- Orders received during January-September 2007 totalled EUR 2,892 (1-9/2006: 2,194) million. During the third quarter, orders received were record strong at EUR 1,028 (7-9/2006: 603) million.
- The order book continued to grow and totalled EUR 2,552 (December 31, 2006: 1,621) million on September 30, 2007.
- Sales grew in January-September by 13 percent and amounted to EUR 2,151
(1-9/2006: 1,900) million. Half of this growth was organic. During the third quarter, sales were EUR 713 (7-9/2006: 625) million. - Cargotec completed 14 acquisitions during January-September.
- Operating profit was EUR 156.6 (1-9/2006: 181.9) million. The comparison period includes a EUR 17.9 million capital gain from divestment of property. Operating profit from operations in the third quarter was EUR 52.5 (7-9/2006: 52.1) million.
- Cash flow from operating activities before financial items and taxes totalled EUR 138.8 (1-9/2006: 178.8) million.
- Net income for the reporting period was EUR 109.5 (1-9/2006: 126.8) million.
- Earnings per share were EUR 1.72 (1-9/2006: 1.97) with EUR 0.55 (7-9/2006: 0.81) attributable to the third quarter.
- The number of personnel at the end of the reporting period was 11,081 (September 30, 2006: 8,313). Acquisitions completed during the reporting period increased the number of personnel by close to 1,900 people.
- General market activity is expected to continue healthy with the exception of the U.S. load handling market. In accordance with its plans, Cargotec continues growth and efficiency related investments, which burden the 2007 result. Thanks to the record value of orders received so far in the year the estimate for full year 2007 order intake growth has been raised to close to 30 percent. The sales growth estimate for 2007 is unchanged at approximately 15 percent, which implies strong sales growth for the final quarter. Due to the growth operating profit in euros will improve from the previous quarters. Operating profit margin for the final quarter is estimated to remain at the third quarter level.
|
Orders received, MEUR |
|
1-9/2007 |
|
1-9/2006 |
|
1-12/2006 |
|
Hiab |
|
731 |
|
706 |
|
946 |
|
Kalmar |
|
1,083 |
|
955 |
|
1,282 |
|
MacGREGOR |
|
1,080 |
|
535 |
|
684 |
|
Internal orders received |
|
-3 |
|
-2 |
|
-2 |
|
Total |
|
2,892 |
|
2,194 |
|
2,910 |
(1-9/2006: 706) million. The orders received in July-September totalled EUR 223 (7-9/2006: 207) million.
(1-9/2006: 955) million. The orders received in July-September totalled EUR 324 (7-9/2006: 258) million.
E-One RTGs.
|
Order book, MEUR |
|
30.9.2007 |
|
30.9.2006 |
|
31.12.2006 |
|
Hiab |
|
255 |
|
215 |
|
215 |
|
Kalmar |
|
684 |
|
581 |
|
593 |
|
MacGREGOR |
|
1,614 |
|
798 |
|
813 |
|
Total |
|
2,552 |
|
1,594 |
|
1,621 |
(1-9/2006: 1,900) million. Half of the growth was organic. The sales impact of acquisitions completed in the past 12 months was approximately EUR 130 million in January-September 2007.
|
Sales, MEUR |
|
1-9/2007 |
|
1-9/2006 |
|
1-12/2006 |
|
Hiab |
|
687 |
|
675 |
|
914 |
|
Kalmar |
|
979 |
|
883 |
|
1,203 |
|
MacGREGOR |
|
487 |
|
344 |
|
482 |
|
Internal sales |
|
-2 |
|
-1 |
|
-2 |
|
Total |
|
2,151 |
|
1,900 |
|
2,597 |
(1-9/2006: 164.0) million, representing 7.3 (8.6) percent of sales. Operating profit from operations for the third quarter was EUR 52.5 (7-9/2006: 52.1) million, equal to 7.4 (8.3) percent of sales. Hiab accounted for EUR 13.7 (17.4) million of third quarter operating profit from operations, Kalmar for EUR 27.8 (27.5) million, and MacGREGOR for EUR 15.0 (9.9) million.
(49 percent) in Kalmar India in September 2007.
|
|
|
|
|
|
|
|
|
|
|
|
|
MEUR |
7-9/2007 |
|
7-9/2006 |
|
1-9/2007 |
|
1-9/2006 |
|
1-12/2006 |
|
|
Sales |
713.4 |
|
624.8 |
|
2,150.7 |
|
1,899.9 |
|
2,597.1 |
|
|
Cost of goods sold |
-562.0 |
|
-497.3 |
|
-1,687.6 |
|
-1,493.0 |
|
-2,042.7 |
|
|
Gross profit |
151.3 |
|
127.5 |
|
463.1 |
|
406.9 |
|
554.4 |
|
|
Gross profit, % |
21.2 |
% |
20.4 |
% |
21.5 |
% |
21.4 |
% |
21.3 |
% |
|
Gain on the sale of property |
- |
|
17.9 |
|
- |
|
17.9 |
|
17.8 |
|
|
Costs and expenses |
-84.6 |
|
-65.3 |
|
-266.8 |
|
-213.9 |
|
-292.2 |
|
|
Depreciation |
-14.3 |
|
-10.1 |
|
-39.7 |
|
-29.0 |
|
-40.5 |
|
|
Operating profit |
52.5 |
|
70.0 |
|
156.6 |
|
181.9 |
|
239.5 |
|
|
Operating profit, % |
7.4 |
% |
11.2 |
% |
7.3 |
% |
9.6 |
% |
9.2 |
% |
|
Share of associated
companies'
income |
0.1 |
|
0.3 |
|
0.2 |
|
0.8 |
|
0.9 |
|
|
Financing income and
expenses |
-4.3 |
|
-1.0 |
|
-12.1 |
|
-6.5 |
|
-8.4 |
|
|
Income before taxes |
48.2 |
|
69.3 |
|
144.7 |
|
176.2 |
|
232.0 |
|
|
Income before taxes, % |
6.8 |
% |
11.1 |
% |
6.7 |
% |
9.3 |
% |
8.9 |
% |
|
Taxes |
-13.6 |
|
-17.2 |
|
-35.2 |
|
-49.4 |
|
-65.9 |
|
|
Net income for the period |
34.6 |
|
52.1 |
|
109.5 |
|
126.8 |
|
166.1 |
|
|
Net income for the period,
% |
4.9 |
% |
8.3 |
% |
5.1 |
% |
6.7 |
% |
6.4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Attributable to: |
|
|
|
|
|
|
|
|
|
|
|
Equity holders of the
Company |
34.3 |
|
51.4 |
|
108.8 |
|
125.4 |
|
163.9 |
|
|
Minority interest |
0.3 |
|
0.7 |
|
0.7 |
|
1.4 |
|
2.2 |
|
|
Total |
34.6 |
|
52.1 |
|
109.5 |
|
126.8 |
|
166.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share for
profit attributable to the
equity holders of the
Company: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per share,
EUR |
0.55 |
|
0.81 |
|
1.72 |
|
1.97 |
|
2.57 |
|
|
Diluted earnings per share,
EUR |
0.55 |
|
0.80 |
|
1.72 |
|
1.96 |
|
2.56 |
|
|
Adjusted basic earnings
per share, EUR |
- |
|
0.60 |
* |
- |
|
1.76 |
* |
2.37 |
* |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MEUR |
30.9.2007 |
|
30.9.2006 |
|
31.12.2006 |
|
Non-current assets |
|
|
|
|
|
|
Intangible assets |
754.8 |
|
556.5 |
|
580.5 |
|
Tangible assets |
254.9 |
|
194.6 |
|
217.6 |
|
Loans receivable and other interest-bearing
assets 1) |
2.2 |
|
0.4 |
|
0.1 |
|
Investments |
4.1 |
|
3.9 |
|
4.0 |
|
Assets held for sale |
- |
|
- |
|
- |
|
Non-interest-bearing assets |
64.5 |
|
59.2 |
|
58.6 |
|
Total non-current assets |
1,080.5 |
|
814.6 |
|
860.8 |
|
|
|
|
|
|
|
|
Current assets |
|
|
|
|
|
|
Inventories |
660.1 |
|
509.5 |
|
528.9 |
|
Loans receivable and other interest-bearing
assets 1) |
0.4 |
|
0.2 |
|
0.3 |
|
Accounts receivable and other non-interest-bearing assets |
574.2 |
|
429.3 |
|
473.7 |
|
Cash and cash equivalents 1) |
94.0 |
|
122.5 |
|
124.3 |
|
Total current assets |
1,328.8 |
|
1,061.5 |
|
1,127.2 |
|
|
|
|
|
|
|
|
Total assets |
2,409.2 |
|
1,876.1 |
|
1,988.0 |
|
|
|
|
|
|
|
|
MEUR |
30.9.2007 |
|
30.9.2006 |
|
31.12.2006 |
|
Equity |
|
|
|
|
|
|
Shareholders' equity |
871.6 |
|
846.6 |
|
868.8 |
|
Minority interest |
5.2 |
|
7.5 |
|
8.0 |
|
Total equity |
876.7 |
|
854.1 |
|
876.8 |
|
|
|
|
|
|
|
|
Non-current liabilities |
|
|
|
|
|
|
Loans 1) |
408.3 |
|
191.2 |
|
195.0 |
|
Deferred tax liabilities |
35.8 |
|
22.1 |
|
30.5 |
|
Provisions |
21.8 |
|
20.9 |
|
30.3 |
|
Pension benefit and other non-interest-bearing liabilities |
67.1 |
|
53.8 |
|
55.2 |
|
Total non-current liabilities |
533.0 |
|
288.0 |
|
311.0 |
|
|
|
|
|
|
|
|
Current liabilities |
|
|
|
|
|
|
Loans 1) |
53.0 |
|
25.1 |
|
37.2 |
|
Provisions |
45.0 |
|
40.4 |
|
42.6 |
|
Accounts payable and other non-interest-bearing liabilities |
901.5 |
|
668.5 |
|
720.4 |
|
Total current liabilities |
999.5 |
|
734.0 |
|
800.2 |
|
|
|
|
|
|
|
|
Total equity and liabilities |
2,409.2 |
|
1,876.1 |
|
1,988.0 |
|
|
Attributable to the equity holders of
the company |
|
|
|
|
| |||
|
MEUR |
Share capital |
Share
pre-
mium
account |
Trea-
sury
shares |
Trans-
lation
diffe-
rences |
Fair
value
reser-
ve |
Retai-
ned
earnings |
Total |
Mino-
rity
inte-
rest |
Total
equity |
|
Equity on 31.12.2005 |
63.9 |
95.1 |
-5.0 |
4.9 |
-10.3 |
611.4 |
760.0 |
7.2 |
767.2 |
|
Cash flow
hedges |
|
|
|
|
13.0 |
|
13.0 |
0.0 |
13.0 |
|
Trans-
lation
diffe-
rences |
|
|
|
-11.2 |
|
|
-11.2 |
-0.6 |
-11.8 |
|
Share-
based
incen-
tives,
value of
received
services |
|
|
|
|
|
0.1 |
0.1 |
|
0.1 |
|
Total net
income
recog-
nised
directly
in
equity |
- |
- |
- |
-11.2 |
13.0 |
0.1 |
1.9 |
-0.6 |
1.3 |
|
Net
income
for
the period |
|
|
|
|
|
125.4 |
125.4 |
1.4 |
126.8 |
|
Total
recognised
income
and
expenses for
the
period |
- |
- |
- |
-11.2 |
13.0 |
125.5 |
127.3 |
0.8 |
128.1 |
|
Dividends
paid |
|
|
|
|
|
-41.3 |
-41.3 |
|
-41.3 |
|
Shares
subscribed
with
options |
0.1 |
0.6 |
|
|
|
|
0.7 |
|
0.7 |
|
Acquisition
of
treasury
shares |
|
|
0.0 |
|
|
|
0.0 |
|
0.0 |
|
Other
changes |
|
|
|
|
|
|
- |
-0.5 |
-0.5 |
|
Equity on
30.9.2006 |
64.0 |
95.7 |
-5.0 |
-6.3 |
2.7 |
695.6 |
846.6 |
7.5 |
854.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity on
31.12.2006 |
64.0 |
96.0 |
-23.9 |
-12.0 |
10.5 |
734.2 |
868.9 |
8.0 |
876.8 |
|
Gain/loss
on cash
flow
hedges
booked to
equity |
|
|
|
|
12.0 |
|
12.0 |
0.0 |
12.0 |
|
Gain/loss
on cash
flow
hedges
transferred
to IS |
|
|
|
|
-3.7 |
|
-3.7 |
|
-3.7 |
|
Trans-
lation
diffe-
rences |
|
|
|
-14.1 |
|
|
-14.1 |
-0.5 |
-14.5 |
|
Share-
based
incentives,
value of
received
services |
|
|
|
|
|
1.3 |
1.3 |
|
1.3 |
|
Total
net
income
recognised
directly
in equity |
- |
- |
- |
-14.1 |
8.3 |
1.3 |
-4.4 |
-0.5 |
-4.9 |
|
Net income
for
the period |
|
|
|
|
|
108.8 |
108.8 |
0.7 |
109.5 |
|
Total
recognised
income
and
expenses
for the
period |
- |
- |
- |
-14.1 |
8.3 |
110.1 |
104.4 |
0.2 |
104.6 |
|
Dividends
paid |
|
|
|
|
|
-63.2 |
-63.2 |
-0.4 |
-63.6 |
|
Shares
subscribed
with
options |
0.1 |
0.7 |
|
|
|
|
0.8 |
|
0.8 |
|
Acquisition
of
treasury
shares |
|
|
-39.2 |
|
|
|
-39.2 |
|
-39.2 |
|
Other
changes |
|
|
|
|
|
|
0.0 |
-2.6 |
-2.6 |
|
Equity on
30.9.2007 |
64.1 |
96.7 |
-63.1 |
-26.1 |
18.9 |
781.0 |
871.6 |
5.2 |
876.7 |
CONDENSED CONSOLIDATED CASH FLOW STATEMENT
|
|
|
|
|
|
|
|
MEUR |
1-9/2007 |
|
1-9/2006 |
|
1-12/2006 |
|
Net income for the period |
109.5 |
|
126.8 |
|
166.1 |
|
Capital gains |
- |
|
-17.9 |
|
-17.8 |
|
Depreciation |
39.7 |
|
29.0 |
|
40.5 |
|
Other adjustments |
47.1 |
|
55.2 |
|
73.7 |
|
Change in working capital |
-57.5 |
|
-14.3 |
|
-12.7 |
|
Cash flow from operations |
138.8 |
|
178.8 |
|
249.8 |
|
|
|
|
|
|
|
|
Cash flow from financial items and taxes |
-56.5 |
|
-43.4 |
|
-51.1 |
|
Cash flow from operating activities |
82.3 |
|
135.4 |
|
198.7 |
|
|
|
|
|
|
|
|
The gain from the sale of property |
- |
|
31.9 |
|
31.3 |
|
Acquisitions |
-169.3 |
|
-53.0 |
|
-89.1 |
|
Cash flow from investing activities, other items |
-65.7 |
|
-42.1 |
|
-58.0 |
|
Cash flow from investing activities |
-235.0 |
|
-63.2 |
|
-115.8 |
|
|
|
|
|
|
|
|
Acquisition of treasury shares |
-39.2 |
|
0.0 |
|
-18.9 |
|
Proceeds from share subscriptions |
0.8 |
|
0.7 |
|
1.1 |
|
Dividends paid |
-63.9 |
|
-41.3 |
|
-41.3 |
|
Proceeds from long-term borrowings |
226.9 |
|
0.3 |
|
0.1 |
|
Repayments of long-term borrowings |
-10.8 |
|
-16.8 |
|
-25.9 |
|
Proceeds from short-term borrowings |
20.1 |
|
0.4 |
|
15.9 |
|
Repayments of short-term borrowings |
-14.4 |
|
-8.9 |
|
-7.6 |
|
Cash flow from financing activities |
119.6 |
|
-65.6 |
|
-76.6 |
|
|
|
|
|
|
|
|
Change in cash |
-33.1 |
|
6.6 |
|
6.3 |
|
|
|
|
|
|
|
|
Cash, cash equivalents and bank overdrafts at the
beginning of period |
114.5 |
|
111.2 |
|
111.2 |
|
Effect of exchange rate changes |
-1.0 |
|
-1.8 |
|
-3.0 |
|
Cash, cash equivalents and bank overdrafts at
the end of period |
80.4 |
|
116.0 |
|
114.5 |
|
|
|
|
|
|
|
|
Bank overdrafts at the end of period |
13.6 |
|
6.5 |
|
9.8 |
|
Cash and cash equivalents at the end of period |
94.0 |
|
122.5 |
|
124.3 |
|
|
|
1-9/2007 |
|
1-9/2006 |
|
1-12/2006 |
|
Equity/share |
EUR |
13.96 |
|
13.27 |
|
13.72 |
|
Interest-bearing net debt |
MEUR |
364.6 |
|
93.2 |
|
107.5 |
|
Total equity/total assets |
% |
40.2 |
|
49.0 |
|
47.6 |
|
Gearing |
% |
41.6 |
|
10.9 |
|
12.3 |
|
Return on equity |
% |
16.7 |
|
20.9 |
|
20.2 |
|
Return on capital employed |
% |
17.6 |
|
23.9 |
|
23.1 |
|
|
|
|
|
|
|
|
|
Sales by geographical segment, MEUR |
|
1-9/2007 |
|
1-9/2006 |
|
1-12/2006 |
|
EMEA |
|
1,187 |
|
991 |
|
1,368 |
|
Americas |
|
498 |
|
552 |
|
720 |
|
Asia Pacific |
|
466 |
|
356 |
|
509 |
|
Total |
|
2,151 |
|
1,900 |
|
2,597 |
|
Sales by geographical segment, % |
|
1-9/2007 |
|
1-9/2006 |
|
1-12/2006 |
|
|
EMEA |
|
55.2 |
% |
52.2 |
% |
52.7 |
% |
|
Americas |
|
23.2 |
% |
29.1 |
% |
27.7 |
% |
|
Asia Pacific |
|
21.7 |
% |
18.8 |
% |
19.6 |
% |
|
Total |
|
100.0 |
% |
100.0 |
% |
100.0 |
% |
|
Sales, MEUR |
|
1-9/2007 |
|
1-9/2006 |
|
1-12/2006 |
|
Hiab |
|
687 |
|
675 |
|
914 |
|
Kalmar |
|
979 |
|
883 |
|
1,203 |
|
MacGREGOR |
|
487 |
|
344 |
|
482 |
|
Internal sales |
|
-2 |
|
-1 |
|
-2 |
|
Total |
|
2,151 |
|
1,900 |
|
2,597 |
|
Operating profit, MEUR |
|
1-9/2007 |
|
1-9/2006 |
|
1-12/2006 |
|
Hiab |
|
54.5 |
|
63.3 |
|
86.0 |
|
Kalmar |
|
78.6 |
|
83.5 |
|
111.7 |
|
MacGREGOR |
|
37.0 |
|
26.2 |
|
35.9 |
|
Corporate administration and other |
|
-13.5 |
|
-9.0 |
|
-11.9 |
|
Operating profit from operations |
|
156.6 |
|
164.0 |
|
221.7 |
|
Gain on the sale of property |
|
- |
|
17.9 |
|
17.8 |
|
Total |
|
156.6 |
|
181.9 |
|
239.5 |
|
Operating profit, % |
|
1-9/2007 |
|
1-9/2006 |
|
1-12/2006 |
|
|
Hiab |
|
7.9 |
% |
9.4 |
% |
9.4 |
% |
|
Kalmar |
|
8.0 |
% |
9.5 |
% |
9.3 |
% |
|
MacGREGOR |
|
7.6 |
% |
7.6 |
% |
7.5 |
% |
|
Cargotec, operating profit from operations |
|
7.3 |
% |
8.6 |
% |
8.5 |
% |
|
Cargotec |
|
7.3 |
% |
9.6 |
% |
9.2 |
% |
|
Orders received, MEUR |
|
1-9/2007 |
|
1-9/2006 |
|
1-12/2006 |
|
Hiab |
|
731 |
|
706 |
|
946 |
|
Kalmar |
|
1,083 |
|
955 |
|
1,282 |
|
MacGREGOR |
|
1,080 |
|
535 |
|
684 |
|
Internal orders received |
|
-3 |
|
-2 |
|
-2 |
|
Total |
|
2,892 |
|
2,194 |
|
2,910 |
|
Order book, MEUR |
|
30.9.2007 |
|
30.9.2006 |
|
31.12.2006 |
|
Hiab |
|
255 |
|
215 |
|
215 |
|
Kalmar |
|
684 |
|
581 |
|
593 |
|
MacGREGOR |
|
1,614 |
|
798 |
|
813 |
|
Internal order book |
|
0 |
|
0 |
|
0 |
|
Total |
|
2,552 |
|
1,594 |
|
1,621 |
|
Capital expenditure, MEUR |
|
1-9/2007 |
|
1-9/2006 |
|
1-12/2006 |
|
In fixed assets (excluding acquisitions) |
|
37.7 |
|
30.3 |
|
46.1 |
|
In leasing agreements |
|
0.3 |
|
0.5 |
|
0.5 |
|
In customer financing |
|
23.5 |
|
14.5 |
|
22.2 |
|
Total |
|
61.5 |
|
45.3 |
|
68.8 |
|
Number of employees at the end of
period |
|
30.9.2007 |
|
30.9.2006 |
|
31.12.2006 |
|
Hiab |
|
4,405 |
|
3,615 |
|
3,647 |
|
Kalmar |
|
4,431 |
|
3,543 |
|
3,705 |
|
MacGREGOR |
|
2,162 |
|
1,109 |
|
1,117 |
|
Corporate administration |
|
83 |
|
46 |
|
47 |
|
Total |
|
11,081 |
|
8,313 |
|
8,516 |
|
Average number of employees |
|
1-9/2007 |
|
1-9/2006 |
|
1-12/2006 |
|
Hiab |
|
3,981 |
|
3,547 |
|
3,571 |
|
Kalmar |
|
4,159 |
|
3,337 |
|
3,415 |
|
MacGREGOR |
|
1,773 |
|
955 |
|
994 |
|
Corporate administration |
|
68 |
|
45 |
|
46 |
|
Total |
|
9,981 |
|
7,884 |
|
8,026 |
|
Taxes in income statement |
|
|
|
|
MEUR |
1-9/2007 |
1-9/2006 |
1-12/2006 |
|
Current year tax expense |
42.3 |
57.0 |
66.7 |
|
Deferred tax expense |
-0.7 |
-6.3 |
-0.3 |
|
Tax expense for previous years |
-6.4 |
-1.4 |
-0.5 |
|
Total |
35.2 |
49.4 |
65.9 |
|
Commitments |
|
|
|
|
MEUR |
30.9.2007 |
30.9.2006 |
31.12.2006 |
|
Guarantees |
2.4 |
0.2 |
0.5 |
|
Dealer financing |
5.6 |
10.8 |
8.5 |
|
End customer financing |
5.9 |
7.2 |
6.7 |
|
Operating leases |
50.0 |
31.0 |
38.1 |
|
Other contingent liabilities |
5.3 |
3.9 |
3.9 |
|
Total |
69.2 |
53.1 |
57.7 |
|
Fair values of derivative
financial instruments |
|
|
|
|
|
|
|
Positive fair value |
Negative fair value |
Net fair value |
Net fair value |
Net fair value |
|
MEUR |
30.9.2007 |
30.9.2007 |
30.9.2007 |
30.9.2006 |
31.12.2006 |
|
FX forward contracts, cash flow
hedges |
35.3 |
15.4 |
19.9 |
3.6 |
18.6 |
|
FX forward contracts, non-hedge
accounted |
9.4 |
3.9 |
5.5 |
1.2 |
-9.1 |
|
Interest rate swaps, non-hedge
accounted |
- |
- |
- |
-0.1 |
0.0 |
|
Cross currency and interest rate
swaps, cash flow hedges |
0.0 |
5.2 |
-5.2 |
- |
-0.7 |
|
Total |
44.7 |
24.5 |
20.2 |
4.7 |
8.8 |
|
|
|
|
|
|
|
|
Non-current portion: |
|
|
|
|
|
|
FX forward contracts, cash flow
hedges |
9.8 |
5.0 |
4.8 |
0.0 |
2.7 |
|
Cross currency and interest rate
swaps, cash flow hedges |
0.0 |
5.2 |
-5.2 |
- |
-0.7 |
|
Non-current portion |
9.8 |
10.2 |
-0.4 |
0.0 |
2.0 |
|
|
|
|
|
|
|
|
Current portion |
34.9 |
14.3 |
20.6 |
4.7 |
6.8 |
|
Nominal values of derivative financial
instruments |
|
|
|
|
|
|
|
|
|
MEUR |
30.9.2007 |
30.9.2006 |
31.12.2006 |
|
FX forward contracts |
2,306.4 |
1,665.3 |
1,752.7 |
|
Interest rate swaps |
- |
10.0 |
10.0 |
|
Cross currency and interest rate swaps |
225.7 |
- |
225.7 |
|
Total |
2,532.1 |
1,675.3 |
1,988.4 |
|
|
Net fair values of identifiable |
Assets and liabilities |
|
|
assets and liabilities of |
immediately before the |
|
|
the acquired businesses |
business combination |
|
MEUR |
|
|
|
Other intangible assets |
13.4 |
0.2 |
|
Property, plant and equipment |
25.3 |
25.0 |
|
Inventories |
40.4 |
40.4 |
|
Non-interest-bearing assets |
57.2 |
57.2 |
|
Interest-bearing assets and Cash and cash
equivalents |
7.0 |
7.0 |
|
Interest-bearing liabilities |
-18.2 |
-18.2 |
|
Other non-interest-bearing liabilities |
-97.4 |
-92.8 |
|
Acquired net assets |
27.8 |
18.9 |
|
Transaction price |
193.5 |
|
|
Costs related to acquisitions |
3.2 |
|
|
Goodwill |
168.9 |
|
|
|
|
|
|
Transaction price paid in cash |
166.7 |
|
|
Costs related to acquisitions |
3.2 |
|
|
Net cash and cash equivalents in acquired
businesses |
-2.5 |
|
|
Total cash outflow from acquisitions |
167.3 |
|
|
|
|
|
Total equity attributable to the shareholders
of the parent company | ||
|
Equity / share |
= |
|
_______________________________________________ | ||
|
|
|
|
Share issue adjusted number of shares
at the end of period
(excluding treasury shares) | ||
|
|
|
|
|
|
|
|
Interest-bearing
net debt |
= |
|
Interest-bearing debt - interest-bearing assets |
| |
|
|
|
|
|
|
|
|
|
|
|
Total equity |
|
|
|
Total equity /
total assets (%) |
= |
100 x |
_______________________________________________ | ||
|
|
|
|
Total assets - advances received |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing debt - interest-bearing assets |
| |
|
Gearing (%) |
= |
100 x |
_______________________________________________ | ||
|
|
|
|
Total equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income for period |
|
|
|
Return on equity (%) |
= |
100 x |
_______________________________________________ | ||
|
|
|
|
Total equity (average for period) |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before taxes + interest and other financing expenses | ||
|
Return on capital
employed (%) |
= |
100 x |
_______________________________________________ | ||
|
|
|
|
Total assets - non-interest-bearing debt (average for period) | ||
|
|
|
|
|
|
|
|
|
|
|
Net income for the period attributable
to the shareholders of the parent company | ||
|
Basic earnings /
share |
= |
|
_______________________________________________ | ||
|
|
|
|
Share issue adjusted weighted average number
of shares during period (excluding treasury shares) | ||
|
Cargotec |
|
Q3/2007 |
Q2/2007 |
Q1/2007 |
Q4/2006 |
Q3/2006 |
Q2/2006 |
|
Orders received |
MEUR |
1,028 |
949 |
915 |
716 |
603 |
786 |
|
Order book |
MEUR |
2,552 |
2,244 |
1,811 |
1,621 |
1,594 |
1,544 |
|
Sales |
MEUR |
713 |
743 |
694 |
697 |
625 |
661 |
|
Operating profit |
MEUR |
52.5 |
46.2 |
57.9 |
57.7 |
52.1* |
61.0 |
|
Operating profit |
% |
7.4 |
6.2 |
8.3 |
8.3 |
8.3* |
9.2 |
|
Basic earnings/share |
EUR |
0.55 |
0.55 |
0.62 |
0.61 |
0.60* |
0.64 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Hiab |
|
Q3/2007 |
Q2/2007 |
Q1/2007 |
Q4/2006 |
Q3/2006 |
Q2/2006 |
|
Orders received |
MEUR |
223 |
244 |
264 |
241 |
207 |
232 |
|
Order book |
MEUR |
255 |
238 |
237 |
215 |
215 |
216 |
|
Sales |
MEUR |
202 |
245 |
240 |
239 |
208 |
237 |
|
Operating profit |
MEUR |
13.7 |
16.6 |
24.3 |
22.7 |
17.4 |
23.4 |
|
Operating profit |
% |
6.8 |
6.8 |
10.1 |
9.5 |
8.4 |
9.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Kalmar |
|
Q3/2007 |
Q2/2007 |
Q1/2007 |
Q4/2006 |
Q3/2006 |
Q2/2006 |
|
Orders received |
MEUR |
324 |
367 |
393 |
327 |
258 |
346 |
|
Order book |
MEUR |
684 |
693 |
651 |
593 |
581 |
615 |
|
Sales |
MEUR |
326 |
330 |
324 |
321 |
290 |
309 |
|
Operating profit |
MEUR |
27.8 |
24.0 |
26.8 |
28.2 |
27.5 |
31.0 |
|
Operating profit |
% |
8.5 |
7.3 |
8.3 |
8.8 |
9.5 |
10.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MacGREGOR |
|
Q3/2007 |
Q2/2007 |
Q1/2007 |
Q4/2006 |
Q3/2006 |
Q2/2006 |
|
Orders received |
MEUR |
483 |
338 |
259 |
149 |
139 |
208 |
|
Order book |
MEUR |
1,614 |
1,314 |
923 |
813 |
798 |
713 |
|
Sales |
MEUR |
187 |
169 |
131 |
138 |
127 |
116 |
|
Operating profit |
MEUR |
15.0 |
11.4 |
10.6 |
9.7 |
9.9 |
10.2 |
|
Operating profit |
% |
8.0 |
6.7 |
8.1 |
7.0 |
7.8 |
8.8 |
|
|
|
|
|
|
|
|
|