Quarterly Report • May 8, 2019
Quarterly Report
Open in ViewerOpens in native device viewer



"The overall market sentiment developed positively in the first quarter. In addition to brownfield investments, we are seeing signs of increased greenfield investments in both minerals processing and metal refining technologies. Order intake was at the same good level as in the first quarter last year. I am pleased with the 22% growth in service orders and the 19% increase in equipment orders for Minerals Processing.
Sales decreased during the quarter primarily due to fewer plant and equipment deliveries, while service sales increased by 11%. Profitability clearly improved both in absolute and relative terms due to better gross margins. Cash flow was lower this quarter compared to the comparison period due to the timing of advance and milestone payments, as well as temporarily higher inventories.

I am pleased with the progress in our must-win battles that further improve our performance. These programs focus on strengthening customer focus, service business, product competitiveness, project competencies and people development.
In the reporting period, we were ranked as the 12th most sustainable company in the world in the Global 100 index for the 7th consecutive year. Our biggest contribution to the industry comes from our technologies that can significantly reduce CO2 emissions. Our R&D efforts continue to focus on developing technologies that enable customers to increase their profitability in a sustainable manner.
Negotiations concerning the ilmenite smelter project are ongoing in cooperation with the customer. We remain confident that we are provided adequately for the project.
After the end of the quarter, Outotec received a EUR 140 million greenfield mineral concentrator and gold processing plant order from Ma'aden in the Kingdom of Saudi Arabia. We have a proven track record of delivering mineral processing and metals refining plants for gold applications and a long history with Ma'aden with whom we have successfully completed several projects.
We continue to be positive about the current market outlook and reiterate our 2019 guidance for sales and adjusted EBIT," concludes President & CEO Markku Teräsvasara.
| Q1 | Q1 | Q1-Q4 | |||
|---|---|---|---|---|---|
| EUR million | 2019 | 2018 | %1 | %2 | 2018 |
| Order intake | 336.1 | 333.8 | 1 | 1 | 1,251.3 |
| Service order intake | 159.9 | 130.8 | 22 | 23 | 532.5 |
| Order backlog at end of period | 1,040.0 | 1,053.8 | -1 | - | 946.6 |
| Sales | 254.7 | 287.1 | -11 | -11 | 1,276.5 |
| Service sales | 114.7 | 103.0 | 11 | 13 | 496.6 |
| Gross margin, % | 27.1 | 22.8 | 15.4 | ||
| Adjusted EBIT3 | 11.0 | 7.0 | -46.2 | ||
| Adjusted EBIT3 , % | 4.3 | 2.4 | -3.6 | ||
| EBIT | 9.3 | 5.4 | -66.1 | ||
| EBIT, % | 3.7 | 1.9 | -5.2 | ||
| Net cash from operating activities | -18.3 | 68.5 | 70.4 | ||
| Earnings per share, EUR | 0.02 | 0.00 | -0.42 |
1 Change, %
2 Change in comparable currencies, %
3 Excluding restructuring- and acquisition-related items as well as PPA amortizations.
Based on the current market outlook, we expect sales to increase, and adjusted EBIT* to increase significantly from the 2018 adjusted EBIT (EUR 63.8 million), excluding the provision for the ilmenite smelter project.
*Excluding restructuring- and acquisition-related items, as well as PPA amortizations.
The market sentiment was positive. In addition to brownfield investments, there were signs of increased activity in greenfield investments, in both minerals processing and metal refining technologies.
Copper and gold projects were the most active. The demand for minerals processing equipment and services continued to be solid. In the Metals, Energy & Water sector, there was also some demand in hydrometallurgical and pelletizing solutions, as well in sulfuric acid plants. Plant service inquiries increased from the comparison period.
Project financing continued to be challenging, particularly for smaller mining companies. The competitive environment continued to be intense.
The order intake in the reporting period was EUR 336 (334) million, up 1% from the comparison period. The increase came from stronger service orders. The service order intake for the reporting period was EUR 160 (131) million, up 22% from the comparison period. The growth came largely from a pellet plant modernization project.
| Order intake by region, % | Q1 2019 | Q1 2018 | Q1-Q4 2018 |
|---|---|---|---|
| EMEA | 50 | 40 | 48 |
| Americas | 31 | 23 | 30 |
| APAC | 19 | 37 | 22 |
| Total | 100 | 100 | 100 |
| Project/location (published) | Booked into order backlog |
Value, EUR million |
Segment |
|---|---|---|---|
| Pellet plant expansion in Russia, booked to service order intake (March 28) |
Q1 | approx. 15 | MEW |
| Sulfuric acid plant to Morocco (March 13) |
Q1 | approx. 80 | MEW |
| Filtration technology to lithium processing plant in Australia (Feb 5) |
Q1 | approx. 12 | MP |
| Mine paste backfill system to nickel mine in Canada (Jan 24) |
Q1 | N/A, typical value 20-30 |
MP |
The order backlog at the end of the reporting period was EUR 1,040 (1,054) million. The share of services in the order backlog totaled EUR 256 (214) million. At the end of the reporting period, Outotec had 20 (21) projects with an order backlog value in excess of EUR 10 million, accounting for 47 (54)% of the total backlog. It is estimated that roughly 73% or EUR 760 million of the order backlog at the end of March will be delivered in 2019.
| Q1 | Q1 | Q1-Q4 | ||
|---|---|---|---|---|
| 2019 | 2018 | %1 | %2 | 2018 |
| 254.7 | 287.1 | -11 | -11 | 1,276.5 |
| 114.7 | 103.0 | 11 | 13 | 496.6 |
| 45.0 | 35.9 | 38.9 | ||
| 27.1 | 22.8 | 15.4 | ||
| 11.0 | 7.0 | -46.2 | ||
| 4.3 | 2.4 | -3.6 | ||
| - | 0.0 | -13.3 | ||
| -1.7 | -1.7 | -6.6 | ||
| 9.3 | 5.4 | -66.1 | ||
| 3.7 | 1.9 | -5.2 | ||
| 7.5 | 3.2 | -75.4 | ||
| 5.4 | 2.2 | -67.3 | ||
| 0.1 | 0.8 | -1.6 | ||
1 Change, %
2 Change in comparable currencies, %
3 Included in the sales figures of the two reporting segments.
4 Excluding restructuring- and acquisition-related items and PPA amortizations.
5 Comparative figure for Q1-Q4 2018 includes restructuring-related items of EUR -13.5 million and acquisition-related items of EUR 0.2 million.
6 Adjusted EBIT for Q1-Q4/2018 was EUR 63.8 million (5.0%) excluding the provision for the ilmenite smelter project.
Sales in the reporting period totaled EUR 255 (287) million, down 11% from the comparison period. The decline came mainly from projects in Metals, Energy & Water. The 11% increase in service sales was attributable to spare parts and modernizations. The share of service sales was 45 (36) % of total sales.
Fixed costs in the reporting period – including selling and marketing, administrative, R&D and fixed delivery expenses – declined 2% (in comparable currencies -2%) from the comparison period, totaling EUR 63 (64) million, or 25 (22) % of sales.
Improvement in the adjusted EBIT for the reporting period was attributable to improved gross margin in capex deliveries.
The result before taxes for the reporting period was EUR 7 (3) million. Net finance expenses related to interest costs and the valuation of foreign exchange forward agreements totaled EUR 2 (2) million. The net result was EUR 5 (2) million. The net impact from taxes totaled EUR -2 (-1) million. Earnings per share totaled EUR 0.02 (0.00), including an accrued hybrid bond interest net of tax totaling EUR -2 (-2) million.
| Minerals Processing | Q1 | Q1 | Q1-Q4 | ||
|---|---|---|---|---|---|
| EUR million | 2019 | 2018 | %1 | %2 | 2018 |
| Order intake | 193.6 | 162.5 | 19 | 20 | 719.3 |
| Sales | 161.6 | 159.9 | 1 | 2 | 757.8 |
| Service sales | 78.9 | 71.1 | 11 | 13 | 344.3 |
| Adjusted EBIT3 | 15.9 | 15.6 | 84.1 | ||
| Adjusted EBIT3, % | 9.9 | 9.8 | 11.1 | ||
| - Restructuring and acquisition-related costs | - | -0.0 | -3.0 | ||
| - PPA amortization | -0.7 | -0.7 | -2.7 | ||
| EBIT | 15.3 | 15.0 | 78.5 | ||
| EBIT, % | 9.4 | 9.4 | 10.4 |
1 Change, %
2 Change in comparable currencies, %
3 Excluding restructuring and acquisition-related items as well as PPA amortizations
In the reporting period, the order intake in the Minerals Processing segment grew 19% compared to the comparison period primarily due to increased equipment orders. The segments sales increased by 1%. Service orders grew 9% due to an increase in modernizations and technical services. Service sales increased by 11% while equipment sales decreased. The segment diverse service sales mix, which included less proprietary spare parts compared to the previous year, impacted profitability.
| Metals, Energy & Water | Q1 | Q1 | Q1-Q4 | ||
|---|---|---|---|---|---|
| EUR million | 2019 | 2018 | %1 | %2 | 2018 |
| Order intake | 142.5 | 171.3 | -17 | -17 | 532.0 |
| Sales | 93.2 | 127.2 | -27 | -26 | 518.7 |
| Service sales | 35.9 | 31.9 | 12 | 14 | 152.3 |
| Adjusted EBIT3 4 | -3.7 | -7.2 | -125.0 | ||
| Adjusted EBIT3 4, % | -4.0 | -5.7 | -24.1 | ||
| - Restructuring and acquisition-related costs | - | 0.0 | -6.6 | ||
| - PPA amortization | -1.0 | -1.0 | -4.0 | ||
| EBIT | -4.7 | -8.2 | -135.5 | ||
| EBIT, % | -5.0 | -6.4 | -26.1 |
1 Change, %
2 Change in comparable currencies, %
3 Excluding restructuring and acquisition-related items as well as PPA amortizations
4 adjusted EBIT for Q1-Q4/2018 was EUR -15.0 million (-2.9%) excluding the provision for the ilmenite smelter project.
In the reporting period, the order intake in the Metals, Energy & Water segment decreased by 17% from the comparison period due to the timing of larger plant orders. The segment's sales decreased 27%, primarily due to fewer plant and equipment deliveries compared to the previous year. Service orders increased 54% due to plant modernizations. Service sales increased by 12% mainly due to smelter modernizations.
| Balance sheet, financing and cash flow | Q1 | Q1 | Q1-Q4 |
|---|---|---|---|
| EUR million | 2019 | 2018 | 2018 |
| Net cash from operating activities | -18.3 | 68.5 | 70.4 |
| Net interest-bearing debt at end of period1 2 | 60.3 | -56.0 | -38.1 |
| Equity at end of period | 376.9 | 454.3 | 377.4 |
| Gearing at end of period1 2, % | 16.0 | -12.3 | -10.1 |
| Equity-to-assets ratio at end of period1 2, % | 30.9 | 41.7 | 32.9 |
| Net working capital at end of period | -90.8 | -62.7 | -122.9 |
1 If the hybrid bond were treated as a liability, the net interest-bearing debt would be EUR 210.3 million, gearing 92.7%, and the equityto-assets ratio 18.6% on March 31, 2019 (March 31, 2018: EUR 94.0 million, 30.9% and 27.9% respectively, December 31, 2018: EUR 111.9 million, 49.2% and 19.8% respectively).
2 Key figures excluding the impact of implementing IFRS 16 in 2019 are disclosed in the key figures section.
The consolidated balance sheet total on March 31, 2019 was EUR 1,419 (1,319) million.
Outotec's cash and cash equivalents at the end of the reporting period totaled EUR 210 (253) million. Net cash flow from operating activities during the reporting period was EUR -18 (69) million. The main impact was attributable to the timing of advances and milestone payments received, as well as higher inventory, which includes advances paid to subcontractors and work-inprogress for projects under execution. The advance and milestone payments received at the end of the reporting period totaled EUR 199 (230) million. Advance and milestone payments to subcontractors totaled EUR 53 (39) million. In the reporting period, Outotec paid EUR 11 (11) million in hybrid bond annual interest.
Net interest-bearing debt on March 31, 2019 was EUR 60 (-56) million (March 31, 2019: EUR -7 million excluding the impact of implementing IFRS 16), and the gearing was 16 (-12) %. Outotec's equity-to-assets ratio was 31 (42) %.
The company's capital expenditure, which was related mainly to IT programs and IPRs, totaled EUR 3 (5) million during the reporting period.
Guarantees for commercial commitments, including advance payment guarantees issued by the parent and other Group companies at the end of the reporting period, totaled EUR 621 (648) million.
Equity attributable to shareholders of the parent company totaled EUR 374 (451) million, representing EUR 2.06 (2.49) per share. In the reporting period, equity was impacted by hybrid bond interest net of tax totaling EUR -9 (-9) million, translation differences of EUR 8 (-7) million and the net result of EUR 5 (2) million.
During the reporting period, Outotec's research and development expenses represented 6 (5) % of sales.
| R&D | Q1 2019 |
Q1 2018 |
Q1-Q4 2018 |
|---|---|---|---|
| R&D expenses, EUR million | 14 | 14 | 57 |
| New priority applications filed | 6 | 7 | 26 |
| New national patents granted | 72 | 106 | 558 |
| Total number of patent families | 761 | 762 | 761 |
| Total number of national patents or patent applications | 6,494 | 6,665 | 6,467 |
At the end of the reporting period, Outotec had a total of 4,027 (4,137) full-time equivalent employees. During first quarter of 2019, the company had an average of 4,017 (4,129) employees. Temporary personnel accounted for 8 (6) % of the total.
| Personnel by region | March 31, | March 31, | Change | |
|---|---|---|---|---|
| 2019 | 20181 | 20181 | ||
| EMEA | 2,700 | 2,771 | -71 | 2,677 |
| Americas | 737 | 774 | -37 | 736 |
| APAC | 591 | 592 | -1 | 573 |
| Total | 4,027 | 4,137 | -110 | 3,986 |
1 The figures for 2018 have been recalculated as FTE (full-time equivalent employees).
At the end of the reporting period, the company had, in addition to its own personnel, 426 (377) full-time equivalent, contracted professionals working in project execution.
Salaries and other employee benefits in the the reporting period totaled EUR 81 (81) million.
Outotec Oyj's Annual General Meeting (AGM) was held on March 14, 2019, in Helsinki, Finland. The AGM approved the parent company's financial statements and consolidated financial statements, and discharged the members of the Board of Directors and the President and CEO from liability for the 2018 financial year. The AGM decided that no dividend would be distributed for the financial year ending on December 31, 2018.
The AGM decided that the total number of Board members will be eight (8). Mr. Matti Alahuhta, Mr. Klaus Cawén, Ms. Anja Korhonen, Ms. Hanne de Mora, Mr. Patrik Nolåker and Mr. Ian W. Pearce, were re-elected as members of the Board of Directors for the term expiring at the end of the next AGM. Ms. Anu Hämäläinen and Ms. Teija Sarajärvi were elected as new members. The AGM elected Mr. Alahuhta as the Chairman and Mr. Pearce as Vice Chairman of the Board of Directors.
The AGM confirmed the Board's remunerations for 2019, of which 60% will be paid in cash and 40% in shares:
PricewaterhouseCoopers Oy, a firm of Authorized Public Accountants, was re-elected as the company's auditor.
The AGM authorized the Board of Directors to decide on the repurchase and issuance of shares and special rights entitling holders to shares. Both authorizations relate to an aggregate maximum of 18,312,149 (approximately 10%) of the company's own shares. The authorizations will be in force until the closing of the next AGM. The authorizations have not been exercised as of May 8, 2019.
The Board of Directors elected Anu Hämäläinen (Chairman of the Committee), Klaus Cawén, Anja Korhonen, and Ian W. Pearce as members of the Audit and Risk Committee.
Hanne de Mora (Chairman of the Committee), Matti Alahuhta, Patrik Nolåker, and Teija Sarajärvi were elected as members of the Human Capital Committee.
Outotec's shares are listed on the Nasdaq Helsinki exchange (OTE1V). At the end of the reporting period, Outotec's share capital was EUR 17,186,442.52, consisting of 183,121,492 shares. Each share entitles its holder to one vote at the company's general meetings.
At the end of the reporting period, the company directly held a total of 1,366,529 Outotec shares, representing 0.75% of Outotec Oyj's shares and votes.
| January-March 2019 | Number of shares traded |
Total value EUR |
High EUR |
Low EUR |
Average EUR1 |
Last paid EUR |
|---|---|---|---|---|---|---|
| OTE1V 1 Volume-weighted average |
87,184,126 | 303,166,493 | 4.11 | 2.90 | 3.48 | 3.91 |
| March 31, 2019 | March 31, 2018 | |||||
| Market capitalization, EUR million | 716 | 1,329 |
|---|---|---|
| Number of shareholders | 27,009 | 23,705 |
| Nominee registered shareholders (number of registers 11), % | 36.4 | 41.1 |
| Finnish private investors, % | 16.2 | 12.8 |
Outotec has a Share-based Incentive Program for the company's key personnel as well as an Employee Share Savings Program for all employees globally. All shares related to the programs are acquired through public trading. More detailed information about present and past programs is available at www.outotec.com/cg.
March 12: Outotec's sustainability report 2018 highlights co-creation for future plants
February 19: Anna-Maria Tuominen-Reini appointed Senior Vice President of Sourcing & Manufacturing at Outotec
January 22: Outotec ranked 12th in the Global 100 list of most sustainable companies
Major investments continue to develop slowly, and new investments may either be delayed or existing projects placed on hold or canceled. There is also the continued risk of credit loss, especially in receivables from emerging markets. The supply situation may tighten, which may cause delays or escalations. Any uncertainty in the global macroeconomic environment, especially China's economic outlook, may impact the demand for metals and their prices, as well as Outotec's operations and financials.
Outotec has identified a risk of disputes related to project execution, which may result in extra costs and/or penalties. In the contracts related to the delivery of major projects, the liquidated damages attributable to, for instance, delayed delivery or non-performance may be significant. In particular, Outotec has identified a significant risk of claims related to a few large projects in the Metals, Energy & Water segment. This in turn could lead to decreasing headroom under the financial covenants related to capital structure and liquidity.
Outotec has made a EUR 110 million provision for possible costs relating to the ilmenite smelter project in Saudi Arabia (Stock Exchange Releases on May 31, 2012; October 26, 2018; October 30, 2018 and February 8, 2019). The current estimated provision was based on progress made with the analysis of the furnace. The provision was booked in Outotec's fourth quarter 2018 result. The outcome of the analysis, together with other factors such as Outotec's contractual position, will determine the eventual liability and financial impact of this incident for Outotec.
Risks related to Outotec's business operations are high in certain markets, such as the Middle East, Russia, Democratic Republic of Congo, and Turkey. The geopolitical situation, including risk of trade wars, Brexit, sanctions, security situation, economic conditions, and regulatory environment may change rapidly, causing ongoing business to be delayed, suspended or canceled; or may completely prevent Outotec from operating in these areas. This may result in a material impact on Outotec's financial results and valuation of its assets.
Outotec is involved in a few disputes that may lead to arbitration and court proceedings. Differing interpretations of international contracts and laws may cause uncertainty in estimating the outcome of these disputes. The enforceability of contracts in certain market areas may be challenging or difficult to foresee.
More information about Outotec's business risks and risk management is available in the Notes to the Financial Statements and on the company's website at www.outotec.com/investors.
The market outlook for mining and metals is expected to remain positive. Global GDP growth and new uses for metals, such as electric vehicles, drive the long-term demand for metals. Outotec's efficient technologies enable extractions of metals also from challenging raw materials as well as from tailings. A continuous tightening of environmental regulations imposes stricter limits for water and energy use as well as for new permissions. In addition to brownfield investments, there are signs of increased activity in greenfield investments, both in minerals processing and metal refining technologies.
Copper, gold, and battery metal projects are expected to be the most active. Expectations for growth provides opportunities for minerals processing in process optimization, equipment modernizations, and services. Investments will continue to be driven by increased mining activity and production levels with an emphasis on the optimization of existing processes.
The Metals, Energy & Water segment has business opportunities in several sectors. Copper, gold and lithium projects are expected to be the most active in the short-term. There is also an increasing global need for waste-to-energy and sludge incineration solutions.
April 30: Saudi Arabian Mining Company (Ma'aden) awarded Outotec a EUR 140 million gold processing plant order.
Based on the current market outlook, we expect sales to increase, and adjusted EBIT* to increase significantly from the 2018 adjusted EBIT (EUR 63.8 million), excluding the provision for the ilmenite smelter project.
*Excluding restructuring- and acquisition-related items, as well as PPA amortizations.
Espoo, May 8, 2019
Outotec Oyj Board of Directors
| EUR million | Q1/17 | Q2/17 | Q3/17 | Q4/17 | Q1/18 | Q2/18 | Q3/18 | Q4/18 | Q1/19 |
|---|---|---|---|---|---|---|---|---|---|
| Order intake | |||||||||
| Minerals Processing | 146.4 | 176.3 | 164.6 | 239.6 | 162.5 | 183.8 | 189.0 | 184.1 | 193.6 |
| Metals, Energy & Water | 171.9 | 110.0 | 69.6 | 126.2 | 171.3 | 163.4 | 82.5 | 114.8 | 142.5 |
| Total | 318.4 | 286.3 | 234.2 | 365.8 | 333.8 | 347.2 | 271.5 | 298.9 | 336.1 |
| Sales | |||||||||
| Minerals Processing | 151.7 | 167.7 | 147.8 | 201.2 | 159.9 | 193.0 | 187.3 | 217.7 | 161.6 |
| Metals, Energy & Water | 111.6 | 98.1 | 126.1 | 139.7 | 127.2 | 138.3 | 132.8 | 120.3 | 93.2 |
| Total | 263.3 | 265.8 | 273.9 | 340.8 | 287.1 | 331.2 | 320.2 | 338.0 | 254.7 |
| Adjusted EBIT (aEBIT)1 | |||||||||
| Minerals Processing | 11.4 | 14.7 | 15.1 | 22.2 | 15.6 | 17.5 | 21.7 | 29.4 | 15.9 |
| Metals, Energy & Water | -9.3 | -12.5 | 0.6 | -1.9 | -7.2 | -8.2 | -1.8 | -107.9 | -3.7 |
| Unallocated2 and intra-group items | -1.4 | -2.0 | -1.4 | -2.0 | -1.4 | -1.7 | -1.4 | -0.8 | -1.3 |
| Total | 0.7 | 0.2 | 14.3 | 18.3 | 7.0 | 7.6 | 18.5 | -79.3 | 11.0 |
| Operating result (EBIT) | |||||||||
| Minerals Processing | 10.4 | 14.2 | 14.3 | 21.1 | 15.0 | 15.7 | 20.8 | 27.1 | 15.3 |
| Metals, Energy & Water | -10.2 | -13.6 | -0.6 | -2.9 | -8.2 | -13.7 | -2.9 | -110.9 | -4.7 |
| Unallocated2 and intra-group items | -1.4 | -2.0 | -1.4 | -2.0 | -1.4 | -5.0 | -1.9 | -0.8 | -1.3 |
| Total | -1.2 | -1.4 | 12.3 | 16.2 | 5.4 | -3.0 | 16.0 | -84.5 | 9.3 |
1 Excluding restructuring- and acquisition-related items and PPA amortizations
2 Unallocated items primarily include group management and administrative services
| Key figures | Q1 2019 |
Q1 2018 |
Last 12 months |
Q1-Q4 2018 |
|---|---|---|---|---|
| Order intake, EUR million | 336.1 | 333.8 | 1,253.6 | 1,251.3 |
| Service order intake, EUR million | 159.9 | 130.8 | 561.5 | 532.5 |
| Share of service in order intake, % | 47.6 | 39.2 | 44.8 | 42.6 |
| Order backlog at end of period, EUR million | 1,040.0 | 1,053.8 | 1,040.0 | 946.6 |
| Sales, EUR million | 254.7 | 287.1 | 1,244.1 | 1,276.5 |
| Service sales, EUR million | 114.7 | 103.0 | 508.3 | 496.6 |
| Share of service in sales, % | 45.0 | 35.9 | 40.9 | 38.9 |
| Gross margin, % | 27.1 | 22.8 | 16.1 | 15.4 |
| Operating result (EBIT), EUR million | 9.3 | 5.4 | -62.2 | -66.1 |
| EBIT, % | 3.7 | 1.9 | -5.0 | -5.2 |
| Result before taxes, EUR million | 7.5 | 3.2 | -71.2 | -75.4 |
| Result before taxes in relation to sales, % | 2.9 | 1.1 | -5.7 | -5.9 |
| Result for the period in relation to sales, % | 2.1 | 0.8 | -5.2 | -5.3 |
| Earnings per share1, EUR | 0.02 | 0.00 | -0.40 | -0.42 |
| Net cash from operating activities, EUR million | -18.3 | 68.5 | -16.5 | 70.4 |
| Net interest-bearing debt at end of period2 3, EUR million |
60.3 | -56.0 | 60.3 | -38.1 |
| Gearing at end of period2 3, % | 16.0 | -12.3 | 16.0 | -10.1 |
| Equity-to-assets ratio at end of period2 3, % | 30.9 | 41.7 | 30.9 | 32.9 |
| Equity at end of period, EUR million | 376.9 | 454.3 | 376.9 | 377.4 |
| Equity per share, EUR | 2.06 | 2.49 | 2.06 | 2.06 |
| Net working capital at end of period, EUR million | -90.8 | -62.7 | -90.8 | -122.9 |
| Capital expenditure, EUR million | 3.2 | 5.1 | 19.5 | 21.4 |
| Capital expenditure in relation to sales, % | 1.2 | 1.8 | 1.6 | 1.7 |
| Research and development expenses, EUR million | 14.2 | 13.6 | 58.0 | 57.4 |
| Research and development expenses in relation to sales, % |
5.6 | 4.7 | 4.7 | 4.5 |
| Return on investment3, %, LTM | -10.0 | 4.0 | -10.0 | -11.3 |
| Return on equity, %, LTM | -15.4 | 1.7 | -15.4 | -15.9 |
| Personnel at end of period | 4,027 | 4,137 | 4,027 | 3,986 |
| Number of shares outstanding at end of period, in thousands |
181,610 | 181,444 | 181,610 | 181,610 |
1 Average number of shares used in calculating the EPS is 181,609 thousand for Q1/2019 (Q1/2018: 181,420 thousand, Q1-Q4/2018: 181,547 thousand shares). EPS includes a reduction of accrued hybrid bond interest (net of tax) amounting to EUR 2.2 million for Q1/2019 (Q1/2018: EUR 2.2 million, Q1-Q4/2018: EUR 8.9 million).
2 If the hybrid bond were treated as a liability: net interest-bearing debt would be EUR 210.3 million, gearing 92.7%, and the equity-toassets ratio 18.6% on March 31, 2019 (March 31, 2018: EUR 94.0 million, 30.9% and 27.9% respectively, December 31, 2018: EUR 111.9 million, 49.2% and 19.8% respectively).
3 The 2019 figures excluding the impact of implementing the IFRS 16 standard are disclosed in the table below.
| Key figures excluding impact of implementing IFRS 16 in 2019 |
Q1 2019 as reported |
IFRS 16 impact |
Q1 2019 excl. IFRS 16 impact |
|---|---|---|---|
| Net interest-bearing debt at end of period, EUR million |
60.3 | -67.5 | -7.2 |
| Gearing at end of period, % | 16.0 | -17.9 | -1.9 |
| Equity-to-assets ratio at end of period, % | 30.9 | 1.8 | 32.7 |
| Return on investment, %, LTM | -10.0 | -0.6 | -10.6 |
| Reconciliation of adjusted EBIT | Q1 2019 |
Q1 2018 |
Last 12 months |
Q1-Q4 2018 |
|---|---|---|---|---|
| Operating result (EBIT), EUR million | 9.3 | 5.4 | -62.2 | -66.1 |
| - Restructuring and acquisition-related costs | - | -0.0 | 13.3 | 13.3 |
| - PPA amortization | 1.7 | 1.7 | 6.7 | 6.6 |
| Adjusted EBIT1, EUR million | 11.0 | 7.0 | -42.3 | -46.2 |
| Adjusted EBIT1, % | 4.3 | 2.4 | -3.4 | -3.6 |
1 Excluding restructuring- and acquisition-related items and PPA amortizations.
Outotec presents certain key figures (alternative performance measures) as additional information to the financial measures presented in the consolidated statements of comprehensive income, financial position and cash flows prepared in accordance with IFRS. In Outotec's view, alternative performance measures provide meaningful supplemental information on its operational results, financial position and cash flows and are widely used by analysts, investors and other parties.
To improve the comparability between periods, Outotec presents adjusted EBIT, being EBIT adjusted by material items beyond the ordinary course of business. Gross profit and research and development expenses are presented as complementing measures to the measures included in the consolidated statement of comprehensive income because, in Outotec's view, they increase the understanding of Outotec's results of operations. Net interest-bearing debt, gearing, equity-to-asset ratio, return on investment and return on equity are presented as complementing measures because, in Outotec's view, they are useful measures of Outotec's ability to obtain financing and service its debts. Net working capital and capital expenditure provide additional information concerning the cash flow needs of Outotec's operations.
In addition, Outotec presents net interest-bearing debt, gearing, equity-to-asset ratio and return on investment for 2019 excluding the impact of implementation of the IFRS 16 standard to improve the comparability between periods, as Outotec did not retrospectively restate the 2018 figures in the transition to the IFRS 16 standard on January 1, 2019.
Alternative performance measures should not be viewed in isolation or as a substitute to the IFRS financial measures. All companies do not calculate alternative performance measures in a uniform way, and therefore Outotec's alternative performance measures may not be comparable with similarly named measures presented by other companies.
| Change in comparable currencies |
= | Reporting period's figures converted using foreign exchange rates from the comparison period |
|
|---|---|---|---|
| Gross margin, % | = | Sales – cost of sales × 100 |
|
| Sales | |||
| Adjusted EBIT (aEBIT) | = | Operating result excluding (but not limited to) restructuring-related transactions, costs related to mergers and acquisitions, purchase price allocation (PPA) amortizations, and goodwill impairments |
|
| Earnings per share | = | Result for the period attributable to the equity holders of the parent company – accrued hybrid bond interest, net of tax |
|
| Average number of shares during the period | |||
| Diluted earnings per share | = | Result for the period attributable to the equity holders of the parent company – accrued hybrid bond interest, net of tax |
|
| Diluted average number of shares during the period | |||
| Net interest-bearing debt | = | Loans + lease liabilities – other shares and securities – loan receivables – interest-bearing trade and other receivables – cash and cash equivalents |
|
| Gearing | = | Net interest-bearing debt | × 100 |
| Total equity | |||
| Equity-to-assets ratio | = | Total equity | × 100 |
| Total assets – contract liabilities (net advances received) | |||
| Equity per share | = | Total equity attributable to the equity holders of the parent | × 100 |
| Number of shares outstanding at the end of period | |||
| Net working capital | = | Trade and other receivables (excl. accrued interests) + inventories + derivative financial instruments (assets) – pension obligations – provisions – trade and other payables (excl. accrued interests) – derivative financial instruments (liabilities) |
|
| Capital expenditure | = | Additions in intangible assets and property, plant and equipment | |
| Research and development expenses |
= | Research and development expenses in the statement of comprehensive income (including expenses covered by grants received) |
|
| Return on investment | = | Operating result + finance income (last 12 months) | × 100 |
| (last 12 months) | Total equity + loans + lease liabilities (12 months' average) | ||
| Return on equity | = | Result for the period (last 12 months) | × 100 |
| (last 12 months) | Total equity (12 months' average) | ||
| Dividend per share | = | Dividend for the financial year | |
| Number of shares outstanding at end of period |
All figures in the tables have been rounded to the nearest whole number and consequently the sum of individual figures may deviate from the sum presented. Key figures have been calculated using exact figures.
| Consolidated statement of comprehensive income EUR million |
Q1 2019 |
Q1 2018 |
Q1-Q4 2018 |
|---|---|---|---|
| Sales | 254.7 | 287.1 | 1,276.5 |
| Cost of sales | -185.7 | -221.6 | -1,080.0 |
| Gross profit | 69.1 | 65.5 | 196.5 |
| Other income | 0.3 | 0.9 | 0.8 |
| Selling and marketing expenses | -29.2 | -29.8 | -115.6 |
| Administrative expenses | -16.7 | -17.7 | -73.9 |
| Research and development expenses | -14.2 | -13.6 | -57.4 |
| Other expenses | -0.1 | -0.0 | -16.7 |
| Share of results of associated companies | 0.2 | 0.0 | 0.3 |
| Operating result | 9.3 | 5.4 | -66.1 |
| Finance income | 1.4 | 1.4 | 6.1 |
| Finance expenses | -3.1 | -3.3 | -13.2 |
| Market price gains and losses | -0.2 | -0.4 | -2.2 |
| Net finance income or expense | -1.8 | -2.2 | -9.3 |
| Result before income taxes | 7.5 | 3.2 | -75.4 |
| Income taxes | -2.1 | -0.9 | 8.2 |
| Result for the period | 5.4 | 2.2 | -67.3 |
| Other comprehensive income | |||
| Items that will not be reclassified as profit or loss | |||
| Remeasurements of defined benefit obligations | -5.5 | 0.5 | 0.8 |
| Income tax relating to items that will not be reclassified as profit or loss |
1.6 | -0.1 | -0.1 |
| Items that may be subsequently reclassified as profit or loss | |||
| Exchange differences on translating foreign operations | 7.9 | -7.5 | -10.7 |
| Cash flow hedges | -1.2 | 1.2 | -4.6 |
| Changes in the fair value of other shares and securities | 0.0 | -0.0 | -0.1 |
| Income tax relating to items that may be reclassified as profit or loss | 0.5 | -0.3 | 0.6 |
| Other comprehensive income for the period, net of tax | 3.3 | -6.3 | -14.0 |
| Total comprehensive income for the period | 8.6 | -4.0 | -81.3 |
| Result for the period attributable to: | |||
| Equity holders of the parent company | 5.3 | 2.2 | -67.3 |
| Non-controlling interest | 0.0 | 0.0 | -0.0 |
| Total comprehensive income for the period attributable to: | |||
| Equity holders of the parent company | 8.6 | -4.1 | -81.1 |
| Non-controlling interest | 0.1 | 0.0 | -0.1 |
| Earnings per share for result attributable to the equity | |||
| holders of the parent company: | |||
| Basic earnings per share, EUR | 0.02 | 0.00 | -0.42 |
| Diluted earnings per share, EUR | 0.02 | 0.00 | -0.42 |
| Consolidated statement of financial position EUR million |
March 31, 2019 |
March 31, 2018 |
December 31, 2018 |
|---|---|---|---|
| ASSETS | |||
| Non-current assets | |||
| Intangible assets | 336.1 | 350.1 | 338.4 |
| Property, plant and equipment | 52.2 | 54.5 | 53.3 |
| Right-of-use assets6 | 67.6 | - | - |
| Deferred tax asset | 84.5 | 91.9 | 78.2 |
| Investments in associated companies | 1.0 | 0.4 | 0.8 |
| Other shares and securities | 1.6 | 2.2 | 1.6 |
| Derivative financial instruments | 2.3 | 4.6 | 2.8 |
| Loan receivables | 4.2 | 1.5 | 4.1 |
| Trade and other receivables | 2.3 | 2.3 | 2.3 |
| Total non-current assets | 551.8 | 507.5 | 481.5 |
| Current assets | |||
| Inventories1 | 234.4 | 193.9 | 208.9 |
| Derivative financial instruments | 4.1 | 6.0 | 6.0 |
| Current tax assets | 11.4 | 12.2 | 10.6 |
| Trade and other receivables2 3 | 407.3 | 346.4 | 417.4 |
| Cash and cash equivalents | 210.0 | 252.7 | 233.4 |
| Total current assets | 867.2 | 811.2 | 876.3 |
| TOTAL ASSETS | 1,419.0 | 1,318.7 | 1,357.8 |
1 Including advances paid for inventories of EUR 53.1 million at March 31, 2019 (March 31, 2018: EUR 38.7 million, December 31, 2018: EUR 48.9 million).
2 Including EUR 0.0 million that were interest-bearing at March 31, 2019 (March 31, 2018: EUR 0.1 million, December 31, 2018: EUR 0.0 million).
3 Including accrued interests of EUR 0.8 million at March 31, 2019 (March 31, 2018: EUR 0.8 million, December 31, 2018: EUR 0.5 million).
| Consolidated statement of financial position EUR million |
March 31, 2019 |
March 31, 2018 |
December 31, 2018 |
|---|---|---|---|
| EQUITY AND LIABILITIES | |||
| Equity | |||
| Share capital | 17.2 | 17.2 | 17.2 |
| Hybrid bond | 150.0 | 150.0 | 150.0 |
| Other components of equity | 63.5 | 63.7 | 60.3 |
| Retained earnings | 143.1 | 220.2 | 146.9 |
| Equity attributable to the equity holders of the parent company |
373.8 | 451.1 | 374.4 |
| Non-controlling interest | 3.1 | 3.2 | 3.0 |
| Total equity | 376.9 | 454.3 | 377.4 |
| Non-current liabilities | |||
| Loans | 177.6 | 183.2 | 178.1 |
| Lease liabilities | 54.1 | - | - |
| Derivative financial instruments | 0.5 | 0.1 | 0.6 |
| Deferred tax liabilities | 7.5 | 35.6 | 7.7 |
| Pension obligations | 61.2 | 57.9 | 55.9 |
| Provisions | 50.3 | 0.0 | 50.2 |
| Trade and other payables | 7.0 | 7.5 | 7.1 |
| Total non-current liabilities | 358.3 | 284.4 | 299.5 |
| Current liabilities | |||
| Loans | 31.1 | 17.3 | 23.0 |
| Lease liabilities6 | 13.3 | - | - |
| Derivative financial instruments | 8.3 | 4.2 | 8.8 |
| Current tax liability | 13.1 | 9.9 | 8.4 |
| Provisions | 96.3 | 46.1 | 110.9 |
| Trade and other payables4 | 521.8 | 502.5 | 529.8 |
| Total current liabilities | 683.9 | 580.0 | 680.9 |
| Total liabilities | 1,042.2 | 864.4 | 980.4 |
| TOTAL EQUITY AND LIABILITIES | 1,419.0 | 1,318.7 | 1,357.8 |
4 Including accrued interests of EUR 5.0 million at March 31, 2019 (March 31, 2018: EUR 3.3 million, December 31, 2018: EUR 3.4 million). Gross advances received are disclosed in note 6.
5 Key figures excluding the impact of implementing IFRS 16 in 2019 are disclosed in the key figures section.
6 This item has been recognized through implementation of IFRS 16.
| Condensed consolidated statement of cash flows | Q1 | Q1 | Q1-Q4 |
|---|---|---|---|
| EUR million | 2019 | 2018 | 2018 |
| Cash flows from operating activities | |||
| Result for the period | 5.4 | 2.2 | -67.3 |
| Adjustments for | |||
| Depreciation and amortization | 13.1 | 9.7 | 38.6 |
| Other adjustments | 1.2 | 2.6 | -7.7 |
| Decrease (+) / Increase (-) in net working capital | -38.9 | 55.5 | 112.6 |
| Dividend received | - | - | 0.9 |
| Interest received | 1.2 | 1.2 | 5.1 |
| Interest paid | -0.7 | -0.6 | -5.7 |
| Income tax paid | 0.3 | -2.1 | -6.2 |
| Net cash from operating activities | -18.3 | 68.5 | 70.4 |
| Purchases of assets | -3.1 | -4.8 | -21.5 |
| Acquisition of subsidiaries and business operations | -0.3 | - | -0.5 |
| Acquisition of shares in associated companies | - | - | -0.2 |
| Proceeds from sale of assets | 0.0 | 0.2 | 0.9 |
| Cash flows from other investing activities | -0.0 | - | 0.0 |
| Net cash used in investing activities | -3.3 | -4.6 | -21.3 |
| Cash flow before financing activities | -21.6 | 63.9 | 49.2 |
| Repayment of non-current debt | -0.1 | -0.1 | -4.4 |
| Decrease in current debt | -1.4 | -28.2 | -33.2 |
| Increase in current debt | 9.4 | - | 10.0 |
| Repayment of lease liabilities1 | -3.7 | - | - |
| Interest paid on hybrid bond | -11.1 | -11.1 | -11.1 |
| Cash flows from other financing activities | -0.3 | -0.0 | 0.4 |
| Net cash used in financing activities | -7.1 | -39.4 | -38.3 |
| Net change in cash and cash equivalents | -28.7 | 24.5 | 10.8 |
| Cash and cash equivalents at beginning of period | 233.4 | 230.2 | 230.2 |
| Foreign exchange rate effect on cash and cash equivalents | 5.3 | -2.1 | -7.7 |
| Net change in cash and cash equivalents | -28.7 | 24.5 | 10.8 |
| Cash and cash equivalents at end of period | 210.0 | 252.7 | 233.4 |
1 This item has occured through implementation of IFRS 16.
| Attributable to the equity holders of the parent company | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| EUR million | Share capital |
Share premium fund |
Fair value and other reser ves |
Trea sury shares |
Reserve for invested non restricted equity |
Hybrid bond |
Cumu lative trans lation differ rences |
Retained earnings |
Total equity attribu table to equity holders of parent company |
Non cont rolling interest |
Total equity |
| Equity at | |||||||||||
| January 1, 2018 |
17.2 | 20.2 | -15.0 | -15.0 | 96.6 | 150.0 | -16.7 | 226.6 | 463.8 | 3.2 | 466.9 |
| IFRS 9 restatement1 |
- | - | - | - | - | - | - | -0.8 | -0.8 | - | -0.8 |
| IFRS 2 restatement1 |
- | - | - | - | - | - | - | 0.8 | 0.8 | - | 0.8 |
| Restated equity at January 1, 2018 |
17.2 | 20.2 | -15.0 | -15.0 | 96.6 | 150.0 | -16.7 | 226.6 | 463.8 | 3.2 | 466.9 |
| Hybrid bond interest (net of tax) |
- | - | - | - | - | - | - | -8.9 | -8.9 | - | -8.9 |
| Share-based compensation |
- | - | - | - | - | - | - | 0.3 | 0.3 | - | 0.3 |
| Total comprehen sive income for the period |
- | - | 1.2 | - | - | - | -7.5 | 2.2 | -4.1 | 0.0 | -4.0 |
| Equity at March 31, 2018 |
17.2 | 20.2 | -13.8 | -15.0 | 96.6 | 150.0 | -24.2 | 220.2 | 451.1 | 3.2 | 454.3 |
| Equity at January 1, 2019 |
17.2 | 20.2 | -18.4 | -12.6 | 98.3 | 150.0 | -27.3 | 146.9 | 374.4 | 3.0 | 377.4 |
| IFRIC 23 restatement1 |
- | - | - | - | - | - | - | -0.6 | -0.6 | - | -0.6 |
| Restated equity at January 1, 2019 |
17.2 | 20.2 | -18.4 | -12.6 | 98.3 | 150.0 | -27.3 | 146.3 | 373.8 | 3.0 | 376.8 |
| Hybrid bond interest (net of tax) |
- | - | - | - | - | - | - | -8.9 | -8.9 | - | -8.9 |
| Share-based compensation |
- | - | - | - | - | - | - | 0.3 | 0.3 | - | 0.3 |
| Total comprehen sive income for the period |
- | - | -4.6 | - | - | - | 7.9 | 5.3 | 8.6 | 0.1 | 8.6 |
| Equity at March 31, 2019 |
17.2 | 20.2 | -23.0 | -12.6 | 98.3 | 150.0 | -19.4 | 143.1 | 373.8 | 3.1 | 376.9 |
1 IAS 8 change in accounting policies (net of tax)
These Interim Financial Statements are prepared in accordance with IAS 34 Interim Financial Reporting. In these Interim Financial Statements, the same accounting policies and methods have been applied as in the latest Annual Financial Statements, except for the changes specified below. These Interim Financial Statements are unaudited.
Outotec has adopted the IFRS 16 standard as of January 1, 2019. As a result, right-of-use assets of EUR 70.7 million and a lease liability of EUR 70.7 million were recognized in the consolidated financial statements as of January 1, 2019. The standard change will slightly improve operating profit, and the impact on net profit is immaterial. Outotec transitioned to IFRS 16 in accordance with the modified retrospective approach. The prior year figures were not adjusted. Right-of-use assets were measured at the amount of the lease liability (adjusted for any prepaid or accrued lease expenses).
| Reconciliation of lease commitments and liabilities EUR million |
January 1, 2019 |
|---|---|
| Operating lease commitments at December 31, 2018 | 78.5 |
| Short term lease contracts | -1.7 |
| Low-value lease contracts | -0.5 |
| Other | 2.8 |
| Lease liability recognised at January 1, 2019 | 79.1 |
| Discounting | -8.4 |
| Lease liability at January 1, 2019 | 70.7 |
| Current lease liability | 14.9 |
| Non-current lease liability | 55.9 |
The new standard aims to provide better transparency for a lessee's financial leverage and capital employed. IFRS 16 introduces a single, on-balance sheet lease accounting model for lessees. A lessee recognizes a right-of-use asset representing its right to use the underlying asset and a lease liability representing its obligation to make lease payments. The requirements for lessors remain mainly unchanged. IFRS 16 replaces the IAS 17 standard and related interpretations.
Outotec conducted a Group-wide analysis of the Group's lease contracts. Outotec's lease portfolio consists primarily of offices, warehouses and company cars.
As part of the initial application of the IFRS 16, Outotec has decided not to apply the new guidance to leases whose contract term will end within twelve months of the date of initial application. These leases will be accounted for as short-term leases and the related lease payments will be recognized as an expense. In addition, Outotec has chosen to apply the relief option, which allows it to adjust the right of use asset by the amount of any provision for onerous leases recognized in the statement of financial position immediately prior to the date of initial application.
Outotec will apply the exemptions for short-term leases and leases for which the underlying asset is of low value, and will not recognize the right-of-use asset and lease liability for these lease contracts. The lease expenses related to these types of contracts will be recognized on a straightline basis in the statement of comprehensive income. Outotec assesses on an annual basis whether possible lease contract extension or termination options are exercised. If these options are to be exercised, the lease term will be adjusted accordingly. Currently, Outotec does not have lease contracts with perpetual lease terms. In the event of a perpetual lease contract, Outotec will estimate the lease term for the contract to be used for the right-of-use asset and lease liability calculations.
In the statement of financial position, a right-of-use asset is recognized for lease contracts. The right-of-use asset is measured at the amount of lease liability and any prepayments or initial direct costs incurred. Lease liability is recognized at the present value of the remaining lease payments in the statement of financial position. Lease payments are discounted with the interest rate implicit in the lease contract or, if that rate cannot be readily determined, Outotec's incremental borrowing rates will be used. Outotec has decided to use the risk free currency-based rate as the base rate for the incremental borrowing rate. On top of the currency-based rate, Outotec's margin is added, based on the cost of Outotec's external debt. In addition, the lease term is taken into account in the incremental borrowing rate. Upon the initial application of IFRS 16, the lease liabilities were discounted at the incremental borrowing rate as of January 1, 2019. The weighted average discount rate was 3.4%.
Under IFRS 16 depreciation on right-of-use asset and interest expense on the discounted lease, liability is recognized in the statement of comprehensive income in comparison to a lease expense recognized under IAS 17. In the consolidated statement of cash flows, net cash from operating activities will increase and net cash used in financing activities will decrease as the repayment of the principal portion of the lease liabilities is classified as cash flows from financing activities.
The Group's activities as a lessor are not material and hence the new standard did not have any significant impact on the financial statements.
Outotec has adopted the IFRIC 23 interpretation as of January 1, 2019. Outotec transitioned to IFRIC 23 in accordance with the modified retrospective approach. Based on the analysis of uncertain tax treatments in the light of IFRIC 23, Outotec recognised additional income tax liabilities totaling EUR 0.6 million affecting the opening balance of retained earnings. Before the restatement, income tax liabilities on January 1, 2019 totaled EUR 8.4 million, and after restatement of EUR 0.6 million, the income tax liabilities were EUR 9.1 million.
The new interpretation should be applied to the determination of taxable profit (tax loss), tax bases, unused tax losses, unused tax credits and tax rates, when there is uncertainty over income tax treatment under IAS 12. Based on IFRIC 23, an entity must consider whether it is probable that the relevant tax authority would accept each tax treatment used in its income tax filings, assuming full visibility of all relevant information. Each uncertain tax treatment is to be considered separately or together as a group, and the impact of uncertainty is to be measured using either the most likely
amount or the expected value method, depending on which approach better predicts resolution of the uncertainty.
Outotec has adopted the amendments to IAS 19 (Employee benefits) as of January 1, 2019. The amendments did not have a material impact on the Group's financial statement. The amendments to IAS 19 clarify the accounting for defined benefit plan amendments, curtailments and settlements.
The following new standards and interpretations have been published, but they are not effective in 2019, nor has Outotec early-adopted them:
The amendment to IFRS 3 (Business combinations) revises the definition of a business. The amendments to IAS 1 (Presentation of financial statements) and consequential amendments to other IFRS standards clarify the definition of materiality. These amendments are effective for periods after January 1, 2020, but have not yet been endorsed by the EU and are not expected to have a material impact on the Group's financial statements.
IFRS requires management to make estimates and judgements that affect the reported amounts. The most significant accounting estimates and judgements made by the management relate to customer contracts, impairment of goodwill, valuation of inventories and trade receivables, provisions, pension obligations and deferred tax assets and liabilities. Although these estimates are based on the management's best knowledge of current events and actions, the actual results may differ from the estimates used in the financial statements.
| Disaggregation of sales | Q1 | Q1 | Q1-Q4 |
|---|---|---|---|
| EUR million | 2019 | 2018 | 2018 |
| Minerals Processing | |||
| Project sales (major portion recognized over time) | 82.7 | 88.8 | 413.5 |
| Service sales (major portion recognized at a point in time) | 78.9 | 71.1 | 344.3 |
| Sales total, Minerals Processing | 161.6 | 159.9 | 757.8 |
| Metals, Energy & Water | |||
| Project sales (major portion recognized over time) | 57.3 | 95.3 | 366.4 |
| Service sales (major portion recognized at a point in time) | 35.9 | 31.9 | 152.3 |
| Sales total, Metals, Energy & Water | 93.2 | 127.2 | 518.7 |
| Sales total | 254.7 | 287.1 | 1,276.5 |
| Adjusted EBIT1 by segment | Q1 | Q1 | Q1-Q4 |
|---|---|---|---|
| EUR million | 2019 | 2018 | 2018 |
| Minerals Processing | 15.9 | 15.6 | 84.1 |
| Metals, Energy & Water | -3.7 | -7.2 | -125.0 |
| Unallocated2 and intra-group items | -1.3 | -1.4 | -5.4 |
| Total adjusted EBIT1 | 11.0 | 7.0 | -46.2 |
1 Excluding restructuring- and acquisition-related items and PPA amortizations disclosed in note 2.
2 Unallocated items primarily include group management and administrative services
| Operating result by segment EUR million |
Q1 2019 |
Q1 2018 |
Q1-Q4 2018 |
|---|---|---|---|
| Minerals Processing | 15.3 | 15.0 | 78.5 |
| Metals, Energy & Water | -4.7 | -8.2 | -135.5 |
| Unallocated2 and intra-group items | -1.3 | -1.4 | -9.1 |
| Total operating result | 9.3 | 5.4 | -66.1 |
2 Unallocated items primarily include group management and administrative services
| Restructuring and acquisition items | Q1 | Q1 | Q1-Q4 |
|---|---|---|---|
| EUR million | 2019 | 2018 | 2018 |
| Personnel-related restructuring costs | - | -0.0 | -4.7 |
| Impairments on non-current assets | - | 0.0 | -0.7 |
| Other restructuring-related items | - | - | -8.2 |
| Items related to restructuring, total | - | 0.0 | -13.5 |
| Items related to acquisitions | - | - | 0.3 |
| Reversal of earn-out liability from acquisitions | - | - | - |
| Arbitration cost related to past acquisitions | - | - | -0.0 |
| Restructuring and acquisition items, total | - | 0.0 | -13.3 |
| Restructuring and acquisition items are allocated to: | |||
| Minerals Processing | - | -0.0 | -3.0 |
| Metals, Energy & Water | - | 0.0 | -6.6 |
| Unallocated items | - | -0.0 | -3.7 |
| Purchase price allocation (PPA) amortizations | Q1 | Q1 | Q1-Q4 |
| EUR million | 2019 | 2018 | 2018 |
| Minerals Processing | -0.7 | -0.7 | -2.7 |
| Metals, Energy & Water | -1.0 | -1.0 | -4.0 |
| Total PPA amortizations | -1.7 | -1.7 | -6.6 |
| Note 3. Income taxes | Q1 | Q1 | Q1-Q4 |
| EUR million | 2019 | 2018 | 2018 |
| Current taxes | -3.6 | -4.7 | -7.1 |
| Deferred taxes | 1.6 | 3.8 | 15.2 |
| Total income taxes | -2.1 | -0.9 | 8.2 |
| Note 4. Property, plant and equipment | March 31, | March 31, | December 31, |
|---|---|---|---|
| EUR million | 2019 | 2018 | 2018 |
| Historical cost at beginning of period | 156.8 | 151.2 | 151.2 |
| Translation differences | 1.5 | -2.0 | -1.9 |
| Additions | 1.1 | 2.2 | 8.8 |
| Disposals | -0.5 | -0.4 | -2.5 |
| Reclassifications | - | - | 1.3 |
| Impairment during the period | - | - | -0.1 |
| Historical cost at end of period | 159.0 | 151.0 | 156.8 |
| Accumulated depreciation and impairment at beginning of period | -103.4 | -95.2 | -95.2 |
| Translation differences | -1.0 | 1.3 | 1.5 |
| Disposals | 0.3 | 0.2 | 1.8 |
| Reclassifications | - | - | -0.8 |
| Depreciation during the period | -2.7 | -2.8 | -10.9 |
| Impairment during the period | - | - | 0.1 |
| Accumulated depreciation and impairment at end of period | -106.8 | -96.5 | -103.4 |
| Carrying value at the end of the period | 52.2 | 54.5 | 53.3 |
| Note 5. Right-of-use assets | March 31, |
|---|---|
| EUR million | 2019 |
| Historical cost at beginning of period | 70.7 |
| Translation differences | 0.4 |
| Additions | - |
| Disposals | - |
| Historical cost at end of period | 71.1 |
| Accumulated depreciation and impairment at the beginning of the period |
- |
| Disposals | - |
| Depreciation during the period | -3.5 |
| Accumulated depreciation and impairment at end of period | -3.5 |
| Carrying value at the end of the period | 67.6 |
| Note 6. Balance sheet items, customer contracts | March 31, | March 31, | December 31, |
|---|---|---|---|
| EUR million | 2019 | 2018 | 2018 |
| Gross advances received | 1,571.7 | 1,598.0 | 1,557.1 |
| Over time revenue recognition | -1,373.1 | -1,368.4 | -1,346.3 |
| Contract liabilities (net advances received) | 198.6 | 229.5 | 210.8 |
| Contract assets | 175.6 | 151.3 | 148.1 |
On December 31, 2018, Outotec recorded a provision of EUR 110 million for possible costs relating to the ilmenite smelter project in Saudi Arabia. The provision was estimated based on progress made with the analysis of the furnace. The outcome of the analysis, together with other factors such as Outotec's contractual position, will determine the eventual liability and financial impact of this incident for Outotec. There were no changes in the provision during the first quarter of 2019. EUR 50 million of the provision is recognized under non-current liabilities and EUR 60 million under current liabilities.
Outotec's committed revolving credit facilities (EUR 100 million unsecured multicurrency facility and EUR 60 million unsecured facility) have their final maturity in January 2020 and therefore have become short-term credit facilities during the first quarter of 2019. Both credit facilities were fully unutilized as of March 31, 2019.
No securities or collateral have been pledged.
Commercial guarantees relating to project performance obligations and equipment deliveries totaled EUR 494.6 million on March 31, 2019 (March 31, 2018: EUR 459.9 million, December 31, 2018: EUR 490.7 million). These are issued by financial institutions or Outotec Oyj on behalf of Group companies.
The total value of the commercial guarantees above does not include advance payment guarantees issued by the parent or other Group companies, or guarantees for financial obligations. The total amount of guarantees for financing issued by Group companies amounted to EUR 5.5 million as of March 31, 2019 (March 31, 2018: EUR 5.0 million, December 31, 2018: EUR 4.4 million) and for commercial commitments including advance payment guarantees EUR 620.6 million as of March 31, 2019 (March 31, 2018: EUR 647.7 million, December 31, 2018: EUR 688.1 million). The high exposure of on-demand guarantees may increase the risk of claims that may have an impact on Outotec's liquidity.
| Currency and interest derivatives | March 31, | March 31, | December 31, |
|---|---|---|---|
| EUR million | 2019 | 2018 | 2018 |
| Foreign exchange forward contracts | |||
| Designated as cash flow hedges | -4.1 | 0.9 | -4.5 |
| Other foreign exchange forward contracts | -0.5 | 1.8 | 1.3 |
| Interest rate swaps | |||
| Designated as cash flow hedges | - | - | - |
| Designated as fair value hedges | 2.2 | 3.6 | 2.6 |
| Fair values of derivative contracts, total | -2.4 | 6.3 | -0.6 |
| Nominal values | 659.3 | 582.3 | 662.2 |
| Note 11. Carrying amounts of financial assets and liabilities by category | |||
|---|---|---|---|
| -- | -- | --------------------------------------------------------------------------- | -- |
| March 31, 2019 | Fair value | Fair value | Carrying | ||
|---|---|---|---|---|---|
| through profit or |
Amortized | through other comprehensive |
amounts by balance sheet |
||
| EUR million | loss | cost | income | item | Fair value |
| Non-current financial assets | |||||
| Derivative assets | |||||
| - foreign exchange forward contracts | 0.0 | - | - | 0.0 | 0.0 |
| - interest rate swaps under hedge | |||||
| accounting | 2.2 | - | - | 2.2 | 2.2 |
| - foreign exchange forward contracts | |||||
| under hedge accounting | 0.1 | - | - | 0.1 | 0.1 |
| Other shares and securities | - | - | 1.6 | 1.6 | 1.6 |
| Loans receivable | - | 4.2 | - | 4.2 | 4.2 |
| Other non-current receivables | - | 2.3 | - | 2.3 | 2.3 |
| Current financial assets | |||||
| Derivative assets | |||||
| - foreign exchange forward contracts | 1.8 | - | - | 1.8 | 1.8 |
| - foreign exchange forward contracts under hedge accounting |
2.3 | - | - | 2.3 | 2.3 |
| Loans receivable and other investments |
- | 0.0 | - | 0.0 | 0.0 |
| Trade and other receivables | - | 231.6 | - | 231.6 | 231.6 |
| Cash and cash equivalents | - | 210.0 | - | 210.0 | 210.0 |
| Carrying amount by category | 6.4 | 448.2 | 1.6 | 456.3 | 456.3 |
| Non-current financial liabilities | |||||
| Bonds | - | 149.6 | - | 149.6 | 153.7 |
| Revaluation of bonds and debentures | - | 2.3 | - | 2.3 | - |
| Loans from financial institutions | - | 24.5 | - | 24.5 | 24.7 |
| Derivative liabilities | |||||
| - foreign exchange forward contracts | 0.1 | - | - | 0.1 | 0.1 |
| - foreign exchange forward contracts | |||||
| under hedge accounting | 0.4 | - | - | 0.4 | 0.4 |
| Other non-current loans | - | 1.2 | - | 1.2 | 1.2 |
| Other non-current liabilities | - | 7.0 | - | 7.0 | 7.0 |
| Current financial liabilities | |||||
| Loans from financial institutions | - | 4.1 | - | 4.1 | 4.7 |
| Derivative liabilities | |||||
| - foreign exchange forward contracts | 2.2 | - | - | 2.2 | 2.2 |
| - foreign exchange forward contracts under hedge accounting |
6.1 | - | - | 6.1 | 6.1 |
| Other current loans | - | 27.0 | - | 27.0 | 27.0 |
| Trade and other payables | - | 262.9 | - | 262.9 | 262.9 |
| Carrying amount by category | 8.8 | 478.6 | - | 487.4 | 490.0 |
Carrying amounts of financial assets and liabilities by category
| December 31, 2018 | Fair value | Fair value | Carrying | ||
|---|---|---|---|---|---|
| through profit or |
Amortized | through other comprehensive |
amounts by balance sheet |
||
| EUR million | loss | cost | income | item | Fair value |
| Non-current financial assets | |||||
| Derivative assets | |||||
| - foreign exchange forward contracts | 0.0 | - | - | 0.0 | 0.0 |
| - interest rate swaps under hedge | |||||
| accounting | 2.6 | - | - | 2.6 | 2.6 |
| - foreign exchange forward contracts | |||||
| under hedge accounting | 0.2 | - | - | 0.2 | 0.2 |
| Other shares and securities | - | - | 1.6 | 1.6 | 1.6 |
| Loans receivable | - | 4.1 | - | 4.1 | 4.1 |
| Other non-current receivables | - | 2.3 | - | 2.3 | 2.3 |
| Current financial assets | |||||
| Derivative assets | |||||
| - foreign exchange forward contracts | 4.5 | - | - | 4.5 | 4.5 |
| - foreign exchange forward contracts under hedge accounting |
1.4 | - | - | 1.4 | 1.4 |
| Loans receivable and other investments |
0.0 | - | 0.0 | 0.0 | |
| Trade and other receivables | - | 269.4 | - | 269.4 | 269.4 |
| Cash and cash equivalents | - | 233.4 | - | 233.4 | 233.4 |
| Carrying amount by category | 8.7 | 509.2 | 1.6 | 519.6 | 519.6 |
| Non-current financial liabilities | |||||
| Bonds | - | 149.5 | - | 149.5 | 154.4 |
| Revaluation of bonds and debentures | - | 2.7 | - | 2.7 | - |
| Loans from financial institutions | - | 24.5 | - | 24.5 | 24.9 |
| Derivative liabilities | |||||
| - foreign exchange forward contracts | 0.3 | - | - | 0.3 | 0.3 |
| - foreign exchange forward contracts | |||||
| under hedge accounting | 0.3 | - | - | 0.3 | 0.3 |
| Other non-current loans | - | 1.3 | - | 1.3 | 1.3 |
| Other non-current liabilities | - | 7.1 | - | 7.1 | 7.1 |
| Current financial liabilities | |||||
| Loans from financial institutions | - | 4.1 | - | 4.1 | 4.7 |
| Derivative liabilities | |||||
| - foreign exchange forward contracts | 2.9 | - | - | 2.9 | 2.9 |
| - foreign exchange forward contracts | |||||
| under hedge accounting | 5.8 | - | - | 5.8 | 5.8 |
| Other current loans | - | 18.9 | - | 18.9 | 18.9 |
| Trade and other payables | - | 266.1 | - | 266.1 | 266.1 |
| Carrying amount by category | 9.3 | 474.3 | - | 483.6 | 486.7 |
| EUR million | Level 1 | Level 2 | Level 3 | Total |
|---|---|---|---|---|
| Other shares and securities | 0.0 | - | 1.6 | 1.6 |
| Derivative financial assets | - | 6.4 | - | 6.4 |
| Derivative financial liabilities | - | 8.8 | - | 8.8 |
| December 31, 2018 | ||||
| Other shares and securities | 0.0 | - | 1.6 | 1.6 |
| Derivative financial assets | - | 8.7 | - | 8.7 |
| Derivative financial liabilities | - | 9.3 | - | 9.3 |
Techniques used for the valuation of financial instruments included in the level 2-3 fair value hierarchy:
The Group's finance department, which reports to the chief financial officer (CFO), performs the valuations of non-property assets required for financial reporting purposes, including level 3 fair values. Changes in level 3 fair values are analyzed at the end of each reporting period. In the event of any changes, the team will present a report to the CFO explaining the reason for the fair value movements.
| value hierarchy) | Q1 | Q1 | Q1-Q4 |
|---|---|---|---|
| EUR million | 2019 | 2018 | 2018 |
| Carrying value on Jan 1 | 1.6 | 2.2 | 2.2 |
| Translation differences | 0.0 | -0.0 | -0.0 |
| Decreases | - | - | -0.5 |
| Carrying value at end of period | 1.6 | 2.1 | 1.6 |
| Transactions and balances with associated companies | Q1 | Q1 | Q1-Q4 |
|---|---|---|---|
| EUR million | 2019 | 2018 | 2018 |
| Sales | - | 0.1 | 0.1 |
| Other income | - | - | 0.1 |
| Purchases | 0.6 | 0.5 | 3.1 |
| Loan receivables | 1.5 | 1.5 | 1.5 |
| Trade and other receivables | 0.6 | 0.5 | 0.6 |
| Current liabilities | 0.1 | 0.1 | 0.1 |
Outotec has a 40% investment in Enefit Outotec Technology Oü, from which the company had EUR 1.5 million loan receivables at March 31, 2019 (March 31, 2018 and December 31, 2018: EUR 1.5 million).
Transactions and balances with management and prior management
There were no loan receivables from current or former key management at March 31, 2019 (March 31, 2018: EUR 0.1 million from former key management, December 31, 2018: no loan receivables).
Outotec develops leading technologies and services for the sustainable use of Earth's natural resources. Our 4,000 top experts are driven by each customer's unique challenges across the world. Outotec's comprehensive offering creates the best value for our customers in the mining, metal, energy, and chemical industries. Outotec shares are listed on NASDAQ Helsinki. www.outotec.com
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.