ANNUAL REPORT 2007/08
Tamro in Brief
CEO's Review
Corporate Governance
  Group Management
Financial Risk Management
Corporate Responsibility
Human Resources
BUSINESS UNITS
FINANCIAL STATEMENTS
Board of Directors' Report
  Board of Directors
Consolidated Income Statement
Consolidated Balance Sheet
Consolidated Cash Flow Statement
Income Statement of the Parent Company
Balance Sheet of the Parent Company
Cash Flow Statement of the Parent Company
Accounting Principles
Notes to the Financial Statements
Proposal for Profit Distribution
Auditors' Report
Financial Indicators 2003-2007/08
Calculation of Financial Ratios
Quarterly Development
Site Map/
Download Centre
 
 
  Index Home
  Back Back
  Info Instructions
  Print Print
  Download Excel Sheet Download Excel Sheet
Quarterly Development
               
Figures in the tables are unaudited.
               
  11/07-1/08 8-10 5-7 2-4 2/07-1/08 2/06-1/07 Change
  2007 2007 2007 2007 2007 2006 %
               
NET SALES              
(EURm)              
Tamro Sweden 407.3 425.6 423.4 429.4 1,685.7 1,708.3 -1.3
Tamro Denmark 401.2 378.6 390.7 355.6 1,526.1 1,334.8 14.3
Tamro Finland 272.0 266.5 252.3 241.6 1,032.4 1,040.6 -0.8
Tamro Norway 200.1 193.9 195.2 176.3 765.5 723.2 5.8
Tamro Estonia 18.9 17.1 17.3 17.1 70.4 60.1 17.1
Tamro Latvia 31.9 29.8 25.9 30.0 117.6 106.5 10.4
Tamro Lithuania 26.9 25.1 23.8 25.7 101.5 103.9 -2.3
Tamro Poland 95.1 92.5 86.3 88.8 362.7 347.9 4.3
Tamro MedLab 0.0 0.0 0.0 0.0 0.0 61.2 -100.0
Other and internal -14.8 -15.4 -14.3 -12.2 -56.7 -22.0 157.7
Group total 1,438.6 1,413.7 1,400.6 1,352.3 5,605.2 5,464.5 2.6
             
NUMBER OF EMPLOYEES, AVERAGE              
Tamro Sweden 438 462 457 428 444 440 0.9
Tamro Denmark 633 638 623 594 620 634 -2.2
Tamro Finland 329 329 333 330 331 335 -1.2
Tamro Norway 1,939 1,925 1,906 1,855 1,905 1,803 5.7
Tamro Estonia 293 286 277 269 281 270 4.1
Tamro Latvia 383 375 370 357 370 311 19.0
Tamro Lithuania 395 402 405 408 402 422 -4.7
Tamro Poland 357 362 362 355 359 321 11.8
Tamro MedLab 0 0 0 0 0 133 -100.0
Others 23 22 25 22 24 24 0.0
Group total 4,790 4,801 4,758 4,618 4,736 4,693 0.9

           

CONSOLIDATED INCOME STATEMENT              
(EURm)              
Net Sales 1,438.6 1,413.7 1,400.6 1,352.3 5,605.2 5,464.5 2.6
Other income 0.6 0.0 0.0 3.0 3.6 6.3 -42.9
Raw materials and services -1,318.0 -1 297.8 -1 284.4 -1,244.0 -5 144.2 -5 028.2 2.3
Personnel expenses -54.9 -53.9 -54.1 -48.4 -211.3 -194.6 8.6
Depreciation and value adjustments -8.2 -8.3 -7.2 -8.6 -32.3 -33.7 -4.2
Other operating expenses -30.0 -23.3 -22.3 -23.0 -98.6 -97.0 1.6
Operating profit 28.1 30.4 32.6 31.3 122.4 117.4 4.3
Financial income and expenses -0.8 2.8 -2.1 -1.8 -1.9 -6.2 -69.4
Share of assosiated companies' net income 0.1 0.1 0.1 0.0 0.3 0.2 50.0
Profit before extraordinary items 27.4 33.3 30.6 29.5 120.8 111.4 8.4
Extraordinary items 0.0 0.0 0.0 0.0 0.0 48.5 -100.0
Profit before taxes 27.4 33.3 30.6 29.5 120.8 159.9 -24.5
Income taxes -9.0 -8.2 -7.5 -7.2 -31.9 -33.2 -3.9
Minority interest 0.0 0.0 -0.1 0.0 -0.1 -0.2 -50.0
Net profit for the period 18.4 25.1 23.0 22.3 88.8 126.4 -29.7
 
  31.1. 31.10. 31.7. 30.4. 31.1. 31.1. Change
  2008 2007 2007 2007 2008 2007 %
               
CONSOLIDATED BALANCE SHEET              
(EURm)              
Assets              
Intangible and tangible assets 322.9 324.0 317.0 314.4 322.9 319.1 1.2
Financial assets 17.5 17.6 17.5 17.4 17.5 17.4 0.6
Inventories 391.7 422.0 407.6 389.1 391.7 357.7 9.5
Receivables 504.6 632.5 546.5 600.8 504.6 464.7 8.6
Liquid assets and short-term investments 38.6 17.5 13.3 9.3 38.6 55.2 -30.1
1,275.3 1,413.6 1,301.9 1 331.0 1,275.3 1,214.2 5.0
Equity & liabilities  
Shareholders' equity 335.9 452.3 422.8 395.7 335.9 373.2 -10.0
Minority interest 0.3 0.3 0.2 0.2 0.3 0.2 50.0
Obligatory reserves 1.6 2.5 2.1 1.9 1.6 2.0 -20.0
Long-term liabilities 28.7 27.9 28.1 28.3 28.7 28.9 -0.7
Short-term liabilities 908.8 930.6 848.7 905.0 908.8 809.9 12.2
Balance sheet total 1,275.3 1,413.6 1,301.9 1 331.0 1,275.3 1,214.2 5.0

  11/07-1/08 8-10 5-7 2-4 2/07-1/08 2/06-1/07 Change
  2007 2007 2007 2007 2007 2006 %
               
OTHER CONSOLIDATED KEY FIGURES              
Operating margin, % 2.0 % 2.2 % 2.3 % 2.3 % 2.2 % 2.1 %
Profit margin, % 1.9 % 2.4 % 2.2 % 2.2 % 2.2 % 2.9 %
Return on capital employed, % 25.5 % 27.6 % 26.1 % 26.7 % 32.0 % 40.7 %
Return on equity, % 18.6 % 23.0 % 23.2 % 23.2 % 25.1 % 36.8 %
 
Gross investments, €m 13.5 11.5 5.9 6.2 37.1 32.8 13.1
Free cash flow, €m 183.4 -9.4 70.1 -128.1 116.0 152.0 -23.7
Capital employed, €m 459.7 512.6 511.0 478.4 405.8 416.9 -2.7
Net debt, €m 10.8 63.7 55.1 125.5 10.8 -2.5 -532.0
Net gearing, % 3.2 % 14.1 % 13.0 % 31.7 % 3.2 % -0.7 %
Equity ratio, % 26.4 % 32.0 % 32.5 % 29.7 % 26.4 % 30.8 %
 
Number of shares - at end, millions* 114.5 114.5 114.5 114.5 114.5 114.5 0.0
Number of shares - average, millions* 114.5 114.5 114.5 114.5 114.5 114.5 0.0
Earnings per share, €* 0.16 0.22 0.20 0.19 0.78 1.10 -29.3
Equity per share, €* 2.94 3.95 3.69 3.46 2.94 3.26 -9.8
Number of employees, average 4,790 4,801 4,758 4,618 4,736 4,693 0.9
* excluding own shares
  Tamro Web Annual Report 2007/08. Published 30 April 2008. Copyright © Tamro Corporation 2008. All rights reserved.