|
Key figures |
|
|
|
|
|
|
|
Q3 |
Q3 |
Q1-Q3 |
Q1-Q3 |
|
|
EUR million |
2007 |
2006 |
2007 |
2006 |
2006 |
|
Net sales |
582.4 |
562.2 |
1,753.2 |
1,718.4 |
2,275.6 |
|
EBIT before corporate
items, underlying |
32.7 |
36.4 |
110.7
|
113.9 |
138.1 |
|
Corporate net |
0.5 |
3.4 |
-4.1 |
20.0 |
19.5 |
|
EBIT, underlying* |
33.2 |
39.8 |
106.6 |
133.9 |
157.6 |
|
EBIT margin %, underlying |
5.7 |
7.1 |
6.1 |
7.8 |
6.9 |
|
EBIT, reported |
33.2 |
38.1 |
106.6 |
125.1 |
145.5 |
|
EPS, reported |
0.18 |
0.25 |
0.61 |
0.82 |
0.94 |
|
|
Q3 |
Q3 |
Q1-Q3 |
Q1-Q3 |
|
|
EUR million |
2007 |
2006 |
2007 |
2006 |
2006 |
|
Net sales |
310.2 |
296.5 |
935.4 |
900.3 |
1,188.7 |
|
EBIT, underlying |
14.7 |
14.9 |
43.0 |
48.7 |
52.1 |
|
EBIT margin %, underlying |
4.7 |
5.0 |
4.6 |
5.4 |
4.4 |
|
EBIT, reported |
14.7 |
13.2 |
43.0 |
39.9 |
40.3 |
|
RONA % underlying |
- |
- |
5.7 |
7.8 |
6.7 |
|
|
Q3 |
Q3 |
Q1-Q3 |
Q1-Q3 |
|
|
EUR million |
2007 |
2006 |
2007 |
2006 |
2006 |
|
Net sales |
170.0 |
173.8 |
518.9 |
541.2 |
711.5 |
|
EBIT, underlying |
13.5 |
14.0 |
52.2 |
47.4 |
61.3 |
|
EBIT margin %, underlying |
7.9 |
8.1 |
10.1 |
8.8 |
8.6 |
|
EBIT, reported |
13.5 |
14.0 |
52.2 |
47.4 |
61.3 |
|
RONA % underlying |
- |
- |
11.8 |
11.0 |
11.0 |
|
|
Q3 |
Q3 |
Q1-Q3 |
Q1-Q3 |
|
|
EUR million |
2007 |
2006 |
2007 |
2006 |
2006 |
|
Net sales |
102.2 |
91.9 |
298.9 |
276.9 |
375.4 |
|
EBIT, underlying |
4.5 |
7.5 |
15.5 |
17.8 |
24.7 |
|
EBIT margin %, underlying |
4.4 |
8.2 |
5.2 |
6.4 |
6.6 |
|
EBIT, reported |
4.5 |
7.5 |
15.5 |
17.8 |
24.4 |
|
RONA % underlying |
- |
- |
6.7 |
8.1 |
8.1 |
|
Group Income statement
(IFRS) |
|
|
|
|
|
|
Unaudited |
|
|
|
|
|
|
|
Q1-Q3 |
Q1-Q3 |
Q3 |
Q3 |
Q1-Q4 |
|
EUR million |
2007 |
2006 |
2007 |
2006 |
2006 |
|
|
|
|
|
|
|
|
Net sales |
1753.2 |
1718.4 |
582.4 |
562.2 |
2275.6 |
|
Cost of goods sold |
-1484.2 |
-1461.6 |
-494.5 |
-480.4 |
-1946.4 |
|
Gross profit |
269.0 |
256.8 |
88.0 |
81.8 |
329.2 |
|
|
|
|
|
|
|
|
Other operating income |
16.5 |
41.7 |
3.1 |
12.1 |
56.2 |
|
Sales and marketing |
-63.1 |
-61.7 |
-21.6 |
-20.7 |
-82.8 |
|
Research and development |
-14.1 |
-15.1 |
-4.5 |
-4.8 |
-19.3 |
|
Administration costs |
-90.8 |
-94.0 |
-29.2 |
-31.0 |
-126.5 |
|
Other operating expenses |
-10.9 |
-2.6 |
-2.6 |
0.7 |
-11.3 |
|
|
-162.4 |
-131.7 |
-54.8 |
-43.7 |
-183.7 |
|
|
|
|
|
|
|
|
Earnings before interest
and taxes |
106.6 |
125.1 |
33.2 |
38.1 |
145.5 |
|
|
|
|
|
|
|
|
Financial income |
6.4 |
9.1 |
1.5 |
2.5 |
11.0 |
|
Financial expenses |
-37.3 |
-36.5 |
-12.2 |
-11.5 |
-47.9 |
|
Income of associated
companies |
0.3 |
0.3 |
0.1 |
0.1 |
0.5 |
|
Profit before taxes |
76.0 |
98 |
22.6 |
29.2 |
109.2 |
|
|
|
|
|
|
|
|
Income tax expense |
-13.5 |
-13.9 |
-3.9 |
-2.6 |
-12.6 |
|
|
|
|
|
|
|
|
Profit for the period |
62.5 |
84.1 |
18.7 |
26.6 |
96.6 |
|
|
|
|
|
|
|
|
Attributable to: |
|
|
|
|
|
|
Equity holders of the parent
company |
61.3 |
81.5 |
18.5 |
25.3 |
93.3 |
|
Minority interest |
1.2 |
2.6 |
0.2 |
1.3 |
3.3 |
|
|
|
|
|
|
|
|
Basic earnings per share (EUR) |
|
|
|
|
|
|
for the shareholders of parent
company |
0.61 |
0.82 |
0.18 |
0.25 |
0.94 |
|
Diluted earnings per share (EUR) |
|
|
|
|
|
|
for the shareholders of parent
company |
0.61 |
0.81 |
0.19 |
0.25 |
0.93 |
|
Group balance sheet
(IFRS) |
|
|
|
|
Unaudited |
|
|
|
|
|
Sep 30 |
Dec 31 |
Sep 30 |
|
EUR million |
2007 |
2006 |
2006 |
|
|
|
|
|
|
ASSETS |
|
|
|
|
Non-current assets |
|
|
|
|
Goodwill |
517.4 |
525.2 |
528.8 |
|
Other intangible assets |
36.3 |
35.1 |
8.3 |
|
Tangible assets |
842.5 |
840.1 |
816.7 |
|
Investments in associated
companies |
1.7 |
1.5 |
1.9 |
|
Available for sale
investments |
1.7 |
1.8 |
1.9 |
|
Interest bearing
receivables |
1.0 |
6.6 |
6.1 |
|
Deferred tax assets |
19.4 |
14.1 |
14.0 |
|
Employee benefit assets |
60.9 |
64.0 |
65.7 |
|
Other non-current assets |
4.9 |
5.0 |
4.8 |
|
|
1485.8 |
1493.4 |
1448.2 |
|
Current assets |
|
|
|
|
Inventory |
367.5 |
341.8 |
346.3 |
|
Interest bearing
receivables |
0.0 |
0.5 |
0.6 |
|
Current tax assets |
8.6 |
9.9 |
7.4 |
|
Trade and other current
receivables |
426.1 |
400.7 |
418.1 |
|
Cash and cash
equivalents |
22.1 |
22.3 |
28.6 |
|
|
824.3 |
775.2 |
801.0 |
|
|
|
|
|
|
Total assets |
2310.1 |
2268.6 |
2249.2 |
|
|
|
|
|
|
EQUITY AND
LIABILITIES |
|
|
|
|
Share capital |
358.7 |
358.7 |
354.7 |
|
Premium fund |
104.7 |
104.7 |
98.9 |
|
Treasury shares |
-46.5 |
-46.5 |
-46.5 |
|
Translation differencies |
-120.6 |
-106.7 |
-102.6 |
|
Fair value and other
reserves |
2.1 |
2.1 |
3.7 |
|
Retained earnings |
552.5 |
528.8 |
519.2 |
|
Total equity attributable
to equity holders |
850.9 |
841.1 |
827.4 |
|
of the parent company |
|
|
|
|
|
|
|
|
|
Minority interest |
20.0 |
19.3 |
18.7 |
|
Total equity |
870.9 |
860.4 |
846.1 |
|
|
|
|
|
|
Non-current liabilities |
|
|
|
|
Interest bearing liabilities |
367.7 |
314.7 |
349.0 |
|
Deferred tax liabilities |
59.5 |
62.9 |
76.7 |
|
Employee benefit
liabilities |
110.6 |
111.4 |
112.3 |
|
Provisions |
54.4 |
46.8 |
54.9 |
|
Other non-current
liabilities |
3.8 |
3.9 |
4.2 |
|
|
596.0 |
539.7 |
597.1 |
|
Current liabilities |
|
|
|
|
Interest bearing liabilities |
|
|
|
|
-Current portion of long
term loans |
40.8 |
41.7 |
17.1 |
|
-Short term loans |
398.1 |
383.7 |
356.3 |
|
Provisions |
6.0 |
11.9 |
14.6 |
|
Current tax liabilities |
21.7 |
19.7 |
11.2 |
|
Trade and other
current liabilities |
376.6 |
411.5 |
406.8 |
|
|
843.2 |
868.5 |
806.0 |
|
|
|
|
|
|
Total liabilities |
1439.2 |
1408.2 |
1403.1 |
|
Total equity and liabilities |
2310.1 |
2268.6 |
2249.2 |
|
|
|
|
|
|
|
Sep 30 |
Dec 31 |
Sep 30 |
|
|
2007 |
2006 |
2006 |
|
|
|
|
|
|
Net debt |
783.4 |
710.7 |
687.1 |
|
Net debt to equity
(gearing) |
0.90 |
0.83 |
0.81 |
|
Changes in
shareholders'
equity |
|
|
|
|
|
|
|
|
| ||||||
|
Unaudited |
|
|
|
|
|
|
|
|
| ||||||
|
|
|
|
|
|
|
|
|
|
| ||||||
|
|
|
|
Attributable to equity
holders of the parent
company |
|
Mino-
rity
inte-
rest |
Total | |||||||||
|
|
Sha-
re
Capi
tal |
Sha
re
issue
premi-
um |
Trea-
sury
shares |
Tran-
slat
ion
diff. |
Fair
value
and
other
res-
erv-
es |
Ret-
ained
earn-
ings |
Total
equi-
ty |
|
| ||||||
|
|
|
|
|
|
|
|
|
|
| ||||||
|
EUR million |
|
|
|
|
|
|
|
|
| ||||||
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Balance at
Dec 31, 2005 |
353.0 |
96.8 |
-46.5 |
-76.3 |
-0.2 |
475.2 |
802.0 |
18.4 |
820.4 | ||||||
|
Cash flow
hedges |
|
|
|
|
|
|
|
|
| ||||||
|
-Hedge result
deferred to
equity |
|
|
|
2.6 |
|
2.6 |
|
2.6 | |||||||
|
-Hedge result
recognized in |
|
|
|
|
|
|
|
|
| ||||||
|
income statement |
|
|
|
|
1.8 |
|
1.8 |
|
1.8 | ||||||
|
Translation
differences |
|
|
|
-26.3 |
|
|
-26.3 |
-2.3 |
-28.6 | ||||||
|
Deferred tax
in equity |
|
|
|
|
-1.5 |
|
-1.5 |
|
-1.5 | ||||||
|
Other changes |
|
|
|
|
|
-1.3 |
-1.3 |
|
-1.3 | ||||||
|
Net income
recognized |
|
|
|
|
|
|
|
|
| ||||||
|
directly in equity |
|
|
|
-26.3 |
2.9 |
-1.3 |
-24.7 |
-2.3 |
-27.0 | ||||||
|
Net income
for the period |
|
|
|
|
|
81.5 |
81.5 |
2.6 |
84.1 | ||||||
|
Total recognized
income and |
|
|
|
|
|
|
|
|
| ||||||
|
expense for
the period |
|
|
|
-26.3 |
2.9 |
80.2 |
56.8 |
0.3 |
57.1 | ||||||
|
Dividend |
|
|
|
|
|
-37.5 |
-37.5 |
|
-37.5 | ||||||
|
Share
based
payments |
|
|
|
|
|
1.2 |
1.2 |
|
1.2 | ||||||
|
Stock options
exercised |
1.7 |
2.1 |
|
|
1.0 |
|
4.9 |
|
4.9 | ||||||
|
Balance at
Sep 30, 2006 |
354.7 |
98.9 |
-46.5 |
-102.6 |
3.7 |
519.1 |
827.4 |
18.7 |
846.1 | ||||||
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Balance at
Dec 31, 2006 |
358.7 |
104.7 |
-46.5 |
-106.7 |
2.1 |
528.8 |
841.1 |
19.3 |
860.4 | ||||||
|
Cash flow hedges |
|
|
|
|
|
|
|
|
| ||||||
|
-Hedge result
deferred to
equity |
|
|
|
0.8 |
|
0.8 |
|
0.8 | |||||||
|
-Hedge result
recognized |
|
|
|
|
|
|
|
|
| ||||||
|
in income
statement |
|
|
|
|
-1.9 |
|
-1.9 |
|
-1.9 | ||||||
|
-Hedge result
transferred to |
|
|
|
|
|
|
|
|
| ||||||
|
carrying amount
of hedged items |
|
|
|
0.5 |
|
0.5 |
|
0.5 | |||||||
|
Translation
differences |
|
|
|
-13.9 |
|
|
-13.9 |
-0.5 |
-14.4 | ||||||
|
Deferred tax
in equity |
|
|
|
|
0.6 |
|
0.6 |
|
0.6 | ||||||
|
Other changes |
|
|
|
|
|
3.4 |
3.4 |
|
3.4 | ||||||
|
Net income
recognized |
|
|
|
|
|
|
|
|
| ||||||
|
Directly
in equity |
|
|
|
-13.9 |
0.0 |
3.4 |
-10.5 |
-0.5 |
-11.0 | ||||||
|
Net income for
the period |
|
|
|
|
|
61.3 |
61.3 |
1.2 |
62.5 | ||||||
|
Total recognized
income and |
|
|
|
|
|
|
|
|
| ||||||
|
expense for
the period |
|
|
|
-13.9 |
0.0 |
64.7 |
50.7 |
0.7 |
51.5 | ||||||
|
Dividend |
|
|
|
|
|
-42.2 |
-42.2 |
|
-42.2 | ||||||
|
Share-based
payments |
|
|
|
|
|
1.2 |
1.2 |
|
1.2 | ||||||
|
Stock options
exercised |
0.0 |
0.0 |
|
|
0.0 |
|
0.0 |
|
0.0 | ||||||
|
Balance at
Sep 30, 2007 |
358.7 |
104.7 |
-46.5 |
-120.6 |
2.1 |
552.5 |
850.9 |
20.0 |
870.9 | ||||||
|
Group
cash flow
statement
(IFRS) |
|
|
|
|
|
|
Unaudited |
|
|
|
|
|
|
|
Q1-Q3 |
Q1-Q3 |
Q3 |
Q3 |
Q1-Q4 |
|
EUR million |
2007 |
2006 |
2007 |
2006 |
2006 |
|
|
|
|
|
|
|
|
Profit for
the period* |
62.5 |
84.1 |
18.7 |
26.6 |
96.6 |
|
Adjustments* |
116.7 |
105.1 |
42.5 |
35.2 |
126.9 |
|
-Depreciation
and amortization* |
74.2 |
77.0 |
25.1 |
23.2 |
101.5 |
|
-Gain on equity
of minorities* |
-0.3 |
-0.3 |
-0.1 |
-0.2 |
-0.5 |
|
-Gain/loss
from disposal
of assets* |
0.5 |
-0.1 |
0.2 |
-0.4 |
0.1 |
|
-Financial
expense/-income* |
30.9 |
26.9 |
10.6 |
8.5 |
36.8 |
|
-Income tax
expense* |
13.5 |
13.8 |
3.9 |
2.5 |
12.6 |
|
-Other
adjustments,
operational* |
-2.0 |
-12.3 |
2.9 |
1.7 |
-23.6 |
|
Change in inventory* |
-29.8 |
-46.6 |
1.2 |
-19.0 |
-44.1 |
|
Change in
non-interest bearing
receivables* |
-30.9 |
-43.7 |
17.6 |
14.8 |
-9.7 |
|
Change in
non-interest bearing
payables* |
-33.2 |
35.0 |
-34.3 |
-9.4 |
19.3 |
|
Dividends received* |
0.4 |
0.3 |
0.1 |
0.0 |
1.0 |
|
Interest received* |
1.3 |
2.7 |
0.6 |
0.7 |
2.7 |
|
Interest paid* |
-32.1 |
-28.7 |
-11.5 |
-11.5 |
-38.0 |
|
Other financial
expense
and income* |
0.4 |
-0.2 |
0.0 |
0.3 |
0.7 |
|
Taxes paid* |
-9.8 |
-12.2 |
-2.2 |
-3.0 |
-16.3 |
|
Net cash flows
from operating
activities |
45.5 |
95.8 |
32.7 |
34.7 |
139.1 |
|
|
|
|
|
|
|
|
Capital expenditure* |
-92.5 |
-73.3 |
-35.4 |
-27.3 |
-154.0 |
|
Proceeds from
selling
fixed assets* |
2.3 |
4.8 |
0.7 |
2.1 |
6.5 |
|
Divested subsidiaries |
0.0 |
23.3 |
0.0 |
0.0 |
22.9 |
|
Proceeds from
long-term deposits |
7.1 |
- |
6.6 |
1.5 |
1.6 |
|
Payment of
long-term deposits |
-1.6 |
-1.8 |
-0.1 |
- |
-3.9 |
|
Proceeds from
short-term deposits |
4.4 |
16.6 |
3.9 |
14.0 |
24.8 |
|
Payment of
short-term deposits |
-3.9 |
- |
0.0 |
- |
-8.1 |
|
Net cash flows
from investing |
-84.2 |
-30.4 |
-24.3 |
-9.6 |
-110.2 |
|
|
|
|
|
|
|
|
Proceeds from
long-term
borrowings |
331.6 |
393.0 |
91.4 |
162.9 |
409.0 |
|
Repayment of
long-term
borrowings |
-280.5 |
-446.3 |
-93.2 |
-183.7 |
-495.5 |
|
Proceeds from
short-term
borrowings |
2167.0 |
1957.5 |
598.4 |
656.2 |
2612.7 |
|
Repayment of
short-term
borrowings |
-2137.1 |
-1942.8 |
-608.4 |
-668.7 |
-2543.6 |
|
Dividends paid |
-42.2 |
-37.5 |
0.0 |
0.0 |
-37.5 |
|
Proceeds from
stock option
exercises |
0.0 |
4.8 |
0.0 |
1.7 |
13.5 |
|
Net cash flows
from financing |
38.9 |
-71.3 |
-11.7 |
-31.6 |
-41.4 |
|
|
|
|
|
|
|
|
Change in
liquid assets |
-0.2 |
-9.0 |
-3.8 |
-6.1 |
-15.3 |
|
Cash flow based |
0.2 |
-5.9 |
-3.2 |
-6.5 |
-12.5 |
|
Translation
difference |
-0.3 |
-3.1 |
-0.7 |
0.4 |
-2.8 |
|
|
|
|
|
|
|
|
Liquid assets
period start |
22.3 |
37.6 |
25.9 |
34.7 |
37.6 |
|
Liquid assets
period end |
22.1 |
28.6 |
22.1 |
28.6 |
22.3 |
|
|
|
|
|
|
|
|
Free cash flow
(including figures
marked with *) |
-44.7 |
27.3 |
-2.0 |
9.5 |
-8.4 |
|
Regions |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales |
|
|
|
|
|
|
|
|
|
|
|
Q3 |
Q2 |
Q1 |
Q1-Q3 |
Q4 |
Q3 |
Q2 |
Q1 |
Q1-Q4 |
|
EUR million |
2007 |
2007 |
2007 |
2007 |
2006 |
2006 |
2006 |
2006 |
2006 |
|
|
|
|
|
|
|
|
|
|
|
|
Europe |
310.2 |
320.3 |
304.9 |
935.4 |
288.4 |
296.5 |
311.2 |
292.6 |
1188.7 |
|
Americas |
170 |
185.2 |
163.7 |
518.9 |
170.3 |
173.8 |
191.1 |
176.3 |
711.5 |
|
Asia-Oceania-Africa |
102.2 |
100.6 |
96.1 |
298.9 |
98.5 |
91.9 |
91.8 |
93.2 |
375.4 |
|
Total |
582.4 |
606.1 |
564.7 |
1753.2 |
557.2 |
562.2 |
594.1 |
562.1 |
2275.6 |
|
Interregional sales
are not significant. |
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
EBIT |
|
|
|
|
|
|
|
|
|
|
|
Q3 |
Q2 |
Q1 |
Q1-Q3 |
Q4 |
Q3 |
Q2 |
Q1 |
Q1-Q4 |
|
EUR million |
2007 |
2007 |
2007 |
2007 |
2006 |
2006 |
2006 |
2006 |
2006 |
|
|
|
|
|
|
|
|
|
|
|
|
Europe |
14.7 |
14.7 |
13.6 |
43.0 |
0.4 |
13.2 |
16.4 |
10.2 |
40.3 |
|
Americas |
13.5 |
20.2 |
18.5 |
52.2 |
13.9 |
14.0 |
19.7 |
13.7 |
61.3 |
|
Asia-Oceania-Africa |
4.5 |
5.3 |
5.7 |
15.5 |
6.6 |
7.5 |
4.1 |
6.3 |
24.4 |
|
EBIT before
corporate items |
32.7 |
40.2 |
37.8 |
110.7 |
20.9 |
34.7 |
40.2 |
30.2 |
126.0 |
|
Corporate net |
0.5 |
-4.5 |
-0.1 |
-4.1 |
-0.5 |
3.4 |
9.6 |
7.0 |
19.5 |
|
Total |
33.2 |
35.7 |
37.7 |
106.6 |
20.4 |
38.1 |
49.8 |
37.2 |
145.5 |
|
|
|
|
|
|
|
|
|
|
|
|
Underlying EBIT |
|
|
|
|
|
|
|
|
|
|
|
Q3 |
Q2 |
Q1 |
Q1-Q3 |
Q4 |
Q3 |
Q2 |
Q1 |
Q1-Q4 |
|
EUR million |
2007 |
2007 |
2007 |
2007 |
2006 |
2006 |
2006 |
2006 |
2006 |
|
|
|
|
|
|
|
|
|
|
|
|
Europe |
14.7 |
14.7 |
13.6 |
43.0 |
3.4 |
14.9 |
19.8 |
13.9 |
52.1 |
|
Americas |
13.5 |
20.2 |
18.5 |
52.2 |
13.9 |
14.0 |
19.7 |
13.7 |
61.3 |
|
Asia-Oceania-Africa |
4.5 |
5.3 |
5.7 |
15.5 |
6.9 |
7.5 |
4.1 |
6.3 |
24.7 |
|
EBIT before
corporate items |
32.7 |
40.2 |
37.8 |
110.7 |
24.2 |
36.4 |
43.6 |
33.9 |
138.1 |
|
Corporate net |
0.5 |
-4.5 |
-0.1 |
-4.1 |
-0.5 |
3.4 |
9.6 |
7.0 |
19.5 |
|
Total |
33.2 |
35.7 |
37.7 |
106.6 |
23.7 |
39.8 |
53.2 |
40.9 |
157.6 |
|
Net assets
and RONA % (12m roll.) |
|
|
|
|
|
| |
|
|
Q3 |
Q2 |
Q1 |
Q4 |
Q3 |
Q2 |
Q1 |
|
EUR million |
2007 |
2007 |
2007 |
2006 |
2006 |
2006 |
2006 |
|
|
|
|
|
|
|
|
|
|
Europe |
819.5 |
803.8 |
789.7 |
782.7 |
779.4 |
778.6 |
784.8 |
|
RONA-% underlying |
5.7 % |
5.8 % |
6.6% |
6.7% |
7.8% |
8.2% |
8.7% |
|
RONA-% reported |
5.3 % |
5.2 % |
5.5% |
5.1% |
6.1% |
5.5% |
0.1% |
|
Americas |
558.7 |
565.0 |
566.2 |
558.1 |
564.5 |
565.9 |
573.4 |
|
RONA-% underlying |
11.8 % |
11.8 % |
11.7% |
11.0% |
11.0% |
10.9% |
9.7% |
|
RONA-% reported |
11.8 % |
11.8 % |
11.7% |
11.0% |
11.0% |
10.9% |
4.3% |
|
Asia-Oceania-Africa |
332.6 |
319.0 |
303.4 |
301.0 |
295.8 |
292.2 |
293.9 |
|
RONA-% underlying |
6.7 % |
7.9 % |
7.9% |
8.1% |
8.1% |
7.7% |
8.4% |
|
RONA-% reported |
6.7 % |
7.9 % |
7.9% |
8.1% |
6.1% |
5.6% |
5.8% |
|
Business
segments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales |
|
|
|
|
|
|
|
|
|
|
|
Q3 |
Q2 |
Q1 |
Q1-Q3 |
Q4 |
Q3 |
Q2 |
Q1 |
Q1-Q4 |
|
EUR million |
2007 |
2007 |
2007 |
2007 |
2006 |
2006 |
2006 |
2006 |
2006 |
|
|
|
|
|
|
|
|
|
|
|
|
Consumer Goods |
377.4 |
390.2 |
389.2 |
1156.8 |
359.0 |
368.2 |
379.6 |
388.5 |
1495.3 |
|
Foodservice |
205 |
215.9 |
175.5 |
596.4 |
198.2 |
194.0 |
214.5 |
173.6 |
780.3 |
|
Total |
582.4 |
606.1 |
564.7 |
1753.2 |
557.2 |
562.2 |
594.1 |
562.1 |
2275.6 |
|
Intersegment
sales are not
significant. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBIT |
|
|
|
|
|
|
|
|
|
|
|
Q3 |
Q2 |
Q1 |
Q1-Q3 |
Q4 |
Q3 |
Q2 |
Q1 |
Q1-Q4 |
|
EUR million |
2007 |
2007 |
2007 |
2007 |
2006 |
2006 |
2006 |
2006 |
2006 |
|
|
|
|
|
|
|
|
|
|
|
|
Consumer Goods |
23.4 |
26.8 |
26.5 |
76.7 |
11.6 |
23.7 |
21.1 |
18.1 |
74.7 |
|
Foodservice |
9.3 |
13.4 |
11.3 |
48.1 |
9.3 |
11.0 |
19.1 |
12.1 |
51.3 |
|
EBIT before
corporate items |
32.7 |
40.2 |
37.8 |
110.7 |
20.9 |
34.7 |
40.2 |
30.2 |
126.0 |
|
Corporate net |
0.5 |
-4.5 |
-0.1 |
-4.1 |
-0.5 |
3.4 |
9.6 |
7.0 |
19.5 |
|
Total |
33.2 |
35.7 |
37.7 |
106.6 |
20.4 |
38.1 |
49.8 |
37.2 |
145.5 |
|
|
|
|
|
|
|
|
|
|
|
|
Underlying EBIT |
|
|
|
|
|
|
|
|
|
|
|
Q3 |
Q2 |
Q1 |
Q1-Q3 |
Q4 |
Q3 |
Q2 |
Q1 |
Q1-Q4 |
|
EUR million |
2007 |
2007 |
2007 |
2007 |
2006 |
2006 |
2006 |
2006 |
2006 |
|
|
|
|
|
|
|
|
|
|
|
|
Consumer Goods |
23.4 |
26.8 |
26.5 |
76.7 |
14.5 |
25.2 |
23.5 |
20.9 |
84.1 |
|
Foodservice |
9.3 |
13.4 |
11.3 |
34.0 |
9.7 |
11.2 |
20.1 |
13.0 |
54.0 |
|
EBIT before
corporate items |
32.7 |
40.2 |
37.8 |
110.7 |
24.2 |
36.4 |
43.6 |
33.9 |
138.1 |
|
Corporate net |
0.5 |
-4.5 |
-0.1 |
28.1 |
-0.5 |
3.4 |
9.6 |
7.0 |
19.5 |
|
Total |
33.2 |
35.7 |
37.7 |
138.8 |
23.7 |
39.8 |
53.2 |
40.9 |
157.6 |
|
Other information |
|
|
|
|
|
Q1-Q3 |
Q1-Q3 |
Q1-Q4 |
|
EUR million |
2007 |
2006 |
2006 |
|
|
|
|
|
|
Equity per share (EUR) |
8.48 |
8.34 |
8.37 |
|
ROE, % |
8.7 |
11.8 |
11.7 |
|
ROI, % |
7.8 |
9.8 |
9.4 |
|
Capital expenditure |
92.5 |
73.3 |
154.0 |
|
Personnel |
14963 |
14521 |
14792 |
|
Profit before taxes
(12m roll.) |
87.2 |
112.0 |
109.2 |
|
|
|
|
|
|
Depreciation |
69.6 |
68.6 |
92.6 |
|
Amortization of other
intangible assets |
4.4 |
2.0 |
2.7 |
|
Contingent liabilities |
|
|
|
|
|
Sep 30 |
Dec 31 |
Sep 30 |
|
|
2007 |
2006 |
2006 |
|
EUR million |
|
|
|
|
|
|
|
|
|
Mortgages |
14.5 |
14.7 |
14.8 |
|
Guarantee obligations |
5.6 |
3.8 |
4.1 |
|
Lease payments |
53.8 |
59.3 |
59.5 |
|
Capital expenditure
commitments |
45.0 |
27.4 |
33.2 |
|
|
|
|
|
|
Nominal values of
derivative instruments |
|
|
|
|
|
Sep 30 |
Dec 31 |
Sep 30 |
|
|
2007 |
2006 |
2006 |
|
EUR million |
|
|
|
|
|
|
|
|
|
Currency forwards,
transaction risk hedges |
67 |
54 |
75 |
|
Currency forwards,
translation risk hedges |
106 |
112 |
84 |
|
Currency swaps,
financing hedges |
142 |
107 |
185 |
|
Currency options |
2 |
1 |
0 |
|
Interest rate swaps |
154 |
139 |
225 |
|
Electricity forwards |
- |
2 |
- |
|
|
|
Q3/07 |
Q3/06 |
|
Income statement, average: |
GBP 1 = |
1.478 |
1.459 |
|
|
INR 1 = |
0.018 |
0.018 |
|
|
AUD 1 = |
0.611 |
0.601 |
|
|
USD 1 = |
0.744 |
0.804 |
|
|
|
|
|
|
|
|
Q3/07 |
Q3/06 |
|
Balance sheet, month end: |
GBP 1 = |
1.435 |
1.476 |
|
|
INR 1 = |
0.018 |
0.017 |
|
|
AUD 1 = |
0.622 |
0.589 |
|
|
USD 1 = |
0.705 |
0.790 |