SLIDE 67 67
F i n a n c i a l R e p o r t IFRS IFRS IFRS FAS FAS 2006 2005 2004 2003 2002 Turnover EUR mill. 1,990 1,871 1,683 1,558 1,656
% 6.3 11.2 8.0
1.6 EBITDA EUR mill. 96 173 135 85 175
% 4.8 9.2 8.0 5.5 10.5 Operating profjt from operations EUR mill. 11 70 25
24
% 0.6 3.7 1.5
1.5 Operating profjt EUR mill.
82 31
60
%
4.4 1.8
3.6 Profjt before extraordinary items EUR mill.
88 31
54
%
4.7 1.8
3.3 Profjt before taxes EUR mill.
88 31
54
%
4.7 1.8
3.3 Consolidated balance sheet Non-current assets EUR mill. 1,108 927 947 904 958 Short-term receivables EUR mill. 544 711 553 511 522 Non-current assets held for sale EUR mill. 8 Assets total EUR mill. 1,660 1,638 1,500 1,415 1,480 Shareholders equity and minority interests EUR mill. 601 674 591 621 649 Liabilities, total EUR mill. 1,059 964 909 794 831 Shareholders’ equity and liabilities, total EUR mill. 1,660 1,638 1,500 1,415 1,480 Gross capital expenditure EUR mill. 252 58 115 82 102 Gross capital expenditure in relation to turnover % 12.7 3.1 6.8 5.3 6.2 Return on equity (ROE) %
9.8 4.3
5.9 Return on capital employed (ROCE) %
11.1 6.1 0.0 7.6 Average capital employed EUR mill. 938 901 881 934 1,008 Increase in share capital EUR mill. 1 2 Dividend for the fjnancial year1) EUR mill. 9 22 8 8 13 Earnings/share EUR
0.73 0.30
0.43 Earnings/share adjusted for option rights (with diluted effect) EUR
0.71 0.30
0.43 Equity/share EUR 6.77 7.73 6.97 7.24 7.58 Dividend/share1) EUR 0.10 0.25 0.10 0.10 0.15 Dividend/earnings %
34.3 33.0
34.5 Effective dividend yield % 0.8 2.1 1.8 1.9 4.0 P / CEPS 11.4 5.3 3.6 4.4 1.9 Cash fmow/share EUR 1.1 2.2 1.5 1.2 2.0 P/E ratio
16.43 18.36
8.63 Equity ratio % 37.2 42.2 40.2 44.4 44.3 Net debt-to-equity (Gearing) % 7.1
3.1 Adjusted Gearing % 112.8 66.8 102.5 102.7 82.0 Interest bearing debt EUR mill. 337 263 274 277 322 Liquid funds EUR mill. 294 418 298 294 302 Net interest bearing debt EUR mill. 43
20
% 2.0
1.2 Net fjnancing income (+) / expenses (-) EUR mill.
6
in relation to turnover %
0.3
Net interest expenses EUR mill.
- 3
- 3
- 3
- 2
- 5
- in relation to turnover
%
Operational cash fmow EUR mill. 96 192 130 101 152 Operational cash fmow in relation to turnover % 4.7 10.3 7.7 6.5 9.2 Average number of shares adjusted for the share issue number of 87,764,483 85,349,921 84,750,387 84,743,371 84,740,792 Average number of shares at the end of the fjnancial year (with diluted effect) number of 87,764,483 88,150,441 86,757,963 86,048,385 85,663,479 Number of shares adjusted for the share issue at the end of the fjnancial year number of 88,756,358 87,544,169 84,759,213 84,745,663 84,743,163 Number of shares at the end of the fjnancial year (with diluted effect) number of 88,756,358 88,756,713 88,756,713 86,048,385 85,665,173 Personnel on average 9,598 9,447 9,522 9,981 10,476 The number of personnel are averages and adjusted for part-time employees.
1) The dividend is a proposal of the Board of Directors to the Annual General Meeting
FINANCIAL INDICATORS 2002–2006