|
Key figures |
|
|
|
|
|
|
|
Q2 |
Q2 |
H1 |
H1 |
|
|
EUR million |
2007 |
2006 |
2007 |
2006 |
2006 |
|
Net sales |
606.1 |
594.1 |
1,170.8 |
1,156.2 |
2,275.6 |
|
EBIT before corporate items, underlying |
40.2 |
43.6 |
78.0
|
77.5 |
138.1 |
|
Corporate net |
-4.5 |
9.6 |
-4.6 |
16.6 |
19.5 |
|
EBIT, underlying* |
35.7 |
53.2 |
73.4 |
94.1 |
157.6 |
|
EBIT margin %, underlying |
5.9 |
9.0 |
6.3 |
8.1 |
6.9 |
|
EBIT, reported |
35.7 |
49.8 |
73.4 |
87.0 |
145.5 |
|
EPS, reported |
0.19 |
0.33 |
0.43 |
0.57 |
0.94 |
|
|
Q2 |
Q2 |
H1 |
H1 |
|
|
EUR million |
2007 |
2006 |
2007 |
2006 |
2006 |
|
Net sales |
320.3 |
311.2 |
625.2 |
603.8 |
1,188.7 |
|
EBIT, underlying* |
14.7 |
19.8 |
28.3 |
33.8 |
52.1 |
|
EBIT margin %, underlying |
4.6 |
6.4 |
4.5 |
5.6 |
4.4 |
|
EBIT, reported |
14.7 |
16.4 |
28.3 |
26.7 |
40.3 |
|
RONA % underlying (12m roll.) |
- |
- |
5.8 |
8.2 |
6.7 |
|
|
Q2 |
Q2 |
H1 |
H1 |
|
|
EUR million |
2007 |
2006 |
2007 |
2006 |
2006 |
|
Net sales |
185.2 |
191.1 |
348.9 |
367.4 |
711.5 |
|
EBIT, underlying* |
20.2 |
19.7 |
38.7 |
33.4 |
61.3 |
|
EBIT margin %, underlying |
10.9 |
10.3 |
11.1 |
9.1 |
8.6 |
|
EBIT, reported |
20.2 |
19.7 |
38.7 |
33.4 |
61.3 |
|
RONA % underlying (12m roll.) |
- |
- |
11.8 |
10.9 |
11.0 |
|
|
Q2 |
Q2 |
H1 |
H1 |
|
|
EUR million |
2007 |
2006 |
2007 |
2006 |
2006 |
|
Net sales |
100.6 |
91.8 |
196.7 |
185.0 |
375.4 |
|
EBIT, underlying* |
5.3 |
4.1 |
11.0 |
10.3 |
24.7 |
|
EBIT margin %, underlying |
5.3 |
4.5 |
5.6 |
5.6 |
6.6 |
|
EBIT, reported |
5.3 |
4.1 |
11.0 |
10.3 |
24.4 |
|
RONA % underlying (12m roll.) |
- |
- |
7.9 |
7.7 |
8.1 |
At 15:00 Finnish / 13:00 London / 08:00 New York time a conference call for investors and analysts will start with a management presentation, followed by a question and answer session. Should you wish to participate, please dial one of the following numbers:
All materials will be available on our website at www.huhtamaki.com. The results presentation slides will be online approximately at 11:00 Finnish time. A replay of the conference call in the form of an audio webcast will be available during the same evening.
|
Group Income statement (IFRS) |
|
|
|
|
|
|
Unaudited |
|
|
|
|
|
|
|
H1 |
H1 |
Q2 |
Q2 |
Q1-Q4 |
|
EUR million |
2007 |
2006 |
2007 |
2006 |
2006 |
|
|
|
|
|
|
|
|
Net sales |
1,170.8 |
1,156.2 |
606.1 |
594.1 |
2,275.6 |
|
Cost of goods sold |
-989.8 |
-981.1 |
-510.7 |
-499.2 |
-1,946.4 |
|
Gross profit |
181.0 |
175.1 |
95.4 |
94.9 |
329.2 |
|
|
|
|
|
|
|
|
Other operating income |
13.4 |
29.6 |
3.4 |
13.5 |
56.2 |
|
Sales and marketing |
-41.4 |
-41.0 |
-21.4 |
-21.0 |
-82.8 |
|
Research and development |
-9.6 |
-10.3 |
-4.8 |
-4.9 |
-19.3 |
|
Administration costs |
-61.6 |
-63.1 |
-31.5 |
-31.6 |
-126.5 |
|
Other operating expenses |
-8.4 |
-3.3 |
-5.4 |
-1.1 |
-11.3 |
|
|
-107.6 |
-88.1 |
-59.7 |
-45.1 |
-183.7 |
|
|
|
|
|
|
|
|
Earnings before interest and taxes |
73.4 |
87.0 |
35.7 |
49.8 |
145.5 |
|
|
|
|
|
|
|
|
Financial income |
4.9 |
6.6 |
3.2 |
2.8 |
11.0 |
|
Financial expenses |
-25.1 |
-25.0 |
-14.3 |
-13.3 |
-47.8 |
|
Income of associated companies |
0.2 |
0.2 |
0.1 |
0.2 |
0.5 |
|
Profit before taxes |
53.4 |
68.8 |
24.7 |
39.5 |
109.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax expense |
-9.6 |
-11.3 |
-5.3 |
-6.2 |
-12.6 |
|
|
|
|
|
|
|
|
Profit for the period |
43.8 |
57.5 |
19.4 |
33.3 |
96.6 |
|
|
|
|
|
|
|
|
Attributable to: |
|
|
|
|
|
|
Equity holders of the parent company |
42.8 |
56.2 |
19.0 |
32.9 |
93.3 |
|
Minority interest |
1.0 |
1.3 |
0.4 |
0.4 |
3.3 |
|
|
|
|
|
|
|
|
Basic earnings per share (EUR) |
0.43 |
0.57 |
0.19 |
0.33 |
0.94 |
|
for the shareholders of parent company |
|
|
|
|
|
|
Diluted earnings per share (EUR) |
0.42 |
0.56 |
0.18 |
0.33 |
0.93 |
|
for the shareholders of parent company |
|
|
|
|
|
|
Group balance sheet (IFRS) |
|
|
|
|
Unaudited |
|
|
|
|
|
Jun 30 |
Dec 31 |
Jun 30 |
|
EUR million |
2007 |
2006 |
2006 |
|
|
|
|
|
|
ASSETS |
|
|
|
|
Non-current assets |
|
|
|
|
Goodwill |
523.4 |
525.2 |
528.8 |
|
Other intangible assets |
35.6 |
35.1 |
7.7 |
|
Tangible assets |
853.1 |
840.1 |
808.5 |
|
Investments in associated companies |
1.7 |
1.5 |
1.7 |
|
Available for sale investments |
1.7 |
1.8 |
1.9 |
|
Interest bearing receivables |
3.0 |
6.6 |
7.7 |
|
Deferred tax assets |
17.5 |
14.1 |
14.2 |
|
Employee benefit assets |
63.4 |
64.0 |
64.7 |
|
Other non-current assets |
5.1 |
5.0 |
5.1 |
|
|
1,504.5 |
1,493.4 |
1,440.3 |
|
Current assets |
|
|
|
|
Inventory |
374.9 |
341.8 |
327.2 |
|
Interest bearing receivables |
8.4 |
0.5 |
14.6 |
|
Current tax assets |
11.3 |
9.9 |
6.7 |
|
Trade and other current receivables |
443.3 |
400.7 |
428.4 |
|
Cash and cash equivalents |
25.9 |
22.3 |
34.7 |
|
|
863.8 |
775.2 |
811.6 |
|
|
|
|
|
|
Total assets |
2,368.3 |
2,268.6 |
2,251.9 |
|
|
|
|
|
|
EQUITY AND LIABILITIES |
|
|
|
|
Share capital |
358.7 |
358.7 |
354.3 |
|
Premium fund |
104.7 |
104.7 |
98.4 |
|
Treasury shares |
-46.5 |
-46.5 |
-46.5 |
|
Translation differencies |
-106.7 |
-106.7 |
-102.4 |
|
Fair value and other reserves |
2.0 |
2.1 |
4.3 |
|
Retained earnings |
533.5 |
528.8 |
492.5 |
|
Total equity attributable to equity
holders of the parent company |
845.6 |
841.1 |
800.5 |
|
|
|
| |
|
|
|
|
|
|
Minority interest |
20.4 |
19.3 |
17.3 |
|
Total equity |
866.0 |
860.4 |
817.8 |
|
|
|
|
|
|
Non-current liabilities |
|
|
|
|
Interest bearing liabilities |
370.0 |
314.7 |
369.6 |
|
Deferred tax liabilities |
63.6 |
62.9 |
78.7 |
|
Employee benefit liabilities |
111.7 |
111.4 |
113.1 |
|
Provisions |
50.9 |
46.8 |
52.0 |
|
Other non-current liabilities |
3.9 |
3.9 |
4.2 |
|
|
600.1 |
539.7 |
617.6 |
|
Current liabilities |
|
|
|
|
Interest bearing liabilities |
|
|
|
|
- Current portion of long term loans |
42.7 |
41.7 |
16.5 |
|
- Short term loans |
421.3 |
383.7 |
363.2 |
|
Provisions |
7.4 |
11.9 |
15.9 |
|
Current tax liabilities |
19.4 |
19.7 |
9.5 |
|
Trade and other current liabilities |
411.4 |
411.5 |
411.4 |
|
|
902.2 |
868.5 |
816.5 |
|
|
|
|
|
|
Total liabilities |
1,502.3 |
1,408.2 |
1,434.1 |
|
Total equity and liabilities |
2,368.3 |
2,268.6 |
2,251.9 |
|
|
|
|
|
|
|
Jun 30 |
Dec 31 |
Jun 30 |
|
|
2007 |
2006 |
2006 |
|
|
|
|
|
|
Net debt |
796.7 |
710.7 |
692.4 |
|
Net debt to equity (gearing) |
0.92 |
0.83 |
0.85 |
|
|
|
|
|
|
Changes in shareholders' equity |
|
|
|
|
|
|
|
| |
|
Unaudited |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Attributable to equity holders of the parent company |
|
| ||||
|
EUR milllion |
Sha-
re
capi-
tal |
Sha-
re
issue
premium |
Trea-
sury
sha-
res
|
Tran-slat-
ion
diff. |
Fair value
and oth-
er
res-
erv-
es |
Ret-
Ain-
ed
earn-
ings |
Total
Equi-
ty |
Minority inte-
rest |
Total |
|
| |||||||||
|
|
| ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
Balance at Dec 31, 2005 |
353.0 |
96.8 |
-46.5 |
-76.3 |
-0.2 |
475.2 |
802.0 |
18.4 |
820.4 |
|
Cash flow hedges |
|
|
|
|
|
|
|
|
|
|
Hedge result deferred to equity |
|
|
|
4.2 |
|
4.2 |
|
4.2 | |
|
Hedge result recognized in
income statement |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2.0 |
|
2.0 |
|
2.0 | |
|
Translation differences |
|
|
|
-26.1 |
|
|
-26.1 |
-2.4 |
-28.5 |
|
Deferred tax in equity |
|
|
|
|
-1.9 |
|
-1.9 |
|
-1.9 |
|
Other changes |
|
|
|
|
|
-2.2 |
-2.2 |
|
-2.2 |
|
Net income recognized
directly in equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
-26.1 |
4.3 |
-2.2 |
-24.0 |
-2.4 |
-26.4 | |
|
Net income for the period |
|
|
|
|
|
56.2 |
56.2 |
1.3 |
57.5 |
|
Total recognized income and
expense for the period |
|
|
|
|
|
|
|
|
|
|
|
|
|
-26.1 |
4.3 |
54.0 |
32.2 |
-1.1 |
31.1 | |
|
Dividend |
|
|
|
|
|
-37.5 |
-37.5 |
|
-37.5 |
|
Share-based payments |
|
|
|
|
|
0.8 |
0.8 |
|
0.8 |
|
Stock options exercised |
1.3 |
1.6 |
|
|
0.2 |
|
3.1 |
|
3.1 |
|
Balance at Jun 30, 2006 |
354.3 |
98.4 |
-46.5 |
-102.4 |
4.3 |
492.5 |
800.5 |
17.3 |
817.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at Dec 31, 2006 |
358.7 |
104.7 |
-46.5 |
-106.7 |
2.1 |
528.8 |
841.1 |
19.3 |
860.4 |
|
Cash flow hedges |
|
|
|
|
|
|
|
|
|
|
Hedge result deferred to equity |
|
|
|
1.4 |
|
1.4 |
|
1.4 | |
|
Hedge result recognized in income statement |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-1.4 |
|
-1.4 |
|
-1.4 | |
|
Translation differences |
|
|
|
0.0 |
|
|
0.0 |
0.1 |
0.1 |
|
Deferred tax in equity |
|
|
|
|
-0.1 |
|
-0.1 |
|
-0.1 |
|
Other changes |
|
|
|
|
|
3.3 |
3.3 |
|
3.3 |
|
Net income recognized
directly in equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0 |
-0.1 |
3.3 |
3.2 |
0.1 |
3.3 | |
|
Net income for the period |
|
|
|
|
|
42.8 |
42.8 |
1.0 |
43.8 |
|
Total recognized income and
expense for the period |
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0 |
-0.1 |
46.2 |
46.1 |
1.1 |
47.1 | |
|
Dividend |
|
|
|
|
|
-42.2 |
-42.2 |
|
-42.2 |
|
Share-based payments |
|
|
|
|
|
0.7 |
0.7 |
|
0.7 |
|
Stock options exercised |
0.0 |
0.0 |
|
|
0.0 |
|
0.0 |
|
0.0 |
|
Balance at Jun 30, 2007 |
358.7 |
104.7 |
-46.5 |
-106.7 |
2.0 |
533.5 |
845.6 |
20.4 |
866.0 |
|
Group cash flow statement (IFRS) |
|
|
|
|
|
|
|
Unaudited |
|
|
|
|
|
|
|
|
|
H1 |
H1 |
Q2 |
Q2 |
Q1-Q4 |
|
EUR million |
|
2007 |
2006 |
2007 |
2006 |
2006 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit for the period* |
|
43.8 |
57.5 |
19.4 |
33.3 |
96.6 |
|
Adjustments* |
|
74.2 |
69.9 |
40.6 |
33.5 |
126.9 |
|
- Depreciation and amortization* |
|
49.1 |
53.9 |
24.6 |
23.4 |
101.5 |
|
- Gain on equity of minorities* |
|
-0.2 |
-0.2 |
-0.1 |
-0.2 |
-0.5 |
|
- Gain/loss from disposal of assets* |
|
0.3 |
-0.5 |
0.1 |
-0.2 |
0.1 |
|
- Financial expense/-income* |
|
20.3 |
18.4 |
11.2 |
10.5 |
36.8 |
|
- Income tax expense* |
|
9.6 |
11.3 |
5.2 |
6.1 |
12.6 |
|
- Other adjustments, operational* |
|
-4.9 |
-13.0 |
-0.4 |
-6.1 |
-23.6 |
|
Change in inventory* |
|
-31.0 |
-27.6 |
3.7 |
-4.9 |
-44.1 |
|
Change in non-interest bearing
receivables* |
-48.5 |
-58.5 |
-28.9 |
-57.2 |
-9.7 | |
|
Change in non-interest bearing payables* |
1.1 |
44.4 |
3.0 |
53.0 |
19.3 | |
|
Dividends received* |
|
0.3 |
0.3 |
0.2 |
0.0 |
1.0 |
|
Interest received* |
|
0.7 |
2.0 |
0.1 |
0.9 |
2.7 |
|
Interest paid* |
|
-20.6 |
-17.2 |
-8.4 |
-6.9 |
-38.0 |
|
Other financial expense and
income* |
|
0.4 |
-0.5 |
0.6 |
-2.0 |
0.7 |
|
Taxes paid* |
|
-7.6 |
-9.2 |
-5.6 |
-3.7 |
-16.3 |
|
Net cash flows from operating activities |
12.8 |
61.1 |
24.7 |
46.0 |
139.1 | |
|
|
|
|
|
|
|
|
|
Capital expenditure* |
|
-57,1 |
-46.0 |
-31.5 |
-27.3 |
-154.0 |
|
Proceeds from selling fixed
assets* |
|
1,6 |
2.6 |
0.5 |
0.1 |
6.5 |
|
Divested subsidiaries |
|
- |
23.3 |
- |
10.5 |
22.9 |
|
Proceeds from long-term
deposits |
|
0,5 |
0.0 |
0.0 |
0.0 |
1.6 |
|
Payment of long-term
deposits |
|
-1,5 |
-3.3 |
-1.5 |
-0.6 |
-3.9 |
|
Proceeds from short-term
deposits |
|
0,5 |
8.1 |
0.0 |
2.7 |
24.8 |
|
Payment of short-term
deposits |
|
-3,9 |
-5.5 |
-3.8 |
0.0 |
-8.1 |
|
Net cash flows from investing |
|
-59,9 |
-20.8 |
-36.3 |
-14.6 |
-110.2 |
|
|
|
|
|
|
|
|
|
Proceeds from long-term borrowings |
|
240.2 |
230.1 |
75.4 |
23.1 |
409.0 |
|
Repayment of long-term borrowings |
|
-187.3 |
-262.6 |
-18.3 |
-41.5 |
-495.5 |
|
Proceeds from short-term borrowings |
|
1,568.6 |
1,301.3 |
876.8 |
530.9 |
2,612.7 |
|
Repayment of short-term borrowings |
|
-1,528.7 |
-1,274.1 |
-879.3 |
-518.5 |
-2,543.6 |
|
Dividends paid |
|
-42.2 |
-37.5 |
-42.2 |
-37.5 |
-37.5 |
|
Proceeds from stock option exercises |
|
- |
3.1 |
- |
3.1 |
13.5 |
|
Net cash flows from financing |
|
50.6 |
-39.7 |
12.4 |
-40.4 |
-41.4 |
|
|
|
|
|
|
|
|
|
Change in liquid assets |
|
3.6 |
-2.9 |
0.7 |
-11.5 |
-15.3 |
|
Cash flow based |
|
3.5 |
0.6 |
0.8 |
-9.0 |
-12.5 |
|
Translation difference |
|
0.1 |
-3.5 |
-0.1 |
-2.5 |
-2.8 |
|
|
|
|
|
|
|
|
|
Liquid assets period start |
|
22.3 |
37.6 |
25.2 |
46.2 |
37.6 |
|
Liquid assets period end |
|
25.9 |
34.7 |
25.9 |
34.7 |
22.3 |
|
|
|
|
|
|
|
|
|
Free cash flow (including figures marked with *) |
-42.7 |
17.7 |
-6.3 |
18.8 |
-8.4 | |
|
Regions |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales |
|
|
|
|
|
|
|
|
|
|
Q2 |
Q1 |
H1 |
Q4 |
Q3 |
Q2 |
Q1 |
Q1-Q4 |
|
EUR million |
2007 |
2007 |
2007 |
2006 |
2006 |
2006 |
2006 |
2006 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Europe |
320.3 |
304.9 |
625.2 |
288.4 |
296.5 |
311.2 |
292.6 |
1,188.7 |
|
Americas |
185.2 |
163.7 |
348.9 |
170.3 |
173.8 |
191.1 |
176.3 |
711.5 |
|
Asia-Oceania-Africa |
100.6 |
96.1 |
196.7 |
98.5 |
91.9 |
91.8 |
93.2 |
375.4 |
|
Total |
606.1 |
564.7 |
1,170.8 |
557.2 |
562.2 |
594.1 |
562.1 |
2,275.6 |
|
Interregional sales are not significant. | ||||||||
|
|
|
|
|
|
|
|
|
|
|
EBIT |
|
|
|
|
|
|
|
|
|
|
Q2 |
Q1 |
H1 |
Q4 |
Q3 |
Q2 |
Q1 |
Q1-Q4 |
|
EUR million |
2007 |
2007 |
2007 |
2006 |
2006 |
2006 |
2006 |
2006 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Europe |
14.7 |
13.6 |
28.3 |
0.4 |
13.2 |
16.4 |
10.2 |
40.3 |
|
Americas |
20.2 |
18.5 |
38.7 |
13.9 |
14.0 |
19.7 |
13.7 |
61.3 |
|
Asia-Oceania-Africa |
5.3 |
5.7 |
11.0 |
6.6 |
7.5 |
4.1 |
6.3 |
24.4 |
|
EBIT before corporate items |
40.2 |
37.8 |
78.0 |
20.9 |
34.7 |
40.2 |
30.2 |
126.0 |
|
Corporate net |
-4.5 |
-0.1 |
-4.6 |
-0.5 |
3.4 |
9.6 |
7.0 |
19.5 |
|
Total |
35.7 |
37.7 |
73.4 |
20.4 |
38.1 |
49.8 |
37.2 |
145.5 |
|
|
|
|
|
|
|
|
|
|
|
Underlying EBIT |
|
|
|
|
|
|
|
|
|
|
Q2 |
Q1 |
H1 |
Q4 |
Q3 |
Q2 |
Q1 |
Q1-Q4 |
|
EUR million |
2007 |
2007 |
2007 |
2006 |
2006 |
2006 |
2006 |
2006 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Europe |
14.7 |
13.6 |
28.3 |
3.4 |
14.9 |
19.8 |
13.9 |
52.1 |
|
Americas |
20.2 |
18.5 |
38.7 |
13.9 |
14.0 |
19.7 |
13.7 |
61.3 |
|
Asia-Oceania-Africa |
5.3 |
5.7 |
11.0 |
6.9 |
7.5 |
4.1 |
6.3 |
24.7 |
|
EBIT before corporate items |
40.2 |
37.8 |
78.0 |
24.2 |
36.4 |
43.6 |
33.9 |
138.1 |
|
Corporate net |
-4.5 |
-0.1 |
-4.6 |
-0.5 |
3.4 |
9.6 |
7.0 |
19.5 |
|
Total |
35.7 |
37.7 |
73.4 |
23.7 |
39.8 |
53.2 |
40.9 |
157.6 |
|
Net assets and RONA % (12m roll.) |
|
|
|
|
|
|
|
|
Q2 |
Q1 |
Q4 |
Q3 |
Q2 |
Q1 |
|
EUR million |
2007 |
2007 |
2006 |
2006 |
2006 |
2006 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Europe |
803.8 |
789.7 |
782.7 |
779.4 |
778.6 |
784.8 |
|
RONA-% underlying |
5.8 % |
6.6% |
6.7% |
7.8% |
8.2% |
8.7% |
|
RONA-% reported |
5.2 % |
5.5% |
5.1% |
6.1% |
5.5% |
0.1% |
|
Americas |
565.0 |
566.2 |
558.1 |
564.5 |
565.9 |
573.4 |
|
RONA-% underlying |
11.8 % |
11.7% |
11.0% |
11.0% |
10.9% |
9.7% |
|
RONA-% reported |
11.8 % |
11.7% |
11.0% |
11.0% |
10.9% |
4.3% |
|
Asia-Oceania-Africa |
319.0 |
303.4 |
301.0 |
295.8 |
292.2 |
293.9 |
|
RONA-% underlying |
7.9 % |
7.9% |
8.1% |
8.1% |
7.7% |
8.4% |
|
RONA-% reported |
7.9 % |
7.9% |
8.1% |
6.1% |
5.6% |
5.8% |
|
Business segments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales |
|
|
|
|
|
|
|
|
|
|
|
Q2 |
Q1 |
H1 |
Q4 |
Q3 |
Q2 |
Q1 |
Q1-Q4 |
|
|
EUR million |
2007 |
2007 |
2007 |
2006 |
2006 |
2006 |
2006 |
2006 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consumer Goods |
390.2 |
389.2 |
779.4 |
359.0 |
368.2 |
379.6 |
388.5 |
1,495.3 |
|
|
Foodservice |
215.9 |
175.5 |
391.4 |
198.2 |
194.0 |
214.5 |
173.6 |
780.3 |
|
|
Total |
606.1 |
564.7 |
1,170.8 |
557.2 |
562.2 |
594.1 |
562.1 |
2,275.6 |
|
|
Intersegment sales are not significant. |
| ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
EBIT |
|
|
|
|
|
|
|
|
|
|
|
Q2 |
Q1 |
H1 |
Q4 |
Q3 |
Q2 |
Q1 |
Q1-Q4 | |
|
EUR million |
2007 |
2007 |
2007 |
2006 |
2006 |
2006 |
2006 |
2006 | |
|
|
|
|
|
|
|
|
|
|
|
|
Consumer Goods |
26.8 |
26.5 |
53.3 |
11.6 |
23.7 |
21.1 |
18.1 |
74.7 |
|
|
Foodservice |
13.4 |
11.3 |
24.7 |
9.3 |
11.0 |
19.1 |
12.1 |
51.3 |
|
|
EBIT before corporate items |
40.2 |
37.8 |
78.0 |
20.9 |
34.7 |
40.2 |
30.2 |
126.0 |
|
|
Corporate net |
-4.5 |
-0.1 |
-4.6 |
-0.5 |
3.4 |
9.6 |
7.0 |
19.5 |
|
|
Total |
35.7 |
37.7 |
73.4 |
20.4 |
38.1 |
49.8 |
37.2 |
145.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Underlying EBIT |
|
|
|
|
|
|
|
|
|
|
|
Q2 |
Q1 |
H1 |
Q4 |
Q3 |
Q2 |
Q1 |
Q1-Q4 | |
|
EUR million |
2007 |
2007 |
2007 |
2006 |
2006 |
2006 |
2006 |
2006 | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consumer Goods |
26.8 |
26.5 |
53.3 |
14.5 |
25.2 |
23.5 |
20.9 |
84.1 |
|
|
Foodservice |
13.4 |
11.3 |
24.7 |
9.7 |
11.2 |
20.1 |
13.0 |
54.0 |
|
|
EBIT before corporate items |
40.2 |
37.8 |
78.0 |
24.2 |
36.4 |
43.6 |
33.9 |
138.1 |
|
|
Corporate net |
-4.5 |
-0.1 |
-4.6 |
-0.5 |
3.4 |
9.6 |
7.0 |
19.5 |
|
|
Total |
35.7 |
37.7 |
73.4 |
23.7 |
39.8 |
53.2 |
40.9 |
157.6 |
|
|
Other information |
|
|
|
|
|
|
|
H1 |
|
H1 |
|
Q1-Q4 |
|
EUR million |
2007 |
|
2006 |
|
2006 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity per share (EUR) |
8.42 |
|
8.07 |
|
8.37 |
|
ROE, % |
9.6 |
|
11.2 |
|
11.7 |
|
ROI, % |
9.1 |
|
9.5 |
|
9.4 |
|
Capital expenditure |
57.1 |
|
46.0 |
|
154.0 |
|
Personnel |
15,129 |
|
15,004 |
|
14,792 |
|
Profit before taxes
(12m roll.) |
94.0 |
|
107.9 |
|
109.2 |
|
|
|
|
|
|
|
|
Depreciation |
46.2 |
|
46.1 |
|
92.6 |
|
Amortization of other intangible assets |
2.8 |
|
1.4 |
|
2.7 |
|
|
|
|
|
|
|
|
Contingent liabilities |
|
|
|
|
|
|
|
Jun 30 |
|
Dec 31 |
|
Jun 30 |
|
|
2007 |
|
2006 |
|
2006 |
|
EUR million |
|
|
|
|
|
|
|
|
|
|
|
|
|
Mortgages |
14.5 |
|
14.7 |
|
14.8 |
|
Guarantee obligations |
4.8 |
|
3.8 |
|
3.8 |
|
Lease payments |
57.3 |
|
59.3 |
|
63.1 |
|
Capital expenditure commitments |
45.0 |
|
27.4 |
|
34.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nominal values of derivative instruments |
|
|
|
|
|
|
|
Jun 30 |
|
Dec 31 |
|
Jun 30 |
|
|
2007 |
|
2006 |
|
2006 |
|
EUR million |
|
|
|
|
|
|
|
|
|
|
|
|
|
Currency forwards,
transaction risk hedges |
58 |
|
54 |
|
79 |
|
Currency forwards,
translation risk hedges |
110 |
|
112 |
|
63 |
|
Currency swaps,
financing hedges |
138 |
|
107 |
|
188 |
|
Currency options |
2 |
|
1 |
|
0 |
|
Interest rate swaps |
131 |
|
139 |
|
224 |
|
Electricity forwards |
- |
|
2 |
|
- |
|
The following EUR rates have been applied to GBP, INR, AUD and USD |
|
| |
|
|
|
Q2/07 |
Q2/06 |
|
Income statement, average: |
GBP 1 = |
1.482 |
1.455 |
|
|
INR 1 = |
0.018 |
0.018 |
|
|
AUD 1 = |
0.608 |
0.604 |
|
|
USD 1 = |
0.752 |
0.813 |
|
|
|
|
|
|
|
|
Q2/07 |
Q2/06 |
|
Balance sheet, month end: |
GBP 1 = |
1.484 |
1.445 |
|
|
INR 1 = |
0.018 |
0.017 |
|
|
AUD 1 = |
0.630 |
0.584 |
|
|
USD 1 = |
0.740 |
0.787 |