Orion Group Interim Report 1-3/2007
EUR million |
1-3/2007 |
1-3/2006
Proforma |
Change % |
1-12/06
Proforma |
Financial period
7-12/2006 |
Net sales |
179.2 |
173.5 |
+3.2% |
641.1 |
311.2 |
Operating profit (EBIT) |
61.1 |
62.9 |
-2.9% |
196.7 |
90.9 |
% of net sales |
34.1 % |
36.2 % |
|
30.7 % |
29.2 % |
Profit before taxes |
61.9 |
63.3 |
-2.3% |
197.3 |
91.4 |
% of net sales |
34.5 % |
36.5 % |
|
30.8 % |
29.4 % |
R&D expenses |
21.6 |
21.1 |
+2.7% |
84.1 |
43.1 |
% of net sales |
12.1 % |
12.1 % |
|
13.1 % |
13.8 % |
Capital expenditure |
6.1 |
4.1 |
+46.8% |
25.5 |
13.4 |
% of net sales |
3.4 % |
2.4 % |
|
4.0 % |
4.3 % |
Balance Sheet total |
627.4 |
518.6 |
+21.0% |
588.1 |
588.1 |
Equity ratio, % |
77.9 % |
64.3 % |
|
75.4 % |
75.4 % |
Gearing, % |
-27.6 % |
-3.6 % |
|
-22.6 % |
-22.6 % |
Interest-bearing liabilities |
10.1 |
20.8 |
-51.3% |
9.8 |
9.8 |
Non-interest-bearing liabilities |
128.6 |
164.2 |
-21.7% |
134.8 |
134.8 |
Cash and cash equivalents |
145.1 |
32.7 |
+343.6% |
110.0 |
110.0 |
ROCE (before taxes), % |
52.4 % |
67.4 % |
|
46.5 % |
44.1 % |
ROE (after taxes), % |
39.1 % |
51.1 % |
|
34.5 % |
32.5 % |
Earnings per share, EUR |
0.32 |
0.33 |
-3.9% |
1.03 |
0.47 |
Equity per share, EUR |
3.46 |
2.38 |
+45.1% |
3.14 |
3.14 |
Personnel at the end of the period |
3 127 |
3 025 |
+3.4% |
3 061 |
3 061 |
|
2006 Sales USD billion |
Change on 2005 |
% of global sales |
North America |
289.9 |
+8.0 % |
47.7 % |
Europe |
181.8 |
+4.8 % |
29.9 % |
Japan |
56.7 |
-0.7 % |
9.3 % |
Asia (excl. Japan), Africa and Australia |
52.0 |
+9.8 % |
8.6 % |
Latin America |
27.5 |
+12.9 % |
4.5 % |
Audited markets total |
607.9 |
+6.5 % |
100 % |
EUR million |
1-3/2007 |
1-3/2006
Proforma |
Change % |
1-12/06
Proforma |
Financial period
7-12/2006 | |
Net sales |
179.2 |
173.5 |
+3.2 % |
641.1 |
311.2 | |
Cost of goods sold |
-54.0 |
-49.7 |
+8.6 % |
-205.2 |
-105.2 | |
Gross profit |
125.2 |
123.8 |
+1.1 % |
435.8 |
205.9 | |
Other operating income |
0.7 |
1.5 |
-54.1 % |
13.8 |
11.6 | |
Selling and marketing expenses |
-33.6 |
-32.4 |
+3.8 % |
-128.9 |
-63.2 | |
Research and development expenses |
-21.6 |
-21.1 |
+2.7 % |
-84.1 |
-43.1 | |
Administrative expenses |
-9.6 |
-9.0 |
+6.3 % |
-39.9 |
-20.4 | |
Operating profit |
61.1 |
62.9 |
-2.9 % |
196.7 |
90.9 | |
Financial income |
1.3 |
1.3 |
+3.5 % |
3.5 |
1.8 | |
Financial expenses |
-0.5 |
-0.8 |
-38.2 % |
-3.0 |
-1.2 | |
Profit before taxes |
61.9 |
63.3 |
-2.3 % |
197.3 |
91.4 | |
Income tax expense |
-16.3 |
-16.6 |
-1.9 % |
-52.2 |
-24.8 | |
Profit for the period |
45.5 |
46.7 |
-2.4 % |
145.1 |
66.6 | |
of which attributable to: |
|
|
|
|
| |
Parent company shareholders |
45.5 |
46.7 |
-2.4 % |
145.1 |
66.6 | |
Minority |
0.0 |
0.0 |
-43.9 % |
0.0 |
0.0 | |
Earnings per share, EUR* |
0.32 |
0.33 |
-3.9 % |
1.03 |
0.47 | |
Depreciation and amortisation |
8.5 |
8.8 |
-3.0 % |
34.7 |
17.2 | |
Employee benefit expenses |
36.1 |
34.7 |
+4.0 % |
145.8 |
73.3 |
EUR million
|
3/2007
|
3/2006
Proforma |
Change % |
12/2006
|
Non-current assets |
|
|
|
|
Property, plant and equipment |
184.6 |
192.8 |
-4.3% |
187.1 |
Goodwill |
13.5 |
13.5 |
+0.0% |
13.5 |
Other intangible assets |
21.9 |
24.4 |
-10.6% |
21.9 |
Investments in associates |
0.1 |
0.1 |
+0.0% |
0.1 |
Available-for-sale investments |
1.0 |
1.0 |
-1.6% |
1.0 |
Pension asset |
54.2 |
47.7 |
+13.8% |
52.7 |
Deferred tax assets |
1.2 |
1.5 |
-22.7% |
1.4 |
Other non-current receivables |
3.8 |
4.3 |
-12.0% |
3.8 |
Non-current assets total |
280.2 |
285.4 |
-1.8% |
281.4 |
Current assets |
|
|
|
|
Inventories |
106.6 |
105.2 |
+1.3% |
107.2 |
Trade receivables |
82.8 |
80.3 |
+3.1% |
75.0 |
Other receivables |
12.8 |
15.0 |
-14.5% |
14.4 |
Cash and cash equivalents |
145.1 |
32.7 |
+343.6% |
110.0 |
Current assets total |
347.2 |
233.2 |
+48.9% |
306.6 |
ASSETS TOTAL |
627.4 |
518.6 |
+21.0% |
588.1 |
EUR million
|
3/2007
|
3/2006
Proforma |
Change % |
12/2006
|
Equity |
|
|
|
|
Share capital |
92.2 |
88.2 |
+4.6% |
92.2 |
Share issue |
- |
9.3 |
- |
- |
Share premium |
17.8 |
23.2 |
-23.3% |
17.8 |
Expendable fund |
23.0 |
- |
- |
23.0 |
Other reserves |
0.5 |
0.7 |
-35.5% |
0.5 |
Retained earnings |
355.2 |
212.2 |
+67.4% |
309.9 |
Equity of the parent company shareholders |
488.7 |
333.6 |
+46.5% |
443.5 |
Minority interest |
0.0 |
0.0 |
-7.2% |
0.0 |
Equity total |
488.7 |
333.6 |
+46.5% |
443.5 |
Non-current liabilities |
|
|
|
|
Deferred tax liabilities |
51.0 |
51.2 |
-0.5% |
51.5 |
Pension liability |
0.9 |
0.7 |
+16.6% |
0.9 |
Provisions |
0.4 |
2.0 |
-81.7% |
0.6 |
Interest-bearing non-current liabilities |
7.8 |
8.2 |
-5.1% |
7.5 |
Other non-current liabilities |
1.8 |
1.4 |
+31.0% |
1.8 |
Non-current liabilities total |
61.8 |
63.5 |
-2.7% |
62.3 |
Current liabilities |
|
|
|
|
Trade payables |
26.2 |
41.1 |
-36.4% |
29.2 |
Other current liabilities |
47.7 |
67.4 |
-29.3% |
49.9 |
Provisions |
0.7 |
0.3 |
+139.9% |
0.9 |
Interest-bearing current liabilities |
2.4 |
12.6 |
-81.3% |
2.3 |
Current liabilities total |
76.9 |
121.5 |
-36.7% |
82.3 |
EQUITY AND LIABILITIES TOTAL |
627.4 |
518.6 |
+21.0% |
588.1 |
EUR million
|
Share
capital |
Share
premium |
Expendable
fund |
Other
reserves |
Change in
translation
differences |
Retained
earnings |
Equity of the
parent company
share-
holders |
Minority
interest |
Total |
Equity 1 July 2006 |
92.2 |
17.8 |
23.0 |
0.5 |
-3.5 |
246.8 |
376.8 |
0.0 |
376.8 |
Change in translation differences |
|
|
|
|
0.1 |
|
0.1 |
|
0.1 |
Profit for the period |
|
|
|
|
|
66.6 |
66.6 |
-0.0 |
66.6 |
Recognised income and expenses total |
|
|
|
|
0.1 |
66.6 |
66.7 |
-0.0 |
66.7 |
Other changes |
|
|
|
-0.0 |
|
|
-0.0 |
|
-0.0 |
Equity 1 January 2007 |
92.2 |
17.8 |
23.0 |
0.5 |
-3.4 |
313.3 |
443.5 |
0.0 |
443.5 |
Change in translation differences |
|
|
|
|
-0.3 |
|
-0.3 |
|
-0.3 |
Profit for the period |
|
|
|
|
|
45.5 |
45.5 |
-0.0 |
45.5 |
Recognised income and expenses total |
|
|
|
|
-0.3 |
45.5 |
45.3 |
-0.0 |
45.3 |
Other changes |
|
|
|
-0.0 |
|
|
-0.0 |
|
-0.0 |
Equity 30 March 2007 |
92.2 |
17.8 |
23.0 |
0.5 |
-3.7 |
358.9 |
488.7 |
0.0 |
488.7 |
EUR million |
1-3/2007
|
1-3/2006
Proforma |
1-12/2006
Proforma |
Financial period
7-12/2006 |
Cash flow from operating activities |
|
|
|
|
Operating profit |
61.1 |
62.9 |
196.7 |
90.9 |
Adjustments |
6.2 |
5.8 |
16.0 |
4.3 |
Change in working capital |
-12.9 |
-31.7 |
-18.6 |
22.5 |
Interest paid |
0.1 |
-0.7 |
-3.8 |
-1.5 |
Interest received |
1.1 |
1.3 |
3.5 |
1.7 |
Income taxes paid |
-13.0 |
-8.1 |
-52.5 |
-36.3 |
Net cash from operating activities |
42.4 |
29.6 |
141.4 |
81.6 |
Cash flow from investing activities |
|
|
|
|
Purchases of property, plant and equipment and intangible assets |
-6.8 |
-4.7 |
-22.8 |
-12.3 |
Proceeds from sale of property, plant and equipment, intangible assets and available-for-sale investments |
0.0 |
-1.2 |
-1.2 |
- |
Net cash used in investing activities |
0.1 |
0.3 |
13.0 |
12.3 |
Cash flow from financing activities |
-6.7 |
-5.6 |
-10.9 |
0.0 |
Cash flow from financing activities |
|
|
|
|
Share issue and share capital increase based on the use of stock options |
0.0 |
9.0 |
21.4 |
- |
Change in short-term loans |
-0.3 |
-21.0 |
-47.5 |
-1.0 |
Repayments of long-term loans |
-0.2 |
-0.0 |
-0.6 |
-0.4 |
Dividends paid |
0.0 |
-103.7 |
-118.2 |
0.0 |
Net cash used in financing activities |
-0.5 |
-115.7 |
-144.9 |
-1.4 |
Net change in cash and cash equivalents |
35.3 |
-91.7 |
-14.4 |
80.2 |
Cash and cash equivalents at the beginning of the period |
110.0 |
124.5 |
124.5 |
29.8 |
Foreign exchange adjustments |
-0.2 |
-0.1 |
-0.1 |
0.0 |
Net change in cash and cash equivalents |
35.3 |
-91.7 |
-14.4 |
80.2 |
Cash and cash equivalents at the end of the period |
145.1 |
32.7 |
110.0 |
110.0 |
EUR million |
1-3/2007
|
1-3/2006
Proforma |
1-12/2006
Proforma |
Financial period
7-12/2006 |
Carrying amount at the beginning of the period |
187.1 |
196.4 |
196.4 |
191.2 |
Additions |
4.0 |
3.2 |
19.0 |
10.5 |
Disposals |
-0.2 |
-0.3 |
-2.7 |
-1.9 |
Depreciation |
-6.3 |
-6.5 |
-25.6 |
-12.7 |
Carrying amount at the end of the period |
184.6 |
192.8 |
187.1 |
187.1 |
EUR million |
3/2007
|
3/2006
Proforma |
12/2006
|
Contingent for own liabilities: |
|
|
|
Mortgages on land and buildings |
25.5 |
27.9 |
25.5 |
of which those on behalf of the Orion Pension Fund |
9.0 |
11.4 |
9.0 |
Guarantees |
1.8 |
1.9 |
1.8 |
Contingent for liabilities of other parties: |
|
|
|
Mortgages on land and buildings |
- |
- |
- |
Guarantees |
- |
7.1 |
- |
Leasing liabilities (excl. finance leasing contracts) |
4.8 |
3.9 |
5.2 |
Other liabilities |
0.3 |
0.3 |
0.3 |
Currency forward contracts: |
|
|
|
- fair value |
0.5 |
0.2 |
0.3 |
- nominal value |
65.9 |
83.2 |
58.5 |
EUR million |
1-3/2007
|
1-3/2006
Proforma |
1-12/2006
Proforma |
Financial period
7-12/2006 |
Management benefits |
0.9 |
0.6 |
2.1 |
1.0 |
Non-current liabilities to the pension fund at the end of the period |
6.0 |
6.0 |
6.0 |
6.0 |
EUR million |
1-3/2007 |
1-3/2006
Proforma |
Change % |
1-12/06
Proforma |
Financial period
7-12/2006 |
Pharmaceuticals |
167.9 |
162.9 |
+3.1% |
601.4 |
292.0 |
Diagnostics |
11.8 |
11.2 |
+5.0% |
41.5 |
19.9 |
Group items |
-0.5 |
-0.5 |
-4.0% |
-1.8 |
-0.7 |
Group total |
179.2 |
173.5 |
+3.2% |
641.1 |
311.2 |
EUR million |
1-3/2007 |
1-3/2006
Proforma |
Change % |
1-12/06
Proforma |
Financial period
7-12/2006 |
Pharmaceuticals |
60.7 |
62.0 |
-2.1% |
189.9 |
84.6 |
Diagnostics |
3.2 |
2.8 |
+14.8% |
6.6 |
2.1 |
Group items |
-2.9 |
-1.9 |
+46.7% |
0.2 |
4.2 |
Group total |
61.1 |
62.9 |
-2.9% |
196.7 |
90.9 |
EUR million |
4-6/05
Proforma |
7-9/05
Proforma |
10-12/05
Proforma |
1-3/06
Proforma |
4-6/06
Proforma |
7-9/06
|
10-12/06
|
1-3/07
|
Pharmaceuticals |
140.0 |
133.8 |
137.2 |
162.9 |
146.4 |
139.9 |
152.1 |
167.9 |
Diagnostics |
10.3 |
9.5 |
10.5 |
11.2 |
10.4 |
9.5 |
10.4 |
11.8 |
Group items |
-0.6 |
-0.4 |
-0.5 |
-0.5 |
-0.5 |
-0.4 |
-0.4 |
-0.5 |
Group total |
149.7 |
142.8 |
147.2 |
173.5 |
156.3 |
149.0 |
162.2 |
179.2 |
EUR million |
4-6/05
Proforma |
7-9/05
Proforma |
10-12/05
Proforma |
1-3/06
Proforma |
4-6/06
Proforma |
7-9/06
|
10-12/06
|
1-3/07
|
Pharmaceuticals |
39.1 |
42.7 |
27.7 |
62.0 |
43.3 |
45.1 |
39.5 |
60.7 |
Diagnostics |
2.0 |
1.4 |
1.1 |
2.8 |
1.7 |
1.5 |
0.6 |
3.2 |
Group items |
-3.0 |
1.8 |
-2.9 |
-1.9 |
-2.1 |
7.7 |
-3.5 |
-2.9 |
Group total |
38.1 |
45.9 |
25.9 |
62.9 |
42.9 |
54.3 |
36.6 |
61.1 |
EUR million |
4-6/05
Proforma |
7-9/05
Proforma |
10-12/05
Proforma |
1-3/06
Proforma |
4-6/06
Proforma |
7-9/06
|
10-12/06
|
1-3/07
|
Finland |
46.9 |
44.8 |
52.6 |
44.8 |
45.4 |
45.2 |
49.0 |
50.1 |
Scandinavia |
22.7 |
21.3 |
22.4 |
22.5 |
24.2 |
21.2 |
23.4 |
24.1 |
Other Europe |
44.7 |
51.4 |
46.1 |
69.6 |
52.7 |
52.8 |
58.4 |
63.7 |
North America |
21.8 |
14.2 |
15.6 |
20.4 |
20.5 |
20.1 |
22.0 |
24.1 |
Other markets |
13.6 |
11.2 |
10.4 |
16.2 |
13.4 |
9.7 |
9.4 |
17.1 |
Group total |
149.7 |
142.8 |
147.2 |
173.5 |
156.3 |
149.0 |
162.2 |
179.2 |
EUR million |
1-3/2007 |
1-3/2006
Proforma |
Change % |
1-12/06
Proforma |
Financial period
7-12/2006 |
Net sales |
167.9 |
162.9 |
+3.1% |
601.4 |
292.0 |
Operating profit |
60.7 |
62.0 |
-2.1% |
189.9 |
84.6 |
% of net sales |
36.1 % |
38.1 % |
|
31.6 % |
29.0 % |
Capital expenditure |
5.7 |
3.8 |
+50.5% |
23.1 |
11.8 |
Net sales from proprietary products |
76.9 |
80.5 |
-4.5% |
274.9 |
131.0 |
R&D expenditure |
20.7 |
20.2 |
+2.8% |
79.7 |
40.6 |
Personnel at the end of the period |
2 805 |
2 701 |
+3.8% |
2 742 |
2 742 |
EUR million |
1-3/2007 |
1-3/2006
Proforma |
Change % |
1-12/06
Proforma |
Proprietary Products |
71.3 |
77.0 |
-7.4% |
256.6 |
Specialty Products |
61.7 |
55.1 |
+11.9% |
218.7 |
Animal Health |
17.5 |
15.4 |
+13.7% |
63.3 |
Fermion |
11.1 |
12.3 |
-9.5% |
38.5 |
Other pharmaceutical business |
6.3 |
3.0 |
+106.7% |
24.2 |
Group total |
167.9 |
162.9 |
+3.1% |
601.4 |
EUR million |
1-3/2007 |
1-3/2006
Proforma |
Change % |
1-12/06
Proforma |
Stalevo (Parkinson's disease) |
33.0 |
32.1 |
+3.0% |
111.3 |
Comtess / Comtan (Parkinson's) |
21.6 |
22.1 |
-2.6% |
74.7 |
Domitor, Domosedan, Antisedan (animal sedatives) |
7.9 |
6.9 |
+13.9% |
26.0 |
Burana (inflammatory pain) |
4.1 |
2.3 |
+79.8% |
12.0 |
Easyhaler (astma) |
3.7 |
4.8 |
-21.6% |
15.9 |
Divina series (menopausal symptoms) |
3.6 |
3.9 |
-8.1% |
16.2 |
Simdax (heart failure) |
3.5 |
4.3 |
-18.0% |
13.2 |
Calcimagon (osteoporosis) |
3.4 |
3.6 |
-6.0% |
11.7 |
Enanton (prostate cancer) |
3.3 |
3.4 |
-3.8% |
13.3 |
Solomet (inflammatory diseases) |
2.3 |
1.3 |
+70.6% |
6.5 |
Total |
86.4 |
84.7 |
+2.0% |
300.7 |
Share of total pharmaceutical net sales |
51 % |
52 % |
|
50 % |
EUR million |
1-3/2007 |
1-3/2006
Proforma |
Change % |
1-12/06
Proforma |
Financial period
7-12/2006 |
Net sales |
11.8 |
11.2 |
+5.0% |
41.5 |
19.9 |
Operating profit |
3.2 |
2.8 |
+14.8% |
6.6 |
2.1 |
% of net sales |
27.6% |
25.3% |
|
15.9% |
10.6% |
Capital expenditure |
0.1 |
0.3 |
-46.6% |
1.4 |
0.8 |
Personnel at the end of the period |
292 |
286 |
+1.9% |
289 |
289 |
|
Class A |
|
Class B |
|
A and B total | |
Share capital |
36.1 |
MEUR |
56.1 |
MEUR |
92.2 |
MEUR |
Total number of shares |
55 261 240 |
pcs |
85 996 588 |
pcs |
141 257 828 |
pcs |
Minimum share capital |
|
|
|
|
50 |
MEUR |
Maximum share capital |
|
|
|
|
2 000 |
MEUR |
Share of total share stock |
39 |
% |
61 |
% |
100.0 |
% |
Counter book value of share |
ca 0.65 |
EUR |
ca 0.65 |
EUR |
|
|
Votes per share |
20 |
votes |
1 |
vote |
|
|
Trading code on the Helsinki Stock Exchange |
ORNAV |
|
ORNBV |
|
|
|
|
Class A |
Class B |
A and B total | |||
Total number of shares traded |
969 461 |
pcs |
27 323 392 |
pcs |
28 292 853 |
pcs |
Share of total stock |
1.8 |
% |
31.8 |
% |
20.0 |
% |
Lowest quotation |
15.07 |
EUR |
15.96 |
EUR |
|
|
Highest quotation |
18.15 |
EUR |
18.16 |
EUR |
|
|
Closing quotation on 2 Jan. 2007 |
16.50 |
EUR |
16.50 |
EUR |
|
|
Closing quotation on 30 March 2007 |
18.00 |
EUR |
18.04 |
EUR |
|
|
Market capitalisation on 30 March 2007 |
994.7 |
MEUR |
1 551.4 |
MEUR |
2 546.1 |
MEUR |
|
1-3/2007 |
1-3/2006
Proforma |
Change % |
1-12/2006
Proforma |
Financial period 7-12/2006 |
Earnings per share, EUR |
0.32 |
0.33 |
-3.9% |
1.03 |
0.47 |
Equity per share, EUR |
3.46 |
2.38 |
+45.1% |
3.14 |
3.14 |
Average number of shares, 1000 pcs |
141,258 |
139,102 |
|
140,561 |
141,258 |