Segment reporting
Net sales per segment 1)
Per segment (SEK M) | 2018 Jul-Sep | 2017 Jul-Sep | 2018 Jan-Sep | 2017 Jan-Sep | 2017 Full-year | Rolling 12 months | |
Per segment (MSEK) | 2018 jul-sep | 2017 jul-sep | 2018 jan-sep | 2017 jan-sep | 2017 helår | Rullande 12 mån | |
Sweden & Poland | Sverige & Polen | 543 | 454 | 1,869 | 1,526 | 2,094 | 2,437 |
Finland & Baltics | Finland & Baltikum | 559 | 489 | 1,753 | 1,604 | 2,114 | 2,263 |
Parent Company and consolidated items | Moderbolaget och koncernposter | 9 | 25 | 27 | 123 | 140 | 44 |
Group | Koncernen | 1,111 | 968 | 3,649 | 3,253 | 4,348 | 4,744 |
Per product group (SEK M) | 2018 Jul-Sep | 2017 Jul-Sep | 2018 Jan-Sep | 2017 Jan-Sep | 2017 Full-year | Rolling 12 months | |
Per produktgrupp (MSEK) | 2018 jul-sep | 2017 jul-sep | 2018 jan-sep | 2017 jan-sep | 2017 helår | Rullande 12 mån | |
Long steel Products | Långa produkter | 384 | 329 | 1,267 | 1,056 | 1,436 | 1,647 |
Flat steel Products | Platta produkter | 431 | 377 | 1,417 | 1,255 | 1,673 | 1,835 |
Stainless steel | Rostfritt stål | 209 | 173 | 668 | 621 | 801 | 848 |
Aluminium | Aluminium | 56 | 50 | 176 | 156 | 212 | 232 |
Other | Övrigt | 31 | 39 | 121 | 165 | 226 | 182 |
Group | Koncernen | 1,111 | 968 | 3,649 | 3,253 | 4,348 | 4,744 |
By country based on customer´s domicile (SEK M) | 2018 Jul-Sep | 2017 Jul-Sep | 2018 Jan-Sep | 2017 Jan-Sep | 2017 Full-year | Rolling 12 months | |
Per land utifrån kundens hemvist (MSEK) | 2018 jul-sep | 2017 jul-sep | 2018 jan-sep | 2017 jan-sep | 2017 helår | Rullande 12 mån | |
Sweden | Sverige | 530 | 465 | 1,837 | 1,601 | 2,170 | 2,406 |
Finland | Finland | 481 | 411 | 1,472 | 1,332 | 1,756 | 1,896 |
Other | Övrigt | 100 | 92 | 340 | 320 | 422 | 442 |
Group | Koncernen | 1,111 | 968 | 3,649 | 3,253 | 4,348 | 4,744 |
Shipped tonnage per segment (thousands of tonnes)
2018 Jul-Sep | 2017 Jul-Sep | 2018 Jan-Sep | 2017 Jan-Sep | 2017 Full-year | Rolling 12 months | ||
2018 jul-sep | 2017 jul-sep | 2018 jan-sep | 2017 jan-sep | 2017 helår | Rullande 12 mån | ||
Sweden & Poland | Sverige & Polen | 40 | 37 | 138 | 127 | 172 | 183 |
Finland & Baltics | Finland & Baltikum | 45 | 44 | 146 | 147 | 191 | 190 |
Parent Company and consolidated items | Moderbolaget och koncernposter | -1 | 1 | 0 | 0 | 0 | 0 |
Group | Koncernen | 84 | 82 | 284 | 274 | 363 | 373 |
Operating result (EBIT) per segment 1)
(SEK M) | 2018 Jul-Sep | 2017 Jul-Sep | 2018 Jan-Sep | 2017 Jan-Sep | 2017 Full-year | Rolling 12 months | |
(MSEK) | 2018 jul-sep | 2017 jul-sep | 2018 jan-sep | 2017 jan-sep | 2017 helår | Rullande 12 mån | |
Sweden & Poland | Sverige & Polen | 19 | 15 | 93 | 72 | 78 | 99 |
Finland & Baltics | Finland & Baltikum | 26 | 23 | 73 | 90 | 105 | 88 |
Parent Company and consolidated items | Moderbolaget och koncernposter | -12 | -19 | -56 | -110 | -126 | -72 |
Group | Koncernen | 33 | 19 | 110 | 52 | 57 | 115 |
Operating margin per segment 1)
2018 Jul-Sep | 2017 Jul-Sep | 2018 Jan-Sep | 2017 Jan-Sep | 2017 Full-year | Rolling 12 months | ||
2018 jul-sep | 2017 jul-sep | 2018 jan-sep | 2017 jan-sep | 2017 helår | Rullande 12 mån | ||
Sweden & Poland | Sverige & Polen | 3.5% | 3.2% | 5.0% | 4.7% | 3.7% | 4.1% |
Finland & Baltics | Finland & Baltikum | 4.6% | 4.6% | 4.1% | 5.6% | 5.0% | 3.9% |
Parent Company and consolidated items | Moderbolaget och koncernposter | neg | neg | neg | neg | neg | neg |
Group | Koncernen | 3.0% | 2.0% | 3.0% | 1.6% | 1.3% | 2.4% |
Underlying operating result (uEBIT) per segment 1) 2)
(SEK M) | 2018 Jul-Sep | 2017 Jul-Sep | 2018 Jan-Sep | 2017 Jan-Sep | 2017 Full-year | Rolling 12 months | |
(MSEK) | 2018 jul-sep | 2017 jul-sep | 2018 jan-sep | 2017 jan-sep | 2017 helår | Rullande 12 mån | |
Sweden & Poland | Sverige & Polen | 15 | 16 | 78 | 58 | 72 | 92 |
Finland & Baltics | Finland & Baltikum | 22 | 23 | 61 | 79 | 89 | 71 |
Parent Company and consolidated items | Moderbolaget och koncernposter | -11 | -17 | -39 | -64 | -79 | -54 |
Group | Koncernen | 26 | 22 | 100 | 73 | 82 | 109 |
Underlying operating margin per segment 1) 3)
2018 Jul-Sep | 2017 Jul-Sep | 2018 Jan-Sep | 2017 Jan-Sep | 2017 Full-year | Rolling 12 months | ||
2018 jul-sep | 2017 jul-sep | 2018 jan-sep | 2017 jan-sep | 2017 helår | Rullande 12 mån | ||
Sweden & Poland | Sverige & Polen | 2.8% | 3.6% | 4.2% | 3.8% | 3.4% | 3.8% |
Finland & Baltics | Finland & Baltikum | 4.0% | 4.8% | 3.5% | 4.9% | 4.2% | 3.2% |
Parent Company and consolidated items | Moderbolaget och koncernposter | neg | neg | neg | neg | neg | neg |
Group | Koncernen | 2.4% | 2.2% | 2.7% | 2.2% | 1.9% | 2.3% |
Depreciation per segment 1)
(SEK M) | 2018 Jul-Sep | 2017 Jul-Sep | 2018 Jan-Sep | 2017 Jan-Sep | 2017 Full-year | Rolling 12 months | |
(MSEK) | 2018 jul-sep | 2017 jul-sep | 2018 jan-sep | 2017 jan-sep | 2017 helår | Rullande 12 mån | |
Sweden & Poland | Sverige & Polen | 4 | 3 | 10 | 11 | 14 | 13 |
Finland & Baltics | Finland & Baltikum | 4 | 4 | 13 | 12 | 16 | 17 |
Parent Company and consolidated items | Moderbolaget och koncernposter | 1 | 3 | 5 | 10 | 11 | 6 |
Group | Koncernen | 9 | 10 | 28 | 33 | 41 | 36 |
Investments in tangible and intangible assets per segment 1)
(SEK M) | 2018 Jul-Sep | 2017 Jul-Sep | 2018 Jan-Sep | 2017 Jan-Sep | 2017 Full-year | Rolling 12 months | |
(MSEK) | 2018 jul-sep | 2017 jul-sep | 2018 jan-sep | 2017 jan-sep | 2017 helår | Rullande 12 mån | |
Sweden & Poland | Sverige & Polen | 1 | 3 | 10 | 5 | 10 | 15 |
Finland & Baltics | Finland & Baltikum | 10 | 3 | 15 | 6 | 12 | 21 |
Parent Company and consolidated items | Moderbolaget och koncernposter | 1 | 0 | 1 | 0 | 0 | 1 |
Group | Koncernen | 12 | 6 | 26 | 11 | 22 | 37 |
1) BE Group Eskilstuna is reported under Parent Company and consolidated items since the fourth quarter of 2017. Comparative numbers have been restated.
2) Operating profit/loss (EBIT) adjusted for inventory gains and losses and items affecting comparability. Inventory gains and losses are the differences between the cost of goods sold at acquisition value and the cost of goods sold at replacement cost. The Group’s internal model is used to calculate inventory gains and losses and has not been subject for review by the Group’s auditor.
3) Underlying operating result (uEBIT) as a percentage of net sales.