2008-07-23 08:00:00 CEST
2008-07-23 08:00:01 CEST
REGULATED INFORMATION
Elcoteq - Interim report (Q1 and Q3)
ELCOTEQ SE'S INTERIM REPORT JANUARY-JUNE 2008 (UNAUDITED)
Elcoteq SE Interim Report July 23, 2008, at 9.00 am (EET) ELCOTEQ SE'S INTERIM REPORT JANUARY-JUNE 2008 (UNAUDITED) Elcoteq's second quarter net sales totaled 904.8 million euros (968.3 million euros in April-June 2007). The second quarter operating income turned positive as expected, and totaled 0.6 million euros (-19.0). In spite of the net sales being lower than in the first quarter of 2008, the operating income clearly improved (-9.5 million euros in January-March 2008). Cash flow after investing activities in the second quarter was -78.5 million euros (-21.0). It was affected by the temporarily high finished goods and component inventory levels caused especially by a Personal Communications customer's overly optimistic forecast for the second quarter. April-June * Net sales in the second quarter amounted to 904.8 million euros (968.3 million euros in April-June 2007). * Operating income was 0.6 million euros (-19.0 and excluding restructuring costs -15.9). * Income before taxes was -5.5 million euros (-25.1). * Earnings per share (EPS) were -0.42 euros (-0.64). * Rolling 12-month return on capital employed (ROCE) was -6.2% (-9.4%). * Cash flow after investing activities was -78.5 million euros (-21.0). * Gearing was 1.2 (0.8). January-June * Net sales in January-June were 1,813.6 million euros (1,920.8 million euros in January-June 2007). * Operating income was -8.9 million euros (-71.3 and excluding restructuring costs -38.2). * Income before taxes was -21.0 million euros (-84.1). * Earnings per share (EPS) were -0.78 euros (-2.12). * Cash flow after investing activities was -79.6 million euros (-61.9). * Interest-bearing net debt was 220.2 million euros (192.1). This interim report has been prepared using IFRS recognition and measuring principles. Tables have been prepared in compliance with the IAS 34 requirements approved by the European Union. The comparative figures given in the body text of this report are figures for the corresponding period in the previous year, unless stated otherwise. April-June The Group's net sales in the second quarter were slightly below the level of the first quarter, totaling 904.8 million euros (968.3 in the second quarter of 2007 and 908.7 million euros in the first quarter of 2008). The decline is partly explained by the EUR/USD exchange rate; using the currency rates that prevailed in the second quarter of 2007, the figure for net sales would have been approximately 100 million euros higher. Net sales of both the Home Communications and the Communications Networks Business Areas rose clearly compared to the first quarter while Personal Communications Business Area's sales declined. Operating income turned positive and was 0.6 million euros (-19.0 million euros April-June 2007). Operating income improved according to company's expectations compared to the first quarter of 2008, when the operating income totaled -9.5 million euros. The main reasons for this positive trend were the good progress in the action plan initiated in February 2007 to improve profitability as well as improved net sales by the Home Communications and Communications Networks Business Areas. All Business Areas reported positive operating income in the second quarter. The clearest improvement was in Communications Networks' profitability, which was due to better capacity utilization and cost savings. Improved profitability in Home Communications Business Area is mostly resulting from sales increase. The Group's net financial expenses amounted to 6.1 million euros. Income before taxes was -5.5 million euros (-25.1) and net income was -13.7 million euros (-20.6). Earnings per share were -0.42 euros (-0.64). Gross capital expenditures on fixed assets in the second quarter totaled 16.6 million euros (13.4) or 1.8% of net sales. Capital expenditure was allocated to testing capacity expansion and replacement of assembly equipment. Depreciation was 18.2 million euros (19.9). Cash flow after investing activities in the second quarter was -78.5 million euros (-21.0). Cash flow was affected by the unusually high finished goods and component inventory levels as well as an increase in accounts receivables. Company held excess inventories caused especially by a Personal Communications customer's overly optimistic forecast for the second quarter. These inventories, which the company had to a great extent pay in the second quarter will be run down during the third quarter of 2008. The cash flow received by the Group from sold accounts receivable amounted to 113.8 million euros at the end of June (136.5 million euros at the end of March 2008). At the end of June Elcoteq had unused but immediately available credit limits totaling 237.5 million euros (276.4 million euros at the end of March 2008). These credit limits included a 230 million euros syndicated, committed credit facility of which 170 million euros was unused. The solvency ratio was 18.0% (20.9%) and gearing was 1.2 (0.8). January-June Net sales in January-June decreased slightly compared to the same period last year, standing at 1,813.6 million euros (1,920.8). Operating income improved clearly and was -8.9 million euros (-71.3 and excluding restructuring costs -38.2). Income before taxes was -21.0 million euros (-84.1). Earnings per share were -0.78 euros (-2.12). Gross capital expenditures on fixed assets in January-June amounted to 44.3 million euros (24.6), 1.4% of net sales. Depreciation totaled 35.3 million euros (40.0). Personnel At the end of June 2008 Elcoteq employed 21,522 people (23,847): 249 (489) in Finland and 21,273 (23,358) in other locations. The geographical distribution of the workforce was as follows: Europe 9,708 (10,889), Asia-Pacific 6,212 (8,125) and the Americas 5,602 (4,833). The average number of Elcoteq employees on the company's direct payroll in January-June was 17,685 (19,334). Business Areas Since the beginning of 2008, Elcoteq has three Business Areas as its primary segments: Personal Communications, Home Communications and Communications Networks. Until the end of 2007 Personal Communications and Home Communications formed one combined Business Area, Terminal Products. In the second quarter of 2008, Personal Communications contributed 70% (65%), Home Communications 10% (13%) and Communications Networks 20% (22%) of the Group's net sales. Elcoteq's largest customers (in alphabetical order) were Ericsson, Nokia Devices, Nokia Siemens Networks, Philips, Research in Motion (RIM), Sony Ericsson and Thomson. Over the past year and a half the company has significantly grown with several of its other major customers whereas the share of Nokia has declined and Nokia is not the biggest customer anymore. Net sales of the Personal Communications Business Area in the second quarter were higher than in the second quarter last year, standing at 631.0 million euros (628.8). The segment's operating income improved clearly to 5.6 million euros (-9.4), 0.9% of its net sales. Profitability improvement resulted mainly from the operational cost savings which were still not fully effective in the second quarter as the improvements made especially in Mexico start to become visible from the third quarter of 2008 onwards. Net sales of the Home Communications Business Area were lower in the second quarter than one year earlier, standing at 90.5 million euros (123.2). However, the segment's operating income improved clearly totaling 0.9 million euros (-2.0), 1.0% of its net sales. The improvement of profitability resulted from production consolidation and systematic actions to improve the product portfolio. Home Communications operating income improved also from the first quarter of 2008 (-0.5 million euros in January-March 2008), mainly due to the better demand situation. Net sales of the Communications Networks Business Area decreased somewhat compared to last year's second quarter to 183.3 million euros (216.4) due to the divestment of the loss making German manufacturing operations in the beginning of 2008. However, the segment's operating income improved to 3.3 million euros (2.2) or 1.8% of its net sales. Operating income improved also clearly from this year's first quarter (-4.2 million euros in January-March 2008), mainly due to higher net sales. Geographical Areas Elcoteq has three geographical areas: Europe, Asia-Pacific and Americas. Elcoteq's second quarter net sales were derived from these areas as follows: Europe 46% (50%), Asia-Pacific 26% (28%) and Americas 28% (22%). Europe's net sales showed a decrease of 14% compared to the same period last year and totaled 414.3 million euros (481.0). Asia-Pacific's net sales decreased by 14%, amounting to 233.4 million euros (272.1) and net sales of Americas increased by 19% on the same period last year to 257.1 million euros (215.2). Compared to the first quarter of 2008, the net sales in Europe declined by 11%, while in Asia-Pacific the net sales grew by 9% and in the Americas the net sales grew by 12%. Progress with the Action Plan and the IEMS Strategy The earlier announced action plans to improve Elcoteq's profitability and competitiveness continued in the second quarter of 2008. Except for the delay in the St. Petersburg divestment, the action plan is on track. On February 25, 2008, Elcoteq signed an agreement with Flextronics International GmbH to divest the Elcoteq subsidiary ZAO Elcoteq and its plant in St. Petersburg, Russia. Among the conditions precedent for the closing of this transaction were that the purchaser would obtain the approval of the transaction by the Russian competition authorities, and that the purchaser would be able to close the negotiations related to certain specific issues with the Russian customs authorities. As these conditions were not met by the deadline stated in the agreement, Flextronics decided to use its right to terminate the transaction. Elcoteq is continuing with its plan to divest the St. Petersburg plant and is discussing with new parties to this effect. As part of the action plan and because of delays in some customer projects, Elcoteq decided in the second quarter to initiate procedures with its Tallinn-based personnel regarding either compulsory holiday with partial pay or personnel reductions. Some 300 persons were affected rather than the originally estimated 330. Actions already taken to improve operational efficiency also meant that reductions in personnel numbers were possible. Using the option of compulsory holiday with partial pay maintains the capability of upgrading volumes at short notice while at the same time reducing costs. The service offering and capabilities of Elcoteq's operations in Tallinn were not affected by these measures. Expanding the service offering to an Integrated EMS (IEMS) company is proceeding and expected to be implemented by the end of 2008 as earlier announced. Through its IEMS strategy, Elcoteq is placing special emphasis on the broadening of its service offering to increasing its mechanics expertise and services, and to the strengthening of product development services that combine both electronics and mechanics. Elcoteq has previously announced that, in addition to developing its own operations, this strategy could call for specific M&A arrangements or various forms of collaboration with other companies in the same sector. Changes in Elcoteq's Management Mr. Jouni Hartikainen, President and CEO of the Elcoteq SE, took over management of the Group's Personal Communications Business Area on July 1, 2008. Mr. Anssi Korhonen, former President of the Personal Communications Business Area and member of the Elcoteq Management Team, has taken up a new position outside the company. Mr. Hartikainen continues as Elcoteq's President and CEO. The IEMS strategy is of particular importance to the Group's Personal Communications Business Area as it represents more than 70% of Elcoteq's net sales. Mr. Hartikainen will be focusing on the implementation of this strategy. Since October 2007, Mr. Hartikainen's responsibilities at Elcoteq have also included the Human Resources function. Leadership of the Group's Global HR function was passed to Mr. Sándor Hajnal, who was appointed as Vice President, Human Resources as of July 1, 2008. Short-Term Risks and Uncertainty Factors The most important short-term challenges with respect to Elcoteq's business operations concern the company's ability to improve its cost structure - and thus its profitability - at a rate quick enough to cope with market conditions that are becoming increasingly tight, coupled with its ability to offer service packages that correspond to customer demands and needs. The ability to react rapidly to changing market situation is especially important in times of increased economic uncertainty. Shares and Shareholders On June 30, 2008 the company had 127,795,919 shares divided into 22,025,919 series A shares and 105,770,000 series K Founders' shares. All the K Founders' shares are held by the company's three principal owners. Elcoteq had 9,302 shareholders on June 30, 2008. There were altogether 8,022,145 nominee-registered and foreign-registered shares, representing 24.6% of the share capital and 6.3% of the votes outstanding. Prospects Elcoteq's key priorities during 2008 are to significantly improve the company's profitability and to prepare the ground for future growth by expanding the service offering in accordance with customers' needs. The company has gone through several changes in the past year. The growth with major customers, accomplished cost savings and closures or divestments of three factories are proving to be effective as the second quarter results show. Elcoteq's current forecast is that the operating income will improve substantially in 2008 compared to 2007. The company's full-year net sales are expected to be at lower level than in 2007, based on the weaker than expected development in the Personal Communications Business Area and a temporary decrease in the sales during the third quarter. Irrespective of the continuing forecasted change in the customer structure the Group's operating income is expected to be at the level of 1% towards the end of the year. The third quarter net sales are expected to be lower than in the second quarter of 2008 while operating income is expected to be at about the same level. Elcoteq's forecasts are based on the company's opinion of market growth and on the project-specific forecasts of its customers, based on which Elcoteq makes its forecasts of the realization of both agreed and planned new projects. Savonlinna, Finland July 22, 2008 Board of Directors Further information: Jouni Hartikainen, President and CEO, +358 10 413 11 Mikko Puolakka, CFO, tel. +358 10 413 11, mobile +41 79 618 0302 Minna Aila, Director, Investor Relations and Corporate Responsibility, tel. +358 10 413 1908, mobile +358 40 513 1470 Press Conference and Webcast Elcoteq will hold a combined press conference, conference call and webcast in English at 2.30 pm (EET) on Wednesday July 23, in the Bulsa-Freda room at Scandic Hotel Simonkenttä (address: Simonkatu 9, Helsinki, Finland). To participate by phone, please call in 5 - 10 minutes before the start of the conference on +44 20 7162 0125 (Europe) or +1 334 323 6203 (the USA), code Elcoteq. The press conference can also be followed as a live webcast or later as a recording via Elcoteq's website www.elcoteq.com. Presentation material used at the press conference (pdf file) will be available on the company's website www.elcoteq.com from approximately 13.00 am (EET) on July 23, 2008. Elcoteq publishes its third quarter interim report at 9.00 am (EET) on Thursday, October 23, 2008. Enclosures: 1 Income statement 2 Balance sheet 3 Cash flow statement 4 Calculation of changes in shareholders' equity 5 Formulas for the calculation of key figures 6 Key figures 7 Business areas 8 Assets and liabilities classified as held for sale 9 Assets pledged and contingent liabilities 10 Quarterly figures -------------------------------------------------------------------------------- | APPENDIX 1 | | -------------------------------------------------------------------------------- | INCOME | Q2/ | Q2/ | Change | 1-6/ | 1-6/ | Change | 1-12/ | | STATEMENT, | 2008 | 2007 | , % | 2008 | 2007 | , % | 2007 | | MEUR | | | | | | | | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | NET SALES | 904.8 | 968.3 | -6.6 | 1,813.6 | 1,920.8 | -5.6 | 4,042.9 | -------------------------------------------------------------------------------- | Change in | -10.1 | -0.9 | 1,079. | -7.3 | 0.4 | | 18.5 | | work in | | | 3 | | | | | | progress | | | | | | | | | and | | | | | | | | | finished | | | | | | | | | goods | | | | | | | | -------------------------------------------------------------------------------- | Other | 3.1 | 1.0 | 197.5 | 4.6 | 2.0 | 130.0 | 8.2 | | operating | | | | | | | | | income | | | | | | | | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Operating | -878. | -964. | -8.9 | -1,784.5 | -1,921.5 | -7.1 | -4,035. | | expenses | 9 | 5 | | | | | 9 | -------------------------------------------------------------------------------- | Restructur | - | -3.1 | | - | -33.1 | | -50.2 | | ing | | | | | | | | | expenses | | | | | | | | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Depreciati | -18.2 | -19.9 | -8.3 | -35.3 | -40.0 | -11.6 | -79.8 | | on and | | | | | | | | | writedowns | | | | | | | | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | OPERATING | 0.6 | -19.0 | | -8.9 | -71.3 | -87.5 | -96.3 | | INCOME | | | | | | | | -------------------------------------------------------------------------------- | % of net | 0.1 | -2.0 | | -0.5 | -3.7 | | -2.4 | | sales | | | | | | | |-------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Financial | -6.1 | -6.1 | 0.3 | -12.1 | -12.5 | -3.0 | -26.1 | | income and | | | | | | | | | expenses | | | | | | | | -------------------------------------------------------------------------------- | Share of | - | -0.1 | | - | -0.3 | | -0.4 | | profits | | | | | | | | | and losses | | | | | | | | | of | | | | | | | | | associates | | | | | | | | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | INCOME | -5.5 | -25.1 | -78.0 | -21.0 | -84.1 | -75.1 | -122.8 | | BEFORE | | | | | | | | | TAXES | | | | | | | | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Income | -7.3 | 5.3 | | -3.1 | 17.7 | | 16.3 | | taxes | | | | | | | | -------------------------------------------------------------------------------- | NET INCOME | -12.8 | -19.8 | -35.3 | -24.1 | -66.4 | -63.7 | -106.5 | | FOR THE | | | | | | | | | PERIOD | | | | | | | | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | ATTRIBUTAB | | | | | | | | | LE TO: | | | | | | | | -------------------------------------------------------------------------------- | Equity | -13. | -20.6 | -33.1 | -25.3 | -67.5 | -62.5 | -108.4 | | holders of | 7 | | | | | | | | the parent | | | | | | | | | company * | | | | | | | | -------------------------------------------------------------------------------- | Minority | 0.9 | 0.7 | 26.3 | 1.2 | 1.0 | 15.9 | 1.9 | | interests | | | | | | | | -------------------------------------------------------------------------------- | | -12.8 | -19.8 | -35.3 | -24.1 | -66.4 | -63.7 | -106.5 | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Income tax is the amount corresponding to the result for the period based on | | the estimated tax rate for the full year. | -------------------------------------------------------------------------------- | * The Group´s reported net income for the period. | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | APPENDIX 2 | | | | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | BALANCE SHEET, MEUR | June 30, | Dec. 31, | Change, % | | | 2008 | 2007 | | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | ASSETS | | | | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Non-current assets | | | | -------------------------------------------------------------------------------- | Intangible assets | 28.5 | 32.7 | -12.7 | -------------------------------------------------------------------------------- | Tangible assets | 184.0 | 200.1 | -8.0 | -------------------------------------------------------------------------------- | Investments | 2.1 | 2.2 | -4.8 | -------------------------------------------------------------------------------- | Long-term receivables | 48.5 | 33.8 | 43.5 | -------------------------------------------------------------------------------- | Non-current assets, total | 263.2 | 268.8 | -2.1 | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Current assets | | | | -------------------------------------------------------------------------------- | Inventories | 322.5 | 355.8 | -9.4 | -------------------------------------------------------------------------------- | Current receivables | 320.0 | 335.6 | -4.7 | -------------------------------------------------------------------------------- | Cash and equivalents | 50.5 | 92.7 | -45.6 | -------------------------------------------------------------------------------- | Current assets, total | 692.9 | 784.0 | -11.6 | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Assets classified as held for sale | 30.5 | 39.5 | -22.7 | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | ASSETS, TOTAL | 986.6 | 1,092.3 | -9.7 | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | SHAREHOLDERS' EQUITY AND LIABILITIES | | | | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Equity attributable to equity holders of | | | | the parent company | | | -------------------------------------------------------------------------------- | Share capital* | 13.0 | 13.0 | 0.0 | -------------------------------------------------------------------------------- | Other shareholders' equity | 152.4 | 173.5 | -12.2 | -------------------------------------------------------------------------------- | Equity attributable to equity | 165.4 | 186.6 | -11.3 | | holders of the parent company, total | | | | -------------------------------------------------------------------------------- | Minority interests | 12.5 | 11.3 | 10.2 | -------------------------------------------------------------------------------- | Total equity | 177.9 | 197.9 | -10.1 | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Long-term liabilities | | | | -------------------------------------------------------------------------------- | Long-term loans | 159.3 | 159.3 | 0.0 | -------------------------------------------------------------------------------- | Other long-term debt | 5.2 | 4.9 | 6.3 | -------------------------------------------------------------------------------- | Long-term liabilities, total | 164.5 | 164.2 | 0.2 | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Current liabilities | | | | -------------------------------------------------------------------------------- | Current loans | 111.2 | 77.5 | 43.5 | -------------------------------------------------------------------------------- | Other current liabilities | 526.8 | 625.6 | -15.8 | -------------------------------------------------------------------------------- | Provisions | 4.8 | 6.5 | -26.1 | -------------------------------------------------------------------------------- | Current liabilities, total | 642.8 | 709.6 | -9.4 | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Liabilities classified as held for | 1.4 | 20.5 | -93.0 | | sale | | | | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | SHAREHOLDERS' EQUITY AND | 986.6 | 1,092.3 | -9.7 | | LIABILITIES, TOTAL | | | | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | * Share capital includes both A-shares listed in Helsinki Stock Exchange and | | K-founders' shares. | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | APPENDIX 3 | | | | | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | CONSOLIDATED CASH FLOW | 1-6/20 | 1-6/200 | Change, | 1-12/2007 | | STATEMENT, MEUR | 08 | 7 | % | | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Cash flow before change in | 17.5 | -6.6 | | 11.7 | | working capital | | | | | -------------------------------------------------------------------------------- | Change in working capital * | -41.7 | -24.3 | 71.5 | 43.2 | -------------------------------------------------------------------------------- | Financial items and taxes | -13.1 | -9.8 | 34.1 | -19.7 | -------------------------------------------------------------------------------- | Cash flow from operating | -37.3 | -40.7 | -8.3 | 35.3 | | activities | | | | | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Purchases of non-current assets | -44.6 | -22.9 | 94.9 | 67.1 | -------------------------------------------------------------------------------- | Disposals of non-current assets | 2.3 | 1.7 | 37.8 | 20.8 | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Cash flow before financing | -79.6 | -61.9 | 28.6 | -11.1 | | activities | | | | | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Proceeds from share issue | - | 6.7 | | 6.7 | -------------------------------------------------------------------------------- | Redemption of parent company | - | - | | -0.1 | | shares | | | | | -------------------------------------------------------------------------------- | Change in current debt** | 38.7 | 25.6 | 51.3 | 30.4 | -------------------------------------------------------------------------------- | Repayment of long-term debt | -0.2 | -0.4 | -47.5 | -0.6 | -------------------------------------------------------------------------------- | Dividends paid | - | -7,4 | | -8.9 | -------------------------------------------------------------------------------- | Cash flow from financing | 38.5 | 24.6 | 56.6 | 27.6 | | activities | | | | | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Change in cash and equivalents | -41.1 | -37.4 | 10.0 | 16.5 | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Cash and equivalents on January | 92.7 | 82.3 | 12.6 | 82.3 | | 1 | | | | | -------------------------------------------------------------------------------- | Cash and equivalents classified | 0.0 | - | | -3.2 | | as held for sale | | | | | -------------------------------------------------------------------------------- | Effect of exchange rate changes | -1.1 | -0.5 | 115.2 | -2.9 | | on cash held | | | | | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Cash and equivalents at the end | 50.5 | 44.4 | 13.7 | 92.7 | | of the period | | | | | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | * The change in working capital includes the change in sold accounts | | | receivable. The impact of this change is to weaken the cash flow by | | | 112.7 million euros during the reporting period 1-6/2008 and to improve | | | by 3.3 million euros during the reporting period 1-6/2007. | | -------------------------------------------------------------------------------- | ** The change in current debt during the reporting period 1-6/2008 includes | | the change in issuance of | | commercial papers with a nominal value of 24 million euros. | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | APPENDIX 4 | | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | CALCULATION OF CHANGES IN SHAREHOLDERS' EQUITY, MEUR | | | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | | Attributable to equity holders of the | | Mino- | Tota | | | parent | | rity | l | | | | | inte- | eq | | | | | rests | -uit | | | | | | y | -------------------------------------------------------------------------------- | | Share | Additio | Other | Trans-lat | Reta | Tota | | | | | capi-t | -nal | Reser- | ion | i-ne | l | | | | | al | paid-in | ves | differ-en | d | | | | | | | capital | | ces | earn | | | | | | | | | | -ing | | | | | | | | | | s | | | | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Balance | 13.0 | 225.0 | 7.3 | 0.0 | -58. | 186. | 11.3 | 197. | | at Jan. | | | | | 8 | 6 | | 9 | | 1, | | | | | | | | | | 2008 | | | | | | | | | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Equity | | | | 2.4 | | 2.4 | | 2.4 | | hedge | | | | | | | | | | of | | | | | | | | | | subsidi | | | | | | | | | | aries | | | | | | | | | -------------------------------------------------------------------------------- | Cash | | | -0.9 | | | -0.9 | | -0.9 | | flow | | | | | | | | | | hedge * | | | | | | | | | -------------------------------------------------------------------------------- | Transla | | | | 2.7 | | 2.7 | 0.0 | 2.6 | | tion | | | | | | | | | | differe | | | | | | | | | | nces | | | | | | | | | -------------------------------------------------------------------------------- | Net | | | | | -25. | -25. | 1.2 | -24. | | income | | | | | 3 | 3 | | 1 | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Balance | 13.0 | 225.0 | 6.5 | 5.0 | -84. | 165. | 12.5 | 177. | | at June | | | | | 1 | 4 | | 9 | | 30, | | | | | | | | | | 2008 | | | | | | | | | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Balance | 12.6 | 218.7 | 8.4 | -1.9 | 55.8 | 293. | 9.6 | 303. | | at Jan. | | | | | | 7 | | 3 | | 1, | | | | | | | | | | 2007 | | | | | | | | | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Issue | 0.4 | 6.3 | | | | 6.7 | | 6.7 | | of | | | | | | | | | | share | | | | | | | | | | capital | | | | | | | | | -------------------------------------------------------------------------------- | Equity | | | | 0.4 | | 0.4 | | 0.4 | | hedge | | | | | | | | | | of | | | | | | | | | | subsidi | | | | | | | | | | aries | | | | | | | | | -------------------------------------------------------------------------------- | Cash | | | -1.3 | | | -1.3 | | -1.3 | | flow | | | | | | | | | | hedge * | | | | | | | | | -------------------------------------------------------------------------------- | Transla | | | | 0.6 | | 0.6 | 0.2 | 0.8 | | tion | | | | | | | | | | differe | | | | | | | | | | nces | | | | | | | | | -------------------------------------------------------------------------------- | Share-b | | | | | 0.3 | 0.3 | | 0.3 | | ased | | | | | | | | | | payment | | | | | | | | | | s | | | | | | | | | -------------------------------------------------------------------------------- | Dividen | | | | | -6.3 | -6.3 | -1.1 | -7,4 | | ds | | | | | | | | | -------------------------------------------------------------------------------- | Net | | | | | -67. | -67. | 1.0 | -66. | | income | | | | | 5 | 5 | | 4 | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Balance | 13.0 | 225.0 | 7.1 | -0.9 | -17. | 226. | 9.8 | 236. | | at June | | | | | 7 | 6 | | 4 | | 30, | | | | | | | | | | 2007 | | | | | | | | | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | * The Group has applied hedge accounting to derivative instruments related | | to purchases from June 30, 2007. | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | APPENDIX 5 | | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | FORMULAS FOR THE CALCULATION OF KEY FIGURES | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Return on equity (ROE) = | Net income x 100 / | -------------------------------------------------------------------------------- | | Total equity, average of opening and closing | | | balances | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Return on investments | (Income before taxes + interest and other | | (ROI/ROCE) = | financial expenses) x 100 / | -------------------------------------------------------------------------------- | | Total assets - non-interest bearing | | | liabilities, average of opening and closing | | | balances | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Earnings per share (EPS), | Net income attributable to equity holders of | | A-shares = | the parent, A-shares / | -------------------------------------------------------------------------------- | | Adjusted average number of A-shares | | | outstanding during the period | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Earnings per share, diluted, | Net income attributable to equity holders of | | A-shares (EPS) = | the parent, A-shares / | -------------------------------------------------------------------------------- | | Adjusted average number of A-shares | | | outstanding during the period + effect of | | | dilution on the number of A-shares | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Earnings per share (EPS), | Net income attributable to equity holders of | | K-founders' shares = | the parent, K-founders' shares / | -------------------------------------------------------------------------------- | | Adjusted average number of K-founders' shares | | | outstanding during the period | -------------------------------------------------------------------------------- | | | -------------------------------------------------------------------------------- | Current ratio = | Current assets + assets classified as held | | | for sale / | -------------------------------------------------------------------------------- | | Current liabilities + liabilities classified | | | as held for sale | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Solvency = | Total equity x 100 / | -------------------------------------------------------------------------------- | | Total assets - advance payments received | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Gearing = | Interest-bearing liabilities - cash and | | | equivalents / | -------------------------------------------------------------------------------- | | Total equity | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Shareholders' equity per | Equity attributable to equity holders of the | | share, A-shares= | parent company, A-shares / | -------------------------------------------------------------------------------- | | Adjusted number of A-shares outstanding at | | | the end of the period | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Shareholders' equity per | Equity attributable to equity holders of the | | share, | parent company, K-founders' shares / | | K-founders' shares= | | -------------------------------------------------------------------------------- | | Adjusted number of K-founders' shares | | | outstanding at the end of the period | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | APPENDIX 6 | | | | | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | KEY FIGURES | 1-6/2008 | 1-6/2007 | Change, % | 1-12/200 | | | | | | 7 | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Personnel on average during | 17,685 | 19,334 | -8.5 | 19,131 | | the period | | | | | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Gross capital expenditures, | 44.3 | 24.6 | 80.2 | 67.2 | | MEUR | | | | | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Return on equity (ROE), % | -12.8 | -24.6 | | -42.5 | -------------------------------------------------------------------------------- | Return on investment | -1.2 | -14.2 | | -19.6 | | (ROI/ROCE), % | | | | | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | From 12 preceding months: | | | | | -------------------------------------------------------------------------------- | Return on equity (ROE), % | -31.0 | -22.3 | | -42.5 | -------------------------------------------------------------------------------- | Return on investment | -6.2 | -9.4 | | -19.6 | | (ROI/ROCE), % | | | | | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Earnings per share (EPS), | -0.78 | -2.12 | | -3.37 | | A-shares, EUR | | | | | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Diluted earnings per share | -0.78 | -2.11 | | -3.37 | | (EPS), A-shares, EUR | | | | | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Earnings per share (EPS), | -0.08 | -0.21 | | -0.34 | | K-founders shares, EUR | | | | | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Current ratio | 1.1 | 1.2 | | 1.1 | -------------------------------------------------------------------------------- | Solvency, % | 18.0 | 20.9 | | 18.1 | -------------------------------------------------------------------------------- | Gearing | 1.2 | 0.8 | | 0.7 | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Shareholders' equity per | 5.08 | 6.95 | | 5.72 | | share, A-shares, EUR | | | | | -------------------------------------------------------------------------------- | Shareholders' equity per | 0.51 | 0.70 | | 0.57 | | share, K-founders' shares, | | | | | | EUR | | | | | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Interest-bearing liabilities, | 270.7 | 236.5 | 14.5 | 237.2 | | MEUR | | | | | -------------------------------------------------------------------------------- | Interest-bearing net debt, | 220.2 | 192.1 | 14.6 | 144.5 | | MEUR | | | | | -------------------------------------------------------------------------------- | Non-interest-bearing | 538.1 | 659.1 | -18.4 | 657.1 | | liabilities, MEUR | | | | | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | APPENDIX 7 | | | | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | BUSINESS AREAS, MEUR | 1-6/2008 | 1-6/2007 | 1-12/2007 | -------------------------------------------------------------------------------- | Net Sales | | | | -------------------------------------------------------------------------------- | Personal Communications | 1,319.4 | 1,287.5 | 2,777.8 | -------------------------------------------------------------------------------- | Home Communications | 171.9 | 231.6 | 434.2 | -------------------------------------------------------------------------------- | Communications Networks | 322.3 | 401.7 | 831.0 | -------------------------------------------------------------------------------- | Total | 1,813.6 | 1,920.8 | 4,042.9 | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Segment´s operating income | | | | -------------------------------------------------------------------------------- | Personal Communications | 10.9 | -35.2 | -30.2 | -------------------------------------------------------------------------------- | Home Communications | 0.4 | -13.0 | -10.9 | -------------------------------------------------------------------------------- | Communications Networks | -0.9 | -2.5 | -17.3 | -------------------------------------------------------------------------------- | Group´s non-allocated | -19.3 | -20.6 | -38.0 | | expenses/income | | | | -------------------------------------------------------------------------------- | Total | -8.9 | -71.3 | -96.3 | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Elcoteq´s share of associated companies' results in the first half of 2008 | | totaled 0.0 million euros (-0.3). | -------------------------------------------------------------------------------- | Associated companies' results for the full year 2007 totaled -0.4 million | | euros of which -0.1 million euros was allocated to Communications Networks | | Business Area and -0.3 million euros to Group´s non-allocated | | expenses/income. | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | APPENDIX 8 | | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | ASSETS AND LIABILITIES CLASSIFIED AS HELD FOR | | | SALE | | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Assets and liabilities classified as held for sale relate to real estates on | | sale and to sale of ZAO Elcoteq in St. Petersburg Russia. | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Assets classified as held for | | | | sale: | | | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | MEUR | June 30, 2008 | | -------------------------------------------------------------------------------- | Non-current assets | 29.9 | | -------------------------------------------------------------------------------- | Current assets | 0.6 | | -------------------------------------------------------------------------------- | Total | 30.5 | | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Liabilities classified as held | | | | for sale: | | | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | MEUR | June 30, 2008 | | -------------------------------------------------------------------------------- | Long-term liabilities | - | | -------------------------------------------------------------------------------- | Current liabilities | 1.4 | | -------------------------------------------------------------------------------- | Total | 1.4 | | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | APPENDIX 9 | | | | | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | ASSETS PLEDGED AND CONTINGENT | June 30, | June | Change, | Dec. | | LIABILITIES, MEUR | 2008 | 30, | % | 31, | | | | 2007 | | 200 | | | | | | 7 | | | | | | | -------------------------------------------------------------------------------- | ON BEHALF OF OTHERS | | | | | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Guarantees | 1.0 | 0.0 | | 0.0 | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | LEASING COMMITMENTS | | | | | -------------------------------------------------------------------------------- | Operating leases, production | | | | | | machinery | | | | | -------------------------------------------------------------------------------- | and equipment (excl. VAT) | 17.2 | 36.1 | -52.4 | 26.2 | -------------------------------------------------------------------------------- | Rental commitments, real-estate | 13.7 | 29.7 | -53.8 | 19.3 | | (excl. VAT) | | | | | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | DERIVATIVE CONTRACTS | | | | | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Currency forward contracts, | | | | | | transaction risk | | | | | -------------------------------------------------------------------------------- | hedge accounting not applied | | | | | -------------------------------------------------------------------------------- | Nominal value | 168.8 | 228.1 | -26.0 | 223.3 | -------------------------------------------------------------------------------- | Fair value | -4.2 | -4.2 | -0.5 | -7.1 | -------------------------------------------------------------------------------- | Currency forward contracts, | | | | | | transaction risk | | | | | -------------------------------------------------------------------------------- | hedge accounting applied | | | | | -------------------------------------------------------------------------------- | Nominal value | -124.0 | 233.1 | -153.2 | 182.8 | -------------------------------------------------------------------------------- | Fair value | -1.9 | -1.3 | 47,6 | -1.0 | -------------------------------------------------------------------------------- | Currency forward contracts, | | | | | | translation risk | | | | | -------------------------------------------------------------------------------- | Nominal value | 43.8 | 34.7 | 26.3 | 40.5 | -------------------------------------------------------------------------------- | Fair value | 0.8 | 0.4 | 99.9 | 1.1 | -------------------------------------------------------------------------------- | Currency forward contracts, | | | | | | financial | | | | | | risk | | | | | -------------------------------------------------------------------------------- | Nominal value | 159.5 | 155.1 | 2.8 | 126.5 | -------------------------------------------------------------------------------- | Fair value | -0.3 | 0.2 | -242.9 | 0.3 | -------------------------------------------------------------------------------- | Interest rate and foreign | | | | | | exchange | | | | | | swap contracts | | | | | -------------------------------------------------------------------------------- | Nominal value | 4.0 | 4.0 | 0.0 | 4.0 | -------------------------------------------------------------------------------- | Fair value | 0.7 | -0.1 | -753.5 | 0.0 | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | The derivative contracts have been valued using the market prices and the | | exchange reference rates of the European Central Bank on the balance sheet | | date. The figures also include closed positions. | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | APPENDIX 10 | | | | | | | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | QUARTERLY | | | | | | | | FIGURES | | | | | | | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | INCOME | Q2/200 | Q1/2008 | Q4/2007 | Q3/2007 | Q2/2007 | Q1/2007 | | STATEMENT, MEUR | 8 | | | | | | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | NET SALES | 904.8 | 908.7 | 1,062.4 | 1,059.7 | 968.3 | 952.5 | -------------------------------------------------------------------------------- | Change in work | | | | | | | | in progress | | | | | | | -------------------------------------------------------------------------------- | and finished | -10.1 | 2.9 | -5.7 | 23.8 | -0.9 | 1.3 | | goods | | | | | | | -------------------------------------------------------------------------------- | Other operating | 3.1 | 1.6 | 4.0 | 2.1 | 1.0 | 1.0 | | income | | | | | | | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Operating | -878.9 | -905.6 | -1,050.9 | -1,063.5 | -964.5 | -957.0 | | expenses | | | | | | | -------------------------------------------------------------------------------- | Restructuring | - | - | -15.3 | -1.8 | -3.1 | -30.1 | | expenses | | | | | | | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Depreciation | -18.2 | -17.1 | -19.4 | -20.4 | -19.9 | -20.1 | | and writedowns | | | | | | | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | OPERATING | 0.6 | -9.5 | -24.9 | -0.1 | -19.0 | -52.4 | | INCOME | | | | | | | -------------------------------------------------------------------------------- | % of net sales | 0.1 | -1.0 | -2.3 | 0.0 | -2.0 | -5.5 | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Financial | -6.1 | -6.0 | -6.3 | -7.3 | -6.1 | -6.4 | | income and | | | | | | | | expenses | | | | | | | -------------------------------------------------------------------------------- | Share of | - | - | -0.1 | 0.0 | -0.1 | -0.3 | | profits and | | | | | | | | losses of | | | | | | | | associates | | | | | | | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | INCOME BEFORE | -5.5 | -15.4 | -31.2 | -7.5 | -25.1 | -59.0 | | TAXES | | | | | | | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Income taxes | -7.3 | 4.2 | -2.9 | 1.6 | 5.3 | 12.4 | -------------------------------------------------------------------------------- | NET INCOME FOR | -12.8 | -11.3 | -34.2 | -5.9 | -19.8 | -46.6 | | THE PERIOD | | | | | | | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | ATTRIBUTABLE | | | | | | | | TO: | | | | | | | -------------------------------------------------------------------------------- | Equity holders | -13.7 | -11.6 | -34.5 | -6.3 | -20.6 | -46.9 | | of the parent | | | | | | | | company | | | | | | | -------------------------------------------------------------------------------- | Minority | 0.9 | 0.3 | 0.4 | 0.4 | 0.7 | 0.3 | | interests | | | | | | | -------------------------------------------------------------------------------- | | -12.8 | -11.3 | -34.2 | -5.9 | -19.8 | -46.6 | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | BALANCE SHEET, | Q2/200 | Q1/2008 | Q4/2007 | Q3/2007 | Q2/2007 | Q1/2007 | | MEUR | 8 | | | | | | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | ASSETS | | | | | | | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Non-current | | | | | | | | assets | | | | | | | -------------------------------------------------------------------------------- | Intangible | 28.5 | 29.5 | 32.7 | 35.0 | 36.9 | 38.8 | | assets | | | | | | | -------------------------------------------------------------------------------- | Tangible assets | 184.0 | 182.0 | 200.1 | 210.5 | 220.4 | 227.3 | -------------------------------------------------------------------------------- | Investments | 2.1 | 2.1 | 2.2 | 2.4 | 2.5 | 2.6 | -------------------------------------------------------------------------------- | Long-term | 48.5 | 47.3 | 33.8 | 37.6 | 34.8 | 28.6 | | receivables | | | | | | | -------------------------------------------------------------------------------- | Non-current | 263.2 | 260.9 | 268.8 | 285.5 | 294.7 | 297.4 | | assets, total | | | | | | | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Current assets | | | | | | | -------------------------------------------------------------------------------- | Inventories | 322.5 | 321.7 | 355.8 | 395.7 | 365.0 | 346.4 | -------------------------------------------------------------------------------- | Current | 320.0 | 271.7 | 335.6 | 435.3 | 420.3 | 390.1 | | receivables | | | | | | | -------------------------------------------------------------------------------- | Cash and | 50.5 | 91.9 | 92.7 | 65.8 | 44.4 | 75.4 | | equivalents | | | | | | | -------------------------------------------------------------------------------- | Current assets, | 692.9 | 685.3 | 784.0 | 896.8 | 829.8 | 811.9 | | total | | | | | | | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Assets | 30.5 | 30.2 | 39.5 | 7.9 | 7.6 | 6.7 | | classified as | | | | | | | | held for sale | | | | | | | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | ASSETS, TOTAL | 986.6 | 976.4 | 1,092.3 | 1,190.2 | 1,132.0 | 1,116.0 | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | SHAREHOLDERS' | | | | | | | | EQUITY AND | | | | | | | | LIABILITIES | | | | | | | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Equity | | | | | | | | attributable to | | | | | | | | equity holders | | | | | | | | of the parent | | | | | | | | company | | | | | | | -------------------------------------------------------------------------------- | Share capital | 13.0 | 13.0 | 13.0 | 13.0 | 13.0 | 12.6 | -------------------------------------------------------------------------------- | Other | 152.4 | 162.8 | 173.5 | 206.1 | 213.5 | 228.5 | | shareholders' | | | | | | | | equity | | | | | | | -------------------------------------------------------------------------------- | Equity | | | | | | | | attributable to | | | | | | | | equity holders | | | | | | | -------------------------------------------------------------------------------- | of the parent | 165.4 | 175.9 | 186.6 | 219.2 | 226.6 | 241.1 | | company, total | | | | | | | -------------------------------------------------------------------------------- | Minority | 12.5 | 11.3 | 11.3 | 11.0 | 9.8 | 10.1 | | interests | | | | | | | -------------------------------------------------------------------------------- | Total equity | 177.9 | 187.2 | 197.9 | 230.2 | 236.4 | 251.2 | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Long-term | | | | | | | | liabilities | | | | | | | -------------------------------------------------------------------------------- | Long-term loans | 159.3 | 159.4 | 159.3 | 179.6 | 179.4 | 179.6 | -------------------------------------------------------------------------------- | Other long-term | 5.2 | 5.0 | 4.9 | 5.0 | 5.1 | 4.5 | | debt | | | | | | | -------------------------------------------------------------------------------- | Long-term | 164.5 | 164.4 | 164.2 | 184.6 | 184.5 | 184.1 | | liabilities, | | | | | | | | total | | | | | | | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Current | | | | | | | | liabilities | | | | | | | -------------------------------------------------------------------------------- | Current loans | 111.2 | 75.7 | 77.5 | 49.8 | 56.6 | 64.8 | -------------------------------------------------------------------------------- | Other current | 526.8 | 544.7 | 625.6 | 718.0 | 647.0 | 607.3 | | liabilities | | | | | | | -------------------------------------------------------------------------------- | Provisions | 4.8 | 3.7 | 6.5 | 7.5 | 7.5 | 8.5 | -------------------------------------------------------------------------------- | Current | 642.8 | 624.1 | 709.6 | 775.4 | 711.1 | 680.6 | | liabilities, | | | | | | | | total | | | | | | | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Liabilities | 1.4 | 0.7 | 20.5 | - | - | - | | classified as | | | | | | | | held for sale | | | | | | | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | SHAREHOLDERS' | | | | | | | | EQUITY | | | | | | | -------------------------------------------------------------------------------- | AND | 986.6 | 976.4 | 1,092.3 | 1,190.2 | 1,132.0 | 1,116.0 | | LIABILITIES, | | | | | | | | TOTAL | | | | | | | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Personnel on | 17,543 | 17,894 | 19,131 | 19,433 | 19,714 | 19,065 | | average during | | | | | | | | the period | | | | | | | -------------------------------------------------------------------------------- | Gross capital | 16.6 | 27.7 | 27.8 | 14.8 | 13.4 | 11.2 | | expenditures, | | | | | | | | MEUR | | | | | | | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | ROI/ROCE from | -6.2 | -10.7 | -19.6 | -12.0 | -9.4 | -2.9 | | 12 preceding | | | | | | | | months, % | | | | | | | -------------------------------------------------------------------------------- | Earnings per | -0.42 | -0.35 | -1.06 | -0.19 | -0.64 | -1.49 | | share (EPS), | | | | | | | | A-shares, EUR | | | | | | | -------------------------------------------------------------------------------- | Solvency, % | 18.0 | 19.2 | 18.1 | 19.4 | 20.9 | 22.5 | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | CONSOLIDATED | Q2/200 | Q1/2008 | Q4/2007 | Q3/2007 | Q2/2007 | Q1/2007 | | CASH FLOW | 8 | | | | | | | STATEMENT, MEUR | | | | | | | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Cash flow | 16.2 | 1.3 | 5.2 | 13.1 | -2.3 | -4.3 | | before change | | | | | | | | in working | | | | | | | | capital | | | | | | | -------------------------------------------------------------------------------- | Change in | -66.3 | 24.7 | 33.6 | 33.9 | -5.9 | -18.4 | | working capital | | | | | | | -------------------------------------------------------------------------------- | Financial items | -5.6 | -7.5 | -6.1 | -3.8 | -1.2 | -8.6 | | and taxes | | | | | | | -------------------------------------------------------------------------------- | Cash flow from | -55.8 | 18.4 | 32.7 | 43.2 | -9.5 | -31.2 | | operating | | | | | | | | activities | | | | | | | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Purchases of | -24.6 | -20.0 | -26.2 | -18.0 | -12.5 | -10.4 | | non-current | | | | | | | | assets | | | | | | | -------------------------------------------------------------------------------- | Disposals of | 1.8 | 0.5 | 15.4 | 3.7 | 1.0 | 0.7 | | non-current | | | | | | | | assets | | | | | | | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Cash flow | -78.5 | -1.1 | 21.9 | 28.9 | -21.0 | -40.9 | | before | | | | | | | | financing | | | | | | | | activities | | | | | | | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Proceeds from | - | - | - | - | 6.7 | - | | share issue | | | | | | | -------------------------------------------------------------------------------- | Redemption of | - | - | -0.1 | - | - | - | | parent company | | | | | | | | shares | | | | | | | -------------------------------------------------------------------------------- | Change in | 36.3 | 2.4 | 9.3 | -4.5 | -8.8 | 34.4 | | current debt | | | | | | | -------------------------------------------------------------------------------- | Repayment of | -0.2 | - | -0.2 | - | -0.2 | -0.2 | | long-term debt | | | | | | | -------------------------------------------------------------------------------- | Dividends paid | - | - | - | -1.5 | -7.4 | - | -------------------------------------------------------------------------------- | Cash flow from | 36.1 | 2.4 | 9.1 | -6.0 | -9.7 | 34.3 | | financing | | | | | | | | activities | | | | | | | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Change in cash | -42.4 | 1.3 | 30.9 | 23.0 | -30.8 | -6.6 | | and equivalents | | | | | | | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Cash and | 91.9 | 92.7 | 65.8 | 44.4 | 75.4 | 82.3 | | equivalents at | | | | | | | | the beginning | | | | | | | | of the period | | | | | | | -------------------------------------------------------------------------------- | Cash and | 0.2 | -0.2 | -3.2 | - | - | - | | equivalents | | | | | | | | classified as | | | | | | | | held for sale | | | | | | | -------------------------------------------------------------------------------- | Effect of | 0.9 | -1.9 | -0.8 | -1.6 | -0.2 | -0.3 | | exchange rate | | | | | | | | changes on cash | | | | | | | | held | | | | | | | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Cash and | 50.5 | 91.9 | 92.7 | 65.8 | 44.4 | 75.4 | | equivalents at | | | | | | | | the end of | | | | | | | | period | | | | | | | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | BUSINESS AREAS, | Q2/200 | Q1/2008 | Q4/2007 | Q3/2007 | Q2/2007 | Q1/2007 | | MEUR | 8 | | | | | | -------------------------------------------------------------------------------- | Net sales | | | | | | | -------------------------------------------------------------------------------- | Personal | 631.0 | 688.4 | 750.1 | 740.1 | 628.8 | 658.8 | | Communications | | | | | | | -------------------------------------------------------------------------------- | Home | 90.5 | 81.4 | 99.8 | 102.8 | 123.2 | 108.4 | | Communications | | | | | | | -------------------------------------------------------------------------------- | Communications | 183.3 | 139.0 | 212.5 | 216.8 | 216.4 | 185.3 | | Networks | | | | | | | -------------------------------------------------------------------------------- | Total | 904.8 | 908.7 | 1,062.4 | 1,059.7 | 968.3 | 952.5 | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Segment´s | | | | | | | | operating | | | | | | | | income | | | | | | | -------------------------------------------------------------------------------- | Personal | 5.6 | 5.4 | -1.9 | 7.0 | -9.4 | -25.8 | | Communications | | | | | | | -------------------------------------------------------------------------------- | Home | 0.9 | -0.5 | 3.2 | -1.0 | -2.0 | -11.0 | | Communications | | | | | | | -------------------------------------------------------------------------------- | Communications | 3.3 | -4.2 | -17.2 | 2.4 | 2.2 | -4.7 | | Networks | | | | | | | -------------------------------------------------------------------------------- | Group´s non- | -9.2 | -10.1 | -9.0 | -8.5 | -9.8 | -10.8 | | Allocated | | | | | | | | expenses/income | | | | | | | -------------------------------------------------------------------------------- | Total | 0.6 | -9.5 | -24.9 | -0.1 | -19.0 | -52.4 | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Restructuring | | | | | | | | expenses | | | | | | | | recognized in | | | | | | | | segment´s | | | | | | | | operating | | | | | | | | income | | | | | | | -------------------------------------------------------------------------------- | Personal | - | - | -1.3 | -0.9 | -2.9 | -21.4 | | Communications | | | | | | | -------------------------------------------------------------------------------- | Home | - | - | -1.3 | -1.2 | 0.0 | -6.9 | | Communications | | | | | | | -------------------------------------------------------------------------------- | Communications | - | - | -12.6 | 0.3 | -0.3 | -1.4 | | Networks | | | | | | | -------------------------------------------------------------------------------- | Group´s non- | - | - | 0.0 | 0.0 | 0.1 | -0.4 | | Allocated | | | | | | | | expenses/income | | | | | | | -------------------------------------------------------------------------------- | Total | - | - | -15.3 | -1.8 | -3.1 | -30.1 | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | GEOGRAPHICAL | Q2/200 | Q1/200 | Q4/2007 | Q3/2007 | Q2/2007 | Q1/2007 | | AREAS, MEUR | 8 | 8 | | | | | -------------------------------------------------------------------------------- | Net Sales | | | | | | | -------------------------------------------------------------------------------- | Europe | 414.3 | 465.4 | 557.5 | 530.2 | 481.0 | 507.6 | -------------------------------------------------------------------------------- | Asia-Pacific | 233.4 | 214.4 | 293.9 | 313.7 | 272.1 | 231.2 | -------------------------------------------------------------------------------- | Americas | 257.1 | 228.9 | 211.1 | 215.7 | 215.2 | 213.6 | -------------------------------------------------------------------------------- | Total | 904.8 | 908.7 | 1,062.4 | 1,059.7 | 968.3 | 952.5 | --------------------------------------------------------------------------------
© 2024 Nasdaq, Inc. All Rights Reserved |