2010-10-29 08:00:48 CEST
2010-10-29 08:01:47 CEST
REGULATED INFORMATION
Olvi Oyj - Interim report (Q1 and Q3)
Olvi Group's nine-month performance was good
OLVI PLC INTERIM REPORT 29 OCT 2010 at 9:00 am
OLVI GROUP'S INTERIM REPORT, 1 JANUARY TO 30 SEPTEMBER 2010 (9 MONTHS)
Olvi Group's performance was good. Between January and September, the sales
volumes, net sales and operating profit improved in all of the Group's
geographical areas.
January-September in brief:
- Olvi Group's sales increased by 12.0 percent to 365 (326) million litres
- The Group's net sales increased by 7.5 percent to 206.1 (191.6) million euro
- The Group's operating profit increased by 12.9 percent to 27.7 (24.5) million
euro
- Investments in Belarus and the business operations in whole have progressed
according to plan.
KEY RATIOS
--------------------------------------------------------------------------------
| | 1-9/2010 | 1-9/2009 | Change % | 1-12/2009 |
--------------------------------------------------------------------------------
| Net sales, MEUR | 206.1 | 191.6 | +7.5 | 244.2 |
--------------------------------------------------------------------------------
| Operating profit, MEUR | 27.7 | 24.5 | +12.9 | 27.8 |
--------------------------------------------------------------------------------
| Gross capital | 17.1 | 12.2 | +40.8 | 48.4 |
| expenditure, MEUR | | | | |
--------------------------------------------------------------------------------
| Earnings per share, | 2.15 | 1.91 | +12.6 | 2.15 |
| EUR | | | | |
--------------------------------------------------------------------------------
| Equity per share, EUR | 11.94 | 10.33 | +15.6 | 10.56 |
--------------------------------------------------------------------------------
| Equity to total | 54.1 | 45.6 | | 47.3 |
| assets, % | | | | |
--------------------------------------------------------------------------------
| Gearing, % | 33.8 | 50.9 | | 48.0 |
--------------------------------------------------------------------------------
Lasse Aho, Managing Director of Olvi plc, said the following in connection with
the disclosure: "Olvi Group's nine-month performance was good and our earnings
improved clearly on the previous year. We were able to improve our overall
market position across the entire operating area, and Olvi Group's financial
position improved. The increase in operating profit was attributable to good
delivery reliability made possible by increased efficiency of production
operations, successful new product launches in the spring, as well as
extraordinarily good summer weather that affected sales growth particularly in
mineral waters.”
SALES VOLUME, NET SALES AND EARNINGS
OLVI GROUP
January to September 2010
Olvi Group's sales from January to September 2010 amounted to 365 (326) million
litres. This represents an increase of 39 million litres or 12.0 percent. Sales
volumes improved in all operating areas.
In January-September, sales in Finland increased by 4 million litres, sales in
the Baltic states by 22 million and sales in Belarus by 18 million litres.
The Group's net sales from January to September amounted to 206.1 (191.6)
million euro. This represents an increase of 14.5 million euro or 7.5 percent.
Domestic net sales amounted to 83.8 (79.9) million euro. The Baltic subsidiaries
generated net sales of 100.8 (96.1) million euro, while net sales in Belarus
amounted to 31.2 (24.8) million euro. Net sales in Finland increased by 3.9
million euro or 4.9 percent, in the Baltic states by 4.7 million euro or 4.9
percent, and in Belarus by 6.4 million euro or 26.0 percent.
The Group's operating profit for January-September stood at 27.7 (24.5) million
euro, or 13.4 (12.8) percent of net sales.
Operating profit in Finland improved by 2.2 million euro to 10.8 (8.6) million
euro. Operating profit in the Baltic states improved by 1.5 million euro to 13.0
(11.5) million euro, and operating profit in Belarus improved by 0.4 million
euro to 4.6 (4.2) million euro. Comparable operating profit in Belarus from
January to September 2009 amounted to 3.0 million euro. This means that
accumulated operating profit in Belarus improved by 1.6 million euro in
comparison to 2009.
The Group's profit after taxes in the period under review was 22.6 (20.3)
million euro. Earnings per share calculated from the profit belonging to parent
company shareholders in January-September stood at 2.15 (1.91) euro per share.
Owing to the seasonal character of the brewing industry, the majority of the
full-year net sales and operating profit is made during the second and third
quarters.
July to September 2010
Sales in July-September amounted to 144 (125) million litres. Sales increased by
19 million litres or 15.0 percent. The sales growth was attributable to the
Baltic states and Belarus. Sales in the Baltic states increased by 17 million
litres to 79 (62) million, and in Belarus by 9 million litres to 38 (29) million
litres. Sales in Finland amounted to 37 (39) million litres. Domestic sales
declined slightly on the previous year because the comparable figures for
September 2009 were particularly high due to the excise tax hike that took place
on 1 October 2009. Intra-Group sales increased by 5 million litres during the
third quarter.
The Group's net sales from July to September amounted to 79.8 (71.9) million
euro. Net sales improved by 7.9 million euro or 11.0 percent. Net sales in
Finland were on a par with the previous year at 30.8 (30.9) million euro. Net
sales in the Baltic states and Belarus improved substantially. Net sales in the
Baltic states amounted to 40.3 (33.5) million euro, an increase of 20.3 percent,
and net sales in Belarus amounted to 13.3 (10.3) million euro, an increase of
29.7 percent.
The Group's third-quarter operating profit improved substantially on the
previous year. The Group's operating profit stood at 14.3 (11.3) million euro,
which was 18.0 (15.7) percent of net sales. The operating profit improved by 3.0
million euro or 26.7 percent. Operating profit in Finland improved by 1.0
million euro and operating profit in the Baltic states by 2.6 million euro.
Operating profit in Belarus stood at 2.6 (3.0) million euro, showing a decline
of 0.4 million euro. In comparison to the commensurate operating profit for
2009, operating profit in Belarus improved by 0.8 million euro or 45.5 percent.
Parent company Olvi plc
January to September 2010
According to statistics by the Federation of the Brewing and Soft Drinks
Industry, the Finnish beverage market in January-September diminished by an
approximate total of 3 percent compared to the previous year. Sales declined in
all product groups but mineral waters, with the greatest drop in beers and
ciders amounting to approximately -6 percent. The sales of soft drinks declined
by -2 percent and long drinks by -1 percent. Thanks to the record-breaking hot
summer weather, the sales of mineral waters increased by almost 13 percent.
However, the parent company Olvi plc's sales increased in all product groups
except soft drinks. Olvi plc's sales volume in January-September was 103 (99)
million litres. The sales volume increased by 4 million litres or 3.7 percent.
The sales of ciders increased by 31 percent, and long drinks by 21 percent. The
sales of long drinks are further boosted by the highly popular Olvi Cranberry
Long Drink and Olvi Gold Long Drink. The sales of ciders are boosted by Olvi
ciders, which have received a warm welcome in the beverages market.
The sales of beers increased by 2 percent and the sales of mineral waters by as
much as 21 percent, while the sales of soft drinks declined on the previous
year.
According to statistics by the Federation of the Brewing and Soft Drinks
Industry, Olvi's market shares in Finland have increased in January-September in
all product groups except soft drinks. In alcoholic beverages (beers, ciders and
long drinks), Olvi's market share was 20 (19) percent. In mineral waters, Olvi
had a market share of 20 (19), and in soft drinks 4 (5) percent.
The parent company's net sales from January to September amounted to 83.8 (79.9)
million euro, representing an increase of 3.9 million euro or 4.9 percent.
The operating profit in Finland improved substantially. Operating profit in
January-September stood at 10.8 (8.6) million euro, which was 12.9 (10.8)
percent of net sales. The operating profit improved by 2.2 million euro or 25.4
percent. The profitability improvement was made possible by improved efficiency
of operations, increased production capacity, cost efficiency and successful new
products in the beer, long drink and cider segments. The operating profit
includes 0.6 million euro of sales gains recognised in the first quarter from
the sales of decommissioned production machinery.
July to September 2010
The parent company's sales in the third quarter amounted to 37 (39) million
litres. In spite of the sales decline, net sales were on a par with the previous
year at 30.8 (30.9) million euro. Sales in Finland declined slightly on the
previous year due to the excise tax change that took effect on 1 October 2009.
The operating profit improved substantially in the third quarter. Net sales from
July to September amounted to 4.9 (3.9) million euro, representing an increase
of 1.0 million euro or 25.8 percent.
AS A. LE COQ
January to September 2010
The Estonian subsidiary AS A. Le Coq's January-September sales amounted to 98
(89) million litres. Sales increased by 9 million litres or 10.1 percent.
In January-September, the sales of beers increased by 11 percent and the sales
of long drinks by 7 percent, while the sales of ciders were on a par with the
previous year. The company's market share in beers increased to 43 (41) percent.
AS A. Le Coq is the Estonian market leader in beers.
AS A. Le Coq's market share in long drinks increased to 55 (53) percent. The
market share in ciders decreased slightly to 45 (49) percent. AS A. Le Coq is
the Estonian market leader in both long drinks and ciders.
The sales of soft drinks increased substantially, by 18 percent, and the sales
of ACE beverages increased by 12 percent. The sales of mineral waters increased
slightly on the previous year. The sales of juices declined slightly. Thanks to
the warm summer weather, the sales of soft drinks increased and the sales of
mineral waters rose back to the previous year's level after the dip in the first
half of the year. The market share in soft drinks increased to 31 (27) percent.
The company's market share in mineral waters increased to 18 (16) percent. AS A.
Le Coq is the market leader in juices and juice drinks with a market share of 43
(37) percent.
The company's exports and tax-free sales increased substantially on the previous
year.
The company's net sales from January to September amounted to 55.0 (51.6)
million euro, representing an increase of 3.4 million euro or 6.6 percent.
Operating profit improved by 1.0 million euro to 9.9 (8.9) million euro, an
increase of 11.4 percent. The operating profit represented 18.0 (17.2) percent
of net sales.
July to September 2010
AS A. Le Coq's third quarter was strong and clearly outperformed the previous
year.
Sales in the third quarter amounted to 38 (31) million litres, an increase of 6
million litres or 20.2 percent on the previous year. Net sales from July to
September amounted to 21.2 (17.9) million euro. Net sales improved by 3.3
million euro or 18.5 percent.
The company's third-quarter operating profit stood at 4.4 (3.1) million euro,
representing an increase of 1.3 million euro or 39.6 percent.
A/S CESU ALUS
January to September 2010
From January to September, the sales of A/S Cesu Alus operating in Latvia
totalled 55 (47) million litres. Sales increased by 8 million litres or 16.8
percent. The sales of beers increased by 20 percent and soft drinks by 49
percent. The sales of ciders and long drinks declined by some 11 to 14 percent
while the total market declined by 20 percent. The sales decline is due to
weakened purchasing power caused by the economic recession.
A/S Cesu Alus's market share in beers is 32 (29), in long drinks 47 (42) and in
ciders 47 (40) percent. A/S Cesu Alus clearly improved its market shares in
beers, long drinks and ciders.
The company's net sales from January to September amounted to 25.4 (24.8)
million euro, representing an increase of 0.6 million euro or 2.4 percent.
Operating profit in January-September stood at 1.7 (1.2) million euro, which was
6.8 (5.0) percent of net sales. The operating profit increased substantially by
0.5 million euro or 38.3 percent compared to the previous year. The operating
profit improvement was clearly attributable to the third quarter. The operating
profit improvement was made possible by a clear increase in sales volumes, as
well as cost savings gained from improved operating efficiency.
July to September 2010
A/S Cesu Alus's sales in the third quarter amounted to 22 (16) million litres,
representing an increase of 6 million litres or 38.8 percent. The sales of beers
and soft drinks increased substantially. Net sales amounted to 10.7 (8.3)
million euro. Net sales increased by 2.4 million euro or 28.3 percent compared
to the previous year.
The company's operating profit improved substantially in the third quarter.
Operating profit amounted to 1.3 (0.1) million euro, an increase of 1.2 million
euro.
AB RAGUTIS
January to September 2010
In January-September, the sales of AB Ragutis operating in Lithuania increased
by 5 million litres to 46 (41) million litres, representing an increase of 12.9
percent. The sales of beers increased by 10 percent, and long drinks by 18
percent. The sales of soft drinks increased by 17 percent, and ciders by 2
percent.
The company's overall position in the Lithuanian beverage market is becoming
gradually stronger. The company has an approximate market share of 13 percent in
beers. The company is a clear market leader in ciders and long drinks with
market shares of 45 percent in ciders and 49 percent in long drinks. The company
is also the leader of the kvass market with a market share of 31 percent.
The company's net sales from January to September amounted to 20.4 (19.7)
million euro, representing an increase of 0.7 million euro or 3.7 percent.
The company's operating profit for January-September was on a par with the
previous year at 1.4 million euro, or 7.1 (6.9) percent of net sales.
July to September 2010
AB Ragutis's sales from July to September amounted to 19 (15) million litres.
Sales increased by 4 million litres or 27.2 percent.
Third-quarter net sales stood at 8.4 (7.3) million euro, representing an
increase of 1.1 million euro or 15.8 percent. Growth was seen in beers, ciders,
long drinks and soft drinks.
Third-quarter operating profit amounted to 1.1 (1.0) million euro.
OAO Lidskoe Pivo
January to September 2010
During the period under review, the operations of OAO Lidskoe Pivo operating in
Belarus developed very favourably.
The company's sales from January to September 2010 amounted to 88 (69) million
litres, representing an increase of 18 million litres or 26.6 percent. The sales
of beers increased by 12 percent, kvass by 48 percent, waters by 33 percent and
long drinks by 4 percent. The sales of juices increased substantially in the
reporting period, by 78 percent, while the sales of soft drinks declined
slightly.
The company's exports more than doubled in the period under review and
represented 5.4 (3.1) percent of total sales.
The company's net sales stood at 31.2 (24.8) million euro, an increase of 6.4
million euro or 26.0 percent.
OAO Lidskoe Pivo's operating profit in January-September amounted to 4.6 (4.2)
million euro, which was 14.7 (17.0) percent of net sales. This represents an
increase of 0.4 million euro or 8.5 percent on the previous year. In the
previous year, the company's operating profit included non-recurring income of
approximately one million euro attributable to a prescribed debt. Compared to
the previous year's commensurate operating profit, the operating profit for
January-September 2010 increased by 1.5 million euro or 50.8 percent.
July to September 2010
OAO Lidskoe Pivo's sales volume in the third quarter was 38 (29) million litres,
an increase of 9 million litres or 30.1 percent.
The company's net sales increased by 3.0 million euro or 29.7 percent to 13.3
(10.3) million euro.
Operating profit from July to September amounted to 2.6 (3.0) million euro,
representing a decline of 0.4 million euro or 12.1 percent. Commensurate
operating profit in January-September 2009 amounted to 1.8 (1.0) million euro.
The company started to make investments in additional production and storage
capacity during the period under review. The new capacity will be commissioned
by the 2011 summer season.
FINANCING AND INVESTMENTS
Olvi Group's balance sheet total at the end of September 2010 was 232.6 (241.0)
million euro. Equity per share in January-September stood at 11.94 (10.33) euro,
an increase of 1.61 euro per share. The equity ratio of 54.1 (45.6) percent
improved substantially by 8.5 percentage points on the previous year. The amount
of interest-bearing liabilities was 50.3 (64.9) million euro, including current
liabilities of 10.4 (24.7) million euro.
During the period under review, Olvi Group's gross capital expenditure amounted
to 17.1 (12.2) million euro. 3.5 million euro of the capital expenditure was
attributable to the parent company Olvi plc, in addition to which the company
spent 0.5 million euro on the acquisition of shares in OAO Lidskoe Pivo from
non-controlling shareholders. 3.4 million euro was attributable to the
subsidiaries in the Baltic states, and 10.2 million euro was spent on OAO
Lidskoe Pivo's capital expenditure. The investments were targeted at increasing
production capacity.
The largest investments in Finland in 2010 comprise machines for labelling,
cardboard packaging and wrapping, as well as development of internal logistics
in the storehouse. The largest investments in the Baltic states are new glass
and PET bottle formats for AS A. Le Coq, together with a yeast separator and
screw-cap machine for the tetrapack line; A/S Cesu Alus gets a new filling,
labelling and capping machine, a new bottle format and an air compressor, and AB
Ragutis gets extensions to the fermentation tank and waste yeast cellars, as
well as water treatment equipment for the boiling room. In Belarus, a new
storehouse and two filling lines will be built, and the tank cellar and
filtering section will get extensions. Cooling equipment will also be
modernised.
PRODUCT DEVELOPMENT AND NEW PRODUCTS
Research and development includes projects to design and develop new products,
packages, processes and production methods, as well as further development of
existing products and packages. The R&D costs have been recognised as expenses.
The main objective of Olvi Group's product development is to create new products
for profitable and growing beverage segments.
Parent company Olvi plc
New products launched in the third quarter of 2010 were presented in the interim
report for January-June 2010.
Subsidiaries
In October, the Estonian company AS A. Le Coq launched FIZZ Dry Apple 4.7% cider
in 0.33-litre clear longneck glass bottles. The product has a twist-off cap that
can be removed without a bottle opener.
In October, the Latvian company A/S Cesu Alus launched Cesu Winter Porter 6.2%
beer in 0.5-litre bottles and associated four-packs.
The Lithuanian company AB Ragutis launched Fortas Gyvas 5.6% beer in one-litre
bottles. The beer is non-pasteurised and unfiltered.
The Belarusian company OAO Lidskoe Pivo launched the country's first energy
drink in half-litre plastic bottles. The product bears the Group-wide brand
Dynami:t. Another product launch was Lidskoe Strong, a 8-percent beer in 0.5 L
glass bottles as well as 0.75 L and 1.5 L plastic bottles.
PERSONNEL
Olvi Group's average number of personnel in January-September was 2,071 (2,098),
385 (383) of them in Finland, 315 (346) in Estonia, 209 (211) in Latvia, 194
(196) in Lithuania and 968 (962) in Belarus. The Group's average number of
personnel decreased by 27 people or 1.3 percent. The total number of personnel
at the end of September was 2,069 (2,015).
GROUP STRUCTURE
In July 2010, Olvi plc increased its holding in the Belarusian company OAO
Lidskoe Pivo by 3.74 percentage points. At the end of September 2010, Olvi plc's
holding in the company was 91.58 percent. Olvi plc's holding in AS A. Le Coq is
100.00 percent, in AB Ragutis 99.57 percent and in A/S Cesu Alus 99.37 percent.
SHARES AND SHARE MARKET
Olvi plc's share capital at the end of September 2010 was 20.8 million euro. The
total number of shares was 10,379,404, of these 8,513,276 or 82.0 percent being
Series A shares and 1,866,128 or 18.0 percent Series K shares. Each Series A
share carries one (1) vote and each Series K share carries twenty (20) votes.
Series A and Series K shares have equal rights to dividends.
The Olvi A share was quoted on Nasdaq OMX Helsinki (Helsinki Stock Exchange) at
26.49 euro at the end of 2009 and 30.40 euro at the end of September 2010. In
January-September, the highest quote for the Series A share was 31.45 euro and
the lowest quote was 24.01 euro. The average price was 27.12 euro.
At the end of September 2010, the market capitalisation of Series A shares was
258.8 million euro. 1,118,688 Series A shares were traded in January-September
2010.
The company held 12,400 Series A shares as treasury shares at the end of
September 2010.
The number of shareholders at the end of September 2010 was 7,908.
STOCK EXCHANGE RELEASES AND FLAGGING NOTICES IN THE THIRD QUARTER OF 2010
Olvi plc issued a stock exchange release on 24 September 2010, upgrading the
company's earnings outlook for 2010. Olvi plc's comparable full-year operating
profit for 2010 is estimated to clearly outperform the previous year. The
company's comparable operating profit in 2009 amounted to 24.6 million euro. The
company's previous estimate was that comparable operating profit for 2010 would
be on a par with 2009.
Olvi plc did not receive any flagging notices during the period under review.
BUSINESS RISKS AND UNCERTAINTIES IN THE NEAR TERM
The global economy is gradually recovering from the financial crisis, and world
trade is expected to become livelier. The gross national product, employment
rate and consumer demand are estimated to develop positively. However, there are
great differences between countries. Any signs of an economic upturn
particularly in Latvia and Lithuania are minor for the time being. If the
positive development lasts only for a short term, weakening consumer purchasing
power will cause a decrease in product demand and guide it towards products of a
lower price category.
Country-specific downturns in the economic situation may affect customers'
solvency and the schedule of payments, leading to credit losses. The control of
accounts receivable has been intensified in order to prevent credit loss risks.
On the other hand, credit loss risk is reduced by the fact that Olvi Group's
customer base is wide and distributed in several countries.
Olvi's operations are dependent on the reliability of materials management,
production facilities, logistics and IT systems. The aim is to prevent the
realisation of related risks through continuous analysis and development of
processes. Olvi Group companies have insurance covering their assets and
business interruptions.
Olvi operates internationally, and its business involves risks arising from
foreign exchange fluctuations due to cash flows from purchases and sales, as
well as the conversion of balance sheet items in foreign subsidiaries into euro.
Olvi Group's parent company is centrally responsible for managing foreign
exchange and financing risks in accordance with the Board of Directors'
guidance.
NEAR-TERM OUTLOOK
Olvi Group's main objective for 2010 is to maintain good profitability. Olvi
Group's comparable full-year operating profit for 2010 is estimated to clearly
outperform the previous year (comparable operating profit in 2009 stood at 24.6
million euro).
Further information:
Lasse Aho, Managing Director, phone +358 17 838 5200 or +358 400 203 600
OLVI PLC
Board of Directors
TABLES:
- Statement of comprehensive income, Table 1
- Balance sheet, Table 2
- Changes in shareholders' equity, Table 3
- Cash flow statement, Table 4
- Notes to the interim report, Table 5
DISTRIBUTION
NASDAQ OMX Helsinki Ltd
Key media
www.olvi.fi
OLVI GROUP TABLE 1
--------------------------------------------------------------------------------
| STATEMENT OF COMPREHENSIVE INCOME |
--------------------------------------------------------------------------------
| EUR 1,000 |
--------------------------------------------------------------------------------
| | 7-9/ | 7-9/ | 1-9/ | 1-9/ | 1-12/ |
| | 2010 | 2009 | 2010 | 2009 | 2009 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Net sales | 79820 | 71917 | 206090 | 191647 | 244165 |
--------------------------------------------------------------------------------
| Other operating income | 31 | 1408 | 392 | 1891 | 4348 |
--------------------------------------------------------------------------------
| Operating expenses | -60890 | -57510 | -164849 | -155816 | -203219 |
--------------------------------------------------------------------------------
| Depreciation and | -4623 | -4498 | -13952 | -13208 | -17530 |
| impairment | | | | | |
--------------------------------------------------------------------------------
| Operating profit | 14338 | 11317 | 27681 | 24514 | 27764 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Financial income | -427 | 3 | 267 | 2148 | 2315 |
--------------------------------------------------------------------------------
| Financial expenses | -411 | -509 | -1663 | -2666 | -3069 |
--------------------------------------------------------------------------------
| Financial expenses net | -838 | -506 | -1396 | -518 | -754 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Earnings before tax | 13500 | 10811 | 26285 | 23996 | 27010 |
--------------------------------------------------------------------------------
| Taxes *) | -1874 | -1987 | -3717 | -3684 | -4001 |
--------------------------------------------------------------------------------
| NET PROFIT FOR THE PERIOD | 11626 | 8824 | 22568 | 20312 | 23009 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Other comprehensive income items: | | | | |
--------------------------------------------------------------------------------
| Translation differences | -2516 | -292 | -47 | -5801 | -6117 |
| related to foreign | | | | | |
| subsidiaries | | | | | |
--------------------------------------------------------------------------------
| TOTAL COMPREHENSIVE | 9110 | 8532 | 22521 | 14511 | 16892 |
| INCOME FOR THE PERIOD | | | | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Distribution of profit | | | | |
--------------------------------------------------------------------------------
| - parent company | 11571 | 9445 | 22265 | 19793 | 22297 |
| shareholders | | | | | |
--------------------------------------------------------------------------------
| - non-controlling | 55 | -621 | 303 | 519 | 712 |
| shareholders | | | | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Distribution of comprehensive profit: | | | |
--------------------------------------------------------------------------------
| - parent company | 9233 | 7435 | 22163 | 15030 | 17467 |
| shareholders | | | | | |
--------------------------------------------------------------------------------
| - non-controlling | -123 | 1097 | 358 | -519 | -575 |
| shareholders | | | | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Ratios calculated from the profit belonging to parent company shareholders: |
--------------------------------------------------------------------------------
| - earnings per share, | 1.12 | 0.91 | 2.15 | 1.91 | 2.15 |
| euro | | | | | |
--------------------------------------------------------------------------------
*) Taxes calculated from the profit for the review period.
OLVI GROUP TABLE 2
--------------------------------------------------------------------------------
| BALANCE SHEET |
--------------------------------------------------------------------------------
| EUR 1,000 |
--------------------------------------------------------------------------------
| | 30.9.2010 | 30.9.2009 | 31.12.2009 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| ASSETS | | | |
--------------------------------------------------------------------------------
| Non-current assets | | | |
--------------------------------------------------------------------------------
| Tangible assets | 123583 | 125912 | 125268 |
--------------------------------------------------------------------------------
| Goodwill | 17169 | 15542 | 17176 |
--------------------------------------------------------------------------------
| Other intangible assets | 1162 | 857 | 953 |
--------------------------------------------------------------------------------
| Financial assets available for sale | 288 | 288 | 288 |
--------------------------------------------------------------------------------
| Other non-current assets available for | 0 | 429 | 0 |
| sale | | | |
--------------------------------------------------------------------------------
| Loan receivables and other non-current | 137 | 123 | 143 |
| receivables | | | |
--------------------------------------------------------------------------------
| Deferred tax receivables | 1552 | 313 | 909 |
--------------------------------------------------------------------------------
| Total non-current assets | 143891 | 143464 | 144737 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Current assets | | | |
--------------------------------------------------------------------------------
| Inventories | 39000 | 36063 | 35355 |
--------------------------------------------------------------------------------
| Accounts receivable and other | 41992 | 52487 | 48703 |
| receivables | | | |
--------------------------------------------------------------------------------
| Liquid assets | 7743 | 8944 | 8402 |
--------------------------------------------------------------------------------
| Total current assets | 88735 | 97494 | 92460 |
--------------------------------------------------------------------------------
| TOTAL ASSETS | 232626 | 240958 | 237197 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| SHAREHOLDERS' EQUITY AND LIABILITIES | | | |
--------------------------------------------------------------------------------
| Shareholders' equity held by parent company shareholders | |
--------------------------------------------------------------------------------
| Share capital | 20759 | 20759 | 20759 |
--------------------------------------------------------------------------------
| Other reserves | 1092 | 1092 | 1092 |
--------------------------------------------------------------------------------
| Treasury shares | -222 | -222 | -222 |
--------------------------------------------------------------------------------
| Translation differences | -4955 | -4786 | -4853 |
--------------------------------------------------------------------------------
| Retained earnings | 107061 | 90242 | 92746 |
--------------------------------------------------------------------------------
| | 123735 | 107085 | 109522 |
--------------------------------------------------------------------------------
| Belonging to non-controlling | 2223 | 2820 | 2764 |
| shareholders | | | |
--------------------------------------------------------------------------------
| Total shareholders' equity | 125958 | 109905 | 112286 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Non-current liabilities | | | |
--------------------------------------------------------------------------------
| Loans | 37996 | 40200 | 36101 |
--------------------------------------------------------------------------------
| Other liabilities | 1917 | 0 | 0 |
--------------------------------------------------------------------------------
| Deferred tax liabilities | 1775 | 1496 | 1581 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Current liabilities | | | |
--------------------------------------------------------------------------------
| Loans | 9579 | 24691 | 26238 |
--------------------------------------------------------------------------------
| Accounts payable and other liabilities | 55401 | 64666 | 60991 |
--------------------------------------------------------------------------------
| Total liabilities | 106668 | 131053 | 124911 |
--------------------------------------------------------------------------------
| TOTAL SHAREHOLDERS' EQUITY AND | 232626 | 240958 | 237197 |
| LIABILITIES | | | |
--------------------------------------------------------------------------------
OLVI GROUP TABLE 3
--------------------------------------------------------------------------------
| CHANGES IN OLVI GROUP'S CONSOLIDATED SHAREHOLDERS' EQUITY |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| EUR 1,000 | Share | Other | Treasur | Transl | Accrue | Share | Total |
| | capit | reser | y | ation | d | of | |
| | al | ves | shares | differ | earnin | non-con | |
| | | | account | ence | gs | trollin | |
| | | | | | | g | |
| | | | | | | shareho | |
| | | | | | | lders | |
--------------------------------------------------------------------------------
| Shareholders | 20759 | 1092 | -63 | -23 | 72339 | 11618 | 105722 |
| ' equity 1 | | | | | | | |
| Jan 2009 | | | | | | | |
--------------------------------------------------------------------------------
| Payment of | | | | | -5552 | | -5552 |
| dividends | | | | | | | |
--------------------------------------------------------------------------------
| Acquisition of | | -159 | | | | -159 |
| treasury shares | | | | | | |
--------------------------------------------------------------------------------
| Acquisition of shares from | | 3662 | | 3662 |
| non-controlling shareholders | | | | |
--------------------------------------------------------------------------------
| Total comprehensive income | | -4763 | 20312 | -1038 | 14511 |
| for the period | | | | | |
--------------------------------------------------------------------------------
| Share of profit belonging to | | | -519 | 519 | 0 |
| non-controlling shareholders | | | | | |
--------------------------------------------------------------------------------
| Change in share | | | | | -8279 | -8279 |
| belonging to | | | | | | |
| non-controlling | | | | | | |
| shareholders | | | | | | |
--------------------------------------------------------------------------------
| Shareholders | 20759 | 1092 | -222 | -4786 | 90242 | 2820 | 109905 |
| ' equity 30 | | | | | | | |
| Sep 2009 | | | | | | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| EUR 1,000 | Share | Other | Treasur | Transl | Accrue | Share | Total |
| | capit | reser | y | ation | d | of | |
| | al | ves | shares | differ | earnin | non-con | |
| | | | account | ence | gs | trollin | |
| | | | | | | g | |
| | | | | | | shareho | |
| | | | | | | lders | |
--------------------------------------------------------------------------------
| Shareholders | 20759 | 1092 | -222 | -4853 | 92746 | 2764 | 112286 |
| ' equity 1 | | | | | | | |
| Jan 2010 | | | | | | | |
--------------------------------------------------------------------------------
| Payment of | | | | | -8345 | | -8345 |
| dividends | | | | | | | |
--------------------------------------------------------------------------------
| Acquisition of shares from | | 395 | | 395 |
| non-controlling shareholders | | | | |
--------------------------------------------------------------------------------
| Total comprehensive income | | -102 | 22568 | 55 | 22521 |
| for the period | | | | | |
--------------------------------------------------------------------------------
| Share of profit belonging to | | | -303 | 303 | 0 |
| non-controlling shareholders | | | | | |
--------------------------------------------------------------------------------
| Change in share | | | | | -899 | -899 |
| belonging to | | | | | | |
| non-controlling | | | | | | |
| shareholders | | | | | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Shareholders | 20759 | 1092 | -222 | -4955 | 107061 | 2223 | 125958 |
| ' equity 30 | | | | | | | |
| Sep 2010 | | | | | | | |
--------------------------------------------------------------------------------
Other reserves include the share premium account, legal reserve and other
reserves.
OLVI GROUP TABLE 4
--------------------------------------------------------------------------------
| CASH FLOW STATEMENT |
--------------------------------------------------------------------------------
| EUR 1,000 |
--------------------------------------------------------------------------------
| | 1-9/2010 | 1-9/2009 | 1-12/2009 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Net profit for the period | 22568 | 20312 | 23009 |
--------------------------------------------------------------------------------
| Adjustments to profit for the period | 17889 | 15789 | 20697 |
--------------------------------------------------------------------------------
| Change in net working capital | -5447 | -3816 | -2351 |
--------------------------------------------------------------------------------
| Interest paid | -1267 | -2818 | -3538 |
--------------------------------------------------------------------------------
| Interest received | 125 | 574 | 663 |
--------------------------------------------------------------------------------
| Taxes paid | -2334 | -1570 | -3014 |
--------------------------------------------------------------------------------
| Cash flow from operations (A) | 31534 | 28471 | 35466 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Investments in tangible assets | -11568 | -12415 | -17457 |
--------------------------------------------------------------------------------
| Investments in intangible assets | -470 | -73 | -265 |
--------------------------------------------------------------------------------
| Sales gains from tangible and intangible | |
--------------------------------------------------------------------------------
| assets | 175 | 129 | 345 |
--------------------------------------------------------------------------------
| Expenditure on other investments | 0 | -2 | -2 |
--------------------------------------------------------------------------------
| Cash flow from investments (B) | -11863 | -12361 | -17379 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Withdrawals of loans | 25000 | 23500 | 20912 |
--------------------------------------------------------------------------------
| Repayments of loans | -36999 | -40811 | -40774 |
--------------------------------------------------------------------------------
| Acquisition of treasury shares | 0 | -159 | -160 |
--------------------------------------------------------------------------------
| Dividends paid | -8331 | -5444 | -5411 |
--------------------------------------------------------------------------------
| Cash flow from financing (C) | -20330 | -22914 | -25433 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Increase (+)/decrease (-) | -659 | -6804 | -7346 |
| in liquid assets (A+B+C) | | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Liquid assets 1 January | 8402 | 15748 | 15748 |
--------------------------------------------------------------------------------
| Liquid assets 30 Sep/31 Dec | 7743 | 8944 | 8402 |
--------------------------------------------------------------------------------
| Change in liquid assets | -659 | -6804 | -7346 |
--------------------------------------------------------------------------------
OLVI GROUP TABLE 5
NOTES TO THE INTERIM REPORT
The accounting policies used for this interim report are the same as those used
for the annual financial statements 2009.
The accounting policies are presented in the Annual Report 2009 which was
published on 16 March 2010. The information disclosed in the interim report is
unaudited.
The interim report information is presented in thousands of euros (EUR 1,000).
For the sake of presentation, individual figures and totals have been rounded to
full thousands, which causes rounding differences in additions.
The Group has adopted the following new or revised standards in 2010:
- IFRS 2 (Amendment) Share-based Payments - Group Cash-settled Share-
based Payment Transactions and
Scope
- IFRS 5 (Amendment) Long-term Assets Held for Sale and Discontinued
Operations
- IFRS 8 (Amendment) Operating Segments
- IAS 1 (Amendment) Presentation of Financial Statements
- IAS 7 (Amendment) Statement of Cash Flows
- IAS 17 (Amendment) Leases
- IAS 18 (Amendment) Revenue
- IAS 36 (Amendment) Impairment of Assets
- IAS 38 (Amendment) Intangible Assets
- IAS 39 (Amendment) Financial Instruments: Recognition and Measurement
- IFRIC 9 (Amendment) Reassessment of Embedded Derivatives
- IFRIC 16 (Amendment) Hedges of a Net Investment in a Foreign
Operation
--------------------------------------------------------------------------------
| 1. SEGMENT INFORMATION | | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| SALES BY GEOGRAPHICAL SEGMENT (1,000 litres) |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| | 7-9/ | 7-9/ | 1-9/ | 1-9/ | 1-12/ |
| | 2010 | 2009 | 2010 | 2009 | 2009 |
--------------------------------------------------------------------------------
| Olvi Group total | 143647 | 124881 | 365297 | 326025 | 419023 |
--------------------------------------------------------------------------------
| Finland | 37387 | 38880 | 102571 | 98922 | 129671 |
--------------------------------------------------------------------------------
| Estonia | 37620 | 31288 | 98009 | 89005 | 113362 |
--------------------------------------------------------------------------------
| Latvia | 22563 | 16259 | 55147 | 47205 | 58935 |
--------------------------------------------------------------------------------
| Lithuania | 19106 | 15016 | 45960 | 40715 | 51746 |
--------------------------------------------------------------------------------
| Belarus | 37993 | 29201 | 87520 | 69126 | 87453 |
--------------------------------------------------------------------------------
| - sales between | -11022 | -5763 | -23910 | -18948 | -22144 |
| segments | | | | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| NET SALES BY GEOGRAPHICAL SEGMENT (EUR 1,000) |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| | 7-9/ | 7-9/ | 1-9/ | 1-9/ | 1-12/ |
| | 2010 | 2009 | 2010 | 2009 | 2009 |
--------------------------------------------------------------------------------
| Olvi Group total | 79820 | 71917 | 206090 | 191647 | 244165 |
--------------------------------------------------------------------------------
| Finland | 30833 | 30891 | 83834 | 79899 | 104511 |
--------------------------------------------------------------------------------
| Estonia | 21171 | 17865 | 55016 | 51588 | 65194 |
--------------------------------------------------------------------------------
| Latvia | 10665 | 8312 | 25384 | 24792 | 30036 |
--------------------------------------------------------------------------------
| Lithuania | 8422 | 7274 | 20446 | 19723 | 24644 |
--------------------------------------------------------------------------------
| Belarus | 13350 | 10297 | 31197 | 24765 | 30288 |
--------------------------------------------------------------------------------
| - sales between | -4621 | -2722 | -9787 | -9120 | -10508 |
| segments | | | | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| OPERATING PROFIT BY GEOGRAPHICAL SEGMENT (EUR 1,000) |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| | 7-9/2010 | 7-9/2009 | 1-9/2010 | 1-9/2009 | 1-12/2009 |
--------------------------------------------------------------------------------
| Olvi Group total | 14338 | 11317 | 27681 | 24514 | 27763 |
--------------------------------------------------------------------------------
| Finland | 4859 | 3862 | 10790 | 8602 | 9596 |
--------------------------------------------------------------------------------
| Estonia | 4385 | 3140 | 9878 | 8866 | 10156 |
--------------------------------------------------------------------------------
| Latvia | 1347 | 138 | 1722 | 1245 | 1019 |
--------------------------------------------------------------------------------
| Lithuania | 1127 | 977 | 1448 | 1360 | 909 |
--------------------------------------------------------------------------------
| Belarus | 2631 | 2991 | 4577 | 4218 | 5797 |
--------------------------------------------------------------------------------
| - eliminations | -11 | 209 | -734 | 223 | 286 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| 2. PERSONNEL ON AVERAGE |
--------------------------------------------------------------------------------
| | 1-9/2010 | 1-9/2009 | 1-12/2009 |
--------------------------------------------------------------------------------
| Finland | 385 | 383 | 377 |
--------------------------------------------------------------------------------
| Estonia | 315 | 346 | 337 |
--------------------------------------------------------------------------------
| Latvia | 209 | 211 | 206 |
--------------------------------------------------------------------------------
| Lithuania | 194 | 196 | 195 |
--------------------------------------------------------------------------------
| Belarus | 968 | 962 | 961 |
--------------------------------------------------------------------------------
| Total | 2071 | 2098 | 2076 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| 3. RELATED PARTY TRANSACTIONS |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Employee benefits to management |
--------------------------------------------------------------------------------
| Salaries and other short-term employee benefits to the Board of Directors |
| and Managing Director |
--------------------------------------------------------------------------------
| EUR 1,000 | | | |
--------------------------------------------------------------------------------
| | 1-9/ | 1-9/ | 1-12/ |
| | 2010 | 2009 | 2009 |
--------------------------------------------------------------------------------
| Managing Directors | 516 | 481 | 620 |
--------------------------------------------------------------------------------
| Chairman of the Board | 171 | 167 | 222 |
--------------------------------------------------------------------------------
| Other members of the Board | 81 | 81 | 110 |
--------------------------------------------------------------------------------
| Total | 768 | 729 | 952 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| 4. SHARES AND SHARE CAPITAL | |
--------------------------------------------------------------------------------
| | 30.9.2010 |
--------------------------------------------------------------------------------
| Number of A shares | 8513276 |
--------------------------------------------------------------------------------
| Number of K shares | 1866128 |
--------------------------------------------------------------------------------
| Total | 10379404 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Total votes carried by A shares | 8513276 |
--------------------------------------------------------------------------------
| Total votes carried by K shares | 37322560 |
--------------------------------------------------------------------------------
| Total number of votes | 45835836 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Registered share capital, EUR 1,000 | 20759 |
--------------------------------------------------------------------------------
The Series A and Series K shares received a dividend of 0.80 euro per share for
2009 (0.50 euro per share for 2008), totalling 8.3 (5.2) million euro. The
dividends were paid on 20 April 2010.
--------------------------------------------------------------------------------
| Nominal value of A and K shares, EUR | 2.00 |
--------------------------------------------------------------------------------
| Votes per Series A share | 1 |
--------------------------------------------------------------------------------
| Votes per Series K share | 20 |
--------------------------------------------------------------------------------
The shares entitle to equal dividend.
The Articles of Association include a redemption clause concerning Series K
shares.
5. SHARE-BASED PAYMENTS
Olvi plc's Board of Directors decided on 26 January 2006 on a share-based
incentive scheme for Olvi Group's key personnel.
The share-based bonus scheme is a part of the incentive and commitment scheme
for the Group's key personnel and its purpose is to combine the objectives of
shareholders and key personnel to improve the company's value.
The scheme includes two vesting periods, the first one extending from 1 January
2006 to 31 December 2007 and the second one from 1 January 2008 to 31 December
2010. The amount of bonuses payable out of the scheme is linked to Olvi Group's
net sales and the operating profit percentage in relation to net sales.
The bonuses are payable partially in Olvi plc's Series A shares and partially in
cash. The proportion payable in cash covers the taxes and other statutory fees
arising from the share-based bonuses. The bonuses for the first vesting period
were paid in April 2008. The shares carry a ban on transferring them within two
years of reception.
Any bonuses for the second vesting period will be paid in April 2011. 50 percent
of the shares received as bonus for the second vesting period may be transferred
after one year of reception, and 100 percent after two years of reception. The
right to dividends begins when the shares are transferred to the key employees'
book-entry accounts.
On the basis of this incentive scheme, a total of 48,000 Olvi plc Series A
shares may become payable in 2011 for the second vesting period if the targets
are achieved in full.
The target group of the scheme currently includes 20 key employees.
A total of 331 thousand euro was recognised as bonuses associated with the
incentive scheme in January-September 2010. No accounting entries associated
with this incentive scheme were recognised in January-September 2009. The
incentive scheme does not have any diluting effect.
Olvi Group has no warrants or options.
6. TREASURY SHARES
Olvi plc held a total of 12,400 of its own Series A shares on 1 January 2010.
The total purchase price of treasury shares was 222 thousand euro. Olvi plc has
not acquired more treasury shares or transferred them to others in
January-September 2010, which means that the number of Series A shares held by
the company is unchanged on 30 September 2010.
Series A shares held by Olvi plc as treasury shares represented 0.12 percent of
the share capital and 0.03 percent of the aggregate number of votes. The
treasury shares represented 0.15 percent of all Series A shares and associated
votes.
On 8 April 2010, the General Meeting of Shareholders of Olvi plc decided to
revoke any unused authorisations to acquire treasury shares and authorise the
Board of Directors of Olvi plc to decide on the acquisition of the company's own
shares using distributable funds. The authorisation is valid for one year
starting from the General Meeting and covers a maximum of 245,000 Series A
shares.
The Annual General Meeting decided to revoke all existing unused authorisations
for the transfer of own shares and authorise the Board of Directors of Olvi plc
to decide on the transfer of any A shares acquired on the company's own account
within one year of the Annual General Meeting. The Board of Directors of Olvi
plc has not exercised the acquisition or transfer authorisations granted by the
General Meeting between January and September 2010.
--------------------------------------------------------------------------------
| 7. NUMBER OF SHARES *) | 1-9/2010 | 1-9/2009 | 1-12/2009 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| - average | 10367004 | 10372976 | 10371470 |
--------------------------------------------------------------------------------
| - at end of period | 10367004 | 10367004 | 10367004 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| *) Treasury shares deducted. |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| 8. TRADING OF SERIES A SHARES ON THE HELSINKI STOCK EXCHANGE |
--------------------------------------------------------------------------------
| | 1-9/ | 1-9/ | 1-12/ 2009 |
| | 2010 | 2009 | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Trading volume of Olvi A | 1118688 | 1492485 | 2223423 |
| shares | | | |
--------------------------------------------------------------------------------
| Total trading volume, EUR | 30464 | 25343 | 42445 |
| 1,000 | | | |
--------------------------------------------------------------------------------
| Traded shares in proportion to | | | |
--------------------------------------------------------------------------------
| all Series A shares, % | 13.1 | 17.5 | 26.1 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Average share price, EUR | 27.12 | 17.47 | 19.29 |
--------------------------------------------------------------------------------
| Price on the closing date, EUR | 30.40 | 22.30 | 26.49 |
--------------------------------------------------------------------------------
| Highest quote, EUR | 31.45 | 24.01 | 26.49 |
--------------------------------------------------------------------------------
| Lowest quote, EUR | 24.01 | 12.80 | 12.80 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| 9. FOREIGN AND NOMINEE-REGISTERED HOLDINGS ON 30 SEPTEMBER 2010 |
--------------------------------------------------------------------------------
| | Book entries | Votes | Shareholders |
--------------------------------------------------------------------------------
| | qty | % | qty | % | qty | % |
--------------------------------------------------------------------------------
| Finnish total | 8421463 | 81.14 | 4290615 | 93.61 | 7868 | 99.5 |
| | | | 9 | | | |
--------------------------------------------------------------------------------
| Foreign total | 411875 | 3.97 | 1383611 | 3.02 | 34 | 0.4 |
--------------------------------------------------------------------------------
| Nominee-registered | 1546066 | 14.89 | 1546066 | 3.37 | 6 | 0.1 |
| (Finnish) total | | | | | | |
--------------------------------------------------------------------------------
| Total | 10379404 | 100.00 | 4583583 | 100.0 | 7908 | 100.0 |
| | | | 6 | 0 | | 0 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| 10. LARGEST SHAREHOLDERS ON 30 SEPTEMBER 2010 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| | Series K | Series | Total | % | Votes | % |
| | | A | | | | |
--------------------------------------------------------------------------------
| 1. Olvi Foundation | 1181952 | 433486 | 1615438 | 15.56 | 2407252 | 52.52 |
| | | | | | 6 | |
--------------------------------------------------------------------------------
| 2. Hortling Heikki | 450712 | 87472 | 538184 | 5.18 | 9101712 | 19.86 |
| Wilhelm *) | | | | | | |
--------------------------------------------------------------------------------
| 3. The Heirs of | 93552 | 12624 | 106176 | 1.02 | 1883664 | 4.11 |
| Hortling Kalle | | | | | | |
| Einari | | | | | | |
--------------------------------------------------------------------------------
| 4. Hortling Timo | 82912 | 17304 | 100216 | 0.96 | 1675544 | 3.66 |
| Einari | | | | | | |
--------------------------------------------------------------------------------
| 5. Hortling-Rinne | 51144 | 1050 | 52194 | 0.50 | 1023930 | 2.23 |
| Laila Marit | | | | | | |
--------------------------------------------------------------------------------
| 6. Skandinaviska Enskilda | 796330 | 796330 | 7.67 | 796330 | 1.74 |
| Banken AB, nominee register | | | | | |
--------------------------------------------------------------------------------
| 7. Nordea Bank Finland plc, | 621275 | 621275 | 5.99 | 621275 | 1.36 |
| nominee register | | | | | |
--------------------------------------------------------------------------------
| 8. Ilmarinen Mutual Pension | 415000 | 415000 | 4.00 | 415000 | 0.90 |
| Insurance Company | | | | | |
--------------------------------------------------------------------------------
| 9. Autocarrera Oy Ab | | 223000 | 223000 | 2.15 | 221891 | 0.48 |
--------------------------------------------------------------------------------
| 10. Kamprad Ingvar | | 212600 | 212600 | 2.05 | 212600 | 0.46 |
--------------------------------------------------------------------------------
| Others | 5856 |5693135 | 5698991 | 54.92 | 5811364 | 12.68 |
| | | | | | | |
--------------------------------------------------------------------------------
| Total | 1866128 |8513276 |10379404 |100.00 |45835836 |100.00 |
| | | | | | | |
--------------------------------------------------------------------------------
*) The figures include the shareholder's own holdings and shares held by parties
in his control.
--------------------------------------------------------------------------------
| 11. PROPERTY, PLANT AND EQUIPMENT |
--------------------------------------------------------------------------------
| EUR 1,000 |
--------------------------------------------------------------------------------
| | 1-9/2010 | 1-9/2009 | |
--------------------------------------------------------------------------------
| Increase | | | |
--------------------------------------------------------------------------------
| Decrease | 16678 | 14374 | |
--------------------------------------------------------------------------------
| Total | -3086 | -3901 | |
--------------------------------------------------------------------------------
| | 13592 | 10473 | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| 12. CONTINGENT LIABILITIES | 30.9.2010 | 30.9.2009 | 31.12.2009 |
--------------------------------------------------------------------------------
| EUR 1,000 | | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Debts for which mortgages have been given as collateral | |
--------------------------------------------------------------------------------
| Loans from financial institutions | | | |
--------------------------------------------------------------------------------
| For own commitments | 0 | 0 | 0 |
--------------------------------------------------------------------------------
| For others | 0 | 0 | 0 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Pledges and contingent liabilities | | |
--------------------------------------------------------------------------------
| For own commitments | 4215 | 5716 | 6376 |
--------------------------------------------------------------------------------
| For others | 810 | 810 | 810 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Leasing liabilities: | | | |
--------------------------------------------------------------------------------
| Due within one year | 496 | 459 | 642 |
--------------------------------------------------------------------------------
| Due within 1 to 5 years | 861 | 846 | 515 |
--------------------------------------------------------------------------------
| Due in more than 5 years | 0 | 0 | 0 |
--------------------------------------------------------------------------------
| Total leasing liabilities | 1357 | 1305 | 1157 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Package liabilities | 5421 | 4846 | 3317 |
--------------------------------------------------------------------------------
| Other liabilities | 1980 | 1980 | 1980 |
--------------------------------------------------------------------------------
13. CALCULATION OF FINANCIAL RATIOS
Equity to total assets, % = (Shareholders' equity held by parent company
shareholders + share belonging to non-controlling shareholders)/100 * (balance
sheet total - advances received)
Earnings per share = Profit belonging to parent company shareholders / Average
number of shares during the period, adjusted for share issues
Equity per share = Shareholders' equity held by parent company shareholders /
Number of shares at end of period, adjusted for share issues
Gearing, % = (Interest-bearing debt - cash in hand and at bank) / (Shareholders'
equity held by parent company shareholders + minority interest)
© 2024 Nasdaq, Inc. All Rights Reserved |