SUGAR. STARCH. FRUIT.

Similar documents
SUGAR. STARCH. FRUIT.

REPORT ON THE FIRST QUARTER Q1_ AGRANA BETEILIGUNGS-

REPORT ON THE FIRST THREE QUARTERS Q3_ AGRANA BETEILIGUNGS-

Erste Bank INVESTOR CONFERENCE Stegersbach September 28, September 28,

AGRANA Beteiligungs-AG Results for the first quarter of

AGRANA Beteiligungs-AG Results for the first quarter of Presentation for investors and analysts Vienna, 9 July 2015

Interim report. Financial year 2005/06 1st Quarter 1 March to 31 May 2005

AGRANA Beteiligungs-AG Results for the first half of

ANNUAL FINANCIAL REPORT ADDING VALUE TO NATURE S GIFTS

AGRANA Beteiligungs-AG Results for the first quarter of Presentation for investors and analysts Vienna, 13 July 2017

report on the first three quarters of

AGRANA Beteiligungs-AG Results for the first half of Presentation for investors and analysts Vienna, 8 October 2015

report on the first half of

Results for the first three quarters of

December 13, 2011 slide 1

Interim Report First Quarter 2008/ /09

ANNUAL FINANCIAL REPORT

AGRANA Beteiligungs-AG Austrian Conference Amsterdam Baader Helvea in cooperation with Wiener Börse AG 22 February 2018

INTERIM REPORT. 1st. 3rd. quarter 2001/02

INTERIM REPORT FIRST QUARTER 2017/18

Q INTERIM STATEMENT FOR THE FIRST THREE QUARTERS OF

AGRANA Beteiligungs-AG Roadshow Munich & Zurich

Annual Report 2002/03

AGRANA Beteiligungs-AG Roadshow Hamburg

INTERIM REPORT. 1st 3rd quarter 2002/03

INTERIM REPORT FIRST QUARTER 2014/15

AGRANA Beteiligungs-AG Austrian Conference Milan

AGRANA Beteiligungs-AG Roadshow Hamburg Hauck & Aufhäuser 9 June 2017

Annual Report 2001/02

Südzucker Group Company Presentation

WELCOME to the 30 th Annual General Meeting of AGRANA Beteiligungs-AG

AGRANA Beteiligungs-AG Annual Results for

Nordzucker AG Interim Report Financial Year 2009/2010

The U.S. Sugar Industry Under the EU and Doha Trade Liberalization. Jose Andino, Richard Taylor, and Won Koo

Nordzucker AG Interim Report Financial Year 2008/09. 1st Quarter

Südzucker Group European Investor Roadshow. Thomas Kölbl (CFO) June 2008

Nordzucker AG Interim Report- Financial Year 2011/2012

Südzucker Group Thomas Kölbl (CFO) Investor Update Fixed Income March 2011

Vienna Insurance Group (Wiener Städtische Group) Preliminary IFRS Figures for :

EU Sugar Producers and Financial Market Regulation

Interim Report. First to third quarter 2012/13. Consolidated group revenues climb 15 % to 6,046 (5,244) million. consolidated group operating

Nordzucker AG Interim Report- Financial Year 2011/2012

Please note: this is a translation; only the German version of this news release is legally binding.

Nordzucker AG Interim Report. Financial Year 2007/08. Nine months

1ST TO 3RD QUARTER REPORT 2012 / UNIQA GROUP. Hands on.

Contact CropEnergies AG Investor relations Public Relations / Marketing Forward-looking statements and forecasts 1st 3rd Quarter

Interim Report First half year 2009/10

INTERIM MANAGEMENT STATEMENT AS AT 31 MARCH 2015

Vienna Insurance Group (Wiener Städtische Group) during the first nine months 2006 (IFRS figures):

Analyst Conference 17 May 2018

Analyst Conference May 18, Dr. Wolfgang Heer (CEO), Thomas Kölbl (CFO)

ANNUAL REPORT _lagebericht_E 1905.indd U1 01_lagebericht_E 1905.indd U : :39

QUARTERLY STATEMENT. Contact. Financial Year 2018/19. 1 st Quarter 1 March to 31 May CropEnergies AG Maximilianstraße Mannheim

Analyst Conference May 15, Dr. Wolfgang Heer (CEO), Thomas Kölbl (CFO)

The Vienna Insurance Group in the 1st half of 2007:

METRO QUARTERLY STATEMENT 9M/Q3 2017/18

Nordzucker AG Interim Report Financial Year 2013/2014

GROUP MANAGEMENT REPORT

METRO COMBINED QUARTERLY STATEMENT 9M/Q3 2016/17

Südzucker Group. Südzucker Group Roadshow Investor Relations September 2007

F i n a n c i a l Y e a r / 1 7

Financial report to 31 March 2010

Financial Year 2016/17 Conference Call Presentation, 18 May 2017

The Vienna Insurance Group in the 1st quarter of 2007:

EU sugar sector: Facts and figures

/ st Half 1 March to 31 August 2007

Erste Bank continues growth: record operating result as Q1 net profit rises to EUR million in 2008.

THIS REPORT CONTAINS ASSESSMENTS OF COMMODITY AND TRADE ISSUES MADE BY USDA STAFF AND NOT NECESSARILY STATEMENTS OF OFFICIAL U.S.

FIRST QUARTER REPORT 2018 / UNIQA GROUP. Spot on.

FINANCIAL REPORT H1 2016

Südzucker. Group Nikolai Baltruschat (Head of Investor Relations) Investor Roadshow Cologne / Dusseldorf / Munster February 9 th -10 th 2010

Erste Group Bank AG H results presentation 30 July 2010, Vienna

PONSSE PLC, STOCK EXCHANGE RELEASE, 23 OCTOBER 2018, 9:00 a.m.

[1.1] [Takko Unaudited Interim Report FY Q2.pdf] [Page 1 of 42] UNAUDITED INTERIM REPORT

INTERIM REPORT. Contact. Financial Year 2017/18. 1 st Quarter 1 March to 31 May CropEnergies AG Maximilianstraße Mannheim

HALF-YEAR FINANCIAL REPORT 2014 / UNIQA GROUP. Deliver.

More reasons to stay relaxed: The Third Quarter.

Financial Statements of the BayWa Group as at 31 December 2006

Interim Report 30 June Meinl European Land

immigon portfolioabbau ag INTERIM REPORT AS AT 31 MARCH 2016 immigon portfolioabbau ag A-1090 Vienna, Peregringasse 2

Please note: this is a translation; only the German version of this news release is legally binding.

Südzucker Group Thomas Kölbl (CFO) Interim Report Q1 FY 2013/14 Conference Call Presentation, July 11, 2013

Consolidated Interim Financial Statements for the Six Months to 30 June 2008

Draft Report on the ADVISORY GROUP ON SUGAR 12th March Item 1: Approval of the agenda and the minutes of the last meeting on 12th December 2012

EU Sugar after 2015: consequences of the new regulations

GERATHERM AT A GLANCE. Facts and Figures January - September January - September Change

EBRO PULEVA. 9M06 & Outlook Approaching 3Bn

ROS AGRO financial results for 9M 2017 and Q3 2017

Operating result totalled EUR 14.3 (12.1) million, equalling 11.0 (10.5) per cent of net sales.

TONGAAT HULETT AUDITED RESULTS FOR THE YEAR ENDED 31 MARCH 2011

Investments made and acquisitions lead to growth in added value (+14.3%), ebitda (+13.9) and net profit (+17.0)

Combined ratio improved; Consolidated profit increased to EUR 243.3m

Survey of Key Data. Survey of Key Data. Raiffeisen International Group Monetary values are in mn * Change

SEMI-ANNUAL FINANCIAL REPORT 2015

Vienna Insurance Group in the first half-year of 2010: Group premiums increased by approx. 8 percent to EUR 4.6 billion

Economic Outlook. Global And Finnish. Technology Industries In Finland Economic uncertainty has not had a major impact yet p. 5.

ROS AGRO financial results for 12M 2017 and Q4 2017

INTERIM REPORT. 1st. half 2001/02

Results for the Three Months Ended April 1, 2005 (US GAAP)

TONGAAT HULETT AUDITED RESULTS FOR THE YEAR ENDED 31 MARCH 2013

Transcription:

REPORT ON THE FIRST THREE QUARTERS Q3 2004 05 AGRANA BETEILIGUNGS- AG SUGAR. STARCH. FRUIT.

DEAR SHAREHOLDER, DEAR SIR OR MADAM, The Extraordinary General Meeting of Shareholders held on 5 November 2004 authorized the Board of Management to increase the company s share capital subject to the Supervisory Board s consent by a maximum of 23.074 million by issuing up 3.175 million ordinary shares. That authorized capital will allow the AGRANA Group to sustain its dynamic growth strategy while at the same time maintaining its solid capital base. In particular, it gives AGRANA the option of carrying out a capital increase via the stock market. Results The Group s positive development during the first two quarters continued during the third quarter of the current financial year from 1 September to 30 November 2004. Sales revenues were 20.2 per cent up on the same quarter of the previous financial year at 280.5 million (Q3 2003 04: 233.4 million), and sales revenues during the first three quarters were 13.5 per cent up on the year at 753.0 million (Q1 Q3 2003 04: 663.2 million). Third-quarter consolidated earnings were 175 per cent up on the year at 41.2 million (Q3 2003 04: 15.0 million) and 77.8 per cent up on the year in the nine months ended 30 November 2004 at 72.9 million (Q1 Q3 2003 04: 41.0 million). Consequently, per-share earnings in the first three quarters advanced to 6.61 (Q1 Q3 2003 04: 3.72). Acquisitions AGRANA took over a second block of shares in Financière Atys S.A. in December 2004. As a result, it currently holds a 50 per cent stake. For its part, Atys S.A. acquired Dirafrost Frozen Fruits Industries N.V., Belgium, in August 2004. Dirafrost is a supplier of frozen fruits, fruit salads and fruit purees. The necessary competition authority approvals were granted in October 2004. In October 2004, AGRANA subsidiary Vallø Saft A.S. signed the agreements for the acquisition of the German Wink Group based in Bingen. The competition authority approvals were granted in December 2004. The agreements were put into effect by the closing declarations signed on 3 January 2005. The AGRANA share Between 1 March 2004 and 30 November 2004, the AGRANA share advanced from 61.50 to 72.80, which translates into a gain of 18.4 per cent. It stood at 70.42 on 30 December 2004 (14.5 per cent gain since 1 March 2004). Raw materials and harvests Group-wide, 796,700 tonnes of sugar (2003: 616,000 tonnes of sugar) will have been extracted from 5.1 million tonnes of beet (2003: 4.2 million tonnes of beet) by the end of the 2004 beet campaign, and 183,200 tonnes of white sugar (2003: 139,000 tonnes of white sugar) will have been refined from imported unrefined sugar in Romania, giving total sugar production of nearly 980,000 tonnes (2003: 775,000 tonnes). That is a total of 205,000 tonnes more than in the previous year, when harvests were low because of the drought. The Austrian Starch Division obtained 47,900 tonnes of potato starch (2003: 32,500 tonnes of potato starch) from 204,000 tonnes of starch potatoes (2003: 149,500 tonnes of starch potatoes), thus making full use of its EU starch quota. The Aschach and Hörbranz maize starch factories processed 243,100 tonnes of maize during the first three quarters (2003 04: 231,700 tonnes of maize), 80,800 tonnes of which was delivered freshly harvested (2003 04: 47,300 tonnes). During the same period, the Hungrana maize starch factory processed 276,800 tonnes of maize. In the absence of sustainable positive scenarios for its continuation, maize starch production in Hörbranz will have to be discontinued during the first half of 2005. Bioethanol Following the enactment of the mandatory Austrian admixture regulation and the amendment to Austria s Mineralölsteuergesetz (mineral oil tax act), which will favour petrol with an ethanol admixture of 4.4 volume per cent from 1 October 2007, AGRANA is currently looking at the business feasibility of investing in a bioethanol plant.

AGRANA ZUCKER GMBH AGRANA Stärke GmbH was split off from AGRANA Zucker und Stärke Gesellschaft mbh as of 9 September 2004. Since that time, the Sugar Division has been trading under the name AGRANA Zucker GmbH. The Sugar Market EU Sugar CMO and WTO Panel The EU Commission proposals for reform of the European Union s sugar market regime published in mid-july 2004 are still under discussion. During the meeting of EU agriculture ministers on 22 November 2004, the new EU Agriculture Commissioner Mariann Fischer Boel announced a legislative proposal for April or May 2005. Consequently, the reform is unlikely to enter into force before 1 July 2006. This roadmap will make it possible to take into account the outcome of the EU Commission s appeal against the ruling of the WTO Panel requested by Australia, Thailand and Brazil regarding ACP sugar re-exports and C sugar exports. The Commission will be lodging its appeal against the Panel s report on the WTO conformity of ACP sugar re-exports and C sugar exports in January 2005, so a decision is to be expected in April 2005. Western Balkans agreement Since 8 August 2004, it has again been possible to import white sugar from Serbia and Montenegro into the European Union duty-free within the scope of the Western Balkans agreement. In November 2004, the Commission proposed imposing a quota of 163,000 tonnes on those imports. Bilateral negotiations on the issue are to take place with Croatia. The Austrian Sugar Division In the course of a campaign lasting 76 days (2003: 68 days), the Group s sugar factories in Austria Hohenau, Leopoldsdorf and Tulln extracted 458,150 tonnes of sugar (2003: 386,200 tonnes of sugar) from 2.9 million tonnes of sugar beet (2003: 2.5 million tonnes of sugar beet). It proved possible to increase their average daily processing throughput to 38,140 tonnes (2003: 36,740 tonnes). The beet had a sugar content of 17.29 per cent this campaign, as against 17.14 per cent in 2003. The extracted sugar total of 458,150 tonnes was 18 per cent above the Austrian EU sugar quota of 387,327 tonnes. The per-hectare beet yield of 64.9 tonnes was above the figure of 57.5 tonnes recorded in the previous year, when it was affected by drought. The resulting perhectare sugar yield was also excellent at 10.24 tonnes. The area under beet in Austria was 1,500 hectares bigger than in 2003 at 44,700 hectares. Domestic sugar sales during the first three quarters of the financial year totalled 247,400 tonnes, which was 12,300 tonnes or 4.8 per cent down on the year. Most of the fall-off during the third quarter took place in the fermentation and confectionery and other food industry sectors, where sales declined by a total of 14,700 tonnes. The reduction was attributable to the use of starch hydrolysates in the fermentation sector and to imports from new EU member-states. Sales of household sugar developed well during the first three quarters of the 2004 05 financial year, when they were 2,300 tonnes or 3.3 per cent up on the same period of 2003 04. They grew by 11.6 per cent in the third quarter alone. The International Sugar Division The Group s six beet sugar factories outside Austria, which are located in Hungary (Petöhaza and Kaposvar), the Czech Republic (Hrusovany and Opava) and Slovakia (Sered and Rimavská Sobota), processed the following quantities of beet and extracted the following quantities of sugar during the 2004 05 beet sugar campaign: Campaign Beet Sugar Completion Processed Extracted (tonnes) (tonnes) Hungary 25/12/2004 1,106,400 160,550 Czech Republic 21/12/2004 673,700 112,800 Slovakia About 10/1/2005 ~ 454,400 ~ 65,200 Total ~ 2,234,500 ~ 338,550* * In addition, the Group s sugar factories in Romania (Buzau and Roman) made 183,200 tonnes of white sugar by refining imported unrefined sugar. The Group s sugar factories in Romania (Buzau and Roman) will be limiting their activities to refining imported unrefined sugar this year.

Sugar sales in the Group s individual national markets developed as follows: Imports from Poland and Romania into Hungary increased after it joined the EU. However, small-scale car-boot imports from Romania were halted by a quantity restriction of 20 kilograms per person and year introduced on 1 August 2004. On the other hand, imports from Poland continued in the third quarter and there was a very aggressive price war in the Hungarian domestic marketplace. The situation appears to have been becoming more stable since November 2004. Thanks to a good third quarter, sugar sales by volume in the Czech Republic were above plan during the first three quarters of 2004 05. Imports into Slovakia continued and the domestic retail market collapsed, resulting in below-plan sugar sales. The distribution centres set up by the Group throughout Romania proved very successful. Sales by volume in both the retail and the industrial market were above plan. AGRANA STÄRKE GMBH The Austrian Starch Division Starch potato processing Between 16 August and 29 December 2004, AGRANA processed 204,000 tonnes of starch potatoes (2003: 149,500 tonnes of starch potatoes) into 47,900 tonnes of potato starch in a campaign lasting 136 days. Because the crop s starch content in 2004 was above average at 20 per cent (2003: 18.3 per cent), average daily processing throughput was down on the year at 1,588 tonnes (2003: 1,633 tonnes). For the first time in many years, AGRANA was able to use the entirety of its EU potato starch quota of 47,691 tonnes. Delivery of 12,400 tonnes of food potatoes had been accepted by year-end 2004 for making long-life potato products (mashed potato and dumpling mixes). Maize processing The Aschach maize starch factory will process about 280,000 tonnes of maize during the 2004 05 financial year. That would be roughly the same total as in 2003 04, but it must be pointed out that the latest increase in the factory s capacity from 750 to 1,000 tonnes a day, currently ongoing, is leading to more days of lost production this financial year as production is halted to allow the installation of new manufacturing plant. The Aschach and Hörbranz maize starch factories processed 80,800 tonnes of wet maize in the period from 1 September through 5 December 2004. Starch sales by volume and by value were both well above plan and well up on the year during the first three quarters of the 2004 05 financial year. Because of the good harvest, maize prices were substantially down on the year. The maize starch factory in Hörbranz will close during the first half of 2005. The lease agreements have been terminated with effect from 30 June 2005. The closure will affect 46 employees, but a hardship prevention plan is in preparation. AGRANA took the company over from the Deuring family as a loss-making business in 2002. Despite many and diverse remedial measures, positive and sustainable scenarios for the continuation of the business have failed to emerge. Consequently, for economic reasons, closure is unavoidable. The International Starch Division The Hungrana isoglucose and maize starch factory processed 277,000 tonnes of maize during the first three quarters of the financial year. Maize prices in Hungary normalized again in 2004. Despite stiffening competition, Hungrana held its own well in the Hungarian marketplace. The Tandarei maize starch factory in Romania processed 7,100 tonnes of maize during its wet maize campaign. Both output and sales have been above plan this financial year.

AGRANA FRUCHT GMBH & CO KG Atys S.A. AGRANA took over a second block of shares in Financière Atys S.A. in December 2004 and currently has a 50 per cent stake. AGRANA will be taking over the next block in March 2005, giving it a 56 per cent majority. Atys will be-come a fully consolidated member of the AGRANA Group as of the second quarter of the coming (2005 06) financial year. Steirerobst AG The construction of the new fruit preparation factory in Serpuchov south of Moscow is progressing rapidly, so production should commence as planned in mid-2005. A shared distribution and sales network is being developed to integrate the Group s subsidiaries in the fruit juice concentrates sector. The necessary competition authority approvals for the Atys Group s takeover of Dirafrost Frozen Fruits Industries N.V., Belgium, having been granted, the contract of purchase entered into effect in October 2004. Dirafrost is a supplier of frozen fruits, fruit salads and fruit purees. It recorded sales of 42 million with 320 employees during its 2003 financial year. Vallø Saft A/S After the granting of the necessary competition authority approvals in Germany, Austria and Hungary, the closing declarations in the agreements for the acquisition of 100 per cent of the German Wink Group by Vallø Saft A/S were signed on 3 January 2005, putting those agreements into effect. BUSINESS PERFORMANCE AGRANA s sales revenues during the first three quarters of the financial year (1 March through 30 November 2004) were 13.5 per cent up on 2003 04 at 753.0 million. Profit from operating activities advanced by 31.2 per cent to 82.3 million (Q1 Q3 2003 04: 62.7 million). Profit before income tax came to 85.2 million (Q1 Q3 2003 04: 60.6 million), and consolidated earnings were 77.8 per cent up on the previous year s figure of 41.0 million at 72.9 million. Earnings per share after the first three quarters of 2004 05 came to 6.61, which was 2.89 up on the same period of the previous year. Consolidation took place in conformity with IFRS; prior-year figures have been adjusted accordingly. The Wink Group is a major European manufacturer of fruit juice concentrates. It has production facilities in Poland, Romania and Hungary. It recorded sales revenues of 43.5 million during the 2003 04 financial year. The Wink Group has a workforce of 200. OUTLOOK In the light of the Group s healthy development, we are confident that full-year sales revenues during the 2004 05 financial year will grow by 15 per cent to 996 million. For further information, please contact: AGRANA Beteiligungs-Aktiengesellschaft Donau-City-Strasse 9 A-1220 Vienna, Austria Group Communications/Investor Relations: Brigitte GAMPE Phone: +43-1-21 137-2930 Fax: +43-1-21 137-2045 e-mail: brigitte.gampe@agrana.at Internet: www.agrana.com We expect our full-year profit from operating activities to advance by 17 per cent to roughly 90 million, and thanks to a very low taxation ratio, consolidated earnings should be slightly over 30 per cent up on the year. Vienna January 2005 The Board of Management of AGRANA Beteiligungs-AG

3 RD QUARTER (1 Sep 30 Nov) 1 ST 3 RD QUARTER (1 Mar 30 Nov) CONSOLIDATED 2004 05 Previous Year 2004 05 Previous Year INCOME STATEMENT 000 000 000 000 11. Sales revenues 280,511 233,435 752,955 663,214 12. Changes in stocks of finished and unfinished products 231,324 171,692 79,306 26,649 13. Other capitalized self-produced items 422 343 1,077 1,071 14. Other operating income 6,634 3,439 16,507 9,292 15. Expenditure on materials and purchased services (354,895) (293,000) (532,096) (447,456) 16. Expenditure on staff (45,125) (36,638) (85,197) (74,765) 17. Depreciation/amortization/write-downs of intangible non-current assets (without goodwill) and tangible non-current assets (23,763) (19,237) (36,718) (30,328) 18. Other operating expenses (52,807) (35,378) (113,557) (84,984) 19. Profit from operating activities 42,301 24,656 82,277 62,693 (subtotal of items 1 8) 10. Amortization/write-downs of goodwill 0 0 0 0 11. Net income from restructuring 0 0 0 0 12. Profit from ordinary activities 42,301 24,656 82,277 62,693 (subtotal of items 1 11) 13. Net interest income (665) 583 (2,725) (459) 14. Net income from interests held as investments 3,104 18 3,448 1,045 15. Other profit (loss) from investing and financial activities 948 (1,893) 2,245 (2,634) 16. Profit (loss) from investing and financial activities 3,387 (1,292) 2,968 (2,048) (subtotal of items 13 15) 17. Profit before income tax 45,688 23,364 85,245 60,645 (items 12 + 16) 18. Income tax expense (1,808) (7,948) (7,875) (18,535) 19. Profit after income tax 43,880 15,416 77,370 42,110 20. Minority interests in consolidated earnings (2,654) (426) (4,457) (1,105) 21. Consolidated earnings 41,226 14,990 72,913 41,005 Earnings per share 3.74 1.36 6.61 3.72

CONSOLIDATED BALANCE SHEET AS AT 30 NOVEMBER 2004 05 Previous Year 000 000 ASSETS A. Non-current assets I. Intangible non-current assets 30,850 28,904 II. Tangible non-current assets 337,611 272,274 III. Financial investments 141,651 81,335 IV. Deferred tax assets 3,994 2,486 V. Accounts receivable and other non-current assets 1,007 676 515,113 385,675 B. Current assets I. Inventories 426,364 336,698 II. Accounts receivable and other current assets 214,058 151,181 III. Shares and other securities 39,567 118,810 IV. Cash, cheques, bank balances 46,974 30,823 726,963 637,512 Total assets 1,242,076 1,023,187 EQUITY AND LIABILITIES A. Equity I. Share capital 80,137 80,137 II. Capital reserves 213,463 213,463 III. Retained earnings reserves 197,802 147,070 IV. Consolidated earnings 72,913 41,005 Shareholders stake in equity 564,315 481,675 V. Minorities 36,904 9,106 601,219 490,781 B. Long-term provisions and obligations I. Provisions for retirement benefits 50,860 52,934 II. Provisions for deferred taxes 23,011 33,371 III. Other provisions 25,680 20,290 IV. Long-term financial obligations 96,822 31,635 V. Other long-term obligations 3,823 3,461 200,196 141,691 C. Short-term provisions and obligations I. Other provisions 61,371 49,005 II. Short-term financial obligations 111,662 123,690 III. Other short-term obligations 267,628 218,020 440,661 390,715 Total equity and liabilities 1,242,076 1,023,187

CONSOLIDATED CASH FLOW STATEMENT 2004 05 Previous Year FOR THE FIRST THREE QUARTERS (1 MAR 30 NOV) 000 000 Net cash from operating activities 70,278 95,360 Net cash used in investing activities (74,047) (62,140) Net cash used in financing activities (6,618) (40,114) Net decrease in cash and cash equivalents during period (10,387) (6,894) Cash and cash equivalents at beginning of period 96,928 156,527 Cash and cash equivalents at end of period 86,541 149,633 CONSOLIDATED STATEMENT OF CHANGES IN EQUITY 2004 05 Previous Year (WITHOUT MINORITIES) AS AT 30 NOVEMBER 000 000 Balance (shareholders stake) at beginning of period 506,448 465,732 Revaluations of available-for-sale securities 52 (107) Currency translation differences 4,523 (5,138) Other changes not recognized in the Income Statement 228 32 Consolidated earnings for the period 72,913 41,005 Dividends (19,849) (19,849) Balance (shareholders stake) at end of period 564,315 481,675 OTHER DISCLOSURES 2004 05 Previous Year 000 000 Capital expenditure on tangible non-current assets Q1 Q3 39,608 25,046 during year Planned: 62,900 51,800 Working capital 281,290 209,310 Staff 4,971 3,919