q3 jan-sep rolling jan-dec interim report january ...mb.cision.com/main/10432/2652893/931883.pdf ·...
TRANSCRIPT
Interim Report January-September 2018 1 (20)
Interim report January-September 2018
Strong growth and increasing profitability "Mycronic delivered a strong third quarter, while we see stable market development within the segments where we operate.
We are demonstrating robust growth, we are improving our margins, and we have a healthy order intake with a number of
significant orders added during the quarter. Net sales for Assembly Solutions grew 104 percent, with a 45 percent increase in
orders. The consolidated order intake as a whole was affected by a challenging comparison because of a record order in
Pattern Generators in mid-September last year," says Lena Olving, President and CEO.
Third quarter The order intake was SEK 813 (1,874) million where the decrease compared to the previous year is attributable to a
record order for mask writers worth USD 90-100 million in September 2017
Net sales increased 123 percent to SEK 1,096 (491) million and 111 percent based on constant exchange rates
EBIT was SEK 436 (66) million, an increase of 560 percent. The EBIT margin was 40 (13) percent
The underlying EBIT was SEK 409 (75) million, an increase of 444 percent. The underlying EBIT margin was 37 (15)
percent
Earnings per share were SEK 3.55 (0.45)
January-September The order intake was SEK 2,339 (2,995) million where the decrease compared to the previous year primarily is
attributable to a record order for mask writers worth USD 90-100 million in September 2017
Net sales increased 32 percent to SEK 2,729 (2,074) million and 30 percent based on constant exchange rates
EBIT was SEK 869 (538) million, an increase of 61 percent. The EBIT margin was 32 (26) percent
The underlying EBIT was SEK 890 (608) million, an increase of 46 percent. The underlying EBIT margin was 33 (29)
percent
Earnings per share were SEK 6.77 (4.04)
Events after the period ended After the end of the period, an order for a Prexision-800 with limited functionality was received from a customer in Asia. The
order is valued at between USD 30-35 million and also includes certain upgrades to the customer’s existing system.
Outlook 2018 The Board's assessment remains that consolidated net sales for 2018 will be at a level of SEK 3,500 million, with the
clarification that this excludes acquisitions already made in 2018 as well as possible additional acquisitions during the
remainder of 2018.
*In this report, comparative figures are restated to account for the effects of the new accounting standard for revenue recognition, IFRS 15 Revenue from Contracts with Customers. See Note 1 for details regarding these effects.
Rolling Jan-Dec
Group summary 2018 2017* 2018 2017* 12 month* 2017*
Order intake, SEK million 813 1,874 2,339 2,995 2,911 3,567
Net Sales, SEK million 1,096 491 2,729 2,074 3,655 3,000
Book-to-bill 0.7 3.8 0.9 1.4 0.8 1.2
Order backlog, SEK million 1,651 2,298 1,651 2,298 1,651 1,963
Gross margin, % 60.3% 53.2% 58.6% 55.2% 59.4% 57.2%
EBIT, SEK million 436 66 869 538 1,175 844
EBIT margin, % 39.7% 13.4% 31.9% 25.9% 32.2% 28.1%
Underlying EBIT margin, % 37.3% 15.3% 32.6% 29.3% 33.7% 31.7%
Earnings per share before/after dilution, SEK 3.55 0.45 6.77 4.04 9.09 6.37
Cash Flow, SEK million -84 489 -607 542 -541 609
Changes in net sales
Total growth, % 123% -1% 32% 59% 18% 29%
Organic growth, % 97% -11% 23% 34% 12% 14%
Growth from acquisitions,% 15% 16% 8% 23% 7% 16%
Currency effects, % 11% -6% 1% 2% -1% -1%
Q3 Jan-Sep
Q3
Interim Report January-September 2018 2 (20)
CEO Comments I am pleased to report that
Mycronic delivered a strong third
quarter, while we see stable
market development within the
segments where we operate. We
are demonstrating robust growth,
we are improving our margins,
and we have a healthy order
intake with a number of
significant orders added during
the quarter. Net sales for
Assembly Solutions grew
104 percent, with a 45 percent
increase in orders. The consolidated order intake as a whole
was affected by a challenging comparison because of a
record order set by Pattern Generators worth
USD 90-100 million in mid-September last year.
Through the strategic focus of recent years, including
investments in a series of acquisitions, we have created a
strong platform for growth. As for the rest of the year, we
have a good base of planned deliveries from our order
backlog. However, we have a planned shipment of a
Prexision-10 to a customer in Asia in the fourth quarter,
where changes initiated by the customer to the delivery
conditions entail a postponement of revenue recognition to
early 2019, rather than before year-end 2018.
Even if the postponement will affect the product mix and
EBIT margin negatively in the fourth quarter it will not
affect our outlook for the full-year. Also when I include the
impact that this postponement entails, I can repeat that I
feel confident that we will achieve net sales excluding
acquisitions at the level of SEK 3.5 billion for 2018.
We have also taken a further step in the implementation of
our digital development through the establishment of a
center in San Jose, California, for advanced machine
learning within electronics manufacturing. It is a
collaboration with NuFlare Technology, D2S and NVIDIA to
exploit the potential of advanced machine learning. In
practical terms, this means that we use digitalization and the
advances that technology can entail to help our customers
streamline and develop their businesses.
The stable, healthy development within Pattern Generators
continues with increasing net sales and improved margins.
During the quarter, orders for two multi-purpose systems,
together with a major system upgrade, were received. After
the end of the period, we also received an order for a
Prexision-800 with limited functionality from a customer in
Asia.
Assembly Solutions shows an underlying EBIT margin of
10 percent for the quarter and order growth reached
45 percent while net sales have more than doubled, largely
driven by the strong performance of our dispensing business
in Asia. The business area is continuing its marketing
initiatives and investments in product development.
In total, our net sales grew 123 percent for the quarter and
32 percent for the first nine months of the year. This is
growth based on healthy deliveries from within all parts of
the Company and where our acquisitions play an important
role.
With a constant focus on quality and innovation, we
continue to improve our operations at all levels with a view
to increasing our volumes and seizing new opportunities.
We continue to invest in our organization and its
development to ensure that we support our customers with
the best and most efficient solutions for their businesses.
This also secures our future growth and profitability.
Lena Olving
President and CEO
Order intake and net sales, rolling 12 months EBIT margin, rolling 12 months
0
500
1 000
1 500
2 000
2 500
3 000
3 500
4 000
Q1-16 Q3-16 Q1-17 Q3-17 Q1-18 Q3-18
Net sales Order intake
MSEK
-20%
0%
20%
40%
60%
80%
Q1-16 Q3-16 Q1-17 Q3-17 Q1-18 Q3-18
Underlying EBIT AS EBIT PG Underlying EBIT
Interim Report January-September 2018 3 (20)
Financial performance - Group
*Restated for comparability, see Note 1. MRSI Systems included as of June 1, 2018. Vi TECHNOLOGY included as of October 30, 2017.
Third quarter Mycronic demonstrated a healthy order intake with a
number of significant orders during the quarter, despite a
decline in the overall order intake of 57 percent to
SEK 813 (1,874) million, corresponding to negative organic
growth of 60 percent. The decrease is primarily attributable
to a challenging comparison within Pattern Generators
where a large order from Photronics worth
USD 90-100 million from mid-September last year affects
the comparison. At the same time, orders within Assembly
Solutions grew 45 percent.
Net sales increased 123 percent to SEK 1,096 million.
Organic growth was 97 percent, excluding positive currency
effects of SEK 56 million. Pattern Generators executed two
planned deliveries during the quarter compared to one
delivery last year. Assembly Solutions shows strong growth,
both organic and from acquisitions in recent years.
Acquisitions made during the year (MRSI Systems)
contributed SEK 41 million to net sales during the quarter.
EBIT for the quarter increased 560 percent and reached
SEK 436 (66) million, corresponding to an EBIT margin of
40 (13) percent. The result was affected primarily by healthy
delivery volumes and a favorable product mix. It also
includes a positive effect of SEK 55 million from a revalued
earn-out related to the acquisition of AEi in the fourth
quarter of 2016. AEi has developed well since the
acquisition, but the criteria for the earn-out are assessed not
to be met. Acquisition-related expenses (see Note 8 for
definition) including revalued earn-outs affected the result
positively in the amount of SEK 27 million in the third
quarter compared with a negative impact of SEK 9 million
the previous year. Of acquisition-related costs,
SEK 10 million was charged to the gross profit compared
with a positive effect of SEK 2 million the previous year. The
underlying EBIT amounted to SEK 409 (75) million,
corresponding to an EBIT margin of 37 (15) percent.
January-September The order intake for the first nine months was healthy
although the total order intake declined 22 percent to
SEK 2,339 (2,995) million, corresponding to organic
negative growth of 27 percent. The decrease is primarily
attributable to a challenging comparison within Pattern
Generators where a large order from Photronics worth
USD 90-100 million in September last year affects the
comparison. Through planned deliveries, the order backlog
decreased 28 percent to SEK 1,651 million.
Net sales increased 32 percent to SEK 2,729 (2,074) million
during the period. Organic growth reached 23 percent,
excluding positive currency effects of SEK 19 million.
Assembly Solutions and Pattern Generators developed well,
with a growth of 47 and 19 percent respectively. During the
period, Pattern Generators executed five planned deliveries
compared to eight last year. Assembly Solutions shows
strong growth, both organic and from acquisitions in recent
years. Acquisitions made during the year (MRSI Systems)
contributed SEK 68 million to net sales during the period.
EBIT rose 61 percent to SEK 869 (538) million,
corresponding to an EBIT margin of 32 (26) percent. The
result was affected primarily by healthy delivery volumes
and a favorable product mix. Revaluation of an earn-out
relating to the acquisition of AEi had a positive impact of
SEK 55 million on the result. AEi has developed well since
the acquisition, but the criteria for the earn-out are assessed
not to be met. Acquisition-related costs amounted to
SEK 20 (70) million, of which SEK 15 (40) million affected
the gross profit. The underlying EBIT amounted to
SEK 890 (608) million, corresponding to an EBIT margin
of 33 (29) percent.
Rolling Jan-Dec
2018 2017* 2018 2017* 12 month* 2017*
Order intake, SEK million 813 1,874 2,339 2,995 2,911 3,567
Order backlog, SEK million 1,651 2,298 1,651 2,298 1,651 1,963
Net Sales, SEK million 1,096 491 2,729 2,074 3,655 3,000
Gross profit, SEK million 662 261 1,599 1,145 2,170 1,716
Gross margin, % 60.3% 53.2% 58.6% 55.2% 59.4% 57.2%
EBIT, SEK million 436 66 869 538 1,175 844
EBIT margin, % 39.7% 13.4% 31.9% 25.9% 32.2% 28.1%
Underlying EBIT, SEK million 409 75 890 608 1,232 951
Underlying EBIT margin, % 37.3% 15.3% 32.6% 29.3% 33.7% 31.7%
EBITDA, SEK million 455 89 922 590 1,250 919
Q3 Jan-Sep
Interim Report January-September 2018 4 (20)
Cash flow and financial position Cash and cash equivalents at the end of September
amounted to SEK 216 million, compared with
SEK 813 million at the end of 2017. Cash flow amounted to
SEK -607 (542) million for the first nine months of the year.
Cash flow from operating activities amounted to
SEK 70 (829) million. Working capital claimed
SEK 661 million, mainly through increased capital tied up in
inventories and trade receivables related to the Company's
growth.
Investments totaled SEK 419 million, of which the
acquisition of MRSI accounted for SEK 354 million. Other
investments related primarily to fixed assets.
Financing activities claimed SEK 258 million, of which
dividends of SEK 245 million were paid out during the
second quarter.
Financial performance per business area
MRSI Systems included as of June 1, 2018. Vi TECHNOLOGY included as of October 30, 2017.
Assembly Solutions The business area is demonstrating strong performance with
increased net sales, improved margins and an order intake
that rose 45 percent during the third quarter, which
corresponds to organic growth of 24 percent. During the
first nine months of the year, the order intake grew
47 percent, corresponding to organic growth of 32 percent.
The acquisitions during recent years have continued to
provide significant contributions to the order intake and net
sales. The order backlog amounted to SEK 520 million.
Net sales also demonstrated a solid performance during the
quarter, growing 104 percent to SEK 533 (262) million.
Organic growth was 61 percent, excluding positive currency
effects of SEK 38 million. For the nine-month period, net
sales increased 47 percent to SEK 1,391 (946) million, which
corresponds to organic growth of 27 percent, excluding
positive currency effects in the amount of SEK 34 million.
EBIT for the quarter improved by SEK 124 million to
SEK 79 (-45) million, corresponding to an EBIT margin of
15 (-17) percent. For the first nine months of the year, EBIT
improved reaching SEK 52 (-96) million with an EBIT
margin of 4 (-10) percent. The result was affected primarily
by healthy delivery volumes. Additionally, this includes a
positive effect of SEK 55 million from a revalued earn-out
related to the acquisition of AEi in the fourth quarter of
2016. AEi has developed well since the acquisition, but the
criteria for the earn-out are assessed not to be met.
Acquisition-related costs (see Note 8 for definition)
including revalued earn-outs affected the result positively in
the amount of SEK 27 million in the third quarter compared
with a negative effect of SEK 9 million the previous year.
With respect to acquisition-related costs for the first nine
months of the year, the result was affected negatively in the
amount of SEK 20 (70) million. Of acquisition-related costs
in the quarter, SEK 10 million was charged to the gross
profit compared with a positive effect of SEK 2 million the
previous year. During the first nine months, acquisition-
related costs of SEK 15 (40) million were charged against
gross profit.
The underlying EBIT amounted to SEK 52 (-35) million for
the quarter and SEK 72 (-26) million for the first nine
months of the year. This corresponds to an EBIT margin of
10 (-14) and 5 (-3) percent respectively.
Rolling Jan-Dec
Assembly Solutions 2018 2017 2018 2017 12 month 2017
Order intake, SEK million 508 351 1,542 1,050 1,916 1,424
Order backlog, SEK million 520 372 520 372 520 290
Net Sales, SEK million 533 262 1,391 946 1,864 1,419
Gross profit, SEK million 216 102 571 350 778 557
Gross margin, % 40.6% 39.0% 41.1% 37.0% 41.8% 39.3%
EBIT, SEK million 79 -45 52 -96 60 -88
EBIT margin, % 14.8% -17.1% 3.7% -10.2% 3.2% -6.2%
Underlying EBIT, SEK million 52 -35 72 -26 117 19
Underlying EBIT margin, % 9.8% -13.5% 5.2% -2.8% 6.3% 1.3%
R&D expenditures, SEK million -72 -53 -225 -199 -293 -267
R&D costs, SEK million -74 -65 -237 -200 -317 -280
Q3 Jan-Sep
Interim Report January-September 2018 5 (20)
Development costs for existing products as well as
investments in development for future growth amounted to
SEK 74 (65) million in the third quarter and
SEK 237 (200) million for the first nine months of the year.
The increases are mainly due to development costs in the
acquired companies Vi TECHNOLOGY and MRSI Systems.
* Restated for comparability, see Note 1.
Pattern Generators Pattern Generators demonstrated strong growth with
improved margins and increasing net sales. The order intake
is healthy, but faces a challenging comparison because of the
record order from Photronics of USD 90-100 million that
the business area received in September last year.
Fluctuations between quarters are natural for the business
area, which is why the trend should be considered over a
longer period.
The order intake for the quarter amounted to
SEK 304 (1,523) million. Orders during the quarter included
two multi-purpose systems, together with a major system
upgrade to a Prexision-10 system received during the
quarter, which must be compared with orders for a total of
eight systems in the third quarter of 2017. For the first nine
months, the order intake reached SEK 797 (1,945) million.
The order backlog totalling SEK 1,131 (1,926) million
comprises eight systems, two of which have planned
deliveries for the remaining part of 2018 and six systems for
delivery in 2019. The order backlog also contains a major
upgrade with delivery in 2018 and another for delivery in
2019.
Net sales for the quarter amounted to SEK 563 (229) million
and SEK 1,338 (1,128) million for the first nine months of
the year. This corresponds to an increase of 146 and
19 percent respectively. Two systems were delivered during
the quarter and five during the first nine months compared
to one and eight systems in the corresponding periods of the
previous year. The third quarter was positively affected by
currency effects in the amount of SEK 18 million and
negatively by SEK 15 million for the first nine months of the
year.
During the fourth quarter, the business area has a planned
shipment of a Prexision-10 to a customer in Asia, where
changes initiated by the customer to the delivery conditions
entail a postponement of revenue recognition to early 2019,
rather than before year-end 2018. Thus the system is
included in the order backlog as one of the six systems with
planned delivery in 2019. The postponement will affect the
product mix and EBIT margin negatively in the fourth
quarter.
EBIT for the quarter increased 220 percent and amounted
to SEK 357 (112) million, corresponding to an EBIT margin
of 63 (49) percent. The result was affected primarily by
healthy delivery volumes and a favorable product mix. EBIT
for the first nine months of the year increased 29 percent to
SEK 821 (637) million, corresponding to an EBIT margin
of 61 (56) percent.
Development costs increased according to plan to
SEK 36 (15) million for the quarter and to
SEK 97 (42) million for the first nine months, due to
development of the next generation of mask writers along
with further development of existing products.
Rolling Jan-Dec
Pattern Generators 2018 2017* 2018 2017* 12 month* 2017*
Order intake, SEK million 304 1,523 797 1,945 995 2,143
Order backlog, SEK million 1,131 1,926 1,131 1,926 1,131 1,672
Net Sales, SEK million 563 229 1,338 1,128 1,791 1,581
Gross profit, SEK million 445 159 1,028 794 1,392 1,158
Gross margin, % 79.1% 69.4% 76.8% 70.4% 77.7% 73.3%
EBIT, SEK million 357 112 821 637 1,119 936
EBIT margin, % 63.5% 48.7% 61.3% 56.5% 62.5% 59.2%
R&D costs, SEK million -36 -15 -97 -42 -123 -68
Q3 Jan-Sep
Interim Report January-September 2018 6 (20)
The electronics industry The global electronics industry grew 6.5 percent in 2017 to
USD 2,017 billion1. For 2017, the semiconductor market
grew 22 percent, corresponding to USD 412 billion1. This
increase can be attributed to the number of semiconductor
circuits manufactured and higher prices for memory
circuits.
Outlook Annual growth for the electronics industry is forecast at
3.5 percent for the period 2017-22¹. Segments with the
strongest expected growth during this five-year period are
electronics for the automotive industry, consumer
electronics, the aviation industry, medical and industrial
applications, as well as wireless infrastructure and data
storage. The semiconductor market is expected to demon-
strate average annual growth of 1.6 percent¹ over the
years 2018-22.
Assembly Solutions
SMT and dispensing market area The global market for SMT equipment has annual sales of
approximately USD 4,800 million. The segment SMT robots
for component mounting grew 32 percent in 2017 to
USD 2,615 million² with the strongest growth in China and
Japan. For the first half of 2018, growth was 29 percent. All
markets showed a positive trend during the period. North
and South America demonstrated lower growth but the
trend was still positive. The dispensing equipment market
had sales of USD 770 million3 in 2017. Mycronic's product
portfolio comprises production systems for component
mounting, non-contact high-speed dispensing of solder
paste, inspection equipment, automated storage solutions,
and equipment for dispensing and coating of circuit boards.
Assembly automation market area A growing segment within the electronics industry is
electronics for the automotive industry. One sub-segment of
automotive electronics is camera modules for advanced
driver support, or Advanced Driver Assistance Systems
(ADAS). Manufacture of camera modules in 2017 amounted
to 130 million units and the forecast for 2022 is for
production of 300 million units, corresponding to annual
growth of 18 percent3. Mycronic offers, through AEi,
automated production solutions for assembly and testing of
camera modules.
With the acquisition of the American company MRSI
Systems, Mycronic now also offers die bonding equipment.
The global market in 2017 amounted to USD 919 million7.
MRSI is operating in a fast-growing sub-segment for die
bonding equipment with extremely high precision.
Pattern Generators During 2017, the display market grew 19 percent to
USD 124 billion, corresponding to 3.7 billion units4. This
growth is attributable to a stable price trend for existing
displays, and a shift towards more advanced AMOLED and
high-resolution displays.
In 2018, the market is expected to decline 8 percent. At
present, the availability of displays is good, which means
lower price levels where it is IHS’s assessment that prices
are to some extent beginning to stabilize. Growth for
AMOLED in 2018 is expected to reach 5 percent,
corresponding to a level of USD 23 billion4, which entails a
lower growth rate in 2018 than previously forecast. In 2019,
the growth rate for AMOLED is expected to rise again,
fuelled by more manufacturers starting to produce displays,
and for 2019 the market is expected to grow 21 percent to
USD 28 billion4. Meanwhile, the total display area is also
increasing driven by larger screens and more screens in new
products, e.g. in vehicles.
Photomasks for displays market area In 2017, the photomask market grew 14 percent to
USD 704 million5, 6, driven by an increased need for
photomasks for AMOLED and an increased demand from
China. The forecast for 2018 is for growth of 8 percent to
USD 762 million5, 6 driven by a higher proportion of
advanced photomasks for AMOLED and an increased need
for G10 photomasks in China5. The forecast for area growth
is 2.7 percent for 2017-215 where IHS has adjusted growth in
AMOLED downwards, and weighted in that some older
display factories may close because of new modern factories
in China. Strong area growth for AMOLED photomasks is
expected, with an average area growth of 25 percent for the
years 2017-215, which drives the need for P80 and P800
capacity. During the third quarter of 2018, the degree of
utilization on Mycronic's mask writers was at high levels.
1) Prismark, latest forecast September 2018. 2) Protec MDC, July 2018. 3) Prismark, May 2018. 4) IHS, latest forecast October 2018. 5) IHS, May 2018. 6) 110 YEN/USD used by Mycronic for conversion. 7) VLSI Research, June 2018.
Size/growth 2018F 2017 2016
Electronics industry,
percentual change¹ +5.4% +6.5% +0.2%
Semiconductor industry,
percentual change¹ +14.0% +21.7% +1.1%
SMT, percentual change² not available +32% +5%
Dispensing, USD million³ not available 770 600
Camera modules, units,
million¹ 155 130 97
Displays, USD, billion⁴ 115 124 105
Photomasks, percentual
change in value⁵ +8% +14% -6%
Photomask area, thousand sq.
Meters⁵ 15.6 15.4 14.1
Interim Report January-September 2018 7 (20)
Other
The Parent Company Mycronic AB is the Group’s Parent Company.
The Parent Company's net sales for the first nine months
amounted to SEK 1,930 (1,655) million. EBIT was
SEK 823 (548) million. Research and development
expenditures are expensed as incurred.
Cash and cash equivalents at the end of the first nine
months amounted to SEK 13 million, compared with
SEK 596 million at year-end 2017.
Nomination Committee The Nomination Committee for Mycronic’s 2019 AGM has
been appointed. In accordance with the AGM’s decision,
Mycronic’s Nomination Committee shall consist of four
members. The members shall represent the three largest
known shareholders as of August 31, 2018, together with the
Chairman of the Board. The Nomination Committee consists
of: Henrik Blomquist, Bure Equity, Thomas Ehlin, Fjärde
AP-fonden, Joachim Spetz, Swedbank Robur Fonder and
Patrik Tigerschiöld, Chairman of the Board in Mycronic.
The Nomination Committee represented 47.4 percent of
votes and shares as of August 31, 2018.
Financial information Mycronic AB (publ) is listed on NASDAQ Stockholm,
Mid Cap, MYCR. The information in this report is published
in accordance with the EU Market Abuse Regulation and the
Swedish Securities Act. The information was submitted for
publication, through the contact persons stated below
October 24, 2018, at 8 am.
Financial reports and press releases are published in
Swedish and English and are available on
www.mycronic.com.
Financial calendar Capital Markets Day November 29, 2018
Full year report 2018 February 7, 2019
Interim Report January - March 2019 April 25, 2019
Annual General Meeting Maj 9, 2019
Täby, October 24, 2018 Mycronic AB (publ)
Lena Olving CEO and President
Interim Report January-September 2018 8 (20)
Mycronics vision The business partner of choice, enabling the future of electronics.
Mycronics mission We aim to be the market leader within our key segments across the globe We continuously improve and develop innovative solutions, products and services to meet the changing needs of
our customers We do not compromise with our goal to deliver sustainable growth, profitability and shareholder value We meet our challenging goals by engaging the passion and talent of people dedicated to deliver
Mycronic's long-term financial goals announced in February 2017 Growth Consolidated net sales including acquisitions will reach SEK 5 billion at the end of the business plan period, four to seven years.
Profitability EBIT will exceed 15 percent of net sales over a business cycle.
Capital structure Net debt should be less than 3 times the average EBITDA (earnings before interest, tax, depreciation, and amortization). The average is calculated over three years.
Mycronic's dividend policy The objective of the company is to provide both good returns and value growth. Between 30 and 50 percent of net profit will be distributed to the shareholders, provided the company has a net debt lower than 3 times EBITDA after stipulated dividend. In each case, account shall be taken of the Company's financial position, profitability trends, growth potential and future investment needs.
About Mycronic Mycronic AB is a Swedish high-tech company engaged in the development, manufacture and marketing of production equipment with high precision and flexibility requirements for the electronics industry. Mycronic’s headquarters are located in Täby, north of Stockholm and the Group has subsidiaries in France, Japan, China, the Netherlands, Singapore, the United Kingdom, South Korea, Germany and the USA. Mycronic (MYCR) is listed on Nasdaq Stockholm. www.mycronic.com
For further information, please contact
Lena Olving CEO and President +46 8 638 52 00 [email protected]
Torbjörn Wingårdh CFO +46 8 638 52 00 [email protected]
Tobias Bülow Director IR & Corporate Communications +46 734 018 216 [email protected]
Mycronic AB (publ)
PO Box 3141 SE-183 03 Täby, Sweden Phone: +46 8 638 52 00 Fax: +46 8 638 52 90
www.mycronic.com Reg office: Stockholm Reg no: 556351-2374 VAT no: SE556351237401
Interim Report January-September 2018 9 (20)
Group
*Restated for comparability, see Note 1.
Rolling Jan-Dec
Consolidated profit and loss accounts, SEK
million Note 2018 2017* 2018 2017* 12 month* 2017*
Net sales 1, 5 1,096.4 491.0 2,729.0 2,074.4 3,654.7 3,000.1
Cost of goods sold 1 -434.8 -229.8 -1,129.9 -929.8 -1,484.2 -1,284.1
Gross profit 661.6 261.2 1,599.1 1,144.6 2,170.4 1,716.0
Research and development 6 -109.6 -79.7 -334.2 -242.6 -439.7 -348.0
Selling expenses -109.6 -66.8 -288.2 -216.9 -381.1 -309.8
Administrative expenses -55.4 -39.8 -166.4 -120.6 -227.2 -181.4
Other income and expenses 1 48.6 -8.9 59.0 -26.3 52.8 -32.5
EBIT 435.6 66.0 869.3 538.3 1,175.3 844.2
Financial income and expenses -0.3 -1.2 -6.5 -6.0 -9.1 -8.6
Profit/loss before tax 435.3 64.8 862.8 532.3 1,166.2 835.6
Tax 1 -88.0 -21.1 -200.4 -136.3 -276.4 -212.3
Net Profit/loss 347.3 43.6 662.4 396.0 889.8 623.4
Earnings per share before/after dilution, SEK 3.55 0.45 6.77 4.04 9.09 6.37
Average number of shares, thousand 97,917 97,917 97,917 97,917 97,917 97,917
Results attributable to owners of the Parent
Company 347.1 43.6 662.1 396.0 889.9 623.8
Results attributable to non-controlling interests 0.2 - 0.3 - -0.1 -0.4
347.3 43.6 662.4 396.0 889.8 623.4
Q3 Jan-Sep
Rolling Jan-Dec
Consolidated statement of comprehensive
income, SEK million 2018 2017* 2018 2017* 12 month* 2017*
Net Profit/loss 347.3 43.6 662.4 396.0 889.8 623.4
Other comprehensive income
Items not to be reclassified to profit/loss, after tax
Actuarial loss from defined benefits to employees - - - - -3.2 -3.2
Items to be reclassified to profit/loss, after tax
Translation differences at translating foreign entities -34.6 -34.6 47.0 -77.0 75.7 -48.3
Changes in cash flow hedges 15.7 -2.2 -16.3 11.6 -18.5 9.4
Total comprehensive income 328.4 6.8 693.2 330.6 943.8 581.3
Total comprehensive income attributable to owners of
the Parent Company 328.2 6.8 692.9 330.6 943.9 581.7
Total comprehensive income attributable to non-
controlling interests 0.2 - 0.3 - -0.1 -0.4
328.4 6.8 693.2 330.6 943.8 581.3
Q3 Jan-Sep
Interim Report January-September 2018 10 (20)
*Restated for comparability, see Note 1.
Rolling Jan-Dec
Consolidated cash flow statements, SEK million 2018 2017 2018 2017 12 month 2017
Cash flow from operating activities
before changes in working capital 369.4 62.0 731.7 493.0 1,051.5 812.8
Change in working capital -261.5 407.8 -661.4 336.0 -826.4 171.0
Cash flow from operating activities 107.9 469.8 70.3 829.0 225.1 983.8
Cash flow from investing activities -37.9 19.5 -419.5 -93.0 -507.6 -181.1
Cash flow from financing activities -154.0 -0.6 -258.1 -193.6 -258.1 -193.6
Cash flow for the period -84.0 488.8 -607.3 542.5 -540.6 609.1
Cash and cash equivalents, opening balance 306.4 258.2 812.7 208.6 741.6 208.6
Exchange difference for cash and cash equivalents -6.5 -5.4 10.5 -9.4 14.9 -5.0
Cash and cash equivalents, closing balance 215.9 741.6 215.9 741.6 215.9 812.7
Q3 Jan-Sep
Consolidated statements of financial position, SEK million Note 30 Sep 18 30 Sep 17* 31 Dec 17*
ASSETS
Fixed assets
Intangible assets 1,374.5 985.6 1,037.0
Tangible assets 97.9 64.6 69.5
Non-current receivables 22.1 17.6 17.1
Deferred tax assets 1 85.4 60.4 68.8
Total fixed assets 1,579.9 1,128.2 1,192.4
Current assets
Inventories 923.0 542.7 588.6
Trade receivables 792.8 410.8 512.4
Other current receivables 251.2 96.1 138.4
Cash and cash equivalents 215.9 741.6 812.7
Total current assets 2,182.9 1,791.2 2,052.0
Total assets 3,762.7 2,919.4 3,244.4
EQUITY AND LIABILITIES
Equity 1 2,228.5 1,529.1 1,780.2
Liabilities
Other non-current liabilities 296.8 240.6 269.3
Deferred tax liabilities 113.0 75.0 118.8
Total long-term liabilities 409.8 315.6 388.1
Short-term interest-bearing liabilities 0.9 12.2 12.6
Trade payables 264.9 161.7 154.7
Other current liabilities 1 858.5 900.8 908.8
Total current liabilities 1,124.4 1,074.7 1,076.1
Total liabilities 1,534.2 1,390.3 1,464.2
Total equity and liabilities 3,762.7 2,919.4 3,244.4
Interim Report January-September 2018 11 (20)
*Restated for comparability, see Note 1. Other than key figures presented on page 1.
Jan-Dec
Consolidated statement of changes in equity, SEK million note 2018 2017* 2017*
Opening balance 1 1,780.2 1,394.3 1,394.3
Dividend -244.8 -195.8 -195.8
Transactions with non-controlling interests - - 0.4
Total comprehensive income 693.2 330.6 581.3
Closing balance 2,228.5 1,529.1 1,780.2
Of which holdings of non-controlling interests 0.3 0.0 0.0
Jan-Sep
Jan-Dec
Other key figures * 2018 2017* 2017*
Equity per share, SEK 22.76 15.62 18.18
Return on equity (rolling 12 months), % 47.4% 53.2% 39.1%
Return on capital employed (rolling 12 months), % 62.4% 71.2% 52.6%
Net cash, SEK million 215.0 729.4 800.0
Average number of employees 1,140 931 962
Jan-Sep
Interim Report January-September 2018 12 (20)
Parent Company
* Restated for comparability, see Note 1.
Rolling Jan-Dec
Profit/loss accounts in summary, Parent
Company, SEK million Note 2018 2017* 2018 2017* 12 month* 2017*
Net sales 1 741.0 378.7 1,930.5 1,655.2 2,610.2 2,334.9
Cost of goods sold 1 -231.0 -181.3 -697.7 -695.6 -939.0 -936.9
Gross profit 510.0 197.4 1,232.8 959.6 1,671.2 1,398.0
Other operating expenses 1 -165.6 -113.6 -409.9 -411.6 -592.8 -594.5
EBIT 344.4 83.8 823.0 548.0 1,078.4 803.5
Result from financial items 3.1 1.0 5.1 2.1 7.8 4.8
Profit/loss after financial items 347.5 84.8 828.1 550.1 1,086.2 808.3
Appropriations - - - - -204.0 -204.0
Profit/loss before tax 347.5 84.8 828.1 550.1 882.2 604.3
Tax 1 -77.8 -21.2 -187.9 -126.6 -196.2 -134.9
Net Profit/loss 269.7 63.6 640.2 423.5 686.0 469.4
Total comprehensive income 269.7 63.6 640.2 423.5 686.0 469.4
Q3 Jan-Sep
Balance sheets in summary, Parent Company, SEK million Note 30 Sep 18 30 Sep 17* 31 Dec 17*
ASSETS
Fixed assets
Intangible and tangible assets 47.4 40.1 37.4
Financial assets 1 1,731.8 1,146.5 1,281.2
Total fixed assets 1,779.2 1,186.5 1,318.6
Current assets
Inventories 487.7 309.8 346.6
Current receivables 726.9 354.2 426.6
Cash and cash equivalents 12.8 585.9 595.8
Total current assets 1,227.4 1,250.0 1,369.0
TOTAL ASSETS 3,006.6 2,436.5 2,687.6
EQUITY AND LIABILITIES
Equity 1 1,703.7 1,241.9 1,308.4
Untaxed reserves 410.8 206.8 410.8
Other non-current liabilities 211.2 148.6 184.6
Other current liabilities, Note 1 680.9 839.2 783.8
TOTAL EQUITY AND LIABILITIES 3,006.6 2,436.5 2,687.6
Interim Report January-September 2018 13 (20)
Notes
Note 1 Accounting principles This interim report for the Group has been prepared in accordance with IAS 34, Interim Financial Reporting, as well as
applicable parts of the Annual Accounts Act. The report for the Parent Company has been prepared in accordance with
Chapter 9 of the Annual Accounts Act. For the Group and the Parent Company, the accounting principles, estimates
and assumptions used in this report are in accordance with the most recent annual report.
The character of financial assets and liabilities are essentially the same as they were on December 31, 2017. As was the case
at the end of 2017, reported values are the same as fair values.
IFRS 9, Financial Instruments, is being applied by the Group and the Parent Company as of January 1, 2018. The standard
has not had any material effect on the Group’s and Parent Company’s financial statements.
IFRS 15, Revenue from Contracts with Customers, replaces all previously published standards and interpretations for
managing revenues with a single model for revenue recognition. The standard is being applied by the Group and the Parent
Company as of January 1, 2018 with full retrospective. When applying the new standard, system sales within Pattern
Generators are divided into separate performance obligations, with the result that a minor portion of system revenue will be
reported over time and later than for the previous standard. The new standard's effects on the comparative figures in this
report are shown below. All adjustments relate to business area Pattern Generators.
Mycronic is currently completing the analysis of the effects of the new IFRS standard for leases, IFRS 16, which will enter
into force on January 1, 2019. The preliminary assessment of the standard is that most of the lease agreements currently
accounted for as operating leases will be reported in the statement of financial position. This will also mean that the cost of
same will be divided into interest payments and depreciation.
Q3 Jan-Sep Rolling Jan-Dec
Effect on Group and Parent Company income statements, SEK million 2017 2017 12 month 2017
Net sales 6.8 4.3 -5.4 -1.1
Cost of goods sold -4.9 -4.4 0.8 -3.5
Other income and expenses 0.9 2.2 -1.2 0.9
EBIT 2.7 2.1 -5.8 -3.7
Tax -0.6 -0.5 1.3 0.8
Net Profit/loss 2.1 1.6 -4.5 -2.9
Effect on earnings per share 0.02 0.02 -0.05 -0.03
Entire effect is attributable to owners of the Parent Company
Effect on Group statements of financial position and Parent Company balance sheets, SEK
million 30 Sep 17 31 Dec 17
ASSETS
Deferred tax assets 4.4 5.7
Total assets 4.4 5.7
EQUITY AND LIABILITIES
Other current liabilities 20.1 25.9
Total liabilities 20.1 25.9
Accumulated profit/loss -17.3 -17.3
Net profit for the year 1.6 -2.9
EQUITY -15.7 -20.2
Total equity and liabilities 4.4 5.7
Effect on Group and business area PG order backlogs, SEK million 29.2 35.8
Interim Report January-September 2018 14 (20)
Note 2 Transactions with related parties Transactions with related parties are described in Note 12 of the 2017 Annual Report. The scope and focus of these
transactions did not change significantly during the period.
Note 3 Risks and uncertainty factors There are a number of risks and uncertainty factors of an operational and financial character to which the Group is exposed
through its operations, these are described in the 2017 Annual Report. Mycronic is exposed to country-specific risks such as
political decisions or overarching changes to the regulatory framework on partially new markets, both geographically and
product-wise.
Note 4 Events after the period ended After the end of the period, an order for a Prexision-800 with limited functionality was received from a customer in Asia. The
order, which was booked in the fourth quarter, is valued at between USD 30-35 million and also includes certain upgrades to
the customer’s existing system. Delivery is scheduled in the second quarter of 2019.
Note 5 Revenue and segment reporting
* Restated for comparability, see Note 1.
Rolling Jan-Dec
Revenue by geographical market, SEK million 2018 2017* 2018 2017* 12 month* 2017*
EMEA 164.8 112.9 532.4 361.8 737.6 566.9
North and South America 115.0 56.3 350.9 256.9 459.5 365.5
Asia 816.7 321.8 1,845.6 1,455.7 2,457.6 2,067.6
1,096.4 491.0 2,729.0 2,074.4 3,654.7 3,000.1
of which, system sales 743.0 299.4 1,910.6 1,401.0 2,598.7 2,089.1
of which, after market sales 353.4 191.6 818.4 673.4 1,056.0 911.0
1,096.4 491.0 2,729.0 2,074.4 3,654.7 3,000.1
Q3 Jan-Sep
Rolling Jan-Dec
SEK million 2018 2017* 2018 2017* 12 month* 2017*
Net sales
Assembly Solutions 533.1 261.7 1,390.6 946.1 1,863.5 1,419.1
Pattern Generators 563.4 229.4 1,338.4 1,128.3 1,791.1 1,581.0
1,096.4 491.0 2,729.0 2,074.4 3,654.7 3,000.1
EBIT
Assembly Solutions 79.1 -44.6 51.5 -96.1 60.0 -87.6
Pattern Generators 357.5 111.6 820.8 637.4 1,119.3 935.9
Amortization of previously acquired intangible assets -1.0 -1.0 -3.0 -3.0 -4.0 -4.0
Group 435.6 66.0 869.3 538.3 1,175.3 844.2
Q3 Jan-Sep
Interim Report January-September 2018 15 (20)
Note 6 Research and development costs
* As of the third quarter of 2018, amortization of capitalized development is included in the cost of acquisition for inventory, which in turn will affect the consolidated cost of goods sold. In view of the fact that amortization amounts to relatively small amounts, comparative figures have not been recalculated.
Note 7 Acquisitions
Acquisition of MRSI Systems, LLC During the second quarter, Mycronic acquired 100 percent of the shares in MRSI Systems, LLC in the USA. The purchase
price amounted to USD 40.7 million on a cash and debt-free basis. Under certain conditions, based on parameters such as
sales and earnings, an additional purchase price up to a maximum of USD 20.2 million will be paid in 2020. The total
acquisition price amounts to SEK 430 million. Efforts to assign values of acquired assets and liabilities is ongoing, and hence
the acquisition analysis was still preliminary as of September 30. In the preliminary acquisition analysis, intangible assets in
the form of technology, customer relationships, brand and goodwill were identified. The useful lives of technology and
customer relationships have been preliminary estimated to seven years. According to the preliminary acquisition analysis,
goodwill amounts to SEK 238 million. Goodwill is primarily attributable to the company’s strong position as an external
supplier in a growth market and to the competence of the company’s employees, as well as synergies such as global presence
within its current market segment. The acquisition price is adjusted for earn-outs, which are estimated at fair value.
Transaction costs regarding the acquisition amount to SEK 7 million. The company was consolidated into the Mycronic
Group as of June 1, 2018.
Rolling Jan-Dec
Research and development costs, SEK million 2018 2017 2018 2017 12 month 2017
R&D expenditures
Assembly Solutions -71.6 -53.3 -224.7 -199.3 -292.5 -267.0
Pattern Generators -35.9 -15.1 -97.2 -42.4 -123.1 -68.3
-107.5 -68.5 -322.0 -241.7 -415.6 -335.3
Capitalization of development costs
Assembly Solutions 2.7 0.0 3.0 21.0 3.0 21.0
Amortization of capitalized development*
Assembly Solutions - -9.1 -3.7 -15.1 -12.7 -24.1
2.7 -9.1 -0.7 5.9 -9.7 -3.1
Amortization of acquired technology
Assembly Solutions -4.8 -2.1 -11.6 -6.8 -14.4 -9.6
Reported cost -109.6 -79.7 -334.2 -242.6 -439.7 -348.0
Q3 Jan-Sep
Interim Report January-September 2018 16 (20)
MRSI’s operations have impacted consolidated net sales in the amount of SEK 68 million and contributed SEK 8 million to
consolidated EBIT from the acquisition date. If the acquisition had been executed at the beginning of the year, consolidated
net sales would have been impacted in the amount of SEK 117 million and EBIT by SEK 5 million.
Acquisition of Japanese development partner During the second quarter, 70 percent of the shares in a Japanese development partner were acquired with an option to
acquire the remaining 30 percent no later than 3 years after the acquisition date. The total acquisition price amounted to
SEK 9 million. According to the preliminary acquisition analysis, goodwill amounts to SEK 4 million. The company was
consolidated into the Mycronic Group as of June 1, 2018.
Note 8 Definitions and reconciliation alternative performance measures, etc. The European Securities and Markets Authority (ESMA) has published guidelines regarding alternative performance
measures for publicly traded companies.
Alternative performance measures relate to financial key figures used by management to control and evaluate the Group's
business, and which cannot be directly inferred from the financial statements. These ratios are also considered to be of
interest to external analysts and investors who monitor the Company. For definitions of other key ratios please refer to the
Annual Report.
Acquisition-related costs Acquisition-related costs include expensing of acquired inventories at fair value, amortization of acquired intangible assets,
revaluation of earn-outs and transaction expenses.
Book-to-bill Order intake in relation to net sales. Indicates future development of net sales.
Capital employed Balance sheet total less non-interest-bearing liabilities. Used to show a company’s ability to meet capital needs from
operations.
SEK million 30 Sep 18
Acquisition price MRSI
Cash paid for the acquisition 390.9
Deferred considerations for the acquisition (estimated fair value) 39.4
Total 430.3
Acquired assets and liabilities at fair value
Intangible assets 83.9
Tangible assets 10.3
Long-term receivables 1.9
Inventories 84.4
Current receivables 29.8
Cash and cash equivalents 37.0
Non-current liabilities -2.0
Current liabilities -52.8
Total 192.4
Goodwill 237.9
Changes in consolidated cash and cash equivalents as of the acquisition
Cash paid for the acquisition 390.9
Cash and cash equivalents in the acquired subsidiary -37.0
Total 353.9
Interim Report January-September 2018 17 (20)
Earnings per share Net result divided by the number of shares at the end of the period. Used to show a company’s results per share.
EBITDA Operating result (EBIT) before depreciation and amortization, interest and tax. EBITDA is a component used in expressing
the Company's financial goals and dividend policy.
Equity per share Equity on balance day divided by the number of shares at the end of the period. Used to measure the value of the Company
per share.
Net cash and cash equivalents Cash and cash equivalents less interest-bearing liabilities.
Order backlog Remaining orders for goods, valued at the closing date exchange rate. Used to show secured future net sales of goods.
Order intake Received orders for goods and aftermarket, valued at average exchange rates. The order intake also includes revaluation of
the order backlog at closing date exchange rates. Used to show orders received.
Organic growth Increase of net sales or order intake excluding increase related to acquisitions, recalculated to the previous year’s currency
rates, as a percentage of the previous year’s net sales or order intake. Net sales and order intake from acquired companies
are included in the calculation of organic growth as of the first day of the first month which falls 12 months after the date of
acquisition.
Return on capital employed Earnings before financial expenses as a percentage of average capital employed. Used to show the return on capital needed
for operations.
Return on equity Net profit/loss as a percentage of average equity. Used to demonstrate the return on shareholder capital over time.
Underlying EBIT and underlying EBIT margin EBIT excluding acquisition-related costs. The underlying EBIT margin is underlying EBIT as a percentage of net sales. Used
to show how the operations develop and perform without the impact of acquisition-related costs.
Interim Report January-September 2018 18 (20)
* Restated for comparability, see Note 1.
Rolling Jan-Dec
Return on equity 2018 2017* 12 month* 2017*
Net profit/loss (rolling 12 months) 889.8 701.9 889.8 623.4
Average shareholders' equity 1,878.8 1,320.4 1,878.8 1,595.9
47.4% 53.2% 47.4% 39.1%
Return on capital employed
Profit/loss before tax (rolling 12 months) 1,166.2 936.7 1,166.2 835.6
Financial expenses 10.9 7.4 10.9 9.4
Profit/loss before financial expenses 1,177.1 944.1 1,177.1 845.0
Average balance sheet total 3,341.1 2,460.8 3,341.1 2,999.9
Average non-interest-bearing liabilities 1,455.7 1,134.3 1,455.7 1,392.3
Average capital employed 1,885.4 1,326.5 1,885.4 1,607.6
62.4% 71.2% 62.4% 52.6%
Book-to-bill
Order intake 2,338.9 2,995.3 2,910.8 3,567.2
Net sales 2,729.0 2,074.4 3,654.7 3,000.1
0.9 1.4 0.8 1.2
EBITDA
EBIT 869.3 538.3 1,175.3 844.2
Depreciation/Amortization 52.6 52.2 75.1 74.7
921.9 590.5 1,250.4 919.0
Underlying EBIT
EBIT 869.3 538.3 1,175.3 844.2
Acquisition-related costs included in:
Cost of goods sold 15.0 40.2 17.0 42.3
Operating expenses 5.3 29.8 40.0 64.5
889.6 608.3 1,232.3 951.0
Equity per share
Equity at balance day 2,228.5 1,529.1 2,228.5 1,780.2
No. of shares at end of period, thousand 97,917 97,917 97,917 97,917
22.76 15.62 22.76 18.18
Earnings per share
Net Profit/loss 662.4 396.0 889.8 623.4
No. of shares at end of period, thousand 97,917 97,917 97,917 97,917
6.77 4.04 9.09 6.37
Net cash, SEK million
Cash and cash equivalents 215.9 741.6 215.9 812.7
Interest-bearing liabilities 0.9 12.2 0.9 -12.6
215.0 729.4 215.0 800.0
Jan-Sep
Interim Report January-September 2018 19 (20)
* Restated for comparability, see Note 1.
Quarterly data Q3 18 Q2 18 Q1 18 Q4 17* Q3 17* Q2 17* Q1 17* Q4 16
Order Intake Assembly Solutions 508.4 553.5 479.9 374.4 351.4 358.6 339.9 389.2
Order Intake Pattern Generators 304.2 316.9 176.0 197.6 1,522.6 109.9 312.8 128.9
812.5 870.5 655.9 571.9 1,874.0 468.5 652.7 518.1
Order Backlog Assembly Solutions 519.8 544.9 391.1 290.3 371.5 280.4 276.2 266.4
Order Backlog Pattern Generators 1,131.0 1,390.1 1,477.1 1,672.3 1,926.2 633.8 1,077.2 1,075.6
1,650.8 1,935.0 1,868.2 1,962.6 2,297.7 914.3 1,353.4 1,342.0
Net Sales Assembly Solutions 533.1 478.5 379.0 472.9 261.7 354.4 330.1 329.1
Net Sales Pattern Generators 563.4 403.8 371.2 452.7 229.4 550.9 348.1 686.8
1,096.4 882.3 750.2 925.6 491.1 905.3 678.1 1,015.9
Gross Profit Assembly Solutions 216.2 194.7 160.2 207.3 102.0 148.3 99.9 118.3
Gross Profit Pattern Generators 445.4 304.3 278.2 364.0 159.1 373.3 262.0 546.9
661.6 499.0 438.4 571.3 261.1 521.6 361.9 665.2
Gross Margin Assembly Solutions 40.6% 40.7% 42.3% 43.8% 39.0% 41.8% 30.3% 35.9%
Gross Margin Pattern Generators 79.1% 75.4% 75.0% 80.4% 69.4% 67.8% 75.3% 79.6%
60.3% 56.6% 58.4% 61.7% 53.2% 57.6% 53.4% 65.5%
R&D expenses Assembly Solutions -73.7 -85.9 -77.4 -79.6 -64.5 -63.6 -72.0 -91.2
R&D expenses Pattern Generators -35.9 -36.0 -25.4 -25.9 -15.1 -17.1 -10.2 -20.4
Total R&D expenses -109.6 -121.8 -102.8 -105.4 -79.7 -80.6 -82.2 -111.7
Selling expenses -109.6 -97.4 -81.1 -92.9 -66.8 -80.1 -69.9 -85.2
Administrative expenses -55.4 -52.9 -58.1 -60.8 -39.8 -41.1 -39.8 -58.2
Other income/expenses 48.6 10.7 -0.3 -6.2 -8.9 -4.9 -12.5 -4.9
EBIT 435.6 237.6 196.1 306.0 65.9 314.9 157.4 405.2
Of which EBIT Assembly Solutions 79.1 -3.4 -24.2 8.5 -44.6 3.6 -55.1 -71.5
Of which EBIT Pattern Generators 357.5 242.0 221.3 298.5 111.6 312.3 213.5 477.7
EBIT margin 39.7% 26.9% 26.1% 33.1% 13.4% 34.8% 23.2% 39.9%
Equity per share after tax 22.76 19.41 19.95 18.18 15.62 15.55 15.55 14.42
Net earnings per share 3.55 1.77 1.44 2.32 0.45 2.46 1.14 3.12
Closing share price 93.05 100.20 106.80 85.00 111.75 76.75 91.75 98.00
Interim Report January-September 2018 20 (20)
Review report
Mycronic AB (publ), corporate identity number 556351-2374
Introduction We have reviewed the condensed interim report for Mycronic AB (publ) as at September 30, 2018 and for the nine months
period then ended. The Board of Directors and the Managing Director are responsible for the preparation and presentation
of this interim report in accordance with IAS 34 and the Swedish Annual Accounts Act. Our responsibility is to express a
conclusion on this interim report based on our review.
Scope of review We conducted our review in accordance with the International Standard on Review Engagements, ISRE 2410 Review of
Interim Financial Statements Performed by the Independent Auditor of the Entity. A review consists of making inquiries,
primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures.
A review is substantially less in scope than an audit conducted in accordance with International Standards on Auditing and
other generally accepted auditing standards in Sweden. The procedures performed in a review do not enable us to obtain
assurance that we would become aware of all significant matters that might be identified in an audit. Accordingly, we do not
express an audit opinion.
Conclusion Based on our review, nothing has come to our attention that causes us to believe that the interim report is not prepared, in all
material respects, in accordance with IAS 34 and the Swedish Annual Accounts Act regarding the Group, and in accordance
with the Swedish Annual Accounts Act regarding the Parent Company.
Stockholm, October 24, 2018
Ernst & Young AB
Erik Sandström
Authorized Public Accountant