Interim report January - March 2015 - intrum.com · Q1 Key financials 3(25) ... that the comparison...
Transcript of Interim report January - March 2015 - intrum.com · Q1 Key financials 3(25) ... that the comparison...
© Intrum Justitia AB 2014. All rights reserved.
Q1 Key highlights • Strong financial performance
‒ EBIT excluding revaluations and fx-impact +12%
• Investment grade rating from Standard & Poor’s
• Improving market position
‒ Acquired units in Czech Republic, Denmark and France performing well
• Development of new services
‒ E-com offering launched in Nordic and Switzerland
• Operational excellence program delivering according to plan
• Continued focus on improving our consumer-friendly collection practices
‒ Approximate 50 000 calls every day, to find optimal solutions for creditor and debtors
‒ E.g. in Sweden only, we agree on some 75 000 payment plans per year
2(25)
© Intrum Justitia AB 2014. All rights reserved.
Q1 Key financials
3(25)
12% EBIT growth (adjusted for currency and debt portfolio revaluations)
34% RTM EPS growth
-9% Growth in operating cash flow
19% Return on purchased debt
469 MSEK investments in purchased debt
12% Growth in purchased debt book value
© Intrum Justitia AB 2014. All rights reserved.
Financial summary
4(25)
* Excluding items affecting comparability is -35 MSEK for Q4 2014
** EBITDA = operating result before interest, taxes, depreciation on tangible and
intangible fixed assets as well as amortization and revaluation of purchased debt
Q1 Q1 FY
2015 2014 2014
Revenues, MSEK 1 370 1 204 14 5 184
EBIT, MSEK 339 283 20 1 465 *
EBIT margin, % 25 24 n/a 28
EPS growth, % 39 21 n/a 31
Cash flow from operations, MSEK 483 530 -9 2 672
Investments in purchased debt, MSEK 469 619 -24 1 937
Return on purchased debt, % 19 19 n/a 20
Purchased debt book value, MSEK 6 338 5 656 12 6 197
Net debt to RTM EBITDA** 1.89 1.68 1.88
Change
%
© Intrum Justitia AB 2014. All rights reserved.
Regional development
Northern Europe 47 percent of total revenues
• Revenue growth excluding revaluations and fx-impact up 6% year-on-year, mainly from the acquisition of Advis A/S and organic growth from CMS
• Improved EBIT and EBIT margin mainly due to CMS revenue growth and improved cost efficiency, as well as improving results from the region’s IJ Finance units
• Launch of Avarda, a joint venture with TF Bank, offering payment services for e-merchants in the Nordics
Q1 Highlights
5(25)
Market leader
Top five
Other
Q1 Q1 Change Fx Adj
Excl. PD Revaluations, Quarter 2015 2014 % %
Revenues, SEKm 651 590 10% 6%
EBIT, SEKm 182 144 26% 22%
EBIT margin % 28% 24% 4 ppt
© Intrum Justitia AB 2014. All rights reserved.
• Continued good revenue and EBIT growth, with improvements from both PD and CMS
• Solid development from last year’s acquisition of the leading PD company in the Czech Republic
• Launch of new payment and financing service for e-merchants in Switzerland
• Significant positive fx-impact from appreciation of CHF/SEK.
6(25)
Regional development
Central Europe 30 percent of total revenues
Market leader
Top five
Other
Q1 Highlights
Q1 Q1 Change Fx Adj
Excl. PD Revaluations, Quarter 2015 2014 % %
Revenues, SEKm 410 337 22% 9%
EBIT, SEKm 125 95 32% 18%
EBIT margin % 30% 28% 2 ppt
© Intrum Justitia AB 2014. All rights reserved.
Regional development
Western Europe 23 percent of total revenues
• Significant negative EBIT-impact from one-off costs associated with change of Regional Managing Director
• Improved earnings from PD but negative year-on-year trend for CMS
• Strong focus on driving improved growth going forward, through strengthening organizational resources and growing PD investment levels
Q1 Highlights
7(25)
Market leader
Top five
Other
Q1 Q1 Change Fx Adj
Excl. PD Revaluations, Quarter 2015 2014 % %
Revenues, SEKm 316 287 10% 4%
EBIT, SEKm 39 54 -28% -32%
EBIT margin % 12% 19% -7 ppt
© Intrum Justitia AB 2014. All rights reserved.
Credit Management Services
64 percent of total revenues
Q1 Highlights
• Revenue growth excluding currency impact at +4%, mainly from the acquisition of Advis
• Marginally positive organic growth from external clients
• Strong YoY increase in Service Line Earnings, driven by positive effects from acquisitions, organic growth and improved cost efficiency. Note also that that the comparison period in 2014 was relatively weak.
8(25)
Market leader
Top five
Other
Q1 Q1 Change Fx Adj
Reported numbers, Quarter 2015 2014 % %
Revenues, SEKm 1 002 908 10% 4%
Service line earnings, SEKm 237 178 33% 25%
Service line earnings margin % 24% 20% 4 ppt
© Intrum Justitia AB 2014. All rights reserved.
Financial Services 36 percent of total revenues
• PD Book Value growth of 12% (6% fx-adjusted) driving increased Service Line Earnings growth.
• Strong RoI at 19%, in line with the same period last year.
• PD investment levels reflecting market situation with generally good supply but significant price competition in several markets.
Q1 Highlights
9(25)
Q1 Q1 Change Fx Adj
Reported numbers, Quarter 2015 2014 % %
Revenues, SEKm 574 485 18% 11%
Service line earnings, SEKm 308 264 17% 9%
Service line earnings margin % 54% 54% 0 ppt
Investments in PD, SEKm 469 619 -24%
ROI 19% 19% 0 ppt
PD Book Value closing balance 6 338 5 656 12%
Market leader
Top five
Other
© Intrum Justitia AB 2014. All rights reserved.
24% 3%
36%
26%
33%
15% 12%
0%
5%
10%
15%
20%
25%
30%
35%
40%
45%
50%
0
1 000
2 000
3 000
4 000
5 000
6 000
2008 2009 2010 2011 2012 2013 2014 2015
PD Book value & growth
10(25)
SEK M
PD carrying value:
SEK 6 338 M
Book Value growth: 12%
PD carrying value Growth YoY %
Q1
Y o Y comparison
-1%
© Intrum Justitia AB 2014. All rights reserved.
Purchased debt, investments & ROI 2008–2014
11(25)
872 871 1050
1804 2014
2475
619 469
574
267
477
0%
5%
10%
15%
20%
25%
0
500
1 000
1 500
2 000
2 500
2008 2009 2010 2011 2012 2013 2014 2015
266
SEK M
Q1
Q2
Q3
Q4
FY
1 937
KSEK
PD ROI RTM excl revaluation
1) 2008 – 2013 paid investments
2) 2014 – 2015 booked investments
© Intrum Justitia AB 2014. All rights reserved.
Purchased debt - revaluations
12(25)
Q1 Q1
PD revaluations, SEK m 2015 2014
Northern Europe -33 -12
Central Europe 18 2
Western Europe 8 0
Total -7 -10
© Intrum Justitia AB 2014. All rights reserved.
Balance sheet – Highlights
13(25)
31 Mar 31 Mar Dev
SEK m 2015 2014 %
Intangible fixed assets 3 031 2 796 8
- whereof goodwill 2 763 2 542 9
Tangible fixed assets 123 110 12
Financial fixed assets 6 392 5 736 11
- whereof purchased debt 6 338 5 656 12
Current assets 2 012 1 830 10
Total assets 11 558 10 472 10
Shareholders' equity 3 179 3 275 -3
Long-term liabilities 5 644 4 925 15
Current liabilities 2 735 2 272 20
Total shareholders equity and liabilities 11 558 10 472 10
Net Debt 5 775 4 664 24
© Intrum Justitia AB 2014. All rights reserved.
Cash flow statement
14(25)
Q1 Q1 Dev FY
SEK m 2015 2014 % 2014
Operating earnings (EBIT) 339 283 20 1 430
Depreciation 41 38 8 170
Amortization and revaluation of purchased debt 367 360 2 1 395
Income tax paid -140 -45 211 -138
Changes in factoring receivables -20 -1 n/a -38
Other changes in working capital -45 -41 10 60
Financial net & other non-cash items -59 -64 -8 -207
Cash flow from operating activities (CFFO) 483 530 -9 2 672
Purchases of tangible and intangible fixed assets (CAPEX) -31 -28 11 -142
Purchases of debt -478 -688 -31 -1 950
Acquisitions and other cash flow from investing activities -37 24 n/a -158
Cash flow from investing activities (CFFI) -546 -692 -21 -2 250
Free cash flow (CFFO - CFFI) -63 -162 -61 422
© Intrum Justitia AB 2014. All rights reserved.
Funding base
• Syndicated bank loan facility (up to SEK 5bn)
‒ About SEK 1,9 bn utilized per Mar 2015
‒ Loan facility allows a total financing of up to SEK 10 bn
• Corporate bonds (up to SEK 5 bn under MTN program)
‒ SEK 1 bn, 5Y note, issued in March 2012 (margin of 3,10%)
‒ SEK 1 bn, 5Y note, issued in June 2013 (margin of 2,22%)
‒ SEK 1 bn, 5Y note, issued in May 2014 (margin of 1,60%)
• Commercial Paper (up to SEK 1,5bn)
‒ SEK 0,7 bn outstanding per Mar 2015
• Co-Investors – for large portfolios of receivables
‒ Typically participate by 50-75% of total investment
15(25)
0
500
1000
1500
2000
2500
3000
3500
2015 2016 2017 2018 2019
Debt Maturity Schedule (SEK million)
Commercial Paper Bank Loan Bonds
© Intrum Justitia AB 2014. All rights reserved.
Financial targets
16(25)
Financial targets Q1 15 Q1 15 RTM FY 2014
1. EPS growth to exceed 10% per year 39% 34% 31%
2. Return on PD investments to exceed 15% per year 19% 20% 20%
3. Net Debt/EBITDA should be between 2.0 and 3.0 1.89 1.89 1.88
© Intrum Justitia AB 2014. All rights reserved.
This is Intrum Justitia
19(25)
Delivering consistent, strong financial returns
Proven hybrid business model serving the full
credit management value chain
European market leader in an attractive growth
market
Diversification of risk through broad base of clients,
sources and countries
2014 2013
Revenue 5 184 4 566
EBIT 1 430 1 207
# Average Nr
of Employees 3 801 3 530
Market leader
Top five
Other
© Intrum Justitia AB 2014. All rights reserved.
0
5
10
15
20
25
30
0
500
1 000
1 500
2 000
2 500
3 000
3 500
4 000
4 500
5 000
5 500
2008 2009 2010 2011 2012 2013 2014 2015
Revenues
EBIT
EBIT-margin (RHS)
Revenues and EBIT margin, rolling 12 months
20(25)
%
Revenues: SEK 5 350 M
EBIT margin: 28% SEK M
Q1
© Intrum Justitia AB 2014. All rights reserved.
Gross Collections vs. Active Forecast - R12
21(25)
0%
2%
4%
6%
8%
10%
Q111 Q211 Q311 Q411 Q112 Q212 Q312 Q412 Q113 Q213 Q313 Q413 Q114 Q214 Q314 Q414 Q115
© Intrum Justitia AB 2014. All rights reserved.
Indicative Financial illustration
22(25)
Invested amount: 100 SEK M
Gross collection 2.05 x invested amount
(SEK M) Y1 Y2 Y3 Y4 Y5 Y6-Y10 Y11-Y15 Y1-Y15
Cash-flow distribution 29% 18% 12% 9% 8% 20% 4% 100%
Gross collection 60 38 25 19 15 40 8 205
Amortisation * -31 -17 -11 -9 -7 -20 -5 -100
Amortisation rate (Amortisation/Gross Collection) 52% 44% 45% 46% 48% 50% 59% 49%
Revenues (Gross Collection less Amortisation) 28 21 14 10 8 20 3 105
Costs ** (mainly Collection Costs) -14 -11 -6 -4 -3 -9 -2 -48
Service Line Profit 15 10 8 6 5 11 2 57
Service Line Margin 52% 49% 57% 59% 60% 57% 52% 54%
Book Value, Average Balance 84 60 47 37 29 15 2
RoI, defined as Service Line Profit/ (Average Book Value) 18% 17% 17% 17% 17% 77% 75%
*) The PD amortization equals the change in carrying value in each year. The change in carrying value in turn is a function of the change of the estimated present value of
future collections of the portfolio, estimated as the cash-flow from Gross Collections less Collection Costs, discounted at an estimated Effective Interest Rate (IRR)
**) Collection Costs are mainly commission charged from Intrum's CMS service line at arms-length prices
© Intrum Justitia AB 2014. All rights reserved.
One-offs vs Forward Flow, as a % of PD
Investments
23(25)
© Intrum Justitia AB 2014. All rights reserved.
A broad indication going forward
Carrying value 31 Mar 2015: SEK 6,338 M
+12% y-o-y (SEK 5,656 M)
24(25)
Gross collection: Carrying value x 2.05
Cash flow distribution 31 Mar
of Gross collection 2015 2014
Y1 25% 23%
Y2 16% 17%
Y3 13% 13%
Y4 10% 11%
Y5 10% 9%
Y6 7% 7%
Y7 6% 6%
Y8 5% 5%
Y9 3% 4%