Earnings Release • Aug 8, 2014
Earnings Release
Open in ViewerOpens in native device viewer
Strong growth in western markets - headwind in Russia
Interim Report January - June 2014 8 August, 2014
Mr. Kim Gran President and CEO Nokian Tyres plc
CONCEPT TYRE The world's first non-studded winter tyre with studs. With a press of a button, the driver can bring out the studs to improve the grip of the tyre.
| Key figures, EUR million: | 4-6/14 | 4-6/13 | Change% | 1-6/14 | 1-6/13 | Change% | 2013 |
|---|---|---|---|---|---|---|---|
| Net sales | 369.5 | 419.1 | -11.8 | 681.5 | 752.2 | -9.4 | 1,521.0 |
| Operating profit | 90.7 | 120.2 | -24.6 | 159.1 | 196.6 | -19.1 | 385.5 |
| Operating profit, % | 24.5 | 28.7 | 23.3 | 26.1 | 25.3 | ||
| Profit before tax | 78.6 | 98.8 | -20.4 | 134.6 | 171.7 | -21.6 | 312.8 |
| Profit for the period | 66.1 | 85.6 | -22.8 | 104.8 | 149.2 | -29.8 | 183.7 |
| Earnings per share, EUR | 0.50 | 0.65 | -23.4 | 0.79 | 1.13 | -30.2 | 1.39 |
| Equity ratio, % | 67.6 | 67.6 | 67.6 | ||||
| Cash flow from operations | -21.8 | -0.9 | -25.5 | -96.0 | 73.4 | 325.6 | |
| RONA,% (roll. 12 months) | 18.9 | 21.1 | 20.2 | ||||
| Gearing, % | 18.0 | 22.4 | -4.1 |
In 2014, Net sales and Operating profit are to decline compared to 2013.
Recovery in western economies, headwind in Russia & CIS
| Car tyres | Markets turned positive in the west Some recovery in global economy, excluding Russia and CIS Economies in the Nordic countries relatively stable New car sales in Russia -7.6%, Europe +6.5%, Nordics +11% yoy Car tyre demand picked up in Europe by 8% (winter +22%) yoy. Pricing in 2014 declining |
|---|---|
| Heavy tyres | Heavy tyres' markets recovering Demand of forestry and radial industrial tyres improved Manufacturers' delivery times have become longer |
| Currencies | EUR strengthened against important currencies RUB weakened from EUR/RUB 42.85 to 46.38 (end Q2/2013 vs. end Q2/2014) Other important currencies SEK, NOK, CAD, USD also weakened against EUR |
| Raw material prices | Raw material prices have continued to decrease Nokian Tyres' raw material cost (€/kg) down by 15.6% vs. H1/2013 Raw material cost to decrease by 12.5% in 2014 vs. 2013, tailwind 50 m€ |
Production
Ari Nieminen and Aki Panula, Nokia factory.
Cumulative Operating profit per review period (m€)
Net sales 681.5 m€, (752.2 m€) -9.4%
EBIT 159.1 m€, (196.6 m€) -19.1%
Net sales 369.5 m€, (419.1 m€) -11.8%
EBIT 90.7 m€, (120.2 m€) -24.6%
7
Raw material cost development index 2000-E2014
Value of raw material consumption (%)
Stella Sharmatava and Anna Onufrieva, Vsevolozhsk, Russia
EBIT 159.1 m€; -19.1%
| | Strong sales growth in the west to compensate for most of the decline in Russia and CIS |
||
|---|---|---|---|
| | Improve market shares further in core markets and CE | High sales |
|
| | Expand distribution, special focus CE | ||
| | Secure delivery capability for the winter season | ||
| | Defend sales mix & improve service level | High ASP |
High RONA |
| | Defend brand and price position; new products H2/2014 | ||
| | Improve productivity and utilization of capacities | ||
| | Secure collection of receivables | Low costs & |
|
| | Cut fixed costs | capital | |
| | Cut capex, improve NWC rotation | ||
Beat market growth in car and SUV tyre sales, improve price position with new products. Expand distribution, improve productivity and capacity utilization
1-6/2014: 520.6 m€ (591.6 m€); -12.0% 4-6/2014: 273.7 m€ (317.9 m€); -13.9% EBIT: 1-6/2014: 163.5 m€ (207.0 m€); -21.0% 4-6/2014: 83.4 m€ (114.6 m€); -27.2% EBIT margin: 1-6/2014: 31.4% (35.0%) 4-6/2014: 30.5% (36.0%)
New Nokian Hakkapeliitta 8
Nokian Hakkapeliitta 8: Superior test winner in Nordic countries and Russia
Nokian Hakka Blue
http://www.nokiantyres.com/innovation/test-success/
Nokian Hakkapeliitta 8 SUV
Nokian Hakkapeliitta C3
Nokian Hakkapeliitta CR3
Nokian WR G3 SUV
Distributors, DSD-warehouses, Vianors and other partners: 634 Vianor stores (+13 in H1/2014) – in Russia 3,600 retail partner points of sale
• Distributors (38) • DSD current cities (Moscow, SPb, Samara/Togliatti, Yekaterinburg, Chelyabinsk, N.Novgorod, Omsk, Rostov-on-Don, Perm, Ufa, Orenburg, Kazan, Voronezh, Tyumen, Volgograd, Novosibirsk, Krasnodar)
• 634 Vianor stores in 367 cities; +13 stores in H1/2014
Nokian dealership programs include 3,600 tyre stores and car dealers in Russia 16
Source: Rosstat; Ministry for Economic Development; EIU; Nokian Tyres estimates 18
Source: AEB; IHS Global Insight; Nokian Tyres estimates July 2014
Traditional segments / price positioning: index 100 = market leader; A: > 80; B: 60 – 80; C: <60
Source: Nokian Tyres estimates August 2014
Equity-owned Vianor (186 stores) Net sales:
1-6/2014: 130.5 m€ (130.0 m€); 0.4% 4-6/2014: 81.0 m€ (86.4 m€); -6.2% EBIT:
1-6/2014: -6.9 m€ (-9.9 m€); 29.9% 4-6/2014: 5.0 m€ (6.0 m€); -16.0% EBIT margin:
1-6/2014: -5.3% (-7.6%) 4-6/2014: 6.2% (7.0%)
Vianor Jihlava, Czech
EXPANSION OF DISTRIBUTION CHANNEL 1-6/2014 Vianor: Foothold on core markets strengthening, +54 stores NAD: New soft franchise launch, +240 stores
Vianor – Distribution spearhead for all product groups NAD – Nokian Tyres Authorized Dealer
1-6/2014: 71.3 m€ (69.6 m€); 2.0% 4-6/2014: 36.7 m€ (36.7 m€); 0.0% EBIT:
1-6/2014: 9.9 m€ (8.6 m€); 14.9% 4-6/2014: 5.4 m€ (4.6 m€); 18.6% EBIT margin:
1-6/2014: 13.9% (12.3%) 4-6/2014: 14.8% (12.5%)
Nokian Forest King F
Revolutionary tread design, tread block siping with siping activators and specially designed winter tread compound ensure that the user has superior traction and the best possible handling without compromising the economy of use.
A durable and stable winter traction tyre for long-haul freight and bus traffic.
Dmitry Maslatsov and Evgeniy Dubovitskiy, Vsevolozhsk
Investments in 1-6/2014
36.0 m€ (88.8 m€)
Lines 7 and 8 were taken into use
Lines 9 and 10 & new technology into use
Outlook 2014: Market position to improve, sales value to decline
In 2014, Net sales and Operating profit are to decline compared to 2013.
Pavel Nagaev in Vsevolozhsk factory
| Number of | Share of | Change from | ||
|---|---|---|---|---|
| Major Domestic Shareholders | Shares | Capital (%) | previous month | |
| 1 | Varma Mutual Pension Insurance Company | 9,000,000 | 6.7 | 0 |
| 2 | Ilmarinen Mutual Pension Insurance Company | 3,538,947 | 2.7 | -150,000 |
| 3 | Nordea | 2,849,394 | 2.1 | 15,792 |
| 4 | Elo Pension Company | 1,450,000 | 1.1 | 0 |
| 5 | Mandatum Life Insurance Company Limited | 1,199,757 | 0.9 | 0 |
| 6 | OP Investment Funds | 1,010,187 | 0.8 | 237,797 |
| 7 | Odin Norden | 957,811 | 0.7 | 348,067 |
| 8 | The State Pension Fund | 900,000 | 0.7 | 0 |
| 9 | Svenska litteratursällskapet i Finland r.f. | 745 100 | 0.6 | 0 |
| 1 0 |
Nordea Nordenfonden | 707,693 | 0.5 | -79,546 |
| Major Domestic Shareholders total | 22,358,889 | 16.8 | ||
| Foreign Shareholders 1) | 82,938,190 | 62.2 | ||
| Bridgestone Corporation 2) | 20,000,000 | 15.0 |
Total number of shares: 133,405,611
Note: Options, outstanding (30 June, 2014) 2010A: 112,476 (77,789 in company's possession) 2010B: 1,339,800 (126,890 in company's possession) 2010C: 1,340,000 (110,700 in company's possession) 2013A: 1,150,000 (91,494 in company's possession)
Nokian Tyres
by Jun-30-2014 Last 10 years Last 5 years Last 3 years LTM L6M L3M Last month High 38,46 38,46 38,46 38,46 36,08 31,80 30,96 Average 22,26 27,96 31,60 33,17 30,74 29,42 29,73 Low 7,23 12,05 19,89 27,03 27,03 27,03 28,46
Nokian Tyres.
32
Nokian Tyres' operational performance (growth and profitability) has been clearly better than that of the main peers during the past 15 years. The clearly better profitability protects the company profits during recessions and potential downturns.
Source: Results 1998-2013 (company websites) and 2014 consensus estimates for the peers as per Thomson Reuters 30 Jul 2014. PLEASE NOTE: ESTIMATE 2014 IS BASED ON CONSENSUS ESTIMATES, NOT NOKIAN TYRES GUIDANCE.
Note: Nokian Net Result 2013 affected by disputable additional taxes of 100.3 MEUR in Finland concerning years 2007-2010
Developed for Central Europe's varying winter conditions and the ever-increasing SUV segment
Extensions of the Nokian Tyres' All Weather Plus product line for the North American market.
Nokian Hakkapeliitta 8
Nokian Hakkapeliitta R2
Nokian Hakkapeliitta R2 SUV
Car tyres - examples of new products and innovations 2(2)
Nokian Hakka Black
Nokian zLine
| Germany | 2ND PLACE "HIGHLY RECOMMENDED ® |
Very balanced performance and gives it the highest points on snow. It also reache | |||
|---|---|---|---|---|---|
| Auto Bild 40/2013 Stiftung Warentest test 10/2013 |
"RECOMMENDED" Nokian WR D3 195/65R15 $_{\prime\prime}$ GOOD Nokian WR D3 185/60R15 T |
One of the Best of the Best and a true winner: Winter tread with good steering precision and short braking distances on snow and on dry roads, good aquaplaning safety reserves, low rolling resistance. Good: wet road, snow, dry road, ice, wear, fuel consumption. |
ZEITUNG SEHR EMPFEHLENSWERT NOKIAN WRD3 Ausgabe 21/2013 |
Nokian WR D3 195/65R15 |
top points in dry braking and is described as very stable in the wet handling cours |
| Auto 22/2013 |
"BESONDERS EMPFEHLENSWERT " Nokian WR D3 225/50R17 V |
Top-Bremswerte, exaktes Fahrverhalten bei Trockenheit und sicher auf Schnee. | Autozeitung 21/2013 |
"ESPECIALLY | Top braking scores, exact driving behaviour in the dry, safe on snow. |
| auto motor |
"ESPECIALLY RECOMMENDED" Nokian WR D3 |
Top braking scores, exact driving behaviour on dry asphalt and safe on snow. | FIRMENAUTO 11/2013 |
RECOMMENDED ^ Nokian WR D3 225/50R17 V |
|
| ≈sport Testurteil Ausgabe 20/2013 Besonders Empfehlenswer |
225/50R17 V | Auto Bild sportscars 11/2013 |
"GOOD" Nokian WR D3 225/50R17 V |
Dynamically sporty handling qualities with precise steering on dry road surfaces, short dry braking distances. Balanced safe driving behaviour on wet surfaces. Low rolling resistance. |
|
| NOKIAN WR D3 225/50 R 17 H/V auto motor und sport 20/2013 |
Auto Bild allrad 11/2013 |
"RECOMMENDED" Nokian WR D3 235/65R17 |
Very high aquaplaning safety, almost as good as a summer tyre in dry properties. | ||
| MAGAZII | TEST WINNER "HIGHLY RECOMMENDED ® Nokian WR SUV 3 235/65R17 |
Unbeatable on snow and ice. Convincing on asphalt, reaching the best overall grade in wet properties. Very predictable in dry handling. |
auto TEST 11/2013 |
"RECOMMENDED" Nokian WR D3 195/65R15 |
Winter tread with good steering precision and short braking distances on snow an on dry roads, good aquaplaning safety reserves, low rolling resistance. |
| SUV Testurteil SEHR EMPFEHLENSWERT |
ABack to | ||||
| NOKIAN WR SUV 3 SUV MAGAZIN |
Switzerland | ||||
| 5/2013 ADAC Motorwelt 30/2013 17 winter tyres tested ADAC NOKIAN WR D3 Size 185/60 R15 881 Test good (2,2) |
$_{\nu}$ GOOD Nokian WR D3 185/60R15 T |
Well balanced tyre properties. Best tyre on dry asphalt. Good on snow and wet asphalt. |
OFF ROAD-Testurteil SEHR EMPFEHLENSWERT NOKIAN WR SUV 3 OFF ROAD 10/2013 |
TEST WINNER "HIGHLY RECOMMENDED ^ Nokian WR SUV 3 235/65R17 |
Unbeatable on snow and ice. Convincing on asphalt, reaching the best overall grac in wet properties. Very predictable in dry handling. |
| ADAC 10/2013 Auto Bild tuning 2/2013 |
$^{\prime\prime}$ GOOD $^{\prime\prime}$ Nokian WR D3 225/50R17 V |
Dynamically sporty handling qualities with precise steering on dry road surfaces, short dry braking distances. Balanced safe driving behaviour on wet surfaces. Low rolling resistance. |
Nokian G WRDS 185/60 R 15 T sehr empfehlenswert Winterreifentest www.test.tes.ch 09/2013 * |
"HIGHLY RECOMMENDED" Nokian WR D3 185/60R15 T |
Very balanced tyre. Top rating on dry road. Good on wet road and on snow. |
| TCS | $\sim$ |
36 36
| Austria | Sweden | ||||
|---|---|---|---|---|---|
| OAMTC TEST 1e WINTERREIFEN 2013 SEHR EMPFEHLENSWERT 185/60 R15 T Nokian WR D3 |
"HIGHLY RECOMMENDED" Nokian WR D3 185/60R15 T |
The best on dry road, good on the wet and on snow. | ViBilägare Vi Bilagare 13/2013 |
TEST WINNER Nokian Hakkapeliitta 8 205/55R16 |
Very good winter grip. Best tyre in the test on ice, snow, and bare roads, very good handling and steering. |
| auto touring 10/2013 www.esantic.at ÖAMTC 10/2013 |
auto motor ' sport |
TEST WINNER Nokian Hakkapeliitta 8 205/55R16 |
Truly enjoyable to drive, very good on ice and snow, precise and quick steering, impressive braking power on dry surface. |
||
| ABack to too | auto motor & sport | ||||
| Finland | 21/2013 | ||||
| Tuulilasi 13/2013 |
TEST WINNER Nokian Hakkapeliitta R2 205/55R16 |
Excellent and reliable driving behaviour on demanding winter roads. Good grip properties in winter conditions. Lowest fuel consumption. |
auto motor ' sport |
TEST WINNER Nokian Hakkapeliitta R2 205/55R16 |
Excellent grip on ice and snow. Slush planning no problem. Short braking distance on asphalt. |
| Tuulilasi | TEST WINNER Best handling properties on ice and snow. Best grade in handling test on wet Nokian Hakkapeliitta 8 surface. Logical and calm in various driving situations. The most silent tyre in the 205/55R16 test. |
auto motor & sport 22/2013 |
|||
| 12/2013 | ViBilägare | TEST WINNER Nokian Hakkapeliitta R2 |
Excellent handling on ice and snow. The best Nordic non studded tyres in slush. Lowest fuel consumption in test. |
||
| VERTAILU www.tmnet.fl Tekniikan Maailma 16/2013 |
2ND PLACE Nokian Hakkapeliitta R2 205/55R16 |
Excellent on ice, braking on ice is even better than the winner of the test. Special recognition from quietness. Lowest rolling resistance. |
Vi Bilagare 14/2013 |
205/55R16 | |
| Teknikens Värld ALLT OM BILEN Teknikens Värld 22/2013 |
TEST WINNER Nokian Hakkapeliitta R2 205/55R16 |
Set a new norm for the winter grip for this kind of tyre. Lowest rolling resistance on the test. |
|||
| SUOMI | TEST WINNER Nokian Hakkapeliitta R2 205/55R16 |
Set a new norm for the winter grip. Lowest fuel consumption. | AFTONBLADET Aftonbladet BIL 2013-10-17 |
TEST WINNER Nokian Hakkapeliitta 8 205/55R16 |
The tyre is supreme on ice, even insanely good. Top-notch grip on snow, as well. |
| Auto Bild Suomi 20/2013 |
MOIDRÖRAFEN Motorföraren 8/2013 |
TEST WINNER Nokian Hakkapeliitta 8 205/55R16 |
Very good handling on ice and snow, precise and quick reaction to steering. Very good braking on dry surfaces. |
||
| TEST WINNER Nokian Hakkapeliitta 8 |
Amazing tyre on ice. Grip and handling are excellent on icy road, and properties are excellent also on snow. |
Great Britain | |||
| w ww.tmnet. tv | 205/55R16 | TEST WINNER Nokian WR D3 225/45R17 |
Effective in all conditions. Excellent on snow. Top for fuel economy. 37 |
38
| 39 39 |
||
|---|---|---|
| Finland | Russia | ||||
|---|---|---|---|---|---|
| w ww.tmnet.1 | SHARED 2ND PLACE Nokian Hakka Blue 205/55R16 |
Excellent handling on wet surfaces. Pleasantly quiet. Low rolling resistance. | Зарулем Za Rulem 3/2014 |
2ND PLACE Nokian Hakka Green 185/60R14 |
Best wet grip in the test. Excellent handling on dry and wet roads. Low fuel consumption. |
| Tekniikan Maailma 5/2014 |
Зарулем Za Rulem |
3RD PLACE Nokian Hakka Blue 205/55R16 |
Best wet grip among tested tyres. Excellent stability and handling on all road conditions. |
||
| Tuulilasi | SHARED 3RD PLACE Nokian Hakka Blue |
Among the best in all tests on wet roads. Good handling, excellent steering response. Low rolling resistance, silent. |
4/2014 | ||
| 4/2014 | 205/55R16 | ABack | |||
| Ukraine | |||||
| Sweden | ᅀ | TEST WINNER Nokian Hakka Green 195/65R15 |
Best wet grip properties among tested tyres. Safe and convincing driving behav on wet and dry conditions. Hakka Green is also environmentally friendly tyre w low rolling resistance. |
||
| auto motor |
SHARED 2ND PLACE Nokian Hakka Blue 205/55R16 |
Very good on wet surfaces, easy to drive, low rolling resistance. | Auto Centre 12/2014 |
||
| 'Sport Auto, Motor & Sport 7/2014 |
MotorNews 3/2014 |
TEST WINNER Nokian Hakka Z SUV 235/65R17 |
Consistent and accurate drivability on wet road. Excellent grip and handling properties on dry. Silent and comfortable. |
||
| SHARED 3RD PLACE | Among the best in all tests on wet roads. Low rolling resistance, quiet. | ABack | |||
| ViBilägare Vi Bilāgare |
Nokian Hakka Blue 205/55R16 V |
Belarus | |||
| 4/2014 | TEST WINNER Nokian Hakka Blue |
Safest tyre for demanding summer conditions. Best wet grip and aquaplaning resistance properties. Excellent driving properties with low rolling resistance. |
|||
| Teknikens Värld ALLT OM BILEN Teknikens Värld 8/2014 |
SHARED 3RD PLACE Nokian Hakka Blue 205/55R16 V |
Excellent wet grip characteristics, safe and sure handling properties on wet conditions and convincing driving behavior overall. |
AutoBild 3/2014 |
205/55R16 | |
| ᄰ |
Source: Nokian Tyres 4/2014
APPENDIX Personnel 30 June, 2014
Personnel at the end of the review period:
Natalia Belichenko, Nadezhda Nikiforova and Alexandra Mizintseva, Vsevolozhsk
Financing: Loans on 30 June 2014, Net Financial Expenses and currency effect
| Million euros | 4-6/14 | 4-6/13 | 1-6/14 | 1-6/13 | Last 12 | 1-12/13 | Change |
|---|---|---|---|---|---|---|---|
| months | % | ||||||
| Net sales | 369.5 | 419.1 | 681.5 | 752.2 | 1,450.3 | 1,521.0 | -9.4 |
| Cost of sales | -206.3 | -221.0 | -375.5 | -405.9 | -789.5 | -819.9 | 7.5 |
| Gross profit | 163.2 | 198.0 | 305.9 | 346.2 | 660.7 | 701.0 | -11.6 |
| Other operating income | 0.9 | 0.6 | 2.0 | 1.7 | 4.2 | 3.9 | 15.8 |
| Selling and marketing expenses | -57.7 | -61.6 | -116.9 | -120.7 | -245.2 | -249.1 | 3.2 |
| Administration expenses | -9.1 | -9.3 | -18.0 | -18.3 | -36.3 | -36.6 | 1.5 |
| Other operating expenses | -6.6 | -7.5 | -14.0 | -12.4 | -35.4 | -33.8 | -12.8 |
| Operating profit | 90.7 | 120.2 | 159.1 | 196.6 | 348.0 | 385.5 | -19.1 |
| Financial income | 31.5 | 20.6 | 71.9 | 38.9 | 137.3 | 104.3 | 84.7 |
| Financial expenses (1 | -43.6 | -42.0 | -96.4 | -63.8 | -209.6 | -177.0 | -51.1 |
| Profit before tax | 78.6 | 98.8 | 134.6 | 171.7 | 275.7 | 312.8 | -21.6 |
| Tax expense (2 (3 |
-12.6 | -13.2 | -29.7 | -22.5 | -136.3 | -129.1 | -32.4 |
| Profit for the period | 66.1 | 85.6 | 104.8 | 149.2 | 139.3 | 183.7 | -29.8 |
| Attributable to: | |||||||
| Equity holders of the parent | 66.1 | 85.6 | 104.8 | 149.3 | 139.4 | 183.8 | |
| Non-controlling interest | 0.0 | 0.0 | 0.0 | -0.1 | 0.0 | -0.1 | |
| Earnings per share from the profit | |||||||
| attributable to equity holders of the | |||||||
| parent | |||||||
| basic, euros | 0.50 | 0.65 | 0.79 | 1.13 | 1.39 | -30.2 | |
| diluted, euros | 0.50 | 0.64 | 0.79 | 1.11 | 1.39 | -28.5 | |
| 1) Financial expenses in 1-6/14 contain EUR 1.6 million expensed punitive interest for | |||||||
| tax reassessment decisions on years 2008-2012 and in 1-12/13 EUR 20.2 million | |||||||
| on years 2007-2010. | |||||||
| 2) Tax expense in 1-6/14 contains EUR 9.4 million expensed additional taxes with punitive | |||||||
| tax increases for tax reassessment decisions on years 2008-2012 and in 1-12/13 | |||||||
| EUR 80.1 million on years 2007-2010. | |||||||
| 3) Otherwise tax expense in the consolidated income statement is based on the | |||||||
| taxable result for the period. |
| Million euros | 4-6/14 | 4-6/13 | 1-6/14 | 1-6/13 | 1-12/13 |
|---|---|---|---|---|---|
| Profit for the period | 66.1 | 85.6 | 104.8 | 149.2 | 183.7 |
| Other comprehensive income, items | |||||
| that may be reclassified subsequently | |||||
| to profit and loss, net of tax: | |||||
| Gains/Losses from hedge of net | |||||
| investments in foreign operations | 0.0 | 3.0 | 0.0 | -1.9 | -1.9 |
| Cash flow hedges | 0.2 | -0.2 | -0.8 | -0.4 | 0.8 |
| Translation differences | |||||
| on foreign operations 4) | 22.5 | -45.2 | -22.8 | -32.1 | -65.6 |
| Total other comprehensive income | |||||
| for the period, net of tax | 22.7 | -42.4 | -23.5 | -34.5 | -66.7 |
| Total comprehensive income | |||||
| for the period | 88.8 | 43.2 | 81.3 | 114.7 | 117.0 |
| Total comprehensive income | |||||
| attributable to: | |||||
| Equity holders of the parent | 88.7 | 43.1 | 81.3 | 114.7 | 117.1 |
| Non-controlling interest | 0.1 | 0.1 | 0.0 | 0.0 | -0.1 |
| taxable result for the period. | |||||
| 4) Since the beginning of this year the Group has internal loans that are recognised as net | |||||
| investments in foreign operations in accordance with IAS 21 " The Effects of Changes in | |||||
| Foreign Exchange Rates". |
| KEY RATIOS | 30.6.14 | 30.6.13 | 31.12.13 | Change |
|---|---|---|---|---|
| % | ||||
| Equity ratio, % | 67.6 | 67.6 | 67.6 | |
| Gearing, % | 18.0 | 22.4 | -4.1 | |
| Equity per share, euro | 9.62 | 10.36 | 10.45 | -7.2 |
| Interest-bearing net debt, | ||||
| mill. euros | 229.9 | 307.2 | -56.4 | |
| Capital expenditure, | ||||
| mill. euros | 36.0 | 88.8 | 125.6 | |
| Depreciation, mill. euros | 46.3 | 47.7 | 93.5 | |
| Personnel, average | 4,224 | 4,138 | 4,194 | |
| Number of shares (million units) | ||||
| at the end of period | 133.11 | 132.61 | 133.29 | |
| in average | 133.17 | 132.30 | 132.65 | |
| in average, diluted | 137.08 | 137.71 | 137.62 |
| Million euros | 30.6.14 | 30.6.13 | 31.12.13 | Non-current liabilities | ||||
|---|---|---|---|---|---|---|---|---|
| Deferred tax liabilities | 28.6 | 25.7 | 36.1 | |||||
| Non-current assets | Provisions | 0.1 | 0.1 | 0.1 | ||||
| Property, plant and equipment | 661.2 | 698.9 | 683.8 | Interest bearing financial liabilities | 287.2 | 187.3 | 185.8 | |
| Goodwill | 71.1 | 68.9 | 69.9 | Other liabilities | 4.0 | 4.3 | 3.5 | |
| Other intangible assets | 23.8 | 26.3 | 24.7 | Total non-current liabilities | 319.9 | 217.4 | 225.4 | |
| Investments in associates | 0.1 | 0.1 | 0.1 | |||||
| Available-for-sale | Current liabilities | |||||||
| financial assets | 0.3 | 0.3 | 0.3 | Trade payables | 70.0 | 101.2 | 65.8 | |
| Other receivables | 15.6 | 13.4 | 11.3 | Other current payables | 222.6 | 104.3 | 193.4 | |
| Deferred tax assets | 10.7 | 10.0 | 8.8 | Provisions | 3.2 | 4.3 | 3.1 | |
| Total non-current assets | 782.7 | 817.7 | 798.8 | Interest-bearing financial liabilities | 10.5 | 234.9 | 182.4 | |
| Total current liabilities | 306.3 | 444.7 | 444.7 | |||||
| Current assets | ||||||||
| Inventories | 318.5 | 338.1 | 322.1 | Total assets | 1,906.1 | 2,035.9 | 2,062.9 | |
| Trade receivables | 656.4 | 652.5 | 404.8 | |||||
| Other receivables | 80.7 | 112.5 | 112.6 | Changes in net working capital arising from operative business are partly covered | ||||
| Cash and cash equivalents | 67.8 | 115.1 | 424.6 | by EUR 350 million domestic commercial paper programme. | ||||
| Total current assets | 1,123.4 | 1,218.2 | 1,264.1 | |||||
| Equity | ||||||||
| Share capital | 25.4 | 25.4 | 25.4 | |||||
| Share premium | 181.4 | 181.4 | 181.4 | |||||
| Treasury shares | -8.6 | - | - | |||||
| Translation reserve | -151.3 | -76.4 | -128.5 | |||||
| Fair value and hedging reserves | -1.4 | -1.9 | -0.7 | |||||
| Paid-up unrestricted equity reserve | 98.8 | 87.0 | 97.1 | |||||
| Retained earnings | 1,135.7 | 1,158.0 | 1,217.9 | |||||
| Non-controlling interest | 0.0 | 0.3 | 0.2 | 48 | ||||
| Total equity | 1,280.0 | 1,373.8 | 1,392.8 |
| 1-6/14 | 1-6/13 | 1-12/13 |
|---|---|---|
| 4.0 | -44.9 | 424.4 |
| -67.6 | -52.9 | -106.9 |
| -63.5 | -97.8 | 317.6 |
| -39.2 | -87.1 | -143.4 |
| 1.7 | 7.7 | 17.8 |
| 13.6 | -0.6 | -40.7 |
| -77.0 | 55.1 | 36.6 |
| -193.4 | -191.9 | -191.9 |
| -255.1 | -129.7 | -178.1 |
| -357.9 | -314.5 | -4.0 |
| 424.6 | 430.3 | 430.3 |
| 1.0 | -0.7 | -1.8 |
| 67.8 | 115.1 | 424.6 |
| -357.9 | -314.5 | -4.0 |
| Equity attributable to equity holders of the parent | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| Million euros | A | B | C | D | E | F | G | H | I |
| Equity, Jan 1st 2013 | 25.4 | 181.4 | - | -61.0 | -1.5 | 79.3 | 1,213.2 | 0.3 | 1,437.2 |
| Profit for the period | 149.3 | -0.1 | 149.2 | ||||||
| Other comprehensive income, | |||||||||
| net of tax: | |||||||||
| Cash flow hedges | -0.4 | -0.4 | |||||||
| Net investment hedge | -1.9 | -1.9 | |||||||
| Translation differences | -13.4 | -18.7 | 0.0 | -32.1 | |||||
| Total comprehensive | |||||||||
| income for the period | -15.4 | -0.4 | 130.6 | -0.1 | 114.7 | ||||
| Dividends paid | -191.9 | -191.9 | |||||||
| Exercised warrants | 7.7 | 7.7 | |||||||
| Share-based payments | 6.1 | 6.1 | |||||||
| Total transactions with owners | |||||||||
| for the period | 7.7 | -185.7 | -178.0 | ||||||
| Equity, Jun 30th 2013 | 25.4 | 181.4 | - | -76.4 | -1.9 | 87.0 | 1,158.0 | 0.3 | 1,373.8 |
| Equity, Jan 1st 2014 | 25.4 | 181.4 | - | -128.5 | -0.7 | 97.1 | 1,217.9 | 0.2 | 1,392.8 |
| Profit for the period | 104.8 | 104.8 | |||||||
| Other comprehensive income, | 0.2 | -0.2 | 0.0 | ||||||
| net of tax: | |||||||||
| Cash flow hedges | -0.8 | -0.8 | |||||||
| Net investment hedge | 0.0 | 0.0 | |||||||
| Translation differences | -22.8 | -22.8 | |||||||
| Total comprehensive | |||||||||
| income for the period | -22.8 | -0.8 | 105.0 | -0.2 | 81.3 | ||||
| Dividends paid | -193.4 | -193.4 | |||||||
| Exercised warrants | 1.7 | 1.7 | |||||||
| Acquisition of treasury shares | -8.6 | -8.6 | |||||||
| Share-based payments | 5.9 | 5.9 | |||||||
| Total transactions with owners | |||||||||
| for the period | 1.7 | -187.4 | 0.0 | -185.7 | |||||
| Changes in the shareholding of | |||||||||
| subsidiaries | |||||||||
| Acquisition of non-controlling interests, | |||||||||
| with no impact on control | 0.2 | 0.2 | |||||||
| Equity, Jun 30th 2014 | 25.4 | 181.4 | -8.6 | -151.3 | -1.4 | 98.8 | 1,135.7 | 0.0 | 1,280.0 |
| A = Share capital | |||||
|---|---|---|---|---|---|
| B = Share premium | |||||
| C = Treasury shares | |||||
| D = Translation reserve | |||||
| E = Fair value and hedging reserves | |||||
| F = Paid-up unrestricted equity reserve | |||||
| G = Retained earnings | |||||
| H = Non-controlling interest | |||||
| I = Total equity |
| Million euros | 4-6/14 | 4-6/13 | 1-6/14 | 1-6/13 | 1-12/13 | Change |
|---|---|---|---|---|---|---|
| % | ||||||
| Net sales | ||||||
| Passenger car tyres | 273.7 | 317.9 | 520.6 | 591.6 | 1,137.0 | -12.0 |
| Heavy tyres | 36.7 | 36.7 | 71.3 | 69.9 | 149.7 | 2.0 |
| Vianor | 81.0 | 86.4 | 130.5 | 130.0 | 312.5 | 0.4 |
| Other operations | 2.7 | 4.0 | 4.3 | 6.1 | 14.1 | -30.4 |
| Eliminations | -24.6 | -25.9 | -45.2 | -45.5 | -92.3 | 0.6 |
| Total | 369.5 | 419.1 | 681.5 | 752.2 | 1,521.0 | -9.4 |
| Operating result | ||||||
| Passenger car tyres | 83.4 | 114.6 | 163.5 | 207.0 | 378.5 | -21.0 |
| Heavy tyres | 5.4 | 4.6 | 9.9 | 8.6 | 20.4 | 14.9 |
| Vianor | 5.0 | 6.0 | -6.9 | -9.9 | -1.8 | 29.9 |
| Other operations | -0.8 | -1.6 | -3.9 | -5.6 | -13.1 | 30.8 |
| Eliminations | -2.4 | -3.4 | -3.5 | -3.5 | 1.5 | 1.7 |
| Total | 90.7 | 120.2 | 159.1 | 196.6 | 385.5 | -19.1 |
| Operating result, % of net sales | ||||||
| Passenger car tyres | 30.5 | 36.0 | 31.4 | 35.0 | 33.3 | |
| Heavy tyres | 14.8 | 12.5 | 13.9 | 12.3 | 13.6 | |
| Vianor | 6.2 | 7.0 | -5.3 | -7.6 | -0.6 | |
| Total | 24.5 | 28.7 | 23.3 | 26.1 | 25.3 | |
| Cash Flow II | ||||||
| Passenger car tyres | -22.7 | -8.7 | -16.4 | -91.8 | 297.1 | 82.1 |
| Heavy tyres | 6.2 | 5.1 | 7.2 | 3.3 | 28.4 | 118.8 |
| Vianor | 1.8 | 2.1 | -10.6 | -8.5 | 7.4 | -25.0 |
| Total | -21.8 | -0.9 | -25.5 | -96.0 | 325.6 | 73.4 |
| Nokian Tyres integrated the Heavy Tyres and Truck Tyres profit centers and formed a new profit centre called Heavy Tyres as of 1st January 2014. |
| Million euros | 30.6.14 | 30.6.13 | 31.12.13 |
|---|---|---|---|
| Opening balance | 683.8 | 692.5 | 692.5 |
| Capital expenditure | 39.7 | 92.7 | 155.2 |
| Decrease | -7.2 | -12.3 | -22.6 |
| Depreciation for the period | -43.1 | -44.0 | -85.1 |
| Exchange differences | -12.0 | -30.0 | -56.3 |
| Closing balance | 661.2 | 698.9 | 683.8 |
| CONTINGENT LIABILITIES | 30.6.14 | 30.6.13 | 31.12.13 |
| Million euros | |||
| FOR OWN DEBT | |||
| Mortgages | 1.0 | 1.1 | 1.1 |
| Pledged assets | 0.2 | 0.2 | 0.2 |
| OTHER OWN COMMITMENTS | |||
| Guarantees | 3.2 | 3.4 | 3.3 |
| Leasing and rent commitments | 53.6 | 80.7 | 63.3 |
| Purchase commitments | 2.0 | 2.0 | 2.0 |
| 30.6.14 | 30.6.13 | 31.12.13 | |||||
|---|---|---|---|---|---|---|---|
| Carrying | Fair | Carrying | Fair | Carrying | Fair | ||
| Million euros | amount | value | amount | value | amount | value | |
| FINANCIAL ASSETS | |||||||
| Financial assets at fair value | |||||||
| through profit or loss | |||||||
| Derivatives held | |||||||
| for trading | 4.7 | 4.7 | 15.6 | 15.6 | 5.3 | 5.3 | |
| Money market instruments | - | - | - | - | - | - | |
| Loans and receivables | |||||||
| Other non-current receivables | 15.5 | 19.7 | 13.3 | 14.9 | 11.3 | 14.3 | |
| Trade and other receivables | 660.8 | 660.0 | 656.3 | 656.9 | 408.3 | 407.7 | |
| Cash in hand and at bank | 67.8 | 67.8 | 115.1 | 115.1 | 424.6 | 424.6 | |
| Available-for-sale financial assets | |||||||
| Unquoted shares | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | |
| Derivative financial instruments | |||||||
| designated as hedges | 2.1 | 2.1 | 0.3 | 0.3 | 0.1 | 0.1 | |
| FINANCIAL LIABILITIES | |||||||
| Financial liabilities at fair value | |||||||
| through profit or loss | |||||||
| Derivatives held | |||||||
| for trading | 11.9 | 11.9 | 7.6 | 7.6 | 1.8 | 1.8 | |
| Financial liabilities measured | |||||||
| at amortised cost | |||||||
| Interest-bearing financial liabilities | 297.7 | 307.9 | 422.3 | 431.5 | 368.2 | 375.8 | |
| Trade and other payables | 70.0 | 70.0 | 101.2 | 101.2 | 65.8 | 65.8 | |
| Derivative financial instruments | |||||||
| designated as hedges | 5.4 | 5.4 | 3.8 | 3.8 | 2.9 | 2.9 | |
| All fair value measurements have been classified to Level 2 in the fair value hierarchy. | |||||||
| Level 2 includes Group's derivative financial instruments and money market investments. To establish the fair value of |
Level 2 includes Group's derivative financial instruments and money market investments. To establish the fair value of these instruments the Group uses generally accepted valuation models with inputs based on observable market data. There has been no transfers between the different levels in the fair value hierarchy.
| Million euros | 30.6.14 | 30.6.13 | 31.12.13 | |||
|---|---|---|---|---|---|---|
| INTEREST RATE DERIVATIVES | ||||||
| Interest rate swaps | ||||||
| Notional amount | 130.0 | 69.2 | 0.0 | |||
| Fair value | -0.9 | -0.8 | 0.0 | |||
| FOREIGN CURRENCY DERIVATIVES | ||||||
| Currency forwards | ||||||
| Notional amount | 533.9 | 347.4 | 225.8 | |||
| Fair value | -9.7 | 3.3 | 1.9 | |||
| Currency options, purchased | ||||||
| Notional amount | 24.8 | 299.4 | 110.3 | |||
| Fair value | 0.2 | 9.7 | 2.4 | |||
| Currency options, written | ||||||
| Notional amount | 44.4 | 454.6 | 110.3 | |||
| Fair value | -0.2 | -6.5 | -0.9 | |||
| Interest rate and currency swaps | ||||||
| Notional amount | 20.0 | 20.0 | 20.0 | |||
| Fair value | 2.5 | 1.4 | 0.1 | |||
| ELECTRICITY DERIVATIVES | ||||||
| Electricity forwards | ||||||
| Notional amount | 11.3 | 12.9 | 12.3 | |||
| Fair value | -2.5 | -2.7 | -2.8 |
Result for the period attributable to the equity holders of the parent / Average adjusted number of shares during the period
Result for the period attributable to the equity holders of the parent / Average adjusted and diluted number of shares during the period - The share options affect the dilution as the average share market price for the period exceeds the defined subscription price.
Equity ratio, %: Total equity x 100 / (Total assets - advances received)
Gearing, %: Interest-bearing net debt x 100 / Total equity
Equity attributable to equity holders of the parent / Adjusted number of shares on the reporting date
Operating margin: Operating result, % of net sales
Net sales (m€) and Net sales growth (%) EBIT (m€) and EBIT margin (%)
Net profit (m€) and net margin (%) Interest bearing net debt (m€) and gearing (%)
Group EVA (m€) and RONA (%) Manufacturing EVA (m€) and RONA (%)
Passenger Car Tyres EVA (m€) and RONA (%) Heavy Tyres EVA (m€) and RONA (%)
1) EVA is calculated based on 12% interest on capital employed.
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.