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
Home
Back
Instructions
Print
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
Receivable
s
504.6
632.5
546.5
600.8
504.6
464.7
8.6
Liquid ass
ets 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
Sharehold
ers' equity
335.9
452.3
422.8
395.7
335.9
373.2
-10.0
Minority in
terest
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 s
heet 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 mar
gin, %
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 inve
stments, €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 em
ployed, €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 gearin
g, %
3.2 %
14.1 %
13.0 %
31.7 %
3.2 %
-0.7 %
Equity rati
o, %
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 p
er 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.