EUR million | Note | 2023 | 2022* |
Net sales | 1 | ||
Cost of sales | 3, 7, 8 | - | - |
Gross profit | |||
Other operating income | 4 | ||
Selling, marketing and R&D expenses | 7, 8 | - | - |
Administration expenses | 6, 7, 8 | - | - |
Other operating expenses | 5, 7, 8 | - | |
Operating profit | |||
Financial income | 9 | ||
Financial expenses | 10 | - | - |
Result before tax | |||
Tax expense | 11 | - | |
Result for the period, continuing operations | |||
Result for the period, discontinued operations | 2 | - | - |
Result for the period | - | - | |
| Attributable to: | |||
Equity holders of the parent | - | - | |
Earnings per share (EPS) for the profit attributable to the equity holders of the parent: | 12 | ||
Basic, euros | - | - | |
Diluted, euros | - | - | |
Continuing operations, euros | |||
Discontinuing operations, euros | - | - |
EUR million | Note | 2023 | 2022* | |
| Consolidated statement of comprehensive income | ||||
Result for the period | - | - | ||
Other comprehensive income, items that may be reclassified subsequently to profit and loss, net of tax | ||||
| Gains/losses from hedge of net investment in foreign | ||||
operations | 11 | |||
Cash flow hedges | 11 | - | ||
Translation differences on foreign operations | - | |||
| Reclassification of discontinued operations translation | ||||
differences | ||||
Total other comprehensive income for the period, net | of tax | |||
| Total comprehensive income for the period | - | - | ||
| Total comprehensive income attributable to: | ||||
Equity holders of the parent | - | - | ||
| * The result of discontinued operations for comparative year 2022 is restated. |
EUR million | Note | 2023 | 2022 |
| Assets | |||
| Non-current assets | |||
Property, plant and equipment | 13 | ||
Right of use assets | 15 | ||
Goodwill | 14 | ||
Other intangible assets | 14 | ||
Investments in associates | 17 | ||
Non-current financial investments | 17 | ||
Other receivables | 16, 18 | ||
Deferred tax assets | 19 | ||
| Current assets | |||
Inventories | 20 | ||
Trade and other receivables | 21, 29 | ||
Current tax assets | |||
Cash and cash equivalents | 22 | ||
Total assets | 1 |
UR million | Note | 2023 | 2022 |
| Equity and liabilitites | |||
Equity attributable to equity holders of the parent | 23, 24 | ||
Share capital | |||
Share premium | |||
Treasury shares | - | - | |
Translation reserve | - | - | |
Fair value and hedging reserves | |||
Paid-up unrestricted equity reserve | |||
Retained earnings | |||
Total equity | |||
| Liabilities | |||
| Non-current liabilities | |||
Deferred tax liabilities | 19 | ||
Interest-bearing liabilities | 27, 29 | ||
Other liabilities | |||
| Current liabilities | |||
Trade and other payables | 28 | ||
Current tax liabilities | |||
Provisions | 26 | ||
Interest-bearing liabilities | 27, 29 | ||
Total liabilities | 1 | ||
Total equity and liabilities |
EUR million | Note | 2023 | 2022 |
Result for the period | |||
Result for the discontinued operations | - | - | |
Adjustments for Loss on sale of discontinued operations | |||
Depreciation, amortization and impairment | 7 | ||
Financial income and expenses | 9, 10 | ||
Gains and losses on sale of intangible assets, other changes | |||
Income taxes | 11 | ||
Cash flow before changes in working capital | |||
| Changes in working capital | |||
Current receivables, non-interest-bearing, increase (-) / decrease (+) | - | - | |
Inventories, increase (-) / decrease (+) | - | - | |
Current liabilities, non-interest-bearing, increase (+) / decrease (-) | - | ||
Changes in working capital | - | - | |
| Financial items and taxes | |||
Interest and other financial items, received | |||
Interest and other financial items, paid | - | - | |
Income taxes paid | - | - | |
Financial items and taxes | - | - | |
Cash flow from operating activities (A) | - |
EUR million | Note | 2023 | 2022 |
| Cash flows from investing activities | |||
Cashflow from discontinued operations | |||
Acquisitions of property, plant and equipment and intangible assets | 13, 14 | - | - |
Proceeds from sale of property, plant and equipment and intangible assets | |||
Acquisitions of Group companies | 2 | - | |
Other cash flow from investing activities | |||
Cash flows from investing activities (B) | - | - | |
| Cash flow from financing activities: | |||
Purchase of treasury shares | 23 | ||
Change in current financial receivables, increase (-) / decrease (+) | - | ||
Change in non-current financial receivables, increase (-) / decrease (+) | |||
Change in current financial borrowings, increase (+) / decrease (-) | - | ||
Change in non-current financial borrowings, increase (+) / decrease (-) | - | ||
Payment of lease liabilities | - | - | |
Dividends received | |||
Dividends paid | - | - | |
Cash flow from financing activities (C) | |||
Change in cash and cash equivalents, increase (+) / decrease (-) (A+B+C) | - | ||
Cash and cash equivalents at the beginning of the period | |||
Effect of exchange rate fluctuations on cash held | - | - | |
Cash and cash equivalents at the end of the period | 22 |
| Fair value | Paid-up | ||||||||
| and | unrestricted | ||||||||
| Share | Share | Treasury | Translation | hedging | equity | Retained | Total | ||
EUR million | Note | capital | premium | shares | reserve | reserves | reserve | earnings | equity |
Equity, Jan 1, 2022 | - | - | |||||||
Result for the period | - | - | |||||||
| Other comprehensive income, net of tax: | |||||||||
Cash flow hedges | |||||||||
Net investment hedge | |||||||||
Translation differences | |||||||||
Total comprehensive income for the period | - | - | |||||||
Dividends paid | 23 | - | - | ||||||
Acquisition of treasury shares | |||||||||
Share-based payments | 24 | - | - | ||||||
Other changes | 19 | ||||||||
Total transactions with owners for the period | - | - | |||||||
Equity, Dec 31, 2022 | - | - | |||||||
Equity, Jan 1, 2023 | - | - | |||||||
Result for the period | - | - | |||||||
| Other comprehensive income, net of tax: | |||||||||
Cash flow hedges | - | - | |||||||
Net investment hedge | |||||||||
Translation differences | |||||||||
Total comprehensive income for the period | - | - | - | ||||||
Dividends paid | 23 | - | - | ||||||
Acquisition of treasury shares | - | - | |||||||
Share-based payments | 24 | - | - | ||||||
Other changes | - | - | |||||||
Total transactions with owners for the period | - | - | - | ||||||
Equity, Dec 31, 2023 | - | - |
| Other | |||||
| 2023 | Passenger | operations and | |||
| EUR million | Car Tyres | Heavy Tyres | Vianor | eliminations | Group |
Net sales from external customers | 602.7 | 223.0 | 343.2 | 4.8 | 1,173.6 |
Services | 83.6 | 83.6 | |||
Sales of goods | 602.7 | 223.0 | 259.6 | 4.8 | 1,090.1 |
Inter-segment net sales | 50.7 | 34.2 | 0.8 | -85.7 | |
Net sales | 653.4 | 257.1 | 344.0 | -80.9 | 1,173.6 |
Operating result | 4.1 | 32.8 | 3.4 | -8.2 | 32.1 |
% of net sales | 0.6% | 12.8% | 1.0% | 10.2% | 2.7% |
Financial income and expenses | -17.8 | ||||
Profit before tax | 14.2 | ||||
Tax expense | -1.7 | ||||
Profit for the period | 12.5 | ||||
Assets | 1,364.9 | 206.3 | 217.4 | 34.2 | 1,822.8 |
Unallocated assets | 502.4 | ||||
Total assets | 2,325.2 | ||||
Liabilities | 200.0 | 49.6 | 44.2 | 7.0 | 300.9 |
Unallocated liabilities | 676.8 | ||||
Total liabilities | 977.6 | ||||
Capital expenditure | 226.8 | 8.8 | 7.7 | 8.8 | 252.1 |
Depreciation and amortization | 73.5 | 11.3 | 25.6 | 4.5 | 114.9 |
Impairment | - | - | - | - | - |
Other non-cash expenses | -1.0 | 2.5 | 0.7 | -0.3 | 1.9 |
| Other | |||||
| 2022* | Passenger | operations and | |||
| EUR million | Car Tyres | Heavy Tyres | Vianor | eliminations | Group |
Net sales from external customers | 746.7 | 233.2 | 361.1 | 9.5 | 1,350.5 |
Services | 93.3 | 93.3 | |||
Sales of goods | 746.7 | 233.2 | 267.8 | 9.5 | 1,257.2 |
Inter-segment net sales | 64.0 | 37.8 | 0.9 | -102.7 | |
Net sales | 810.7 | 271.0 | 362.0 | -93.2 | 1,350.5 |
Operating result | 23.3 | 39.5 | 2.8 | -9.0 | 56.7 |
% of net sales | 2.9% | 14.6% | 0.8% | 9.7% | 4.2% |
Financial income and expenses | -45.5 | ||||
Profit before tax | 11.2 | ||||
Tax expense | 4.1 | ||||
Profit for the period | 15.2 | ||||
Assets | 1,439.4 | 194.2 | 215.5 | 34.3 | 1,883.4 |
Unallocated assets | 326.3 | ||||
Total assets | 2,209.7 | ||||
Liabilities | 245.9 | 54.3 | 48.2 | 4.0 | 352.4 |
Unallocated liabilities | 424.2 | ||||
Total liabilities | 776.6 | ||||
Capital expenditure | 105.6 | 7.0 | 7.5 | 9.9 | 129.9 |
Depreciation and amortization | 65.2 | 13.3 | 27.5 | 4.2 | 110.1 |
Impairment | 0.6 | 0.2 | 0.0 | 2.5 | 3.4 |
Other non-cash expenses | 7.6 | 1.3 | 0.8 | 2.3 | 12.0 |
| 2023 | ||||||
EUR million | Nordics | Other Europe | Americas | Other countries | Other | Group |
Net sales | 671.7 | 226.0 | 268.7 | 7.2 | - | 1,173.6 |
Services | 83.6 | - | - | - | - | 83.6 |
Sales of goods | 588.2 | 226.0 | 268.7 | 7.2 | - | 1,090.1 |
Assets | 993.3 | 277.5 | 561.2 | 0.3 | -9.4 | 1,822.8 |
Unallocated assets | 502.4 | |||||
Total assets | 2,325.2 | |||||
Capital expenditure | 79.9 | 104.9 | 67. 2 | - | - | 252.1 |
| 2022* | ||||||
EUR million | Nordics | Other Europe | Americas | Other countries | Other | Group |
Net sales | 722.3 | 302.8 | 314.6 | 10.6 | - | 1,350.5 |
Services | 93.3 | - | - | - | - | 93.3 |
Sales of goods | 629.0 | 302.8 | 314.6 | 10.6 | - | 1,257.2 |
Assets | 962.8 | 161.5 | 507.2 | 268.5 | -16.6 | 1,883.4 |
Unallocated assets | 326.3 | |||||
Total assets | 2,209.7 | |||||
Capital expenditure | 70.0 | 39.0 | 16.4 | 4.5 | - | 129.9 |
| 1–3 | 4–6 | 7–9 | 10–12 | 1–12 | 1–3 | 4–6 | 7–9 | 10–12 | 1–12 | |
| EUR million | 2023 | 2023 | 2023 | 2023 | 2023 | 2022 | 2022 | 2022 | 2022 | 2022 |
Net sales | 13.5 | - | - | - | 13.5 | 93.5 | 149.8 | 132.7 | 49.6 | 425.6 |
Operating expenses | -16.4 | - | - | - | -16.4 | -56.4 | -400.0 | -83.4 | -59.9 | -599.7 |
Operating profit | -2.9 | - | - | - | -2.9 | 37.1 | -250.2 | 49.3 | -10.3 | -174.1 |
Net financial items | -0.5 | - | - | - | -0.5 | 0.9 | 19.4 | -3.6 | -1.6 | 15.2 |
Result before tax, discontinued operations | -3.4 | - | - | - | -3.4 | 38.1 | -230.8 | 45.7 | -11.8 | -158.8 |
Tax expense | 1.2 | - | - | - | 1.2 | -6.1 | -29.7 | -10.6 | 13.9 | -32.5 |
Result for the year, discontinued operations | -2.2 | - | - | - | -2.2 | 31.9 | -260.5 | 35.1 | 2.1 | -191.3 |
Profit from sale | 29.6 | 1.0 | 0.0 | -0.1 | 30.5 | - | - | - | - | - |
Loss from sale – translation differences | -366.3 | - | - | - | -366.3 | - | - | - | - | - |
Result for the period, discontinued operations | -338.9 | 1.0 | 0.0 | -0.1 | -338.0 | 31.9 | -260.5 | 35.1 | 2.1 | -191.3 |
| Earnings per share from the result attributable | 1–3 | 4–6 | 7–9 | 10–12 | 1–12 | 1–3 | 4–6 | 7–9 | 10–12 | 1–12 |
| to the equity holders of the parent: | 2023 | 2023 | 2023 | 2023 | 2023 | 2022 | 2022 | 2022 | 2022 | 2022 |
Basic, euros | -2.59 | 0.01 | 0.03 | 0.19 | -2.36 | 0.34 | 1.67 | 0.18 | -0.11 | -1.27 |
Diluted, euros | -2.59 | 0.01 | 0.03 | 0.19 | -2.36 | 0.34 | 1.67 | 0.18 | -0.11 | -1.27 |
Continuing operations, euros | -0.14 | 0.01 | 0.03 | 0.19 | 0.09 | 0.11 | 0.21 | -0.08 | -0.13 | 0.11 |
Discontinuing operations, euros | -2.45 | 0.01 | 0.00 | 0.00 | -2.45 | 0.23 | -1.88 | 0.25 | 0.01 | -1.38 |
EUR million | 2023 |
Sale price | 288.0 |
Profit from sale – Parent company and Nokian Tyres Holding Oy | 124.2 |
Non-current assets | 42.3 |
Current assets | 284.1 |
Total assets | 326.4 |
Non-current liabilities | 4.7 |
Current liabilities | 52.1 |
Total liabilities | 56.8 |
Disposed net assets | 269.6 |
Other group items and transactions costs | 12.1 |
Remaining intercompany items | 0.0 |
Profit from sale | 30.5 |
EUR million | 2022 |
| Purchase consideration | |
Consideration paid in cash | 4.6 |
Contingent consideration liability | - |
Total consideration | 4.6 |
EUR million | Note | 2022 |
Property, plant and equipment | 13 | 4.6 |
Trade and other receivables | 0.1 | |
Cash and cash equivalents | 0.1 | |
Total assets | 4.8 | |
Trade and other payables | 0.2 | |
Total liabilities | 0.2 | |
Total net assets | 4.6 | |
Consideration transferred | 4.6 | |
Acquired identifiable net assets | 4.6 | |
Consideration paid in cash | 4.6 | |
| Cash and cash equivalents in the subsidiaries | ||
acquired | 0.1 | |
Net cash outflow | 4.5 |
EUR million | 2023 | 2022 |
Raw materials | 294.5 | 400.9 |
Goods purchased for resale | 274.2 | 247.9 |
Wages and social security contributions on goods sold | 71.6 | 63.2 |
Other costs | 179.0 | 198.0 |
Depreciation of production | 71.4 | 69.0 |
Sales freights | 68.4 | 115.0 |
Warehousing | 60.8 | 50.0 |
Change in inventories | -87.3 | -95.9 |
Total | 932.5 | 1,048.1 |
EUR million | 2023 | 2022 |
| Gains on sale of property, plant and | ||
equipment | 0.2 | 1.3 |
Other income | 3.5 | -0.4 |
Total | 3.7 | 0.9 |
EUR million | 2023 | 2022 |
| Losses on sale and disposals of tangible | ||
fixed assets | 0.0 | 0.0 |
Expensed credit losses and provisions | -1.8 | 3.1 |
Other expenses | 0.3 | -1.8 |
Total | -1.4 | 1.3 |
EUR million | 2023 | 2022 |
Audit fee | 1.1 | 1.0 |
Tax services | 0.0 | 0.0 |
Other services | 0.0 | 0.1 |
Total | 1.1 | 1.1 |
EUR million | 2023 | 2022 |
Intangible rights | 3.7 | 4.6 |
Other intangible assets | 1.0 | 1.1 |
Buildings | 7.5 | 7.7 |
Machinery and equipment | 59.3 | 52.7 |
Right of use asset | 41.4 | 41.3 |
Other tangible assets | 2.2 | 2.8 |
Total | 114.9 | 110.1 |
EUR million | 2023 | 2022 |
Other intangible assets | - | 0.0 |
Land property | - | 0.0 |
Buildings | - | 2.3 |
Goodwill | - | 0.0 |
Machinery and equipment | - | 1.1 |
Other tangible assets | - | 0.0 |
Total | - | 3.4 |
EUR million | 2023 | 2022 |
Production | 71.4 | 69.0 |
Selling, marketing and R&D | 32.8 | 30.3 |
Administration | 10.7 | 10.8 |
Total | 114.9 | 110.1 |
EUR million | 2023 | 2022 |
Production | - | 0.2 |
Selling, marketing and R&D | - | - |
Administration | - | 3.2 |
Total | - | 3.4 |
EUR million | 2023 | 2022 |
Wages and salaries | 193.2 | 198.7 |
| Pension contributions – defined | ||
contribution plans | 22.5 | 21.9 |
Share-based payments | -4.7 | -4.6 |
Other social security contributions | 21.1 | 21.5 |
Total | 232.2 | 237.5 |
EUR million | 2023 | 2022 |
| Interest income | ||
Financial assets measured at amortized cost | 10.4 | 0.2 |
| Dividend income | ||
| Non-current financial investments measured | ||
at fair value through other comprehensive income | 0.0 | 0.0 |
Exchange rate gains and changes in fair value | ||
| Financial assets and liabilities at amortized | ||
cost | 31.0 | 133.8 |
Foreign currency derivatives | 26.7 | 106.7 |
Other financial income | 0.3 | 0.4 |
Total | 68.5 | 241.1 |
EUR million | 2023 | 2022 |
| Interest expenses | ||
| Financial liabilities measured at amortized | ||
cost | -21.1 | -2.7 |
Interest rate derivatives designated as hedges | 2.7 | -0.5 |
Lease liabilities | -4.0 | -4.0 |
Exchange rate losses and changes in fair value | ||
| Financial assets and liabilities at amortized | ||
cost | -38.6 | -142.2 |
Foreign currency derivatives | -22.8 | -132.6 |
Other financial expenses | -2.6 | -4.7 |
Total | -86.3 | -286.6 |
EUR million | 2023 | 2022 |
Current tax expense | -11.0 | -9.1 |
Adjustment for prior periods | -0.8 | -0.9 |
Change in deferred tax | 10.0 | 14.0 |
Total | -1.7 | 4.1 |
EUR million | 2023 | 2022 |
Withholding taxes | -0.2 | -6.2 |
Tax exempt revenues | 1 7.4 | 0.7 |
Non-deductible expenses | -13.9 | 0.6 |
| Losses on which no deferred tax benefits | ||
recognized | 0.0 | -1.1 |
Adjustment for prior periods | -0.8 | -0.9 |
| Change in the recoverability of deferred tax | ||
assets | - | -0.8 |
| Utilization of previously unrecognized tax | ||
losses | 0.0 | 0.3 |
Other items | -0.3 | 1.5 |
Tax expense | -1.7 | 4.1 |
| 2023 | Before | Net of | |
| EUR million | tax amount | Tax benefit | tax amount |
Net investment hedge | - | - | - |
Cash flow hedges | -11.2 | 2.2 | -8.9 |
| Translation differences | |||
on foreign operations | 332.8 | 332.8 | |
321.6 | 2.2 | 323.9 | |
| 2022 | Before | Net of | |
| EUR million | tax amount | Tax benefit | tax amount |
Net investment hedge | 8.5 | -1.7 | 6.8 |
Cash flow hedges | 11.2 | -2.2 | 9.0 |
| Translation differences | |||
on foreign operations | 36.7 | 36.7 | |
56.4 | -3.9 | 52.4 | |
EUR million | 2023 | 2022 |
Profit before tax | 14.2 | 11.2 |
| Taxes calculated according to the Finnish | ||
tax rate of 20% | -2.8 | -2.2 |
| Effect of deviant tax rates in foreign | ||
subsidiaries | -1.1 | 12.1 |
EUR million | 2023 | 2022 |
| Result attributable to the equity holders of | ||
the parent | -325.5 | -175.5 |
| Result for the period to calculate the diluted | ||
earnings per share | -325.5 | -175.5 |
Result for the period, continuing operations | 12.5 | 15.2 |
Result for the period, discontinued operations | -338.0 | -190.8 |
| Shares, 1,000 pcs | ||
Weighted average number of shares | 137,982 | 138,247 |
Dilutive effect of the options | - | - |
Diluted weighted average number of shares | 137,982 | 138,247 |
| Earnings per share, euros | ||
Basic | -2.36 | -1.27 |
Diluted | -2.36 | -1.27 |
Continuing operations | 0.09 | 0.11 |
Discontinued operations | -2.45 | -1.38 |
| Advances | ||||||
| Machinery | Other | and fixed | ||||
| 2023 | Land | and | tangible | assets under | ||
| EUR million | property | Buildings | equipment | assets | construction | Tot a l |
Accumulated cost, Jan 1, 2023 | 20.9 | 395.8 | 1,416.9 | 123.1 | 113.4 | 2,070.2 |
Increase | 14.0 | 0.1 | 12.7 | -4.4 | 231.8 | 254.3 |
Acquisitions through business combinations | ||||||
Decrease | -2.2 | -122.9 | -429.4 | -65.6 | -5.7 | -625.8 |
Transfers between items | -5.0 | 9.3 | 83.0 | 0.7 | -91.8 | -3.8 |
Other changes | 0.0 | -10.7 | -0.1 | 0.0 | -10.7 | |
Exchange differences | -0.1 | -8.3 | -22.7 | -2.3 | -3.3 | -36.7 |
Accumulated cost, Dec 31, 2023 | 27.6 | 274.1 | 1,049.9 | 51.4 | 244.5 | 1,647.5 |
Accum. depreciation, Jan 1, 2023 | -1.7 | -190.6 | -1,028.6 | -74.3 | -1,295.2 | |
Depreciation for the period | -7.5 | -59.1 | -2.2 | -68.8 | ||
Impairment | 1.6 | 0.0 | 0.0 | 0.0 | 1.6 | |
Decrease | 103.1 | 406.7 | 62.4 | 572.2 | ||
Other changes | 0.0 | 10.5 | 0.1 | 10.6 | ||
Exchange differences | 1.8 | 13.7 | 1.8 | 17.2 | ||
Accum. depreciation, Dec 31, 2023 | 0.0 | -93.2 | -656.9 | -12.2 | -762.3 | |
Carrying amount, Dec 31, 2023 | 27.6 | 180.9 | 392.9 | 39.2 | 244.5 | 885.2 |
| Advances | ||||||
| Machinery | Other | and fixed | ||||
| 2022 | Land | and | tangible | assets under | ||
| EUR million | property | Buildings | equipment | assets | construction | Tot a l |
Accumulated cost, Jan 1, 2022 | 13.9 | 376.2 | 1,308.3 | 126.3 | 99.3 | 1,924.0 |
Increase | 6.0 | 0.2 | 40.5 | 1.0 | 75.8 | 123.5 |
Acquisitions through business combinations | 0.9 | 3.7 | 0.0 | - | 0.0 | 4.6 |
Decrease | 0.0 | -0.4 | -24.6 | -0.1 | -0.2 | -25.4 |
Transfers between items | 0.0 | 0.7 | 71.5 | -11.1 | -64.6 | -3.5 |
Other changes | 0.0 | -1.3 | -24.0 | 0.0 | 1.0 | -24.4 |
Exchange differences | 0.1 | 16.8 | 45.2 | 7.0 | 2.2 | 71.3 |
Accumulated cost, Dec 31, 2022 | 20.9 | 395.8 | 1,416.9 | 123.1 | 113.4 | 2,070.2 |
Accum. depreciation, Jan 1, 2022 | 0.0 | -109.7 | -890.6 | -52.8 | -1,053.1 | |
Depreciation for the period | -11.6 | -88.1 | -6.9 | -106.5 | ||
Impairment | -1.6 | -67.0 | -72.2 | -10.7 | -151.5 | |
Decrease | 0.3 | 21.6 | 0.1 | 22.1 | ||
Other changes | -0.2 | 22.9 | 0.0 | 22.7 | ||
Exchange differences | -2.5 | -22.4 | -4.0 | -28.8 | ||
Accum. depreciation, Dec 31, 2022 | -1.7 | -190.6 | -1,028.6 | -74.3 | -1,295.2 | |
Carrying amount, Dec 31, 2022 | 19.3 | 205.2 | 388.3 | 48.8 | 113.4 | 775.0 |
| Other | ||||
| 2022 | Intangible | intangible | ||
EUR million | Goodwill | rights | assets | To t al |
Accumulated cost, Jan 1, 2022 | 79.7 | 90.4 | 39.9 | 210.1 |
Increase | 1.0 | 1.8 | 2.8 | |
Decrease | -4.1 | -0.3 | -4.3 | |
Transfers between items | 3.1 | 0.4 | 3.5 | |
Other changes | 0.3 | 0.0 | 1.3 | 1.6 |
Exchange differences | -2.0 | -0.1 | 1.1 | -1.0 |
Accumulated cost, Dec 31, 2022 | 78.0 | 90.4 | 44.3 | 212.7 |
Accum. depreciation, Jan 1, 2022 | -14.4 | -79.2 | -29.5 | -123.1 |
Depreciation for the period | -4.6 | -2.5 | -7.1 | |
Impairment | -0.2 | -4.0 | -4.2 | |
Decrease | 2.4 | 0.1 | 2.5 | |
Other changes | -1.2 | -1.2 | ||
Exchange differences | 0.0 | 0.1 | -0.8 | -0.6 |
Accum. depreciation, Dec 31, 2022 | -14.5 | -81.4 | -37.8 | -133.7 |
Carrying amount, Dec 31, 2022 | 63.2 | 9.0 | 6.5 | 78.7 |
| Other | ||||
| 2023 | Intangible | intangible | ||
EUR million | Goodwill | rights | assets | To t al |
Accumulated cost, Jan 1, 2023 | 78.0 | 90.4 | 44.3 | 212.7 |
Increase | 0.5 | 0.3 | 0.9 | |
Decrease | -0.1 | -17.3 | -17.4 | |
Transfers between items | 3.7 | 0.1 | 3.8 | |
Other changes | -0.5 | -10.1 | 0.0 | -10.6 |
Exchange differences | -0.9 | 0.0 | -0.2 | -1.1 |
Accumulated cost, Dec 31, 2023 | 76.6 | 84.5 | 27.1 | 188.2 |
Accum. depreciation, Jan 1, 2023 | -14.5 | -81.4 | -37. 8 | -133.7 |
Depreciation for the period | -3.7 | 3.0 | -0.7 | |
Impairment | 0.0 | 0.0 | ||
Decrease | 0.1 | 11.6 | 11.7 | |
Other changes | 0.3 | 10.1 | 0.1 | 10.4 |
Exchange differences | 0.0 | 0.0 | 0.2 | 0.2 |
Accum. depreciation, Dec 31, 2023 | -14.3 | -74.9 | -22.9 | -112.1 |
Carrying amount, Dec 31, 2023 | 62.3 | 9.6 | 4.2 | 76.1 |
EUR million | Dec 31, 2023 |
Passenger Car Tyres | 61.4 |
Heavy Tyres | 0.9 |
Vianor | - |
Total goodwill | 62.3 |
| Impairment | Goodwill | ||
| EUR million | loss | Dec 31, 2023 | |
Passenger Car Tyres | 61.4 | - | 61.4 |
Heavy Tyres | 0.9 | - | 0.9 |
Vianor | - | - | - |
Total goodwill | 62.3 | - | 62.3 |
| 2023 | Machinery and | |||
EUR million | Land property | Buildings | equipment | Total |
Accumulated cost, Jan 1, 2023 | 1.2 | 230.9 | 4.8 | 236.9 |
Increase | 0.2 | 45.0 | 2.2 | 47. 5 |
Decrease | -0.1 | -28.9 | -2.2 | -31.2 |
Other changes | - | 0.8 | - | 0.8 |
Exchange differences | - | -6.2 | 0.0 | -6.2 |
Accumulated cost, Dec 31, 2023 | 1.4 | 241.6 | 4.8 | 247.8 |
Accum. Depreciation, Jan 1, 2023 | -0.2 | -110.5 | -2.4 | -113.1 |
Depreciation for the period | -0.1 | -39.7 | -1.6 | -41.4 |
Decrease | 0.0 | 26.7 | 2.1 | 28.8 |
Other changes | - | 0.0 | - | 0.0 |
Exchange differences | - | 2.6 | 0.0 | 2.6 |
Accum. Depreciation, Dec 31, 2023 | -0.3 | -120.9 | -1.9 | -123.1 |
Carrying amount, Dec 31, 2023 | 1.1 | 120.7 | 3.0 | 124.7 |
| 2022 | Machinery and | |||
EUR million | Land property | Buildings | equipment | Total |
Accumulated cost, Jan 1, 2022 | 1.5 | 234.3 | 3.9 | 239.7 |
Increase | - | 18.3 | 1.6 | 19.9 |
Decrease | -0.4 | -16.2 | -0.6 | -17.2 |
Other changes | - | - | - | - |
Exchange differences | - | -5.5 | - | -5.5 |
Accumulated cost, Dec 31, 2022 | 1.2 | 230.9 | 4.8 | 236.9 |
Accum. Depreciation, Jan 1, 2022 | -0.2 | -84.7 | -1.3 | -86.2 |
Depreciation for the period | -0.1 | -39.6 | -1.6 | -41.3 |
Decrease | 0.0 | 10.8 | 0.6 | 11.5 |
Other changes | - | - | - | - |
Exchange differences | 0.0 | 3.0 | 0.0 | 3.0 |
Accum. Depreciation, Dec 31, 2022 | -0.2 | -110.5 | -2.4 | -113.1 |
Carrying amount, Dec 31, 2022 | 0.9 | 120.4 | 2.5 | 123.8 |
2 | |||||||||
EUR million | 2023 | 2022 |
Fair value, Jan 1 | 0.4 | - |
| Ruble derivatives | ||
Transfers into Level 3 | - | 14.8 |
Net gains/losses recognized in profit or loss under Financial income and expenses | 0.7 | -14.3 |
Discontinued operations | 2.0 | - |
Fair value, Dec 31 | - | 0.4 |
| Investments | Unquoted | Unquoted | |
| EUR million | in associates | securities | shares |
Accumulated cost, Jan 1, 2023 | 0.1 | 2.6 | 0.2 |
Decrease/Increase | - | 0.0 | 0.0 |
Net exchange differences | - | 0.1 | - |
Carrying amount, Dec 31, 2023 | 0.1 | 2.7 | 0.2 |
Carrying amount, Dec 31, 2022 | 0.1 | 2.8 | 0.2 |
EUR million | 2023 | 2022 |
Loan receivables | - | 4.3 |
Other non-current receivables | 14.1 | 10.0 |
Total | 14.1 | 14.4 |
| Recognized | |||||||
| Recognized | in other | Acquisitions/ | |||||
| Dec 31, | Adjustments | in income | comprehensive | Net exchange | disposals of | Dec 31, | |
| EUR million | 2022 | between items | statement | income | differences | subsidiaries | 2023 |
| Deferred tax assets | |||||||
Inventories | 9.9 | -0.6 | 9.3 | ||||
Property, plant and equipment and intangible assets | 1.1 | 0.7 | 1.8 | ||||
Lease liabilities | 25.8 | 2.7 | 28.5 | ||||
Provisions and accruals | 3.1 | -2.0 | -2.0 | 0.3 | -0.7 | ||
Tax losses carried forward | 20.2 | 13.3 | 33.5 | ||||
Cash flow hedges | 0.0 | 0.0 | 0.0 | ||||
Other items | 0.7 | -0.7 | 0.1 | ||||
Total | 60.9 | -2.0 | 13.5 | 0.0 | 0.3 | 72.6 | |
Deferred tax assets offset against deferred tax liabilities | -37.4 | 19.7 | -17.6 | ||||
Deferred tax assets | 23.5 | -2.0 | 33.2 | 0.0 | 0.3 | 55.0 | |
| Deferred tax liabilities | |||||||
Property, plant and equipment and intangible assets | 17.7 | 0.3 | -3.1 | 14.9 | |||
Right of use assets | 24.8 | 2.6 | 27.4 | ||||
Untaxed reserves | 0.6 | -0.6 | 0.0 | ||||
Undistributed earnings in subsidiaries | 9.2 | -1.4 | -7.7 | 0.0 | |||
Cash flow hedges | 2.6 | -2.2 | 0.4 | ||||
Other items | 0.0 | 1.4 | 0.2 | 1.7 | |||
Total | 54.8 | 0.3 | -8.6 | -2.2 | 0.0 | 0.0 | 44.3 |
Deferred tax liabilities offset against deferred tax assets | -37.4 | 19.7 | -17.6 | ||||
Deferred tax liabilities | 17.5 | 0.3 | 11.1 | -2.2 | 0.0 | 0.0 | 26.7 |
| Recognized | |||||||
| Recognized | in other | Acquisitions/ | |||||
| Dec 31, | Adjustments | in income | comprehensive | Net exchange | disposals of | Dec 31, | |
| EUR million | 2021 | between items | statement | income | differences | subsidiaries | 2022 |
| Deferred tax assets | |||||||
Inventories | 9.6 | 0.7 | -0.4 | 9.9 | |||
Property, plant and equipment and intangible assets | 0.3 | 0.6 | 0.1 | 1.1 | |||
Lease liabilities | 31.6 | -5.8 | 25.8 | ||||
Provisions and accruals | 10.3 | 1.1 | -9.2 | 0.9 | 3.1 | ||
Tax losses carried forward | 1.6 | 5.1 | 13.5 | 20.2 | |||
Cash flow hedges | 0.4 | -0.4 | 0.0 | ||||
Other items | 0.6 | 0.2 | 0.7 | ||||
Total | 54.3 | 7.5 | -1.5 | -0.4 | 0.9 | 60.9 | |
Deferred tax assets offset against deferred tax liabilities | -32.8 | -4.6 | -37.4 | ||||
Deferred tax assets | 21.6 | 7.5 | -6.1 | -0.4 | 0.9 | 23.5 | |
| Deferred tax liabilities | |||||||
Property, plant and equipment and intangible assets | 17.5 | -2.4 | 2.6 | 0.0 | 17.7 | ||
Right of use assets | 30.7 | -5.9 | 24.8 | ||||
Untaxed reserves | 0.5 | 0.1 | 0.0 | 0.6 | |||
Undistributed earnings in subsidiaries | 21.0 | -11.9 | 9.2 | ||||
Cash flow hedges | 0.8 | 1.9 | 2.6 | ||||
Other items | 0.1 | -0.4 | 0.2 | 0.0 | |||
Total | 70.6 | -2.7 | -15.0 | 1.9 | 0.0 | 54.8 | |
Deferred tax liabilities offset against deferred tax assets | -32.8 | -4.6 | -37.4 | ||||
Deferred tax liabilities | 37.9 | -2.7 | -19.6 | 1.9 | 0.0 | 17.5 |
EUR million | 2023 | 2022 |
Raw materials and supplies | 108.1 | 214.5 |
Work in progress | 11.3 | 13.6 |
Finished goods | 352.3 | 301.8 |
Total | 471.7 | 529.9 |
EUR million | 2023 | 2022 |
Trade receivables | 224.2 | 326.2 |
Loan receivables | - | 0.4 |
Accrued revenues and deferred expenses | 14.9 | 16.3 |
| Derivative financial instruments | ||
Designated as hedges | 3.0 | 12.4 |
Measured at fair value through profit or loss | 2.6 | 3.4 |
Current tax assets | 7.6 | 15.0 |
Value added tax receivables | 23.6 | 15.9 |
Other receivables | 4.7 | 12.6 |
Total | 280.5 | 402.3 |
EUR million | 2023 | 2022 |
Annual discounts, purchases | 2.7 | 3.2 |
Financial items | 1.1 | 0.6 |
Social security contributions | 0.3 | 0.1 |
Insurances | 1.6 | 1.4 |
Other items | 9.3 | 11.1 |
Total | 14.9 | 16.3 |
EUR million | 2023 | 2022 |
Cash in hand and at bank | 364.2 | 259.0 |
Money market instruments | 50.7 | - |
Total | 414.9 | 259.0 |
| Number of | Paid-up | |||||
| shares, | Share | unrestricted | Treasury | |||
| EUR million | 1,000 pcs | Share capital | premium | equity reserve | shares | Total |
Jan 1, 2022 | 138,224 | 25.4 | 181.4 | 238.2 | -17.6 | 427.5 |
Acquisition/conveyance of treasury shares | 27 | - | - | - | 1.0 | 1.0 |
Other changes | - | - | - | - | - | - |
Dec 31, 2022 | 138,251 | 25.4 | 181.4 | 238.2 | -16.6 | 428.5 |
Jan 1, 2023 | 138,251 | 25.4 | 181.4 | 238.2 | -16.6 | 428.5 |
Acquisition/conveyance of treasury shares | -384 | 0.0 | 0.0 | 0.0 | -0.1 | -0.1 |
Other changes | - | - | - | - | - | - |
Dec 31, 2023 | 137,867 | 25.4 | 181.4 | 238.2 | -16.7 | 428.4 |
nstrument | PSP 2020–2022 | PSP | 2021–2023 | PSP 2022–2024 | PSP 2023–2025 | RSP 2020–2022 | RSP 2021–2023 | RSP 2022–2024 | RSP 2023–2025 | Total |
Issuing date | Feb 4, 2020 | Feb 9, 2021 | Feb 8, 2022 | Feb 7, 2023 | Feb 4, 2020 | Feb 9, 2021 | Feb 8, 2022 | Feb 7, 2023 | ||
Initial amount, pcs | 569,260 | 534,898 | 513,742 | 1,400,000 | 120,000 | 120,000 | 120,000 | 120,000 | 3,497,900 | |
Dividend adjustment | No | No | No | No | No | No | No | No | ||
Initial allocation date | Mar 26, 2020 | Mar 4, 2021 | Feb 8, 2022 | Feb 17, 2023 | Jun 17, 2020 | Mar 18, 2021 | Dec 19, 2022 | Dec 12, 2023 | ||
Beginning of earning period | Jan 1, 2020 | Jan 1, 2021 | Jan 1, 2022 | Jan 1, 2023 | Jan 1, 2020 | Jan 1, 2021 | Jan 1, 2022 | Jan 1, 2023 | ||
End of earning period | Dec 31, 2022 | Dec 31, 2023 | Dec 31, 2024 | Dec 31, 2025 | Dec 31, 2022 | Dec 31, 2023 | Dec 31, 2024 | Dec 31, 2025 | ||
Vesting date | Mar 31, 2023 | Mar 31, 2024 | Mar 31, 2025 | Mar 31, 2026 | Mar 31, 2023 | Mar 31, 2024 | Mar 31, 2025 | Mar 31, 2026 | ||
| Cumulative | ||||||||||
| EBITDA, increase | Continued | |||||||||
| in passenger car | employment, | Continued | Continued | Continued | ||||||
| Earnings Per | Earnings Per | Earnings Per | tire production | Segments | employment, | employment, | employment, | |||
| Share (EPS) | Share (EPS) | Share (EPS) | volume and | Return on Capital | Segments Return | Segments Return | Segments Return | |||
| growth % and | growth % and | growth % and | reduction in | Employed (ROCE) | on Capital Employed | on Capital Employed | on Capital Employed | |||
| Return on Capital | Return on Capital | Return on Capital | direct CO 2 | for management | (ROCE) for | (ROCE) for | (ROCE) for | |||
| Vesting conditions | Employed (ROCE) | Employed (ROCE) | Employed (ROCE) | emissions | team | management team | management team | management team | ||
Maximum contractual life, yrs | 3.0 | 3.1 | 3.1 | 3.2 | 3.2 | 3.1 | 3.1 | 3.2 | 3.1 | |
Remaining contractual life, yrs | 0.0 | 0.3 | 1.3 | 2.3 | 0.0 | 0.3 | 1.3 | 2.3 | 1.3 | |
Number of persons at the end of reporting year | 0 | 142 | 164 | 152 | 67 | 4 | 7 | 1 | ||
Payment method | Cash & Equity | Cash & Equity | Cash & Equity | Cash & Equity | Cash & Equity | Cash & Equity | Cash & Equity | Cash & Equity | ||
Changes during period | PSP 2020–2022 | PSP | 2021–2023 | PSP 2022–2024 | PSP 2023–2025 | RSP 2020–2022 | RSP 2021–2023 | RSP 2022–2024 | RSP 2023–2025 | Total |
| Jan 1, 2023 | ||||||||||
Outstanding in the beginning of the period | 373,420 | 454,702 | 445,854 | 0 | 80,550 | 6,135 | 12,300 | 0 | 1,372,961 | |
Reserve in the beginning of the period | 195,840 | 80,196 | 67,888 | 0 | 39,450 | 113,865 | 107,700 | 0 | 604,939 | |
| Changes during period | ||||||||||
Granted | 0 | 0 | 0 | 1,373,474 | 0 | 0 | 0 | 15,000 | 1,388,474 | |
Forfeited | 57,140 | 92,652 | 86,858 | 87,708 | 9,600 | 0 | 0 | 0 | 333,958 | |
Earned (Gross) | 154,187 | 0 | 0 | 0 | 70,950 | 0 | 0 | 0 | 225,137 | |
Delivered (Net) | 79,179 | 0 | 0 | 0 | 36,740 | 0 | 0 | 0 | 115,919 | |
Expired | 162,094 | 0 | 0 | 0 | 49,050 | 0 | 0 | 0 | 211,144 | |
| Dec 31, 2023 | ||||||||||
Outstanding at the of the period | 0 | 374,506 | 358,996 | 1,285,766 | 0 | 6,135 | 12,300 | 15,000 | 2,052,703 | |
Reserved at the of the period | 0 | 172,848 | 154,746 | 114,234 | 0 | 113,865 | 107,700 | 105,000 | 768,393 |
| Earning period 2023 | |
| Fair value Determination | |
Share price at grant, EUR | 10.19 |
Share price at reporting date, EUR | 8.258 |
Expected dividends, EUR | 1.06 |
Fair market value per share at grant, EUR | 9.12 |
Valuation model | Dividend Discount |
Total fair value Dec 31, 2023, EUR million | 1.17 |
| Impact on period profits | |
| and financial position | |
Expenses for the financial year, share- based payments, EUR million | 0.30 |
| Liabilities arising from share-based | |
payments Dec 31, 2023, EUR million | 0.00 |
| Estimated amount of cash to be paid | |
under these plans, EUR million | 1.20 |
| Warranty | Restructuring | ||
| EUR million | provision | provision | Total |
Jan 1, 2023 | 5.8 | 4.0 | 9.8 |
Provisions made | 0.2 | 0.0 | 0.2 |
Provisions used | 0.0 | -2.1 | -2.1 |
Unused provisions reversed | -4.3 | -2.0 | -6.2 |
Dec 31, 2023 | 1.8 | 0.0 | 1.8 |
EUR million | 2023 | 2022 | |
Non-current provisions | - | - | |
Current provisions | 1.8 | 9.8 | |
EUR million | 2023 | 2022 |
Trade payables | 155.9 | 121.3 |
Accrued expenses and deferred revenues | 106.3 | 170.9 |
Advance payments | 0.0 | 0.7 |
| Derivative financial instruments | ||
Designated as hedges | 0.5 | 0.1 |
Measured at fair value through profit or loss | 1.7 | 1.0 |
Current tax liabilities | 3.8 | 4.1 |
Value added tax liabilities | 24.0 | 31.9 |
Other liabilities | 18.1 | 18.3 |
Total | 310.2 | 348.6 |
EUR million | 2023 | 2022 |
| Significant items under accrued expenses | ||
| and deferred revenues | ||
| Wages, salaries and social security | ||
contributions | 26.0 | 43.2 |
Annual discounts, sales | 62.2 | 97.8 |
Commissions | 0.0 | 0.0 |
Marketing expenses | 0.8 | 1.3 |
Transportation costs | 0.2 | 0.4 |
Financial items | 5.2 | 0.8 |
Other items | 11.9 | 27.4 |
Total | 106.3 | 170.9 |
EUR million | 2023 | 2022 |
| Non-current | ||
Loans from financial institutions and pension loans | 304.7 | 108.6 |
Bond loans | 99.2 | - |
404.0 | 108.6 | |
| Current | ||
Loans from financial institutions | - | 150.0 |
Commercial papers | - | 10.9 |
Current portion of non-current loans from financial institutions and pension loans | 104.2 | 1.3 |
104.2 | 162.2 | |
Total | 508.2 | 270.8 |
| 2023 | 2022 | |||
| Without | With | Without | With | |
| hedges | hedges | hedges | hedges | |
| Loans from financial | ||||
institutions and pension loans | 5.2% | 4.3% | 3.1% | 2.5% |
Bond loans | 5.3% | 5.3% | - | - |
Commercial papers | - | - | 2.9% | 2.9% |
Total | 5.2% | 4.5% | 3.1% | 2.5% |
EUR million | Dec 31, 2023 | Dec 31, 2022 | ||||||||||||||
Functional currency | EUR | EUR | EUR | EUR | EUR | EUR | CZK | RON | EUR | EUR | EUR | EUR | EUR | EUR | CZK | RON |
Foreign currency | CAD | NOK | PLN | RON | SEK | USD | EUR | EUR | CAD | NOK | PLN | RON | SEK | USD | EUR | EUR |
Trade receivables | 15.0 | 21.9 | 5.1 | 0.0 | 24.3 | 11.9 | 20.2 | 0.0 | 5.7 | 38.8 | 2.8 | 0.0 | 26.7 | 6.3 | 35.3 | 0.0 |
Loans and receivables | 1.6 | 44.8 | 7.3 | 0.0 | 28.0 | 8.6 | 5.8 | 0.0 | 2.8 | 106.8 | 6.9 | 0.0 | 25.7 | 23.1 | 23.6 | 0.0 |
Total currency income | 16.6 | 66.6 | 12.4 | 0.0 | 52.3 | 20.5 | 26.1 | 0.0 | 8.6 | 145.6 | 9.7 | 0.0 | 52.3 | 29.5 | 58.9 | 0.0 |
Trade payables | -0.1 | 0.0 | 0.0 | 0.0 | 0.0 | -16.7 | -21.2 | -3.8 | -0.4 | 0.0 | 0.0 | 0.0 | 0.0 | -6.6 | -34.3 | -16.8 |
Borrowings | -9.8 | -31.1 | -5.8 | 0.0 | -13.1 | -3.2 | 0.0 | 0.0 | -7.3 | -97.8 | -7.3 | 0.0 | -20.4 | -18.8 | 0.0 | 0.0 |
Total currency expenditure | -9.9 | -31.1 | -5.8 | 0.0 | -13.1 | -20.0 | -21.2 | -3.8 | -7.7 | -97.8 | -7.3 | 0.0 | -20.4 | -25.4 | -34.3 | -16.8 |
Foreign exchange derivatives | -4.1 | -38.7 | -5.8 | 0.0 | -41.9 | -5.9 | -5.3 | 0.0 | 3.5 | -44.7 | -1.1 | 0.0 | -26.5 | -8.0 | -28.0 | 0.0 |
Binding sales contracts | 0.8 | 6.9 | 0.0 | 0.0 | 5.3 | 1.0 | 6.0 | 0.0 | 7.5 | 10.0 | 0.0 | 0.0 | 2.4 | 1.5 | 12.0 | 0.0 |
Binding purchase contracts | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -76.9 | -2.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -16.4 | -5.3 | 0.0 |
Future interest items | 0.0 | 2.1 | 0.0 | 0.0 | 0.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.9 | 0.0 | 0.0 | 0.2 | -0.2 | 0.0 | 0.0 |
Net exposure | 3.4 | 5.7 | 0.8 | 0.0 | 3.3 | -81.2 | 3.5 | -3.7 | 11.8 | 13.9 | 1.3 | 0.0 | 8.0 | -19.0 | 3.2 | -16.7 |
EUR million | Dec 31, 2023 | Dec 31, 2022 |
| Currency of net investment | ||
CAD | 21.7 | 13.7 |
CZK | 13.8 | 24.8 |
NOK | 52.8 | 41.3 |
RON | 123.0 | 20.4 |
RUB | - | 514.3 |
SEK | 43.6 | 47.0 |
USD | 470.2 | 428.4 |
- |
Dec 31, 2023 | Dec 31, 2022 | |||||||
Interest rate | Interest rate | |||||||
1%-point higher | 1%-point lower | 1%-point higher | 1%-point lower | |||||
| Income | Income | Income | Income | |||||
| EUR million | statement | Equity | statement | Equity | statement | Equity | statement | Equity |
Impact of interest rate change | -3.4 | 0.5 | 3.4 | -0.5 | -1.6 | 1.2 | 1.6 | -1.2 |
Dec 31, 2023 | Dec 31, 2022 | |||||||
Electricity price | Electricity price | |||||||
5 EUR/MWh higher | 5 EUR/MWh lower | 5 EUR/MWh higher | 5 EUR/MWh lower | |||||
| Income | Income | Income | Income | |||||
| EUR million | statement | Equity | statement | Equity | statement | Equity | statement | Equity |
Impact of electricity price change | - | 0.9 | - | -0.9 | - | 0.8 | - | -0.8 |
| 2023 | ||||||||
| Contractual maturities* | ||||||||
| Carrying | ||||||||
EUR million | amount | 2024 | 2025 | 2026 | 2027 | 2028 | 2029– | Tota l |
| Non-derivative financial liabilities | ||||||||
| Loans from financial institutions and pension loans | ||||||||
Fixed rate loans | 3.4 | -0.6 | -0.6 | -0.6 | -0.6 | -0.6 | -0.8 | -3.7 |
Floating rate loans | 405.6 | -122.7 | -308.7 | -0.5 | -0.5 | -0.2 | -0.3 | -433.0 |
Bond loans | 99.2 | -5.1 | -5.1 | -5.1 | -5.1 | -105.1 | 0.0 | -125.6 |
Commercial papers | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Trade and other payables | 155.9 | -155.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -155.9 |
Lease liabilities | 130.3 | -27.5 | -23.5 | -17.1 | -10.6 | -7.2 | -20.2 | -106.0 |
| Derivative financial liabilities | ||||||||
| Interest rate derivatives | ||||||||
Designated as hedges | -1.6 | 1.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.6 |
| Foreign currency derivatives | ||||||||
| Measured at fair value through profit or loss | ||||||||
Cashflow out | 1.7 | -235.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -235.2 |
Cashflow in Electricity derivatives | -2.6 | 236.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 236.1 |
Designated as hedges | -0.7 | 0.7 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.7 |
Total | 791.2 | -308.6 | -337. 8 | -23.3 | -16.8 | -113.1 | -21.3 | -821.0 |
| 2022 | ||||||||
| Contractual maturities* | ||||||||
| Carrying | ||||||||
EUR million | amount | 2023 | 2024 | 2025 | 2026 | 2027 | 2028– | Tot a l |
| Non-derivative financial liabilities | ||||||||
| Loans from financial institutions and pension loans | ||||||||
Fixed rate loans | 4.5 | -1.2 | -0.6 | -0.6 | -0.6 | -0.6 | -1.4 | -4.9 |
Floating rate loans | 255.4 | -155.4 | -105.0 | -0.3 | -0.3 | -0.4 | -0.5 | -262.1 |
Bond loans | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Commercial papers | 10.9 | -11.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -11.0 |
Trade and other payables | 121.3 | -121.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -121.3 |
Lease liabilities | 129.1 | -26.0 | -22.0 | -18.2 | -12.6 | -7. 3 | -20.9 | -106.9 |
| Derivative financial liabilities | ||||||||
| Interest rate derivatives | ||||||||
Designated as hedges | -3.9 | 2.5 | 1.5 | 0.0 | 0.0 | 0.0 | 0.0 | 4.0 |
| Foreign currency derivatives | ||||||||
| Measured at fair value through profit or loss | ||||||||
Cashflow out | 1.0 | -179.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -179.5 |
Cashflow in Electricity derivatives | -3.4 | 180.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 180.8 |
Designated as hedges | -9.4 | 7.0 | 1.9 | 0.8 | 0.0 | 0.0 | 0.0 | 9.7 |
Total | 505.5 | -304.2 | -124.3 | -18.3 | -13.5 | -8.3 | -22.8 | -491.3 |
Dec 31, 2023 | Dec 31, 2022 | |||
| Trade receivables | Impairment | Trade receivables | Impairment | |
| EUR million | gross amount | loss allowance | gross amount | loss allowance |
Not past due | 193.3 | -1.0 | 423.7 | -129.3 |
Past due less than 30 days | 22.4 | -0.6 | 24.8 | -1.1 |
Past due between 30 and 90 days | 5.7 | -0.3 | 5.7 | -0.5 |
Past due between 91 and 180 days | 1.8 | -0.2 | 1.9 | -0.5 |
Past due more than 180 days | 44.3 | -41.2 | 67.4 | -65.8 |
Total | 267.5 | -43.3 | 523.5 | -197.3 |
EUR million | 2023 | 2022 |
Loss allowance, Jan 1 | 197.3 | 70.0 |
Write-offs | -3.3 | -3.4 |
Other changes* | -148.9 | 127.9 |
Change in loss allowance recognized in profit or loss | -1.8 | 2.8 |
Loss allowance, Dec 31 | 43.3 | 197.3 |
EUR million | 2023 | 2022 |
Average interest-bearing liabilities | 579.1 | 415.4 |
Less: Average liquid funds | 360.1 | 212.9 |
Average net debt | 219.0 | 202.5 |
Operating profit | 32.1 | 56.7 |
Add: Depreciations and amortizations | 114.9 | 113.5 |
EBITDA | 147.0 | 170.2 |
Average net debt / EBITDA | 1.49 | 1.19 |
EUR million | 2023 | 2022 |
| Equity attributable to equity | ||
holders of the parent | 1,347.6 | 1,433.1 |
Add: Non-controlling interest | 0.0 | 0.0 |
Total equity | 1,347.6 | 1,433.1 |
Total assets | 2,325.2 | 2,209.7 |
Less: Advances received | 0.0 | 0.7 |
Adjusted total assets | 2,325.2 | 2,208.9 |
Equity ratio | 58.0% | 64.9% |
2023 | 2022 | |||||
| Notional | Fair value | Fair value | Notional | Fair value | Fair value | |
| EUR million | amount | assets | liabilities | amount | assets | liabilities |
| Derivatives measured at fair value through profit or loss | ||||||
| Foreign currency derivatives | ||||||
Currency forwards | 227.6 | 2.6 | 1.5 | 159.9 | 2.7 | 0.8 |
Currency options, purchased | 6.7 | 0.0 | - | 4.8 | 0.0 | - |
Currency options, written | 15.6 | - | 0.3 | 11.8 | - | 0.1 |
Interest rate and currency swaps | - | - | - | 18.4 | 0.6 | 0.2 |
| Derivatives designated as cash flow hedges | ||||||
| Interest rate derivatives | ||||||
Interest rate swaps | 150.0 | 2.0 | 0.4 | 100.0 | 3.9 | 0.0 |
| Electricity derivatives | ||||||
Electricity forwards | 9.1 | 1.4 | 0.6 | 6.9 | 9.6 | 0.2 |
| 2023 | |||||||
| Maturity | |||||||
2024 | 2025 | 2026 | 2027 | 2028 | 2029– | Tota l | |
| Interest rate swaps | |||||||
| Hedged item: Floating rate EUR debt | |||||||
Notional amount, EUR million | 150.0 | 150.0 | |||||
Average fixed rate | 1.6% | 1.6% | |||||
| Electricity forwards | |||||||
| Hedged item: Electricity system price | |||||||
Notional amount, EUR million | 4.5 | 2.8 | 1.6 | 0.4 | 9.2 | ||
Notional amount, GWh | 83 | 61 | 35 | 9 | 189 | ||
Average forward rate, e/MWh | 53.8 | 45.1 | 44.9 | 44.2 | 48.8 | ||
| Hedged item: Electricity Finnish | |||||||
| area price difference | |||||||
Notional amount, EUR million | -0.1 | 0.0 | -0.1 | ||||
Notional amount, GWh | 44 | 18 | 61 | ||||
Average forward rate, e/MWh | -2.1 | -1.3 | -1.9 |
| 2022 | |||||||
| Maturity | |||||||
2023 | 2024 | 2025 | 2026 | 2027 | 2028– | Tot a l | |
| Interest rate swaps | |||||||
| Hedged item: Floating rate EUR debt | |||||||
Notional amount, EUR million | 100.0 | 100.0 | |||||
Average fixed rate | 0.5% | 0.5% | |||||
| Electricity forwards | |||||||
| Hedged item: Electricity system price | |||||||
Notional amount, EUR million | 3.5 | 2.2 | 1.0 | 6.6 | |||
Notional amount, GWh | 79 | 48 | 26 | 153 | |||
Average forward rate, e/MWh | 44.7 | 44.7 | 36.6 | 43.3 | |||
| Hedged item: Electricity Finnish | |||||||
| area price difference | |||||||
Notional amount, EUR million | 0.2 | 0.1 | 0.0 | 0.3 | |||
Notional amount, GWh | 35 | 18 | 9 | 61 | |||
Average forward rate, e/MWh | 4.7 | 4.1 | 3.9 | 4.4 |
| 2023 | ||
| Interest rate | Electricity | |
| derivatives | derivatives | |
EUR million | Interest rate swaps | Electricity forwards |
Notional amount | 150.0 | 9.1 |
Notional amount, GWh | - | 250 |
| Assets | ||
Carrying amount | 2.0 | 1.4 |
| Trade and other | Trade and other | |
| Line item in the statement of financial position | receivables | receivables |
| Liabilities | ||
Carrying amount | 0.4 | 0.6 |
| Trade and other | Trade and other | |
| Line item in the statement of financial position | payables | payables |
| Change in value for recognizing hedge ineffectiveness | ||
Hedged item | -0.3 | 7.9 |
Hedging instrument | 0.3 | -7.9 |
| Effective portion | ||
Amount recognized in other comprehensive income | 0.3 | -7.9 |
Amount reclassified from the cash flow hedge reserve to profit or loss | -2.7 | -0.8 |
Line item in the income statement | Financial items | Cost of sales |
| Ineffective portion | ||
Amount recognized in profit or loss | - | - |
| Other operating | ||
Line item in the income statement | Financial items | income or expenses |
| 2022 | ||
| Interest rate | Electricity | |
| derivatives | derivatives | |
EUR million | Interest rate swaps | Electricity forwards |
Notional amount | 100.0 | 6.9 |
Notional amount, GWh | - | 215 |
| Assets | ||
Carrying amount | 3.9 | 9.6 |
| Trade and other | Trade and other | |
| Line item in the statement of financial position | receivables | receivables |
| Liabilities | ||
Carrying amount | 0.0 | 0.2 |
| Trade and other | Trade and other | |
| Line item in the statement of financial position | payables | payables |
| Change in value for recognizing hedge ineffectiveness | ||
Hedged item | -5.1 | -7.1 |
Hedging instrument | 5.1 | 7.1 |
| Effective portion | ||
Amount recognized in other comprehensive income | 5.1 | 7.1 |
Amount reclassified from the cash flow hedge reserve to profit or loss | 0.5 | -1.5 |
Line item in the income statement | Financial items | Cost of sales |
| Ineffective portion | ||
Amount recognized in profit or loss | - | - |
| Other operating | ||
Line item in the income statement | Financial items | income or expenses |
EUR million | 2023 | 2022 |
Cash flow hedge reserve, Jan 1 | 10.5 | 1.6 |
| Cash flow hedges | ||
Change in fair value recognized in other comprehensive income | ||
Interest rate swaps | 0.3 | 5.1 |
Electricity forwards | -7.9 | 7.1 |
| Amount reclassified to profit or loss | ||
Interest rate swaps | -2.7 | 0.5 |
Electricity forwards | -0.8 | -1.5 |
Tax effect | 2.2 | -2.2 |
Cash flow hedge reserve, Dec 31 | 1.6 | 10.5 |
EUR million | 2023 | 2022 |
| For own debt | ||
Pledged assets | 5.9 | 6.7 |
| Other own commitments | ||
Guarantees | 0.3 | 2.3 |
| Parent | |||||
| Group | Voting | company | |||
Domicile | Country | holding, % | rights, % | holding, % | |
| Parent company | |||||
Nokian Tyres plc | Nokia | Finland | |||
| Group companies | |||||
Nokian Heavy Tyres Ltd. | Nokia | 100 | 100 | 100 | |
Levypyörä Oy | Nastola | Finland | 100 | 100 | |
Nokian Däck AB | Sweden | 100 | 100 | 100 | |
Nokian Dekk AS | Norway | 100 | 100 | 100 | |
Nokian Tyres GmbH | Germany | 100 | 100 | 100 | |
Nokian Tyres AG | Switzerland | 100 | 100 | 100 | |
Nokian Tyres SP Z.O.O | Poland | 100 | 100 | 100 | |
Nokian Tyres U.S. Holdings Inc. | USA | 100 | 100 | 100 | |
Nokian Tyres Inc | USA | 100 | 100 | ||
Nokian Tyres U.S. Operations LLC | USA | 100 | 100 | ||
Nokian Tyres Canada Inc. | Canada | 100 | 100 | 100 | |
Nokian Tyres s.r.o. | Czech Rep. | 100 | 100 | 100 | |
TOV Nokian Shina | Ukraine | 100 | 100 | 100 | |
Nokian Tyres Holding Oy | Nokia | Finland | 100 | 100 | 100 |
Nokian Tyres Trading (Shanghai) Co Ltd | China | 100 | 100 | ||
NT Tyre Machinery Oy | Nokia | Finland | 100 | 100 | |
Koy Nokian Nosturikatu 18 | Nokia | Finland | 100 | 100 | 100 |
Koy Nokian Rengaskatu 4 | Nokia | Finland | 100 | 100 | 100 |
Nokian Portti Oy | Turku | Finland | 100 | 100 | 100 |
Nokian Tyres Spain S.L.U. | Spain | 100 | 100 | 100 | |
Nokian Tyres Europe Operations S.R.L. | Romania | 100 | 100 | 100 | |
Nokian Tyres SAS | France | 100 | 100 | 100 |
| Parent | |||||
| Group | Voting | company | |||
Domicile | Country | holding, % | rights, % | holding, % | |
Nokianvirran Energia Oy | Nokia | Finland | 32.3 | 32.3 | 32.3 |
Vianor Holding Oy | Nokia | Finland | 100 | 100 | 100 |
Vianor Oy | Lappeenranta | Finland | 100 | 100 | |
Vianor AB | Sweden | 100 | 100 | ||
Nordic Wheels AB | Sweden | 100 | 100 | ||
Vianor AS | Norway | 100 | 100 | ||
EAM NRE1V Holding Oy | Finland | 0 | 100 |
| Associated companies | |||||
Sammaliston Sauna Oy | Nokia | Finland | 33 | 33 | 33 |
1,000 euros | 2023 | 2022 |
| Key management personnel | ||
| Employee benefit expenses | ||
Short-term employee benefits | 5,687.4 | 6,694.2 |
Post-employment benefits | 0.0 | 0.0 |
Termination benefits | 0.0 | 0.0 |
Share-based payments | 700.7 | 516.1 |
Total | 6,388.1 | 7,210.3 |
| Remunerations | ||
| Jukka Moisio, President and CEO | ||
(May 27, 2020–) | 1,421.0 | 1,502.3 |
of which incentives for the reported period | 538.7 | 730.8 |
| Members of the Board of Directors | ||
Jukka Hienonen | 121.9 | 126.1 |
Pekka Vauramo | 86.9 | 90.4 |
Heikki Allonen | - | 67.2 |
Veronica Lindholm | 86.9 | 91.1 |
Inka Mero | - | 67.9 |
George Rietbergen | 64.4 | 67.2 |
Susanne Hahn | 67.2 | 61.6 |
Christopher Ostrander | 72.8 | 68.6 |
Jouko Pölönen | 86.9 | 90.4 |
Reima Rytsölä | 60.9 | - |
Markus Korsten | 62.3 | - |
1,000 euros | 2023 | 2022 |
| Prior members of the Board of Directors | ||
Raimo Lind | - | 5.6 |
Heikki Allonen | 4.2 | - |
Inka Mero | 4.2 | - |
Total | 718.6 | 736.1 |
1,000 euros | 2023 | 2022 |
Other key management personnel | 4,248.5 | 4,971.9 |
of which incentives for the reported period | 1,888.6 | 2,413.9 |
2023 | 2022 | |
| Granted, pcs | ||
Shares | 313,565 | 113,907 |
Share options | - | - |
| Held, pcs | ||
Shares | 126,224 | 72,525 |
Share options | - | - |
Exercisable | - | - |