Strauss PR News

Strauss Group
Strauss Group
Strauss Group reports its third Quarter & first nine month 2011 results

STRAUSS GROUP REPORTS ITS THIRD QUARTER &

FIRST NINE MONTH 2011 RESULTS AND REPORTS SALES GROWTH WITH PROFIT AND MARGIN EROSION

 

 

OPERATING PROFITS AND MARGINS ERODED FOLLOWING

THE CONTINUED INCREASE IN RAW MATERIAL AND INPUT COSTS, AND

INVESTMENTS IN GLOBAL EXPANSION

STRAUSS GROUP SALES TOTAL NIS 5.6 B, UP 11.5%, SALES GROWTH IS EVIDENT IN ALL ACTIVITIES AND ALL GEOGRAPHIES.

 

 

Tel Aviv, Israel, November 16, 2011 –Strauss Group (STRS.TA) today reported its results for the third quarter and first nine month of 2011. 

 

Ofra Strauss, Chairperson of Strauss Group, said today: “Strauss continued with its strategic plans of international expansion, while emphasizing the adjustments necessary in Israel as a result of public dialogue and the social protest that has erupted over the high cost of living in the country.  While investing in international markets and the company's growth engine, Strauss continues to review all work plans to provide an appropriate solutions to the new reality. "

 

 

Gadi Lesin, President & CEO of Strauss Group, said today: “Strauss Group reports Third Quarter results with a 13.8% growth in sales, with growth evident in all activities and geographies. In Israel, the Group home base, we continue to grow in volume and value with continued investment in innovation”.

 

"While Group sales experienced growth, operating income and profitability eroded due to the increase in raw material, input costs and energy prices. Net profit increased by 7% following the decrease in finance expenses. The Group continues to invest in developing its international activities, emphasizing investment in water and refrigerated dips and spreads through strategic international partnerships ".

 

 

third quarter Financial Highlights[1]:

  • Sales totaled NIS 2.0 billion (NIS 1.8 billion last year), up 13.8%;
    Organic sales growth net of exchange rates effect totaled 12.2%.

 

  • Gross profit totaled NIS 688 million (34.1% of sales), compared to
    NIS 642 million last year (36.3% of sales), up 7.3%.

 

  • Operating profit totaled NIS 139 million (6.9% of sales), compared to
    NIS 161 million last year (9.1% of sales), down 13.6%.

 

  • Net profit to shareholders totaled NIS 61 million, compared to
    NIS 54 million last year, up 13.7%.

 

 

nine months financial Highlights[2]:

  • Sales totaled NIS 5.6 billion (NIS 5.0 billion last year), up 11.5%;
    Organic sales growth net of exchange rates effect totaled 10.2%.

 

  • Gross profit totaled NIS 2.0 billion (35.8% of sales), compared to
    NIS 1.9 billion last year (38.5% of sales), up 4.0%.

 

  • Operating profit totaled NIS 418 million (7.4% of sales), compared to
    NIS 479 million last year (9.5% of sales), down 12.7%.

 

  • Net profit to shareholders totaled NIS 170 million, compared to
    NIS 209 million last year, down 18.7%.

 

Main pro-forma data (in NIS million):

 

Nine Month

 

 

Third Quarter

 

 

 

2011

2010

% Chg

2011

2010

% Chg

Sales

5,629

5,047

11.5

2,015

1,771

13.8

Gross Profit

2,017

1,941

4.0

688

642

7.3

Operating Profit (1)

418

479

(12.7)

139

161

(13.6)

Profit for the Period

237

286

(17.0)

86

81

7.9

Net Profit (2)

170

209

(18.7)

61

54

13.7

(1) Before other income (expenses)

(2) Attributed to the shareholders of the Company

 

 

Home base

Strauss Group is the second-largest company in the Israeli food industry and in the first nine months of 2011, according to StoreNext, held 11.3% of the domestic retail food and beverage market (on a quarterly average, in financial value terms).  The Israeli market is the Group's home market, in which it is active in various categories.  The sales of the entire business of Strauss Group in Israel include the Health & Wellness and Fun & Indulgence Divisions, the coffee business in Israel, Max Brenner in Israel and Strauss Water Israel (Tami4). 

In the first nine months of 2011, Strauss Israel sales totaled NIS 2,996 million compared to NIS 2,770 million in the corresponding period last year, an increase of 8.2%.  In the third quarter the Group's total sales in Israel amounted to NIS 1,035 million compared to NIS 953 million last year, an increase of 8.5%.

Growth in the first nine months and in the third quarter was evident in all business divisions, Health & Wellness, Fun & Indulgence, Israel and Israel Coffee.

 

 

The Coffee Sector

In the global coffee business the Group develops, manufactures, markets and sells branded coffee products in Israel and in various emerging markets; Central and Eastern Europe and Brazil.  This business area comprises two segments of activity – Israel Coffee and International Coffee.

 

Sales

In the first nine months of 2011 sales by the coffee business totaled NIS 2,777 million compared to NIS 2,465 million in the corresponding period last year, an increase of 12.6%.  After neutralizing the impact of currency exchange rates, growth amounted to 12.5%.  Organic growth in the period (after neutralizing the acquisition of businesses and the impact of exchange rate differentials) amounted to 11.1%.

 

Coffee sales were positively influenced by the strong growth in activity in Russia, Brazil and Israel, but were negatively influenced by the weakness in some of the markets in Eastern Europe, by changes in the exchange rates of the various operating currencies, by the sharp rise in raw material prices coupled with the difficulty in increasing prices in the prevailing macroeconomic conditions in some of the countries, and by the growing competition. 

 

Sales by Strauss's coffee business in the third quarter of 2011 totaled NIS 1,022 million compared to NIS 868 million in the corresponding period last year, a strong growth of 17.7%.  After neutralizing the impact of currency exchange rates, growth amounted to 18.1%.  Organic growth (after neutralizing the acquisition of businesses and the impact of exchange rate differentials) amounted to 16.4%.  In the third quarter growth in most of the regions was strong, especially in Russia, Brazil and Israel.  The Coffee Company continues to invest in expansion, and during and after the reported period announced acquisitions in Brazil in Russia and in Israel.

 

 

Gross Profit

 

In the first nine months, the gross profit totaled NIS 823 million (29.6%) compared to NIS 813 million (33.0%) last year, an increase of 1.2%.  The gross profit in the third quarter amounted to NIS 276 million (27.0%) compared to NIS 261 million (30.1%) last year, an increase of 5.9%. 

 

The increase in gross profit in the first nine months and in the third quarter was positively influenced by the growth in sales, but was negatively influenced by the sharp rise in raw material prices and the difficulty in transferring the entire increase in these prices to the consumer.

 

Operating Profit

 

In the first nine months of the year, the operating profit of the coffee business totaled NIS 178 million (6.4% of sales) compared to NIS 205 million (8.3% of sales) last year, a decrease of 13.3%. 

 

In the third quarter the operating profit amounted to NIS 59 million (5.8% of sales) compared to NIS 64 million (7.4% of sales) last year, a decrease of 7.9%. 

 

The decrease in the operating profit in the nine months and in the quarter was influenced mainly by the growth in operating expenses, particularly marketing and sales.

 

The Israel Sector

The Company in Israel completed nine months of growth in sales coupled with a decrease in the operating profit.  Sales of  the Israeli sector in the first nine months totaled NIS 2,161 million compared to NIS 2,012 million in the corresponding period last year, an increase of 7.4%.  Growth was expressed in the sales of both units, Health & Wellness and Fun & Indulgence, and is evident in most categories.  The growth was influenced mainly by a 4.9% increase in volumes.

 

In the third quarter sales of the Israeli sector amounted to NIS 750 million compared to NIS 688 million last year, an increase of 9.0%.  The growth was influenced mainly by a 5.0% increase in volumes.

 

According to StoreNext figures, in the first nine months of 2011 the Israeli food market grew by 6.3% in financial value terms.  During the third quarter the social protest against the cost of living in Israel grew stronger, and the Company, in an attempt to provide a response to consumers, announced various special offer campaigns in order to maintain a low price level.  After the end of the quarter the Company announced that these campaigns would continue until the end of the year, and also announced a reduction in the list prices of selected products.

 

In its activity in Israel, the Company is committed to the consumer and will continue to address this issue in the coming months in order to find possible solutions with the aim of making life easier for the consumer, and will also continue adapting its offerings to the new reality. A process such as this necessitates changes, adjustments to work processes and long-term investments, and cannot be made posthaste.

 

Gross Profit:

The gross profit in the Israeli sector totaled NIS 863 million in the first nine months (39.9% of sales) compared to NIS 838 million in the corresponding period last year (41.6%), an increase of 3.0%. 

 

The gross profit in the third quarter amounted to NIS 295 million (39.4% of sales) compared to NIS 278 million in the corresponding quarter last year (40.4% of sales), an increase of 6.2%. 

 

The gross profit in the period was positively influenced by the growth in sales, and was negatively influenced by the significant increase in the prices of some raw materials and energy. 

 

In the first nine months, the pro-forma operating profit in Israel amounted to NIS 238 million compared to NIS 243 million in the corresponding period last year, a decrease of 1.9%, with slight erosion of the operating profitability rate, down from 12.1% last year to 11.0% this year.

 

Operating Profit

 

In the third quarter, the pro-forma operating profit in Israel amounted to NIS 80 million compared to NIS 87 million last year, a decrease of 7.9%, with erosion of the operating profitability rate, down from 12.6% last year to 10.7% in the third quarter this year.  The operating profit in the third quarter was influenced by the increase in selling and marketing expenses further to the Company's decision to hold a large number of discount campaigns prior to the holiday season.

 

 

The International Dips and Spreads SECTOR (Presently Executed by Sabra Dipping Company) 

In this activity the Group develops, manufactures, markets, distributes and sells hummus and refrigerated Mediterranean salads, presently through the Sabra Dipping Company, throughout North America.  Sabra is jointly controlled by the Group and PepsiCo (each party holds 50%). Sabra's activity is proportionately consolidated (50%).  This area of activity includes the expenses of Strauss North America's head office.

In the first nine months Sabra's sales continued to grow, as did its market shares, and it maintained a leading position in the refrigerated flavored spreads category.  In the quarter, Sabra's market share reached 54.0%. 

During the first quarter of 2011 the Company reported that Strauss Group and PepsiCo had announced the conclusion of principles for the establishment of a jointly-held global company which will manufacture and market fresh salads, dips and spreads in major international markets.  Each of the partners will hold 50% of the new company. After the reported period the final joint venture agreement was signed, and the company PepsiCo Strauss Fresh Dips & Spreads International GmbH was established.

Sales (100%):

In the first nine months Sabra's sales totaled NIS 576 million compared to NIS 428 million last year, an increase of 34.3%.  After neutralizing the currency impact, growth amounted to 43.9%.  Organic growth excluding the currency impact was 21.0%.  In the third quarter Sabra's sales amounted to NIS 203 million compared to NIS 159 million last year, an increase of 27.4%.  After neutralizing the currency impact, growth amounted to 36.2%.  Organic growth, excluding the currency impact, amounted to 15.5%.

The operating profit (100%) in the first nine months totaled NIS 46 million (8.0%) compared to NIS 47 million in the corresponding period last year (10.9%), a decrease of 1.8%.  The decrease in the operating profit in the first nine months is the result of the simultaneous operation of two production sites (the old plant was shut down at the end of the first quarter of 2011).  In the third quarter, the operating profit amounted to NIS 16 million (8.0% ) compared to NIS 14 million last year (8.8%), an increase of 16.6%.

 Strauss Water

Strauss Water engages in the development, manufacture, marketing and sale of systems for the purification, filtration, heating and cooling of drinking water for the home market and away-from-home consumption, on the basis of a long-term commitment to its customers.  Strauss Water developed the Maze technology, a breakthrough in the purification and treatment of water.  Strauss Water is presently active in Israel (through the Tami4 brand) and in the UK (through the T6 brand).  During the quarter the Company launched the water business in China (through the brand Haier Strauss Water) further to the establishment of the joint venture in point-of-use water solutions in that country between Strauss Water and the Haier group, the Chinese home electronic appliances giant.  In the first stage the products were launched in three cities – Beijing, Shanghai and Qingdao.  In the second stage, the products will also be marketed in Shenzhen and Guangzhou.

Strauss Water's sales in the first nine months totaled NIS 305 million compared to NIS 279 million in the corresponding period last year, an increase of 9.5%.  In the third quarter sales amounted to NIS 106 million compared to NIS 107 million last year, a decrease of 0.5%.

 

Strauss Water plans to expand into additional geographical regions in the future, while continuing to develop innovative technologies for the purification and treatment of water, in a long-term commitment to its customers, caring for people, water and the environment.

 

MAX BRENNER

 

In the first nine months of 2011 Max Brenner's sales totaled NIS 99 million compared to NIS 78 million last year, an increase of 27.3%; after neutralizing the impact of the erosion of the Dollar in relation to the Shekel, sales in the nine months grew by 31.0%. 

 

In the third quarter Max Brenner's sales amounted to NIS 36 million compared to NIS 29 million in the corresponding quarter last year, an increase of 24.4%. After neutralizing the impact of the erosion of the Dollar versus the Shekel, sales in the quarter grew by 27.9%.

 

As at the date of this report, 38 Max Brenner Chocolate Bars are in operation around the world: 6 in Israel, 4 in the US, 2 in the Philippines, 1 in Singapore and 25 in Australia.  Nine branches are owned by the Company, and all other branches are operated under franchise.

 

The Company continues to invest in the development of core infrastructure for the Max Brenner business in Israel and abroad.

 

 

For additional information:

Investors Contact Yaffa Cohen-Ifrah Director of Investor Relations Strauss Group Ltd.

Tel: +972 3-6752545

Mob: +972 54-5772195

Email: yaffa.cohen-ifrah@strauss-group.com

www.strauss-group.com

  

Media Contact Osnat Golan VP Corporate Communications Strauss Group Ltd.

Tel: +972 3-6752281

Mob: +972 52-8288111

Email: osnat.golan@strauss-group.com

www.strauss-group.com

 

Financial Results:

Sales

 The Group's sales in the first nine months of 2011 amounted to NIS 5,629 million compared to NIS 5,047 million in the corresponding period last year, an increase of 11.5%.  After neutralizing the currency impact, growth amounted to 11.8%.  Organic growth after neutralizing the impact of changes in exchange rates in the period amounted to 10.2%.  Growth was evident in all activities of the Company, mainly the activity in Israel, which grew by 7.4% in the nine months; in the coffee business, which grew by 12.6%; in Sabra's activity in North America, where growth amounted to 34.3%; and in the water business, which grew by 9.5% in the first nine months of 2011.

 

The Group's sales in the third quarter amounted to NIS 2,015 million compared to NIS 1,771 million in the corresponding period last year, an increase of 13.8%.  After neutralizing the currency impact, growth amounted to 14.4%.  Organic growth after neutralizing the impact of changes in exchange rates in the third quarter amounted to 12.2%.  Growth in the quarter was evident in most activities – the global coffee business, which grew by some 17.7%; the activity in Israel, which grew by 9.0%; in Sabra's activity in North America, where growth amounted to 27.4%; while the water business dropped by 0.5% in the quarter.

 

Gross Profit 

The financial accounting gross profit in the first nine months amounted to NIS 1,991 million compared to NIS 1,942 million in the corresponding period last year; the gross profit rate dropped from 38.5% last year to 35.4% this year.  The pro-forma gross profit increased in the nine months by 4.0% and amounted to NIS 2,017 million compared to NIS 1,941 million last year; its percentage dropped from 38.5% to 35.8%. 

 

 In the third quarter the financial accounting gross profit increased by 6.9% and amounted to NIS 676 million compared to NIS 633 million in the corresponding period last year; the gross profit rate dropped from 35.7% last year to 33.5% this year.  The pro-forma gross profit amounted to NIS 688 million in the quarter compared to NIS 642 million last year, an increase of 7.3%; the gross profit rate dropped from 36.3% to 34.1%. 

 

The gross profit in the nine months and in the quarter was positively influenced by the growth in sales across all activities of the Company; however further to the increase in raw material prices profitability was eroded.

 

Operating Profit before Other Income (Expenses) 

In the first nine months of 2011 the financial accounting operating profit (before other income and expenses) totaled NIS 369 million (6.6% of sales) compared to NIS 471 million (9.3%) last year, a decrease of 21.6%. 

 

The pro-forma operating profit totaled NIS 418 million (7.4% of sales) in the first nine months compared to NIS 479 million (9.5% of sales) last year, a decrease of 12.7%.

 

The operating profit in the nine months was negatively influenced by the growth in expenses relating to building Strauss Water's activity in China and England, by the simultaneous operation of two production sites in the USA, and by the decrease in profit in the coffee business and in the activity in Israel.

 

In the third quarter the financial accounting operating profit (before other income and expenses) totaled NIS 121 million (6.0%) compared to NIS 149 million (8.4%) last year, a decrease of 18.8%. 

 

The pro-forma operating profit totaled NIS 139 million (6.9% of sales) in the third quarter compared to NIS 161 million (9.1% of sales) last year, a decrease of 13.6%.

 

The quarterly operating profit was negatively influenced by the growth in expenses relating to establishing Strauss Water's activity in China and England, and by the decrease in profit in the coffee business and in the activity in Israel.

 

Income for the Period 

Income for the period in the first nine months totaled NIS 187 million compared to NIS 250 million last year.  The pro-forma income for the period in the first nine months amounted to NIS 237 million compared to NIS 286 million last year, a decrease of 17.0%.

 

Income for the period in the third quarter totaled NIS 70 million compared to NIS 66 million last year.  The pro-forma income for the period in the third quarter amounted to NIS 86 million compared to NIS 81 million last year, an increase of 7.9%.

 

Income for the Period for the Shareholders of the Company

The financial accounting income for the period for the shareholders of the Company in the first nine months totaled NIS 128 million compared to NIS 178 million last year, a decrease of 28%. 

 

The pro-forma income for the shareholders of the Company in the first nine months amounted to NIS 170 million (3.0% of sales) compared to NIS 209 million last year (4.1% of sales), a decrease of 18.7%. 

 

The decrease in the net financial and pro-forma operating profit is mainly the result of the decrease in the operating profit and of the increase in financing expenses compared to last year.

 

In the third quarter the financial accounting income for the shareholders of the Company amounted to NIS 47 million compared to NIS 42 million last year, an increase of 12.7%.  The management accounting income for the shareholders of the Company in the third quarter amounted to NIS 61 million (3.0% of sales) compared to NIS 54 million last year (3.0% of sales), an increase of 13.7%. 

 

The increase in the net financial and pro-forma operating profit in the third quarter is mainly the result of the decrease in the financing expenses compared to last year.

 

Income for the Period for Non-Controlling Interest Shareholders

 

In the first nine months the share of non-controlling interest shareholders in the income of subsidiaries totaled NIS 59 million compared to NIS 72 million in the corresponding period last year, a decrease of 17.8%.

 

In the third quarter the share of non-controlling interest holders in the income of subsidiaries totaled approximately NIS 23 million compared to approximately NIS 24 million in the corresponding period last year, a decrease of 2.9%. 

 

 

Table 1

Following are the condensed financial accounting statements of income for the quarter and for the nine months ended September 30, 2011 and 2010 (in NIS millions):

 

 

Nine Months

 

 

Third Quarter

 

 

 

2011

2010

% Chg

2011

2010

% Chg

Sales

5,629

5,047

11.5

2,015

1,771

13.8

Cost of sales not including impact of hedging

transactions

 

3,612

 

3,106

 

16.3

 

1,327

 

1,129

 

17.5

Revaluation of the balance of hedging transactions

 on commodities as at end of period

 

26

 

(1)

 

 

12

 

9

 

Cost of sales

3,638

3,105

17.2

1,339

1,138

17.7

Gross Income

1,991

1,942

2.6

676

633

6.9

 

 

 

 

 

 

 

Selling and marketing expenses

1,295

1,177

10.0

449

391

14.9

General and administrative expenses

327

294

11.4

106

93

14.3

Operating income before other expenses

369

471

(21.6)

121

149

(18.8)

 

 

 

 

 

 

 

Other expenses, net

(7)

(32)

(77.4)

(1)

(5)

(85.3)

Operating Income

362

439

(17.5)

120

144

(16.4)

Financing expenses, net

(87)

(72)

21.9

(19)

(43)

(54.5)

Income before taxes on income

275

367

(25.2)

101

101

(0.4)

Taxes on income

(88)

(117)

(25.3)

(31)

(35)

(14.1)

Effective tax rate

31.9%

32.0%

 

30.3%

35.1%

 

Income for the period

187

250

(25.1)

70

66

7.0

Income attributed to the shareholders of the

Company

 

128

 

178

 

(28.0)

 

47

 

42

 

12.7

Income attributed to non-controlling interest holders

59

72

(17.8)

23

24

(2.9)

* Financial data were rounded off to NIS millions. The percentages of change were calculated on the basis of the exact figures in NIS thousands

 

 

 

 

Table 2

Following are the condensed results of business operations (based on the Company's pro-forma statements) for the quarter and for the nine months ended September 30, 2011 and 2010 (in NIS millions):

 

Nine Months

 

 

Third Quarter

 

 

 

2011

2010

% Chg

2011

2010

% Chg

Sales

5,629

5,047

11.5

2,015

1,771

13.8

Cost of sales

3,612

3,106

16.3

1,327

1,129

17.5

Gross Income

2,017

1,941

4.0

688

642

7.3

Selling and marketing expenses

1,295

1,177

10.0

449

391

14.9

General and administrative expenses

304

285

6.9

100

90

11.6

Operating income – pro-forma

418

479

(12.7)

139

161

(13.6)

Financing expenses, net

(87)

(72)

21.9

(19)

(43)

(54.5)

Income before taxes on income

331

407

(18.8)

120

118

1.2

Taxes on income

(94)

(121)

(23.1)

(34)

(37)

(13.2)

Income for the period – pro-forma

 

237

 

286

 

(17.0)

 

86

 

81

 

7.9

Income attributed to the shareholders of

the Company

 

170

 

209

 

(18.7)

 

61

 

54

 

13.7

Income attributed to non-controlling interest holders

 

67

 

77

 

(12.4)

 

25

 

27

 

(3.6)

 

Table 3

 

Following are the condensed results of business operations (based on the Company's pro-forma statements) of the major business segments for the quarter and for the nine months ended September 30, 2011 and 2010 (in NIS millions):

 

 

Nine Months

 

 

Third Quarter

 

 

 

2011

2010

%  Chg

2011

2010

%  Chg

Israel

 

 

 

 

 

 

Net sales

2,161

2,012

7.4

750

688

9.0

Operating income

238

243

(1.9)

80

87

(7.9)

Coffee

 

 

 

 

 

 

Net sales 

2,777

2,465

12.6

1,022

868

17.7

Operating income

178

205

(13.3)

59

64

(7.9)

International Dips and Spreads

 

 

 

 

 

 

Net sales

288

214

34.3

102

80

27.4

Operating income

14

19

(24.1)

1

6

(72.9)

Other

 

 

 

 

 

 

Net sales

403

356

13.7

141

135

5.1

Operating income (loss)

(12)

12

(203.7)

(1)

4

(154.0)

Total

 

 

 

 

 

 

Net sales  

5,629

5,047

11.5

2,015

1,771

13.8

Operating income

418

479

(12.7)

139

161

(13.6)

 

 

 

Table 4

Consolidated Balance Sheet (in NIS million):

 

 

September 30

September 30

 

 

2011

2010

 

 

(Unaudited)

(Unaudited)

 

 

 

 

 

Current assets

 

 

Cash and cash equivalents

324

803

Marketable securities and deposits

483

123

Trade receivables

1,161

1,057

Income tax receivables

94

87

Other receivables and debit balances

217

201

Inventory

893

717

Total current assets

3,172

2,988

 

 

 

Investments and non-current assets

 

 

Other investments and long-term debt balances

168

140

Assets designated for the payment of employee benefits, net

6

7

Fixed assets

1,601

1,451

Intangible assets

1,720

1,541

Deferred expenses

25

28

Investment property

24

5

Deferred tax assets

9

7

Total investments and non-current assets

3,553

3,179

 

 

 

 

 

 

Total assets

6,725

6,167

 

 

 

 

 

Current liabilities

 

 

Current maturities of debentures

265

261

Short terms loans and credit and current maturities of long term loans and credit

420

263

Trade payables

720

642

Income tax payables

23

46

Other payables and credit balances

575

560

Provisions

39

37

Total current liabilities

2,042

1,809

 

 

 

Non-current liabilities

 

 

Debentures

1,034

1,265

Long-term loans and credit

778

170

Long-term payables and credit balances

39

40

Employee benefits, net

36

30

Deferred taxes

128

138

Total non-current liabilities

2,015

1,643

 

 

 

Equity

 

 

Share capital

243

243

Share premium

622

622

Translation reserve

(235)

(184)

Treasury stock

(20)

(20)

Reserve for available for sale financial assets

2

3

Retained earnings

1,196

1,196

Total equity attributable to the Company’s shareholders

1,808

1,860

 

 

 

Non-Controlling interests

860

855

 

 

 

Total equity

2,668

2,715

 

 

 

Total liabilities and equity

6,725

6,167

 

 

 

 

 

 

 

 

 

1 s[1] 1,2   Third quarter and First Nine month figures are pro-forma neutralizing the employees options , hedging transactions, non- recurring other income and expenses

1 s[2] 1,2   Third quarter and First Nine month figures are pro-forma neutralizing the employees options , hedging transactions, non- recurring other income and expenses