Segments 2024 | ||||||
Foodservice Europe- | North | Flexible | Fiber | Segments | ||
EUR million | Note | Asia-Oceania | America | Packaging | Packaging | total |
Net sales | 988.1 | 1,458.7 | 1,321.8 | 357.6 | 4,126.3 | |
Intersegment net sales | 1.4 | 1.4 | 0.7 | 5.6 | -9.1 | |
EBIT | 75.9 | 195.9 | 77.7 | 41.3 | 390.7 | |
Net Assets | 3.1., 3.3., 3.4., 4. | 928.9 | 1,073.0 | 1,344.5 | 325.4 | 3,671.9 |
Capital Expenditure | 66.3 | 83.9 | 69.0 | 28.1 | 247.4 | |
Depreciation and amortization | 2.3. | 72.1 | 65.0 | 61.5 | 22.7 | 221.3 |
Foodservice |
North |
Flexible |
Fiber |
Segments |
||
EUR million |
Note |
Europe- |
America |
Packaging |
Packaging |
total |
| Asia-Oceania |
||||||
Net sales |
1,033.7 |
1,456.4 |
1,337.7 |
341.1 |
4,168.9 |
|
Intersegment net sales |
3.5 |
1.5 |
3.2 |
2.0 |
-10.3 |
|
EBIT |
88.0 |
187.9 |
93.9 |
33.4 |
403.2 |
|
Net Assets |
3.1., 3.3., 3.4., 4. |
907.4 |
1,013.9 |
1,294.0 |
305.0 |
3,520.2 |
Capital Expenditure |
64.0 |
121.4 |
103.7 |
29.3 |
318.5 |
|
Depreciation and amortization |
2.3. |
69.8 |
60.4 |
85.1 |
22.4 |
237.7 |
EUR million |
2024 |
2023 |
Total EBIT for reportable segments |
390.7 |
403.2 |
EBIT for other activities |
-18.5 |
-22.3 |
Net financial items |
-71.8 |
-69.0 |
Profit before taxes |
300.5 |
312.0 |
EUR million |
2024 |
2023 |
Total assets for reportable segments |
4,350.2 |
4,140.9 |
Assets in other activities |
36.5 |
19.3 |
Unallocated assets |
506.8 |
504.7 |
Group's total assets |
4,893.5 |
4,664.9 |
EUR million |
2024 |
2023 |
Total liabilities for reportable segments |
760.8 |
657.3 |
Liabilities in other activities |
38.0 |
28.6 |
Unallocated liabilities |
1,970.7 |
2,054.1 |
Group's total liabilities |
2,769.4 |
2,739.9 |
| EUR million |
External net sales |
Non-current |
| assets |
||
United States |
1,458.3 |
894.2 |
Germany |
457.2 |
425.1 |
The United Kingdom |
320.9 |
214.3 |
India |
256.3 |
186.8 |
Austalia |
170.6 |
89.1 |
Türkiye |
170.3 |
202.9 |
Thailand |
154.9 |
132.7 |
Poland |
122.6 |
71.4 |
South Africa |
122.5 |
77.6 |
Spain |
94.0 |
76.3 |
Other countries (excl. Finland) |
730.2 |
571.3 |
Finland |
68.5 |
71.2 |
Total |
4,126.3 |
3,013.0 |
| EUR million |
External net sales |
Non-current |
| assets |
||
United States |
1,454.7 |
821.0 |
Germany |
439.4 |
401.2 |
The United Kingdom |
325.1 |
176.2 |
India |
261.3 |
187.7 |
Türkiye |
177.4 |
199.7 |
Australia |
174.7 |
93.8 |
Thailand |
158.4 |
115.5 |
Poland |
124.1 |
71.1 |
South Africa |
116.9 |
71.3 |
Czech Republic |
104.6 |
40.5 |
Other countries (excl. Finland) |
758.9 |
624.9 |
Finland |
73.4 |
73.0 |
Total |
4,168.9 |
2,876.0 |
EUR million |
Note |
2024 |
2023 |
Wages and Salaries |
721.4 |
684.1 |
|
Compulsory social security contributions |
76.0 |
67.2 |
|
Pensions |
|||
Defined benefit plans |
6.4 |
5.8 |
|
Defined contribution plans |
25.1 |
21.8 |
|
Other defined benefit plans |
1.1 |
0.7 |
|
Share-based payments |
6.3. |
6.2 |
13.9 |
Other personnel costs |
50.1 |
52.8 |
|
Total |
886.3 |
846.3 |
Average number of personnel |
2024 |
2023 |
Group |
17,820 |
18,261 |
Huhtamäki Oyj |
175 |
153 |
Defined benefit | Fair value of | Effect from | Net defined | |||||
obligations | plan assets | asset ceiling | benefit liability | |||||
EUR million | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 |
Balance at January 1 | 430.8 | 422.4 | -338.1 | -344.7 | - | 1.2 | 92.7 | 78.9 |
Included in Income statement | ||||||||
Current service cost | 7.4 | 6.5 | 7.4 | 6.5 | ||||
Plan amendment and curtailment cost (+) / income (-) | - | - | - | - | ||||
Interest cost (+) / income (-) | 18.2 | 18.2 | -15.5 | -15.9 | 2.7 | 2.4 | ||
25.6 | 24.7 | -15.5 | -15.9 | 10.2 | 8.9 | |||
Included in Other comprehensive income | ||||||||
Remeasurements | ||||||||
Actuarial loss (+) / gain (-) arising from | ||||||||
Demographic assumptions | -0.2 | -2.7 | -0.2 | -2.7 | ||||
Financial assumptions | -17.9 | 15.8 | -17.9 | 15.8 | ||||
Experience adjustment | 6.1 | 6.8 | 6.1 | 6.8 | ||||
Actual return on plan assets less interest income | 8.6 | -0.5 | 8.6 | -0.5 | ||||
Changes in asset ceiling less interest | - | -1.3 | - | -1.3 | ||||
-11.9 | 19.9 | 8.6 | -0.5 | - | -1.3 | -3.4 | 18.2 | |
Other movements | ||||||||
Benefits paid | -30.5 | -30.2 | 23.8 | 22.2 | -6.7 | -7.9 | ||
Contribution by employer | -4.8 | -4.6 | -4.8 | -4.6 | ||||
Contribution by employee | -0.2 | -0.2 | -0.2 | -0.2 | ||||
Obligations and assets assumed in business combinations | - | - | - | - | - | - | ||
Assets extinguished on plan amendment | - | - | - | - | ||||
Effect of movements in exchange rates | 13.1 | -6.0 | -14.5 | 5.4 | - | 0.0 | -1.4 | -0.6 |
Balance at December 31 | 427.1 | 430.8 | -340.8 | -338.1 | - | - | 86.3 | 92.7 |
Reflected to statement of financial position | 2024 | 2023 |
Employee benefit assets | 63.8 | 53.3 |
Employee benefit liabilities | 150.0 | 145.9 |
86.3 | 92.7 |
Amounts of funded and unfunded obligations | 2024 | 2023 |
Present value of funded obligations | 402.5 | 407.9 |
Present value of unfunded obligations | 24.5 | 22.9 |
427.1 | 430.8 |
Plan assets comprise: |
2024 |
2023 |
European equities |
4.0 |
4.7 |
North American equities |
49.1 |
35.3 |
European debt instruments |
15.4 |
5.4 |
North American debt instruments |
101.1 |
113.6 |
Property |
13.3 |
13.3 |
Insured plans |
84.3 |
85.3 |
Other |
73.5 |
80.6 |
340.8 |
338.1 |
Significant actuarial assumptions |
2024 |
2023 |
||||
Discount rate % |
||||||
Europe |
3.1 |
– |
5.4 |
3.2 |
– |
4.5 |
Americas |
5.5 |
– |
9.9 |
4.9 |
– |
9.9 |
Asia, Oceania, Africa |
2.5 |
– |
10.0 |
6.0 |
– |
10.9 |
Annual increase in healthcare costs % |
||||||
Americas |
7.3 |
7.9 |
||||
Asia, Oceania, Africa |
6.2 |
6.9 |
||||
EUR million |
2024 |
2023 |
1% p. increase in discount rate |
-36.2 |
-32.6 |
1% p. decrease in discount rate |
40.4 |
37.6 |
1% p. increase of estimated healthcare cost |
1.4 |
0.8 |
1% p. decrease of estimated healthcare cost |
-1.2 |
-0.7 |
EUR million |
2024 |
2023 |
Depreciation, amortization and impairments by function: |
||
Cost of Goods Sold |
192.6 |
189.4 |
Sales and marketing |
7.8 |
8.5 |
Research and development |
7.6 |
7.2 |
Administration |
14.0 |
19.6 |
Other |
1.4 |
15.7 |
Total |
223.4 |
240.3 |
Depreciation, amortization and impairments by asset type: | ||
Land and land improvements | 1.4 | 0.8 |
Buildings | 46.4 | 39.7 |
Machinery and equipment | 144.9 | 153.7 |
Other tangible assets | 10.3 | 9.1 |
Intangible assets | 20.4 | 37.0 |
Total | 223.4 | 240.3 |
Impairments by asset type: | ||
Buildings | - | - |
Machinery and equipment | - | 5.2 |
Goodwill | 1.4 | 15.7 |
Other Intangible assets | - | 0.7 |
Total | 1.4 | 21.7 |
Buildings and other structures | 20–40 |
Machinery and equipment | 5–15 |
Other tanglible assets | 3–12 |
Intangible assets | 3–20 |
Eur million | 2024 | 2023 |
Grants | 0.9 | 1.7 |
Gain on disposal of tangible assets | 21.5 | 61.6 1 |
Insurance reimbursements for property damage incidents | 2.2 | 0.3 |
Royalty income | 0.2 | 0.1 |
Rental income | 1.0 | 1.0 |
Other | 15.5 | 19.6 |
Total | 41.3 | 84.2 |
EUR million |
2024 |
2023 |
Goodwill impairment 1 |
1.4 |
15.7 |
Loss on disposal of tangible assets |
2.4 |
4.4 |
Other |
9.9 |
4.2 |
Total |
13.7 |
24.3 |
EUR million |
2024 |
2023 |
Audit fees |
3.6 |
3.2 |
Other statutory services |
0.5 |
0.0 |
Tax services |
- |
- |
Other services |
0.2 |
0.2 |
Total |
4.4 |
3.4 |
EUR million |
2024 |
2023 |
Current tax expense |
85.5 |
76.9 |
Deferred tax expense |
-16.8 |
9.8 |
Total tax expense |
68.7 |
86.7 |
Profit before taxes |
300.5 |
312.0 |
Tax calculated at domestic rate (20%) |
60.1 |
62.4 |
Effect of different tax rates in foreign subsidiaries |
-1.7 |
-0.2 |
Non-deductible expenses and tax-exempt income |
0.4 |
4.1 |
Tax effect of unrecognized tax losses |
7.1 |
7.6 |
Previous period taxes |
-1.3 |
-1.5 |
Deferred tax liability on undistributed earnings |
0.0 |
-1.7 |
Other items¹ |
4.0 |
16.0 |
Total tax expense |
68.7 |
86.7 |
| 2024 |
2023 |
|||||
Before tax |
Tax expense/ |
Net of tax |
Before tax |
Tax expense/ |
Net of tax |
|
EUR million |
amount |
benefit |
amount |
amount |
benefit |
amount |
Cash flow hedges |
-1.8 |
0.3 |
-1.6 |
-5.6 |
1.2 |
-4.4 |
Remeasurements on defined benefit plans |
3.4 |
-0.7 |
2.7 |
-18.2 |
5.0 |
-13.1 |
EUR million |
2024 |
2023 |
Deferred tax assets |
||
Tangible assets |
43.5 |
37.8 |
Employee benefit |
34.4 |
32.0 |
Provisions |
6.1 |
6.5 |
Unused tax losses |
35.5 |
27.9 |
Other temporary differences |
46.2 |
36.0 |
Total |
165.7 |
140.1 |
Deferred tax liabilities |
||
Tangible assets |
157.1 |
143.5 |
Intangible assets |
26.8 |
27.7 |
Employee benefit |
20.5 |
17.7 |
Undistributed earnings |
24.1 |
23.9 |
Other temporary differences |
11.7 |
12.3 |
Total |
240.2 |
225.0 |
Net deferred tax liabilities |
74.4 |
84.9 |
Reflected in statement of financial position as follows: |
||
Deferred tax assets |
63.8 |
52.1 |
Deferred tax liabilities |
138.2 |
137.0 |
Total |
74.4 |
84.9 |
EUR million |
2024 |
2023 |
Net deferred tax balance at January 1 |
-84.9 |
-84.9 |
Recognized in income statement |
16.8 |
-9.8 |
Recognized in other comprehensive income |
-0.5 |
6.2 |
Recognized in equity |
- |
-0.2 |
Translation differences |
-5.9 |
3.8 |
Net deferred tax balance at December 31 |
-74.4 |
-84.9 |
2024 |
2023 |
|
Net income attributable to equity holders of the parent company (basic/diluted), EUR million |
224.1 |
206.3 |
Weighted average number of shares outstanding, in thousands |
104,713 |
104,497 |
Effect of share-based payments, in thousands |
424 |
417 |
Diluted weighted average number of shares outstanding, in thousands |
105,136 |
104,914 |
Earnings per share from the profit for the period attributable to equity holders of the parent company |
||
Basic earnings per share, EUR |
2.14 |
1.97 |
Diluted earnings per share, EUR |
2.13 |
1.97 |
| 2024 |
2023 |
|||
Discount interest |
Discount interest |
|||
rates used |
rates used |
|||
EUR million |
Goodwill |
(pre-tax), % |
Goodwill |
(pre-tax), % |
Flexible Packaging |
539.7 |
11.9 |
522.6 |
13.6 |
North America |
234.4 |
9.8 |
226.7 |
11.4 |
Foodservice Europe-Asia-Oceania |
186.3 |
9.7 |
181.6 |
10.1 |
Fiber Packaging |
63.7 |
10.4 |
63.7 |
11.4 |
Total goodwill |
1,024.1 |
994.6 |
||
Other |
|||||
intangibles |
|||||
(including |
|||||
Customer |
intangible |
||||
EUR million |
Goodwill |
relations |
Software |
rights) |
Total 2024 |
Acquisition cost on January 1, 2024 |
1,124.5 |
115.1 |
99.2 |
85.2 |
1,424.0 |
Additions |
- |
- |
0.3 |
2.6 |
2.9 |
Disposals |
- |
-0.1 |
-47.3 |
-5.2 |
-52.5 |
Intra-balance sheet transfer |
- |
- |
2.8 |
3.7 |
6.5 |
Changes in exchange rates |
32.6 |
4.2 |
1.0 |
1.6 |
39.4 |
Acquisition cost on December 31, 2024 |
1,157.1 |
119.2 |
56.0 |
87.9 |
1,420.3 |
Accumulated amortization and impairment on January 1, 2024 |
-129.9 |
-55.5 |
-89.6 |
-50.5 |
-325.5 |
Accumulated amortization on disposals and transfers |
- |
0.1 |
47.2 |
1.0 |
48.3 |
Amortization during the financial year |
- |
-6.8 |
-3.7 |
-8.4 |
-18.9 |
Impairments during the financial year |
-1.4 1 |
- |
- |
- |
-1.4 |
Changes in exchange rates |
-1.7 |
-1.5 |
-1.0 |
-0.7 |
-4.9 |
Accumulated amortization and impairment on December 31, |
|||||
| 2024 |
-133.0 |
-63.8 |
-47.1 |
-58.6 |
-302.5 |
Book value on December 31, 2024 |
1,024.1 |
55.5 |
8.9 |
29.3 |
1,117.8 |
Other |
|||||
intangibles |
|||||
(including |
|||||
Customer |
intangible |
||||
EUR million |
Goodwill |
relations |
Software |
rights) |
Total 2023 |
Acquisition cost on January 1, 2023 |
1,151.4 |
119.0 |
98.5 |
79.3 |
1,448.3 |
Additions |
- |
- |
0.8 |
1.0 |
1.8 |
Disposals |
- |
- |
-7.1 |
-1.5 |
-8.6 |
Intra-balance sheet transfer |
- |
- |
8.0 |
8.1 |
16.1 |
Changes in exchange rates |
-26.9 |
-3.9 |
-1.0 |
-1.7 |
-33.5 |
Acquisition cost on December 31, 2023 |
1,124.5 |
115.1 |
99.2 |
85.2 |
1,424.0 |
Accumulated amortization and impairment on January 1, 2023 |
-116.4 |
-49.6 |
-86.8 |
-42.7 |
-295.4 |
Accumulated amortization on disposals and transfers |
- |
- |
1.8 |
0.1 |
1.9 |
Amortization during the financial year |
- |
-7.3 |
-4.8 |
-8.5 |
-20.6 |
Impairments during the financial year |
-15.7 1 |
- |
-0.7 |
- |
-16.5 |
Changes in exchange rates |
2.2 |
1.4 |
0.8 |
0.6 |
5.0 |
Accumulated amortization and impairment on December 31, |
|||||
| 2023 |
-129.9 |
-55.5 |
-89.6 |
-50.5 |
-325.5 |
Book value on December 31, 2023 |
994.6 |
59.6 |
9.6 |
34.8 |
1,098.5 |
Intangible assets up to |
20 |
Software |
3–5 |
Customer relations |
7–15 |
EUR million |
2024 |
2023 |
Owned property, plant and equipment |
1,761.7 |
1,645.8 |
Right-of-use assets |
152.2 |
149.1 |
Total tangible assets |
1,913.9 |
1,794.9 |
Owned assets | ||||||
Construction | ||||||
Buildings | Machinery | in progress | Other | |||
Land and land | and | and | and advance | tangible | Total | |
EUR million | improvements | constructions | equipment | payments | assets | 2024 |
Acquisition cost on January 1, 2024 | 47.9 | 535.8 | 2,276.3 | 342.7 | 112.9 | 3,315.6 |
Additions | - | 0.6 | 11.7 | 232.0 | 0.7 | 245.1 |
Disposals | -0.4 | -6.7 | -42.3 | -1.2 | -5.0 | -55.6 |
Intra-balance sheet transfer | 0.1 | 13.7 | 182.3 | -213.2 | 10.5 | -6.5 |
Reclassification to assets held for sale 1 | -1.7 | - | - | - | - | -1.7 |
Changes in exchange rates | 1.3 | 18.8 | 80.8 | 11.1 | 2.8 | 114.7 |
Acquisition cost on December 31, 2024 | 47.3 | 562.2 | 2,508.7 | 371.4 | 122.0 | 3,611.6 |
Accumulated depreciation and impairment on January 1, | ||||||
2024 | -1.9 | -226.6 | -1,363.1 | - | -78.2 | -1,669.8 |
Accumulated depreciation on disposals and transfers | -0.0 | 4.8 | 44.3 | - | 4.7 | 53.8 |
Depreciation during the financial year | -0.8 | -26.3 | -136.9 | - | -9.7 | -173.8 |
Impairments during the financial year | - | - | - | - | - | - |
Reclassification to assets held for sale 1 | - | - | - | - | - | - |
Changes in exchange rates | -0.2 | -8.1 | -49.8 | - | -1.9 | -60.0 |
Accumulated depreciation and impairment on December | ||||||
31, 2024 | -2.9 | -256.2 | -1,505.5 | - | -85.3 | -1,849.8 |
Book value on December 31, 2024 | 44.4 | 306.0 | 1,003.2 | 371.4 | 36.7 | 1,761.7 |
Owned assets | ||||||
Construction | ||||||
Buildings | Machinery | in progress | Other | |||
Land and land | and | and | and advance | tangible | Total | |
EUR million | improvements | constructions | equipment | payments | assets | 2023 |
Acquisition cost on January 1, 2023 | 39.6 | 495.2 | 2,165.5 | 366.1 | 111.2 | 3,177.7 |
Additions | - | 3.0 | 17.6 | 291.7 | 4.6 | 316.9 |
Disposals | -0.8 | -9.2 | -26.2 | -8.2 | -5.2 | -49.6 |
Intra-balance sheet transfer | 11.0 | 65.1 | 206.6 | -298.3 | 5.4 | -10.3 |
Reclassification to assets held for sale 1 | - | - | -21.3 | - | - | -21.3 |
Changes in exchange rates | -1.9 | -18.3 | -65.9 | -8.6 | -3.0 | -97.7 |
Acquisition cost on December 31, 2023 | 47.9 | 535.8 | 2,276.3 | 342.7 | 112.9 | 3,315.6 |
Accumulated depreciation and impairment on January 1, | ||||||
2023 | -1.7 | -217.0 | -1,294.0 | - | -76.4 | -1,589.2 |
Accumulated depreciation on disposals and transfers | - | 4.6 | 22.6 | - | 4.8 | 32.0 |
Depreciation during the financial year | -0.3 | -20.6 | -140.1 | - | -8.6 | -169.7 |
Impairments during the financial year | - | - | -5.2 | - | - | -5.2 |
Reclassification to assets held for sale 1 | - | - | 16.0 | - | - | 16.0 |
Changes in exchange rates | 0.1 | 6.5 | 37.8 | - | 2.0 | 46.4 |
Accumulated depreciation and impairment on December | ||||||
31, 2023 | -1.9 | -226.6 | -1,363.1 | - | -78.2 | -1,669.8 |
Book value on December 31, 2023 | 46.0 | 309.2 | 913.2 | 342.7 | 34.7 | 1,645.8 |
| Right-of-use assets | |||||
Buildings | |||||
and | Machinery and | Other | |||
EUR million | Land | constructions | equipment | tangible assets | Total 2024 |
Acquisition cost on January 1, 2024 | 14.5 | 204.8 | 40.6 | 2.1 | 262.1 |
Additions | 0.0 | 22.1 | 12.5 | 0.5 | 35.0 |
Disposals | -0.0 | -18.2 | -10.0 | -0.4 | -28.6 |
Intra-balance sheet transfer | - | 5.1 | -5.1 | - | - |
Changes in exchange rates | 0.8 | 4.4 | 0.8 | 0.1 | 6.0 |
Acquisition cost on December 31, 2024 | 15.3 | 218.2 | 38.8 | 2.3 | 274.6 |
Accumulated depreciation and impairment on January 1, 2024 | -6.1 | -86.5 | -19.4 | -1.0 | -113.0 |
Accumulated depreciation on disposals and transfers | 0.0 | 12.4 | 9.8 | 0.3 | 22.6 |
Depreciation during the financial year | -0.6 | -20.0 | -8.1 | -0.6 | -29.3 |
Changes in exchange rates | -0.3 | -2.0 | -0.4 | -0.0 | -2.7 |
Accumulated depreciation and impairment on December 31, | |||||
| 2024 | -7.1 | -96.1 | -18.0 | -1.2 | -122.4 |
Book value on December 31, 2024 | 8.2 | 122.1 | 20.8 | 1.1 | 152.2 |
| Right-of-use assets | |||||
Buildings | |||||
and | Machinery and | Other | |||
EUR million | Land | constructions | equipment | tangible assets | Total 2023 |
Acquisition cost on January 1, 2023 | 13.5 | 197.7 | 38.0 | 1.6 | 250.8 |
Additions | 1.4 | 21.9 | 12.8 | 0.7 | 36.9 |
Disposals | -0.0 | -12.8 | -9.7 | -0.2 | -22.7 |
Intra-balance sheet transfer | - | - | - | - | - |
Changes in exchange rates | -0.4 | -2.0 | -0.5 | -0.0 | -2.9 |
Acquisition cost on December 31, 2023 | 14.5 | 204.8 | 40.6 | 2.1 | 262.1 |
Accumulated depreciation and impairment on January 1, 2023 | -5.8 | -77.5 | -19.4 | -0.6 | -103.4 |
Accumulated depreciation on disposals and transfers | 0.0 | 10.0 | 8.1 | 0.1 | 18.2 |
Depreciation during the financial year | -0.6 | -19.0 | -8.3 | -0.4 | -28.3 |
Changes in exchange rates | 0.2 | 0.1 | 0.2 | 0.0 | 0.6 |
Accumulated depreciation and impairment on December 31, | |||||
| 2023 | -6.1 | -86.5 | -19.4 | -1.0 | -113.0 |
Book value on December 31, 2023 | 8.4 | 118.4 | 21.2 | 1.1 | 149.1 |
Buildings and other structures | 20–40 |
Machinery and equipment | 5–15 |
Other tangible assets and land improvements | 3–12 |
EUR million |
2024 |
2023 |
Raw and packaging material |
262.4 |
246.5 |
Work-In-Process |
87.7 |
79.6 |
Finished goods |
295.1 |
272.8 |
Goods in transit |
21.4 |
21.9 |
Total |
666.6 |
620.9 |
EUR million |
2024 |
2023 |
Trade receivables |
540.5 |
511.0 |
Other receivables |
68.9 |
75.9 |
Accrued interest and other financial items |
14.7 |
10.3 |
Other accrued income and prepaid expenses |
54.1 |
39.4 |
Total |
678.1 |
636.5 |
Gross |
Impairment |
Net |
Gross |
Impairment |
Net |
|
EUR million |
2024 |
2024 |
2024 |
2023 |
2023 |
2023 |
Not past due |
493.2 |
0.8 |
492.4 |
466.3 |
0.7 |
465.7 |
Past due 0–30 days |
36.4 |
0.2 |
36.2 |
33.6 |
0.2 |
33.4 |
Past due 31–120 days |
10.9 |
0.4 |
10.6 |
10.1 |
0.5 |
9.6 |
Past due more than 120 days |
5.2 |
3.8 |
1.4 |
7.2 |
4.9 |
2.3 |
Total |
545.8 |
5.2 |
540.5 |
517.3 |
6.3 |
511.0 |
Restructuring |
||||
EUR million |
reserve |
Other |
Total 2024 |
Total 2023 |
Provision on January 1, 2024 |
5.1 |
18.8 |
23.9 |
23.1 |
Translation difference |
0.1 |
0.4 |
0.5 |
-0.6 |
Provisions made during the year |
7.2 |
5.6 |
12.8 |
10.5 |
Provisions used during the year |
-5.9 |
-5.7 |
-11.7 |
-8.9 |
Unused provisions reversed during the year |
-0.3 |
-2.4 |
-2.7 |
-0.2 |
Provision on December 31, 2024 |
6.2 |
16.6 |
22.8 |
23.9 |
Current |
6.2 |
3.2 |
9.4 |
10.5 |
Non-current |
0.0 |
13.4 |
13.4 |
13.4 |
EUR million |
2024 |
2023 |
Trade payables |
507.0 |
414.9 |
Other payables |
96.4 |
94.0 |
Accrued interest expense and other financial items |
30.3 |
26.5 |
Personnel and social security accruals |
89.6 |
86.9 |
Other accrued expenses |
92.8 |
81.1 |
Total |
816.0 |
703.5 |
EUR million |
2024 |
Payables in supplier finance arrangements |
27.3 |
Supplier has received payment |
20.7 |
Supplier has not yet received payment |
6.6 |
2024 |
||
Payment terms within |
Comparative payment terms |
|
EUR million |
arrangements (current) |
without arrangements |
0–30 days |
4.8 |
5.8 |
31–90 days |
8.7 |
16.4 |
91–180 days |
13.9 |
5.1 |
Total |
27.3 |
27.3 |
EUR million |
2024 |
2023 |
Interest income |
||
Financial assets at amortized cost |
||
Interest-bearing receivables and other receivables |
12.9 |
10.8 |
Financial assets at fair value through profit or loss |
||
Derivatives |
0.7 |
0.2 |
Defined benefit plans |
2.8 |
2.8 |
Dividend income |
||
Other investments |
0.2 |
0.0 |
Financial income |
16.6 |
13.9 |
Interest expense |
||
Financial liabilities measured at amortized cost |
||
Interest-bearing liabilities (excl. lease liabilities) |
-62.3 |
-69.6 |
Lease liabilities |
-6.6 |
-5.5 |
Financial liabilities at fair value through profit or loss |
||
Derivatives |
-5.6 |
6.2 |
Defined benefit plans |
-5.3 |
-5.2 |
Other financial expense |
||
FX revaluation losses |
||
Interest-bearing assets and liabilities |
-4.0 |
-4.7 |
Derivatives |
-2.1 |
-6.5 |
Fees related to committed credit facilities |
-2.4 |
2.3 |
Other fees |
-0.1 |
0.1 |
Financial expense |
-88.3 |
-82.9 |
Net financial items |
-71.8 |
-69.0 |
2024 |
2024 |
2023 |
2023 |
|
EUR million |
Carrying amount |
Fair value |
Carrying amount |
Fair value |
Current |
||||
Loan receivables |
22.5 |
22.5 |
14.0 |
14.0 |
Finance lease receivables |
2.4 |
2.4 |
1.2 |
1.2 |
Current interest-bearing |
||||
receivables |
24.9 |
24.9 |
15.2 |
15.2 |
Non-current |
||||
Loan receivables |
0.1 |
0.1 |
0.1 |
0.1 |
Finance lease receivables |
4.1 |
4.1 |
2.2 |
2.2 |
Non-current interest-bearing |
||||
receivables |
4.2 |
4.2 |
2.4 |
2.4 |
EUR million | 2024 | 2023 |
Finance lease receivable is payable as follows: | ||
In less than one year | 2.4 | 1.2 |
Between one and five years | 4.1 | 2.2 |
Total minimum lease payments | 6.5 | 3.4 |
Present value of minimum lease payments | ||
In less than one year | 2.1 | 1.0 |
Between one and five years | 3.7 | 2.1 |
Total present value of minimum lease payments | 5.8 | 3.1 |
Unearned future financial income | 0.7 | 0.4 |
EUR million | 2024 | 2023 |
Cash and bank | 300.2 | 255.0 |
Liquid marketable securities | 16.9 | 93.2 |
Total | 317.1 | 348.2 |
Share capital | Number of shares | Share capital EUR | Share premium EUR | Treasury shares EUR | Total EUR |
January 1, 2023 | 107,760,385 | 366,385,309.00 | 115,023,103.38 | -31,205,188.88 | 450,203,223.50 |
Own shares conveyance through performance | |||||
| share incentive plan | - | - | - | 1,594,440.60 | 1,594,440.60 |
December 31, 2023 | 107,760,385 | 366,385,309.00 | 115,023,103.38 | -29,610,748.28 | 451,797,664.10 |
Own shares conveyance through performance | |||||
| share incentive plan | - | - | - | 2,044,859.39 | 2,044,859.39 |
December 31, 2024 | 107,760,385 | 366,385,309.00 | 115,023,103.38 | -27,565,888.89 | 453,842,523.49 |
2024 | 2023 | |||
EUR million | Carrying amount | Fair value | Carrying amount | Fair value |
Current | ||||
Loans from financial institutions | ||||
fixed rate | 103.8 | 102.4 | 19.9 | 19.6 |
floating rate | 102.1 | 103.3 | 106.5 | 108.0 |
Bonds | ||||
fixed rate | - | - | 99.7 | 96.1 |
Other current loans | ||||
floating rate | 0.2 | 0.2 | 0.2 | 0.2 |
Contingent considerations | - | - | - | - |
Lease liabilities | 26.7 | 26.7 | 24.8 | 24.8 |
Total | 232.8 | 232.6 | 251.0 | 248.7 |
Non-current | ||||
Loans from financial institutions | ||||
fixed rate | 33.3 | 32.7 | 33.6 | 32.0 |
floating rate | 183.6 | 183.6 | 259.6 | 288.4 |
Bonds | ||||
fixed rate | 972.2 | 976.9 | 971.2 | 962.7 |
Other non-current loans | ||||
floating rate | 1.1 | 1.1 | 2.1 | 2.1 |
Contingent considerations | - | - | - | - |
Lease liabilities | 138.9 | 138.9 | 136.5 | 136.5 |
Total | 1,329.1 | 1,333.3 | 1,403.0 | 1,421.7 |
Loans from | ||||||
financial | Contingent | |||||
Repayment | institutions | Bonds | Other loans | considerations | Lease liabilities | Total |
2025 | 205.9 | - | 0.2 | - | 26.7 | 232.8 |
2026 | 134.9 | 174.8 | 1.1 | - | 39.9 | 350.8 |
2027 | 30.6 | 498.7 | - | - | 15.5 | 544.8 |
2028 | 3.4 | 298.7 | - | - | 13.3 | 315.5 |
2029 | 47.9 | - | - | - | 10.7 | 58.6 |
2030– | - | - | - | - | 59.4 | 59.4 |
| 2024 | 2023 | |||||||
| Non-cash changes | ||||||||
Reclassification | ||||||||
Business | Contingent | Foreign exchange | from long-term | |||||
EUR million | Total | Cash flows | combinations | considerations | movement | to short-term | Other | Total |
Long-term loans | 1,190.2 | 36.3 | - | - | 2.5 | -85.5 | -29.7 | 1,266.6 |
Short-term loans | 206.1 | -127.7 | - | - | -1.1 | 85.5 | 23.3 | 226.2 |
Long-term lease liabilities | 138.9 | - | - | - | 3.4 | -21.9 | 20.9 | 136.5 |
Short-term lease liabilities | 26.7 | -34.5 | - | - | 0.4 | 21.9 | 14.2 | 24.8 |
Total liabilities from financing | ||||||||
activities | 1,561.9 | -125.9 | - | - | 5.2 | - | 28.7 | 1,654.0 |
| 2023 | 2022 | |||||||
| Non-cash changes | ||||||||
Reclassification | ||||||||
Business | Contingent | Foreign exchange | from long-term | |||||
EUR million | Total | Cash flows | combinations | considerations | movement | to short-term | Other | Total |
Long-term loans | 1,266.6 | 426.9 | - | - | -2.8 | -435.0 | 6.8 | 1,270.6 |
Short-term loans | 226.2 | -540.3 | - | -20.0 | -5.2 | 435.0 | 10.4 | 346.2 |
Long-term lease liabilities | 136.5 | - | - | - | -2.5 | -20.9 | 26.7 | 133.2 |
Short-term lease liabilities | 24.8 | -28.8 | - | - | -0.5 | 20.9 | 7.8 | 25.3 |
Total liabilities from financing | ||||||||
| activities | 1,654.0 | -142.2 | - | -20.0 | -10.9 | - | 51.8 | 1,775.4 |
EUR million | 2024 | 2023 |
Financial assets at fair value through profit or loss | ||
Derivatives | 12.6 | 5.9 |
Other investments | 1.4 | - |
Fair value through other comprehensive income | ||
Derivatives designated for hedge accounting | 10.2 | 7.9 |
Other investments | 1.5 | 2.3 |
Financial assets at amortized cost | ||
Non-current interest-bearing receivables | 4.2 | 2.4 |
Other non-current assets | 0.5 | 17.0 |
Current interest-bearing receivables | 24.9 | 15.2 |
Trade and other current receivables | 609.6 | 569.9 |
Cash and cash equivalents | 317.1 | 348.2 |
Financial assets total | 981.9 | 968.6 |
Financial liabilities at fair value through profit or loss | ||
Derivatives | 4.9 | 9.3 |
Contingent considerations | - | - |
Fair value through other comprehensive income | ||
Derivatives designated for hedge accounting | 11.2 | 0.2 |
Financial liabilities at amortized cost | ||
Non-current interest-bearing liabilities | 1,329.1 | 1,403.0 |
Other non-current liabilities | 3.8 | 12.8 |
Current portion of long-term loans | 114.1 | 167.3 |
Short term loans | 118.7 | 83.7 |
Trade and other current liabilities | 571.3 | 485.5 |
Financial liabilities total | 2,153.1 | 2,161.8 |
EUR million | ||||
Financial instruments measured at fair value | Level 1 | Level 2 | Level 3 | Total 2024 |
Assets | ||||
Derivatives | ||||
Currency derivatives | - | 14.1 | - | 14.1 |
Interest rate derivatives | - | 8.2 | - | 8.2 |
Commodity derivatives | 0.4 | - | - | 0.4 |
Other investments | - | - | 2.8 | 2.8 |
Total | 0.4 | 22.4 | 2.8 | 25.6 |
Liabilities | ||||
Derivatives | ||||
Currency derivatives | - | 13.7 | - | 13.7 |
Interest rate derivatives | - | 2.4 | - | 2.4 |
Commodity derivatives | -0.0 | - | - | -0.0 |
Contingent considerations | - | - | - | - |
Total | -0.0 | 16.1 | - | 16.1 |
EUR million | ||||
Financial instruments measured at fair value | Level 1 | Level 2 | Level 3 | Total 2023 |
Assets | ||||
Derivatives | ||||
Currency derivatives | - | 8.6 | - | 8.6 |
Interest rate derivatives |
- |
4.9 |
- |
4.9 |
Commodity derivatives |
0.3 |
- |
- |
0.3 |
Other investments |
- |
- |
2.3 |
2.3 |
Total |
0.3 |
13.5 |
2.3 |
16.0 |
Liabilities |
||||
Derivatives |
||||
Currency derivatives |
- |
9.2 |
- |
9.2 |
Interest rate derivatives |
- |
0.3 |
- |
0.3 |
Commodity derivatives |
-0.0 |
- |
- |
-0.0 |
Contingent considerations |
- |
- |
- |
- |
Total |
-0.0 |
9.5 |
- |
9.5 |
| USD | ||||||||||
exposure | USD | |||||||||
EUR exposure | CNY exposure | in | exposure | |||||||
in companies | in companies | companies | in companies | USD exposure | ||||||
reporting in | reporting in | reporting | reporting in | in companies | ||||||
EUR million | GBP | HKD | in AUD | EUR | reporting in INR | |||||
2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
Trade receivables | 3.6 | 8.4 | 0.0 | 0.1 | 0.9 | 1.2 | 10.0 | - | 20.3 | 19.2 |
Trade payables | -12.8 | -19.4 | -3.3 | -3.9 | -6.5 | -9.6 | -10.1 | -4.3 | -9.5 | -6.3 |
Net balance sheet exposure | -9.3 | -11.0 | -3.3 | -3.8 | -5.6 | -8.5 | -0.1 | -4.3 | 10.8 | 12.9 |
Forecasted sales (12 months) | 17.0 | 19.4 | 0.2 | 0.1 | 4.6 | 6.6 | 45.9 | - | 62.8 | 65.4 |
Forecasted purchases (12 months) | -74.7 | -90.5 | -16.1 | -17.0 | -67.7 | -49.6 | -53.2 | -10.1 | -42.1 | -38.9 |
Net forecasted exposure | -57.7 | -71.1 | -15.9 | -16.8 | -63.1 | -43.0 | -7.3 | -10.1 | 20.7 | 26.6 |
Hedges | ||||||||||
Currency forwards (12 months) | 35.3 | 39.3 | 1.0 | 7.4 | 19.5 | 21.0 | 2.5 | 7.7 | -13.9 | -16.6 |
Currency options (12 months) | - | - | 6.4 | - | - | - | - | - | - | - |
Total net exposure | -31.7 | -42.7 | -11.7 | -13.2 | -49.3 | -30.4 | -4.9 | -6.7 | 17.6 | 22.9 |
2024 |
2023 |
||||||
Debt repricing in period, incl. derivatives |
|||||||
Amount |
Amount |
||||||
Currency |
EUR million |
2025 |
2026 |
2027 |
2028 |
2029 |
EUR million |
EUR |
1,078.7 |
273.2 |
125.0 |
530.5 |
150.0 |
- |
1,029.7 |
HKD |
93.0 |
93.0 |
- |
- |
- |
- |
81.2 |
GBP |
66.4 |
66.4 |
- |
- |
- |
- |
64.7 |
AUD |
22.3 |
22.3 |
- |
- |
- |
- |
25.4 |
VND |
17.9 |
17.9 |
- |
- |
- |
- |
5.1 |
Other |
-228.1 |
-280.8 |
14.4 |
14.4 |
23.9 |
- |
-79.3 |
Total |
1,050.1 |
191.9 |
139.4 |
544.9 |
173.9 |
- |
1,127.0 |
EUR million including interests |
2024 |
||||||||
| Maturity of facility/loan |
|||||||||
Amount |
|||||||||
Amount |
available of |
||||||||
Debt type |
drawn |
committed |
Total |
2025 |
2026 |
2027 |
2028 |
2029 |
Later |
Committed revolving facilities |
47.9 |
402.1 |
450.0 |
- |
- |
- |
- |
450.0 |
- |
Bonds |
972.2 |
- |
972.2 |
- |
174.8 |
498.7 |
298.7 |
- |
- |
Commercial paper program |
72.0 |
- |
72.0 |
72.0 |
- |
- |
- |
- |
- |
Other loans from financial institutions |
303.8 |
- |
303.8 |
138.1 |
131.5 |
30.6 |
3.5 |
0.0 |
0.0 |
Estimated contractual interest payments |
- |
- |
147.8 |
50.2 |
44.9 |
37.3 |
15.4 |
- |
- |
Contingent liabilities |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Lease liabilities |
166.1 |
- |
166.1 |
32.2 |
35.0 |
15.5 |
13.3 |
10.7 |
59.4 |
Trade and other current liabilities |
617.1 |
- |
617.1 |
617.1 |
- |
- |
- |
- |
- |
Total |
2,179.0 |
402.1 |
2,728.9 |
909.6 |
386.2 |
582.1 |
330.9 |
460.7 |
59.4 |
EUR million including interests |
2023 |
||||||||
| Maturity of facility/loan |
|||||||||
Amount |
|||||||||
Amount |
available of |
||||||||
Debt type |
drawn |
committed |
Total |
2024 |
2025 |
2026 |
2027 |
2028 |
Later |
Committed revolving facilities |
45.0 |
355.0 |
400.0 |
- |
- |
400.0 |
- |
- |
- |
Bonds |
1,070.9 |
- |
1,070.9 |
99.7 |
- |
174.7 |
498.1 |
298.4 |
- |
Commercial paper program |
50.5 |
- |
50.5 |
50.5 |
- |
- |
- |
- |
- |
Other loans from financial institutions |
326.4 |
- |
326.4 |
76.1 |
215.1 |
4.6 |
30.6 |
- |
- |
Estimated contractual interest payments |
- |
- |
184.2 |
49.3 |
42.8 |
39.5 |
37.3 |
15.4 |
- |
Contingent liabilities |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Lease liabilities |
161.3 |
- |
161.3 |
24.8 |
35.0 |
14.2 |
11.7 |
10.2 |
65.4 |
Trade and other current liabilities |
518.1 |
- |
518.1 |
518.1 |
- |
- |
- |
- |
- |
Total |
2,172.2 |
355.0 |
2,711.5 |
818.5 |
293.0 |
633.0 |
577.7 |
324.0 |
65.4 |
2024 |
2023 |
||||||
EUR million |
Currency |
Interest rate |
Outstanding loan principal amount |
Carrying amount |
Fair value |
Carrying amount |
Fair value |
2017-2024 |
EUR |
1.625% |
- |
- |
- |
99.7 |
96.1 |
2019-2026 |
EUR |
1.125% |
175.0 |
174.8 |
167.7 |
174.7 |
162.3 |
2022-2027 |
EUR |
4.250% |
500.0 |
498.7 |
503.2 |
498.1 |
493.7 |
2023-2028 |
EUR |
5.125% |
300.0 |
298.7 |
308.9 |
298.4 |
306.7 |
Total |
975.0 |
972.2 |
979.7 |
1,070.9 |
1,058.8 |
||
EUR million |
2024 |
2023 |
Interest-bearing liabilities |
1,561.9 |
1,654.0 |
Interest-bearing receivables, cash and cash equivalents |
346.2 |
365.7 |
Net debt |
1,215.7 |
1,288.3 |
Total equity |
2,124.1 |
1,924.9 |
Net debt to equity (Gearing ratio) |
0.57 |
0.67 |
Net debt to EBITDA (excluding items affecting comparability) |
1.95 |
2.18 |
EUR million |
2024 |
2023 |
||||||
Nominal Value |
Maturity Structure |
Nominal Value |
||||||
Instrument |
2025 |
2026 |
2027 |
2028 |
2029 |
Later |
||
Currency forwards |
||||||||
for transaction risk |
||||||||
Outflow |
-121.6 |
-119.9 |
-1.7 |
- |
- |
- |
- |
-196.1 |
Inflow |
122.5 |
120.8 |
1.7 |
- |
- |
- |
- |
195.0 |
for translation risk |
||||||||
Outflow |
-189.8 |
-189.8 |
- |
- |
- |
- |
- |
-178.6 |
Inflow |
180.9 |
180.9 |
- |
- |
- |
- |
- |
180.7 |
for financing purposes |
||||||||
Outflow |
-819.4 |
-819.4 |
- |
- |
- |
- |
- |
-646.0 |
Inflow |
826.5 |
826.5 |
- |
- |
- |
- |
- |
643.3 |
Currency options |
||||||||
for transaction risk |
||||||||
Bought options |
12.2 |
12.2 |
- |
- |
- |
- |
- |
- |
Sold options |
-12.2 |
-12.2 |
- |
- |
- |
- |
- |
- |
Interest rate swaps |
||||||||
EUR |
-200.0 |
- |
-50.0 |
- |
-150.0 |
- |
- |
-200.0 |
USD |
71.8 |
9.6 |
14.4 |
14.4 |
33.5 |
- |
- |
76.5 |
EUR million |
2024 |
2023 |
||||
Positive |
Negative |
Net Fair |
Positive |
Negative |
Net Fair |
|
Instrument |
Fair values |
Fair values |
values |
Fair values |
Fair values |
values |
Currency forwards |
||||||
for transaction risk |
3.2 |
-2.0 |
1.1 |
1.4 |
-2.9 |
-1.5 |
of which cash flow hedges 1 |
1.9 |
-0.9 |
1.0 |
0.8 |
-1.2 |
-0.4 |
for translation risk |
0.1 |
-7.9 |
-7.9 |
2.8 |
- |
2.8 |
of which hedges of net investment 2 |
0.1 |
-7.9 |
-7.9 |
2.8 |
- |
2.8 |
for financing purposes |
11.2 |
-3.7 |
7.5 |
4.6 |
-6.3 |
-1.7 |
Currency options |
||||||
for transaction risk |
0.1 |
-0.2 |
-0.2 |
- |
- |
- |
Interest rate swaps 3 |
||||||
EUR |
4.3 |
-2.4 |
1.9 |
4.3 |
-4.0 |
0.3 |
of which fair value hedges 4 |
4.3 |
-2.4 |
1.9 |
4.3 |
-4.0 |
0.3 |
USD |
3.9 |
- |
3.9 |
4.7 |
- |
4.7 |
of which cash flow hedges 5 |
3.9 |
- |
3.9 |
4.7 |
- |
4.7 |
Commodities |
0.4 |
-0.0 |
0.4 |
0.3 |
-0.0 |
0.3 |
EUR million |
2024 |
2023 |
Salaries and other short-term employee benefits |
8.7 |
6.6 |
Post-employment benefits |
0.4 |
0.4 |
Share based payments |
2.2 |
5.6 |
CEO and members of the Global Executive Team in total |
11.3 |
12.6 |
In thousand euros |
2024 |
2023 |
CEO Charles Héaulmé |
4,205 |
3,372 |
Board members |
||
Vauramo Pekka |
185 |
78 |
Ala-Pietilä Pekka |
48 |
206 |
Tuomas Kerttu |
123 |
120 |
Alonso Mercedes |
108 |
104 |
Baillie Doug |
108 |
104 |
Barker Willam R. |
23 |
100 |
Beckler Robert K. |
85 |
- |
Korhonen Anja |
119 |
116 |
Lindwall Pauline |
103 |
79 |
Wunderlich Ralf K. |
100 |
101 |
Takala Heikki |
- |
22 |
Turner Sandra |
- |
23 |
CEO and Board in total |
5,207 |
4,425 |
Performance Share Plan | 2021–2023 | 2022–2024 | 2023–2025 | 2024–2026 |
Amount of granted shares (gross) | 582,000 1 | 600,000 1 | 590,000 1 | 600,000 |
Share price at grant date, EUR | 39.18 | 35.86 | 30.58 | 37.54 |
Actual achievement (% of maximum) | 86.05% | 98.91% | - | - |
Number of achieved shares (gross) based on performance criteria | 372,533 | 412,459 2 | - | - |
Number of participants of December 31, 2024 | 107 | 108 | 118 | 145 |
Share delivery | 2024 | 2025 | 2026 | 2027 |
Performance criteria | adjusted EPS | adjusted EPS | adjusted EPS | adjusted EPS |
Restricted Share Plan | 2021–2023 | 2022–2024 | 2023–2025 | 2024–2026 |
Amount of granted shares (gross) | 30,700 1 | 10,000 1 | 8,000 1 | 18,500 1 |
Share price at grant date, EUR | 45.22–30.58 | 37.23–31.29 | 37.23–30.56 | 38.16–34.60 |
Number of achieved shares (gross) based on performance criteria | 30,700 | 10,000 2 | - | - |
Number of participants of December 31, 2024 | 12 | 6 | 6 | 23 |
Share delivery | 2024 | 2025 | 2026 | 2027 |
Performance criteria | Continuous employment 3 | |||
EUR million | 2024 | 2023 |
Short-term leases | 11.0 | 7.4 |
Low-value leases | 0.9 | 0.7 |
Variable lease payments based on use/performance | 2.2 | 2.7 |
Lease payments in Profit or Loss | 14.2 | 10.8 |
Cash based lease payments in total | 48.7 | 43.8 |
EUR million | 2024 | 2023 |
Capital expenditure | 71.3 | 61.6 |
Leases | 77.8 | 67.1 |
Total commitments | 149.1 | 128.8 |
EUR million | 2024 | 2023 |
Capital expenditure commitments | ||
Under 1 year | 71.3 | 61.6 |
Total | 71.3 | 61.6 |
EUR million | 2024 | 2023 |
Lease commitments | ||
Not later than 1 year | 3.1 | - |
Later than 1 year and not later than 5 years | 23.8 | 19.5 |
Later than 5 years | 50.9 | 47.6 |
Total | 77.8 | 67.1 |
Country |
Company |
Group holding, % |
Australia |
Huhtamaki Australia Pty Limited |
100.0 |
Huhtamaki Holdings Pty Limited |
100.0 |
|
Huhtamaki Interfresh (Aust) Pty Ltd |
100.0 |
|
Huhtamaki Interfresh (NSW) Pty Ltd |
100.0 |
|
Huhtamaki Interfresh (QLD) Pty Ltd |
100.0 |
|
Huhtamaki Interfresh (SA) Pty Ltd |
100.0 |
|
Huhtamaki Interfresh (VIC) Pty Ltd |
100.0 |
|
Huhtamaki Interfresh (WA) Pty Ltd |
100.0 |
|
Huhtamaki Tailored Packaging Pty Ltd |
100.0 |
|
Huhtamaki Tailored Packaging Services Pty Ltd |
100.0 |
|
Huhtamaki Tailored Packaging (Markets) Pty Ltd |
100.0 |
|
Huhtamaki Tailored Packaging (NSW) Pty Ltd |
100.0 |
|
Huhtamaki Tailored Packaging (QLD) Pty Ltd |
100.0 |
|
Huhtamaki Tailored Packaging (SA) Pty Ltd |
100.0 |
|
Huhtamaki Tailored Packaging (VIC) Pty Ltd |
100.0 |
|
Huhtamaki Tailored Packaging (WA) Pty Ltd |
100.0 |
|
Brazil |
Huhtamaki do Brasil Ltda |
100.0 |
Huhtamaki Embalagens Flexíveis do Brasil Ltda |
100.0 |
|
Czech Republic |
HuhtaBu s.r.o. |
100.0 |
Huhtamaki Ceska republika, a.s. |
100.0 |
|
Huhtamaki Flexible Packaging Czech a.s. |
100.0 |
|
LeoCzech spol s r.o. |
100.0 |
|
Egypt |
Elif Global Packaging S.A.E. |
100.0 |
Huhtamaki Egypt L.L.C. |
75.0 |
|
Huhtamaki Flexible Packaging Egypt LLC |
100.0 |
|
Finland |
Huhtamaki Foodservice Nordic Oy |
100.0 |
Huhtamäki Holding Oy |
100.0 |
|
Huhtamäki Securities Oy |
100.0 |
|
France |
Huhtamaki Foodservice France S.A.S |
100.0 |
Huhtamaki Holdings France SNC |
100.0 |
|
Huhtamaki La Rochelle S.A.S |
100.0 |
|
Germany |
Huhtamaki Flexible Packaging Germany GmbH & Co. KG |
100.0 |
Huhtamaki Foodservice Germany Holding GmbH |
100.0 |
|
Huhtamaki Foodservice Germany Operations GmbH & Co. KG |
100.0 |
|
Huhtamaki Foodservice Germany Sales GmbH & Co. KG |
100.0 |
|
Huhtamaki Germany GmbH |
100.0 |
|
Huhtamaki Grundstücksverwaltungs GmbH Alf |
100.0 |
|
Huhtamaki Grundstücksverwaltungs GmbH Ronsberg |
100.0 |
|
Huhtamaki Real Estate GmbH |
100.0 |
|
Huhtamaki Real Estate Holding B.V. & Co. KG |
100.0 |
|
Hungary |
Huhtamaki Hungary Kft. |
100.0 |
India |
Huhtamaki Flexible Packaging India Private Limited |
100.0 |
Huhtamaki Foodservice Packaging India Private Limited |
100.0 |
|
Huhtamaki India Limited 3 |
67.7 |
|
Ireland |
Huhtamaki CupPrint Limited |
100.0 |
Huhtamaki Finance Ireland I Unlimited Company |
100.0 |
|
Huhtamaki Finance Ireland II Unlimited Company |
100.0 |
|
Italy |
Huhtamaki Flexibles Italy S.r.l. |
100.0 |
Kenya |
Huhtamaki Flexible Packaging Kenya Limited |
100.0 |
Luxembourg |
Huhtamaki Holding S.à r.l. |
100.0 |
Huhtamaki S.à r.l. |
100.0 |
|
Malaysia |
BPC Trading Sdn. Bhd. |
100.0 |
Huhtamaki Foodservice Malaysia Sdn. Bhd. |
100.0 |
|
Mexico |
Huhtamaki Mexicana S.A. de C.V. |
100.0 |
Netherlands |
Huhtamaki Beheer V B.V. |
100.0 |
Huhtamaki Beheer XI B.V. |
100.0 |
|
Huhtamaki Brazil Investments B.V. |
100.0 |
|
Huhtamaki B.V. |
100.0 |
|
Huhtamaki Finance B.V. |
100.0 |
|
Huhtamaki Finance Company I B.V. |
100.0 |
|
Huhtamaki Finance Company II B.V. |
100.0 |
|
Huhtamaki Finance Company IV B.V. |
100.0 |
|
Huhtamaki Finance Company V B.V. |
100.0 |
|
Huhtamaki German Holdings B.V. |
100.0 |
|
Huhtamaki International B.V. |
100.0 |
|
Huhtamaki Molded Fiber Technology B.V. |
100.0 |
Huhtamaki Nederland B.V. | 100.0 | |
Huhtamaki Paper Recycling B.V. | 100.0 | |
Huhtavefa B.V. | 100.0 | |
New Zealand | Huhtamaki Henderson Limited | 100.0 |
Huhtamaki New Zealand Limited | 100.0 | |
Huhtamaki (NZ) Holdings Limited | 100.0 | |
Interpac Packaging Limited | 100.0 | |
Norway | Huhtamaki Norway AS | 100.0 |
Huhtamaki (Norway) Holdings AS | 100.0 | |
Philippines | Huhtamaki Philippines, Inc. | 100.0 |
People’s Republic of China | Guangdong Josco Disposable Product Ltd | 100.0 |
Huhtamaki Foodservice (Tianjin) Ltd. | 100.0 | |
Huhtamaki Foodservice (Xuzhou) Limited | 100.0 | |
Huhtamaki (Guangzhou) Limited | 100.0 | |
Huhtamaki (Tianjin) Limited | 100.0 | |
People’s Republic of China/Hong Kong | Dixie Cup (Hong Kong) Limited | 54.0 |
GreenGood Eco-Tech Co. Limited | 100.0 | |
Huhtamaki Hong Kong Limited | 100.0 | |
Josco (Holdings) Limited | 100.0 | |
Joseph Wong & Company (H.K.) Limited | 100.0 | |
Poland | Huhtamaki Foodservice Gliwice Sp. z o.o. | 100.0 |
Huhtamaki Foodservice Poland Sp. z o.o. | 100.0 | |
Huhtamaki Foodservice Czeladz Sp. z o.o. | 100.0 | |
Saudi Arabia | Arabian Paper Products Company | 50.0 1 |
Singapore | Huhtamaki Singapore Pte. Ltd. | 100.0 |
South Africa | Gravics Systems South Africa (Pty) Limited | 100.0 |
Huhtamaki Flexible Packaging South Africa (Pty) Limited | 70.0 | |
Huhtamaki South Africa Holdings (Pty) Ltd | 70.0 | |
Huhtamaki South Africa (Pty) Ltd. | 70.0 | |
Spain | Huhtamaki Spain S.L. | 100.0 |
Switzerland | Huhtamaki AG | 100.0 |
Huhtamaki Finance AG | 100.0 | |
Thailand | Huhtamaki Holding (Thailand) Ltd. | 100.0 |
Huhtamaki (Thailand) Ltd. | 100.0 | |
Türkiye | Elif Global Ambalaj Pazarlama Anonim Ş irketi | 100.0 |
Elif Holding Anonim Ş irketi | 100.0 | |
Elif Plastik Ambalaj Sanayi ve Ticaret Anonim Ş irketi | 100.0 | |
Huhtamaki Turkey Gıda Servisi Ambalajı A. Ş . | 100.0 | |
Ukraine | Huhtamaki Foodservice Ukraine LLC | 100.0 |
United Arab Emirates | Arabian Paper Products FZCO | 50.0 1 |
Huhtamaki Flexible Packaging Middle East LLC | 49.0 2 | |
Huhtamaki Holding UAE Limited | 100.0 | |
Positive Packaging United (M.E.) FZCO | 100.0 | |
Primetech (M.E.) FZE | 100.0 | |
United Kingdom | 2 View Media Limited | 100.0 |
BCP Corporate Limited | 100.0 | |
Huhtamaki Anglo Holding | 100.0 | |
Huhtamaki BCP Limited | 100.0 | |
Huhtamaki Finance Limited | 100.0 | |
Huhtamaki Foodservice Delta Limited | 100.0 | |
Huhtamaki Foodservice Portsmouth Limited | 100.0 | |
Huhtamaki Holding I Limited | 100.0 | |
Huhtamaki Holding II Limited | 100.0 | |
Huhtamaki Limited | 100.0 | |
Huhtamaki Metallized Products USA Limited | 100.0 | |
Huhtamaki (Lisburn) Limited | 100.0 | |
Huhtamaki (Lurgan) Limited | 100.0 | |
Huhtamaki (UK) Limited | 100.0 | |
Sweetheart International Limited | 100.0 | |
United States | Batavia Substation Holding Group, Inc. | 95.0 |
CupPrint LLC | 100.0 | |
Huhtamaki Americas, Inc. | 100.0 | |
Huhtamaki Foundation, Inc. | 100.0 | |
Huhtamaki Hardship Fund, Inc | 100.0 | |
Huhtamaki, Inc. | 100.0 | |
Vietnam | Huhtamaki (Vietnam) Limited | 100.0 |