rr results q3_2013_en_final
TRANSCRIPT
INTERIM REPORT Q3/2013 November 8, 2013 CEO Magnus Rosén CFO Jonas Söderkvist
Agenda
Highlights Q3 and 1-9/2013
Market outlook
Segment review Financial review Company overview
Appendix
2
3
Highlights Q3/2013
Net sales MEUR 166.2 (185.9) down by 10.6% (down by 8.7% at comparable exchange rates) Adjusted for transferred or divested operations, net sales decreased by 3.3% at comparable exchange rates EBITA MEUR 25.9 (31.8) or 15.6% (17.1%) of net sales EBITA excluding non-recurring items1) EUR 29.3 (31.8) million or 17.6% (17.1%) of net sales Cash flow after investments MEUR 34.4 (23.7) Gross capex MEUR 29.5 (27.6)
1) Non-recurring items included EUR 1.9 million loss from disposal of Hungary and EUR 1.5 million restructuring provision in Denmark.
4
Highlights 1-9/2013
Net sales MEUR 479.8 (519.9) down by 7.7% (down by 7.8% at comparable exchange rates) Adjusted for transferred or divested operations, net sales decreased by 4.0% at comparable exchange rates EBITA MEUR 71.2 (70.9) or 14.8% (13.6%) of net sales EBITA excluding non-recurring items1) was MEUR 64.4 (70.9) or 13.4% (13.6%) Net result MEUR 40.1 (43.8) and EPS EUR 0.37 (0.41) Gross capex MEUR 91.9 (87.2) Cash flow after investments MEUR 48.2 (37.3) Net debt to EBITDA ratio 1.1x (1.2x) 1) Non-recurring items included a non-taxable capital gain of
MEUR 10.1 from the formation of Fortrent, the loss of MEUR 1.9 from disposal of Hungary and the restructuring provision of MEUR 1.5 in Denmark.
Net sales declined by 3.3% in Q3, adjusted for currency rates and divested operations
5
Change in net sales (%) Q3/12 vs. Q3/13
-10.6% -8.7%
-3.3%
-12%
-10%
-8%
-6%
-4%
-2%
0%
Q3/2013reported
Q3/2013 atcomparable
currency rates
Q3/2013adjusted for
the transfer ofoperations in
Russia, Ukraineand Hungary,at comparablecurrency rates
Change in net sales (%) 1-9/12 vs. 1-9/13
-7.7% -7.8%
-4.0%
-9%
-8%
-7%
-6%
-5%
-4%
-3%
-2%
-1%
0%
1-9/2013reported
1-9/2013 atcomparable
currency rates
1-9/2013adjusted for the
transfer ofoperations in
Russia, Ukraineand Hungary, at
comparablecurrency rates
EBITA margin excluding non-recurring items improved to 17.6% in the third quarter
1) The non-recurring items include EUR 1.9 million loss from disposal of Hungary and EUR 1.5 million restructuring provision in Denmark 2) The non-recurring items include a non-taxable capital gain of EUR 10.1 million from the formation of Fortrent, the EUR 1.9 million loss from disposal of Hungary and the EUR 1.5 million restructuring provision in Denmark
6
EBITA margin (%) Q3/12 vs. Q3/13
17.1% 15.6%
17.6%
0%
2%
4%
6%
8%
10%
12%
14%
16%
18%
20%
Q3/2012reported
Q3/2013reported
Q3/2013excluding
non-recurringitems
EBITA margin (%) 1-9/12 vs. 1-9/13
13.6% 14.8%
13.4%
0%
2%
4%
6%
8%
10%
12%
14%
16%
1-9/2012reported
1-9/2013reported
1-9/2013excluding
non-recurringitems1) 2)
Strong cash flow generation, whilst renewing fleet
7
Cash flow after investments (MEUR) Q3/12 vs. Q3/13
23.7
34.4
0
10
20
30
40
50
60
Q3/2012 reported Q3/2013 reported
Cash flow after investments (MEUR) 1-9/12 vs. 1-9/13
37.3
48.2
0
10
20
30
40
50
60
1-9/2012 reported 1-9/2013 reported
Financial position strengthened further during the third quarter
8
Leverage and risk
Profit generation
Dividend
Element Target level
ROE
Net Debt / EBITDA
ratio
Dividend pay-out
ratio
18% p.a. over a business cycle
Below 1.6x at the end of each fiscal year
At least 40% of Net profit
Measure 1–9/2013
16.9%
1.1x
57.6%* of 2012 net profit *Paid for 2012
MARKET OUTLOOK
9
Merihaka, Helsinki Finland
Construction output outlook turning positive in our main markets
Source: Actual figures for 2012 from Euroconstruct June 2013 report Forecasts for 2013-2014 based on Euroconstruct June 2013 and local construction federations forecasts in October and November 2013
Country 2013E 2014E Source
Nordic countries
Finland −3.0% −1.0% Confederation of Finnish Construction
Industries
Sweden −1.0% 2.0% Swedish Construction Federation
Norway 3.9% 3.7% Prognosesenteret
Denmark −0.8% 2.9% Danish Construction Industry
Europe Central
Poland −5.6% 0.6% Euroconstruct
Czech Republic −6.1% −2.2% Euroconstruct
Slovakia −2.0% 2.9% Euroconstruct
Europe East
Russia 3.0% 4.0% Euroconstruct
Estonia −2.0% −1.0% Euroconstruct
Latvia 7.0% −1.0% Euroconstruct
Lithuania 4.0% 0.0% Euroconstruct
Ukraine n/a n/a n/a
10
Main rental markets expected to grow in 2014
Source: European Rental Association, The European Equipment Rental Industry Report October 2013
Country 2013E 2014E Source
Nordic countries
Finland −5.5% 3.5% ERA
Sweden 2.3% 2.3% ERA
Norway 4.1% 3.6% ERA
Denmark −0.9% 1.9% ERA
Europe Central
Poland −17.2% 3.6% ERA
11
Renovation continues to grow steadily in all Nordic countries
12
-4.0%
-10.0%
2.5%
10.2%
-3.7%
1.0%
4.0%
2.0% 3.0%
2.4%
2.3%
-12%
-10%
-8%
-6%
-4%
-2%
0%
2%
4%
6%
8%
10%
12%
New residentialconstruction
New non-residential
construction
Renovation
Finland Sweden Norway Denmark
Growth by construction sector in Nordic countries (%) 2013E
Sources: Confederation of Finnish Construction Industries 10/2013, Swedish Construction Federation 10/2013 (renovation forecast is from Euroconstruct 6/2013 report), Prognosesenteret 10/2013 and Danish Construction Industry 11/2013
-20.7%
13
Nordic construction order books increased by 1% compared with the previous year
A increase of 1.3% in Q3/13 vs. Q3/12 in construction companies order books
-40%
-20%
0%
20%
40%
60%
0
2
4
6
8
10
12
14
16
Q1 2007
Q2 Q3 Q4 Q1 2008
Q2 Q3 Q4 Q1 2009
Q2 Q3 Q4 Q1 2010
Q2 Q3 Q4 Q1 2011
Q2 Q3 Q4 Q1 2012
Q2 Q3 Q4 Q1 2013
Q2 Q3
Order books: Nordic construction companies BEUR fixed exchange rates
Skanska NCC
Veidekke YIT
Lemminkäinen SRV
Change in Net sales YoY, R12 Ramirent Change in order backlog YoY, Nordic construction
Ramirent outlook for 2013 unchanged
14
Ramirent's 2013 EBITA is expected to be slightly below the 2012 level.
SEGMENT REVIEW
15
28
36 38 35 30
37
45 42 38 41
45 42
35 36 42
-5%
0%
5%
10%
15%
20%
25%
30%
05
101520253035404550
Q12010
Q2 Q3 Q4 Q12011
Q2 Q3 Q4 Q12012
Q2 Q3 Q4 Q12013
Q2
Net sales EBIT-%
Finland
Demand steady in Southern and Central Finland Market activity weakened in Northern and Western Finland Strong EBIT margin due to strict cost control Ramirent defended price levels in tough pricing environment Capacity utilisation on a healthy level
16
Highlights Q3/2013 Sales and EBIT by quarter
Finland Q3 2013
Q3 2012
Change (EUR)
Change (Local)
1–9/ 2013
1–9/ 2012
Change (EUR)
Change (Local)
Net sales, MEUR 41.8 45.0 −7% 113.3 124.8 −9%
EBIT, MEUR 9.9 10.9 −9% 18.8 22.9 −18%
EBIT–margin 23.8% 24.2% 16.6% 18.4% Capital expenditure 7.4 6.0 23% 21.9 14.9 48%
Personnel 533 577 −8% 533 577 −8%
Customer centres 74 77 −4% 74 77 −4%
Q3
17
Good activity in construction supported the demand in capital city region Lack of big construction projects kept market activity low in Southern Sweden Favourable demand in the industrial sector in Northern Sweden Ramirent continued strict price discipline
29 35 36
45 41 42 45 54
48 51 53 58
50 53 51
0%
5%
10%
15%
20%
25%
0
10
20
30
40
50
60
70
Q12010
Q2 Q3 Q4 Q12011
Q2 Q3 Q4 Q12012
Q2 Q3 Q4 Q12013
Q2 Q3
Net sales EBIT-%
Sales and EBIT by quarter Highlights Q3/2013
Sweden
Sweden Q3 2013
Q3 2012
Change (EUR)
Change (Local)
1–9/ 2013
1–9/ 2012
Change (EUR)
Change (Local)
Net sales, MEUR 51.1 53.0 −4% −1% 154.5 152.1 2% 0%
EBIT, MEUR 7.9 8.7 −9% 23.5 23.8 −1%
EBIT–margin 15.5% 16.4% 15.2% 15.7% Capital expenditure 7.6 6.1 26% 26.8 39.0 −31%
Personnel 652 680 −4% 652 680 −4%
Customer centres 75 84 −11% 75 84 −11%
Norway
18
Net sales affected by greater margin focus and lower income from sales of used equipment Demand for equipment rental at good level except for Southern Norway Profitability improved due to better operational efficiency, healthy capacity utilisation and good cost control Price levels remained steady
28 27 28 31 33 30
40 42 44 38 41
51
38 39 36
-5%
0%
5%
10%
15%
20%
0
10
20
30
40
50
60
Q12010
Q2 Q3 Q4 Q12011
Q2 Q3 Q4 Q12012
Q2 Q3 Q4 Q12013
Q2 Q3
Net sales EBIT-%
Sales and EBIT by quarter Highlights Q3/2013
Norway Q3 2013
Q3 2012
Change (EUR)
Change (Local)
1–9/ 2013
1–9/ 2012
Change (EUR)
Change (Local)
Net sales, MEUR 35.9 41.1 −13% −6% 112.8 123.0 −8% −7%
EBIT, MEUR 5.7 6.4 −10% 17.4 15.7 11%
EBIT–margin 16.0% 15.6% 15.5% 12.8% Capital expenditure 8.4 11.7 −28% 25.4 19.7 29%
Personnel 478 465 3% 478 465 3%
Customer centres 43 43 − 43 43 −
19
Demand for equipment rental improved slightly due to a gradual improvement in construction activity EBIT includes MEUR 1.5 of restructuring costs from actions to reduce the fixed cost level and enhance the operational efficiency EBIT-margin exc. restructuring costs was −4.8%
8 9 9 10
8 10
11
15
10 11 11 12
9 11 12
-20%
-15%
-10%
-5%
0%
5%
10%
02468
10121416
Q12010
Q2 Q3 Q4 Q12011
Q2 Q3 Q4 Q12012
Q2 Q3 Q4 Q12013
Q2 Q3
Net sales EBIT-%
Sales and EBIT by quarter Highlights Q3/2013
Denmark
Denmark Q3 2013
Q3 2012
Change (EUR)
Change (Local)
1–9/ 2013
1–9/ 2012
Change (EUR)
Change (Local)
Net sales, MEUR 11.9 11.4 4% 4% 32.1 32.4 −1% −1%
EBIT, MEUR −2.11) 0.8 n/a −3.61) 0.8 n/a
EBIT–margin −17.4%1) 6.8% −11.1%1) 2.4%
Capital expenditure 1.3 0.6 122% 4.7 1.3 250%
Personnel 194 181 7% 194 181 7%
Customer centres 16 21 −24% 16 21 −24%
1) EBIT excluding non-recurring items was EUR −0.6 (0.8) million or −4.8% (6.8%) of net sales in July–September 2013 and −2.1 (0.8) million or −6.5% (2.4%) of net sales in January–September 2013.
20
Demand for equipment rental remained at good level in the Baltics EBIT margin strengthened due to improved capacity utilisation in the Baltics Fixed costs under control and price levels steady Fortrent: profitability improved in Russian operations
8 10
12 13
9
13
17 16
12
15
19 17
10 8
10
-40%-30%-20%-10%0%10%20%30%40%50%60%
02468
101214161820
Q12010
Q2 Q3 Q4 Q12011
Q2 Q3 Q4 Q12012
Q2 Q3 Q4 Q12013
Q2 Q3
Net sales EBIT-%
Sales and EBIT by quarter Highlights Q3/2013
Europe East
Europe East Q3 2013
Q3 2012
Change (EUR)
Change (Local)
1–9/ 2013
1–9/ 2012
Change (EUR)
Change (Local)
Net sales, MEUR 9.8 18.8 −48%1) −48% 27.1 45.9 −41%1) −41%
EBIT, MEUR 3.5 4.4 −21% 14.52) 5.9 143%
EBIT–margin 35.3% 23.4% 53.4%2) 12.9% Capital expenditure 2.5 2.6 −3% 6.9 7.2 −4%
Personnel 211 441 −52% 211 441 −52%
Customer centres 41 62 −34% 41 62 −34% 1) Adjusted for the transfer of the operations in Russia and Ukraine to Fortrent Q3/2013 net sales increased by 7.0%. In January−September 2013 the increase was 3.5%. 2) January−September 2013 EBIT excluding the capital gain of EUR 10.1 million was EUR 4.5 (5.9) million or 16.1% (12.9%) of net sales.
113%
21
Weak demand continued in all Europe Central countries In Poland, market activity in the industrial sector recovered slightly Profitability improved primarily due to improved capacity utilisation Scaling down of operations supported profitability Prices still at low level Divestment of Hungarian operations completed in Q3
12
16
20 19
14
19 22
19
13 15
18 16
11 14
17
-50%
-40%
-30%
-20%
-10%
0%
10%
20%
0
5
10
15
20
25
Q12010
Q2 Q3 Q4 Q12011
Q2 Q3 Q4 Q12012
Q2 Q3 Q4 Q12013
Q2 Q3
Net sales EBIT-%
Sales and EBIT by quarter Highlights Q3/2013
1) Adjusted for the divestment of Hungary the sales decrease in July−September was 1.6%. In January−September 2013, the decrease was 8.1%. 2) January−September 2013 EBIT excluding EUR 2.9 million impairment loss in the Hungarian goodwill and EUR 1.9 million loss from disposal of Hungary was EUR 1.0 (−1.7) million, representing 2.4% (−3.7%) of net sales. 3) Third-quarter EBIT excluding the EUR 1.9 million loss from disposal of Hungary was EUR 3.1 (0.4) million or 18.2% (2.0%) of net sales.
Europe Central
Europe Central Q3 2013
Q3 2012
Change (EUR)
Change (Local)
1–9/ 2013
1–9/ 2012
Change (EUR)
Change (Local)
Net sales, MEUR 16.91) 17.9 −6%1) −4% 42.01) 46.4 −10%1) −9%
EBIT, MEUR 1.23) 0.4 233% −3.72) −1.7 n/a
EBIT–margin 7.1%3) 2.0% −8.9%2) −3.7% Capital expenditure 2.5 1.6 54% 4.9 5.0 −3%
Personnel 491 657 −25% 491 657 −25%
Customer centres 57 88 −35% 57 88 −35%
FINANCIAL REVIEW
22
Strong cash flow and financial position in Q3
23
Net Sales (MEUR) EBITDA (MEUR)
Cash flow after investments (MEUR) Net debt (MEUR) Gross Capex (MEUR)
EBITA (MEUR)
13 22
10 18
32 45
120
46 36
24 28 37 32 30 30
0%
10%
20%
30%
40%
50%
60%
70%
80%
0
20
40
60
80
100
120
140
Q12010
Q2 Q3 Q4 Q12011
Q2 Q3 Q4 Q12012
Q2 Q3 Q4 Q12013
Q2 Q3
Gross Capex Share of net sales-%
212 209 197 177
191
238
280 263 258
281 256
239 220
264 230
0%10%20%30%40%50%60%70%80%90%100%
0
50
100
150
200
250
300
Q12010
Q2 Q3 Q4 Q12011
Q2 Q3 Q4 Q12012
Q2 Q3 Q4 Q12013
Q2 Q3
Net debt Gearing-%
-5
8
17
13
4
17
32
27
14
25
32 30
23 23 26
-10%
-5%
0%
5%
10%
15%
20%
-10-505
101520253035
Q12010
Q2 Q3 Q4 Q12011
Q2 Q3 Q4 Q12012
Q2 Q3 Q4 Q12013
Q2 Q3
EBITA EBITA-%
18
31
42 37
28
41
59 55
42
52
60 57
48 49 52
0%
5%
10%
15%
20%
25%
30%
35%
0
10
20
30
40
50
60
70
Q12010
Q2 Q3 Q4 Q12011
Q2 Q3 Q4 Q12012
Q2 Q3 Q4 Q12013
Q2 Q3
EBITDA EBITDA-%
112 129
141 150 134
150
179 187 164 170
186 194
153 161 166
-15%-10%-5%0%5%10%15%20%25%30%
0
50
100
150
200
250
Q12010
Q2Q3Q4Q12011
Q2Q3Q4Q12012
Q2Q3Q4Q12013
Q2Q3
Net sales Y-o-y change-%
-4
13 14
24
-11
-20
-37
16
6 7
24 17 19
-5
34
-50-40-30-20-10
010203040
Q12010
Q2 Q3 Q4 Q12011
Q2 Q3 Q4 Q12012
Q2 Q3 Q4 Q12013
Q2 Q3
First-quarter EBITA excluding non-recurring items was EUR 12.4 (14.4) million, representing 8.1% (8.7%) of net sales Third-quarter EBITA excluding non-recurring items was 29.3 (31.8) million or 17.6% (17.1%) of net sales
Net sales amounted to 166 MEUR in the third quarter
24
112
129 141
150
134
150
179 187
164 170
186 194
153 161 166
0
20
40
60
80
100
120
140
160
180
200
220
Q12010
Q2 Q3 Q4 Q12011
Q2 Q3 Q4 Q12012
Q2 Q3 Q4 Q12013
Q2 Q3
Net sales (MEUR) Q1/2010 – Q3/2013
1-12/2010: 531.3 1-12/2011: 649.9 1-12/2012: 714.1 R12: 673.9
Quarterly net sales Q1/2010 – Q3/2013 (MEUR)
Net sales affected by currency rates and divested operations
Net sales MEUR 166.2 (185.9) down by 10.6% (down by 8.7% at comparable exchange rates) Adjusted for transferred or divested operations, net sales decreased by 3.3% at comparable exchange rates
Net sales MEUR 479.8 (519.9) down by 7.7% (down by 7.8% at comparable exchange rates) Adjusted for transferred or divested operations, net sales decreased by 4.0% at comparable exchange rates
25
Net sales (MEUR) Q3/12 vs. Q3/13
185,9
3.6 10.4 5.7
166.2
020406080
100120140160180200
Q3/2012reported
Exchangerates
Divestedoperations
Marketchange
Q3/2013reported
Net sales (MEUR) 1-9/12 vs. 1-9/13
519,9
0.2 20.6 19.7
479.8
0
100
200
300
400
500
600
1-9/2012reported
Exchangerates
Divestedoperations
Marketchange
1-9/2013reported
- - - + - -
26
Net sales by segment (MEUR) and Change % (YoY) Q3/12 vs. Q3/13
−7.1% −12.8% −5.8% −47.6% 1) 3.9% −3.6%
Net sales declined in most markets during the third quarter
45.0
53.0
41.1
11.4
18.8 17.9
41.8
51.1
35.9
11.9 9.81)
16.92)
0,0
10,0
20,0
30,0
40,0
50,0
60,0
Finland Sweden Norway Denmark Europe East EuropeCentral
Q3/2012 Q3/2013
1) Adjusted for the transfer of the Russian and Ukrainian operations to Fortrent, net sales increased in Q3/2013 by 7.0% 2) Adjusted for the divestment of the Hungarian business the decrease in net sales in Q3/2013 was 1.6%
27
68% 68%
29% 29%
3% 3%
0%
10%
20%
30%
40%
50%
60%
70%
80%
90%
100%
Q3/2012 Q3/2013
Income from sold equipment
Ancillary income
Rental income
125.5 112.8
54.6
47.8
5.7
5.6
0
20
40
60
80
100
120
140
160
180
200
Q3/2012 Q3/2013
Income from sold equipment
Ancillary income
Rental income
−2.6%
−12.4%
−10.2%
Breakdown of net sales (%) and MEUR
Rental income and ancillary income decreased compared to previous year
28
Gross margin (%) by quarter
65%
67%
68%
66%
67% 67%
68%
69%
66%
68%
66%
68% 69%
64%
67% 67%
69% 69%
Q1 Q2 Q3 Q4 FY
2010 2011 2012 2013
Gross margin improved slightly year-on-year
Number of employees decreased mainly due to scaling down of operations in Europe Central
At the end of September 2013, the Group’s number of employees was 2,592 (3,027) At the end of 2012, the number of employees in Russia and Ukraine amounted to 238
29
577
680
465
181
441
657
572
677
467
192
443
626
533
652
478
194 211
491
Finland Sweden Norway Denmark Europe East EuropeCentral
Personnel 30/9/12 Personnel 31/12/12 Personnel 30/9/13
Number of employees by segment
Ramirent continued strict cost control and reduced customer centres in Finland and Europe Central
Number of customer centres per segment
30
334 325 306
Q12010
Q2 Q3 Q4 Q12011
Q2 Q3 Q4 Q12012
Q2 Q3 Q4 Q12013
Q2 Q3
Finland Sweden Norway Denmark Europe East Europe Central
353
Ramirent’s fixed costs reduced by 10 MEUR compared to last year
Group fixed costs 191.1 (201.0) MEUR in 1-9/2013, including 3.4 MEUR in non-recurring items
31
Fixed costs by quarter (MEUR)
33 33 32 38 37 37 41 42 42 40 42 42 42 39 40
22 23 22
24 27 25 25 28 25 25 26 27 24
22 24
56 56 54
62 63 62 66
70 68 65
68 69 66
62 64
Q12010
Q2 Q3 Q4 Q12011
Q2 Q3 Q4 Q12012
Q2 Q3 Q4 Q12013
Q2 Q3
Employee benefit expenses Other operating expenses
Profitability remained stable in the third quarter 2013
32
-5.1
8.0
17.4
12.7
3.6
16.5
32.0
27.3
14.4
24.7
31.8 29.7
22.61) 22.7
25.92)
-10%
-5%
0%
5%
10%
15%
20%
-10
-5
0
5
10
15
20
25
30
35
Q12010
Q2 Q3 Q4 Q12011
Q2 Q3 Q4 Q12012
Q2 Q3 Q4 Q12013
Q2 Q3
EBITA EBITA-%
EBITA (MEUR) and EBITA-margin (%) Q1/2010 – Q3/2013
1-12/2010: 33.0 1-12/2011: 79.4 1-12/2012: 100.6 R12: 100.9
1) First-quarter EBITA excluding non-recurring items was EUR 12.4 (14.4) million, representing 8.1% (8.7%) of net sales 2) Third-quarter EBITA excluding non-recurring items was 29.3 (31.8) million or 17.6% (17.1%) of net sales
Hungary was divested from 1 September 2013
33
156.0 146.8 160.3 159.1 174.0 164.6 182.6
6.8 4.6 7.8 0.0
9.6 9.4 1.6 1.5 1.7 1.7
2.3 1.6
2.1
0
50
100
150
200
Group (exc. Russia, Ukraine and Hungary) Russia and Ukraine Hungary
Group Net sales and Net sales in Russia, Ukraine and Hungary (MEUR)
Group EBITA and EBITA in Russia, Ukraine and Hungary (MEUR)
15.0 11.2
24.2 23.4 29.7 26.7 25.6
11.4
0.6 0.0
1.7 3.5
0.4
0.6 0.3
0
10
20
30
Group (exc. Russia, Ukraine and Hungary) Russia and UkraineHungary Loss from disposal of HungaryFortrent
−0.2 (Fortrent) −0.8 (Fortrent) 0.5 (Fortrent)
−0.4
−0.1 −0.1
−0.2
−0.2
−1.9
January−September 2013 included EUR 3.8 million of non-recurring items
Reported EBIT was EUR 63.3 (64.8) million or 13.2% (12.5%) of net sales Non-recurring items in 1-9/2013: Capital gain of EUR 10.1 million booked from the transaction to form Fortrent, impairment loss of EUR 2.9 million in the Hungarian goodwill, loss of EUR 1.9 million from disposal of Hungary and restructuring provision of 1.5 million in Denmark EBIT excluding non-recurring items was EUR 59.4 (64.8) million, representing 13.4% (13.6%) of net sales
34
EBIT (MEUR) 1-9/12 vs 1-9/13
64.8 63.3
10.1 2.9 1.9 1.5
59.4
0
10
20
30
40
50
60
70
1-9/2012reported
1-9/2013reported
Capital gain Goodwillimpairment
Loss fromdisposal ofHungary
Restructuringprovision in
Denmark
1-9/2013adjusted
Stable EBIT margin development in main segments, compared to previous year
35
24.2%
16.4% 15.6%
6.8%
23.4%
2.0%
23.8%
15.5% 16.0%
-17.4%1)
35.3%
7.1%2)
Finland Sweden Norway Denmark East Central
Q3/12 Q3/13
EBIT–margin (%) by segments
1) EBIT excluding non-recurring items was EUR −0.6 (0.8) million or −4.8% (6.8%) of net sales in July–September 2013 2) EBIT excluding non-recurring items was EUR 3.1 (0.4) million or 18.2% (2.0%) of net sales in July–September 2013
Investments are done to maintain fleet age
The total value of purchased equipment was 85.3 (67.2) million in 1-9/2013 The value of sold rental equipment was EUR 17.5 (19.5) million in 1-9/2013
36
Purchased and sold equipment by quarter (MEUR)
8
19
9
17
30
38
67
34
20 22 25
34 29 28 28
5 4 3 4 4 5 6 12
8 6 6 8 4
8 6
Q12010
Q2 Q3 Q4 Q12011
Q2 Q3 Q4 Q12012
Q2 Q3 Q4 Q12013
Q2 Q3
Purchased equipment Sold equipment
Capital expenditure focused on Norway, Sweden and Finland
No acquisitions were made during the quarter
37
6.0 6.1
11.7
0.6
2.6 1.6
7.4 7.6 8.4
1.3 2.5 2.5
Finland Sweden Norway Denmark East Central
7–9/2012 7–9/2013
Capital Expenditure by segments (MEUR)
Working capital below 6% at the end of the September 2013
January–September 2013 credit losses and net change in the allowance for bad debt totalled EUR −3.2 (−5.1) million Dividend of EUR 36.6 million paid in April 2013
38
Working capital by quarter (MEUR)
15 14 14 16 16 17 17 17 18 18 20 15 15 15 14
83
90
99
97
95
10
9
12
4
12
0
11
4
13
1
14
1
13
6
11
5
12
9
12
5
-69
-86
-86
-89
-82
-84
-10
7
-10
9
-13
9
-11
2
-12
2
-11
3
-14
3 -98
-10
2
-6%
-4%
-2%
0%
2%
4%
6%
8%
-120
-80
-40
0
40
80
120
160
Q12010
Q2 Q3 Q4 Q12011
Q2 Q3 Q4 Q12012
Q2 Q3 Q4 Q12013
Q2 Q3
Trade payables and other liabilitiesTrade and other receivablesInventoriesWorking capital/Net sales Rolling 12 month basis
Return on investment at 17.5%
Return on invested capital, ROI 17.5% (19.5%) at the end of September 2013
39
Invested capital (MEUR) and ROI (%) rolling 12 months
524 508 509 496 508 536
588 591 565
602 605 604 654
611 604
0%
5%
10%
15%
20%
25%
0
100
200
300
400
500
600
700
Q12010
Q2 Q3 Q4 Q12011
Q2 Q3 Q4 Q12012
Q2 Q3 Q4 Q12013
Q2 Q3
Invested capital ROI % (R12)
Strong cash flow after investments in the third quarter
40
Cash flow after investments (MEUR)
-4.0
13.4 14.4
24.2
-10.7
-20.4
-36.8
15.9 6.4 7.3
23.7 16.8 19.0
-5.2
34.4
Q12010
Q2 Q3 Q4 Q12011
Q2 Q3 Q4 Q12012
Q2 Q3 Q4 Q12013
Q2 Q3
Cash flow after investments Cash flow after investments, Rolling 12 months
1-12/2010: 48.0 1-12/2011: −52.0 1-12/2012: 54.2 R12: 65.0
212 209 197
177 191
238
280 263 258
281 256
239 220
264
230
1.8x 1.9x 1.7x
1.4x 1.4x
1.6x 1.7x
1.4x
1.2x 1.4x
1.2x 1.1x
1.0x
1.2x 1.1x
0
1
2
3
0
50
100
150
200
250
300
Q12010
Q2 Q3 Q4 Q12011
Q2 Q3 Q4 Q12012
Q2 Q3 Q4 Q12013
Q2 Q3
Net debt Net debt to EBITDA ratio
Ramirent's financial position strengthened further during the quarter
Net debt to EBITDA 1.1x (1.2x) at the end of September 2013 Dividend of EUR 36.6 million was paid in the second quarter
41
Net debt (MEUR) and Net debt to EBITDA ratio
Return on equity at 16.9%
42
309 296 308 318 316 296 305
326 305
319 347
364 342 344
361
-5%
0%
5%
10%
15%
20%
25%
0
50
100
150
200
250
300
350
400
Q12010
Q2 Q3 Q4 Q12011
Q2 Q3 Q4 Q12012
Q2 Q3 Q4 Q12013
Q2 Q3
Total equity ROE % (R12)
Total equity (MEUR) and ROE (%) rolling 12 months
Return on equity, ROE 16.9% (18.7%) for last 12 months
At end of September 2013, Ramirent had unused committed back–up loan facilities of EUR 208.6 million
In addition to bank facilities, Ramirent is utilising a domestic commercial paper program of up to EUR 150 million
43
Repayment schedule of interest–bearing liabilities (MEUR)
100
240
100
2013 2014 2015 2016 2017 2018 2019
EUR 440 million in committed credit facilities
Net debt EUR 230.3 million
For more information: www.ramirent.com Magnus Rosén, CEO +358 20 750 2845 [email protected] Jonas Söderkvist, CFO +358 20 750 3248 [email protected] Franciska Janzon, IR +358 20 750 2859 [email protected]
COMPANY OVERVIEW
45
Ramirent in brief
46
Leading equipment rental company in Northern, Central and Eastern Europe with net sales of EUR 714 million (2012)
Presence in 10 countries through 306 customer centers and in two countries through joint venture Fortrent
Listed on NASDAQ OMX Helsinki since 1998
2,592 employees serving 200,000 customers with 200,000 rental items
Founded in 1955 and headquartered in Finland
Ramirent operates in Europe with Baltic Sea region being the core market
47
Sales per segment 1-9/2013 Wide network of customer centres and leading market position (Q3/13)
Finland 23.5%
Sweden 32.1%
Norway 23.4%
Denmark 6.7%
Europe East 5.6%
Europe Central 8.7%
Sales per customer 1-12/2012
Construc- tion 68%
Services &Retail 10%
Industrial 15%
Private 3% Public
4%
Fortrent, presence through JV Target is to increase sales to non-construction
customers to 40% of the Group's net sales
Europe Central
(PO+CZ+SL) # 1
57 customer centres
Finland # 1
74 customer centres
Sweden # 2
75 customer centres
Norway # 1
43 customer centres
Denmark # 1
16 customer centres
Europe East #1
41 customer centres
Targeting a wider range of customer industries in all countries
Shipyards
Construction
Households Aviation Power
Oil and gas
Public
Windpower
48 © 2013 Ramirent
We accelerate our growth through acquisitions and outsourcing cases
49
Outsourcing deal in Denmark
Outsourcing deal in Finland
Acquisition of Finnish weather protection rental
company
Active screening of acquisition targets
Aquisition of Czech rental
business
Acquisition of Czech rental
business
Acquisition of Swedish rental
company
Acquisition of Danish rental
business
Acquisition of module rental company in Norway
Outsourcing of Mt Hojgaard's
Danish scaffolding
division
Acquisition of Swedish rental
company
Acquisition of Swedish rental
company
2009-2010
2011-2012 2013
Outsourcing deal in Norway
Ramirent Russian and Ukrainian
operations moved into JV with Cramo
Outsourcing deal with two subsidiaries in Finland
Outsourcing deal in Finland
Acquisition of Swedish rental company
Outsourcing deal in Norway
Acquisition of Czech rental
business
Outsourcing deal in Finland
Divestment of operations in
Hungary
Mission We simplify business by Delivering Dynamic Rental Solutions™
Vision To be the leading and most progressive equipment rental solutions company in Europe, setting the benchmark for industry performance and customer service
50
Our strategic choices
Values Open, Progressive, Engaged
Brand promise Let’s solve it
Broadest range of equipment and Dynamic Rental SolutionsTM
51
RA
MIR
ENT
OFF
ERIN
G
CUSTOMER NEEDS
PRODUCTS
• Light machinery • Heavy machinery • Lifts • Power and heating
• Modules • Tower cranes and hoists • Scaffolding • SAFE
SERVICES
• Planning • Business Support • On-Site Support • Merchandise Sales • Rental Insurance • Training
SOLUTIONS
• SpaceSolve • SafeSolve • AccessSolve • EcoSolve
• PowerSolve • ClimateSolve • TotalSolve
Benefits: Lighter balance sheets, less investments
Benefits: More uptime in core operations due to less downtime in equipment, less maintenance costs, right choice of equipment improves efficiency, less product liability risk
Benefits: Easy to buy, reduced number of subcontractors, increased focus on the core business
OUTSOURCING Benefits: By outsourcing their machine fleet to Ramirent, companies can increase efficiency and simplify their business by focusing on core competences INDUSTRIES
• Construction • Mining • Paper • Power generation • Oil & gas • Shipyards • Retail and Service • Public sector • Households
Our offering
52
53
Strategic priorities 2013
Customer first
Sustainable profitable growth
Common Ramirent platform
Balanced business portfolio
• Strong customer-centric approach with increased focus on sustainability, safety and quality
• Being the leading and most
profitable general rental company where present
• Developing a one-company structure with operational consistency
• Maintain a balanced portfolio of customers, products and markets to balance risk
Weak Stable Strong
Strategic themes Customer First
Sustainable profitable growth Operational Excellence
Balanced portfolio of customers, products and markets
Operational themes
• Safe-guard profitability and cash flow
• Consolidate market – Outsourcing cases
• Pricing discipline • Execute contingency plans • Reduce costs and transform
fixed costs to variable • Reduce financial risk, focus
on A/R and credits • Amortise debt • Limited capex, transfer fleet
to where demand is
• Realise synergies through operational excellence
• Consolidate market – Bolt-on acquisitions
• Maintenance capex
• Profitable growth • Drive penetration and
capture growth opportunities
• Keep control of fixed cost base
• Prepare contingency plans
• Growth capex for expansion
Business cycle
Counter cyclical cash flow
Market conditions
54
Weak market conditions in 2009-2010
Increased demand and investments
2011-2012
Our strategic and operational themes through the business cycles
55
Organic growth drivers 7
0%
60
%
45
%
40
%
40
%
30
%
30
%
25
%
20
%
20
%
15
%
15
%
10
%
10
%
10
%
0%
20%
40%
60%
80%
100%
Increasing rental penetration
Expansion in select customer industries
RamirentLoxamCramoAlgeco ScotsmanSpeedy HireLiebherr-MietpartnerGAMMediaco LiftingSarensKiloutouHKL BaumschinenOthers
Consolidation opportunities in Europe
External growth drivers M&A activity
Outsourcing deals
Bolt-on and selected strategic acquisitions
Joint Ventures
Good organic and strategic growth opportunities
Construc- tion 68%
Services &Retail 10%
Industrial 15%
Private 3% Public
4%
Targeting 40% of Group sales to non-construction customers
Summary of company’s strengths
Leading equipment rental company in Northern, Central and Eastern Europe More than 50 years industry experience Diversified portfolios of customers, products and markets Stable profitability and steady cash flow Flexibility to maneuver: capex and cost flexibility, strong balance sheet Strong financial position and funding
56
Largest shareholders
Largest shareholders September 30, 2013
Number of shares
% of share
capital
1. Nordstjernan AB 31,882,078 29.33%
2. Oy Julius Tallberg Ab 12,207,229 11.23%
3. Varma Mutual Pension Insurance Company 6,753,799 6.21%
4. Ilmarinen Mutual Pension Insurance Company 4,145,154 3.81%
5. Odin funds 4,145,154 3.81%
6. Nordea funds 2,704,845 2.49%
7. Aktia funds 2,037,211 1.87%
8. Veritas Pension Insurance Company Ltd 1,222,474 1.12%
9. Fondita funds 1,149,822 1.06%
10. SEB funds 923,269 0.85%
Ramirent Oyj treasury shares 998,631 0.92%
Nominee registered 21,424,579 19.71%
Other shareholders 19,103,083 17.57%
Total 108,697,328 100.00%
57
Market Cap EUR 978.3 million
Trading information Listing: NASDAX OMX Helsinki Date of listing: April 30, 1998
Segment: Mid Cap Sector: Industrials
Trading code: RMR1V
16%
28%
12% 9%
2%
33%
Private companies
Financial and insurance institutions
Public sector organizations
Households
Non-profit organizations
Foreigners
Shareholders September 30, 2013
58
EUR Ramirent Plc (RMR1V)
9.35 EUR*
Share price development (YTD)
*November 6, 2013
5
6
7
8
9
10
02/0
1/20
13
09/0
1/20
13
16/0
1/20
13
23/0
1/20
13
30/0
1/20
13
06/0
2/20
13
13/0
2/20
13
20/0
2/20
13
27/0
2/20
13
06/0
3/20
13
13/0
3/20
13
20/0
3/20
13
27/0
3/20
13
03/0
4/20
13
10/0
4/20
13
17/0
4/20
13
24/0
4/20
13
01/0
5/20
13
08/0
5/20
13
15/0
5/20
13
22/0
5/20
13
29/0
5/20
13
05/0
6/20
13
12/0
6/20
13
19/0
6/20
13
26/0
6/20
13
03/0
7/20
13
10/0
7/20
13
17/0
7/20
13
24/0
7/20
13
31/0
7/20
13
07/0
8/20
13
14/0
8/20
13
21/0
8/20
13
28/0
8/20
13
04/0
9/20
13
11/0
9/20
13
18/0
9/20
13
25/0
9/20
13
02/1
0/20
13
09/1
0/20
13
16/1
0/20
13
23/1
0/20
13
30/1
0/20
13
06/1
1/20
13
APPENDIX
59
Consolidated income statement
60
*Retrospective application of amendment to IAS 19 affecting Sweden and Norway segments
CONSOLIDATED INCOME STATEMENT 7–9/13
7–9/12 1–9/13 1–9/12
Restated*
1–12/12
(EUR 1,000)
Rental income 112,764 125,526 316,133 340,292 463,070
Ancillary income 47,830 54,627 146,186 160,160 223,899
Sales of equipment 5,574 5,720 17,471 19,490 27,115
NET SALES 166,168 185,873 479,791 519,942 714,083
Other operating income 827 850 12,524 1,834 3,026
Materials and services −51,876 −58,294 −152,064 −167,097 −237,184
Employee benefit expenses −39,625 −42,042 −120,813 −124,741 −166,324
Other operating expenses −24,099 −26,089 −70,277 −76,239 −103,249
Share of result in associates and joint ventures 572 28 −353 85 116
Depreciation and amortisation and impairment charges −27,638 −30,596 −85,501 −88,967 −117,943
EBIT 24,330 29,731 63,307 64,817 92,524
Financial income 3,207 8,789 13,031 18,355 20,320
Financial expenses −6,946 −10,595 −25,302 −24,601 −29,803
EBT 20,590 27,925 51,037 58,571 83,041
Income taxes −3,776 −6,940 −10,907 −14,732 −19,291
NET RESULT FOR THE PERIOD 16,814 20,986 40,130 43,840 63,749
Net result for the period attributable to:
Owners of the parent company 16,814 20,986 40,130 43,840 63,749
Non-controlling interest − − − − −
TOTAL 16,814 20,986 40,130 43,840 63,749
Earnings per share (EPS)
EPS on parent company shareholders' share of profit, basic, EUR 0.16 0.19 0.37 0.41 0.59
EPS on parent company shareholders' share of profit, diluted, EUR 0.16 0.19 0.37 0.41 0.59
61
Balance sheet - Assets
CONSOLIDATED BALANCE SHEET 30/9/2013 Restated* 30/9/2012
Restated* 31/12/2012
(EUR 1,000) ASSETS NON-CURRENT ASSETS Property, plant and equipment 436,012 481,502 451,511 Goodwill 126,590 137,426 133,515 Other intangible assets 37,894 39,988 40,381 Investments in associates and Joint Ventures 19,026 1,090 1,125 Non-current loan receivables 20,261 − − Available-for-sale investments 412 412 412 Deferred tax assets 1,291 13,387 10,344 TOTAL NON-CURRENT ASSETS 641,486 673,805 637,288 CURRENT ASSETS Inventories 14,434 19,820 15,250 Trade and other receivables 125,300 140,267 135,600 Current income tax assets 3,351 348 145 Cash and cash equivalents 13,118 2,195 1,338 TOTAL CURRENT ASSETS 156,202 162,630 152,333 Assets held for sale − − 42,250 TOTAL ASSETS 797,687 836,435 831,872 *Retrospective application of amendment to IAS 19 affecting Sweden and Norway segments
Balance sheet – Equity and liabilities
62
CONSOLIDATED BALANCE SHEET 30/9/2013 Restated* 30/9/2012
Restated* 31/12/2012
(EUR 1,000)
EQUITY
Share capital 25,000 25,000 25,000 Revaluation fund −3,376 −5,272 −4,924 Invested unrestricted equity fund 113,568 113,329 113,329 Retained earnings 225,498 213,821 230,168 PARENT COMPANY SHAREHOLDERS’ EQUITY 360,690 346,878 363,573 Non-controlling interests − − − TOTAL EQUITY 360,690 346,878 363,573 NON-CURRENT LIABILITIES Deferred tax liabilities 57,417 80,337 73,333 Pension obligations 14,806 10,893 13,948 Provisions 1,379 1,530 972 Interest-bearing liabilities 243,405 175,729 191,199 Other long-term liabilities 5,546 9,117 8,071 TOTAL NON-CURRENT LIABILITIES 322,553 277,605 287,523 CURRENT LIABILITIES Trade payables and other liabilities 101,973 121,612 112,956 Provisions 1,128 1,202 826 Current income tax liabilities 11,303 6,687 10,936 Interest-bearing liabilities 40 82,451 49,513 TOTAL CURRENT LIABILITIES 114,444 211,952 174,231 Liabilities classified as held for sale − − 6,545 TOTAL LIABILITIES 436,997 489,558 468,299 TOTAL EQUITY AND LIABILITIES 797,687 836,435 831 872
*Retrospective application of amendment to IAS 19 affecting Sweden and Norway segments
Key figures
63
*Retrospective application of amendment to IAS 19 affecting Sweden and Norway segments **The figures are calculated on a rolling twelve month basis.
KEY FINANCIAL FIGURES 7–9/13
7–9/12 1–9/13
Restated* 1–9/12
Restated* 1–12/12
(MEUR) Net sales, EUR million 166.2 185.9 479.8 519.9 714.1
Increase in net sales, % −10.6% 3.7% −7.7% 12.3% 9.9%
EBITDA, EUR million 52.0 60.3 148.8 153.8 210.5
EBITDA, % of net sales 31.3% 32.5% 31.0% 29.6% 29.5%
EBITA, EUR million 25.9 31.8 71.2 70.9 100.6
EBITA, % net sales 15.6% 17.1% 14.8% 13.6% 14.1%
EBIT, EUR million 24.3 29.7 63.3 64.8 92.5
EBIT, % of net sales 14.6% 16.0% 13.2% 12.5% 13.0%
EBT, EUR million 20.6 27.9 51.0 58.6 83.0
EBT, % of net sales 12.4% 15.0% 10.6% 11.3% 11.6%
Net result for the reporting period, EUR million 16.8 21.0 40.1 43.8 63.7
Net result for the reporting period, % of net sales 10.1% 11.3% 8.4% 8.4% 8.9%
Gross capital expenditure, EUR million 29.5 27.6 91.9 87.2 124.0
Gross capital expenditure, % of net sales 17.8% 14.8% 19.2% 16.8% 17.4%
Invested capital, EUR million, end of period 604.1 605.1 604.3
Return on invested capital (ROI), %** 17.5% 19.5% 18.9%
Return on equity (ROE), %** 16.9% 18.7% 18.6%
Interest-bearing debt, EUR million 243.4 258.2 240.7
Net debt, EUR million 230.3 256.0 239.4
Net debt to EBITDA ratio 1.1x 1.2x 1.1x
Gearing, % 63.9% 73.8% 65.8%
Equity ratio, % 45.2% 41.5% 43.7%
Personnel, average during reporting period 2,787 3,100 3,077
Personnel, at end of reporting period 2,592 3,027 3,005
Consolidated cash flow statement
64
CONSOLIDATED CASH FLOW STATEMENT (EUR 1,000) 7–9/13
7–9/12 1–9/13 1–9/12
1–12/12
Cash flow from operating activities
Result before taxes 20,590 27,925 51,037 58,571 83,041
Adjustments
Depreciation, amortisation and impairment charges 27,638 30,596 85,501 88,967 117,943
Adjustment for proceeds from sale of used rental equipment 1,304 2,061 7,703 9,723 12,542
Financial income and expenses 3,739 1,806 12,270 6,246 9,413
Other adjustments 14,554 −2,003 2,586 −2,243 −1,438
Change in working capital
Change in trade and other receivables 7,021 −6,316 8,046 −13,186 −15,367
Change in inventories 1,196 −1,351 816 −1,480 1,576
Change in non-interest-bearing liabilities −13,829 −5,101 −17,868 −9,555 −11,577
Interest paid −2,972 −2,937 −8,022 −9,228 −12,293
Interest received 549 1,071 1,857 3,048 3,470
Income tax paid −2,566 −1,211 −17,153 −10,907 −13,325
Net cash generated from operating activities 57,225 44,539 126,773 119,956 173,985
Cash flow from investing activities
Acquisition of subsidiaries, net of cash − −345 − −13,940 −13,940
Investment in tangible non-current asset −27,818 −25,803 −87,804 −64,427 −99,177
Investment in intangible non-current assets −588 4,730 −4,121 −5,094 −7,598
Proceeds from sale of tangible and intangible non-current assets (exc. used eq.) 138 587 262 854 897
Proceeds from sales of subsidiaries 5,481 − 14,681 − −
Loan receivables, increase, decrease and other changes − − −1,577 − −
Net cash flow from investing activities −22,786 −20,832 −78,560 −82,608 −119,818
Cash flow from financing activities
Dividends paid − − −36,618 −30,147 −30,147
Purchase of treasury shares − − − −2,714 −2,714
Borrowings and repayments of short-term debt (net) −21,545 17,832 −49,719 31,500 5,500
Borrowings of long-term debt 37 −14,076 99,113 1,012 9,311
Repayments of long-term debt −2,906 −27,357 −49,210 −37,235 −37,211
Net cash flow from financing activities −24,414 −23,601 −36,433 −37,584 −55,261
Net change in cash and cash equivalents during the financial period 10,025 106 11,780 −236 −1,094
Cash at the beginning of the period 3,093 2,089 1,338 2,431 2,431
Cash at the end of the period 13,118 2,195 13,118 2,195 1,338
Segment information: Net sales
65
NET SALES 7–9/13
7–9/12 1–9/13
1–9/12
1–12/12 (MEUR) FINLAND - Net sales (external) 41.3 44.7 112.5 123.6 165.0 - Inter-segment sales 0.5 0.3 0.7 1.2 1.5 SWEDEN - Net sales (external) 50.8 53.0 153.9 150.9 207.5 - Inter-segment sales 0.3 0.0 0.6 1.2 2.4 NORWAY - Net sales (external) 35.9 41.1 112.8 122.9 173.6 - Inter-segment sales 0.0 0.0 0.0 0.1 0.5 DENMARK - Net sales (external) 11.6 11.4 31.9 32.4 44.6 - Inter-segment sales 0.2 0.0 0.2 0.0 0.1 EUROPE EAST - Net sales (external) 9.8 18.7 27.0 45.7 63.0 - Inter-segment sales 0.0 0.0 0.1 0.3 0.3 EUROPE CENTRAL - Net sales (external) 16.8 16.9 41.7 44.5 60.4 - Inter-segment sales 0.1 1.0 0.3 2.0 2.3 Elimination of sales between segments −1.2 −1.4 −2.0 −4.7 −7.1 NET SALES, TOTAL 166.2 185.9 479.8 519.9 714.1 Other operating income 0.8 0.9 12.5 1.8 3.0
Segment information: EBIT and EBIT-margin
66
*Retrospective application of amendment to IAS 19 affecting Sweden and Norway segments
EBIT 7–9/13
7–9/12 1–9/13
1–9/12 Restated*
1–12/12
(MEUR)
FINLAND 9.9 10.9 18.8 22.9 30.2
% of net sales 23.8% 24.2% 16.6% 18.4% 18.2%
SWEDEN 7.9 8.7 23.5 23.8 33.3
% of net sales 15.5% 16.4% 15.2% 15.7% 15.9%
NORWAY 5.7 6.4 17.4 15.7 22.2
% of net sales 16.0% 15.6% 15.5% 12.8% 12.8%
DENMARK −2.1 0.8 −3.6 0.8 1.6
% of net sales −17.4% 6.8% −11.1% 2.4% 3.6%
EUROPE EAST 3.5 4.4 14.5 5.9 10.9
% of net sales 35.3% 23.4% 53.4% 12.9% 17.3%
EUROPE CENTRAL 1.2 0.4 −3.7 −1.7 −1.6
% of net sales 7.1% 2.0% −8.9% −3.7% −2.5%
Net items not allocated to operating segments −1.9 −1.8 −5.5 −2.7 −4.2
GROUP EBIT 24.3 29.7 63.3 64.8 92.5
% of net sales 14.6% 16.0% 13.2% 12.5% 13.0%
For more information: www.ramirent.com Magnus Rosén, CEO +358 20 750 2845 [email protected] Jonas Söderkvist, CFO and EVP Corporate Functions +358 20 750 3248 [email protected] Franciska Janzon, IR +358 20 750 2859 [email protected]