compared with USD 3,633.9 million in 2018.
The 1.4% sales increase reflects a level volume, 2.6% negative currency impact, 7.7% increase from acquisitions and 3.7% decrease from divestments. Volume increased in Europe and Latin America, was level in North America and Australia and lower in Asia.
North America accounted for 51% of sales, Europe 38%, Latin America 4%, Asia 4% and Australia 3%. Window coverings were 91% of sales and Architectural products 9%.
. Earnings before interest, tax, depreciation and amortization - EBITDA:USD 503.4 million, 15.5% higher than USD 436.0 million in 2018..Income from Operations (before other income/expense):4.1% higher to USD 339.6 million, compared with USD 326.3 million in 2018.
Results in local currencies were higher in all areas, except Asia and Australia.
. Other income/expense: USD 4.5 million positive, compared with
USD 37.2 million positive in 2018. This relates to losses on divestments, adjustments of future purchase prices for not fully owned companies, reorganization expenses and badwill on acquired companies.
.Total Net Profit: USD 277.6 million (per share EUR 7.12), 6.6% higher than
USD 260.5 million in 2018 (per share EUR 6.35).
Capital expenditureswere USD 125 million, compared with USD 122 million in 2018, while depreciation was USD 141 million, compared with USD 91 million in 2018.
In 2020 capital expenditures will be about USD 100 million and depreciation USD 140 million.
Operating cash flow: USD 546 million, compared with USD 406 million in 2018.Shareholders' equitywas USD 1,771 million, compared with USD 1,497 million at the end of 2018. The 2019 equity was impacted by the payment of the dividend of EUR 2.00 per share, totalling USD 79 million.Financing: All borrowings are covered by committed long term facilities.RONAE (Return before interest on Net Assets Employed) excluding other income/ expense: 13.5% compared with 13.4% in 2018.
Return on Equity:17.0% compared with 18.1% in 2018.Employees: The company had approximately 25,000 employees at the end of 2019.Dividend: The Board of Directors proposes a cash dividend for 2019 of EUR 2,10 per common share (2018: EUR 2.00), with an option of a stock dividend.Q4 2019
Q4 Saleswere USD 908.4 million, 1.0% lower than USD 917.7 million in the same period of 2018. This reflects a 1.0% volume decrease, a 0.9% negative currency impact, 5.3% increase from acquisitions and 4.4% decrease from divestments. Fourth quarter organic sales were higher in North America, level in Latin America and Australia and lower in Europe and Asia.Q4 Earnings before interest, tax, depreciation and amortization - EBITDA:
USD 145.6 million, 21.0% higher than USD 120.3 million in Q4 2018.
Q4 Income from Operations (before other income/expense):
USD 81.1 million, compared with USD 85.8 million in Q4 2018. Results in local currencies were higher in all areas, except in Asia and Australia where results were lower.
Q4 Other income/expense:USD 13.2 million positive, compared withUSD 40.6 million positive last year. This relates to losses on divestments, adjustments of future purchase prices for not fully owned companies, reorganization expenses and badwill on acquired companies.
USD 78.8 million in Q4 2018 (per share EUR 1.97).
Total year 2019 by Region
Europe
European operations had record sales and profits.
European sales (excl. Nedal) were USD 1,414 million, 1% higher than USD 1,402 million last year. This reflects a 2% volume increase, a 5% negative currency impact, a 5% increase from acquisitions and a 1% decrease from divestments.
North America
North American operations had higher sales and profits.
Sales increased by 9% to USD 1,861 million. The sales increase reflects a 1% decrease in volume, a 11% increase from acquisitions and a 1% decrease from divestments.
Latin America
Latin American operations had lower sales but higher profits.
Sales were USD 147 million, 4% lower than last year. This reflects a 6% volume increase and a 10% negative currency impact.
Asia
Asian operations had lower sales and profits.
Sales were USD 136 million, 17% lower than USD 164 million last year, due to a 15% decrease in volume and a 2% negative currency impact.
Australia
Australian operations had higher sales and lower profits.
Sales were USD 128 million,11% higher than USD 115 million last year, due to level volume, a 7% negative currency impact and a 18% increase from acquisitions.
Outlook
Due to the corona virus the economic outlook is uncertain.
Hunter Douglas is in a strong position in terms of its brands, products, distribution and finances.
Profile Hunter Douglas
Hunter Douglas is the world market leader in window coverings and a major manufacturer of architectural products. The Company has its Head Office in Rotterdam, the Netherlands, and a Management Office in Lucerne, Switzerland. The Group is comprised of 134 companies with 47 manufacturing and 87 assembly operations in more than 100 countries.
The common shares of Hunter Douglas N.V. are traded on Amsterdam's Euronext and the Frankfurter Börse.
For further information:
Leen Reijtenbagh
Chief Financial Officer
Tel. +31 10 486 9582
E-mail :l.reijtenbagh@hdnv.nl
Website:www.hunterdouglasgroup.com
A consolidated Statement of Income for the full year 2019 and Q4 2019 (Annex 1+2), Balance Sheet (Annex 3), Cash Flow Statement (Annex 4) and Sales change attribution percentages by geographic area for the full year 2019 and Q4 2019 (Annex 5) are attached.
Annex 1
CONSOLIDATED STATEMENT OF INCOME | ||||
Year ended December 31 | ||||
(amounts in USD/mln) | ||||
2019 | % | 2018 | % | |
Net sales | 3,686.3 | 3,633.9 | ||
Cost of sales | -2,093.5 | -2,113.5 | ||
Total gross profit | 1,592.8 | 43.2 | 1,520.4 | 41.8 |
Expenses: | ||||
-Marketing, A & P and selling | -761.9 | -695.9 | ||
-General and administrative | -327.5 | -388.5 | ||
Subtotal expenses | -1,089.4 | -1,084.4 | ||
EBITDA | 503.4 | 13.6 | 436.0 | 12.0 |
Depreciation and amortization | -163.8 | -109.7 | ||
Income from operations (before other | ||||
income/expense) | 339.6 | 9.2 | 326.3 | 9.0 |
Other income/expense | 4.5 | 37.2 | ||
Income from operations (after other | ||||
income/expense) | 344.1 | 9.3 | 363.5 | 10.0 |
Interest received | 0.8 | 1.3 | ||
Interest paid | -18.4 | -18.1 | ||
Other financial income | 3.9 | 11.1 | ||
Net result investment portfolio | 0.6 | |||
Income before taxes | 330.4 | 358.4 | ||
Taxes on income | -52.2 | -98.4 | ||
Profit before non-controlling interest | 278.2 | 260.0 | ||
Non-controlling interest | -0.6 | 0.5 | ||
Total net profit | 277.6 | 7.5 | 260.5 | 7.2 |
Net profit per average common share | 7.98 | 7.49 | ||
€ 7.12 | € 6.35 | |||
Net profit per average common share - fully diluted | 7.98 | 7.49 | ||
€ 7.12 | € 6.35 |
Annex 2
CONSOLIDATED STATEMENT OF INCOME | ||||
Q4 ended December 31 | ||||
(amounts in USD/mln) | ||||
2019 | % | 2018 | % | |
Net sales | 908.4 | 917.7 | ||
Cost of sales | -511.5 | -512.5 | ||
Total gross profit | 396.9 | 43.7 | 405.2 | 44.2 |
Expenses: | ||||
-Marketing, A & P and selling | -183.0 | -165.3 | ||
-General and administrative | -68.3 | -119.6 | ||
Subtotal expenses | -251.3 | -284.9 | ||
EBITDA | 145.6 | 16.0 | 120.3 | 13.2 |
Depreciation and amortization | -64.5 | -34.5 | ||
Income from operations (before other | ||||
income/expense) | 81.1 | 8.9 | 85.8 | 9.4 |
Other income/expense | 13.2 | 40.6 | ||
Income from operations (after other | ||||
income/expense) | 94.3 | 10.4 | 126.4 | 13.8 |
Interest received | 0.1 | 0.3 | ||
Interest paid | -4.3 | -4.7 | ||
Other financial income | 0.5 | 1.7 | ||
Net result investment portfolio | 0.1 | |||
Income before taxes | 90.6 | 123.8 | ||
Taxes on income | -1.9 | -45.2 | ||
Profit before non-controlling interest | 88.7 | 78.6 | ||
Non-controlling interest | -0.1 | 0.2 | ||
Total net profit | 88.6 | 9.8 | 78.8 | 8.6 |
Net profit per average common share | 2.55 | 2.27 | ||
€ 2.28 | € 1.97 | |||
Net profit per average common share - fully diluted | 2.55 | 2.27 | ||
€ 2.28 | € 1.97 |
Annex 3
CONSOLIDATED BALANCE SHEET | ||||
As per December 31 | ||||
(amounts in USD/mln) | ||||
2019 | 2018 | |||
ASSETS | ||||
Fixed assets | ||||
Intangible fixed assets | 1,365.8 | 1,067.0 | ||
Property, plant and equipment | 505.6 | 491.6 | ||
Right-of-use tangible fixed assets | 144.9 | |||
Other financial non-current assets | 194.0 | 212.4 | ||
Total fixed assets | 2,210.3 | 1,771.0 | ||
Current assets | ||||
Inventories | 617.5 | 771.4 | ||
Accounts receivable | ||||
-Trade | 398.2 | 513.7 | ||
-Other | 160.8 | 205.3 | ||
Investment portfolio | ||||
Cash and other short-term deposits | 39.3 | 31.6 | ||
Total current assets | 1,215.8 | 1,522.0 | ||
3,426.1 | 3,293.0 | |||
SHAREHOLDERS' EQUITY AND LIABILITIES | ||||
Shareholders' equity | ||||
Capital stock | 9.3 | 9.7 | ||
Additional paid-in capital | 123.9 | 80.8 | ||
Retained earnings | 1,637.3 | 1,406.3 | ||
Total shareholders' equity | 1,770.5 | 1,496.8 | ||
Non-controlling interest | 0.5 | 9.0 | ||
Total Group equity | 1,771.0 | 1,505.8 | ||
Non-current liabilities | ||||
Interest-bearing loans and borrowings | 441.5 | 530.4 | ||
Lease liabilities | 108.8 | |||
Preferred shares | 9.3 | 9.5 | ||
Provisions | 275.8 | 267.8 | ||
Deferred income tax liabilities | 33.1 | 9.3 | ||
Total non-current liabilities | 868.5 | 817.0 | ||
Current liabilities | ||||
Trade and other payables | 662.7 | 764.1 | ||
Lease liabilities | 41.9 | |||
Interest-bearing loans and borrowings | 82.0 | 206.1 | ||
Total current liabilities | 786.6 | 970.2 | ||
3,426.1 | 3,293.0 | |||
Annex 4
CONSOLIDATED CASH FLOW STATEMENT | |||
Year ended December 31 | |||
(amounts in USD/mln) | |||
2019 | 2018 | ||
Net profit from continuing operations | 291.4 | 243.5 | |
Net profit (loss) from discontinued operations | -13.8 | 17.0 | |
Adjustments for: | |||
Depreciation tangible fixed assets | 98.5 | 90.9 | |
Depreciation right-of-use tangible fixed assets | 42.3 | ||
Amortization patents & trademarks | 23.0 | 18.7 | |
Increase (decrease) provisions | 18.0 | -30.9 | |
Other non-cash items | -84.3 | 58.1 | |
Unrealized result investment portfolio | -0.6 | ||
Operating cash flow before working capital changes | 375.1 | 396.7 | |
Changes in working capital: | |||
-decrease trade and other receivables and prepayments | 174.5 | 60.2 | |
-decrease (increase) inventories | 169.5 | -68.7 | |
-(decrease)increase trade and other payables | -173.2 | 17.5 | |
Operating cash flow | 545.9 | 405.7 | |
Dividend paid | -78.8 | -75.8 | |
Net cash from operations | 467.1 | 329.9 | |
Cash flow from investing activities | |||
Investments in subsidiaries, net of cash acquired | -111.6 | -73.3 | |
Investment tangible fixed assets | -124.8 | -122.0 | |
Divestment tangible fixed assets | 28.2 | 17.8 | |
Investment intangible fixed assets | -1.2 | -2.4 | |
Decrease investment portfolio | 0.5 | 34.6 | |
Increase other financial non-current assets | -0.7 | -0.3 | |
Net cash from investing activities | -209.6 | -145.6 | |
Cash flow from financing activities | |||
Decrease interest-bearing loans and borrowings | -209.7 | -183.6 | |
Payment of lease liabilities | -39.5 | ||
Net cash from financing activities | -249.2 | -183.6 | |
Net increase in cash and cash equivalents | 8.3 | 0.7 | |
Change in cash and cash equivalents | |||
Balance at 1 January | 31.1 | 32.0 | |
Net increase in cash and cash equivalents | 8.3 | 0.7 | |
Exchange difference cash and cash equivalents | -0.1 | -1.6 | |
Balance at 31 December | 39.3 | 31.1 | |
Annex 5
PERCENTAGE SALES CHANGE ATTRIBUTION | ||||||||||||
Explanation by geographic area | ||||||||||||
2019 vs 2018 | ||||||||||||
Area | Volume | Currency | Acquisitions | Divestments | Total | |||||||
Europe | 2 | -5 | 5 | -8 | -6 | |||||||
North America | -1 | 0 | 11 | -1 | 9 | |||||||
Latin America | 6 | -10 | 0 | 0 | -4 | |||||||
Asia | -15 | -2 | 0 | 0 | -17 | |||||||
Australia | 0 | -7 | 18 | 0 | 11 | |||||||
Total | 0 | -3 | 8 | -4 | 1 | |||||||
PERCENTAGE SALES CHANGE ATTRIBUTION | ||||||||||||
Explanation by geographic area | ||||||||||||
Q4 2019 vs Q4 2018 | ||||||||||||
Area | Volume | Currency | Acquisitions | Divestments | Total | |||||||
Europe | -3 | -1 | 4 | -11 | -11 | |||||||
North America | 3 | 0 | 7 | 0 | 10 | |||||||
Latin America | 0 | -8 | 0 | 0 | -8 | |||||||
Asia | -16 | 0 | 0 | 0 | -16 | |||||||
Australia | -8 | -5 | 10 | 0 | -3 | |||||||
Total | -1 | -1 | 5 | -4 | -1 |
Annex 1
Annex 2
Annex 3
Annex 4
Annex 5
Attachments
- Original document
- Permalink
Disclaimer
Hunter Douglas NV published this content on 12 March 2020 and is solely responsible for the information contained therein. Distributed by Public, unedited and unaltered, on 12 March 2020 07:13:09 UTC