Quarterly Report • Nov 16, 2020
Quarterly Report
Open in ViewerOpens in native device viewer
Consolidated quarterly report for Q3 2020
| Table of contents | 2 |
|---|---|
| Introduction Information on the report 3 Definitions and abbreviations 3 Forward looking statements 8 Forward looking statements relating to risk factors 8 |
3 |
| Selected consolidated financial data | 10 |
| Selected standalone financial data | 11 |
| Description of the business of the Arctic Paper Group General information 13 Capital Group structure 14 Changes in the capital structure of the Arctic Paper Group 14 Shareholding structure 14 |
13 |
| Summary of the consolidated financial | |
| results Selected items of the consolidated profit and loss account 16 Selected items of the consolidated statement of financial position 20 Selected items of the consolidated cash flow statement23 |
16 |
| Summary of standalone financial |
|
| results Selected items of the standalone income statement24 |
24 |
| Selected items of the standalone statement of financial position 26 Selected items of the standalone cash flow statement27 |
|
| Relevant information and factors |
|
| affecting the financial results and the assessment of the financial standing Key factors affecting the performance results 28 Unusual events and factors 29 Impact of changes in Arctic Paper Group's |
28 |
| structure on the financial result 29 Other material information 29 Information on market trends 31 Factors influencing the financial results in the |
|
| perspective of the next quarter 32 Risk factors 32 |
|
| Supplementary information The Management Board position on the possibility to achieve the projected financial results published earlier 33 |
33 |
| Changes in holdings of the Issuer's shares or rights to shares by persons managing and supervising Arctic Paper S.A. 33 |
This Consolidated Quarterly Report for Q3 2020 was prepared in accordance with the Regulation of the Minister of Finance of 29 March 2018 on current and periodic information provided by issuers of securities and on conditions under which information required by legal regulations of a third country may be recognised as equivalent (Journal of Laws of 2018, item 757) and a part of the interim abbreviated consolidated financial statement s in accordance with International Accounting Standard No. 34.
The Abbreviated Consolidated Financial Statements do not comprise all information and disclosures required in the Annual Consolidated Financial Statements which are subject to mandatory audit and therefore they should be read in conjunction with the Consolidated Financial Statements of the Group for the year ended 31 December 2019.
Certain selected information contained in this report comes from the Arctic Paper Group management accounting system and statistics systems.
This consolidated quarterly report presents data in PLN, and all figures, unless otherwise indicated, are given in thousand PLN.
Unless the context requires otherwise, the following definitions and abbreviations are used in the whole document:
| Arctic Paper, Company, Issuer, Parent Entity, AP | Arctic Paper Spółka Akcyjna with its registered office in Kostrzyn nad Odra, Poland |
|---|---|
| Capital Group, Group, Arctic Paper Group, AP Group | Capital Group comprised of Arctic Paper Spółka Akcyjna and its subsidiaries as well as joint ventures |
| Arctic Paper Kostrzyn, AP Kostrzyn, APK | Arctic Paper Kostrzyn Spółka Akcyjna with its registered office in Kostrzyn nad Odrą, Poland |
| Arctic Paper Munkedals, AP Munkedals, APM | Arctic Paper Munkedals AB with its registered office in Munkedal Municipality, Västra Götaland County, Sweden |
| Arctic Paper Mochenwangen, AP Mochenwangen, APMW Arctic Paper Mochenwangen GmbH with its registered office in Mochenwangen, Germany |
|
| Arctic Paper Grycksbo, AP Grycksbo, APG | Arctic Paper Grycksbo AB with its registered office in Kungsvagen, Grycksbo, Sweden |
| Paper mills | Arctic Paper Kostrzyn, Arctic Paper Munkedals, Arctic Paper Grycksbo |
| Arctic Paper Investment AB, API AB | Arctic Paper Investment AB with its registered office in Göteborg, Sweden |
| Arctic Paper Investment GmbH, API GmbH | Arctic Paper Investment GmbH with its registered office in Wolpertswende, Germany |
| Arctic Paper Verwaltungs | Arctic Paper Verwaltungs GmbH with its registered office in Wolpertswende, Germany |
| Arctic Paper Immobilienverwaltungs | Arctic Paper Immobilienverwaltungs GmbH & Co. KG with its registered office in Wolpertswende, Germany |
|---|---|
| Kostrzyn Group | Arctic Paper Kostrzyn Spółka Akcyjna with its registered office in Kostrzyn nad Odrą and EC Kostrzyn Sp. z o.o. with its registered office in Kostrzyn nad Odrą |
| Mochenwangen Group | Arctic Paper Investment GmbH, Arctic Paper Mochenwangen GmbH, Arctic Paper Verwaltungs GmbH, Arctic Paper Immobilienverwaltungs GmbH & Co.KG |
| Grycksbo Group | Arctic Paper Grycksbo AB and Arctic Paper Investment AB |
| Sales Offices | Arctic Paper Papierhandels GmbH with its registered office in Vienna (Austria) |
| Arctic Paper Benelux SA with its registered office in Oud-Haverlee (Belgium) |
|
| Arctic Paper Danmark A/S with its registered office in Greve (Denmark) |
|
| Arctic Paper France SA with its registered office in Paris (France) | |
| Arctic Paper Deutschland GmbH with its registered office in Hamburg, (Germany) |
|
| Arctic Paper Italia Srl with its registered office in Milan (Italy) | |
| Arctic Paper Baltic States SIA with its registered office in Riga (Latvia) |
|
| Arctic Paper Norge AS with its registered office in Oslo (Norway) | |
| Arctic Paper Polska Sp. z o.o. with its registered office in Warsaw (Poland) |
|
| Arctic Paper España SL with its registered office in Barcelona (Spain) |
|
| Arctic Paper Finance AB with its registered office in Munkedal (Sweden) |
|
| Arctic Paper Schweiz AG with its registered office in Derendingen (Switzerland) |
|
| Arctic Paper UK Ltd with its registered office in London (UK) | |
| Arctic Paper East Sp. z o.o. with its registered office in Kostrzyn nad Odrą (Poland) |
|
| Arctic Paper Finance AB | Arctic Paper Finance AB with its registered office in Göteborg, Sweden |
| Rottneros, Rottneros AB | Rottneros AB with its registered office in Sunne (Sweden) |
| Rottneros Group, Rottneros AB Group | Rottneros AB with its registered office in Söderhamn, Sweden; Rottneros Bruk AB with its registered office in Rottneros, Sweden; Utansjo Bruk AB with its registered office in Söderhamn, Sweden, Vallviks Bruk AB with its registered office in Vallvik, Sweden; Rottneros Packaging AB with its registered office in Sunne, |
| Sweden; SIA Rottneros Baltic with its registered office in Kuldiga, Latvia; since 1 January 2020 – Nykvist Skogs AB with its registered office in Gräsmark, Sweden |
|
|---|---|
| Pulp mills | Rottneros Bruk AB with its registered office in Rottneros, Sweden; Vallviks Bruk AB with its registered office in Vallvik, Sweden |
| Rottneros Purchasing Office | SIA Rottneros Baltic with its registered office in Kuldiga, Latvia |
| Office Kalltorp | Kalltorp Kraft Handelsbolaget with its registered office in Trollhattan, Sweden |
| Nemus Holding AB | Nemus Holding AB with its registered office in Göteborg, Sweden |
| Thomas Onstad | The Issuer's core shareholder, holding directly and indirectly over 50% of shares in Arctic Paper S.A.; a member of the Issuer's Supervisory Board |
| Management Board, Issuer's Management Board, Company's Management Board, Group's Management Board |
Management Board of Arctic Paper S.A. |
| Supervisory Board, Issuer's Supervisory Board, Company's Supervisory Board, Group's Supervisory Board, SB |
Supervisory Board of Arctic Paper S.A. |
| AGM, GM, Issuer's General Meeting, Company's General Meeting |
General Meeting of Arctic Paper S.A. |
| EGM, Extraordinary General Meeting, Issuer's Extraordinary General Meeting, Company's Extraordinary General Meeting |
Extraordinary General Meeting of Arctic Paper S.A. |
| Articles of Association, Issuer's Articles of Association, Company's Articles of Association |
Articles of Association of Arctic Paper S.A. |
| SEZ | Kostrzyńsko-Słubicka Special Economic Zone |
| Court of Registration | District Court Poznań-Nowe Miasto i Wilda in Poznań |
| Warsaw Stock Exchange, WSE | Giełda Papierów Wartościowych w Warszawie Spółka Akcyjna |
| KDPW, Depository | Krajowy Depozyt Papierów Wartościowych Spółka Akcyjna with its registered office in Warsaw |
| PFSA | Polish Financial Supervision Authority |
| SFSA | Swedish Financial Supervisory Authority, equivalent to PFSA |
| NASDAQ in Stockholm, Nasdaq | Stock Exchange in Stockholm, Sweden |
| CEPI | Confederation of European Paper Industries |
| EURO-GRAPH | The European Association of Graphic Paper Producers |
| Eurostat | European Statistical Office |
| GUS | Central Statistical Office of Poland |
| NBSK | Northern Bleached Softwood Kraft |
| BHKP | Bleached Hardwood Kraft Pulp |
| Sales profit margin | Ratio of gross profit (loss) on sales to sales revenues from continuing operations |
|---|---|
| EBIT | Profit on continuing operating activities |
| EBIT profitability, operating profitability, operating profit margin |
Ratio of operating profit (loss) to sales revenues from continuing operations |
| EBITDA | Operating profit from continuing operations plus depreciation and amortisation and impairment charges |
| EBITDA profitability, EBITDA margin | Ratio of operating profit plus depreciation and amortisation and impairment charges of assets to sales revenues from continuing operations |
| Gross profit margin | Ratio of gross profit (loss) to sales revenues from continuing operations |
| Sales profitability ratio, net profit margin | Ratio of net profit (loss) to sales revenues |
| Return on equity, ROE | Ratio of net profit (loss) to equity income |
| Return on assets, ROA | Ratio of net profit (loss) to total assets |
| EPS | Earnings Per Share, ratio of net profit to the weighted average number of shares |
| BVPS | Book Value Per Share, Ratio of book value of equity to the number of shares |
| Debt-to-equity ratio | Ratio of total liabilities to equity |
| Equity to fixed assets ratio | Ratio of equity to fixed assets |
| Interest-bearing debt-to-equity ratio | Ratio of interest-bearing debt and other financial liabilities to equity |
| Net debt-to-EBITDA ratio | Ratio of interest-bearing debt minus cash to EBITDA from continuing operations |
| EBITDA-to-interest coverage ratio | Ratio of EBITDA to interest expense from continuing operations |
| Current liquidity ratio | Ratio of current assets to short-term liabilities |
| Quick ratio | Ratio of current assets minus inventory and short-term accruals and deferred income to short-term liabilities |
| Acid test ratio | Ratio of total cash and cash equivalents to short-term liabilities |
| DSI | Days Sales of Inventory, ratio of inventory to cost of sales multiplied by the number of days in the period |
| DSO | Days Sales Outstanding, ratio of trade receivables to sales revenues from continuing operations multiplied by the number of days in the period |
| DPO | Days Payable Outstanding, Ratio of trade payables to cost of sales from continuing operations multiplied by the number of days in the period |
|---|---|
| Operating cycle | DSI + DSO |
| Cash conversion cycle | Operating cycle – DPO |
| FY | Financial year |
| Q1 | 1st quarter of the financial year |
| Q2 | 2nd quarter of the financial year |
| Q3 | 3rd quarter of the financial year |
| Q4 | 4th quarter of the financial year |
| H1 | First half of the financial year |
| H2 | Second half of the financial year |
| YTD | Year-to-date |
| Like-for-like, LFL | Analogous, with respect to operating result. |
| p.p. | Percentage point, difference between two amounts of one item given in percentage |
| PLN, zł, złoty | Monetary unit of the Republic of Poland |
| gr | grosz – 1/100 of one zloty (the monetary unit of the Republic of Poland) |
| Euro, EUR | Monetary unit of the European Union |
| GBP | Pound sterling, monetary unit of the United Kingdom |
| SEK | Swedish Krona – monetary unit of the Kingdom of Sweden |
| USD | United States dollar, the legal tender in the United States of America |
| IAS | International Accounting Standards |
| IFRS | International Financial Reporting Standards |
| IFRS EU | International Financial Reporting Standards endorsed by the European Union |
| GDP | Gross Domestic Product |
Arctic Paper Capital Group/ Consolidated quarterly report for Q3 2020 8 Introduction
| Series A Shares | 50,000 Shares of Arctic Paper S.A. A series ordinary shares of PLN 1 each |
|---|---|
| Series B Shares | 44,253,500 Shares of Arctic Paper S.A. B series ordinary shares of PLN 1 each |
| Series C Shares | 8,100,000 Shares of Arctic Paper S.A. C series ordinary shares of PLN 1 each |
| Series E Shares | 3,000,000 Shares of Arctic Paper S.A. E series ordinary shares of PLN 1 each |
| Series F Shares | 13, 884,283 Shares of Arctic Paper S.A. F series of the nominal value of PLN 1 each |
| Shares, Issuer's Shares | Series A, Series B, Series C, Series E, and Series F Shares jointly |
The information contained in this report which does not relate to historical facts relates to forward looking statements. Such statements may, in particular, concern the Group's strategy, business development, market projections, planned investment outlays, and future revenues. Such statements may be identified by the use of expressions pertaining to the f uture such as, e.g., "believe", "think", "expect", "may", "will", "should", "is expected", "is assumed", and any negations and grammatical f orms of these expressions or similar terms. The statements contained in this report concerning matters which are not historical facts should be treated only as projections subject to risk and uncertainty. Forward -looking statements are inevitably based on certain estimates and assumptions which, although our management finds them rational, are naturally subject to known and unknown risks and uncertainties and other factors that could cause the actual results to differ materially from the historica l results or the projections. For this reason, we cannot assure that any of the events provided for in the forward -looking statements will occur or, if they occur, about their impact on the Group's operating activity or financial situation. When evaluating the information presented in this report, one should not rely on such forward -looking statements, which are stated only as at the date they are expressed. Unless legal regulations contain detailed requirements in this respect, the Group shall not be obliged to update or verify those forward-looking statements in order to provide for new developments or circumstances. Furthermore, the Group is not obliged to verify or to confirm the analysts' expectations or estimates, except for those required by law.
In this report we described the risk factors that the Management Board of ou r Group considers specific to the sector we operate in; however, the list may not be exhaustive. Other factors may arise that have not been identified by us and that could have material and adverse impact on the business, financial condition, results on op erations or prospects of the Arctic Paper Group. In such circumstances, the price of the shares of the Company listed at the Warsaw Stock Exchange or at NASDAQ in Stockholm may decrease, investors may lose their invested funds in whole or in part and the p otential dividend disbursement by the Company may be limited.
We ask you to perform a careful analysis of the information disclosed in 'Risk factors' of this report – the section contains a description of risk factors and uncertainties related to the busi ness of the Arctic Paper Group.
Arctic Paper Capital Group/ Consolidated quarterly report for Q3 2020 9
| Period f rom 01.01.2020 to 30.09.2020 PLN'000 |
Period f rom 01.01.2019 to 30.09.2019 PLN'000 |
Period f rom 01.01.2020 to 30.09.2020 EUR'000 |
Period f rom 01.01.2019 to 30.09.2019 EUR'000 |
|
|---|---|---|---|---|
| Continuing operations | ||||
| Sales rev enues | 2 132 784 | 2 377 452 | 482 084 | 552 615 |
| Operating prof it (loss) | 163 028 | 178 253 | 36 850 | 41 433 |
| Gross prof it (loss) | 138 807 | 152 807 | 31 375 | 35 518 |
| Net prof it (loss) f rom continuing operations | 118 418 | 119 150 | 26 767 | 27 695 |
| Net prof it (loss) f or the f inancial y ear | 118 418 | 119 150 | 26 767 | 27 695 |
| Net prof it (loss) f or the f inancial y ear attributable to the shareholders of the Parent Entity |
109 861 | 72 214 | 24 832 | 16 785 |
| Net cash f lows f rom operating activ ities | 187 557 | 224 904 | 42 394 | 52 277 |
| Net cash f lows f rom inv esting activ ities | (107 621) | (74 201) | (24 326) | (17 247) |
| Net cash f lows f rom f inancing activ ities | (86 016) | (94 615) | (19 443) | (21 992) |
| Change in cash and cash equiv alents | (6 080) | 56 088 | (1 374) | 13 037 |
| Weighted av erage number of ordinary shares | 69 287 783 | 69 287 783 | 69 287 783 | 69 287 783 |
| Diluted weighted av erage number of ordinary shares | 69 287 783 | 69 287 783 | 69 287 783 | 69 287 783 |
| EPS (in PLN/EUR) | 1,59 | 1,04 | 0,36 | 0,24 |
| Diluted EPS (in PLN/EUR) | 1,59 | 1,04 | 0,36 | 0,24 |
| Mean PLN/EUR exchange rate* | 4,4241 | 4,3022 |
| As at 30 September 2020 PLN'000 |
As at 31 December 2019 PLN'000 |
As at 30 September 2020 EUR'000 |
As at 31 December 2019 EUR'000 |
|
|---|---|---|---|---|
| Assets | 2 123 824 | 2 035 753 | 469 167 | 478 045 |
| Long-term liabilities | 504 896 | 477 127 | 111 535 | 112 041 |
| Short-term liabilities | 641 348 | 688 098 | 141 678 | 161 582 |
| Equity | 977 580 | 870 528 | 215 954 | 204 421 |
| Share capital | 69 288 | 69 288 | 15 306 | 16 270 |
| Number of ordinary shares | 69 287 783 | 69 287 783 | 69 287 783 | 69 287 783 |
| Diluted number of ordinary shares | 69 287 783 | 69 287 783 | 69 287 783 | 69 287 783 |
| Book v alue per share (in PLN/EUR) | 14,11 | 12,56 | 3,12 | 2,95 |
| Diluted book v alue per share (in PLN/EUR) | 14,11 | 12,56 | 3,12 | 2,95 |
| Declared or paid div idend (in PLN/EUR) | - | - | - | - |
| Declared or paid div idend per share (in PLN/EUR) | - | - | - | - |
| PLN/EUR exchange rate at the end of the period** | - | - | 4,5268 | 4,2585 |
* – Profit and loss and cash flow statement items have been translated at the mean arithmetic exchange rates published by the National Bank of Poland, prevailing in the period that the presented data refers to.
** – Balance sheet items and book value per share have been translated at the mean arithmetic exchange rates published by the National Bank of Poland, prevailing on the balance sheet date.
| Period | Period | Period | Period | |
|---|---|---|---|---|
| f rom 01.01.2020 | f rom 01.01.2019 | f rom 01.01.2020 | f rom 01.01.2019 | |
| to 30.09.2020 | to 30.09.2019 | to 30.09.2020 | to 30.09.2019 | |
| PLN'000 | PLN'000 7 |
EUR'000 | EUR'000 | |
| Sales rev enues | 32 094 | 52 726 | 7 254 | 12 255 |
| Operating prof it (loss) | 12 737 | 29 702 | 2 879 | 6 904 |
| Gross prof it (loss) | 4 396 | 19 084 | 994 | 4 436 |
| Net prof it (loss) f rom continuing operations | 4 396 | 19 083 | 994 | 4 436 |
| Net prof it (loss) f or the f inancial y ear | 4 396 | 19 083 | 994 | 4 436 |
| Net cash f lows f rom operating activ ities | 114 318 | 58 422 | 25 840 | 13 580 |
| Net cash f lows f rom inv esting activ ities | - | (1 618) | - | (376) |
| Net cash f lows f rom f inancing activ ities | (85 467) | (60 544) | (19 318) | (14 073) |
| Change in cash and cash equiv alents | 28 852 | (3 740) | 6 522 | (869) |
| Weighted av erage number of ordinary shares | 69 287 783 | 69 287 783 | 69 287 783 | 69 287 783 |
| Diluted weighted av erage number of ordinary shares | 69 287 783 | 69 287 783 | 69 287 783 | 69 287 783 |
| EPS (in PLN/EUR) | 0,06 | 0,28 | 0,01 | 0,06 |
| Diluted EPS (in PLN/EUR) | 0,06 | 0,28 | 0,01 | 0,06 |
| Mean PLN/EUR exchange rate* | 4,4241 | 4,3022 |
| As at 30 | As at 31 | As at 30 | As at 31 | |
|---|---|---|---|---|
| September 2020 | December 2019 | September 2020 | December 2019 | |
| PLN'000 | PLN'000 | EUR'000 | EUR'000 | |
| Assets | 881 904 | 926 486 | 194 819 | 217 562 |
| Long-term liabilities | 33 708 | 57 326 | 7 446 | 13 462 |
| Short-term liabilities | 275 449 | 301 081 | 60 849 | 70 701 |
| Equity | 572 747 | 568 078 | 126 524 | 133 399 |
| Share capital | 69 288 | 69 288 | 15 306 | 16 270 |
| Number of ordinary shares | 69 287 783 | 69 287 783 | 69 287 783 | 69 287 783 |
| Diluted number of ordinary shares | 69 287 783 | 69 287 783 | 69 287 783 | 69 287 783 |
| Book v alue per share (in PLN/EUR) | 8,27 | 8,20 | 1,83 | 1,93 |
| Diluted book v alue per share (in PLN/EUR) | 8,27 | 8,20 | 1,83 | 1,93 |
| Declared or paid div idend (in PLN/EUR) | - | - | - | - |
| Declared or paid div idend per share (in PLN/EUR) | - | - | - | - |
| PLN/EUR exchange rate at the end of the period** | 4,5268 | 4,2585 |
* – Profit and loss and cash flow statement items have been translated at the mean arithmetic exchange rates published by the National Bank of Poland, prevailing in the period that the presented data refers to.
** – Balance sheet items and book value per share have been translated at the mean arithmetic exchange rates published by the National Bank of Poland, prevailing on the balance sheet date.
Management Board's Report from operations of the Arctic Paper Capital Group and of Arctic Paper S.A.
Arctic Paper Capital Group/ Consolidated quarterly report for Q3 2020 12
Management Board's Report
to the report for Q3 2020
The Arctic Paper Group is a leading European producer in terms of production volume of bulky book paper, offering a broad range of products in the segment and one of the leading producers of high -quality graphic paper in Europe. The Group produces numerous types of uncoated and coated wood-free paper as well as wood-containing uncoated paper for printing houses, paper distributors, book and magazine publishing houses and the advertising industry. In connection with acq uisition of the Rottneros Group in December 2012, the Group's assortment was expanded with the production of pulp. As on the day hereof, the Arctic Paper Group employs app. 1,500 people in its Paper Mills, Pulp Mills, companies dealing in paper distribution and sales, a company dealing in timber procurement for pulp production and in a company of forest owners. Our paper mills are located in Poland and Sweden and have total production capacity of more than 685,000 metric tonnes of paper per year. The Pulp Mills are located in Sweden and have total production capacity of 400,000 tonnes of pulp per year. The Group has fourteen Sales Offices which handle distribution and marketing of products offered by the Group providing access to all European markets, including Central and Eastern Europe. Our consolidated sales revenues for three quarters of 2020 amounted to PLN 2,133 million.
Arctic Paper S.A. is a holding company set up in April 2008. The Parent Entity is entered in the register of entrepreneurs of the National Court Register maintained by the District Court in Poznań – Nowe Miasto i Wilda, 8th Commercial Division of the National Court Register, under KRS number 0000306944. The Parent Entity holds statistical number REGON 080262255. On 8 October 2019, the court registered change of the Company's registered office to Kostrzyn nad Odrą. The Company also has a foreign branch in Göteborg, Sweden.
The principal business of the Arctic Paper Group is paper production and sales.
The Group's additional business, partly subordinate to paper production, covers:
As on 30 September 2020, as well as on the day hereof, the Group owned the following Paper Mills:
As on 30 September 2020, as well as on the day hereof, the Group owned the following Pulp Mills:
The product assortment of the Arctic Paper Group covers:
A detailed description of the Group's assortment is included in the consolidated annual report for 2019.
The Arctic Paper Capital Group comprises Arctic Paper S.A., as the Parent Entity, and its subsidiaries, as well as joint ventures. Since 23 October 2009, Arctic Paper S.A. has been listed on the primary market of the Warsaw Stock Exchange and since 20 December 2012 in the NASDAQ stock exchange in Stockholm. The Group operates through its Paper mills and Pulp mills with its subsidiary producing packaging, a company of forest owners as well as Sales Offices and Procurement Offices.
Details on the organisation of the Capital Group of Arctic Paper S.A. along with identification of the consolidated entities are specified in note 2 in the abbreviated consolidated financial statements, further below in this quarterly report.
On 1 January 2020, the Company, via Rottneros acquired control over Nykvist Skogs AB, a company grouping private owners of forests in Sweden. The transaction provided a broader access to raw materials over a long-term horizon.
In Q3 2020, no other changes in the capital structure of the Arctic Paper Group occurred.
Nemus Holding AB, a company under Swedish law (a company owned indirectly by Mr Thomas Onstad), is the majority shareholder of Arctic Paper S.A., holding (as at 30 September 2020) 40,381,449 shares of our Company, which constitutes 58.28% of its share capital and corresponds to 58.28% of the total number of vot es at General Meetings. Thus Nemus Holding AB is the Parent Entity of the Issuer.
Additionally, Mr Thomas Onstad, an indirect shareholder of Nemus Holding AB, holds directly 6,223,658 shares representing 8.98% of the total number of shares in the Company, and via another entity – 600,000 shares accounting for 0.87% of the total number of shares of the Issuer. Mr Thomas Onstad's total direct and indirect holding in the capital of Arctic Paper S.A . as at 30 September 2020 was 68.13% and has not changed until the date hereof.
| as at 16.11.2020 | ||||
|---|---|---|---|---|
| Share in the | Share in the total | |||
| Number of | share capital | number of v otes | ||
| Shareholder | shares | [%] | Number of v otes | [%] |
| Thomas Onstad | 47 205 107 | 68,13% | 47 205 107 | 68,13% |
| - indirectly v ia | 40 981 449 | 59,15% | 40 981 449 | 59,15% |
| Nemus Holding AB | 40 381 449 | 58,28% | 40 381 449 | 58,28% |
| other entity | 600 000 | 0,87% | 600 000 | 0,87% |
| - directly | 6 223 658 | 8,98% | 6 223 658 | 8,98% |
| Other | 22 082 676 | 31,87% | 22 082 676 | 31,87% |
| Total | 69 287 783 | 100,00% | 69 287 783 | 100,00% |
| Treasury shares | - | 0,00% | - | 0,00% |
| Total | 69 287 783 | 100,00% | 69 287 783 | 100,00% |
| as at 30.09.2020 | ||||
| Share in the | Share in the total | |||
| Shareholder | Number of shares |
share capital [%] |
Number of v otes | number of v otes [%] |
| Thomas Onstad | 47 205 107 | 68,13% | 47 205 107 | 68,13% |
| - indirectly v ia Nemus Holding AB |
40 981 449 40 381 449 |
59,15% 58,28% |
40 981 449 40 381 449 |
59,15% 58,28% |
| other entity | 600 000 | 0,87% | 600 000 | 0,87% |
| - directly Other |
6 223 658 22 082 676 |
8,98% 31,87% |
6 223 658 22 082 676 |
8,98% 31,87% |
| Total | 69 287 783 | 100,00% | 69 287 783 | 100,00% |
| Treasury shares | - | 0,00% | - | 0,00% |
| Total | 69 287 783 | 100,00% | 69 287 783 | 100,00% |
| as at 19.08.2020 | ||||
| Share in the | Share in the total | |||
| Number of | share capital | number of v otes | ||
| Shareholder | shares | [%] | Number of v otes | [%] |
| Thomas Onstad | 47 205 107 | 68,13% | 47 205 107 | 68,13% |
| - indirectly v ia | 40 981 449 | 59,15% | 40 981 449 | 59,15% |
40 981 449 59,15% 40 981 449 59,15% Nemus Holding AB 40 381 449 58,28% 40 381 449 58,28% other entity 600 000 0,87% 600 000 0,87% 6 223 658 8,98% 6 223 658 8,98% Other 22 082 676 31,87% 22 082 676 31,87% Total 69 287 783 100,00% 69 287 783 100,00% Treasury shares - 0,00% - 0,00% Total 69 287 783 100,00% 69 287 783 100,00% - directly - indirectly v ia
The data in the above tables is provided as of the date hereof and as of the publication date of the report for H1 2020 and a s at 30 September 2020.
| Q3 | Q2 | Q3 | YTD | YTD | Change % Q3 2020/ |
Change % Q3 2020/ |
Change % YTD 2020/ |
|
|---|---|---|---|---|---|---|---|---|
| PLN thousand | 2020 | 2020 | 2019 | 2020 | 2019 | Q2 2020 | Q3 2019 | YTD 2019 |
| Sales revenues | 702 836 | 616 000 | 794 363 | 2 132 784 | 2 377 452 | 14,1 | (11,5) | (10,3) |
| of which: | ||||||||
| Sales of paper | 491 860 | 403 773 | 563 801 | 1 483 413 | 1 674 778 | 21,8 | (12,8) | (11,4) |
| Sales of pulp | 210 976 | 212 227 | 230 562 | 649 371 | 702 674 | (0,6) | (8,5) | (7,6) |
| Prof it (loss) on sales | 149 468 | 106 605 | 156 085 | 444 003 | 457 031 | 40,2 | (4,2) | (2,9) |
| % of sales revenues | 21,27 | 17,31 | 19,65 | 20,82 | 19,22 | 4,0 p.p. | 1,6 p.p. | 1,6 p.p. |
| Selling and distribution costs | (84 587) | (73 950) | (81 487) | (251 155) | (249 624) | 14,4 | 3,8 | 0,6 |
| Administrativ e expenses | (16 531) | (19 638) | (24 520) | (55 339) | (66 376) | (15,8) | (32,6) | (16,6) |
| Other operating income | 17 229 | 20 893 | 9 048 | 51 433 | 71 046 | (17,5) | 90,4 | (27,6) |
| Other operating expenses | (6 445) | (9 679) | (8 524) | (25 913) | (33 824) | (33,4) | (24,4) | (23,4) |
| EBIT | 59 132 | 24 231 | 50 602 | 163 028 | 178 253 | 144,0 | 16,9 | (8,5) |
| % of sales revenues | 8,41 | 3,93 | 6,37 | 7,64 | 7,50 | 4,5 p.p. | 2,0 p.p. | 0,1 p.p. |
| EBITDA | 86 412 | 48 017 | 71 512 | 246 263 | 243 122 | 80,0 | 20,8 | 1,3 |
| % of sales revenues | 12,29 | 7,79 | 9,00 | 11,55 | 10,23 | 4,5 p.p. | 3,3 p.p. | 1,3 p.p. |
| Financial income | (81) | (744) | 377 | 632 | 1 321 | (89,1) | (121,4) | (52,2) |
| Financial expenses | (8 678) | (8 470) | (8 587) | (24 853) | (26 767) | 2,5 | 1,1 | (7,2) |
| Gross profit (loss) | 50 373 | 15 017 | 42 392 | 138 807 | 152 807 | 235,4 | 18,8 | (9,2) |
| Income tax | (5 017) | (4 244) | (7 830) | (20 389) | (33 657) | 18,2 | (35,9) | (39,4) |
| Net profit (loss) | 45 357 | 10 773 | 34 562 | 118 418 | 119 150 | 321,0 | 31,2 | (0,6) |
| % of sales revenues | 6,45 | 1,75 | 4,35 | 5,55 | 5,01 | 4,7 p.p. | 2,1 p.p. | 0,5 p.p. |
| Net prof it (loss) attributable to the | ||||||||
| shareholders of the Parent Entity | 44 457 | 10 441 | 26 317 | 109 861 | 72 214 | 325,8 | 68,9 | 52,1 |
During the third quarter of 2020, Arctic Paper Group achieved a turnover of PLN 702.8mn (compared to 794.4mn in Q3 2019) with an EBITDA of PLN 86.4mn (71.5mn). On a consolidated level, the combination of pulp and paper continues to stabilize our results, as the fluctuations offset each other. Arctic Paper's financial position remains strong and has improved during the period. Our liquidity is on a three-year high, providing us the opportunity to repay debt as we are currently renegotiating and rebalancing our debt structure. Net debt at the end of the period was PLN 135.5mn (199.6mn), and net debt/EBITDA was 0.48 (0.82).
The paper segment generated a turnover of PLN 491.9mn (563.8mn) with an EBITDA of PLN 69.7mn (43.2mn). While the market environment remains challenging, Arctic Paper's position on the European paper market strengthened during the period. We have a leading position for example on the market for high-quality uncoated book paper from Arctic Paper Munkedal, as well as on the markets for coated and uncoated design paper, where Munken and Arctic Volume are strong brands. We are working intensively to boost our competitiveness and our profitability .
All our mills are currently running with a full workforce, as we have terminated available short-term allowance measures. During the period, we reached a capacity utilization of 83 percent (96). Paper sales volume reached 143,000 tonnes (156,000). The investment in PM1 at Arctic Paper Kostrzyn has paved the way for an increase in production, with Amber reaching higher volumes than during Q3 last year. After the restructuring, the mill in Grycksbo has been profitable and reports progress with its G-brand.
For Rottneros AB, in which the Arctic Paper Group owns 51 percent, net turnover decreased to SEK 508mn (617mn) with EBIT of SEK 4mn (54mn). The decline is explained by lower sales prices due to the weaker pulp market. Rottneros continued to sell a larger share than normal on short-term contracts, affecting margins negatively. Production reached a new record of 110,200 tonnes (100,300). While the pulp market is still characterized by uncertainty and reduced demand, the pulp price has been relatively stable for over a year.
We have so far succeeded well in protecting the organization and its employees against infection by Covid -19. As a second wave of the pandemic clearly has hit many European countries, our Group stands well prepared. I am confident that we will endure this crisis and emerge stronger.
In Q3 2020, the consolidated sales revenues amounted to PLN 702,836 thousand (sales of paper: PLN 491,860 thousand, pulp sales: PLN 210,976 thousand, as compared to PLN 794,363 thousand (sales of paper: PLN 563,801 thousand, while sales of pulp generated PLN 230,562 thousand in the equivalent period of the previous year. That means a decrease by PLN 91,527 thousand (decrease of paper sales: PLN 71,941 thousand and decrease of pulp sales: PLN 19,586 thousand) and by -11.5% respectively (paper sales: -12.8%, pulp sales: -8.5%).
In the first nine months of 2020, the sales revenues amounted to PLN 2,132,784 thousand (sales of paper: PLN 14,83,413 thousand, pulp sales: PLN 649,371 thousand, as compared to PLN 2,377,452 thousand (sales of paper: PLN 1,674,778 thousand, pulp sales: PLN 702,674 thousand, generated in the equivalent period of the previous year. This means a decrease of revenues by PLN 244,668 thousand (decrease of paper sales: PLN 191,365 thousand, decrease of pulp sales: PLN 53,303 thousand, and by -10.3% respectively (paper sales: -11.4%, pulp sales: -7.6%).
Paper sales volume in Q3 2020 amounted to 143 thousand tonnes compared to 156 thousand tonnes in the same period of the previous year. The change represents a decrease of 13 thousand tonnes and by -8.3% respectively. Pulp sales volume in Q3 2020 amounted to 103 thousand tonnes compared to 106 thousand tonnes in the same period of the previous year. The change represents a decrease of 3 thousand tonnes and by -2.8% respectively.
Paper sales volume in the first three quarters of 2020 amounted to 429 thousand tons compared to 457 thousand tons in the same period of the previous year. The change represents a decrease of 28 thousand tonnes and by -6.1% respectively. Pulp sales volume in the first three quarters of 2020 amounted to 299 thousand tonnes compared to 291 thousand tonnes in the same period of the previous year. The change represents an increase of 8 thousand tonnes and by +2.7% respectively.
In Q3 2020, profit on sales amounted to PLN 149,468 thousand and was by 4.2% lower than in the corresponding period of the previous year. Sales profit margin in the current quarter stood at 21.27% compared to 19.65% (+1.6 p.p.) in the equivalent period of the previous year. The core reason underlying the decrease of profit on sales in Q3 2020 versus the equivalent period of the previous year were lower revenues from the sale of paper and pulp (lower sales volu mes and prices). The lower costs of pulp for paper production (reduced prices) despite lower sales revenues of paper and pulp were the core reason for the increased profit margin in Q3 2020 versus the equivalent period last year.
For three quarters of 2020, profit on sales amounted to PLN 444,003 thousand and was by 2.9% lower than in the corresponding period of the previous year. Sales profit margin in the period stood at 20.82% compared to 19.22% (+1.6 p.p.) in the equivalent period of the previous year. The reasons for the changes are the same as for the changes in Q3 2020 versus the equivalent period of the previous year.
In Q3 2020, the selling and distribution costs amounted to PLN 84,587 thousand, which was an increase by 3.8% compared to the costs incurred in Q3 2019.
In three quarters of 2020, the selling and distribution costs amounted to PLN 251,155 thousand which was an increase by 0.6% compared to the costs incurred in the equivalent period of 2019. The selling and distribution costs include pr imarily costs of transport of finished products to counterparties.
In Q3 2020, the administrative expenses amounted to PLN 16,531 thousand as compared to PLN 24,520 thousand in the equivalent period of 2019 (a decrease by 32.6%). The administrative expense s are composed primarily of the costs of advisory and administrative services in the Group.
In three quarters of 2020, the administrative expenses amounted to PLN 55,339 thousand as compared to PLN 66,376 thousand in the equivalent period of 2019, which was a decrease by 16.6%. The main reason of the decrease was lower costs related to consulting services rendered to the Group by third parties.
Other operating income amounted to PLN 17,229 thousand in Q3 2020, as compared to PLN 9,048 thousand in Q3 2019. Other operating income consisted mainly of revenues from heat and electricity sales as well as sales revenues from other materials and CO2 emission rights. The higher value of other operating income in the current period resulted mainly from the receipt of public aid for the costs of purchase of greenhouse gas emission allowances and sale of CO2 emission rights.
Other operating income amounted to PLN 51,433 thousand for three quarters of 2020, which was a decrease as compa red to the equivalent period of the previous year by PLN 19,613 thousand mainly as a result of profit from the sale of land in AP Mochenwangen in H1 2019.
In Q3 2020, the other operating expenses amounted to PLN 6,445 thousand as compared to PLN 8,524 thousand in Q3 2019.
Other operating expenses amounted to PLN 25,913 thousand for three quarters of 2020, which was a decrease as compared to the equivalent period of the previous year (by PLN 7,911 thousand).
The other operating expenses comprised mainly the costs of electricity and heat sales as well as the costs of other materials sold.
Financial income in Q3 2020 amounted to PLN -81 thousand as compared to PLN 377 thousand generated in Q3 2019.
In the first nine months 2020, the financial income amounted to PLN 632 thousand, while in the equivalent period in 2019 it was PLN 1,321 thousand.
In Q3 2020, financial expenses amounted to PLN 8,678 thousand as compared to PLN 8,587 thousand incurred in Q3 2019.
Financial expenses for three quarters of 2020 amounted to PLN 24,853 thousand as compared to PLN 26,767 thousand incurred for three quarters of 2019. The lower financial costs for the three quarters of 2020 were mainly due to lower intere st costs as a result of the repayment of some loans, bonds and borrowings.
In Q3 2020, income tax amounted to PLN
-5,017 thousand while in the equivalent period in 2019 it was PLN -7,830 thousand.
The current portion of income tax in the analysed quarter of 2020 amounted to PLN -4,437 thousand, while the deferred portion to PLN -580 thousand. In Q3 of the previous year, the amount was PLN -821 thousand and PLN -7,009 thousand respectively.
For three quarters of 2020, income tax amounted to PLN -20,389 thousand while in the equivalent period in 2019 it was PLN -33,657 thousand.
The current portion of income tax in the analysed three quarters of 2020 amounted to PLN -13,692 thousand, while the deferred portion to PLN -6,697 thousand. In the equivalent quarters of the previous year, the amount was PLN -4,479 thousand and PLN -29,178 thousand respectively.
In Q3 2020, the result on continuing operations amounted to PLN 59,132 thousand as compared to PLN 50,602 thousand in the equivalent period of the previous year. The changes resulted in a growth of operational profit margin from +6.4% in the Q3 2019 to +8.4% in Q3 the current year.
For three quarters of 2020, the result on continuing operations amounted to PLN 163,028 thousand as compared to PLN 178,253 thousand in the equivalent period of the previous year. The changes resulted in a growth of operational profit margin from +7.5% for three quarters of 2019 to +7.6% for three quarters of the current year.
EBITDA in Q3 2020 was PLN 86,412 thousand, while in the equivalent period in 2019 it was PLN 71,512 thousand. In the reporting period, the EBITDA margin was 12.3% compared to 9.0% in the equivalent period of 2019.
EBITDA for three quarters of 2020 was PLN 246,263 thousand, while in the equivalent period in 2019 it was PLN 243,122 thousand. In the reporting period, the EBITDA margin was 11.6% compared to 10.2% in the equivalent period of 2019.
In the current quarter of 2020, net profit amounted to PLN 45,357 thousand as compared to the net profit of PLN 34,562 thousand in Q3 2019.
In three quarters of 2020, net profit amounted to PLN 118,418 thousand as comp ared to the net profit of PLN 119,150 thousand in three quarters of 2019.
| PLN'000 | Q3 2020 |
Q2 2020 |
Q3 2019 |
YTD 2020 |
YTD 2019 |
Change % Q3 2020/ Q2 2020 |
Change % Q3 2020/ Q3 2019 |
Change % YTD 2020/ YTD 2019 |
|---|---|---|---|---|---|---|---|---|
| Prof it on sales | 149 468 | 106 605 | 156 085 | 444 003 | 457 031 | 40,2 | (4,2) | (2,9) |
| % of sales revenues | 21,27 | 17,31 | 19,65 | 20,82 | 19,22 | 4,0 p.p. | 1,6 p.p. | 1,6 p.p. |
| EBITDA % of sales revenues |
86 412 12,29 - |
48 017 7,79 - |
71 512 9,00 - |
246 263 11,55 - |
243 122 10,23 - |
80,0 4,5 p.p. - |
20,8 3,3 p.p. - |
1,3 1,3 p.p. - |
| EBIT | 59 132 | 24 231 | 50 602 | 163 028 | 178 253 | 144,0 | 16,9 | (8,5) |
| % of sales revenues | 8,41 | 3,93 | 6,37 | 7,64 | 7,50 | 4,5 p.p. | 2,0 p.p. | 0,1 p.p. |
| Net profit (loss) | 45 357 | 10 773 | 34 562 | 118 418 | 119 150 | 321,0 | 31,2 | (0,6) |
| % of sales revenues | 6,45 | 1,75 | 4,35 | 5,55 | 5,01 | 4,7 p.p. | 2,1 p.p. | 0,5 p.p. |
| Return on equity / ROE (%) | 4,6 | 1,2 | 3,8 | 12,1 | 13,1 | 3,4 p.p. | 0,9 p.p. | (0,9) p.p. |
| Return on assets / ROA (%) | 2,1 | 0,5 | 1,6 | 5,6 | 5,5 | 1,6 p.p. | 0,5 p.p. | 0,0 p.p. |
In Q3 2020, return on equity was 4.6%, (12.1% for three quarters of 2020) while in Q3 2019 it was 3.8% (13.1% for three quarters of 2019).
In Q3 of 2020, return on assets was 2.1% (5.6% for three quarters of 2020) while in the third quarter of 2019 it was 1.6% (5.5% for three quarters of 2019).
| Change 30.09.2020 |
Change 30.09.2020 |
||||
|---|---|---|---|---|---|
| PLN'000 | 30.09.2020 | 31.12.2019 | 30.09.2019 | -31.12.2019 | -30.09.2019 |
| Fixed assets | 1 132 134 | 1 080 905 | 1 063 031 | 51 229 | 69 103 |
| Inv entories | 367 297 | 353 774 | 393 806 | 13 523 | (26 509) |
| Receiv ables | 342 605 | 307 445 | 401 370 | 35 159 | (58 766) |
| trade and other payables | 334 248 | 302 121 | 390 248 | 32 127 | (56 000) |
| Other current assets | 11 953 | 27 744 | 42 724 | (15 791) | (30 771) |
| Cash and cash equiv alents | 269 835 | 265 885 | 254 581 | 3 951 | 15 254 |
| Total assets | 2 123 824 | 2 035 753 | 2 155 512 | 88 070 | (31 688) |
| Equity | 977 580 | 870 528 | 912 154 | 107 052 | 65 426 |
| Short-term liabilities | 641 348 | 688 098 | 707 571 | (46 750) | (66 223) |
| of which: | |||||
| trade and other payables | 424 158 | 435 366 | 491 360 | (11 209) | (67 203) |
| interest-bearing debt | 115 781 | 161 591 | 125 451 | (45 810) | (9 669) |
| other non-financial liabilities | 101 409 | 91 141 | 90 761 | 10 268 | 10 649 |
| Long-term liabilities | 504 896 | 477 127 | 535 786 | 27 769 | (30 890) |
| of which: | |||||
| interest-bearing debt | 289 549 | 263 268 | 328 699 | 26 281 | (39 149) |
| other non-financial liabilities | 215 347 | 213 858 | 207 088 | 1 488 | 8 259 |
| Total equity and liabilities | 2 123 824 | 2 035 753 | 2 155 512 | 88 070 | (31 688) |
As at 30 September 2020, total assets amounted to PLN 2,123,824 thousand as compared to PLN 2,035,753 thousand at the end of 2019 which was an increase by PLN 88,070 thousand.
At the end of June 2020, fixed assets accounted for 53.3% of total assets vs. 53.1% at the end of 2019. The value of fixed assets increased in the current period by PLN 51,229 thousand, mainly due to a growth of tangible fixed assets as an effect of capital outlays and of intangible assets, including the recognition of goodwill on the acquisition of a subsidiary entity, partly set off with a drop of other financial assets (decrease of valuation of hedging instruments, mainly forward contracts for energy purchase).
Current assets understood as a sum of inventories, receivables, other current assets and cash and cash equivalents. As at the end of September 2020, current assets amounted to PLN 991,690 thousand as compared to PLN 954,848 thousand at the end of December 2019. As part of the current assets, inventories increased by PLN 13,523 thousand and receivables increased by PLN 35,159 thousand, other current assets decreased by PLN 15,791 thousand, (mainly due to decrease of valuation of hedging instruments, mainly forward contracts for energy purchase), while cash and cash equivalents increased by PLN 3,951 thousand. Current assets represented 46.7% of total assets as at the end of September 2020 (46.9% as at the end of 2019) and included inventories – 17.3% (17.4% as at the end of 2019), receivables – 16.1% (15.1% as at the end of 2019), other current assets – 0.6% (1.3% as at the end of 2019) and cash and cash equivalents – 12.7% (13.1% as at the end of 2019).
As at the end of Q3 2020, the equity amounted to PLN 977,580 thousand as compared to PL N 870,528 thousand at the end of 2019. Equity represented 46.0% of total liabilities as at the end of September 2020 as compared to 42.8% of total liabilities as at the end of December 2019. The increase of equity was the effect of net profit for the first nine months of 2020 and an increased valuation of subsidiary entities whose functional currency is other than PLN, recognised in other comprehensive income, partly set off with a reduced net valuation of hedging instruments.
As at the end of September 2020, short-term liabilities amounted to PLN 641,348 thousand (30.2% of balance sheet total) as compared to PLN 688,098 thousand (33.8% of balance sheet total) as at the end of 2019. During nine months of 2020 there was a decrease of short-term liabilities by PLN 46,750 thousand, which was mainly due to a decrease in short-term loans (including partial repayment of loans, bonds and borrowings).
As at the end of September 2020, long-term liabilities amounted to PLN 504,896 thousand (23.8% of balance sheet total) as compared to PLN 477,127 thousand (23.4% of balance sheet total) as at the end of 2019. In the period under report, an increase of long-term liabilities occurred by PLN 27,769 thousand, primarily as a result of an increase in other financial liabilities (negative net valuation of hedging instruments, mainly energy purchase contracts).
| Q3 2020 |
Q2 2020 |
3Q 2019 |
Change % Q3 2020/ Q2 2020 |
Change % Q3 2020/ Q3 2019 |
|
|---|---|---|---|---|---|
| Debt to equity ratio (%) | 117,3 | 122,1 | 136,3 | (4,9) p.p. | (19,1) p.p. |
| Equity to f ixed assets ratio (%) | 86,3 | 81,9 | 85,8 | 4,5 p.p. | 0,5 p.p. |
| Interest-bearing debt-to-equity ratio (%) | 41,5 | 48,0 | 49,8 | (6,5) p.p. | (8,3) p.p. |
| Net debt to EBITDA ratio f or the last 12 months (x) | 0,48x | 0,83x | 0,82x | (0,35) | (0,34) |
| EBITDA to interest expense ratio f or the last 12 months (x) | 13,2x | 11,7x | 10,1x | 1,5 | 3,2 |
As at the end of September 2020, the debt to equity ratio was 117.3% and was lower by 4.9 p.p. as compared to the end of June of 2020 and lower by 19.1 p.p. as compared to the end of September 2019. The changes were due to a simultaneous decrease of liabilities and a increase of equity as at the end of September 2020.
The equity to non-current assets ratio was 86.3% as at the end of Q3 2020 and was higher by 4.5 p.p. than at the end of June of 2020 and higher by 0.5 p.p. than at the end of September 2019. The changes were due to an increase of equity as at the end of September 2020.
The interest bearing debt to equity ratio was 41.5% as at the end of Q3 2020 and was lower by 6.5 p.p. as compared to the end of June 2020 and lower by 8.3 p.p. as compared to the level of the ratio calculated at the end of September 2019. The changes were due to a simultaneous decrease of interest-bearing liabilities and a increase of equity as at the end of September 2020.
Net borrowings to EBITDA calculated for the last 12 months ended on 30 September 2020 amounted to 0.48x compared to 0.83x in the equivalent period ended on 30 June 2020 and 0.82x for the 12-month period ended on 30 September 2019. These changes are mainly the result of a decrease in net debt due to the repayment of loans, bonds and borrowings.
EBITDA to interest coverage ratio amounted to 13.2x for the twelve months ended on 30 September 2020, 11.7x for the twelve months ended on 30 June 2020 and 10.1x for the twelve months ended on 30 September 2019. These changes are mainly due to a decrease in interest costs as a result of the repayment of loans, bonds and borrowings in 2020.
| Change % | Change % | ||||
|---|---|---|---|---|---|
| Q3 | Q2 | 3Q | Q3 2020/ | Q3 2020/ | |
| 2020 | 2020 | 2019 | Q2 2020 | Q3 2019 | |
| Current ratio | 1,5x | 1,6x | 1,5x | (0,1) | 0,0 |
| Quick ratio | 1,0x | 0,9x | 1,0x | 0,0 | (0,0) |
| Acid test ratio | 0,4x | 0,4x | 0,4x | 0,0 | 0,0 |
| DSI (day s) | 59,7 | 65,2 | 55,5 | (5,5) | 4,2 |
| DSO (day s) | 42,8 | 44,7 | 44,2 | (1,9) | (1,4) |
| DPO (day s) | 69,0 | 62,6 | 69,3 | 6,4 | (0,3) |
| Operational cy cle (day s) | 102,5 | 109,9 | 99,7 | (7,4) | 2,8 |
| Cash conversion cycle (days) | 33,6 | 47,4 | 30,5 | (13,8) | 3,1 |
The current liquidity ratio at the end of September 2020 was 1.5x and was lower than at the end of June 2020 (1.6x) and comparable to the level as at the end of September 2019 (1.5x).
The quick liquidity ratio at the end of September 2020 was 1.0x and was higher than at the end of June 2020 (0.9x) and comparable to the level as at the end of September 2019 (1.0x).
The cash solvency ratio at the end of September 2020 was 0.4x and did no t change significantly.
The cash conversion cycle for Q3 2020 (33.6 days) was shortened versus Q2 2020 (by 13.8 days) and was also extended versus Q3 2019 (by 3.1 days).
| PLN'000 | Q3 2020 |
Q2 2020 |
Q3 2019 |
YTD 2020 |
YTD 2019 |
Change % Q3 2020/ Q2 2020 |
Change % Q3 2020/ Q3 2019 |
Change % YTD 2020/ YTD 2019 |
|---|---|---|---|---|---|---|---|---|
| Cash f lows f rom operating activ ities | 117 451 | (675) | 119 407 | 187 557 | 224 904 | (17 502,1) | (1,6) | (16,6) |
| of which: | ||||||||
| Gross profit (loss) | 50 373 | 15 017 | 42 392 | 138 807 | 152 807 | 235,4 | 18,8 | (9,2) |
| Depreciation/amortisation and Impairment | 27 279 | 23 786 | 20 910 | 83 235 | 64 869 | 14,7 | 30,5 | 28,3 |
| Changes to working capital | 40 103 | (35 941) | 53 396 | (40 483) | 6 927 | (211,6) | (24,9) | (684,4) |
| Other adjustments | (305) | (3 538) | 2 709 | 5 998 | 302 | (91,4) | (111,3) | 1 887,5 |
| Cash f lows f rom inv esting activ ities | (30 489) | (39 568) | (42 206) | (107 621) | (74 201) | (22,9) | (27,8) | 45,0 |
| Cash f lows f rom f inancing activ ities | (39 415) | (12 415) | (29 827) | (86 016) | (94 615) | 217,5 | 32,1 | (9,1) |
| Total cash flows | 47 547 | (52 658) | 47 374 | (6 080) | 56 088 | (190,3) | 0,4 | (110,8) |
In Q3 2020, net cash flows from operating activities amounted to PLN +117,451 thousand as compared to PLN +119,407 thousand in the equivalent period of 2019. The positive cash flows in Q3 2020 and 2019 were primarily due to EBITDA generated in these periods and a decrease of working capital.
In the three quarters of 2020, net cash flows from operating activities amounted to PLN +187,557 thousand as compared to PLN +224,904 thousand in the equivalent period of 2019. The positive cash flows in the period between January and September this year resulted primarily from the generated EBITDA.
In Q3 2020, net cash flows from investing activities amounted to PLN -30,489 thousand as compared to PLN -42,206 thousand in 2019. Expenditures for tangible fixed assets in Q3 2020 and 2019 resulted in negative cash flows from investing activities.
In the three quarters of 2020, the cash flows amounted to PLN -107,621 thousand as compared to PLN -74,201 thousand for three quarters of 2019. The negative cash flows from investing activities in the current period resulted from expenditures on tangible fixed assets and the acquisition of the subsidiary by Rottneros.
In Q3 2020, cash flows from financing activities amounted to PLN -39,415 thousand as compared to PLN -29,827 thousand in Q3 2019. The negative cash flows from financing activities in Q3 2020 were affected by partial repayments of loans, bonds and borrowings with interest.
Cash flows from financing activities for three quarters of 2020 amounted to PLN -86,016 thousand as compared to PLN - 94,615 thousand in the equivalent period of 2019. Negative cash flows from financing activities in 2020 are mainly relate d to the partial repayment of loans, bonds and borrowings and interest.
| PLN '000 | Q3 2020 |
Q2 2020 |
Q3 2019 |
YTD 2020 |
YTD 2019 |
Change % Q3 2020/ Q2 2020 |
Change % Q3 2020/ Q3 2019 |
Change % YTD 2020/ YTD 2019 |
|---|---|---|---|---|---|---|---|---|
| Sales revenues | 21 082 | 5 840 | 9 831 | 32 094 | 52 726 | 261 | 114 | (39) |
| of which: | ||||||||
| Sales of services | 4 933 | 4 750 | 7 176 | 13 927 | 22 084 | 4 | -31 | -37 |
| Interest income on loans | 1 166 | 787 | 1 081 | 2 880 | 3 308 | 48 | 8 | (13) |
| Dividend income | 14 983 | 304 | 1 574 | 15 287 | 27 333 | 4 829 | 852 | -44 |
| Prof it on sales | 20 135 | 4 469 | 8 667 | 28 496 | 48 872 | 351 | 132 | (42) |
| % of sales revenues | 95,51 | 76,51 | 88,16 | 88,79 | 92,69 | 19,0 p.p. | 7,4 p.p. | (3,9) p.p. |
| Selling and distribution costs | - | - | (719) | - | (2 248) | - | (100) | (100) |
| Administrativ e expenses | (4 896) | (4 842) | (6 051) | (15 221) | (19 007) | 1 | (19) | (20) |
| Other operating income | 318 | 40 | 114 | 629 | 217 | 704 | 179 | 190 |
| Other operating expenses | (478) | (82) | 1 577 | (1 168) | 1 868 | 485 | (130) | (162) |
| EBIT | 15 080 | (415) | 3 587 | 12 737 | 29 702 | (3 734) | 320 | (57) |
| % of sales revenues | 71,53 | (7,11) | 36,49 | 39,68 | 56,33 | 78,6 p.p. | 35,0 p.p. | (16,6) p.p. |
| EBITDA | 15 252 | (439) | 4 168 | 13 308 | 30 525 | (3 574) | 266 | (56) |
| % of sales revenues | 72,34 | (7,52) | 42,40 | 41,46 | 57,89 | 79,9 p.p. | 29,9 p.p. | (16,4) p.p. |
| Financial income | 799 | 1 127 | 400 | 3 221 | 3 712 | (29) | 100 | (13) |
| Financial expenses | (3 759) | (646) | (4 579) | (11 562) | (14 329) | 481 | (18) | (19) |
| Gross profit (loss) | 12 120 | 66 | (591) | 4 396 | 19 084 | 18 284 | (2 150) | (77) |
| Income tax | - | - | - | - | (1) | - | - | (100) |
| Net profit (loss) | 12 120 | 66 | (591) | 4 396 | 19 083 | 18 284 | (2 150) | (77) |
| % of sales revenues | 57,49 | 1,13 | (6,01) | 13,70 | 36,19 | 56,4 p.p. | 63,5 p.p. | (22,5) p.p. |
The main statutory activity of the Company is the activity of a holding company, consisting in managing of entities belonging to the controlled Capital Group. The operations of the Arctic Paper Group are conducted through Paper Mills and Pulp Mills, Distribution Companies and Sales Offices.
Sales revenues for Q3 2020 amounted to PLN 21,082 thousand and comprised services provided to Group companies (PLN 4,933 thousand), interest income on loans (PLN 1,166 thousand) and dividend income (PLN 14,983 thousand). In the equivalent period of the previous year, the standalone sales revenues amounted to PLN 9,831 thousand which included revenues from the services provided to Group companies (PLN 7,176 thousand), interest income on loans (PLN 1,081 thousand) and dividend income (PLN 1,574 thousand).
In the three quarters of 2020, the standalone sales revenues amounted to PLN 32,094 thousand, which included sales of services provided to Group companies (PLN 13,927 thousand) and interest income on loans granted (PLN 2,880 thousa nd) and dividend income (PLN 15,287 thousand).
In the three quarters of 2019, the standalone sales revenues amounted to PLN 52,726 thousand, which included sales of services provided to Group companies (PLN 22,084 thousand) and interest income on loans gr anted (PLN 3,308 thousand) and dividend income (PLN 27,333 thousand).
The decrease of sales revenues in the three quarters of 2020 versus the equivalent period of 2019 was primarily due to a decrease in dividend received and service revenues.
Profit on sales amounted to PLN 20,135 thousand in Q3 2020 (PLN 8,667 thousand in Q3 2019) and PLN 28,496 thousand for the three quarters of 2020 (PLN 48,872 thousand for the three quarters of in 2019).
In Q3 2020, the Company did not recognise selling and distribution costs (PLN 719 thousand in Q3 2019). In the three quarters of 2020, the Company did not recognise selling and distribution costs (PLN 2,248 thousand in three quarters of 2019).
The selling and distribution costs in 2019 relate fully to intermediation costs in pulp purchases. From 2020 onwards, these costs were not incurred in connection with the discontinuation of operations related to the intermediary purchase of pulp.
In three quarters of 2020, the administrative expenses amounted to PLN 4,896 thousand which was a decrease as compared to the equivalent period of the previous year by PLN 1,155 thousand. In the three quarters of 2020, administrative expenses amounted to PLN 15,221 thousand as compared to PLN 19,007 thousand in the equivalent period of 2019.
The administrative expenses include costs of the administration of the Company operation, costs of services provided for the companies in the Group and all costs incurred by the Company for the purp oses of pursuing holding company activities. Among them, a significant group of costs relates only to statutory activities and includes, among others: costs of tax, legal and accounting services, as well as the costs of the Supervisory Board and the Manage ment Board.
Other operating income amounted to PLN 318 thousand in Q3 2020, which was an increase as compared to the equivalent period of the previous year by PLN 204 thousand. Other operating expenses totalled PLN 478 t housand in Q3 2020 (PLN +1,577 thousand in the equivalent quarter of 2019). Positive other operating income in Q3 2019 resulted from reversal of write-downs on receivables under loans to Arctic Paper Mochenwangen GmbH in the amount of PLN 2,020 thousand (t he company received partial repayment of loans in June and September 2019).
For the three quarters of 2020, the other operating income and other operating expenses amounted to PLN 629 thousand and PLN +1,168 thousand respectively, and for the equivalent period in 2019 – PLN 217 thousand and PLN +1,868 thousand respectively. thousand. The positive level of other operating expenses in the three quarters of 2019 was primarily due to a reversal of write-offs for the loans to Arctic Paper Mochenwangen (PLN 3,347 thousand).
In Q3 2020, the financial income amounted to PLN 799 thousand and was by PLN 399 thousand higher than generated in Q3 2019.
In Q3 2020, financial expenses amounted to PLN 3,759 thousand. thousand. In the equivalent period of 2019, the financial expenses amounted to PLN 4,579 thousand.
For three quarters of 2020, the financial income and expenses amounted to PLN 3,221 thousand and PLN -11,562 thousand and for the equivalent period in 2019 – PLN 3,712 thousand PLN -14,329 thousand respectively. The lower financial expenses in 2020 were primarily due to lower financing costs (loans and bonds interest).
| PLN '000 | 30.09.2020 | 31.12.2019 | 30.09.2019 | Change 30.09.2020 -31.12.2019 |
Change 30.09.2020 -30.09.2019 |
|---|---|---|---|---|---|
| Fixed assets | 700 230 | 724 693 | 733 517 | (24 463) | (33 287) |
| Receiv ables | 27 047 | 70 155 | 117 910 | (43 108) | (90 863) |
| Other current assets | 93 836 | 99 700 | 84 201 | (5 863) | 9 635 |
| Cash and cash equiv alents | 60 791 | 31 939 | 15 866 | 28 852 | 44 925 |
| Total assets | 881 904 | 926 486 | 951 494 | (44 582) | (69 589) |
| Equity | 572 747 | 568 078 | 555 855 | 4 669 | 16 892 |
| Short-term liabilities | 275 449 | 301 081 | 252 563 | (25 631) | 22 886 |
| Long-term liabilities | 33 708 | 57 326 | 143 077 | (23 618) | (109 369) |
| Total equity and liabilities | 881 904 | 926 486 | 951 494 | (44 582) | (69 590) |
As at 30 September 2020, total assets amounted to PLN 881,904 thousand as compared to PLN 926,486 thousand at the end of 2019.
The reduced assets are primarily due to reduced receivables in the period under report.
As at the end of September 2020, non-current assets represented nearly 79.4% of total assets which means that the share increased (by 1.2 p.p.) compared to the end of 2019. The main item of non -current assets includes interests in subsidiaries. At the end of Q3 2020, the value was PLN 673,937 thousand and there was no change versus the end 2019.
As at the end of September 2020, current assets amounted to PLN 181,675 thousand as compared to PLN 201,794 thousand at the end of 2019. The level of current assets decreased at the end of September 2020, primarily with respect to receivables. As at the end of Q3 2020, current assets represented 20.6% of total assets compared to 21.8% as at the end of the previous year.
As part of the current assets, receivables increased by PLN 43,108 thousand, other current assets decreased by PLN 5,863 thousand, while cash and cash equivalents increased by PLN 28,852 thousand. thousand.
As at the end of Q3 2020, the equity amounted to PLN 572,747 thousand as compared to PLN 5 68,078 thousand at the end of 2019. As at the end of September 2020, equity accounted for 64.9% of balance sheet total vs. 61.3% of balance sheet total as at the end of 2019. The increase of equity is primarily due to the net profit for three quarters of 2020.
As at the end of September 2020, short-term liabilities amounted to PLN 275,449 thousand (31.2% of balance sheet total) as compared to PLN 301,081 thousand as at the end of 2019 (32.5% of balance sheet total). The decrease of short -term liabilities was due to the reclassification as at 31 December 2019 of long-term loans to short-term loans and borrowings due to the fact that the ratios under loan agreements were not complied with.
As at the end of September 2020, long-term liabilities amounted to PLN 33,708 thousand (3.8% of balance sheet total) as compared to PLN 57,326 thousand as at the end of 2019 (6.2% of balance sheet total).
The decrease in long-term liabilities results from the partial repayment of loans and borrowi ngs.
| PLN'000 | Q3 2020 |
Q2 2020 |
Q3 2019 |
YTD 2020 |
YTD 2019 |
Change % Q3 2020/ Q2 2020 |
Change % Q3 2020/ Q3 2019 |
Change % YTD 2020/ YTD 2019 |
|---|---|---|---|---|---|---|---|---|
| Cash f lows f rom operating activ ities | 72 509 | 549 | 33 233 | 114 318 | 58 422 | 13 111,0 | 118,2 | 95,7 |
| of which: | ||||||||
| Gross profit | 12 120 | 66 | (591) | 4 396 | 19 084 | 18 284 | (2 150) | (77,0) |
| Depreciation and impairment of fixed assets | 172 | 112 | 581 | 571 | 823 | 54 | (70) | (30,6) |
| Changes to working capital | 27 509 | (8 398) | (13 338) | 23 682 | (64 135) | (428) | (306) | (136,9) |
| Net interest and dividends | (2 740) | 6 716 | 1 916 | 3 976 | 5 741 | (141) | (243) | (30,7) |
| Increase / decrease of loans granted to subsidiaries | 14 470 | (2 780) | 8 759 | 31 921 | 20 970 | (621) | 65 | 52,2 |
| Change to liabilities due to cash-pooling | 17 611 | 2 263 | 35 619 | 40 628 | 74 533 | 678 | (51) | (45,5) |
| Other adjustments | 3 367 | 2 570 | 288 | 9 145 | 1 406 | 31 | 1 069 | 550,2 |
| Cash f lows f rom inv esting activ ities | - | - | (126) | - | (1 618) | - | (100,0) | (100,0) |
| Cash f lows f rom f inancing activ ities | (36 829) | (16 471) | (27 852) | (85 467) | (60 544) | 123,6 | 32,2 | 41,2 |
| Total cash flows | 35 681 | (15 923) | 5 255 | 28 852 | (3 739) | (324) | 579 | (871,7) |
The cash flow statement presents a decrease in cash and cash equivalents in the three quarters of 2020 by PLN 28,852 thousand, which includes:
In the three quarters of 2020, net cash flows from operating activities amounted to PLN 114,318 thousand as compared to PLN 58,422 thousand in the equivalent period of 2019. The positive cash flows from operating activities in the three quarters of the current year were due primarily to an increase / decrease of loans gr anted to subsidiaries and liabilities under cashpooling.
In the first three months 2020, cash flows from investing activities amounted to PLN 0 thousand as compared to PLN -1,618 thousand for three quarters of 2019.
In 2020 cash flows from financing activities amounted to PLN -85,467 thousand as compared to PLN -50,544 thousand in 2019. The cash flows from financing activities in 2020 and 2019 were primarily related to changes in ba lances of working capital loans.
The Group's operating activity has been and will continue to be historically influenced by the following key factors:
We believe that a number of macro-economic and other economic factors have a material impact on the demand for highquality paper, and they may also influence the demand for the Group's products and the Group's operating results. Those factors include:
The trend observed in developed societies concerning a reduction of man's adverse impact on the environment, in particular reduction of use of disposable, plastic packaging that may not be recycled, offer s new opportunities for the development of the pulp & paper sector. In many companies, work has been under way to develop new methods of packaging and production of packaging with natural materials, including pulp, so that it can be recycled. Arctic Paper is also involved in such research. In the near future, the product segment is expected to increase its percentage share in the volumes and revenues of the Arctic Paper Group.
Development of new technologies, in particular in the areas of information and communication, results in decreasing demand for certain paper types – in particular, this affects newsprint and to a lesser extent – graphic papers. However, despite the increasing popularity of e-books, the volume of book paper produced and sold by Arctic Paper has been stable in the recent years, less sensitive to changing market conditions. Nevertheless, in its strategy Arctic Paper has set a direction of activi ty so that within several years, the segment of non-graphic papers (that is technical or packaging paper) accounts for 1/5 of its consolidated revenues.
Paper prices undergo cyclic changes and fluctuations, they depend on global changes in demand and overall macroeconomic and other economic factors such as indicated above. Prices of paper are also influenced by a number of factors related to the supply, primarily changes in production capacities at the worldwide and European level.
The main elements of the Group's operating expenses include raw materials, energy and transportation. The costs of raw materials include mainly the costs of pulp for Paper Mills, timber for Pulp Mills and chemical agents used for paper and pulp production. Our energy costs historically include mostly the costs of electricity, gas and rights to CO2 emissions. The costs of transportation include the costs of transportation services provided to the Group mainly by external entities.
Taking into account the share of those costs in total operating expenses of the Group and the limited possibility of controlling these costs by the Group Companies, their fluctuations may have a significant impact on the Group's profitability.
A part of pulp supplies to our Paper Mills is made from our own Pulp Mills. The remaining part of pulp manufactured at our Pulp Mills is sold to external customers.
The Group's operating results are significantly influenced by currency rate fluctuations. In particular, the Group's re venues and costs are expressed in different foreign currencies and are not matched, therefore, the appreciation of the currencies in which we incur costs towards the currencies in which we generate revenues, will have an adverse effect on the Group's results. Our products are primarily sold to euro zone countries, Scandinavia, Poland and the UK, thus our revenues are largely denominated in EUR, GBP, SEK and PLN while revenues from the pulp mills are primarily denominated in USD. The Group's operating expenses are primarily expressed in USD (pulp costs for Paper Mills), EUR (costs related to pulp for Paper Mills, energy, transportation, chemicals), PLN (the majority of other costs incurred by the Paper Mill in Kostrzyn nad Odrą) and SEK (the majority of other costs incurred by the Munkedal and Grycksbo Paper Mills as well as the Rottneros and Vallvik Pulp Mills).
Exchange rates also have an important impact on results reported in our financial statements because of changes in exchange rates of the currencies in which we generate revenues and incur costs, and the currency in which we report our financial results (PLN).
In Q3 2020 there were no atypical events or factors other than related to COVID -19, that are detailed in item 5.1 of the attached interim abbreviated consolidated financial statements.
In Q3 2020, there were no material changes in the Arctic Paper Group's structure that would have material impact on the financial results generated.
With reference to the risks described in the annual report for 2019, related to the spread of the SARS-CoV-2 coronavirus responsible for the COVID-19 epidemic in Poland and worldwide, and the current report No. 5/2020 of 7 April 2020 on actions taken within the Arctic Paper Group to minimise the impact of the epidemic, the Management Board informs that the total assistance from the governments of the countries of the Group's registered officers or local authorities received by the Group's companies was approximately PLN 7.2 million.
On 31 July 2020, the Issuer's subsidiary company – Arctic Paper Kostrzyn SA received a decision granting it public aid to cover the purchase costs of emission rights within the meaning of the Act on the emission trading scheme to emit hothouse gases with respect to the prices of electricity used to manufacture product in energy-intensive sectors or sub-sectors. The amount of the approved compensation is PLN 5.3 million was disbursed in the third quarter 2020.
In September 2020, a subsidiary of Arctic Paper Kostrzyn S.A. signed an agreement with the National Centre for Research and Development ("NCBiR") for co-financing of a project titled: "Development and implementation of technology for production of high-barrier biodegradable packaging paper" as part of the Smart Growth Operational Programme 2014 -2020 ("the Project").
The total net project value is PLN 20,224,638.37 with the maximum amount of co -financing of PLN 8,343,568.42. The remaining Project expenditures will be covered by the Company with its own funds.
The aim of the Project is to develop and implement technology for manufacturing of a new product: high -barrier, biodegradable packaging paper. This manufacturing innovation will introduce products into the packaging paper segment featuring high barrier properties and biodegradability, while maintaining high printing quality. This will allow to extend the range of offe red products with packaging papers with special properties and improve the margins achieved.
The period of cost eligibility for the Project commences on 1 September 2020 and ends on 31 May 2023. The subsidiary agreed to ensure the sustainability of the Project financed with structural fund s for 5 years from Project completion (Project sustainability period). The subsidiary is obliged to accomplish the assumed objective and ratios of the Project, as specified in the application for co-financing, and to complete the Project as planned as well as to implement the results of industrial research and development within 3 years of Project completion, as specified in the application for co -financing. The terms and conditions of the Agreement do not differ from standard terms and conditions used in a greements of this type.
On October 27, 2020, the Lenders (BNP Paribas Bank Polska S.A., Santander Bank Polska S.A.) have extended the availability of the Revolving Facility to the Company until January 31st, 2021, on th e conditions adopted so far.
The Revolving Facility was granted to the Company for a total value of EUR 19,800,000 and PLN 20,000,000 and was made available for the purpose of refinancing of intra-group liabilities of the Company or financing of intra-group loans.
The extension of the availability of the Revolving Facility for three months results from the possibilities considered by the Company and the possible conditions for the refinancing of the Group's current debt. The Company plans to simpl ify the current debt structure and to further optimize the conditions and reduce the costs of debt service. A possible decision on th e implementation of refinancing and the selection of its final structure will depend on the analyzes conducted by the Issue r and the current situation on the financial market.
In Q3 2020, the Arctic Paper Group recorded an increased level of orders versus Q2 2020 by 25% and a decrease of orders versus the equivalent period of 2019 by 8.1%.
Source of data: Arctic Paper analysis
At the end of Q3 2020, the prices of uncoated wood-free paper (UWF) in Europe dropped by 4.1% versus the prices at the end of June 2019 while for coated wood-free paper (CWF) there was a decrease by 4.5%.
At the end of September 2020, the average prices declared by producers for selected types of paper and markets: Germany, France, Spain, Italy, United Kingdom – for both uncoated wood-free paper (UWF) and coated wood-free paper (CWF) were lower than at the end of Q2 2020 by 1.5% and 2% respectively.
The prices invoiced by Arctic Paper in EUR for comparable products in the segment of uncoated wood -free paper (UWF) increased from the end of June 2020 until the end of September 2020 by 0.8% on the average while in the segment of coated wood- free paper (CWF) the prices decreased by 4.8%. At the end of Q3 2020, the prices of uncoated wood -free paper (UWF) invoiced by Arctic Paper dropped by 8.6% versus the prices at the end of June 2019 while for coated wood -free paper (CWF) there was a drop by 9.1%.
Source: For market data – RISI, price changes for selected markets in Germany, France, Spain, Italy and the UK in local currencies for graphic papers similar to the product portfolio of the Arctic Paper Group. The prices are quoted without considering specific rebates for individual clients and they include neither any additions nor price reductions in relation t o the publicly available price lists. The estimated prices for each month reflect orders placed in the month while the deliveries may take place in the future. Because of that, RISI price estimates for a particular month do not reflect the actual prices a t which deliveries are performed but only express ordering prices. For Arctic Paper products, the average invoiced sales prices for all served markets in EUR.
At the end of Q3 2020, the pulp prices reached the level of: NBSK – USD 840/tonne and BHKP – USD 680/tonne.
The average NBSK price in Q3 2020 was lower by 8.3% compared to the equivalent period of the previous year while for BHKP the average price was lower by 16.6%. Compared to Q2 2020, the average pulp price in Q3 2020 decreased by 1.1% for NBSK and remained unchanged for BHKP.
Pulp costs are characterised by high volatility. The prices of the raw materials had major impact on the Group's profitabilit y in the period.
The average pulp cost used for production of paper calculated for the Arctic Paper Group in PL N dropped in Q3 2020 versus Q2 2020 by 6.3% while in relation to Q3 2019 it dropped by 22%.
The share of pulp costs in overall selling costs after 6 months of the current year was 51% versus about 59% in the equivalent quarter in 2019.
The Arctic Paper Group uses the pulp in the production process according to the following structure: BHKP 72%, NBSK 20% and other 8%.
Source of data: www.foex.fi analysis by Arctic Paper.
At the end of Q3 2020, the EUR/PLN rate amounted to 4.5268 and was by 3.5% higher than at the end of Q3 2019. The mean EUR/PLN exchange rate in Q3 2020 amounted to 4.4425 and was by 2.9% higher than in the equivalent period of 2019.
The EUR/SEK exchange rate amounted to 10.5372 at the end of Q3 2020 (decrease by 1.8% versus the end of Q3 2019). For that currency pair, the mean exchange rate in Q3 2020 was by 2.8% lower than in the equivalent period of 2019. The somewhat appreciating SEK versus EUR has been adversely impacting the revenues invoiced in EUR in the factories in Sweden (AP Munkedals and AP Grycksbo).
The USD/PLN exchange rate as at the end of September 2020 amounted to 3.8658. In Q3 2020 the mean USD/PLN exchange rate was 3.8022 versus 3.8831 in the equivalent period of the previous year which was a decrease by 2.1%. The change has positively affected the costs incurred in USD by AP Kostrzyn, in particular the costs of pulp.
The USD/SEK exchange rate as at the end of Q3 2020 amounted to 8.9986. From July to September 2020 the mean exchange rate amounted to 8.8701 compared to 9.5879 in the equivalent period of the previous year which was a decrease of the rate by 7.5%. The change in comparison to Q3 2020 favourably affected the costs incurred in USD by AP Munkedals and AP Grycksbo, in particular the costs of pulp.
At the end of September 2020, the EUR/USD exchange rate amounted to 1.171 compared to 1.0934 (+7.1%) at the end of September 2019. In Q3 2020, EUR materially strengthened against USD versus Q2 2020 (+6.2%). A significant appreciation of the EUR against USD also occurred in relation to the equivalent period of the previous year (+5.1%).
The depreciation of PLN versus EUR versus the previous year has favourably affected the Group's f inancial profit, mainly due to increased sales revenues generated in EUR and translated into PLN. USD depreciating versus PLN had a positive effect on the Group's financial result as it decreased the costs of the core raw materials for the Paper Mill in Ko strzyn. The appreciating SEK unfavourably affected the revenues generated in EUR at APM and APG facilities.
The material factors that have an impact on the financial results over the next quarter, include:
Changes to demand for high quality paper in Europe during the COVID-19 pandemic and the anticipated related economic slow down.
Over the recent years there has been a major decrease of demand for fine paper in Europe (level of executed orders). Further negative developments in the market may adversely affect order levels to our Paper Mills. Cancelled international events, restrictions to free movement of people, intensified remote work – may additionally reduce demand for high quality graphic paper and thus adversely affect the financial results of the Group.
In Q3 2020, there were no material changes to the risk factors. Those were presented in detail in the semi -annual report for 2020.
The Management Board of Arctic Paper S.A. has not published the projected financial results for 2020.
| Managing and superv ising persons | Number of shares or rights to shares as at 16.11.2020 |
Number of shares or rights to shares as at 30.09.2020 |
Number of shares or rights to shares as at 19.08.2020 |
Change |
|---|---|---|---|---|
| Management Board | ||||
| Michał Jarczy ński | - | - | - | - |
| Göran Eklund | - | - | - | - |
| - | - | - | - | |
| Supervisory Board | - | - | - | - |
| Per Lundeen | 34 760 | 34 760 | 34 760 | - |
| Thomas Onstad | 6 223 658 | 6 223 658 | 6 223 658 | - |
| Roger Mattsson | - | - | - | - |
| Dorota Raben | - | - | - | - |
| Mariusz Grendowicz | - - |
- - |
- - |
- - |
As at 30 September 2020, the Capital Group reported:
In connection with the term and revolving loan agreements, agreements relating to the bond issue and the intercreditor agreement (described in more detail in the note "Obtaining new financing") signed on 9 September 2016, on 3 October 2016 the Company signed agreements and statements pursuant to which collateral to the above debt and other claims would be established in favour of Bank BNP Paribas S.A., acting as the Collateral Agent, that is
under Polish law – Collateral Documents establishing the following Collateral:
› financial and registered pledges on all shares and interests registered in Poland, owned by the Company and the Guarantors, in companies in the Company Group (with the exception of Rottneros AB, Arctic Pape r Mochenwangen GmbH and Arctic Paper Investment GmbH), except the shares in the Company;
The information regarding off-balance sheet items is disclosed in the interim abbreviated consolidated financial statements.
During the period under report, Arctic Paper S.A. and its subsidiaries were not a party to any proceedings pending before a court, arbitration or public administrative authority, the individual or joint value of which would equal or exceed 10% of th e Company's equity.
During the period under report, Arctic Paper S.A. and its subsidiaries did not execute any material transactions with related entities on non-market terms and conditions.
| Position | First and last name | Date | Signature |
|---|---|---|---|
| President of the Management Board Chief Executiv e Of f icer |
Michał Jarczy ński | 16 Nov ember 2020 | signed with a qualified electronic signature |
| Member of the Management Board Chief Financial Of f icer |
Göran Eklund | 16 Nov ember 2020 | signed with a qualified electronic signature |
for the period of nine months ended on 30 September 2020
| 3-month period ended on 30 September 2020 (unaudited) |
9-month period ended on 30 September 2020 (unaudited) |
3-month period ended on 30 September 2019 (unaudited) |
9-month period ended on 30 September 2019 (unaudited) |
|
|---|---|---|---|---|
| Continuing operations | ||||
| Rev enues f rom sales of products | 702 836 | 2 132 784 | 794 363 | 2 377 452 |
| Sales rev enues | 702 836 | 2 132 784 | 794 363 | 2 377 452 |
| Costs of sales | (553 368) | (1 688 781) | (638 279) | (1 920 421) |
| Prof it / (loss) on sales | 149 468 | 444 003 | 156 085 | 457 031 |
| Selling and distribution costs Administrativ e expenses |
(84 587) (16 531) |
(251 155) (55 339) |
(81 487) (24 520) |
(249 624) (66 376) |
| Other operating income Other operating expenses |
17 229 (6 445) |
51 433 (25 913) |
9 048 (8 524) |
71 046 (33 824) |
| Operating prof it (loss) | 59 132 | 163 029 | 50 602 | 178 253 |
| Financial income Financial expenses |
(81) (8 678) |
632 (24 853) |
377 (8 587) |
1 321 (26 767) |
| Gross prof it (loss) | 50 373 | 138 808 | 42 392 | 152 807 |
| Income tax | (5 017) | (20 389) | (7 830) | (33 657) |
| Net prof it (loss) f rom continuing operations | 45 357 | 118 418 | 34 562 | 119 150 |
| Discontinued operations | ||||
| operations | - | - | - | - |
| Net prof it (loss) f or the f inancial y ear | 45 357 | 118 418 | 34 562 | 119 150 |
| Attributable to: The shareholders of the Parent Entity , of which: |
44 457 | 109 861 | 26 317 | 72 214 |
| - prof it (loss) f rom continuing operations | 44 457 | 109 861 | 26 317 | 72 214 |
| - prof it (loss) f rom discontinued operations | - | - | - - |
- |
| Non-controlling shareholders, of which: | 899 | 8 557 | 8 245 | 46 937 |
| - prof it (loss) f rom continuing operations - prof it (loss) f rom discontinued operations |
899 - |
8 557 - |
8 245 - |
46 937 - |
| 45 357 | 118 418 | 34 562 | 119 150 | |
| Earnings per share: | ||||
| – basic earnings f rom the prof it/(loss) attributable to the shareholders of the Parent Entity |
0,64 | 1,59 | 0,38 | 1,04 |
| – basic prof it/(loss) f rom continuing operations attributable to the shareholders of the Parent Entity |
0,64 | 1,59 | 0,38 | 1,04 |
| – diluted earnings f rom the prof it attributable to the shareholders of the Parent Entity |
0,64 | 1,59 | 0,38 | 1,04 |
| – diluted prof it f rom continuing operations attributable to the shareholders of the Parent Entity |
0,64 | 1,59 | 0,38 | 1,04 |
| 3-month period ended on 30 September 2020 (unaudited) |
9-month period ended on 30 September 2020 (unaudited) |
3-month period ended on 30 September 2019 (unaudited) |
9-month period ended on 30 September 2019 (unaudited) |
|
|---|---|---|---|---|
| Net prof it / (loss) f or the reporting period | 45 357 | 118 418 | 34 562 | 119 150 |
| Items to be reclassif ied to prof it/loss in f uture reporting periods: |
||||
| FX dif f erences on translation of f oreign operations | 6 775 | 33 035 | 7 153 | (18 339) |
| Measurement of f inancial instruments | 5 162 | (56 694) | 3 449 | (37 579) |
| Def erred income tax on the measurement of f inancial instruments | (727) | 12 292 | (128) | 8 624 |
| Other comprehensiv e income (net) | 11 211 | (11 367) | 10 474 | (47 294) |
| Total comprehensiv e income f or the period | 56 567 | 107 052 | 45 036 | 71 856 |
| Total comprehensiv e income attributable to: | ||||
| The shareholders of the Parent Entity | 52 568 | 98 493 | 31 605 | 41 020 |
| Non-controlling shareholders | 3 999 | 8 559 | 13 431 | 30 837 |
| As at 30 September 2020 (unaudited) |
As at 30 June 2020 (af ter rev iew) |
As at 31 December 2019 (audited) |
As at 30 September 2019 (unaudited) |
|
|---|---|---|---|---|
| ASSETS | ||||
| Fixed assets | ||||
| Tangible f ixed assets | 1 028 726 | 1 019 478 | 979 851 | 961 165 |
| Inv estment properties | 3 086 | 4 128 | 4 128 | 4 236 |
| Intangible assets | 48 902 | 49 312 | 38 471 | 39 021 |
| Interests in joint v entures | 1 489 | 1 473 | 1 412 | 1 147 |
| Other f inancial assets | 21 561 | 20 900 | 30 658 | 28 673 |
| Other non-f inancial assets | 2 136 | 2 112 | 2 039 | 1 738 |
| Def erred income tax assets | 26 234 | 27 622 | 24 346 | 27 051 |
| 1 132 134 | 1 125 025 | 1 080 905 | 1 063 031 | |
| Current assets | ||||
| Inv entories | 367 297 | 369 174 | 353 774 | 393 806 |
| Trade and other receiv ables | 334 248 | 306 000 | 302 121 | 390 248 |
| Corporate income tax receiv ables | 8 357 | 7 121 | 5 324 | 11 123 |
| Other non-f inancial assets | 7 228 | 14 263 | 8 909 | 13 158 |
| Other f inancial assets | 4 726 | 3 824 | 18 835 | 29 566 |
| Cash and cash equiv alents | 269 835 | 220 268 | 265 885 | 254 581 |
| 991 690 | 920 650 | 954 848 | 1 092 481 | |
| TOTAL ASSETS | 2 123 824 | 2 045 675 | 2 035 753 | 2 155 512 |
| EQUITY AND LIABILITIES | ||||
| Equity | ||||
| Equity (attributable to the shareholders of the Parent Entity ) | ||||
| Share capital | 69 288 | 69 288 | 69 288 | 69 288 |
| Reserv e capital | 407 976 | 407 976 | 407 976 | 407 976 |
| Other reserv es | 142 313 | 105 096 | 139 035 | 149 026 |
| FX dif f erences on translation | (10 474) | (14 403) | (28 863) | (28 496) |
| Retained earnings / Accumulated losses | 96 300 | 84 877 | 19 473 | 19 868 |
| Cumulated other total comprehensiv e income related to discontinued operations | - | - | - | - |
| 705 402 | 652 834 | 606 909 | 617 662 | |
| Non-controlling stake | 272 178 | 268 179 | 263 619 | 294 492 |
| Total equity | 977 580 | 921 012 | 870 528 | 912 154 |
| Long-term liabilities | ||||
| Interest-bearing loans and borrowings | 235 368 | 291 380 | 233 745 | 298 552 |
| Prov isions | 130 331 | 129 119 | 124 942 | 103 742 |
| Other f inancial liabilities | 54 182 | 51 212 | 29 523 | 30 147 |
| Def erred income tax liability | 69 630 | 69 262 | 70 823 | 87 850 |
| Accruals and def erred income | 15 386 | 16 235 | 18 094 | 15 496 |
| 504 896 | 557 207 | 477 127 | 535 786 | |
| Short-term liabilities | ||||
| Interest-bearing loans and borrowings | 103 213 | 76 885 | 149 983 | 114 984 |
| Prov isions | 3 907 | 5 188 | 5 008 | 2 966 |
| Other f inancial liabilities | 12 569 | 22 577 | 11 608 | 10 466 |
| Trade and other pay ables | 424 158 | 354 121 | 435 366 | 491 360 |
| Income tax liability | 11 015 | 10 096 | 4 284 | 569 |
| Accruals and def erred income | 86 486 | 98 589 | 81 849 | 87 226 |
| 641 348 | 567 455 | 688 098 | 707 571 | |
| TOTAL LIABILITIES | 1 146 244 | 1 124 662 | 1 165 225 | 1 243 358 |
| TOTAL EQUITY AND LIABILITIES | 2 123 824 | 2 045 675 | 2 035 753 | 2 155 512 |
| 3-month period ended on 30 September 2020 (unaudited) |
9-month period ended on 30 September 2020 (unaudited) |
3-month period ended on 30 September 2019 (unaudited) |
9-month period ended on 30 September 2019 (unaudited) |
|
|---|---|---|---|---|
| Cash flows from operating activities | ||||
| Gross prof it (loss) | 50 373 | 138 807 | 42 392 | 152 807 |
| Adjustments f or: | ||||
| Depreciation/amortisation | 27 279 | 83 235 | 20 910 | 64 869 |
| FX gains / (loss) | (206) | 3 325 | (1 544) | 1 260 |
| Net interest and div idends | 5 098 | 15 878 | 5 972 | 17 203 |
| Prof it / loss f rom inv esting activ ities | 1 007 | 365 | 923 | (16 425) |
| Increase / decrease in receiv ables and other non-f inancial assets | (25 151) | (11 435) | 6 474 | (32 125) |
| Change to inv entories | 5 039 | 2 832 | 30 015 | 75 109 |
| Increase (decrease) of liabilities except loans, borrowings, bonds and other f inancial liabilities |
66 750 | (20 825) | 23 293 | (25 963) |
| Change in accruals and prepay ments | (6 534) | (11 054) | (6 387) | (10 094) |
| Change in prov isions | (1 422) | (2 174) | 315 | 1 220 |
| Income tax paid Co-generation certif icates |
(4 704) (120) |
(9 623) (1 851) |
(2 948) (124) |
(10 217) 7 292 |
| Other | 43 | 78 | 115 | (32) |
| Net cash f lows f rom operating activ ities | 117 451 | 187 557 | 119 407 | 224 904 |
| Cash flows from investing activities | ||||
| Disposal of tangible f ixed assets and intangible assets | 42 | 1 334 | 9 580 | 17 238 |
| Purchase of tangible f ixed assets and intangible assets | (30 531) | (102 867) | (51 786) | (91 438) |
| Other capital outf lows / inf lows | - | (6 089) | - | - |
| Net cash f lows f rom inv esting activ ities | (30 489) | (107 621) | (42 206) | (74 201) |
| Cash flows from financing activities | ||||
| Change to ov erdraf t f acilities | 9 | (6) | (49 066) | (56 319) |
| Repay ment of f inancial leasing liabilities | (2 410) | (7 738) | (2 076) | (6 239) |
| Inf lows/repay ment of other f inancial liabilities | (419) | (421) | 407 | 404 |
| Inf lows f rom loans, borrowings and bonds | 1 673 | 13 956 | 48 274 | 51 093 |
| Repay ment of loans, borrowings and bonds | (33 553) | (76 513) | (21 737) | (46 198) |
| Div idend disbursed to non-controlling shareholders Interest paid |
- (4 715) |
- (15 294) |
- (5 629) |
(20 895) (16 460) |
| Net cash f lows f rom f inancing activ ities | (39 415) | (86 016) | (29 827) | (94 615) |
| Change in cash and cash equiv alents | 47 547 | (6 080) | 47 374 | 56 088 |
| Net FX dif f erences | 2 021 | 10 031 | 802 | (3 597) |
| Cash and cash equiv alents at the beginning of the period | 220 268 | 265 885 | 206 406 | 202 089 |
| Cash and cash equiv alents at the end of the period including with restricted access |
269 835 - |
269 835 - |
254 581 - |
254 581 - |
| Share capital | Reserv e capital |
FX dif f erences on translation of f oreign operations |
Other reserv es |
Retained earnings (Accumulated losses) |
Cumulated other total comprehensiv e income related to discontinued operations |
Total | Equity attributable to non-controlling shareholders |
Total equity | |
|---|---|---|---|---|---|---|---|---|---|
| As at 01 January 2020 | 69 288 | 407 976 | (28 863) | 139 035 | 19 474 | - | 606 909 | 263 619 | 870 528 |
| Net prof it (loss) f or the period | - | - | - | - | 109 861 | - | 109 861 | 8 557 | 118 418 |
| Other comprehensiv e income (net) f or the period | - | - | 18 389 | (29 757) | - | - | (11 368) | 1 | (11 367) |
| Total comprehensiv e income f or the period | - | - | 18 389 | (29 757) | 109 861 | - | 98 493 | 8 559 | 107 052 |
| Financial prof it distribution | - | - | 33 035 | (33 035) | - | - | - | - | |
| As at 30 September 2020 (unaudited) | 69 288 | 407 976 | (10 474) | 142 313 | 96 300 | - | 705 402 | 272 178 | 977 580 |
| Attributable to the shareholders of the Parent Entity | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| Share capital | Reserv e capital |
FX dif f erences on translation of f oreign operations |
Other reserv es |
Retained earnings / (Accumulated losses) |
Cumulated other total comprehensiv e income related to discontinued operations |
Total | Equity attributable to non-controlling shareholders |
Total equity | |
| As at 01 January 2019 | 69 288 | 407 976 | (12 338) | 151 110 | (27 745) | (11 649) | 576 643 | 284 550 | 861 193 |
| Net prof it (loss) f or the period | - | - | - | - | 72 214 | - | 72 214 | 46 937 | 119 150 |
| Other comprehensiv e income (net) f or the period | - | - | (9 586) | (21 608) | - | - | (31 194) | (16 100) | (47 294) |
| Total comprehensiv e income f or the period | - | - | (9 586) | (21 608) | 72 214 | - | 41 020 | 30 837 | 71 856 |
| Div idend distribution to non-controlling entities | - | - | - | - | - | - | - | (20 895) | (20 895) |
| Derecognition of discontinued activ ity | - | - | (6 572) | - | (5 077) | 11 649 | - | - | - |
| Prof it distribution | - | - | - | 19 523 | (19 523) | - | - | - | - |
| As at 30 September 2019 (unaudited) | 69 288 | 407 976 | (28 496) | 149 026 | 19 868 | - | 617 662 | 294 491 | 912 154 |
Attributable to the shareholders of the Parent Entity
Additional notes to the interim abbreviated consolidated financial statements
provided on pages 47 to 69 constitute an integral part hereof
| 3-month period ended on 30 September 2020 (unaudited) |
9-month period ended on 30 September 2020 (unaudited) |
3-month period ended on 30 September 2019 (unaudited) |
9-month period ended on 30 September 2019 (unaudited) |
|
|---|---|---|---|---|
| Continuing operations | ||||
| Sales of serv ices | 4 933 | 13 927 | 7 176 | 22 084 |
| Interest income on loans | 1 166 | 2 880 | 1 081 | 3 308 |
| Div idend income | 14 983 | 15 287 | 1 574 | 27 333 |
| Sales rev enues | 21 082 | 32 094 | 9 831 | 52 726 |
| Interest expense to related entities and costs of sales of | ||||
| logistics serv ices | (947) | (3 598) | (1 164) | (3 854) |
| Prof it (loss) on sales | 20 135 | 28 496 | 8 667 | 48 872 |
| Other operating income | 318 | 629 | 114 | 217 |
| Selling and distribution costs | - | - | (719) | (2 248) |
| Administrativ e expenses | (4 896) | (15 221) | (6 051) | (19 007) |
| Impairment charges to assets | (455) | (1 090) | 2 783 | 3 233 |
| Other operating expenses | (23) | (78) | (1 206) | (1 365) |
| Operating prof it (loss) | 15 080 | 12 737 | 3 587 | 29 702 |
| Financial income | 799 | 3 221 | 400 | 3 712 |
| Financial expenses | (3 759) | (11 562) | (4 579) | (14 329) |
| Gross prof it (loss) | 12 120 | 4 396 | (591) | 19 084 |
| Income tax | - | - | 0 | (1) |
| Net prof it (loss) f rom continuing operations | 12 120 | 4 396 | (591) | 19 083 |
| Discontinued operations | ||||
| Prof it (loss) f or the f inancial y ear f rom discontinued | - | - | - | - |
| Net prof it (loss) f or the f inancial y ear | 12 120 | 4 396 | (591) | 19 083 |
| Earnings per share: | ||||
| – basic earnings f rom the prof it (loss) f or the period | 0,17 | 0,06 | (0,01) | 0,28 |
| – basic earnings f rom the prof it (loss) f rom continuing operations f or the period |
0,17 | 0,06 | (0,01) | 0,28 |
| 3-month period ended on 30 September 2020 (unaudited) |
9-month period ended on 30 September 2020 (unaudited) |
3-month period ended on 30 September 2019 (unaudited) |
9-month period ended on 30 September 2019 (unaudited) |
|
|---|---|---|---|---|
| Net prof it (loss) f or the reporting period | 12 120 | 4 396 | 26 808 | 19 083 |
| Items to be reclassif ied to prof it/loss in f uture reporting periods: |
||||
| Measurement of f inancial instruments | 916 | 839 | 1 101 | 1 334 |
| FX dif f erences on translation of f oreign operations | (101) | (566) | (21) | 313 |
| Other comprehensiv e income (net) | 816 | 273 | 1 080 | 1 647 |
| Total comprehensiv e income | 12 936 | 4 669 | 27 889 | 20 731 |
| As at 30 September 2020 (unaudited) |
As at 30 June 2020 (af ter rev iew) |
As at 31 December 2019 |
As at 30 September 2019 (unaudited) |
|
|---|---|---|---|---|
| ASSETS | ||||
| Fixed assets | ||||
| Tangible f ixed assets | 1 389 | 1 533 | 1 969 | 2 329 |
| Intangible assets | 1 515 | 1 589 | 1 738 | 1 799 |
| Shares in subsidiaries | 673 937 | 673 937 | 673 937 | 673 938 |
| Other f inancial assets | 21 563 | 33 751 | 45 318 | 54 003 |
| Other non-f inancial assets | 1 826 | 1 806 | 1 731 | 1 448 |
| 700 230 | 712 617 | 724 693 | 733 517 | |
| Current assets | ||||
| Trade and other receiv ables | 26 676 | 48 190 | 69 730 | 117 601 |
| Income tax receiv ables | 372 | 364 | 425 | 309 |
| Other f inancial assets | 91 425 | 81 491 | 94 057 | 80 972 |
| Other non-f inancial assets | 2 412 | 3 769 | 5 643 | 3 229 |
| Cash and cash equiv alents | 60 791 | 25 110 | 31 939 | 15 866 |
| 181 675 | 158 925 | 201 794 | 217 977 | |
| TOTAL ASSETS | 881 904 | 871 541 | 926 486 | 951 494 |
| EQUITY AND LIABILITIES | ||||
| Equity | ||||
| Share capital | 69 288 | 69 288 | 69 288 | 69 288 |
| Reserv e capital | 427 502 | 427 502 | 427 502 | 427 502 |
| Other reserv es | 103 953 | 103 037 | 103 115 | 103 733 |
| FX dif f erences on translation | 1 219 | 1 320 | 1 785 | 1 774 |
| Retained earnings / Accumulated losses | (29 215) | (41 336) | (33 611) | (46 442) |
| Total equity | 572 747 | 559 811 | 568 078 | 555 855 |
| Long-term liabilities | ||||
| Interest-bearing loans and borrowings | 31 195 | 91 410 | 54 549 | 140 393 |
| Prov isions | 2 268 | 2 243 | 2 151 | 1 799 |
| Other long-term liabilities | 245 | 328 | 626 | 884 |
| 33 708 | 93 981 | 57 326 | 143 077 | |
| Short-term liabilities | ||||
| Interest-bearing loans and borrowings | 249 525 | 196 184 | 252 320 | 191 744 |
| Trade pay ables | 17 783 | 13 084 | 33 962 | 46 772 |
| Other f inancial liabilities | 2 488 | 3 370 | 3 335 | 2 863 |
| Other short-term liabilities | 1 685 | 1 412 | 2 102 | 1 793 |
| Accruals and def erred income | 3 968 | 3 699 | 9 362 | 9 392 |
| 275 449 | 217 749 | 301 081 | 252 563 | |
| 309 157 | 311 730 | 358 407 | 395 640 | |
| TOTAL LIABILITIES | ||||
| TOTAL EQUITY AND LIABILITIES | 881 904 | 871 541 | 926 486 | 951 494 |
| 3-month period ended on 30 September 2020 (unaudited) |
9-month period ended on 30 September 2020 (unaudited) |
3-month period ended on 30 September 2019 (unaudited) |
9-month period ended on 30 September 2019 (unaudited) |
|
|---|---|---|---|---|
| Cash flows from operating activities | ||||
| Gross prof it (loss) | 12 120 | 4 396 | (591) | 19 084 |
| Adjustments f or: | ||||
| Depreciation/amortisation | 172 | 571 | 581 | 823 |
| FX gains (loss) | 2 877 | 9 089 | (1) | (1) |
| Impairment of assets | - | - | - | - |
| Net interest and div idends | (2 740) | 3 976 | 1 916 | 5 741 |
| Prof it / loss f rom inv esting activ ities | 86 | 234 | - | - |
| Increase / decrease in receiv ables and other non-f inancial assets | 22 271 | 45 671 | (9 893) | (23 484) |
| Zmiana stanu zapasów | 0 | - | 0 | - |
| Increase / decrease in liabilities except f or loans, borrowings and debt securities | 4 969 | (16 595) | (4 597) | (40 753) |
| Change in accruals and prepay ments | 269 | (5 394) | 1 152 | 102 |
| Change in prov isions | 25 | 118 | 21 | (55) |
| Income tax paid | - | - | (42) | 39 |
| Change to liabilities due to cash-pooling | 17 611 | 40 628 | 35 619 | 74 533 |
| Increase / decrease of loans granted to subsidiaries | 14 470 | 31 921 | 8 759 | 20 970 |
| Other | 378 | (296) | 310 | 1 423 |
| Net cash f lows f rom operating activ ities | 72 509 | 114 318 | 33 233 | 58 422 |
| Cash flows from investing activities | ||||
| Disposal of tangible f ixed and intangible assets | - | - | 204 | 204 |
| Purchase of tangible f ixed and intangible assets | - | - | (330) | (1 822) |
| Net cash f lows f rom inv esting activ ities | - | - | (126) | (1 618) |
| Cash flows from financing activities | ||||
| Inf lows f rom loans and borrowings | - | - | (6 898) | (6 898) |
| Repay ment of loan liabilities | (33 555) | (76 513) | (21 985) | (46 198) |
| Change of balance of working capital loans | - | - | 5 181 | - |
| Interest paid | (3 191) | (8 573) | (4 153) | (7 448) |
| Repay ment of f inancial leasing liabilities | (83) | (381) | - | - |
| Net cash f lows f rom f inancing activ ities | (36 829) | (85 467) | (27 854) | (60 544) |
| Change in cash and cash equiv alents | 35 681 | 28 852 | 5 257 | (3 740) |
| Cash and cash equiv alents at the beginning of the period | 25 110 | 31 939 | 10 609 | 19 605 |
| Cash and cash equiv alents at the end of the period | 60 791 | 60 791 | 15 866 | 15 866 |
| Attributable to the shareholders of the Parent Entity | ||||||
|---|---|---|---|---|---|---|
| Share capital | Reserv e capital | FX dif f erences on translation of f oreign operations |
Other reserv es | Retained earnings / (Accumulated losses) |
Total equity | |
| As at 01 January 2020 | 69 288 | 427 502 | 1 785 | 103 115 | (33 611) | 568 078 |
| Net prof it f or the period | - | - | - | - | 4 396 | 4 396 |
| Other comprehensiv e income (net) f or the period | - | - | (566) | 839 | - | 273 |
| Total comprehensiv e income f or the period | - | - | (566) | 839 | 4 396 | 4 669 |
| Prof it distribution Div idend distribution |
- - |
- - |
- - |
- - |
- - |
- - |
| Settlement of the tax group in Sweden | - | - | - | - | - | - |
| As at 30 September 2020 (unaudited) | 69 288 | 427 502 | 1 219 | 103 953 | (29 215) | 572 747 |
| Attributable to the shareholders of the Parent Entity | ||||||||
|---|---|---|---|---|---|---|---|---|
| Share capital | Reserv e capital | FX dif f erences on translation of f oreign operations |
Other reserv es | Retained earnings / (Accumulated losses) |
Total equity | |||
| As at 01 January 2019 | 69 288 | 447 641 | 1 167 | 116 300 | (103 364) | 535 124 | ||
| Net prof it f or the period | - | - | - | - | 28 675 | 19 083 | ||
| Other comprehensiv e income (net) f or the period | - | - | 281 | 595 | - | 1 647 | ||
| Total comprehensiv e income f or the period | - | - | 281 | 595 | 28 675 | 20 731 | ||
| Prof it distribution | - | (39 662) | - | - | 39 662 | - | ||
| Div idend distribution | - | - | - | (13 858) | - | (13 858) | ||
| Settlement of the tax group in Sweden | - | - | - | - | (185) | - | ||
| As at 30 September 2019 (unaudited) | 69 288 | 427 502 | 1 774 | 103 733 | (46 442) | 555 855 |
Additional notes to the interim abbreviated standalone financial statements provided on pages 47 to 69 constitute an integral part hereof
The Arctic Paper Group is a leading European producer in terms of production volume of bulky book paper, offering a broad range of products in the segment and one of the leading producers of high-quality graphic paper in Europe. The Group produces numerous types of uncoated and coated wood-free paper as well as wood-containing uncoated paper for printing houses, paper distributors, book and magazine publishing houses and the advertising industry. As of the day hereof, the Arctic Paper Group employs app. 1,500 people in its Paper Mills and Pulp Mills, companies dealing in paper distribution, the procurement office and in a company of forest owners. Our Paper Mills are locate d in Poland and Sweden and have total production capacity of more than 685,000 tonnes of paper per year. The Pulp Mills are located in Sweden and have total production capacity of over 400,000 tonnes of pulp per year. The Group has fourteen Sales Offices w hich handle distribution and marketing of products offered by the Group providing access to all European markets, including Central and Eastern Europe.
Our consolidated sales revenues for nine months of 2020 amounted to PLN 2,133 million.
Arctic Paper S.A. is a holding company set up in April 2008. As a result of capital restructuring carried out in 2008, the Paper Mills Arctic Paper Kostrzyn (Poland) and Arctic Paper Munkedals (Sweden), Distribution Companies and Sales Offices have become the properties of Arctic Paper S.A. Previously, they were owned by Arctic Paper AB (now Trebruk AB), which was then the Parent Entity of Arctic Paper S.A. In addition, under the expansion, the Group acquired the Paper Mill of Arctic Paper Mochenwangen (Germany) in November 2008 and the Paper Mill Grycksbo (Sweden) in March 2010. In 2012, the Group acquired shares in Rottneros AB, a company listed on NASDAQ in Stockholm, Sweden, holding interests in two Pulp Mills (Sweden).
The Parent Entity is entered in the register of entrepreneurs of the National Court Register maintained by the District Court in Poznań – Nowe Miasto i Wilda, 8th Commercial Division of the National Court Register, under KRS number 0000306944. The Parent Entity holds statistical number REGON 080262255. On 8 October 2019, the court registered change of the Company's registered office to Kostrzyn nad Odrą. The Company has a foreign branch in Göteborg, Sweden.
The interim abbreviated consolidated financial statements of the Group for 9 months of 2020 cover:
The main area of the Arctic Paper Group's business activities is paper production.
The additional business activities of the Group, subordinated to paper production are:
paper distribution.
Nemus Holding AB, a company under Swedish law (a company owned indirectly by Mr Thomas Onstad), is the majority shareholder of Arctic Paper S.A., holding (as at 30 September 2020) 40,381,449 shares of our Company, which constitutes 58.28% of its share capital and corresponds to 58.28% of the total number of votes at General Meetings. Thus Nemus Holding AB is the Parent Entity of the Issuer.
Additionally, Mr Thomas Onstad, an indirect shareholder of Nemus Holding AB, holds directly 6,223,658 share s representing 8.98% of the total number of shares in the Company, and via another entity – 600,000 shares accounting for 0.87% of the total number of shares of the Issuer. Mr Thomas Onstad's total direct and indirect holding in the capital of Arctic Paper S.A. as at 30 September 2020 was 68.13% and has not changed until the date hereof.
The Parent Entity of the Arctic Paper Group is Incarta Development S.A.
The duration of the Company is indefinite.
The Group is composed of Arctic Paper S.A. and the following subsidiaries:
| Unit | Registered of f ice | Group prof ile | Group's interest in the equity of the subsidiary entities as at |
|||
|---|---|---|---|---|---|---|
| 16 Nov ember 2020 |
30 September 2020 |
19 August 2020 |
31 December 2019 |
|||
| Arctic Paper Kostrzy n S.A. | Poland, Fabry czna 1, 66-470 Kostrzy n nad Odrą |
Paper production | 100% | 100% | 100% | 100% |
| Arctic Paper Munkedals AB | Sweden, SE 455 81 Munkedal | Paper production | 100% | 100% | 100% | 100% |
| Arctic Paper Mochenwangen GmbH | Germany , Fabrikstrasse 62, DE-882, 84 Wolpertswende |
Paper production | 99,74% | 99,74% | 99,74% | 99,74% |
| Arctic Paper Gry cksbo AB | Sweden, Box 1, SE 790 20 Gry cksbo | Paper production | 100% | 100% | 100% | 100% |
| Arctic Paper UK Limited | Great Britain, 8 St Thomas Street SE1 9RR London |
Trading company | 100% | 100% | 100% | 100% |
| Arctic Paper Baltic States SIA | Latv ia, K. Vardemara iela 33-20, Riga LV-1010 |
Trading company | 100% | 100% | 100% | 100% |
| Arctic Paper Deutschland GmbH | Germany , Am Sandtorkai 72, 20457 Hamburg |
Trading company | 100% | 100% | 100% | 100% |
| Arctic Paper Benelux S.A. | Belgium,Ophemstraat 24 B-3050 Oud-Hav erlee |
Trading company | 100% | 100% | 100% | 100% |
| Arctic Paper Schweiz AG | Switzerland, Gutenbergstrasse 1, CH-4552 Derendingen |
Trading company | 100% | 100% | 100% | 100% |
| Arctic Paper Italia srl | Italy , Via Cav riana 7, 20 134 Milano | Trading company | 100% | 100% | 100% | 100% |
| Arctic Paper Danmark A/S | Denmark, Korskildelund 6 DK-2670 Grev e |
Trading company | 100% | 100% | 100% | 100% |
| Arctic Paper France SAS | France, 43 rue de la Breche aux Loups, 75012 Paris |
Trading company | 100% | 100% | 100% | 100% |
| Arctic Paper Espana SL | Spain, Av enida Diagonal 472-474, 9-1 Barcelona |
Trading company | 100% | 100% | 100% | 100% |
| Arctic Paper Papierhandels GmbH | Austria, Hainborgerstrasse 34A, A-1030 Wien |
Trading company | 100% | 100% | 100% | 100% |
| Arctic Paper Polska Sp. z o.o. | Poland, Okrężna 9, 02-916 Warsaw | Trading company | 100% | 100% | 100% | 100% |
| Arctic Paper Norge AS | Norway , Eikenga 11-15, NO-0579 Oslo |
Trading company | 100% | 100% | 100% | 100% |
| Arctic Paper Sv erige AB | Sweden, SE 455 81 Munkedal | Trading company | 100% | 100% | 100% | 100% |
| Unit | Registered of f ice | Group prof ile | Group's interest in the equity of the subsidiary entities as at |
|||
|---|---|---|---|---|---|---|
| 16 Nov ember 2020 |
30 September 2020 |
19 August 2020 |
31 December 2019 |
|||
| Arctic Paper East Sp. z o.o. | Poland, Fabry czna 1, 66-470 Kostrzy n nad Odrą |
Trading company | 100% | 100% | 100% | 100% |
| Arctic Paper Inv estment GmbH * | Germany , Fabrikstrasse 62, DE-882, 84 Wolpertswende |
Activ ities of holding companies |
100% | 100% | 100% | 100% |
| Arctic Paper Finance AB | Sweden, Box 383, 401 26 Göteborg | Activ ities of holding companies |
100% | 100% | 100% | 100% |
| Arctic Paper Verwaltungs GmbH * | Germany , Fabrikstrasse 62, DE-882 84 Wolpertswende |
Activ ities of holding companies |
100% | 100% | 100% | 100% |
| Arctic Paper Immobilienv erwaltung GmbH&Co. KG* |
Germany , Fabrikstrasse 62, DE-882 84 Wolpertswende |
Activ ities of holding companies |
94,90% | 94,90% | 94,90% | 94,90% |
| Arctic Paper Inv estment AB ** | Sweden, Box 383, 401 26 Göteborg | Activ ities of holding companies |
100% | 100% | 100% | |
| EC Kostrzy n Sp. z o.o. | Poland, ul. Fabry czna 1, 66-470 Kostrzy n nad Odrą |
Rental of properties and machines and equipment |
100% | 100% | 100% | 100% |
| Munkedals Kraf t AB | Sweden, 455 81 Munkedal | Production of hy dropower | 100% | 100% | 100% | 100% |
| Rottneros AB | Sweden, Sunne | Activ ities of holding companies |
51,27% | 51,27% | 51,27% | 51,27% |
| Rottneros Bruk AB | Sweden, Sunne | Pulp production | 51,27% | 51,27% | 51,27% | 51,27% |
| Utansjo Bruk AB | Sweden, Harnösand | Non-activ e company | 51,27% | 51,27% | 51,27% | 51,27% |
| Vallv iks Bruk AB | Sweden, Söderhamn | Pulp production | 51,27% | 51,27% | 51,27% | 51,27% |
| Ny kv ist Skogs AB | Szweden, Gräsmark | Comapny grouping priv ate owners of f orests |
51,27% | 51,27% | 51,27% | n/d |
| Rottneros Packaging AB | Sweden, Stockholm | Production of f ood packaging |
51,27% | 51,27% | 51,27% | 51,27% |
| SIA Rottneros Baltic | Latv ia, Kuldiga | Procurement bureau | 51,27% | 51,27% | 51,27% | 51,27% |
* – companies established for the purpose of the acquisition of Arctic Paper Mochenwangen GmbH
** – the company established for the purpose of the acquisition of Grycksbo Paper Holding AB
On 1 January 2020 the Group – via Rottneros AB – acquired control over Nykvist Skogs AB, a company grouping private owners of forests in Sweden. The transaction provided a broader access to raw materials over a long-term horizon.
As at 30 September 2020, and as well as on the day hereof, the percentage of voting rights held by the Group in its subsidiaries corresponded to the percentage held in the share capital of those entities. All subsidiaries within the Group ar e consolidated under the full method from the day of obtaining control by the Group and cease to be consolidated from the day the control has been transferred out of the Group.
On 1 October 2012, Arctic Paper Munkedals AB purchased 50% shares in Kalltorp Kraft Handelsbo laget with its registered office in Trolhattan, Sweden. Kalltorp Kraft is involved in the production of energy in its hydro power plant. The purpose of the purchase was to implement the strategy of increasing its own energy potential. The shares in Kalltor p Kraft were recognised as a joint venture and measured with the equity method.
As at 30 September 2020, the Parent Entity's Management Board was composed of:
Until the date hereof, there were no changes to the composition of the Management Board of the Parent Entity.
As at 30 September 2020, the Parent Entity's Supervisory Board was composed of:
Until the date hereof, there were no changes to the composition of the Supervisory Board of the Parent Entity.
As at 30 September 2020, the Parent Entity's Audit Committee was composed of:
Until the date hereof, there were no changes in the composition of the Audit Committee of the Parent Entity.
These interim abbreviated consolidated financial statements were approved for publication by the Management Board on 16 November 2020.
These interim abbreviated consolidated financial statements were prepared in accordance with the requirements of International Accounting Standard No. 34 and the Regulation of the Minister of Finance of 29 March 2018 on current and periodic information provided by issuers of securities and on conditions under which information required by legal regulation s of a third country may be recognised as equivalent (Journal of Laws of 2018, ite m 757).
These interim abbreviated consolidated financial statements have been presented in Polish zloty ("PLN") and all values are rounded to the nearest thousand (PLN '000) except as stated otherwise.
These interim abbreviated consolidated financial statements have been prepared based on the assumption that the Group will continue as a going concern in the foreseeable future.
The interim abbreviated consolidated financial statements do not include all the information and disclosures required in the annual consolidated financial statements and should be read in conjunction with the Group's annual consolidated financial statements for the year ended on 31 December 2019.
In the first quarter 2020 the Arctic Paper Group did not suffer as a result of the COVID19 virus pandemic. In the second and third quarter, the pandemic had a significant impact on its operations and performance. The economic downturn that has occurred throughout Europe has reduced demand for the Group's products. All the Group's fa ctories had to adapt their work organisation and production to lower demand. Changes were made to the organisation of work, renovation works were carried out due to the under-utilisation of working time by individual production lines, and no seasonal worke rs were employed. Savings measures have been implemented.
Our priority was to ensure that our employees stay healthy and that they can work is safe conditions. We implemented organisational measures to mitigate the risk of infection and spread of the coro navirus among the employees of our factories and pulp mills. A large group of employees started working remotely. As a result of restrictions in contacts with our customers, communication was transferred to the electronic sphere. In cooperation with logist ics companies, we implemented new rules of incoming and outgoing logistics.
Special stress was put on ongoing monitoring of our customers' financial condition in order to mitigate the risk of overdue receivables. As a result, there has been no increase in overdue or irregular receivables rates. We benefited from various financial support programs offered by various countries to group entities operating in specific countries.
As a result of all the efforts mentioned above, the Arctic Paper Group generated profit in the subsequent quarter of this year and the profit attributable to the shareholders of the Parent Entity for three quarters of 2020 is much better that a year earlier.
Now it is hard to predict the impact of the pandemic and the related economic and social impact on the results and functioning of the Arctic Paper Group in 2021.
With reference to the above and the standpoint detailed in item 6.2 of the consolidated financial statements for 2019, in the opinion of the Group management the assumption that the Group will hold sufficient resources to continue its business operations for minimum 12 months of the balance sheet date is justified.
The accounting principles (policies) applied to prepare the interim abbreviated consolidated financial statements are compliant with those applied to the annual consolidated financial statements of the Group for the year ended on 31 December 2019, with the following exceptions:
— Amendments to IAS 1 Presentation of Financial Statements and IAS 8 Accounting policies, changes in accounting estimates and errors – applicable to annual periods beginning on or after 1 January 2020;
The amendments harmonise and clarify the definition of "Material" and provide guidelines in order to improve consistency in applying the concept in International Financial Reporting Standards .
— Modifications to IFRS 9 Financial Instruments, IAS 39 Financial Instruments and IFRS 7 Financial Instruments: Disclosures – applicable to annual periods beginning on or after 1 January 2020;
The amendments are mandatory and apply to all hedge relationships affected by the uncertainty resulting from the reformed interest rates. The modifications provide for a temporary waiver of the use of certa in hedge accounting requirements so that the interest rate reform does not cancel hedge accounting. The key waivers concerning the amendments refer to:
reclassification of provisions under cash flow hedges.
The amendments further require that entities disclose additional information to investors on hedge relationships that affect the above uncertainties.
The aforesaid amendments did not have any significant impact on the Group's financial statements.
The Group has not decided to adopt earlier any other standard, interpretation or amendment that was issued but is not yet effective.
The following standards and interpretations were issued by the Internatio nal Accounting Standards Board (IASB) or the International Financial Reporting Interpretations Committee (IFRIC) but are not yet effective:
The Group does not expect the Standards to have material effect on its financial statements when they become effective.
Transactions denominated in currencies other than the functional currency of the entity are translated into the presentation currency at the foreign exchange rate prevailing on the transaction date.
On the balance sheet date, monetary assets and liabilities expressed in currencies other than the functional currency of the entity are translated into the functional currency using the mean foreign exchange rate prevailing for the presentation currency as at the end of the reporting period. Foreign exchange differences from translation are recognised under financial income or financial expenses or are capitalised as cost of assets, as defined in the accounti ng policies. Non-monetary
foreign currency assets and liabilities recognised at historical cost are translated at the historical foreign exchange rates prevailing on the transaction date. Non-monetary foreign currency assets and liabilities recognised at f air value are translated into PLN using the rate of exchange prevailing on the date of revaluation to fair value.
The functional currencies of the foreign subsidiaries are EUR, SEK, DKK, NOK, GBP and CHF. As on the balance sheet date, the assets and liabilities of those subsidiaries are translated into the presentation currency of the Group (PLN) at the rate of exchange prevailing on the balance sheet date and their profit and loss accounts are translated using the average weighted exchange rates for the relevant reporting period. The FX differences on translation are recognised in other total comprehensive income and cumulated in a separate equity item. On disposal of a foreign operation, the cumulative amount of the deferred exchange differences recognised in equity and relating to that particular foreign operation shall be recognised in the profit and loss account.
Exchange differences on loans treated in compliance with IAS 21 as investments in subsidiaries are recognised in the interim abbreviated consolidated financial statements in other total comprehensive income.
The following exchange rates were used for book valuation purposes:
| 30 September 2020 | 31 December 2019 | |
|---|---|---|
| USD | 3,8658 | 3,7977 |
| EUR | 4,5268 | 4,2585 |
| SEK | 0,4296 | 0,4073 |
| DKK | 0,6079 | 0,5700 |
| NOK | 0,4087 | 0,4320 |
| GBP | 4,9560 | 4,9971 |
| CHF | 4,1878 | 3,9213 |
Mean foreign exchange rates for the reporting periods are as follows:
| 01/01 - 30/09/2020 | 01/01 - 30/09/2019 | |
|---|---|---|
| USD | 3,9372 | 3,8287 |
| EUR | 4,4241 | 4,3022 |
| SEK | 0,4191 | 0,4073 |
| DKK | 0,5932 | 0,5763 |
| NOK | 0,4131 | 0,4403 |
| GBP | 4,9998 | 4,8713 |
| CHF | 4,1438 | 3,8487 |
The Group's activities are not of seasonal nature. Therefore, the results presented by the Group do not change significantly during the year.
The principal continuing operations of the Group include paper production which is conducted in three Paper Mills belonging to the Group and pulp production in two Pulp Mills. The presentation of the segments cover the continuing activities of the Arctic Paper Group.
The Group identifies four business segments:
The split of operating segments into the uncoated and coated paper segments is due to the following factors:
Every month, on the basis of internal reports received from companies (apart from companies of the Rottneros Group), the results in each operating segment are analysed by the management of the Group. The financial results of companies in the Rottneros Groups are analysed on the basis of quarterly financial results published on the websites of Rottneros AB.
The operating results are measured primarily on the basis of EBITDA calcu lated by adding depreciation/amortisation and impairment charges to tangible fixed assets and intangible assets to operating profit (loss), in each case in compliance with EU IFRS. In accordance with EU IFRS, EBITDA is not a metric of operating profit (los s), operational results or liquidity. EBITDA is a metric that the Management Board uses to manage the operations.
Transactions between segments are concluded at arms' length like between unrelated entities.
The table below presents data concerning revenues and profit as well as certain assets and liabilities split by segments of the Group for the period of 9 months ended on 30 September 2020 and as at 30 September 2020.
| Continuing Operations | |||||||
|---|---|---|---|---|---|---|---|
| Uncoated | Coated | Pulp | Other | Total | Exclusions | Total continuing operations |
|
| Revenues | |||||||
| Sales to external customers | 1 080 174 | 403 239 | 649 371 | - | 2 132 784 | - | 2 132 784 |
| Sales between segments Total segment rev enues |
- 1 080 174 |
17 716 420 955 |
22 379 671 749 |
13 926 13 926 |
54 021 2 186 804 |
(54 021) (54 021) |
- 2 132 784 |
| Result of the segment | |||||||
| EBITDA | 157 258 | 30 224 | 61 601 | (2 851) | 246 233 | 30 | 246 263 |
| Interest income Interest expense |
290 (2 797) |
110 (2 927) |
- (6 286) |
3 253 (7 267) |
3 653 (19 277) |
(3 021) 3 064 |
632 (16 213) |
| Depreciation/amortisation | (49 023) | (3 413) | (30 130) | (669) | (83 235) | - | (83 235) |
| FX gains and other f inancial income |
4 398 | 72 | (1 676) | 18 135 | 20 928 | (20 928) | (0) |
| FX losses and other f inancial expenses |
(3 854) | (5 453) | - | (5 116) | (14 423) | 5 784 | (8 640) |
| Gross prof it | 106 272 | 18 614 | 23 509 | 5 484 | 153 879 | (15 071) | 138 807 |
| Assets of the segment | 992 382 | 265 545 | 1 003 239 | 375 145 | 2 636 312 | (540 211) | 2 096 101 |
| Liabilities of the segment | 414 820 | 403 667 | 396 521 | 309 154 | 1 524 162 | (447 548) | 1 076 614 |
| Capital expenditures | (56 757) | (10 479) | (35 631) | - | -102 867 | - | (102 867) |
| Interests in joint v entures | 1 489 | - | - | - | 1 489 | - | 1 489 |
— Revenues from inter-segment transactions are eliminated on consolidation.
— The results of the segments do not cover financial income (PLN 632 thousand, of which PLN 632 thousand is interest income) and financial expenses (PLN 24,853 thousand of which PLN 16,213 thousand is interest expense), depreciation/amortisation (PLN 83,235 thousand), and income tax liability (PLN -20,389 thousand). However, segment result includes inter-segment loss (PLN 30 thousand).
— Assets and liabilities of segments do not contain any deferred income tax (asset: PLN 26,234 thousand, provision: PLN 69,630 thousand, since those items are managed at the Group level. Segment assets do not also include investments in companies operating within the Group.
The table below presents data concerning revenues and profit as well as certain assets and liabilities sp lit by segments of the Group for the period of 3 months ended on 30 September 2020 and as at 30 September 2020.
| Continuing Operations | |||||||
|---|---|---|---|---|---|---|---|
| Uncoated | Coated | Pulp | Other | Total | Exclusions | Total continuing operations |
|
| Revenues | |||||||
| Sales to external customers Sales between segments |
361 770 - |
130 090 5 687 |
210 976 7 446 |
- 4 932 |
702 836 18 064 |
- (18 064) |
702 836 - |
| Total segment rev enues | 361 770 | 135 776 | 218 422 | 4 932 | 720 900 | (18 064) | 702 836 |
| Result of the segment | |||||||
| EBITDA | 59 556 | 10 368 | 16 476 | (344) | 86 056 | 356 | 86 412 |
| Interest income Interest expense |
68 (738) |
29 (1 031) |
- (2 146) |
837 (2 171) |
933 (6 086) |
(1 004) 1 221 |
(71) (4 865) |
| Depreciation/amortisation | (16 522) | (1 009) | (9 596) | (152) | (27 279) | - | (27 279) |
| FX gains and other f inancial income |
1 888 | 24 | (2 504) | 15 949 | 15 356 | (15 366) | (10) |
| FX losses and other f inancial expenses |
(1 418) | (1 172) | - | (1 706) | (4 296) | 483 | (3 813) |
| Gross prof it | 42 833 - |
7 209 - |
2 229 - |
12 412 - |
64 683 | (14 310) - |
50 373 |
| Assets of the segment | 992 382 | 265 545 | 1 003 239 | 375 145 | 2 636 312 | (540 211) | 2 096 101 |
| Liabilities of the segment | 414 820 | 403 667 | 396 521 | 309 154 | 1 524 162 | (447 548) | 1 076 614 |
| Capital expenditures | (19 373) | (1 288) | (9 870) | - | -30 531 | - | (30 531) |
| Interests in joint v entures | 1 489 | - | - | - | 1 489 | - | 1 489 |
— Revenues from inter-segment transactions are eliminated on consolidation.
— The results of the segments do not cover financial income (PLN -81 thousand, of which PLN -71 thousand is interest income) and financial expenses (PLN 8,678 thousand of which PLN 4,865 thousand is interest expense), depreciation/amortisation (PLN 27,279 thousand), and income tax liability (PLN -5,017 thousand). However, segment result includes inter-segment loss (PLN 356 thousand).
— Assets and liabilities of segments do not contain any deferred income tax (asset: PLN 26,234 thousand, provision: PLN 69,630 thousand, since those items are managed at the Group level. Segment assets do not also include investments in companies operating within the Group.
The table below presents transformed data concerning revenues and profit as well as certain assets and liab ilities split by segments of the Group for the period of 9 months ended on 30 September 2019 and as at 31 December 2019.
| Continuing Operations | |||||||
|---|---|---|---|---|---|---|---|
| Uncoated | Coated | Pulp | Other | Total | Exclusions | Total continuing operations |
|
| Revenues | |||||||
| Sales to external customers | 1 191 392 | 483 385 | - | 2 377 452 | - | 2 377 452 | |
| Sales between segments | - | 21 487 | 22 084 | 85 791 | (85 791) | - | |
| Total segment rev enues | 1 191 392 | 504 873 | 22 084 | 2 463 243 | (85 791) | 2 377 452 | |
| Result of the segment | |||||||
| EBITDA | 90 596 | 6 302 | (2 331) | 242 813 | 309 | 243 122 | |
| Interest income | 2 626 | 183 | 5 503 | 8 312 | (7 050) | 1 262 | |
| Interest expense | (3 161) | (3 061) | (9 541) | (21 873) | 3 374 | (18 499) | |
| Depreciation/amortisation | (45 610) | 7 571 | (805) | (64 869) | - | (64 869) | |
| FX gains and other f inancial | |||||||
| income | 1 443 | 323 | 30 333 | 38 208 | (38 151) | 58 | |
| FX losses and other f inancial | |||||||
| expenses | (7 020) | (5 961) | (5 823) | (18 804) | 10 536 | (8 268) | |
| Gross prof it | 38 874 | 5 358 | 17 335 | 183 788 | (30 981) | 152 807 | |
| Assets of the segment | 943 630 | 273 031 | 418 638 | 2 574 743 | (564 747) | 2 009 996 | |
| Liabilities of the segment | 456 538 | 412 808 | 358 406 | 1 574 364 | (479 961) | 1 094 402 | |
| Capital expenditures | (66 110) | (1 718) | (56) | (91 438) | - | (91 438) | |
| Interests in joint v entures | 1 412 | - | - | - | 1 412 | - | 1 412 |
— Revenues from inter-segment transactions are eliminated on consolidation.
— The results of the segments do not cover financial income (PLN 1,321 thousand, of which PLN 1,262 thousand is interest income) and financial expenses (PLN 26,767 thousand of which PLN 18,499 thousand is interest expense), depreciation/amortisation (PLN 64,869 thousand), and income tax liability (PLN -33,657 thousand). However, segment result includes inter-segment loss (PLN 309 thousand).
— Assets and liabilities of segments do not contain any deferred income tax (asset: PLN 24,346 thousand, provision: PLN 70,823 thousand, since those items are managed at the Group level. Segment assets do not also include investments in companies operating within the Group.
The table below presents transformed data concerning revenues and profit as well as certain assets and liabilities split by segments of the Group for the period of 3 months ended on 30 September 2019 and as at 31 December 2019.
| Continuing Operations | |||||||
|---|---|---|---|---|---|---|---|
| Uncoated | Coated | Pulp | Other | Total | Exclusions | Total continuing operations |
|
| Revenues | |||||||
| Sales to external customers | 397 660 | 166 141 | 230 562 | - | 794 363 | - | 794 363 |
| Sales between segments | - | 6 312 | 19 272 | 7 176 | 32 759 | (32 759) | - |
| Total segment rev enues | 397 660 | 172 453 | 249 834 | 7 176 | 827 122 | (32 759) | 794 363 |
| Result of the segment | |||||||
| EBITDA | 31 502 | 13 043 | 28 565 | -1 208 | 71 902 | -390 | 71 512 |
| Interest income | 724 | 51 | - | 1 849 | 2 624 | (2 251) | 374 |
| Interest expense | (1 012) | (1 058) | (2 024) | (3 358) | (7 453) | 1 110 | (6 343) |
| Depreciation/amortisation | (15 636) | 3 643 | (8 624) | (293) | (20 910) | - | (20 910) |
| FX gains and other f inancial | |||||||
| income | 467 | 106 | 4 067 | 2 689 | 7 329 | (7 326) | 3 |
| FX losses and other f inancial | |||||||
| expenses | (3 308) | (3 199) | - | (1 569) | (8 076) | 5 832 | (2 244) |
| Gross prof it | 12 736 - |
12 586 - |
21 983 | (1 890) - |
45 416 | (3 024) - |
42 392 |
| Assets of the segment | 943 630 | 273 031 | 939 444 | 418 638 | 2 574 743 | (564 747) | 2 009 996 |
| Liabilities of the segment | 456 538 | 412 808 | 346 612 | 358 406 | 1 574 364 | (479 961) | 1 094 402 |
| Capital expenditures | (43 806) | (180) | (7 801) | - | (51 786) | - | (51 786) |
| Interests in joint v entures | 1 412 | - | - | - | 1 412 | - | 1 412 |
— Revenues from inter-segment transactions are eliminated on consolidation.
— The results of the segments do not cover financial income (PLN 377 thousand, of which PLN 374 thousand is intere st income) and financial expenses (PLN 8,587 thousand of which PLN 6,343 thousand is interest expense), depreciation/amortisation (PLN 20,910 thousand), and income tax liability (PLN -7,830 thousand). However, segment results include inter-segment sales profit (PLN 390 thousand).
— Assets and liabilities of segments do not contain any deferred income tax (asset: PLN 24,346 thousand, provision: PLN 70,823 thousand, since those items are managed at the Group level. Segment assets do not also include investment s in companies operating within the Group.
Dividend is paid based on the net profit disclosed in the standalone annual financial statements of Arctic Paper S.A. after covering losses carried forward from the previous years.
In accordance with provisions of the Code of Commercial Companies, the Parent Entity is obliged to establish reserve capital to cover potential losses. At least 8% of the profit for the financial year disclosed in the standalone financial statements of the Parent Entity should be transferred to the category of capital until the capital has reached the amount of at least one third of the share capital of the Parent Entity. The use of reserve capital and reserve funds is determined by the General Meeting; however, a part of reserve capital equal to one third of the share capital can be used solely to cover the losses disclosed in the standalone financial statements of the Parent Entity and cannot be distributed to other purposes.
As on the date hereof, the Company had no preferred shares.
The possibility of disbursement of potential dividend by the Company to its shareholders depends on the level of payment s received from its subsidiaries. The risk associated with the Company's ability to disburse dividend was described in the part "Risk factors" of the annual report for 2019.
In connection with the term and revolving loan agreements signed on 9 September 2016, agreements related to the bond issue pursuant to which on 30 September 2016 the Company issued bonds and the intercreditor agreement, the possibility of the Company to pay dividend is subject to satisfying certain financial ratios by the Gr oup in two periods preceding such distribution (as the term is defined in the term and revolving loan agreements) and no occurrence of any events of default (as defined in the term and revolving loan agreements).
In 2019 the Company did not pay out dividend.
On 30 April 2020, the Management Board of Arctic Paper S.A. approved a decision concerning a change to its recommendation on dividend distribution from 2019 profit, originally published in current report No. 4/2020 of 27 February 2020. The Company's Management Board approved a resolution to recommend to the Company's General Meeting no dividend distribution from the profit for the financial year ended on 31 December 2019. The change of the previous recommendation of the Company's Management Board is related to a change of demand for products of the Arctic Paper Group companies as a result of the COVID-19 pandemic as well as no possibility to asses the impact of the pandemic on economic situation in Q2 and Q3 2020. At its meeting of 30 April 2020, the Comp any's Supervisory Board provided its positive opinion to the above proposal of the Management Board on no distribution of dividend from the profit for the financial year ended on 31 December 2019.
The Company's General Meeting held on 31 August 2020 did not make any decision on dividend disbursement.
Earnings/(loss) per share are established by dividing the net profit/(loss) for the reporting period attributable to the Comp any's ordinary shareholders by the weighted average number of ordinary shares outstanding in the reporting period.
Information regarding profit/(loss) and the number of shares which constituted the basis to calculate earnings/(loss) per sha re and diluted earnings/(loss) per share on continuing operations and overall operations is presented below:
| 3-month period ended on 30 September 2020 (unaudited) |
9-month period ended on 30 September 2020 (unaudited) |
3-month period ended on 30 September 2019 (unaudited) |
9-month period ended on 30 September 2019 (unaudited) |
|
|---|---|---|---|---|
| Net prof it / (loss) period f rom continuing operations | ||||
| attributable to the shareholders of the Parent Entity | 44 457 | 109 861 | 26 317 | 72 214 |
| Net prof it / (loss) period f rom discontinued operations attributable to the shareholders of the Parent Entity |
- | - | - | - |
| Net prof it / (loss) attributable to the shareholders of the Parent Entity |
44 457 | 109 861 | 26 317 | 72 214 |
| Number of ordinary shares – A series | 50 000 | 50 000 | 50 000 | 50 000 |
| Number of ordinary shares – B series | 44 253 500 | 44 253 500 | 44 253 500 | 44 253 500 |
| Number of ordinary shares – C series | 8 100 000 | 8 100 000 | 8 100 000 | 8 100 000 |
| Number of ordinary shares – E series | 3 000 000 | 3 000 000 | 3 000 000 | 3 000 000 |
| Number of ordinary shares – F series | 13 884 283 | 13 884 283 | 13 884 283 | 13 884 283 |
| Total number of shares Weighted av erage number of shares Diluted weighted av erage number of ordinary shares |
69 287 783 69 287 783 69 287 783 |
69 287 783 69 287 783 69 287 783 |
69 287 783 69 287 783 69 287 783 |
69 287 783 69 287 783 69 287 783 |
| Prof it (loss) per share (in PLN) | ||||
| – basic earnings f rom the prof it/(loss) f or the period attributable to the shareholders of the Parent Entity |
0,64 | 1,59 | 0,38 | 1,04 |
| – basic earnings f rom the prof it (loss) f rom continuing operations f or the period attributable to the shareholders of the Parent Entity |
0,64 | 1,59 | 0,38 | 1,04 |
| Diluted prof it (loss) per share (in PLN) | ||||
| – f rom the prof it (loss) f or the period attributable to the shareholders of the Parent Entity – f rom the prof it (loss) f rom continuing operations f or |
0,64 | 1,59 | 0,38 | 1,04 |
| the period attributable to the shareholders of the Parent Entity |
0,64 | 1,59 | 0,38 | 1,04 |
On 1 January 2020 the Group – via Rottneros AB – acquired control over Nykvist Skogs AB, a company grouping private owners of forests in Sweden. The transaction provided a broader access to raw materials over a long -term horizon. The value of the acquired net assets was SEK 5.5 million (PLN 2.2 million) and the purchase prices was SEK 26.4 million (PLN 10.7 million). As a result, the Group disclosed goodwill (assets) of PLN 8.5 million. The net expense (net of receivables as at the acquisition date and the amount of the acquired cash) was PLN 6.1 million.
In the period covered with these financial statements, the Group partly repaid its term loan under the loan agreement of 9 September 2016 with a bank consortium of PLN 44,178 thousand. In that period, the Group partially redeemed its bonds for PLN 16,600 thousand and partly repaid the loan from the owner of PLN 15,735 thousand. Additionally, the Group increased its debt under the loan with Nordea for PLN 13,956 thousand, which is to be used to commence an investment in a hydropower plant by Munkedals Kraft AB.
The other changes to loans and borrowings as at 30 September 2020, compared to 31 December 2019 result mainly from balance sheet evaluation and payment of interest accrued as at 31 December 2019 and paid in 2020.
In connection with the term and revolving loan agreements, agreements related to b ond issues, signed on 9 September 2016, the Group agreed to maintain specified financial ratios that are calculated at the end of each quarter. The ratios are calcul ated on the basis of results of the paper segment. As at 30 September 2020, the Group compl ied with the required ratios.
| Share capital | As at 30 September 2020 |
As at 31 December 2019 |
|---|---|---|
| (unaudited) | ||
| series A ordinary shares of the nominal v alue of PLN 1 each | 50 | 50 |
| series B ordinary shares of the nominal v alue of PLN 1 each | 44 254 | 44 254 |
| series C ordinary shares of the nominal v alue of PLN 1 each | 8 100 | 8 100 |
| series E ordinary shares of the nominal v alue of PLN 1 each | 3 000 | 3 000 |
| series F ordinary shares of the nominal v alue of PLN 1 each | 13 884 | 13 884 |
| 69 288 | 69 288 |
| Registration date of capital increase | Number | Value in PLN | |
|---|---|---|---|
| Ordinary issued and f ully paid-up shares | |||
| Issued on 30 April 2008 | 2008-05-28 | 50 000 | 50 000 |
| Issued on 12 September 2008 | 2008-09-12 | 44 253 468 | 44 253 468 |
| Issued on 20 April 2009 | 2009-06-01 | 32 | 32 |
| Issued on 30 July 2009 | 2009-11-12 | 8 100 000 | 8 100 000 |
| Issued on 01 March 2010 | 2010-03-17 | 3 000 000 | 3 000 000 |
| Issued on 20 December 2012 | 2013-01-09 | 10 740 983 | 10 740 983 |
| Issued on 10 January 2013 | 2013-01-29 | 283 947 | 283 947 |
| Issued on 11 February 2013 | 2013-03-18 | 2 133 100 | 2 133 100 |
| Issued on 06 March 2013 | 2013-03-22 | 726 253 | 726 253 |
| As at 30 September 2020 (unaudited) | 69 287 783 | 69 287 783 |
The Company holds the following financial instruments: cash at hand and in bank accounts, loans, bonds, borrowings, receivables, liabilities under leases, SWAP interest rate contracts, forward contracts for the purchase of electricity and forward contracts for the sale of pulp.
In order to reduce the volatility of the projected cash flows related to FX risk, the Group companies use FX risk hedging bas ed on the use of derivatives related to the FX market. Those in particular include forward term contracts. Additionally, in order to mitigate the volatility of future energy prices, the Paper Mills and Pulp Mills in Sweden apply forward contracts for the pur chase of electricity. Arctic Paper S.A., in order to mitigate the volatility of future interest costs on loans, has concluded intere st rate SWAP contracts. Rottneros Group companies, in order to mitigate the volatility of future inflows from pulp sales, entered i nto forward contracts for pulp sales.
As at 30 September 2020, the Group used cash flow hedge accounting for the following hedging items:
As at 30 September 2020, the Group's cash flows were hedged with forward contracts for purchases of electricity, forward contracts for sales of pulp, interest rate SWAPs.
The table below presents detailed information concerning the hedging relationship in cash flow hedge accounting regarding sales of pulp:
| Ty pe of hedge | Cash f low hedge related to sales of pulp | |
|---|---|---|
| Hedged position | The hedged position is a part of highly likely f uture cash inf lows f or pulp sales | |
| Hedging instruments | Forward contracts are used as the hedging item wherein the Company agrees to sell pulp f or SEK | |
| Contract parameters: | ||
| Contract conclusion date | 2019-2020 | |
| Maturity | subject to contract; by 30.06.2021 | |
| Hedged quantity of pulp | 10,500 tonnes | |
| Term price | SEK 8,851/tonne |
Cash flow hedge accounting related to electricity purchases with the use of forward transactions
The table below presents detailed information concerning the hedging relationship in the cash flow hedge accounting related to electricity purchases:
| Ty pe of hedge | Cash f low hedge related to planned purchases of electricity | |
|---|---|---|
| Hedged position | The hedged position is a part of highly likely f uture cash f lows f or electricity purchases | |
| Hedging instruments | Forward contract f or the purchase of electricity at Nord Pool Exchange | |
| Contract parameters: | ||
| Contract conclusion date | subject to contract; f rom 01.05.2016 | |
| Maturity | subject to contract; by 31.12.2025 | |
| Hedged quantity of electricity | 1,705,650 MWh | |
| Term price | f rom 21.30 to 38.45 EUR/MWh |
Cash flow volatility hedge accounting related to variable loan interest rate of the long -term loan with the use of SWAP transactions
The table below presents detailed information concerning the hedging relationship in the cash flow hedge accounting related t o payment of interest in EUR on the loan in EUR:
| Ty pe of hedge | Hedge of cash f lows related to v ariable interest rate on the EUR long-term loan |
|---|---|
| Hedged position | Future EUR interest f lows on EUR loan calculated on the basis of 6M EURIBOR |
| Hedging instruments | SWAP transaction under which the Company agreed to pay interest in EUR on the EUR loan on the basis of a f ixed interest rate |
| Contract parameters: | |
| Contract conclusion date | 2016-11-21 |
| Maturity | each interest pay ment date in line with the pay ment schedule under the loan agreement; by 31.08.2022 |
| Hedged v alue | interest pay able in line with the pay ment schedule under the loan agreement of EUR 12 million |
| Ty pe of hedge | |
| Hedge of cash f lows related to v ariable interest rate on the EUR long-term loan | |
| Hedged position | Future EUR interest f lows on EUR loan calculated on the basis of 6M EURIBOR |
| Hedging instruments | SWAP transaction under which the Company agreed to pay interest in EUR on the EUR loan on the basis of a f ixed interest rate |
| Contract parameters: | |
| Contract conclusion date | 2017-07-18 |
| Maturity Hedged v alue |
each interest pay ment date in line with the pay ment schedule under the loan agreement; by 31.08.2022 interest pay able in line with the pay ment schedule under the loan agreement of EUR 3.986 thousand |
| Ty pe of hedge | Hedge of cash f lows related to v ariable interest rate on the EUR long-term loan |
| Hedged position | Future EUR interest f lows on EUR loan calculated on the basis of 6M EURIBOR |
| Hedging instruments | SWAP transaction under which the Company agreed to pay interest in EUR on the EUR loan on the basis of a f ixed interest rate |
| Contract parameters: | |
| Contract conclusion date | 2016-11-21 |
| Maturity Hedged v alue |
each interest pay ment date in line with the pay ment schedule under the loan agreement; by 31.08.2021 interest pay able in line with the pay ment schedule under the loan agreement of EUR 2.6 million |
| Ty pe of hedge | Hedge of cash f lows related to v ariable interest rate on the EUR long-term loan |
| Hedged position | Future EUR interest f lows on EUR loan calculated on the basis of 6M EURIBOR |
| Hedging instruments | SWAP transaction under which the Company agreed to pay interest in EUR on the EUR loan on the basis of a f ixed interest rate |
| Contract parameters: | |
| Contract conclusion date | 2018-07-27 |
| Maturity | each interest pay ment date in line with the pay ment schedule under the loan agreement; by 31.08.2022 |
| Hedged v alue | interest pay able in line with the pay ment schedule under the loan agreement of EUR 3.344 thousand |
| Ty pe of hedge | Hedge of cash f lows related to v ariable interest rate on the EUR long-term loan |
|---|---|
| Hedged position | Future EUR interest f lows on EUR loan calculated on the basis of 6M EURIBOR |
| Hedging instruments | SWAP transaction under which the Company agreed to pay interest in EUR on the EUR loan on the basis of a f ixed interest rate |
| Contract parameters: | |
| Contract conclusion date | 2019-10-15 |
| Maturity | each interest pay ment date in line with the pay ment schedule under the loan agreement; by 28.08.2022 |
| Hedged v alue | interest pay able in line with the pay ment schedule under the loan agreement of EUR 10 million |
The table below presents detailed information concerning the hedging relationship in the cash flow hedge accounting related to payment of interest in PLN on the loan in PLN:
| Ty pe of hedge | Hedge of cash f lows related to v ariable interest rate on the PLN long-term loan |
|---|---|
| Hedged position | Future PLN interest f lows on PLN loan calculated on the basis of 6M WIBOR |
| Hedging instruments | SWAP transaction under which the Company agreed to pay interest in PLN on the PLN loan on the basis of a f ixed interest rate |
| Contract parameters: Contract conclusion date Maturity Hedged v alue |
2016-11-21 each interest pay ment date in line with the pay ment schedule under the loan agreement; by 31.08.2021 interest pay able in line with the pay ment schedule under the loan agreement of PLN 11.5 million |
| Ty pe of hedge | Hedge of cash f lows related to v ariable interest rate on the PLN long-term loan |
| Hedged position | Future PLN interest f lows on PLN loan calculated on the basis of 3M WIBOR |
| Hedging instruments | SWAP transaction under which the Company agreed to pay interest in PLN on the PLN loan on the basis of a f ixed interest rate |
| Contract parameters: Contract conclusion date Maturity Hedged v alue |
2018-07-31 each interest pay ment date in line with the pay ment schedule under the loan agreement; by 29.01.2021 interest pay able in line with the pay ment schedule under the loan agreement of PLN 25.8 million |
| Ty pe of hedge | Hedge of cash f lows related to v ariable interest rate on the PLN bonds |
|---|---|
| Hedged position | Future PLN interest f lows in PLN loan calculated on the basis of interest pay ments on PLN bonds at 6M WIBOR |
| Hedging instruments | The hedging item is a SWAP transaction under which the Company agreed to pay interest in PLN on the PLN bonds on the basis of a f ixed interest rate |
| Contract parameters: | |
| Contract conclusion date | 2016-11-21 |
| Maturity | each interest pay ment date in line with the pay ment schedule under the bond issue agreement; by 31.08.2021 |
| Hedged v alue | interest pay able in line with the pay ment schedule under of interest of PLN 100 million |
As at 30 September 2020, the Group had floor options as hedge to fair value.
Fair value hedge accounting related to a floor option
| Ty pe of hedge | The right to reduce cash f lows under pay ment of interest due to decrease of EURIBOR below 0% |
|---|---|
| Hedged position | The hedged item are f uture EUR interest f lows in EUR related to a loan in EUR calculated on the basis of 6M EURIBOR |
| Hedging instruments | The hedging item is a f loor option under which the Company acquires the right to pay interest in EUR on the basis of EURIBOR below 0% |
| Contract parameters: Contract conclusion date Maturity |
2016-11-21 each interest pay ment date in line with the pay ment schedule under the loan agreement; by 31.08.2022 |
| Hedged v alue | interest pay able in line with the pay ment schedule under the loan agreement of EUR 12 million |
| Ty pe of hedge | The right to reduce cash f lows under pay ment of interest due to decrease of EURIBOR below 0% |
| Hedged position | The hedged item are f uture EUR interest f lows in EUR related to a loan in EUR calculated on the basis of 6M EURIBOR |
| Hedging instruments | The hedging item is a f loor option under which the Company acquires the right to pay interest in EUR on the basis of EURIBOR below 0% |
| Contract parameters: Contract conclusion date |
2017-07-18 |
| Maturity | each interest pay ment date in line with the pay ment schedule under the loan agreement; by 31.08.2022 |
| Hedged v alue | interest pay able in line with the pay ment schedule under the loan agreement of EUR 3.986 thousand |
| Ty pe of hedge | Hedge of cash f lows related to v ariable interest rate on the EUR long-term loan |
| Hedged position | Future EUR interest f lows on EUR loan calculated on the basis of 6M EURIBOR |
| Hedging instruments | SWAP transaction under which the Company agreed to pay interest in EUR on the EUR loan on the basis of a f ixed interest rate |
| Contract parameters: | |
| Contract conclusion date | 2018-07-27 |
| Maturity | each interest pay ment date in line with the pay ment schedule under the loan agreement; by 31.08.2022 |
| Hedged v alue | interest pay able in line with the pay ment schedule under the loan agreement of EUR 3.344 thousand |
| Ty pe of hedge | Hedge of cash f lows related to v ariable interest rate on the EUR long-term loan |
|---|---|
| Hedged position | Future EUR interest f lows on EUR loan calculated on the basis of 6M EURIBOR |
| Hedging instruments | SWAP transaction under which the Company agreed to pay interest in EUR on the EUR loan on the basis of a f ixed interest rate |
| Contract parameters: Contract conclusion date |
2019-10-15 |
| Maturity | each interest pay ment date in line with the pay ment schedule under the loan agreement; by 28.08.2022 |
| Hedged v alue | interest pay able in line with the pay ment schedule under the loan agreement of EUR 10 million |
The table below presents the fair value of hedging instruments in cash flow and fair value hedge accounting as at 30 Septembe r 2020 and the comparative data:
| As at 30 September 2020 | As at 31 December 2019 | ||||
|---|---|---|---|---|---|
| (unaudited) | (unaudited) | ||||
| Assets | Equity and liabilities |
Assets | Equity and liabilities |
||
| FX f orward | - | - | - | - | |
| Forward on pulp sales | 4 726 | - | 2 444 | - | |
| SWAP | - | 2 325 | - | 3 163 | |
| Floor option | - | (358) | - | (415) | |
| Forward f or electricity | - | 30 758 | 27 014 | - | |
| Total hedging derivative instruments | 4 726 | 32 725 | 29 458 | 2 748 |
The Group's principal financial instruments comprise bank loans, borrowings, bonds, lease contracts. The main purpose of those financial instruments is to raise finance for the Group's operations.
The Group also uses factoring without recourse for trade receivables. The main purpose for using the financial instrument is to quickly raise funds. The receivables covered with factoring were derecognised from the consolidated balance sheet since conditions have been met to derecognise the assets in compliance with IAS 39.
The Group has various other financial instruments such as trade receivables and payables which arise directly from its operations. The core risks arising from the Group's financial instruments i nclude: interest rate risk, liquidity risk, FX risk and credit risk. The Management Board reviews and approves policies for managing each of those risks.
The Arctic Paper Group uses cash-pooling EUR and PLN. The operation consists in pooling cash balances held by the individual system participants and setting them off with temporary shortages of funds with the other cash -pool participants. The solution supports effective cash management in the Group and minimising the costs of external funding sources by us ing the Group's own cash.
In the opinion of the Management Board – in comparison to the annual consolidated financial statements made as at 31 December 2019 there have been no significant changes of the financial risk. There have been no changes to the obj ectives and policies of the management of the risk.
The primary objective of the Group's capital management is maintaining a strong credit rating and healthy capital ratios in order to support its business operations and maximise shareholder value. In the Management Board's opinion – in comparison to the annual consolidated financial statements made as at 31 December 2019, there have been no significant changes to the objectives and policies of capital management.
As at 30 September 2020, the Capital Group reported:
Arctic Paper S.A. and its subsidiaries are not a party to any legal cases filed in court against them.
Arctic Paper Kostrzyn S.A., Arctic Paper Munkedals AB, Arctic Paper Grycksbo AB and the companies of the Rottneros Group, are all part of the European Union Emission Trading Scheme. The previous period to exercise rights to the issue lasted from 1 January 2008 to 31 December 2012. New allocations cover the period from 1 January 2013 to 31 December 2020.
The table below specifies the allocation for 2013-2020 approved by the European Union and the usage of the emission rights in each entity in 2013, 2014, 2015, 2016, 2017, 2018 and in the first three quarters of 2020.
| (in tonnes) f or Arctic Paper Kostrzy n S.A. | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|
| Allocation* Unused quantity f rom prev ious y ears Issue |
105 434 306 448 (147 950) |
102 452 263 932 (162 467) |
99 840 203 917 (170 696) |
97 375 133 061 (142 784) |
94 916 87 652 (136 565) |
92 454 46 003 (131 263) |
90 009 7 194 (92 846) |
| Purchased quantity | - | - | - | - | - | - | 25 000 |
| Sold quantity | - | - | - | - | - | - | - |
| Unused quantity | 263 932 | 203 917 | 133 061 | 87 652 | 46 003 | 7 194 | 29 357 |
| (in tonnes) f or Arctic Paper Munkdals AB | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
| Allocation | 43 470 | 42 692 | 41 907 | 41 113 | 40 311 | 39 499 | 38 685 |
| Unused quantity f rom prev ious y ears | 67 262 | 107 325 | 17 559 | (11 572) | (10 619) | (27 676) | (36 353) |
| Issue | (3 407) | (32 465) | (21 038) | (40 160) | (57 368) | (48 176) | (18 464) |
| Purchased quantity | - | 7 | - | - | - | - | - |
| Sold quantity | - | (100 000) | (50 000) | - | - | - | - |
| Unused quantity | 107 325 | 17 559 | (11 572) | (10 619) | (27 676) | (36 353) | (16 132) ** |
| (in tonnes) f or Arctic Paper Gry cksbo AB | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
| Allocation | 75 689 | 74 326 | 72 948 | 71 556 | 70 151 | 68 730 | 50 284 |
| Unused quantity f rom prev ious y ears | 111 448 | 734 | 60 | 1 008 | 2 564 | - | - |
| Issue | - | - | - | - | - | - | - |
| Purchased quantity | - | - | - | - | - | - | - |
| Sold quantity | (186 403) | (75 000) | (72 000) | (70 000) | (72 715) | (68 730) | (37 500) |
| Unused quantity | 734 | 60 | 1 008 | 2 564 | - | - | 12 784 |
| (in tonnes) f or the Rottneros Group | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
| Allocation | 30 484 | 29 938 | 29 387 | 28 830 | 28 268 | 27 698 | 27 127 |
| Unused quantity f rom prev ious y ears | 90 522 | 101 986 | 104 991 | 113 085 | 123 208 | 73 104 | 20 037 |
| Issue | (19 020) | (26 933) | (21 293) | (18 707) | (15 372) | (25 765) | (16 875) |
| Purchased quantity | - | - | - | - | - | - | - |
| Sold quantity | - | - | - | - | (63 000) | (55 000) | - |
| Unused quantity | 101 986 | 104 991 | 113 085 | 123 208 | 73 104 | 20 037 | 30 289 |
* – the values result from the Regulation of the Council of Ministers of 31 March 2014 on the list of installations other than generating electrical energy, subject to the trading system of rights to emit greenhouse gases in the settlement period commencing on 1 January 2013, along with the number of emission rights allocated thereto,
** – the shortage of emission rights as at 30 September 2020 will be covered wit h purchases of such rights in the market; AP Munkedals recognises a provision for the missing CO2 emission rights.
In the current period, the Group companies have not received any material grants.
Arctic Paper Kostrzyn S.A. operates in the Kostrzyńsko-Słubicka Specjalna Strefa Ekonomiczna (Special Economic Zone – KSSSE). Based on the permission issued by the Kostrzyńsko-Słubicka Specjalna Strefa Ekonomiczna S.A. it benefits from a corporate income tax relief as regards the activities carried out under the permission.
The tax exemption is of conditional nature. The provisions of the Act on special economic zones provide that such tax relief may be revoked if at least one of the following occurs:
Based on the permit issued on 25 August 2006, the Company could benefit from the exemption by 15 November 2017. Item I of the permit relating to the date by which the Company may enjoy the permit was deleted by Decision of the Minister of Economy No. 321/IW/14 of 6 November 2014. Now, the Company is entitled to use the permit by 2026 or by the date SSE exist in Poland pursuant to the applicable regulations. The permit may be used subject to the incurrence in the zone of capital expenditures within the meaning of Art. 6 of the Regulation of the Council of Ministers of 14 September 2004 on the Kostrzyńsko-Słubicka Specjalna Strefa Ekonomiczna (Special Economic Zone), underlying the calculation of public aid in compliance with Art. 3 of the Regulation with the value in excess of EUR 40,000 thousand by 31 December 2013, translated at the EUR mean rate published by the President of the National Bank of Poland on the actual exp enditure date. Creation in Zone minimum five new jobs within the meaning of Article 3.3 and Article 3.6 of the Regulation by 31 December 2011 and maintaining the employment level of minimum 453 people during the period from 1 January 2012 to 31 December 20 13. The above terms and conditions have been satisfied.
The conditions of the exemption have not changed in the reporting period. The Group has not been inspected by any competent body.
During the period from 25 August 2006 to 30 September 2020, the Company incurred eligible investment expenditures classified as (non-discounted) expenditure in KSSSE in the amount of PLN 227,102 thousand. During the period, the discounted amount of related public aid was PLN 66,358 thousand.
If the eligible investment expenditures incurred are not covered with income of the current year, the Company recognises a deferred income tax asset on the surplus.
As at 30 September 2020, the Group had used all the tax benefits related to the expenses incurred in the KSSSE and therefore did not recognise any deferred tax asset on that account.
On October 27, 2020, the Lenders (BNP Paribas Bank Polska S.A., Santander Bank Polska S.A.) have extended the availability of the Revolving Facility to the Company until January 31st, 2021, on the conditions adopted so far.
The Revolving Facility was granted to the Company for a total value of EUR 19,800,000 and PLN 20,000,000 and was made available for the purpose of refinancing of intra-group liabilities of the Company or financing of intra-group loans.
The extension of the availability of the Revolving Facility for three months results from the possibilities considered by the Company and the possible conditions for the refinancing of the Group's current debt. The Company plans to simplify the current debt structure and to further optimize the conditions and reduce the costs of debt service. A possible decision on th e implementation of refinancing and the selection of its final structure will depend on the analyzes conducted by the Issuer and the current situation on the financial market.
After 30 September 2020, until the date hereof there were no other material events requiring disclosure in this report with t he exception of those events that were disclosed in this report in paragraphs above.
Signatures of the Members of the Management Board
| Position | First and last name | Date | Signature |
|---|---|---|---|
| President of the Management Board Chief Executiv e Of f icer |
Michał Jarczy ński | 16 Nov ember 2020 | signed with a qualified electronic signature |
| Member of the Management Board Chief Financial Of f icer |
Göran Eklund | 16 Nov ember 2020 | signed with a qualified electronic signature |
Fabryczna 1 Stampgatan 14 PL 66-470, Kostrzyn nad Odrą, Poland 411 01 Göteborg, Sweden Phone +48 95 721 500 Phone: +46 10 451 8000
Investor relations: [email protected]
© 2020 Arctic Paper S.A.
Head Office Branch in Sweden
swww.arcticpaper.com
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.