Matti Ervasti (51), M.A. (chemistry), was appointed as Vaisala Sales and Marketing Director and member of the Management Group starting May 15, 2007. Ari Meskanen (43), M.Sc.(Eng), eMBA, was appointed as Vaisala Chief Technology Officer and member of the Management Group starting May 1, 2007. Scott Sternberg (43), M.Sc.(Physics), was appointed as Director of Vaisala Services and member of the Management Group starting June 1, 2007. Antti Ritvos (53), M.Sc. B.Sc., was appointed as Director of Vaisala Solutions and member of the Management Group starting November 15, 2007.
|
Financial indicators |
1-9 |
1-9 |
7-9 |
7-9 |
1-12 |
|
|
2007 |
2006 |
2007 |
2006 |
2006 |
|
Number of shares at Sept. 30
(1000 pcs) |
18 209 |
18 209 |
18 209 |
18 209 |
18 209 |
|
Number of chares at Sept. 30
(1000 pcs),weighted average |
18 209 |
18 154 |
18 209 |
18 209 |
18 168 |
|
Adjusted number of shares
(1000 pcs) |
18 209 |
18 162 |
18 209 |
18 209 |
18 174 |
|
Earnings/share (EUR) |
0.81 |
0.73 |
0.17 |
0.37 |
1.46 |
|
Earnings/share (EUR),fully diluted |
0.81 |
0.73 |
0.17 |
0.37 |
1.46 |
|
Net cash flow from operating
activities/share (EUR) |
1.59 |
1.00 |
|
|
1.96 |
|
Equity/share (EUR) |
9.16 |
8.67 |
9.16 |
8.67 |
9.32 |
|
Solvency ratio |
83% |
84% |
83% |
84% |
81% |
|
Gross capital expenditure
(EUR Million) |
5.0 |
18.6 |
1.6 |
1.2 |
20.4 |
|
Depreciation (EUR million) |
6.1 |
8.6 |
2.0 |
2.3 |
10.8 |
|
Average personnel |
1 107 |
1 070 |
1 131 |
1 070 |
1 069 |
|
Order book (EUR Million) |
99.0 |
87.7 |
99.0 |
87.7 |
77.6 |
|
Liabilities from derivative
contracts |
13.1 |
11.9 |
13.1 |
11.9 |
11.9 |
|
CONSOLIDATED INCOME STATEMENT
(IFRS, EUR Million) |
|
|
|
| |||
|
|
1-9 |
1-9 |
Change |
7-9 |
7-9 |
Change |
1-12 |
|
|
2007 |
2006 |
% |
2007 |
2006 |
% |
2006 |
|
Net sales |
152.2 |
144.9 |
5.1 |
51.5 |
52.4 |
-1.8 |
220.8 |
|
Cost of production
and procurement |
-66.9 |
-68.4 |
-2.2 |
-23.1 |
-23.7 |
-2.3 |
-100.1 |
|
Gross profit |
85.3 |
76.5 |
11.6 |
28.3 |
28.8 |
-1.4 |
120.8 |
|
Other operating
income |
0.0 |
0.1 |
-98.7 |
0.0 |
0.0 |
-87.5 |
0.1 |
|
Cost of sales and
marketing |
-33.5 |
-29.9 |
12.1 |
-11.7 |
-10.2 |
14.5 |
-42.1 |
|
Development costs |
-16.8 |
-14.7 |
14.4 |
-6.4 |
-5.2 |
23.1 |
-20.6 |
|
Other administrative
costs |
-15.4 |
-12.9 |
19.3 |
-5.8 |
-4.7 |
23.5 |
-19.6 |
|
Other operating cost |
0.0 |
0.0 |
|
0.0 |
0.0 |
|
0.0 |
|
Operating profit |
19.6 |
19.1 |
3.0 |
4.5 |
8.7 |
-48.1 |
38.6 |
|
Financial income and
expenses |
1.3 |
-0.3 |
-528.1 |
0.1 |
0.5 |
-84.6 |
-0.5 |
|
Share of results of
associated companies |
0.0 |
0.0 |
|
0.0 |
0.0 |
|
0.0 |
|
Profit before tax |
21.0 |
18.8 |
11.6 |
4.6 |
9.2 |
-50.2 |
38.2 |
|
Income taxes |
-6.1 |
-5.5 |
11.5 |
-1.6 |
-2.5 |
-35.8 |
-11.6 |
|
Profit after tax |
14.8 |
13.3 |
11.6 |
3.0 |
6.8 |
-55.5 |
26.6 |
|
Attributable to
equity holders of
the parent |
14.8 |
13.3 |
11.6 |
3.0 |
6.8 |
-55.5 |
26.6 |
|
Taxes for the review period have been calculated under
taxes. |
|
| |||||
|
|
|
|
|
|
|
|
|
|
Earnings per share for profit attributable to the equity holders of
the parent | |||||||
|
Basic earnings per share |
0.81 |
0.73 |
11.3 |
0.17 |
0.37 |
-55.6 |
1.46 |
|
Diluted earnings per share |
0.81 |
0.73 |
11.4 |
0.17 |
0.37 |
-55.6 |
1.46 |
|
(EUR million) |
30.9.2007 |
30.9.2006 |
Change |
31.12.2006 |
|
|
|
|
% |
|
|
ASSETS |
|
|
|
|
|
NON-CURRENT ASSETS |
|
|
|
|
|
Intangible assets |
18.6 |
22.2 |
-16.4 |
21.0 |
|
Tangible assets |
32.9 |
33.0 |
-0.4 |
33.5 |
|
|
|
|
|
|
|
Investments in associates |
0.4 |
0.3 |
30.7 |
0.4 |
|
Other financial assets |
0.0 |
0.0 |
-9.5 |
0.2 |
|
Long-term receivables |
0.1 |
0.2 |
-62.8 |
0.1 |
|
Deferred tax assets |
5.2 |
6.0 |
-14.4 |
5.2 |
|
|
|
|
|
|
|
CURRENT ASSETS |
|
|
|
|
|
Inventories |
20.2 |
20.1 |
0.4 |
17.6 |
|
|
|
|
|
|
|
Trade and other receivables |
39.2 |
42.3 |
-7.2 |
53.9 |
|
Accrued income tax receivables |
0.8 |
0.8 |
3.3 |
0.0 |
|
Financial assets recognized at fair
value through profit and loss |
42.3 |
32.9 |
28.6 |
41.2 |
|
Cash and cash equivalents |
52.7 |
39.2 |
34.3 |
46.1 |
|
TOTAL ASSETS |
212.3 |
197.1 |
7.7 |
219.2 |
|
|
|
|
|
|
|
SHAREHOLDERS' EQUITY AND
LIABILITIES |
|
|
|
|
|
Equity attributable to equity
holders of the parent |
|
|
|
|
|
Share capital |
7.7 |
7.7 |
0.0 |
7.7 |
|
Share premium reserve |
16.6 |
16.6 |
0.0 |
16.6 |
|
Reserve fund |
0.1 |
0.1 |
-6.1 |
0.1 |
|
Translation differences |
-3.9 |
-0.3 |
1020.2 |
-1.6 |
|
Profit from previous years |
131.8 |
120.7 |
9.2 |
120.7 |
|
Own shares |
-0.3 |
-0.3 |
-1.6 |
-0.3 |
|
Profit for the financial year |
14.8 |
13.3 |
11.7 |
26.6 |
|
Total equity |
166.8 |
157.7 |
5.8 |
169.8 |
|
|
|
|
|
|
|
Long-term liabilities |
|
|
|
|
|
Retirement benefit obligations |
0.3 |
0.8 |
-57.7 |
0.3 |
|
Interest-bearing liabilities |
0.3 |
0.4 |
-18.4 |
0.3 |
|
Provisions |
0.0 |
0.3 |
-88.0 |
0.0 |
|
Deferred tax liabilities |
0.3 |
0.3 |
-18.8 |
0.4 |
|
|
|
|
|
|
|
Current liabilities |
|
|
|
|
|
Current portion of long-term
borrowings |
0.1 |
0.1 |
0.0 |
0.3 |
|
Current interest-bearing
liabilities |
0.1 |
0.1 |
-37.2 |
0.3 |
|
Advances received |
11.5 |
9.3 |
23.0 |
9.6 |
|
Accrued income tax payables |
2.4 |
0.9 |
167.3 |
2.6 |
|
Trade and other payables |
30.4 |
27.1 |
12.3 |
35.6 |
|
TOTAL LIABILITIES |
212.3 |
197.1 |
7.7 |
219.2 |
|
CONSOLIDATED STATEMENT OF CHANGES IN
SHAREHOLDERS' EQUITY
September 30, 2007 (EUR million) |
|
|
|
|
|
|
|
|
| |||||||
|
|
Share
capi-
tal |
Share
issue |
Share
Premium
reserve |
Re-
serve
Fund |
Own
shares |
Trans-
lation
differ-
ences |
Retain-
ed
earn-
ings |
Total
equity | ||||||||
|
Balance at
December 31,
2006 |
7.7 |
0.0 |
16.6 |
0.1 |
-0.3 |
-1.6 |
147.3 |
169.8 | ||||||||
|
|
|
|
|
|
|
|
|
| ||||||||
|
Translation
differences |
|
|
|
0.0 |
|
-2.3 |
|
-2.3 | ||||||||
|
Net profit
for the period |
|
|
|
|
|
|
14.8 |
14.8 | ||||||||
|
Dividend paid |
|
|
|
|
|
|
-15.5 |
-15.5 | ||||||||
|
Stock options
exercised |
|
|
|
|
|
|
|
| ||||||||
|
Own shares
acquired |
|
|
|
|
|
|
|
| ||||||||
|
Own shares
transferred |
|
|
|
|
|
|
|
| ||||||||
|
|
|
|
|
|
|
|
|
| ||||||||
|
Balance at
September 30,
2007 |
7.7 |
0.0 |
16.6 |
0.1 |
-0.3 |
-3.9 |
146.6 |
166.8 | ||||||||
|
|
|
|
|
|
|
|
|
| ||||||||
|
|
|
|
|
|
|
|
|
| ||||||||
|
|
Share
capi-
tal |
Share
issue |
Share
Premium
reserve |
Re-
serve
Fund |
Own
shares |
Trans-
lation
differ-
ences |
Retain-
ed
earn-
ings |
Total
equity | ||||||||
|
Balance at
December 31,
2005 |
7.4 |
5.4 |
5.3 |
0.1 |
0.0 |
1.9 |
134.1 |
154.3 | ||||||||
|
|
|
|
|
|
|
|
|
| ||||||||
|
Translation
differences |
|
|
|
0.0 |
|
-2.3 |
|
-2.3 | ||||||||
|
Net profit for
the period |
|
|
|
|
|
|
13.3 |
13.3 | ||||||||
|
Dividend paid |
|
|
|
|
|
|
-13.4 |
-13.4 | ||||||||
|
Stock options
exercised |
0.2 |
-5.4 |
11.3 |
|
|
|
|
6.1 | ||||||||
|
Own shares
acquired |
|
|
|
|
-1.0 |
|
|
-1.0 | ||||||||
|
Own shares
transferred |
|
|
|
|
0.7 |
|
|
0.7 | ||||||||
|
|
|
|
|
|
|
|
|
| ||||||||
|
Balance at
September 30,
2006 |
7.7 |
0.0 |
16.6 |
0.1 |
-0.3 |
-0.3 |
133.9 |
157.7 | ||||||||
|
CONSOLIDATED CASH FLOW STATEMENT
(EUR million) |
|
|
|
|
|
|
1-9 |
1-9 |
Change |
1-12 |
|
|
2007 |
2006 |
% |
2006 |
|
Cash flows from operating activities |
|
|
|
|
|
Cash receipts from customers |
170.0 |
154.7 |
9.9 |
220.3 |
|
Other income from business operations |
0.0 |
0.0 |
-93.1 |
0.0 |
|
Cash paid to suppliers and employees |
-135.8 |
-129.0 |
5.3 |
-173.7 |
|
Interest received |
2.4 |
1.5 |
62.0 |
2.2 |
|
Interest paid |
-0.1 |
-0.1 |
21.4 |
-0.1 |
|
Other financial items, net |
-0.1 |
-2.5 |
-96.8 |
-3.3 |
|
Dividend received from business
operations |
0.0 |
0.0 |
-100.0 |
0.0 |
|
Direct tax paid |
-7.4 |
-6.3 |
17.6 |
-9.7 |
|
Cash flow from business operations (A) |
29.0 |
18.3 |
58.7 |
35.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flow from investing activities |
|
|
|
|
|
Investments in tangible and intangible
assets |
-5.1 |
-5.4 |
-6.0 |
-7.2 |
|
Acquisition of subsidiary, net of cash
acquired |
0.0 |
-15.6 |
-100.0 |
-15.7 |
|
Proceeds from sale of fixed assets |
0.0 |
0.1 |
-99.0 |
0.1 |
|
Loans granted |
0.0 |
0.0 |
-100.0 |
0.0 |
|
Repayments on loan receivables |
0.0 |
0.0 |
93.7 |
0.0 |
|
Other investments |
0.1 |
0.0 |
864.1 |
-0.1 |
|
Cash flow from investing activities (B) |
-4.9 |
-20.9 |
-76.4 |
-22.9 |
|
|
|
|
|
|
|
Cash flow from financing activities |
|
|
|
|
|
Equity issue |
0.0 |
6.1 |
-100.0 |
6.1 |
|
Repayment of short-term loans |
0.0 |
0.0 |
|
0.0 |
|
Withdrawal of long-term loans |
0.0 |
0.0 |
|
0.0 |
|
Repayment of long-term loans |
-0.2 |
-0.4 |
-59.4 |
-0.5 |
|
Dividend paid and other distribution
of profit |
-15.5 |
-13.4 |
15.2 |
-13.4 |
|
Cash flow from financing activities (C) |
-15.6 |
-7.7 |
102.0 |
-7.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Change in liquid funds (A+B+C)
increase (+) / decrease (-) |
8.4 |
-10.3 |
-181.4 |
5.0 |
|
|
|
|
|
|
|
Liquid funds at beginning of period |
87.3 |
81.4 |
7.3 |
81.4 |
|
Foreign exchange effect on cash |
-0.8 |
1.0 |
-175.6 |
0.9 |
|
Net increase in cash and cash
equivalents |
8.4 |
-10.3 |
-181.4 |
5.0 |
|
Liquid funds at end of period |
95.0 |
72.1 |
31.7 |
87.3 |
|
Segment Report |
|
|
|
|
|
|
|
Business segments |
|
|
|
|
|
|
|
1-9/2007 |
Vaisala
Measure-
ment
Systems |
Vaisala
Instru-
ments |
Vaisala
Solutions |
Other
Opera-
tions |
Elimina-
tions |
Group |
|
|
|
|
|
|
|
|
|
Net sales to
external customers |
59.0 |
51.7 |
41.6 |
0.0 |
0.0 |
152.2 |
|
Intragroup sales |
0.0 |
6.4 |
0.3 |
0.0 |
-6.7 |
0.0 |
|
Net sales |
59.0 |
58.1 |
41.9 |
0.0 |
-6.7 |
152.2 |
|
|
|
|
|
|
|
|
|
Operating profit |
9.5 |
14.9 |
-1.1 |
-3.7 |
0.0 |
19.6 |
|
|
|
|
|
|
|
|
|
Depreciation |
2.0 |
1.4 |
0.3 |
2.4 |
0.0 |
6.1 |
|
Restructuring
expenses |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
|
|
|
|
|
|
|
|
Segment Report |
|
|
|
|
|
|
|
Business segments |
|
|
|
|
|
|
|
1-9/2006 |
Vaisala
Measure-
ment
Systems |
Vaisala
Instru-
ments |
Vaisala
Solutions |
Other
Opera-
tions |
Elimina-
tions |
Group |
|
MEUR |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales to
external customers |
59.5 |
47.2 |
38.2 |
0.0 |
0.0 |
144.9 |
|
Intragroup sales |
0.0 |
7.1 |
0.3 |
0.0 |
-7.4 |
0.0 |
|
Net sales |
59.5 |
54.3 |
38.5 |
0.0 |
-7.4 |
144.9 |
|
|
|
|
|
|
|
|
|
Operating profit |
8.5 |
14.5 |
-0.5 |
-3.3 |
0.0 |
19.1 |
|
|
|
|
|
|
|
|
|
Depreciation |
4.1 |
1.5 |
0.5 |
2.5 |
0.0 |
8.6 |
|
Restructuring
expenses |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
|
|
|
|
|
|
|
|
Segment Report |
|
|
|
|
|
|
|
Business segments |
|
|
|
|
|
|
|
7-9/2007 |
Vaisala
Measure-
ment
Systems |
Vaisala
Instru-
ments |
Vaisala
Solutions |
Other
Opera-
tions |
Elimina-
tions |
Group |
|
|
|
|
|
|
|
|
|
Net sales to
external customers |
18.9 |
17.2 |
15.4 |
0.0 |
0.0 |
51.5 |
|
Intragroup sales |
0.0 |
2.7 |
0.2 |
0.0 |
-2.9 |
0.0 |
|
Net sales |
18.9 |
19.9 |
15.5 |
0.0 |
-2.9 |
51.5 |
|
|
|
|
|
|
|
|
|
Operating profit |
2.3 |
4.4 |
-0.4 |
-1.9 |
0.0 |
4.5 |
|
|
|
|
|
|
|
|
|
Depreciation |
0.6 |
0.4 |
0.1 |
0.8 |
0.0 |
2.0 |
|
Restructuring
expenses |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
|
|
|
|
|
|
|
|
Segment Report |
|
|
|
|
|
|
|
Business segments |
|
|
|
|
|
|
|
7-9/2006 |
Vaisala
Measure-
ment
Systems |
Vaisala
Instru-
ments |
Vaisala
Solutions |
Other
Opera-
tions |
Elimina-
tions |
Group |
|
MEUR |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales to
external customers |
21.3 |
17.2 |
14.0 |
0.0 |
0.0 |
52.4 |
|
Intragroup sales |
0.0 |
2.6 |
0.1 |
0.0 |
-2.7 |
0.0 |
|
Net sales |
21.3 |
19.8 |
14.1 |
0.0 |
-2.7 |
52.4 |
|
|
|
|
|
|
|
|
|
Operating profit |
4.5 |
5.4 |
0.7 |
-1.8 |
0.0 |
8.7 |
|
|
|
|
|
|
|
|
|
Depreciation |
0.8 |
0.5 |
0.1 |
0.8 |
0.0 |
2.2 |
|
Restructuring
expenses |
-0.4 |
0.0 |
0.0 |
0.0 |
0.0 |
-0.4 |
|
|
|
|
|
|
|
|
|
1-12/2006 |
Vaisala
Measure-
ment
Systems |
Vaisala
Instru-
ments |
Vaisala
Solutions |
Other
Opera-
tions |
Elimina-
tions |
Group |
|
MEUR |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales to
external customers |
93.2 |
64.3 |
63.3 |
0.0 |
0.0 |
220.8 |
|
Intragroup sales |
0.0 |
11.1 |
0.4 |
0.0 |
-11.5 |
0.0 |
|
Net sales |
93.2 |
75.3 |
63.7 |
0.0 |
-11.5 |
220.8 |
|
|
|
|
|
|
|
|
|
Operating profit |
19.8 |
19.5 |
5.4 |
-6.1 |
0.0 |
38.6 |
|
|
|
|
|
|
|
|
|
Depreciation |
4.8 |
1.9 |
0.7 |
3.4 |
0.0 |
10.8 |
|
Restructuring
expenses |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
|
|
|
|
|
|
|
Shareholders' equity plus minority
interest |
|
|
Solvency ratio, (%) |
= |
--------------------------------------- |
x 100 |
|
|
|
Balance sheet total less advance payments |
|
|
|
|
|
|
|
|
|
Profit before taxes less taxes |
|
|
|
|
+/- minority interest |
|
|
Earnings / share |
= |
--------------------------------------- |
|
|
|
|
Average number of shares, adjusted |
|
|
|
|
|
|
|
|
|
Cash flow from business operations |
|
|
Cash flow from business |
= |
--------------------------------------- |
|
|
operations / share |
|
Number or shares at balance sheet date |
|
|
|
|
|
|
|
|
|
Shareholders' equity |
|
|
Equity / share |
= |
--------------------------------------- |
|
|
|
|
Number of shares at balance sheet date,
adjusted |
|
|
|
|
|
|
|
|
|
Dividend |
|
|
Dividend / share |
= |
---------------------------------------- |
|
|
|
|
Number of shares at balance sheet date,
adjusted |
|
|
|
|
|
|