Interim report 1 January – 30 September 2009

Interim report 1 January – 30 September 2009 

 

LASSILA & TIKANOJA PLC   INTERIM REPORT
27.10.2009 klo 8.00

 Interim report Q3 2009


- Net sales for the third quarter EUR 140.7 million (EUR 151.2 million); operating profit EUR 16.9 million (EUR 17.6 million); operating profit excluding non-recurring and imputed items EUR 16.6 million (EUR 16.3 million); earnings per share EUR 0.30 (EUR 0.31)
- Net sales for January–September EUR 434.3 million (EUR 452.9 million); operating profit EUR 41.8 million (EUR 50.6 million); operating profit excluding non-recurring and imputed items EUR 42.6 million (EUR 36.4 million); earnings per share EUR 0.71 (EUR 0.99)
- Revised prospects: Full-year net sales will fall slightly from the previous year. Meanwhile, operating profit excluding non-recurring and imputed items will show slight improvement.


GROUP NET SALES AND FINANCIAL PERFORMANCE

Third quarter
Lassila & Tikanoja’s net sales for the third quarter totalled EUR 140.7 million (EUR 151.2 million), showing a decrease of 6.9% from the previous year. Operating profit was EUR 16.9 million (EUR 17.6 million), representing 12.0% (11.6%) of net sales, and operating profit excluding non-recurring and imputed items was EUR 16.6 million (EUR 16.3 million). Earnings per share were EUR 0.30 (EUR 0.31).

Net sales for the third quarter fell from the previous year due to the sustained low demand for wood-based fuels and the decline in raw material volumes in recycling services. Despite the fall in net sales, profitability remained at the previous year’s level thanks to effective efficiency-boosting measures.

January–September
Nine-month net sales amounted to EUR 434.3 million (EUR 452.9 million); down by 4.1%. Operating profit was EUR 41.8 million (EUR 50.6 million), representing 9.6% (11.2%) of net sales. Operating profit excluding non-recurring and imputed items rose to EUR 42.6 million (EUR 36.4 million). Earnings per share were EUR 0.71 (EUR 0.99).
The capital gain of EUR 14.3 million from the sale of Ekokem shares boosted the operating profit and result in the comparison period.

The decrease in net sales could be primarily attributed to the weak demand for L&T Biowatti’s wood-based fuels as well as for secondary raw materials, and their low market prices in the first half. The net sales of Property and Office Support Services and Industrial Services almost reached their previous year’s level.

Operating profit excluding non-recurring and imputed items saw an improvement thanks to efficiency enhancement measures, particularly in the Finnish operations of the Property and Office Support Services division.
                     
Financial summary

 

7-9/
2009

7-9/
2008

Change
%

1-9/
2009

1-9/
2008

Change %

1-12/
2008

Net sales, EUR million

140.7

151.2

-6.9

434.3

452.9

-4.1

606.0

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

16.6

16.3

1.8

42.6

36.4

17.0

45.0

Operating profit, EUR million

16.9

17.6

-3.8

41.8

50.6

-17.5

55.5

Operating margin, %

12.0

11.6

 

9.6

11.2

 

9.2

Profit before tax, EUR million

15.7

16.2

-3.5

37.6

47.2

-20.3

50.7

Earnings per share, EUR

0.30

0.31

-3.2

0.71

0.99

-28.3

1.03

EVA, EUR million

8.2

9.7

-15.5

16.6

28.3

-41.3

25.0

* Breakdown of operating profit excluding non-recurring and imputed items is presented below the division reviews.


NET SALES AND FINANCIAL PERFORMANCE BY DIVISION

Environmental Services

Third quarter
The net sales of Environmental Services (waste management, recycling services, L&T Biowatti, environmental products) in the third quarter shrank by 11.9% to EUR 64.9 million (EUR 73.7 million). Operating profit was EUR 9.4 million (EUR 9.7 million), and operating profit excluding non-recurring and imputed items was EUR 9.4 million (EUR 9.7 million).

The net sales of waste management remained at the same level as last year and profitability rose as a result of improvements in cost-efficiency. In the recycling services business, net sales declined due to shrinking volumes of raw materials but profitability improved thanks to the recovering of the price level of secondary raw materials as well as production efficiency enhancement measures.

At the Kerava recycling plant, the new recycled timber unit was brought on line and the construction of additional capacity continued.

L&T Biowatti recorded a considerable decrease in net sales due to the continued weak demand for wood-based fuels. Factors contributing to the weak demand included the lower operating rates in the industry and the low wholesale price of electricity. Furthermore, the industrial use of sawdust was considerably lower than generally in the summer season. Energy wood procurement proceeded according to plans, resulting in a significant increase in raw material stocks.

The international operations of Environmental Services continued to show a healthy profitability thanks to production efficiency improvement measures.

January–September
Environmental Services’ net sales for January–September decreased by 7.8% to EUR 208.3 million (EUR 225.9 million). Operating profit was EUR 25.2 million (EUR 26.3 million), and operating profit excluding non-recurring and imputed items was EUR 26.4 million (EUR 26.3 million).

In waste management, net sales remained at the previous year’s level despite the reduction in waste volumes resulting particularly from the slowdown in new construction. Active renovation operations, however, helped to offset the decline in waste volumes. Cost-efficiency contributed to the profitability improvement in the waste management business.

The market prices of secondary raw materials (plastics, fibres, metals) and their demand remained low in the first half, but showed slight improvement in the third quarter.
The investment programme covering the construction of additional capacity at the Kerava recycling plant was cut. The second stage of the investment involves the construction of a combined plant that will be able to handle both construction waste and trade and industrial waste. The plant is scheduled to be completed in autumn 2010.

The demand for biofuels supplied by L&T Biowatti decreased sharply, particularly as a result of the lower wholesale price of electricity and lower operating rates in the forest industry, and the profitability declined. The price of emission rights continued to be low, which eroded the competitiveness of wood-based fuels against coal and oil. A forestry services organisation focusing on energy wood procurement launched operations in January and was able to exceed its procurement targets during the period. The Luumäki pellet plant was closed in May.

In April, waste management operations in Russia were extended to cover the city of Noginsk. The construction of a recycling plant in Dubna began with completion scheduled for the first half next year. In Latvia, the growing uncertainty of the country’s economy posed challenges for business development, but at the same time it has improved the availability of labour and lowered labour costs.

Net sales for environmental products declined while profitability remained at a good level.


Property and Office Support Services


Third quarter
The net sales of Property and Office Support Services (property maintenance and cleaning services) amounted to EUR 60.0 million (EUR 60.1 million) in the third quarter. The operating profit grew to EUR 7.2 million (EUR 5.0 million), and operating profit excluding non-recurring and imputed items was EUR 7.3 million (EUR 5.0 million).

Net sales from Finnish operations showed slight growth from the previous year, and the sales of additional services in the summer were successful. Efficiency boosting measures improved profitability.

Net sales from international operations declined from last year primarily as a result of the weakening of the Swedish krona and the Russian rouble. In response to growing economic uncertainty, customers have downsized their cleaning services programmes, particularly in Latvia. The result from international operations improved and showed a small profit.


January–September

The January–September net sales of Property and Office Support Services totalled EUR 181.7 million (EUR 180.4 million). Operating profit grew to EUR 14.9 million (EUR 7.9 million). Operating profit excluding non-recurring and imputed items was EUR 15.2 million (EUR 7.8 million).

Contract revenue in Finland in both product lines reached the previous year’s level despite tough competition. Additional services sold well even though the slowdown in construction reflected on the demand for maintenance services for technical systems. A few sizeable damage repair projects were carried out in the first half, ensuring a constant workflow. New partnership agreements were signed with insurance companies.

Efficiency improvement measures continued, resulting in a significant improvement in profitability. Prolonged economic uncertainty resulted in considerably lower employee turnover, particularly in cleaning services, which also helped raise production efficiency.


Loss from international operations decreased. The Russian and Latvian operations recorded a positive result. In Sweden, the reorganisation programme proceeded as planned and targets were met, but operations continued to make a loss. In March, the Russian cleaning services were awarded a certificate for compliance with the ISO 9001 quality standards.



Industrial Services

Third quarter
The net sales of Industrial Services (hazardous waste management, industrial solutions, wastewater services, L&T Recoil) were down by 7.3% to EUR 17.7 million (EUR 19.1 million). Operating profit was EUR 1.4 million (EUR 3.5 million), and operating profit excluding non-recurring and imputed items was EUR 1.0 million (EUR 2.2 million).

The division’s net sales fell due to lower operating rates in the industry and a decrease in hazardous waste volumes. Profitability of the hazardous waste management and industrial solutions business was boosted by improvements in waste sorting efficiency and in the waste recovery rate. Considering the market environment, operational adjustment measures were successful even though the organisational changes associated with divisional combinations caused some disruptions, particularly in the production control of waste water services.

Production start-up at the joint venture L&T Recoil’s re-refinery for used lubricating oil began. Transition to  production phase has been further delayed, which has increased the loss of the joint venture. The objective is to reach production stage by the end of the year.

A non-recurring sales gain of EUR 0.4 million from the soil washing services business divested last year was recorded for the quarter.

January–September

The January–September net sales of Industrial Services amounted to EUR 50.1 million (EUR 51.0 million). Operating profit was EUR 3.4 million (EUR 3.7 million), and operating profit excluding non-recurring and imputed items was EUR 3.1 million (EUR 3.8 million).

The low operating rates in the industry had the expected impact on Industrial Services, particularly on hazardous waste volumes. Maintenance service volumes decreased as the financial uncertainty prolonged, and rapid fluctuation in demand continued. Similarly, the demand for recovered fuels remained low during the whole period.

The division, except for wastewater services and L&T Recoil, was nevertheless able to improve its profitability thanks to successful production efficiency enhancement measures. In addition, large individual projects were carried out in the first half. New industrial partnerships were launched in industrial solutions in the first half.

Transition to production phase of the joint venture L&T Recoil’s re-refinery has not proceeded as planned. The production target set for this year will not be reached. The objective is to reach production phase by the end of the year.


BREAKDOWN OF OPERATING PROFIT EXCLUDING NON-RECURRING AND IMPUTED ITEMS

EUR million

7-9/
2009

7-9/
2008

1-9/
2009

1-9/
2008

1-12/
2008

Operating profit

16.9

17.6

41.8

50.6

55.5

Non-recurring items

 

 

 

 

 

Impairment loss on goodwill of business in Sweden

 

 

 

 

3.1

Discontinuation of soil washing services

-0.4

 

-0.4

 

2.6

Loss on sale of business in Norway

 

 

 

 

1.1

Gain on sale of the shares of Ekokem

 

 

 

-14.3

-14.3

Oil derivatives

 

-1.3

 

0.1

-3.0

Restructuring expenses

0.2

 

1.4

 

 

Discontinuation of wood pellet production in Luumäki

-0.1

 

0.3

 

 

Refund of supplementary insurance fund of former Lassila & Tikanoja

 

 

-0.5

 

 

Operating profit excluding non-recurring and imputed items

16.6

16.3

42.6

36.4

45.0


FINANCING

At the end of the period, interest-bearing liabilities amounted to EUR 17.8 million more than a year earlier. Net interest-bearing liabilities, totalling EUR 129.3 million, increased by EUR 11.6 million from the comparison period and by EUR 8.7 million from the beginning of the year.

The amount of net finance costs in the third quarter was below that of the comparison period by EUR 0.1 million while in January–September the amount exceeded that of the comparison period by EUR 0.7 million. Interest expenses decreased by EUR 0.4 million in the third quarter and increased by EUR 0.2 million in January–September. The decrease in the third quarter resulted from the decline in the interest rate level and the decrease in the interest-bearing liabilities, though the amount of the liabilities exceeded that of the comparison period. Net finance costs were 1.0% (0.8%) of net sales and 10.0% (6.8%) of operating profit.

In January–September, a total of EUR -0.4 million (less than EUR -0.1 million) arising from the changes in the fair values of interest rate swaps to which hedge accounting under IAS 39 is applied was recognised in other comprehensive income, after tax.

In January–September, new long-term loans totalling EUR 24.0 million were drawn and a total of EUR 19.0 million of short-term loans were converted into long-term loans. EUR 24.2 million were repaid. During the last three months of the year, repayments of long-term loans totalling EUR 5.0 million (EUR 4.2 million) will fall due. At 30 September, the weighted average of effective interest rates of long-term loans was 3.1% (5.4%). At the end of the period, the amount of liquid assets was EUR 21.0 million (EUR 14.9 million). A committed limit of EUR 15.0 million was not in use.

The equity ratio was 43.3% (44.9%) and the gearing rate 61.2 (57.3). Cash flows from operating activities amounted to EUR 45.9 million (EUR 41.8 million). EUR 16.5 million were tied up in the working capital (EUR 8.5 million). The high amount of working capital at the end of September was mainly attributable to increase in the inventories of L&T Biowatti.


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 34.1 million (EUR 52.2 million). The largest construction projects were L&T Recoil re-refinery and the extension of the Kerava recycling plant.

In the second quarter, the property maintenance services business of Valkeakosken Talohuolto Ky was acquired into Property and Office Support Services. The net sales of the acquired business totalled EUR 0.7 million.

In the beginning of June, the business of Environmental Services’ unit in Virrat was sold.


PERSONNEL

In January–September, the average number of employees converted into full-time equivalents was 8,254 (8,177). At the end of the period, the total number of full-time and part-time employees was 9,101 (9,625). Of them 6,885 (7,326) people worked in Finland and 2,216 (
2,299) people in other countries.


NEW DIVISIONS

As of 1 June 2009, Lassila & Tikanoja’s business operations were regrouped into three divisions: Environmental Services, Property and Office Support Services and Renewable Energy Sources (L&T Biowatti). The Industrial Services division was combined with the Environmental Services division.

By the regrouping L&T aims at a more cost-efficient and customer orientated operating model. The combining of the organisations of Environmental Services and Industrial Services allows more efficient use of resources.

The company’s internal reporting, as well as the segments reported externally, will be changed to reflect the new divisions at the beginning of 2010. In 2009, the financial reporting segments are Environmental Services, Property and Office Support Services and Industrial Services.


SHARE AND SHARE CAPITAL


Traded volume and price
The volume of trading in Lassila & Tikanoja plc shares on NASDAQ OMX Helsinki from January through September was 8,512,836, which is 21.9 % (39.6 %) of the average number of shares. The value of trading was EUR 102.1 million (EUR 261.4 million). The trading price varied between EUR 9.16 and EUR 17.19. The closing price was EUR 16.40. During the review period the company repurchased 30,000 own shares. The market capitalisation was EUR 635.8 million (EUR 535.4 million) at the end of the period.

Share capital and number of shares
The company’s registered share capital amounts to EUR 19,399,437, and the number of the shares to 38,798,874 shares. In January–September, the average number of shares excluding the shares held by the company totalled 38,784,537.

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, 32 key persons held 176,000 2005B options. 37 key persons hold 200,000 2005C options. L&T Advance Oy, a wholly-owned subsidiary of Lassila & Tikanoja plc, holds 24,000 2005B options and 30,000 2005C options and these options will not be exercised.  

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

As a result of the exercise of the outstanding 2005 share options, the number of shares may increase by a maximum of 376,000 new shares, which is 1.0% of the current number of shares. The 2005B options have been listed on NASDAQ OMX Helsinki 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. 38 key persons hold 199,000 options and L&T Advance Oy 31,000 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 199,000 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 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 7,245 (5,978) shareholders. Nominee-registered holdings accounted for 9.3% (10.7%) 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%.

On 12 May 2009, OP-Pohjola Group announced that its holding of the shares and votes in Lassila & Tikanoja plc had risen to 5.2%.

On 7 August 2009, OP-Pohjola Group announced that its holding of the shares and votes in Lassila & Tikanoja plc had fallen to 4.7%.

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

Own shares
At the end of the period Lassila & Tikanoja plc held 30,000 of its own shares which represent 0.1% of shares and votes. The shares were repurchased based on the authorisation given by the Annual General Meeting on 20-26 May 2009 at a total price of EUR 356 thousand.


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 on a share-based incentive programme. More details of the programme are given above in the chapter Share and share capital.

In a release published on 12 May 2009, the company announced that as of 1 June 2009 its business operations will be regrouped into three divisions:
Environmental Services, Property and Office Support Services and Renewable Energy Sources (L&T Biowatti). The Industrial Services division will be combined to the Environmental Services division. The company’s internal reporting, as well as the segments reported externally, will be changed to reflect the new divisions at the beginning of 2010.

In a release published on 4 September 2009, the company announced that as of that date Director Arto Nivalainen leaves the Group Executive team of Lassila & Tikanoja plc. He will continue in the company until 31 August 2010. Nivalainen is responsible for certain development and investment projects and continues as a member of the Board of Directors of L&T Biowatti Oy. L&T’s Group Executives are: Jorma Mikkonen, Vice President, Environmental Services; Anna-Maija Apajalahti, Vice President, Property and Office Support Services; Laura Aarnio, Accounting Director; Kimmo Huhtimo, Director responsible for product and process development, marketing communications and Contact Centre; Inkeri Puputti, HR Director; Ville Rantala, CFO.


NEAR-TERM UNCERTAINTIES
 
A prolonged economic recession may reduce transport and recycling volumes and the number of assignments.
The market price instability of secondary raw materials and low demand could have a negative effect on the profitability of recycling services. Rapid fluctuations in demand for services purchased by the industry and the lowering operating rates may hamper the planning and implementation of work.

If the operating rate target set for L&T Recoil’s production will not be reached , this will have a pronounced impact on Industrial Services’ performance. The division’s result will also decline if the price of crude oil falls, because the price of base oil follows crude oil price developments with a slight delay.


Sustained low operating rates in the forest industry will hamper L&T Biowatti’s procurement of by-products for raw material. The low prices of coal and oil will undermine the competitiveness of wood-based fuels.
Similarly, the low wholesale price of electricity will weaken demand.

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

If the H1N1 influenza epidemic expands further, potential consequences include higher sick day costs and production disruptions, which could weaken financial performance. 


More detailed information on L&T’s risks and risk management is available in the Annual Report 2008 in the Board of Directors’ Report and consolidated financial statements.


PROSPECTS FOR THE REST OF THE YEAR

In the Environmental Services division, waste material collection and recycling volumes are expected to remain stable towards the year-end. The demand and market prices of secondary raw materials are expected to recover at a moderate rate.

Demand for L&T Biowatti's wood-based fuels will grow as the heating season begins, but the low operating rates in the industry and the low wholesale price of electricity translate into weaker demand than in the same period a year earlier. Furthermore, the low price of emission rights will undermine the competitiveness of wood-based fuels. L&T Biowatti’s operations will be adapted to the weaker demand.

In the Property and Office Support Services, outlook for the remainder of the year is stable. The customers’ tight economies have resulted in increased competitive bidding and will probably reduce orders for additional services.

Low industrial operating rates will keep hazardous waste volumes low for the rest of the year and reduce demand for maintenance work. Measures to adjust production to the lower demand in the winter season will continue.

Full-year net sales
will fall slightly from the previous year. Meanwhile, operating profit excluding non-recurring and imputed items will show slight improvement.


Prospects have been revised from the previous interim report, which stated as follows: “Full-year net sales are expected to reach the previous year’s level and full-year operating profit, excluding non-recurring and imputed items, is expected to reach the same level or show slight improvement. This requires that production operations will be launched at the L&T Recoil plant in the early autumn.“



CONDENSED FINANCIAL STATEMENTS 1 JANUARY–30 SEPTEMBER 2009

CONSOLIDATED INCOME STATEMENT


EUR 1000

7-9/
2009

7-9/
2008

1-9/
2009

1-9/
2008

1-12/
2008

Net sales

140 739

151 243

434 265

452 938

605 996

Cost of goods sold

-117 933

-129 016

-373 212

-396 756

-533 681

Gross profit

22 806

22 227

61 053

56 182

72 315

Other operating income

652

2 016

1 996

17 888

21 708

Selling and marketing costs

-3 028

-3 491

-10 794

-11 711

-16 228

Administrative expenses

-3 006

-2 941

-8 538

-9 232

-12 105

Other operating expenses

-515

-228

-1 957

-2 510

-7 102

Goodwill impairment

 

 

 

 

-3 090

Operating profit

16 909

17 583

41 760

50 617

55 498

Finance income

237

373

1 066

1 189

1 931

Finance costs

-1 479

-1 719

-5 226

-4 625

-6 737

Profit before tax

15 667

16 237

37 600

47 181

50 692

Income tax expense

-4 152

-4 303

-9 964

-8 745

-10 724

Profit for the period

11 515

11 934

27 636

38 436

39 968

 

 

 

 

 

 

Attributable to:

 

 

 

 

 

Equity holders of the company

11 509

11 929

27 629

38 432

39 969

Minority interest

6

5

7

4

-1


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

Basic earnings per share, EUR

0.30

0.31

0.71

0.99

1.03

Diluted earnings per share, EUR

0.30

0.31

0.71

0.99

1.03




CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME

EUR 1000

7-9/
2009

7-9/
2008

1-9/
2009

1-9/
2008

1-12/
2008

Profit for the period

11 515

11 934

27 636

38 436

39 968

Other comprehensive income, after tax

 

 

 

 

 

Hedging reserve, change in fair value

-106

-417

-441

-46

-972

Current available-for-sale investments

 

 

 

 

 

Gains in the period

-17

4

-24

5

29

Reclassification adjustments

 

 

 

-14 238

-14 238

Current available-for-sale investments

-17

4

-24

-14 233

-14 209

Currency translation differences

146

-278

124

-535

-1 862

Other comprehensive income, after tax

23

-691

-341

-14 814

-17 043

Total comprehensive income, after tax

11 538

11 243

27 295

23 622

22 925

Attributable to:

 

 

 

 

Equity holders of the company

11 533

11 268

27 299

23 620

22 950

Minority interest

5

-25

-4

2

-25



CONSOLIDATED STATEMENT OF FINANCIAL POSITION


EUR 1000

9/2009

9/2008

12/2008

ASSETS

 

 

 

Non-current assets

 

 

 

Intangible assets

 

 

 

Goodwill

115 814

119 498

115 451

Customer contracts arising from acquisitions

6 052

6 692

7 346

Agreements on prohibition of competition

11 691

13 520

13 270

Other intangible assets arising from business acquisitions

3 685

5 869

5 158

Other intangible assets

13 187

12 270

11 402

 

150 429

157 849

152 627

Property, plant and equipment

 

 

 

Land

4 015

3 690

3 832

Buildings and constructions

70 581

38 218

43 958

Machinery and equipment

113 958

109 693

113 851

Other

81

114

78

Advance payments and construction in progress

13 460

26 582

35 433

 

202 095

178 297

197 152

Other non-current assets

 

 

 

Available-for-sale investments

522

502

502

Finance lease receivables

4 567

4 827

4 694

Deferred income tax assets

1 736

1 373

945

Other receivables

626

644

689

 

7 451

7 346

6 830

Total non-current assets

359 975

343 492

356 609

 

 

 

 

Current assets

 

 

 

Inventories

29 274

17 261

18 827

Trade and other receivables

83 031

84 827

74 634

Derivative receivables

 

1 069

112

Advance payments

1 747

2 994

986

Available-for-sale investments

10 989

5 988

20 368

Cash and cash equivalents

10 004

8 883

6 149

Total current assets

135 045

121 022

121 076

 

 

 

 

TOTAL ASSETS

495 020

464 514

477 685

 




EUR 1000

9/2009

9/2008

12/2008

EQUITY AND LIABILITIES

 

 

 

Equity

 

 

 

Equity attributable to equity holders of the company

 

 

 

Share capital

19 399

19 399

19 399

Share premium reserve

50 673

50 673

50 673

Other reserves

-3 294

-757

-2 964

Retained earnings

116 773

97 556

97 799

Profit for the period

27 629

38 432

39 969

 

211 180

205 303

204 876

Minority interest

158

189

162

Total equity

211 338

205 492

205 038

 

 

 

 

Liabilities

 

 

 

Non-current liabilities

 

 

 

Deferred income tax liabilities

33 233

29 952

32 898

Pension obligations

673

632

674

Long-term provisions

2 011

1 128

1 741

Long-term borrowings

131 025

78 425

102 487

Other liabilities

1 592

870

1 083

 

168 534

111 007

138 883

Current liabilities

 

 

 

Short-term borrowings

19 247

54 092

44 569

Trade and other payables

92 295

92 601

88 298

Derivative liabilities

1 205

1 078

610

Tax liabilities

2 320

244

273

Short-term provisions

81

 

14

 

115 148

148 015

133 764

Total liabilities

283 682

259 022

272 647

 

 

 

 

TOTAL EQUITY AND LIABILITIES

495 020

464 514

477 685



 CONSOLIDATED STATEMENT OF CASH FLOWS

EUR 1000

9/2009

9/2008

12/2008

Cash flows from operating activities

 

 

 

Profit for the period

27 636

38 436

39 968

Adjustments

 

 

 

Income tax expense

9 964

8 745

10 724

Depreciation, amortisation and impairment

29 916

28 067

40 985

Finance income and costs

4 160

3 436

4 806

Oil derivatives

 

81

-2 221

Gain on sale of shares

 

-14 258

-14 258

Discontinued operations

 

 

2 616

Other

953

-906

444

Net cash generated from operating activities before change in working capital

72 629

63 601

83 064

 

 

 

 

Change in working capital

 

 

 

Change in trade and other receivables

-11 312

-14 113

3 502

Change in inventories

-10 456

-2 925

-4 492

Change in trade and other payables

5 275

8 525

3 152

Change in working capital

-16 493

-8 513

2 162

 

 

 

 

Interest paid

-5 398

-3 554

-5 953

Interest received

1 289

1 093

1 867

Income tax paid

-6 091

-10 858

-10 716

Net cash from operating activities

45 936

41 769

70 424

 

 

 

 

Cash flows from investing activities

 

 

 

Acquisition of subsidiaries and businesses, net of cash acquired

-320

-420

-4 298

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

197

 

23

Purchases of property, plant and equipment and intangible assets

-34 185

-53 285

-77 542

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

1 506

1 734

789

Purchases of available-for-sale investments

-48

-110

-200

Change in other non-current receivables

67

-6

-11

Proceeds from sale of available-for-sale investments

24

16 813

16 867

Dividends received

1

3

4

Net cash used in investing activities

-32 758

-35 271

-64 368

 

 

 

 

Cash flows from financing activities

 

 

 

Proceeds from shares issued

 

206

206

Change in short-term borrowings

-14 636

7 365

-4 593

Proceeds from long-term borrowings

43 000

20 000

47 000

Repayments of long-term borrowings

-25 362

-11 864

-14 546

Dividends paid

-21 318

-21 315

-21 315

Repurchase of own shares

-356

 

 

Net cash generated from financing activities

- 18 672

-5 608

6 752

 

EUR 1000

9/2009

9/2008

12/2008

Net change in liquid assets

-5 494

890

12 808

Liquid assets at beginning of period

26 517

14 008

14 008

Effect of changes in foreign exchange rates

2

-35

-339

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

-32

8

40

Liquid assets at end of period

20 993

14 871

26 517


Liquid assets

EUR 1000

9/2009

9/2008

12/2008

Cash and cash equivalents

10 004

8 883

6 149

Certificates of deposit

10 989

5 988

20 368

Total

20 993

14 871

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

Expense recognition of share-based benefits

 

 

 

656

656

 

656

Repurchase of own shares

 

 

 

-356

-356

 

-356

Dividends paid

 

 

 

-21 295

-21 295

 

-21 295

Total comprehensive income

 

 

-330

27 629

27 299

-4

27 295

Equity at 30.9.2009

19 399

50 673

-3 294

144 402

211 180

158

211 338

 

 

 

 

 

 

 

 

Equity at 1.1.2008

19 392

50 474

14 055

118 236

202 157

187

202 344

Share subscriptions with 2005 options

7

199

 

 

206

 

206

Expense recognition of share-based benefits

 

 

 

643

643

 

643

Dividends paid

 

 

 

-21 323

-21 323

 

-21 323

Total comprehensive income

 

 

-14 812

38 432

23 620

2

23 622

Equity at 30.9.2008

19 399

50 673

-757

135 988

205 303

189

205 492




KEY FIGURES

 

7-9/
2009

7-9/
2008

1-9/
2009

1-9/
2008

1-12/
2008

Earnings per share, EUR

0.30

0.31

0.71

0.99

1.03

Earnings per share, EUR - diluted

0.30

0.31

0.71

0.99

1.03

Cash flows from operating activities per share, EUR

0.25

0.41

1.18

1.08

1.82

EVA, EUR million

8.2

9.7

16.6

28.3

25.0

Capital expenditure, EUR 1000

9 676

20 817

34 132

52 238

84 249

Depreciation, amortisation and impairment, EUR 1000

10 101

9 448

29 916

28 067

40 985

Equity per share, EUR

 

 

5.45

5.29

5.28

Return on equity, ROE, %

 

 

17.7

25.1

19.6

Return on invested capital, ROI, %

 

 

16.0

21.0

17.1

Equity ratio, %

 

 

43.3

44.9

43.2

Gearing, %

 

 

61.2

57.3

58.8

Net interest-bearing liabilities, EUR 1000

 

 

129 278

117 646

120 539

Average number of employees in full-time equivalents

 

 

8 254

8 177

8 363

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

 

 

9 101

9 625

9 490

Number of outstanding shares adjusted for issues, 1000 shares

 

 

 

 

 

average during the period

 

 

38 785

38 795

38 796

at end of period

 

 

38 769

38 799

38 799

average during the period, diluted

 

 

38 785

38 820

38 817



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.


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

 

 

7-9/2009

 

 

7-9/2008

 

EUR 1000

External

Inter-division

Total

External

Inter-division

Total

Total net sales, change %

Environmental Services

64 478

463

64 941

73 333

407

73 740

-11.9

Property and Office Support Services

59 349

675

60 024

59 510

614

60 124

-0.2

Industrial Services

16 912

786

17 698

18 400

691

19 091

-7.3

Eliminations

 

-1 924

-1 924

 

-1 712

-1 712

 

L&T total

140 739

0

140 739

151 243

0

151 243

-6.9

 

 

 

1-9/2009

 

 

1-9/2008

 

EUR 1000

External

Inter-division

Total

External

Inter-division

Total

Total net sales, change %

Environmental Services

206 387

1 877

208 264

224 632

1 227

225 859

-7.8

Property and Office Support Services

179 643

2 055

181 698

178 432

1 928

180 360

0.7

Industrial Services

48 235

1 886

50 121

49 874

1 096

50 970

-1.7

Eliminations

 

-5 818

-5 818

 

-4 251

-4 251

 

L&T total

434 265

0

434 265

452 938

0

452 938

-4.1

 

 

 

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

7-9/
2009

%

7-9/
2008

%

1-9/
2009

%

1-9/
2008

%

1-12/
2008

%

Environmental Services

9 425

14.5

9 723

13.2

25 165

12.1

26 298

11.6

32 255

10.7

Property and Office
Support Services

7 208

12.0

5 048

8.4

14 909

8.2

7 852

4.4

5 907

2.4

Industrial Services

1 367

7.7

3 465

18.1

3 377

6.7

3 710

7.3

5 239

7.6

Group admin. and other

-1 091

 

-653

 

-1 691

 

12 757

 

12 097

 

L&T total

16 909

12.0

17 583

11.6

41 760

9.6

50 617

11.2

55 498

9.2

Finance costs, net

-1 242

 

-1 346

 

-4 160

 

-3 436

 

-4 806

 

Profit before tax

15 667

 

16 237

 

37 600

 

47 181

 

50 692

 


Other segment information


EUR 1000

9/2009

9/2008

12/2008

 

 

Assets

 

 

 

 

 

Environmental Services

290 304

272 673

273 722

 

 

Property and Office Support Services

75 678

81 594

75 747

 

 

Industrial Services

101 743

90 384

96 722

 

 

Group admin. and other

37

443

458

 

 

Non-allocated assets

27 258

19 420

31 036

 

 

L&T total

495 020

464 514

477 685

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

Environmental Services

42 337

42 747

38 207

 

 

Property and Office Support Services

32 839

32 377

35 524

 

 

Industrial Services

18 330

18 607

15 440

 

 

Group admin. and other

1 673

651

1 071

 

 

Non-allocated liabilities

188 503

164 640

182 405

 

 

L&T total

283 682

259 022

272 647

 

 

 

 

 

 

 

 

EUR 1000

7-9/2009

7-9/2008

1-9/2009

1-9/2008

1-12/2008

Capital expenditure

 

 

 

 

 

Environmental Services

5 909

11 003

20 710

25 317

41 823

Property and Office Support Services

968

1 400

3 722

6 422

9 679

Industrial Services

2 798

8 335

9 678

20 420

32 657

Group admin. and other

1

79

22

79

90

L&T total

9 676

20 817

34 132

52 238

84 249

 

 

 

 

 

 

Depreciation and amortisation

 

 

 

 

 

Environmental Services

6 171

5 738

18 706

17 067

23 122

Property and Office Support Services

2 165

2 252

6 511

6 719

8 982

Industrial Services

1 766

1 457

4 699

4 278

5 788

Group admin. and other

-1

 

 

2

3

L&T total

10 101

9 447

29 916

28 066

37 895

 

 

 

 

 

 

Impairment

 

 

 

 

 

Property and Office Support Services

 

 

 

 

3 090

L&T total

 

 

 

 

3 090



INCOME STATEMENT BY QUARTER


EUR 1000

7-9/
2009

4-6/
2009

1-3/
2009

10-12/
2008

7-9/
2008

4-6/
2008

1-3/
2008

10-12/
2007

Net sales

 

 

 

 

 

 

 

 

Environmental Services

64 941

71 008

72 315

74 211

73 740

76 639

75 480

74 788

Property and Office Support Services

60 024

60 531

61 143

62 861

60 124

60 983

59 253

58 458

Industrial Services

17 698

17 561

14 862

18 062

19 091

18 183

13 696

16 207

Group admin. and other

 

 

 

 

 

 

 

1

Inter-division net sales

-1 924

-2 006

-1 888

-2 076

-1 712

-1 441

-1 098

-1 282

L&T total

140 739

147 094

146 432

153 058

151 243

154 364

147 331

148 172

 

 

 

 

 

 

 

 

 

Operating profit

 

 

 

 

 

 

 

 

Environmental Services

9 425

8 932

6 808

5 957

9 723

8 151

8 423

8 372

Property and Office Support Services

7 208

4 343

3 358

-1 945

5 048

1 178

1 626

4 112

Industrial Services

1 367

1 733

277

1 529

3 465

1 140

-895

83

Group admin. and other

-1 091

-142

-458

-660

-653

-271

13 681

-468

L&T total

16 909

14 866

9 985

4 881

17 583

10 198

22 835

12 099

 

 

 

 

 

 

 

 

 

Operating margin

 

 

 

 

 

 

 

 

Environmental Services

14.5

12.6

9.4

8.0

13.2

10.6

11.2

11.2

Property and Office Support Services

12.0

7.2

5.5

-3.1

8.4

1.9

2.7

7.0

Industrial Services

7.7

9.9

1.9

8.5

18.1

6.3

-6.5

0.5

L&T total

12.0

10.1

6.8

3.2

11.6

6.6

15.5

8.2

 

 

 

 

 

 

 

 

 

Finance costs, net

-1 242

-1 233

-1 685

-1 370

-1 346

-990

-1 100

-1 247

Profit before tax

15 667

13 633

8 300

3 511

16 237

9 208

21 735

10 852



BUSINESS ACQUISITIONS
Business combinations in aggregate

EUR 1000

Fair values used in consolidation

Carrying amounts before consolidation

Property, plant and equipment

140

140

Customer contracts

69

 

Agreements on prohibition of competition

101

 

Total assets

310

140

 

 

 

Net assets

310

140

Goodwill arising from acquisitions

10

 

Acquisition cost

320

 

 

 

 

Acquisition cost

320

 

Cash flow effect of acquisitions

320

 


On 1 June 2009, the property maintenance services business of Valkeakosken Talohuolto Ky was acquired into Property and Office Support Services. The net sales of the acquired business totals EUR 700 thousand. The aggregate acquisition cost was EUR 320 thousand, of which EUR 10 thousand was recognised in goodwill. All itemisations in accordance with IFRS 3 are not presented because the figures are immaterial.

The waste collection operations of Kuljetusliike Veli-Pekka Hiltunen Oy (annual net sales EUR 1.2 million) were acquired into Environmental Services On 1 October 2009, and, through an acquisition entering into force on 1 November 2009, the waste management operations of Raahen Kuljetus Maunula Ky (EUR 0.1 million).


The accounting policy concerning business combinations is presented in Annual Report 2008 under Note 2 of the consolidated financial statements and under Summary on significant accounting policies.


CHANGES IN INTANGIBLE ASSETS


EUR 1000

1-9/2009

1-9/2008

1-12/2008

Carrying amount at beginning of period

152 627

162 117

162 117

Business acquisitions

183

294

3 057

Other capital expenditure

2 863

2 937

3 812

Disposals

-106

-122

-2 762

Amortisation and impairment

-6 579

-6 790

-12 147

Transfers between items

978

 

2

Currency exchange differences

463

-587

-1 452

Carrying amount at end of period

150 429

157 849

152 627



CHANGES IN PROPERTY, PLANT AND EQUIPMENT


EUR 1000

1-9/2009

1-9/2008

1-12/2008

Carrying amount at beginning of period

197 152

151 870

151 870

Business acquisitions

140

116

2 050

Other capital expenditure

30 916

48 782

75 183

Disposals

-1 585

-1 009

-2 548

Depreciation and impairment

-23 337

-21 277

-28 838

Transfers between items

-978

 

-2

Currency exchange differences

-212

-185

-563

Carrying amount at end of period

202 095

178 297

197 152



CAPITAL COMMITMENTS

EUR 1000

1-9/2009

1-9/2008

1-12/2008

Intangible assets

350

1 122

1 021

Property, plant and equipment

8 790

16 739

10 868

Total

9 140

17 861

11 889

 

 

 

 

The Group’s share of capital commitments
of joint ventures

750

4 093

972



RELATED-PARTY TRANSACTIONS
(Joint ventures)


EUR 1000

1-9/2009

1-9/2008

1-12/2008

Sales

773

766

990

Purchases

 

 

 

Other operating income

57

 

 

Interest income

480

 

202

Non-current receivables

 

 

 

Capital loan receivable

13 396

7 646

8 396

Current receivables

 

 

 

Trade receivables

41

79

62

Loan receivables

442

 

202



CONTINGENT LIABILITIES

Securities for own commitments

EUR 1000

9/2009

9/2008

12/2008

Real estate mortgages

42 179

19 192

10 192

Corporate mortgages

21 460

19 000

10 460

Other securities

234

191

200

 

 

 

 

Bank guarantees required for environmental permits

3 551

4 163

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

9/2009

9/2008

12/2008

Maturity not later than one year

7 422

6 917

7 459

Maturity later than one year and not later than five years

16 706

15 316

16 051

Maturity later than five years

6 422

7 188

7 281

Total

30 550

29 421

30 791



Derivative financial instruments
Interest rate swaps

EUR 1000

9/2009

9/2008

12/2008

Nominal values of interest rate swaps *

 

 

 

Maturity not later than one year

 

15 000

15 000

Total

 

15 000

15 000

Fair value

 

220

112

 

 

 

 

Nominal values of interest rate swaps **

 

 

 

Maturity not later than one year

4 629

4 629

4 629

Maturity later than one year and not later than five years

32 386

18 514

20 914

Maturity later than five years

 

9 000

5 000

Total

37 015

32 143

30 543

Fair value

-1 205

641

-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 changes in the fair values are shown in the consolidated statement of comprehensive income for the period.

Currency derivatives

EUR 1000

9/2009

9/2008

Nominal values of forward contracts

 

 

Maturity not later than one year

 

2 160

Fair value

 

24


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

9/2009

9/2008

Volume of crude oil put options

 

 

Maturity not later than one year

 

226

Maturity later than one year and not later than five years

 

57

Total

 

283

Fair value, EUR 1000

 

184

 

 

 

Volume of sold crude oil futures

 

 

Maturity not later than one year

 

42

Fair value, EUR 1000

 

-1 078


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%

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, 26 October 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