Quarterly Report • May 8, 2008
Quarterly Report
Open in ViewerOpens in native device viewer
| Quarter | Full year | |||
|---|---|---|---|---|
| MSEK | 1-08 | 4-07 | 1-07 | 2007 |
| Net turnover | 4 875 | 5 073 | 4 787 | 19 159 |
| Operating profit | 446 | 1 039 | 634 | 2 843 |
| Operating profit excl. items affecting comparability * | 446 | 482 | 634 | 2 286 |
| Profit after tax | 271 | 341 | 397 | 1 505 |
| Earnings per share, SEK | 3.2 | 4.0 | 4.7 | 17.8 |
| Return on equity, % | 6.4 | 8.1 | 9.7 | 9.2 |
* Items affecting comparability relate to a write-down of fixed assets and a positive revaluation of forests of net MSEK 557 carried through in the fourth quarter of 2007.
The operating profit excluding items affecting comparability was MSEK 36 lower than during the fourth quarter of 2007.
The demand for newsprint in Europe fell slightly during the first quarter. The price of newsprint fell. In Holmen Paper's case, the price was on average some 4% lower than in the first quarter of 2007, whereas deliveries rose by 3%.
The market situation for virgin fibre board in Europe weakened slightly during the first quarter. Iggesund's deliveries were 5% lower than during the corresponding period the previous year. Prices were stable.
Holmen AB (publ) Postadress/Postal address Besöksadress/Visiting Telefon/Telephone Fax Box 5407 address Strandvägen 1 +46 (0)8 666 21 00 +46 (0)8 666 21 30 SE-114 84 Stockholm SE-114 51 Stockholm Sweden Sweden Org. nummer/Registration Säte/Registered Office E-post/E-mail No. 556001-3301 Stockholm [email protected] www.holmen.com
| Holmen Paper | Quarter | Full year | ||
|---|---|---|---|---|
| MSEK | 1-08 | 4-07 | 1-07 | 2007 |
| Net turnover | 2 525 | 2 798 | 2 530 | 10 345 |
| Operating costs | -2 222 | -2 464 | -2 139 | -8 808 |
| Depreciation according to plan | -223 | -226 | -231 | -914 |
| Items affecting comparability * | - | -1 603 | - | -1 603 |
| Operating profit | 80 | -1 496 | 160 | -980 |
| Operating profit excl. items affecting comparability * | 80 | 107 | 160 | 623 |
| Capital expenditure | 231 | 113 | 174 | 584 |
| Operating capital | 9 827 | 9 971 | 11 724 | 9 971 |
| Operating margin, % ** | 3 | 4 | 6 | 6 |
| Return on operating capital, % ** | 3 | 4 | 6 | 5 |
| Production, 1 000 tonnes | 523 | 523 | 514 | 2 034 |
| Deliveries, 1 000 tonnes | 503 | 555 | 489 | 2 025 |
* Items affecting comparability relate to write-down of goodwill of MSEK 569 and tangible fixed assets of MSEK 1 034 in the fourth quarter of 2007.
** Excl. items affecting comparability.
The market situation for newsprint in Europe was weak during the first quarter of 2008. Deliveries to Europe were 2% lower than in the corresponding period in 2007.
Deliveries of MF Magazine to Europe remained unchanged whilst deliveries of SC Paper to Europe rose by 1% and of coated paper by 2%.
Holmen Paper's deliveries rose by 3% in relation to the first quarter of 2007. Compared with the fourth quarter deliveries fell by 10%, mainly due to seasonal factors. As a result of reductions in the price of newsprint and MF Magazine the prices of Holmen Paper's products were on average some 4% lower than during the first quarter of 2007.
Holmen Paper's operating profit for January-March 2008 amounted to MSEK 80 (160). The deterioration in the result was due to lower selling prices, higher cost of wood, and a weak US dollar that had an impact on the profitability of sales to markets outside Europe. However, higher volumes had a favourable effect on the result.
Compared with the fourth quarter the operating profit declined by MSEK 27. The result was adversely affected by lower selling prices and higher energy costs whereas maintenance costs were seasonally lower.
The announced restructuring of Holmen Paper Hallsta is underway and negotiations are being held with the object of closing down one of the paper machines (PM2) on 1 November 2008. PM2 has a capacity of 110 000 tonnes per year and the aim, together with the transfer of production to other machines, is to reduce standard newsprint capacity by 150 000 tonnes. The cost of closing down PM2 is estimated at around MSEK 100, although no provision has yet been made for the future cost. In connection with these changes Holmen Paper intends to continue to grow within the strategic book paper product area.
| Iggesund Paperboard | Quarter | Full year | ||
|---|---|---|---|---|
| MSEK | 1-08 | 4-07 | 1-07 | 2007 |
| Net turnover | 1 237 | 1 239 | 1 326 | 5 100 |
| Operating costs | -1 029 | -1 046 | -1 031 | -4 147 |
| Depreciation according to plan | -92 | -92 | -89 | -355 |
| Operating profit | 116 | 100 | 206 | 599 |
| Capital expenditure | 49 | 260 | 100 | 689 |
| Operating capital | 4 163 | 4 180 | 4 062 | 4 180 |
| Operating margin, % | 9 | 8 | 16 | 12 |
| Return on operating capital, % | 11 | 10 | 21 | 15 |
| Production, paperboard, 1 000 tonnes | 127 | 127 | 135 | 513 |
| Deliveries, paperboard, 1 000 tonnes | 127 | 127 | 134 | 516 |
The market situation for virgin fibre board in Europe weakened slightly during the first quarter. Deliveries from European producers to Europe were slightly lower than for the same period last year, while exports to markets outside Europe rose.
In Great Britain price increases have been announced for folding box board within the graphics and packaging board segments.
Iggesund's deliveries amounted to 127 000 tonnes, which was 5% lower than for the corresponding period last year. Further destocking in certain customer segments contributed to the weak volume trend. Compared with the fourth quarter of 2007 deliveries remained unchanged and prices were stable.
Iggesund's operating profit for January-March 2008 amounted to MSEK 116 (206). The decline is mainly due to lower deliveries and higher wood prices. The weakening US dollar and the running-in of the rebuilt board machine at Iggesunds Bruk had an adverse effect on the result.
The result was MSEK 16 higher than for the fourth quarter of 2007.
| Holmen Timber | Quarter | |||
|---|---|---|---|---|
| MSEK | 1-08 | 4-07 | 1-07 | 2007 |
| Net turnover | 149 | 151 | 149 | 589 |
| Operating costs | -118 | -108 | -112 | -420 |
| Depreciation according to plan | -8 | -6 | -6 | -23 |
| Item affecting comparability * | - | 60 | - | 60 |
| Operating profit | 23 | 97 | 32 | 206 |
| Operating profit excl. item affecting comparability * | 23 | 37 | 32 | 146 |
| Capital expenditure | 6 | 39 | 6 | 63 |
| Operating capital | 356 | 345 | 215 | 345 |
| Operating margin, % ** | 15 | 24 | 21 | 24 |
| Return on operating capital, % ** | 26 | 57 | 60 | 64 |
| Production, 1 000 m3 | 73 | 73 | 71 | 272 |
| Deliveries, 1 000 m3 | 72 | 64 | 72 | 262 |
* Item affecting comparability relates to a reversed write-down of tangible fixed assets of MSEK 60 in the fourth quarter of 2007.
** Excl. item affecting comparability.
The market situation for sawn timber continued to weaken during the first quarter of 2008. Producer stocks were high and deliveries fell on most markets. Prices have continued to decline.
Holmen Timber's operating profit for January-March 2008 amounted to MSEK 23 (32). The deterioration in the result was due to higher saw log costs.
Compared with the fourth quarter of 2007 the operating profit declined by MSEK 14 as a result of lower prices although deliveries increased.
The project of the new sawmill at the Braviken paper mill in Norrköping is continuing.
| Holmen Skog | Quarter | Full year | ||
|---|---|---|---|---|
| MSEK | 1-08 | 4-07 | 1-07 | 2007 |
| Net turnover | 1 436 | 1 335 | 1 165 | 4 775 |
| Operating costs | -1 259 | -1 118 | -1 016 | -4 136 |
| Depreciation according to plan | -6 | -7 | -6 | -26 |
| Earnings from operations | 172 | 210 | 143 | 613 |
| Change in value of forests | -21 | -18 | 12 | 89 |
| Item affecting comparability * | - | 2 100 | - | 2 100 |
| Operating profit | 151 | 2 292 | 155 | 2 802 |
| Operating profit excl. item affecting comparability * | 151 | 192 | 155 | 702 |
| Capital expenditure | 8 | 63 | 7 | 79 |
| Operating capital | 11 317 | 11 264 | 9 041 | 11 264 |
| Return on operating capital, % ** | 5 | 8 | 7 | 8 |
| Harvesting company forests, 1 000 m3 | 534 | 728 | 533 | 2 575 |
* Item affecting comparability relates to a positive revaluation of forests of MSEK 2 100 in the fourth quarter of 2007.
** The calculation is based on earnings from operations.
Wood prices in Sweden were stable during the first quarter, with the exception of some price increases of pulpwood in Central Sweden.
Holmen Skog's operating profit for January-March 2008 amounted to MSEK 151 (155). Earnings from operations (the result before change in value of forests) increased by MSEK 29 to MSEK 172 as a consequence of higher wood prices.
Biological assets (forests) are valued at fair value in accordance with IAS 41. The change in value, i.e. the increase in the value of the forests less harvesting during the period, amounted to negative MSEK 21 (positive 12).
Compared with the fourth quarter of 2007 earnings from operations declined by MSEK 38, which is mainly explained by seasonally lower harvesting.
| Holmen Energi | Quarter | Full year | ||
|---|---|---|---|---|
| MSEK | 1-08 | 4-07 | 1-07 | 2007 |
| Net turnover | 499 | 462 | 433 | 1 590 |
| Operating costs | -369 | -384 | -314 | -1 300 |
| Depreciation according to plan | -4 | -4 | -4 | -17 |
| Operating profit | 125 | 73 | 114 | 272 |
| Capital expenditure | 11 | 7 | 2 | 14 |
| Operating capital | 2 968 | 2 960 | 2 936 | 2 960 |
| Return on operating capital, % | 17 | 10 | 16 | 9 |
| Production of hydro power, GWh | 388 | 276 | 396 | 1 193 |
Holmen Energi's operating profit for January-March 2008 amounted to MSEK 125 (114). Production was normal for the time of year.
In relation to the fourth quarter of 2007, the operating profit increased by MSEK 52 as a consequence of seasonally higher production.
Net financial costs for January-March 2008 amounted to MSEK 64 (costs 62). The change is due to higher market interest rates.
The cash flow from current operations amounted to MSEK 526 and the cash flow absorbed by investment activities was MSEK 302.
Since the beginning of the year the Group's financial net debt has declined by MSEK 154 to MSEK 5 823. The debt/equity ratio was 0.34 and the equity ratio was 51%.
Financial liabilities amounted to MSEK 6 537, of which MSEK 3 766 was short term. Liquid funds and financial receivables amounted to MSEK 714. The Group has unutilised long-term committed credit facilities of some MSEK 5 600.
After the end of the quarter the Annual General Meeting resolved in favour of paying a dividend of MSEK 1 017, which has been paid out to the shareholders. The dividend was not booked as a debt at the end of the quarter.
The Group's tax charge for January-March 2008 amounted to MSEK 111 (charge 174), which was equivalent to 29% of the pre-tax profit.
The result of currency hedges was a profit of MSEK 19 (loss 13), which is stated in the operating result. For the remainder of 2008 around 95% of the Group's estimated flows in Euro are hedged at an average exchange rate of 9.25 and for 2009 some 75% of the flows are hedged at an average exchange rate of 9.36. The flows in sterling and US dollar for the coming four months are hedged.
For the period of 2008-2012 the price of 90-95% of the Group's estimated net consumption of electricity in Sweden is hedged and for the period 2013-2015 some 75 %.
The Group's capital expenditure during January-March amounted to MSEK 305 (290). Depreciation according to plan was MSEK 334 (336).
The average number of employees in the Group was 4 802 (4 889).
The Annual General Meeting on 2 April 2008 resolved in favour of the Board's proposal to introduce an incentive scheme for employees of the Holmen Group, whereby employees will be invited to acquire at market price call options on Series "B" shares in Holmen. Holmen's undertaking within the scheme will be secured via buy-back of its own shares. The maximum number of options issued will correspond to some 1.2% of the total number of shares in issue and to around 0.3% of the number of votes in Holmen AB.
At the AGM Holmen's shareholders renewed the Board's mandate to make decisions to buy back up to 10% of the company's shares. The Board has decided to utilise the mandate to secure the company's undertaking pursuant to the incentive scheme (see above) by buying back a maximum of one million Series "B" shares in the company. The share buybacks are expected mainly to be effected during May-June 2008.
The Group's and the parent company's significant risks and uncertainty factors relate primarily to changes in demand and the prices of its products, the cost of important input goods, and to changes in exchange rates. Apart from the risks and uncertainty factors described on pages 26-27 and in Note 26 in Holmen's annual report for 2007, it is judged that no new risks or uncertainties have emerged.
No transactions have been carried out between Holmen and related parties that have had a material impact on the company's financial position and results.
Stockholm 8 May 2008 Holmen AB (publ)
Magnus Hall President and CEO
The report has not been reviewed by the company's auditors.
Interim Report for January-June 2008 will be published on 13 August.
For further information please contact: Magnus Hall, President and CEO, tel +46 8 666 21 05
Anders Almgren, CFO, tel +46 8 666 21 16
Christer Lewell, Public Relations Director, tel +46 8 666 21 15.
The interim report for the Group is made up in accordance with IAS 34 Interim Reporting and the Annual Accounts Act and for the parent company it is made up in accordance with the Annual Accounts Act and RFR 2.1 Accounting for Legal Entities. The Parent company's and the Group's accounting principles used in the report are unchanged in relation to the latest published annual report. The figures in tables are rounded.
| Quarter | Full year | |||
|---|---|---|---|---|
| Income statement, MSEK | 1-08 | 4-07 | 1-07 | 2007 |
| Net turnover | 4 875 | 5 073 | 4 787 | 19 159 |
| Other operating income | 151 | 192 | 135 | 642 |
| Change in value of biological assets | -21 | 2 082 | 12 | 2 189 |
| Change in inventory of finished products | ||||
| and work in progress | 89 | -97 | 120 | 62 |
| Raw materials, goods for resale and consumables | -2 810 | -2 642 | -2 612 | -10 146 |
| Personnel costs | -666 | -699 | -663 | -2 664 |
| Other operating costs | -850 | -997 | -810 | -3 531 |
| Depreciation according to plan | -334 | -337 | -336 | -1 337 |
| Write-downs | - | -1 543 | - | -1 543 |
| Interest in earnings of associated companies | 12 | 7 | 1 | 12 |
| Operating profit | 446 | 1 039 | 634 | 2 843 |
| Financial income | 3 | 5 | 4 | 17 |
| Financial costs | - 67 | - 71 | - 66 | -279 |
| Profit before tax | 383 | 974 | 571 | 2 582 |
| Tax | -111 | -633 | -174 | -1 077 |
| Profit for the period | 271 | 341 | 397 | 1 505 |
| Earnings per share, SEK | 3.2 | 4.0 | 4.7 | 17.8 |
| Average number of shares (million) | 84.8 | 84.8 | 84.8 | 84.8 |
| Operating margin, % * | 8.9 | 9.4 | 13.2 | 11.9 |
| Return on capital employed, % * | 7.8 | 8.4 | 11.1 | 10.0 |
| Return on equity, % | 6.4 | 8.1 | 9.7 | 9.2 |
Earnings per share before and after dilution are the same since there are no outstanding warrants or convertibles that can cause dilution.
* Excl. items affecting comparability.
| Account of stated income and costs, MSEK | 2008 | January-March 2007 |
Full year 2007 |
|---|---|---|---|
| Income and costs stated direct in equity | |||
| Cash flow hedges | |||
| Revaluation of derivatives stated in equity | 44 | -161 | -209 |
| Brought forward from equity to the income statement | -27 | -2 | -34 |
| Brought forward from equity to fixed assets | 0 | 1 | 2 |
| Actuarial revaluation of pension liability | -89 | 8 | 6 1 |
| Translation difference on foreign operation | -149 | 79 | -29 |
| Hedge of currency risk in foreign operation | 61 | -46 | -33 |
| Tax attributable to items stated direct in equity | 1 | 55 | 51 |
| Total stated direct in equity | -159 | -65 | -192 |
| Profit for the period stated in the income statement | 271 | 397 | 1 505 |
| Total stated income and costs | 112 | 332 | 1 314 |
| Other change in equity | |||
| Dividend paid to the parent company's shareholders | - | -1 017 | -1 017 |
| 2008 | 2007 | |
|---|---|---|
| Balance sheet, MSEK | 31 March | 31 December |
| ASSETS | ||
| Fixed assets | ||
| Intangible fixed assets | 124 | 42 |
| Tangible fixed assets | 12 873 | 12 984 |
| Biological assets | 11 069 | 11 073 |
| Shares in associated companies | 1 754 | 1 745 |
| Other shares and participations | 7 | 7 |
| Long-term financial receivables | 109 | 108 |
| Deferred tax receivables | 300 | 301 |
| Total fixed assets | 26 236 | 26 261 |
| Current assets | ||
| Inventories | 3 105 | 3 063 |
| Short-term operating receivables | 3 358 | 3 485 |
| Short-term financial receivables | 30 | 39 |
| Liquid funds | 575 | 394 |
| Total current assets | 7 068 | 6 982 |
| Total assets | 33 305 | 33 243 |
| EQUITY AND LIABILITIES | ||
| Equity | 17 044 | 16 932 |
| Long-term liabilities | ||
| Long-term financial liabilities | 2 470 | 2 452 |
| Deferred tax liabilities | 5 512 | 5 482 |
| Pension provisions | 301 | 247 |
| Other provisions | 675 | 658 |
| Total long-term liabilities | 8 959 | 8 840 |
| Short-term liabilities | ||
| Short-term financial liabilities | 3 766 | 3 819 |
| Operating liabilities | 3 535 | 3 652 |
| Total short-term liabilities | 7 302 | 7 471 |
| Total liabilities | 16 260 | 16 311 |
| Total equity and liabilities | 33 305 | 33 243 |
| Debt/equity ratio | 0.34 | 0.35 |
| Equity ratio, % | 51.2 | 50.9 |
| Operating capital | 28 080 | 28 090 |
| Capital employed | 22 868 | 22 909 |
| Financial net debt | 5 823 | 5 977 |
| Pledged assets | 112 | 100 |
| Contingent liabilities | 921 | 915 |
| January-March | Full year | ||
|---|---|---|---|
| Cash flow analysis, MSEK | 2008 | 2007 | 2007 |
| Current operations | |||
| Profit before tax | 383 | 571 | 2 582 |
| Adjustments for items not included in cash flow * | 308 | 293 | 629 |
| Paid income tax | -104 | -155 | -390 |
| Cash flow from current operations | |||
| before changes in working capital | 586 | 710 | 2 821 |
| Cash flow from changes in working capital | |||
| Change in inventories | -41 | -131 | -457 |
| Change in operating receivables | 82 | -192 | -213 |
| Change in operating liabilities | -101 | -53 | 325 |
| Cash flow from current operations | 526 | 334 | 2 476 |
| Investment activities | |||
| Acquisition of fixed assets | -305 | -290 | -1 434 |
| Sale of fixed assets | 3 | 4 | 119 |
| Cash flow from investment activities | -302 | -286 | -1 315 |
| Financing activities | |||
| Change in financial liabilities and receivables | -42 | 78 | -236 |
| Dividend paid to the parent company's shareholders | - | - | -1 017 |
| Cash flow from financing activities | -42 | 78 | -1 253 |
| Cash flow for the period | 182 | 126 | -91 |
| Opening liquid funds | 394 | 484 | 484 |
| Currency difference in liquid funds | -1 | -2 | 1 |
| Closing liquid funds | 575 | 609 | 394 |
* The adjustments consist primarily of depreciation according to plan, change in value of biological assets, write downs and reversed write-downs of fixed assets, currency effects and revaluations of financial instruments as well as capital gains/losses on sales of fixed assets.
| January-March | Full year | ||
|---|---|---|---|
| Change in financial net debt, MSEK | 2008 | 2007 | 2007 |
| Opening financial net debt | -5 977 | -5 985 | -5 985 |
| Cash flow | |||
| Current operations | 526 | 334 | 2 476 |
| Investment activities | -302 | -286 | -1 315 |
| Dividend paid | - | - | -1 017 |
| Actuarial revaluation of pension provision | -89 | 8 | 6 1 |
| Dividend approved but not paid out | - | -1 017 | - |
| Currency effects and changes in fair value | 19 | -103 | -197 |
| Closing financial net debt | -5 823 | -7 049 | -5 977 |
| Share structure | Number of | Number of | |
|---|---|---|---|
| Share | Votes | shares | votes |
| A | 10 | 22 623 234 | 226 232 340 |
| B | 1 | 62 132 928 | 62 132 928 |
| Total number of shares | 84 756 162 | 288 365 268 |
| Quarter | Full year | |||
|---|---|---|---|---|
| Income statement, MSEK | 1-08 | 4-07 | 1-07 | 2007 |
| Operating income | 3 738 | 3 958 | 3 995 | 14 735 |
| Operating costs | -3 547 | -3 680 | -3 613 | -13 345 |
| Operating profit | 192 | 277 | 383 | 1 390 |
| Net financial items * | 18 | -1 607 | - 57 | -1 517 |
| Profit after net financial items | 210 | -1 330 | 325 | -127 |
| Appropriations | -98 | 318 | -143 | -97 |
| Profit before tax | 112 | -1 012 | 182 | -224 |
| Tax | -37 | -128 | -56 | -324 |
| Profit for the period | 75 | -1 139 | 126 | -548 |
* Net financial items include result from hedging equity in foreign subsidiaries. In the Group, this result is stated directly against equity. Net financial items for the fourth quarter of 2007 and full year 2007 include write-down of shares of MSEK 1 508.
| 2008 | 2007 | |
|---|---|---|
| Balance sheet, MSEK | 31 March | 31 December |
| Fixed assets | 18 462 | 18 439 |
| Current assets | 7 090 | 6 881 |
| Total assets | 25 552 | 25 321 |
| Equity | 10 610 | 10 435 |
| Untaxed reserves | 2 793 | 2 696 |
| Provisions | 922 | 911 |
| Liabilities | 11 227 | 11 279 |
| Total equity and liabilities | 25 552 | 25 321 |
| Pledged assets | 6 | 6 |
| Contingent liabilities | 791 | 790 |
The parent company's investments in fixed assets (excluding shares) amounted to MSEK 6 (9) for the first quarter 2008.
| 2008 | 2007 | ||||||
|---|---|---|---|---|---|---|---|
| Quarterly figures, MSEK | Q1 | Q4 | Q3 | Q2 | Q1 | Full year | |
| Income statement | |||||||
| Net turnover | 4 875 | 5 073 | 4 637 | 4 662 | 4 787 | 19 159 | |
| Operating costs | -4 107 | -4 261 | -3 666 | -3 802 | -3 818 | -15 548 | |
| Depreciation according to plan | -334 | -337 | -332 | -332 | -336 | -1 337 | |
| Interest in earnings of associated companies | 12 | 7 | 3 | 1 | 1 | 12 | |
| Items affecting comparability * | - | 557 | - | - | - | 557 | |
| Operating profit | 446 | 1 039 | 642 | 529 | 634 | 2 843 | |
| Net financial items | -64 | -66 | -68 | -65 | -62 | -261 | |
| Profit before tax | 383 | 974 | 573 | 464 | 571 | 2 582 | |
| Tax | -111 | -633 | -135 | -135 | -174 | -1 077 | |
| Profit for the period | 271 | 341 | 438 | 329 | 397 | 1 505 | |
| Earnings per share, SEK | 3,2 | 4.0 | 5.2 | 3.9 | 4.7 | 17.8 | |
| Net turnover | |||||||
| Holmen Paper | 2 525 | 2 798 | 2 556 | 2 461 | 2 530 | 10 345 | |
| Iggesund Paperboard | 1 237 | 1 239 | 1 239 | 1 297 | 1 326 | 5 100 | |
| Holmen Timber | 149 | 151 | 124 | 164 | 149 | 589 | |
| Holmen Skog | 1 436 | 1 335 | 1 074 | 1 200 | 1 165 | 4 775 | |
| Holmen Energi | 499 | 462 | 352 | 344 | 433 | 1 590 | |
| Intra-group sales | -972 | -911 | -708 | -804 | -815 | -3 239 | |
| Group | 4 875 | 5 073 | 4 637 | 4 662 | 4 787 | 19 159 | |
| Operating profit | |||||||
| Holmen Paper | 80 | 107 | 241 | 115 | 160 | 623 | |
| Iggesund Paperboard | 116 | 100 | 115 | 178 | 206 | 599 | |
| Holmen Timber | 23 | 37 | 35 | 43 | 32 | 146 | |
| Holmen Skog | 151 | 192 | 145 | 209 | 155 | 702 | |
| Holmen Energi | 125 | 73 | 40 | 45 | 114 | 272 | |
| Group central costs and other | -49 | -27 | 66 | -61 | -34 | -56 | |
| Items affecting comparability * | - | 557 | - | - | - | 557 | |
| Group | 446 | 1 039 | 642 | 529 | 634 | 2 843 | |
| Operating margin, % ** | |||||||
| Holmen Paper | 2.7 | 3.6 | 9.4 | 4.7 | 6.3 | 5.9 | |
| Iggesund Paperboard Holmen Timber |
9.3 14.7 |
8.1 24.0 |
9.3 27.5 |
13.7 25.8 |
15.6 20.8 |
11.7 24.4 |
|
| Group | 8.9 | 9.4 | 13.8 | 11.3 | 13.2 | 11.9 | |
| Return on operating capital, % ** | |||||||
| Holmen Paper | 3.2 | 3.7 | 8.2 | 3.9 | 5.5 | 5.3 | |
| Iggesund Paperboard | 11.1 | 9.6 | 11.1 | 17.4 | 20.6 | 14.6 | |
| Holmen Timber | 26.2 | 56.7 | 61.4 | 79.3 | 59.6 | 63.9 | |
| Holmen Skog | 5.3 | 8.4 | 6.4 | 9.2 | 6.9 | 7.7 | |
| Holmen Energi | 16.9 | 9.9 | 5.4 | 6.1 | 15.5 | 9.2 | |
| Group | 6.4 | 6.9 | 9.3 | 7.7 | 9.4 | 8.3 | |
| Key figures | |||||||
| Return on capital employed, % | 7.8 | 8.4 | 11,2 | 9.2 | 11.1 | 10.0 | |
| Return on equity, % | 6.4 | 8.1 | 10,6 | 8.2 | 9.7 | 9.2 | |
| Deliveries | |||||||
| Newsprint and magazine paper, 1 000 tonnes | 503 | 555 | 503 | 477 | 489 | 2 025 | |
| Paperboard, 1 000 tonnes | 127 | 127 | 125 | 130 | 134 | 516 | |
| Sawn timber, 1 000 m³ | 72 | 64 | 53 | 74 | 72 | 262 |
* Items affecting comparability relate to a write-down of goodwill and tangible fixed assets of MSEK -1 603 within Holmen Paper, a reversed write-down of MSEK 60 within Holmen Timber, and a positive revaluation of forests by MSEK 2 100 within Holmen Skog, all of which were taken into the accounts in the fourth quarter of 2007.
** Excl. items affecting comparability.
| Full year review, MSEK | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 |
|---|---|---|---|---|---|---|---|
| Income statement | |||||||
| Net turnover | 19 159 | 18 592 | 16 319 | 15 653 | 15 816 | 16 081 | 16 655 |
| Operating costs | -15 548 | -14 954 | -13 205 | -12 570 | -12 306 | -12 205 | -12 460 |
| Depreciation according to plan | -1 337 | -1 346 | -1 167 | -1 156 | -1 166 | -1 153 | -1 126 |
| Interest in earnings of associated companies | 12 | 11 | 20 | 25 | -6 | -10 | -3 |
| Items affecting comparability * | 557 | - | - | - | - | - | -620 |
| Operating profit | 2 843 | 2 303 | 1 967 | 1 952 | 2 338 | 2 713 | 2 446 |
| Net financial items | -261 | -247 | -233 | -206 | -212 | -149 | -152 |
| Profit before tax | 2 582 | 2 056 | 1 734 | 1 746 | 2 126 | 2 564 | 2 294 |
| Tax | -1 077 | -597 | -478 | -471 | -675 | -605 | -108 |
| Profit for the year | 1 505 | 1 459 | 1 256 | 1 275 | 1 451 | 1 959 | 2 186 |
| Operating profit by business area | |||||||
| Holmen Paper | 623 | 754 | 631 | 487 | 747 | 1 664 | 2 410 |
| Iggesund Paperboard | 599 | 752 | 626 | 809 | 1 001 | 818 | 455 |
| Holmen Timber | 146 | 80 | 13 | 5 | 18 | -6 | -79 |
| Holmen Skog | 702 | 643 | 537 | 586 | 516 | 450 | 455 |
| Holmen Energi | 272 | 197 | 301 | 178 | 193 | -26 | 49 |
| Group central costs | -56 | -123 | -141 | -113 | -137 | -187 | -224 |
| Items affecting comparability * | 557 | - | - | - | - | - | -620 |
| Group | 2 843 | 2 303 | 1 967 | 1 952 | 2 338 | 2 713 | 2 446 |
| Balance sheet | |||||||
| Fixed assets | 26 153 | 25 354 | 25 793 | 23 381 | 20 940 | 21 357 | 19 150 |
| Current assets | 6 549 | 6 138 | 5 709 | 5 149 | 4 743 | 4 922 | 5 366 |
| Financial receivables | 541 | 649 | 712 | 459 | 675 | 688 | 432 |
| Total assets | 33 243 | 32 141 | 32 214 | 28 989 | 26 358 | 26 967 | 24 948 |
| Equity | 16 932 | 16 636 | 16 007 | 15 635 | 15 366 | 15 185 | 14 072 |
| Deferred tax liability | 5 482 | 5 030 | 5 143 | 5 177 | 4 557 | 4 370 | 4 014 |
| Financial liabilities | 6 518 | 6 634 | 7 351 | 5 335 | 4 044 | 4 496 | 3 593 |
| Operating liabilities | 4 310 | 3 841 | 3 713 | 2 842 | 2 391 | 2 916 | 3 269 |
| Total equity and liabilities | 33 243 | 32 141 | 32 214 | 28 989 | 26 358 | 26 967 | 24 948 |
| Cash flow | |||||||
| Current operations | 2 476 | 2 358 | 2 471 | 2 331 | 2 443 | 3 498 | 3 786 |
| Investment activities | -1 315 | -947 | -3 029 | -1 195 | -726 | -1 810 | -1 669 |
| Cash flow after capital expenditure | 1 161 | 1 411 | -558 | 1 136 | 1 717 | 1 688 | 2 117 |
| Key ratios | |||||||
| Return on capital employed, % | 10 | 10 | 9 | 10 | 12 | 16 | 18 |
| Return on equity, % | 9 | 9 | 8 | 8 | 10 | 14 | 16 |
| Debt/equity ratio | 0.35 | 0.36 | 0.41 | 0.31 | 0.22 | 0.25 | 0.22 |
| Earnings per share, SEK | 17.8 | 17.2 | 14.8 | 15.1 | 17.5 | 23.6 | 26.4 |
| Ordinary dividend, SEK | 12 | 12 | 11 | 10 | 10 | 11 | 10 |
| Extra dividend, SEK | - | - | - | - | 30 | - | - |
* Items affecting comparability relate to a write-down of goodwill and tangible fixed assets of MSEK -1 603 within Holmen Paper, a reversed write-down of MSEK 60 within Holmen Timber, and a positive revaluation of forests by MSEK 2 100 within Holmen Skog, all of which were taken into the accounts in the fourth quarter of 2007.
Stated in accordance with IFRS from 2004. As far as Holmen is concerned, the principal difference between IFRS and previous accounting principles is that forest assets are valued and stated in the accounts at fair value, that goodwill is no longer depreciated according to plan, and that the fair value of financial assets and liabilities that are hedged are taken into the balance sheet.
Holmen is a forest products industry group with the capacity to produce 2.8 million tonnes of paper and paperboard per year. Europe, which accounts for some 90% of the turnover, is by far the largest market. Holmen's business is conducted through three product-oriented business areas and two raw material-oriented business areas.
The business area Holmen Paper produces printing paper for daily newspapers, magazines, directories, advertising matter and books at three Swedish mills and one Spanish mill. Iggesund Paperboard produces paperboard for packaging and graphic purposes at one Swedish and one English mill. Holmen Timber produces sawn timber at one Swedish sawmill.
Annual production capacity of the product-oriented business areas is 2 185 000 tonnes of printing paper, 590 000 tonnes of paperboard, and 300 000 cubic metres of sawn timber.
Holmen Skog manages the Group's one million hectares of forests and the annual volume harvested in company forests is some 2.5 million cubic metres. Holmen's annual wood consumption is some 5 million cubic metres. In a normal year Holmen Energi produces some 1 100 GWh of electric power at wholly and partly owned hydro power stations in Sweden. Over and above this some 500 GWh is generated at the mills. Holmen's annual power consumption is around 5 100 GWh.
In connection with the publication of the interim report for January-March 2008 a press and analysts conference will be held at 10.30 a.m. CEST on Thursday 8 May in Aulan, Salén Konferens, Norrlandsgatan 15, Stockholm. The conference can also be accessed via Holmen's website www.holmen.com and/or by telephone, in which case the call should be placed by no later than 10.25 a.m. CEST on +46 (0)8 505 201 14 (Sweden) or +44 (0)20 7162 0125 (rest of Europe).
A teleconference will be held in English at 4.30 p.m. CEST. It can be accessed via Holmen's website and/or by telephone on +44 (0) 20 7162 0125 (Europe) or +1 334 323 6203 (US). The call should be placed by no later than 4.25 p.m. CEST.
In its capacity as issuer, Holmen AB is releasing the information in this interim report January-March 2008 in accordance with Chapter 17 of the Swedish law (2007:528) regarding the securities market. The information was distributed to the media for publication at 8.30 a.m. CEST on Thursday 8 May 2008.
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.