assa abloy q3 report 2019 · clemson university students ... excluding restructuring items and...
TRANSCRIPT
![Page 1: ASSA ABLOY Q3 report 2019 · Clemson University students ... Excluding restructuring items and China write downs MSEK 400 in Q2 2018. 0%. 5%. 10%. 15%. 20%. 1 000. 1 500. 2 000. 2](https://reader034.vdocument.in/reader034/viewer/2022050102/5f41a4b90465033ce30ec834/html5/thumbnails/1.jpg)
ASSA ABLOYQ3 report 2019
![Page 2: ASSA ABLOY Q3 report 2019 · Clemson University students ... Excluding restructuring items and China write downs MSEK 400 in Q2 2018. 0%. 5%. 10%. 15%. 20%. 1 000. 1 500. 2 000. 2](https://reader034.vdocument.in/reader034/viewer/2022050102/5f41a4b90465033ce30ec834/html5/thumbnails/2.jpg)
• Good organic sales development• Strong growth in Americas and Global Technologies
• Good growth in EMEA and Entrance Systems
• Negative growth in APAC
• Electromechanical products up 16%
• Strong EBIT growth of 14%• Stable margin – despite MSEK 55 in M&A costs in
Entrance Systems
• Very strong operating cash flow, up 47%
Strong performance in Q3 2019
2
![Page 3: ASSA ABLOY Q3 report 2019 · Clemson University students ... Excluding restructuring items and China write downs MSEK 400 in Q2 2018. 0%. 5%. 10%. 15%. 20%. 1 000. 1 500. 2 000. 2](https://reader034.vdocument.in/reader034/viewer/2022050102/5f41a4b90465033ce30ec834/html5/thumbnails/3.jpg)
• Sales SEK 24,034 M +13%
• 4% organic
• 4% acquired
• 5% currency
• EBITA-margin 16.7% (16.6%)
• EBIT-margin 16.2% (16.2%)
• EBIT SEK 3,894 M +14%
• EPS SEK 2.43 +13%
Q3 2019 figures in summary
3 424
3 894
3 000
3 200
3 400
3 600
3 800
4 000
4 200
4 400
4 600
17 000
18 000
19 000
20 000
21 000
22 000
23 000
24 000
25 000
Q3 18 Q3 19
Sales, MSEK EBIT, MSEK
Sales +13%
EBIT +14%
3
![Page 4: ASSA ABLOY Q3 report 2019 · Clemson University students ... Excluding restructuring items and China write downs MSEK 400 in Q2 2018. 0%. 5%. 10%. 15%. 20%. 1 000. 1 500. 2 000. 2](https://reader034.vdocument.in/reader034/viewer/2022050102/5f41a4b90465033ce30ec834/html5/thumbnails/4.jpg)
Sales by regionJul – Sep 2019
ASSA ABLOY 100 +7 +4Emerging markets 18 +4 +2
46 +9 +5
2 +8 +8
34 +4 +2
1 +7 +6
13 +5 +2
4 +27 +3
Emerging markets comprise follows IMF’s definition as per 2018-12-31
Share of sales, % Change in local currencies QTD 2019 vs. QTD 2018, %
Organic change QTD 2019 vs. QTD 2018, %
4
![Page 5: ASSA ABLOY Q3 report 2019 · Clemson University students ... Excluding restructuring items and China write downs MSEK 400 in Q2 2018. 0%. 5%. 10%. 15%. 20%. 1 000. 1 500. 2 000. 2](https://reader034.vdocument.in/reader034/viewer/2022050102/5f41a4b90465033ce30ec834/html5/thumbnails/5.jpg)
Market highlights
• Strong project wins
• Specification initiatives in EMEA with strong momentum
• HID technology and ASSA ABLOY electronic locks are helping Clemson University students
• FiRa Consortium
• Ultra-Wideband (UWB) ecosystem will provide new use cases, setting a new standard in seamless user experiences
• Several Smart Residential launches
• Yale access ecosystem in EMEA, following APAC launch in Q2
• New Yale Pro Series in US with smaller product footprint
• New smart interior door lock in South Korea (Gateman)
5
Riyadh Metro Project
![Page 6: ASSA ABLOY Q3 report 2019 · Clemson University students ... Excluding restructuring items and China write downs MSEK 400 in Q2 2018. 0%. 5%. 10%. 15%. 20%. 1 000. 1 500. 2 000. 2](https://reader034.vdocument.in/reader034/viewer/2022050102/5f41a4b90465033ce30ec834/html5/thumbnails/6.jpg)
Sales growth
50 000
55 000
60 000
65 000
70 000
75 000
80 000
85 000
90 000
95 000
100 000
0
2
4
6
8
10
12
14
16
18
20
2014 2015 2016 2017 2018 2019
Organic growth, % Acquired growth, % Sales in fixed currencies, MSEK
MSEK%
26 Quarters with
positive OG
6
![Page 7: ASSA ABLOY Q3 report 2019 · Clemson University students ... Excluding restructuring items and China write downs MSEK 400 in Q2 2018. 0%. 5%. 10%. 15%. 20%. 1 000. 1 500. 2 000. 2](https://reader034.vdocument.in/reader034/viewer/2022050102/5f41a4b90465033ce30ec834/html5/thumbnails/7.jpg)
Operating margin
13
14
15
16
17
18
13
14
15
16
17
18
2014 2015 2016 2017 2018 2019
Quarter EBIT Rolling 12-months EBITA** Rolling 12-months
Long term target range (average)
Run rate: EBIT-margin 15.8% (16.0%)
%
*) Excluding China write-downs and restructuring items. **) Operating margin before amortization of intangible assets recognized in business combinations.
7
%
![Page 8: ASSA ABLOY Q3 report 2019 · Clemson University students ... Excluding restructuring items and China write downs MSEK 400 in Q2 2018. 0%. 5%. 10%. 15%. 20%. 1 000. 1 500. 2 000. 2](https://reader034.vdocument.in/reader034/viewer/2022050102/5f41a4b90465033ce30ec834/html5/thumbnails/8.jpg)
Operating profit
0
2 000
4 000
6 000
8 000
10 000
12 000
14 000
16 000
0
500
1 000
1 500
2 000
2 500
3 000
3 500
4 000
2014 2015 2016 2017 2018 2019
Quarter Rolling 12-months
+67%in
5 yearsMSEK, 12 monthsMSEK
*) Excluding China write-downs and restructuring items.
+14%vs
Q3 LY
8
![Page 9: ASSA ABLOY Q3 report 2019 · Clemson University students ... Excluding restructuring items and China write downs MSEK 400 in Q2 2018. 0%. 5%. 10%. 15%. 20%. 1 000. 1 500. 2 000. 2](https://reader034.vdocument.in/reader034/viewer/2022050102/5f41a4b90465033ce30ec834/html5/thumbnails/9.jpg)
Acquisitions
• Fully active pipeline• 4 acquisitions completed in Q3 and 10 year-to-date
• Acquired annualized sales of MSEK 2,400
• Additional acquisitions to be closed
• agta record
• Sales of MEUR 378 and EBITA-margin of 12%* in 2018
• Expected to close early 2020
• LUX-IDent
• Sales of MSEK 180
* Adjusted for extraordinary personnel expenses of MEUR 8.9
9
![Page 10: ASSA ABLOY Q3 report 2019 · Clemson University students ... Excluding restructuring items and China write downs MSEK 400 in Q2 2018. 0%. 5%. 10%. 15%. 20%. 1 000. 1 500. 2 000. 2](https://reader034.vdocument.in/reader034/viewer/2022050102/5f41a4b90465033ce30ec834/html5/thumbnails/10.jpg)
LifeSafety Power, USA
• Sales of MSEK 290 with 65 employees
• Supplier of smart access control power solutions
• Complement to access control portfolio
• Accretive to EPS from start
10
![Page 11: ASSA ABLOY Q3 report 2019 · Clemson University students ... Excluding restructuring items and China write downs MSEK 400 in Q2 2018. 0%. 5%. 10%. 15%. 20%. 1 000. 1 500. 2 000. 2](https://reader034.vdocument.in/reader034/viewer/2022050102/5f41a4b90465033ce30ec834/html5/thumbnails/11.jpg)
Placard, Australia
• Sales of MSEK 420 with 170 employees
• Secure card manufacturer
• Enhances position in smart card market
• Accretive to EPS from start
11
![Page 12: ASSA ABLOY Q3 report 2019 · Clemson University students ... Excluding restructuring items and China write downs MSEK 400 in Q2 2018. 0%. 5%. 10%. 15%. 20%. 1 000. 1 500. 2 000. 2](https://reader034.vdocument.in/reader034/viewer/2022050102/5f41a4b90465033ce30ec834/html5/thumbnails/12.jpg)
LUX-IDent, Czech Republic
• Sales of MSEK 180 with 145 employees
• RFID component provider
• Enhances offering within RFID components
• Optimizes ASSA ABLOY’s operations
• Neutral to EPS from start
12
PRELAMINATEDINLAYS
HF & NFC INLAYS
UHF INLAYS GLASS TRANSPONDERS
![Page 13: ASSA ABLOY Q3 report 2019 · Clemson University students ... Excluding restructuring items and China write downs MSEK 400 in Q2 2018. 0%. 5%. 10%. 15%. 20%. 1 000. 1 500. 2 000. 2](https://reader034.vdocument.in/reader034/viewer/2022050102/5f41a4b90465033ce30ec834/html5/thumbnails/13.jpg)
Opening Solutions EMEA
• Organic sales growth of 3%• Very strong growth in Middle East
• Strong growth in East Europe
• Good growth in Benelux, Scandinavia and Germany
• Stable growth in France and Africa
• Negative growth in Finland, UK and South Europe
• Operating margin 16.1% (15.9%)
• Good volume leverage (40bps) driven by operational efficiencies
• FX –40bps and acquisitions +20bps
21% of Group sales
12%
13%
14%
15%
16%
17%
18%
19%
2 000
2 500
3 000
3 500
4 000
4 500
5 000
5 500
Q317
Q417
Q118
Q218
Q318
Q418
Q119
Q219
Q319
Sales, MSEK Operating margin, %
Excluding restructuring items.
13
![Page 14: ASSA ABLOY Q3 report 2019 · Clemson University students ... Excluding restructuring items and China write downs MSEK 400 in Q2 2018. 0%. 5%. 10%. 15%. 20%. 1 000. 1 500. 2 000. 2](https://reader034.vdocument.in/reader034/viewer/2022050102/5f41a4b90465033ce30ec834/html5/thumbnails/14.jpg)
16%
18%
20%
22%
24%
2 500
3 000
3 500
4 000
4 500
5 000
5 500
6 000
6 500
Q317
Q417
Q118
Q218
Q318
Q418
Q119
Q219
Q319
Sales, MSEK Operating margin, %
Opening Solutions Americas
• Organic sales growth of 6%• Very strong growth for US Smart Residential and
Architectural Hardware
• Strong growth for Residential Group, Access & High Security, Electromechanical Solutions and Security Doors
• Good growth in Canada and stable in Latin America
• Negative growth in Perimeter Security
• Operating margin 20.5% (20.1%)
• Strong volume leverage (50 bps) driven by growth, raw material tailwind and operational efficiencies
• FX flat and M&A -10bps
25% of Group sales
Excluding restructuring items.
14
![Page 15: ASSA ABLOY Q3 report 2019 · Clemson University students ... Excluding restructuring items and China write downs MSEK 400 in Q2 2018. 0%. 5%. 10%. 15%. 20%. 1 000. 1 500. 2 000. 2](https://reader034.vdocument.in/reader034/viewer/2022050102/5f41a4b90465033ce30ec834/html5/thumbnails/15.jpg)
Opening Solutions Asia Pacific
• Organic sales growth of -1% • Strong growth in South Asia
• Stable growth in Pacific
• Negative growth in China, India, South Korea and Japan
• Operating margin 9.5% (9.2%)
• Leverage of 10bps despite negative organic growth
• FX +10bps and M&A 10bps
• China business plan being implemented
11% of Group sales
*) Excluding restructuring items and China write downs MSEK 400 in Q2 2018.
0%
5%
10%
15%
20%
1 000
1 500
2 000
2 500
3 000
Q317
Q417
Q118
*Q218
Q318
Q418
Q119
Q219
Q319
Sales, MSEK Operating margin, %*
15
![Page 16: ASSA ABLOY Q3 report 2019 · Clemson University students ... Excluding restructuring items and China write downs MSEK 400 in Q2 2018. 0%. 5%. 10%. 15%. 20%. 1 000. 1 500. 2 000. 2](https://reader034.vdocument.in/reader034/viewer/2022050102/5f41a4b90465033ce30ec834/html5/thumbnails/16.jpg)
Global Technologies
• Organic sales growth of 6%• Very strong growth in Secure Issuance and Global
Solutions
• Stable growth for Physical Access Control and Citizen ID
• Negative growth in Extended Access, Identify & Access Solutions and Identification Technology
• Operating margin 20.3% (21.4%)
• Negative volume leverage (-20bps) due to investments in R&D and new verticals in Global Solutions
• FX +30bps and M&A -120bps
15% of Group sales
Excluding restructuring items.
15%
17%
19%
21%
23%
25%
1 500
2 000
2 500
3 000
3 500
4 000
4 500
Q317
Q417
Q118
Q218
Q318
Q418
Q119
Q219
Q319
Sales, MSEK Operating margin, %
16
![Page 17: ASSA ABLOY Q3 report 2019 · Clemson University students ... Excluding restructuring items and China write downs MSEK 400 in Q2 2018. 0%. 5%. 10%. 15%. 20%. 1 000. 1 500. 2 000. 2](https://reader034.vdocument.in/reader034/viewer/2022050102/5f41a4b90465033ce30ec834/html5/thumbnails/17.jpg)
10%
11%
12%
13%
14%
15%
16%
17%
18%
2 000
2 500
3 000
3 500
4 000
4 500
5 000
5 500
6 000
6 500
7 000
Q317
Q417
Q118
Q218
Q318
Q418
Q119
Q219
Q319
Sales, MSEK Operating margin, %
Entrance Systems
• Organic sales growth of 3%• Strong growth in Pedestrian Doors and High Performance
Doors
• Good growth in Industrial Doors and Logistic solutions
• Stable growth in Door components and US Residential Doors
• Negative growth in EU Residential Doors
• Strong growth in service
• Operating margin 13.6% (14.1%)
• Strong volume leverage (60 bps) due to strong growth in service and operational efficiencies
• FX -30 bps and M&A -80 bps due to acquisition cost of MSEK 55 for agta record
27% of Group sales
Excluding restructuring items.
17
![Page 18: ASSA ABLOY Q3 report 2019 · Clemson University students ... Excluding restructuring items and China write downs MSEK 400 in Q2 2018. 0%. 5%. 10%. 15%. 20%. 1 000. 1 500. 2 000. 2](https://reader034.vdocument.in/reader034/viewer/2022050102/5f41a4b90465033ce30ec834/html5/thumbnails/18.jpg)
Financial summary, Q3 2019
July-September January-September
SEK M 2018 2019 Change 2018 2019 Change
Sales 21,191 24,034 13% 60,881 69,082 13%
- Organic growth 960 807 4% 2,620 2,505 4%
- Acquired net growth 466 825 4% 1,079 2,303 4%
- FX-differences 1,286 1,211 5% 1,154 3,393 5%
Operating income (EBIT)* 3,424 3894 14% 9,564 10,873 14%
EBITA-margin* 16.6% 16.7% 0.1pts 16.2% 16.2% 0.0 pts
EBIT-margin* 16.2% 16.2% 0.0 pts 15.7% 16.2% 0.5 pts
Income before tax** 3,221 3,645 13% 8,595 10,104 18%
Net income** 2,384 2,696 13% 6,396 7,477 17%
EPS**, SEK 2.15 2.43 13% 5.76 6.73 17%
Operating cash flow 3,004 4,401 47% 6,435 9,208 43%
ROCE 17% 17% 0.0 pts 15% 16% 1.0 pts
*) Excluding China write down of MSEK 400 in Q2 2018 **) Excluding the impairment in China of goodwill and other intangible assets
18
FX & acquisition ‘run-rate’ effects in Q4 2019
(30 Sep 2019):SALES
FX: +5% Acq: +3%
![Page 19: ASSA ABLOY Q3 report 2019 · Clemson University students ... Excluding restructuring items and China write downs MSEK 400 in Q2 2018. 0%. 5%. 10%. 15%. 20%. 1 000. 1 500. 2 000. 2](https://reader034.vdocument.in/reader034/viewer/2022050102/5f41a4b90465033ce30ec834/html5/thumbnails/19.jpg)
Bridge analysis – Q3 2019
SEK M Q3 2018 Organic Currency Acq/Div Q3 2019
Growth 4% 5% 4% 13%
Sales 21,191 807 1,211 825 24,034
Operating profit 3,424 197 192 82 3,894
Operating margin, % 16.2% 24.4% 15.8% 9.9% 16.2%
Dilution/accretion 0.3 pts -0.1 pts -0.2 pts
Sales up MSEK 2,843
• Price +1% and volume +3%
• Growth driven by Americas and Global Technologies
EBIT up MSEK 470
• Strong contribution from Americas and Global Technologies
• Acquisition cost of MSEK 55 in Entrance Systems for agta record
Margin
• Accretion from Americas and EMEA
19
![Page 20: ASSA ABLOY Q3 report 2019 · Clemson University students ... Excluding restructuring items and China write downs MSEK 400 in Q2 2018. 0%. 5%. 10%. 15%. 20%. 1 000. 1 500. 2 000. 2](https://reader034.vdocument.in/reader034/viewer/2022050102/5f41a4b90465033ce30ec834/html5/thumbnails/20.jpg)
Cost breakdown as % of salesJul-Sep
• Direct Material – raw material costs overcompensated
• Conversion cost – improvement from operational efficiencies
• MFP efficiencies of MSEK 200 in Q3
• SG&A – flat despite higher investments in R&D
% QTD 2018QTD 2019
excl. acquisitions Δ QTD 2019
Direct material -36.7% -36.6% +0.1 pts -36.5%
Conversion cost -23.7% -23.6% +0.1 pts -23.5%
Gross margin 39.6% 39.8% +0.2 pts 40.0%
S, G & A -23.4% -23.4% +0.0 pts -23.8%
EBIT* 16.2% 16.4% +0.2 pts 16.2%
20
![Page 21: ASSA ABLOY Q3 report 2019 · Clemson University students ... Excluding restructuring items and China write downs MSEK 400 in Q2 2018. 0%. 5%. 10%. 15%. 20%. 1 000. 1 500. 2 000. 2](https://reader034.vdocument.in/reader034/viewer/2022050102/5f41a4b90465033ce30ec834/html5/thumbnails/21.jpg)
Operating cash flow, MSEK
0
2 000
4 000
6 000
8 000
10 000
12 000
14 000
16 000
18 000
20 000
0
1 000
2 000
3 000
4 000
5 000
6 000
2014 2015 2016 2017 2018 2019
Quarter, MSEK Cash rolling 12 months, MSEK EBT rolling 12 months, MSEK
Quarter 12 months
12 months cash flow / EBT = 104%
21
![Page 22: ASSA ABLOY Q3 report 2019 · Clemson University students ... Excluding restructuring items and China write downs MSEK 400 in Q2 2018. 0%. 5%. 10%. 15%. 20%. 1 000. 1 500. 2 000. 2](https://reader034.vdocument.in/reader034/viewer/2022050102/5f41a4b90465033ce30ec834/html5/thumbnails/22.jpg)
Gearing % and net debt, MSEK
0
15
30
45
60
75
90
0
5 000
10 000
15 000
20 000
25 000
30 000
35 000
40 000
2014 2015 2016 2017 2018 2019*
Net debt, MSEK Gearing, %
Net debt Gearing
Debt/Equity 64% (63%)*
*) IFRS 16 effect on net debt SEK 3.7 bn.
Net debt/EBITDA2.1 (2.1)
22
![Page 23: ASSA ABLOY Q3 report 2019 · Clemson University students ... Excluding restructuring items and China write downs MSEK 400 in Q2 2018. 0%. 5%. 10%. 15%. 20%. 1 000. 1 500. 2 000. 2](https://reader034.vdocument.in/reader034/viewer/2022050102/5f41a4b90465033ce30ec834/html5/thumbnails/23.jpg)
Earnings per share, SEK
2,00
3,00
4,00
5,00
6,00
7,00
8,00
9,00
10,00
0,50
0,75
1,00
1,25
1,50
1,75
2,00
2,25
2,50
2014 2015 2016 2017 2018 2019
Quarter, SEK Rolling 12 months, SEK
Quarter 12 monthsYTD EPS +20%*
* Excluding restructuring items and impairment of intangible assets in China. Chart is restated for Stock split 3:1 2015.
23
![Page 24: ASSA ABLOY Q3 report 2019 · Clemson University students ... Excluding restructuring items and China write downs MSEK 400 in Q2 2018. 0%. 5%. 10%. 15%. 20%. 1 000. 1 500. 2 000. 2](https://reader034.vdocument.in/reader034/viewer/2022050102/5f41a4b90465033ce30ec834/html5/thumbnails/24.jpg)
• Good organic sales development• Strong growth in Americas and Global Technologies
• Good growth in EMEA and Entrance Systems
• Negative growth in APAC
• Electromechanical products up 16%
• Strong EBIT growth of 14%
• Very strong operating cash flow, up 47%
• Capital Markets Day on 13 May 2020 in London
Conclusions
24
![Page 25: ASSA ABLOY Q3 report 2019 · Clemson University students ... Excluding restructuring items and China write downs MSEK 400 in Q2 2018. 0%. 5%. 10%. 15%. 20%. 1 000. 1 500. 2 000. 2](https://reader034.vdocument.in/reader034/viewer/2022050102/5f41a4b90465033ce30ec834/html5/thumbnails/25.jpg)
25
![Page 26: ASSA ABLOY Q3 report 2019 · Clemson University students ... Excluding restructuring items and China write downs MSEK 400 in Q2 2018. 0%. 5%. 10%. 15%. 20%. 1 000. 1 500. 2 000. 2](https://reader034.vdocument.in/reader034/viewer/2022050102/5f41a4b90465033ce30ec834/html5/thumbnails/26.jpg)
Appendix
26
![Page 27: ASSA ABLOY Q3 report 2019 · Clemson University students ... Excluding restructuring items and China write downs MSEK 400 in Q2 2018. 0%. 5%. 10%. 15%. 20%. 1 000. 1 500. 2 000. 2](https://reader034.vdocument.in/reader034/viewer/2022050102/5f41a4b90465033ce30ec834/html5/thumbnails/27.jpg)
Cost breakdown as % of sales
% QTD 2018
QTD 2019excl.
acquisitions Δ QTD 2019 YTD 2018
YTD 2019excl.
acquisitions Δ YTD 2019Direct material -36.7% -36.6% 0.1 pts -36.5% -35.9% -36.1% -0.2 pts -36.0%
Conversion cost -23.7% -23.6% 0.1 pts -23.5% -24.5% -24.0% 0.5 pts -23.9%
Gross margin 39.6% 39.8% 0.2 pts 40.0% 39.6% 39.9% 0.3 pts 40.1%
S, G & A -23.4% -23.4% 0.0 pts -23.8% -23.9% -24.0% -0.1 pts -24.4%
EBIT* 16.2% 16.4% 0.2 pts 16.2% 15.7% 15.9% 0.2 pts 15.7%
*) Excluding China write downs in Q2 2018.
27
![Page 28: ASSA ABLOY Q3 report 2019 · Clemson University students ... Excluding restructuring items and China write downs MSEK 400 in Q2 2018. 0%. 5%. 10%. 15%. 20%. 1 000. 1 500. 2 000. 2](https://reader034.vdocument.in/reader034/viewer/2022050102/5f41a4b90465033ce30ec834/html5/thumbnails/28.jpg)
Opening Solutions EMEA’s bridge
MSEK Q3 2018 Organic Currency Acq/Div Q3 2019
Growth 3% 3% -1% 5%
Sales 4,872 169 132 -52 5,120
Operating income 774 44 2 2 822
Operating margin, % 15.9% 26.3% 1.3% -3.5% 16.1%
Dilution/accretion 0.4 pts -0.4 pts 0.2 pts
12 months figures
Sales 19,585 21,105
EBIT 3,187 3,423
Operating cash flow before paid interest 2,985 3,109
Cash flow/EBIT 94% 91%
28
![Page 29: ASSA ABLOY Q3 report 2019 · Clemson University students ... Excluding restructuring items and China write downs MSEK 400 in Q2 2018. 0%. 5%. 10%. 15%. 20%. 1 000. 1 500. 2 000. 2](https://reader034.vdocument.in/reader034/viewer/2022050102/5f41a4b90465033ce30ec834/html5/thumbnails/29.jpg)
Opening Solutions Americas’ bridge
MSEK Q3 2018 Organic Currency Acq/Div Q3 2019
Growth 6% 9% 2% 17%
Sales 5,211 324 442 122 6,099
Operating income 1,046 95 90 17 1,249
Operating margin, % 20.1% 29.3% 20.4% 14.0% 20.5%
Dilution/accretion 0.5 pts 0.0 pts -0.1 pts
12 months figures
Sales 18,887 22,445
EBIT 3,760 4,519
Operating cash flow before paid interest 3,774 4,865
Cash flow/EBIT 100% 108%
29
![Page 30: ASSA ABLOY Q3 report 2019 · Clemson University students ... Excluding restructuring items and China write downs MSEK 400 in Q2 2018. 0%. 5%. 10%. 15%. 20%. 1 000. 1 500. 2 000. 2](https://reader034.vdocument.in/reader034/viewer/2022050102/5f41a4b90465033ce30ec834/html5/thumbnails/30.jpg)
Opening Solutions Asia Pacific’s bridge
MSEK Q3 2018 Organic Currency Acq/Div Q3 2019
Growth -1% 4% 6% 9%
Sales 2,627 -34 125 156 2,874
Operating income* 242 0 13 19 274
Operating margin, %* 9.2% 0.6% 10.5% 12.0% 9.5%
Dilution/accretion 0.1 pts 0.1 pts 0.1 pts
12 months figures
Sales 9,594 10,768
EBIT* 860 924
Operating cash flow before paid interest 948 1,081
Cash flow/EBIT 110% 117%
*) Excluding China write downs in Q2 2018.
30
![Page 31: ASSA ABLOY Q3 report 2019 · Clemson University students ... Excluding restructuring items and China write downs MSEK 400 in Q2 2018. 0%. 5%. 10%. 15%. 20%. 1 000. 1 500. 2 000. 2](https://reader034.vdocument.in/reader034/viewer/2022050102/5f41a4b90465033ce30ec834/html5/thumbnails/31.jpg)
Global Technologies’ bridge
MSEK Q3 2018 Organic Currency Acq/Div Q3 2019
Growth 6% 9% 18% 33%
Sales 3,001 197 202 591 3,991
Operating income 641 32 56 81 810
Operating margin, % 21.4% 16.1% 27.7% 13.6% 20.3%
Dilution/accretion -0.2 pts 0.3 pts -1.2 pts
12 months figures
Sales 11,183 14,648
EBIT 2,279 2,806
Operating cash flow before paid interest 2,308 3,046
Cash flow/EBIT 101% 109%
31
![Page 32: ASSA ABLOY Q3 report 2019 · Clemson University students ... Excluding restructuring items and China write downs MSEK 400 in Q2 2018. 0%. 5%. 10%. 15%. 20%. 1 000. 1 500. 2 000. 2](https://reader034.vdocument.in/reader034/viewer/2022050102/5f41a4b90465033ce30ec834/html5/thumbnails/32.jpg)
Entrance Systems’ bridge
MSEK Q3 2018 Organic Currency Acq/Div Q3 2019
Growth 3% 6% 0% 9%
Sales 5,909 188 329 0 6,427
Operating income 831 60 34 -52 873
Operating margin, % 14.1% 32.1% 10.4% N/A 13.6%
Dilution/accretion 0.6 pts -0.3 pts -0.8 pts
12 months figures
Sales 23,217 25,276
EBIT 3,326 3,525
Operating cash flow before paid interest 2,723 3,792
Cash flow/EBIT 82% 108%
32
![Page 33: ASSA ABLOY Q3 report 2019 · Clemson University students ... Excluding restructuring items and China write downs MSEK 400 in Q2 2018. 0%. 5%. 10%. 15%. 20%. 1 000. 1 500. 2 000. 2](https://reader034.vdocument.in/reader034/viewer/2022050102/5f41a4b90465033ce30ec834/html5/thumbnails/33.jpg)
Group visionTo be the leader in providing innovative access solutions that help people feel safe and secure so that they can experience a more open world
www.assaabloy.com