Upload
per-lundquist
View
266
Download
0
Tags:
Embed Size (px)
DESCRIPTION
Citation preview
FOR A GREAT DAY AT WORK
CRAMO PLC
Investor material
EQUITY STORY
Why invest in Cramo
2
Cramo in briefA leading equipment rental service company
Russia
Denmark
GermanyPoland
CzechRepublic
Austria Hungary
Slovakia
Ukraine
Belarus
Lithuania
Latvia
Estonia
Norway
Sweden
Finland
Romania
Moldova
Bulgaria
Slovenia
Croatia
Bosnia and Herzegovina
Serbia
Macedonia
Albania
Kalinin-grad
Cramo is one of the largest equipment rental service companies in Europe, with operations in 16 countries and 2013 sales of EUR 657 million.
Cramo is also the no.1 player in both construction and non-construction modular space in the Nordic countries.
In 2013, Cramo posted EBITA of EUR 80 million (12,2% of sales). The company operates under the Cramo brand in Nordic and Baltic
countries, Poland and the Czech Republic. In Germany, Austria and Hungary, under Theisen Baumaschinen brand, and in Russia and Ukraine under the brand of Fortrent (50% owned JV).
In addition to strong market position and brand, Cramo’s key strength is extensive rental concept combined with flexible business model and operational efficiency.
Cramo's 2,400 employees serve over 150,000 customers. Cramo was founded in 1953 and is listed on the Helsinki Stock
Exchange.
2013 sales by industry segment 2013 sales by product group* 2013 sales by business segment
14 countries + Fortrent in Russia and Ukraine
Number of depots 357
48 %
15 %
14 %
4 %11 %
8 % Sweden
Finland
Norway
Denmark
Central Europe
Eastern Europe
55 %
24 %
15 %3 %
4 %Construction
Other Industry
Public sector
Households
Other
31 %
17 %23 %
27 %
2 %Tools
Constr equipment
Access equipment
Modular space
Other
* Sales generated from rental-related services have been allocated to product groups
3
Key industry and company specific driversCramo is well positioned to capitalise on attractive rental industry fundamentals with further upside potential from recovering economy.
Economic indicators improving
Structural change drives rental growth
Cramo is well-positioned
Ambition to deliver
Shareholder structure
Europe shows signs of recovery in 2014. Confidence indicators on construction and rental business conditions show improvement
although there are regional variations.
Rental is a growing industrial services business with additional growth drivers to construction. Eg increasing rental penetration, outsourcing, rental related services, environmental issues,
demographics and attractive rental economics will drive industry growth. → Equipment rental growth rate has surpassed construction growth.
Favourable geographical exposure towards stronger European economies. Cramo has gained strong market position and scale benefits through a period of rapid growth. → Current focus is on profitability and cash flow through operational excellence. Efficiency improvements boost the degree of operational leverage. Non-construction modular space business provides stability.
Clear strategy to drive operational excellence and gain long-lasting competitive advantage. Cramo targets above-market growth and EBITA margin above 15% over a business cycle. Gearing is targeted below 100% while distributing stable dividend of about 40% of EPS.
Near term outlook Eurozone is estimated to take an upward turn in 2014. Market-specific differences in construction and the demand for rental are still considerable. Cramo’s guidance is for improving sales and EBITA margin in 2014.
High free float and good liquidity. Cramo has two core shareholders holding above 5% stake. Foreign shareholders own ~ 42% of the company.
4
Leading indicatorsCramo has a favorable geographical exposure towards stronger European economies.
Construction output* Construction confidence (seasonally adjusted)**
* Sources: Euroconstruct, Nov 2013 and VTT, Dec 2013. Country-specific data in brackets includes: Finland - Rakennusteollisuus RT (Oct 2013); Sweden - Sveriges Byggindustrier (December 2013); Denmark - Dansk Byggeri (Nov 2013). ** Source: European Commission
-80
-60
-40
-20
0
20
40
60
Jan-
07
Ma
y-07
Sep
-07
Jan-
08
Ma
y-08
Sep
-08
Jan-
09
Ma
y-09
Sep
-09
Jan-
10
Ma
y-10
Sep
-10
Jan-
11
Ma
y-11
Sep
-11
Jan-
12
Ma
y-12
Sep
-12
Jan-
13
Ma
y-13
Sep
-13
Jan-
14
Sweden Finland Denmark Germany PolandConstruction output, % change
2013E 2014F 2015F
-2,7 % 0,5 %
(-3,0%) (-1,0%)
-0,4 % 1,6 %
(-0,2%) (+3,0%)
Norway 3,7 % 3,6 % 3,7 %
2,4 % 3,3 %
(-0,8%) -2,9 %
Baltic Countries 2,0 % -1,0 % 0,0 %
Poland -8,9 % 3,5 % 4,4 %
Czech Republic -8,2 % -4,2 % -0,9 %
Slovakia -7,8 % -0,8 % 1,8 %
Russia -1,0 % 2,0 % 5,0 %
Germany 0,3 % 2,7 % 1,2 %
Austria 0,5 % 1,2 % 1,3 %
Finland 1,6 %
Sweden 2,9 %
Denmark 4,2 %
5
Construction volume trends for selected countriesSigns of gradual recovery in 2014…
Source: Euroconstruct, November 2013
Finland Sweden
Norway Germany
100
89
9597
9491 92 93
96
70
80
90
100
110
120
2008 2009 2010 2011 2012 2013E 2014F 2015F 2016O
Residential construction Non-residential constructionCivil engineering Total construction
100
9499
10299 99 100
103106
80
90
100
110
120
130
140
2008 2009 2010 2011 2012 2013E 2014F 2015F 2016O
Residential construction Non-residential constructionCivil engineering Total construction
10098
100
105104 104
107108 109
80
90
100
110
120
2008 2009 2010 2011 2012 2013E 2014F 2015F 2016O
Residential construction Non-residential constructionCivil engineering Total construction
100 98 97104
109113
117122 124
80
100
120
140
160
2008 2009 2010 2011 2012 2013E 2014F 2015F 2016O
Residential construction Non-residential constructionCivil engineering Total construction
Cramo’s current rental fleet in Germany is still focused on the civil engineering sector
6
Confidence among European rental companies…which consequently improves confidence among rental operators. Business conditions and rental activity improved notably in H2 2013.
Source: ERA / IRN Rental Tracker Survey June 2009 – December 2013 (International Rental News/European Rental Association)
Improving
Declining
Current rental activity & conditions in Europe Q4 2013 Nominal rental market growth estimates
-80 %
-60 %
-40 %
-20 %
0 %
20 %
40 %
60 %
80 %
Q2/
09
Q3/
09
Q4/
09
Q1/
10
Q2/
10
Q3/
10
Q4/
10
Q1/
11
Q2/
11
Q3/
11
Q4/
11
Q1/
12
Q2/
12
Q3/
12
Q4/
12
Q1/
13
Q2/
13
Q3/
13
Q4/
13
Current business conditions Quarterly activity year-on-year
-5,5 %
2,3 %
1,8 %
-0,9 %
0,7 %
-17,2 %
3,5 %
2,3 %
3,7 %
1,9 %
4,0 %
3,6 %
4,5 %
3,0 %
2,7 %
2,8 %
3,7 %
5,5 %
-20% -15% -10% -5% 0% 5% 10%
Finland
Sweden
Norway
Denmark
Germany
Poland
2013F 2014F 2015F
7
0,0 %
0,5 %
1,0 %
1,5 %
2,0 %
2,5 %
3,0 %
3,5 %
4,0 %
Long-term rental growth drivers Rental is a growing industrial services business that is driven by strong structural growth drivers…
Rental penetration and market size*
*Source: European Rental Association. Penetration = rental turnover / construction output
Total market size in Europe EUR 24bn (2013E)
→ Nordic countries EUR 3,3bn (2012) Increasing rental penetration, outsourcing
Rental-related services
Exchange of manpower for machinery
Environmental concerns, energy efficiency and sustainability
Renovation construction
Demographic changes
Capital conservationStorage space
Inventory controlSite downtimeCost control
Disposal costs
Rental economics
Penetration (%)
Bubble size describes market volume
PresenceNo presence
UKEUR 6,1 bn2,55%
FranceEUR 3,9 bn1,55%
SwedenEUR 1,5 bn3,3%
PolandEUR 0,40 bn0,5%
GermanyEUR 3,5 bn1,35%
NorwayEUR 0,95 bn2,0%
DenmarkEUR 0,43 bn1,7%
FinlandEUR 0,46 bn1,4%
Cramo is the clear #1 in the most advanced rental market in Europe…
…and has established a strong foothold in the 3rd largest market by volume.
Growth drivers
8
Rental vs. construction growth…which means growth has clearly surpassed construction market growth over the cycle.
Changes in rental revenues vs construction output*
* Source: ERA, FIEC data**Source: Construction growth rates from Euroconstruct (VTT is the Euroconstruct partner institute in Finland), June 2013. Rental growth rates and estimates from VTT, June 2013
Case Finland: Volume index (real terms)**
95
100
105
110
115
120
2009 2010 2011 2012E 2013F 2014F
Fin
nish
ren
tal
and
cons
truc
tion
volu
me
inde
x (2
009=
100)
Rental market
Construction market
13%
-20 %
-15 %
-10 %
-5 %
0 %
5 %
10 %
15 %
20 %
25 %
2006 2007 2008 2009 2010 2011 2012
Total equipment rental market
Top 50 European rental companies
European construction output
9
828
657
647
460
420
397
336
332
290
288
0 200 400 600 800 1000
Loxam
Cramo
Ramirent
Kilotou
Sarens
Speedy Hire
Algeco Scotsman
Aggreko
Mediaco Levage
Zeppelin Rental
Leading European rental companiesCramo is # 2 in Europe
Areas of operation
Construction equipment, tools
Construction equipment, tools
Construction equipment, tools, modular space
Cranes
Power, temperature control and compressors
Construction equipment, tools, party/events, accomod.
Construction equipment, tools
Modular space
Source: International Rental News, June 2013, Company reports
Type of operation
France
FRA, IRE, UK, GER, SPA, BEL, SWI, LUX, DEN, MOR
FIN, SWE, NOR, DEN, RUS, EST, LAT, LIT, POL, CZE, SLO, HUN, UKR
FIN, SWE, NOR, DEN, RUS, EST, LAT, LIT, POL, CZE, SLO, HUN, UKR, GER, AUS
UK, IRE, Middle East, North Africa
Germany, Austria, the Czech republic, Slovakia, Russia
Europe, North America, Middle East, Brazil, Australia/NZ, Asia
(France)
(Finland)
(Finland)
(UK)
(France)
(Belgium)
(US)
(France)
(UK)
(Germany)
Worldwide
Global
FranceCranes, construction equipment
Construction equipment, tools
European Sales (EUR million)
(2012)
(2013)
(2013)
(2012)
(2012)
(2012)
(2012)
(2012)
(2012)
(2012)
10
0 %
5 %
10 %
15 %
20 %
25 %
0
100
200
300
400
500
600
700
800
2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013
EB
ITA
mar
gin,
%
Sal
es,
EU
R m
illio
n
Sales EBITA margin
Strategy
Cramo has gained its strong market position through international expansion Current focus is on profitability and cash flow through operational excellence.
Domestic growth International expansion Operational excellence
Acquisition of Theisen (GER), Tidermans (SWE) and Stavdal (NOR)
Acquisition of Cramo Group
…and >15% margin over the cycle
06-11 CAGR 44%
Target of above market sales growth…
Main focus on profitability and cash flow
Main focus on international growth
11
2011 2012 2013
Sales 10 % 10 % 8 %
EBITA 2 % 8 % 9 %
2011 2012 2013
Sales 309 322 317
EBITA-% 19 % 18 % 17 %
-13 %-8 %-3 %2 %7 %12 %17 %22 %
0
50
100
150
200
250
300
2011 2012 2013
Sales 10 % 10 % 11 %
EBITA 4 % 0 % -1 %
2011 2012 2013
Sales 35 38 29
EBITA-% -6 % -13 % 0 %
-13 %-8 %-3 %2 %7 %12 %17 %22 %
0
50
100
150
200
250
300
2011 2012 2013
Sales 5 % 5 % 4 %
EBITA -3 % -6 % 0 %
2011 2012 2013
Sales 12 % 12 % 14 %
EBITA 1 % 6 % 7 %
2011 2012 2013
Sales 45 % 46 % 48 %
EBITA 70 % 67 % 63 %
2011 2012 2013
Sales 19 % 16 % 15 %
EBITA 25 % 25 % 22 %Russia
Denmark
GermanyPoland
CzechRepublic
Austria Hungary
Slovakia
Ukraine
Lithuania
Latvia
Estonia
Norway
Sweden
Finland
Kalinin-grad
2011 2012 2013
Sales 71 67 75
EBITA-% 5 % 0 % -1 %
-13 %-8 %-3 %2 %7 %12 %17 %22 %
0
50
100
150
200
250
300
2011 2012 2013
Sales 79 84 91
EBITA-% 1 % 6 % 7 %
-13 %-8 %-3 %2 %7 %12 %17 %22 %
0
50
100
150
200
250
300
Geographical segmentsSweden is the largest contributor, followed by Finland. Target is to continue positive trend in Norway and EE and turn CE’s and Denmark’s contribution positive.
SalesEBITA-%
EBITA
Share of GroupShare of Group
Share of Group
Share of Group
Share of Group
Share of Group
SWEDEN
NORWAY
CENTRAL EUROPE
EASTERN EUROPE
DENMARK
Note: excluding non-allocated items
2011 2012 2013
Sales 128 113 103
EBITA-% 16 % 19 % 19 %
-13 %-8 %-3 %2 %7 %12 %17 %22 %
0
50
100
150
200
250
300
2011 2012 2013
Sales 67 70 53
EBITA-% 3 % 10 % 16 %
-13 %-8 %-3 %2 %7 %12 %17 %22 %
0
50
100
150
200
250
300 FINLAND
12
Long-lasting competitive advantage through must-win battlesCramo is executing its strategy through must-win battles.
Must-Win Battles 2011-13 Achievements in 2013 Objectives for 2014
11Roll-out the renewed Cramo Rental ConceptRoll-out the renewed Cramo Rental Concept
• Renewed Cramo Rental Concept implemented, special focus in NO and GER
• Dynamic pricing in SWE
• Renewed Cramo Rental Concept implemented, special focus in NO and GER
• Dynamic pricing in SWE
• Continue implementation and best practice sharing across the Group
• Further roll out dynamic pricing
• Continue implementation and best practice sharing across the Group
• Further roll out dynamic pricing
22Implement Cramo ProcessesImplement Cramo Processes
• Harmonised rental platform implemented in DEN and GER
• Harmonised processes
• Harmonised rental platform implemented in DEN and GER
• Harmonised processes
• Continue implementation, benefit harvesting and best practice sharing across the Group
• Continue implementation, benefit harvesting and best practice sharing across the Group
33 Develop Cramo PeopleDevelop Cramo People• Cramo training and career
development programme implemented in selected countries
• One Cramo share program
• Cramo training and career development programme implemented in selected countries
• One Cramo share program
• Continue implementation and best practice sharing across the Group
• Continue implementation and best practice sharing across the Group
44Implement Cramo Performance ManagementImplement Cramo Performance Management
• Cramo Performance Management model implemented down to depot level in all countries
• Cramo Performance Management model implemented down to depot level in all countries
• Continue implementation and best practice sharing across the group
• Continue implementation and best practice sharing across the group
55Drive Profitable Growth in Modular Space in NO & DENDrive Profitable Growth in Modular Space in NO & DEN
• Profitable growth targets achieved in NO and DEN
• Foothold established in the Baltics, POL and GER
• Profitable growth targets achieved in NO and DEN
• Foothold established in the Baltics, POL and GER
• Further strengthen ”1 position” in the Nordics
• Continue expansion outside the Nordics
• Further strengthen ”1 position” in the Nordics
• Continue expansion outside the Nordics
13
Operational Excellence in practiseEmphasis on each individual’s and team’s efforts in securing sales, containing cost structure and improving capital efficiency.
WELL BALANCED COSTAND DIFFERENTIATIONAPPROACH
CRAMO PERFORMANCE MANAGEMENT CULTUREAND VALUES
IMPLEMENTATION OF MUST-WIN BATTLES
CUSTOMER OFFERINGS AND
SALES EXCELLENCE
Practical examples:
1. Implementation of Cramo Rental Concept
2. Constant development of innovative offerings
3. Implementation of modern pricing strategy
PROCESSES EFFICIENCY
Practical examples:
1. Harmonised business and support processes
2. Implementation of harmonised ERP system
3. Implementation of harmonised BI solution
CAPITAL EFFICIENCY
Practical examples:
1. Pan-European fleet optimisation program
2. Net working capital reduction program
3. Development of sourcing
How do we drive
Operational Excellence?
What does Operational Excellence mean in practice?
Sweden/Finland: Further improve contribution level, seek innovative ways to increase potential.Norway/Denmark/CE: Continue the positive trend in Norway, turn Central Europe’s and Denmark’s contribution to positive.Fortrent JV/EE: Capture high value creation potential
Fixed cost savings of EUR 24m in 2013 NWC down from 4,2% of sales to 2,9%
1458,2 66,3
37,7
34,4
-80
-60
-40
-20
0
20
40
60
80
Q1
/09
Q2
/09
Q3
/09
Q4
/09
Q1
/10
Q2
/10
Q3
/10
Q4
/10
Q1
/11
Q2
/11
Q3
/11
Q4
/11
Q1
/12
Q2
/12
Q3
/12
Q4
/12
Q1
/13
Q2
/13
Q3
/13
Q4
/13
Qu
art
erl
y c
ash
flo
w (
EU
R m
)
Cash flow from operations Cash flow after investments
Operational excellence drives cash flowCash flow is seasonally weighted towards the year-end. Cash flow after investments is typically counter-cyclical in the equipment rental industry.
Quarterly cash flow development
20132012201120102009
Acquisition of Theisen Group
Acquisition of Tidermans in Sweden and Stavdal in Norway
Formation of Fortrent and outsourcing cases in Norway
All time high operative cash flow in Q4/2013
15
Company XEUR millionTotal sales 100
Direct costs -35
Gross Profit 65Gross Margin 65 %
Other operating income 1Other operating income ratio 1 %
Indirect costs -40Indirect cost ratio 40 %
Capital costs -14Capital cost ratio 14 %
EBITA 12EBITA margin 12 %
Year NDegree of operating leverage
=
Gross marginEBITA margin
=
65%12%
=
5.4
+5.4x
Note: The above example is illustrative, seeking to only highlight the potential impact of operating leverage. Note that full leverage is achieved only if potential increase in sales can be generated with the existing fleet size and cost base. Of further note is that the above equation does not consider price increases
5 %
27 %
Sales change EBITA change
High operating leverage – illustrationFocus on operational excellence further boosts the degree of operational leverage when volumes return.
2013 sales EUR 95m
Medium lease duration
29,400 modular units
Non-construction modular space
Sch
ools
Day
car
e
Offi
ce s
pace
Acc
omm
odat
ion
Construction
Site
hut
s
Rental price
Qu
alit
y
14,4% of Group 12,3% of Group (2013)
F20Flexi huts
A507 Series
A-Series
B-Series
C60PK 2000
C100
C309-Series
C40
C80
C10
Nordic 2013 modular space sales EUR 81m
EUR 192m invested capital (YE 2013)
Long lease durations
15,400 modular units
Utilisation stable at around 85%
Central ventilation
Local ventilation
Energy efficiency
Clear no. 1 player in Nordic modular spaceNordic modular space all together accounted for 27% of Group sales in 2013. Cramo’s energy efficient solutions have been designed for Nordic conditions.
16
17
0 %
10 %
20 %
30 %
40 %
50 %
60 %
70 %
80 %
90 %
100 %
0
10 000
20 000
30 000
40 000
50 000
60 000
70 000
80 000
90 000
100 000
Q4
/08
Q1
/09
Q2
/09
Q3
/09
Q4
/09
Q1
/10
Q2
/10
Q3
/10
Q4
/10
Q1
/11
Q2
/11
Q3
/11
Q4
/11
Q1
/12
Q2
/12
Q3
/12
Q4
/12
Q1
/13
Q2
/13
Q3
/13
Q4
/13
Tim
e ut
ilisa
tion,
%
Qua
rter
ly R
12m
Nor
dic
mod
ular
spa
ce s
ales
, E
UR
100
0
Sales Time utilisation*
Non-construction modular space provides stabilityNon-construction modular space is an attractive business with longer contract length, higher utilisation and better margins than in construction rental services on average.
Rolling 12-month Nordic sales and utilisation (non-construction)
Note: Excluding modular space production and customised modules rental businesses in Finland which was divested in Q1/2012 and customised modular space portfolio in Finland which was divested in Q1/2010.* Time utilisation = Days modules are on rent for a given period / Total available days for the period, where “on-rent day” refers to a day when a unit is in control of the renter and is earning revenue.
End markets
08-13 CAGR 6,3%
10,6 %14,7 % 12,6 % 11,1 % 12,3 % 12,3 %
2008 2009 2010 2011 2012 2013Sh
are
of
Gro
up
s
ale
s
Cramo’s strategic target is to further build up profitable modular space business by strengthening no.1 position in Nordic countries and gaining bigger foothold outside Nordics.
In 2014, Cramo launched a new sub-brand, Adapteo, and is preparing to launch another new energy efficient module.
58 %37 %
5 %
Public sector Other industry
Construction industry
18
ProfitabilityProfitability
EBITA-% > 15 % of
sales over a business
cycle
EBITA-% > 15 % of
sales over a business
cycle
Debt leverageDebt leverage
Gearing maximum
100 %
Gearing maximum
100 %
SalesSales
Sales growth faster
than the market
Sales growth faster
than the market
Return on equityReturn on equity
ROE > 12 % over a
business cycle
ROE > 12 % over a
business cycle
Profit distribution
Profit distribution
Profit distribution
policy: stability, with
appr. 40 % of EPS
Profit distribution
policy: stability, with
appr. 40 % of EPS
EPS DPS
?
Group Financial Target level (sales growth is compared to INR Europe 50 development)
* Board proposal
*
Financial targetsCramo aims to grow faster than the market, reach >15% EBITA and >12% ROE over the cycle. Gearing is targeted below 100% while distributing stable dividend ca. 40% of EPS.
19
0%
10%
20%
30%
40%
50%
60%
0
20
40
60
80
100
120
Oct
12
Nov
12
Dec
12
Jan
13
Fe
b 13
Ma
r 13
Apr
13
Ma
y 13
Jun
13
Jul 1
3
Aug
13
Sep
13
Oct
13
Nov
13
Dec
13
Jan
14
EU
R m
illio
n
Share turnover (lhs)* Foreign ownership (rhs)**
10 largest shareholders (12/2013) Monthly share turnover (EURm)
Private placement of 4 645 479 shares (10.9%).
*Source: ThomsonReuters (venues: Helsinki, Chi-X Europe, Stockholm, BATS, Turquoise, BATS, CHI-X OTC, BOAT, LES, POSIT, UBS MTF, Instinet BlockMatch, SIGMA X MTF, Burgundy)
**Source: Euroclear (month-end).
Two core shareholders above 5% → Free float ~ 85% Foreign ownership ~ 42% (up 19 %-points in 2013) Top management holds 201,545 Cramo shares
Shareholders and liquidityCramo’s high free float ensures good liquidity. Liquidity has improved substantially since the private placement of 11% of shares in September.
# Shareholder Shares %
1 Hartwall Capital Oy Ab 4 491 702 10,482 Rakennusmestarien Säätiö 2 129 422 4,973 Nordea Nordenfund 1 251 507 2,924 Varma Mutual Pension Insurance Company 968 387 2,265 Odin Finland 825 518 1,936 Fondita Nordic Micro Cap 775 000 1,817 Investment fund Aktia Capital 600 000 1,408 OP-Focus Non-UCITS Fund 477 744 1,129 OP-Delta Fund 468 605 1,09
10 OP-Finland Value Fund 451 741 1,05
Ten largest owners, total 12 439 626 29,03
Nominee registered 15 537 301 36,26Others 14 867 406 34,70
Total 42 844 333 100,00
20
Future prospectsSince the summer of 2013, economic uncertainty has given way to a more stable development in Europe
The economies in the Eurozone are estimated to take an upward turn in 2014. Growth is expected particularly in the second half of the year
Market-specific differences in construction and the demand for rental are still considerable in Europe.
In the long term, the equipment rental market is expected to grow faster than the construction market. Changes in demand usually follow those in construction with a delay and may be strong.
The European Rental Association (ERA) is expecting equipment rental to grow in all of Cramo’s main market areas in 2014.
Guidance for 2014: “In 2014, Cramo Group’s EBITA margin will continue to improve compared to 2013. Cramo Group’s sales is also expected to grow in 2014, however, exact sales is exposed to changing exchange rates.”
21
Strong market position and economies of
scale
Strong track record of
growth and operational efficiency
Stability and growth from
modular space solutions
Strong brand and total offering
(products and services)
Experienced and committed management
team
Well-positioned to benefit from
attractive industry
fundamentals
Strong free cash flow generation
Clear strategy to drive
profitability and cash flow
Well positioned for growth, margin expansion and strong cash flow
…mission to build flexibility and efficiency through rental solutions.
Vision to be the role model in rental and…
22
APPENDICES
23
Listed peer companies and share price development
US equipment rental companies
United Rentals H&E Equipment Services
Mobile Mini
Modular space companies
Speedy Hire
GAM
Aggreko
GL Events
Cramo
Ramirent
Ashtead
Lavendon
European equipment rental companies Share price development
60
100
140
180
220
260
300
340
380
Jan-
12
Mar
-12
May
-12
Jul-1
2
Sep
-12
Nov
-12
Jan-
13
Mar
-13
May
-13
Jul-1
3
Sep
-13
Nov
-13
Jan-
14
31 D
ed 2
012
= 10
0
Cramo
Ramirent
Ashtead
Lavendon
Speedy Hire
GAM
Aggreko
GL Events
United Rentals
H&E
Mobile Mini
24
Product offering in detailProduct offering covers every building phase from start to finish
Tools Access equipment
Construction equipment Modular space
25
Service offering in detailServices are an important part of being a total rental solutions provider
26
Summary of key figures
Change Change
EUR million (unless otherwise stated) % %
INCOME STATEMENT
Sales 175,1 184,6 -5,1 % 657,3 688,4 -4,5 %
EBITDA 48,2 46,2 4,3 % 173,8 179,6 -3,2 %Operating profit (EBITA) before amortisation and impairment of intangible assets resulting from acquisitions
24,8 21,9 12,9 % 79,9 78,0 2,4 %
Operating profit/loss (EBIT) 21,8 17,3 26,3 % 66,8 64,5 3,6 %
Profit/Loss before tax (EBT) 18,0 12,1 49,7 % 51,9 44,3 17,4 %
Profit/Loss for the period 16,3 14,2 14,7 % 42,8 38,7 10,4 %
SHARE-RELATED INFORMATIONEarnings per share (EPS), EUR 0,38 0,34 11,9 % 1,01 0,94 8,0 %
Earnings per share (EPS), diluted, EUR 0,38 0,34 10,9 % 1,00 0,93 7,4 %
Shareholders' equity per share, EUR 11,56 11,58 -0,2 %
BALANCE SHEET
Equity ratio, % 47,1 % 48,6 %
Gearing, % 72,9 % 65,1 %
Net interest-bearing liabilities 364,8 346,9 5,2 %
OTHER INFORMATION
Return on investment, rolling 12-month, % 7,7 % 7,3 %
Return on equity, rolling 12-month, % 8,3 % 7,5 %
Gross capital expenditure (incl. acquisitions) 30,7 25,6 19,9 % 129,6 125,1 3,6 %
of which related to acquisitions and business combinations -0,5 29,1 0,8
Cash flow from operating activities 66,3 58,2 14,0 % 160,3 146,0 9,8 %
Cash flow after investments 34,4 37,7 -8,7 % 50,3 62,2 -19,2 %
Average number of personnel, FTE 2 463 2 664 -7,5 %
Number of personnel at end of period, FTE 2 416 2 555 -5,4 %
10-12/ 2013
10-12/ 2012
1-12/ 2013
1-12/ 2012
27
Consolidated income statement
Change ChangeEUR (1 000) % %
SALES 175 124 184 603 -5,1 % 657 315 688 391 -4,5 %Other operating income 3 526 3 316 6,3 % 10 007 11 321 -11,6 %Production for own use 0 0 3 657
Materials and services -63 426 -68 182 7,0 % -228 002 -241 301 5,5 %Employee benefit expenses -36 077 -37 173 2,9 % -138 732 -143 728 3,5 %Other operating expenses -31 996 -36 334 11,9 % -127 385 -138 763 8,2 %Depreciation and impairment on tangible assets and assets held for sale
-23 451 -24 283 3,4 % -93 868 -101 571 7,6 %
Share of profit/loss of joint ventures 1 064 -2 53300,0 % 613 43 1325,6 %EBITA 24 765 21 945 12,9 % 79 948 78 048 2,4 %% of sales 14,1 % 11,9 % 12,2 % 11,3 %
Amortisation and impairment on intangible assets resulting from acquisitions and disposals
-2 938 -4 659 36,9 % -13 150 -13 569 3,1 %
OPERATING PROFIT/LOSS (EBIT) 21 827 17 285 26,3 % 66 799 64 479 3,6 %% of sales 12,5 % 9,4 % 10,2 % 9,4 %Finance costs (net) -3 793 -5 237 27,6 % -14 857 -20 223 26,5 %PROFIT/LOSS BEFORE TAXES 18 034 12 050 49,7 % 51 941 44 257 17,4 %% of sales 10,3 % 6,5 % 7,9 % 6,4 %Income taxes -1 733 2 158 -180,3 % -9 160 -5 508 -66,3 %PROFIT/LOSS FOR THE PERIOD 16 300 14 208 14,7 % 42 781 38 749 10,4 %% of sales 9,3 % 7,7 % 6,5 % 5,6 %
10-12/ 2013
10-12/ 2012
1-12/ 2013
1-12/ 2012
28
Consolidated balance sheet31.12. 31.12. Change
EUR (1 000) 2013 2012 %ASSETS NON-CURRENT ASSETS Tangible assets 606 625 615 034 -1,4 %Goodwill 165 352 169 736 -2,6 %Other intangible assets 101 100 111 751 -9,5 %Deferred tax assets 14 820 14 604 1,5 %Available-for-sale financial investments 347 349 -0,6 %Investments in joint ventures 17 475 97Loan receivables 20 250Trade and other receivables 1 129 1 071 5,4 %TOTAL NON-CURRENT ASSETS 927 099 912 641 1,6 %
CURRENT ASSETS Inventories 7 841 9 689 -19,1 %Trade and other receivables 127 236 136 435 -6,7 %Income tax receivables 1 343 4 794 -72,0 %Derivative financial instruments 2 053 303 577,6 %Cash and cash equivalents 4 770 10 340 -53,9 %TOTAL CURRENT ASSETS 143 243 161 562 -11,3 %Assets held for sale 4 369 3 540 23,4 %Assets to be transferred to joint venture 30 392
TOTAL ASSETS 1 074 710 1 108 136 -3,0 %
31.12. 31.12. ChangeEUR (1 000) 2013 2012 %EQUITY AND LIABILITIES EQUITY Share capital 24 835 24 835 0,0 %Other reserves 318 742 304 373 4,7 %Fair value reserve 119 119 0,0 %Hedging fund -6 726 -8 144 17,4 %Translation differences -2 288 7 500 -130,5 %Retained earnings 165 900 154 324 7,5 %EQUITY ATTRIBUTABLE TO OWNERS OF THE PARENT COMPANY 500 582 483 007 3,6 %Hybrid capital 49 630TOTAL EQUITY 500 582 532 637 -6,0 %
NON-CURRENT LIABILITIES Interest-bearing liabilities 269 881 271 713 -0,7 %Derivative financial instruments 6 001 8 861 -32,3 %Deferred tax liabilities 75 337 80 188 -6,0 %Retirement benefit obligations 1 644 1 574 4,4 %Other non-current liabilities 3 341 752 344,3 %TOTAL NON-CURRENT LIABILITIES 356 204 363 087 -1,9 %CURRENT LIABILITIES Interest-bearing liabilities 99 719 87 577 13,9 %Derivative financial instruments 422 1 347 -68,7 %Trade and other payables 112 022 119 460 -6,2 %Income tax liabilities 5 761 1 055 446,1 %TOTAL CURRENT LIABILITIES 217 923 209 439 4,1 %Liabilities to be transferred to joint venture 2 974TOTAL LIABILITIES 574 127 575 499 -0,2 %
TOTAL EQUITY AND LIABILITIES 1 074 710 1 108 136 -3,0 %
29
Cash flow statement
1-12/ 1-12/EUR (1 000) 2013 2012
Net cash flow from operating activities 160 253 145 992
Net cash flow from investing activities -109 976 -83 776
Cash flow from financing activitiesChange in interest-bearing receivables -121 2 528Change in finance lease liabilities -29 755 -39 353Change in interest-bearing liabilities 42 492 -21 591Hybrid capital -56 000 -6 000Proceeds from share options exercised 6 141 3 633Dividends paid -17 747 -12 374
Net cash flow from financing activities -54 990 -73 157
Change in cash and cash equivalents -4 713 -10 941
Cash and cash equivalents at period start 10 340 22 532Cash to be transferred to joint venture -2 005Translation differences -857 754
Cash and cash equivalents at period end 4 770 10 340
30
Segment performance
Change ChangeSALES, EUR (1 000) % %Finland 26 667 28 576 -6,7 % 102 577 112 666 -9,0 %Sweden 87 358 88 109 -0,9 % 316 670 322 359 -1,8 %Norway 22 273 23 384 -4,8 % 90 916 84 167 8,0 %Denmark 7 285 8 965 -18,7 % 28 512 37 684 -24,3 %Central Europe 19 440 16 981 14,5 % 74 652 66 973 11,5 %Eastern Europe 13 512 19 916 -32,2 % 52 826 70 263 -24,8 %Inter-segment sales -1 411 -1 328 -6,3 % -8 837 -5 720 -54,5 %Group sales 175 124 184 603 -5,1 % 657 315 688 391 -4,5 %
Change ChangeEBITA, EUR (1 000) % %Finland 6 231 6 530 -4,6 % 19 312 20 975 -7,9 %Sweden 14 576 16 157 -9,8 % 55 334 57 578 -3,9 %Norway 2 040 1 788 14,1 % 6 600 5 319 24,1 %Denmark 87 -3 607 102,4 % 30 -5 022 100,6 %Central Europe 233 826 -71,8 % -1 062 -236 -350,0 %Eastern Europe 3 546 3 191 11,1 % 8 204 6 722 22,0 %Non-allocated capital gains and other income 2 196Non-allocated Group activities -1 944 -2 900 33,0 % -8 766 -9 761 10,2 %Eliminations -3 -42 92,9 % 297 277 7,2 %Group EBITA 24 765 21 945 12,9 % 79 948 78 048 2,4 %
10-12/ 2013
10-12/ 2012
1-12/ 2013
1-12/ 2012
10-12/ 2013
10-12/ 2012
1-12/ 2013
1-12/ 2012
31
Cramo investor mobile site
Mobile website for investors
The site offers, for example, information on current share price and latest releases and is optimised for smartphones and tablet computers
To visit the site, please go to www.mobileir.cramo.com