Annual Report • Jun 8, 2023
Annual Report
Open in ViewerOpens in native device viewer
Net sales Q4
EBIT Q4
| 2022/23 Feb–Apr |
2021/22 Feb–Apr |
2022/23 May-Apr |
2021/22 May-Apr |
|
|---|---|---|---|---|
| 3 mths | 3 mths | 12 mths | 12 mths | |
| Net sales, SEK m. | 3,128.8 | 2,661.6 | 12,057.9 | 9,634.5 |
| Growth, % | 17.6 | 20.5 | 25.2 | 13.1 |
| Operating profit, SEK m. | 734.5 | 191.4 | 1,401.4 | 769.8 |
| Operating margin, % | 23.5 | 7.2 | 11.6 | 8.0 |
| Profit after tax, SEK m. | 618.6 | 138.9 | 1,044.7 | 544.3 |
| Earnings per share (basic) (SEK)1 | 2.97 | 0.66 | 5.00 | 2.61 |
| Earnings per share (diluted) (SEK)1 | 2.96 | 0.66 | 5.00 | 2.61 |
| Operating cash flow per share (basic) (SEK)1 | 0.82 | -0.15 | 2.83 | 1.13 |
| Operating cash flow per share (basic) (SEK)1 | 0.82 | -0.15 | 2.82 | 1.13 |
1) Systemair AB has issued 1,111,740 warrants to persons holding senior positions within the company.
Systemair's fourth quarter showed continued good growth. Sales increased by 17.6 per cent, 13.0 percent of which was organic. The gross margin improved to 34.2 percent (34.1). During the quarter, Systemair completed the divestment of the air conditioning business, resulting in a capital gain of SEK 445 million. Adjusted operating profit increased to SEK 282 million (230).
Demand during the fourth quarter remained good with organic growth of 13.0 percent (16.4). Previous supply problems of components have subsided, thereby more deliveries have taken place and the order backlog has decreased. All regions show good organic growth in the period.
On 28 February, Systemair completed the divestment of the air conditioning business for an enterprise value of EUR 100 million on a cash- and debt free basis. The divestment resulted in a capital gain of SEK 445 million. The deal consists of selling all shares in the Italian companies Systemair S.r.l. and Tecnair S.p.A., and the French company Systemair AC SAS. The deal also includes a minor part of the German sales organisation that is focused on air conditioning. The divestment will allow us to focus on our core ventilation business, which is in line with our strategy.
Systemair's balance sheet is strong, which gives room for further investments and acquisitions. We have reduced our debt ratio with the proceeds from the sale of the air conditioning business. Several long-term strategic investments in buildings and production equipment continue in Europe and North America to meet demand.
We continue to consistently develop our sustainability work in all our business areas. For the quarter, we report the development in three prioritized areas; work-related injuries with sick leave, proportion of female managers
and emissions within scope 1 and 2. We can state that the development of the key figures is positive and many activities are underway that lead to long-term improvements in the area of sustainability.
Energy saving and energy efficiency are still in focus, especially in our product development. Initiatives within the EU, USA and parts of Asia such as the "European Green deal" and the "Renovation wave" will provide good demand for energy-efficient ventilation products, both for new construction and the renovation market.
Systemair has explicit financial targets for growth in sales and operating profit, both of at least 10 percent. Despite the recent years of pandemic, supply chain challenges and the suspension of deliveries to Russia, Systemair can report strong sales growth. Income has steadily improved through targeted measures and for the first time surpasses the milestone of SEK 1 billion after tax. We have a clear strategy in energy-efficient ventilation that argues for good long-term growth and profitability.
Order intake is slowing somewhat, but we continue to see good opportunities for growth in several markets. With our 26 well-invested production facilities in 18 countries and the market's most complete product range, we are well equipped for continued growth.
Roland Kasper President and CEO
Group sales for the fourth quarter of the 2022/23 financial year totalled SEK 3,128.8 million (2,661.6), 17.6 percent up on the same period last year. Adjusted for foreign exchange effects and acquisitions, net sales rose 13.0 percent. Price increases implemented have had an impact on growth, over and above the purely volume-based increase. Earlier problems in the supply of components have eased, which also positively impacted our ability to deliver during the quarter. Growth in acquired operations was 1.9 percent, while foreign exchange effects increased the value of sales by 2.7 percent during the financial year.
Net sales for the financial year May 2022–April 2023 totalled SEK 12,057.9 million (9,634.5), up 25.2 percent on the preceding year. Adjusted for both foreign exchange effects and acquisitions, net sales grew 15.9 percent. Growth in acquired operations was 4.1 percent, while foreign exchange effects increased the value of sales by 5.2 percent during the financial year.
During the fourth quarter, sales in the Nordic region increased by 5.1 percent compared to the same period in the preceding year. The Swedish and Danish markets reported growth in the quarter, while the markets in Finland and Norway declined. Adjusted for foreign
exchange effects and acquisitions, the value of sales rose 5.3 percent.
Sales growth in the West European market remained strong during the quarter, with an increase of 27.6 percent compared to the same period last year. Adjusted for foreign exchange effects and acquisitions, the value of sales rose 15.4 percent. Germany, France and Italy reported growth in the quarter, while UK sales declined.
Excluding Russia, growth was 23.3 percent. Other major markets in the region showed good growth, including the Czech Republic, Poland and Slovenia. Sales in Eastern Europe and the CIS decreased by 3.3 percent during the quarter. Adjusted for foreign exchange effects and acquisitions, the value of sales was down 8.2 percent. The main reason was the suspension of deliveries to Russia. Sales in Russia during the quarter accounted for 0.7 percent (3.4) of the Group's total sales.
Sales in North America during the quarter were 33.3 percent higher than in the same period in the preceding year. Adjusted for foreign exchange effects, the value of sales rose 24.4 percent. Both the US and the Canadian showed good growth in the quarter.
| 2022/23 | 2021/22 | 2022/23 | 2021/22 | |||||
|---|---|---|---|---|---|---|---|---|
| Feb–Apr | Feb–Apr | Sales – | Of which, | May-Apr | May-Apr | Sales – | Of which, | |
| 3 mths | 3 mths | change | organic | 12 mths | 12 mths | change | organic | |
| Nordic region | 539.9 | 513.7 | 5.1% | 5.3% | 2,199.6 | 1,888.8 | 16.5% | 13.1% |
| Western Europe | 1,503.1 | 1,177.7 | 27.6% | 15.4% | 5,552.1 | 4,073.8 | 36.3% | 19.7% |
| Eastern Europe & CIS | 327.4 | 338.7 | -3.3% | -8.2% | 1,368.0 | 1,411.6 | -3.1% | -11.6% |
| North America | 374.5 | 281.0 | 33.3% | 24.4% | 1,341.8 | 1,049.5 | 27.9% | 12.5% |
| Middle East, Asia, Australia and Africa |
383.9 | 350.5 | 9.5% | 27.5% | 1,596.4 | 1,210.8 | 31.8% | 42.6% |
| Total | 3,128.8 | 2,661.6 | 17.6% | 13.0% | 12,057.9 | 9,634.5 | 25.2% | 15.9% |
(Sales figures are based on geographical domicile of customers.)
Systemair AB Year-End Report 2022/23 3(21)
Sales in the Middle East, Asia, Australia and Africa increased by 9.5 percent compared with the same period last year. Adjusted for foreign exchange effects and acquisitions, the value of sales rose 27.5 percent. Both Turkey and India reported good growth during the period.
Gross profit in the fourth quarter totalled SEK 1,071.3 million (907.8), an increase of 18.0 percent over the figure for the corresponding period last year. The gross margin rose to 34.2 percent (34.1). The impact of hyperinflation in Turkey negatively affected the gross margin by 0.4 percentage points, or SEK 13.1 million.
Operating profit in the fourth quarter totalled SEK 734.5 million (191.4), an increase of 283.8 percent over the figure for the corresponding period last year. The operating margin was 23.5 percent (7.2). Adjusted operating profit was SEK 281.7 million (230.0). The adjusted operating margin was 8.9 percent (8.6). Operating profit was affected by a capital gain of SEK +445.5 million on the sale of the air conditioning business, adjustments totalling SEK -18.5 million after hyperinflation calculations in Turkey and income of SEK +25.8 million from changed pension accounting in Norway. The Norwegian companies have changed their
pensions from defined benefit to defined contribution plan.
Selling and administration expenses for the quarter totalled SEK 797.5 million (682.3), a rise of SEK 115.2 million, or 16.9 percent. Acquisitions and disposals of companies accounted for SEK 48.3 million of the quarter's costs. As a result, selling and administration expenses at comparable units increased by SEK 66.9 million, or 9.8 percent.
Selling expenses were charged with SEK 2.8 million (9.7) for anticipated bad debts. Costs related to acquisitions and disposals amounted to SEK 9.1 million (1.5).
Net financial items for the fourth quarter totalled SEK -32.7 million (+5.4). The effects of foreign exchange on long-term receivables, loans and bank balances totalled SEK -8.7 million (+13.5) net. Interest expenses for the quarter totalled SEK -24.4 million (-9.1).
Operating profit for the financial year from May 2022 to April 2023 totalled SEK 1,401.4 million (769.8). The operating margin was 11.6 percent (8.0). Adjusted operating profit was SEK 1,109.9 million (821.1). The adjusted operating margin was 9.2 percent (8.5). Operating profit was affected by a capital gain of SEK +445.5 million on the sale of the air conditioning business, adjustments totalling SEK -24.4 million after hyperinflation calculations in Turkey, write-downs of SEK -155.4 million relating above all to the business in Russia and income of SEK +25.8 million from a change in pension accounting in Norway.
Selling and administration expenses totalled SEK 3,035.2 million (2,515.1), an increase of SEK 520.1 million. Acquisitions and disposals accounted for SEK 137.7 million of the quarter's costs. As a result, selling and administration expenses at comparable units rose SEK 382.4 million, or 15.2 percent. The increase is due, among other things, to increased personnel costs, freight and marketing. There is also some currency
Systemair AB Year-End Report 2022/23 4(21)
impact as the Swedish krona weakened during the year. Selling expenses were charged with SEK 14.8 million (21.6) for anticipated bad debts.
Net financial items totalled SEK -106.5 million (-28.1), including interest expenses of SEK -73.9 million (-28.3).
Estimated tax for the quarter totalled SEK -83.2 million (-57.9), representing an effective tax rate of 33.6 percent (24.6) based on adjusted profit after financial items. The high tax expense is attributable to noncapitalised tax loss carry-forwards in loss-making companies.
Estimated tax for the financial year totalled SEK -250.2 million (-197.4), representing an effective tax rate of 25.0 percent (24.9) based on adjusted profit after net financial items.
On 14 June 2022, Systemair acquired all shares in the Italian company SagiCofim S.p.A. The company is a major supplier with extensive experience in filtration and air distribution. The company's wholly-owned production facility in Cernusco sul Naviglio, Milan, manufactures high-efficiency HEPA and ULPA class air filters. At Sondrio, the company owns 50 percent of EFFEBI SRL, which manufactures air distribution products. The Italian market accounts for about 75 percent of the companies' sales, with the remainder being exported mainly within Europe. The companies' consolidated sales in 2021 totalled approximately EUR 36 million with an EBITDA profit of EUR 4.0 million. The companies have about 200 employees. The purchase consideration is EUR 33.6 million on a debt-free basis.
In March 2023, Systemair acquired UK-based SCS Engineering Ltd, and its subsidiary Smoke Control
Services Ltd, together trading as Group SCS. Group SCS is a leading supplier of fire gas evacuation products for residential and commercial buildings in the UK. Headquartered in Cardiff, with an assembly plant in Dorset and offices in London and Portsmouth, the group employs 57 FTEs and reported revenues of around GBP 12 million in 2022.
On 28 February 2023, Systemair completed the agreement with Panasonic Corporation's Heating & Ventilation A/C Company to divest Systemair's air conditioning business for an enterprise value of EUR 100 million on a cash- and debt-free basis.
The agreement comprises all shares in Systemair S.r.l. and Tecnair S.p.A. in Italy, Systemair AC SAS in France and employees of the air conditioning business of Systemair GmbH in Germany.
Sales for the air conditioning business in the rolling twelve-month period of 1 August 2021 – 31 July 2022, amounted to EUR 69 million, with a profit margin below Systemair AB's average profit margin. Systemair's air conditioning business has approximately 400 full-time employees.
The sale has resulted in a capital gain of SEK 445.5 million for the Group. The capital gain is recognised under Other operating income in the Consolidated income statement.
If the companies acquired had been consolidated and the divested companies had been divested as of 1 May 2022, net sales for the financial year May 2022 through April 2023 would have totalled approximately SEK 11,707.6 million. Operating profit for that period would have totalled approximately SEK 1,403.6 million including non-recurring items. For more information regarding acquisitions and their impact on the Group's cash and cash equivalents, see Note 3 in this interim report.
For a newly built part of Aarhus University Hospital, Systemair supplied hygiene-certified air handling units in various sizes. Aarhus University Hospital is the largest hospital in Northern Europe, with an area of 470,000 m².
The units for the project are capable of delivering more than 200,000 m3/h. The total order value amounts to approximately SEK 6 million and deliveries are made from Systemair's nearby modern unit factory.
Investments for the quarter, net of disposals, totalled SEK 263.6 million (254.4), including SEK 124.6 million (80.1) in new construction and machinery. The investments made include production facilities in the Czech Republic, Slovakia and Spain. Acquisitions and formerly withheld purchase considerations totalled SEK 129.2 million (163.7). The divestment of the air conditioning business added SEK 1,001.1 million to cash and cash equivalents. Depreciation, amortisation and impairment of non-current assets amounted to SEK 95.3 million (134.5).
Total investments for the financial year amounted to SEK 812.1 million (540.1), net of disposals. Gross investments in new construction and machinery totalled SEK 325.7 million (326.4), net of disposals. Acquisitions and formerly withheld purchase considerations totalled SEK 449.6 million (197.5). Depreciation, amortisation and impairments of non-current assets amounted to SEK 568.3 million (408.4), including impairment charges of SEK 155.4 million.
The average number of employees in the Group was 6,296 (6,358). At the end of the period, Systemair had 6,587 employees (6,660), 73 fewer than one year previous. Acquired companies added a total of 228 employees and divested companies reduced the number of employees by 364. New personnel were hired in the Czech Republic (61), India (45), Slovenia (29), Malaysia (25), Canada (21), the USA (20) and Lithuania (14). Personnel cutbacks were made in Russia (-73) and Menerga in Germany (-26).
Cash flow from operating activities, before changes in working capital during the quarter, totalled SEK 363.9 million (247.9). Changes in working capital, mainly consisting of higher trade accounts receivable, had a total impact of SEK -193.3 million (-279.5) on cash flow. Net cash flow from financing activities was SEK -1,028.7 million (+286.6), as a result of loan amortisation. At the end of the period, net indebtedness was SEK 1,523.2 million (2,118.0). The debt/equity ratio was 0.76 (1.73). The consolidated equity/assets ratio was 54.7 percent (45.5) at the end of the period.
On 25 August 2022, the Annual General Meeting of Systemair AB approved the issue of warrants within the framework of the LTIP 2022 incentive programme.
During the financial year, Systemair AB issued a total of 520,740 warrants for Systemair shares to senior executives of the Company. Transfer of the warrants to the participants will be effected at a price corresponding to their market value as established by an external independent valuation via an accepted valuation model (Black-Scholes). The programme runs for four years and the last day for share subscription is 30 September 2026. In addition, 591,000 warrants were issued in 2021 to senior executives under the LTIP 2021 programme. This programme also runs for four years and the last day for share subscription is 30 September 2025.
Systemair has the following financial targets.
Sustainability issues have long been a central and natural part of Systemair. The importance of good indoor air quality is increasing and society depends on healthy and good air through energy- and resource-efficient solutions for ventilation, heating and cooling. Our solutions play an important role in our commitment to contribute to a more sustainable planet.
Sustainability is an important part of our strategy and an increasingly integral part of our business. Our sustainability framework focuses on four areas that contribute to progress in ten of the Sustainable Development Goals.
| Responsible | Sustainable |
|---|---|
| enterprise | workplace |
| Ensuring an ethical and | Zero work-related injuries |
| responsible business | Promote employee |
| Zero tolerance for corruption | development |
| Taking responsibility in our | Equal opportunities with an |
| supply chain | inclusive culture |
| Sustainable | Sustainable |
| operations | products |
| Reduce our greenhouse gas | Develop leading energy-efficient |
| (GHG) emissions | solutions |
| Improve our energy efficiency | Improving indoor air quality |
| Reduce our environmental | Life cycle approach to reduce |
| impact | environmental impact |
Systemair reports annually on its sustainability work in the Company's Annual Report. To improve governance and monitoring, and to increase transparency, Systemair is collecting selected quarterly sustainability data. Three key data from sustainability reporting are presented below. This quarterly reporting began in Systemair's second quarter. In the case of emissions and occupational injuries, data for the first quarter was also collected in order to be able to report the status for all four quarters.
Work-related injuries leading to sickness absence
Systemair strives to ensure that no work-related injuries occur, especially those that lead to sick leave. Over the full year, the number of work-related injuries leading to sick leave as measured by the LTIFR decreased by 14 percent. The LTIFR (Lost Time Injury Frequency Rate) is the number of work-related injuries with sickness absence per 1 million hours worked.
Increasing the proportion of female leaders is a strategic goal and the aim is that by 2025/26 at least 25 percent of Systemair's leaders will be women. A leader is defined as a person who is a member of a local management team and/or has directly reporting employees. The proportion of women leaders is still heading in the right direction long term and Systemair is working to lay the groundwork for continued improvement in this area.
Systemair has set a target to halve its emissions intensity by 2030/31, with 2019/20 as the base year. Emission intensity is calculated as total Scopes 1 and 2 emissions per Cost of Goods Sold. Emission intensity decreased over the year, partly due to reduced energy consumption and investments in solar cells at some of our production facilities, such as Turkey. Also contributing to the decrease was an increase in Cost of Goods Sold (COGS) due to inflation and price increases.
No significant events have occurred since the end of the financial year.
At the end of the financial year, the number of employees in Russia, Ukraine and Belarus totalled 198. Systemair's sales in the region represent 1.4 percent of the Group's total sales over the financial year.
During the financial year, Systemair recognised an impairment charge totalling SEK 153.1 million on goodwill and property, plant and equipment relating to the operations in Russia. In Russia, we have 12 local sales offices with associated warehouses. In Moscow, the Group has a production plant with associated land, which after impairment has a book value of SEK 55.0 million. Goodwill and other non-current assets have been written down to zero. Working capital, mainly in inventories and cash, totals SEK 94.3 million. At present, it is not possible to take this money out of Russia. The Company's costs have been adjusted to the declining sales volume on an ongoing basis.
Since 30 June 2022, Turkey's economy has been considered to be in hyperinflation. As a result, the financial statements of Systemair's subsidiary in Turkey have been restated to correct for the effects of inflation, in accordance with IAS 29 "Financial Reporting in Hyperinflationary Economies", with retrospective application from 1 May 2022. This means that:
◼ The historical cost of non-monetary assets and liabilities has been adjusted to reflect changes in the purchasing power of the currency. The adjustment has been based on the Consumer Price Index
published by the Turkish Statistical Institute.
The aggregate impact on the Group's financial statements is shown in Note 1 to this report.
Systemair is exposed to operational and financial risks in its business. Operational risks include the international nature of the operations, tough competition and the sensitivity of the construction industry to the business cycle. The financial risks that Systemair has identified in its business consist of foreign exchange risk, borrowing and interest rate risk, as well as credit risk and liquidity risk. The material risks and uncertainties affecting Systemair are described in more detail in the Company's 2021/22 Annual Report.
There were no material related party transactions during the quarter. Transactions with related parties are described in detail in Note 39 to the accounts in the Annual Report for the 2021/22 financial year.
The Parent Company's net sales for the financial year totalled SEK 181.9 million (149.1). Operating profit was negative, at SEK -170.3 million (-118.1). The Parent Company's net financial income is affected by an impairment of shares in subsidiaries totalling SEK 95.9 million relating to the shares in Systemair Russia. In addition, previous impairments on the shares in Systemair AC SAS in France and Systemair S.r.l. in Italy have been reversed in a total amount of SEK 424.9 million, together with an estimated capital gain of SEK +82.3 million. The Parent Company had 63 employees (66). The core business of the Parent Company consists of intra-Group services.
The Board proposes that the Annual General Meeting, to be held on 31 August 2023, approve a dividend of SEK 1.10 (0.90) per share. As a result, dividend payments will total SEK 228.8 million (187.2). The proposed dividend represents 38 percent (34) of the Group's net
profit, adjusted for the capital gain from the divestment of the air conditioning business of SEK 445.5 million.
Systemair is a leading ventilation company with operations in 51 countries in Europe, North America, the Middle East, Asia, Australia and Africa. The Company had sales of SEK 12.1 billion in the 2022/23 financial year and today employs approximately 6,600 people. Systemair has reported an operating profit every year since 1974, when the company was founded. Over the past 10 years, growth has averaged 10.5 percent. Systemair helps to improve the indoor climate with the help of energy-efficient and sustainable products that reduce carbon dioxide emissions.
Systemair has well-established operations in growth markets. The Group's products are marketed under the Systemair, Frico, Fantech and Menerga brands. Systemair shares have been quoted on the Nasdaq OMX Nordic Exchange in Stockholm since October 2007, and are today traded on the Large Cap List. The Group comprises about 90 companies.
The Company established operations in 1974 with a product concept, the circular duct fan, a design that considerably simplified the process of installation. We adopted the motto "the direct route", which has been developed from a product concept into a business philosophy. Our product range has expanded strongly to extend over a broad range of fans, air handling units, products for air distribution, air conditioning, air curtains and heating products.
Operating from the core values of simplicity and reliability, our business concept is to develop, manufacture and market energy-efficient, high-quality ventilation products. On the basis of our business concept and with our customers in focus, our aim is to be seen as a company to rely on, with the emphasis on delivery reliability, availability, sustainability and quality.
Availability is an important parameter in terms of our competitiveness, and we ensure effective control of our flow of goods, with our own production units, centralised warehouse facilities and an efficient common ERP system. With modern production plants and our own sales companies around the world, we reach out directly to our customers.
The business model supports stability and development, and today we are a leading producer and supplier of ventilation products with our own production and own sales companies.
Systemair's mission is to create better air every day around the world. Through energy-efficient and sustainable products, we are reducing CO2 emissions and energy consumption, and we are leveraging the powerful drivers in the market to achieve our goals.
Strategic priorities:
◼ We will continue to maintain a global and diversified customer base. This provides us with solid foundations for profitable growth via organic investments and an active acquisition agenda. Systemair is our main brand and other brands are only used when they offer a clear business benefit.
The information in this Year-End Report is information that Systemair is required to disclose in accordance with the Swedish Securities Markets Act (lagen om värdepappersmarknaden) and/or the Swedish Financial Instruments Trading Act (lagen om handel med finansiella instrument). This information will be submitted for publication at 8.00 a.m. on 8 June 2023.
The Year-End Report has not been submitted to a general examination by the Company's auditors.
Skinnskatteberg Systemair AB (publ)
Roland Kasper Gerald Engström
Chief Executive Officer Chairman of the Board
Patrik Nolåker Carina Andersson Board Chair Director
Director Director
Åke Henningsson Ricky Sten
Gunilla Spongh Niklas Engström
Employee Representative Employee Representative
Interim Report Q1 2023/24 1.00 p.m., 31 August 2023 AGM 2023 3.00 p.m., 31 August 2023 Interim Report Q2 2023/24 8.00 a.m., 7 December 2023 Interim Report Q3 2023/24 8.00 a.m., 5 March 2024 Interim Report Q4 2023/24 8.00 a.m., 4 June 2024 Interim Report Q1 2024/25 1.00 p.m., 29 August 2024
CEO Roland Kasper Telephone: +46-(0)73-094 40 13 E-mail: [email protected]
CFO Anders Ulff Telephone: +46-(0)70-577 40 09 E-mail: [email protected]
Systemair AB (publ) Co. Reg. No. 556160-4108 SE-739 30 Skinnskatteberg, Sweden Telephone: +46 (0)222-440 00 [email protected] www.systemair.com
| Group | Parent Company | |||||
|---|---|---|---|---|---|---|
| SEK m. | 2022/23 Feb–Apr 3 mths |
2021/22 Feb–Apr 3 mths |
2022/23 May-Apr 12 mths |
2021/22 May-Apr 12 mths |
2022/23 May-Apr 12 mths |
2021/22 May-Apr 12 mths |
| Net sales | 3,128.8 | 2,661.6 | 12,057.9 | 9,634.5 | 181.9 | 149.1 |
| Cost of goods sold | -2,057.5 | -1,753.8 | -7,948.5 | -6,315.6 | – | – |
| Gross profit | 1,071.3 | 907.8 | 4,109.4 | 3,318.9 | 181.9 | 149.1 |
| Other operating income | 527.7 | 67.3 | 704.8 | 233.5 | 7.4 | 11.0 |
| Selling expenses | -643.7 | -561.3 | -2,459.8 | -2,077.5 | -95.0 | -88.2 |
| Administration expenses | -153.8 | -121.0 | -575.4 | -437.6 | -159.1 | -109.2 |
| Other operating expenses | -56.8 | -101.4 | -419.1 | -267.5 | -105.5 | -80.8 |
| Net gain on monetary items | -10.2 | – | 41.5 | – | – | – |
| Operating profit/loss | 734.5 | 191.4 | 1,401.4 | 769.8 | -170.3 | -118.1 |
| Net financial items | -32.7 | 5.4 | -106.5 | -28.1 | 686.7 | 12.1 |
| Profit/loss after financial items | 701.8 | 196.8 | 1,294.9 | 741.7 | 516.4 | -106.0 |
| Appropriations | – | – | – | – | 182.5 | 65.9 |
| Tax on profit for the period | -83.2 | -57.9 | -250.2 | -197.4 | -12.1 | -1.0 |
| Profit/loss for the period | 618.6 | 138.9 | 1,044.7 | 544.3 | 686.8 | -41.1 |
| Attributable to: | ||||||
| Parent Company shareholders | 616.7 | 137.8 | 1,039.6 | 543.9 | – | – |
| Non-controlling interests | 1.9 | 1.1 | 5.1 | 0.4 | – | – |
| Basic earnings per share (SEK)1 | 2.96 | 0.66 | 5.00 | 2.61 | – | – |
| Diluted earnings per share (SEK)1 | 2.96 | 0.66 | 5.00 | 2.61 | – | – |
| Profit/loss for the period Other comprehensive income Items that have been, or may later be, transferred to profit for the year: |
618.6 | 138.9 | 1,044.7 | 544.3 | 686.8 | -41.1 |
|---|---|---|---|---|---|---|
| Translation differences | -30.7 | -15.7 | 606.0 | 119.1 | – | – |
| Items that cannot be transferred to profit for the period: |
||||||
| Revaluation of defined-benefit pensions, net after tax |
6.3 | 16.5 | 0.3 | 6.0 | – | – |
| Other comprehensive income | -24.4 | 0.8 | 606.3 | 125.1 | – | – |
| Total comprehensive income for the period | 594.2 | 139.7 | 1,651.0 | 669.4 | 686.8 | -41.1 |
| Attributable to: | ||||||
| Parent Company shareholders | 592.3 | 138.6 | 1,645.9 | 669.0 | – | – |
| Non-controlling interests | 1.9 | 1.1 | 5.1 | 0.4 | – | – |
1) Systemair AB has issued 1,111,740 warrants to persons holding senior positions within the company.
| Group | Parent Company | ||||
|---|---|---|---|---|---|
| 30/04/2023 | 30/04/2022 | 30/04/2023 | 30/04/2022 | ||
| 988.6 | 888.9 | – | – | ||
| 291.3 | 216.1 | 24.1 | 35.5 | ||
| 2,526.0 | 2,325.6 | 18.8 | 13.4 | ||
| 179.9 | 193.6 | 2,985.2 | 2,766.8 | ||
| 3,985.8 | 3,624.2 | 3,028.1 | 2,815.7 | ||
| 2,459.2 | 2,224.9 | – | – | ||
| 2,848.2 | 2,287.4 | 1,655.5 | 1,392.9 | ||
| 339.9 | 335.9 | – | – | ||
| 5,647.3 | 4,848.2 | 1,655.5 | 1,392.9 | ||
| 9,633.1 | 8,472.4 | 4,683.6 | 4,208.6 | ||
| 1,554.5 | |||||
| - | |||||
| 258.5 | 275.7 | – | 1.0 | ||
| 1,702.9 | |||||
| 930.1 | 1,506.5 | 1,580.2 | 1,703.9 | ||
| 904.3 | |||||
| 45.9 | |||||
| 3,430.5 | 3,112.4 | 1,048.6 | 950.2 | ||
| 9,633.1 | 8,472.4 | 4,683.6 | 4,208.6 | ||
| 5,272.5 – 671.6 1,170.7 2,259.8 |
3,853.5 – 1,230.8 1,148.0 1,964.4 |
2,054.1 0.7 1,580.2 910.9 137.7 |
| 2022/23 | 2021/22 | 2022/23 | 2021/22 | |
|---|---|---|---|---|
| SEK m. | Feb–Apr 3 mths |
Feb–Apr 3 mths |
May-Apr 12 mths |
May-Apr 12 mths |
| Operating profit/loss | 734.5 | 191.4 | 1,401.4 | 769.8 |
| Adjustment for non-cash items | -305.4 | 67.4 | 113.4 | 354.5 |
| Financial items | -26.8 | -9.3 | -77.7 | -27.6 |
| Income tax paid | -38.4 | -1.6 | -214.5 | -147.4 |
| Cash flow from operating activities before changes in working capital | 363.9 | 247.9 | 1,222.6 | 949.3 |
| Changes in working capital | -193.3 | -279.5 | -634.9 | -714.1 |
| Cash flow from operating activities | 170.6 | -31.6 | 587.7 | 235.2 |
| Cash flow from investing activities | 852.4 | -247.7 | 318.6 | -515.9 |
| Cash flow from financing activities | -1,028.7 | 286.6 | -959.5 | 274.9 |
| Cash flow for the period | -5.7 | 7.3 | -53.2 | -5.8 |
| Cash and cash equivalents at start of period | 349.7 | 327.7 | 335.9 | 319.1 |
| Translation differences, cash and cash equivalents | -4.1 | 0.9 | 57.2 | 22.6 |
| Cash and cash equivalents at close of period | 339.9 | 335.9 | 339.9 | 335.9 |
| 2022/23 | 2021/22 | |||||
|---|---|---|---|---|---|---|
| SEK m. | Equity attributable to Parent Company shareholders |
Non-controlling interests |
Total equity |
Equity attributable to Parent Company shareholders |
Non-controlling interests |
Total equity |
| Amount at beginning of year | 3,815.1 | 38.4 | 3,853.5 | 3,305.0 | 25.1 | 3,330.1 |
| Dividend | -187.2 | -1.5 | -188.7 | -156.0 | -1.8 | -157.8 |
| Share of acquisitions attributable to non controlling interests |
– | -33.7 | -33.7 | – | 12.3 | 12.3 |
| Issue of warrants | 3.4 | – | 3.4 | 4.8 | – | 4.8 |
| Revaluation of acquisition option | -11.5 | -1.5 | -13.0 | -7.7 | 2.4 | -5.3 |
| Comprehensive income | 1,645.9 | 5.1 | 1,651.0 | 669.0 | 0.4 | 669.4 |
| Amount at end of period | 5,265,7 | 6.8 | 5,272.5 | 3,815.1 | 38.4 | 3,853.5 |
| 2022/23 | 2021/22 | 2022/23 | 2021/22 | ||
|---|---|---|---|---|---|
| Feb–Apr 3 mths |
Feb–Apr 3 mths |
May-Apr 12 mths |
May-Apr 12 mths |
||
| Net sales | SEK m. | 3,128.8 | 2,661.6 | 12,057.9 | 9,634.5 |
| Growth | % | 17.6 | 20.5 | 25.2 | 13.1 |
| Operating profit/loss | SEK m. | 734.5 | 191.4 | 1,401.4 | 769.8 |
| Operating margin | % | 23.5 | 7.2 | 11.6 | 8.0 |
| Adjusted operating margin | % | 8.9 | 8.6 | 9.2 | 8.5 |
| Profit after net fin. items | SEK m. | 701.8 | 196.8 | 1,294.9 | 741.7 |
| Profit margin | % | 22.4 | 7.4 | 10.7 | 7.7 |
| Adjusted profit margin, % | % | 7.8 | 8.8 | 8.3 | 8.2 |
| Return on capital employed | % | 20.1 | 14.5 | 20.1 | 14.5 |
| Adjusted return on capital employed | % | 16.2 | 15.4 | 16.2 | 15.4 |
| Return on equity | % | 22.6 | 15.1 | 22.6 | 15.1 |
| Adjusted return on equity | % | 16.4 | 16.5 | 16.4 | 16.5 |
| Equity/assets ratio | % | 54.7 | 45.5 | 54.7 | 45.5 |
| Investments | SEK m. | 852.4 | -247.7 | 318.6 | -515.9 |
| Depreciation/amortisation and impairments | SEK m. | 95.3 | 134.5 | 568.3 | 408.4 |
| Per share ratios | |||||
| Basic earnings per share | SEK | 2.96 | 0.66 | 5.00 | 2.61 |
| Diluted earnings per share | SEK | 2.96 | 0.66 | 5.00 | 2.61 |
| Adjusted basic earnings per share | SEK | 0.77 | 0.85 | 3.58 | 2.86 |
| Adjusted earnings per share (diluted) | SEK | 0.77 | 0.85 | 3.58 | 2.86 |
| Basic equity per share | SEK | 25.32 | 18.34 | 25.32 | 18.34 |
| Diluted equity per share | SEK | 25.31 | 18.34 | 25.31 | 18.34 |
| Basic operating cash flow per share | SEK | 0.82 | -0.15 | 2.83 | 1.13 |
| Diluted operating cash flow per share | SEK | 0.82 | -0.15 | 2.82 | 1.13 |
| Average number of shares in period, before dilution | No. | 208,000,000 | 208,000,000 | 208,000,000 | 208,000,000 |
| Average number of shares in period, after dilution | No. | 208,154,000 | 208,000,000 | 208,063,000 | 208,000,000 |
| 2022/23 | 2021/22 | 2020/21 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Feb–Apr | Nov–Jan | Aug–Oct | May–Jul | Feb–Apr | Nov–Jan | Aug–Oct | May–Jul | Feb–Apr | ||
| Q4 | Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | Q4 | ||
| Net sales | SEK m. | 3,128.8 | 3,043.5 | 3,036.7 | 2,848.9 | 2,661.6 | 2,278.1 | 2,404.2 | 2,290.5 | 2,208.5 |
| Growth | % | 17.6 | 33.6 | 26.3 | 24.4 | 20.5 | 13.7 | 8.9 | 9.1 | 8.7 |
| Gross margin | % | 34.2 | 34.2 | 33.3 | 34.6 | 34.1 | 33.3 | 35.6 | 34.8 | 35.7 |
| Operating profit/loss | SEK m. | 734.5 | 277.5 | 119.8 | 269.6 | 191.4 | 131.3 | 237.5 | 209.6 | 173.1 |
| Operating margin | % | 23.5 | 9.1 | 3.9 | 9.5 | 7.2 | 5.8 | 9.9 | 9.2 | 7.8 |
| Adjusted operating margin | % | 8.9 | 9.0 | 9.9 | 9.5 | 8.6 | 5.8 | 10.4 | 9.2 | 7.8 |
| Return on capital employed Adjusted return on capital |
% | 20.1 | 13.3 | 12.4 | 14.7 | 14.5 | 14.9 | 14.2 | 14.3 | 13.1 |
| employed | % | 16.2 | 16.4 | 15.7 | 15.5 | 15.4 | 15.1 | 14.4 | 14.3 | 13.1 |
| Return on equity | % | 22.6 | 13.3 | 12.2 | 16.1 | 15.1 | 15.0 | 14.9 | 14.8 | 13.0 |
| Adjusted return on equity | % | 16.4 | 18.5 | 17.8 | 17.4 | 16.5 | 15.4 | 15.2 | 14.8 | 13.0 |
| Equity/assets ratio | % | 54.7 | 46.5 | 43.8 | 44.0 | 45.5 | 47.2 | 45.7 | 48.4 | 47.9 |
| Basic equity per share | SEK | 25.32 | 22.51 | 21.30 | 19.73 | 18.34 | 17.69 | 16.45 | 16.71 | 15.89 |
| Diluted equity per share | SEK | 25.31 | 22.51 | 21.10 | 19.73 | 18.34 | 17.69 | 16.45 | 16.71 | 15.89 |
| Basic earnings per share | SEK | 2.96 | 0.79 | 0.21 | 1.04 | 0.66 | 0.47 | 0.74 | 0.75 | 0.55 |
| Diluted earnings per share | SEK | 2.96 | 0.79 | 0.20 | 1.04 | 0.66 | 0.47 | 0.74 | 0.75 | 0.55 |
| Adjusted basic earnings per share |
SEK | 0.77 | 0.77 | 1.06 | 1.05 | 0.85 | 0.47 | 0.80 | 0.75 | 0.55 |
| Adjusted earnings per share (diluted) |
SEK | 0.77 | 0.77 | 1.04 | 1.05 | 0.85 | 0.47 | 0.80 | 0.75 | 0.55 |
| Cash flow from operating activities per share (basic) |
SEK | 0.81 | 1.34 | 0.98 | -0.31 | -0.15 | 0.13 | 0.39 | 0.76 | 1.10 |
| Cash flow from operating activities per share (diluted) |
SEK | 0.81 | 1.34 | 0.96 | -0.31 | -0.15 | 0.13 | 0.39 | 0.76 | 1.10 |
Systemair applies International Financial Reporting Standards (IFRS). This interim report was prepared for the Group in accordance with the Swedish Annual Accounts Act, the Swedish Financial Reporting Board's recommendation RFR 1 and IAS 34 Interim Financial Reporting, and for the Parent Company in accordance with the Swedish Annual Accounts Act and RFR 2.
The interim report has been prepared in accordance with IAS 34 Interim Financial Reporting. The Group applies the same accounting policies as described in the 2021/22 Annual Report, with the addition that IAS 29 is applied as described below.
No other new or revised standards, interpretations or improvements, as adopted by the EU, have affected the Group in any material way.
Since 30 June 2022, Turkey's economy has been considered to be in hyperinflation. As a result, the financial statements of Systemair's subsidiary in Turkey have been restated to adjust for the effects of inflation, in accordance with IAS 29 "Financial Reporting in Hyperinflationary Economies", with retrospective application from 1 May 2022. This means that:
The aggregate impact on the Group's financial statements is shown in the table below:
| May-Apr | ASSETS | |
|---|---|---|
| Other operating expenses | 2.7 | |
| Adjustment effect of hyperinflation | ||
| calculation | 41.5 | |
| Operating profit/loss | -24.4 | |
| Net financial items | 1.9 | |
| 2022/23 | SEK m. | 30/04/2023 | |
|---|---|---|---|
| May-Apr | ASSETS | ||
| SEK m. | 12 mths | Goodwill | 94.3 |
| Net sales | -26.5 | Other intangible non-current assets | 1.9 |
| Cost of goods sold | -42.7 | Property, plant and equipment | 176.9 |
| Gross profit | -69.2 | Total non-current assets | 273.1 |
| Other operating income | -2.4 | Inventory | 2.0 |
| Selling expenses | 2.5 | Current receivables | 0.1 |
| Administration expenses | 0.5 | Total current assets | 2.1 |
| Other operating expenses | 2.7 | ||
| Adjustment effect of hyperinflation calculation |
41.5 | TOTAL ASSETS | 275.2 |
| Operating profit/loss | -24.4 | ||
| Net financial items | 1.9 | EQUITY AND LIABILITIES Other comprehensive income, hyperinflation calculation |
292.6 |
| Profit/loss after financial items | -22.5 | Equity | -21.8 |
| Tax on profit for the period | -0.2 | Current liabilities, non-interest-bearing | 4.4 |
| Profit/loss for the period | -22.7 | Total current liabilities | 4.4 |
| TOTAL EQUITY AND LIABILITIES | 275.2 |
The Group's revenue is generated in the main from the manufacture and sale of ventilation products, as well as from the servicing of ventilation products. Total revenue for the quarter amounted to SEK 3,128.8 million (2,661.6), of which servicing of ventilation products accounted for SEK 136.6 million (107.9).
| 2022/23 Feb–Apr |
2021/22 Feb–Apr |
2022/23 May-Apr |
2021/22 May-Apr |
|
|---|---|---|---|---|
| SEK m. | 3 mths | 3 mths | 12 mths | 12 mths |
| Europe | ||||
| Sale of goods recognised at a specific point in time | 2,227.9 | 1,896.6 | 8,594.0 | 6,883.8 |
| Sale of goods recognised over time | 19.6 | 45.8 | 124.2 | 158.4 |
| Servicing recognised at a certain point in time | 68.8 | 54.3 | 238.8 | 179.2 |
| Servicing recognised over time | 61.5 | 46.2 | 206.2 | 163.6 |
| 2,377.8 | 2,042.9 | 9,163.2 | 7,385.0 | |
| Americas, Middle East, Asia, Australia and Africa | ||||
| Sale of goods recognised at a specific point in time | 679.4 | 559.9 | 2,664.2 | 2,024.2 |
| Sale of goods recognised over time | 65.3 | 51.4 | 200.3 | 205.2 |
| Servicing recognised at a certain point in time | 0.6 | 0.6 | 5.5 | 3.1 |
| Servicing recognised over time | 5.7 | 6.8 | 24.7 | 17.0 |
| 751.0 | 618.7 | 2,894.7 | 2,249.5 | |
| Total | ||||
| Sale of goods recognised at a specific point in time | 2,907.3 | 2,456.5 | 11,258.2 | 8,908.0 |
| Sale of goods recognised over time | 84.9 | 97.2 | 324.5 | 363.6 |
| Servicing recognised at a certain point in time | 69.4 | 54.9 | 244.3 | 182.3 |
| Servicing recognised over time | 67.2 | 53.0 | 230.9 | 180.6 |
| 3,128.8 | 2,661.6 | 12,057.9 | 9,634.5 |
A provisional analysis of the purchase considerations for Sagicofim in Italy, Group SCS in the UK and the acquisition of minority interests in Systemair Marocco and Well Technology in Estonia, is as follows:
| Other acquisition | |||
|---|---|---|---|
| Sagicofim | Group SCS | related | |
| Total historical cost, less costs of acquisition | 383.8 | 84.8 | 43.2 |
| Assets acquired | |||
| Fair value of assets acquired, net | 303.8 | 42.4 | 38.8 |
| Goodwill | 80.0 | 42.4 | 4.4 |
| Identifiable net assets | |||
| Brands and customer relationships | 121.0 | 10.3 | - |
| Other intangible assets | 2.1 | - | - |
| Buildings and land | 66.6 | - | - |
| Machinery and equipment | 10.6 | 0.3 | - |
| Financial and other non-current assets | 11.8 | - | - |
| Inventory | 58.7 | 5.4 | - |
| Trade accounts receivable | 133.1 | 59.5 | - |
| Other current assets | 15.8 | 2.2 | 13.6 |
| Cash and cash equivalents | 28.2 | 1.5 | - |
| Minority interest | -1.5 | - | 36.0 |
| Non-interest-bearing liabilities | -4.3 | -1.1 | - |
| Deferred tax liability | -33.6 | -2.0 | - |
| Interest-bearing liabilities | -4.3 | - | - |
| Other operating liabilities | -100.4 | -33.7 | - |
| Impact on profit | - | - | 10.8 |
| 303.8 | 42.4 | 38.8 |
The total impact by acquisitions on cash flow is SEK -448.1 million. Transaction costs relating to the acquisitions total SEK 4.5 million.
Customer relationships have been stated at the net present value of future cash flows. The useful life of these assets has been estimated at 10 years.
The goodwill upon acquisition is attributable to the strong market position of the companies acquired, synergies expected to arise after the acquisition and the company's estimated future earning capacity.
Net sales for the acquired companies between the time of acquisition and the end of the interim report period totalled SEK 418.4 million. Operating profit for the corresponding period was SEK 22.1 million.
An analysis for the divestment of the air conditioning business is as follows:
Asset and liability disposals
| Goodwill | 138.8 |
|---|---|
| Other intangible assets | 29.4 |
| Buildings and land | 115.3 |
| Machinery and equipment | 66.4 |
| Financial assets | 15.5 |
| Inventory | 229.9 |
| Trade accounts receivable | 196.8 |
| Other current assets | 78.6 |
| Cash and cash equivalents | 30.4 |
| Non-interest-bearing liabilities | -52.6 |
| Interest-bearing liabilities | -178.6 |
| Other operating liabilities | -166.4 |
| 503.5 |
The total impact on cash flow is SEK +1,001.1 million. Costs of selling in connection with the divestment were SEK 8.1 million.
If the companies acquired had been consolidated and the divested companies had been divested as of 1 May 2022, net sales for the financial year May 2022 through April 2023 would have totalled approximately SEK 11,707.6 million. Operating profit for that period would have totalled approximately SEK 1,403.6 million including non-recurring items.
Systemair's financial instruments comprise derivatives, trade accounts receivable, cash and cash equivalents, trade accounts payable, accrued supplier costs, interest-bearing liabilities, acquisition options and additional purchase considerations. Liabilities to credit institutions carry variable interest rates or, in certain cases, fixed rates for a short period. Derivatives are measured at fair value via the income statement on the basis of input data corresponding to level 2 as defined in IFRS 13.
Share purchase options and additional purchase considerations are measured on level 3 as defined in IFRS 13. The calculation for the option to acquire the remaining 10 percent of the shares in Systemair HSK, Turkey, is based on the anticipated profit before depreciation/amortisation and tax (EBITDA) for the financial years until 2024/25, plus the increase in value of the land on which the Turkish production facility is situated. Any increase in anticipated profit after tax and any increase in value of the land would result in an increase in the liability relating to the option. No upper limit for the anticipated liability is established in the agreement. Any change in estimated liability is transferred via the Group's equity. For the financial year May 2022–April 2023, the liability was revalued by the amount of SEK 6.0 million and is now valued at SEK 27.5 million. The calculation for the option to acquire the remaining 40 percent of the shares in Frico A/S, Denmark, is based on the anticipated operating profit (EBIT) for the 2023/24 and 2024/25 financial years. Any increase in anticipated profit after tax would result in an increase in the liability relating to the option. No upper limit for the anticipated liability is established in the agreement. Any change in estimated liability is transferred via the Group's equity. For the financial year May 2022–April 2023, the liability was revalued by the amount of SEK 5.4 million and is now valued at SEK 11.6 million. The liability for the purchase options is recognised under Non-current liabilities, non-interest-bearing, on the balance sheet.
Other financial assets and liabilities are short-term. For that reason, the fair values of all financial instruments are considered to equate approximately to the carrying amounts. Systemair has not recognised any financial assets and liabilities net.
The Group's operations are classified geographically. Systemair aggregates into two geographical segments of (i) Europe and (ii) Americas, Middle East, Asia, Australia and Africa. The market segment Europe accounts for the major share of Systemair's business. The segment Europe consists of a large number of markets. The legal entities within Europe work
with each other in manufacturing and sales. The Company also judges that in every material respect similar economic conditions exist in the region, and so the legal entities within the region have been aggregated. Systemair further considers that accounting for the merged segments of (i) Europe and (ii) Americas, Middle East, Asia, Australia and Africa presents a clearer picture. The Parent Company is accounted for via a separate segment, Group-wide. The subsidiaries are aggregated on the basis of their legal domicile and they are consolidated according to the same principles as for the Group as a whole.
| 2022/23 | 2021/22 | 2022/23 | 2021/22 | |
|---|---|---|---|---|
| Feb–Apr | Feb–Apr | May-Apr | May-Apr | |
| SEK m. | 3 mths | 3 mths | 12 mths | 12 mths |
| Europe | ||||
| Net sales, external | 2,377.8 | 2,042.9 | 9,163.2 | 7,385.0 |
| Net sales, intra-Group | 53.1 | 70.4 | 225.4 | 209.3 |
| Operating profit/loss | 752.3 | 191.4 | 1,384.7 | 773.9 |
| Operating margin, % | 31.6 | 9.4 | 15.1 | 10.5 |
| Profit after net fin. items | 699.4 | 319.1 | 986.2 | 905.2 |
| Profit margin, % | 29.4 | 15.6 | 10.8 | 12.3 |
| Assets | 6,049.5 | 5,387.1 | 6,049.5 | 5,387.1 |
| Investments | -10.4 | -80.8 | -146.7 | -294.5 |
| Depreciation/amortisation and impairments | 72.2 | 114.6 | 479.3 | 335.4 |
| Americas, Middle East, Asia, Australia and Africa | ||||
| Net sales, external | 751.0 | 618.7 | 2,894.7 | 2,249.5 |
| Net sales, intra-Group | 14.0 | 3.1 | 36.8 | 13.7 |
| Operating profit/loss | 26.9 | 31.7 | 186.0 | 114.2 |
| Operating margin, % | 3.6 | 5.1 | 6.4 | 5.1 |
| Profit after net fin. items | 3.4 | 119.8 | 102.9 | 241.9 |
| Profit margin, % | 0.5 | 19.4 | 3.6 | 10.8 |
| Assets | 2,328.2 | 1,694.6 | 2,328.2 | 1,694.6 |
| Investments | -34.8 | -13.2 | -76.3 | -48.9 |
| Depreciation/amortisation and impairments | 15.4 | 14.3 | 58.3 | 52.3 |
| Group-wide | ||||
| Net sales, intra-Group | 46.5 | 38.2 | 181.9 | 149.1 |
| Operating profit/loss | -44.7 | -31.7 | -169.3 | -118.3 |
| Profit after net fin. items | -1.0 | -242.1 | 205.8 | -405.4 |
| Assets | 4,691.2 | 4,218.8 | 4,691.2 | 4,218.8 |
| Investments | 897.6 | -153.7 | 541.6 | -172.5 |
| Depreciation/amortisation and impairments | 7.7 | 5.6 | 30.7 | 20.7 |
| Eliminations | ||||
| Net sales, intra-Group | -113.6 | -111.7 | -444.1 | -372.1 |
| Assets | -3,433.0 | -2,828.1 | -3,433.0 | -2,828.1 |
| Total | ||||
| Net sales, external | 3,128.8 | 2,661.6 | 12,057.9 | 9,634.5 |
| Operating profit/loss | 734.5 | 191.4 | 1,401.4 | 769.8 |
| Operating margin, % | 23.5 | 7.2 | 11.6 | 8.0 |
| Profit after net fin. items | 701.8 | 196.8 | 1,294.9 | 741.7 |
| Profit margin, % | 22.4 | 7.4 | 10.7 | 7.7 |
| Assets | 9,635.9 | 8,472.4 | 9,635.9 | 8,472.4 |
| Investments | 852.4 | -247.7 | 318.6 | -515.9 |
| Depreciation/amortisation and impairments | 95.3 | 134.5 | 568.3 | 408.4 |
In the report, Systemair presents performance measures that supplement the financial ratios defined in IFRS; these are known as alternative performance measures (APMs). The Company is of the view that these APMs provide valuable information to investors and the Company's management, in that they enable evaluation of the Company's performance, trends, capacity to pay down debt and invest in new business opportunities, and that they reflect the Group's acquisition-intensive business model.
Because not all companies calculate key financial performance measures in the same way, these APMs are not always comparable. As a result, they should not be regarded as substitutes for performance measures as defined in IFRS. A number of definitions appear below, the majority of which are alternative performance measures.
For more key performance measures and information on how they are calculated, see Systemair's website at: group.systemair.com/se/investerare/-finansiella-data/
Earnings before financial items and tax.
Growth is defined as the change in net sales, relative to net sales for the preceding period.
Change in sales by comparable units, adjusted for acquisitions and foreign currency effects.
Operating profit excluding restructuring costs, impairments, hyperinflation adjustments and other items affecting comparability.
Operating profit divided by net sales.
Profit after financial items divided by net sales.
Profit after financial income, for the trailing 12 months (TTM), divided by average capital employed.
Total assets less non-interest-bearing liabilities.
Profit after tax before non-controlling interest, for the trailing 12 months (TTM), divided by average equity excluding non-controlling interest.
The number of employees at the end of the accounting period. New employees, appointments terminated, part-time employees and paid overtime are converted into full-time equivalents.
Profit for the period attributable to Parent Company shareholders, divided by the average number of shares during the period.
Cash flow from operating activities for the period, divided by the average number of shares during the period.
Adjusted equity divided by total assets.
Equity, excluding non-controlling interest, divided by the number of shares at the end of the period.
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.