Stock Exchange Releases
3.3.2005
Tulikivi CORPORATION STOCK EXCHANGE RELEASE 83900 Juuka 3 March 2005, at 17.30 pm
ADOPTION OF IFRS REPORTING BY TULIKIVI
As from 1 January 2005, the Tulikivi Group has applied IFRS standards (International Financial Reporting Standards) in its reporting. The financial statements for the year ended 31 December 2005 will be the first IFRS financial statements and the interim report for the quarter ended 31 March 2005 will be the first IAS 34 compliant interim financial report The Tulikivi Group’s date of transition to IFRS is 1 January 2004.
Tulikivi has adopted IFRS 1 (First-time Adoption of International Financial Reporting Standards) and the following exemptions permitted by it: Business combinations, employee benefits and cumulative translation differences. The accompanying financial information has been compiled in accordance with IAS/IFRS standards in force at the date of this release.
This release provides information on the effects of the adoption of IFRS on the balance sheet at the date of transition and on the 2004 income statement and balance sheet, which were originally presented in accordance with Finnish Accounting Standards (FAS). The Tulikivi Group’s accounting policies are included in the 2004 annual financial statements. The release also presents reconciliations of equity at 1 January 2004 and at each quarter end for 2004 and a reconciliation of the net profit for 2004 for each quarter and for the whole year The effects of the adoption of IFRS are as follows (referenced to the reconciliations):
(1) Pension obligations
When determining pension obligations at the date of transition, the disability element of the Finnish TEL pension scheme has been accounted for as a defined benefit plan in accordance with IAS 19. The actuarially calculated disability obligation of EUR 12 million has been recognised in the balance sheet at the date of transition In December 2004 the Ministry of Social Affairs and Health approved certain changes to the accounting of obligations for disabilities. The changes are effective on 1 January 2006 As a result of these changes, the disability element of TEL is accounted for as a defined contribution plan under IFRS The resulting material reduction in pension obligations has been recognised as a non- recurring gain in the 2004 IFRS income statement, amounting to EUR 11 million. The disability obligation is under EUR 01 million in the IFRS balance sheet at 31 December 2004.
(2) Amortization of goodwill
In accordance with IFRS 3, goodwill is no longer amortized on a systematic basis but tested annually for impairment in accordance with IAS 36 This change improves earnings before tax in 2004 by EUR 03 million.
(3) Intangible assets
In accordance with IAS 38, intangible assets arising from development shall be recognised if certain criteria are met Based on this, intangible assets arising from the development of new products and production methods in 2004 and meeting the criteria, were activated in the 2004 FAS financial statements. In accordance with IAS 38, expenditure on advertising and promotional activities is recognised as an expense when the goods have been delivered or the service rendered Under FAS, certain such expenditure has been allocated over a period when it has been estimated that economic benefits will mainly flow in the subsequent financial period. This change reduces inventories at the date of transition by EUR 01 million and other receivables by EUR 03 million at 31 December 2004 It also increases other operating expenses in the IFRS income statement by EUR 02 million.
(4) Income taxes
In accordance with IAS 12, deferred tax liabilities and assets shall be recognised, as a rule, for all taxable temporary differences. In the IFRS income statement, changes in deferred tax liabilities and assets arising from these differences have been added to the change in deferred tax liabilities under FAS. This resulted in a net increase of EUR 04 million in the deferred tax liability. The corresponding changes are included in the deferred tax liabilities and assets in the IFRS balance sheet In 2004 the Group recognised an additional amount on the purchase of shares in a subsidiary A deferred tax liability of EUR 01 million was recognised, relating to this additional purchase price, allocated to stone reserves.
(5) Property, plant and equipment
An amount of EUR 05 million, representing the portion of the additional purchase price of shares in a subsidiary, allocated to stone reserves, is included in property, plant and equipment in the IFRS balance sheet, whereas it is included in intangible assets in the FAS balance sheet. In addition, tangible assets have been increased in the IFRS balance sheet by the related deferred tax liability of EUR 01 million.
(6) Events after the balance sheet date
A dividend of EUR 46 million has been recognised in the first quarter in the FAS financial statements and in the second quarter in the IFRS balance sheet, in accordance with IAS 10.
Cash flow statement
There are no material differences between the FAS cash flow statement and the IFRS cash flow statement.
Segment reporting
The operations of the Tulikivi Group consist of the fireplace business and the architectural stone business. This is the primary segment reporting format of the Group.
The secondary segment reporting format is based on the geographical location of the clients. The geographical segments are: Finland, Rest of Europe and the USA The reporting of assets is based on their location.
IFRS RECONCILIATIONS EUR million
1.RECONCILIATION OF EQUITY
Jan Mar Jun Sep Dec 1 31 30 30 31 2004 2004 2004 2004 2004 Equity under FAS 24.4 20.4 20.9 22.1 23.2 IAS 19 Employee benefits -1.2 -1.2 -1.2 -1.2 (1) IFRS 3 Business compination 0.1 0.2 0.2 0.3 (2) IAS 38 Intangible assets (3) -0.1 -0.3 -0.2 -0.2 -0.3 0.4 0.4 0.3 0.3 IAS 12 Income taxes (4) IAS 10 Events after the 4.6 balance sheet date (6) Equity under IFRS 23.5 24.0 20.0 21.2 23.2
2.RECONCILIATION OF PROFIT OR LOSS FOR 2004 Q1/ Q2/ Q3/ Q4/ 2004 2004 2004 2004 2004 Profit of loss for the period under FAS 0.6 0.5 1.2 1.2 3.5 IAS 19 Employee benefits 1.1 1.1 (1) IFRS 3 Business compination (2) 0.1 0.1 0.1 0.3 IAS 38 Intangible assets(3) -0.2 0.1 -0.1 -0.2 IAS 12 Income taxes (4) -0.1 -0.3 -0.4 Profit and loss for the 0.5 0.6 1.2 2.0 4.3 period under IFRS
2 RECONCILIATION OF PROFIT OR LOSS FOR 2004 Q1/ Q2/ Q3/ Q4/ 2004 2004 2004 2004 2004 Profit of loss for the period under FAS 0.6 0.5 1.2 1.2 3.5 IAS 19 Employee benefits (1) 1.1 1.1 IFRS 3 Business compination (2) 0.1 0.1 0.1 0.3 IAS 38 Intangible assets(3) -0.2 0.1 -0.1 -0.2 IAS 12 Income taxes (4) -0.1 -0.3 -0.4 Profit and loss for the 0.5 0.6 1.2 2.0 4.3 period under IFRS
FAS IFRS- IFRS Jan- ad- Jan- Dec jus- Dec 3 CONSOLIDATED INCOME 2004 ments 2004 STATEMENT EUR million Sales 55.3 55.3 Other operating income 0.5 0.5 Increase/decrease inventories 0.5 0.5 in finished goods and in work in progress Production for own use 0.8 0.8
Raw materials and consumables 9.0 0.1 8.9 (3) External services 7.0 7.0 Personnel expenses (1) 20.1 1.1 19.0 Depreciation (2) 4.3 0.3 4.0 Other operating expenses 11.7 -0.3 12.0 Operating profit (3) 5.0 1.2 6.2 Percentage of sales 9.1 11.4
Finance costs-net -0.1 -0.1 Profit before tax 4.9 1.2 6.1 Percentage of sales 8.8 11.1 Direct taxes (4) 1.4 -0.4 1.8 Profit for the year 3.5 0.8 4.3
FAS IFRS Key financial rations Jan to Jan Dec to Dec 2004 2004
Earnings per share. EUR 0.38 0.48
4. CONSOLIDATED BALANCE SHEET IFRS- IFRS IFRS- IFRS ad- 1 FAS ad- 31 FAS just- Jan. 31 just- Dec. 1 ments 2004 Dec. ments 2004 Jan. 2004 2004
Assets Non current assets Property, plant and equipment(4,5) 16.2 0.1 16.3 15.5 0.6 16.1 Goodwill (2) 0.6 0.6 0.3 0.3 0.6 Other intangible assets (5) 3.3 -0.1 3.2 3.8 -0.5 3.3 Investment properties 0.2 0.2 0.2 0.2 Available-for-sale investment 0.1 0.1 0.1 0.1 Deferred income tax assets 0.7 0.4 1.1 0.6 0.1 0.7 (4) Total non-current assets 21.1 0.4 21.5 20.5 0.5 21.0 Current assets Inventories (3) 7.0 -0.1 6.9 7.5 7.5 Trade and other receivables (3) 7.1 7.1 7.6 -0.3 7.3 Prepaid expenses 0.3 0.3 Financial assets at fair value through profit 0.7 0.7 0.7 0.7 or loss Cash and cash eguivalents 5.8 5.8 5.1 5.1 Total current assets 20.6 -0.1 20.5 21.2 -0.3 20.9 Total assets 41.7 0.3 42.0 41.7 0.2 41.9
Equity and liabilities Share capital 6.2 6.2 6.2 6.2 Share prenium fund 5.4 5.4 5.4 5.4 Retained earnings 12.8 -0.9 11.9 11.6 11.6 Total equity 24.4 -0.9 23.5 23.2 23.2
Non-current liabilities Deferred income tax 0.7 0.7 0.5 0.2 0.7 liabilities (4) Retirement benefit 1.2 1.2 obligations (1) Provisions 0.1 0.1 0.2 0.2 Interest-bearing debt 5.0 5.0 6.1 6.1 Other debt 0.4 0.4 Total non-current liabilities 5.8 1.2 7.0 7.2 0.2 7.4
Current liabilities Trade and other payables 8.4 8.4 8.8 8.8 Current income tax liabilities 0.3 0.3 Short-term interest- 2.8 2.8 2.5 2.5 bearing debt Total current liabilities 11.5 11.5 11.3 11.3
Total liabilities 17.3 1.2 18.5 18.5 0.2 18.7
Total equity and liabilities 41.7 0.3 42.0 41.7 0.2 41.9
KEY FINANCIAL RATIOS FAS IFRS 31Dec. 31Dec. 2004 2004
Return on equity, % 14.7 18.7 Return on capital employed, % 16.2 19.8 Current ratio 1.9 1.9 Equity ratio, % 55.6 55.3 Gearing, % 12.1 12.1 Equity per share, EUR 0.38 0.48 Interest-bearing debt, EUR million 8.6 8.6
The method of calculating the key financial ratios is the same as in the 2004 FAS financial statements.
TULIKIVI CORPORATION Board of Directors
Distribution: The Helsinki Stock Exchange Central Media
Additional information: Tulikivi Oyj, 83900 Juuka, tel 013- 681 111, www.tulikivi.com Chairman of Board of Directors Matti Virtaala Managing Director Juha Sivonen