Lassila & Tikanoja plc: Interim report 1 January-31 March 2012


Helsinki, Finland, 2012-04-26 07:00 CEST (GLOBE NEWSWIRE) --
Net sales for the first quarter EUR 171.3 million (EUR 159.5 million)
Operating profit EUR 4.9 million (EUR 6.5
 million)
Operating profit excluding non-recurring items EUR 5.0 million (EUR
6.8 million)
Earnings per
share EUR 0.07 (EUR 0.10)
Full-year net sales in 2012 are expected remain at the 2011 level. Operating profit, excluding non-recurring items, is expected to remain at the 2011 level or improve slightly.


CEO PEKKA OJANPÄÄ:

“Our performance in the first quarter was disappointing. We will therefore adopt an accelerated schedule of profitability-enhancement measures, such as planned price increases and fixed cost cuts. Key projects associated with logistics and production optimisation, as well as with the development of procurement operations, will be carried out as scheduled during 2012.


GROUP NET SALES AND FINANCIAL PERFORMANCE

Lassila & Tikanoja’s net sales for the first quarter increased by 7.4% to EUR 171.3 million (EUR 159.5 million).
Operating profit was EUR 4.9 million (EUR 6.5 million), representing 2.9% (4.1%) of net sales, and operating
profit excluding non-recurring items was EUR 5.0 million (EUR 6.8 million). Earnings per share were EUR 0.07
(EUR 0.10).

Acquisitions made in the previous year contributed to the growth in net sales.

Financial performance was adversely affected by higher fuel, repair and overtime costs than in the comparison period, as well as declining profitability in international operations. Price competition taxed the profitability of commissioned wintertime assignments in property maintenance services. Similarly, the performance of the joint venture L&T Recoil weakened from the comparison period. Thanks to smaller depreciation and a trimmer cost structure, Renewable Energy Sources was able to improve its profitability.



Financial summary

 

  1-3/
2012
1-3/
2011
Change
%
1-12/
2011
Net sales, EUR million 171.3 159.5 7.4 652.1
Operating profit excluding non-recurring items, EUR million* 5.0 6.8 -26.5 44.3
Operating profit, EUR million 4.9 6.5 -23.7 25.6
Operating margin, % 2.9 4.1   3.9
Profit before tax, EUR million 4.0 5.4 -26.4 21.0
Earnings per share, EUR 0.07 0.10 -30.0 0.44
EVA, EUR million -1.5 -0.2   -2.2

* Breakdown of operating profit excluding non-recurring items is presented below the division reviews.


NET SALES AND FINANCIAL PERFORMANCE BY DIVISION
Environmental Services

The division’s net sales for the first quarter were up by 6.3% to EUR 77.0 million (EUR 72.4 million). Operating
profit totalled EUR 3.0 million (EUR 4.2 million) and operating profit excluding non-recurring items was EUR 3.0
million (EUR 4.2 million).

The division’s net sales growth could be primarily attributed to waste management services, half of this growth being organic.

Recycled raw material volumes remained healthy in the first quarter, as did the prices of secondary raw materials (fibres, plastics, metals). Meanwhile, demand for services provided to the industry, especially process cleaning services, was weaker than anticipated.

The quarter’s operating profit decreased from the comparison period due to higher fuel and repair costs and weaker profitability in international operations (Latvia, Russia). The rise in cost levels can be transferred to service prices during 2012.

The joint venture L&T Recoil also saw its performance deteriorate from the comparison period, due to the two-week shutdown in March. However, the plant’s reliability and operating rate improved from the comparison period.


Cleaning and Office Support Services

The division’s net sales for the first quarter totalled EUR 39.3 million (EUR 34.9 million), showing an increase of
12.8%. Operating profit totalled EUR 0.9 million (EUR 1.5 million) and operating profit excluding non-recurring
items was EUR 1.0 million (EUR 1.5 million).


Acquisitions made in the previous spring contributed to net sales growth.

Swedish operations were in the red, which significantly taxed the division’s operating profit. The result from Finnish operations was at the comparison period’s level, even though profitability was eroded by an increase in labour costs, which could not be fully transferred to service prices.

At the beginning of April, reorganisation of the Swedish operations and a savings programme were launched to improve profitability.


Property Maintenance

The division’s net sales for the first quarter were up by 3.5% to EUR 40.3 million (EUR 38.9 million). Operating
profit totalled EUR 0.8 million (EUR 1.9 million) and operating profit excluding non-recurring items was EUR 0.8
million (EUR 1.9 million).

Expansion of the damage repair service network and the resulting increase in workload contributed to the year-on-year increase in the division’s net sales.

Increasingly tough price competition and the rise in subcontracting and overtime costs eroded the operating profit in property maintenance services.


Renewable Energy Sources

First quarter net sales of Renewable Energy Sources (L&T Biowatti) were up by 9.8% to EUR 17.6 million
(EUR 16.0 million). The division recorded an operating profit of EUR 0.8 million (a loss of EUR 0.7 million), and
an operating profit excluding non-recurring items of EUR 0.8 million (a loss of EUR 0.4 million).

Net sales increased from the comparison period thanks to successful new sales. In the comparison period, a suspension in the payment of electricity production subsidy to power plants had a negative effect on the demand for wood-based fuels. 

Thanks to smaller depreciation and a trimmer cost structure, there was a marked improvement in the operating profit excluding non-recurring items.


BREAKDOWN OF OPERATING PROFIT EXCLUDING NON-RECURRING ITEMS
 

 

EUR million 1-3/
2012
1-3/
2011
1-12/
2011
Operating profit 4.9 6.5 25.6
Non-recurring items:      
Impairment of L&T Biowatti     17.1
Discontinuation of wood pellet production of L&T Biowatti   0.1 0.1
Restructuring costs 0.1 0.2 1.5
Operating profit excluding non-recurring items 5.0 6.8 44.3



FINANCING

Cash flows from operating activities amounted to EUR 8.9 million (EUR 10.5 million). EUR 2.5 million was tied up in the working capital (EUR 1.9 million).

At the end of the period, interest-bearing liabilities amounted to EUR 159.0 million (EUR 141.8 million). Net interest-bearing liabilities amounted to EUR 151.2 million, showing an increase of EUR 24.0 million from the beginning of the year and an increase of EUR 19.2 million from the comparison period.

Net finance costs showed a slight decrease in January-March and amounted to EUR 1.0 million (EUR 1.1 million). Net finance costs were 0.6% (0.7%) of net sales.
The average interest rate on long-term loans (with interest-rate hedging) was 3.1% (3.2%). Long-term loans totalling EUR 19.9 million will mature during the rest of the year.

The equity ratio was 39.7% (42.4%) and the gearing rate 75.4 (63.9). Liquid assets at the end of the period amounted to EUR 7.8 million (EUR 9.8 million).

Of the EUR 100 million commercial paper programme, EUR 46 million (EUR 25 million) was in use at the end of the period. Committed limits totalling EUR 45 million, were not in use, as was the case in the comparison period.


DISTRIBUTION OF ASSETS

The Annual General Meeting held on March 15 2012 resolved that the profit for 2011 be placed in retained earnings and that no dividend be paid. A capital repayment of EUR 0.55 per share would be paid for the financial year 2011. The capital repayment, totalling EUR 21.3 million, was paid to the shareholders on 27 March 2012.


CAPITAL EXPENDITURE

Capital expenditure totalled EUR 11.5 million (EUR 12.9 million) and was mainly comprised of machine and equipment purchases.

In the first quarter the property maintenance operations of IK Kiinteistöpalvelu Oy, the business of Jyvässeudun Talonmiehet Oy and Kiinteistöhuolto Markku Hyttinen Oy were acquired into Property Maintenance.



PERSONNEL

In January-March the average number of employees converted into full-time equivalents was 8,119 (7,520). The total number of full-time and part-time employees at the end of the period was 9,229 (8,725). Of them 7,257 (6,989) people worked in Finland and 1,972 (1,736) people in other countries.


SHARE AND SHARE CAPITAL

Traded volume and price
The volume of trading excluding the shares held by the company in Lassila & Tikanoja plc shares on NASDAQ OMX Helsinki in January-March was
2,728,251 which is 7.1% (8.5%) of the average number of outstanding shares. The value of trading was EUR 31.4 million (EUR 44.1 million). The trading price varied between EUR 10.70 and EUR 12.15. The closing price was EUR 11.03. At the end of the period, the company held 113,305 of its own shares. The market capitalisation excluding the shares held by the company was EUR 426.7 million (EUR 492.0 million) at the end of the period.
Own shares
At the end of the period the company held 113,305 of its own shares, representing 0.3% of all shares and votes.
Share capital and number of shares
The company’s registered share capital amounts to EUR 19,399,437, and the number of outstanding shares to 38,685,569 shares. The average number of shares excluding the shares held by the company totalled 38,685,569.

Share option scheme 2008
In 2008, 230,000 share option rights were issued, each entitling its holder to subscribe for one share of Lassila & Tikanoja plc. 33 key persons hold 168,000 options and L&T Advance Oy 62,000 options.

The exercise price is EUR 15.65. It was reduced by EUR 0.55 as of 20 March 2012. The price was reduced with the amount of capital repayment in accordance with the terms and conditions of the share option scheme. The exercise period in NASDAQ OMX Helsinki is from 1 November 2010 to 31 May 2012.


As a result of the exercise of the outstanding 2008 share options, the number of shares may increase by a maximum of 168,000 new shares, which is 0.4% of the current number of shares.

Share-based incentive programme 2012
Lassila & Tikanoja plc’s Board of Directors decided on 14 December 2011 on a new share-based incentive programme. Rewards will be based on the EVA result of Lassila & Tikanoja group without L&T Recoil. They will be paid partly as shares and partly in cash. The part paid in cash will cover the taxes caused by the reward.  Based on the programme a maximum of 65,520 shares of the company can be granted. The company will buy the shares from the stock market. The programme covers 22 persons.

Shareholders
At the end of the period, the company had 9,460 (
9,665) shareholders. Nominee-registered holdings accounted for 15.1% (11.2%) of the total number of shares.

Notifications on major holdings
On 8 March 2012, Tapiola Mutual Pension Insurance Company announced that its holding of the shares and votes in Lassila & Tikanoja plc had fallen to 3.9%. 

Authorisation for the Board of Directors
The Annual General Meeting held on 15 March 2012 authorised Lassila & Tikanoja plc’s Board of Directors to make decisions on the repurchase of the company’s own shares using the company’s unrestricted equity.

The Board of Directors is authorised to purchase a maximum of 500,000 company shares, which is 1.3% of the total number of shares. The share issue authorisation will be effective for 18 months


RESOLUTIONS BY THE GENERAL MEETING


The Annual General Meeting of Lassila & Tikanoja plc, which was held on 15 March 2012, adopted the financial statements for the financial year 2011 and released the members of the Board of Directors and the Presidents and CEOs from liability.

The AGM resolved that the profit for 2011 be placed in retained earnings and that no dividend be paid. A capital repayment of EUR 0.55 per share, as proposed by the Board of Directors, would be paid for the financial year 2011 on the basis of the balance sheet adopted. The capital repayment, totalling EUR 21.3 million, payment date was resolved to be on 27 March 2012.

The Annual General Meeting confirmed the number of the members of the Board of Directors five. The following Board members were re-elected to the Board until the end of the following AGM: Heikki Bergholm, Eero Hautaniemi, Hille Korhonen, Sakari Lassila and Miikka Maijala.

KPMG Oy Ab, Authorised Public Accountants, was elected auditor. KPMG Oy Ab has announced that it will name Lasse Holopainen, Authorised Public Accountant, as its principal auditor.

The resolutions of the Annual General Meeting were announced in more detail in a stock exchange release on 15 March 2012.


BOARD OF DIRECTORS

The members of the Board of Directors are Heikki Bergholm, Eero Hautaniemi, Hille Korhonen, Sakari Lassila and Miikka Maijala. In its constitutive meeting the Board elected Heikki Bergholm as Chairman of the Board and Eero Hautaniemi as Vice Chairman.

From among its members, the Board elected Eero Hautaniemi as Chairman and Sakari Lassila and Miikka Maijala as members of the audit committee. Heikki Bergholm was elected as Chairman of the remuneration committee and Hille Korhonen as member of the committee.



SUMMARY OF STOCK EXCHANGE RELEASES PURSUANT TO ARTICLE 7, CHAPTER 2 OF THE SECURITIES MARKETS ACT

In a release published on 13 January 2012 the company announced that Antti Tervo has been appointed Chief Procurement Officer and Group Executive of Lassila & Tikanoja plc as of 14 February 2012.

In a release on 9 February 2012 the company announced that Lassila & Tikanoja plc has redeemed the remaining 30 percent of share capital of L&T Biowatti Oy as agreed in an agreement signed 18 December 2006.


EVENTS AFTER THE PERIOD

In a release published on 26 April 2012 the company announced that Lassila & Tikanoja is launching a new operational enhancement programme to improve its profitability and to adapt operations to the current market environment. The planned actions are estimated to improve profitability at least by EUR 4 million annually, over half of this in 2012.

The programme involves fixed cost cuts, price increases, holiday pay arrangements and other efficiency improvement measures.

L&T will record approximately EUR 1.0 million in non-recurring adjustment costs associated with the programme for the second quarter.



NEAR-TERM UNCERTAINTIES

Economic uncertainty may cause remarkable changes in the Environmental Services division’s secondary raw material markets and in industrial customer relationships.

Any disturbances in L&T Recoil plant’s production could have a negative effect on the Environmental Services division’s performance. End-product and raw material price fluctuations, as well as the plant's supply volumes, have a major effect on L&T Recoil’s performance.

Uncertainties associated with the government subsidies for renewable fuels and their continuity could affect demand for the Renewable Energy Sources division's services.


More detailed information on L&T's risks and risk management is available in the Annual Report for 2011, in the report of the Board of Directors, and in the consolidated financial statements.


OUTLOOK FOR THE REST OF THE YEAR

Despite the economic uncertainty, the outlook for Environmental Services is, by and large, stable, but any weakening in demand for industrial services and in new construction may give a reason to make operational adjustments. Secondary raw material price developments and the operational reliability of L&T Recoil’s plant in particular will affect the division’s profitability.

The business environment for Cleaning and Office Support Services and Property Maintenance is expected to remain stable, though price competition is expected to remain tough.

Demand for L&T Biowatti's wood-based fuels is expected to grow slightly from the comparison period, and the division's profitability is likely to improve.

Full-year net sales in 2012 are expected remain at the 2011 level. Operating profit excluding non-recurring items, is expected to remain at the 2011 level or improve slightly.


CONDENSED FINANCIAL STATEMENTS 1 JANUARY-31 MARCH 2012


CONSOLIDATED INCOME STATEMENT

 

 


EUR 1000
1-3/2012 1-3/2011 Change % 1-12/2011
Net sales 171 286 159 474 7.4 652 130
Cost of sales -159 711 -146 658 8.9 -584 152
Gross profit 11 575 12 816 -9.7 67 978
Other operating income 548 680 -19.4 3 038
Selling and marketing costs -4 091 -3 796 7.8 -15 217
Administrative expenses -3 008 -2 966 1.4 -11 408
Other operating expenses -91 -270 -66.3 -1 733
Impairment, non-current assets       -5 677
Impairment, goodwill and other intangible assets       -11 384
Operating profit 4 933 6 464 -23.7 25 597
Finance income 355 299 18.7 1 041
Finance costs -1 315 -1 363 -3.5 -5 644
Profit before tax 3 973 5 400 -26.4 20 994
Income tax expense -1 209 -1 404 -13.9 -4 030
Profit for the period 2 764 3 996 -30.8 16 964
Attributable to:        
Equity holders of the company 2 769 3 994   16 960
Non-controlling interest -5 2   4


Earnings per share for profit attributable to the equity holders of the company:

 

Basic earnings per share, EUR 0.07 0.10   0.44
Diluted earnings per share, EUR 0.07 0.10   0.44



CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
 

 

EUR 1000 1-3/
2012
1-3/
2011
1-12/
2011
Profit for the period 2 764 3 996 16 964
Other comprehensive income, after tax      
Hedging reserve, change in fair value 309 921 -487
Revaluation reserve      
Gains in the period 3 -2 -4
Current available-for-sale financial assets 3 -2 -4
Currency translation differences 681 32 111
Currency translation differences, non-controlling interest 18   -11
Other comprehensive income, after tax 1 011 951 -391
Total comprehensive income, after tax 3 775 4 947 16 573
Attributable to:      
Equity holders of the company 3 762 4 943 16 580
Non-controlling interest 13 4 -7



CONSOLIDATED STATEMENT OF FINANCIAL POSITION
 

 


EUR 1000
3/2012 3/2011 12/2011
ASSETS      
Non-current assets      
Intangible assets      
Goodwill 119 847 114 670 119 509
Customer contracts arising from acquisitions 9 867 5 753 10 591
Agreements on prohibition of competition 2 918 10 711 3 162
Other intangible assets arising from business acquisitions 73 743 78
Other intangible assets 10 925 13 271 11 149
  143 630 145 148 144 489
Property, plant and equipment      
Land 4 283 4 655 4 589
Buildings and constructions 78 381 78 617 78 217
Machinery and equipment 121 836 112 244 120 015
Other 85 85 85
Prepayments and construction in progress 4 720 5 021 4 616
  209 305 200 622 207 522
Other non-current assets      
Available-for-sale investments 590 589 605
Finance lease receivables 3 808 3 549 3 578
Deferred tax assets 6 273 4 116 6 323
Other receivables 3 306 3 318 3 315
  13 977 11 572 13 821
Total non-current assets 366 912 357 342 365 832
       
Current assets      
Inventories 26 916 24 146 27 953
Trade and other receivables 105 079 95 829 91 629
Derivative receivables 405 1 413 419
Prepayments 5 690 6 334 438
Current available-for-sale financial assets 1 999 2 497 2 299
Cash and cash equivalents 5 800 7 277 5 770
Total current assets 145 889 137 496 128 508
TOTAL ASSETS 512 801 494 838 494 340


 

 




EUR 1000
3/2012 3/2011 12/2011
EQUITY AND LIABILITIES      
Equity      
Equity attributable to equity holders of the company      
Share capital 19 399 19 399 19 399
Share premium reserve   50 673  
Other reserves -1 476 -1 138 -2 469
Unrestricted equity reserve 29 403 -52 50 658
Retained earnings 150 133 133 559 133 125
Profit for the period 2 769 3 994 16 960
  200 228 206 435 217 673
Non-controlling interest 284 282 271
Total equity 200 512 206 717 217 944
Liabilities      
Non-current liabilities      
Deferred tax liabilities 29 126 33 829 29 389
Retirement benefit obligations 670 630 628
Provisions 2 569 2 755 2 500
Borrowings 88 236 90 969 92 914
Other liabilities 1 123 478 960
  121 724 128 661 126 391
Current liabilities      
Borrowings 70 801 50 819 42 319
Trade and other payables 118 140 107 768 105 751
Derivative liabilities 1 490 665 1 850
Tax liabilities 14 18 85
Provisions 120 190  
  190 565 159 460 150 005
Total liabilities 312 289 288 121 276 396
TOTAL EQUITY AND LIABILITIES 512 801 494 838 494 340


CONSOLIDATED STATEMENT OF CASH FLOWS
 

 

EUR 1000 3/2012 3/2011 12/2011
Cash flows from operating activities      
Profit for the period 2 764 3 996 16 964
Adjustments      
Income tax expense 1 209 1 404 4 030
Depreciation, amortisation and impairment 10 826 10 568 61 548
Finance income and costs 959 1 064 4 602
Other -459 -739 -858
Net cash generated from operating activities before change in working capital 15 299 16 293 86 286
       
Change in working capital      
Change in trade and other receivables -16 993 -16 343 -7 843
Change in inventories 1 033 3 810 9
Change in trade and other payables 13 476 10 657 11 055
Change in working capital -2 484 -1 876 3 221
Interest paid -1 311 -1 566 -6 165
Interest received 257 254 1 020
Income tax paid -2 854 -2 623 -9 896
Net cash from operating activities 8 907 10 482 74 466
Cash flows from investing activities      
Acquisition of subsidiaries and businesses, net of cash acquired -746 -5 331 -24 430
Proceeds from sale of subsidiaries and businesses, net of sold cash      
Purchases of property, plant and equipment and intangible assets -10 940 -5 860 -45 503
Proceeds from sale of property, plant and equipment and intangible assets 223 727 1 850
Purchases of available-for-sale investments     -20
Change in other non-current receivables 10 91 98
Proceeds from sale of available-for-sale investments      
Dividends received      
Net cash used in investing activities -11 453 -10 373 -68 005
Cash flows from financing activities      
Change in short-term borrowings 28 483 19 558 8 712
Proceeds from long-term borrowings     20 000
Repayments of long-term borrowings -5 007 -4 677 -19 761
Dividends paid and other asset distribution -21 254 -19 773 -21 284
Repurchase of own shares     -517
Net cash generated from financing activities 2 222 -4 892 -12 850

 

 

EUR 1000 3/2012 3/2011 12/2011  
Net change in liquid assets -324 -4 783 -6 389  
Liquid assets at beginning of period 8 069 14 548 14 548  
Effect of changes in foreign exchange rates 54 9 -90  
Change in fair value of current available-for-sale investments        
Liquid assets at end of period 7 799 9 774 8 069  
Liquid assets        
EUR 1000 3/2012 3/2011 12/2011
Cash and cash equivalents 5 800 7 277 5 770
Available-for-sale financial assets 1 999 2 497 2 299
Total 7 799 9 774 8 069
             



CONSOLIDATED STATEMENT OF CHANGES IN EQUITY   

A = Share capital
B = Share premium reserve
C = Currency translation differences
D = Revaluation reserve
E = Hedging reserve
F = Invested unrestricted equity reserve
G = Retained earnings
H = Equity attributable to equity holders of the company
I = Non-controlling interest
J = Total equity

 

EUR 1000 A B C D E F G H I J
Equity at
1.1.2012
19 399 0 -1 412 0 -1 057 50 658 150 085 217 673 271 217 944
Expense recognition
of share-based
benefits
            48 48   48
Repurchase of
own shares
                   
Capital
repayment
          -21 255   -21 255   -21 255
Total comprehen
sive income
    681 3 309   2 769 3 762 13 3 775
Equity at
31.3.2012
19 399 0 -731 3 -748 29 403 152 902 200 228 284 200 512
                     
Equity at
1.1.2011
19 399 50 673 -1 523 -48 -570 0 154 785 222 716 278 222 994
Expense
recogni­tion
of share-based
benefits
            80 80   80
Repurchase of
own shares
                   
Dividends
paid
            -21 306 -21 306   -21 306
Transfer from
revaluation
re­serve
      52   -52        
Total comprehen
sive income
    32 -2 921   3 994 4 945 4 4 949
Equity at
31.3.2011
19 399 50 673 -1 491 2 351 -52 137 553 206 435 282 206 717

KEY FIGURES
 

 

  1-3/
2012
1-3/
2011
1-12/
2011
Earnings per share, EUR 0.07 0.10 0.44
Earnings per share, diluted, EUR 0.07 0.10 0.44
Cash flows from operating activities per share, EUR 0.23 0.27 1.92
EVA, EUR million -1.5 -0.2 -2.2
Capital expenditure, EUR 1000 11 474 12 868 70 590
Depreciation, amortisation and impairment, EUR 1000 10 826 10 568 61 548
Equity per share, EUR 5.18 5.33 5.63
Return on equity, ROE, % 5.3 7.4 7.7
Return on invested capital, ROI, % 5.9 7.7 7.6
Equity ratio, % 39.7 42.4 44.5
Gearing, % 75.4 63.9 58.3
Net interest-bearing liabilities, EUR 1000 151 239 132 015 127 165
Average number of employees in full-time equivalents 8 119 7 520 8 513
Total number of full-time and part-time employees at end of period 9 229 8 725 9 357
Number of outstanding shares adjusted for issues, 1000 shares    
average during the period 38 686 38 738 38 722
at end of period 38 686 38 738 38 686
average during the period, diluted 38 711 38 769 38 762


ACCOUNTING POLICIES

This financial statements release is in compliance with IAS 34 standard. The same accounting policies as in the annual financial statements for the year 2011 have been applied. The following new, revised or amended IFRS standards and IFRIC interpretations that have become effective in 2012 have not had an impact on the financial statements:

IFRS 7 (amendment) Financial Instruments: Disclosures - Derecognition
IAS 12 (amendment) Income taxes - Deferred tax

annual improvements to IFRS.
The preparation of financial statements in accordance with IFRS require the management to make such estimates and assumptions that affect the carrying amounts at the balance sheet date for the assets and liabilities and the amounts of revenues and expenses. Judgements are also made in applying the accounting policies. Actual results may differ from the estimates and assumptions. 

The interim report has not been audited.


SEGMENT INFORMATION

Net sales

 

  1-3/2012 1-3/2011  
EUR 1000 External Inter-division Total External Inter-division Total Total net sales, change %
Environmental Services 75 961 1 030 76 991 71 520 909 72 429 6.3
Cleaning and Office Support Services 38 901 420 39 321 34 549 307 34 856 12.8
Property Maintenance 39 885 414 40 299 38 212 727 38 939 3.5
Renewable Energy Sources 16 539 1 045 17 584 15 193 818 16 011 9.8
Eliminations   -2 909 -2 909   -2 761 -2 761  
L&T total 171 286 0 171 286 159 474 0 159 474 7.4

 

 

  1-12/2011
EUR 1000 External Inter-division Total
Environmental Services 322 264 3 620 325 884
Cleaning and Office Support Services 155 817 1 454 157 271
Property Maintenance 132 399 2 192 134 591
Renewable Energy Sources 41 650 3 752 45 402
Eliminations 0 -11 018 -11 018
L&T total 652 130 0 652 130



Operating profit

 


EUR 1000
1-3/
2012
% 1-3/
2011
% 1-12/
2011
%
Environmental Services 3 015 3.9 4 175 5.8 33 970 10.4
Cleaning and Office Support Services 845 2.1 1 475 4.2 7 131 4.5
Property Maintenance 751 1.9 1 902 4.9 8 181 6.1
Renewable Energy Sources 787 4.5 -651 -4.1 -21 250 -46.8
Group admin. and other -465   -437   -2 435  
L&T total 4 933 2.9 6 464 4.1 25 597 3.9
Finance costs, net -960   -1 064   -4 603  
Profit before tax 3 973   5 400   20 994  

Other segment information

 


EUR 1000
3/2012 3/2011 12/2011
Assets      
Environmental Services 348 582 340 318 346 224
Cleaning and Office Support Services 58 010 42 643 54 302
Property Maintenance 53 992 42 050 45 048
Renewable Energy Sources 29 966 46 035 27 346
Group admin. and other 2 057 2 107 2 528
Unallocated assets 20 194 21 685 18 892
L&T total 512 801 494 838 494 340
Liabilities      
Environmental Services 59 123 56 020 57 367
Cleaning and Office Support Services 32 297 26 758 29 804
Property Maintenance 19 986 18 812 15 889
Renewable Energy Sources 8 592 6 529 3 932
Group admin. and other 1 120 2 585 1 343
Unallocated liabilities 191 171 177 417 168 061
L&T total 312 289 288 121 276 396
       
EUR 1000 1-3/2012 1-3/2011 1-12/2011
Capital expenditure      
Environmental Services 6 182 8 814 43 362
Cleaning and Office Support Services 1 517 1 222 14 721
Property Maintenance 3 675 2 631 11 776
Renewable Energy Sources 97 88 454
Group admin. and other 3 113 277
L&T total 11 474 12 868 70 590
Depreciation and amortisation      
Environmental Services 8 006 7 379 30 760
Cleaning and Office Support Services 1 269 953 4 928
Property Maintenance 1 479 1 069 4 873
Renewable Energy Sources 72 1 167 3 919
Group admin. and other 0   7
L&T total 10 826 10 568 44 487
Impairment      
Renewable Energy Sources     17 061
L&T total     17 061


INCOME STATEMENT BY QUARTER
 

 


EUR 1000
1-3/
2012
10-12/
2011
7-9/
2011
4-6/
2011
1-3/
2011
10-12/
2010
7-9/
2010
4-6/
2010
Net sales                
Environmental Services 76 991 84 014 85 906 83 535 72 429 73 992 75 806 75 624
Cleaning and Office Support Services 39 321 40 101 41 530 40 784 34 856 34 580 35 659 35 710
Property Maintenance 40 299 33 451 31 322 30 879 38 939 31 596 26 926 28 090
Renewable Energy Sources 17 584 12 578 7 213 9 600 16 011 15 266 7 617 12 097
Inter-division net sales -2 909 -3 143 -2 502 -2 612 -2 761 -3 927 -2 238 -2 507
L&T total 171 286 167 001 163 469 162 186 159 474 151 507 143 770 149 014
Operating profit                
Environmental Services 3 015 8 305 12 308 9 182 4 175 8 204 10 930 10 124
Cleaning and Office Support Services 845 937 3 718 1 001 1 475 181 4 088 2 218
Property Maintenance 751 1 928 3 582 769 1 902 633 3 263 1 075
Renewable Energy Sources 787 -18 189 -1 085 -1 325 -651 -361 -1 432 -3 900
Group admin. and other -465 -887 -344 -767 -437 -104 -574 -762
L&T total 4 933 -7 906 18 179 8 860 6 464 8 553 16 275 8 755
Operating margin                
Environmental Services 3.9 9.9 14.3 11.0 5.8 11.1 14.4 13.4
Cleaning and Office Support Services 2.1 2.3 9.0 2.5 4.2 0.5 11.5 6.2
Property Maintenance 1.9 5.8 11.4 2.5 4.9 2.0 12.1 3.8
Renewable Energy Sources 4.5 -144.6 -15.0 -13.8 -4.1 -2.4 -18.8 -32.2
L&T total 2.9 -4.7 11.1 5.5 4.1 5.6 11.3 5.9
                 
Finance costs, net -960 -1 099 -1 277 -1 163 -1 064 -987 -1 272 -917
Profit before tax 3 973 -9 005 16 902 7 697 5 400 7 566 15 003 7 838



BUSINESS ACQUISITIONS

Business combinations in aggregate


Consideration

 

EUR 1000 Fair values used in consolidation
Cash 933
Equity instruments  
Contingent consideration 201
Total consideration transferred 1 134
Indemnification asset  
Fair value of equity interest held before the acquisition  
Total consideration 1 134
Acquisition-related costs (included in the administrative expenses in the consolidated financial statements) 4


Recognised amounts of identifiable assets acquired and liabilities assumed

 

Property, plant and equipment 515
Customer contracts 146
Agreements on prohibition of competition 151
Other intangible assets arising from business acquisitions  
Other intangible assets  
Non-current available-for-sale financial assets  
Inventories 2
Trade and other receivables 87
Cash and cash equivalents 154
Total assets 1 056
   
Deferred tax liabilities  
Non-current interest-bearing liabilities 44
Trade and other payables 146
Retirement benefit obligations  
Contingent liability  
Total liabilities 190
   
Total identifiable net assets 865
   
Non-controlling interest  
Goodwill 268
Total 1 134


Acquisitions by Property Maintenance
1 January 2012, the property maintenance operations of IK Kiinteistöpalvelu Oy.

1 February 2012, the business of Jyvässeudun Talonmiehet Oy and Kiinteistöhuolto Markku Hyttinen Oy.

The figures for these acquired businesses are stated in aggregate, because none of them is of material importance when considered separately. Fair values have been determined as of the time the acquisition was realised. No business operations have been divested as a consequence of any acquisition. All acquisitions have been paid for in cash. With share acquisitions, L&T was able to gain 100% of the voting rights. The conditional consideration is tied to the transfer of the customer contracts to Lassila & Tikanoja plc, and the estimates of the fair values of considerations were determined on the basis of probability-weighted final acquisition price. The estimates for the conditional consideration have not changed between the time of acquisition and the balance sheet date. Trade and other receivables have been recorded at fair value at the time of acquisition. Individual acquisition prices have not been itemised because none of them is of material importance when considered separately. Profit for the period includes changes allocated to acquisition prices amounting to EUR 140 thousand.

By net sales, the largest acquisition was the business of Jyvässeudun Talonmiehet Oy (EUR 858 thousand).
It is not possible to itemise the effects of the acquired businesses on the consolidated net sales and profit for the period, because L&T integrates its acquisitions into the current business operations as quickly as possible to gain synergy benefits.


The accounting policy concerning business combinations is presented in Annual Report under Note 2 of the consolidated financial statements and under Summary on significant accounting policies.


CHANGES IN INTANGIBLE ASSETS

 


EUR 1000
1-3/2012 1-3/2011 1-12/2011
Carrying amount at beginning of period 144 489 142 681 142 681
Business acquisitions 566 3 894 22 859
Other capital expenditure 621 884 2 646
Disposals -10 -1 -18
Amortisation and impairment -2 121 -2 408 -23 865
Transfers between items      
Exchange differences 85 98 186
Carrying amount at end of period 143 630 145 148 144 489



CHANGES IN PROPERTY, PLANT AND EQUIPMENT

 


EUR 1000
1-3/2012 1-3/2011 1-12/2011
Carrying amount at beginning of period 207 522 200 700 200 700
Business acquisitions 515 1 693 4 441
Other capital expenditure 9 772 6 397 40 616
Disposals -199 -58 -477
Depreciation and impairment -8 705 -8 160 -37 683
Transfers between items      
Exchange differences 400 50 -75
Carrying amount at end of period 209 305 200 622 207 522



CAPITAL COMMITMENTS
 

 

EUR 1000 1-3/2012 1-3/2011 1-12/2011
Intangible assets 0 60 0
Property, plant and equipment 4 669 5 489 4 593
Total 4 669 5 549 4 593
       
The Group’s share of capital commitments
of joint ventures
50 75 0


 
RELATED-PARTY TRANSACTIONS

(Joint ventures)

 


EUR 1000
1-3/2012 1-3/2011 1-12/2011
Sales 488 309 2 489
Other operating income 12 18 63
Interest income 203 219 707
Non-current receivables      
Capital loan receivable 25 146 21 646 24 396
Current receivables      
Trade receivables 2 466 2 083 2 710
Loan receivables 1 801 1 232 1 633



CONTINGENT LIABILITIES

Securities for own commitments

 

EUR 1000 3/2012 3/2011 12/2011
Mortgages on rights of tenancy 42 186 42 179 42 186
Company mortgages 21 460 21 460 21 460
Other securities 191 218 174
       
Bank guarantees required for environmental permits 5 140 4 399 5 702


Other securities are security deposits.
The Group has given no pledges, mortgages or guarantees on behalf of outsiders.

Operating lease liabilities

 

EUR 1000 3/2012 3/2011 12/2011
Maturity not later than one year 7 231 8 175 7 708
Maturity later than one year and not later than five years 13 968 20 089 15 504
Maturity later than five years  4 103 4 252 4 185
Total 25 302 32 516 27 397


Liabilities associated with derivative agreements

Interest rate and currency swaps
 

 

EUR 1000 3/2012 3/2011 12/2011
Nominal values of interest rate and currency swaps*      
Maturity not later than one year 13 429 11 716 13 429
Maturity later than one year and not later than five years 36 272 47 668 38 033
Maturity later than five years      
Total 49 701 59 384 51 462
Fair value -1 095 -665 -1 504
       
Nominal value of interest rate swaps**      
Maturity not later than one year 4 000 0 4 000
Maturity later than one year and not later than five years 19 455 0 19 455
Maturity later than five years 4 545 0 4 545
Total 28 000 0 28 000
Fair value -174 0 -144


* The interest rate and currency swaps are used to hedge cash flow related to a floating rate loan, and hedge accounting under IAS 39 has been applied to it. The hedges have been effective, and the changes in the fair values are shown in the consolidated statement of comprehensive income for the period. On the balance sheet date, the value of foreign currency loans was EUR 0.3 million positive. The fair values of the swap contracts are based on the market data at the balance sheet date.

** Hedge accounting under IAS 39 has not been applied to these interest rate swaps. Changes in fair values
have been recognised in finance income and costs.


Commodity derivatives

 

metric tons 3/2012 3/2011 12/2011
Nominal values of diesel swaps      
Maturity not later than one year 2 544 6 333 2 544
Maturity later than one year and not later than five years 636 1 908 636
Total 3 180 8 241 3 180
Fair value, EUR 1000 405 1 322 419


Commodity derivative contracts were concluded, for hedging of future diesel oil purchases. IAS 39 -compliant hedge accounting will be applied to these contracts, and the effective change in fair value will be recognised in the hedging reserve within equity. The fair values of commodity derivatives are based on market prices at the balance sheet date.

Currency derivatives

 

EUR 1000 3/2012 3/2011 12/2011
Volume of forward contracts      
Maturity not later than one year 253 0 1 079
Fair value -6 0 -19


Hedge accounting under IAS 39 has not been applied to forward contracts. Changes in fair values have been recognised in finance income and costs.


CALCULATION OF KEY FIGURES  

Earnings per share:
profit attributable to equity holders of the parent company / adjusted average basic number of shares

Earnings per share, diluted:
profit attributable to equity holders of the parent company / adjusted average diluted number of shares

Cash flows from operating activities/share:
cash flow from operating activities as in the statement of cash flows / adjusted average number of shares

EVA:
operating profit - cost calculated on invested capital (average of four quarters)
WACC 2011: 7.7% and WACC 2012: 7.1%

Equity per share:
equity attributable to equity holders of the parent company / adjusted basic number of shares at end of period

Return on equity, % (ROE):
(profit for the period / equity (average)) x 100

Return on investment, % (ROI):
(profit before tax + finance costs) / (total equity and liabilities - non-interest-bearing liabilities (average)) x 100

Equity ratio, %:
equity / (total equity and liabilities - advances received) x 100

Gearing, %:
net interest-bearing liabilities / equity x 100

Net interest-bearing liabilities:
interest-bearing liabilities - liquid assets

Operating profit excluding non-recurring items:
operating profit +/- non-recurring items



Helsinki, 25 April 2012

LASSILA & TIKANOJA PLC

Board of Directors


Pekka Ojanpää
President and CEO

For additional information please contact:
Pekka Ojanpää, President and CEO, tel. +358 10 636 2810,
Ville Rantala, CFO, tel. +358 50 385 1442 or
Keijo Keränen, Head of Treasury & IR, tel. +358 50 385 6957.


Lassila & Tikanoja specialises in environmental management and property and plant support services. L&T is a significant supplier of wood-based biofuels, recovered fuels and recycled raw materials. With operations in Finland, Sweden, Latvia and Russia, L&T employs 9,500 persons. Net sales in 2011 amounted to EUR 652 million. L&T is listed on NASDAQ OMX Helsinki.

Distribution:
NASDAQ OMX Helsinki
Major media
www.lassila-tikanoja.com

 


Attachments