|
Net sales |
|
|
|
|
|
|
|
Q4 |
Q3 |
Q2 |
Q1 |
Q1-Q4 |
|
EUR million |
2007 |
2007 |
2007 |
2007 |
2007 |
|
|
|
|
|
|
|
|
Flexibles and Films Global |
167.9 |
176.3 |
175.1 |
185.7 |
705.0 |
|
- Intersegment net sales |
0.8 |
1.2 |
1.0 |
1.2 |
4.2 |
|
Rigid Europe |
148.7 |
161.7 |
172.1 |
146.0 |
628.5 |
|
- Intersegment net sales |
1.5 |
1.6 |
1.2 |
1.1 |
5.4 |
|
Molded Fiber Europe |
36.5 |
33.5 |
34.2 |
34.3 |
138.5 |
|
- Intersegment net sales |
0.2 |
0.0 |
0.4 |
0.3 |
0.9 |
|
Rigid and Molded Fiber
Americas |
143.6 |
153.5 |
166.5 |
142.2 |
605.8 |
|
- Intersegment net sales |
0.9 |
0.9 |
0.7 |
0.7 |
3.2 |
|
Rigid and Molded Fiber AOA |
61.1 |
57.4 |
58.2 |
56.5 |
233.2 |
|
- Intersegment net sales |
-0.2 |
0.1 |
0.1 |
0.1 |
0.1 |
|
Elimination of
Intersegment net sales |
-3.2 |
-3.8 |
-3.4 |
-3.4 |
-13.8 |
|
Total |
557.8 |
582.4 |
606.1 |
564.7 |
2,311.0 |
|
EBIT |
|
|
|
|
|
|
|
Q4 |
Q3 |
Q2 |
Q1 |
Q1-Q4 |
|
EUR million |
2007 |
2007 |
2007 |
2007 |
2007 |
|
|
|
|
|
|
|
|
Flexibles and Films Global (1 |
-0.5 |
11.8 |
12.5 |
14.7 |
38.5 |
|
Rigid Europe (2 |
-74.3 |
3.5 |
3.3 |
0.2 |
-67.3 |
|
Molded Fiber Europe |
3.5 |
2.5 |
2.3 |
2.4 |
10.7 |
|
Rigid and Molded Fiber Americas (3 |
-6.2 |
13.1 |
19.4 |
17.2 |
43.5 |
|
Rigid and Molded Fiber AOA (4 |
-1.3 |
1.8 |
2.7 |
3.3 |
6.5 |
|
Other activities |
0.3 |
0.5 |
-4.5 |
-0.1 |
-3.8 |
|
Total (5 |
-78.5 |
33.2 |
35.7 |
37.7 |
28.1 |
|
Depreciation and amortization |
|
|
|
|
|
|
|
Q4 |
Q3 |
Q2 |
Q1 |
Q1-Q4 |
|
EUR million |
2007 |
2007 |
2007 |
2007 |
2007 |
|
|
|
|
|
|
|
|
Flexibles and Films Global |
6.3 |
5.7 |
5.8 |
5.2 |
23.0 |
|
Rigid Europe |
7.7 |
8.5 |
7.8 |
8.2 |
32.2 |
|
Molded Fiber Europe |
1.8 |
1.9 |
1.9 |
1.9 |
7.5 |
|
Rigid and Molded Fiber Americas |
5.6 |
5.8 |
5.9 |
6.0 |
23.3 |
|
Rigid and Molded Fiber AOA |
3.1 |
3.0 |
3.0 |
2.9 |
12.0 |
|
Other activities |
0.2 |
0.2 |
0.2 |
0.3 |
0.9 |
|
Total |
24.7 |
25.1 |
24.6 |
24.5 |
98.9 |
|
Net assets allocated |
|
|
| |
|
to the segments (6 |
|
|
| |
|
|
Q4 |
Q3 |
Q2 |
Q1 |
|
EUR million |
2007 |
2007 |
2007 |
2007 |
|
|
|
|
|
|
|
Flexibles and Films Global |
542.9 |
547.7 |
528.0 |
513.9 |
|
Rigid Europe |
407.6 |
494.0 |
502.9 |
494.4 |
|
Molded Fiber Europe |
119.1 |
118.7 |
116.4 |
116.1 |
|
Rigid and Molded Fiber Americas |
417.1 |
456.9 |
478.6 |
474.2 |
|
Rigid and Molded Fiber AOA |
201.3 |
204.5 |
209.3 |
197.1 |
|
Capital expenditure |
|
|
|
|
|
|
|
Q4 |
Q3 |
Q2 |
Q1 |
Q1-Q4 |
|
EUR million |
2007 |
2007 |
2007 |
2007 |
2007 |
|
|
|
|
|
|
|
|
Flexibles and Films Global |
15.3 |
15.1 |
12.6 |
8.6 |
51.6 |
|
Rigid Europe |
9.8 |
8.6 |
7.9 |
9.5 |
35.8 |
|
Molded Fiber Europe |
7.3 |
0.8 |
0.8 |
0.8 |
9.7 |
|
Rigid and Molded Fiber Americas |
15.7 |
6.0 |
3.3 |
1.9 |
26.9 |
|
Rigid and Molded Fiber AOA |
6.4 |
4.8 |
6.6 |
4.5 |
22.3 |
|
Other activities |
0.9 |
0.1 |
0.3 |
0.3 |
1.6 |
|
Total |
55.4 |
35.4 |
31.5 |
25.6 |
147.9 |
|
RONA % (12m roll.) |
|
|
|
|
|
|
Q4 |
Q3 |
Q2 |
Q1 |
|
|
2007 |
2007 |
2007 |
2007 |
|
|
|
|
|
|
|
Flexibles and Films Global |
7.2% |
10.2% |
11.1% |
11.5% |
|
Rigid Europe |
-14.2% |
-1.3% |
-3.5% |
-2.8% |
|
Molded Fiber Europe |
9.0% |
8.9% |
9.6% |
10.2% |
|
Rigid and Molded Fiber Americas |
9.5% |
13.3% |
13.5% |
13.6% |
|
Rigid and Molded Fiber AOA |
3.2% |
5.8% |
6.6% |
6.6% |
|
Operating cash flow (7 |
|
|
|
|
|
|
|
Q4 |
Q3 |
Q2 |
Q1 |
Q1-Q4 |
|
EUR million |
2007 |
2007 |
2007 |
2007 |
2007 |
|
|
|
|
|
|
|
|
Flexibles and Films Global |
8.2 |
-16.9 |
8.5 |
-4.3 |
-4.5 |
|
Rigid Europe |
17.3 |
16.9 |
-8.9 |
-7.1 |
18.2 |
|
Molded Fiber Europe |
5.2 |
1.4 |
4.0 |
1.4 |
12.0 |
|
Rigid and Molded Fiber Americas |
26.8 |
26.3 |
10.5 |
-2.5 |
61.1 |
|
Rigid and Molded Fiber AOA |
0.6 |
2.0 |
-4.6 |
-5.6 |
-7.6 |