SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 6-K
Report of Foreign Private Issuer
Pursuant to Rule 13a-16 or 15d-16 of
the Securities Exchange Act of 1934
February 13, 2003
BUHRMANN NV
(Translation of Registrant's Name into English)
Hoogoorddreef
62
1101 BE Amsterdam ZO
The Netherlands
(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 ý Form 40-F o
(Indicate by check mark 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 o No ý
(If "Yes" is marked, indicate below the file number assigned to the registrant in connection with Rule 12g3-2(b): 82- )
Enclosure: Press Release dated February 13, 2003
Buhrmann NV Hoogoorddreef 62 1101 BE Amsterdam ZO P.O. Box 23456 1100 DZ Amsterdam ZO The Netherlands |
||||||
PRESS RELEASE |
Telephone +31 (0)20 651 11 11 |
|||||
Date Number |
13 February 2003 001 |
Telefax +31 0(20) 651 10 00 corpcomm@buhrmann.com |
||||
FULL YEAR NET* PROFIT EUR 129.4 MILLION (EUR 0.76 PER SHARE) | Website www.buhrmann.com |
|
4th quarter |
January-December |
|||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
x EUR million |
2002 |
2001 |
change in EUR |
change at constant rates |
2002 |
2001 |
change in EUR |
change at constant rates |
|||||||||
Net sales | 2,424.5 | 2,709.0 | -10.5 | % | -5.0 | % | 9,947.5 | 10,407.7 | -4.4 | % | -1.6 | % | |||||
Added value | 540.1 | 620.1 | -12.9 | % | -6.8 | % | 2,252.9 | 2,395.7 | -6.0 | % | -2.9 | % | |||||
EBITDA** | 111.4 | 146.8 | -24.1 | % | -19.3 | % | 455.7 | 516.8 | -11.8 | % | -8.9 | % | |||||
Net profit* | 43.3 | 64.1 | -32.5 | % | 129.4 | 162.3 | -20.2 | % | |||||||||
Extraordinary result | -74.3 | -9.3 | -74.3 | -39.6 | |||||||||||||
Goodwill *** | -590.0 | -17.2 | -642.9 | -67.5 | |||||||||||||
Net result | -621.0 | 37.6 | -587.8 | 55.2 | |||||||||||||
In euro | |||||||||||||||||
Net profit* per ordinary share (fully diluted) | 0.26 | 0.40 | 0.76 | 1.02 | |||||||||||||
Dividend per ordinary share | 0.07 | 0.16 |
OUTLOOK
Given the continued uncertain economic and political situation we refrain from giving an earnings forecast for the full year 2003. The rate of decline in office products sales in North America and Europe is slowing down. In paper merchanting we do not see any short-term recovery of advertising spend. Graphic equipment results in 2003, as anticipated, will be below 2002. Implemented cost reduction measures will have a positive effect on the earnings development. Nevertheless, we expect first quarter net profit from ordinary operations in 2003 to be lower than in 2002. The expected continuation of positive available cash flow in 2003 will contribute to a continued decline in net debt.
1
SummaryFourth quarter 2002
SummaryFull year 2002
2
Commenting on the developments in 2002, Buhrmann CEO Frans Koffrie said: "In 2002 we continued to be challenged by unfavourable market developments. In order to build strength we cut costs vigorously, reduced debt, further improved our operational infrastructure, and continued to focus on cash generation. While we are disappointed about the financial outcome of 2002, we are confident that our efforts to strengthen our organisation will enable us to show earnings growth once the economy rebounds. A further reduction of net debt is a top priority for 2003."
CASH FLOW
Cash flow from operational activities amounted to a positive EUR 142 million in the fourth quarter, compared to EUR 292 million positive in the corresponding period of the previous year. Cash flow from operational activities for the full year 2002 amounted to EUR 258 million positive (2001: EUR 469 million). The effect of lower receivables was offset by lower payables.
The cash interest cover at the end of the fourth quarter was 2.6 times, compared to 2.7 times at the end of the corresponding period a year ago (our internal target is at least 3x).
FINANCING
Net interest-bearing debt was reduced from EUR 2,004 million at the end of 2001 to EUR 1,735 million at the end of 2002 (of which EUR 193 million was caused by currency translation).
In December, we renegotiated the terms of our Senior Credit Facility to ensure more financial flexibility. Consolidated leverage ratios and consolidated net cash interest coverage ratios have been adjusted in view of the lower level of cash operating profit that we are experiencing. As part of the agreement, the proposed dividend for 2002 of EUR 0.07 per ordinary share will be paid out entirely in shares. However, for shareholders who select their dividends to be made payable to them in cash, stock dividends will be sold on the open market.
As a consequence of early repayments of bank debts in December to the amount of EUR 100 million, no redemptions will have to take place in March and June of 2003.
EXTRAORDINARY ITEMS AND GOODWILL IMPAIRMENT
As announced in December, the fourth quarter results include an extraordinary charge relating to additional restructuring measures and write-offs on IT and distribution infrastructure. As indicated, the reorganisation measures that will lead to a cost reduction of around EUR 30 million in 2003 and annual cost savings of about EUR 60 million as of 2004. The charge amounts to EUR 111 million before tax, of which EUR 65 million is in the form of a cash outlay and EUR 46 million is in the form of non-cash write-offs. In addition, provisions to an amount of EUR 10 million relating to divestments which were settled during 2002 have been released. Overall, this has resulted in an extraordinary charge of EUR 74 million in total after tax.
Following the outcome of the annual impairment test we wrote down EUR 573 million on remaining goodwill in the fourth quarter of 2002, reducing the total amount of goodwill remaining on our balance sheet from EUR 2,684 million in 2001 to EUR 1,788 million at the end of 2002 (including a EUR 290 million translation effects, mainly of a lower US dollar exchange rate). The write-down reflects the recent business performance, which is lower than expected when the acquisitions were made. These include acquired businesses in our Office Products Divisions, both in Europe and in the US, and in the Paper Merchanting Division. In addition, reduced visibility concerning future performance has lead to a higher discount factor (cost of capital) for calculating the fair value of the business. The impairment charge is a non-cash item, and therefore it does not affect the available cash
3
flow. Also, the write-down has no consequences for the bank covenants. Buhrmann's solvency ratio (group equity as a percentage of total assets) remains well above 30%.
REVIEW BY ACTIVITY
TOTAL OFFICE PRODUCTS OPERATIONS
(NORTH AMERICA, EUROPE & AUSTRALIA DIVISIONS)
|
4th quarter |
JanuaryDecember |
|||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
x EUR million |
2002 |
2001 |
change in EUR |
change at constant rates |
2002 |
2001 |
change in EUR |
change at constant rates |
|||||||||
Net sales | 1,526.6 | 1,740.4 | -12.3 | % | -4.2 | % | 6,470.8 | 6,716.7 | -3.7 | % | 0.4 | % | |||||
Added value | 383.7 | 456.9 | -16.0 | % | -8.1 | % | 1,673.4 | 1,785.8 | -6.3 | % | -2.3 | % | |||||
EBITA | 43.2 | 81.3 | -46.8 | % | -40.6 | % | 261.3 | 295.8 | -11.7 | % | -7.9 | % | |||||
Average capital employed* | 1,067.0 | 1,293.3 | -17.5 | % | -10.0 | % | 1,168.4 | 1,301.8 | -10.2 | % | -6.6 | % | |||||
Ratios | |||||||||||||||||
Added value/net sales | 25.1 | % | 26.3 | % | 25.9 | % | 26.6 | % | |||||||||
EBITA/net sales | 2.8 | % | 4.7 | % | 4.0 | % | 4.4 | % | |||||||||
EBITA/average capital employed* | 16.2 | % | 25.1 | % | 22.4 | % | 22.7 | % |
With the notable exception of our software business, ASAP, and Corporate Express Australia our Office Products operations experienced lower demand from customers, who continued to reduce overall employee headcounts as well as per capita spending on office products. On a local currency basis, full year sales were almost level with 2001, showing a modest 0.4% increase. Sales decreased by 1% organically in 2002 compared to 2001.
Cost savings resulting from the successful integration of acquired businesses and additional restructuring measures have partly offset the effects of lower sales volumes, a sales mix that included a larger proportion of lower margin products and lower infrastructure capacity utilisation. Full year operating profit (EBITA) totalled EUR 261 million in 2002, compared to EUR 296 million in the previous year.
Despite a weak fourth quarter, the global operating margin (EBITA/net sales) for the full year reached a level of 4.0% versus 4.4% in 2001.
Stringent working capital management and further rightsizing have contributed to a further decrease in capital employed by 10.2% (6.6% on a local currency basis).
4
OFFICE PRODUCTS NORTH AMERICA
|
4th quarter |
JanuaryDecember |
|||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
x EUR million |
2002 |
2001 |
change in EUR |
change at constant rates |
2002 |
2001 |
change in EUR |
change at constant rates |
|||||||||
Net sales | 1,142.6 | 1,337.4 | -14.6 | % | -4.4 | % | 4,930.8 | 5,220.4 | -5.5 | % | -0.5 | % | |||||
Added value | 280.0 | 350.7 | -20.2 | % | -10.1 | % | 1,260.8 | 1,387.6 | -9.1 | % | -4.1 | % | |||||
EBITA | 24.2 | 60.6 | -60.0 | % | -52.3 | % | 197.1 | 242.5 | -18.7 | % | -14.3 | % | |||||
Average capital employed* | 845.6 | 1,041.1 | -18.8 | % | -9.6 | % | 948.1 | 1,062.6 | -10.8 | % | -6.3 | % | |||||
Ratios |
|||||||||||||||||
Added value/net sales | 24.5 | % | 26.2 | % | 25.6 | % | 26.6 | % | |||||||||
EBITA/net sales | 2.1 | % | 4.5 | % | 4.0 | % | 4.6 | % | |||||||||
EBITA/average capital employed* | 11.5 | % | 23.3 | % | 20.8 | % | 22.8 | % |
Fourth quarter sales of the Office Products North America Division totalled EUR 1,143 million (2001: EUR 1,337 million). Organically sales decreased by 3% compared to the fourth quarter of last year. Added value as a percentage of sales decreased by 1.7%. Operating profit (EBITA) totalled EUR 24 million (fourth quarter 2001: EUR 61 million).
In spite of a rather tough economic climate, the Office Products North America Division extended its success in winning new strategic and large account business in the fourth quarter. However, this could not compensate for the reduced spending by our existing clients.
The percentage of lower margin software and computer supplies sales increased relative to sales of furniture and other higher margin discretionary items compared to the fourth quarter of 2001. The proportion of contract sales increased and, in addition, strategic and large account customers accounted for an increasingly large portion of the Division's sales. As a consequence gross margins were lower.
Added value as a percentage of net sales equaled the level reached in the third quarter, remaining at 24.5%, while it decreased compared to the fourth quarter of 2001 when it was 26.2%. Apart from the pressure on the gross margin, the decrease in volume related supplier rebates and higher provisions for debtors had a major effect. Measured against the third quarter, operational costs were stable, reflecting the cost savings that have been effected earlier in the year. The lower exchange rate of the US dollar to the Euro accounts for approximately EUR 5 million of the reduction in profits compared to last year.
On a local currency basis, average capital employed decreased by 9.6% compared to the fourth quarter of 2001. This reflects the progress made in working capital management, in particular in the area of receivables, and the write-off of redundant IT assets. Working capital decreased from 13.0% to 11.2% of annual sales.
The use of "pick-to-voice" technology is now implemented in 23 of the Division's 30 distribution centres, which has led to increased productivity and accuracy in order-picking. Third quarter 2002 improvements to E-Way, Corporate Express North America's proprietary internet-based commerce tool, have contributed to conducting more sales online. In the fourth quarter of 2002 online sales increased by 33% compared to the fourth quarter of 2001.
5
OFFICE PRODUCTS EUROPE/AUSTRALIA
|
4th quarter |
JanuaryDecember |
|||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
x EUR million |
2002 |
2001 |
change in EUR |
change at constant rates |
2002 |
2001 |
change in EUR |
change at constant rates |
|||||||||
Net sales | 384.0 | 402.9 | -4.7 | % | -3.7 | % | 1,540.0 | 1,496.4 | 2.9 | % | 3.2 | % | |||||
Added value | 103.7 | 106.2 | -2.3 | % | -1.3 | % | 412.6 | 398.1 | 3.6 | % | 3.9 | % | |||||
EBITA | 19.0 | 20.7 | -8.2 | % | -6.7 | % | 64.1 | 53.3 | 20.3 | % | 20.6 | % | |||||
Average capital employed* | 221.3 | 252.1 | -12.2 | % | -11.6 | % | 220.3 | 239.2 | -7.9 | % | -7.6 | % | |||||
Ratios |
|||||||||||||||||
Added value/net sales | 27.0 | % | 26.3 | % | 26.8 | % | 26.6 | % | |||||||||
EBITA/net sales | 4.9 | % | 5.1 | % | 4.2 | % | 3.6 | % | |||||||||
EBITA/average capital employed* | 34.3 | % | 32.8 | % | 29.1 | % | 22.3 | % |
* The comparative average capital employed number (before goodwill) for 2001 has been restated. As from 31 December 2001, liabilities related to the integration of activities and restructuring, are no longer included in working capital.
Net sales of the combined Office Products Europe and Australia Divisions totalled EUR 384 million (fourth quarter 2001: EUR 403 million). Organically sales decreased by 4%. Fourth quarter operating profit of the Office Products Europe and Australia Divisions totalled EUR 19 million, compared to EUR 21 million in the corresponding period of 2001.
In Europe sales declined in countries where Corporate Express depends to a major extent on the large-account customers market segment. This is the case in Germany, the UK and the Netherlands. Large customers continued to lay-off white-collar workers, cut costs, and reduce their spending on office products. Office furniture sales in particular suffered from this trend. In all other countries in which the Office Products Europe Division operates, Corporate Express has a strong position in the customer segment of medium-sized companies. Here our operations continued to enjoy healthy sales growth.
The Office Products Europe Division's gross margin increased as a result of the further penetration of our product offer sold under our own corporate brands and the implementation of a new customer profitability model. Major restructuring and integration projects, especially in Germany and the UK, resulted in considerable headcount and cost reductions.
Corporate Express Australia continued its strong sales performance while controlling its expenses and posted higher earnings. The Australian operations continued their expansion by acquiring two new businesses in the fourth quarter, adding EUR 12 million (AUD 20 million) to the company's sales.
Excluding the effects of currency exchange rate movements, average capital employed for the combined Office Products Europe and Australia Divisions decreased by 13% in the fourth quarter compared to 2001. Both receivables and inventories were reduced, which was partly offset by lower creditors.
6
PAPER MERCHANTING
|
4th quarter |
JanuaryDecember |
|||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
x EUR million |
2002 |
2001 |
change in EUR |
change at constant rates |
2002 |
2001 |
change in EUR |
change at constant rates |
|||||||||
Net sales | 731.4 | 782.4 | -6.5 | % | -5.3 | % | 2,988.0 | 3,125.7 | -4.4 | % | -3.8 | % | |||||
Added value | 114.8 | 119.0 | -3.5 | % | -2.0 | % | 461.6 | 475.2 | -2.9 | % | -2.1 | % | |||||
EBITA | 22.1 | 28.5 | -22.3 | % | -22.0 | % | 73.7 | 93.3 | -21.0 | % | -20.7 | % | |||||
Average capital employed* | 669.6 | 676.3 | -1.0 | % | 0.2 | % | 679.0 | 688.0 | -1.3 | % | -0.9 | % | |||||
Ratios |
|||||||||||||||||
Added value/net sales | 15.7 | % | 15.2 | % | 15.4 | % | 15.2 | % | |||||||||
EBITA/net sales | 3.0 | % | 3.6 | % | 2.5 | % | 3.0 | % | |||||||||
EBITA/average capital employed* | 13.2 | % | 16.9 | % | 10.9 | % | 13.6 | % |
Fourth quarter sales totalled EUR 731 million (2001: EUR 782 million). Organically sales decreased by 5%. Operating profit decreased to EUR 22 million (fourth quarter 2001: EUR 29 million).
After a brief revival of market volume growth in the third quarter the European paper market continued to shrink for the second year in succession. Against the background of a 5% decline in market volume, Buhrmann's Paper Merchanting Division sustained its outperformance of the market with traded volumes being only slightly lower than in 2001. In the fourth quarter of 2002 paper prices slightly weakened, after having remained stable in the first three quarters of the year. Nevertheless, overall added value as a percentage of net sales reached a level of 15.7% in the fourth quarter and 15.4% for the full year, which is slightly ahead of the corresponding periods in 2001. This reflects a favourable development in the sales mix. As commercial printers are experiencing lower demand, levels of bad debt in the print trade have increased.
In order to improve profitability the Division has initiated actions to withdraw from business in areas that yield unsatisfactory returns. In addition, our strategy aimed at increasing the share of paper sales under our group brands (Hello, Motif, ON, Core and the licensed IBM brand) is contributing to meeting the Division's margin goals.
7
Average capital employed in local currency terms was more or less stable, while working capital increased as a percentage of sales.
GRAPHIC SYSTEMS
|
4th quarter |
JanuaryDecember |
|||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
x EUR million |
2002 |
2001 |
change in EUR |
2002 |
2001 |
change in EUR |
|||||||
Net sales | 166.5 | 186.2 | -10.6 | % | 488.7 | 565.3 | -13.6 | % | |||||
Added value | 41.7 | 44.2 | -5.6 | % | 118.0 | 135.0 | -12.5 | % | |||||
EBITA | 17.3 | 19.3 | -10.2 | % | 23.0 | 37.6 | -39.0 | % | |||||
Average capital employed* | 126.4 | 110.7 | 14.1 | % | 120.1 | 109.1 | 10.0 | % | |||||
Ratios |
|||||||||||||
Added value/net sales | 25.1 | % | 23.7 | % | 24.2 | % | 23.9 | % | |||||
EBITA/net sales | 10.4 | % | 10.4 | % | 4.7 | % | 6.7 | % | |||||
EBITA/average capital employed* | 54.8 | % | 69.7 | % | 19.1 | % | 34.5 | % |
* The comparative average capital employed number (before goodwill) for 2001 has been restated. As from 31 December 2001, liabilities related to the integration of activities and restructuring, are no longer included in working capital. Note: All activities of the Graphic Systems Division are using the euro as base currency.
Fourth quarter net sales of the Graphic Systems Division totalled EUR 167 million (2001: EUR 186 million). Fourth quarter operating profit totalled EUR 17 million (2001: EUR 19 million). Added value as percentage of sales improved due to a favorable development in the sales mix and lower inventory provisions following increased inventory turns of offset printing equipment. The investments associated with this year's launch of the Nexpress digital printing press caused an increase in capital employed and costs. Excluding these investments the Division's expenses would have been lower than the previous year.
As anticipated, the market for graphic equipment sales remained weak and the order-intake for new printing presses in the fourth quarter of 2002 remained below the previous year's level. Notwithstanding the expansion of our product offer with digital printing equipment, the total number of staff was further reduced to adjust to the lower levels of business activity. In addition, we further implemented our counter-cyclical strategy of increasing sales in the areas of services, supplies and spare parts. Sales margins from these activities are now covering 58% of the Division's operational costs (53% in the fourth quarter of 2001). The increased use of on-line ordering facilities will contribute to a further improvement in efficiencies and margins. At year-end approximately 20% of total supplies sales was conducted via our internet-based trading engine. In December we reached agreement with our business partner Heidelberg about the continuation of our distribution agreement for six European countries.
HOLDING
The normal ongoing holding costs of about EUR 5 million per quarter were offset by the release of bonus and other accruals, insurance related benefits and some property gains.
Note to editors
There will be a live audio webcast from the analyst meeting starting at 12:00 a.m. CET on www.buhrmann.com within the investor relations section under "Conference Calls and Presentations".
8
It is also possible to listen to the proceedings of the analyst meeting via telephone number: +31 (0)45 - 631 6905
Profile of Buhrmann
As an international business services and distribution group, Buhrmann is the world's major supplier of office products, paper and graphic systems for the business market. By combining modern Internet technology with intelligent logistic processes Buhrmann is able to distribute these products in a highly efficient way. Internet sales account for a rapidly growing proportion of total sales.
With its Office Products Divisions operating under the name of Corporate Express, Buhrmann is market leader in the business market for office products in North America and Australia. In Europe Corporate Express ranks second. Buhrmann is European market leader in paper merchanting and in the distribution of graphic systems. The group has its head office in Amsterdam and generates annual sales of about EUR 10 billion with around 25,000 employees in 30 countries.
Safe Harbour Statement
Statements included in this press release which are not historical facts are forward-looking statements made pursuant to the safe harbour provisions of the Private Securities Litigation Reform Act of 1995 and the Securities Exchange Act of 1934. Such forward-looking statements are made based upon management's expectations and beliefs concerning future events impacting Buhrmann and therefore involve a number of uncertainties and risks, including, but not limited to industry conditions, changes in product supply, pricing and customer demand, competition, risks in integrating new businesses, currency fluctuations and the other risks described from time to time in the Company's filings with the US Securities and Exchange Commission, including the Company's Annual Report on Form 20-F filed with the Securities and Exchange Commission on May 17, 2002. As a result, the actual results of operations or financial conditions of the Company could differ materially from those expressed or implied in such forward-looking statements. Shareholders and other readers are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date on which they are made. The Company undertakes no obligation to update publicly or revise any forward-looking statements.
Accounting policies
Buhrmann's accounting policies did not change compared with the principles applied in the group's financial statements for 2001. The figures included in this report were not audited by the external accountant.
9
CONSOLIDATED PROFIT AND LOSS ACCOUNT
|
4th quarter |
December YTD |
|||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
2002 |
2001 |
change |
2002 |
2001 |
change |
|||||||
Net sales | 2,424.5 | 2,709.0 | (10.5 | %) | 9,947.5 | 10,407.7 | (4.4 | %) | |||||
Cost of sales | (1,884.4 | ) | (2,088.9 | ) | (9.8 | %) | (7,694.6 | ) | (8,012.0 | ) | (4.0 | %) | |
Added value | 540.1 | 620.1 | (12.9 | %) | 2,252.9 | 2,395.7 | (6.0 | %) | |||||
Operating costs | (428.7 | ) | (473.3 | ) | (9.4 | %) | (1,797.2 | ) | (1,878.9 | ) | (4.3 | %) | |
EBITDA | 111.4 | 146.8 | (24.1 | %) | 455.7 | 516.8 | (11.8 | %) | |||||
Depreciation | (28.4 | ) | (22.1 | ) | 28.7 | % | (113.7 | ) | (108.7 | ) | 4.6 | % | |
EBITA | 83.0 | 124.8 | (33.5 | %) | 341.9 | 408.0 | (16.2 | %) | |||||
Amortisation of goodwill | (590.0 | ) | (17.2 | ) | 3,324.6 | % | (642.9 | ) | (67.5 | ) | 853.0 | % | |
Operating result (EBIT) | (507.0 | ) | 107.5 | (571.5 | %) | (301.0 | ) | 340.6 | (188.4 | %) | |||
Net financing costs | (41.9 | ) | (50.4 | ) | (198.7 | ) | (210.2 | ) | |||||
Result on ordinary operations before tax | (548.9 | ) | 57.1 | (499.7 | ) | 130.4 | |||||||
Taxes | 1.9 | (8.2 | ) | (17.5 | ) | (23.5 | ) | ||||||
Other financial results | 3.0 | (0.1 | ) | 15.8 | (3.1 | ) | |||||||
Minority interests | (2.7 | ) | (2.0 | ) | (12.2 | ) | (9.0 | ) | |||||
Net result on ordinary operations | (546.7 | ) | 46.9 | (1,265.2 | %) | (513.5 | ) | 94.8 | (641.7 | %) | |||
Extraordinary result net | (74.3 | ) | (9.3 | ) | (74.3 | ) | (39.6 | ) | |||||
Net result | (621.0 | ) | 37.6 | (1,751.7 | %) | (587.8 | ) | 55.2 | (1,165.8 | %) | |||
Net result on ordinary operations before amortisation of goodwill (Cash earnings) | 43.3 | 64.1 | (32.5 | %) | 129.4 | 162.3 | (20.2 | %) | |||||
Ratios | |||||||||||||
Added value as a % of net sales | 22.3 | % | 22.9 | % | 22.6 | % | 23.0 | % | |||||
EBITDA as a % of net sales | 4.6 | % | 5.4 | % | 4.6 | % | 5.0 | % | |||||
EBITA as a % of net sales | 3.4 | % | 4.6 | % | 3.4 | % | 3.9 | % | |||||
EBIT as a % of net sales | -20.9 | % | 4.0 | % | -3.0 | % | 3.3 | % |
NET RESULT PER SHARE FULLY DILUTED
|
4th quarter |
JanuaryDecember |
|||||||
---|---|---|---|---|---|---|---|---|---|
in millions of euro |
|||||||||
2002 |
2001 |
2002 |
2001 |
||||||
Net result from ordinary operations | (546.7 | ) | 46.9 | (513.5 | ) | 94.8 | |||
Dividend preference shares A | (2.8 | ) | (3.6 | ) | (11.2 | ) | (14.4 | ) | |
Net result on ordinary operations for ordinary shares | (549.5 | ) | 43.3 | (524.7 | ) | 80.4 | |||
Add back: amortisation of goodwill | 590.0 | 17.2 | 642.9 | 67.5 | |||||
Total (before amortisation of goodwill) | 40.5 | 60.6 | 118.2 | 147.9 | |||||
Average number of ordinary shares basic (x 1,000) | 132,113 | 131,341 | 131,818 | 123,759 | |||||
Options | | | | | |||||
Conversion preference shares C | 23,157 | 21,893 | 23,157 | 21,893 | |||||
Average number of ordinary shares fully diluted (x 1,000) | 155,270 | 153,234 | 154,975 | 145,652 | |||||
Per ordinary share (in euro) |
|||||||||
Net result from ordinary operations available to holders of ordinary shares before amortisation of goodwill | 0.26 | 0.40 | 0.76 | 1.02 | |||||
10
CONSOLIDATED CASH FLOW STATEMENT
|
4th quarter |
JanuaryDecember |
|||||||
---|---|---|---|---|---|---|---|---|---|
in millions of euro |
|||||||||
2002 |
2001 |
2002 |
2001 |
||||||
EBITDA | 111.4 | 146.8 | 455.7 | 516.8 | |||||
Additions to / (release of) provisions | 4.9 | 1.9 | 0.5 | 13.0 | |||||
Operating result on a cash basis | 116.3 | 148.7 | 456.2 | 529.8 | |||||
(Increase)/decrease in inventories | 30.3 | 31.1 | 10.9 | 85.0 | |||||
(Increase)/decrease in trade receivables | 27.9 | 50.0 | 195.2 | 208.0 | |||||
Increase/(decrease) in trade creditors | 73.0 | 180.0 | (171.7 | ) | (19.0 | ) | |||
(Increase)/decrease in other receivables and liabilities | (36.2 | ) | (69.0 | ) | 18.3 | (67.0 | ) | ||
(Increase)/decrease in working capital | 95.0 | 192.1 | 52.7 | 207.0 | |||||
Financial payments | (49.0 | ) | (52.0 | ) | (200.5 | ) | (229.0 | ) | |
Other operational payments | (20.2 | ) | 3.0 | (50.7 | ) | (39.0 | ) | ||
Cash flow from operational activities | 142.1 | 291.8 | 257.7 | 468.8 | |||||
Investments in tangible fixed assets | (29.7 | ) | (21.0 | ) | (106.7 | ) | (127.0 | ) | |
Acquisitions, integration and divestments | (5.2 | ) | (55.0 | ) | (31.2 | ) | (639.0 | ) | |
Available cash flow | 107.2 | 215.8 | 119.8 | (297.2 | ) | ||||
Cash flow from financing activities | (145.2 | ) | (163.0 | ) | (208.0 | ) | 420.0 | ||
Net cash flow | (38.0 | ) | 52.8 | (88.2 | ) | 122.8 | |||
|
31 December |
|||
---|---|---|---|---|
in millions of euro |
||||
2002 |
2001 |
|||
Fixed assets | 2,861.4 | 4,031.7 | ||
Current assets | 2,510.5 | 2,985.5 | ||
Cash | 37.0 | 99.5 | ||
Total assets | 5,408.9 | 7,116.7 | ||
Group equity | ||||
Shareholders' equity | 1,769.5 | 2,634.2 | ||
Other group equity | 41.3 | 36.7 | ||
1,810.8 | 2,670.9 | |||
Provisions | 337.2 | 444.7 | ||
Long-term loans | 1,677.7 | 2,058.8 | ||
Current liabilities, interest bearing | 94.3 | 44.4 | ||
Current liabilities, not interest bearing | 1,489.0 | 1,898.0 | ||
Total liabilities | 5,408.9 | 7,116.7 | ||
Interest-bearing net-debt | 1,735.0 | 2,003.7 | ||
FINANCIAL RATIOS
|
31 December |
||||
---|---|---|---|---|---|
|
2002 |
2001 |
|||
Interest cover (EBITDA / Cash interest) | 2.6 | 2.7 | |||
Group equity in % of total assets | 33.5 | % | 37.5 | % | |
Interest-bearing debt in % of group equity | 95.8 | % | 75.0 | % |
11
EQUITY PER SHARE
|
31 December |
|||
---|---|---|---|---|
|
2002 |
2001 |
||
Basic number of ordinary shares outstanding (x 1,000) | 132,113 | 131,342 | ||
Basic shareholders' equity per share (in euro) | 8.93 | 15.70 | ||
Fully diluted number of ordinary shares outstanding (x 1,000) | 155,270 | 153,234 | ||
Fully diluted shareholders' equity per share (in euro) | 10.20 | 15.96 |
EQUITY RECONCILIATION
|
31 December |
||||
---|---|---|---|---|---|
|
2002 |
2001 |
|||
Shareholders' equity at the start of the reporting period | 2,634 | 1,916 | |||
Net result year to date | (588 | ) | 55 | ||
Dividend ordinary shares for 2000 | | (46 | ) | ||
Dividend ordinary shares for 2001 | (10 | ) | | ||
Net proceeds issue ordinary shares | | 665 | |||
Accrual dividend preference shares A 2001 | | (14 | ) | ||
Accrual dividend preference shares A 2002 | (11 | ) | | ||
Translation differences | (256 | ) | 58 | ||
Shareholders' equity at the end of the reporting period | 1,769 | 2,634 |
12
NET SALES
|
4th quarter |
December YTD |
|||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
in millions of euro |
|||||||||||||
2002 |
2001 |
change |
2002 |
2001 |
change |
||||||||
Office Products North America | 1,142.6 | 1,337.4 | (14.6 | %) | 4,930.8 | 5,220.4 | (5.5 | %) | |||||
Office Products Europe / Australia | 384.0 | 402.9 | (4.7 | %) | 1,540.0 | 1,496.4 | 2.9 | % | |||||
Paper Merchanting | 731.4 | 782.4 | (6.5 | %) | 2,988.0 | 3,125.7 | (4.4 | %) | |||||
Graphic Systems | 166.5 | 186.2 | (10.6 | %) | 488.7 | 565.3 | (13.6 | %) | |||||
Buhrmann | 2,424.5 | 2,709.0 | (10.5 | %) | 9,947.5 | 10,407.7 | (4.4 | %) | |||||
ADDED VALUE
|
4th quarter |
December YTD |
|||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
in millions of euro |
|||||||||||||
2002 |
2001 |
change |
2002 |
2001 |
change |
||||||||
Office Products North America | 280.0 | 350.7 | (20.2 | %) | 1,260.8 | 1,387.6 | (9.1 | %) | |||||
Office Products Europe / Australia | 103.7 | 106.2 | (2.3 | %) | 412.6 | 398.1 | 3.6 | % | |||||
Paper Merchanting | 114.8 | 119.0 | (3.5 | %) | 461.6 | 475.2 | (2.9 | %) | |||||
Graphic Systems | 41.7 | 44.2 | (5.6 | %) | 118.0 | 135.0 | (12.5 | %) | |||||
Buhrmann | 540.1 | 620.1 | (12.9 | %) | 2,252.9 | 2,395.7 | (6.0 | %) | |||||
ADDED VALUE as a % of NET SALES
|
4th quarter |
December YTD |
|||||||
---|---|---|---|---|---|---|---|---|---|
|
2002 |
2001 |
2002 |
2001 |
|||||
Office Products North America | 24.5 | % | 26.2 | % | 25.6 | % | 26.6 | % | |
Office Products Europe / Australia | 27.0 | % | 26.3 | % | 26.8 | % | 26.6 | % | |
Paper Merchanting | 15.7 | % | 15.2 | % | 15.4 | % | 15.2 | % | |
Graphic Systems | 25.1 | % | 23.7 | % | 24.2 | % | 23.9 | % | |
Buhrmann | 22.3 | % | 22.9 | % | 22.6 | % | 23.0 | % | |
OPERATING RESULT (EBITA/EBIT)
|
4th quarter |
December YTD |
|||||||
---|---|---|---|---|---|---|---|---|---|
in millions of euro |
|||||||||
2002 |
2001 |
2002 |
2001 |
||||||
Office Products North America | 24.2 | 60.6 | 197.1 | 242.5 | |||||
Office Products Europe / Australia | 19.0 | 20.7 | 64.1 | 53.3 | |||||
Paper Merchanting | 22.1 | 28.5 | 73.7 | 93.3 | |||||
Graphic Systems | 17.3 | 19.3 | 23.0 | 37.6 | |||||
Holdings | 0.3 | (4.3 | ) | (16.1 | ) | (18.7 | ) | ||
EBITA | 83.0 | 124.8 | 341.9 | 408.0 | |||||
Goodwill | (590.0 | ) | (17.2 | ) | (642.9 | ) | (67.5 | ) | |
EBIT | (507.0 | ) | 107.5 | (301.0 | ) | 340.6 | |||
13
ROS %
|
4th quarter |
December YTD |
|||||||
---|---|---|---|---|---|---|---|---|---|
(EBITA / EBIT as a % of net sales) |
|||||||||
2002 |
2001 |
2002 |
2001 |
||||||
Office Products North America | 2.1 | % | 4.5 | % | 4.0 | % | 4.6 | % | |
Office Products Europe / Australia | 4.9 | % | 5.1 | % | 4.2 | % | 3.6 | % | |
Paper Merchanting | 3.0 | % | 3.6 | % | 2.5 | % | 3.0 | % | |
Graphic Systems | 10.4 | % | 10.4 | % | 4.7 | % | 6.7 | % | |
Holding EBITA as a % of Buhrmann's total net sales | 0.0 | % | (0.2 | %) | (0.2 | %) | (0.2 | %) | |
Buhrmann before amortisation of goodwill (EBITA) | 3.4 | % | 4.6 | % | 3.4 | % | 3.9 | % | |
Buhrmann after amortisation of goodwill (EBIT) | -20.9 | % | 4.0 | % | -3.0 | % | 3.3 | % | |
AVERAGE CAPITAL EMPLOYED
|
4th quarter |
JanuaryDecember |
|||||||
---|---|---|---|---|---|---|---|---|---|
in millions of euro |
|||||||||
2002 |
2001 |
2002 |
2001 |
||||||
Office Products North America | 845.6 | 1,041.1 | 948.1 | 1,062.6 | |||||
Office Products Europe / Australia | 221.3 | 252.1 | 220.3 | 239.2 | |||||
Paper Merchanting | 669.6 | 676.3 | 679.0 | 688.0 | |||||
Graphic Systems | 126.4 | 110.7 | 120.1 | 109.1 | |||||
Other activities and holdings | 22.0 | (37.4 | ) | (12.2 | ) | (51.8 | ) | ||
Buhrmann, excluding goodwill | 1,884.9 | 2,042.9 | 1,955.2 | 2,047.1 | |||||
Goodwill | 2,218.5 | 2,509.9 | 2,429.6 | 2,425.0 | |||||
Buhrmann, including goodwill | 4,103.4 | 4,552.9 | 4,384.8 | 4,472.1 | |||||
ROCE in %
|
4th quarter |
JanuaryDecember |
|||||||
---|---|---|---|---|---|---|---|---|---|
|
2002 |
2001 |
2002 |
2001 |
|||||
Office Products North America | 11.5 | % | 23.3 | % | 20.8 | % | 22.8 | % | |
Office Products Europe / Australia | 34.3 | % | 32.8 | % | 29.1 | % | 22.3 | % | |
Paper Merchanting | 13.2 | % | 16.9 | % | 10.9 | % | 13.6 | % | |
Graphic Systems | 54.8 | % | 69.7 | % | 19.1 | % | 34.5 | % | |
Buhrmann, excluding goodwill | 17.6 | % | 24.4 | % | 17.5 | % | 19.9 | % | |
Buhrmann, including goodwill | -49.4 | % | 9.4 | % | -6.9 | % | 7.6 | % | |
ORGANIC GROWTH OF SALES
|
4th quarter |
JanuaryDecember |
|||||||
---|---|---|---|---|---|---|---|---|---|
|
2002 |
2001 |
2002 |
2001 |
|||||
Office Products North America | (3 | %) | (4 | %) | 0 | % | 0 | % | |
Office Products Europe / Australia | (4 | %) | (2 | %) | (2 | %) | 4 | % | |
Paper Merchanting | (5 | %) | (6 | %) | (4 | %) | 0 | % | |
Graphic Systems | (10 | %) | (2 | %) | (13 | %) | 1 | % | |
Buhrmann | (4 | %) | (4 | %) | (2 | %) | 0 | % | |
14
|
31 December |
|||
---|---|---|---|---|
NUMBER OF EMPLOYEES |
||||
2002 |
2001 |
|||
Office Products North America | 12,211 | 14,240 | ||
Office Products Europe/Australia | 6,023 | 6,228 | ||
Paper Merchanting | 5,411 | 5,519 | ||
Graphic Systems | 1,139 | 1,176 | ||
Holdings | 74 | 72 | ||
Buhrmann | 24,857 | 27,235 | ||
|
4th quarter |
JanuaryDecember |
||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
EXCHANGE RATES |
||||||||||||
2002 |
2001 |
2002 |
2001 |
|||||||||
Euro versus US$, average rate | $ | 1.01 | $ | 0.90 | $ | 0.94 | $ | 0.90 | ||||
Euro versus US$, end rate | $ | 1.05 | $ | 0.88 | $ | 1.05 | $ | 0.88 | ||||
15
CONSOLIDATED PROFIT AND LOSS ACCOUNT
|
2002 |
2001 |
2000 |
||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
in millions of euros |
|||||||||||||||||||
Q4 |
Q3 |
Q2 |
Q1 |
Q4 |
Q3 |
Q2 |
Q1 |
Q4 |
|||||||||||
Net sales | 2,424.5 | 2,408.9 | 2,567.5 | 2,546.6 | 2,709.0 | 2,580.6 | 2,669.9 | 2,448.2 | 2,628.5 | ||||||||||
Cost of sales | (1,884.4 | ) | (1,880.4 | ) | (1,988.8 | ) | (1,941.1 | ) | (2,088.9 | ) | (1,980.0 | ) | (2,062.5 | ) | (1,880.6 | ) | (1,983.7 | ) | |
Added value | 540.1 | 528.5 | 578.7 | 605.6 | 620.1 | 600.5 | 607.5 | 567.6 | 644.9 | ||||||||||
Operating costs | (428.7 | ) | (432.7 | ) | (460.7 | ) | (475.1 | ) | (473.3 | ) | (487.7 | ) | (486.5 | ) | (431.4 | ) | (440.9 | ) | |
EBITDA | 111.4 | 95.8 | 118.0 | 130.4 | 146.8 | 112.8 | 120.9 | 136.2 | 204.0 | ||||||||||
Depreciation | (28.4 | ) | (27.6 | ) | (28.0 | ) | (29.7 | ) | (22.1 | ) | (29.4 | ) | (29.7 | ) | (27.5 | ) | (31.9 | ) | |
EBITA | 83.0 | 68.2 | 90.0 | 100.8 | 124.8 | 83.4 | 91.2 | 108.6 | 172.1 | ||||||||||
Amortisation of goodwill | (590.0 | ) | (16.7 | ) | (17.8 | ) | (18.4 | ) | (17.2 | ) | (17.8 | ) | (17.8 | ) | (14.7 | ) | (14.6 | ) | |
Operating result (EBIT) | (507.0 | ) | 51.4 | 72.2 | 82.4 | 107.5 | 65.6 | 73.5 | 94.0 | 157.5 | |||||||||
Net financing costs | (41.9 | ) | (48.9 | ) | (57.8 | ) | (50.2 | ) | (50.4 | ) | (53.9 | ) | (54.7 | ) | (51.2 | ) | (59.0 | ) | |
Result on ordinary operations before tax | (548.9 | ) | 2.5 | 14.5 | 32.2 | 57.1 | 11.7 | 18.8 | 42.7 | 98.5 | |||||||||
Taxes | 1.9 | (1.7 | ) | (6.5 | ) | (11.1 | ) | (8.2 | ) | (3.2 | ) | (3.0 | ) | (9.1 | ) | (24.4 | ) | ||
Other financial results | 3.0 | 0.2 | 12.6 | (0.0 | ) | (0.1 | ) | (0.7 | ) | (2.4 | ) | 0.0 | 3.0 | ||||||
Minority interests | (2.7 | ) | (3.3 | ) | (3.7 | ) | (2.5 | ) | (2.0 | ) | (2.6 | ) | (2.2 | ) | (2.2 | ) | (2.1 | ) | |
Net result on ordinary operations | (546.7 | ) | (2.3 | ) | 17.0 | 18.5 | 46.9 | 5.2 | 11.2 | 31.4 | 74.9 | ||||||||
Extraordinary result net | (74.3 | ) | 0.0 | 0.0 | (0.0 | ) | (9.3 | ) | (0.3 | ) | (50.0 | ) | 20.0 | (10.9 | ) | ||||
Net result | (621.0 | ) | (2.3 | ) | 17.0 | 18.5 | 37.6 | 4.9 | (38.8 | ) | 51.4 | 64.0 | |||||||
Net result on ordinary operations before amortisation of goodwill (Cash earnings) | 43.3 | 14.4 | 34.8 | 36.9 | 64.1 | 23.0 | 29.0 | 46.1 | 89.5 | ||||||||||
RATIOS | |||||||||||||||||||
Added value as a % of net sales | 22.3 | % | 21.9 | % | 22.5 | % | 23.8 | % | 22.9 | % | 23.3 | % | 22.8 | % | 23.2 | % | 24.5 | % | |
EBITDA as a % of net sales | 4.6 | % | 4.0 | % | 4.6 | % | 5.1 | % | 5.4 | % | 4.4 | % | 4.5 | % | 5.6 | % | 7.8 | % | |
EBITA as a % of net sales | 3.4 | % | 2.8 | % | 3.5 | % | 4.0 | % | 4.6 | % | 3.2 | % | 3.4 | % | 4.5 | % | 6.5 | % | |
EBIT as a % of net sales | -20.9 | % | 2.1 | % | 2.8 | % | 3.2 | % | 4.0 | % | 2.5 | % | 2.8 | % | 3.8 | % | 6.0 | % | |
16
FIGURES PER DIVISION NET SALES
|
2002 |
2001 |
2000 |
|||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
in millions of euros |
||||||||||||||||||
Q4 |
Q3 |
Q2 |
Q1 |
Q4 |
Q3 |
Q2 |
Q1 |
Q4 |
||||||||||
Office Products North America | 1,142.6 | 1,203.5 | 1,313.8 | 1,270.9 | 1,337.4 | 1,334.2 | 1,372.9 | 1,175.8 | 1,260.5 | |||||||||
Office Products Europe/Australia | 384.0 | 370.2 | 390.0 | 395.8 | 402.9 | 387.4 | 384.1 | 321.9 | 356.1 | |||||||||
Paper Merchanting | 731.4 | 725.9 | 750.7 | 780.0 | 782.4 | 743.4 | 775.1 | 824.9 | 824.4 | |||||||||
Graphic Systems | 166.5 | 109.3 | 112.9 | 100.0 | 186.2 | 115.6 | 137.8 | 125.6 | 187.5 | |||||||||
Buhrmann | 2,424.5 | 2,408.9 | 2,567.5 | 2,546.6 | 2,709.0 | 2,580.6 | 2,669.9 | 2,448.2 | 2,628.5 | |||||||||
OPERATING RESULT (EBITA/EBIT)
|
2002 |
2001 |
2000 |
||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
in millions of euros |
|||||||||||||||||||
Q4 |
Q3 |
Q2 |
Q1 |
Q4 |
Q3 |
Q2 |
Q1 |
Q4 |
|||||||||||
Office Products North America | 24.2 | 40.9 | 61.0 | 71.0 | 60.6 | 53.8 | 59.9 | 68.2 | 97.7 | ||||||||||
Office Products Europe/Australia | 19.0 | 17.0 | 13.1 | 15.1 | 20.7 | 14.0 | 8.1 | 10.5 | 15.3 | ||||||||||
Paper Merchanting | 22.1 | 13.6 | 18.3 | 19.8 | 28.5 | 16.7 | 20.6 | 27.6 | 38.8 | ||||||||||
Graphic Systems | 17.3 | 2.0 | 3.2 | 0.5 | 19.3 | 3.8 | 7.1 | 7.4 | 23.1 | ||||||||||
Holdings | 0.3 | (5.3 | ) | (5.5 | ) | (5.6 | ) | (4.3 | ) | (4.9 | ) | (4.5 | ) | (5.0 | ) | (2.8 | ) | ||
EBITA | 83.0 | 68.2 | 90.0 | 100.8 | 124.8 | 83.4 | 91.2 | 108.6 | 172.1 | ||||||||||
Goodwill | (590.0 | ) | (16.7 | ) | (17.8 | ) | (18.4 | ) | (17.2 | ) | (17.8 | ) | (17.8 | ) | (14.7 | ) | (14.6 | ) | |
EBIT | (507.0 | ) | 51.4 | 72.2 | 82.4 | 107.5 | 65.6 | 73.5 | 94.0 | 157.5 | |||||||||
AVERAGE CAPITAL EMPLOYED
|
2002 |
2001 |
2000 |
||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
in millions of euros |
|||||||||||||||||||
Q4 |
Q3 |
Q2 |
Q1 |
Q4 |
Q3 |
Q2 |
Q1 |
Q4 |
|||||||||||
Office Products North America | 845.6 | 885.0 | 981.1 | 1,082.6 | 1,041.5 | 1,101.9 | 1,145.4 | 1,003.3 | 1,077.8 | ||||||||||
Office Products Europe/Australia | 221.3 | 220.4 | 214.3 | 220.2 | 252.1 | 252.5 | 252.3 | 201.7 | 243.4 | ||||||||||
Paper Merchanting | 669.6 | 684.4 | 682.9 | 676.0 | 676.3 | 683.2 | 706.5 | 693.2 | 685.6 | ||||||||||
Graphic Systems | 126.4 | 124.4 | 114.1 | 115.1 | 110.4 | 113.4 | 107.6 | 106.1 | 107.1 | ||||||||||
Other activities and holdings | 22.0 | (12.0 | ) | (11.0 | ) | (22.2 | ) | (37.0 | ) | (50.3 | ) | (60.8 | ) | (56.9 | ) | (2.7 | ) | ||
Buhrmann, excluding goodwill | 1,884.9 | 1,902.2 | 1,981.6 | 2,071.7 | 2,042.9 | 2,100.7 | 2,151.0 | 1,947.4 | 2,111.2 | ||||||||||
Goodwill | 2,218.5 | 2,397.5 | 2,524.5 | 2,604.3 | 2,509.6 | 2,517.2 | 2,530.2 | 2,130.5 | 2,088.2 | ||||||||||
Buhrmann, including goodwill | 4,103.4 | 4,299.7 | 4,505.8 | 4,676.0 | 4,552.9 | 4,617.9 | 4,681.2 | 4,077.9 | 4,199.7 | ||||||||||
ROCE (IN %)
|
|
|
|
|
|
|
|
|
2000 |
||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
2002 |
2001 |
|||||||||||||||||
|
2000 Q4 |
||||||||||||||||||
|
Q4 |
Q3 |
Q2 |
Q1 |
Q4 |
Q3 |
Q2 |
Q1 |
|||||||||||
Office Products North America | 11.5 | % | 18.5 | % | 24.9 | % | 26.2 | % | 23.3 | % | 19.5 | % | 20.9 | % | 27.2 | % | 36.3 | % | |
Office Products Europe/Australia | 34.3 | % | 30.8 | % | 24.4 | % | 27.5 | % | 32.8 | % | 22.2 | % | 12.9 | % | 20.8 | % | 25.1 | % | |
Paper Merchanting | 13.2 | % | 7.9 | % | 10.7 | % | 11.7 | % | 16.9 | % | 9.8 | % | 11.7 | % | 15.9 | % | 22.6 | % | |
Graphic Systems | 54.8 | % | 6.3 | % | 11.0 | % | 1.8 | % | 69.7 | % | 13.5 | % | 26.4 | % | 27.8 | % | 86.2 | % | |
Buhrmann, excluding goodwill | 17.6 | % | 14.3 | % | 18.2 | % | 19.5 | % | 24.4 | % | 15.9 | % | 17.0 | % | 22.3 | % | 32.6 | % | |
Buhrmann, including goodwill | -49.4 | % | 4.8 | % | 6.4 | % | 7.0 | % | 9.4 | % | 5.7 | % | 6.3 | % | 9.2 | % | 15.0 | % | |
17
NET RESULT PER SHARE FULLY DILUTED
|
2002 |
2001 |
2000 |
|||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Q4 |
Q3 |
Q2 |
Q1 |
Q4 |
Q3 |
Q2 |
Q1 |
Q4 |
|||||||||
Average number of ordinary shares basic (x 1,000) | 132,113 | 132,113 | 131,719 | 131,342 | 131,342 | 131,342 | 130,330 | 102,025 | 102,012 | |||||||||
Options | | | | | | | 763 | 753 | 500 | |||||||||
Conversion preference shares C | 23,157 | 22,838 | 22,516 | 22,194 | 21,892 | 21,521 | 21,149 | 20,777 | 20,403 | |||||||||
Average number of ordinary shares fully diluted (x 1,000) | 155,270 | 154,951 | 154,235 | 153,536 | 153,234 | 152,863 | 152,242 | 123,555 | 122,915 | |||||||||
Per ordinary share in euros | ||||||||||||||||||
Net result from ordinary operations available to holders of ordinary shares before amortisation of goodwill | 0.26 | 0.08 | 0.21 | 0.22 | 0.40 | 0.13 | 0.17 | 0.35 | 0.70 | |||||||||
ORGANIC GROWTH OF SALES
|
2002 |
2001 |
2000 |
||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Q4 |
Q3 |
Q2 |
Q1 |
Q4 |
Q3 |
Q2 |
Q1 |
Q4 |
||||||||||
Office Products North America | (3 | %) | 3 | % | 0 | % | (6 | %) | (4 | %) | 0 | % | (1 | %) | 2 | % | 3 | % | |
Office Products Europe/Australia | (4 | %) | (5 | %) | 1 | % | (2 | %) | (2 | %) | 6 | % | 2 | % | 9 | % | 6 | % | |
Paper Merchanting | (5 | %) | (3 | %) | (3 | %) | (4 | %) | (6 | %) | (5 | %) | 1 | % | 10 | % | 14 | % | |
Graphic Systems | (10 | %) | (7 | %) | (18 | %) | (18 | %) | (2 | %) | 1 | % | 8 | % | 0 | % | 20 | % | |
Buhrmann | (4 | %) | 0 | % | (2 | %) | (5 | %) | (4 | %) | 0 | % | 1 | % | 5 | % | 7 | % | |
EXCHANGE RATES
|
2002 |
2001 |
2000 |
||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Q4 |
Q3 |
Q2 |
Q1 |
Q4 |
Q3 |
Q2 |
Q1 |
Q4 |
||||||||||||||||||
Euro versus US$, average rate | $ | 1.01 | $ | 0.99 | $ | 0.92 | $ | 0.88 | $ | 0.90 | $ | 0.89 | $ | 0.87 | $ | 0.92 | $ | 0.87 | |||||||||
Euro versus US$, end rate | $ | 1.05 | $ | 0.96 | $ | 1.00 | $ | 0.87 | $ | 0.88 | $ | 0.91 | $ | 0.85 | $ | 0.88 | $ | 0.93 | |||||||||
18
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 hereunto duly authorized.
Date: February 13, 2003 | |||
BUHRMANN NV | |||
By: |
/s/ F.H.J. KOFFRIE F.H.J. Koffrie Member Executive Board |
||
By: |
/s/ J.P.E. BARBAS J.P.E. Barbas Company Secretary |
19