Interim Report 1 January – 31 March 2009

Interim Report 1 January – 31 March 2009 

 

5 May 2009  8.00 am

 Interim Report Q109

- Net sales EUR 146.4 million (EUR 147.3 million)
- Operating profit EUR 10.0 million (EUR 22.8 million)
- Operating profit excluding non-recurring and imputed items EUR 11.2 million (EUR 8.8 million)
- Earnings per share EUR 0.16 (EUR 0.51)
- Full-year net sales and operating profit excluding non-recurring and imputed items are expected to reach the previous year’s level.
 


GROUP NET SALES AND FINANCIAL PERFORMANCE

Lassila & Tikanoja’s net sales for the first quarter totalled EUR 146.4 million (EUR 147.3 million). Operating profit amounted to EUR 10.0 million (EUR 22.8 million), representing 6.8% (15.5%) of net sales. Operating profit excluding non-recurring and imputed items was EUR 11.2 million (EUR 8.8 million). Earnings per share were EUR 0.16 (EUR 0.51). The capital gain of EUR 14.3 million from the sale of Ekokem shares boosted the operating profit and earnings in the comparison period.

Net sales and operating profit improved in Property and Office Support Services and in Industrial Services while net sales and profitability of Environmental Services declined from the comparison period. The sustained low prices of secondary raw materials and low demand continued to erode the financial performance of recycling services, and L&T Biowatti’s performance was burdened by the lower operating rates in the forest industry and weaker demand for wood-based biofuels.

A non-recurring restructuring expense of EUR 1.2 million arising from production efficiency enhancement measures to adapt operation and costs to the current market situation, was recorded for the first quarter.

Financial summary

1-3/
2009

1-3/
2008

Change%

1-12/
2008     

Net sales, EUR million

146.4

147.3

-0.6

606.0

Operating profit excluding non-recurring and imputed items, EUR million*

11.2

8.8

27.3

45.0

Operating profit, EUR million

10.0

22.8

-56.3

55.5

Operating margin, %

6.8

15.5

9.2

Profit before tax, EUR million

8.3

21.7

-61.8

50.7

Earnings per share, EUR

0.16

0.51

-68.6

1.03

EVA, EUR million

2.0

15.7

-87.3

25.0

* Breakdown of operating profit excluding non-recurring and imputed items is presented at the end of the explanatory statement.


NET SALES AND FINANCIAL PERFORMANCE BY DIVISION

Environmental Services

The net sales of Environmental Services (waste management, recycling services, L&T Biowatti, environmental products) in the first quarter amounted to EUR 72.3 million (EUR 75.5 million), a decline of 4.2%. The operating profit was EUR 6.8 million (EUR 8.4 million). Operating profit excluding non-recurring and imputed items was EUR 7.7 million (EUR 8.4 million).

Net sales and profitability of waste management remained at the same level as last year.

The net sales and profitability of recycling services declined, primarily due to shrinking volumes of recyclable waste materials. Demand for recovered fuels and recycled wood chips picked up in the first quarter but low market prices and weak demand for secondary raw materials (plastics, fibres, metals) persisted.

Construction of added capacity at the Kerava recycling plant continued. The new recycled timber unit will be completed in the second quarter. The investment programme for further construction has been changed: the next stage will be a combined plant comprising a combined recycling plant for construction and trade and industry waste, which will be completed in 2010. Consequently, the investment will be smaller than originally estimated.

L&T Biowatti failed to reach its targets due to lower operating rates in the forest industry and lower harvesting volumes. Demand for biofuels was lower than expected in the first quarter. This decline in demand can be attributed to low electricity production volumes and the low price of emission rights, combined with the falling prices of coal and oil. The forestry service organisation set up to boost energy wood procurement became fully operative in January.

Measures to enhance production efficiency continued in the international operations of Environmental Services, and profitability remained good.

Property and Office Support Services

The net sales of Property and Office Support Services (property maintenance and cleaning services) grew by 3.2% to EUR 61.1 million (EUR 59.3 million) in the first quarter. The operating profit was EUR 3.4 million (EUR 1.6 million), and operating profit excluding non-recurring and imputed items was EUR 3.6 million (EUR 1.6 million).

In , net sales grew, particularly in property maintenance, and additional services sold well regardless of the economic turbulence. In the damage repair services business, which was transferred from the Industrial Services division, sizeable projects arose in this quarter. The division’s performance in improved, thanks to production efficiency improvement measures and fixed cost cuts.

Net sales from and declined primarily as a result of the weakening of the Swedish krona and the Russian rouble, while net sales from grew. The Russian and Latvian operations posted a positive result. Although the result from the Swedish operations improved, operations continued to make a loss. In , the reorganisation programme designed to improve profitability will continue. The Russian cleaning services were awarded a certificate for compliance with the ISO 9001 quality standards at the end of the quarter.

Industrial Services

The net sales of Industrial Services (hazardous waste management, industrial solutions, wastewater services, L&T Recoil) were up by 8.5% to EUR 14.9 million in the first quarter (EUR 13.7 million). Operating profit was EUR 0.3 million (EUR -0.9 million), and operating profit excluding non-recurring and imputed items was EUR 0.4 million (EUR -0.6 million).

The division’s net sales grew and profitability improved thanks to major project-type assignments in the first quarter. Moreover, hazardous waste volumes dropped sharply during the first quarter. Operating rate fluctuations in the industry presented a major challenge to production adjustment efforts.

Demand for wastewater services in the first quarter was weaker than anticipated but returned to normal towards the end of the period. New industrial partnerships were launched in industrial solutions.

Costs associated with the storage of raw materials for the L&T Recoil re-refinery and the start-up of operations burdened the financial performance. The ramp-up of the production will begin in May.



FINANCING

At the end of the period, interest-bearing liabilities amounted to EUR 70.9 million more than a year earlier. Net interest-bearing liabilities, totalling EUR 116.2 million, increased by EUR 28.7 million from the comparison period and decreased by EUR 4.3 million from the beginning of the year.

Net finance costs amounted to EUR 1.7 million (EUR 1.1 million). They increased
as a result of the growth in the interest-bearing liabilities. An expense of EUR 0.1 million (EUR 0.1 million) arising from changes in the fair values of interest rate swaps was recognised in the finance costs. Net finance costs were 1.2% (0.7%) of net sales and 16.9% (4.8%) of operating profit.

A total of EUR 0.4 million arising from the interest rate swaps to which hedge accounting under IAS 39 is applied, was recognised as a decrease in equity.

The equity ratio was 37.1% (48.8%) and the gearing rate 61.4 (42.1). In order to strengthen liquidity, the company increased its liquid assets by drawing new loans towards the end of the year 2008 and in the beginning of 2009. At the end of the period the amount of liquid assets exceeded that of the comparison period by EUR 42.2 million. This year’s Annual General Meeting was held already in March. At the end of the period dividends, totalling EUR 21.3 million, were therefore included in non-interest-bearing liabilities this year while they were included in equity in the comparison period. In the first quarter two long-term loans were drawn, a pension institution loan of EUR 14 million and a loan of EUR 10 million granted by the Nordic Investment Bank for the extension of the Kerava recycling plant. 

Cash flows from operating activities amounted to EUR 15.7 million (EUR 11.6 million), and EUR 2.6 million were tied up in the working capital (EUR 1.6 million).
 

DIVIDEND

The Annual General Meeting held on 24 March 2009 resolved on a dividend of EUR 0.55 per share. The dividend, totalling EUR 21.3 million, was paid to the shareholders on 3 April 2009.


CAPITAL EXPENDITURE

Capital expenditure totalled EUR 12.3 million (EUR 14.1 million). The largest construction projects were L&T Recoil re-refinery and the extension of the Kerava recycling plant.


PERSONNEL

In January-March, the average number of employees converted into full-time equivalents was 8,069 (7,936). At the end of the period, the total number of full-time and part-time employees was 9,112 (9,532). Of them 7,001 (7,077) people worked in and 2,111 (2,455) people in other countries.


SHARE AND SHARE CAPITAL


Traded volume and price
The volume of trading in Lassila & Tikanoja plc shares on NASDAQ OMX Helsinki from January through March was 1,424,322, which is 3.7% (12.1%) of the average number of shares. The value of trading was EUR 15.3 million (EUR 88.9 million). The trading price varied between EUR 9.40 and EUR 12.09. The closing price was EUR 9.42. The market capitalisation was EUR 365.5 (EUR 698.3 million) at the end of the period.

Share capital
The company’s registered share capital amounts to EUR 19,399,437, and the number of the shares to 38,798,874 shares.

Share option scheme 2005
In 2005, 600,000 share option rights were issued, each entitling its holder to subscribe for one share of Lassila & Tikanoja plc. In the beginning of the exercise period, 25 key persons held 162,000 2005A options and 32 key persons held 176,000 2005B options. 38 key persons hold 203,000 options. L&T Advance Oy, a wholly-owned subsidiary of Lassila & Tikanoja plc, holds 8,000 2005A options, 24,000 2005B options and 27,000 options and these options will not be exercised.  

The exercise price for the 2005A options is EUR 14.22, for 2005B options EUR 16.98 and for options EUR 26.87. The exercise period for 2005A options is 2 November 2007 to 29 May 2009, for 2005B options 3 November 2008 to 31 May 2010, and for options 2 November 2009 to 31 May 2011.

The outstanding options issued under the share option plan 2005 entitle their holders to subscribe for a maximum of 1.4% of the current number of shares. The 2005A options have been listed on NASDAQ OMX Helsinki since 2 November 2007 and 2005B options since 2 January 2009.

Share option scheme 2008
In 2008, 230,000 share option rights were issued, each entitling its holder to subscribe for one share of Lassila & Tikanoja plc. 39 key persons hold 202,000 options and L&T Advance Oy 28,000 options.

The exercise price for the 2008 options is EUR 16.27. The exercise price of the share options shall, as per the dividend record date, be reduced by the amount of dividend which exceeds 70% of the profit per share for the financial period to which the dividend applies. However, only such dividends whose distribution has been agreed upon after the option pricing period and which have been distributed prior to the share subscription are deducted from the subscription price. The exercise price shall, however, always amount to at least EUR 0.01. The exercise period will be from 1 November 2010 to 31 May 2012.

As a result of the exercise of the outstanding 2008 share options, the number of shares may increase by a maximum of 202,000 new shares, which is 0.5% of the current number of shares.

Share-based incentive programme
Lassila & Tikanoja plc’s Board of Directors decided at a meeting held on 24 March 2009 on a share-based incentive programme. The programme includes three earnings periods one year each, of which the first one began on 1 January 2009 and the last one ends on 31 December 2011. The basis for the determination of the reward is decided annually. Potential rewards to be paid for the year 2009 will be based on the EVA result of Lassila & Tikanoja group. Potential rewards will be paid during the year following each earnings period partly as shares and partly in cash. The proportion paid in cash will cover taxes arising from the reward. In the starting phase the programme covers 28 persons.


A maximum total of 180,000 Lassila & Tikanoja plc shares may be paid out on the basis of the programme. The shares will be obtained in public trading, and therefore the incentive programme will have no diluting effect on the share value.

Shareholders
At the end of the financial period, the company had 6,476 (5,263) shareholders. Nominee-registered holdings accounted for 8.7% (11.3%) of the total number of shares.

Notifications on major holdings
On 30 April 2009, Ilmarinen Mutual Pension Insurance Company announced that its holding of the shares and votes in Lassila & Tikanoja plc had fallen to 7.6%.

Authorisation for the Board of Directors
The Annual General Meeting held on 24 March 2009 authorised Lassila & Tikanoja plc’s Board of Directors to make decisions on the repurchase of the company’s own shares using the company’s unrestricted equity and on the issuance of these shares. Shares will be repurchased otherwise than in proportion to the existing shareholdings of the company’s shareholders in public trading on the NASDAQ OMX Helsinki Ltd at the market price quoted at the time of the repurchase.

The Board of Directors is authorised to repurchase and transfer a maximum of 500,000 company shares,  which is 1.3% of the total number of shares. The repurchase authorisation will be effective for 18 months and the share issue authorisation for four years. The Board has not exercised these authorisations during the review period.

The Board of Directors is not authorised to launch a convertible bond or share option rights.


RESOLUTIONS BY THE ANNUAL GENERAL MEETING

The Annual General Meeting of Lassila & Tikanoja plc, which was held on 24 March 2009, adopted the financial statements for the financial year 2008 and released the members of the Board of Directors and the President and CEO from liability. The AGM resolved that a dividend of EUR 0.55, a total of EUR 21.3 million, as proposed by the Board of Directors, be paid for the financial year 2008. The dividend payment date was resolved to be 3 April 2009.

The Annual General Meeting confirmed the number of the members of the Board of Directors six. The following Board members were re-elected to the Board until the end of the following AGM: Heikki Bergholm, Eero Hautaniemi, Matti Kavetvuo, Juhani Lassila and Juhani Maijala. Hille Korhonen was elected as a new member for the same term.

PricewaterhouseCoopers Oy, Authorised Public Accountants, were elected auditors with Heikki Lassila, Authorised Public Accountant, acting as Principal Auditor.

The Annual General Meeting approved the Board’s proposals to amend article 11 of the Articles of Association and to authorise the Board of Directors to repurchase the company’s own shares and to issue shares.

The resolutions of the Annual General Meeting were announced in more detail in a stock exchange release on 25 March 2009.


BOARD OF DIRECTORS

The members of the Board of Directors are Heikki Bergholm, Eero Hautaniemi, Matti Kavetvuo, Hille Korhonen, Juhani Lassila and Juhani Maijala. In its constitutive meeting the Board re-elected Juhani Maijala as Chairman of the Board and Juhani Lassila as Vice Chairman. The Board decided to establish an audit committee. From among its members, the Board elected Juhani Lassila as chairman and Eero Hautaniemi and Hille Korhonen as members of the audit committee.


SUMMARY OF STOCK EXCHANGE RELEASES PURSUANT TO ARTICLE 7, CHAPTER 2 OF THE SECURITIES MARKETS ACT

In a release published on 25 March 2009, the company announced that Lassila & Tikanoja plc’s Board of Directors decided at a meeting held on 24 March 2009 on a share-based incentive programme. The programme includes three earnings periods one year each, of which the first one began on 1 January 2009 and the last one ends on 31 December 2011. The basis for the determination of the reward is decided annually. Potential rewards to be paid for the year 2009 will be based on the EVA result of Lassila & Tikanoja group. Potential rewards will be paid during the year following each earnings period partly as shares and partly in cash. The proportion paid in cash will cover taxes arising from the reward. In the starting phase the programme covers 28 persons.

A maximum total of 180,000 Lassila & Tikanoja plc shares may be paid out on the basis of the programme. The shares will be obtained in public trading, and therefore the incentive programme will have no diluting effect on the share value.


NEAR-TERM UNCERTAINTIES

A deeper and prolonged economic recession may reduce transport and recycling volumes and the number of commissioned assignments. Indeed, the slowdown in the construction business has already translated into lower construction waste volumes. If the market price instability of secondary raw materials persists and demand remains low, this will have a negative effect on the profitability of recycling services. Rapid fluctuations in demand for services purchased by the industry may hamper the planning and implementation of work.

Delays in the ramp-up of L&T Recoil plant may affect the Industrial Services division’s operating profit. Operating profit will also decline if the price of crude oil stays at the current low level, because the price of base oil follows crude oil price developments with a delay.

If the operating rate in the forest industry continues to be low, this may hamper L&T Biowatti’s procurement of by-products for raw material. The availability of raw material required for pellet production has deteriorated and prices are high. At the moment, imported pellets are considerably cheaper than pellets produced in .

The uncertain outlook of the Latvian economy and more intense competition may prove detrimental to the profitability of ’s waste management business.


PROSPECTS FOR THE REST OF THE YEAR

Although the markets in which L&T primarily operates are low-cyclical, the economic recession is impacting on demand for L&T’s services.

Waste material transport and recycling volumes are expected to decline further towards the year-end. Meanwhile, secondary raw materials are expected to be affected by weak demand and low market prices over the next few months. Operating rates in the forest industry continue to be low, which will affect L&T Biowatti’s raw material procurement. At the same time, low fossil fuel prices will restrict wood-based biofuel demand and pricing.

Property and Office Support Services will continue to experience fierce competition and increased competitive bidding. The economic uncertainty will hold back new and additional sales, and the number of services will be reduced when contracts are renewed.

The Industrial Services division’s market conditions are expected to remain challenging throughout the year. However, as in the previous years, demand is expected to pick up after the first quarter. Lower operating rates in the industry will reduce hazardous waste volumes and rapid fluctuations in demand will make the identification of the correct production adjustment measures difficult.

Full-year net sales and operating profit excluding non-recurring and imputed items are expected to reach the previous year’s level.
This requires success in the adaptation of operations and costs as well as the start-up of the operation of L&T Recoil according to plan.


BREAKDOWN OF OPERATING PROFIT EXCLUDING NON-RECURRING AND IMPUTED ITEMS

EUR million

1-3/2009

1-3/2008

1-12/2008

Operating profit

10.0

22.8

55.5

Non-recurring items

 

Impairment loss on goodwill of business in

 

3.1

Discontinuation of soil washing services

 

2.6

Loss on sale of business in

 

1.1

Gain on sale of the shares of Ekokem

 

-14.3

-14.3

Oil derivatives

 

0.3

-3.0

Restructuring expenses

 1.2

Operating profit excluding non-recurring and imputed items

11.2

8.8

45.0



CONDENSED FINANCIAL STATEMENTS 1 JANUARY–31 MARCH 2009
 
ACCOUNTING POLICIES

This interim financial report is in compliance with IAS 34 Interim Financial Reporting standard. The same accounting policies as in the annual financial statements for the year 2008 have been applied. These interim financial statements have been prepared in accordance with the IFRS standards and interpretations as adopted by the EU.

The following new standards and amendments to standards that have become effective in 2009 have had an impact on the financial statements in this interim financial report:

IFRS 8 Operating Segments
The IFRS 8 Operating Segments standard has replaced the Segment Reporting standard (IAS 14). IFRS 8 requires that segment information is prepared under the management approach. Segment information shall be presented on the same basis as that used for internal reporting provided to the management and using the accounting policies applied in that reporting. The adoption of IFRS 8 does not impose any significant changes on L&T’s segment reporting as the previous segment reporting was based on the internal reporting structure. The internal reporting is consistent with the IFRS-standards. The reportable segments have remained unchanged, but a change has been made between Property and Office Support Services and Industrial Services, because damage repair services were transferred to Property and Office Support Services. To the rest of the segment information, to the basis of segment division and to the measurement of profit or loss the same principles have been applied as in the annual financial statements. As previously, operating profit is used as a measure of a segment’s profit or loss. However, unlike in previous interim reports, the segments’ net sales are divided into external net sales and inter-division net sales and a reconciliation of operating profit to the consolidated profit before tax is presented. The adoption of the standard will result in changes in the notes to the financial statements for the financial year as well.

IAS 1 (Amendment) Presentation of Financial Statements
The revised standard has changed the presentation of the income statement and the statement of changes in equity. According to the revised standard, only owner changes in equity are presented in the statement of changes in equity. Changes in equity during the period resulting from transactions and other events other than those changes resulting from transactions with owners in their capacity as owners, are presented in a statement of comprehensive income. The income statement may be presented in a single statement of comprehensive income or in two statements. L&T has adopted two separate statements: a separate income statement displaying components of profit or loss and a second statement beginning with profit or loss and displaying components of other comprehensive income. The titles of two statements have changed: the balance sheet is now referred to as ‘statement of financial position’ and the cash flow statement as ‘statement of cash flows’.
 
Income tax expense is based on the estimated average annual income tax rate.

The preparation of financial statements in accordance with IFRS require the management to make such estimates and assumptions that affect the carrying amounts at the balance sheet date for the assets and liabilities and the amounts of revenues and expenses. Judgements are also made in applying the accounting policies. Actual results may differ from the estimates and assumptions. 

The interim financial statements have not been audited.

CONSOLIDATED INCOME STATEMENT


EUR 1000

1-3/2009

1-3/2008

Change %

1-12/2008

Net sales

146 432

147 331

-0.6

605 996

Cost of goods sold

-129 230

-131 802

-2.0

-533 681

Gross profit

17 202

15 529

10.8

72 315

Other operating income

351

14 926

-97.6

21 708

Selling and marketing costs

-4 069

-3 891

4.6

-16 228

Administrative expenses

-2 681

-3 075

-12.8

-12 105

Other operating expenses

-818

-654

25.1

-7 102

Goodwill impairment

 

 

-3 090

Operating profit

9 985

22 835

-56.3

55 498

Finance income

411

394

4.3

1 931

Finance costs

-2 096

-1 494

40.3

-6 737

Profit before tax

8 300

21 735

-61.8

50 692

Income tax expense

-2 200

-2 002

9.9

-10 724

Profit for the period

6 100

19 733

-69.1

39 968

Attributable to:

Equity holders of the company

6 104

19 724

39 969

Minority interest

-4

9

-1


Earnings per share for profit attributable to the equity holders of the company:

Basic earnings per share, EUR

0.16

0.51

1.03

Diluted earnings per share, EUR

0.16

0.51

1.03



CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME

EUR 1000

1-3/2009

1-3/2008

1-12/2008

Profit for the period

6 100

19 733

39 968

Other comprehensive income, after tax

Hedging reserve, change in fair value

-434

-314

-972

Current available-for-sale investments

Gains in the period

73

-1

29

Reclassification adjustments

 

-14 238

-14 238

Current available-for-sale investments

73

-14 239

-14 209

Currency translation differences

-309

-110

-1 862

Other comprehensive income, after tax

-670

-14 663

-17 043

Total comprehensive income, after tax

5 430

5 070

22 925

Total comprehensive income attributable to:

Equity holders of the company

5 448

5 067

22 950

Minority interest

-18

3

-25

Breakdown of income tax is presented in the notes under ‘Tax effects of components of other comprehensive income’.

CONSOLIDATED STATEMENT OF FINANCIAL POSITION


EUR 1000

3/2009

3/2008

12/2008

ASSETS

 

Non-current assets

 

Intangible assets

 

Goodwill

115 401

120 028

115 451

Customer contracts arising from acquisitions

6 869

7 597

7 346

Agreements on prohibition of competition

12 667

14 680

13 270

Other intangible assets arising from business acquisitions

4 678

6 904

5 158

Other intangible assets

11 794

11 944

11 402

151 409

161 153

152 627

Property, plant and equipment

Land

3 832

3 532

3 832

Buildings and constructions

42 599

38 614

43 958

Machinery and equipment

113 775

104 736

113 851

Other

79

82

78

Advance payments and construction in progress

39 368

9 682

35 433

199 653

156 646

197 152

Other non-current assets

Available-for-sale investments

502

408

502

Finance lease receivables

4 893

4 337

4 694

Deferred income tax assets

1 223

1 015

945

Other receivables

712

621

689

7 330

6 381

6 830

Total non-current assets

358 392

324 180

356 609

Current assets

 

Inventories

17 729

12 330

18 827

Trade and other receivables

80 815

78 639

74 634

Derivative receivables

29

667

112

Advance payments

4 103

3 019

986

Available-for-sale investments

36 958

2 991

20 368

Cash and cash equivalents

19 391

11 160

6 149

Total current assets

159 025

108 806

121 076

TOTAL ASSETS

517 417

432 986

477 685




EUR 1000

3/2009

3/2008

12/2008

 

EQUITY AND LIABILITIES

 

Equity

 

Equity attributable to equity holders of the company

 

Share capital

19 399

19 398

19 399

Share premium reserve

50 673

50 645

50 673

Other reserves

-3 620

-602

-2 964

Retained earnings

116 622

118 407

97 799

Profit for the period

6 104

19 724

39 969

189 178

207 572

204 876

Minority interest

144

190

162

Total equity

189 322

207 762

205 038

Liabilities

Non-current liabilities

Deferred income tax liabilities

32 539

29 606

32 898

Pension obligations

687

555

674

Long-term provisions

1 923

962

1 741

Long-term borrowings

121 525

80 039

102 487

Other liabilities

1 177

512

1 083

157 851

111 674

138 883

Current liabilities

Short-term borrowings

51 040

21 597

44 569

Trade and other payables

117 624

90 631

88 298

Derivative liabilities

1 196

1 127

610

Tax liabilities

45

131

273

Short-term provisions

339

64

14

170 244

113 550

133 764

Total liabilities

328 095

225 224

272 647

TOTAL EQUITY AND LIABILITIES

517 417

432 986

477 685



 CONSOLIDATED STATEMENT OF CASH FLOWS

EUR 1000

3/2009

3/2008

12/2008

Cash flows from operating activities

 

Profit for the period

6 100

19 733

39 968

Adjustments

Income tax expense

2 200

2 002

10 724

Depreciation, amortisation and impairment

9 952

9 239

40 985

Finance income and costs

1 685

1 100

4 806

Oil derivatives

263

-2 221

Gain on sale of shares

 

-14 258

-14 258

Discontinued operations

 

2 616

Other

31

-912

444

Net cash generated from operating activities before change in working capital

19 968

17 167

83 064

Change in working capital

Change in trade and other receivables

-11 473

-8 498

3 502

Change in inventories

1 085

2 007

-4 492

Change in trade and other payables

7 822

4 862

3 152

Change in working capital

-2 566

-1 629

2 162

Interest paid

-1 459

-586

-5 953

Interest received

320

303

1 867

Income tax paid

-562

-3 616

-10 716

Net cash from operating activities

15 701

11 639

70 424

 

Cash flows from investing activities

 

Acquisition of subsidiaries and businesses, net of cash acquired

 

-247

-4 298

Proceeds from sale of subsidiaries and businesses, net of sold cash

 

23

Purchases of property, plant and equipment and intangible assets

-12 236

-13 451

-77 542

Proceeds from sale of property, plant and equipment and intangible assets

560

681

789

Purchases of available-for-sale investments

-1

-1

-200

Change in other non-current receivables

-18

13

-11

Proceeds from sale of available-for-sale investments

-4

16 803

16 867

Dividends received

 

 

4

Net cash used in investing activities

-11 699

3 798

-64 368

Cash flows from financing activities

Proceeds from shares issued

178

206

Change in short-term borrowings

3 211

-3 759

-4 593

Proceeds from long-term borrowings

24 000

47 000

Repayments of long-term borrowings

-1 387

-11 691

-14 546

Dividends paid

 

-21 315

Net cash generated from financing activities

25 824

-15 272

6 752

EUR 1000

3/2009

3/2008

12/2008

Net change in liquid assets

29 826

165

12 808

Liquid assets at beginning of period

26 517

14 008

14 008

Effect of changes in foreign exchange rates

-93

-24

-339

Change in fair value of current available-for-sale investments

99

2

40

Liquid assets at end of period

56 349

14 151

26 517


Liquid assets

EUR 1000

3/2009

3/2008

12/2008

Cash and cash equivalents

19 391

11 160

6 149

Certificates of deposit

36 958

2 991

20 368

Total

56 349

14 151

26 517




CONSOLIDATED STATEMENT OF CHANGES IN EQUITY   

EUR 1000

Share
capital

Share
premium
reserve

Revalu-ation
and other
reserves

Retained
earnings

Equity attributable
to equity
holders of the company

Minority
interest

Total
equity

Equity at 1.1.2009

19 399

50 673

-2 964

137 768

204 876

162

205 038

Share option remuneration

 

 

 

 

 

Remuneration expense of share options

193

193

193

Dividends paid

-21 339

-21 339

-21 339

Total comprehensive income

-656

6 104

5 448

-18

5 430

Equity at 31.3.2009

19 399

50 673

-3 620

122 726

189 178

144

189 322

Equity at 1.1.2008

19 392

50 474

14 055

118 236

202 157

187

202 344

Share option remuneration

Subscriptions
pursuant to 2005 options

6

171

177

177

Remuneration expense of
share options

171

171

171

Total comprehensive income

-14 657

19 724

5 067

3

5 070

Equity at 31.3.2008

19 398

50 645

-602

138 131

207 572

190

207 762




KEY FIGURES

3/2009

3/2008

12/2008

Earnings per share, EUR

0.16

0.51

1.03

Earnings per share, EUR - diluted

0.16

0.51

1.03

Cash flows from operating activities per share, EUR

0.40

0.30

1.82

EVA, EUR million

2.0

15.7

25.0

Capital expenditure, EUR 1000

12 287

14 093

84 249

Depreciation, amortisation and impairment, EUR 1000

9 952

9 239

40 985

Equity per share, EUR

4.88

5.35

5.28

Return on equity, ROE, %

12.4

38.5

19.6

Return on invested capital, ROI, %

11.6

29.5

17.1

Equity ratio, %

37.1

48.8

43.2

Gearing, %

61.4

42.1

58.8

Net interest-bearing liabilities, EUR 1000

116 216

87 486

120 539

Average number of employees in full-time equivalents

8 069

7 936

8 363

Total number of full-time and part-time employees at end of period

9 112

9 532

9 490

Number of shares adjusted for issues, 1,000 shares

 

average during the period

38 799

38 791

38 796

at end of period

38 799

38 797

38 799

average during the period, diluted

38 799

38 849

38 817



SEGMENT INFORMATION

As of  2009, damage repair services was transferred from Industrial Services into Property and Office Support Services. Comparative figures have been restated accordingly.

NET SALES

1-3/2009

 

 

1-3/2008

EUR 1000

External

Inter-division

Total

External

Inter-division

Total

Total net sales, change %

Environmental Services

71 605

710

72 315

75 165

315

75 480

-4.2

Property and Office Support Services

60 372

771

61 143

58 638

615

59 253

3.2

Industrial Services

14 455

407

14 862

13 528

168

13 696

8.5

Eliminations

 

-1 888

-1 888

 

-1 098

-1 098

 

L&T total

146 432

0

146 432

147 331

0

147 331

-0.6



1-12/2008

EUR 1000

External

Inter-division

Total

Environmental Services

298 260

1 810

300 070

Property and Office Support Services

240 549

2 672

243 221

Industrial Services

67 187

1 845

69 032

Eliminations

 

-6 327

-6 327

L&T total

605 996

0

605 996



OPERATING PROFIT


EUR 1000

1-3/2009

%

1-3/2008

%

1-12/2008

%

Environmental Services

6 808

9.4

8 423

11.2

32 255

10.7

Property and Office
Support Services

3 358

5.5

1 626

2.7

5 907

2.4

Industrial Services

277

1.9

-895

-6.5

5 239

7.6

Group admin. and other

-458

 

13 681

 

12 097

 

L&T total

9 985

6.8

22 835

15.5

55 498

9.2

Finance costs, net

-1 685

 

-1 100

 

-4 806

 

Profit before tax

8 300

21 735

50 692



OTHER SEGMENT INFORMATION


EUR 1000

3/2009

3/2008

12/2008

Assets

 

Environmental Services

283 439

259 543

273 722

Property and Office Support Services

76 578

82 559

75 747

Industrial Services

97 856

73 263

96 722

Group admin. and other

569

311

458

Non-allocated assets

58 975

17 310

31 036

L&T total

517 417

432 986

477 685

Liabilities

Environmental Services

44 166

40 937

38 207

Property and Office Support Services

37 383

34 801

35 524

Industrial Services

15 639

15 640

15 440

Group admin. and other

22 460

665

1 071

Non-allocated liabilities

208 447

133 181

182 405

L&T total

328 095

225 224

272 647

EUR 1000

1-3/2009

1-3/2008

1-12/2008

 

Capital expenditure

Environmental Services

7 389

6 337

41 823

Property and Office Support Services

890

2 563

9 679

Industrial Services

4 006

5 193

32 657

Group admin. and other

2

 

90

L&T total

12 287

14 093

84 249

Depreciation and amortisation

Environmental Services

6 251

5 638

23 122

Property and Office Support Services

2 230

2 203

8 982

Industrial Services

1 470

1 396

5 788

Group admin. and other

1

1

3

L&T total

9 952

9 238

37 895

Impairment

Property and Office Support Services

 

 

3 090

L&T total

3 090


INCOME STATEMENT BY QUARTER


EUR 1000

1-3/
2009

10-12/
2008

7-9/
2008

4-6/
2008

1-3/
2008

10-12/
2007

7-9/
2007

4-6/
2007

Net sales

Environmental Services

72 315

74 211

73 740

76 639

75 480

74 788

67 915

71 744

Property and Office Support Services

61 143

62 861

60 124

60 983

59 253

58 458

55 496

52 000

Industrial Services

14 862

18 062

19 091

18 183

13 696

16 207

16 357

16 232

Group admin. and other

1

3

3

Inter-division net sales

-1 888

-2 076

-1 712

-1 441

-1 098

-1 282

-1 202

-1 220

L&T total

146 432

153 058

151 243

154 364

147 331

148 172

138 569

138 759

Operating profit

Environmental Services

6 808

5 957

9 723

8 151

8 423

8 372

9 730

8 104

Property and Office Support Services

3 358

-1 945

5 048

1 178

1 626

4 112

4 644

1 920

Industrial Services

277

1 529

3 465

1 140

-895

83

1 702

2 365

Group admin. and other

-458

-660

-653

-271

13 681

-468

-601

-349

L&T total

9 985

4 881

17 583

10 198

22 835

12 099

15 475

12 040

Operating margin

Environmental Services

9.4

8.0

13.2

10.6

11.2

11.2

14.3

11.3

Property and Office Support Services

5.5

-3.1

8.4

1.9

2.7

7.0

8.4

3.7

Industrial Services

1.9

8.5

18.1

6.3

-6.5

0.5

10.4

14.6

L&T total

6.8

3.2

11.6

6.6

15.5

8.2

11.2

8.7

Finance costs, net

-1 685

-1 370

-1 346

-990

-1 100

-1 247

-1 294

-924

Profit before tax

8 300

3 511

16 237

9 208

21 735

10 852

14 181

11 116



TAX EFFECTS OF COMPONENTS OF OTHER COMPREHENSIVE INCOME

 

31.3.2009

 

 

31.3.2008

EUR 1000

Before tax

Tax expense/ benefit

After tax

Before tax

Tax expense/ benefit

After tax

Hedging reserve, change in fair value

-587

153

-434

-424

110

-314

Current available-for-sale investments

99

-26

73

-14 259

20

-14 239

Currency translation differences

-448

139

-309

-75

-35

-110

Components of other comprehensive income

-936

266

-670

-14 758

95

-14 663


BUSINESS ACQUISITIONS
No business acquisitions were made during the review period.


CHANGES IN INTANGIBLE ASSETS


EUR 1000

1-3/2009

1-3/2008

1-12/2008

Carrying amount at beginning of period

152 627

162 117

162 117

Business acquisitions

174

3 057

Other capital expenditure

1 061

1 044

3 812

Disposals

-1

-2 762

Amortisation and impairment

-2 212

-2 229

-12 147

Transfers between items

2

Currency exchange differences

-67

48

-1 452

Carrying amount at end of period

151 409

161 153

152 627



CHANGES IN PROPERTY, PLANT AND EQUIPMENT


EUR 1000

1-3/2009

1-3/2008

1-12/2008

Carrying amount at beginning of period

197 152

151 870

151 870

Business acquisitions

64

2 050

Other capital expenditure

11 226

12 811

75 183

Disposals

-633

-936

-2 548

Depreciation and impairment

-7 740

-7 010

-28 838

Transfers between items

-2

Currency exchange differences

-352

-153

-563

Carrying amount at end of period

199 653

156 646

197 152



CAPITAL COMMITMENTS


EUR 1000

1-3/2009

1-3/2008

1-12/2008

Intangible assets

1 011

1 815

1 021

Property, plant and equipment

6 419

14 908

10 868

Total

7 430

16 723

11 889

The Group’s share of capital commitments
of joint ventures

2 907

367

972



RELATED-PARTY TRANSACTIONS
(Joint ventures)


EUR 1000

1-3/2009

1-3/2008

1-12/2008

Sales

227

301

990

Purchases

Other operating income

19

Interest income

86

202

Non-current receivables

Capital loan receivable

8 396

3 646

8 396

Current receivables

Trade receivables

134

89

62

Loan receivables

288

202



CONTINGENT LIABILITIES

Securities for own commitments

EUR 1000

3/2009

3/2008

12/2008

Real estate mortgages

19 192

10 192

10 192

Corporate mortgages

19 460

10 000

10 460

Other securities

186

173

200

Bank guarantees required for environmental permits

4 116

4 405

4 126


Other securities are security deposits.
The Group has given no pledges, mortgages or guarantees on behalf of outsiders.

Operating lease liabilities

EUR 1000

3/2009

3/2008

12/2008

Maturity not later than one year

7 542

7 499

7 459

Maturity later than one year and not later than five years

16 849

15 721

16 051

Maturity later than five years

7 201

4 397

7 281

Total

31 592

27 617

30 791



Derivative financial instruments
Interest rate swaps

EUR 1000

3/2009

3/2008

12/2008

Nominal values of interest rate swaps *

 

Maturity not later than one year

15 000

7 500

15 000

Maturity later than one year and not later than five years

 

15 000

 

Total

15 000

22 500

15 000

Fair value

26

280

112

Nominal values of interest rate swaps **

 

Maturity not later than one year

4 629

3 029

4 629

Maturity later than one year and not later than five years

25 200

18 514

20 914

Maturity later than five years

 

11 314

5 000

Total

29 829

32 857

30 543

Fair value

-1 196

279

-610


* Hedge accounting under IAS 39 has not been applied to these interest rate swaps. Changes in fair values have been recognised in finance income and costs.
** The interest rate swaps are used to hedge cash flow related to a floating rate loan, and hedge accounting under IAS 39 has been applied to it. The hedges have been effective, and the total change in the fair values has been recognised in the hedging reserve under equity.

Currency derivatives

EUR 1000

3/2009

3/2008

12/2008

Nominal values of forward contracts

 

Maturity not later than one year

 129

2 169

Fair value

 3

57


Hedge accounting under IAS 39 has not been applied to the currency derivatives. Changes in fair values have been recognised in finance income and costs.

Oil derivatives

1000 bbl

3/2008

Volume of crude oil put options

Maturity not later than one year

227

Maturity later than one year and not later than five years

169

Total

396

Fair value, EUR 1000

50

Volume of sold crude oil futures

Maturity not later than one year

42

Fair value, EUR 1000

-1127


Hedge accounting under IAS 39 has not been applied to oil derivatives. Changes in fair values have been recognised in other operating expenses. The fair values of the oil options have been determined on the basis of a generally used valuation model. The fair values of other derivative contracts are based on market prices at the end of the period.


CALCULATION OF KEY FIGURES  


Earnings per share:
profit attributable to equity holders of the parent company / adjusted average basic number of shares

Earnings per share, diluted:
profit attributable to equity holders of the parent company / adjusted average diluted number of shares

Cash flows from operating activities/share:
cash flow from operating activities as in the statement of cash flows / adjusted average number of shares

EVA:
operating profit - cost calculated on invested capital (average of four quarters) before taxes
WACC 2008: 9.3%
WACC 2009: 9.4%
H
Equity per share:
equity attributable to equity holders of the parent company / adjusted basic number of shares at end of period

Return on equity, % (ROE):
(profit for the period / equity (average)) x 100

Return on investment, % (ROI):
(profit before tax + finance costs) / (total equity and liabilities - non-interest-bearing liabilities (average)) x 100

Equity ratio, %:
equity / (total equity and liabilities - advances received) x 100

Gearing, %:
net interest-bearing liabilities / equity x 100

Net interest-bearing liabilities:
interest-bearing liabilities - liquid assets

Helsinki, 4 May 2009

LASSILA & TIKANOJA PLC
Board of Directors


Jari Sarjo
President and CEO


For additional information please contact Jari Sarjo, President and CEO, tel. +358 10 636 2810 or Keijo Keränen, IR Manager, tel. +358 50 385 6957.

Lassila & Tikanoja specialises in environmental management and property and plant support services and is a leading supplier of wood-based biofuels, recovered fuels and recycled raw materials. With operations in Finland, Sweden, Latvia and Russia, L&T employs 9,100 persons. Net sales in 2008 amounted to EUR 606 million. L&T is listed on NASDAQ OMX Helsinki.


Distribution:
NASDAQ OMX Helsinki
Major media
www.lassila-tikanoja.com