Olvi Group's Interim Report, 1 January to 30 September 2020 (9 months)
OLVI PLC INTERIM REPORT 29 OCT 2020 at 9:00 am
OLVI GROUP’S INTERIM REPORT, 1 JANUARY TO 30 SEPTEMBER 2020 (9 MONTHS)
Interim Report in brief
Olvi Group’s sales volume, net sales and operating profit developed favourably during the review period. In the third quarter, retail sales continued to develop well, and momentary lightening of corona restrictions brought the on-trade and cross-border sales volumes close to the previous year’s figures. The financial standing and cash at hand remain at the previous year’s good level.
Near-term outlook
Olvi’s operating profit for fiscal year 2020 is expected to remain on the previous year’s good level or increase slightly.
Consolidated key ratios
7-9/ 2020 | 7-9/2019 | Change %/pp | 1-9/ 2020 | 1-9/ 2019 | Change %/pp | 1-12/ 2019 | |
Sales volume, Mltr | 212.6 | 194.1 | 9.6 | 595.5 | 559.1 | 6.5 | 718.3 |
Net sales, MEUR | 116.3 | 113.6 | 2.4 | 321.9 | 315.1 | 2.1 | 408.7 |
Gross margin, MEUR | 27.6 | 25.0 | 10.1 | 68.0 | 62.4 | 8.9 | 76.7 |
% of net sales | 23.7 | 22.1 | 21.1 | 19.8 | 18.8 | ||
Operating profit, MEUR | 21.5 | 19.1 | 12.5 | 49.5 | 44.9 | 10.3 | 52.5 |
% of net sales | 18.5 | 16.8 | 15.4 | 14.3 | 12.8 | ||
Net profit for the period, MEUR | 18.1 | 17.1 | 5.8 | 38.0 | 35.3 | 7.5 | 42.2 |
% of net sales | 15.5 | 15.0 | 11.8 | 11.2 | 10.3 | ||
Earnings per share, EUR | 0.87 | 0.82 | 6.1 | 1.82 | 1.69 | 7.7 | 2.02 |
Investments, MEUR | 6.2 | 5.9 | 4.5 | 25.2 | 24.1 | 4.5 | 31.0 |
Equity per share, EUR | 12.76 | 12.38 | 3.1 | 12.58 | |||
Equity to total assets, % | 65.1 | 66.2 | -1.1 | 66.4 | |||
Gearing, % | -11.3 | -9.9 | 1.4 | -11.6 |
Business development
Lasse Aho, Managing Director:
Olvi Group’s business has developed well in the period under review. During the nine-month period, sales volume, net sales, and operating profit have improved in all of the main markets in Finland, the Baltic states and Belarus. Retail sales have continued on a strong track, on-trade and cross-border sales momentarily recovered to near-normal in July and August, and export sales have increased in Belarus and the Baltic states alike. Net sales have increased in all of Olvi Group’s operating countries except Belarus. Operating profit has improved by more than 10 percent since the beginning of the accounting period. Temporary cost-saving measures have balanced the operations and maintained good earnings performance. Good business development continued in the third quarter.
However, outlook for the rest of the year has changed from September onwards. The intensifying corona pandemic is shifting the focus of sales to retail outlets again. The outlook for on-board and harbour sales in Tallinn, and on-trade sales in general, has weakened. Sales channel restrictions may have a negative impact on average price, even though sales volume development is expected to continue thanks to a strong market position in retail sales. Cost-saving measures to the same extent as seen last spring are not considered justifiable from the business development viewpoint. So far, the corona situation has not impacted Olvi’s manufacturing operations, and the health situation among personnel has been good. Official recommendations for protection against the coronavirus have been observed across all of Olvi’s operations.
In Finland, Olvi’s sales volume in comparison with the previous year has increased every month since the beginning of this year. Sales volume, net sales and operating profit have clearly increased also in the third quarter. Delivery reliability has been good and increases in production capacity have enabled favourable sales development. Consumer demand balanced out between different sales channels during the summer season, and the average price normalised, which facilitated the development of net sales and operating profit. However, new corona restrictions effective in the autumn have deteriorated the outlook for cross-border and on-trade sales again. Consumer demand is expected to focus on retail sales for the rest of the year. Olvi’s market position in retail sales has remained strong.
In Estonia, business has been impacted by restrictions caused by the corona pandemic. Even though sales development started to recover in July and August thanks to more freedom of movement, new restrictions effective as of September rapidly impacted on-board and harbour sales as well as the on-trade market. Increased retail sales and exports have replaced the lost sales. Therefore, the sales volume and net sales for the entire period under review only fall slightly short of the previous year’s level. Declined September sales volume together with the level of costs returning to normal had a negative impact on third-quarter operating profit.
In Latvia, stronger domestic demand has increased the company’s sales volume by almost 9 percent in the third quarter. The sales increase focused on retail sales, but exports developed as well. Corona restrictions have still impacted the on-trade business where consumer demand has not recovered to the previous year’s level, not even in the summer season. The fact that sales have focused on retail has caused a decrease in average price and thus impacted the development of net sales and operating profit.
In Lithuania, strong business development has continued in the third quarter, with sales volume increasing by almost 18 percent and net sales by 17 percent. Domestic sales were boosted, among other things, by the recovery of on-trade sales in the summer season to almost the previous year’s level. Exports have also continued to develop well. Operating profit for the period under review has improved by more than 26 percent on the previous year.
In Belarus, business has developed well in spite of the prevailing political circumstances and the corona situation. Uncertainty has not affected the company’s day-to-day operations. Domestic demand has remained on a good level in the third quarter, with on-trade sales and exports increasing as well. The decline in net sales is attributable to deterioration of the exchange rate. Net sales in the local currency increased by 21.8 percent in the third quarter and by 9.9 percent in the entire period under review. In addition to good sales development, the third-quarter operating profit improvement was affected by cost savings, particularly in marketing. So far, the unstable political situation of the country has not had any substantial effect on the company’s business or consumer demand.
The Group has continued its investments as planned. In Finland, a new production line and juicing facility will be commissioned later this year, and the construction of a new production line in Belarus will continue.
Seasonal nature of the operations
The Group’s business operations are characterised by seasonal variation. The net sales and operating profit from the reported geographical segments do not accumulate evenly but vary according to the time of the year and the characteristics of each season.
Sales development
Olvi Group’s sales volume increased in January-September by 6.5 percent to 595.5 (559.1) million litres. In July-September the sales volume increased by 9.6 percent to 212.6 (194.1) million litres. Sales figures increased clearly in all operating countries except Estonia.
Sales volume, million litres | 7-9/ 2020 | 7-9/ 2019 | Change % | 1-9/ 2020 | 1-9/ 2019 |
Change % |
Finland | 63.7 | 59.4 | 7.3 | 182.2 | 165.9 | 9.8 |
Estonia | 30.8 | 31.8 | -3.1 | 85.8 | 86.2 | -0.4 |
Latvia | 21.0 | 19.3 | 8.7 | 57.0 | 56.0 | 1.8 |
Lithuania | 35.1 | 29.8 | 17.7 | 95.4 | 82.3 | 15.9 |
Belarus | 70.5 | 60.6 | 16.3 | 197.6 | 186.0 | 6.2 |
Eliminations | -8.5 | -6.8 | -22.5 | -17.5 | ||
Total | 212.6 | 194.1 | 9.6 | 595.5 | 559.1 | 6.5 |
The Group’s net sales in January-September increased by 2.1 percent and amounted to 321.9 (315.1) million euro. Third-quarter net sales increased by 2.4 percent. For the entire period under review, substantial deterioration of the local currency in Belarus has impacted the development of commensurate net sales.
Net sales, million euro | 7-9/ 2020 | 7-9/ 2019 | Change % | 1-9/ 2020 | 1-9/ 2019 |
Change % |
Finland | 48.7 | 46.1 | 5.7 | 135.4 | 127.9 | 5.8 |
Estonia | 20.4 | 21.3 | -4.4 | 55.8 | 56.1 | -0.6 |
Latvia | 11.3 | 10.8 | 4.7 | 30.2 | 30.7 | -1.4 |
Lithuania | 16.1 | 13.8 | 16.5 | 43.1 | 37.7 | 14.4 |
Belarus | 23.7 | 24.7 | -3.8 | 67.5 | 71.0 | -4.9 |
Eliminations | -3.9 | -3.1 | -10.2 | -8.3 | ||
Total | 116.3 | 113.6 | 2.4 | 321.9 | 315.1 | 2.1 |
Earnings development
The Group’s operating profit in January-September stood at 49.5 (44.9) million euro, or 15.4 (14.3) percent of net sales. Operating profit in July-September stood at 21.5 (19.1) million euro, which was 18.5 (16.8) percent of net sales. From the beginning of the year, operating profit has improved by 10.3 percent on the previous year, and in the third quarter there was an improvement of 12.5 percent. Improved profitability is particularly attributable to increased net sales and the cost-saving measures that balanced the Group’s operations during the corona situation.
Operating profit, million euro | 7-9/ 2020 | 7-9/ 2019 | Change % | 1-9/ 2020 | 1-9/ 2019 |
Change % |
Finland | 8.3 | 7.3 | 12.7 | 18.9 | 16.2 | 16.6 |
Estonia | 4.7 | 5.6 | -15.8 | 11.5 | 11.9 | -2.7 |
Latvia | 1.5 | 1.5 | -4.1 | 3.4 | 3.7 | -9.2 |
Lithuania | 1.9 | 1.6 | 22.4 | 3.9 | 3.1 | 26.3 |
Belarus | 5.4 | 3.4 | 59.1 | 12.7 | 10.9 | 16.7 |
Eliminations | -0.3 | -0.3 | -0.9 | -0.8 | ||
Total | 21.5 | 19.1 | 12.5 | 49.5 | 44.9 | 10.3 |
The Group’s January-September profit after taxes amounted to 38.0 (35.3) million euro. The July-September figure was 18.1 (17.1) million euro.
Earnings per share calculated from the profit belonging to parent company shareholders in January-September stood at 1.82 (1.69) euro, and the July-September figure was 0.87 (0.82) euro.
Balance sheet, financing, and investments
Olvi Group’s balance sheet total at the end of September 2020 was 410.7 (392.9) million euro. Equity per share at the end of September 2020 stood at 12.76 (12.38) euro. The equity ratio was 65.1 (66.2) percent and the gearing ratio was -11.3 (-9.9) percent. The current ratio, which represents the Group’s liquidity, improved to 1.3 (1.2).
The amount of interest-bearing liabilities amounted to 3.5 (3.7) million euro at the end of September. Current liabilities made up 0.7 (0.8) million euro of all interest-bearing liabilities.
The Group’s cash flow from operations stood at 44.4 (51.5) million euro. The most substantial factor affecting the change in consolidated working capital is the parent company’s partial discontinuation of receivables factoring at the beginning of the year.
Olvi Group’s investments in extensions and replacements from January to September amounted to 25.2 (24.1) million euro. The companies in Finland accounted for 12.0 million euro, the Baltic subsidiaries for 7.2 million euro and Belarus for 6.0 million euro of the total. Olvi Group has invested in increasing and diversifying its production capacity, as well as the modernisation of production facilities.
Personnel
Olvi Group’s average number of personnel in January-September was 1,875 (1,850). The Group’s average number of personnel increased by 25 people.
Olvi Group’s average number of personnel by country:
7-9/ 2020 | 7-9/ 2019 | Change % | 1-9/ 2020 | 1-9/ 2019 |
Change % |
|
Finland | 421 | 411 | 2.4 | 395 | 394 | 0.3 |
Estonia | 334 | 326 | 2.5 | 327 | 313 | 4.5 |
Latvia | 194 | 202 | -4.0 | 195 | 198 | -1.5 |
Lithuania | 239 | 232 | 3.0 | 240 | 232 | 3.4 |
Belarus | 720 | 711 | 1.3 | 718 | 713 | 0.7 |
Total | 1,908 | 1,882 | 1.4 | 1,875 | 1,850 | 1.4 |
Board of Directors and management
There have been no changes in Olvi plc’s Board of Directors or management during the review period.
Other events during the review period
Changes in corporate structure
There were no changes in Olvi’s holdings in subsidiaries in January-September 2020.
Share-based payments
At the beginning of 2019, Olvi plc initiated a share-based incentive plan for key personnel, the performance period of which is from 1 February 2019 to 31 January 2021. Detailed information on the incentive plan is provided in Table 5, Section 4 of the tables attached to this interim report.
The shareholders of Olvi plc have received dividends for 2019 in two instalments; the first one was paid on 8 May 2020 and the second one on 8 September 2020. The cost of the dividend playout in September totalled 9.2 million euro. A total of 19.6 million euro has been paid out as dividends up to the end of the period under review.
Business risks and their management
The corona pandemic still has an impact on business operations through risks and predictability. Olvi has drafted a variety of scenarios and made preparations for responding to changing situations also if the crisis is prolonged, for example by preparing contingency plans concerning the availability of personnel and raw materials. So far, the availability of raw materials and the health situation among personnel have been good, and no production disruptions have taken place. However, prolongation of the corona pandemic or substantial numbers of personnel falling ill may impact the production process.
The unstable political situation and substantial weakening of the currency exchange rate bring more uncertainty to Belarus. So far, the situation in the country has not affected the company’s day-to-day operations, and consumer demand has remained normal. A more detailed description of normal business-related risks is provided in the Board of Directors’ report and the notes to the financial statements, as well as in the Investors/Corporate Governance section of the company’s Web site.
Events after the review period
There have been no significant reportable events after the review period.
OLVI PLC
Board of Directors
Further information: Lasse Aho, Managing Director, Olvi plc, phone +358 290 00 1050 or +358 400 203 600
TABLES:
- Statement of comprehensive income, Table 1
- Balance sheet, Table 2
- Changes in shareholders’ equity, Table 3
- Cash flow statement, Table 4
- Notes to the interim report, Table 5
DISTRIBUTION:
NASDAQ OMX Helsinki Ltd
Key media
www.olvi.fi
OLVI GROUP | TABLE 1 | ||||
STATEMENT OF COMPREHENSIVE INCOME | |||||
EUR 1,000 | |||||
7-9/ 2020 | 7-9/ 2019 | 1-9/ 2020 | 1-9/ 2019 | 1-12/ 2019 | |
Net sales | 116,288 | 113,587 | 321,867 | 315,127 | 408,706 |
Other operating income | 177 | 324 | 583 | 1,251 | 1,417 |
Operating expenses | -88,895 | -88,862 | -254,435 | -253,933 | -333,423 |
Depreciation and impairment | -6,061 | -5,933 | -18,471 | -17,509 | -24,186 |
Operating profit | 21,509 | 19,116 | 49,544 | 44,936 | 52,514 |
Financial income | 83 | 509 | 193 | 1,111 | 1488 |
Financial expenses | -990 | -99 | -2,336 | -366 | -492 |
Share of profit in associates | 0 | 0 | 0 | 0 | 13 |
Earnings before tax | 20,602 | 19,526 | 47,401 | 45,681 | 53,523 |
Income taxes *) | -2,522 | -2,442 | -9,400 | -10,333 | -11,293 |
NET PROFIT FOR THE PERIOD | 18,080 | 17,084 | 38,001 | 35,348 | 42,230 |
Other comprehensive income items that may be subsequently reclassified to profit and loss: | |||||
Translation differences related to foreign subsidiaries | -6,732 | 1,456 | -14,338 | 5,661 | 2,887 |
Change in fair value, other investments | 0 | 0 | 0 | 0 | 369 |
Income taxes related to these items | 116 | -25 | 257 | -197 | -130 |
TOTAL COMPREHENSIVE INCOME FOR THE PERIOD | 11,464 | 18,515 | 23,920 | 40,812 | 45,356 |
Distribution of profit: | |||||
- parent company shareholders | 17,913 | 16,953 | 37,679 | 34,944 | 41,760 |
- non-controlling interests | 167 | 131 | 322 | 404 | 470 |
Distribution of comprehensive income: | |||||
- parent company shareholders | 11,501 | 18,335 | 24,027 | 40,262 | 44,814 |
- non-controlling interests | -37 | 180 | -107 | 550 | 542 |
Earnings per share calculated from the profit belonging to parent company shareholders, EUR | |||||
- undiluted | 0.87 | 0.82 | 1.82 | 1.69 | 2.02 |
- diluted | 0.87 | 0.82 | 1.82 | 1.69 | 2.02 |
*) Income taxes calculated from the profit for the review period.
OLVI GROUP | TABLE 2 | ||||||||||||
BALANCE SHEET | |||||||||||||
EUR 1,000 | 30 Sep 2020 | 30 Sep 2019 | 31 Dec 2019 | ||||||||||
ASSETS | |||||||||||||
Non-current assets | |||||||||||||
Tangible assets | 204,619 | 207,852 | 208,701 | ||||||||||
Goodwill | 25,266 | 26,537 | 26,360 | ||||||||||
Other intangible assets | 9,866 | 10,790 | 10,598 | ||||||||||
Shares in associates | 1,016 | 953 | 1,016 | ||||||||||
Other investments | 851 | 542 | 836 | ||||||||||
Loans receivable and other non-current receivables | 2,134 | 253 | 967 | ||||||||||
Deferred tax receivables | 800 | 416 | 475 | ||||||||||
Total non-current assets | 244,552 | 247,343 | 248,953 | ||||||||||
Current assets | |||||||||||||
Inventories | 45,679 | 48,164 | 43,056 | ||||||||||
Accounts receivable and other receivables | 86,943 | 68,175 | 70,685 | ||||||||||
Income tax receivable | 288 | 28 | 871 | ||||||||||
Liquid assets | 33,248 | 29,158 | 33,832 | ||||||||||
Total current assets | 166,158 | 145,525 | 148,444 | ||||||||||
TOTAL ASSETS | 410,710 | 392,868 | 397,397 | ||||||||||
SHAREHOLDERS’ EQUITY AND LIABILITIES | |||||||||||||
Shareholders’ equity held by parent company shareholders | |||||||||||||
Share capital | 20,759 | 20,759 | 20,759 | ||||||||||
Other reserves | 1,387 | 1,092 | 1,387 | ||||||||||
Treasury shares | -503 | -503 | -503 | ||||||||||
Translation differences | -57,639 | -41,428 | -43,987 | ||||||||||
Retained earnings | 300,302 | 276,523 | 282,895 | ||||||||||
264,306 | 256,443 | 260,551 | |||||||||||
Share belonging to non-controlling interests | 3,172 | 3,664 | 3,318 | ||||||||||
Total shareholders’ equity | 267,478 | 260,107 | 263,869 | ||||||||||
Non-current liabilities | |||||||||||||
Financial liabilities | 2,789 | 2,953 | 2,337 | ||||||||||
Other liabilities | 4,266 | 4,747 | 4,777 | ||||||||||
Deferred tax liabilities | 7,930 | 7,479 | 7,859 | ||||||||||
Current liabilities | |||||||||||||
Financial liabilities | 703 | 756 | 1,325 | ||||||||||
Accounts payable and other liabilities | 125,050 | 114,162 | 117,100 | ||||||||||
Income tax liability | 2,494 | 2,664 | 130 | ||||||||||
Total liabilities | 143,232 | 132,761 | 133,528 | ||||||||||
TOTAL SHAREHOLDERS’ EQUITY AND LIABILITIES | 410,710 | 392,868 | 397,397 | ||||||||||
OLVI GROUP |
TABLE 3 |
||||||||||||
CHANGES IN SHAREHOLDERS’ EQUITY | |||||||||||||
EUR 1,000 | Share capital | Other reserves | Treasury shares reserve | Fair value reserve | Translation differences | Retained earnings | Share of non-controlling interests | Total | |||||
Shareholders’ equity 1 Jan 2020 |
20,759 | 1,092 | -503 | 295 | -43,987 | 282,895 | 3,318 | 263,869 | |||||
Comprehensive income: | |||||||||||||
Net profit for the period | 37,679 | 322 | 38,001 | ||||||||||
Other comprehensive income items: | |||||||||||||
Translation differences | -13,652 | -429 | -14,081 | ||||||||||
Total comprehensive income for the period | -13,652 | 37,679 | -107 | 23,920 | |||||||||
Transactions with shareholders: | |||||||||||||
Payment of dividends | -20,710 | -38 | -20,748 | ||||||||||
Share-based incentives, value of work performed | 440 | 440 | |||||||||||
Total transactions with shareholders | -20,270 | -38 | -20,308 | ||||||||||
Changes in holdings in subsidiaries: | |||||||||||||
Acquisition of shares from non-controlling interests | -3 | -3 | |||||||||||
Change in share belonging to non-controlling interests | 1 | -1 | 0 | ||||||||||
Total changes in holdings in subsidiaries | -2 | -1 | -3 | ||||||||||
Shareholders’ equity 30 Sep 2020 |
20,759 | 1,092 | -503 | 295 | -57,639 | 300,302 | 3,172 | 267,478 | |||||
EUR 1,000 | Share capital | Other reserves | Treasury shares reserve | Fair value reserve | Translation differences | Retained earnings | Share of non-controlling interests | Total | |||||
Shareholders’ equity 1 Jan 2019 |
20,759 | 1,092 | -956 | 0 | -46,746 | 259,864 | 3,165 | 237,178 | |||||
Comprehensive income: | |||||||||||||
Net profit for the period | 34,944 | 404 | 35,348 | ||||||||||
Other comprehensive income items: | |||||||||||||
Translation differences | 5,318 | 146 | 5,464 | ||||||||||
Total comprehensive income for the period | 5,318 | 34,944 | 550 | 40,812 | |||||||||
Transactions with shareholders: | |||||||||||||
Payment of dividends | -18,640 | -35 | -18,675 | ||||||||||
Acquisition of treasury shares | -726 | -726 | |||||||||||
Sales of treasury shares to employees | 1,179 | 1,179 | |||||||||||
Share-based incentives, value of work performed | 392 | 392 | |||||||||||
Total transactions with shareholders | 453 | -18,248 | -35 | -17,830 | |||||||||
Changes in holdings in subsidiaries: | |||||||||||||
Acquisition of shares from non-controlling interests | -53 | -53 | |||||||||||
Change in share belonging to non-controlling interests | 16 | -16 | 0 | ||||||||||
Total changes in holdings in subsidiaries | -37 | -16 | -53 | ||||||||||
Shareholders’ equity 30 Sep 2019 |
20,759 | 1,092 | -503 | 0 | -41,428 | 276,523 | 3,664 | 260,107 | |||||
Other reserves include the share premium account, legal reserve, and other reserves.
OLVI GROUP | TABLE 4 | ||
CASH FLOW STATEMENT | |||
EUR 1,000 | |||
1-9/ 2020 | 1-9/ 2019 | 1-12/ 2019 | |
Net profit for the period | 38,001 | 35,348 | 42,230 |
Adjustments to profit for the period | 30,809 | 27,421 | 34,859 |
Change in net working capital | -17,759 | -3,049 | 1,548 |
Interest paid | -377 | -193 | -288 |
Interest received | 77 | 29 | 258 |
Dividends received | 3 | 3 | 3 |
Taxes paid | -6,377 | -8,061 | -11,298 |
Cash flow from operations (A) | 44,377 | 51,498 | 67,312 |
Investments in tangible and intangible assets | -24,309 | -21,504 | -31,347 |
Capital gains on disposal of tangible and intangible assets | 1,409 | 1,370 | 1,815 |
Acquisition of shares from non-controlling interests | -3 | -53 | -213 |
Acquired shares in subsidiaries, associates, and joint ventures | 0 | -355 | -50 |
Dividends received | 0 | 63 | 63 |
Expenditure on other investments | -15 | 0 | 0 |
Cash flow from investments (B) | -22,918 | -20,479 | -29,732 |
Withdrawals of loans | 15,475 | 2,449 | 2,445 |
Repayments of loans | -16,706 | -6,027 | -6,522 |
Acquisition of treasury shares | 0 | -726 | -726 |
Sales of treasury shares to employees | 0 | 1,179 | 1,179 |
Dividends paid | -19,602 | -17,664 | -18,787 |
Increase (-) / decrease (+) in current interest- bearing business receivables | -6 | -2 | -1 |
Cash flow from financing (C) | -20,839 | -20,791 | -22,412 |
Increase (+)/decrease (-) in liquid assets (A+B+C) | 620 | 10,228 | 15,168 |
Liquid assets 1 January | 33,832 | 18,520 | 18,520 |
Effect of exchange rate changes | -1,204 | 410 | 144 |
Liquid assets 30 Sep/31 Dec | 33,248 | 29,158 | 33,832 |
OLVI GROUP TABLE 5
NOTES TO THE INTERIM REPORT
The interim report has been prepared in accordance with IAS 34, applying the same accounting policies as for the financial statements of 31 December 2019.
The information in the interim report is presented in thousands of euros (EUR 1,000). For the sake of presentation, individual figures and totals have been rounded to full thousands, which causes rounding differences in additions. The ratios are calculated from exact amounts in euros. The information disclosed in the interim report is unaudited.
1. SEGMENT INFORMATION | |||||||
NET SALES BY SEGMENT AND NET PROFIT FOR THE PERIOD 1-9/2020 | |||||||
EUR 1,000 | Finland | Estonia | Latvia | Lithuania | Belarus | Elimi-nations | Group |
INCOME | |||||||
External sales | 134,407 | 51,042 | 28,259 | 40,779 | 67,380 | 0 | 321,867 |
Beverage sales | 133,508 | 51,042 | 28,259 | 40,779 | 67,380 | 0 | 320,968 |
Equipment services | 899 | 0 | 0 | 0 | 0 | 0 | 899 |
Internal sales | 996 | 4,742 | 1,987 | 2,320 | 168 | -10,213 | 0 |
Total net sales | 135,403 | 55,784 | 30,246 | 43,099 | 67,548 | -10,213 | 321,867 |
Net profit for the period total | 30,675 | 8,706 | 3,200 | 3,214 | 7,027 | -14,821 | 38,001 |
NET SALES BY SEGMENT AND NET PROFIT FOR THE PERIOD 1-9/2019 |
|||||||
EUR 1,000 | Finland | Estonia | Latvia | Lithuania | Belarus | Elimi-nations | Group |
INCOME | |||||||
External sales | 126,735 | 52,893 | 29,252 | 35,382 | 70,865 | 0 | 315,127 |
Beverage sales | 125,493 | 52,893 | 29,252 | 35,382 | 70,865 | 0 | 313,885 |
Equipment services | 1,242 | 0 | 0 | 0 | 0 | 0 | 1,242 |
Internal sales | 1,197 | 3,243 | 1,415 | 2,276 | 164 | -8,295 | 0 |
Total net sales | 127,932 | 56,136 | 30,667 | 37,658 | 71,029 | -8,295 | 315,127 |
Net profit for the period total | 35,528 | 8,050 | 3,577 | 2,453 | 9,837 | -24,097 | 35,348 |
2. RELATED PARTY TRANSACTIONS | |||
Employee benefits to management | |||
Salaries and other short-term employee benefits to the Board of Directors and Managing Director | |||
EUR 1,000 | 1-9/ 2020 | 1-9/ 2019 | 1-12/ 2019 |
Managing Director | 462 | 680 | 766 |
Chairman of the Board | 55 | 53 | 71 |
Other members of the Board | 129 | 126 | 171 |
Total | 646 | 859 | 1,008 |
3. SHARES AND SHARE CAPITAL | ||
30 Sep 2020 | % | |
Number of A shares | 16,989,976 | 82.0 |
Number of K shares | 3,732,256 | 18.0 |
Total | 20,722,232 | 100.0 |
Total votes carried by A shares | 16,989,976 | 18.5 |
Total votes carried by K shares | 74,645,120 | 81.5 |
Total number of votes | 91,635,096 | 100.0 |
Votes per Series A share | 1 | |
Votes per Series K share | 20 |
The registered share capital on 30 September 2020 totalled 20,759 thousand euro.
Olvi plc’s shares will receive a dividend of 1.00 euro per share for 2019 (0.90 euro per share for 2018), totalling 20.7 (18.6) million euro. The dividend will be paid in two instalments. The first instalment of 0,50 euro per share was paid on 8 May 2020. The second instalment of 0,50 euro per share was paid on 8 September 2020. The Series K and Series A shares entitle to equal dividend. The Articles of Association include a redemption clause concerning Series K shares.
4. SHARE-BASED PAYMENTS
The aim of Olvi plc’s share-based incentive plan is to combine the objectives of the shareholders and the key employees in order to increase the value of the company, to make the key employees committed to the company, and to offer them a competitive reward plan based on earning the company’s shares.
In 2019, Olvi plc initiated a new share-based incentive plan for key personnel, the performance period of which is from 1 February 2019 to 31 January 2021. The prerequisite for receiving reward is that a key employee purchases the company’s Series A shares up to the maximum number determined by the Board of Directors and that employment or service continues upon reward payment. Rewards will be paid partly in the company’s Series A shares and partly in cash in 2021. The cash proportion is intended to cover taxes and tax-related costs arising from the rewards to the key employees. The plan is directed to approximately 60 people.
In accordance with the share-based incentive plan, Olvi plc sold a total of 36,450 treasury shares to the target group members in 2019 for a price of 1,179,330.37 euro. From January to September 2020, costs associated with the plan were recognised for a total of 1,063.8 thousand euro. Olvi Group does not have any other share-based plans or option plans.
5. TREASURY SHARES
Olvi plc holds a total of 11,549 of its own Series A shares. The total purchase price of treasury shares was 502,956.28 euro. Treasury shares held by the company itself are ineligible for voting. Series A shares held by Olvi plc as treasury shares represent 0.06 percent of all shares and 0.01 percent of the aggregate number of votes. The treasury shares represent 0.07 percent of all Series A shares and associated votes.
On 8 April 2020, the General Meeting of Shareholders of Olvi plc decided to revoke any unused authorisations to acquire treasury shares and authorise the Board of Directors of Olvi plc to decide on the acquisition of the company’s own shares using distributable funds. The authorisation is valid for one year starting from the General Meeting and covers a maximum of 500,000 Series A shares.
The Annual General Meeting also decided to revoke all existing unused authorisations for the transfer of own shares and authorise the Board of Directors to decide on the issue of a maximum of 1,000,000 new Series A shares and the transfer of a maximum of 500,000 Series A shares held as treasury shares.
6. NUMBER OF SHARES *) | 1-9/ 2020 | 1-9/ 2019 | 1-12/ 2019 |
- average | 20,710,683 | 20,707,368 | 20,708,204 |
- at end of period | 20,710,683 | 20,710,683 | 20,710,683 |
*) Treasury shares deducted. | |||
7. TRADING OF SERIES A SHARES ON THE HELSINKI STOCK EXCHANGE | |||
1-9/ 2020 | 1-9/ 2019 | 1-12/ 2019 | |
Trading volume of Olvi A shares | 1,251,241 | 1,064,290 | 1,575,876 |
Total trading volume, EUR 1,000 | 50,160 | 35,922 | 56,680 |
Traded shares in proportion to | |||
all Series A shares, % | 7.4 | 6.3 | 9.3 |
Average share price, EUR | 40.12 | 33.80 | 36.01 |
Price on the closing date, EUR | 43.30 | 38.15 | 41.20 |
Highest quote, EUR | 45.00 | 38.85 | 42.60 |
Lowest quote, EUR | 30.25 | 31.20 | 31.20 |
8. FOREIGN AND NOMINEE-REGISTERED HOLDINGS ON 30 SEPTEMBER 2020 | ||||||
Book entries | Votes | Shareholders | ||||
qty | % | qty | % | qty | % | |
Finnish total | 15,798,506 | 76.24 | 86,711,370 | 94.63 | 13,779 | 99.59 |
Foreign total | 724,135 | 3.49 | 724,135 | 0.79 | 46 | 0.33 |
Nominee-registered (foreign) total | 81,055 | 0.39 | 81,055 | 0.09 | 5 | 0.04 |
Nominee-registered (Finnish) total | 4,118,536 | 19.88 | 4,118,536 | 4.49 | 6 | 0.04 |
Total | 20,722,232 | 100.00 | 91,635,096 | 100.00 | 13,836 | 100.00 |
9. LARGEST SHAREHOLDERS ON 30 SEPTEMBER 2020 | ||||||
Series K | Series A | Total | % | Votes | % | |
1. Olvi Foundation | 2,363,904 | 890,613 | 3,254,517 | 15.71 | 48,168,693 | 52.57 |
2. The Estate of Hortling Heikki *) | 903,488 | 103,280 | 1,006,768 | 4.86 | 18,173,040 | 19.83 |
3. Hortling Timo Einari | 212,600 | 49,257 | 261,857 | 1.26 | 4,301,257 | 4.69 |
4. Hortling-Rinne Marit | 149,064 | 14,699 | 163,763 | 0.79 | 2,995,979 | 3.27 |
5. OP Custody Ltd, nominee register | 2,318,829 | 2,318,829 | 11.19 | 2,318,829 | 2.53 | |
6. Nordea Bank Abp, nominee register | 1,334,758 | 1,334,758 | 6.44 | 1,334,758 | 1.46 | |
7. Varma Mutual Pension Insurance Company | 828,075 | 828,075 | 4.00 | 828,075 | 0.90 | |
8. Ilmarinen Mutual Pension Insurance Company | 675,000 | 675,000 | 3.26 | 675,000 | 0.74 | |
9. Odin Norden | 661,878 | 661,878 | 3.19 | 661,878 | 0.72 | |
10. Hortling Pia Johanna | 23,388 | 23,566 | 46,954 | 0.23 | 491,326 | 0.54 |
Others | 79,812 | 10,090,021 | 10,169,833 | 49.07 | 11,686,261 | 12.75 |
Total | 3,732,256 | 16,989,976 | 20,722,232 | 100.00 | 91,635,096 | 100.00 |
*) The figures include the shareholder’s own holdings and shares held by parties in his control. |
During January-September 2020, Olvi has not received any flagging notices in accordance with Chapter 2, Section 10 of the Securities Markets Act.
10. PROPERTY, PLANT AND EQUIPMENT |
|||
EUR 1,000 | |||
1-9/ 2020 | 1-9/ 2019 | 1-12/ 2019 | |
Opening balance | 208,701 | 196,540 | 196,540 |
Additions | 25,152 | 25,253 | 34,197 |
Deductions and transfers | -1,868 | -1,973 | -2,286 |
Depreciation | -16,751 | -15,884 | -21,978 |
Exchange rate differences | -10,615 | 3,916 | 2,228 |
Total | 204,619 | 207,852 | 208,701 |
11. CONTINGENT LIABILITIES | |||
EUR 1,000 | |||
30 Sep 2020 | 30 Sep 2019 | 31 Dec 2019 | |
Pledges and contingent liabilities | |||
For own commitments | 1,938 | 2,114 | 1,938 |
Leasing and rental liabilities: | |||
Due within one year | 764 | 754 | 804 |
Due within 1 to 5 years | 350 | 221 | 306 |
Due in more than 5 years | 0 | 1 | 0 |
Leasing and rental liabilities total | 1,114 | 976 | 1,110 |
Other liabilities | 60 | 60 | 60 |
12. CALCULATION OF FINANCIAL RATIOS
In the summary of financial indicators (page 1), the Group presents figures directly derived from the consolidated income statement: net sales, operating profit and profit for the period, the corresponding percentages in proportion to net sales, as well as the earnings per share ratio. (Earnings per share = Profit belonging to parent company shareholders / Average number of shares during the period, adjusted for share issues.)
In addition to the consolidated financial statements prepared in accordance with IFRS, Olvi Group presents Alternative Performance Measures that describe the financial development of its business and provide a commensurate overall view of the company’s profitability, financial position and liquidity.
The Group has applied the ESMA (European Securities and Markets Authority) new guidelines on Alternative Performance Measures that entered into force on 3 July 2016 and defined APMs as described below.
As an APM supporting net sales, the Group presents sales volumes in millions of litres. Sales volume is an important indicator of the extent of operations generally used in the industry.
The definition of gross margin is operating profit plus depreciation and impairment.
Equity per share = Shareholders’ equity held by parent company shareholders / Number of shares at end of period, adjusted for share issues.
Equity to total assets, % = 100 * (Shareholders’ equity held by parent company shareholders + non-controlling interests) / (Balance sheet total).
Gearing, % = 100 * (Interest-bearing debt – cash in hand and at bank) / (Shareholders’ equity held by parent company shareholders + non-controlling interests)