2012-10-19 09:00:00 CEST

2012-10-19 09:00:04 CEST


REGULATED INFORMATION

English Finnish
Nordic Aluminium - Interim report (Q1 and Q3)

INTERIM REPORT OF NORDIC ALUMINIUM PLC Jan 1 – Sept 30, 2012


NORDIC ALUMINIUM PLC    INTERIM REPORT    October 19, 2012 10.00 am



Net sales of Nordic Aluminium were EUR 51.11 million (EUR 54.42 million
1-9/2011).  The operating profit for the period was EUR 11.84 million (12.07),
the net profit was EUR 9.18 million (8.99) and earnings per share were EUR 1.90
(1.86). 



Revised Outlook



The uncertainty of the global economy still continues. According to the
management, reaching the previous year's net sales is unlikely. The company's
market position remains strong, which makes last year's operating profit still
to be achievable without possible extraordinary items. 



The company will continue focusing on electro-technical products and highly
processed aluminium components. 



The above mentioned predictions are based on the company's management's best
view of the company's condition and market outlook. 

Net sales and profitability



The net sales of Nordic Aluminium accounted for EUR 51.11 million (54.42). The
profitability decreased from the previous year's first three quarters so that
the operating profit was EUR 11.84 million (12.07). Compared with year 2011 the
net sales decreased by -6.1 per cent and the operating profit by -1.9 per cent.
 The operating profit margin was 23.2 per cent which was greater than previous
year's three first quarters (22.2 per cent). Earnings per share were EUR 1.90
(1.86). 



International operations and export accounted for EUR 26.35 million (26.41),
which is  51.6 per cent of the net sales (48.5 per cent). 



The order backlog at the end of the period was 3.21 EUR million (3.89).



Third quarter in a nutshell



Net sales of Nordic Aluminium during April-Sept 2012 were EUR 15.69 million
(15.75). The operating profit for the period was EUR 3.56 million (2.61).
Earnings per share were EUR 0.56 (0.43). 



Seasonality of sales and profit



Seasonal fluctuations are not significant in general. However, the
concentration of summer vacations to July 2012 has an effect on how sales and
earnings will spread over the third and fourth quarter. 



Investments



The gross capital expenditures for the period were EUR 2.78 million (2.53).



Personnel



During the first nine months of 2012 the average number of personnel in Nordic
Aluminium Group was 109 (128). At the end of the period the number of employees
was 107 (123). 



Events after the period



Nordic Aluminium Plc started employee negotiations in compliance

with the Act on Cooperation on October 9, 2012. The first negotiations were
held on October 15, 2012. The negotiations affect employees at Kirkkonummi and
Nivala premises and the possible effects are approximately 22 persons. 








Risks



Main business risks are related to the increased uncertainty in global economy
and its influence on market demand. In addition, the fluctuations of aluminium,
copper and plastic market prices are considered as risks. 



Shares



The shares of Nordic Aluminium Plc are traded at the Helsinki Exchanges. The
trading identifier is NOA1V and the ISIN code is FI0009006415. During the first
nine months of the year 2012 a number of 1,571,422 shares were traded with EUR
46.26 million. The share quotation ranged between EUR 25.20 and EUR 33.50. The
number of shares was 4,836,882 which remained unchanged during the reporting
period. The market capitalisation of the company's shares stood at EUR 144.9
million (117.1) at the end of September. 



Dividend from the financial year 2011 was EUR 2.20 per share, amounting to EUR
10,641,140.40. 



Ownership



During the period (1-9/2012) Nordic Aluminium Plc (Nordic Aluminium) has gained
knowledge of the disclosure notification of Lival Oy pursuant to Chapter 2,
Section 9 of the Finnish Securities Markets Act. In accordance with the
disclosure notification, the ownership of Lival Oy in Nordic Aluminium exceeded
66.7 per cent. (Stock exchange release NOAE0712/ 24.04.2012) 



After the transaction of shares the total number of shares and votes in Nordic

Aluminium Plc owned by Stig Lival-Lindström and Oy Lival Ab is 4,607,696
shares, 95,26 per cent. 



Oy Lival Ab made a public takeover bid regarding Nordic Aluminium PlC's shares,
which commenced on 20 August 2012. (Stock exchange release NOAE1212 /
17.08.2012) 



Nordic Aluminium published the final outcome of the Takeover Bid from Oy Lival
Ab on September 19,2012. According to the final outcome, the Shares offered in
the Takeover Bid represent approximately 20.14 percent of all Shares and votes
attached to the Shares. Together with Shares previously acquired or owned by
Lival, the Shares offered in the Takeover Bid represent approximately 92.48
percent of all Shares and votes attached to the Shares based on situation per
14 September 2012. (Stock exchange release NOAE1412 / 19.09.2012) 



Oy Lival Ab ("Lival") announced on September 25, 2012, that in accordance with
Section 2 of Chapter 18 of the Finnish Companies Act given Nordic Aluminium Plc
("Nordic Aluminium", "Company") a notification regarding the fact that its
ownership for the Company's shares ("Shares") and votes attached to the Shares
has exceeded nine-tenths (9/10). Lival has, in accordance with Section 1 of
Chapter 18 of the Finnish Companies Act, a right to redeem Shares of the other
shareholders of Nordic Aluminium. (Stock exchange release NOAE1612 /
25.09.2012) 



Lival made a request for appointment of the arbitral tribunal on 26 September

2012 for the Redemption Board of the Finnish Chamber of Commerce in respect of
the 

squeeze out of the Company's minority shareholders' shares.(Stock exchange
release NOAE1712 / 27.09.2012) 



On October 18, 2012 Oy Lival Ab notified about its nomination of a special
representative to look after the interest of Nordic Aluminium Plc's minority
share holders in the arbitration process. (Stock exchange release NOAE1912 /
25.09.2012) 


During the period (1-9/2012) Nordic Aluminium has received a flagging
notification in accordance with the chapter 2, section 9 of the Securities
Market Act from Varma Mutual Pension Insurance Company (“Varma”) regarding
Nordic Aluminium's shares, according to which Varma's ownership in Nordic
Aluminium decreased from 6 percent to 0 percent. (Stock exchange release
NOAE1512 / 19.09.2012) 





Disclaimer



This release contains certain forward-looking statements that reflect the
current views of the company's management. Due to the nature of these
statements, they contain risks and uncertainties and are subject to changes in
the general economic situation and in the company's business sector. 



Accounting policies



These presented interim financial statements have been prepared in accordance
with IAS34 Interim Financial Reporting. Nordic Aluminium Plc applies the same
accounting policies as are applied in 2011 annual financial statements. 



The financial information is prepared in accordance with international
financial reporting standards IFRS. Since the beginning of 2012 the company has
introduced new and revised standards as described for the 2011 financial
statements. 



As the group has only one primary business segment, "Aluminium products", which
is equal to the official consolidated income statement and profit and loss
account, the interim report do not include separate information over the
group's primary business segment. 



The key figures in this interim financial report are calculated with the same
accounting principles as in year 2011 annual financial statement. The
calculation rules of key figures are presented in the financial statements
bulletin of the previous year. 



The figures presented in the tables below have been rounded to two decimals,
which should be taken into account when reading the sum figures. 



The interim report has not been subject to audit.





CONSOLIDATED CASH FLOW STATEMENTS

EUR million                 7-9/12    7-9/11    1-9/12     1-9/11    1-12/11

Cash flow from operations

Net profit (loss)           2,71      2,07      9,18       8,99     11,07

Corrections

  Depr, according to plan   0,87      1,00      2,64       3,03      3,99

  Financial items          -0,01     -0,20     -0,21      -0,10     -0,22

  Taxes                     0,88      0,75      2,90       3,22      3,78

Cash flow before change

in net working capital      4,45      3,62     14,51      15,13      18,62

Change in net working
capital:

  Short-term receivables,

  increase(-)/decrease(+)   0,75      2,07     -3,66      -4,02     -0,30

  Inventories

  increase(-)/decrease(+)   0,75     -0,90      0,69      -0,45     -0,31

  Short-term interest bearing

  liabilities

  increase(+)/decrease(-)   -1,64     -0,47      0,48       3,18      0,09

  Total                     -0,14      0,70     -2,49      -1,29     -0,52



Cash flow from
operations before

interests and taxes          4,31      4,32     12,02      13,84     18,10



Paid interests and
payments for other
financial expenses          -0,01     -0,01     -0,05      -0,25     -0,29

Received interests
and payments

from other financial
income                       0,18      0,21      0,26       0,35      0,51

Paid income taxes           -0,88     -0,75     -1,76      -2,93     -3,67

Cash flow from
operations(A)                3,60      3,77      9,59      11,02     14,65



Cash flow from investing activities

Investments in tangible and

intangible assets           -1,28     -1,23     -2,78      -2,53     -4,16

Income from sales of tangible

and intangible assets        0,00      0,00      0,00       0,00      0,18

Repayment of loan
receivables                  0,00      0,00      0,00       0,00      0,00

Cash flow from
investments(B)              -1,28     -1,23     -2,78      -2,53     -3,98



Cash flow from financial items

Rights issue                 0,00      0,00      0,00       0,00      0,00

Withdrawals of

short-term loans             0,00      0,00      0,00       0,00      0,00

Amortization of

short-term loans             0,00      0,00      0,00      -0,01     -0,02

Withdrawals of

long-term loans              0,00      0,00      0,00       0,00      0,00

Amortization of

long-term loans              0,00      0,01      0,00       0,00      0,00

Dividends paid               0,00      0,00    -10,64     -10,16    -10,16

Cash flow from

financial items(C)           0,00      0,01    -10,65     -10,17    -10,18



Change in cash flow (A+B+C)  2,31      2,55    -3,84       -1,68      0,50

Conversion difference       -0,01      0,06    -0,10       -0,02      0,04

Total                        2,30      2,61    -3,94       -1,70      0,54



Cash in hand and at banks

in the beginning of period   10,80     12,20    17,05      16,51     16,51

Cash in hand and at banks

in the end of period         13,10     14,81    13,10      14,81     17,05

Change                        2,30      2,61    -3,94      -1,70      0,54









STATEMENT OF CHANGES OF CONSOLIDATED EQUITY

EUR million

                  Shareholders    Sh.pr.   Convers.  Retained.   Total

                  Equity          account  diff.     earnings   equity

Equity

01.01.2011                6.19       3.45     -0.14      43.66   53.17

Comprehensive income                          -0.02       8.99    8.97



Earning and costs tot.                                            8.97

Dividends                                               -10.16  -10.16



Equity



30.09.2011                6.19       3.45     -0.16      42.49   51.98





Equity

01.01.2012                6.19       3.45     -0.10      44.58   54.13

Comprehensive income                          -0.10       9.18    9.08



Earning and costs tot.

Dividends                                               -10.64  -10.64



Equity



30.09.2012                6.19       3.45     -0.20      43.13   52.58









KEY FIGURES:



                                7-9/12    7-9/11    1-9/12    1-9/11    1-12/11

Basic and diluted

earnings per share, EUR         0.56      0.43      1.90      1.86      2.29



                                    Sept 30,   Sept 30,   Dec 31,

                                        2012      2011       2011

Equity ratio, %                         85.6      81.4       86.3

Gearing, %                             -24.9     -28.5      -31.5

Balance sheet total, EUR million       61.4663.82      62.70



NOTES:

                                     Sept 30,  Sept 30,   Dec 31,

                                        2012      2011       2011

Equity/share, EUR                      10.87     10.75      11.19

Average number of personnel

at the end of the period                 107       123        105



                                7-9/12    7-9/11    1-9/12    1-9/11    1-12/12

Average number of personnel        111       123       109      128         128

Investments, EUR mill.            1.28      1.16      2.78      2.53       4.16



Geographical segments:

Net sales

EUR million                     7-9/12    7-9/11    1-9/12    1-9/11    1-12/11

Finland                           6.75      7.83     24.76     28.01      36.22

Other countries                   8.95      7.92     26.35     26.41      33.44

Total                            15.70     15.75     51.11     54.42      69.66



Taxes:

EUR million                     7-9/12    7-9/11    1-9/12    1-9/11    1-12/11

Current income tax               -0.88     -0.75     -2.90     -3.22      -4.08

Change in deferred income tax     0.02      0.01      0.03      0.03       0.30

Total                            -0.86     -0.74     -2.87     -3.19      -3.78



Inventories:

EUR million                         Sept 30,   Sept 30,   Dec 31,                          2012      2011       2011

Raw materials and consumables           0.88      0.97       0.92

Work in progress                        2.35      3.75      3.80

Finished goods                          3.17      2.50       2.37

Total                                   6.40      7.22       7.09



Interest bearing loans and borrowings:

EUR million                         Sept 30,   Sept 30,   Dec 31,

                                        2012      2011       2011

Obligations under finance leases        0.00      0.01       0.01

Total                                   0.00      0.01       0.01



Contingent liabilities:

EUR million                         Sept 30,   Sept 30,   Dec 31,

                                        2012      2011       2011

Consignation liability                  0.29      0.74       0.15

Rental and leasing liabilities          2.52      4.39       4.03



Related party disclosures:

EUR million                     7-9/12    7-9/11    1-9/12    1-9/11    1-12/11

Sales                             1.59      2.14      8.39     8.49       10.53

Purchases                         0.00      0.00      0.00     0.01        0.02



EUR million                         Sept 30,   Sept 30,   Dec 31,

                                        2012      2011       2011

Receivables                             0.41      0.49       0.09

Accounts payable                        0.00      0.02       0.00



Order bakclog:

EUR million                          Sept 30,  Sept 30,   Dec 31,

                                        2012      2011       2011

                                        3.21      3.89       3.67



The company bulletins will be published also on web-pages
www.nordicaluminium.fi. 



Kirkkonummi October 19, 2012



NORDIC ALUMINIUM PLC

The Board of Directors



Joakim Berndtsson

CEO

For further information please contact:

CEO Joakim Berndtsson, tel. +358 20 7660 206



Distribution:

OMX NASDAQ Helsinki

The Main Media

www.nordicaluminium.fi



NOAE2012

NOAE2012.pdf