FRIGOGLASS S.A.I.C. COMMERCIAL REFRIGERATORS
Number in the Register of Societes Anonymes: 29454/06/Β/93/32 15, A. Metaxa Street, GR -145 64 Kifissia, Athens SUMMARY FINANCIAL STATEMENTS for the period: 1 January to 31 March 2010 According to the Resolution 4/507/28.04.2009 of the Capital Market Commission's BoD The following information aims to provide a broad overview of the financial position and results of FRIGOGLASS S.A.I.C. and its subsidiaries. We advise the reader, before entering into any investment or any other transaction with the company, to visit the company's site where the financial statements and notes according to IFRS are published together with the auditor's report where appropriate. 1.2. STATEMENT OF COMPREHENSIVE INCOME
Company's STATUTORY INFORMATION Company's Web Address: www.frigoglass.com Date of Approval of the Financial Statements: May 17, 2010
(in € 000’s) 1.1. BALANCE SHEET
(in € 000’s)
CONSOLIDATED 31/03/2010 31/12/2009
Assets: Property, plant and equipment Intangible assets Investments in subsidiaries Deferred income tax assets Other long term assets Derivative financial instruments Total Non Current Assets Inventories Trade debtors Other debtors Income tax advances Intergroup receivables Cash & cash equivalents Derivative financial instruments Total Current Assets Total Assets Liabilities: Long term borrowings Deferred income tax liabilities Retirement benefit obligations Provisions for other liabilities & charges Deferred income from government grants Derivative financial instruments Total Non Current Liabilities Trade creditors Other creditors Current income tax liabilities Intergroup payables Short term borrowings Derivative financial instruments Total Current Liabilities Total Liabilities (d) Equity: Share capital Share premium Treasury shares Other reserves Retained earnings / <loss> Total Shareholders Equity (a) Minority Interest (b) Total Equity (c) = (a) + (b) Total Liabilities & Equity (c) + (d)
COMPANY 31/03/2010 31/12/2009
167.551 37.677 – 11.026 746 801 217.801 105.583 116.441 23.850 12.917 – 76.409 507 335.707 553.508
160.948 37.416 – 10.403 689 573 210.029 91.447 83.649 18.043 12.055 – 42.773 761 248.728 458.757
8.592 5.330 77.458 4.684 272 801 97.137 6.024 20.596 1.008 9.463 25.095 23.214 507 ~85.907 183.044
9.287 5.166 77.458 4.512 269 573 97.265 5.672 16.470 1.339 9.240 21.351 14.542 648 ~69.262 166.527
79.175 12.524 13.458 7.048 142 498 112.845 56.194 25.480 11.784 – 212.849 1.942 308.249 421.094
85.151 11.847 12.923 6.298 149 123 116.491 51.253 34.107 11.804 – 125.131 1.050 223.345 339.836
18.000 – 5.877 240 111 12 24.240 6.370 3.498 5.722 17.852 86.764 168 120.374 144.614
24.000 – 5.686 240 117 – 30.043 6.851 5.229 7.337 19.468 56.010 1.050 ~95.945 125.988
12.060 3.009 (10.968) 15.505 86.616 106.222 ~26.192 132.414 553.508
12.060 3.009 (9.696) 5.902 83.823 95.098 ~23.823 118.921 458.757
12.060 3.009 (10.968) 24.366 9.963 38.430 ~~~~~`– ~38.430 183.044
12.060 3.009 (9.696) 24.366 10.800 40.539 ~~~~~`– ~40.539 166.527
CONSOLIDATED Three months ended 31/03/2010 31/03/2009 93.213 73.629 (71.450) (59.421) 21.763 14.208 (5.839) (5.159) (5.721) (5.305) (1.072) (822) 806 2.462 50 – – – 9.987 5.384 – – (2.700) (3.023) 7.287 2.361 (1.819) (569) 5.468 1.792
Sales Cost of goods sold Gross Profit Administration Expenses Selling, Distribution & Marketing expenses Research & Development expenses Other Operating income Other <Losses> / Gains <Losses> / Gains from restructuring activities Operating Profit / <Loss> Dividend Income Finance <costs> / income Profit / <Loss> before income tax Taxation Profit / <Loss> after income tax expenses (A) Attributable to: Minority interest Owners of the Parent Other Comprehensive income / <expenses> net of tax (B) Total Comprehensive income / <expenses> net of tax (A)+(B) Attributable to: Minority interest Owners of the Parent Basic Earnings per share attributable to the shareholders of the company (in Euro) Diluted Earnings per share attributable to the shareholders of the company (in Euro) Depreciation EBITDA
COMPANY Three months ended 31/03/2010 31/03/2009 9.592 16.245 (8.407) (14.940) 1.185 1.305 (4.230) (3.391) (1.649) (1.698) (590) (492) 4.223 2.415 17 – – – (1.044) (1.861) – – 35 (2.245) (1.009) (4.106) 172 1.134 (837) (2.972)
757 4.711
1.174 618
– (837)
– (2.972)
9.297 14.765
(6.124) (4.332)
– (837)
– (2.972)
2.369 12.396
(37) (4.295)
– (837)
– (2.972)
0,1241
0,0158
(0,0220)
(0,0760)
0,1233 6.018 16.005
0,0158 5.906 11.290
(0,0219) 678 (366)
(0,0759) 774 (1.087)
Note: <Losses>/Gains from restructuring activities have been incorporated in the calculation of EBITDA. ADDITIONAL INFORMATION 1. The main accounting principles as of the balance sheet of 31.12.2009 have been applied. There has been a re-classification in the amounts of the Income statement of the previous period, so as to be comparable with those of the current period. The reclassification had no effect on the earnings attributable to the shareholders of the Company or the Minority, on EBITDA, as well as on total assets or total liabilities and owners' equity of the Company or the Group. The reclassification was made in order the expenses to be depicted according to the function they relate to with the scope of a proper presentation to the shareholders. Full analysis of the re-classification is presented in Note 30 of the Financial Statements. 2. Group companies that are included in the consolidated financial statements with their respective locations as well as percentage of ownership are presented in Note 14 of the financial statements. 3. As at 31/03/2010 and 31/12/2009 there are no pledged assets for the Group and the Parent Company.
1.3. ELEMENTS OF STATEMENT OF CHANGES IN EQUITY (in € 000’s) Opening Balance 01/01 2010 & 2009 Total Comprehensive income / <expenses> net of tax <Purchase> / Sale of treasury shares Closing Balance 31/03/2010 & 2009
CONSOLIDATED 31/03/2010 31/03/2009 118.921 131.232 14.765 (4.332) (1.272) (2.154) 132.414 124.746
COMPANY 31/03/2010 31/03/2009 40.539 58.444 (837) (2.972) (1.272) (2.154) 38.430 53.318
4. Capital expenditure as at 31/03/2010 amounted to € 6.35 mil. for the Group (31/12/2009: € 17.86 mil.) and to € 0.61 mil. for the Parent Company (31/12/2009: € 3.02 mil.) 5. There are no litigation matters which have a material impact on the financial position or operation of the Company and the Group. 6. The average number of employees for the period was:
1.4. CASH FLOW STATEMENT (in € 000’s)
Cash Flow from operating activities Profit / <Loss> before tax Adjustments for: Depreciation Provisions <Profit> / Loss from disposal of PPE & intangible assets Changes in Working Capital: Decrease / (increase) of inventories Decrease / (increase) of trade debtors Decrease / (increase) of Intergroup receivables Decrease / (increase) of other receivables Decrease / (increase) of other long term receivables (Decrease) / increase of trade creditors (Decrease) / increase of Intergroup payables (Decrease) / increase of other liabilities (excluding borrowing) Less: Income Tax paid Net cash generated from operating activities (a)
Cash Flow from investing activities Purchase of property, plant and equipment Purchase of intangible assets Investments in subsidiaries Proceeds from disposal of PPE & intangible assets Net cash generated from investing activities (b)
CONSOLIDATED Three months ended 31/03/2009 31/03/2010
COMPANY Three months ended 31/03/2010 31/03/2009
7.287
2.361
(1.009)
(4.106)
6.018 478 (50)
5.906 (565) 1.666
678 262 (17)
774 (124) 12
(14.136) (32.792) – (5.807) (57) 4.941 – (8.627)
(4.570) (15.596) – (768) 858 (311) – (13.859)
(352) (4.126) (3.744) 331 (3) (481) (1.616) (2.717)
2.222 (8.224) (4.910) (969) 820 (3.519) 5.474 (8.127)
(3.087) (45.832)
(3.141) (28.019)
(1.837) (14.631)
(1.285) (21.962)
Consolidated 4.938 4.358
Company 252 310
7. The amounts of income and expenses and outstanding balances of receivables and payables of the Company to and from its related parties (according to the provisions of IAS 24) were as follows: 31/03/2010 Consolidated Company a) Income 19.794 4.441 b) Expenses – 4.607 c) Receivables 13.193 27.734 d) Payables – 17.852 e) Transactions & Fees of members of Management & Board of Directors 706 706 f) Receivables from management & BoD members – – g) Payables to management & BoD members – – 8. The Group and the parent company provisions are analyzed below: Consolidated Company 31/03/2010 31/12/2009 31/03/2010 31/12/2009 a) Provisions for litigation matters – – – – b) Provisions for warranties 4.589 4.367 156 156 c) Other Provisions 2.459 1.931 84 84 Total 7.048 6.298 240 240 The category Other provisions includes mainly provisions for discount on sales, for unused paid holidays, provision for taxes on sales and provisions for recycling costs. 9. Group companies that are included in the consolidated financial statements with the respective information regarding the fiscal years unaudited by the Tax authorities are presented analytically in Note 18 of the financial statements. The amount of the provision on the consolidated financial statements for the unaudited fiscal years of the Group's companies amounts to 0.6 mil Εuros.
(5.402) (947) – 161 (6.188)
(2.480) (572) – 30 (3.022)
(34) (575) – 450 (159)
(92) (386) (1.410) 30 (1.858)
(52.020)
(31.041)
(14.790)
(23.820)
Cash Flow from financing activities Increase / (decrease) of borrowing Dividends paid to Company's shareholders Treasury shares <purchased> / sold Net cash generated from financing activities (c)
81.742 (20) (1.272) 80.450
20.573 (19) (2.154) 18.400
24.754 (20) (1.272) 23.462
14.077 (19) (2.154) 11.904
Net increase / (decrease) in cash and cash equivalents (a) + (b) + (c) Cash and cash equivalents at the beginning of the year Effect of exchange rate changes Cash and cash equivalents at the end of the period
28.430 42.773 5.206 76.409
(12.641) 47.862 (4.651) 30.570
8.672 14.542 – 23.214
(11.916) 25.446 – 13.530
Net cash generated from operating & investing activities
31/03/2010 31/03/2009
10. According to the resolutions approved by the Extraordinary General Meeting of the shareholders on the 5th of September 2008, the Company acquired during the period 1/1-31/03/2010 165,382 of its own common shares at a value of 1,272 thousand euros, amount which has been deducted from the shareholder's equity of the Group and the Company. 11. Other Comprehensive income / <expenses> net of tax of the Group for the period 1/1-31/03/2010 include foreign currency translation on consolidation amounting to € 8,440 thousand (31/03/2009: € –6.124 thousand), and cash flow hedging reserve of € 857 thousand. There is no Other Comprehensive income / <expenses> net of tax for the Parent Company for the periods 1/1-31/03/2010 and 1/1-31/03/2009. Kifissia, May 17, 2010 THE CHAIRMAN THE MANAGING DIRECTOR
HARALAMBOS DAVID
PETROS DIAMANTIDES
THE GROUP CHIEF FINANCIAL OFFICER
HEAD OF FINANCE
PANAGIOTIS TABOURLOS
VASSILIOS STERGIOU