Nasdaq Nordic · interim-report
Kvartalsrapport Q3 2023
47996 tecken · 1 HTML-del(ar)
Automatiskt nyckeltalsindex
Detta är sökträffar och textkontext, inte verifierade eller normaliserade redovisningsvärden.
Omsättning
- quarter of last year. Similar to the first half of this year, the | increase was mainly driven by higher sales of speciality | solutions, productivity improvements, and better portfolio and
- and improved compared to the third quarter of last year. The | improvement was mainly driven by higher sales of specialty | solutions, productivity improvements, as well as better
- percent compared to last year. | Net sales | Sales reached SEK 11,619 million (13,306), a decrease of 13
- Net sales | Sales reached SEK 11,619 million (13,306), a decrease of 13 | percent. The decrease was driven by lower volumes and price
- Volumes, ’000 MT 343 353 -3 1,014 1,072 -5 1,375 1,433 | Net sales, SEK million 7,713 8,538 -10 23,076 23,798 -3 31,939 32,661 | Operating profit, SEK million 739 476 +55 1,957 1,251 +56 2,422 1,716
- negative effect of lower birth rates in China, as well as soft | volume development in the US following unusually high sales | in the same quarter last year.
- performance in Europe. | Net sales | Net sales reached SEK 7,713 million (8,538), a decrease of 10
- Net sales | Net sales reached SEK 7,713 million (8,538), a decrease of 10 | percent or SEK 825 million, including currency translation
EBITDA
- SEK 3,384 million (SEK 5,707 million on December 31, 2022). | Net debt / EBITDA totaled 0.73 (1.71 as of December 31, 2022). | On September 30, 2023, the group had total credit facilities of
- Return on Capital Employed (R12 months), percent 17.2 14.8 +16 17.2 14.8 +16 14.5 | Net debt / EBITDA, multiple 0.73 1.96 -63 0.73 1.96 -63 1.71
- EBITDA | SEK million
- Depreciation, amortization and impairment losses 249 199 683 590 799 | EBITDA 1,392 1,021 3,658 2,350 3,337
- Net debt / EBITDA | SEK million 30.09.2023 31.12.2022
- Net debt 3,384 5,707 | EBITDA (rolling 12 months) 4,645 3,337 | Net debt / EBITDA, multiple 0.73 1.71
- EBITDA (rolling 12 months) 4,645 3,337 | Net debt / EBITDA, multiple 0.73 1.71
Rörelseresultat
- Volumes, ’000 MT 529 559 -5 1,575 1,688 -7 2,146 2,259 | Operating profit, SEK million 1,143 822 +39 2,975 1,760 +69 3,753 2,538 | Operating profit, excluding IAC, SEK million 1,143 822 +39 2,975 2,110 +41 3,753 2,888
- Operating profit, SEK million 1,143 822 +39 2,975 1,760 +69 3,753 2,538 | Operating profit, excluding IAC, SEK million 1,143 822 +39 2,975 2,110 +41 3,753 2,888 | Operating profit per kilo, SEK 2.16 1.47 +47 1.89 1.04 +82 1.75 1.12
- Operating profit, excluding IAC, SEK million 1,143 822 +39 2,975 2,110 +41 3,753 2,888 | Operating profit per kilo, SEK 2.16 1.47 +47 1.89 1.04 +82 1.75 1.12 | Operating profit per kilo, excluding IAC, SEK 2.16 1.47 +47 1.89 1.25 +51 1.75 1.28
- Operating profit per kilo, SEK 2.16 1.47 +47 1.89 1.04 +82 1.75 1.12 | Operating profit per kilo, excluding IAC, SEK 2.16 1.47 +47 1.89 1.25 +51 1.75 1.28 | Profit for the period, SEK million 807 611 +32 2,084 1,263 +65 2,602 1,780
- • Including currency translation gains of SEK 32 million, | operating profit increased by 39 percent, reaching SEK | 1,143 million (822). At fixed foreign exchange rates,
- 1,143 million (822). At fixed foreign exchange rates, | operating profit, increased by 35 percent. | • Profit for the period totaled SEK 2,084 million (1,263).
- • Excluding items affecting comparability and including | currency translation gains of SEK 130 million, operating profit | increased by 41 percent, reaching SEK 2,975 million (2,110). At
- increased by 41 percent, reaching SEK 2,975 million (2,110). At | fixed foreign exchange rates, operating profit, excluding items | affecting comparability, increased by 35 percent.
Periodens resultat
- Operating profit per kilo, excluding IAC, SEK 2.16 1.47 +47 1.89 1.25 +51 1.75 1.28 | Profit for the period, SEK million 807 611 +32 2,084 1,263 +65 2,602 1,780 | Profit for the period, excluding IAC, SEK million 807 611 +32 2,084 1,581 +32 2,602 2,099
- Profit for the period, SEK million 807 611 +32 2,084 1,263 +65 2,602 1,780 | Profit for the period, excluding IAC, SEK million 807 611 +32 2,084 1,581 +32 2,602 2,099 | Earnings per share, SEK 3.10 2.36 +31 8.02 4.85 +65 10.00 6.84
- operating profit, increased by 35 percent. | • Profit for the period totaled SEK 2,084 million (1,263). | • Earnings per share equaled SEK 8.02 (4.85).
- • Profit for the period totaled SEK 807 million (611). | • Earnings per share equaled SEK 3.10 (2.36).
- Income tax -251 -192 -661 -454 -570 | Profit for the period 807 611 2,084 1,263 1,780
- 2022 | Profit for the period 807 611 2,084 1,263 1,780
- Profit for the period 2,080 4 2,084 | Other comprehensive income 971 1 972
- Profit for the period 1,255 8 1,263 | Other comprehensive income 2,268 6 2,274
Resultat per aktie
- Profit for the period, excluding IAC, SEK million 807 611 +32 2,084 1,581 +32 2,602 2,099 | Earnings per share, SEK 3.10 2.36 +31 8.02 4.85 +65 10.00 6.84 | Earnings per share, excluding IAC, SEK 3.10 2.36 +31 8.02 6.09 +32 10.00 8.07
- Earnings per share, SEK 3.10 2.36 +31 8.02 4.85 +65 10.00 6.84 | Earnings per share, excluding IAC, SEK 3.10 2.36 +31 8.02 6.09 +32 10.00 8.07 | Cash flow from operating activities, SEK million 1,214 -40 - 3,961 -1,135 - - -73
- • Profit for the period totaled SEK 2,084 million (1,263). | • Earnings per share equaled SEK 8.02 (4.85). | • Cash flow from operating activities amounted to SEK 3,961
- • Profit for the period totaled SEK 807 million (611). | • Earnings per share equaled SEK 3.10 (2.36). | • Cash flow from operating activities amounted to SEK 1,214
- average tax rate of 24 percent (24). | Earnings per share | Earnings per share equaled SEK 3.10 (2.36).
- Earnings per share | Earnings per share equaled SEK 3.10 (2.36). | Cash flow and investments
- unable to be utilized in full as a tax credit. | Earnings per share | Earnings per share equaled SEK 8.02 (4.85).
- Earnings per share | Earnings per share equaled SEK 8.02 (4.85). | Cash flow and investments
Kassaflöde
- Earnings per share, excluding IAC, SEK 3.10 2.36 +31 8.02 6.09 +32 10.00 8.07 | Cash flow from operating activities, SEK million 1,214 -40 - 3,961 -1,135 - - -73 | Return on Capital Employed (R12M), percent 17.2 14.8 +16 17.2 14.8 +16 17.2 14.5
- • Earnings per share equaled SEK 8.02 (4.85). | • Cash flow from operating activities amounted to SEK 3,961 | million (negative 1,135).
- • Earnings per share equaled SEK 3.10 (2.36). | • Cash flow from operating activities amounted to SEK 1,214 | million (negative 40).
- showcase strong operating profit growth and a sequential | volume improvement, as well as solid cash flow and | improved return on capital employed. This achievement
- Our operational cash flow was strong, primarily driven by | increased profit and a positive effect from inventories.
- Earnings per share equaled SEK 3.10 (2.36). | Cash flow and investments | Operating cash flow, including changes in working capital,
- Cash flow and investments | Operating cash flow, including changes in working capital, | amounted to SEK 1,214 million (negative 40). Cash flow from
- Operating cash flow, including changes in working capital, | amounted to SEK 1,214 million (negative 40). Cash flow from | working capital amounted to negative SEK 25 million (negative
Likvida medel
- Current receivables 3,140 4,052 3,780 | Cash and cash equivalents 1,595 1,410 1,515 | Total current assets 19,707 24,726 23,104
- Cash and cash equivalents at start of period 1,485 1,680 1,515 1,001 1,001 | Exchange rate difference for cash equivalents -12 48 24 120 27
- Exchange rate difference for cash equivalents -12 48 24 120 27 | Cash and cash equivalents at end of period 1,595 1,410 1,595 1,410 1,515
- Financial current assets 33 85 - | Cash and cash equivalents 1,595 1,515 -
- Total assets 33,109 32,083 | Cash and cash equivalents -1,482 -1,354 | Financial assets -105 -51
- Current interest-bearing receivables 43 95 | Cash and cash equivalents 1,595 1,515 | Pension liabilities -20 -58
- Current receivables 550 493 | Cash and cash equivalents 0 0 | Total current assets 550 493
Nettoskuld
- The equity-to-asset ratio was 55 percent (44 percent on | December 31, 2022). Net debt on September 30, 2023, totaled | SEK 3,384 million (SEK 5,707 million on December 31, 2022).
- SEK 3,384 million (SEK 5,707 million on December 31, 2022). | Net debt / EBITDA totaled 0.73 (1.71 as of December 31, 2022). | On September 30, 2023, the group had total credit facilities of
- Net working capital 9,852 11,665 -16 9,852 11,665 -16 10,747 | Net debt 3,384 6,251 -46 3,384 6,251 -46 5,707
- Return on Capital Employed (R12 months), percent 17.2 14.8 +16 17.2 14.8 +16 14.5 | Net debt / EBITDA, multiple 0.73 1.96 -63 0.73 1.96 -63 1.71
- Net debt | SEK million 30.09.2023 31.12.2022
- Other interest-bearing liabilities -12 -12 | Net debt -3,384 -5,707
- Net debt / EBITDA | SEK million 30.09.2023 31.12.2022
- SEK million 30.09.2023 31.12.2022 | Net debt 3,384 5,707 | EBITDA (rolling 12 months) 4,645 3,337
Eget kapital
- Equity and liabilities | Shareholders’ equity 17,373 15,162 15,036 | Non-controlling interests 52 45 47
- SEK million 30.09.2023 31.12.2022 | Shareholders’ equity 17,373 15,036 | Non-controlling interests 52 47
- Equity and liabilities | Shareholders’ equity 5,882 6,811 | Non-controlling interests - -
Antal aktier
- Share data | Number of shares, thousand 259,559 259,559 +0 259,559 259,559 +0 259,559 | Earnings per share, SEK1) 3.10 2.36 +31 8.02 4.85 +65 6.84
Antal anställda
- increases. | Employees | The average number of employees on September 30, 2023,
- Employees | The average number of employees on September 30, 2023, | was 4,096 (3,962 at December 31, 2022).
- Other external expenses -863 -963 -2,607 -2,507 -3,401 | Cost for remuneration to employees -881 -762 -2,508 -2,120 -2,958 | Depreciation, amortization and impairment losses -249 -199 -683 -590 -799
- Other external expenses -130 -30 -252 -93 -151 | Cost for remuneration to employees -50 -26 -114 -76 -130 | Depreciation, amortization and impairment losses -3 -2 -7 -5 -7
- Foods, Special Nutrition, Foodservice, and Personal Care. | Our 4,000 employees support our close collaboration | with customers through 25 regional sales offices, 16
Fulltext
===== SIDA 1 =====
Third quarter 2023
Interim report
===== SIDA 2 =====
2
AAK
Financial highlights
Q3 2023
Q1–Q3 2023
Q3
2023
Q3
2022 Δ %
Q1–Q3
2023
Q1–Q3
2022 Δ %
R12M
2023
Full year
2022
Volumes, ’000 MT 529 559 -5 1,575 1,688 -7 2,146 2,259
Operating profit, SEK million 1,143 822 +39 2,975 1,760 +69 3,753 2,538
Operating profit, excluding IAC, SEK million 1,143 822 +39 2,975 2,110 +41 3,753 2,888
Operating profit per kilo, SEK 2.16 1.47 +47 1.89 1.04 +82 1.75 1.12
Operating profit per kilo, excluding IAC, SEK 2.16 1.47 +47 1.89 1.25 +51 1.75 1.28
Profit for the period, SEK million 807 611 +32 2,084 1,263 +65 2,602 1,780
Profit for the period, excluding IAC, SEK million 807 611 +32 2,084 1,581 +32 2,602 2,099
Earnings per share, SEK 3.10 2.36 +31 8.02 4.85 +65 10.00 6.84
Earnings per share, excluding IAC, SEK 3.10 2.36 +31 8.02 6.09 +32 10.00 8.07
Cash flow from operating activities, SEK million 1,214 -40 - 3,961 -1,135 - - -73
Return on Capital Employed (R12M), percent 17.2 14.8 +16 17.2 14.8 +16 17.2 14.5
Items affecting comparability (IAC) are related to the controlled exit from the Russian market (Q2 2022: negative SEK 350 million).
• Total volumes decreased by 5 percent to 529,000 MT
(559,000), mainly due to declines in Chocolate &
Confectionery Fats and the optimization program in
Bakery.
• Including currency translation gains of SEK 32 million,
operating profit increased by 39 percent, reaching SEK
1,143 million (822). At fixed foreign exchange rates,
operating profit, increased by 35 percent.
• Profit for the period totaled SEK 2,084 million (1,263).
• Earnings per share equaled SEK 8.02 (4.85).
• Cash flow from operating activities amounted to SEK 3,961
million (negative 1,135).
• Return on Capital Employed (ROCE), R12M, was 17.2
percent (14.5 percent on December 31, 2022).
• Total volumes decreased by 7 percent to 1,575,000 MT
(1,688,000), largely due to the optimization program in Bakery,
the controlled exit from the Russian market and weaker
underlying consumer demand. Excluding Russia, volumes
declined by 5 percent.
• Excluding items affecting comparability and including
currency translation gains of SEK 130 million, operating profit
increased by 41 percent, reaching SEK 2,975 million (2,110). At
fixed foreign exchange rates, operating profit, excluding items
affecting comparability, increased by 35 percent.
• Profit for the period totaled SEK 807 million (611).
• Earnings per share equaled SEK 3.10 (2.36).
• Cash flow from operating activities amounted to SEK 1,214
million (negative 40).
• Return on Capital Employed (ROCE), R12M, was 17.2
percent (14.5 percent on December 31, 2022).
1,000
1,300
1,600
1,900
2,200
2,500
2,800
3,100
3,400
3,700
4,000
250
350
450
550
650
750
850
950
1,050
1,150
1,250
Rolling 12 months, SEK million
Quarter, SEK million
AAK Group - Operating profit excl. IAC
Quarter Rolling 12 months
1,400
1,600
1,800
2,000
2,200
2,400
2,600
2,800
300
350
400
450
500
550
600
650
Rolling 12 months, '000 MT
Quarter, '000 MT
AAK Group - Volume
Quarter Rolling 12 months
===== SIDA 3 =====
3
Interim report | Q3 2023
Strong profit growth, including a sequential
volume improvement
I am proud to present our third-quarter results, which
showcase strong operating profit growth and a sequential
volume improvement, as well as solid cash flow and
improved return on capital employed. This achievement
underscores the dedication and diligent efforts of our teams,
as well as the relevance of our diversified portfolio of plant-
based oils and fats ingredients.
Business performance
Operating profit, increased 39 percent compared to the third
quarter of last year. Similar to the first half of this year, the
increase was mainly driven by higher sales of speciality
solutions, productivity improvements, and better portfolio and
price management. At fixed foreign exchange rates, operating
profit increased by 35 percent.
Volumes improved sequentially between the second and
third quarter of 2023 but declined compared to the third
quarter of last year. The year-on-year decline was mainly due
to Chocolate & Confectionery Fats and the ongoing
optimization program in the Bakery business. In Chocolate &
Confectionery Fats, the decline was broad-based with the
three main regions declining from a strong 11 percent increase
in the third quarter of last year.
Profitability, measured as operating profit per kilo, was strong
and improved compared to the third quarter of last year. The
improvement was mainly driven by higher sales of specialty
solutions, productivity improvements, as well as better
portfolio and price management. In Technical Products &
Feed, operating profit per kilo declined mainly due to the
lower volume in Technical Products as well as slightly lower
year-over-year crush margin.
Our operational cash flow was strong, primarily driven by
increased profit and a positive effect from inventories.
On track towards our 2025 biodiversity targets
Preserving our forests and safeguarding native ecosystems is
of great importance to our mission to protect biodiversity and
combat climate change. Our company relies heavily on
agricultural raw materials, making the sustainability of these
systems a cornerstone of our strategy.
To uphold transparency and accountability, we have set forth
ambitious yet fundamental targets. By 2025, we are
committed to achieving 100 percent traceability to the palm
oil source, as well as maintaining a palm and soy supply chain
that is verified free from deforestation and conversion.
As of the close of the previous year, we had achieved an
impressive 87 percent traceability and a commendable 71
percent verification of deforestation-free practices for palm.
Fast forward to the midpoint of 2023, we are proud to
announce that our efforts have propelled us even further
towards our targets. Presently, our global palm traceability
stands at 91 percent, and our verified deforestation-free
status for palm has reached 77 percent. This progress
reaffirms our commitment to sustainable practices and
responsible sourcing throughout our supply chain.
Concluding remarks
I take great pride in our achievements during the third quarter
and the positive momentum we've built. As we look ahead,
we anticipate a finish to the year that is in line with the
average performance in the first nine months. Our strong
financial results, combined with our commitment to serve
our customers and our dedication to innovation, puts us in a
strong position for the future.
Johan Westman, President and CEO
===== SIDA 4 =====
4
AAK
AAK Group, Q3 2023
Volumes
Volumes totaled 529,000 MT (559,000), a decrease of 5
percent compared to last year.
Net sales
Sales reached SEK 11,619 million (13,306), a decrease of 13
percent. The decrease was driven by lower volumes and price
adjustments due to lower raw material costs. These
decreases were partly offset by a favorable product mix
focusing on speciality solutions and currency translation gains
of SEK 197 million.
Operating profit
Operating profit totaled SEK 1,143 million (822), corresponding
to an increase of 39 percent compared to the corresponding
quarter in 2022.
The growth was largely driven by strong operating profit per
kilo in Food Ingredients and Chocolate & Confectionery Fats.
AAK achieved this growth via a continued focus on speciality
solutions, productivity improvements, and better portfolio and
price management.
The currency translation gains were SEK 32 million, of which
SEK 4 million was related to Food Ingredients and SEK 28
million to Chocolate & Confectionery Fats. Operating profit at
fixed foreign exchange rates increased by 35 percent.
Operating profit per kilo totaled SEK 2.16 (1.47), an increase of
47 percent. The currency translation gains were SEK 0.06. At
fixed foreign exchange rates, operating profit per kilo
increased by 43 percent.
Net financial costs and tax costs
Net financial costs totaled SEK 85 million (19). The financial
costs increased due to higher interest rates and reporting in
hyperinflationary economies (IAS 29), partly offset by a
reduced debt level. Reported tax costs correspond to an
average tax rate of 24 percent (24).
Earnings per share
Earnings per share equaled SEK 3.10 (2.36).
Cash flow and investments
Operating cash flow, including changes in working capital,
amounted to SEK 1,214 million (negative 40). Cash flow from
working capital amounted to negative SEK 25 million (negative
985). There was a positive cash flow from inventory and
accounts receivables, while cash flow from accounts
payables was negative.
Cash outflow from investment activities amounted to SEK
270 million (263), of which SEK 0 million (0) stemmed from
acquisitions of operations. Capital expenditure was primarily
for maintenance investments, productivity improvements,
and capacity increases.
Return on Capital Employed (ROCE)
Calculated on a rolling 12-month basis, Return on Capital
Employed (ROCE) was 17.2 percent (14.5 on December 31,
2022).
Financial position
The equity-to-asset ratio was 55 percent (44 percent on
December 31, 2022). Net debt on September 30, 2023, totaled
SEK 3,384 million (SEK 5,707 million on December 31, 2022).
Net debt / EBITDA totaled 0.73 (1.71 as of December 31, 2022).
On September 30, 2023, the group had total credit facilities of
SEK 9,821 million (9,806 as of December 31, 2022), of which
there was SEK 8,058 million (8,366 as of December 31, 2022)
in committed credit facilities. Unused committed credit
facilities on September 30, 2023, totaled SEK 5,997 million
(4,295 as of December 31, 2022). Non-committed credit
facilities totaled SEK 1,764 million (1,440 as of December 31,
2022), SEK 1,617 million (976 as of December 31, 2022) of
which were unused.
===== SIDA 5 =====
5
Interim report | Q3 2023
Selected events
Joining forces for Better Health
Type 2 diabetes and related health issues have been rising
global problems for decades. AAK is committed to help
mitigate these conditions via the development of innovative
health solutions.
In September, it was announced that one of our Health &
Nutrition innovation projects had received funding to support
a study aiming to mitigate type 2 diabetes and related health
conditions such as obesity. The project is a collaboration
between AAK and Maastricht University and the grant was
awarded by Top Consortia for Knowledge & Innovation (TKI),
funded by the Government of the Netherlands.
The study will investigate if increased levels of short-chain
fatty acids, over time, can improve insulin sensitivity, decrease
body weight and inhibit inflammation. The study is an
example of how AAK cooperates to drive positive change and
foster the development of innovative and healthy solutions
within the food and ingredients industry.
New Chairman of AAK’s Board of Directors
Patrik Andersson has been appointed Chairman of AAK’s
Board of Directors until a new Chairman is elected at the
General Meeting. The appointment follows the deeply
saddening and sudden passing of AAK's former Chairman,
Georg Brunstam. Georg, who was first elected in 2018, was a
warm and visionary leader who played an important role in
shaping AAK into a Multi-oil Ingredient House. He will be truly
missed.
AAK’s new chairman, Patrik Andersson, has been a member of
the Board of Directors since 2019 and has worked next to
Georg for several years. Patrik’s operational background
includes six years as President and CEO of Loomis, as well as
leadership roles at Unilever, Barilla, Rieber & Son, and Orkla.
===== SIDA 6 =====
6
AAK
Operating
profit
+55%
Operating profit
per kilo
+59%
Food Ingredients, Q3 2023*
Q3
2023
Q3
2022 Δ %
Q1–Q3
2023
Q1–Q3
2022 Δ %
R12M
2023
Full year
2022
Volumes, ’000 MT 343 353 -3 1,014 1,072 -5 1,375 1,433
Net sales, SEK million 7,713 8,538 -10 23,076 23,798 -3 31,939 32,661
Operating profit, SEK million 739 476 +55 1,957 1,251 +56 2,422 1,716
Operating profit per kilo, SEK 2.15 1.35 +59 1.93 1.17 +65 1.76 1.20
Volumes
In the third quarter, volumes in Food Ingredients declined 3
percent compared to the same period in the previous year.
The volume decline was mainly attributed to Special
Nutrition, Foodservice and Bakery, somewhat mitigated by
growth in Dairy.
Bakery experienced a reduction in volumes as a result of the
ongoing optimization program launched in June 2022, which
began affecting volumes at the start of 2023. The
consolidation follows the updated strategy with a continued
focus on portfolio and price management, prioritizing
speciality solutions.
Dairy volumes grew in the quarter compared to the
corresponding period of last year. The growth was broad-
based, with volumes increasing across Europe, the Americas
and Asia.
Similar to the first half of the year, volumes for Special
Nutrition were down year-over-year, mainly due to the
negative effect of lower birth rates in China, as well as soft
volume development in the US following unusually high sales
in the same quarter last year.
In Foodservice, volumes declined mainly due to soft
performance in Europe.
Net sales
Net sales reached SEK 7,713 million (8,538), a decrease of 10
percent or SEK 825 million, including currency translation
gains of SEK 140 million and reductions from lower year-over-
year volumes and raw material prices.
Operating profit
Operating profit increased by 55 percent to SEK 739 million
(476). The currency translation gains amounted to SEK 4
million. At fixed foreign exchange rates, operating profit
increased by 54 percent.
The strong operating profit growth for the business area was
broad-based and primarily driven by Bakery, Special Nutrition
and Dairy.
Operating profit per kilo increased to SEK 2.15 (1.35), including
currency translation gains of SEK 0.01. At fixed foreign
exchange rates, operating profit per kilo grew 59 percent. The
performance was mainly driven by our continued focus on
speciality solutions, productivity improvements, as well as
portfolio and price management.
*Operating profit and operating profit per kilo exclude items affecting comparability.
800
1,000
1,200
1,400
1,600
1,800
2,000
2,200
2,400
2,600
2,800
3,000
200
250
300
350
400
450
500
550
600
650
700
750
Rolling 12 months, SEK million
Quarter, SEK million
Food Ingredients - Operating profit
Quarter Rolling 12 months
0.60
0.80
1.00
1.20
1.40
1.60
1.80
2.00
2.20
0.60
0.80
1.00
1.20
1.40
1.60
1.80
2.00
2.20
Rolling 12 months, SEK/kilo
Quarter, SEK/kilo
Food Ingredients - Operating profit per kilo
Quarter Rolling 12 months
===== SIDA 7 =====
7
Interim report | Q3 2023
Interim report | Q3 2023
7
===== SIDA 8 =====
8
AAK
Operating
profit
+41%
Operating profit
per kilo
+58%
Chocolate & Confectionery Fats, Q3 2023*
Q3
2023
Q3
2022 Δ %
Q1–Q3
2023
Q1–Q3
2022 Δ %
R12M
2023
Full year
2022
Volumes, ’000 MT 119 133 -11 350 396 -12 475 521
Net sales, SEK million 3,357 4,057 -17 10,262 11,141 -8 13,934 14,813
Operating profit, SEK million 438 310 +41 1,040 784 +33 1,348 1,092
Operating profit per kilo, SEK 3.68 2.33 +58 2.97 1.98 +50 2.84 2.10
Volumes
In the third quarter, volumes declined 11 percent, with a two-
year Russia-adjusted comparison showing relatively stable
performance. Compared to the second quarter of this year,
volumes grew by double digits following the annualization of
our controlled exit from Russia as well as a positive
seasonality effect.
Net sales
Net sales for the business area reached SEK 3,357 million
(4,057), a 17 percent decrease, including currency translation
gains of SEK 57 million and reductions from lower year-over-
year volumes and raw material prices.
Operating profit
Operating profit reached SEK 438 million (310), an increase of
41 percent compared to the corresponding quarter last year.
The currency translation gains were SEK 28 million. At fixed
foreign exchange rates, operating profit increased by 32
percent.
Operating profit per kilo increased and totaled SEK 3.68
(2.33). The currency translation gains were SEK 0.24. At
fixed foreign exchange rates, operating profit per kilo
increased by 48 percent.
The increase in operating profit per kilo was driven by a
continued focus on speciality solutions, productivity
improvements, as well as portfolio and price
management.
*Operating profit and operating profit per kilo exclude items affecting comparability.
500
700
900
1,100
1,300
1,500
1,700
1,900
100
150
200
250
300
350
400
450
Rolling 12 months, SEK million
Quarter, SEK million
Chocolate & Confectionery Fats - Operating profit
Quarter Rolling 12 months
1.00
1.50
2.00
2.50
3.00
3.50
4.00
1.00
1.50
2.00
2.50
3.00
3.50
4.00
Rolling 12 months, SEK/kilo
Quarter, SEK/kilo
Chocolate & Confectionery Fats - Operating profit per kilo
Quarter Rolling 12 months
===== SIDA 9 =====
9
Interim report | Q3 2023
Interim report | Q3 2023
9
===== SIDA 10 =====
10
AAK
Operating
profit
-38%
Operating profit
per kilo
-33%
Technical Products & Feed, Q3 2023*
Q3
2023
Q3
2022 Δ %
Q1–Q3
2023
Q1–Q3
2022 Δ %
R12M
2023
Full year
2022
Volumes, ’000 MT 67 73 -8 211 220 -4 296 305
Net sales, SEK million 549 711 -23 1,855 2,169 -14 2,637 2,951
Operating profit, SEK million 47 76 -38 199 203 -2 299 303
Operating profit per kilo, SEK 0.70 1.04 -33 0.94 0.92 +2 1.01 0.99
Volumes
In the third quarter, volumes declined 8 percent compared to
the same period in 2022, with declines in both Technical
Products and Feed.
The decline was partly due to an efficiency upgrade in one of
our pellet boilers. During the upgrade, some of the side
fractions that are typically sold to the Biofuels industry were
utilized internally to compensate for the boiler temporarily
being offline.
In addition, volumes were impacted by weak end-market
demand for plant-based additives for rubber and plastics
production, mainly going into the construction and
automotive industries. Plant-based solutions to replace
paraffin in candles performed well and grew in the quarter
while volumes in Feed declined following unusally high sales
in the same quarter last year.
Net sales
Net sales for the business area reached SEK 549 million,
decreasing by SEK 162 million compared to SEK 711 million
during the third quarter of last year due to a negative
impact from lower year-over-year volumes and raw
material prices.
Operating profit
Operating profit totaled SEK 47 million (76), a 38 percent
decrease compared to last year.
As a result of the lower volumes in Technical Products as
well as slightly lower year-over-year crush margin, the
business area reported an operating profit per kilo of SEK
0.70 (1.04), a decrease of 33 percent.
*Operating profit and operating profit per kilo exclude items affecting comparability.
60
100
140
180
220
260
300
340
0
20
40
60
80
100
120
140
Rolling 12 months, SEK million
Quarter, SEK million
Technical Products & Feed - Operating profit
Quarter Rolling 12 months
0.20
0.40
0.60
0.80
1.00
1.20
1.40
0.20
0.40
0.60
0.80
1.00
1.20
1.40
Rolling 12 months, SEK/kilo
Quarter, SEK/kilo
Technical Products & Feed - Operating profit per kilo
Quarter Rolling 12 months
===== SIDA 11 =====
11
Interim report | Q3 2023
AAK Group, first nine months 2023
Volumes
Volumes totaled 1,575,000 MT (1,688,000), a decrease of 7
percent compared to last year. Excluding Russia, volumes
declined by 5 percent.
Net sales
Net sales reached SEK 35,193 million (37,108), a decrease of 5
percent. The decrease was driven by lower volumes and
lower raw material prices, partly offset by a favorable product
mix via a continued focus on speciality solutions and currency
translation gains of SEK 1,409 million.
Operating profit
Operating profit, excluding items affecting comparability (IAC),
totaled SEK 2,975 million (2,110), an increase of 41 percent
compared to the corresponding period in 2022.
The growth in operating profit was largely driven by strong
operating profit per kilo in Food Ingredients and Chocolate &
Confectionery Fats. AAK achieved this growth via a continued
focus on speciality solutions, productivity improvements, and
portfolio and price management.
The currency translation gains were SEK 130 million, of which
SEK 55 million related to Food Ingredients and SEK 75 million
to Chocolate & Confectionery Fats. Operating profit, excluding
items affecting comparability at fixed foreign exchange rates,
increased by 35 percent.
Operating profit per kilo, excluding items affecting
comparability, totaled SEK 1.89 (1.25), an increase of 51
percent. The currency translation gains were SEK 0.08. At
fixed foreign exchange rates, operating profit per kilo,
excluding items affecting comparability, increased by 45
percent.
Net financial costs and tax costs
Net financial costs totaled SEK 230 million (43). The financial
costs increased due to higher interest rates and reporting in
hyperinflationary economies (IAS 29), partly offset by reduced
debt level. Reported tax costs correspond to an average tax
rate of 24 percent (26). Last year’s tax rate was impacted by
the expenses reported as items affecting comparability being
unable to be utilized in full as a tax credit.
Earnings per share
Earnings per share equaled SEK 8.02 (4.85).
Cash flow and investments
Operating cash flow, including changes in working capital,
amounted to SEK 3,961 million (negative 1,135). Cash flow from
working capital amounted to SEK 1,416 million (negative 3,371).
Following the decrease in raw material prices during the
second half of 2022, there was a positive cash flow from
inventory and accounts receivables. Accounts payables had a
negative cash flow effect in the first nine months of the year.
Cash outflow from investment activities amounted to SEK
878 million (745), of which SEK 89 million (0) stemmed from
acquisitions of operations. The acquisition of Arani Agro Oil,
announced during the 2022 fiscal year, was completed in
January 2023 and is included in AAK’s financials from January
1, 2023. Capital expenditure was mostly for maintenance
investments, productivity improvements, and capacity
increases.
Employees
The average number of employees on September 30, 2023,
was 4,096 (3,962 at December 31, 2022).
===== SIDA 12 =====
12
AAK
General information
Related parties
No significant changes have taken place in relations or
transactions with related parties since 2022.
Risks and uncertainty factors
AAK’s operations are constantly exposed to risks, threats and
external factors. Through a proactive approach to business
intelligence, the company aims to anticipate changes in
factors affecting operations. Plans and policies are adjusted
continuously to counteract potential negative effects. Active
risk management, such as hedging raw material prices and
currencies, reduces the risks that the company faces.
Efficient risk management is an ongoing process conducted
within the framework of business control and is part of the
ongoing review and forward-looking assessment of
operations.
AAK assumes long-term risk exposure will not deviate from
the inherent exposure associated with AAK’s ongoing business
operations.
AAK’s Board of Directors and Executive Committee have,
since the publication of the Annual Report 2022, reviewed the
development of significant risks and uncertainties and can
confirm that there have been no changes other than what
has been commented on regarding market developments
during 2022 and 2023.
For a more in-depth analysis of risks, please refer to AAK’s
Annual Report.
Accounting policies in 2023
This interim report is prepared in accordance with IAS 34,
Interim Financial Reporting, and applicable rules in the
Swedish Annual Accounts Act. The accounting principles
correspond to the principles applied in the preparation of the
Annual Report 2022.
Alternative Performance Measures (APMs)
AAK presents APMs to reflect underlying business
performance and to enhance comparability from period to
period. APMs should not be considered as a substitute for
measures of performance in accordance with the IFRS.
Definitions of Alternative Performance Measures can be found
at www.aak.com under the Investor tab. For a reconciliation
of Alternative Performance Measures, see pages 21–22.
Definitions
For definitions, please see our Annual Report.
Events after the reporting period
No events to be reported.
The Parent Company and Group Functions
AAK AB (publ.) is the Parent Company of the AAK Group.
Its functions are primarily activities related to the
development and administration of the Group.
The result for the Parent Company after financial items
amounted to negative SEK 268 million (negative 94).
Interest-bearing liabilities minus cash and cash
equivalents and interest-bearing assets totaled SEK 4,439
million (3,443 as of December 31, 2022). Investments in
intangible and tangible assets amounted to SEK 18 million
(0).
The Parent Company’s balance sheet and income
statement are shown on pages 23–24. There are no major
changes in the Parent Company’s balance sheet since
year’s end.
The Parent Company has prepared its financial reports in
accordance with Chapter 9 of the Swedish Annual
Accounts Act, Interim Report and RFR 2 Accounting for
legal entities. The accounting principles correspond to the
principles applied in the preparation of the Annual Report
2022.
===== SIDA 13 =====
13
Interim report | Q3 2023
Auditor’s review report
Malmö, October 25, 2023
Johan Westman
President and CEO
For further information, please contact:
Carl Ahlgren
Head of IR & Corporate Communication
Mobile: +46 70 681 07 34
E-mail: carl.ahlgren@aak.com
AAK AB (publ.) is obliged to make public pursuant to the EU Market Abuse Regulation and the Securities Markets Act. The information was
submitted for publication, under the direction of the contact person set out above, at 8:30 CET on October 25, 2023.
Auditor’s review report
AAK AB (publ.)
Corp. Id. 556669-2850
Introduction
We have reviewed the condensed interim financial
information (interim report) of AAK AB (publ.) as of September
30, 2023, and the nine-month period then ended, on pages 2
and 4-24. 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 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 International
Standard on Review Engagements ISRE 2410 Review of
Interim Financial Information Performed by the Independent
Auditor of the Entity. A review of interim financial information
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 practices and consequently does 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, for the Group in accordance with IAS 34
and the Annual Accounts Act, and for the Parent Company in
accordance with the Annual Accounts Act.
Malmö, October 25, 2023
KPMG AB
Jonas Nihlberg
Authorized Public Accountant
===== SIDA 14 =====
14
AAK
Condensed income statement
SEK million
Q3
2023
Q3
2022
Q1–Q3
2023
Q1–Q3
2022
Full year
2022
Net sales 11,619 13,306 35,193 37,108 50,425
Other operating income 65 24 163 115 149
Total operating income 11,684 13,330 35,356 37,223 50,574
Change in inventories of finished goods and work in progress -108 -171 -81 58 201
Raw materials and consumables -8,263 -10,185 -25,959 -29,230 -39,777
Goods for resale -199 -289 -561 -851 -1,085
Other external expenses -863 -963 -2,607 -2,507 -3,401
Cost for remuneration to employees -881 -762 -2,508 -2,120 -2,958
Depreciation, amortization and impairment losses -249 -199 -683 -590 -799
Other operating expenses 22 61 18 -223 -217
Total operating expenses -10,541 -12,508 -32,381 -35,463 -48,036
Operating profit (EBIT) 1,143 822 2,975 1,760 2,538
Financial income 22 51 59 120 69
Financial expense -107 -70 -289 -163 -257
Total financial net -85 -19 -230 -43 -188
Profit before tax 1,058 803 2,745 1,717 2,350
Income tax -251 -192 -661 -454 -570
Profit for the period 807 611 2,084 1,263 1,780
Attributable to non-controlling interests 2 1 4 8 10
Attributable to the Parent Company’s shareholders 805 610 2,080 1,255 1,770
Earnings per share before dilution, SEK1) 3.10 2.36 8.02 4.85 6.84
Earnings per share after dilution, SEK2) 3.10 2.36 8.02 4.85 6.84
1) Earnings per share are calculated based on a weighted average number of outstanding shares.
2) Earnings per share are calculated based on a weighted average number of outstanding shares after dilution from outstanding subscription warrants.
Comprehensive income
SEK million
Q3
2023
Q3
2022
Q1–Q3
2023
Q1–Q3
2022
Full year
2022
Profit for the period 807 611 2,084 1,263 1,780
Items that will not be reclassified to profit or loss:
Remeasurements of post-employment benefit obligations 17 138 17 138 149
17 138 17 138 149
Items that may subsequently be reclassified to profit or loss:
Translation differences -47 828 960 2,119 1,460
Fair-value changes in cash flow hedges -3 3 -6 21 20
Tax related to fair-value changes in cash flow hedges 0 0 1 -4 -4
-50 831 955 2,136 1,476
Total comprehensive income for the period 774 1,580 3,056 3,537 3,405
Attributable to non-controlling interests 3 1 5 14 16
Attributable to the Parent Company’s shareholders 771 1,579 3,051 3,523 3,389
===== SIDA 15 =====
15
Interim report | Q3 2023
Condensed balance sheet
SEK million
30.09.2023
30.09.2022
31.12.2022
Assets
Goodwill 2,839 2,599 2,538
Other intangible assets 311 315 293
Property, plant and equipment 7,602 6,713 6,944
Right-of-use assets 675 699 685
Shares in associated companies 20 23 32
Financial assets 88 68 67
Deferred tax assets 357 217 327
Total non-current assets 11,892 10,634 10,886
Inventory 8,851 12,020 11,174
Accounts receivables 6,121 7,244 6,635
Current receivables 3,140 4,052 3,780
Cash and cash equivalents 1,595 1,410 1,515
Total current assets 19,707 24,726 23,104
Total assets 31,599 35,360 33,990
Equity and liabilities
Shareholders’ equity 17,373 15,162 15,036
Non-controlling interests 52 45 47
Total equity including non-controlling interests 17,425 15,207 15,083
Liabilities to banks and credit institutions 2,501 3,527 3,526
Pension liabilities 20 118 58
Lease liabilities 567 579 562
Deferred tax liabilities 589 545 553
Other non-current liabilities 319 280 273
Total non-current liabilities 3,996 5,049 4,972
Liabilities to banks and credit institutions 1,769 3,327 2,997
Lease liabilities 153 158 162
Accounts payables 3,915 6,214 5,337
Other current liabilities 4,341 5,405 5,439
Total current liabilities 10,178 15,104 13,935
Total equity and liabilities 31,599 35,360 33,990
===== SIDA 16 =====
16
AAK
Condensed change in equity
2023
SEK million
Shareholders’
equity
Non-controlling
interests
Total equity incl.
non-controlling
interests
Opening balance January 1, 2023 15,036 47 15,083
Profit for the period 2,080 4 2,084
Other comprehensive income 971 1 972
Total comprehensive income 3,051 5 3,056
Dividend -714 - -714
Closing balance September 30, 2023 17,373 52 17,425
2022
SEK million
Shareholders’
equity
Non-controlling
interests
Total equity incl.
non-controlling
interests
Opening balance January 1, 2022 11,783 48 11,831
Adjustment Opening balance IAS29 38 - 38
Adjusted Opening balance January 1, 2022 11,821 48 11,869
Profit for the period 1,255 8 1,263
Other comprehensive income 2,268 6 2,274
Total comprehensive income 3,523 14 3,537
New issue of shares 147 - 147
Subscription warrants 80 - 80
Exit Russia 237 -17 220
Dividend -646 - -646
Closing balance September 30, 2022 15,162 45 15,207
===== SIDA 17 =====
17
Interim report | Q3 2023
Condensed cash flow statement
SEK million
Q3
2023
Q3
2022
Q1–Q3
2023
Q1–Q3
2022
Full year
2022
Operating activities
Operating profit 1,143 822 2,975 1,760 2,538
Depreciation, amortization and impairment losses 249 199 683 590 799
Adjustment for other items not included in cash flow 86 38 -306 339 63
Interest paid and received -37 -8 -149 -11 -146
Tax paid -202 -106 -658 -442 -617
Cash flow before changes in working capital 1,239 945 2,545 2,236 2,637
Changes in inventory 595 -585 2,734 -1,963 -1,427
Changes in accounts receivables -68 -329 727 -1,506 -1,149
Changes in accounts payables -585 -402 -1,664 -172 -812
Changes in other working capital items 33 331 -381 270 678
Changes in working capital -25 -985 1,416 -3,371 -2,710
Cash flow from operating activities 1,214 -40 3,961 -1,135 -73
Investing activities
Acquisition of intangible assets and property, plant and
equipment -282 -245 -835 -746 -1,226
Acquisition of operations and shares, net of cash acquired - - -89 - -14
Proceeds from sale of property, plant and equipment 12 -18 46 1 7
Cash flow from investing activities -270 -263 -878 -745 -1,233
Financing activities
Changes in loans -775 -125 -2,178 2,697 2,364
Amortization of lease liabilities -47 -37 -135 -109 -152
New issue of shares - 141 - 147 147
Subscription warrants - 6 - 80 80
Dividend paid - - -714 -646 -646
Cash flow from financing activities -822 -15 -3,027 2,169 1,793
Cash flow for the period 122 -318 56 289 487
Cash and cash equivalents at start of period 1,485 1,680 1,515 1,001 1,001
Exchange rate difference for cash equivalents -12 48 24 120 27
Cash and cash equivalents at end of period 1,595 1,410 1,595 1,410 1,515
===== SIDA 18 =====
18
AAK
Key ratios
SEK million (unless otherwise stated)
Q3
2023
Q3
2022 Δ %
Q1–Q3
2023
Q1–Q3
2022 Δ %
Full year
2022
Income statement
Volumes, ’000 MT 529 559 -5 1,575 1,688 -7 2,259
Operating profit 1,143 822 +39 2,975 1,760 +69 2,538
Operating profit excluding IAC 1,143 822 +39 2,975 2,110 +41 2,888
Profit for the period 807 611 +32 2,084 1,263 +65 1,780
Profit for the period excluding IAC 807 611 +32 2,084 1,581 +32 2,099
Financial position
Total assets 31,599 35,360 -11 31,599 35,360 -11 33,990
Equity 17,425 15,207 +15 17,425 15,207 +15 15,083
Net working capital 9,852 11,665 -16 9,852 11,665 -16 10,747
Net debt 3,384 6,251 -46 3,384 6,251 -46 5,707
Cash flow
Cash flow from operating activities 1,214 -40 - 3,961 -1,135 - -73
Cash flow from investing activities -270 -263 - -878 -745 - -1,233
Share data
Number of shares, thousand 259,559 259,559 +0 259,559 259,559 +0 259,559
Earnings per share, SEK1) 3.10 2.36 +31 8.02 4.85 +65 6.84
Earnings per share, excluding IAC, SEK1) 3.10 2.36 +31 8.02 6.09 +32 8.07
Equity per share, SEK 66.93 58.41 +15 66.93 58.41 +15 57.93
Market value on closing date, SEK 197.00 147.35 +34 197.00 147.35 +34 177.85
Other key ratios
Volume growth, percent -5 -4 - -7 -1 - -2
Operating profit per kilo, SEK 2.16 1.47 +47 1.89 1.04 +82 1.12
Operating profit per kilo, excluding IAC, SEK 2.16 1.47 +47 1.89 1.25 +51 1.28
Return on Capital Employed (R12 months), percent 17.2 14.8 +16 17.2 14.8 +16 14.5
Net debt / EBITDA, multiple 0.73 1.96 -63 0.73 1.96 -63 1.71
1) Earnings per share are calculated based on a weighted average number of outstanding shares.
===== SIDA 19 =====
19
Interim report | Q3 2023
Quarterly data by business area
Operating profit
SEK million
2022
Q1 Q2 Q3 Q4 Full year
2023
Q1 Q2
Q3
Food Ingredients 369 342 476 465 1,652 582 636 739
Chocolate & Confectionery Fats 258 -70 310 308 806 327 275 438
Technical Products & Feed 81 46 76 100 303 108 44 47
Group Functions -44 -44 -40 -95 -223 -65 -75 -81
Operating profit AAK Group 664 274 822 778 2,538 952 880 1,143
Financial net -18 -6 -19 -145 -188 -77 -68 -85
Profit before tax 646 268 803 633 2,350 875 812 1,058
Operating profit excluding items affecting comparability
SEK million
2022
Q1 Q2 Q3 Q4 Full year
2023
Q1 Q2 Q3
Food Ingredients 369 406 476 465 1,716 582 636 739
Chocolate & Confectionery Fats 258 216 310 308 1,092 327 275 438
Technical Products & Feed 81 46 76 100 303 108 44 47
Group Functions -44 -44 -40 -95 -223 -65 -75 -81
Operating profit AAK Group 664 624 822 778 2,888 952 880 1,143
Financial net -18 -6 -19 -145 -188 -77 -68 -85
Profit before tax 646 618 803 633 2,700 875 812 1,058
Net sales by market
2023
SEK million
FI
Q3
2023
CCF
Q3
2023
TPF
Q3
2023
Total
Q3
2023
FI
Q1–Q3
2023
CCF
Q1–Q3
2023
TPF
Q1–Q3
2023
Total
Q1–Q3
2023
Europe 2,856 1,233 549 4,638 8,568 3,556 1,855 13,979
North and South America 3,794 1,474 0 5,268 11,408 4,697 0 16,105
Asia 954 611 0 1,565 2,733 1,884 0 4,617
Other countries 109 39 0 148 367 125 0 492
Net sales 7,713 3,357 549 11,619 23,076 10,262 1,855 35,193
2022
SEK million
FI
Q3
2022
CCF
Q3
2022
TPF
Q3
2022
Total
Q3
2022
FI
Q1-Q3
2022
CCF
Q1-Q3
2022
TPF
Q1-Q3
2022
Total
Q1-Q3
2022
Europe 3,042 1,310 711 5,063 8,782 4,397 2,169 15,348
North and South America 4,264 1,789 0 6,053 11,846 4,697 0 16,543
Asia 1,113 877 0 1,990 2,866 1,814 0 4,680
Other countries 119 81 0 200 304 233 0 537
Net sales 8,538 4,057 711 13,306 23,798 11,141 2,169 37,108
===== SIDA 20 =====
20
AAK
Financial instruments
SEK million 30.09.2023 31.12.2022
Hierarchy
level
Assets at fair value through profit and loss
Currency derivatives 452 164 2
Sales and purchase contracts 924 2,199 2
Investment in unlisted shares 7 7 3
Investment in unlisted funds 60 43 3
Derivatives used in cash flow hedges
Interest rate swaps 18 25 2
Assets at amortized cost
Financial non-current assets 12 7 -
Accounts receivables 6,121 6,635 -
Financial current assets 33 85 -
Cash and cash equivalents 1,595 1,515 -
Total financial assets 9,222 10,680
Liabilities at fair value through profit and loss
Currency derivatives 438 294 2
Sales and purchase contracts 272 1,140 2
Liabilities at amortized cost
Liabilities to banks and credit institutions 4,270 6,523 -
Lease liabilities 720 724 -
Accounts payables 3,915 5,337 -
Other interest-bearing liabilities 12 12 -
Total financial liabilities 9,627 14,030
For information on the valuation techniques used by the Group in measuring the fair value of financial instruments, see note 3
in the Annual report 2022.
===== SIDA 21 =====
21
Interim report | Q3 2023
Alternative Performance Measures (APMs)
Organic volume growth
Percent
Q3
2023
Q3
2022
Q1–Q3
2023
Q1–Q3
2022
Full year
2022
Food Ingredients
Organic volume growth -3 -4 -5 -1 -3
Acquisitions / divestments - - - - -
Volume growth -3 -4 -5 -1 -3
Chocolate & Confectionery Fats
Organic volume growth -11 1 -12 4 0
Acquisitions / divestments - - - - -
Volume growth -11 1 -12 4 0
Technical Products & Feed
Organic volume growth -8 -12 -4 -6 -4
Acquisitions / divestments - - - - -
Volume growth -8 -12 -4 -6 -4
AAK Group
Organic volume growth -5 -4 -7 -1 -2
Acquisitions / divestments - - - - -
Volume growth -5 -4 -7 -1 -2
EBITDA
SEK million
Q3
2023
Q3
2022
Q1–Q3
2023
Q1–Q3
2022
Full year
2022
Operating profit (EBIT) 1,143 822 2,975 1,760 2,538
Depreciation, amortization and impairment losses 249 199 683 590 799
EBITDA 1,392 1,021 3,658 2,350 3,337
Operating profit excluding items affecting comparability (IAC)
SEK million
Q3
2023
Q3
2022
Q1–Q3
2023
Q1–Q3
2022
Full year
2022
Food Ingredients
Operating profit, excluding IAC 739 476 1,957 1,251 1,716
Exit Russia - - - -64 -64
Operating profit 739 476 1,957 1,187 1,652
Chocolate & Confectionery Fats
Operating profit, excluding IAC 438 310 1,040 784 1,092
Exit Russia - - - -286 -286
Operating profit 438 310 1,040 498 806
Technical Products & Feed
Operating profit, excluding IAC 47 76 199 203 303
Operating profit 47 76 199 203 303
AAK Group
Operating profit, excluding IAC 1,143 822 2,975 2,110 2,888
Exit Russia - - - -350 -350
Operating profit 1,143 822 2,975 1,760 2,538
===== SIDA 22 =====
22
AAK
Return on Capital Employed (ROCE)
SEK million
R12M
30.09.2023
R12M
31.12.2022
Total assets 33,109 32,083
Cash and cash equivalents -1,482 -1,354
Financial assets -105 -51
Accounts payables -4,815 -5,791
Other non-interest-bearing liabilities -4,837 -4,998
Capital employed 21,870 19,889
Operating profit, excluding items affecting comparability 3,753 2,888
Return on Capital Employed (ROCE), percent 17.2 14.5
Net working capital
SEK million 30.09.2023 31.12.2022
Inventory 8,851 11,174
Accounts receivables 6,121 6,635
Other current receivables, non-interest-bearing 3,097 3,686
Accounts payables -3,915 -5,337
Other current liabilities, non-interest-bearing -4,302 -5,411
Net working capital 9,852 10,747
Net debt
SEK million 30.09.2023 31.12.2022
Current interest-bearing receivables 43 95
Cash and cash equivalents 1,595 1,515
Pension liabilities -20 -58
Lease liabilities -720 -724
Non-current liabilities to banks and credit institutions -2,501 -3,526
Current liabilities to banks and credit institutions -1,769 -2,997
Other interest-bearing liabilities -12 -12
Net debt -3,384 -5,707
Net debt / EBITDA
SEK million 30.09.2023 31.12.2022
Net debt 3,384 5,707
EBITDA (rolling 12 months) 4,645 3,337
Net debt / EBITDA, multiple 0.73 1.71
Equity to assets ratio
SEK million 30.09.2023 31.12.2022
Shareholders’ equity 17,373 15,036
Non-controlling interests 52 47
Total equity including non-controlling interests 17,425 15,083
Total assets 31,599 33,990
Equity to assets ratio, percent 55.1 44.4
===== SIDA 23 =====
23
Interim report | Q3 2023
Income statement – Parent Company
SEK million
Q3
2023
Q3
2022
Q1–Q3
2023
Q1–Q3
2022
Full year
2022
Net sales 157 32 245 96 160
Total operating income 157 32 245 96 160
Other external expenses -130 -30 -252 -93 -151
Cost for remuneration to employees -50 -26 -114 -76 -130
Depreciation, amortization and impairment losses -3 -2 -7 -5 -7
Total operating expenses -183 -58 -373 -174 -288
Operating profit (EBIT) -26 -26 -128 -78 -128
Profit from interest in Group companies - - - - 108
Interest income and similar items 0 3 1 21 20
Interest expense and similar items -57 -21 -141 -37 -63
Total financial net -57 -18 -140 -16 65
Profit before tax -83 -44 -268 -94 -63
Income tax 15 6 53 19 0
Profit for the period -68 -38 -215 -75 -63
===== SIDA 24 =====
24
AAK
Condensed balance sheet – Parent Company
SEK million
30.09.2023 31.12.2022
Assets
Other intangible assets 21 8
Property, plant and equipment 2 1
Right-of-use assets 23 2
Financial assets 9,914 9,974
Deferred tax assets 3 3
Total non-current assets 9,963 9,988
Current receivables 550 493
Cash and cash equivalents 0 0
Total current assets 550 493
Total assets 10,513 10,481
Equity and liabilities
Shareholders’ equity 5,882 6,811
Non-controlling interests - -
Total equity including non-controlling interests 5,882 6,811
Liabilities to banks and credit institutions 2,000 3,000
Lease liabilities 18 1
Other non-current liabilities 975 36
Total non-current liabilities 2,993 3,037
Liabilities to banks and credit institutions 1,500 500
Lease liabilities 5 2
Accounts payables 14 18
Other current liabilities 119 113
Total current liabilities 1,638 633
Total equity and liabilities 10,513 10,481
===== SIDA 25 =====
25
Interim report | Q3 2023
Price trends in raw materials
Additional information
0
200
400
600
800
1,000
1,200
1,400
1,600
1,800
2,000
2,200
2,400
USD/ton
Rapeseed oil and palm oil
Rapeseed oil Palm oil
0
1,000
2,000
3,000
4,000
5,000
6,000
7,000
8,000
9,000
10,000
11,000
USD/ton
Cocoa butter
For information regarding cocoa and cocoa butter please
refer to information at www.icco.org
Conference call
AAK will host a conference call for investors and analysts on
October 25, 2023, at 10 a.m. CET. The presentation can be
followed via teleconference or webcast. Please visit
www.aak.com for details.
The annual and quarterly reports are published on
www.aak.com.
Financial calendar 2023-2024
February 7, 2024: Q4 and year-end report for 2023
April 25, 2024: Q1 and three month report for 2024
May 8, 2024: Annual General Meeting, Malmö, Sweden
July 18, 2024: Q2 and six month report for 2024
October 24, 2024: Q3 and nine month report for 2024
February 5, 2025: Q4 and year-end report for 2024
Forward-looking statements
This report contains forward-looking statements. Such
statements are subject to risks and uncertainties since
various factors, many of which are beyond the control of AAK
AB (publ.), may cause actual developments and results to
differ materially from the expectations expressed in this
report.
Governing text
The report has been translated from Swedish. The Swedish
text shall govern for all purposes and prevail in the event of
any discrepancy between the versions.
Investor Relations contact
Carl Ahlgren
Head of IR & Corporate Communication
Mobile: +46 706 81 07 34
E-mail: carl.ahlgren@aak.com
===== SIDA 26 =====
26
AAK
Everything
we do
is about
Making Better Happen™
Explore more at
www.aak.com
Everything AAK does is about Making Better Happen™.
We specialize in plant-based oils and fats, the value-
adding ingredients in many products people love to
consume.
We make these products better tasting, healthier, and
more sustainable. At the heart of AAK’s offer is customer
co-development, combining our desire to understand
what Making Better Happen™ means for each customer
with the unique flexibility of our production assets and
deep knowledge of products and industries, including
Chocolate & Confectionery, Bakery, Dairy, Plant-based
Foods, Special Nutrition, Foodservice, and Personal Care.
Our 4,000 employees support our close collaboration
with customers through 25 regional sales offices, 16
dedicated Customer Innovation Centers, and with the
support of more than 20 production facilities.
Listed on Nasdaq Stockholm and headquartered in
Malmö, Sweden, AAK has been Making Better Happen™
for 150 years.