26th October 2018
Q3 2018 PRESENTATION
Leif Gustafsson, CEO Aku Rumpunen, CFO
Q3 2018 PRESENTATION 26 th October 2018 Leif Gustafsson, CEO Aku - - PowerPoint PPT Presentation
Q3 2018 PRESENTATION 26 th October 2018 Leif Gustafsson, CEO Aku Rumpunen, CFO Q3 2018 Highlights Organic sales growth of 6.3% was supported by both business divisions Comparable EBITA improved by 3.5% to EUR 41.6 (40.2) million
26th October 2018
Leif Gustafsson, CEO Aku Rumpunen, CFO
Q3 2018 Highlights
business divisions
million with a margin of 21.0% (20.9%) driven by Modular Space, ER Scandinavia and ER Central Europe segments
EBITA improved by 16.6%
approved Cramo’s acquisition of the Nordic Modular Group
assessment of Modular Space is likely to result in a separation of the Equipment Rental and Modular Space business divisions, which may include a demerger and separate listing of Cramo Adapteo during 2019
2
12.1 % 14.9 % 14.7 % 14.5 % 0% 5% 10% 15% 20% Q2/15 Q3/15 Q4/15 Q1/16 Q2/16 Q3/16 Q4/16 Q1/17 Q2/17 Q3/17 Q4/17 Q1/18 Q2/18 Q3/18
Comparable ROCE
Comparable ROCE Target 2017-20 3.0 % 3.5 % 4.0 % 10.2 % 7.8 % 6.1 % 3.7 % 3.2 % 0% 5% 10% 15% Q2/17 Q3/17 Q4/17 Q1/18 Q2/18 Q3/18
Organic** sales growth (y-o-y)
Organic sales growth (YTD) Market 2017* Market 2018* 7.0 % 9.5 % 9.3 % 14.2 % 15.7 % 15.0 % 10.0 % 0% 5% 10% 15% 20% Q2/17 Q3/17 Q4/17 Q1/18 Q2/18 Q3/18
Organic** rental sales growth (y-o-y)
Organic rental sales growth (YTD) Target 2017-20 12.8 % 11.8 % 9.7 % 10.1 % 12.5 % 0% 5% 10% 15% 20% Q2/15 Q3/15 Q4/15 Q1/16 Q2/16 Q3/16 Q4/16 Q1/17 Q2/17 Q3/17 Q4/17 Q1/18 Q2/18 Q3/18
Comparable ROCE
Comparable ROCE Target 2017-20
EQUIPMENT RENTAL MODULAR SPACE
* Target to grow faster than market. Market growth according to ERA (European Rental Association) in the markets where Cramo is present ** Organic sales growth excludes the impact of acquisitions, divestments and exchange rate changes and IFRS changes
3
4
4
93.2 86.9 0.0
3.9
0.0 20 40 60 80 100
Q3/17 Acquisitions Divestments Organic growth FX-changes IFRS 15 impact Q3/18
EUR million
Sales Q3/17 vs Q3/18
92.3 93.2 86.9 20 40 60 80 100 120 Q3/16 Q4/16 Q1/17 Q2/17 Q3/17 Q4/17 Q1/18 Q2/18 Q3/18
Sales (EUR million)
Sales
18.9 19.0 19.0 15.3 % 18.0 % 19.3 %
10% 12% 14% 16% 18% 20% 22% 24%
5 10 15 20 25 Q3/16 Q4/16 Q1/17 Q2/17 Q3/17 Q4/17 Q1/18 Q2/18 Q3/18
Comparable ROCE Comparable EBITA (EUR million)
Comparable EBITA and ROCE
Comparable EBITA Comparable ROCE
Stockholm area had no material impact on third quarter sales in Sweden, which increased by 3.2% in local currency
increased utilisation rates and large projects
cost control
grow by 1% in 2019 in Sweden
GOOD PERFORMANCE WITH ALL-TIME-HIGH RETURN ON CAPITAL EMPLOYED
Organic growth +4.6%* vs LY
ER Scandinavia has operations in Sweden and Norway with capital employed of MEUR 381 at the end of Q3 2018.
All figures exclude IACs and are presented as comparable key figures * Organic growth reported in local currencies
5
39.0 38.3 0.0
0.0 0.0 5 10 15 20 25 30 35 40 45
Q3/17 AcquisitionsDivestments Organic growth FX-changes IFRS 15 impact Q3/18
EUR million
Sales Q3/17 vs Q3/18
38.6 39.0 38.3 5 10 15 20 25 30 35 40 45 50 Q3/16 Q4/16 Q1/17 Q2/17 Q3/17 Q4/17 Q1/18 Q2/18 Q3/18
Sales (EUR million)
Sales
10.6 10.6 8.4 9.9 % 13.3 % 11.2 % 0% 5% 10% 15% 20% 2 4 6 8 10 12 14 Q3/16 Q4/16 Q1/17 Q2/17 Q3/17 Q4/17 Q1/18 Q2/18 Q3/18
Comparable ROCE Comparable EBITA (EUR million)
Comparable EBITA and ROCE
Comparable EBITA Comparable ROCE
PROFITABILITY NEGATIVELY IMPACTED BY LOWER SALES IN FINLAND
Organic growth
Finland, where sales declined by 5.3% mainly followed by lower price levels, fierce competition and large projects included in comparison period
due to higher sales and good cost control. In Estonia, profitability was also strong during the third quarter.
ER Finland and Eastern Europe has operations in four countries with capital employed of MEUR 193 at the end of Q3 2018. All figures exclude IACs and are presented as comparable key figures * Organic growth reported in local currencies
6
21.9 33.7 11.1 0.0 0.6 0.0 0.0 5 10 15 20 25 30 35 40
Q3/17 Acquisitions Divestments Organic growth FX-changes IFRS 15 impact Q3/18
EUR million
Sales Q3/17 vs Q3/18
23.7 21.9 33.7 5 10 15 20 25 30 35 40 Q3/16 Q4/16 Q1/17 Q2/17 Q3/17 Q4/17 Q1/18 Q2/18 Q3/18
Sales (EUR million)
Sales
3.8 3.3 5.6 2.8 % 5.0 % 5.7 %
1% 3% 5% 7%
1 2 3 4 5 6 Q3/16 Q4/16 Q1/17 Q2/17 Q3/17 Q4/17 Q1/18 Q2/18 Q3/18
Comparable ROCE Comparable EBITA (EUR million)
Comparable EBITA and ROCE
Comparable EBITA Comparable ROCE
POSITIVE ORGANIC SALES DEVELOPMENT IN THE THIRD QUARTER – PROFITABILITY INCREASED IN ALL COUNTRIES
Organic growth +2.5%* vs LY
ER Central Europe has operations in five countries with capital employed of MEUR 151 at the end of Q3 2018.
million impact) as well strong rental sales in all other countries apart from Germany, where rental sales decreased.
Republic.
Infra contributed positively to segment’s profit and profitability. The performance of Germany has still not reached targets – actions to improve profitability will be continued.
All figures exclude IACs and are presented as comparable key figures * Organic growth reported in local currencies
+67.6% +53.5%
7
Organic rental growth +0.7%* vs LY
38.0 39.4 0.0 0.0 7.3
5 10 15 20 25 30 35 40 45 50
Q3/17 Acquisitions Divestments Organic growth FX-changes IFRS 15 impact Q3/18
EUR million
Sales Q3/17 vs Q3/18
7.5 8.4 9.8 11.8 % 9.7 % 10.1 % 5% 7% 9% 11% 13% 15% 17% 19% 2 4 6 8 10 12 Q3/16 Q4/16 Q1/17 Q2/17 Q3/17 Q4/17 Q1/18 Q2/18 Q3/18
Comparable ROCE Comparable EBITA (EUR million)
Comparable EBITA and ROCE
Comparable EBITA Comparable ROCE 18.8 21.4 23.3 11.5 16.5 16.1 30.3 38.0 39.4 5 10 15 20 25 30 35 40 45 50 Q3/16 Q4/16 Q1/17 Q2/17 Q3/17 Q4/17 Q1/18 Q2/18 Q3/18
Sales (EUR million)
Sales
Other sales Rental sales Sales
(7.7% in local currencies). Organic rental sales growth was 13.8% and organic total sales growth 20.2%.
revenue recognition decreased third quarter sales by EUR 4.5 million compared to previous year.
and Germany contributed the most of EBITA growth compared to LY.
GOOD PERFORMANCE IMPROVEMENT CONTINUED
Modular Space has operations in seven countries with capital employed over MEUR 348 at the end of Q3 2018.
+16.6% Organic growth +20.2%** vs LY +13.8%* +3.9%
All figures exclude IACs and are presented as comparable key figures * Organic rental sales growth (y-o-y) in local currencies ** Organic growth reported in local currencies
8
STRENGHTENING OUR POSITION IN THE NORDIC MODULAR SPACE INDUSTRY
NewCo presence
Strengthen our modular space market position in the Nordics with adequate size and cost efficiency to attract top-tier investors Penetrate the short-term/long-term rental business with optimised and differentiated solutions towards targeted customer segments Establish a strong platform with capacity to grow the rental and sales business in Central Europe, both organically and through acquisitions Form a versatile modular space group with inhouse R&D, design and manufacturing to expand the semi-permanent sales business Increase modular space concept awareness and business transparency driving long-term value creation – Be a true shaper of the industry
9
BUSINESS OVERVIEW
CUSTOMER SEGMENTS OFFICE NETWORK PERSONNEL 7 sales offices in 4 countries 230 people KEY FINANCIALS 2017 Net sales (M€) EBITA (M€)
81 17 (20.5%)
93% 4% 1% 3%
46% Module prod. 36% Other 1% Contract assignm. 18% Rental
External sales by offering External sales by customer segment
Companies &
Municipalities >75% <25%
KEY FACTS
Operates through three main subsidiaries – Flexator, Temporent, and Nordic Modular Leasing Rental modules ~6000 Founded in 1956, NMG conducts development, manufacture, sale and rental
customers in the Nordic countries
Daycare School Office Accommodation
10
BUSINESS OVERVIEW (CRAMO ADAPTEO + NMG) 2017
11
Day care Accommodation Office School Events/ Exhibitions
CUSTOMER SEGMENTS
16 sales offices in 7 countries
OFFICE NETWORK
150 people
PERSONNEL Daycare Accommodation Office School Events 23 sales offices in 7 countries 392 people KEY FINANCIALS 2017 Net sales (M€) EBITA (M€)
207 45 (21.9%)
150 people
RENTAL MODULES ~31.000
11
*Cramo Adapteo figures are based on the modular space segment reporting
ENTERPRISE VALUE OF SEK 2.725 BILLION ▪ Acquisition was approved by the Swedish Competition Authority on 4 October 2018. Acquisition is expected to be closed at the end of October 2018. ▪ NMG will be consolidated as part of Cramo’s Modular Space segment ▪ Transaction is financed with bank financing and convertible note amounting to SEK 550 million. Convertible note may be used by the sellers to reinvest in Cramo’s modular space business at later stage under certain conditions. ▪ Acquisition is expected to bring 3–4 MEUR operational cost synergies p.a. We expect the full synergistic run-rate to be reached within 2 years. ▪ Acquisition is expected to have a positive impact on Cramo Group comparable EPS in 2019
SALES R12 Q2/2018 (MEUR) EBITA R12 Q2/2018 (MEUR)
1 R12/2018 EUR/SEK conversion rate 9.90 2 Adapteo figures are based on modular space segment reporting
**
New Adapteo New Group
**
140 87 226 50 100 150 200 250 Adapteo NMG 753 87 840 200 400 600 800 1000 NMG Cramo group
New Group
33 17 50 10 20 30 40 50 60 Adapteo NMG 129 17 146 50 100 150 NMG Cramo group
New Adapteo
12
GROUP PERFORMANCE Q3 2018
13
172 187 155 179 185 193 163 178 192 197 175 189 198
0% 2% 4% 6% 8% 10% 12% 50 100 150 200 250 Q3/15 Q4/15 Q1/16 Q2/16 Q3/16 Q4/16 Q1/17 Q2/17 Q3/17 Q4/17 Q1/18 Q2/18 Q3/18
Sales growth (%, y-o-y) Sales (EUR million)
661 668 676 694 707 712 720 719 726 730 742 753 759
0% 1% 2% 3% 4% 5% 6% 7% 8% 600 620 640 660 680 700 720 740 760 780 Q3/15 Q4/15 Q1/16 Q2/16 Q3/16 Q4/16 Q1/17 Q2/17 Q3/17 Q4/17 Q1/18 Q2/18 Q3/18
R12M sales growth (%, y-o-y) R12M sales (EUR million)
ORGANIC SALES GROWTH OF 6.3% IN Q3
* in local currencies ** organic sales growth in local currencies
Quarters Rolling 12 months
R12M Q3/18 vs. R12M Q3/17: +4.6% Q3/18 vs. Q3/17: +3.1% (+7.5%*) (+6.3%**)
14
191.9 197.9 11.2
11.3
50 100 150 200 250 Q3/17 Acquisitions Divestments Organic growth FX-changes IFRS15 impact Q3/18
EUR million
Sales Q3/17 vs Q3/18
ORGANIC SALES GROWTH 6.3% VS REPORTED SALES GROWTH 3.1%
Organic sales growth +6.3% vs LY
▪ Equipment Rental +2.9%
▪ Scandinavia +4.6% ▪ Finland and Eastern Europe
▪ Central Europe +2.5%
▪ Modular Space +20.2%
15
31.4 27.0 13.0 26.6 38.9 32.6 19.7 27.8 40.2 32.4 23.1 31.0 41.6 18.2 % 21.1 % 20.9 % 21.0 %
5% 7% 9% 11% 13% 15% 17% 19% 21% 23% 5 10 15 20 25 30 35 40 45 Q3/15 Q4/15 Q1/16 Q2/16 Q3/16 Q4/16 Q1/17 Q2/17 Q3/17 Q4/17 Q1/18 Q2/18 Q3/18
EBITA margin (%, line graph) EBITA (EUR million)
86 87 90 98 105 111 118 119 120 120 123 127 128 13.0 % 14.9 % 16.6 % 16.9 %
5% 7% 9% 11% 13% 15% 17% 19% 20 40 60 80 100 120 140 Q3/15 Q4/15 Q1/16 Q2/16 Q3/16 Q4/16 Q1/17 Q2/17 Q3/17 Q4/17 Q1/18 Q2/18 Q3/18
R12M EBITA margin (%, line graph) R12M EBITA (EUR million)
IMPROVEMENT DRIVEN BY MODULAR SPACE AND ER CENTRAL
Quarters Rolling 12 months
Q3/18 vs. Q3/17: +3.5% R12M Q3/18 vs. R12M Q3/17: +6.5%
16
239.4 108.2 121.1 65.5 67.9 59.8 64.2 65.7 59.3 56.9 62.0 54.8 51.4 59.1 33.6 % 31.7 % 33.2 % 34.0 % 34.5 % 32.3 % 33.5 % 33.2 % 33.1 % 31.9 % 32.8 % 35.3 % 31.5 % 33.7 % 50 100 150 200 250 300 0.0 % 5.0 % 10.0 % 15.0 % 20.0 % 25.0 % 30.0 % 35.0 % 40.0 % 2016 2017 2018 2016 2017 2018 2016 2017 2018 2016 2017 2018 2016 2017 2018 Jan-Sep Q4 Q3 Q2 Q1
Direct cost (EUR million) Direct cost ratio
Direct costs (right axis) Direct cost ratio (left axis) 272.9 139.9 141.4 73.8 72.8 63.6 63.6 65.3 70.4 70.7 72.1 65.1 69.2 69.3 38.3 % 41.0 % 38.8 % 38.2 % 37.0 % 34.4 % 33.1 % 33.0 % 39.3 % 39.7 % 38.1 % 41.9 % 42.5 % 39.5 % 50 100 150 200 250 300 350 400 0.0 % 5.0 % 10.0 % 15.0 % 20.0 % 25.0 % 30.0 % 35.0 % 40.0 % 45.0 % 50.0 % 2016 2017 2018 2016 2017 2018 2016 2017 2018 2016 2017 2018 2016 2017 2018 Jan-Sep Q4 Q3 Q2 Q1
Indirect cost (EUR million) Indirect cost ratio
Indirect costs (right axis) Indirect cost ratio (left axis)
108.2 121.1 64.2 65.7 56.9 62.0 51.4 59.1 31.7 % 33.2 % 33.5 % 33.2 % 31.9 % 32.8 % 31.5 % 33.7 % 20 40 60 80 100 120 140 160 0.0 % 5.0 % 10.0 % 15.0 % 20.0 % 25.0 % 30.0 % 35.0 % 40.0 % 2017 2018 2017 2018 2017 2018 2017 2018 Jan-Sep Q3 Q2 Q1 Direct cost (EUR million) Direct cost ratio Direct costs (right axis) Direct cost ratio (left axis) 139.9 141.4 63.6 65.3 70.7 72.1 69.2 69.3 41.0 % 38.8 % 33.1 % 33.0 % 39.7 % 38.1 % 42.5 % 39.5 % 50 100 150 200 250 300 350 400 0.0 % 5.0 % 10.0 % 15.0 % 20.0 % 25.0 % 30.0 % 35.0 % 40.0 % 45.0 % 50.0 % 2017 2018 2017 2018 2017 2018 2017 2018 Jan-Sep Q3 Q2 Q1 Indirect cost (EUR million) Indirect cost ratio Indirect costs (right axis) Indirect cost ratio (left axis)
* Comparison before IACs 1 Direct cost refers to income statement line ”Materials and services” 2 Indirect cost refers to income statement lines ”Employee benefit expenses” and ”Other operating expenses”
QUARTERLY INDIRECT COST 2 QUARTERLY DIRECT COST 1
17
Direct costs ratio improved slightly Indirect cost ratio remained at last year level
40.2 41.6 40.2
2.3 1.4 0.0 0.1 1.4
5 10 15 20 25 30 35 40 45 Q3/2017 ER Scandinavia ER Eastern Europe ER Central Europe MS Non-allocated Q3/2018 ER MS Non-allocated Q3/2017 Development against LY Development against LY Comparable EBITA (EUR million)
20.9% of sales 21.0% of sales
18
20.9% of sales
87.7 95.7 87.7 1.6
3.3 5.8 0.4 1.8 5.8 0.4 20 40 60 80 100 120 Q1-Q3/2017 ER Scandinavia ER Eastern Europe ER Central Europe MS Non-allocated Q1-Q3/2018 ER MS Non-allocated Q1-Q3/2017 Development against LY Development against LY Comparable EBITA (EUR million)
16.5% of sales 17.0% of sales
19
16.5% of sales
0.46 0.40 0.16 0.41 0.64 0.51 0.28 0.42 0.66 0.51 0.35 0.48 0.71 0.00 0.50 1.00 1.50 2.00 2.50 0.00 0.20 0.40 0.60 0.80 1.00 1.20 1.40 1.60 1.80 2.00 Q3/15 Q4/15 Q1/16 Q2/16 Q3/16 Q4/16 Q1/17 Q2/17 Q3/17 Q4/17 Q1/18 Q2/18 Q3/18
EPS R12M (EUR, line graph) Quarterly EPS (EUR, bar graph)
1.87 2.06 1.60 20
53.0 73.5 23.6 39.3 51.2 58.2 42.3 27.1 47.5 69.7 20.8 53.2 49.9
20 40 60 80
20 40 60 80 Q3/15 Q4/15 Q1/16 Q2/16 Q3/16 Q4/16 Q1/17 Q2/17 Q3/17 Q4/17 Q1/18 Q2/18 Q3/18
Cash flow after investments(EUR million, line graph) Operating cash flow (EUR million, bar graph)
OPERATING CASH FLOW AND CASH FLOW AFTER INVESTMENTS
OPERATING CASH FLOW AT LAST YEAR LEVEL IN Q3
22.3 0.0
Acquisition of shares
(-8.1 MEUR)
21 10.9
KBS acquisition 17.8 MEUR Positive impact of divestments (28 MEUR)
14.6 % 15.9 % 16.4 % 15.0 % 0% 2% 4% 6% 8% 10% 12% 14% 16% 18% Q4/15 Q1/16 Q2/16 Q3/16 Q4/16 Q1/17 Q2/17 Q3/17 Q4/17 Q1/18 Q2/18 Q3/18 Comparable ROE Target >15.0% 2017-20 1.93 1.73 1.94 3.00 0.00 0.50 1.00 1.50 2.00 2.50 3.00 3.50 Q4/15 Q1/16 Q2/16 Q3/16 Q4/16 Q1/17 Q2/17 Q3/17 Q4/17 Q1/18 Q2/18 Q3/18
Net debt / EBITDA
Net debt / EBITDA Target < 3.00 2017-20
22
CONCLUSION AND OUTLOOK 2018
23
business divisions
ER Scandinavia and ER Central Europe performance
showing results – EBITA grew by 16.6% in the third quarter
performance actions will continue
approved Cramo’s acquisition of Nordic Modular Group
assessment of Modular Space is likely to result in a separation of the Equipment Rental and Modular Space business divisions, which may include a demerger and separate listing of Cramo Adapteo during 2019 24
Equipment Rental
slower pace than in 2017
year
whereas growth in Poland, the Czech Republic and Slovakia is expected to remain strong Modular Space
expected for Finland and 5–10% for other segment countries
including the demerger complemented by the NMG acquisition
25