Group income statement (IFRS) - Restated (unaudited)

Transcription

1 Group income statement (IFRS) - Restated (unaudited) EUR million Q1-Q4 Q1-Q3 Q1-Q2 Q1 Net sales 3, , , Cost of goods sold -2, , , Gross profit Other operating income Sales and marketing Research and development Administration expenses Other operating expenses Share of profit of equity-accounted investments Earnings before interest and taxes Financial income Financial expenses Profit before taxes Income tax expense Profit for the period Attributable to: Equity holders of the parent company Non-controlling interest EUR EPS attributable to equity holders of the parent company Diluted EPS attributable to equity holders of the parent company Restated 1

2 Group statement of comprehensive income (IFRS) - Restated (unaudited) EUR million Q1-Q4 Q1-Q3 Q1-Q2 Q1 Profit for the period Other comprehensive income: Items that will not be reclassified to profit or loss Remeasurements on defined benefit plans Taxes related to items that will not be reclassified Total Items that may be reclassified subsequently to profit or loss Translation differences Equity hedges Cash flow hedges Taxes related to items that may be reclassified Total Other comprehensive income, net of tax Total comprehensive income Attributable to: Equity holders of the parent company Non-controlling interest Restated 2

3 Group statement of financial position (IFRS) - Restated (unaudited) EUR million Dec 31, Sep 30, Jun 30, Mar 31, Jan 1, ASSETS Non-current assets Goodwill Other intangible assets Tangible assets 1, , , , ,152.6 Equity-accounted investments Other investments Interest-bearing receivables Deferred tax assets Employee benefit assets Other non-current assets , , , , ,944.9 Current assets Inventory Interest-bearing receivables Current tax assets Trade and other current receivables Cash and cash equivalents , , , , ,084.0 Total assets 3, , , , ,028.8 EQUITY AND LIABILITIES Share capital Premium fund Treasury shares Translation differences Fair value and other reserves Retained earnings Total equity attributable to equity holders of the parent company 1, , , , ,140.4 Non-controlling interest Total equity 1, , , , ,189.6 Non-current liabilities Interest-bearing liabilities Deferred tax liabilities Employee benefit liabilities Provisions Other non-current liabilities , , , , ,089.2 Current liabilities Interest-bearing liabilities Current portion of long term loans Short-term loans Provisions Current tax liabilities Trade and other current liabilities Total liabilities 1, , , , ,839.3 Total equity and liabilities 3, , , , ,028.8 Net debt Net debt to equity (gearing) Restated 3

4 Group statement of changes in equity (IFRS) - Restated (unaudited) EUR million Attributable to equity holders of the parent company Share capital Share issue premium Treasury share Translation differences Fair value and other reserves Retained earnings Total Noncontrolling interest Balance on Dec 31, , ,208.2 Change in accounting policy (IFRIC 23) Change in accounting policy (IFRS 16) Balance on Jan 1, , ,189.6 Share-based payments Total comprehensive income for the year Other changes Balance on Mar 31, , ,200.8 Total equity Balance on Jan 1, , ,189.6 Dividends paid Share-based payments Total comprehensive income for the year Acquisition of non-controlling interest Other changes Balance on Jun 30, , ,211.3 Balance on Jan 1, , ,189.6 Dividends paid Share-based payments Total comprehensive income for the year Acquisition of non-controlling interest Other changes Balance on Sep 30, , ,223.2 Balance on Jan 1, , ,189.6 Dividends paid Share-based payments Total comprehensive income for the year Acquisition of non-controlling interest Other changes Balance on Dec 31, , , The Group has adopted IFRIC 23 Uncertainty over Income Tax Treatments using a modified retrospective approach. An adjustment related to tax liabilities has been done to the opening balance of retained earnings at the date of initial application. 2 The Group has adopted IFRS 16 Leases using a full retrospective approach. An adjustment related to tangible assets and interest bearing liabilities has been done to the opening balances of retained earnings and non-controlling interest at the date of initial application. Restated 4

5 Group statement of cash flows (IFRS) - Restated (unaudited) EUR million Q1-Q4 Q1-Q3 Q1-Q2 Q1 Profit for the period* Adjustments* Depreciation and amortization* Share of profit of equity-accounted investments* Gain/loss from disposal of assets* Financial expense/-income* Income tax expense* Other adjustments, operational* Change in inventory* Change in non-interest bearing receivables* Change in non-interest bearing payables* Dividends received* Interest received* Interest paid* Other financial expense and income* Taxes paid* Net cash flows from operating activities Capital expenditure* Proceeds from selling tangible assets* Acquired subsidiaries and assets Proceeds from long-term deposits Payment of long-term deposits Proceeds from short-term deposits Payment of short-term deposits Net cash flows from investing activities Proceeds from long-term borrowings Repayment of long-term borrowings Proceeds from short-term borrowings 2, , , Repayment of short-term borrowings -2, , , Dividends paid Net cash flows from financing activities Change in liquid assets Cash flow based Translation difference Liquid assets period start Liquid assets period end Free cash flow (including figures marked with *) Restated 5

6 Notes to the results report - Restated Segments - Restated Segment information is presented according to the IFRS standards. Items below EBIT financial items and taxes are not allocated to the segments. Reportable segments' net sales and EBIT form Group's total net sales and EBIT, so no reconciliations to corresponding amounts are presented. Net sales Foodservice Europe-Asia-Oceania Intersegment net sales North America Intersegment net sales Flexible Packaging Intersegment net sales Fiber Packaging Intersegment net sales Elimination of intersegment net sales Total 3, EBIT Foodservice Europe-Asia-Oceania North America Flexible Packaging Fiber Packaging Other activities Total Q1-Q4 includes items affecting comparability EUR million (Foodservice E-A-O EUR million, North America million, Flexible Packaging EUR -9.7 million, Fiber Packaging EUR -2.1 million and Other activities EUR 10.3 million). Restated 6

7 Segments - Restated (continued) EBITDA Foodservice Europe-Asia-Oceania North America Flexible Packaging Fiber Packaging Other activities Total¹ Q1-Q4 include items affecting comparability EUR -8.4 million (Foodservice E-A-O EUR -9.4 million, Flexible Packaging EUR -7.6 million, Fiber Packaging EUR -1.6 million and Other activities EUR 10.3 million). Depreciation and amortization Foodservice Europe-Asia-Oceania North America Flexible Packaging Fiber Packaging Other activities Total Net assets allocated to the segments 1 EUR million Q4 Q3 Q2 Q1 Foodservice Europe-Asia-Oceania North America Flexible Packaging Fiber Packaging Following statement of financial position items are included in net assets: intangible and tangible assets, equity-accounted investments, other non-current assets, inventories, trade and other current receivables (excluding accrued interest income), other non-current liabilities and trade and other current liabilities (excluding accrued interest expense). Capital expenditure Foodservice Europe-Asia-Oceania North America Flexible Packaging Fiber Packaging Other activities Total RONA (12m roll.) 1 EUR million Q4 Q3 Q2 Q1 Foodservice Europe-Asia-Oceania 9.9% 12.3% 12.7% 13.0% North America 7.9% 10.8% 11.7% 13.2% Flexible Packaging 8.6% 10.4% 10.9% 10.6% Fiber Packaging 13.2% 12.6% 12.7% 13.2% 1 Figures for Q3, Q2 and Q1 have not been restated. Operating cash flow Foodservice Europe-Asia-Oceania North America Flexible Packaging Fiber Packaging Restated 7

8 Other information - Restated Key indicators Q1-Q4 Q1-Q3 Q1-Q2 Equity per share (EUR) ROE, % (12m roll.) ROI, % (12m roll.) Personnel 17,663 18,098 18,182 17,645 Profit before taxes (EUR million, 12m roll.) Depreciation of tangible assets (EUR million) Amortization of other intangible assets (EUR million) Figures for Q1-Q3, Q1-Q2 and Q1 have not been restated. Q1 Contingent liabilities EUR million Dec 31, Sep 30, Jun 30, Mar 31, Capital expenditure commitments Interest-bearing liabilities EUR million Dec 31, Sep 30, Jun 30, Mar 31, Carrying amount Fair value Carrying amount Fair value Carrying amount Fair value Carrying amount Fair value Non-current Current Total 1, , , , , , Restated 8

9 Other information - Restated (continued) Exchange rates Income statement, average: Statement of financial position, month end: Q1-Q4 Dec 31, AUD 1 = AUD 1 = GBP 1 = GBP 1 = INR 1 = INR 1 = RUB 1 = RUB 1 = THB 1 = THB 1 = USD 1 = USD 1 = Definitions for performance measures Performance measures according to IFRS Earnings per share (EPS) attributable to equity holders of the parent company = Diluted earnings per share (diluted EPS) attributable to equity holders of the parent company = Profit for the period non-controlling interest Average number of shares outstanding Diluted profit for the period non-controlling interest Average fully diluted number of shares outstanding Alternative performance measures EBITDA = Net debt to equity (gearing) = Return on net assets (RONA) = Operating cash flow = Shareholders' equity per share = Return on equity (ROE) = Return on investment (ROI) = EBIT + depreciation and amortization Interest-bearing net debt Total equity 100 x Earnings before interest and taxes (12m roll.) Net assets (12m roll.) Adjusted EBIT + depreciation and amortization - capital expenditure + disposals +/- change in inventories, trade receivables and trade payables Total equity attributable to equity holders of the parent company Issue-adjusted number of shares at period end 100 x Profit for the period (12m roll.) Total equity (average) 100 x (Profit before taxes + interest expenses + net other financial expenses) (12m roll.) Statement of financial position total - interest-free liabilities (average) In addition to IFRS and alternative performance measures presented above, Huhtamaki may present adjusted performance measures, which are derived from IFRS or alternative performance measures by adding or deducting items affecting comparability (IAC). The adjusted performance measures are used in addition to, but not substituing, the performance measures reported in accordance with IFRS. Huhtamäki Oyj, Revontulenkuja 1, FI Espoo, Finland Tel +358 (0) , Fax +358 (0) , Domicile: Espoo, Finland, Business Identity Code: Restated 9