2009-07-30 07:00:00 CEST

2009-07-30 07:00:06 CEST


REGULATED INFORMATION

Atria Oyj - Interim report (Q1 and Q3)

Group net sales at the same level as last year - Ebit in Finland shows a clear improvement


ATRIA PLC                 INTERIM REPORT    30 JULY 2009 AT 08:00 am            


INTERIM REPORT OF ATRIA PLC 1 JANUARY - 30 JUNE 2009                            

GROUP NET SALES AT THE SAME LEVEL AS LAST YEAR - EBIT IN FINLAND SHOWS A CLEAR  
IMPROVEMENT                                                                     

- The Group's net sales grew by 1.6% and EBIT fell short of the previous year's 
level                                                                           
- Calculated in fixed currencies, the Group's net sales increased by 7.8%       
- Atria Finland's profitability showed clear improvement over last year         
- Atria Scandinavia discontinued its unprofitable salad and sandwich business,  
which resulted in non-recurring costs of EUR 2.9 million                        
- Operational efficiency improvement programmes in Russia, Sweden and Estonia   
progressed as planned                                                           
- Atria Russia's loss decreased compared to previous quarters                   


Atria Group:                                                                    
                               Q2/        Q2/        H1/      H1/	              
EUR million                    2009       2008       2009     2008     2008     
---------------------------------------------------------------------------     
Net sales                     337.4      334.7      648.1    638.1  1,356.9     
EBIT                            7.1       10.6        6.8     17.4     38.4     
EBIT%                           2.1        3.2        1.0      2.7      2.8     
Profit before taxes             4.4        7.7       -1.1     11.2     16.7     
Earnings per share, EUR        0.09       0.18      -0.06     0.25     0.42     

Review Q2/2009                                                                  

Atria Group's Q2/2009 net sales were at the same level as last year. Calculated 
in fixed currencies, the Group's net sales showed a year-on-year increase of    
6.3%. Net sales grew in Russia and the Baltic countries, where acquisitions made
last year boosted Atria's sales. Atria Scandinavia's net sales also increased   
when calculated in fixed currencies.                                            

The Group's results include EUR 2.9 million of non-recurring costs associated   
with the discontinuation of Atria Scandinavia's salad and sandwich business.    
Excluding these non-recurring costs, Q2 EBIT was at the same level as last year.

Atria Finland's EBIT increased by more than 60% year-on-year. This was due to   
good cost control and efficiency improvement measures carried out during the    
previous year, the impact of which can be seen in the first half-year results.  

Atria Scandinavia's EBIT excluding non-recurring costs came to EUR 3.5 million  
(3.4% of net sales). This significant improvement over the previous quarter is  
the result of enhanced margins, as well as the efficiency improvement measures  
launched at the beginning of the year.                                 

Atria Russia's performance improved as expected. Losses from the Moscow         
operations reduced compared to previous quarters and the integration of         
operations and efficiency improvement measures is proceeding according to plan. 

In the first half of the year, Atria set efficiency improvement programmes in   
motion in Russia, Sweden and Estonia. As a result of these measures, the number 
of employees will decrease by about 350. The improved results are partially     
reflected in the results for the period. The full effect of the measures will be
felt in the last quarters of the year.                                          

The Group's cash flow for the period was positive and net debt fell by EUR 11   
million.                                                                        


Atria Finland 1 January - 30 June 2009                                          

                               Q2/        Q2/        H1/      H1/	              
EUR million                    2009       2008       2009     2008     2008     
---------------------------------------------------------------------------     
Net sales                     201.6      202.5      383.6    383.4    797.9     
EBIT                           10.7        6.6       17.8      8.8     33.9     
EBIT%                           5.3        3.3        4.6      2.3      4.2     

Atria Finland's Q2 net sales were at the same level as last year and EBIT showed
a clear year-on-year improvement. H1/2009 EBIT doubled compared to the previous 
year.                                                                           

Profitability improved further over Q1 due to good cost control, efficiency     
improvement measures undertaken during the previous year and higher margins. The
recession has affected the structure of demand and increased demand for products
with lower unit prices.                                                         

The market shares of Atria product groups were at the last year's level, and    
Atria has been able to maintain its market shares on the food market during the 
first half of the year. In retail trade, the market share of Atria products was 
approximately 25% (excluding private label products).                           

Sales and raw material prices are expected to remain stable in Finland          
throughout the rest of the year.                                                


Atria Scandinavia 1 January - 30 June 2009                                      

                               Q2/        Q2/        H1/      H1/	              
EUR million                    2009       2008       2009     2008     2008     
---------------------------------------------------------------------------     
Net sales                     103.3      113.2      202.0    218.3    455.2     
EBIT                            0.6        5.9        1.9     11.7     14.4     
EBIT%                           0.6        5.2        0.9      5.4      3.2     

Atria Scandinavia's net sales for the period were down slightly year-on-year,   
particularly due to the weakening of the Swedish krona. Calculated in fixed     
currencies, H1/2009 net sales grew by 5.6% and Q2/2009 net sales by 3.0%        
compared to the previous year.                                                  

H1 EBIT fell sharply year-on-year, mainly as a result of the weak Swedish krona 
and the loss-making salad and sandwich business. Atria Sweden purchases a major 
proportion of raw materials from abroad and the price of export goods has risen 
due to the weakened krona. Q2/2009 EBIT excluding non-recurring costs improved  
considerably over Q1/2009 as a result of enhanced margins, as well as the       
efficiency improvement measures launched at the beginning of the year. The      
non-recurring costs of EUR 2.9 million recorded for Q2 are associated with the  
discontinuation of the salad and sandwich business.                             

During the review period, Atria Scandinavia announced that it would sell the    
Lätta Måltider unit, which manufactures salads and sandwiches. The Norrköping   
operations were transferred to a company owned by Richard O'Brien on 24 June and
the Stockholm and Östersund operations were discontinued as planned.            

Atria Scandinavia's market shares in the retail sector have remained stable. In 
Sweden and Denmark, the recession has reduced demand for Atria product groups   
slightly in the retail trade (Source: AC Nielsen). The effect is more strongly  
felt in the Foodservice sector.                                                 

The efficiency improvement programme launched in early 2009 is progressing as   
planned and the resulting savings will be fully realised during the rest of the 
year. Market conditions and raw material prices are expected to remain stable in
the latter half of the year.                                                    

Christer Åberg, Managing Director of Atria Scandinavia and member of the Atria  
Group Management Team, will transfer to another employer by the end of 2009. A  
search for a new managing director has begun.                                   


Atria Russia 1 January - 30 June 2009                                           

                               Q2/        Q2/        H1/      H1/	              
EUR million                    2009       2008       2009     2008     2008     
---------------------------------------------------------------------------     
Net sales                      27.9       19.3       54.4     35.6     93.8     
EBIT                           -1.9       -0.1       -8.9      0.4     -3.4     
EBIT%                          -6.8       -0.5      -16.4      1.1     -3.6     

Atria Russia's net sales for the period increased significantly year-on-year,   
which is mainly due to the consolidation of Campomos, acquired last autumn, into
Atria. However, the weakening of the Russian rouble against the euro weighed    
down the growth of net sales.                                                   

The operating loss for the period resulted from the Campomos acquisition at the 
end of last year. Due to the weak rouble, prices of imported raw materials      
remained high. If the rouble holds steady, there will be no significant pressure
for raw-material prices to increase. During the period, Atria was able to raise 
sales prices by about 10%.                                                      

Atria's market share in the modern retail trade in the St Petersburg area       
remained at a good level. The market share in Moscow fell slightly.             

During the review period, Atria Russia continued to implement its efficiency    
improvement programme, aimed at improving the cost efficiency of the Russian    
operations. The synergies of the St Petersburg and Moscow plants will be more   
effectively utilised, and products and accounts with poor profitability will be 
discontinued. The efficiency improvement programme resulted in redundancies in  
both Moscow and St Petersburg. The net effect of the employee reductions by the 
end of June was approximately 150 people. The savings made through the          
redundancies are estimated at about EUR 4 million per year. Atria Russia has set
itself the target of making Campomos profitable in 2010.                        

The start-up of the new production plant in Gorelovo, St Petersburg, is expected
to take place during 2009. The start-up has been postponed due to lack of water 
and drain connections.                                                          


Atria Baltic 1 January - 30 June 2009                                           

                               Q2/        Q2/        H1/      H1/	              
EUR million                    2009       2008       2009     2008     2008     
---------------------------------------------------------------------------     
Net sales                      10.5        6.4       19.3     11.9     32.3     
EBIT                           -1.5       -1.2       -2.5     -2.2     -3.8     
EBIT%                         -14.3      -18.8      -13.0    -18.5    -11.8     

In Estonia, Atria's net sales showed a clear year-on-year increase due to the   
acquisitions made in Summer 2008, but sales growth fell short of expectations.  
Atria's earnings in Estonia were unsatisfactory.                                

Overall demand declined due to the general recession. In addition, sales price  
development was weaker than expected as a result of intense competition. The    
cost-savings generated by the efficiency improvement programme will materialise 
later in the year.                                                              

Atria's total market share in the retail sector has decreased slightly. The     
market share of Atria Baltic's brands was 22% in cold cuts and 25% in cooking   
sausages (Source: AC Nielsen).                                                  


Investments                                                                     

The Group's investments totalled EUR 8.0 million in Q2 and EUR 16.6 million in  
H1.                                                                             


Personnel                                                                       

The Group had an average of 6,546 (5,831) employees during the period.          

Personnel by business area:                                                     

                      H1/2009   H1/2008                                         
Atria Finland         2,277     2,425                                           
Atria Scandinavia     1,575     1,691                                           
Atria Russia          2,019     1,299                                           
Atria Baltics           675       416                                           


Atria Plc's administration                                                      

In its organisation meeting following the Annual General Meeting, Atria Plc's   
Supervisory Board re-elected retiring member Tuomo Heikkilä as a member of the  
Board of Directors. Esa Kaarto was elected as a new member in place of Ilkka    
Yliluoma.                                                                       

Ari Pirkola was reappointed as Chairman and Seppo Paavola as Vice Chairman of   
the Supervisory Board. Martti Selin, Chairman of the Board of Directors, was    
reappointed.                                                                    

Atria Plc's Board of Directors now has the following membership: Chairman Martti
Selin; Vice Chairman Timo Komulainen; members Tuomo Heikkilä, Esa Kaarto, Runar 
Lillandt, Harri Sivula and Matti Tikkakoski.                                    


Financing                                                                       

Atria Plc entered into two five-year committed credit facilities of EUR 40      
million. These arrangements lengthened the average maturity of the loan         
portfolio and strengthened the company's financial position. At 30 June 2009,   
the amount of undrawn committed credit facilities stood at EUR 145 million.     

During the review period, as in Q1, compensation in the amount of EUR 1.5       
million for the delay of the meat product plant in Gorelovo, St Petersburg, was 
recorded under interest income.                                                 


Short-term business risks                                                       

There were no significant changes in Atria's short-term risks in the first half 
of the year. The biggest risks are associated with the international price level
of meat raw material and related exchange rate changes. In Sweden and Russia,   
Atria purchases a major proportion of raw materials from abroad and exchange    
rate changes affect the price of imported goods.                                

The recession affects the structure of the Group's sales and increases demand   
for products with lower unit prices. Due to the financial crisis, credit risks  
are higher than a year ago.                                                     

Atria Group has drawn up an action and personnel plan for the potential effects 
of the H1N1 influenza.                                                          


Outlook for the future                                                          

The change in the consumer demand caused by the global slowing of economic      
growth will have an effect on Atria's sales volumes, particularly in the more   
expensive product groups. Moreover, the discontinuation of the salad and        
sandwich business in Sweden and of business with unprofitable customers in      
Russia, as well as the weakened Swedish krona and Russian rouble, will result in
the Group's full-year net sales remaining at the 2008 level.                    

Due to the loss-making operations of Campomos and the weakened rouble, Atria    
Russia's full-year earnings will remain significantly below last year's level.  
The performance of the other business areas cannot entirely cover the change in 
the Russian earnings and the Group's full-year EBIT is expected to fall slightly
short of last year's level.                                                     


Decisions of the Annual General Meeting                                         

The General Meeting decided that the composition of the Supervisory Board would 
be as follows:                                                                  

Member                                 Term ends                                
Juha-Matti Alaranta                         2012                                
Juho Anttikoski                             2010                                
Mika Asunmaa                                2010                                
Lassi-Antti Haarala                         2012                                
Juhani Herrala                              2010                                
Henrik Holm                                 2012                                
Pasi Ingalsuo                               2011                                
Veli Koivisto                               2011                                
Olavi Kuja-Lipasti                          2011                                
Teuvo Mutanen                               2011                                
Mika Niku                                   2012                                
Seppo Paavola                               2012                                
Heikki Panula                               2010                                
Pekka Parikka                               2011                                
Ari Pirkola                                 2010                                
Marita Riekkinen                            2010                                
Juho Tervonen                               2012                                
Tomi Toivanen                               2012                                
Timo Tuhkasaari                             2011                                

A total of 19 members.                                                          


Board of Directors' valid authorisations for share issue and the granting of    
special rights                                                                  

The General Meeting authorised the Board of Directors to decide, on one or      
several occasions, on an issue of a maximum of 12,800,000 new A shares or on any
A shares held by the company through a share issue and/or by granting option    
rights or other special rights entitling people to shares as referred to in     
Chapter 10, Section 1 of the Companies Act. The authorisation may be exercised  
for the financing or execution of any acquisitions or other arrangements or     
investments related to the company's business, for the implementation of the    
company's incentive programme or for other purposes subject to the Board's      
decision.                                                                       

The Board is also authorised to decide on all terms and conditions of the share 
issue and of the granting of special rights as referred to in Chapter 10,       
Section 1 of the Companies Act. The authorisation thus includes the right to    
also issue shares in deviation from the proportion of the shares held by the    
shareholders under the conditions provided by law, the right to issue shares    
against or without payment and the right to decide on a share issue to the      
company itself without payment - subject to the provisions of the Companies Act 
regarding the maximum number of treasury shares to be held by a company.        

The authorisation shall supersede all valid share issue authorisations,         
including authorisation for a reserve increase, and be valid until the closing  
of the next Annual General Meeting, but no later than until June 30, 2010.      


Purchase of treasury shares and valid authorisations                            

The General Meeting authorised the Board of Directors to decide, on one or      
several occasions, on the acquisition of a maximum of 2,800,000 of the Company's
own Series A shares with funds belonging to the Company's unrestricted equity,  
subject to the provisions of the Companies Act regarding the maximum number of  
treasury shares to be held by a company. Shares in the company's A Series may be
acquired for use as consideration in any acquisitions or other arrangements     
related to the company's business; to finance investments; as part of the       
company's incentive scheme; to develop the company's capital structure; and to  
be otherwise further transferred, retained by the company or cancelled.         

The Board of Directors may also decide to acquire A shares in deviation from the
proportion of the shares held by the shareholders. The shares shall be acquired 
in public trading arranged by NASDAQ OMX Helsinki Ltd at the market price at the
time of acquisition. The shares shall be acquired and paid for in accordance    
with the rules of NASDAQ OMX Helsinki Ltd and Euroclear Finland Oy.             

The General Meeting authorised the Board of Directors to decide on the          
acquisition of treasury shares in all other respects.                           

The authorisation shall be valid until the closing of the next Annual General   
Meeting, but no later than until June 30, 2010.                                 


Amendment of the Articles of Association                                        

The General Meeting approved the company's dispensation with the nominal value  
of shares and changing of the delivery time of the notice of the AGM by amending
Articles 3, 4 and 13 of the Articles of Association to read as follows:         

Article 3: Nominal value of shares                                              

The shares have no nominal value.                                               

Article 4: Share classes                                                        

Series A shares have preference for a dividend of EUR 0.17, after which Series  
KII shares are paid a dividend of up to EUR 0.17. If dividend remains to be paid
after this, Series A and Series KII shares entitle their holders to an equal    
right to a dividend.                                                            

Each Series KII share entitles its holder to ten (10) votes at a General Meeting
and each Series A share to one (1) vote.                                        

Article 13: Venue of General Meetings, notice of meeting and registration       

The company's General Meetings shall be held in Kuopio or Helsinki. The notice  
to convene a General Meeting shall be sent to shareholders two (2) months before
the last registration date indicated in the notice at the earliest and          
twenty-one (21) days before the General Meeting at the latest by means of a     
letter mailed to their addresses or an announcement published in at least one   
national newspaper specified by the Board of Directors. To have the right to    
participate in a General Meeting, a shareholder must register with the company  
no later than on the day mentioned in the notice of meeting, which can be no    
earlier than ten (10) days before the meeting.


KEY FIGURES                                                                     

EUR million                                             1-6/09   1-6/08  1-12/08

Shareholders' equity per share, EUR                      14.89    16.24    15.34
Interest-bearing liabilities                             448.8    371.9    448.4
Equity ratio, %                                           38.7     44.7     38.4
Gearing, %                                               106.2     80.7    103.1
Net gearing, %                                           100.3     73.9     94.6
Gross investments to fixed assets                         16.6     35.8    152.6
% of Net sales                                             2.6      5.6     11.2
Average FTE                                              6 546    5 831    6 135


Accounting principles                                                           

This interim report was prepared in accordance with the IAS 34 Interim Financial
Reporting standard. Atria has applied the same principles in preparing this     
interim report as in preparing the 2008 annual financial statements. However, as
of 1 January 2009, the Group has adopted the following standards published by   
the IASB, included in the accounting principles of the annual financial         
statements of 2008:                                                             

- IAS 1, Presentation of Financial Statements. The aim of the revision is to    
improve the ability of users to analyse and compare the data provided in        
financial statements by separating changes in equity related to transactions    
with company owners from other changes in equity. The revision will also lead to
comprehensive modifications of the terminology used in other standards and to   
changes in the titles of some financial statements.                             

- IFRS 8, Segment Reporting. The standard replaces IAS 14. The standard requires
segment information to be presented using the "management approach", which means
that data is presented in the same way as in internal reporting. The new        
standard will not affect the segments to be reported, nor will it significantly 
affect the information provided on segments, since the segment information      
previously published by the Group has been based on internal reporting.         

- The other standards published by the IASB, included in the accounting         
principles of the annual financial statements 2008 and adopted as of 1 January  
2009, have not had a significant effect on the figures presented for the review 
period.                                                                         

Function-specific income statement                                              

As of 1 January 2009, Atria has adopted in its external reporting the           
function-specific income statement model that is also used in the company's     
internal reporting.                                                             

The comparative figures for 2008 presented in the interim report have been      
adjusted to correspond to the function-specific income statement model. The     
function-specific income statements for 2008 by quarter and total figures for   
2008 are presented in the previous interim report published on 28 April 2009.   

The figures given in the interim report are unaudited.                          


ATRIA PLC                                                                       

CONSOLIDATED STATEMENT OF FINANCIAL POSITION                                    

Assets                                                                          

EUR million                                            30-6-09  30-6-08 31-12-08

Non-current assets                                                              
 Property, plant and                                                            
 equipment                                               477.3    466.1    493.5
 Goodwill                                                152.2    151.5    151.1
 Other intangible                                                               
 assets                                                   69.1     64.0     70.5
 Investments in joint ventures                                                  
 and associates                                            6.8      5.9      6.1
 Other financial                                                                
 assets                                                    2.3      2.1      2.1
 Loan assets and other                                                          
 receivables                                              13.9     10.2     15.5
 Deferred tax assets                                       5.9      1.1      2.2
Total                                                    727.5    700.9    741.0

Current assets                                                                  
 Inventories                                             107.9    100.2    113.3
 Trade and other                                                                
 receivables                                             219.8    198.4    231.8
 Cash and cash                                                                  
 equivalents                                              24.9     31.0     37.1
Total                                                    352.6    329.6    382.2

Non-current assets                                                              
held for sale                                            11.0              11.3 

Total assets                                           1 091.1  1 030.5  1 134.5


Equity and liabilities                                                          

EUR million                                            30-6-09  30-6-08 31-12-08

Equity                                                                          
 Equity belonging to                                                            
 the shareholders of the                                                      
 parent company                                          420.9    459.1    433.5
 Minority interest                                         1.6      1.9      1.4
Total equity                                             422.5    461.0    434.9

Non-current liabilities                                                         
 Interest-bearing financial                                                     
 liabilities                                             342.9    170.0    320.8
 Deferred tax                                                                   
 liabilities                                              41.3     42.5     42.4
 Other non-interest-bearing                                                     
 liabilities                                               0.4      0.6      0.2
Total                                                    384.6    213.1    363.4

Current liabilities                                                             
 Interest-bearing financial                                                     
 liabilities                                             105.8    201.9    127.6
 Trade and                                                                      
 other payables                                          178.2    154.5    208.6
Total                                                    284.0    356.4    336.2

Total liabilities                                        668.6    569.5    699.6

Total equity and                                                                
liabilities                                            1 091.1  1 030.5  1 134.5


CONSOLIDATED INCOME STATEMENT                                                   

EUR million                           4-6/09   4-6/08   1-6/09   1-6/08  1-12/08

Net sales                              337.4    334.7    648.1    638.1  1 356.9

Cost of goods sold                    -294.6   -293.9   -573.5   -562.5 -1 198.4
Gross profit                            42.8     40.8     74.6     75.6    158.5
* of Net sales                          12.7     12.2     11.5     11.8     11.7

Sales and                                                                       
marketing costs                        -20.9    -19.3    -38.0    -36.2    -73.6
Administration costs                   -12.0    -11.7    -25.9    -23.3    -47.3
Other income                             1.0      0.9      2.0      1.6      3.7
Other expenses                          -3.8     -0.1     -5.9     -0.3     -2.9
EBIT                                     7.1     10.6      6.8     17.4     38.4
* of Net sales                           2.1      3.2      1.0      2.7      2.8

Finance income                          34.5      2.4     46.3      5.1     44.4
Finance costs                          -37.7     -5.5    -54.8    -11.5    -66.7
Share of the result of                                                          
associates                               0.5      0.2      0.6      0.2      0.6
Profit before tax                        4.4      7.7     -1.1     11.2     16.7
* of Net sales                           1.3      2.3     -0.2      1.8      1.2

Income tax expense                      -1.8     -2.6     -0.3     -4.0     -5.3
Profit                                                                          
for the period                           2.6      5.1     -1.4      7.2     11.4
* of Net sales                           0.8      1.5     -0.2      1.1      0.8

Profit attributable to:                                                         
Owners of the parent                     2.5      5.1     -1.6      7.2     11.8
Minority interest                        0.1               0.2              -0.4
Total                                    2.6      5.1     -1.4      7.2     11.4

Basic earnings/                                                                 
share, EUR                              0.09     0.18    -0.06     0.25     0.42

Diluted earnings/                                                               
share, EUR                              0.09     0.18    -0.06     0.25     0.42


CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME                                  

EUR million                           4-6/09   4-6/08   1-6/09   1-6/08  1-12/08

Profit for the period                    2.6      5.1     -1.4      7.2     11.4

Other comprehensive income after tax:                                           
Available-for-sale                                                              
financial assets                                                   -1.8     -1.8
Translation                                                                     
differences                              4.0      0.1     -4.8     -0.8    -30.0
Total comprehensive income                                                      
for the period                           6.6      5.2     -6.2      4.6    -20.4

Total comprehensive income attributable to:                                     
Owners of the                                                                   
parent                                   6.5      5.2     -6.4      4.6    -20.0
Minority interest                        0.1               0.2              -0.4
Total                                    6.6      5.2     -6.2      4.6    -20.4


CONSOLIDATED STATEMENT OF CHANGES IN EQUITY                                     

EUR million     Equity belonging to the shareholders of the        Mino  Equity,
                parent company                                     rity  total  

                Share Share   Fair  Inv. Own    Trans  Retain Total             
                ca-   premium value non- shares lation ed                       
                pi-           fond  rest.       diff.  earn-                    
                al                 equity              ings                     
                                    fond                                        
Equity                                                                          
1-1-2008          48.1  138.5   1.9 110.5   0.0   -3.4  178.5 474.1   1.9  476.0

Periods comprehensive                                                           
income                         -1.8               -0.8    7.2   4.6          4.6
Share-based                                                                     
payment                               0.2                       0.2          0.2
Distribution of                                                                 
dividends                                               -19.8 -19.8        -19.8
Equity                                                                          
30-6-2008         48.1  138.5   0.1 110.7   0.0   -4.2  165.9 459.1   1.9  461.0

Equity                                                                          
1-1-2009          48.1  138.5   0.1 110.3  -0.5  -33.5  170.5 433.5   1.4  434.9

Periods comprehensive                                                           
income                                            -4.8   -1.6  -6.4   0.2   -6.2
Share-based                                                                     
payment                               0.2                       0.2          0.2
Acquired treasure                                                               
shares                                     -0.7                -0.7         -0.7
Distribution of                                                                 
dividends                                                -5.7  -5.7         -5.7
Equity                                                                          
30-6-2009         48.1  138.5   0.1 110.5  -1.2  -38.3  163.2 420.9   1.6  422.5


CONSOLIDATED CASH FLOW STATEMENT                                                

EUR million                                             1-6/09   1-6/08  1-12/08

Cash flow from operating activities                                             
 Operating activities                                     24.9     14.8     69.9
 Financial items                                         
 and taxes                                               -15.0    -13.8    -32.3
Net cash flow from operating                                                    
activities                                                 9.9      1.0     37.6

Cash flow from investing activities                                             
 Tangible and intangible                                                        
 assets                                                  -15.7    -35.7    -65.5
 Investments                                              -2.2     -0.2      3.6
 Bought shares in                                                               
 subsidiaries                                                              -41.3
Net cash used in investing                                                      
activities                                               -17.9    -35.9   -103.2

Cash flow from financing activities                                             
 Loans drawn down                                         28.4     97.5    171.7
 Loans repaid                                            -26.2    -47.4    -86.0
 Dividends paid                                           -5.7    -19.8    -19.8
 Acquired treasury                                                              
 shares                                                   -0.7              -0.9
Net cash used in financing                                                      
activities                                                -4.2     30.3     65.0

Change in liquid                                                                
funds                                                    -12.2     -4.6     -0.6


OPERATING SEGMENTS                                                              

EUR million                           4-6/09   4-6/08   1-6/09   1-6/08  1-12/08

Net sales                                                                       
 Finland                               201.6    202.5    383.6    383.4    797.9
 Scandinavia                           103.3    113.2    202.0    218.3    455.2
 Russia                                 27.9     19.3     54.4     35.6     93.8
 Baltics                                10.5      6.4     19.3     11.9     32.3
 Eliminations                           -5.9     -6.7    -11.2    -11.1    -22.3
Total                                  337.4    334.7    648.1    638.1  1,356.9

EBIT                                                                            
 Finland                                10.7      6.6     17.8      8.8     33.9
 Scandinavia                             0.6      5.9      1.9     11.7     14.4
 Russia                                 -1.9     -0.1     -8.9      0.4     -3.4
 Baltics                                -1.5     -1.2     -2.5     -2.2     -3.8
 Unallocated                            -0.8     -0.6     -1.5     -1.3     -2.7
Total                                    7.1     10.6      6.8     17.4     38.4

ROCE *                                                                          
 Finland                                                 9.9 %    7.5 %    7.9 %
 Scandinavia                                             1.8 %    9.1 %    5.4 %
 Russia                                                 -9.3 %    3.3 %   -3.3 %
 Baltics                                                -8.0 %  -16.5 %   -9.1 %
 Group                                                   3.1 %    6.2 %    4.5 %

* ROCE % =                                                                      
  EBIT, 12mr / Capital employed, 12 mr avg *100                                 

Investments                                                                     
 Finland                                 4.0      9.0      6.8     13.7     23.8
 Scandinavia                             0.8      2.5      2.1      3.5     41.8
 Russia                                  2.7      7.2      6.6     16.7     68.6
 Baltics                                 0.5      1.2      1.1      1.9     18.4
Total                                    8.0     19.9     16.6     35.8    152.6

Depreciations                                                                   
 Finland                                 7.6      7.5     15.1     15.1     29.8
 Scandinavia                             3.1      3.3      5.7      6.4     11.7
 Russia                                  1.3      0.7      2.9      1.4      3.2
 Baltics                                 1.0      0.6      1.8      1.2      2.8
Total                                   13.0     12.1     25.5     24.1     47.5


CONTINGENT LIABILITIES                                                          

EUR million                                            30-6-09  30-6-08 31-12-08

Debts with mortgages or other collateral                                        
given as security                                                               
 Loans from financial                                                           
 institutions                                              5.3      4.6      9.6
 Pension fund loans                                        4.3      4.4      3.9
Total                                                      9.6      9.0     13.5

Mortgages and other securities given as                                         
comprehensive security                                                          
 Real estate                                                                    
 mortgages                                                 6.6      6.1      6.7
 Corporate mortgages                                       5.5      1.3      7.9
Total                                                     12.1      7.4     14.6

Guarantee engagements not included                                              
in the balance sheet                                                            
 Guarantees                                               12.8      6.4      0.9




ATRIA PLC                                                                       
Board of Directors     

For further information, please contact Matti Tikkakoski, President and CEO,    
tel. +358 50 2582.                                                              

DISTRIBUTION                                                                    
Nasdaq OMX Helsinki Ltd                                                         
Principal media                                                                 
www.atria.fi                                                                    

The interim report will be sent to you upon request and is also available on our
website at www.atria.fi/konserni.