Lassila & Tikanoja plc: Financial Statements 1 January – 31 December 2015
- Net sales for the final quarter EUR 165.2 million (EUR 162.3 million); operating profit EUR 9.7 million (EUR 14.0 million); operating profit excluding non-recurring items EUR 11.3 million (EUR 13.2 million); earnings per share EUR 0.18 (EUR 0.21)
- Full-year net sales EUR 646.3 million (EUR 639.7 million); operating profit EUR 49.9 million (EUR 48.5 million); operating profit excluding non-recurring items EUR 52.5 million (EUR 53.8 million); earnings per share EUR 0.98 (EUR 0.47)
- Full-year net sales and operating profit in 2016 are expected to remain at the 2015 level or improve slightly.
- The Board of Directors proposes a dividend of EUR 0.85 per share.
CEO PEKKA OJANPÄÄ:
“The economic recession and challenging market situation slowed down the development of our business throughout the year. Nevertheless, our net sales increased, primarily due to strategically targeted acquisitions. Operating profit excluding non-recurring items decreased slightly from the previous year, mainly due to the weak development of the Facility Services division’s result. The development of the Facility Services division’s profitability has been substantially below our expectations, and we will continue to implement measures to improve the efficiency of its operations. Our other divisions achieved a good result in 2015, considering the market situation. In addition, our cash flow from operating activities was strong. Economic growth in Finland is expected to remain slow in 2016. In the prevailing economic climate, our focus remains on strengthening our market position and ensuring profitability and cash flow through the development of our business operations and by targeted business acquisitions”.
GROUP NET SALES AND FINANCIAL PERFORMANCE
October–December
Lassila & Tikanoja’s net sales for the final quarter increased by 1.8% year-on-year, to EUR 165.2 million (EUR 162.3 million). Operating profit was EUR 9.7 million (EUR 14.0 million). Operating profit excluding non-recurring items was EUR 11.3 million (EUR 13.2 million), representing 6.8% (8.1%) of net sales. Earnings per share were EUR 0.18 (EUR 0.21).
In the final quarter, net sales grew particularly in Facility Services due to acquisitions. Net sales also grew slightly in Industrial Services. In Environmental Services and Renewable Energy Sources, however, net sales decreased due to lower service demand and the lower prices of secondary raw materials.
The decline in the Group’s operating profit excluding non-recurring items was mainly attributable to the weaker result of the Environmental Services division, which was due to the lower volumes of recyclable materials as well as the lower market prices of secondary raw materials. Operating profit excluding non-recurring items also decreased in other divisions.
The final quarter’s operating profit was reduced by restructuring costs of EUR 1.6 million, primarily in Facility Services.
Year 2015
Lassila & Tikanoja’s net sales for 2015 increased by 1.0% year-on-year, to EUR 646.3 million (EUR 639.7 million). Operating profit was EUR 49.9 million (EUR 48.5 million). Operating profit excluding non-recurring items was EUR 52.5 million (EUR 53.8 million), representing 8.1% (8.4%) of net sales. Earnings per share were EUR 0.98 (EUR 0.47).
Net sales grew in Facility Services and Environmental Services, primarily due to acquisitions. The net sales of Industrial Services and Renewable Energy Sources decreased due to lower service demand.
Operating profit excluding non-recurring items decreased from the previous year, primarily due to the weak development of the Facility Services division’s result. Operating profit excluding non-recurring items also decreased in Industrial Services. Operating profit excluding non-recurring items increased significantly in Renewable Energy Sources and slightly in Environmental Services.
Financial summary
| 10–12/ 2015 | 10–12/ 2014 | Change % | 1–12/ 2015 | 1–12/ 2014 | Change % | |
| Net sales, EUR million | 165.2 | 162.3 | 1.8 | 646.3 | 639.7 | 1.0 |
| Operating profit excluding non-recurring items, EUR million | 11.3 | 13.2 | -14.6 | 52.5 | 53.8 | -2.3 |
| Operating margin excluding non-recurring items, % | 6.8 | 8.1 | 8.1 | 8.4 | ||
| Operating profit, EUR million | 9.7 | 14.0 | -30.8 | 49.9 | 48.5 | 2.9 |
| Operating margin, % | 5.9 | 8.6 | 7.7 | 7.6 | ||
| Profit before tax, EUR million | 8.6 | 10.6 | -18.6 | 47.7 | 26.6 | 79.2 |
| Earnings per share, EUR | 0.18 | 0.21 | -16.9 | 0.98 | 0.47 | 109.7 |
| Dividend/share, EUR | 0.85** | 0.75 | 13.3 | |||
| EVA, EUR million | 4.7 | 9.5 | -50.2 | 30.3 | 29.1 | 4.1 |
* Breakdown is presented below the division reviews.
** Proposal by the Board of Directors
NET SALES AND OPERATING PROFIT BY DIVISION
Environmental Services
October–December
The division’s net sales for the final quarter decreased by 0.9% to EUR 64.2 million (EUR 64.8 million). Operating profit was EUR 7.4 million (EUR 10.8 million) and operating profit excluding non-recurring items was EUR 7.6 million (EUR 9.0 million).
The factors contributing to the division’s decreased net sales were the lower demand and price of services produced for municipal waste management companies. The demand for waste management and recycling services also declined in Russia. In the environmental products business, net sales decreased due to the discontinuation of certain products.
The Environmental Services division’s operating profit excluding non-recurring items decreased due to the lower volume of recyclable materials at recycling plants and the decreased market prices of secondary raw materials.
Year 2015
The Environmental Services division’s net sales for 2015 amounted to EUR 256.5 million (EUR 254.5 million), showing an increase of 0.8%. Operating profit was EUR 35.8 million (EUR 37.3 million) and operating profit excluding non-recurring items was EUR 36.1 million (EUR 35.9 million).
The division’s full-year net sales increased primarily due to acquisitions. Net sales decreased in Russia due to lower demand and the depreciation of the rouble. In the environmental products business, net sales decreased due to the discontinuation of certain products.
The division’s operating profit excluding non-recurring items was slightly better than in the comparison period. The profitability of the recycling business improved early in the year but, towards the end of the review period, operating profit was decreased by the lower volume of recyclable materials at recycling plants and the decreased market prices of secondary raw materials. The division’s profitability was also weighed down by additional maintenance shutdowns in the second quarter at the recycling plants in Turku and Kerava, which resulted in lower waste processing volumes at the two plants.
Industrial Services
October–December
The division’s net sales for the final quarter increased by 0.2% to EUR 20.3 million (EUR 20.3 million). Operating profit was EUR 1.8 million (EUR 1.6 million) and operating profit excluding non-recurring items was EUR 1.8 million (EUR 2.1 million).
The demand for process cleaning services was very strong in the final quarter, which supported the net sales of the division as a whole. Demand also grew year-on-year in sewer maintenance services.
The demand for hazardous waste services and the price of waste oil remained at a low level, which had a negative impact on net sales and operating profit. Profitability also declined in environmental construction. In sewer maintenance, the operating result improved significantly due to previously implemented adaptation measures. Profitability improved in process cleaning due to strong demand.
Year 2015
The Industrial Services division’s net sales for 2015 amounted to EUR 77.0 million (EUR 77.8 million), showing a decrease of 1.0%. Operating profit was EUR 6.8 million (EUR 6.5 million) and operating profit excluding non-recurring items was EUR 6.8 million (EUR 7.1 million).
The division’s net sales were weighed down by the low demand for hazardous waste management in the second half of the year. In sewer maintenance, net sales decreased due to the closure of unprofitable units. The demand for process cleaning services remained strong almost throughout the year, and net sales also grew in environmental construction.
The division’s operating profit excluding non-recurring items was reduced by the low demand for hazardous waste management and the low price of waste oil. The operating result of the sewer maintenance business improved significantly due to adaptation measures implemented earlier in the year. Profitability also improved in process cleaning due to strong demand.
Facility Services
October–December
The division’s net sales for the final quarter increased by 4.3% to EUR 71.7 million (EUR 68.8 million). Operating profit was EUR 1.0 million (EUR 1.7 million). Operating profit excluding non-recurring items was EUR 2.5 million (EUR 2.6 million).
The technical systems maintenance business saw continued strong growth supported by organic sales growth and acquisitions made earlier in the year. The operating profit of technical systems maintenance nevertheless showed a loss, which had a negative impact on the division’s operating profit.
Service demand grew in cleaning and property maintenance. The net sales of the renovation business (previously referred to as damage repair services) continued to decline as a result of the low number of damage incidents and the implementation of adaptation measures.
The profitability of property maintenance improved significantly year-on-year, and the operating loss of the renovation business was reduced due to restructuring measures. The division’s operating profit was reduced by the loss recorded by the maintenance of technical systems business as well as the weaker profitability of cleaning services.
The final quarter’s operating profit was reduced by restructuring costs of EUR 1.5 million.
Year 2015
The Facility Services division’s net sales for 2015 grew by 3.0% to EUR 282.9 million (EUR 274.7 million). Operating profit was EUR 8.1 million (EUR 10.6 million). Operating profit excluding non-recurring items was EUR 10.5 million (EUR 11.7 million).
Demand improved from the comparison period in the property maintenance and cleaning businesses, but the net sales of cleaning services in Sweden declined. The technical systems maintenance business saw strong growth throughout the year, supported by organic sales growth and acquisitions. The operating profit of technical systems maintenance nevertheless showed a loss. Profitability also declined in the cleaning business, with the result negatively affected by start-up costs related to several major contracts as well as the weaker profitability of the cleaning business in Sweden. Profitability improved significantly in property maintenance.
In the renovation business, demand declined throughout the year. The Group closed down unprofitable business locations in the first half of the year, which affected the entire division’s net sales and operating profit. The adaptation measures significantly reduced the operating loss excluding non-recurring items.
Renewable Energy Sources
October–December
Final quarter net sales of Renewable Energy Sources (L&T Biowatti) were down by 1.8% to EUR 11.7 million (EUR 12.0 million). Operating profit was EUR 0.3 million (EUR 1.0 million) and operating profit excluding non-recurring items was EUR 0.3 million (EUR 0.6 million).
The division’s net sales declined due to the low demand for biofuels and lower electricity prices. Operating profit was negatively affected by impairment recognised on the inventory of raw material in the final quarter.
Year 2015
The net sales of Renewable Energy Sources (L&T Biowatti) in 2015 declined by 10.9% to EUR 39.4 million (EUR 44.2 million). Operating profit was EUR 2.1 million (EUR 1.6 million) and operating profit excluding non-recurring items was EUR 2.1 million (EUR 1.4 million).
The division’s net sales declined mainly due to the low demand for biofuels, which resulted from the short heating season. Net sales were also decreased by the continued refocusing of business operations on selected geographic areas in line with strategy. Profitability improved significantly due to efficiency improvement measures and the good energy content of fuels.
BREAKDOWN OF OPERATING PROFIT EXCLUDING NON-RECURRING ITEMS
| EUR million | 10–12/2015 | 10–12/2014 | 1–12/2015 | 1–12/2014 |
| Operating profit | 9.7 | 14.0 | 49.9 | 48.5 |
| Non-recurring items: | ||||
| Gain on sale of L&T Biowatti Oy equipment | -0.4 | -0.4 | ||
| L&T Recoil Oy | 6.4 | |||
| Divestment of Latvian business operations | -1.1 | |||
| Restructuring costs | 1.6 | 1.4 | 2.6 | 2.0 |
| Other non-recurring items | -1.8 | 0.1 | -1.5 | |
| Total non-recurring items | 1.6 | -0.8 | 2.7 | 5.3 |
| Operating profit excluding non-recurring items | 11.3 | 13.2 | 52.5 | 53.8 |
FINANCING
Cash flow from operating activities increased to EUR 89.8 million (EUR 79.6 million) due to the release of working capital. A total of EUR 9.5 million in working capital was released (EUR 2.2 million released).
At the end of the period, interest-bearing liabilities amounted to EUR 95.8 million (EUR 96.0 million).
Net interest-bearing liabilities amounted to EUR 41.8 million (EUR 52.0 million), showing a decrease of EUR 6.3 million from the previous quarter and a decrease of EUR 10.2 million from the comparison period.
Net financial expenses in 2015 amounted to EUR 2.2 million (EUR 21.9 million). Net financial expenses were 0.3% (3.4%) of net sales. The amount of net financial expenses in the comparison period was primarily due to the EUR 16.7 million payment made under the L&T Recoil Oy guarantee commitment and exchange rate fluctuations that affected the Group’s internal loans denominated in foreign currencies.
The average interest rate on long-term loans (with interest rate hedging) was 1.5% (1.7%). Long-term loans totalling EUR 34.9 million will mature in 2016.
The equity ratio was 46.5% (46.3%) and the gearing rate was 19.8 (25.2). Liquid assets at the end of the period amounted to EUR 54.0 million (EUR 44.0 million).
Of the EUR 100 million commercial paper programme, EUR 0 (EUR 0) was in use at the end of the period. A committed limit totalling EUR 30.0 million was not in use, as was the case in the comparison period.
DISTRIBUTION OF ASSETS
The Annual General Meeting held on 18 March 2015 resolved that a dividend of EUR 0.75 per share be paid on the basis of the balance sheet that was adopted for the financial year 2014. The dividend, totalling EUR 29.0 million, was paid to shareholders on 27 March 2015.
CAPITAL EXPENDITURE
In 2015, gross capital expenditure totalled EUR 49.6 million (EUR 44.7 million), consisting primarily of machine and equipment purchases as well as acquisitions.
PERSONNEL
In 2015, the average number of employees converted into full-time equivalents was 7,099 (7,257). At the end of the period, Lassila & Tikanoja had 8,085 (7,830) full-time and part-time employees. Of these, 7,192 (7,076) worked in Finland and 893 (754) in other countries.
PROPOSAL FOR THE DISTRIBUTION OF ASSETS
According to the financial statements, Lassila & Tikanoja plc's unrestricted equity amounts to EUR 97,547,601.44, with the operating profit for the period representing EUR 51,410,401.98. There were no substantial changes in the financial standing of the company after the end of the period, and the solvency test referred to in Chapter 13, Section 2 of the Companies Act does not affect the amount of distributable assets.
The Board of Directors proposes to the Annual General Meeting that a dividend of EUR 0.85 per share be paid for the financial year 2015.
The dividend is paid to shareholders included in the company shareholder register maintained by Euroclear Finland Oy on the record date, 21 March 2016. The Board proposes to the Annual General Meeting that the dividend be paid on 30 March 2016.
No dividend shall be paid on shares held by the company on the record date of 21 March 2016.
On the day the proposal for the distribution of assets was made, the number of shares entitling to dividend was 38,361,153, which means the total amount of the dividend would be EUR 32,606,980.05.
Earnings per share amounted to EUR 0.98. The proposed dividend, EUR 0.85 per share, is 86.5% of the earnings per share.
L&T’s online Annual Report, which includes the report by the Board of Directors and the financial statements for 2015, will be published in the week starting on 22 February 2016 at www.lassila-tikanoja.fi/annualreport2015.
SHARES AND SHARE CAPITAL
Traded volume and price
The volume of trading on Nasdaq Helsinki in 2015, excluding the shares held by the company in Lassila & Tikanoja plc, was 10,014,840 shares, which is 26.0% (26.3%) of the average number of outstanding shares. The value of trading was EUR 172.4 million (EUR 145.2 million). The highest share price was EUR 18.74 and the lowest EUR 14.54. The closing price was EUR 18.12. At the end of the period, the market capitalisation excluding the shares held by the company was EUR 695.1 million (EUR 584.7 million).
Own shares
At the end of the period, the company held 437,721 of its own shares, representing 1.1% of all shares and votes. The company started a programme on 15 September 2015 to repurchase its own shares. The programme ended on 31 December 2015. The company acquired a total of 253,406 of its own shares during the programme.
Share capital and number of shares
The company’s registered share capital amounts to EUR 19,399,437 and the number of outstanding shares is 38,361,153. The average number of shares excluding the shares held by the company was 38,589,658.
Shareholders
At the end of the period, the company had 9,790 (10,152) shareholders. Nominee-registered holdings accounted for 21.6% (17.9%) of the total number of shares.
Authorisation for the Board of Directors
The Annual General Meeting held on 18 March 2015 authorised Lassila & Tikanoja plc’s Board of Directors to make decisions on the repurchase of the company’s own shares using the company’s unrestricted equity. In addition, the Annual General Meeting authorised the Board of Directors to decide on the share issue and the issuance of special rights entitling their holders to shares.
The Board of Directors is authorised to purchase a maximum of 2,000,000 company shares (5.2% of the total number of shares). The repurchase authorisation is effective for 18 months. At the end of the financial year, the unused portion of the repurchase authorisation amounted to 1,746,594 shares.
The Board of Directors is authorised to decide on the issuance of new shares or shares which may be held by the company through a share issue and/or issuance of option rights or other special rights conferring entitlement to shares, referred to in Chapter 10, Section 1 of the Finnish Companies Act, so that under the authorisation, a maximum of 2,000,000 shares (5.2% of the total number of shares) may be issued and/or conveyed. The share issue authorisation is effective for 18 months.
RESOLUTIONS BY THE ANNUAL GENERAL MEETING
The Annual General Meeting, which was held on 18 March 2015, adopted the financial statements and consolidated financial statements for 2014 and released the members of the Board of Directors and the President and CEO from liability.
The Annual General Meeting resolved that a dividend of EUR 0.75 per share, totalling EUR 29.0 million, be paid on the basis of the balance sheet adopted for the financial year 2014. It was decided that the dividend be paid on 27 March 2015.
The Annual General Meeting confirmed the number of members of the Board of Directors as five. Heikki Bergholm, Eero Hautaniemi, Laura Lares, Sakari Lassila and Miikka Maijala were re-elected to the Board until the end of the following Annual General Meeting.
KPMG Oy Ab, Authorised Public Accountants, was elected auditor. KPMG Oy Ab named Lasse Holopainen, Authorised Public Accountant, as its principal auditor.
The resolutions of the Annual General Meeting were announced in more detail in a stock exchange release on 18 March 2015.
BOARD OF DIRECTORS
The members of Lassila & Tikanoja plc’s Board of Directors are Heikki Bergholm, Eero Hautaniemi, Laura Lares, Sakari Lassila and Miikka Maijala. At its constitutive meeting after the Annual General Meeting, the Board of Directors elected Heikki Bergholm as Chairman of the Board and Eero Hautaniemi as Vice Chairman.
Eero Hautaniemi was elected as Chairman and Sakari Lassila and Laura Lares as members of the Audit Committee. Heikki Bergholm was elected as the Chairman of the Personnel Committee and Miikka Maijala as a member of the committee.
SUMMARY OF STOCK EXCHANGE RELEASES PURSUANT TO ARTICLE 4, CHAPTER 6 OF THE SECURITIES MARKET ACT
On 20 January 2015, the company announced that, according to the preliminary financial statements figures for 2014, the company’s net sales are estimated to be approximately EUR 639 million (2013: EUR 668.2 million) and the operating profit excluding non-recurring items is estimated to be EUR 53.8 million (2013: EUR 51.8 million).
Previously, the company had estimated that the 2014 net sales were expected to remain at the 2013 level or slightly below and operating profit excluding non-recurring items would also remain at the 2013 level or slightly below.
On 27 May 2015, the company announced that Jorma Mikkonen, Lassila & Tikanoja plc’s Director, Corporate Relations and Responsibility, has been appointed as a member of the company’s Group Executive Board starting from 1 June 2015. Mikkonen’s responsibilities include corporate relations, EHSQ, communications and corporate safety.
On 2 September 2015, the company announced that the Board of Directors has approved the Group’s updated strategy as part of its annual strategy work and that, going forward, the Renewable Energy Sources division will be included in L&T’s core businesses. The company also announced that its Board of Directors has resolved to exercise the authorisation by the Annual General Meeting on 18 March 2015 to repurchase a maximum of 500,000 of the company’s own shares, which corresponds to approximately 1.3% of the total number of issued shares.
On 16 November 2015, the company announced that Petri Myllyniemi, Vice President of Facility Services and a member of the Group Executive Board, would leave the company on 30 November 2015. President and CEO Pekka Ojanpää assumed responsibility for the Facility Services division until further notice.
EVENTS AFTER THE REVIEW PERIOD
On 4 January 2016, the company announced that it has concluded the repurchase of its own shares that was announced on 2 September 2015. The repurchase of the company’s own shares began on 15 September 2015 and the repurchase programme ended on 31 December 2015. The final share purchase was realised on 21 December 2015. A total of 253,406 shares were purchased during the repurchase programme. As of the conclusion of the repurchase programme, the company holds a total of 437,721 of its own shares, which corresponds to 1.1% of shares and votes.
The company’s management is not aware of any events of material importance after the review period that might have affected the preparation of the financial statements release.
NEAR-TERM RISKS AND UNCERTAINTIES
Economic uncertainty may result in significant changes in the secondary raw material markets for Environmental Services and the demand for Facility Services and Industrial Services.
Low prices for fossil fuels may affect the demand of the recovered and renewable fuels produced by the company.
More detailed information on L&T’s risks and risk management is available in the 2015 Annual Report, which will be published on 25 February, and in the Report of the Board of Directors and the consolidated financial statements.
OUTLOOK FOR THE YEAR 2016
Full-year net sales and operating profit in 2016 are expected to remain at the 2015 level or improve slightly.
CONDENSED FINANCIAL STATEMENTS 1 JANUARY – 31 DECEMBER 2015
CONSOLIDATED INCOME STATEMENT
| EUR million | 10–12/2015 | 10–12/2014 | 1–12/2015 | 1–12/2014 |
| Net sales | 165.2 | 162.3 | 646.3 | 639.7 |
| Cost of sales | -149.7 | -142.8 | -572.0 | -561.6 |
| Gross profit | 15.5 | 19.5 | 74.2 | 78.1 |
| Other operating income | 1.7 | 3.7 | 3.7 | 7.0 |
| Sales and marketing expenses | -3.3 | -3.7 | -12.9 | -14.2 |
| Administrative expenses | -3.7 | -3.6 | -13.0 | -12.7 |
| Other operating expenses | -0.5 | -2.0 | -2.1 | -9.7 |
| Operating profit | 9.7 | 14.0 | 49.9 | 48.5 |
| Financial income | 0.1 | 0.1 | 0.3 | 0.4 |
| Financial expenses | -1.1 | -3.5 | -2.5 | -22.3 |
| Profit before tax | 8.6 | 10.6 | 47.7 | 26.6 |
| Income taxes | -1.8 | -2.3 | -9.7 | -8.4 |
| Profit for the period | 6.8 | 8.3 | 37.9 | 18.1 |
| Attributable to: | ||||
| Equity holders of the company | 6.8 | 8.3 | 37.9 | 18.1 |
| Non-controlling interest | 0.0 | 0.0 | 0.0 | 0.0 |
| Earnings per share attributable to equity holders of the parent company: | ||||
| Earnings per share, EUR | 0.18 | 0.21 | 0.98 | 0.47 |
| Diluted earnings per share, EUR | 0.18 | 0.21 | 0.98 | 0.47 |
CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
| EUR million |
10–12/ 2015 |
10–12/ 2014 |
1–12/ 2015 |
1–12/ 2014 |
|||
| Profit for the period | 6.8 | 8.3 | 37.9 | 18.1 | |||
| Items not to be recognised through profit or loss | |||||||
| Items arising from re-measurement of defined benefit plans | 0.1 | -0.1 | 0.1 | -0.1 | |||
| Items not to be recognised through profit or loss, total | 0.1 | -0.1 | 0.1 | -0.1 | |||
| Items potentially to be recognised through profit or loss | |||||||
| Hedging reserve, change in fair value | 0.0 | -0.2 | 0.4 | -0.6 | |||
| Currency translation differences | 0.1 | -1.4 | 0.1 | -2.1 | |||
| Currency translation differences recognised in profit or loss | 0.0 | 0.0 | 0.0 | 0.3 | |||
| Currency translation differences, non-controlling interest | 0.0 | -0.1 | 0.0 | -0.1 | |||
| Items potentially to be recognised through profit or loss, total | 0.1 | -1.7 | 0.4 | -2.4 | |||
| Total comprehensive income, after tax | 7.0 | 6.5 | 38.4 | 15.6 | |||
| Attributable to: | |||||||
| Equity holders of the company | 7.0 | 6.6 | 38.5 | 15.7 | |||
| Non-controlling interest | 0.0 | -0.1 | 0.0 | -0.1 | |||
CONSOLIDATED STATEMENT OF FINANCIAL POSITION
| EUR million | 12/2015 | 12/2014 |
| ASSETS | ||
| Non-current assets | ||
| Intangible assets | ||
| Goodwill | 113.7 | 109.9 |
| Customer contracts arising from acquisitions | 5.4 | 5.3 |
| Agreements on prohibition of competition | 0.2 | 0.1 |
| Other intangible assets arising from business acquisitions | 0.6 | 0.7 |
| Other intangible assets | 15.0 | 9.7 |
| 134.9 | 125.7 | |
| Property, plant and equipment | ||
| Land | 5.0 | 3.3 |
| Buildings and constructions | 39.9 | 44.3 |
| Machinery and equipment | 111.0 | 112.2 |
| Other | 0.1 | 0.1 |
| Prepayments and construction in progress | 5.5 | 2.2 |
| 161.5 | 162.1 | |
| Other non-current assets | ||
| Available-for-sale investments | 0.6 | 0.6 |
| Finance lease receivables | 2.1 | 3.2 |
| Deferred tax assets | 2.4 | 2.7 |
| Other receivables | 2.0 | 2.3 |
| 7.0 | 8.7 | |
| Total non-current assets | 303.4 | 296.5 |
| Current assets | ||
| Inventories | 23.6 | 22.6 |
| Trade and other receivables | 84.4 | 94.7 |
| Derivative receivables | 0.0 | 0.1 |
| Prepayments | 0.3 | 0.5 |
| Current available-for-sale financial assets | 5.0 | 10.0 |
| Cash and cash equivalents | 49.0 | 34.0 |
| Total current assets | 162.4 | 161.8 |
| Total assets | 465.8 | 458.3 |
| EUR million | 12/2015 | 12/2014 |
| EQUITY AND LIABILITIES | ||
| Equity | ||
| Equity attributable to equity holders of the parent company | ||
| Share capital | 19.4 | 19.4 |
| Other reserves | -3.4 | -3.9 |
| Invested unrestricted equity reserve | 0.5 | 0.3 |
| Retained earnings | 156.8 | 172.2 |
| Profit for the period | 37.9 | 18.1 |
| 211.2 | 206.2 | |
| Non-controlling interest | 0.1 | 0.2 |
| Total equity | 211.4 | 206.3 |
| Liabilities | ||
| Non-current liabilities | ||
| Deferred tax liabilities | 24.9 | 24.7 |
| Retirement benefit obligations | 0.9 | 1.0 |
| Provisions | 4.1 | 4.2 |
| Interest-bearing liabilities | 61.0 | 71.2 |
| Other liabilities | 0.4 | 0.3 |
| 91.2 | 101.4 | |
| Current liabilities | ||
| Interest-bearing liabilities | 34.9 | 24.8 |
| Trade and other payables | 121.9 | 120.4 |
| Derivative liabilities | 1.1 | 1.4 |
| Tax liabilities | 1.4 | 0.7 |
| Provisions | 3.9 | 3.3 |
| 163.2 | 150.7 | |
| Total liabilities | 254.4 | 252.0 |
| Total equity and liabilities | 465.8 | 458.3 |
CONSOLIDATED STATEMENT OF CASH FLOWS
| EUR million |
1–12/ 2015 |
1–12/ 2014 |
| Cash flows from operating activities | ||
| Profit for the period | 37.9 | 18.1 |
| Adjustments | ||
| Income taxes | 9.7 | 8.4 |
| Depreciation and impairment | 40.0 | 40.2 |
| Financial income and expenses | 2.2 | 21.9 |
| Gain on sale of shares | 0.0 | -1.5 |
| Other | 0.7 | 1.9 |
| Net cash generated from operating activities before change in working capital | 90.6 | 89.1 |
| Change in working capital | ||
| Change in trade and other receivables | 11.8 | -1.4 |
| Change in inventories | -1.0 | 3.6 |
| Change in trade and other payables | -1.3 | 0.0 |
| Change in working capital | 9.5 | 2.2 |
| Interest paid | -1.7 | -3.0 |
| Interest received | 0.3 | 0.4 |
| Income taxes | -8.9 | -9.1 |
| Net cash from operating activities | 89.8 | 79.6 |
| Cash flows from investing activities | ||
| Acquisition of subsidiaries and businesses, net of cash acquired | -6.5 | -9.8 |
| Proceeds from sale of subsidiaries and businesses, net of sold cash | - | 13.5 |
| Prepayments for Group companies and businesses | -3.6 | - |
| Purchases of property, plant and equipment and intangible assets | -37.6 | -34.1 |
| Proceeds from sale of property, plant and equipment and intangible assets | 0.0 | 0.4 |
| Purchases of available-for-sale investments | - | -0.2 |
| Change in other non-current receivables | 1.7 | 0.3 |
| Dividends received | 0.0 | 0.0 |
| Net cash used in investing activities | -46.1 | -29.8 |
| Cash flows from financing activities | ||
| Change in short-term borrowings | 0.2 | -32.2 |
| Proceeds from long-term borrowings | 25.0 | 29.9 |
| Repayments of long-term borrowings | -25.2 | -24.8 |
| Dividends paid and other asset distribution | -29.0 | -19.4 |
| Acquisition of own shares | -4.7 | -1.9 |
| L&T Recoil Oy guarantee commitment | - | -16.7 |
| Other financing items | 0.0 | 0.9 |
| Net cash generated from financing activities | -33.7 | -64.2 |
| Net change in liquid assets | 10.0 | -14.4 |
| Liquid assets at beginning of period | 44.0 | 58.5 |
| Effect of changes in foreign exchange rates | 0.0 | -0.1 |
| Liquid assets at end of period | 54.0 | 44.0 |
| Liquid assets | ||
| EUR million | 1–12/2015 | 1–12/2014 |
| Cash and cash equivalents | 49.0 | 34.0 |
| Available-for-sale financial assets | 5.0 | 10.0 |
| Total | 54.0 | 44.0 |
CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
| EUR million | Share capital | Currency translation differences |
Revaluati on reserve |
Hedging reserve | Invested unrestricted equity reserve | Retained earnings | Equity attributable to equity holders of the parent company | Non-controlling interest | Total equity |
| Equity on 1 Jan. 2014 | 19.4 | -1.2 | 0.0 | -0.3 | 0.3 | 193.1 | 211.2 | 0.2 | 211.5 |
| Total comprehensive income | |||||||||
| Profit for the period | 18.1 | 18.1 | 0.0 | 18.1 | |||||
| Items arising from re-measurement of defined benefit plans | -0.1 | -0.1 | -0.1 | ||||||
| Hedging reserve, change in fair value | -0.6 | -0.6 | -0.6 | ||||||
| Available-for-sale financial assets | 0.0 | 0.0 | |||||||
| Currency translation differences | -1.8 | -1.8 | -0.1 | -1.9 | |||||
| Total comprehensive income | -1.8 | -0.6 | 18.0 | 15.7 | -0.1 | 15.6 | |||
| Transactions with shareholders | |||||||||
| Share-based benefits | 0.0 | 0.5 | 0.5 | 0.5 | |||||
| Dividends paid | -19.4 | -19.4 | -19.4 | ||||||
| Dividends returned | 0.0 | 0.0 | 0.0 | ||||||
| Capital repayment | -1.9 | -1.9 | -1.9 | ||||||
| Transactions with shareholders, total | 0.0 | -20.8 | -20.7 | -20.7 | |||||
| Other changes | 0.0 | 0.0 | 0.0 | ||||||
| Equity on 31 Dec. 2014 | 19.4 | -3.0 | 0.0 | -0.9 | 0.3 | 190.3 | 206.2 | 0.2 | 206.3 |
| EUR million | Share capital | Currency translation differences | Revaluation reserve | Hedging reserve | Invested unrestricted equity reserve | Retained earnings | Equity attributable to equity holders of the parent company | Non-controlling interest | Total equity |
| Equity on 1 Jan. 2015 | 19.4 | -3.0 | 0.0 | -0.9 | 0.3 | 190.3 | 206.2 | 0.2 | 206.3 |
| Total comprehensive income | |||||||||
| Profit for the period | 37.9 | 37.9 | 0.0 | 37.9 | |||||
| Items arising from re-measurement of defined benefit plans | 0.1 | 0.1 | 0.1 | ||||||
| Hedging reserve, change in fair value | 0.5 | -0.1 | 0.4 | 0.4 | |||||
| Available-for-sale financial assets | 0.0 | 0.0 | |||||||
| Currency translation differences | 0.1 | 0.0 | 0.1 | 0.0 | 0.1 | ||||
| Total comprehensive income | 0.1 | 0.5 | 37.9 | 38.5 | 0.0 | 38.4 | |||
| Transactions with shareholders | |||||||||
| Share-based benefits | 0.1 | 0.2 | 0.3 | 0.3 | |||||
| Dividends paid | -29.0 | -29.0 | -29.0 | ||||||
| Dividends returned | 0.0 | 0.0 | 0.0 | ||||||
| Acquisition of own shares | -4.7 | -4.7 | -4.7 | ||||||
| Transactions with shareholders, total | 0.1 | -33.5 | -33.4 | -33.4 | |||||
| Other changes | 0.0 | 0.0 | 0.0 | ||||||
| Equity on 31 Dec. 2015 | 19.4 | -2.9 | 0.0 | -0.4 | 0.5 | 194.7 | 211.2 | 0.1 | 211.4 |
KEY FIGURES
|
10–12/ 2015 |
10–12/ 2014 |
1–12/2015 | 1–12/2014 | |
| Earnings per share, EUR | 0.18 | 0.21 | 0.98 | 0.47 |
| Diluted earnings per share, EUR | 0.18 | 0.21 | 0.98 | 0.47 |
| Cash flow from operating activities/share, EUR | 0.75 | 0.79 | 2.33 | 2.06 |
| EVA, EUR million* | 4.7 | 9.5 | 30.3 | 29.1 |
| Gross capital expenditure, EUR million | 18.4 | 16.8 | 49.6 | 44.7 |
| Depreciation, amortisation and impairment, EUR million | 10.0 | 10.2 | 40.0 | 40.2 |
| Equity per share, EUR | 5.51 | 5.34 | ||
| Dividend/share, EUR | 0,85** | 0.75 | ||
| Dividend/earnings, % | 86,5** | 160.0 | ||
| Effective dividend yield, % | 4,7** | 5.0 | ||
| P/E ratio | 18.40 | 32.32 | ||
| Return on equity, % (ROE) | 18.2 | 8.7 | ||
| Return on invested capital, ROI, % | 16.5 | 15.4 | ||
| Equity ratio, % | 46.5 | 46.3 | ||
| Gearing, % | 19.8 | 25.2 | ||
| Net interest-bearing liabilities, EUR million | 41.8 | 52.0 | ||
| Average number of employees in full-time equivalents | 7,099 | 7,257 | ||
| Total number of full-time and part-time employees at end of period | 8,085 | 7,830 | ||
| Number of outstanding shares adjusted for issues, 1,000 shares | ||||
| average during the period | 38,590 | 38,729 | ||
| at end of period | 38,361 | 38,702 | ||
| average during the period, diluted | 38,605 | 38,740 |
|
* EVA = operating profit - cost calculated on invested capital (average of four quarters) WACC: 2015 6.51%, 2014 6.58% ** Proposal by the Board of Directors |
|
ACCOUNTING POLICIES
This financial statements release is in compliance with the IAS 34 (Interim Financial Reporting) standard.
The financial statements release has been prepared with application of the IFRS standards and interpretations in effect on 31 December 2015.
More detailed information on accounting policies is presented in the consolidated financial statements of Lassila & Tikanoja plc dated 31.12.2015.
The information presented in the financial statements release has not been audited.
SEGMENT INFORMATION
Net sales
|
10–12/ 2015 |
10–12/ 2014 |
||||||
| EUR million | External | Inter-division | Total | External | Inter-division | Total | Total net sales, change % |
| Environmental Services | 63.2 | 1.0 | 64.2 | 63.6 | 1.2 | 64.8 | -0.9 |
| Industrial Services | 19.7 | 0.6 | 20.3 | 19.1 | 1.1 | 20.3 | 0.2 |
| Facility Services | 70.6 | 1.1 | 71.7 | 67.6 | 1.1 | 68.8 | 4.3 |
| Renewable Energy Sources | 11.7 | 0.0 | 11.7 | 11.9 | 0.1 | 12.0 | -1.8 |
| Eliminations | -2.8 | -2.8 | -3.5 | -3.5 | |||
| Total | 165.2 | 0.0 | 165.2 | 162.3 | 0.0 | 162.3 | 1.8 |
| 1–12/2015 | 1–12/2014 | ||||||
| EUR million | External | Inter-division | Total | External | Inter-division | Total | Total net sales, change % |
| Environmental Services | 253.1 | 3.4 | 256.5 | 250.9 | 3.7 | 254.5 | 0.8 |
| Industrial Services | 75.0 | 2.0 | 77.0 | 74.3 | 3.5 | 77.8 | -1.0 |
| Facility Services | 279.0 | 4.0 | 282.9 | 270.6 | 4.2 | 274.7 | 3.0 |
| Renewable Energy Sources | 39.2 | 0.2 | 39.4 | 44.0 | 0.2 | 44.2 | -10.9 |
| Eliminations | -9.5 | -9.5 | -11.6 | -11.6 | |||
| Total | 646.3 | 0.0 | 646.3 | 639.7 | 0.0 | 639.7 | 1.0 |
Operating profit
| EUR million |
10–12/ 2015 |
% |
10–12/ 2014 |
% |
1–12/ 2015 |
% |
1–12/ 2014 |
% |
| Environmental Services | 7.4 | 11.6 | 10.8 | 16.6 | 35.8 | 14.0 | 37.3 | 14.7 |
| Industrial Services | 1.8 | 9.1 | 1.6 | 8.0 | 6.8 | 8.9 | 6.5 | 8.4 |
| Facility Services | 1.0 | 1.5 | 1.7 | 2.5 | 8.1 | 2.9 | 10.6 | 3.9 |
| Renewable Energy Sources | 0.3 | 2.6 | 1.0 | 8.7 | 2.1 | 5.3 | 1.6 | 3.7 |
| Group administration and other | -1.0 | -1.2 | -3.0 | -7.6 | ||||
| Total | 9.7 | 5.9 | 14.0 | 8.6 | 49.9 | 7.7 | 48.5 | 7.6 |
OTHER SEGMENT INFORMATION
| EUR million | 1–12/2015 | 1–12/2014 | ||
| Assets | ||||
| Environmental Services | 214.2 | 212.4 | ||
| Industrial Services | 71.4 | 72.6 | ||
| Facility Services | 97.6 | 98.8 | ||
| Renewable Energy Sources | 23.3 | 24.6 | ||
| Group administration and other | 1.0 | 1.1 | ||
| Unallocated assets | 58.2 | 48.9 | ||
| L&T total | 465.8 | 458.3 | ||
| Liabilities | ||||
| Environmental Services | 52.1 | 50.5 | ||
| Industrial Services | 21.9 | 21.9 | ||
| Facility Services | 49.8 | 48.3 | ||
| Renewable Energy Sources | 4.8 | 6.2 | ||
| Group administration and other | 2.1 | 1.9 | ||
| Unallocated liabilities | 123.7 | 123.2 | ||
| L&T total | 254.4 | 252.0 | ||
| EUR million | 10–12/2015 | 10–12/2014 | 1–12/2015 | 1–12/2014 |
| Capital expenditure | ||||
| Environmental Services | 10.1 | 11.6 | 24.4 | 26.6 |
| Industrial Services | 2.9 | 1.8 | 7.5 | 6.6 |
| Facility Services | 5.3 | 3.4 | 17.3 | 11.3 |
| Renewable Energy Sources | 0.1 | 0.0 | 0.3 | 0.2 |
| Group administration and other | 0.0 | 0.0 | 0.0 | 0.0 |
| L&T total | 18.4 | 16.8 | 49.6 | 44.7 |
| Depreciation and amortisation | ||||
| Environmental Services | 5.0 | 4.9 | 19.9 | 20.1 |
| Industrial Services | 1.6 | 2.0 | 6.6 | 6.9 |
| Facility Services | 3.4 | 3.2 | 13.3 | 13.0 |
| Renewable Energy Sources | 0.1 | 0.1 | 0.3 | 0.2 |
| Group administration and other | 0.0 | 0.0 | 0.0 | 0.0 |
| L&T total | 10.0 | 10.2 | 40.0 | 40.2 |
INCOME STATEMENT BY QUARTER
| EUR million | 10–12/2015 | 7–9/2015 | 4–6/2015 | 1–3/2015 | 10–12/2014 |
| Net sales | |||||
| Environmental Services | 64.2 | 64.7 | 66.5 | 60.9 | 64.8 |
| Industrial Services | 20.3 | 21.0 | 20.8 | 14.8 | 20.3 |
| Facility Services | 71.7 | 70.5 | 70.1 | 70.7 | 68.8 |
| Renewable Energy Sources | 11.7 | 5.6 | 9.1 | 12.9 | 12.0 |
| Interdivision net sales | -2.8 | -2.3 | -2.4 | -2.1 | -3.5 |
| L&T total | 165.2 | 159.6 | 164.2 | 157.3 | 162.3 |
| Operating profit | |||||
| Environmental Services | 7.4 | 11.0 | 10.8 | 6.5 | 10.8 |
| Industrial Services | 1.8 | 2.9 | 2.5 | -0.4 | 1.6 |
| Facility Services | 1.0 | 4.9 | 1.8 | 0.3 | 1.7 |
| Renewable Energy Sources | 0.3 | 0.6 | 0.5 | 0.7 | 1.0 |
| Group administration and other | -1.0 | -0.1 | -1.2 | -0.7 | -1.2 |
| L&T total | 9.7 | 19.3 | 14.4 | 6.5 | 14.0 |
| Operating margin | |||||
| Environmental Services | 11.6 | 17.0 | 16.3 | 10.7 | 16.6 |
| Industrial Services | 9.1 | 13.7 | 11.9 | -2.5 | 8.0 |
| Facility Services | 1.5 | 6.9 | 2.6 | 0.5 | 2.5 |
| Renewable Energy Sources | 2.6 | 9.9 | 5.8 | 5.5 | 8.7 |
| L&T total | 5.9 | 12.1 | 8.8 | 4.1 | 8.6 |
| Financial income and expenses, net | -1.0 | -1.0 | -0.8 | 0.5 | -3.4 |
| Profit before tax | 8.6 | 18.4 | 13.6 | 7.0 | 10.6 |
BUSINESS ACQUISITIONS, COMBINED
| 1–12/2015 | 1–12/2014 | |
| EUR million | Fair value, total | Fair value, total |
| Intangible assets | 2.5 | 3.5 |
| Property, plant and equipment | 1.6 | 3.5 |
| Investments | 0.0 | 0.0 |
| Receivables | 1.4 | 0.4 |
| Cash and cash equivalents | 0.9 | 0.8 |
| Total assets | 6.4 | 8.1 |
| Interest-bearing liabilities | 0.2 | |
| Other liabilities | 2.3 | 0.5 |
| Deferred tax liabilities | 0.3 | 0.1 |
| Total liabilities | 2.6 | 0.8 |
| Net assets acquired | 3.8 | 7.3 |
| Total consideration | 7.4 | 10.6 |
| Goodwill | 3.6 | 3.3 |
| Effect on cash flow | ||
| Consideration paid in cash | -7.4 | -10.6 |
| Cash and cash equivalents of the acquired company | 0.9 | 0.8 |
| Cash flow from investing activities | -6.5 | -9.8 |
Facility Services acquired the share capital of the following companies: 2 March 2015 NN-Kiinteistötyö Oy, 3 August 2015 Lakeuden Kylmäkeskus Oy. Environmental Services acquired the share capital of the following companies: 1 July 2015 Kuljetus J Hirvonen Oy.
Facility Services acquired the business operations of the following companies: 2 February 2015 Jyväs-Jää Oy, 1 June 2015 CEUS Oy’s building automation business, 3 June 2015 HH-kiinteistöpalvelut Oy. On 1 June 2015, Environmental Services acquired the waste management business operations of Kiinteistö- ja jätehuolto Vuorinen.
On 1 December 2015, Environmental Services acquired the business operations of the Kuopio-based Puijon Kiinteistöhuolto Oy.
The accounting policy concerning business combinations is presented under Note 2 of the financial statements and under accounting policies.
On 1 January 2016, L&T acquired the entire share capital of Huurinainen Oy, a company specialising in waste management and sewer maintenance, as well as the business operations of JPM-Kuljetus Oy. Part of the transaction prices for the two acquisitions was paid in advance in 2015. These payments are not included in the above table “Business acquisitions, combined” because the initial accounting processes for the business combinations have not been completed yet.
CHANGES IN INTANGIBLE ASSETS
| EUR million | 1–12/2015 | 1–12/2014 |
| Carrying amount at beginning of period | 125.7 | 126.3 |
| Business acquisitions | 6.0 | 6.9 |
| Other capital expenditure | 7.9 | 4.5 |
| Disposals | 0.0 | -5.6 |
| Depreciation and impairment | -5.0 | -5.6 |
| Transfers between items | 0.0 | -0.1 |
| Exchange differences | 0.2 | -0.7 |
| Carrying amount at end of period | 134.9 | 125.7 |
CHANGES IN PROPERTY, PLANT AND EQUIPMENT
| EUR million | 1–12/2015 | 1–12/2014 |
| Carrying amount at beginning of period | 162.1 | 171.5 |
| Business acquisitions | 4.1 | 3.4 |
| Other capital expenditure | 31.5 | 29.9 |
| Disposals | -0.9 | -6.0 |
| Depreciation and impairment | -35.1 | -34.7 |
| Transfers between items | 0.0 | 0.1 |
| Exchange differences | -0.2 | -2.2 |
| Carrying amount at end of period | 161.5 | 162.1 |
CAPITAL COMMITMENTS
| EUR million | 1–12/2015 | 1–12/2014 |
| Intangible assets | - | - |
| Property, plant and equipment | 6.3 | 3.4 |
| Total | 6.3 | 3.4 |
FINANCIAL ASSETS AND LIABILITIES BY CATEGORY
|
EUR million 31 December 2015 |
Financial assets and liabilities at fair value through profit or loss | Loans and other receivables | Available-for-sale financial assets | Financial liabilities measured at amortised cost | Derivatives under hedge accounting | Carrying amounts by balance sheet item | Fair values by balance sheet item | Fair value hierarchy level |
| Non-current financial assets | ||||||||
| Available-for-sale investments | 0.6 | 0.6 | 3 | |||||
| Finance lease receivables | 2.1 | 2.1 | 2.1 | 2 | ||||
| Other receivables | 1.8 | 1.8 | ||||||
| Current financial assets | ||||||||
| Available-for-sale investments | 5.0 | 5.0 | 2 | |||||
| Trade and other receivables | 78.8 | 78.8 | 78.8 | |||||
| Derivative receivables | 0.0 | 0.0 | ||||||
| Cash and cash equivalents | 49.0 | 49.0 | 49.0 | |||||
| Total financial assets | 131.7 | 5.6 | 0.0 | 137.3 | 129.9 | |||
| Non-current financial liabilities | ||||||||
| Borrowings | 61.0 | 61.0 | 61.1 | 2 | ||||
| Other liabilities | 0.1 | 0.1 | ||||||
| Current financial liabilities | ||||||||
| Borrowings | 34.9 | 34.9 | 34.9 | |||||
| Trade and other payables | 57.6 | 57.6 | 57.6 | |||||
| Derivative liabilities | 1.1 | 1.1 | 2 | |||||
| Total financial liabilities | 153.5 | 1.1 | 154.6 | 153.6 |
| EUR million 31 December 2014 | Financial assets and liabilities at fair value through profit or loss | Loans and other receivables | Available-for-sale financial assets | Financial liabilities measured at amortised cost | Derivatives under hedge accounting | Carrying amounts by balance sheet item | Fair values by balance sheet item | Fair value hierarchy level |
| Non-current financial assets | ||||||||
| Available-for-sale investments | 00.6 | 0.6 | 3 | |||||
| Finance lease receivables | 3.2 | 3.2 | 3.2 | 2 | ||||
| Other receivables | 2.3 | 2.3 | ||||||
| Current financial assets | ||||||||
| Available-for-sale investments | 4.0 | 4.0 | 2 | |||||
| Trade and other receivables | 93.1 | 93.1 | ||||||
| Derivative receivables | 0.1 | 0.1 | ||||||
| Cash and cash equivalents | 34.0 | 34.0 | ||||||
| Total financial assets | 0.1 | 132.6 | 4.6 | 137.3 | 3.2 | |||
| Non-current financial liabilities | ||||||||
| Borrowings | 71.2 | 71.2 | 71.6 | 2 | ||||
| Other liabilities | 0.0 | 0.0 | ||||||
| Current financial liabilities | ||||||||
| Borrowings | 24.8 | 24.8 | ||||||
| Trade and other payables | 57.7 | 57.7 | ||||||
| Derivative liabilities | 0.1 | 1.2 | 1.3 | 2 | ||||
| Total financial liabilities | 0.1 | 153.7 | 1.2 | 155.0 | 71.6 |
CONTINGENT LIABILITIES
| EUR million | 12/2015 | 12/2014 |
| Securities for own commitments | ||
| Mortgages on rights of tenancy | 0.4 | 0.2 |
| Company mortgages | 1.1 | 0.5 |
| Other securities | 0.2 | 0.2 |
| Bank guarantees required for environmental permits | 8.6 | 8.4 |
| Other securities are security deposits. | ||
| Operating lease liabilities | ||
| EUR million | 12/2015 | 12/2014 |
| Maturity not later than one year | 6.3 | 2.9 |
| Maturity later than one year and not later than five years | 13.1 | 2.8 |
| Maturity later than five years | 1.6 | 2.0 |
| Total | 21.0 | 7.7 |
| Liabilities associated with derivative agreements | ||
| Interest rate swaps | ||
| EUR million | 12/2015 | 12/2014 |
| Nominal values of interest rate swaps | ||
| Maturity not later than one year | 34.1 | 6.4 |
| Maturity later than one year and not later than five years | 4.5 | 14.2 |
| Maturity later than five years | 0.0 | 0.0 |
| Total | 38.6 | 20.5 |
| Fair value | -0.4 | -0.6 |
The interest rate swaps are used for the hedging of cash flow related to floating rate loans, and hedge accounting under IAS 39 has been applied to them. The hedges have been effective, and the changes in their fair values are shown on the consolidated statement of comprehensive income for the period. The fair values of the swap contracts are based on the market data on the balance sheet date.
| Commodity derivatives | ||
| EUR million | 12/2015 | 12/2014 |
| Nominal values of diesel swaps | ||
| Maturity not later than one year | 1.6 | 1.9 |
| Maturity later than one year and not later than five years | 0 | 0 |
| Total | 1.6 | 1.9 |
| Fair value, EUR million | -0.6 | -0.6 |
Commodity derivative contracts were signed for the hedging of future diesel oil purchases. IAS 39-compliant hedge accounting is applied to these contracts, and the effective change in fair value is recognised in the hedging reserve within equity. The fair values of commodity derivatives are based on market prices on the balance sheet date.
| Currency derivatives | ||
| EUR million | 12/2015 | 12/2014 |
|
Nominal values of forward contracts and currency swaps |
||
| Maturity not later than one year | - | 10.9 |
| Fair value | - | -0.1 |
| Hedge accounting under IAS 39 has not been applied to forward contracts. |
| Changes in fair value have been recognised in financial income and expenses. |
CALCULATION OF KEY FIGURES
Earnings per share:
profit attributable to equity holders of the parent company / adjusted average
basic number of shares
Diluted earnings per share:
profit attributable to equity holders of the parent company / adjusted average
diluted number of shares
Cash flows from operating activities/share:
cash flow from operating activities as in the statement of cash flows / adjusted average
basic number of shares
EVA:
operating profit - cost calculated on invested capital (average of four quarters)
WACC 2014: 6.58% and 2015: 6.51%
Equity per share:
profit attributable to equity holders of the parent company / adjusted basic
number of shares at end of period
Return on equity, % (ROE):
(profit for the period / equity (average)) x 100
Return on invested capital, % (ROI):
(profit before tax + financial expenses) / (total equity and liabilities - non-interest-bearing liabilities (average)) x 100
Equity ratio, %:
equity / (total equity and liabilities - advances received) x 100
Gearing, %:
net interest-bearing liabilities / equity x 100
Net interest-bearing liabilities:
interest-bearing liabilities - liquid assets
Operating profit excluding non-recurring items:
operating profit +/- non-recurring items
Helsinki, 3 February 2016
LASSILA & TIKANOJA PLC
Board of Directors
Pekka Ojanpää
President and CEO
Additional information:
Pekka Ojanpää, President and CEO, tel. +358 10 636 2810
Timo Leinonen, CFO, tel. +358 400 793 073
Lassila & Tikanoja is a service company that is transforming consumer society into an efficient
recycling society. In co-operation with our customers, we are reducing waste volumes, extending
the useful lives of properties, recovering materials and decreasing the use of raw materials and energy. We help our customers focus on their core business and protect the environment. Together, we create well-being and jobs. With operations in Finland, Sweden and Russia, L&T employs 8,000 persons. Net sales in 2015 amounted to EUR 646.3 million. L&T is listed on Nasdaq Helsinki.
Distribution:
Nasdaq Helsinki
Major media
www.lassila-tikanoja.fi
