Annual Report • Feb 1, 2017
Annual Report
Open in ViewerOpens in native device viewer
CEO'S COMMENT: "We had a strong fourth quarter with order growth, margin expansion, increased earnings and a strong cash fl ow. I am very pleased to see our plans being realized", says Björn Rosengren, President and CEO of Sandvik.
"We achieved organic growth of 8% in order intake supporting future revenues - due to improved demand in Sandvik Mining and Rock Technology as well as in the shortercycle business Sandvik Machining Solutions. While organic revenues remained stable, the structural improvements we have implemented over some time supported the adjusted margin improvement to 15.0% (11.1). Consequently, adjusted operating profi t increased by 42% in total, or 24% excluding the positive currency impact."
"Cash fl ow was strong at 4.4 billion SEK, supported by earnings growth as well as the reduction of net working capital, which was reported at six year low level of 25% in relation to revenues. The balance sheet strengthened with the ratio for net debt to equity reaching 0.7 (1.0)"
"Two out of three business areas as well as Other Operations reported positive organic order growth. Sandvik Materials Technology being the exception due to tough comparable that included a major order received in the year-earlier quarter. Order intake was stable to positive in all the three major geographical regions, with Asia making the most progress supported by a signifi cant improvement in China."
"We have previously communicated the intention to divest the Mining Systems operations during the quarter. I am disappointed that we have not closed the transaction as planned, however all conditions for closure have not been met. We are now proceeding with alternative solutions for the Mining Systems business."
"The year of 2016 was an eventful 12 months as we made several changes to become leaner and faster to respond to changes in customer requirements. Accountability was increased as we moved responsibility for operational decisions deeper in to the operations. The decentralized business model combined with an improved process for performance reviews enhanced transparency. The ambition is that the pace and accuracy of Sandvik's decision-making going forward will be increased as a result of higher accountability and transparency. The market situation improved as the year progressed, particularly in the mining industry. The energy segment stabilized albeit at a low level.
"The Board of Directors proposes a dividend of 2.75 SEK (2.50) per share. This would represent a year-on-year increase of 10%,while still safeguarding a strengthening of the balance sheet in the long term. It represents 63% (140) of reported earnings per share for the Sandvik Group."
| FINANCIAL OVERVIEW, MSEK | Q4 2015 | Q4 2016 | CHANGE % | Q1-4 2015 | Q1-4 2016 | CHANGE % |
|---|---|---|---|---|---|---|
| Continuing operations | ||||||
| Order intake1) | 19 531 | 21 993 | +8 | 83 597 | 81 861 | -1 |
| Revenues 1) | 20 940 | 21 817 | -0 | 85 845 | 81 553 | -4 |
| Gross profi t | 7 112 | 8 587 | +21 | 30 606 | 31 671 | +3 |
| % of revenues | 34.0 | 39.4 | 35.7 | 38.8 | ||
| Operating profi t | 770 | 3 277 | N/M | 7 271 | 11 018 | +52 |
| % of revenues | 3.7 | 15.0 | 8.5 | 13.5 | ||
| Adjusted operating profi t 2) | 2 315 | 3 277 | +42 | 10 593 | 11 018 | +4 |
| % of revenues 2) | 11.1 | 15.0 | 12.3 | 13.5 | ||
| Profi t after fi nancial items | 266 | 2 860 | N/M | 5 308 | 9 366 | +76 |
| % of revenues | 1.3 | 13.1 | 6.2 | 11.5 | ||
| Profi t for the period | -178 | 2 100 | N/M | 3 443 | 6 838 | +99 |
| % of revenues | -0.9 | 9.6 | 4.0 | 8.4 | ||
| of which shareholders' interest | -147 | 2 111 | N/M | 3 496 | 6 878 | +97 |
| Earnings per share, SEK 3) | -0.12 | 1.68 | N/M | 2.79 | 5.48 | +96 |
| Return on capital employed, % 4) | 4.3 | 17.1 | 9.5 | 14.7 | ||
| Cash fl ow from operations | +3 404 | +4 363 | +28 | +12 793 | +12 542 | -2 |
| Net working capital, % 4) | 27 | 25 | 28 | 27 | ||
| Discontinued operations | ||||||
| Profi t for the period | 7 | -255 | N/M | -1 249 | -1 370 | -10 |
| Earnings per share, SEK 3) | 0.01 | -0.20 | N/M | -1.00 | -1.09 | -10 |
| Group Total | ||||||
| Profi t for the period | -171 | 1 845 | N/M | 2 194 | 5 468 | N/M |
| Earnings per share, SEK 3) | -0.11 | 1.48 | N/M | 1.79 | 4.39 | N/M |
1) Change from the preceding year at fixed exchange rates for comparable units.
2) Operating profit adjusted for items affecting comparability of -1.5 billion SEK for
the fourth quarter of 2015, and -3.3 billion SEK for the full year of 2015.
3) Basic and diluted earnings per share 4) Quarter is quarterly annualized and yearly is based on four quarter average Tables and calculations do not always agree exactly with the totals due to rounding Comparisons refer to the year-earlier period, unless stated otherwise For definitions see home.sandvik
N/M = non meaningful
| Q4 | ORDER INTAKE | REVENUES |
|---|---|---|
| Price/volume, % | +8 | -0 |
| Structure, % | 0 | 0 |
| Currency, % | +5 | +4 |
| TOTAL, % | +13 | +4 |
In the fourth quarter, order intake improved 8% year on year, at fi xed exchange rates for comparable units, yielding a book-to-bill of 101%. Customer activity was stable or improved in all three major geographical regions with double-digit order growth in both North America and Asia, where China outgrew the region as a whole. The positive development
was strongest in Sandvik Mining and Rock Technology where orders increased organically by 19%. Sandvik Machining Solutions improved by 3%. Sandvik Materials Technology declined by -4%, as growth rates were impacted by diffi cult comparable in the year-earlier period when a major order was received.
Demand in the mining industry increased both for equipment, as customers placed replacement orders, as well as for the aftermarket business. In addition, customer activity increased in the general engineering and aerospace segments, supported by progress in Europe and Asia. Demand in the automotive segment declined, as positive development in Asia failed to off set the negative development in Europe and North America. Customer activity in the energy segment remained stable compared with the year-earlier period.
Changed exchange rates had a positive impact of 5% on order intake and 4% on revenues.
Underlying costs for sales and administration were reduced by -9% year on year to 4,477 million SEK (5,376), excluding the items impacting comparability in the year-earlier period (439). Also, the ratio to revenues declined to 20.5% (reported 25.7% and 23.6% excluding items impacting comparability). Costs for research and development remained stable. Savings from announced effi ciency programs amounted to 183 million SEK compared with the preceding year. Changed exchange rates positively impacted operating profi t by 416 million SEK (73). Changed metal prices positively impacted results by 109 million SEK (-118). The tax rate in the fourth quarter was 26.6% (167) for continuing operations. The total tax rate for the Group was 29.2% (163) for the quarter. The high tax rate in the year-earlier period was infl ated by the previously communicated non-deductible items impacting comparability, mostly related to China.
Total assets for the Group increased somewhat year on year as a result of the impact from changed exchange rates as well as higher equity from earnings growth, which also supported the cash balance. Capital employed increased year on year to 77,697 million SEK (74,631) primarily due to the impact from changed exchange rates and the higher cash balance.
Net working capital decreased overall by 0.5 billion SEK year on year to 21.2 billion SEK. The decline primarily related to lower inventory levels. Net working capital in relation to revenues was reduced to 25% (27) for the quarter, a six-year low.
Investments in tangible and intangible assets in the fourth quarter amounted to 1,140 million SEK (1,332), corresponding to 102% of depreciations. Investments are seasonally higher in the second half of the year.
Financial net debt amounted to 28.6 billion SEK in the fourth quarter, declining year on year (34.1) and sequentially (33.5). Consequently, the net debt to equity ratio was reduced to 0.7 (1.0). The net pension liability remained stable year on year at 6.0 billion SEK (5.9).Interestbearing debt with short-term maturity accounted for 15% of total debt.
Cash fl ow from operations improved year on year and amounted to 4.4 billion SEK (3.4). The higher level of operating cash fl ow was primarily related to the strengthened operating result. Free operating cash fl ow improved by 24% year on year to 4.1 billion SEK (3.3), which should be viewed in relation to operating profi t of 3.3 billion SEK.
| CASH FLOW | Q4 2015 | Q4 2016 |
|---|---|---|
| EBITDA | 2 616 | 4 529 |
| Non-cash items | +443 | -143 |
| Net Working Capital change | +1 539 | +968 |
| Capex* | -1 303 | -1 254 |
| FREE OPERATING CASH FLOW** | 3 295 | 4 100 |
| Net financial items | -504 | -417 |
| Paid tax | -581 | -412 |
| Cash flow from investing activities | +1 183 | +1 096 |
| Acquisitions of companies and shares, net of cash | 0 | -8 |
| Proceeds from sale of companies and shares, net of cash | 0 | 0 |
| Other investments, net | +11 | +3 |
| CASH FLOW FROM OPERATIONS | 3 404 | 4 363 |
* Including investments and disposals of rental equipment, tangible and intangible assets
** Free operating cash flow before acquisitions and disposals of companies, financial items and taxes
INCREASED EARNINGS AND MARGIN EXPANSION
NEW PRODUCT AREA
| Q4 | ORDER INTAKE |
REVENUES |
|---|---|---|
| Price/volume, % | +3 | +1 |
| Structure, % | +0 | +0 |
| Currency, % | +4 | +4 |
| TOTAL, % | +7 | +6 |
Total revenues increased by 1% year on year, with overall business activity in Asia increasing by 10%, Europe remaining stable at 1% while North America decreased at -4%.
Key items impacting orders and revenues compared with the year-earlier period:
The foundation was laid for a new product area - additive manufacturing. By utilizing its leading know-how in materials and the entire manufacturing process, Sandvik Machining Solutions can support customers to achieve additional productivity gains. It aims to broaden the scope of the customer off ering by complementing the core off ering of deductive manufacturing with additive manufacturing.
In total, adjusted operating profi t improved by 14% and the adjusted operating margin was 21.6% (20.0). The adjusted operating margin improved year on year by 0.6 percentage points, excluding the positive impact from currency, a slightly lower inventory reduction as well as the property sale that positively impacted comparable.
Items impacting operating profi t and margin:
Lower rate of inventory reductions supported the operating margin by about 0.2 percentage points year on year.
Changed exchange rates had a positive impact on operating profi t of 182 million SEK (79).
Net working capital in relation to revenues reached an all-timelow of 23.3% (25.8)
| FINANCIAL OVERVIEW, MSEK | Q4 2015 | Q4 2016 | CHANGE % | Q1-4 2015 | Q1-4 2016 | CHANGE % |
|---|---|---|---|---|---|---|
| Order intake | 8 116 | 8 688 | +3 * | 33 860 | 33 088 | -2 * |
| Revenues | 8 253 | 8 734 | +1 * | 33 809 | 32 852 | -2* |
| Operating profit | 1 017 | 1 883 | +85 | 5 504 | 6 970 | +27 |
| % of revenues | 12.3 | 21.6 | 16.3 | 21.2 | ||
| Adjusted operating profit** | 1 647 | 1 883 | +14 | 6 814 | 6 970 | +2 |
| % of revenues** | 20.0 | 21.6 | 20.2 | 21.2 | ||
| Return on capital employed, % *** | 16.7 | 30.8 | 21.9 | 28.9 | ||
| Number of employees | 18 713 | 18 043 | -4 | 18 713 | 18 043 | -4 |
* At fixed exchange rates for comparable units. ** Operating profit adjusted for items affecting comparability of -680 million SEK in Q1 2015, -630 million SEK in Q4 2015. ***Quarter is quarterly annualized and yearly is based on four quarter average For definitions see home.sandvik
FOR ADDITIONAL INFORMATION, PLEASE CALL SANDVIK INVESTOR RELATIONS +46 8 456 11 00 OR VISIT SANDVIK.COM 5
IMPROVED DEMAND FOR MINING EQUIPMENT
INCREASED ORDERS IN THE
| Q4 | ORDER INTAKE |
REVENUES |
|---|---|---|
| Price/volume, % | +19 | -1 |
| Structure, % | +0 | +0 |
| Currency, % | +5 | +5 |
| TOTAL, % | +25 | +4 |
Items impacting operating profi t and margin:
• The completed supply chain optimization and other effi ciency programs generated year-on-year savings of 44 million SEK.
A signifi cant reduction in net working capital resulted in a fi veyear low level in both absolute terms and in relation to revenues.
ORDER INTAKE, REVENUES AND BOOK-TO-BILL
| Q4 2016 | CHANGE % | Q1-4 2015 | Q1-4 2016 | CHANGE % |
|---|---|---|---|---|
| 9 145 | +19 * | 32 335 | 31 886 | +1* |
| 8 418 | -1 * | 33 131 | 31 093 | -3* |
| 986 | N/M | 2 417 | 3 206 | +33 |
| 11.7 | 7.3 | 10.3 | ||
| 986 | +33 | 3 492 | 3 206 | -8 |
| 11.7 | 10.5 | 10.3 | ||
| 17.3 | 9.7 | 13.8 | ||
| 14 087 | -3 | 14 595 | 14 087 | -3 |
* At fixed exchange rates for comparable units. ** Operating profit adjusted for items affecting comparability of -796 million SEK in Q1 2015, -279 million SEK in Q4 2015. ***Quarter is quarterly annualized and yearly is based on four quarter average
| FINANCIAL OVERVIEW, MSEK | Q4 2015 | Q4 2016 | CHANGE % | Q1-4 2015 | Q1-4 2016 | CHANGE % |
|---|---|---|---|---|---|---|
| Order intake | 7 322 | 9 145 | +19 * | 32 335 | 31 886 | +1 * |
| Revenues | 8 073 | 8 418 | -1 * | 33 131 | 31 093 | -3* |
| Operating profit | 464 | 986 | N/M | 2 417 | 3 206 | +33 |
| % of revenues | 5.7 | 11.7 | 7.3 | 10.3 | ||
| Adjusted operating profit** | 743 | 986 | +33 | 3 492 | 3 206 | -8 |
| % of revenues** | 9.2 | 11.7 | 10.5 | 10.3 |
* At fixed exchange rates for comparable units. ** Operating profit adjusted for items affecting comparability of -796 million SEK in Q1 2015, -279 million SEK in Q4 2015.
| CHANGE % | |||||
|---|---|---|---|---|---|
| 745 | 718 | -8 * | 2 781 | 2 372 | -11* |
| 1 058 | 718 | -37 * | 4 977 | 2 877 | -40* |
| 16 | -239 | N/M | -1 209 | -1 361 | -13 |
| 1.5 | -33.4 | -24.3 | -47.3 | ||
| 16 | -239 | N/M | -108 | -1 361 | N/M |
| 1.5 | -33.4 | -2.2 | -47.3 | ||
| Q4 2015 | Q4 2016 | CHANGE % | Q1-4 2015 | Q1-4 2016 |
* At fixed exchange rates for comparable units. ** Operating profit adjusted for items affecting comparability of -104 million SEK in Q1 2015, -998 million SEK in Q3 2015.
The underlying market for Mining Systems (discontinued operations) remained challenging as customers continued to defer projects. Consequently, price pressure remained tangible. However, one major order at a value of about 500 million SEK was received. Order intake declined by -8% year on year and revenues declined by -37% year on year at fi xed exchange rates for comparable units.
The operating loss amounted to -239 million SEK including operational losses of about -150 million SEK primarily related to two large projects in Canada and South Africa. Changed exchange rates impacted earnings adversely by -54 million SEK (-71).
The previously announced plans to close the Mining Systems transaction during the fourth quarter have not been implemented as all conditions for closure of the deal have not been met.
Sandvik is continuing the exit process with other interested parties. Mining Systems will continue to be reported as discontinued operations in Sandvik's fi nancial statements.
| FINANCIAL OVERVIEW, MSEK | Q4 2015 | Q4 2016 | CHANGE % | Q1-4 2015 | Q1-4 2016 | CHANGE % |
|---|---|---|---|---|---|---|
| Order intake | 8 067 | 9 862 | +16 * | 35 116 | 34 258 | 0* |
| Revenues | 9 131 | 9 136 | -5 * | 38 108 | 33 970 | -8* |
| Operating profit | 479 | 747 | +56 | 1 207 | 1 845 | +53 |
| % of revenues | 5.2 | 8.2 | 3.2 | 5.4 | ||
| Adjusted operating profit** | 758 | 747 | -2 | 3 384 | 1 845 | -45 |
| % of revenues** | 8.3 | 8.2 | 8.9 | 5.4 |
* At fixed exchange rates for comparable units. ** Operating profit adjusted for items affecting comparability of -900 million SEK in Q1 2015, -998 million SEK in Q3 2015 and -279 million SEK in Q4 2015.
MARGIN IMPROVEMENT
| GROWTH | ||
|---|---|---|
| Q4 | ORDER INTAKE |
REVENUES |
| Price/volume, % | -4 | -4 |
| Structure, % | 0 | 0 |
| Currency, % | +3 | +3 |
| TOTAL, % | -2 | -1 |
Change compared to same quarter last year.
Organic order intake declined by -4%, adversely impacted by diffi cult comparable in the year-earlier period when a major order was booked. Excluding the impact from major orders, order intake improved by 3%. Higher alloy prices positively impacted order intake by 2% and revenues by 1%, primarily related to nickel.
Key items impacting orders and revenues compared with the year-earlier period:
Lower level of inventory reductions, compared with the year-earlier period, supported the operating margin by about 2 percentage points.
Changed exchange rates had a positive impact of 3 million SEK (0) on operating profi t.
| FINANCIAL OVERVIEW, MSEK | Q4 2015 | Q4 2016 | CHANGE % | Q1-4 2015 | Q1-4 2016 | CHANGE % |
|---|---|---|---|---|---|---|
| Order intake | 2 999 | 2 943 | -4* | 12 625 | 12 036 | -5* |
| Revenues | 3 398 | 3 366 | -4* | 13 909 | 12 931 | -7* |
| Operating profit | -427 | 404 | N/M | 8 | 1 115 | N/M |
| % of revenues | -12.6 | 12.0 | 0.1 | 8.6 | ||
| Adjusted operating profit** | 118 | 404 | N/M | 818 | 1 115 | +36 |
| % of revenues** | 3.5 | 12.0 | 5.9 | 8.6 | ||
| Return on capital employed, % *** | -13.7 | 12.4 | 0.1 | 8.7 | ||
| Number of employees | 6 533 | 6 490 | -1 | 6 533 | 6 490 | -1 |
* At fixed exchange rates for comparable units. ** Operating profit adjusted for items affecting comparability of -265 million SEK in Q1 2015, -545 million SEK in Q4 2015. ***Quarter is quarterly annualized and yearly is based on four quarter average.
For definitions see home.sandvik.
FOR ADDITIONAL INFORMATION, PLEASE CALL SANDVIK INVESTOR RELATIONS +46 8 456 11 00 OR VISIT SANDVIK.COM 8
Key items impacting orders and revenues compared with the year-earlier period:
Adjusted operating earnings improved signifi cantly by 77% and the adjusted operating margin increased to 15.2% (9.2), supported primarily by effi ciency measures and - to some extent - changed exchange rates.
Items impacting operating profi t and margin:
• Operating profi t and operating margin improved in both Process Systems and Hyperion, supported by tight cost control and increased revenues in Process Systems.
| GROWTH | ||
|---|---|---|
| Q4 | ORDER INTAKE | REVENUES |
| Price/volume, % | +5 | +1 |
| Structure, % | 0 | 0 |
| Currency, % | +6 | +6 |
| TOTAL, % | +11 | +7 |
Change compared to same quarter last year.
Net working capital in relation to revenues was reduced signifi cantly to fi ve year low level of 24% (31).
| FINANCIAL OVERVIEW, MSEK | Q4 2015 | Q4 2016 | CHANGE % | Q1-4 2015 | Q1-4 2016 | CHANGE % |
|---|---|---|---|---|---|---|
| Order intake | 1 089 | 1 211 | +5* | 4 760 | 4 830 | -0* |
| Revenues | 1 210 | 1 296 | +1* | 4 976 | 4 655 | -8* |
| Operating profit | 71 | 197 | N/M | 489 | 545 | +11 |
| % of revenues | 5.9 | 15.2 | 9.8 | 11.7 | ||
| Adjusted operating profit** | 111 | 197 | +77 | 529 | 545 | +3 |
| % of revenues** | 9.2 | 15.2 | 10.6 | 11.7 | ||
| Return on capital employed, % *** | 7.3 | 21.2 | 12.5 | 14.5 | ||
| Number of employees | 2 074 | 1 913 | -8 | 2 074 | 1 913 | -8 |
* At fixed exchange rates for comparable units. ** Operating profit adjusted for items affecting comparability of -40 million SEK in Q4 2015. ***Quarter is quarterly annualized and yearly is based on four quarter average
For full year 2016, revenues amounted to 15,146 million SEK (15,667) and the operating result was 722 million SEK (-761). Income from shares in Group companies consists primarily of dividends and Group contributions from these and amounted to 202 million SEK (9,346) for full year 2016. Interest-bearing
liabilities, less cash and cash equivalents and interest-bearing assets, amounted to 14,478 million SEK (11,132). Investments in property, plant and machinery amounted to 975 million SEK (907).
Demand for Sandvik's products during the full year of 2016 remained overall stable compared with the year-earlier period with organic growth in order intake at -1%. Revenues declined by -4%. The market situation improved as the year progressed, particularly in the mining industry. The energy segment declined in total, however stabilized towards the end of the year. The automotive segment remained stable and the general engineering segment was stable to slightly down in the period. In total, in the shorter-cycle business related to the cutting tool industry Sandvik Machining Solutions reported a slight negative growth, however positive growth was reported in the fourth quarter supported primarily by strong improvement in Asia.
The impact from changed exchange rates had a negative impact of -1% on order intake and revenues. Sandvik's order intake amounted to 81,861 million SEK (83,597), and revenues were 81,553 million SEK (85,845), implying a book-to-bill ratio of 100%. Adjusted operating profi t was 11,018 million SEK (10,593) and the adjusted operating margin was 13.5% (12.3), adversely impacted by -287 million SEK (1,957) due to changed exchange rates. Changed metal prices had a positive impact of 63 million SEK (-338). Net fi nancial items amounted to -1,652 million SEK (-1,963) and the profi t after fi nancial items was 9,366 million SEK (5,308). The tax rate was 27.0% (35.1) for continuing operations and 31.6% for the Group (45.9). Profi t for the period amounted to 6,838 million SEK (3,443) in continuing operations and 5,468 million SEK (2,194) for Group total. Earnings per share for continuing operations amounted to 5.48 SEK (2.79) and for the Group total earnings per share amounted to 4.39 SEK (1.79). Operating cash fl ow from continuing operations was 12,542 million SEK (12,793), supported by higher earnings year on year, however less support from lower inventory reductions. Net debt was reduced to 28,579 million SEK (34,090), resulting in a net debt to equity ratio of 0.7 (1.0).
The Board of Directors proposes a dividend of 2.75 SEK (2.50) per share. This would represent a year-on-year increase of 10% year, while still safeguarding a strengthening of the balance sheet in the long term. It represents 63% (140) of reported earnings per share for the Sandvik Group.
| COMPANY / UNIT | CLOSING DATE | ANNUAL REVENUE, MSEK |
NO OF EMPLOYEES | ||
|---|---|---|---|---|---|
| Sandvik Machining Solutions | Prometec GmbH | 25 January 2016 | 48 | 35 | |
| Sandvik Machining Solutions | Comara GmbH | 1 October 2016 | 8 | 16 |
No divestments in the period.
The process to exit from the Mining Systems business continues with diff erent interested parties. Mining Systems will continue to be reported as discontinued operations in Sandvik's fi nancial statements.
Jonas Gustavsson has worked in Sandvik since 2008. He will leave Sandvik no later than end of July 2017. The process to fi nd a successor is initiated.
Guidance below relates to continuing operations. Sandvik does not provide a market outlook or business performance forecasts. However, guidance relating to certain non-operational key fi gures considered useful when modeling fi nancial outcomes is provided in the table below:
| CAPEX | Estimated at about 3.9 billion SEK for 2017 |
|---|---|
| CURRENCY EFFECTS | Based on currency rates at end-January 2017, it is estimated that operating profi t for the fi rst quarter of 2017 will be impacted by transaction and translation currency eff ects of about +400 million SEK, compared with the year-earlier period |
| METAL PRICE EFFECTS | In view of currency rates, inventory levels and metal prices at the end of December 2016, it is estimated that there will be a neutral impact on operating profi t in Sandvik Materials Technology for the fi rst quarter of 2017 |
| NET FINANCIAL ITEMS | Estimated at between -1.4 and -1.5 billion SEK in 2017 |
| TAX RATE | Estimated at about 26% - 28% for 2017 |
This interim report was prepared in accordance with IFRS, applying IAS 34, Interim Financial Reporting. The same accounting and valuation policies were applied as in the most recent annual report with the exception of new and revised standards and interpretations eff ective from 1 January 2016.
The interim report for the Parent Company has been prepared in accordance with the Annual Accounts Act and the Securities Market Act, which is in line with standard RFR 2 Reporting by a legal entity, issued by the Swedish Financial Reporting Board.
IASB has published amendments of standards that are eff ective as of 1 January 2016 or later. The standards have not had any material impact on the consolidated accounts. Disclosure in accordance with IAS 34.16A is found in the fi nancial statements, the related notes and also in other parts of the interim report.
The Mining Systems operations, which the Group intends to divest, have been classifi ed as discontinued operations in accordance with IFRS 5. Comparative fi gures have been adjusted where necessary. In connection with the ongoing divestment, a write-down of assets has been made to a value that corresponds to the estimated sale price less selling costs.
No transactions between Sandvik and related parties that signifi cantly aff ected the company´s position and results took place.
Sandvik is a global group represented in 150 countries and as such is exposed to a number of commercial and fi nancial risks. Accordingly, risk management is an important process for Sandvik in its work to achieve established targets. Effi cient risk management forms part of the ongoing review of the business
and forward-looking assessment of operations. Sandvik's longterm risk exposure is assumed not to deviate from the inherent exposure associated with Sandvik's ongoing business operations. For a more in-depth analysis of risks, refer to Sandvik's Annual Report for 2015.
INCOME STATEMENT
| MSEK | Q4 2015 | Q4 2016 CHANGE % | Q1-4 2015 | Q1-4 2016 | CHANGE % | |
|---|---|---|---|---|---|---|
| Continuing operations | ||||||
| Revenues | 20 940 | 21 817 | +4 | 85 845 | 81 553 | -5 |
| Cost of sales and services | -13 828 | -13 230 | -4 | -55 239 | -49 882 | -10 |
| Gross profit | 7 112 | 8 587 | +21 | 30 606 | 31 671 | +3 |
| % of revenues | 34.0 | 39.4 | 35.7 | 38.8 | ||
| Selling expenses | -3 482 | -3 106 | -11 | -13 116 | -11 865 | -10 |
| Administrative expenses | -1 894 | -1 371 | -28 | -7 079 | -5 842 | -17 |
| Research and development costs | -904 | -900 | -0 | -3 001 | -3 075 | +2 |
| Other operating income and expenses | -62 | 67 | N/M | -139 | 129 | N/M |
| Operating profit | 770 | 3 277 | N/M | 7 271 | 11 018 | +52 |
| % of revenues | 3.7 | 15.0 | 8.5 | 13.5 | ||
| Net financial items | -504 | -417 | -17 | -1 963 | -1 652 | -16 |
| Profit after financial items | 266 | 2 860 | N/M | 5 308 | 9 366 | +76 |
| % of revenues | 1.3 | 13.1 | 6.2 | 11.5 | ||
| Income tax | -444 | -760 | +71 | -1 865 | -2 528 | +36 |
| Profit for the period, continuing operations | -178 | 2 100 | N/M | 3 443 | 6 838 | +99 |
| % of revenues | -0.9 | 9.6 | 4.0 | 8.4 | ||
| Discontinued operations | ||||||
| Revenues | 1 058 | 718 | -32 | 4 977 | 2 877 | -42 |
| Operating profit | 16 | -239 | N/M | -1 209 | -1 361 | -13 |
| Profit after financial items | 7 | -255 | N/M | -1 249 | -1 370 | -10 |
| Profit for the period, discontinued operations | 7 | -255 | N/M | -1 249 | -1 370 | -10 |
| Group total | ||||||
| Revenues | 21 998 | 22 535 | +2 | 90 822 | 84 430 | -7 |
| Operating profit | 786 | 3 038 | N/M | 6 062 | 9 657 | +59 |
| Profit after financial items | 272 | 2 605 | N/M | 4 059 | 7 996 | +97 |
| Profit for the period, Group total | -171 | 1 845 | N/M | 2 194 | 5 468 | N/M |
| Items that will not be reclassified to profit or loss | ||||||
| Actuarial gains/(losses) on defined benefit pension plans | 97 | 1 744 | 589 | 168 | ||
| Tax relating to items that will not be reclassified | -18 | -456 | -139 | -82 | ||
| 79 | 1 288 | 450 | 86 | |||
| Items that will be reclassified subsequently to profit or loss | ||||||
| Foreign currency translation differences | -976 | 778 | -972 | 2 323 | ||
| Cash flow hedges | 47 | 34 | 55 | 106 | ||
| Tax relating to items that may be reclassified | -6 | -7 | -7 | -22 | ||
| -935 | 805 | -924 | 2 407 | |||
| Total other comprehensive income | -856 | 2 093 | -474 | 2 493 | ||
| Total comprehensive income | -1 028 | 3 938 | 1 720 | 7 961 | ||
| Profit for the period attributable to | ||||||
| Owners of the Parent | -141 | 1 856 | 2 247 | 5 508 | ||
| Non-controlling interests | -30 | -11 | -53 | -40 | ||
| Total comprehensive income attributable to | ||||||
| Owners of the Parent | -977 | 3 949 | 1 770 | 8 001 | ||
| Non-controlling interests | -51 | -11 | -50 | -40 | ||
| Earnings per share, SEK * | ||||||
| Continuing operations | -0.12 | 1.68 | N/M | 2.79 | 5.48 | +96 |
| Discontinued operations | 0.01 | -0.20 | N/M | -1.00 | -1.09 | -10 |
| Group Total | -0.11 | 1.48 | N/M | 1.79 | 4.39 | N/M |
* Basic and diluted EPS, N/M = non-meaningful
| MSEK | 31 DEC 2015 | 31 DEC 2016 |
|---|---|---|
| Intangible assets | 18 313 | 19 240 |
| Property, plant and equipment | 26 331 | 26 709 |
| Financial assets | 7 814 | 8 036 |
| Inventories | 21 522 | 20 977 |
| Current receivables | 18 767 | 19 362 |
| Cash and cash equivalents | 6 376 | 8 818 |
| Assets held for sale | 2 119 | 358 |
| Total assets | 101 242 | 103 500 |
| Total equity | 34 060 | 39 290 |
| Non-current interest-bearing liabilities | 35 610 | 33 187 |
| Non-current non-interest-bearing liabilities | 4 262 | 4 867 |
| Current interest-bearing liabilities | 5 190 | 4 680 |
| Current non-interest-bearing liabilities | 20 231 | 20 579 |
| Liabilities held for sale | 1 889 | 897 |
| Total equity and liabilities | 101 242 | 103 500 |
| Group total | ||
| Net working capital* | 21 726 | 20 801 |
| Loans | 34 439 | 31 333 |
| Non-controlling interests in total equity | 81 | 93 |
* Total of inventories, trade receivables, accounts payable and other current noninterest-bearing receivables and liabilities, excluding tax assets and liabilities.
| MSEK | 31 DEC 2015 | 31 DEC 2016 |
|---|---|---|
| Interest-bearing liabilities excluding net pension liabilities | 34 548 | 31 418 |
| Net pension liabilities | 5 918 | 5 979 |
| Cash and cash equivalents | -6 376 | -8 818 |
| Net debt | 34 090 | 28 579 |
| Net debt to equity ratio | 1.00 | 0.73 |
| MSEK | EQUITY RELATED TO OWNERS OF THE PARENT |
NON-CONTROLLING INTEREST |
TOTAL EQUITY |
|---|---|---|---|
| Opening equity, 1 January 2015 | 36 538 | 134 | 36 672 |
| Total comprehensive income for the period | 1 770 | -50 | 1 720 |
| Personnel options program | 17 | - | 17 |
| Hedge of personnel options program | 44 | - | 44 |
| Dividends | -4 390 | -3 | -4 393 |
| Closing equity, 31 December 2015 | 33 979 | 81 | 34 060 |
| Opening equity, 1 January 2016 | 33 979 | 81 | 34 060 |
| Non-controlling interest new stock issue | - | 52 | 52 |
| Total comprehensive income for the period | 8 001 | -40 | 7 961 |
| Personnel options program | 61 | - | 61 |
| Hedge of personnel options program | 292 | - | 292 |
| Dividends | -3 136 | - | -3 136 |
| Closing equity, 31 December 2016 | 39 197 | 93 | 39 290 |
| MSEK | Q4 2015 | Q4 2016 | Q1-4 2015 | Q1-4 2016 |
|---|---|---|---|---|
| Continuing operations | ||||
| Cash flow from operating activities | ||||
| Income after financial income and expenses | 266 | 2 860 | 5 308 | 9 366 |
| Adjustment for depreciation, amortization and impairment losses | 1 846 | 1 252 | 5 321 | 4 504 |
| Adjustment for items that do not require the use of cash etc. | 443 | -143 | 1 389 | -762 |
| Income tax paid | -581 | -412 | -1 939 | -1 650 |
| Cash flow from operations before changes in working capital, continuing operations | 1 974 | 3 557 | 10 079 | 11 458 |
| Changes in working capital | ||||
| Change in inventories | 1 110 | 651 | 2 108 | 1 750 |
| Change in operating receivables | 811 | -602 | 845 | 89 |
| Change in operating liabilities | -382 | 919 | 188 | -230 |
| Cash flow from changes in working capital, continuing operations | 1 539 | 968 | 3 141 | 1 609 |
| Investments in rental equipment | -153 | -230 | -625 | -697 |
| Divestments of rental equipment | 44 | 68 | 198 | 172 |
| Cash flow from operations, continuing operations | 3 404 | 4 363 | 12 793 | 12 542 |
| Cash flow from investing activities | ||||
| Acquisitions of companies and shares, net of cash | 0 | -8 | -7 | -31 |
| Proceeds from sale of companies and shares, net of cash | 0 | 0 | 0 | 53 |
| Investments in tangible assets | -1 077 | -892 | -3 152 | -2 700 |
| Proceeds from sale of tangible assets | 134 | 48 | 245 | 211 |
| Investments in intangible assets | -255 | -248 | -942 | -973 |
| Proceeds from sale of intangible assets | 4 | 1 | 7 | 26 |
| Other investments, net | 11 | 3 | -16 | 4 |
| Cash flow from investing activities, continuing operations | -1 183 | -1 096 | -3 865 | -3 410 |
| Net cash flow after investing activities | 2 221 | 3 267 | 8 928 | 9 132 |
| Cash flow from financing activities | ||||
| Change in interest-bearing debt | -1 453 | -2 290 | -3 570 | -3 185 |
| Dividends paid | 0 | 0 | -4 393 | -3 136 |
| Cash flow from financing activities, continuing operations | -1 453 | -2 290 | -7 963 | -6 321 |
| Cash flow from continuing operations | 768 | 977 | 965 | 2 811 |
| Cash flow from discontinued operations | -235 | -167 | -886 | -523 |
| Cash flow for the period, Group total | 533 | 810 | 79 | 2 288 |
| Cash and cash equivalents at beginning of the period | 5 890 | 7 927 | 6 327 | 6 376 |
| Exchange-rate differences in cash and cash equivalents | -47 | 81 | -30 | 154 |
| Cash and cash equivalents at the end of the period | 6 376 | 8 818 | 6 376 | 8 818 |
| Discontinued operations | ||||
| Cash flow from operations | -174 | -168 | -841 | -510 |
| Cash flow from investing activities | -63 | -2 | -45 | -21 |
| Cash flow from financing activities | 2 | 3 | 0 | 8 |
| Group Total | ||||
| Cash flow from operations | 3 230 | 4 195 | 11 952 | 12 032 |
| Cash flow from investing activities | -1 246 | -1 098 | -3 910 | -3 431 |
| Cash flow from financing activities | -1 451 | -2 287 | -7 963 | -6 313 |
| Group total cash flow | 533 | 810 | 79 | 2 288 |
| MSEK | Q1-4 2015 | Q1-4 2016 |
|---|---|---|
| Revenues | 15 667 | 15 146 |
| Cost of sales and services | -10 154 | -8 418 |
| Gross profit | 5 513 | 6 728 |
| Selling expenses | -551 | -820 |
| Administrative expenses | -2 864 | -2 144 |
| Research and development costs | -1 521 | -1 371 |
| Other operating income and expenses | -1 338 | -1 671 |
| Operating profit | -761 | 722 |
| Income from shares in Group companies | 9 346 | 202 |
| Income from shares in associated companies | 10 | 10 |
| Interest income/expenses and similar items | -330 | -518 |
| Profit after financial items | 8 265 | 416 |
| Appropriations | -6 | 8 |
| Income tax expense | -137 | -240 |
| Profit for the period | 8 122 | 184 |
| MSEK | 31 DEC 2015 | 31 DEC 2016 |
|---|---|---|
| Intangible assets | 20 | 161 |
| Property, plant and equipment | 7 725 | 7 610 |
| Financial assets | 47 139 | 47 076 |
| Inventories | 3 186 | 2 927 |
| Current receivables | 15 727 | 8 917 |
| Cash and cash equivalents | 1 | 1 |
| Total assets | 73 798 | 66 692 |
| Total equity | 31 997 | 29 402 |
| Untaxed reserves | 11 | 3 |
| Provisions | 748 | 674 |
| Non-current interest-bearing liabilities | 21 002 | 19 824 |
| Non-current non-interest-bearing liabilities | 59 | 316 |
| Current interest-bearing liabilities | 14 112 | 9 294 |
| Current non-interest-bearing liabilities | 5 869 | 7 179 |
| Total equity and liabilities | 73 798 | 66 692 |
| Contingent liabilities | 15 583 | 13 463 |
| Interest-bearing liabilities and provisions minus cash and cash equivalents and interest-bearing assets |
11 132 | 14 478 |
| Investments in fixed assets | 907 | 975 |
| ORDER INTAKE |
CHANGE * | SHARE | REVENUES | CHANGE * | SHARE | ||
|---|---|---|---|---|---|---|---|
| MARKET AREA | MSEK | % | %1) | % | MSEK | % | % |
| THE GROUP | |||||||
| Europe | 8 512 | +1 | +4 | 40 | 8 654 | +1 | 38 |
| North America | 4 605 | +15 | +15 | 21 | 4 268 | -6 | 20 |
| South America | 983 | -25 | -25 | 4 | 1 056 | -23 | 5 |
| Africa/Middle East | 2 263 | +15 | +4 | 10 | 1 885 | +6 | 9 |
| Asia | 4 478 | +27 | +27 | 20 | 4 751 | +5 | 22 |
| Australia | 1 152 | -10 | -10 | 5 | 1 203 | +10 | 6 |
| Total continuing operations | 21 993 | +8 | +8 | 100 | 21 817 | -0 | 100 |
| Discontinued operations | 718 | -8 | -8 | - | 718 | -37 | - |
| Group total | 22 711 | +7 | +7 | - | 22 535 | -2 | - |
| SANDVIK MACHINING SOLUTIONS | |||||||
| Europe | 4 786 | +1 | +1 | 55 | 4 744 | +1 | 54 |
| North America | 1 740 | -4 | -4 | 20 | 1 767 | -4 | 20 |
| South America | 182 | -1 | -1 | 2 | 176 | -0 | 2 |
| Africa/Middle East | 87 | +17 | +17 | 1 | 84 | -8 | 1 |
| Asia | 1 829 | +15 | +15 | 21 | 1 899 | +10 | 22 |
| Australia | 64 | +2 | +2 | 1 | 64 | +4 | 1 |
| Total | 8 688 | +3 | +3 | 100 | 8 734 | +1 | 100 |
| SANDVIK MINING AND ROCK TECHNOLOGY | |||||||
| Europe | 1 609 | +18 | +18 | 16 | 1 551 | -12 | 19 |
| North America | 1 892 | +48 | +48 | 21 | 1 540 | +8 | 18 |
| South America | 710 | -29 | -29 | 8 | 763 | -27 | 9 |
| Africa/Middle East | 2 085 | +16 | +5 | 23 | 1 744 | +8 | 21 |
| Asia | 1 787 | +57 | +57 | 20 | 1 709 | +4 | 20 |
| Australia | 1 062 | -10 | -10 | 12 | 1 111 | +11 | 13 |
| Total continuing operations | 9 145 | +19 | +16 | 100 | 8 418 | -1 | 100 |
| Discontinued operations | 718 | -8 | -8 | - | 718 | -37 | - |
| Sandvik Mining and Rock Technology total | 9 862 | +16 | +14 | - | 9 136 | -5 | - |
| SANDVIK MATERIALS TECHNOLOGY | |||||||
| Europe | 1 654 | -7 | +6 | 57 | 1 826 | +19 | 55 |
| North America | 600 | +0 | +0 | 20 | 621 | -38 | 18 |
| South America | 48 | -44 | -44 | 2 | 62 | -27 | 2 |
| Africa/Middle East | 60 | -25 | -25 | 2 | 36 | -24 | 2 |
| Asia | 567 | +9 | +9 | 19 | 808 | -2 | 24 |
| Australia | 14 | -9 | -9 | 0 | 13 | -31 | 0 |
| Total | 2 943 | -4 | +3 | 100 | 3 366 | -4 | 100 |
| OTHER OPERATIONS | |||||||
| Europe | 464 | -7 | -7 | 38 | 535 | -8 | 41 |
| North America | 366 | +17 | +17 | 30 | 337 | +21 | 26 |
| South America | 43 | +14 | +14 | 4 | 55 | +12 | 4 |
| Africa/Middle East | 31 | +26 | +26 | 3 | 21 | -29 | 2 |
| Asia | 295 | +12 | +12 | 24 | 334 | +1 | 26 |
| Australia | 12 | -31 | -31 | 1 | 14 | -10 | 1 |
| Total | 1 211 | +5 | +5 | 100 | 1 296 | +1 | 100 |
* At fixed exchange rates for comparable units compared with the year-earlier period
1) Excluding major orders
| Q1 | Q2 | Q3 | Q4 | Q1-4 | Q1 | Q2 | Q3 | Q4 | CHANGE | Q1-4 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| MSEK | 2015 | 2015 | 2015 | 2015 | 2015 | 2016 | 2016 | 2016 | 2016 | % | % 1) | 2016 |
| Continuing operations | ||||||||||||
| Sandvik Machining Solutions | 8 940 | 8 705 | 8 099 | 8 116 | 33 860 | 8 304 | 8 320 | 7 776 | 8 688 | +7 | +3 | 33 088 |
| Sandvik Mining and Rock Technology | 8 580 | 8 757 | 7 676 | 7 322 | 32 335 | 7 266 | 7 539 | 7 936 | 9 145 | +25 | +19 | 31 886 |
| Sandvik Materials Technology | 3 725 | 3 054 | 2 847 | 2 999 | 12 625 | 3 488 | 2 753 | 2 851 | 2 943 | -2 | -4 | 12 036 |
| Other operations | 1 325 | 1 246 | 1 099 | 1 089 | 4 760 | 1 236 | 1 251 | 1 132 | 1 211 | +11 | +5 | 4 830 |
| Group activities | 4 | 4 | 5 | 5 | 17 | 5 | 6 | 5 | 6 | 21 | ||
| Continuing operations | 22 574 | 21 766 | 19 726 | 19 531 | 83 597 | 20 299 | 19 869 | 19 700 | 21 993 | +13 | +8 | 81 861 |
| Discontinued operations | 592 | 977 | 466 | 745 | 2 781 | 1 162 | 273 | 219 | 718 | -4 | -8 | 2 372 |
| Group total | 23 167 | 22 743 | 20 192 | 20 275 | 86 378 | 21 461 | 20 142 | 19 919 | 22 711 | +12 | +7 | 84 233 |
| MSEK | Q1 2015 |
Q2 2015 |
Q3 2015 |
Q4 2015 |
Q1-4 2015 |
Q1 2016 |
Q2 2016 |
Q3 2016 |
Q4 2016 |
% | CHANGE % 1) |
Q1-4 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Continuing operations | ||||||||||||
| Sandvik Machining Solutions | 8 737 | 8 661 | 8 159 | 8 253 | 33 809 | 8 025 | 8 235 | 7 859 | 8 734 | +6 | +1 | 32 852 |
| Sandvik Mining and Rock Technology | 8 227 | 8 561 | 8 270 | 8 073 | 33 131 | 7 344 | 7 540 | 7 791 | 8 418 | +4 | -1 | 31 093 |
| Sandvik Materials Technology | 3 712 | 3 639 | 3 161 | 3 398 | 13 909 | 3 231 | 3 389 | 2 945 | 3 366 | -1 | -4 | 12 931 |
| Other operations | 1 279 | 1 335 | 1 151 | 1 210 | 4 976 | 1 095 | 1 151 | 1 113 | 1 296 | +7 | +1 | 4 655 |
| Group activities | 5 | 4 | 4 | 6 | 20 | 5 | 6 | 7 | 3 | 22 | ||
| Continuing operations | 21 960 | 22 200 | 20 745 | 20 940 | 85 845 | 19 700 | 20 321 | 19 715 | 21 817 | +4 | 0 | 81 553 |
| Discontinued operations | 1 374 | 1 198 | 1 347 | 1 058 | 4 977 | 720 | 715 | 724 | 718 | -32 | -37 | 2 877 |
| Group total | 23 334 | 23 398 | 22 092 | 21 998 | 90 822 | 20 420 | 21 036 | 20 439 | 22 535 | +2 | -2 | 84 430 |
| MSEK | Q1 2015 |
Q2 2015 |
Q3 2015 |
Q4 2015 |
Q1-4 2015 |
Q1 2016 |
Q2 2016 |
Q3 2016 |
Q4 2016 |
CHANGE % |
Q1-4 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Continuing operations | |||||||||||
| Sandvik Machining Solutions | 1 226 | 1 781 | 1 481 | 1 017 | 5 504 | 1 652 | 1 785 | 1 650 | 1 883 | +85 | 6 970 |
| Sandvik Mining and Rock Technology | 78 | 969 | 907 | 464 | 2 417 | 705 | 698 | 817 | 986 | N/M | 3 206 |
| Sandvik Materials Technology | 100 | 286 | 49 | -427 | 8 | 216 | 297 | 197 | 404 | N/M | 1 115 |
| Other operations | 137 | 172 | 108 | 71 | 489 | 94 | 141 | 113 | 197 | N/M | 545 |
| Group activities | -342 | -231 | -220 | -355 | -1 147 | -254 | -216 | -154 | -193 | +46 | -818 |
| Continuing operations | 1 199 | 2 977 | 2 325 | 770 | 7 271 | 2 413 | 2 705 | 2 623 | 3 277 | N/M | 11 018 |
| Discontinued operations | -147 | -74 | -1 004 | 16 | -1 209 | -54 | -55 | -1 012 | -239 | N/M | -1 361 |
| Group total 2) | 1 052 | 2 903 | 1 321 | 786 | 6 062 | 2 359 | 2 650 | 1 611 | 3 038 | N/M | 9 657 |
| % | Q1 2015 |
Q2 2015 |
Q3 2015 |
Q4 2015 |
Q1-4 2015 |
Q1 2016 |
Q2 2016 |
Q3 2016 |
Q4 2016 |
Q1-4 2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Continuing operations | ||||||||||
| Sandvik Machining Solutions | 14.0 | 20.6 | 18.1 | 12.3 | 16.3 | 20.6 | 21.7 | 21.0 | 21.6 | 21.2 |
| Sandvik Mining and Rock Technology | 0.9 | 11.3 | 11.0 | 5.7 | 7.3 | 9.6 | 9.3 | 10.5 | 11.7 | 10.3 |
| Sandvik Materials Technology | 2.7 | 7.9 | 1.5 | -12.6 | 0.1 | 6.7 | 8.8 | 6.7 | 12.0 | 8.6 |
| Other operations | 10.7 | 12.9 | 9.4 | 5.9 | 9.8 | 8.6 | 12.3 | 10.2 | 15.2 | 11.7 |
| Continuing operations | 5.5 | 13.4 | 11.2 | 3.7 | 8.5 | 12.2 | 13.3 | 13.3 | 15.0 | 13.5 |
| Discontinued operations | -10.7 | -6.2 | -74.6 | 1.5 | -24.3 | -7.5 | -7.8 | -139.8 | -33.4 | -47.3 |
| Group total | 4.5 | 12.4 | 6.0 | 3.6 | 6.7 | 11.6 | 12.6 | 7.9 | 13.5 | 11.4 |
1) Change compared with preceding year at fixed exchange rates for comparable units
2) Internal transactions had negligible effect on business area profits
N/M = non-meaningful
| MSEK | Q1 2015 |
Q2 2015 |
Q3 2015 |
Q4 2015 |
Q1-4 2015 |
Q1 2016 |
Q2 2016 |
Q3 2016 |
Q4 2016 |
CHANGE Q4 % |
Q1-4 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Continuing operations | |||||||||||
| Sandvik Machining Solutions | 1 906 | 1 781 | 1 481 | 1 647 | 6 814 | 1 652 | 1 785 | 1 650 | 1 883 | +14 | 6 970 |
| Sandvik Mining and Rock Technology | 874 | 969 | 907 | 743 | 3 492 | 705 | 698 | 817 | 986 | +33 | 3 206 |
| Sandvik Materials Technology | 365 | 286 | 49 | 118 | 818 | 216 | 297 | 197 | 404 | N/M | 1 115 |
| Other operations | 137 | 172 | 108 | 111 | 529 | 94 | 141 | 113 | 197 | +77 | 545 |
| Group activities | -305 | -231 | -220 | -304 | -1 060 | -254 | -216 | -154 | -193 | +37 | -818 |
| Continuing operations | 2 977 | 2 977 | 2 325 | 2 315 | 10 593 | 2 413 | 2 705 | 2 623 | 3 277 | +42 | 11 018 |
| Discontinued operations | -43 | -74 | -6 | 16 | -108 | -54 | -55 | -1 012 | -239 | N/M | -1 361 |
| Group total 2) | 2 934 | 2 903 | 2 319 | 2 331 | 10 485 | 2 359 | 2 650 | 1 611 | 3 038 | +30 | 9 657 |
| Q1 2015 |
Q2 2015 |
Q3 2015 |
Q4 2015 |
Q1-4 2015 |
Q1 2016 |
Q2 2016 |
Q3 2016 |
Q4 2016 |
Q1-4 2016 |
|---|---|---|---|---|---|---|---|---|---|
| 21.8 | 20.6 | 18.1 | 20.0 | 20.2 | 20.6 | 21.7 | 21.0 | 21.6 | 21.2 |
| 10.6 | 11.3 | 11.0 | 9.2 | 10.5 | 9.6 | 9.3 | 10.5 | 11.7 | 10.3 |
| 9.8 | 7.9 | 1.5 | 3.5 | 5.9 | 6.7 | 8.8 | 6.7 | 12.0 | 8.6 |
| 10.7 | 12.9 | 9.4 | 9.2 | 10.6 | 8.6 | 12.3 | 10.2 | 15.2 | 11.7 |
| 13.6 | 13.4 | 11.2 | 11.1 | 12.3 | 12.2 | 13.3 | 13.3 | 15.0 | 13.5 |
| -3.1 | -6.2 | -0.5 | 1.5 | -2.2 | -7.5 | -7.8 | -139.8 | -33.4 | -47.3 |
| 12.6 | 12.4 | 10.5 | 10.6 | 11.5 | 11.6 | 12.6 | 7.9 | 13.5 | 11.4 |
1) Change compared with preceding year at fixed exchange rates for comparable units 2) Internal transactions had negligible effect on business area profits
N/M = non-meaningful
| Q4 2015 | Q4 2016 | Q1-4 2016 | |
|---|---|---|---|
| Continuing operations | |||
| Tax rate, % | 167.0 | 26.6 | 27.0 |
| Return on capital employed, % 1) | 4.3 | 17.1 | 14.7 |
| Return on total equity, % 1) | -2.1 | 22.5 | 19.1 |
| Return on total capital, % 1) | 3.2 | 13.0 | 11.2 |
| Shareholders' equity per share, SEK | 27.1 | 31.2 | 31.2 |
| Net debt/equity ratio | 1.0 | 0.73 | 0.73 |
| Net debt/EBITDA | 2.95 | 2.12 | 2.12 |
| Equity/assets ratio, % | 34 | 38 | 38 |
| Net working capital, % 1) | 27 | 25 | 27 |
| Earnings per share, SEK 2) | -0.12 | 1.68 | 5.48 |
| EBITDA, MSEK | 2 616 | 4 529 | 15 522 |
| Cash flow from operations, MSEK | +3 404 | +4 363 | +12 542 |
| Funds from operations (FFO), MSEK | 1 974 | 3 557 | 11 457 |
| Interest coverage ratio, % | 358 | 763 | 622 |
| Number of employees | 44 663 | 42 908 | 42 908 |
| Q4 2015 | Q4 2016 | Q1-4 2016 | |
|---|---|---|---|
| Group total | |||
| Tax rate, % | 163.0 | 29.2 | 31.6 |
| Return on capital employed, % 1) | 4.4 | 16.0 | 12.9 |
| Return on total equity, % 1) | -2.0 | 19.8 | 15.2 |
| Return on total capital, % 1) | 3.2 | 12.0 | 9.7 |
| Shareholders' equity per share, SEK | 27.1 | 31.2 | 31.2 |
| Net debt/equity ratio | 1.00 | 0.73 | 0.73 |
| Net debt/EBITDA | 3.26 | 2.29 | 2.29 |
| Equity/assets ratio, % | 34 | 38 | 38 |
| Net working capital, % 1) | 26 | 24 | 26 |
| Earnings per share, SEK 2) | -0.11 | 1.48 | 4.39 |
| EBITDA, MSEK | 2 633 | 4 279 | 14 372 |
| Cash flow from operations, MSEK | +3 230 | +4 195 | +12 032 |
| Funds from operations (FFO), MSEK | 1 972 | 3 254 | 10 546 |
| Interest coverage ratio, % | 352 | 675 | 569 |
| Number of employees | 45 808 | 43 732 | 43 732 |
| No. of shares outstanding at end of period ('000) 3) | 1 254 386 | 1 254 386 | 1 254 386 |
| Average no. of shares ('000) 3) | 1 254 386 | 1 254 386 | 1 254 386 |
1) Quarter is quarterly annualized and yearly is based on four quarter average
2) Basic and diluted earnings per share 3) No dilution effect during the period
For definitions see home.sandvik
Sandvik presents certain fi nancial measures that are not defi ned in the interim report in accordance with IFRS. Sandvik believes that these measures provide useful supplemental information to investors and the company's management when they allow evaluation of trends and the company's performance. As
not all companies calculate the fi nancial measures in the same way, these are not always comparable to measures used by other companies. These fi nancial measures should not be seen as a substitute for measures defi ned under IFRS. For defi nitions of key fi gures that Sandvik uses see website home.sandvik.
Some statements herein are forward-looking and the actual outcome could be materially diff erent. In addition to the factors explicitly commented upon, the actual outcome could be materially aff ected by other factors, for example the eff ect of economic conditions, exchange-rate and interest-rate movements, political risks, impact of competing products and their pricing, product development, commercialization and technological diffi culties, supply disturbances, and major customer credit losses.
The Annual General Meeting will be held in Sandviken, Sweden, on 27 April 2017 at 17:00 CET. The Board of Directors proposes a dividend of 2.75 SEK per share (2.50), or a total of 3,450 million SEK (3,136) for 2016. The proposal corresponds to 63% of Sandvik Group reported earnings per share . The proposed record date to receive dividends is 2 May 2017.
Stockholm, 1 February 2017 Sandvik Aktiebolag (publ)
The Board of Directors
The Company's Auditor has not carried out any review of the report for the fourth quarter of 2016.
This information is information that Sandvik AB is obliged to make public pursuant to the EU Market Abuse Regulation. The information was submitted for publication, through the agency of the contact person set out below, at 08.00 CET on 1 February 2017.
Additional information may be obtained from Sandvik Investor Relations at tel +46 8 456 14 94 (Ann-Sofie Nordh), +46 8 456 11 94 (Anna Vilogorac) or by e-mailing [email protected].
A presentation and teleconference will be held on 1 February 2017 at 10:00 CET at the World Trade Center in Stockholm.
Sandvik AB, Corp. Reg. No.: 556000-3468 Box 510 SE-101 30 Stockholm +46 8 456 11 00
Information is available at www.sandvik.com/ir
| 20 March, preliminary Publish annual report 2016 | |
|---|---|
| 24 April | Report, fi rst quarter 2017 |
| 27 April | Annual General Meeting, Sandviken Sweden |
| 2 May | Proposed record day for dividend |
| 17 July | Report, second quarter 2017 |
| 24 October | Report, third quarter 2017 |
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.