Acquisition Log 2009

Acquisition and divestment of subsidiaries

MSEK Purchase
price (1)
Acquired
net debt
Enterprise
value
 (2)
Goodwill  Acquisition
related 
intangible assets
 
Operating
capital
employed
 
Shares in
associated
companies
 
Total
capital
employed
 
Akal Security Hawaii, USA -13.1  -13.1  13.8  -0.7  13.1 
Moore Security, USA  -38.6  -38.6  38.7  -0.1  38.6 
World Wide Security, Chile  -70.1 -10.4  -80.5  42.0  26.9  11.6  80.5 
MKB Tactical, South Africa  -4.2 0.1  -4.1  5.8  -1.7  - 4.1 
Interlabora, Spain  -75.1 4.3  -70.8  66.6  63.9  -59.7  70.8 
Vigilan, Argentina  -39.2 -3.1  -42.3  85.7  35.3  -78.7  42.3 
Socovig, Colombia  -32.5  -7.1  -39.6  22.1  10.0  7.5  39.6 
Guardforce, Hong Kong  -18.4  -18.4  9.4  8.9  0.1  18.4 
Ferssa Group, France  -34.1  -1.0  -35.1  14.2  41.8  -20.9  35.1 
GMCE Gardiennage, Morocco  -13.3  0.7  -12.6  14.6  8.2  -10.2  12.6 
Dora Security, Czech Republic  -90.3  6.4  -83.9  53.4  25.1  5.4  83.9 
Grupo Argos, Mexico  -18.2  -18.2  19.1  3.8  -4.7  18.2 
Gordon, Serbia  -34.1  1.7  -32.4  20.7  10.1  1.6  32.4 
Long Hai Security, Vietnam  -29.1  -29.1  - -6.6  35.7 29.1 
Tecniserv, Spain  -50.7  13.0  -37.7  58.2  25.4  -45.9  37.7 
Other acquisitions and adjustments (3)  -170.3  3.1  -167.2  46.9  16.0  104.3  167.2 
Total acquisitions  -731.3  7.7  -723.6  458.7  327.9  -98.7  35.7  723.6
Liquid funds according to acquisition analyses  39.7               
Total effect on Group’s liquid funds -691.6               

 

1. Price paid to seller.
2. Purchase price paid plus acquired net debt.
3. Guardias Blancas, Mexico, AVS Bevakning (contract portfolio) and Dalslands Bevakning (contract portfolio), Mobile Sweden, G4S, BEWAB and S.O.B. Objektschutz, Services Germany, Securiveil, Mobile France, SH Safe Home, Services Switzerland, Eureca/Luxtracing, Alert Services Belgium, Eureca, Alert Services Netherlands, Agency of Security Fenix, Czech Republic, CPI Security Group, Romania, SCP International, Serbia, DAK Güvenlik, Services Turkey, El Guardian, Patagua, Seguridad Argentina, Vigilancias y Seguridad and Lubiseg (contract portfolio), Argentina, SATS, Servicios de Seguridad, Trancilo and Gadonal, Uruguay, Burns de Colombia, Colombia, Macroresguardos (contract portfolio), Peru, FM Seguridad, Chile, Polic Secuforce, Hong Kong and Globe Partner Services, Egypt.

 

 

Investor relations contact:
Micaela Sjökvist
Head of Investor Relations
Phone: +46 (0)104703013
Cell phone: +46 (0)761167443
Fax: +46 (0)104703122 
micaela.sjokvist@securitas.com