30 Jun 2016 | Level 1 | Level 2 | Level 3 | |
| Forward exchange contracts | 1,258 | - | 1,258 | - |
| Currency options | 5 | - | 5 | - |
| Interest rate swaps | 159 | - | 159 | - |
Electricity derivatives 12 12 - - Total 1,435 12 1,423 -
NOTE 9 Supplemental information on Statement of cash flows
| Liquid assets | Free cash flow vs. statement of cash flows | ||||
|---|---|---|---|---|---|
| MSEK | 30 Jun 2016 | 31 Dec 2015 | 30 Jun 2015 | ||
| The following components are included in liquid assets: |
|||||
| Cash and bank balances Bank deposits |
1,232 600 |
850 - |
981 - |
Investing activities – interest bearing: |
|
| Total according to balance sheet | 1,832 | 850 | 981 | Other financial investments and | |
| Total according to statement of cash flows |
1,832 | 850 | 981 | Financing activities: |
| MSEK | Jan-Jun 2016 |
Jan-Jun 2015 |
Q2 2016 |
2015 | Q2 Full Year 2015 |
|---|---|---|---|---|---|
| Free cash flow Investing activities – interest bearing: |
4,051 | -2,082 | 1,096 | -1,141 | -726 |
| Short-term investments Other financial investments and |
-2,700 | -514 | -194 | -994 | -1,722 |
| receivables | -26 | -60 | -19 | -54 | -353 |
| Financing activities: | |||||
| Repayments of loans | -564 | - | -210 | - | -1,865 |
| Raising of loans | 732 | 2,837 | 111 | 2,829 | 4,758 |
| Dividend paid to the Parent | |||||
| Company's shareholders | -530 | -501 | -530 | -501 | -501 |
| Dividend paid to non-controlling interest |
- | - | - | - | -10 |
| Cash flow for the period | 963 | -320 | 254 | 139 | -419 |
Free cash flow
| MSEK | Total Group Jan-Jun 2016 |
Total Group Jan-Jun 2015 |
Q2 2016 | Q2 2015 | Total Group Full year 2015 |
|---|---|---|---|---|---|
| Cash flow from operating activities before changes in working capital, excluding taxes and other financial items |
1,227 | 613 | 632 | 273 | 2,706 |
| Cash flow from changes in working capital: | |||||
| Inventories | -509 | -1,070 | -196 | -462 | 349 |
| Current receivables | 1,873 | -166 | 878 | -488 | -3,573 |
| Advance payments from customers | 2,453 | 121 | -289 | 206 | 284 |
| Other current liabilities | 80 | -562 | 591 | -171 | 1,426 |
| Provisions | -114 | -256 | -41 | -98 | -306 |
| Change in working capital | 3,783 | -1,933 | 943 | -1,013 | -1,820 |
| Cash flow from operating activities excluding taxes and other financial items | 5,010 | -1,320 | 1,575 | -740 | 886 |
| Investing activities: | |||||
| Investments in intangible fixed assets | -476 | -139 | -304 | -64 | -594 |
| Investments in tangible fixed assets | -301 | -350 | -156 | -200 | -799 |
| Sales and disposals of tangible fixed assets | 22 | 3 | 22 | 3 | 7 |
| Investments in financial fixed assets | -62 | - | - | - | - |
| Cash flow from investing activities ¹⁾ | -817 | -486 | -438 | -261 | -1,386 |
| Operational cash flow | 4,193 | -1,806 | 1,137 | -1,001 | -500 |
| Taxes and other financial items | -219 | -262 | -118 | -129 | -528 |
| Sale of and investments in shares etc. | - | -10 | - | - 7 |
211 |
| Acquisitions of operations | - | - 4 |
- | - 4 |
-221 |
| Sale of subsidiaries | 77 | - | 77 | - | 312 |
| Free cash flow | 4,051 | -2,082 | 1,096 | -1,141 | -726 |
1) Cash flow from investing activities excluding change in short-term investments and other interest-bearing financial assets and
excluding sale of and investment in financial assets, investments in operations and sale of subsidiaries. If investments in and sale of
financial fixed assets are considered to be of operating nature, the item is included in investing activities.
NOTE 11 Defined-benefit plans
Pension obligation according to IAS 19
| MSEK | 30 Jun 2016 | 30 Jun 2015 |
|---|---|---|
| Defined-benefit obligation | 8,494 | 7,814 |
| Special employers' contribution | 603 | 470 |
| Less plan assets | 5,830 | 5,864 |
| Total provisions for pensions | 3,267 | 2,420 |
| of which reported as long-term receivable | 49 | 59 |
NOTE 12 Contingent liabilities
NOTE 13 Transactions with related parties
NOTE 14 Definitions
Capital employed
Earnings per share
EBITDA
EBITDA margin
Effective tax rate
Equity/assets ratio
Equity per share
Free cash flow
Free cash flow per share
Gross margin
Net investments
Net liquidity/net debt
Operating margin
Operational cash flow
Order backlog
Order bookings
Organic sales growth
Return on capital employed
Return on equity
GLOSSARY
EKN
FMV
FRN
FTE
IAS
IFRS
MTN
SAL
REVIEW REPORT
Introduction
Scope of Review Conclusion
Stockholm 21 July 2016 PricewaterhouseCoopers AB
Bo Hjalmarsson 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 (CET) on 21 July 2016.
MEDIA: Saab press center ph +46 734 18 00 18 Sebastian Carlsson, Press Officer ph +46 734 18 71 62
FINANCIAL MARKET: Ann-Sofi Jönsson, Head of Investor Relations ph +46 734 18 72 14
Press and financial analyst conference 21 July 2016 at 10.00 (CET) Grand Hôtel, Venue: New York, Blasieholmshamnen 8, Stockholm
Contact Marie Bergström to register and more information, ph +46 8 463 02 45
You are welcome to participate on site at Grand Hôtel, watch the live webcast or dial in to the conference call. It is possible to post questions also over the web and conference call.
Live webcast: saab-interimreport.creo.se/160421
Conference call: Please, dial in using one of the numbers below. UK: +44 20 300 89 813 US: +1 855 753 2235 SE: +46 8 566 427 00
The interim report, the presentation material and the webcast will be available on saabgroup.com.
CONTACT CALENDAR
INTERIM REPORT JANUARY–SEPTEMBER 2016 PUBLISHED 25 OCTOBER 2016
YEAR-END REPORT 2016 PUBLISHED 15 FEBRUARY 2017
INTERIM REPORT JANUARY–MARCH 2017 PUBLISHED 26 APRIL 2017
INTERIM REPORT JANUARY–JUNE 2017 PUBLISHED 20 JULY 2017
INTERIM REPORT JANUARY–SEPTEMBER 2017 PUBLISHED 24 OCTOBER 2017