Segments 2025 |
||||||
Foodservice |
North |
Flexible |
Fiber |
Segments |
||
EUR millio n |
Note |
Packaging |
America |
Packaging |
Packaging |
total |
External net sales |
932.5 |
1,403.8 |
1,248.8 |
375.0 |
3,960.2 |
|
Intersegment net sales |
3.7 |
1.5 |
0.7 |
4.6 |
-10.5 |
|
Net sales |
936.2 |
1,405.3 |
1,249.5 |
379.7 |
3,949.7 |
|
EBIT |
38.1 |
148.8 |
101.5 |
50.1 |
338.5 |
|
Net Assets |
3.1., 3.2., 3.4., 4. |
807.0 |
1,037.3 |
1,214.9 |
295.0 |
3,354.3 |
Capital Expenditure |
29.1 |
55.2 |
34.4 |
52.7 |
171.4 |
|
Depreciation and amortization |
2.3. |
142.1 |
68.3 |
57.9 |
21.9 |
290.2 |
EUR million | Note | Foodservice | North | Flexible | Fiber | Segments |
Packaging | America | Packaging | Packaging | total | ||
External 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 | |
Net sales | 989.6 | 1,460.1 | 1,322.5 | 363.2 | 4,117.1 | |
EBIT | 75.9 | 195.9 | 77.7 | 41.3 | 390.7 | |
Net Assets | 3.1., 3.2., 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 |
EUR million | 2025 | 2024 |
Total EBIT for reportable segments | 338.5 | 390.7 |
EBIT for other activities | -17.9 | -18.5 |
Net financial items | -59.5 | -71.8 |
Profit before taxes | 261.0 | 300.5 |
EUR million | 2025 | 2024 |
Total assets for reportable segments | 3,968.3 | 4,350.2 |
Assets in other activities | 38.1 | 36.5 |
Unallocated assets | 559.6 | 506.8 |
Group's total assets | 4,565.9 | 4,893.5 |
EUR million |
2025 |
2024 |
Total liabilities for reportable segments |
623.7 |
760.8 |
Liabilities in other activities |
39.6 |
38.0 |
Unallocated liabilities |
1,972.5 |
1,970.7 |
Group's total liabilities |
2,635.8 |
2,769.4 |
EUR million |
External net sales |
Non-current |
assets |
||
United States |
1,403.9 |
844.9 |
Germany |
463.3 |
360.4 |
The United Kingdom |
330.9 |
204.2 |
India |
231.3 |
159.8 |
Turkey |
156.2 |
173.0 |
Australia |
151.4 |
83.1 |
Thailand |
147.0 |
129.7 |
South Africa |
122.8 |
81.2 |
Poland |
121.8 |
72.7 |
Spain |
93.6 |
73.1 |
Other countries (excl. Finland) |
673.7 |
531.6 |
Finland |
64.1 |
66.7 |
Total |
3,960.2 |
2,780.5 |
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 |
Türkiye |
170.3 |
202.9 |
Australia |
170.6 |
89.1 |
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 |
Note |
2025 |
2024 |
Wages and Salaries |
717.3 |
721.4 |
|
Compulsory social security contributions |
74.5 |
76.0 |
|
Pensions |
|||
Defined benefit plans |
6.4 |
6.4 |
|
Defined contribution plans |
26.0 |
25.1 |
|
Other defined benefit plans |
0.5 |
1.1 |
|
Share-based payments |
6.3. |
-0.1 |
6.2 |
Other personnel costs |
57.7 |
50.1 |
|
Total |
882.4 |
886.3 |
Average number of personnel |
2025 |
2024 |
Group |
17,686 |
17,820 |
Huhtamäki Oyj |
191 |
175 |
Defined benefit |
Fair value of |
Effect from |
Net defined |
|||||
obligations |
plan assets |
asset ceiling |
benefit liability |
|||||
EUR million |
2025 |
2024 |
2025 |
2024 |
2025 |
2024 |
2025 |
2024 |
Balance at January 1 |
427.1 |
430.8 |
-340.8 |
-338.1 |
- |
- |
86.3 |
92.7 |
Included in Income statement |
||||||||
Current service cost |
6.9 |
7.4 |
6.9 |
7.4 |
||||
Plan amendment and curtailment cost (+) / income (-) |
-0.0 |
- |
-0.0 |
- |
||||
Interest cost (+) / income (-) |
17.9 |
18.2 |
-15.6 |
-15.5 |
2.3 |
2.7 |
||
24.8 |
25.6 |
-15.6 |
-15.5 |
9.2 |
10.2 |
|||
Included in Other comprehensive income |
||||||||
Remeasurements |
||||||||
Actuarial loss (+) / gain (-) arising from |
||||||||
Demographic assumptions |
-0.4 |
-0.2 |
-0.4 |
-0.2 |
||||
Financial assumptions |
-13.2 |
-17.9 |
-13.2 |
-17.9 |
||||
Experience adjustment |
-3.0 |
6.1 |
-3.0 |
6.1 |
||||
Actual return on plan assets less interest income |
-6.1 |
8.6 |
-6.1 |
8.6 |
||||
Changes in asset ceiling less interest |
- |
- |
- |
- |
||||
-16.6 |
-11.9 |
-6.1 |
8.6 |
- |
- |
-22.7 |
-3.4 |
|
Other movements |
||||||||
Benefits paid |
-29.6 |
-30.5 |
22.7 |
23.8 |
-6.8 |
-6.7 |
||
Contribution by employer |
-5.5 |
-4.8 |
-5.5 |
-4.8 |
||||
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 |
-22.4 |
13.1 |
24.1 |
-14.5 |
- |
- |
1.7 |
-1.4 |
Balance at December 31 |
383.2 |
427.1 |
-321.3 |
-340.8 |
- |
- |
61.9 |
86.3 |
Reflected to statement of financial position |
2025 |
2024 |
Employee benefit assets |
59.0 |
63.8 |
Employee benefit liabilities |
120.9 |
150.0 |
61.9 |
86.3 |
Amounts of funded and unfunded obligations |
2025 |
2024 |
Present value of funded obligations |
362.2 |
402.5 |
Present value of unfunded obligations |
21.0 |
24.5 |
383.2 |
427.1 |
Plan assets comprise: |
2025 |
2024 |
European equities |
7.0 |
4.0 |
North American equities |
37.2 |
49.1 |
European debt instruments |
2.2 |
15.4 |
North American debt instruments |
95.4 |
101.1 |
Property |
18.8 |
13.3 |
Insured plans |
82.8 |
84.3 |
Other |
78.0 |
73.5 |
321.3 |
340.8 |
Significant actuarial assumptions |
2025 |
2024 |
||||
Discount rate % |
||||||
Europe |
3.1 |
– |
5.5 |
3.1 |
– |
5.4 |
Americas |
5.2 |
– |
9.0 |
5.5 |
– |
9.9 |
Asia, Oceania, Africa |
1.9 |
– |
8.6 |
2.5 |
– |
10.0 |
Annual increase in healthcare costs % |
||||||
Americas |
8.5 |
7.3 |
||||
Asia, Oceania, Africa |
5.2 |
6.2 |
||||
EUR million |
2025 |
2024 |
1% p. increase in discount rate |
-30.6 |
-36.2 |
1% p. decrease in discount rate |
35.6 |
40.4 |
1% p. increase of estimated healthcare cost |
1.3 |
1.4 |
1% p. decrease of estimated healthcare cost |
-1.2 |
-1.2 |
EUR million | 2025 | 2024 |
Depreciation, amortization and impairments by function: | ||
Cost of Goods Sold | 250.6 | 192.6 |
Sales and marketing | 7.4 | 7.8 |
Research and development | 21.4 | 7.6 |
Administration | 13.4 | 14.0 |
Other | - | 1.4 |
Total | 292.8 | 223.4 |
Depreciation, amortization and impairments by asset type: | ||
Land and land improvements | 1.4 | 1.4 |
Buildings | 43.6 | 46.4 |
Machinery and equipment | 208.0 | 144.9 |
Other tangible assets | 8.6 | 10.3 |
Intangible assets | 31.1 | 20.4 |
Total | 292.8 | |
223.4 | ||
Impairments by asset type: | ||
Buildings 1 | 1.0 | - |
Machinery and equipment 1 | 63.7 | - |
Goodwill 1 | - | 1.4 |
Other Intangible assets | 12.1 | - |
Total | 76.8 | 1.4 |
Buildings and other structures | 20–40 |
Machinery and equipment | 5–25 |
Other tanglible assets | 3–12 |
Intangible assets | 3–20 |
Eur million | 2025 | 2024 |
Grants | 1.1 | 0.9 |
Gain on disposal of tangible assets | 2.7 | 21.5 |
Insurance reimbursements for property damage incidents | 7.9 | 2.2 |
Royalty income | 0.2 | 0.2 |
Rental income | 1.3 | 1.0 |
Contractual compensations 1 | 56.0 | - |
Other | 13.0 | 15.5 |
Total | 82.1 | 41.3 |
EUR million | 2025 | 2024 |
Goodwill impairment 1 | - | 1.4 |
Loss on disposal of tangible assets | 1.8 | 2.4 |
Other | 7.2 | 9.9 |
Total | 8.9 | 13.7 |
Auditor’s Fees | ||
EUR million | 2025 | 2024 |
Audit fees | 3.7 | 3.6 |
Other statutory services | 0.3 | 0.5 |
Tax services | - | - |
Other services | 0.1 | 0.2 |
Total | 4.2 | 4.4 |
EUR million |
2025 |
2024 |
Current tax expense |
50.4 |
85.5 |
Deferred tax expense |
11.8 |
-16.8 |
Total tax expense |
62.2 |
68.7 |
Profit before taxes |
261.0 |
300.5 |
Tax calculated at domestic rate (20%) |
52.2 |
60.1 |
Effect of different tax rates in foreign subsidiaries |
4.3 |
-1.7 |
Non-deductible expenses and tax-exempt income |
1.2 |
0.4 |
Tax effect of unrecognized tax losses |
2.4 |
7.1 |
Previous period taxes |
-3.3 |
-1.3 |
Deferred tax liability on undistributed earnings |
1.9 |
0.0 |
Other items¹ |
3.6 |
4.0 |
Total tax expense |
62.2 |
68.7 |
| 2025 |
2024 |
|||||
Before tax |
Tax expense / |
Net of tax |
Before ta x |
Tax expense / |
Net of tax |
|
EUR million |
amount |
benefit |
amount |
amount |
benefit |
amount |
Cash flow hedges |
-4.5 |
1.0 |
-3.5 |
-1.8 |
0.3 |
-1.6 |
Remeasurements on defined benefit plans |
22.7 |
-7.6 |
15.2 |
3.4 |
-0.7 |
2.7 |
EUR million |
2025 |
2024 |
Deferred tax assets |
||
Tangible assets |
54.3 |
43.5 |
Employee benefit |
24.8 |
34.4 |
Provisions |
5.9 |
6.1 |
Unused tax losses |
35.5 |
35.5 |
Other temporary differences |
37.0 |
46.2 |
Total |
157.6 |
165.7 |
Deferred tax liabilities |
||
Tangible assets |
164.9 |
157.1 |
Intangible assets |
22.3 |
26.8 |
Employee benefit |
18.9 |
20.5 |
Undistributed earnings |
25.5 |
24.1 |
Other temporary differences |
9.3 |
11.7 |
Total |
241.0 |
240.2 |
Net deferred tax liabilities |
83.4 |
74.4 |
Reflected in statement of financial position as follows: |
||
Deferred tax assets |
60.3 |
63.8 |
Deferred tax liabilities |
143.7 |
138.2 |
Total |
83.4 |
74.4 |
EUR million |
2025 |
2024 |
Net deferred tax balance at January 1 |
-74.4 |
-84.9 |
Recognized in income statement |
-11.8 |
16.8 |
Recognized in other comprehensive income |
-6.6 |
-0.5 |
Translation differences |
9.4 |
-5.9 |
Net deferred tax balance at December 31 |
-83.4 |
-74.4 |
2025 |
2024 |
|
Net income attributable to equity holders of the parent company (basic/diluted), EUR million |
191.8 |
224.1 |
Weighted average number of shares outstanding, in thousands |
104,924 |
104,713 |
Effect of share-based payments, in thousands |
26 |
424 |
Diluted weighted average number of shares outstanding, in thousands |
104,949 |
105,136 |
Earnings per share from the profit for the period attributable to equity holders of the parent company |
||
Basic earnings per share, EUR |
1.83 |
2.14 |
Diluted earnings per share, EUR |
1.83 |
2.13 |
EUR million |
|
Tangible assets |
13.6 |
Inventory |
1.0 |
Trade and other receivables |
0.0 |
Total assets |
14.6 |
Trade and other liabilities |
0.1 |
Total liabilities |
0.1 |
Net assets total |
14.5 |
Goodwill |
0.0 |
Consideration |
14.5 |
Consideration, paid in cash |
14.5 |
EUR million |
|
Purchase consideration, cash payment |
-14.5 |
Cash and cash equivalents in acquired companies |
- |
Transaction costs of the acquisition |
-0.4 |
Net cash flow on acquisition |
-14.9 |
Other | |||||
intangibles | |||||
(including | |||||
Customer | intangible | ||||
EUR million | Goodwill | relations | Software | rights) | Total 2025 |
Acquisition cost on January 1, 2025 | 1,157.1 | 119.2 | 56.0 | 87.9 | 1,420.3 |
Additions | - | - | 0.3 | 1.1 | 1.4 |
Disposals | - | - | -1.4 | -1.9 | -3.3 |
Intra-balance sheet transfer | - | - | 0.8 | 21.2 | 22.0 |
Business combinations | 0.0 | - | 0.0 | - | 0.1 |
Changes in exchange rates | -73.2 | -10.8 | -2.5 | -3.7 | -90.1 |
Acquisition cost on December 31, 2025 | 1,084.0 | 108.5 | 53.3 | 104.6 | 1,350.4 |
Accumulated amortization and impairment on January 1, 2025 | -133.0 | -63.8 | -47.1 | -58.6 | -302.5 |
Accumulated amortization on disposals and transfers | - | - | 1.4 | 0.2 | 1.6 |
Amortization during the financial year | - | -6.0 | -3.3 | -9.6 | -19.0 |
Impairments during the financial year 1 | - | - | - | -12.1 | -12.1 |
Changes in exchange rates | 4.3 | 5.2 | 2.2 | 2.4 | 14.0 |
Accumulated amortization and impairment on December 31, | |||||
| 2025 | -128.7 | -64.6 | -46.8 | -77.8 | -318.0 |
Book value on December 31, 2025 | 955.2 | 43.8 | 6.5 | 26.8 | 1,032.4 |
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 |
Intangible assets up to | 20 |
Software | 3–5 |
Customer relations | 7–15 |
| 2025 | 2024 | |||
Discount interest | Discount interest | |||
rates used | rates used | |||
EUR million | Goodwill | (pre-tax), % | Goodwill | (pre-tax), % |
Flexible Packaging | 495.5 | 10.7 | 539.7 | 11.9 |
North America | 220.1 | 10.1 | 234.4 | 9.8 |
Foodservice Packaging | 175.9 | 9.7 | 186.3 | 9.7 |
Fiber Packaging | 63.7 | 10.6 | 63.7 | 10.4 |
Total goodwill | 955.2 | 1,024.1 | ||
2025 | 2024 | |
Owned property, plant and equipment | 1,571.0 | 1,761.7 |
Right-of-use assets | 185.6 | 152.2 |
Total tangible assets | 1,756.5 | 1,913.9 |
Owned assets | ||||||
Construction | ||||||
Buildings | Machinery | in progress | Other | |||
Land and land | and | and | and advance | tangible | Total | |
EUR million | improvements | constructions | equipment | payments | assets | 2025 |
Acquisition cost on January 1, 2025 | 47.3 | 562.2 | 2,508.7 | 371.4 | 122.0 | 3,611.6 |
Additions | - | 0.6 | 8.1 | 160.5 | 1.4 | 170.6 |
Disposals | -0.6 | -3.0 | -40.2 | -1.0 | -2.8 | -47.6 |
Intra-balance sheet transfer | 2.7 | 25.5 | 228.2 | -282.4 | 5.6 | -20.5 |
Business combinations | 4.0 | 3.2 | 6.4 | - | 0.1 | 13.8 |
Reclassification to assets held for sale | - | - | - | - | - | - |
Changes in exchange rates | -4.2 | -43.2 | -177.0 | -21.0 | -8.2 | -253.5 |
Acquisition cost on December 31, 2025 | 49.2 | 545.4 | 2,534.1 | 227.4 | 118.2 | 3,474.3 |
Accumulated depreciation and impairment on January 1, | ||||||
-2.9 | -256.2 | -1,505.5 | - | -85.3 | -1,849.8 | |
2025 | ||||||
Accumulated depreciation on disposals and transfers | - | 2.3 | 37.2 | - | 2.7 | 42.3 |
Depreciation during the financial year | -0.8 | -21.2 | -135.5 | - | -8.1 | -165.5 |
Impairments during the financial year 1 | - | -1.0 | -63.7 | - | -0.0 | -64.7 |
Reclassification to assets held for sale | - | - | - | - | - | - |
Changes in exchange rates | 0.4 | 18.2 | 110.6 | - | 5.2 | 134.4 |
Accumulated depreciation and impairment on December | ||||||
31, 2025 | -3.3 | -257.9 | -1,556.7 | - | -85.4 | -1,903.4 |
Book value on December 31, 2025 | 45.9 | 287.5 | 977.4 | 227.4 | 32.7 | 1,571.0 |
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 |
Business combinations | - | - | - | - | - | - |
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 |
Right-of-use assets |
|||||
Buildings |
|||||
and |
Machinery and |
Other |
|||
EUR million |
Land |
constructions |
equipment |
tangible assets |
Total 2025 |
Acquisition cost on January 1, 2025 |
15.3 |
218.2 |
38.8 |
2.3 |
274.6 |
Additions |
0.0 |
66.2 |
11.4 |
2.1 |
79.7 |
Disposals |
-0.0 |
-14.9 |
-9.0 |
-0.1 |
-24.0 |
Intra-balance sheet transfer |
- |
- |
-0.1 |
- |
-0.1 |
Business combinations |
- |
- |
- |
- |
- |
Changes in exchange rates |
-1.6 |
-11.2 |
-1.8 |
-0.2 |
-14.8 |
Acquisition cost on December 31, 2025 |
13.7 |
258.2 |
39.3 |
4.1 |
315.3 |
Accumulated depreciation and impairment on January 1, 2025 |
-7.1 |
-96.1 |
-18.0 |
-1.2 |
-122.4 |
Accumulated depreciation on disposals and transfers |
- |
9.6 |
8.5 |
0.1 |
18.1 |
Depreciation during the financial year |
-0.6 |
-21.5 |
-8.8 |
-0.5 |
-31.4 |
Changes in exchange rates |
0.8 |
4.3 |
0.8 |
0.1 |
5.9 |
Accumulated depreciation and impairment on December 31, |
|||||
| 2025 |
-6.9 |
-103.6 |
-17.6 |
-1.6 |
-129.8 |
Book value on December 31, 2025 |
6.8 |
154.6 |
21.6 |
2.6 |
185.6 |
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 |
Buildings and other structures | 20–40 |
Machinery and equipment | 5–25 |
Other tangible assets and land improvements | 3–12 |
EUR million |
2025 |
2024 |
Raw and packaging material |
214.0 |
262.4 |
Work-In-Process |
77.4 |
87.7 |
Finished goods |
329.1 |
336.9 |
Goods in transit |
21.4 |
21.4 |
Obsolescence allowance |
-41.9 |
-41.8 |
Total |
599.9 |
666.6 |
EUR million |
2025 |
2024 |
Trade receivables |
456.8 |
540.5 |
Other receivables |
95.4 |
68.9 |
Accrued interest and other financial items |
6.5 |
14.7 |
Other accrued income and prepaid expenses |
52.3 |
54.1 |
Total |
611.0 |
678.1 |
Gross |
Impairment |
Net |
Gross |
Impairment |
Net |
|
EUR million |
2025 |
2025 |
2025 |
2024 |
2024 |
2024 |
Not past due |
415.7 |
0.5 |
415.2 |
493.2 |
0.8 |
492.4 |
Past due 0–30 days |
32.8 |
0.0 |
32.7 |
36.4 |
0.2 |
36.2 |
Past due 31–120 days |
8.6 |
0.1 |
8.5 |
10.9 |
0.4 |
10.6 |
Past due more than 120 days |
4.9 |
4.4 |
0.4 |
5.2 |
3.8 |
1.4 |
Total |
461.9 |
5.1 |
456.8 |
545.8 |
5.2 |
540.5 |
Restructuring | ||||
EUR million | reserve | Other | Total 2025 | Total 2024 |
Provision on January 1, 2025 | 6.2 | 16.6 | 22.8 | 23.9 |
Translation difference | -0.2 | -1.1 | -1.3 | 0.5 |
Provisions made during the year | 4.9 | 7.9 | 12.8 | 12.8 |
Provisions used during the year | -6.0 | -2.0 | -8.0 | -11.7 |
Unused provisions reversed during the year | -3.0 | -5.6 | -8.6 | -2.7 |
Provision on December 31, 2025 | 1.8 | 15.8 | 17.6 | 22.8 |
Current | 1.8 | 5.5 | 7.4 | 9.4 |
Non-current | - | 10.2 | 10.2 | 13.4 |
EUR million |
2025 |
2024 |
Trade payables |
437.0 |
507.0 |
Other payables |
78.1 |
96.4 |
Accrued interest expense and other financial items |
21.9 |
30.3 |
Personnel and social security accruals |
72.8 |
89.6 |
Other accrued expenses |
69.5 |
92.8 |
Total |
679.3 |
816.0 |
EUR million |
2025 |
2024 |
Payables in supplier finance arrangements |
28.3 |
27.3 |
Supplier has received payment |
19.8 |
20.7 |
Supplier has not yet received payment |
8.4 |
6.6 |
2025 |
2024 |
|||
Payment terms within |
Comparative payment terms |
Payment terms within |
Comparative payment terms |
|
EUR million |
arrangements (current) |
without arrangements |
arrangements (current) |
without arrangements |
0–30 days |
0.4 |
3.9 |
4.8 |
5.8 |
31–90 days |
9.4 |
14.6 |
8.7 |
16.4 |
91–180 days |
18.5 |
9.8 |
13.9 |
5.1 |
Total |
28.3 |
28.3 |
27.3 |
27.3 |
EUR million |
2025 |
2024 |
Interest income |
||
Financial assets at amortized cost |
||
Interest-bearing receivables and other receivables |
10.4 |
12.9 |
Financial assets at fair value through profit or loss |
||
Derivatives |
4.0 |
0.7 |
Defined benefit plans |
3.2 |
2.8 |
Dividend income |
||
Other investments |
0.1 |
0.2 |
Financial income |
17.7 |
16.6 |
Interest expense |
||
Financial liabilities measured at amortized cost |
||
Interest-bearing liabilities (excl. lease liabilities) |
-53.1 |
-62.3 |
Lease liabilities |
-8.4 |
-6.6 |
Financial liabilities at fair value through profit or loss |
||
Derivatives |
-6.8 |
-5.6 |
Defined benefit plans |
-5.5 |
-5.3 |
Other financial expense |
||
FX revaluation losses |
||
Interest-bearing assets and liabilities |
-1.0 |
-4.0 |
Derivatives |
- |
-2.1 |
Fees related to committed credit facilities |
-2.4 |
-2.4 |
Other fees |
-0.1 |
-0.1 |
Financial expense |
-77.2 |
-88.3 |
Net financial items |
-59.5 |
-71.8 |
2025 |
2025 |
2024 |
2024 |
|
EUR million |
Carrying amount |
Fair value |
Carrying amount |
Fair value |
Current |
||||
Loan receivables |
24.6 |
24.6 |
22.5 |
22.5 |
Finance lease receivables |
1.5 |
1.5 |
2.4 |
2.4 |
Current interest-bearing receivables |
26.1 |
26.1 |
24.9 |
24.9 |
Non-current |
||||
Loan receivables |
0.1 |
0.1 |
0.1 |
0.1 |
Finance lease receivables |
2.6 |
2.6 |
4.1 |
4.1 |
Non-current interest-bearing receivables |
2.7 |
2.7 |
4.2 |
4.2 |
EUR million |
2025 |
2024 |
Finance lease receivable is payable as follows: |
||
In less than one year |
1.5 |
2.4 |
Between one and five years |
2.6 |
4.1 |
Total minimum lease payments |
4.1 |
6.5 |
Present value of minimum lease payments |
||
In less than one year |
1.3 |
2.1 |
Between one and five years |
2.4 |
3.7 |
Total present value of minimum lease payments |
3.7 |
5.8 |
Unearned future financial income |
0.4 |
0.7 |
EUR million |
2025 |
2024 |
Cash and bank |
348.2 |
300.2 |
Liquid marketable securities |
30.4 |
16.9 |
Total |
378.6 |
317.1 |
Share capital |
Number of shares |
Share capital EU R |
Share premium EU R |
Treasury shares EU R |
Total EU R |
January 1, 2024 |
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 |
Own shares conveyance through performance |
|||||
| share incentive plan |
- |
- |
- |
1,907,851.72 |
1,907,851.72 |
December 31, 2025 |
107,760,385 |
366,385,309.00 |
115,023,103.38 |
-25,658,037.17 |
455,750,375.21 |
2025 | 2024 | |||
EUR millio n | Carrying amount | Fair value | Carrying amount | Fair value |
Current | ||||
Loans from financial institutions | ||||
fixed rate | 32.5 | 32.1 | 103.8 | 102.4 |
floating rate | 147.0 | 147.5 | 102.1 | 103.3 |
Bonds | ||||
fixed rate | 15.4 | 15.1 | - | - |
Other current loans | ||||
floating rate | 0.2 | 0.2 | 0.2 | 0.2 |
Contingent considerations | 41.0 | 41.0 | - | - |
Lease liabilities | 27.9 | 27.9 | 26.7 | 26.7 |
Total | 264.0 | 263.7 | 232.8 | 232.6 |
Non-current | ||||
Loans from financial institutions | ||||
fixed rate | 73.2 | 73.1 | 33.3 | 32.7 |
floating rate | 101.5 | 101.5 | 183.6 | 183.6 |
Bonds | ||||
fixed rate | 972.3 | 977.7 | 972.2 | 976.9 |
Other non-current loans | ||||
floating rate | - | - | 1.1 | 1.1 |
Contingent considerations | - | - | - | - |
Lease liabilities | 172.9 | 172.9 | 138.9 | 138.9 |
Total | 1,319.9 | 1,325.1 | 1,329.1 | 1,333.3 |
Loans from | ||||||
financial | Contingent | |||||
Repayment | institutions | Bonds | Other loans | considerations | Lease liabilities | Total |
2026 | 179.5 | 15.4 | 0.2 | 41.0 | 27.9 | 264.0 |
2027 | 31.0 | 374.2 | - | - | 27.4 | 432.5 |
2028 | - | 299.1 | - | - | 23.1 | 322.1 |
2029 | - | - | - | - | 19.4 | 19.4 |
2030 | 125.0 | - | - | - | 16.3 | 141.3 |
2031– | 25.0 | 299.0 | - | - | 86.7 | 410.7 |
2025 |
2024 |
|||||||
| 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 |
1,147.0 |
101.4 |
- |
- |
-6.2 |
-140.5 |
2.1 |
1,190.2 |
Short-term loans |
236.1 |
-145.4 |
- |
41.0 |
-2.7 |
140.5 |
-3.3 |
206.1 |
Long-term lease liabilities |
172.9 |
51.3 |
- |
- |
-8.0 |
-24.8 |
15.5 |
138.9 |
Short-term lease liabilities |
27.9 |
-34.5 |
- |
- |
-1.2 |
24.8 |
12.0 |
26.7 |
Total liabilities from financing |
||||||||
activities |
1,583.9 |
-27.2 |
- |
41.0 |
-18.2 |
- |
26.3 |
1,561.9 |
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 |
EUR million |
2025 |
2024 |
Financial assets at fair value through profit or loss |
||
Derivatives |
2.3 |
12.6 |
Other investments |
2.5 |
1.4 |
Fair value through other comprehensive income |
||
Derivatives designated for hedge accounting |
8.6 |
10.2 |
Other investments |
1.2 |
1.5 |
Financial assets at amortized cost |
||
Non-current interest-bearing receivables |
2.7 |
4.2 |
Other non-current assets |
1.3 |
0.5 |
Current interest-bearing receivables |
26.1 |
24.9 |
Trade and other current receivables |
552.3 |
609.6 |
Cash and cash equivalents |
378.6 |
317.1 |
Financial assets total |
975.7 |
981.9 |
Financial liabilities at fair value through profit or loss |
||
Derivatives |
5.2 |
4.9 |
Contingent considerations |
41.0 |
- |
Fair value through other comprehensive income |
||
Derivatives designated for hedge accounting |
3.1 |
11.2 |
Financial liabilities at amortized cost |
||
Non-current interest-bearing liabilities |
1,319.9 |
1,329.1 |
Other non-current liabilities |
3.0 |
3.8 |
Current portion of long-term loans |
168.5 |
114.1 |
Short term loans |
54.5 |
118.7 |
Trade and other current liabilities |
498.0 |
571.3 |
Financial liabilities total |
2,093.2 |
2,153.1 |
Financial instruments measured at fair value |
Level 1 |
Level 2 |
Level 3 |
Total 2025 |
Assets |
||||
Derivatives |
||||
Currency derivatives |
- |
5.0 |
- |
5.0 |
Interest rate derivatives |
- |
5.0 |
- |
5.0 |
Commodity derivatives |
0.9 |
- |
- |
0.9 |
Other investments |
- |
- |
3.7 |
3.7 |
Total |
0.9 |
10.0 |
3.7 |
14.7 |
Liabilities |
||||
Derivatives |
||||
Currency derivatives |
- |
6.3 |
- |
6.3 |
Interest rate derivatives |
- |
2.0 |
- |
2.0 |
Commodity derivatives |
-0.0 |
- |
- |
-0.0 |
Contingent considerations |
- |
- |
41.0 |
41.0 |
Total |
-0.0 |
8.3 |
41.0 |
49.3 |
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 |
| USD | ||||||||||
exposure | ||||||||||
CNY exposure | in | USD exposure | ||||||||
EUR exposure | in companies | companies | in companies | USD exposure | ||||||
in companies | reporting in | reporting | reporting in | in companies | ||||||
EUR million | reporting in GBP | HKD | in AUD | EU R | reporting in IN R | |||||
2025 | 2024 | 2025 | 2024 | 2025 | 2024 | 2025 | 2024 | 2025 | 2024 | |
Trade receivables | 4.7 | 3.6 | 0.1 | 0.0 | 0.5 | 0.9 | 12.4 | 10.0 | 17.0 | 20.3 |
Trade payables | -14.0 | -12.8 | -5.8 | -3.3 | -8.7 | -6.5 | -14.3 | -10.1 | -5.0 | -9.5 |
Net balance sheet exposure | -9.3 | -9.3 | -5.7 | -3.3 | -8.2 | -5.6 | -1.9 | -0.1 | 12.0 | 10.8 |
Forecasted sales (12 months) | 21.6 | 17.0 | 0.2 | 0.2 | 3.0 | 4.6 | 29.3 | 45.9 | 49.2 | 62.8 |
Forecasted purchases (12 months) | -68.2 | -74.7 | -8.5 | -16.1 | -49.7 | -67.7 | -34.0 | -53.2 | -35.1 | -42.1 |
Net forecasted exposure | -46.6 | -57.7 | -8.1 | -15.9 | -46.7 | -63.1 | -4.7 | -7.3 | 14.1 | 20.7 |
Hedges | ||||||||||
Currency forwards (12 months) | 19.1 | 35.3 | - | 1.0 | 30.8 | 19.5 | 2.1 | 2.5 | -16.8 | -13.9 |
Currency options (12 months) | - | - | 1.9 | 6.4 | - | - | - | - | - | - |
Total net exposure | -36.8 | -31.7 | -11.9 | -11.7 | -24.1 | -49.3 | -4.5 | -4.9 | 9.3 | 17.6 |
| 2025 |
2024 |
||||||
Debt repricing in period, incl. derivatives |
|||||||
Amount |
Amount |
||||||
Currency |
EUR million |
2026 |
2027 |
2028 |
2029 |
2030- |
EUR million |
EUR |
983.9 |
238.4 |
405.5 |
150.0 |
- |
190.0 |
1,078.7 |
HKD |
81.6 |
81.6 |
- |
- |
- |
- |
93.0 |
GBP |
54.2 |
54.2 |
- |
- |
- |
- |
66.4 |
USD |
17.4 |
-16.6 |
12.8 |
21.3 |
- |
- |
-125.7 |
AUD |
16.1 |
16.1 |
- |
- |
- |
- |
22.3 |
Other |
-177.5 |
-177.5 |
- |
- |
- |
- |
-84.6 |
Total |
975.7 |
196.2 |
418.3 |
171.3 |
- |
190.0 |
1,050.1 |
EUR million including interests |
2025 |
||||||||
| Maturity of facility/loan |
|||||||||
Amount |
|||||||||
Amount |
available of |
||||||||
Debt type |
drawn |
committed |
Total |
2026 |
2027 |
2028 |
2029 |
2030 |
Later |
Committed revolving facilities |
- |
450.0 |
450.0 |
- |
- |
- |
- |
450.0 |
- |
Bonds |
987.7 |
- |
987.7 |
15.4 |
374.2 |
299.1 |
- |
- |
299.0 |
Commercial paper program |
17.0 |
- |
17.0 |
17.0 |
- |
- |
- |
- |
- |
Other loans from financial institutions |
343.7 |
- |
343.7 |
162.7 |
31.0 |
- |
- |
125.0 |
25.0 |
Estimated contractual interest payments |
- |
- |
157.2 |
48.2 |
32.4 |
32.1 |
17.0 |
15.0 |
12.5 |
Contingent considerations |
41.0 |
- |
41.0 |
41.0 |
- |
- |
- |
- |
- |
Lease liabilities |
200.8 |
- |
200.8 |
27.9 |
27.4 |
23.1 |
19.4 |
16.3 |
86.7 |
Trade and other current liabilities |
521.4 |
- |
521.4 |
521.4 |
- |
- |
- |
- |
- |
Total |
2,111.5 |
450.0 |
2,718.8 |
833.6 |
465.0 |
354.3 |
36.4 |
606.3 |
423.2 |
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 considerations |
- |
- |
- |
- |
- |
- |
- |
- |
- |
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 |
2025 |
2024 |
||||||
EUR million |
Currenc y |
Interest rate |
Outstanding loan principal amount |
Carrying amount |
Fair value |
Carrying amount |
Fair value |
2019-2026 |
EUR |
1.125% |
15.5 |
15.4 |
15.1 |
174.8 |
167.7 |
2022-2027 |
EUR |
4.250% |
375.0 |
374.2 |
375.1 |
498.7 |
503.2 |
2023-2028 |
EUR |
5.125% |
300.0 |
299.1 |
305.0 |
298.7 |
308.9 |
2025-2031 |
EUR |
3.500% |
300.0 |
299.0 |
297.5 |
- |
- |
Total |
990.5 |
987.7 |
992.8 |
972.2 |
979.7 |
||
EUR million |
2025 |
2024 |
Interest-bearing liabilities |
1,583.9 |
1,561.9 |
Interest-bearing receivables, cash and cash equivalents |
407.4 |
346.2 |
Net debt |
1,176.5 |
1,215.7 |
Total equity |
1,930.2 |
2,124.1 |
Net debt to equity (Gearing ratio) |
0.61 |
0.57 |
Net debt to EBITDA (excluding items affecting comparability) |
1.92 |
1.95 |
EUR million |
2025 |
2024 |
||||||
Nominal Value |
Maturity Structure |
Nominal Value |
||||||
Instrument |
2026 |
2027 |
2028 |
2029 |
2030 |
Later |
||
Currency forwards |
||||||||
for transaction risk |
||||||||
Outflow |
-89.2 |
-87.0 |
-2.1 |
- |
- |
- |
- |
-121.6 |
Inflow |
88.6 |
86.5 |
2.1 |
- |
- |
- |
- |
122.5 |
for translation risk |
||||||||
Outflow |
-212.6 |
-212.6 |
- |
- |
- |
- |
- |
-189.8 |
Inflow |
215.2 |
215.2 |
- |
- |
- |
- |
- |
180.9 |
for financing purposes |
||||||||
Outflow |
-820.1 |
-820.1 |
- |
- |
- |
- |
- |
-819.4 |
Inflow |
817.5 |
817.5 |
- |
- |
- |
- |
- |
826.5 |
Currency options |
||||||||
for transaction risk |
||||||||
Bought options |
7.4 |
7.4 |
- |
- |
- |
- |
- |
12.2 |
Sold options |
-7.4 |
-7.4 |
- |
- |
- |
- |
- |
-12.2 |
Interest rate swaps |
||||||||
EUR |
-300.0 |
- |
- |
-150.0 |
- |
- |
-150.0 |
-200.0 |
USD |
46.8 |
12.8 |
12.8 |
21.3 |
- |
- |
- |
71.8 |
EUR million |
2025 |
2024 |
||||
Positive |
Negative |
Net Fai r |
Positive |
Negative |
Net Fair |
|
Instrument |
Fair values |
Fair values |
values |
Fair values |
Fair values |
values |
Currency forwards |
||||||
for transaction risk |
0.6 |
-1.5 |
-1.0 |
3.2 |
-2.0 |
1.1 |
of which cash flow hedges 1 |
0.0 |
-0.4 |
-0.4 |
1.9 |
-0.9 |
1.0 |
for translation risk |
3.3 |
-0.2 |
3.1 |
0.1 |
-7.9 |
-7.9 |
of which hedges of net investment 2 |
3.3 |
-0.2 |
3.1 |
0.1 |
-7.9 |
-7.9 |
for financing purposes |
2.1 |
-4.5 |
-2.4 |
11.2 |
-3.7 |
7.5 |
Currency options |
||||||
for transaction risk |
0.0 |
-0.0 |
0.0 |
0.1 |
-0.2 |
-0.2 |
Interest rate swaps 3 |
||||||
EUR |
2.9 |
-2.0 |
0.9 |
4.3 |
-2.4 |
1.9 |
of which fair value hedges 4 |
2.9 |
-2.0 |
0.9 |
4.3 |
-2.4 |
1.9 |
USD |
2.1 |
- |
2.1 |
3.9 |
- |
3.9 |
of which cash flow hedges 5 |
2.1 |
- |
2.1 |
3.9 |
- |
3.9 |
Commodities |
0.9 |
-0.0 |
0.9 |
0.4 |
-0.0 |
0.4 |
EUR million | 2025 | 2024 |
Salaries and other short-term employee benefits | 7.4 | 8.7 |
Post-employment benefits | 0.7 | 0.4 |
Share based payments | 0.2 | 2.2 |
CEO and members of the Global Executive Team in total | 8.3 | 11.3 |
In thousand euros | 2025 | 2024 |
President and CEO Ralf K. Wunderlich (from January 15, 2025) | 1,275 | - |
President and CEO Charles Héaulmé (until January 15, 2025) | 3,333 | 4,205 |
Board members | ||
Vauramo Pekka | 216 | 185 |
Tuomas Kerttu | 117 | 123 |
Alonso Mercedes | 107 | 108 |
Baillie Doug | 107 | 108 |
Beckler Robert K. | 106 | 85 |
Kairisto Essimari | 77 | - |
Korhonen Anja | 117 | 119 |
Lindwall Pauline | 101 | 103 |
Michalski Johann Christoph | 84 | - |
Wunderlich Ralf K. | 1 | 100 |
Ala-Pietilä Pekka | - | 48 |
Barker Willam R. | - | 23 |
CEO and Board in total | 5,641 | 5,207 |
Performance Share Plan |
2022–2024 |
2023–2025 |
2024–2026 |
2025–2027 |
Amount of granted shares (gross) |
600,000 1 |
590,000 1 |
600,000 1 |
600,000 |
Share price at grant date, EUR |
35.86 |
30.58 |
37.54 |
34.08 |
Actual achievement (% of maximum) |
98.91% |
0.00% |
- |
- |
Number of achieved shares (gross) based on performance | ||||
criteria | 381,375 | - 2 | - | - |
Number of participants of December 31, 2025 | 109 | 86 | 110 | 132 |
Share delivery | 2025 | 2026 | 2027 | 2028 |
Performance criteria | adjusted EPS | adjusted EPS | adjusted EPS | adjusted EPS, |
absolute TSR |
Restricted Share Plan |
2022–2024 |
2023–2025 |
2024–2026 |
2025–2027 |
Amount of granted shares (gross) |
10,000 1 |
25,500 1 |
39,000 1 |
27,500 1 |
Share price at grant date, EUR |
37.23–31.29 |
37.23–30.56 |
38.16–30.66 |
33.34–29.70 |
Number of achieved shares (gross) based on performance criteria |
10,000 |
25,500 2 |
- |
- |
Number of participants of December 31, 2025 |
6 |
5 |
27 |
11 |
Share delivery |
2025 |
2026 |
2027 |
2028 |
Performance criteria |
Continuous employment 3 |
|||
EUR million |
2025 |
2024 |
Short-term leases |
11.7 |
11.0 |
Low-value leases |
-0.3 |
0.9 |
Variable lease payments based on use/performance |
1.4 |
2.2 |
Lease payments in Profit or Loss |
12.8 |
14.2 |
Cash based lease payments in total |
51.3 |
48.7 |
EUR million |
2025 |
2024 |
Capital expenditure |
36.8 |
71.3 |
Leases |
8.5 |
77.8 |
Total commitments |
45.3 |
149.1 |
EUR million |
2025 |
2024 |
Capital expenditure commitments |
||
Under 1 year |
36.8 |
71.3 |
Total |
36.8 |
71.3 |
EUR million |
2025 |
2024 |
Lease commitments |
||
Not later than 1 year |
2.1 |
3.1 |
Later than 1 year and not later than 5 years |
6.4 |
23.8 |
Later than 5 years |
- |
50.9 |
Total |
8.5 |
77.8 |
Country |
Company |
Group holding, % |
Australia |
Huhtamaki Australia Pty Limited |
100.0 |
Huhtamaki Holdings Pty Limited |
100.0 |
|
Huhtamaki Tailored Packaging 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 LLC |
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 S.N.C. |
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 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 |
|
People’s Republic of China |
Guangdong Josco Disposable Product Ltd |
100.0 |
Huhtamaki Foodservice (Tianjin) Limited |
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 |
|
Philippines |
Huhtamaki Philippines, Inc. |
100.0 |
Poland |
Huhtamaki Foodservice Czeladz Sp. z o.o. |
100.0 |
Huhtamaki Foodservice Gliwice Sp. z o.o. |
100.0 |
|
Huhtamaki Foodservice Poland 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 G ı da Servisi Ambalaj ı 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 (Lisburn) Limited |
100.0 |
|
Huhtamaki (Lurgan) Limited |
100.0 |
|
Huhtamaki Metallized Products USA 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 |