Swedish Match Report on Operations full year 2004

 

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 


 

FORM 6-K

 


 

Report of Foreign Issuer

 

Pursuant to Rule 13a-16 or 15d-16 of

the Securities Exchange Act of 1934

 

Report on Form 6-K dated February 11, 2005

 


 

Swedish Match AB

(Translation of Registrant’s Name into English)

 


 

Rosenlundsgatan 36

S-118 85 Stockholm, Sweden

(Address of Principal Executive Offices)

 


 

(Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F.)

 

Form 20-F     X         Form 40-F             

 

(Indicate by check whether the registrant by furnishing the information contained in this Form is also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934.)

 

Yes                  No     X    

 

(If “Yes” is marked, indicate below the file number assigned to the registrant in connection with Rule 12g3-2(b);82-             )

 


 

Enclosure:    Report on Operations Full Year 2004

 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

     Swedish Match AB

Date: February 11, 2005

   By:   

/s/ Bertil Raihle


         

Bertil Raihle

         

Vice President Corporate Control


LOGO

 

Report on Operations full year 2004

 

· Sales in Swedish Crowns were 13,007 MSEK (13,036). In local currencies, sales were up 3%

 

· Operating income amounted to 3,370 MSEK (2,224)

 

· Operating income includes income of 1,521 MSEK from settlement with UST and expenses of 240 MSEK from match impairment charges and provisions

 

· Net profit amounted to 1,821 MSEK (1,558)

 

· EPS increased to 5.61 SEK (4.68)

 

· The Board proposes an increased dividend to 1.90 SEK (1.70)

 

Sales for the year were 13,007 MSEK (13,036). In local currency terms, sales were up by 3 percent.

 

Operating income includes income of 1,521 MSEK from the settlement with UST and expenses of 240 MSEK from match impairment charges and provisions for acquisitions of shares in Wimco Ltd. Operating income for the year, excluding these items, amounted to 2,089 MSEK (2,224), a decrease of 6 percent. The decrease is a result of ambitious restructuring measures in Europe during the year, resulting in charges of 235 MSEK, the adverse impact on operating income for snuff from the Company’s repositioning of Timberwolf of 50 MSEK and a negative currency translation impact after translating subsidiaries’ results into Swedish Crowns of 94 MSEK, mainly due to a weaker US Dollar.

 

For snuff, sales increased by 3 percent and amounted to 3,081 MSEK (2,995) while operating income decreased by 1 percent and amounted to 1,373 MSEK (1,386). Operating margin was 44.6 percent (46.3).

 

Sales of cigars increased by 5 percent, to 3,171 MSEK (3,008). Operating income for cigars increased by 19 percent, to 466 MSEK (393).

 

Operating income for matches decreased to a negative 57 MSEK compared to a positive operating income of 83 MSEK year ago. Operating income for the year includes restructuring costs of 125 MSEK.

 

EPS increased to 5.61 SEK (4.68) including the effect of the settlement income and one-time costs.

 

1


For the fourth quarter, sales declined by 4 percent to 3,210 MSEK (3,344). In local currency terms, sales were down by 1 percent. Operating income declined by 13 percent to 461 MSEK (531). During the fourth quarter, restructuring measures in Europe and the repositioning of Timberwolf affected operating income by 125 MSEK. These costs affected the operating income for cigars, snuff, matches, and lighters.

 

The Board proposes an increased dividend to 1.90 SEK (1.70).

 

Summary of Consolidated Income Statement

 

     October – December

  

Full
year

2004


  

Full
year

2003


MSEK    2004

   2003

     

Sales

   3,210    3,344    13,007    13,036

Operating income*

   461    531    3,370    2,224

Profit before tax

   394    486    3,206    2,174

Net income for the period

   232    330    1,828    1,558

* Including income from settlement with UST of 1,521 MSEK and expenses of 240 MSEK from match impairment charges and provisions

 

Sales by product area

 

     October – December

  

Change

%


    Full year

  

Change

%


 
MSEK    2004

   2003

     2004

   2003

  

Snuff

   725    772    (6 )   3,081    2,995    3  

Chewing Tobacco

   237    266    (11 )   1,058    1,146    (8 )

Cigars

   790    787    0     3,171    3,008    5  

Pipe Tobacco & Accessories

   242    253    (4 )   901    909    (1 )

Matches

   366    364    1     1,378    1,395    (1 )

Lighters

   142    145    (2 )   582    599    (3 )

Other operations

   708    757    (6 )   2,836    2,984    (5 )
    
  
  

 
  
  

Total

   3,210    3,344    (4 )   13,007    13,036    0  
    
  
  

 
  
  

 

Operating income by product area

 

     October – December

   

Change

%


    Full year

   

Change

%


 
MSEK    2004

    2003

      2004

    2003

   

Snuff

   286     359     (20 )   1,373     1,386     (1 )

Chewing Tobacco

   67     72     (7 )   304     336     (10 )

Cigars

   83     97     (14 )   466     393     19  

Pipe Tobacco & Accessories

   64     56     14     220     201     9  

Matches

   11     5     120     (57 )   83     —    

Lighters

   (12 )   (1 )   —       7     14     —    

Other operations

   (38 )   (57 )   —       (224 )   (189 )   —    
    

 

 

 

 

 

Subtotal

   461     531     (13 )   2,089     2,224     (6 )

Income from settlement with UST

   —       —       —       1,521     —       —    

Impairment charges matches

   —       —       —       -150     —       —    

Provision for acquisition of shares in Wimco Ltd

   —       —       —       -90     —       —    
    

 

 

 

 

 

Total

   461     531     (13 )   3,370     2,224     52  
    

 

 

 

 

 

 

2


Operating margin by product area

 

     October –December

    Full year

PERCENT    2004

    2003

    2004

    2003

Snuff

   39.4     46.5     44.6     46.3

Chewing Tobacco

   28.3     27.1     28.7     29.3

Cigars

   10.5     12.3     14.7     13.1

Pipe Tobacco & Accessories

   26.4     22.1     24.4     22.1

Matches

   3.0     1.4     (4.1 )   5.9

Lighters

   (8.5 )   (0.7 )   1.2     2.3
    

 

 

 

Group

   14.4     15.9     16.1 *   17.1
    

 

 

 

* Excluding income from settlement with UST and expenses from match impairment charges and provisions of net 1,281 MSEK

 

Smokeless Tobacco

 

Swedish Match has a broad presence in smokeless tobacco (Snuff and Chewing Tobacco), with significant positions in Scandinavia, the US, and South Africa. The main organic growth is within the snuff operations in North America, Sweden and Norway. The growth is based, among other things, on consumers being influenced by the fact that smokeless tobacco products are increasingly recognized as having significantly lower health consequences than cigarettes.

 

Snuff

 

Swedish Match is the only global producer of snuff, and has the leading position in the Scandinavian snuff market. In the US, the Company is well positioned in the fast-growing value price segments. Some of the best known brands include General, Ettan, and Grov in Sweden, Timberwolf in the US and Taxi in South Africa.

 

Sales for the year amounted to 3,081 MSEK (2,995), an increase of 3 percent. In local currency terms, sales increased by 6 percent. In Scandinavia, volume grew by 1 percent, while in the US, volume grew by 3 percent, measured in number of cans. On the Swedish market the volume decrease has been lower during the year compared to previous years, a result of a lower market growth rate and increased competition. In the US, Swedish Match total market share amounted to 8.9 percent year-to-date, compared to 9.1 percent year ago (Nielsen estimates).

 

During the second quarter the Longhorn value priced brand in the US expanded its geography to include most states.

 

Operating income declined to 1,373 MSEK (1,386). In local currency terms, operating income increased by 1 percent. Operating margin was 44.6 percent (46.3).

 

During the fourth quarter, sales declined by 6 percent versus year ago, to 725 MSEK (772), and operating income decreased by 20 percent, to 286 MSEK (359). The repositioning of Timberwolf provides a foundation for improved volume growth, but negatively impacted sales during the fourth quarter and lowered operating income by 50 MSEK. In addition to this, costs for rationalization negatively impacted fourth quarter operating income by 20 MSEK.

 

3


Chewing Tobacco

 

Chewing tobacco is sold primarily in the North American market. Well known brands include Red Man and Southern Pride. Swedish Match is the leading producer of chewing tobacco in the US. The chewing tobacco segment has for the past years declined by around 5 percent per year. Swedish Match market share in the US is at 43 percent (Nielsen estimates).

 

Sales for the product group during the year declined to 1,058 MSEK (1,146), or by 8 percent. Operating income declined by 10 percent to 304 MSEK (336) and includes costs for Firebreak in Japan.

 

Sales and operating income for chewing tobacco in the US increased in local currency.

 

During the fourth quarter, sales declined by 11 percent versus year ago, to 237 MSEK (266). Operating income amounted to 67 MSEK (72), a decrease of 7 percent, of which currency translation effects accounted for 7 MSEK.

 

Cigars and Pipe Tobacco

 

Swedish Match is one of the world’s largest cigar and pipe tobacco companies with a broad presence globally. Cigars provide long-term growth opportunities.

 

Cigars

 

Swedish Match is one of the largest producers of cigars and cigarillos in the world and is the second biggest in sales value. The main markets are North America and West Europe. These two markets together make up about three fourths of the world market for cigars. Swedish Match offers a full range of products worldwide, with both premium and machine made cigars. Well known brands include Macanudo, La Gloria Cubana, White Owl, Garcia y Vega, La Paz, Justus van Maurik, and Wings.

 

Sales for the year amounted to 3,171 MSEK (3,008), an increase of 5 percent. In local currency, sales increased by 13 percent.

 

In the US, volumes for mass market cigars increased driven by product launches as well as a growing market. Sales also increased for premium cigars on the North American market. In Europe, volume development differed between countries and total volume was up modestly from year ago levels.

 

Operating income for the year increased by 73 MSEK to 466 MSEK (393), an increase of 19 percent, primarily attributable to higher sales in the US, but was negatively affected by restructuring charges of total 36 MSEK and the weaker US dollar.

 

During the fourth quarter, sales of cigars were stable versus year ago, at 790 MSEK (787), and operating income declined by 14 percent, to 83 MSEK (97). The European restructuring program negatively impacted fourth quarter operating income by 25 MSEK.

 

Pipe Tobacco and Accessories

 

Swedish Match is one of the largest pipe tobacco companies in the world and its products are marketed worldwide. Well known brands include Borkum Riff, Half and Half, and Boxer. The Company has a significant presence in South Africa, North America and West Europe. In most markets, volumes have declined over the past several years. In certain smaller export markets however, demand is increasing.

 

4


Sales for the year amounted to 901 MSEK (909). Operating income improved to 220 MSEK (201), or by 9 percent. Operating income was favorably affected by efficiency in production, increased prices, and strengthening of the South African Rand but partially offset by lower volumes on most major markets.

 

During the fourth quarter, sales decreased by 4 percent to 242 MSEK (253), and operating income increased by 14 percent versus year ago, to 64 MSEK (56).

 

Lights

 

Swedish Match produces and markets matches and lighters globally.

 

Matches

 

Swedish Match is a market leader in many markets worldwide. The brands are mostly local, and have leading positions in their home countries. Major brands include Swan, Solstickan, Three Stars, and Redheads.

 

Sales for the year amounted to 1,378 MSEK (1,395), a decline of 1 percent. Sales volumes declined on all significant markets.

 

Operating income declined to a negative 57 MSEK (83), after charges of 125 MSEK relating to the restructuring in match operations in Europe.

 

During the fourth quarter, sales of matches increased by 1 percent versus year ago, to 366 MSEK, and operating income increased to 11 MSEK (5). The European restructuring program negatively impacted fourth quarter operating income by 20 MSEK.

 

Lighters

 

Swedish Match produces and distributes disposable lighters and the main brand is Cricket.

 

Sales for the year were 582 MSEK (599), a decrease of 3 percent. In local currency terms sales increased somewhat. Operating income decreased to 7 MSEK (14) as a result of lower average price, costs for reduction of the number of employees in the European manufacturing operations and currency translation effects after translating subsidiaries’ results into Swedish Crowns.

 

During the fourth quarter, sales declined by 2 percent versus year ago, to 142 MSEK, and operating income was a negative 12 MSEK (negative 1). Rationalizations in Europe negatively impacted fourth quarter operating income by 10 MSEK.

 

Other Operations

 

Other operations include the distribution of tobacco products on the Swedish market, sales and distribution of advertising and other products in Europe, as well as corporate overheads and costs for business development and certain legal expenses. For the year, net expenses for other operations were 224 MSEK (expense 189). The result includes charges of 29 MSEK related to severance pay etc. to the former CEO and expenses of 15 MSEK relating to the closure of a distribution center in Malmö, Sweden.

 

5


Larger one time items

 

Swedish Match in March announced an agreement regarding the resolution of the complaint in Swedish Match North America, Inc. v. U.S. Smokeless Tobacco Company, and its affiliates (UST). According to the settlement, Swedish Match received a cash payment of 200 MUSD and UST transferred its cigar business to Swedish Match. The settlement positively affected operating income by 1,521 MSEK, after special legal expenses and the net result after tax for the gain on the settlement amounts to 881 MSEK.

 

During the third quarter, the Supreme Court of India largely upheld a ruling from the Securities and Exchanges Board of India (SEBI) requiring that Swedish Match make an offer to purchase 20 of the 26 percent of shares outstanding in Wimco Ltd. During the third quarter, a provision for 90 MSEK was made for acquisition costs and interest and legal expenses. The costs relating to the purchase of shares in Wimco Ltd. is not expected to be tax deductible.

 

As a result of the weak development in match volume, assets in the match operations have been tested for impairment during the third quarter. The calculation based on cash flow analysis has resulted in an impairment charge of 150 MSEK. This impairment charge is not expected to be tax deductible.

 

Financing and net financial expense

 

At the close of the period the Group net debt amounted to 527 MSEK, as compared to 2,715 MSEK on December 31, 2003, a decrease of 2,188 MSEK. Not yet paid tax regarding income from UST settlement amounts to 410 MSEK. Cash and bank balances, including short term investments, amounted to 3,002 MSEK at the end of the period, compared with 2,666 MSEK at the beginning of the year.

 

During November Swedish Match repurchased bonds due 1 October 2006, and with a nominal amount of 119,874,000 Euro. The bonds were repurchased in order to reduce repayments in 2006 and give Swedish Match a more balanced debt structure.

 

Net interest expense for the year amounted to a negative 163 MSEK (negative 54). Net interest expense year ago included a gain of 120 MSEK from the canceling of certain interest rate swaps. Other financial items, net, amounted to a negative 1 MSEK (4).

 

Cash flow from operations, increased to 3,626 MSEK (2,638). In the amount the cash flow effect from the settlement with UST is included. During the year the Company has reduced the working capital and cash flow from changes in working capital increased to 338 MSEK (265).

 

During the period shares amounting to 658 MSEK (959) were repurchased.

 

Taxes

 

Total tax for the year amounted to 1,314 MSEK (572), corresponding to an average tax rate of 41 percent. The tax rate has increased temporarily due to a 42 percent tax burden on the gain from the UST settlement, non-deductible cost for purchase of shares in Wimco Ltd. and a non-deductible impairment charge for match assets as well as that certain restructuring costs are not expected to be fully tax deductible.

 

6


Earnings per share

 

Earnings per share increased to 5.61 SEK (4.68) including the effect of the settlement income and one-time costs.

 

Capital expenditure, depreciation and amortization

 

The Group’s direct investments in tangible fixed assets amounted to 486 MSEK (551). Total depreciation and amortization amounted to 654 MSEK (665), of which depreciation on tangible assets amounted to 332 MSEK (346) and amortization of intangible assets amounted to 322 MSEK (319). Amortizations of intangibles are divided into 147 MSEK (107) on trademarks etc. and 175 MSEK (212) on goodwill.

 

Tobacco tax

 

During the past 12 months, total tobacco tax and value-added tax on tobacco tax paid by Swedish Match in Sweden amounted to 9,852 MSEK (10,098).

 

Average number of Group employees

 

The average number of employees in the Group during the year was 15,039 compared with 15,115 for the full year 2003. The number of employees increased as a result of the transfer of the cigar business from UST which includes manufacturing operations in Honduras. The largest decrease in the number of employees occurred in the match operations.

 

Share structure

 

At the Annual General Meeting in April 2004 the shareholders voted to authorize the reduction of the share capital by 36 MSEK through cancellation of 15,000,000 shares. The reduction was registered in October. After the reduction the share capital amounts to 807.8 MSEK corresponding to 336,596,181 shares with a nominal value of 2.40 SEK. During the year the Company has repurchased 8,834,948 shares at an average price of 74.52 SEK. Total shares bought back by Swedish Match since the buyback program started have been purchased at an average price of 49.30 SEK. Furthermore, during 2004, 2,018,660 previously repurchased shares were sold concurrent to the exercising of call options. At the end of the year the Company holds 15,079,288 shares in its treasury, corresponding to 4.5 percent of the total amount of shares. The total amount of shares outstanding, net after repurchase, amounts to 321,516,893. In addition the Company has call options issued and outstanding on its treasury shares amounting to 4,848,549 shares exercisable by gradual stages from 2004 to 2009.

 

At the Annual General Meeting the Board of Directors also received renewed authorization to acquire up to a maximum of 10 percent of all shares in the Company. Repurchased shares can be used for acquisitions or to cover call options which may be exercised as part of the Company’s option program.

 

The Board will propose to the Annual General Meeting in April 2005 a renewed mandate to repurchase shares up to 10 percent of the shares of the Company. In addition a proposal will be made to cancel 12,000,000 shares held in treasury. Furthermore, the Board will propose to the Annual General Meeting a reduction in share capital by reducing the shares’ nominal value from 2.40 SEK to 1.20 SEK and will propose that statutory reserve be reduced by 114 MSEK. Along with this reduction, 532 MSEK will be transferred from restricted equity to unrestricted equity. The released funds are proposed to be used for share repurchases.

 

7


Other events

 

During the first quarter the sales of the clothing portion of Swedish Match’s advertising products business to New Wave Group AB was completed. The divestment resulted in a cash flow of 117 MSEK to the Company from the sales proceeds and repayment of loans.

 

On June 8, The European Court of Justice (ECJ) held a hearing related to the ban of certain oral tobacco products not intended to be chewed (i.e. snus) within the European Union. On December 14, the ECJ upheld the ban.

 

In March a judge in New York ruled in favor of the Cuban cigar company Cubatabaco in its lawsuit against General Cigar over trademark ownership of the Cohiba brand in the United States. After General Cigars’ appeal, the Circuit Court of Appeals, in June, granted a stay and consequently allowed General Cigar to continue to sell and market the Cohiba brand pending final judgment in the case.

 

Earlier, an announcement was made that Swedish Match would end its American Depostitory Receipts (ADRs) program and delist from Nasdaq. The last day of trading of ADRs was on October 15.

 

On October 22, a law was enacted in the US, which requires tobacco companies to fund a “buy-out” for tobacco farmers. The law stipulates that the cost for this shall be paid by the tobacco companies that operate in the US. The assessment for each company is based on the relative size of each tobacco segment and then its market share in each segment. The act was effective from the fourth quarter of 2004 through the third quarter of 2014. For Swedish Match the impact is increased costs in the range of 25 MSEK per year, which depends on the relative size of each tobacco segment and Swedish Match’s relative share in each segment in later years.

 

Events after the period

 

On January 20, 2005, the decision to cease production and close the Valencia match factory in Spain was announced. This decision was due to operating losses and declining match volumes in Europe. The closure is expected to be completed in the first half of 2005 and will result in charges for severance pay etc. in the magnitude of 30 MSEK.

 

Accounting principles

 

This full year report has been prepared in accordance with the recommendation RR 20 Interim Reports from the Swedish Financial Accounting Standards Council.

 

New accounting principles 2004

 

As of January 1, 2004 Swedish Match changed its accounting principles for pensions etc. according to the Swedish Financial Accounting Standards Council’s recommendation RR 29, Employee Benefits. The recommendation implies, among other things, that deficits or surpluses in funded defined benefit plans are to be accounted for in the consolidated balance sheet as liabilities or assets, respectively. The transition to the new recommendation led to an increased liability of 257 MSEK, net after deferred taxes, in the consolidated balance sheet, with a corresponding reduction of opening shareholders’ equity. Pursuant to the rules on transition of the recommendation prior year has not been restated.

 

8


In connection with the change to the new accounting principle on pensions Swedish Match has also changed its definition of operating capital. From January 1, 2004 pension liabilities and pension assets are included in operating capital. Comparable figures for prior year have been restated. After restatement of shareholders’ equity of 257 MSEK according to above all expenses relating to pensions and the change of pension liabilities are included in operating income. The new rules for accounting for pensions have not had a material effect on the results. The changed definition of operating capital results in a decrease of operating capital and slightly higher return on operating capital.

 

Outlook for 2005

 

Net sales for 2005 is expected to be in line with the outcome of 2004 based on present currency exchange rates. A weaker dollar and falling volumes in Chewing tobacco, Pipe tobacco and the Company’s distribution operations put pressure on sales in Swedish Crowns, while Snuff and Cigars present organic growth prospects.

 

Additional information

 

The Annual General Meeting will be held in Stockholm on April 27, 2005. The 2004 Annual Report is expected to be released and distributed in mid March. The first quarter 2005 report will be released April 20, 2005.

 

Stockholm, February 11, 2005

 

The Board of Directors

 

9


Key data

 

     Full year

     2004

   2003

Operating margin, %1)

   16.1    17.1

Operating capital, MSEK

   7,054    8,377

Return on operating capital, %1)

   27.1    24.9

Return on shareholders’ equity, %

   43.7    38.9

Net debt, MSEK

   527    2,715

Net debt/equity ratio, %

   10.9    58.9

Equity/assets ratio, %

   33.0    30.5

Investments in tangible assets, MSEK

   486    551

EBITDA, MSEK2)

   2,869    2,889

Share data

         

Earnings per share, SEK

         

Basic

   5.61    4.68

Diluted

   5.59    4.66

Excluding settlement income and match impairment charges and provisions, diluted

   3.63    4.66

Excluding amortization and settlement income and match impairment charges and provisions, diluted3)

   4.51    5.50

Shareholders’ equity per share, SEK

   13.55    12.21

Number of shares outstanding at end of period

   321,516,893    328,333,181

Average number of shares outstanding

   325,708,645    332,679,210

Average number of shares outstanding, diluted

   326,933,791    334,162,492

1) Excluding settlement income UST and match impairment charges and provisions of 1,281 MSEK net
2) Operating income excluding settlement income UST and match impairment charges and provisions adjusted for amortization and writedowns
3) Reported net income adjusted for settlement income and match impairment charges and provisions and amortization (net of taxes) divided by the average number of shares outstanding, diluted

 

Consolidated Income Statement in summary

MSEK

 

     October-December

   

Change

%


    Full year

   

Change

%


 
     2004

    2003

      2004

    2003

   

Sales, including tobacco tax

   5,342     5,571     (4 )   21,705     21,841     (1 )

Less tobacco tax

   (2,132 )   (2,227 )         (8,698 )   (8,805 )      
    

 

 

 

 

 

Sales

   3,210     3,344     (4 )   13,007     13,036     0  

Cost of goods sold*

   (1,841 )   (1,884 )         (7,262 )   (7,103 )      
    

 

 

 

 

 

Gross profit

   1,369     1,460     (6 )   5,745     5,933     (3 )

Sales and administrative expenses**

   (910 )   (934 )         (3,897 )   (3,729 )      

Shares in earnings of associated co.

   2     6           1     20        
    

 

 

 

 

 

     461     531     (13 )   1,849     2,224     (17 )

Settlement income

   —       —             1,521     —          
    

 

 

 

 

 

Operating income*

   461     531     (13 )   3,370     2,224     52  

Net interest expense

   (50 )   (44 )         (163 )   (54 )      

Other financial items, net

   (17 )   (1 )         (1 )   4        
    

 

 

 

 

 

Net financial items

   (67 )   (45 )         (164 )   (50 )      
    

 

 

 

 

 

Income before taxes and minority interests

   394     486     (19 )   3,206     2,174     47  

Taxes

   (140 )   (145 )         (1,314 )   (572 )      

Minority interests

   (22 )   (11 )         (64 )   (44 )      
    

 

 

 

 

 

Net income for the period

   232     330     (30 )   1,828     1,558     17  
    

 

 

 

 

 

Earnings per share, basic, SEK

   0.73     1.00           5.61     4.68        

Earnings per share, diluted, SEK

   0.73     1.00           5.59     4.66        
    

 

 

 

 

 


* Including writedowns in match operations with 150 MSEK
** Including provision for acquisition of shares in Wimco Ltd. of 90 MSEK

 

10


Consolidated Balance Sheet in summary

MSEK

 

     Dec 31, 2004

   Dec 31, 2003

Intangible fixed assets

   3,285    3,648

Tangible fixed assets

   2,690    2,862

Financial fixed assets

   760    616

Current operating assets

   4,884    5,310

Liquid Funds

   3,002    2,666
    
  

Total assets

   14,621    15,102
    
  

Shareholders’ equity

   4,358    4,010

Minority interests

   473    597

Provisions

   3,111    2,119

Long-term loans

   2,559    4,535

Other long-term liabilities

   21    66

Short-term loans

   970    846

Other current liabilities

   3,129    2,929
    
  

Total shareholders’ equity, provisions and liabilities

   14,621    15,102
    
  

 

Change in Shareholders’ equity

MSEK

 

     Full year

 
     2004

    2003

 

Shareholders’ equity, opening balance as per December 31

   4,010     4,007  

Effect due to change n accounting principle

   (257 )   —    

Adjusted shareholders’ equity, opening balance

   3,753     4,007  

Cancellation of shares for transfer to unrestricted reserves

   (36 )   (24 )

Increase of unrestricted reserves from cancellation of shares

   36     24  

Repurchase of own shares

   (658 )   (959 )

Sale of treasury shares

   82     55  

Dividend paid

   (558 )   (535 )

Translation difference for the period

   (89 )   (116 )

Net income for the period

   1,828     1,558  
    

 

Total shareholders’ equity at end of period

   4,358     4,010  
    

 

 

11


Consolidated Cash Flow Statement in summary

MSEK

 

     Full year 2004

    Full year 2003

 

Income after financial items

   3,206     2,174  

Non-cash items and taxes paid

   82     199  

Cash flow from operations before changes in Working Capital

   3,288     2,373  

Cash flow from changes of Working Capital

   338     265  
    

 

Cash flow from operations

   3,626     2,638  

Investments

            

Investments in property, plant and equipment

   (486 )   (551 )

Sales of property, plant and equipment

   42     26  

Investments in intangibles

   (34 )   (27 )

Investments in consolidated companies

   (10 )   (78 )

Acquisition of subsidiaries

   (53 )   —    

Divestment of business operations

   117     —    

Changes in financial receivables etc.

   (47 )   5  
    

 

Cash flow from investments

   (471 )   (625 )

Financing

            

Changes in loans

   (1,819 )   (131 )

Dividends

   (558 )   (535 )

Dividends to minority in subsidiaries

   (121 )   —    

Repurchase of own shares

   (658 )   (1,012 )

Sale of treasury shares

   82     55  

Other

   295     296  
    

 

Cash flow from financing

   (2,779 )   (1,327 )

Cash flow for the period

   376     686  

Liquid funds at the beginning of the period

   2,666     2,016  

Translation difference attributable to liquid funds

   (40 )   (36 )
    

 

Liquid funds at the end of the period

   3,002     2,666  
    

 

 

Quarterly data

MSEK

 

     Q4/02

    Q1/03

    Q2/03

    Q3/03

    Q4/03

    Q1/04

    Q2/04

    Q3/04

    Q4/04

 

Sales, including tobacco tax

   5,496     4,951     5,531     5,788     5,571     4,972     5,626     5,765     5,342  

Less tobacco tax

   (2,170 )   (1,945 )   (2,257 )   (2,376 )   (2,227 )   (1,970 )   (2,251 )   (2,345 )   (2,132 )
    

 

 

 

 

 

 

 

 

Sales

   3,326     3,006     3,274     3,412     3,344     3,002     3,375     3,420     3,210  

Cost of goods sold

   (1,826 )   (1,617 )   (1,769 )   (1,833 )   (1,884 )   (1,588 )   (1,870 )   (1,813 )   (1,841 )
    

 

 

 

 

 

 

 

 

Gross profit

   1,500     1,389     1,505     1,579     1,460     1,414     1,505     1,607     1,396  

Sales and administrative expenses

   (931 )   (881 )   (955 )   (958 )   (935 )   (953 )   (977 )   (967 )   (910 )

Shares in earnings of associated co.

   5     8     3     3     6     (1 )   0     0     2  
    

 

 

 

 

 

 

 

 

     574     516     553     624     531     460     528     640     461  

Income from settlement with UST

   —       —       —       —       —       1,417     104     —       —    

Match impairment charges

   —       —       —       —       —       —       —       (150 )   —    

Provision for acquisition of shares in Wimco Ltd

   —       —       —       —       —       —       —       (90 )   —    
    

 

 

 

 

 

 

 

 

Operating income

   574     516     553     624     531     1,877     632     400     461  

Net interest expense

   (37 )   (38 )   78     (50 )   (44 )   (42 )   (39 )   (32 )   (50 )

Other financial items, net

   (6 )   19     (9 )   (5 )   (1 )   (4 )   12     8     (17 )

Net financial items

   (43 )   (19 )   69     (55 )   (45 )   (46 )   (27 )   (24 )   (67 )
    

 

 

 

 

 

 

 

 

Profit before tax

   531     497     622     569     486     1,831     605     376     394  

Income taxes

   (138 )   (149 )   (102 )   (176 )   (145 )   (732 )   (239 )   (203 )   (140 )

Minority interests

   (14 )   (11 )   (7 )   (15 )   (11 )   (8 )   (17 )   (17 )   (22 )
    

 

 

 

 

 

 

 

 

Net income for the period

   379     337     513     378     330     1,091     349     156     232  
    

 

 

 

 

 

 

 

 

 

12


Sales by product area

MSEK

 

     Q4/02

   Q1/03

   Q2/03

   Q3/03

   Q4/03

   Q1/04

   Q2/04

   Q3/04

   Q4/04

Snuff

   698    689    758    776    772    751    814    791    725

Chewing Tobacco

   310    295    294    291    266    254    282    285    237

Cigars

   805    644    751    826    787    687    846    848    790

Pipe Tobacco & Accessories

   225    214    214    228    253    211    214    234    242

Matches

   380    348    343    340    364    324    340    348    366

Lighters

   165    151    154    149    145    147    145    148    142

Other operations

   743    665    760    802    757    628    734    766    708
    
  
  
  
  
  
  
  
  

Total

   3,326    3,006    3,274    3,412    3,344    3,002    3,375    3,420    3,210
    
  
  
  
  
  
  
  
  

 

Operating income by product area

MSEK

 

     Q4/02

    Q1/03

    Q2/03

    Q3/03

    Q4/03

    Q1/04

    Q2/04

    Q3/04

    Q4/04

 

Snuff

   310     305     350     372     359     353     364     370     286  

Chewing Tobacco

   95     84     86     94     72     73     81     83     67  

Cigars

   111     80     87     129     97     104     131     148     83  

Pipe Tobacco & Accessories

   45     46     45     54     56     52     44     60     64  

Matches

   44     38     31     9     5     (30 )   (51 )   13     11  

Lighters

   14     9     0     6     (1 )   7     7     5     (12 )

Other operations

   (45 )   (46 )   (46 )   (40 )   (57 )   (99 )   (48 )   (39 )   (38 )
    

 

 

 

 

 

 

 

 

Subtotal

   574     516     553     624     531     460     528     640     461  

Income from settlement with UST

   —       —       —       —       —       1,417     104     —       —    

Match impairment charges

   —       —       —       —       —       —       —       (150 )   —    

Provision for acquisition of shares in Wimco Ltd.

   —       —       —       —       —       —       —       (90 )   —    
    

 

 

 

 

 

 

 

 

Total

   574     516     553     624     531     1,877     632     400     461  
    

 

 

 

 

 

 

 

 

 

Operating margin by product area

PERCENT

 

     Q4/02

   Q1/03

   Q2/03

   Q3/03

   Q4/03

    Q1/04

    Q2/04

    Q3/04

   Q4/04

 

Snuff

   44.4    44.3    46.2    47.9    46.5     47.0     44.7     46.8    39.4  

Chewing Tobacco

   30.6    28.5    29.3    32.3    27.1     28.7     28.7     29.1    28.3  

Cigars

   13.8    12.4    11.6    15.6    12.3     15.1     15.5     17.5    10.5  

Pipe Tobacco & Accessories

   20.0    21.5    21.0    23.7    22.1     24.6     20.6     25.6    26.4  

Matches

   11.6    10.9    9.0    2.6    1.4     (9.3 )   (15.0 )   3.7    3.0  

Lighters

   8.5    6.0    0.0    4.0    (0.7 )   4.8     4.8     3.4    (8.5 )
    
  
  
  
  

 

 

 
  

Group*

   17.3    17.2    16.9    18.3    15.9     15.3     15.6     18.7    14.4  
    
  
  
  
  

 

 

 
  


* Excluding income from settlement with UST and expenses from match impairment charges and provisions of 1,281 MSEK net

 

13


Changed accounting principles – Transition to IFRS

 

The financial statements for fiscal year 2004 are prepared in accordance with Swedish Generally Accepted Accounting Principles (“Swedish GAAP”) whereas the financial statements for fiscal year 2005 will be prepared in accordance with International Financial Reporting Standards (IFRS). The transition to IFRS is due to a regulation by the European Union stating that all publicly traded companies within the European Union shall prepare consolidated financial statements fully in compliance with IFRS from and including fiscal year 2005.

 

According to the rules, IFRS has to be applied retrospectively for fiscal year 2004 for comparison reasons and restated figures for 2004 has to be included in the financial reports for 2005. However, the accounting of financial instruments (IAS 32 and IAS 39) and of share-based options (IFRS 2) is exempt from retrospective application and will not be restated by Swedish Match. To facilitate for interested parties, Swedish Match encloses the restated 2004 full year figures in this interim report.

 

For Swedish Match, the transition to IFRS will change the accounting of biological assets (IAS 41), goodwill (IFRS 3 and IAS 38), financial instruments (IAS 32 and IAS 39) and share-based options (IFRS 2). The accounting principles for employee benefits (IAS 19) was already adopted on January 1, 2004, under Swedish GAAP whereas Swedish Match’s financial statements already comply with IAS 19.

 

Changes in financial statements due to transition to IFRS

 

Special treatment will apply for biological assets under IFRS, whereas these assets are treated according to the same rules as for other fixed assets under Swedish GAAP. The special treatment of biological assets is outlined in IFRS 41 – Agriculture. According to IFRS 41, biological assets shall be reported at its fair value at each reporting date. The change in fair value may be attributable to physical changes or changes in market prices of biological assets. Increments or decrements in the fair value of a biological asset shall be recognized in the income statement as gains or losses. This implies that the income statement will reflect an assessed net growth in addition to actual harvest or felling. The new rules also affect the accounting of inventory as the initial measurement of agricultural produce shall be reported at its fair value. Swedish Match’s biological assets consist of forestry and leaf tobacco plants. The restated book value of biological assets amounts to 98 MSEK which compares to the book value according to Swedish GAAP of 76 MSEK.

 

The accounting for goodwill will change in two respects; the criteria for recognizing goodwill in a business combination has been determined in more detail and the rules for amortization have changed. The new rules for accounting of goodwill are mainly outlined in IFRS 3 – Business combinations and IAS 38 – Intangible assets. The way of performing a purchase price allocation is made more rigorous in IFRS 3 compared to Swedish GAAP and requires more intangible assets to be identified prior to the recognition of goodwill. The useful lives of the intangible assets will be determined as finite or indefinite. Finite lived intangible assets will be amortized according to plan whereas amortization according to plan will cease for indefinite lived intangible assets. Indefinite lived intangible assets will instead be tested for impairment annually. Goodwill will by definition always have an indefinite useful life. Under present Swedish GAAP, all intangible assets, including goodwill, are determined to have finite useful lives and are amortized according to plan. For Swedish Match, the restated 2004 financial statements will not amortize goodwill whereas the book value of goodwill will increase by 167 MSEK and operating profit by 175 MSEK.

 

14


The rules for reporting of share-based payments (such as Swedish Match’s option program), IFRS 2, imply that an assessed fair value of the options shall be expensed at grant date.

 

The rules for reporting of financial instruments, IAS 39, mainly imply that financial instruments shall be reported at fair value at each reporting date.

 

The changes due to the application of IFRS 2 and IAS 39 will effect Swedish Match’s financial reporting for 2005. Comparative figures for 2004 will not be prepared as retrospective application is not required according to the transition rules.

 

Comparison of financial statements according to Swedish GAAP and IFRS

 

In the tables below, the financial statements according to Swedish GAAP is accompanied with the restated financial statements according to IFRS as well as the reconciliation between the two. Expenses for share-based payments (IFRS 2) and financial instruments (IAS 39) are not included in the reconciliation as these reporting standards are not applied retrospectively.

 

Consolidated adjusted opening balance per Jan 1, 2004 in summary

MSEK

 

     Reported
Dec 31,
2003


   Biological
assets
IAS 41


   Pension
IAS 19


    IFRS
Jan 1,
2004


Intangible fixed assets

   3,648               3,648

Tangible fixed assets

   2,862    8          2,869

Financial fixed assets

   616         108     724

Current operating assets

   5,310               5,310

Liquid Funds

   2,666               2,666
    
  
  

 

Total assets

   15,102    8    108     15,218
    
  
  

 

Shareholders’ equity

   4,010    5    (257 )   3,758

Minority interests

   597    0    7     604

Provisions

   2,119    2    357     2,478

Long-term loans

   4,535               4,535

Other long-term liabilities

   66               66

Short-term loans

   846               846

Other current liabilities

   2,929         0     2,930
    
  
  

 

Total shareholders’ equity, provisions and liabilities

   15,102    8    108     15,218
    
  
  

 

 

15


Consolidated adjusted closing balance per Dec 31, 2004 in summary

MSEK

 

     Reported
Dec 31,
2004


   Goodwill
IAS 38


   Biological
assets
IAS 41


   IFRS
Dec 31,
2004


Intangible fixed assets

   3,285    167         3,452

Tangible fixed assets

   2,690         22    2,712

Financial fixed assets

   760              760

Current operating assets

   4,884              4,884

Liquid Funds

   3,002              3,002
    
  
  
  

Total assets

   14,621    167    22    14,809
    
  
  
  

Shareholders’ equity

   4,358    143    15    4,516

Minority interests

   473    7    1    481

Provisions

   3,111    16    6    3,134

Long-term loans

   2,559              2,559

Other long-term liabilities

   21              21

Short-term loans

   970              970

Other current liabilities

   3,129              3,129
    
  
  
  

Total shareholders’ equity, provisions and liabilities

   14,621    167    22    14,809
    
  
  
  

 

Consolidated Income Statement in summary

MSEK

 

    

Reported

Jan – Dec

2004


    Goodwill
IAS 38


    Biological
assets
IAS 41


   

IFRS

Jan – Dec

2004


 

Sales, including tobacco tax

   21,705                 21,705  

Less tobacco tax

   (8,698 )               (8,698 )
    

 

 

 

Sales

   13,007                 13,007  

Cost of goods sold*

   (7,262 )         15     (7,247 )
    

 

 

 

Gross profit

   5,745           15     5,760  

Sales and administrative expenses**

   (3,575 )               (3,575 )

Amortization

   (322 )   175           (147 )

Shares in earnings of associated companies

   1                 1  
    

 

 

 

     1,849     175     15     2,040  

Settlement income

   1,521                 1,521  
    

 

 

 

Operating income

   3,370     175     15     3,561  

Net interest expense

   (163 )               (163 )

Other financial items, net

   (1 )               (1 )
    

 

 

 

Net financial items

   (164 )               (164 )

Income before taxes and minority interests

   3,206     175     15     3,396  

Taxes

   (1,314 )   (18 )   (4 )   (1,336 )

Minority interests

   (64 )   (8 )   (1 )   (72 )

Net income for the period

   1,828     149     10     1,988  
    

 

 

 

Earnings per share, basic, SEK

   5.61                 6.10  

Earnings per share, diluted, SEK

   5.59                 6.08  
    

 

 

 


* Including writedowns in match operations with 150 MSEK
** Including provision for acquisition of shares in Wimco Ltd. of 90 MSEK

 

16


Key data

 

    

Reported

Jan-Dec 2004


  

IFRS

Jan-Dec 2004


Operating margin, %1)

   16.1    17.5

Operating capital, MSEK

   7,054    7,243

Return on operating capital, %1)

   27.1    29.1

Return on shareholders’ equity, %

   43.7    48.1

Net debt, MSEK

   527    527

Net debt/equity ratio, %

   10.9    10.5

Equity/assets ratio, %

   33.0    33.7

Investments in tangible assets, MSEK

   486    486

EBITDA, MSEK2)

   2,869    2,884

Share data

         

Earnings per share, SEK

         

Basic

   5.61    6.10

Diluted

   5.59    6.08

Excluding settlement income and match impairment charges and provisions, diluted

   3.63    4.12

Shareholders’ equity per share, SEK

   13.55    14.05

Number of shares outstanding at end of period

   321,516,893    321,516,893

Average number of shares outstanding

   325,708,645    325,708,645

Average number of shares outstanding, diluted

   326,933,791    326,933,791

1) Excluding settlement income and match impairment charges and provisions
2) Operating income excluding settlement income from UST and match impairment charges and provisions adjusted for amortization and writedowns

 

Operating income by product area

MSEK

 

    

Reported

Jan-Dec -04


    IFRS-
adjustments


  

IFRS

Jan-Dec -04


 
         

Snuff

   1,373     3    1,376  

Chewing Tobacco

   304     0    304  

Cigars

   466     101    567  

Pipe Tobacco & Accessories

   220     34    254  

Matches

   (57 )   45    (12 )

Lighters

   7     6    13  

Other operations

   (224 )   2    (222 )
    

 
  

Subtotal

   2,089     191    2,280  

Income from settlement with UST

   1,521          1,521  

Match impairment charges

   (150 )        (150 )

Provision for acquisition of shares in Wimco Ltd.

   (90 )        (90 )
    

 
  

Total

   3,370     191    3,561  
    

 
  

 

17


Operating margin by product area

PERCENT

 

     Reported
Jan-Dec -04


    IFRS-
adjustments


  

IFRS

Jan-Dec -04


 

Snuff

   44.6     0.1    44.7  

Chewing Tobacco

   28.7     0.0    28.7  

Cigars

   14.7     3.2    17.9  

Pipe Tobacco & Accessories

   24.4     3.8    28.2  

Matches

   (4.1 )   3.2    (0.9 )

Lighters

   1.2     1.0    2.2  
    

 
  

Group

   16.1 *   1.5    17.5 *
    

 
  


* Excluding income from settlement with UST and expenses from match impairment charges and provisions of 1,281 MSEK net

 

FORWARD LOOKING STATEMENTS: Certain matters discussed within this press release may constitute forward-looking statements as that term is defined in the Private Securities Litigation Reform Act of 1995. Although management believes that its financial expectations are based on reasonable assumptions, it can give no assurance that its expectations will be achieved. The following factors, among others, could cause the Company’s financial performance to differ materially from that expressed in such statements: (1) changes in consumer preferences resulting in a decline in the demand for and consumption of tobacco, (2) political disturbances, (3) additional governmental regulation of tobacco or further tobacco litigation, and (4) enactment of new or significant increases in existing excise taxes.

 

Swedish Match AB (publ), SE-118 85 Stockholm

Visiting address: Rosenlundsgatan 36, Telephone: 08 658 02 00

Corporate Identity Number: 556015-0756

www.swedishmatch.com

 

For further information, please contact:

 

Sven Hindrikes, President and Chief Executive Officer

Office +46 8 658 02 82, Mobile +46 70 567 41 76

 

Lars Dahlgren, Chief Financial Officer

Office +46 8 658 04 41, Mobile +46 70 958 04 41

 

Bo Aulin, Senior Vice President, Secretary and General Counsel

Office +46 8 658 03 64, Mobile +46 70 558 03 64

 

Emmett Harrison, Vice President, Investor Relations (IR)

Office +46 8 658 01 73, Mobile +46 70 938 01 73

 

Richard Flaherty, Vice President, Business Control & CFO, IR (US)

Office +1 804 302 1774, Mobile +1 804 400 1774

 

18