EUR million | Note | 2024 | 2023 |
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 | - | ||
Discontinued operations, euros | - |
EUR million | Note | 2024 | 2023 |
| 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 | |||
Cash flow hedges | 11 | - | - |
Translation differences on foreign operations | - | ||
Reclassification of discontinued operations | |||
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 | - |
EUR million | Note | 2024 | 2023 |
| 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 |
EUR million | Note | 2024 | 2023 |
| 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 | 2024 | 2023 |
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 | 2024 | 2023 |
| 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 | |||
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 current financial borrowings, increase (+) / decrease (-) | - | - | |
Proceeds from non-current financial borrowings | |||
Payments 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, 2023 | - | - | |||||||
Result for the period | - | - | |||||||
| Other comprehensive income, net of tax: | |||||||||
Cash flow hedges | - | - | |||||||
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, 2023 | - | - | |||||||
Equity, Jan 1, 2024 | - | - | |||||||
Result for the period | - | - | |||||||
| Other comprehensive income, net of tax: | |||||||||
Cash flow hedges | - | - | |||||||
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, 2024 | - |
| Other | |||||
| 2024 | Passenger | operations and | |||
| EUR million | Car Tyres | Heavy Tyres | Vianor | eliminations | Group |
Net sales from external customers | 725.2 | 204.9 | 353.6 | 6.1 | 1,289.8 |
Services | 86.9 | 86.9 | |||
Sales of goods | 725.2 | 204.9 | 266.7 | 6.1 | 1,202.9 |
Inter-segment net sales | 54.8 | 30.2 | 1.3 | -86.2 | |
Net sales | 779.9 | 235.1 | 354.9 | -80.1 | 1,289.8 |
Operating result | -15.6 | 30.0 | -3.8 | -8.8 | 1.8 |
% of net sales | -2.0% | 12.8% | -1.1% | 11.0% | 0.1% |
Financial income and expenses | -33.3 | ||||
Result before tax | -31.5 | ||||
Tax expense | 8.7 | ||||
Result for the period | -22.8 | ||||
Assets | 1,735.4 | 203.9 | 202.5 | 15.9 | 2,157.6 |
Unallocated assets | 266.1 | ||||
Total assets | 2,423.7 | ||||
Liabilities | 239.6 | 47.9 | 48.1 | 0.0 | 335.6 |
Unallocated liabilities | 815.7 | ||||
Total liabilities | 1,151.3 | ||||
Capital expenditure | 325.3 | 10.8 | 8.0 | 6.0 | 350.1 |
Depreciation and amortization | 84.6 | 10.9 | 27.6 | 1.1 | 124.2 |
Other non-cash expenses | 4.6 | -0.6 | -0.3 | 0.0 | 3.7 |
| 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 | ||||
Result before tax | 14.2 | ||||
Tax expense | -1.7 | ||||
Result 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 |
Other non-cash expenses | -1.0 | 2.5 | 0.7 | -0.3 | 1.9 |
| 2024 | ||||||
EUR million | Nordics | Other Europe | Americas | Other countries | Other | Group |
Net sales | 696.2 | 319.6 | 270.3 | 3.7 | - | 1,289.8 |
Services | 86.9 | - | - | - | 86.9 | |
Sales of goods | 609.3 | 319.6 | 270.3 | 3.7 | - | 1,202.9 |
Assets | 966.8 | 579.1 | 621.2 | 0.0 | -9.4 | 2,157.6 |
Unallocated assets | 266.1 | |||||
Total assets | 2,423.7 | |||||
Capital expenditure | 66.7 | 250.0 | 33.4 | 0.0 | 0.0 | 350.1 |
| 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 | 0.0 | 0.0 | 252.1 |
| Discontinued operations | |
EUR million | 2023 |
Net sales | 13.5 |
Operating expenses | -16.4 |
Operating profit | -2.9 |
Net financial items | -0.5 |
Result before tax, discontinued operations | -3.4 |
Tax expense | 1.2 |
Result for the year, discontinued operations | -2.2 |
Profit from sale | 30.5 |
Loss from sale – translation differences | -366.3 |
Result for the period, discontinued operations | -338.0 |
| Earnings per share from the result attributable to the | |
equity holders of the parent: | 2023 |
Basic, euros | -2.36 |
Diluted, euros | -2.36 |
Continuing operations, euros | 0.09 |
Discontinued operations, euros | -2.45 |
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 | 2024 | 2023 |
Raw materials | 274.7 | 294.5 |
Goods purchased for resale | 242.3 | 274.2 |
Wages and social security contributions on goods sold | 74.3 | 71.6 |
Other costs | 213.6 | 179.0 |
Depreciation of production | 77.2 | 71.4 |
Sales freights | 78.2 | 68.4 |
Warehousing | 69.4 | 60.8 |
Change in inventories | 26.3 | -87.3 |
Tota l | 1,056.0 | 932.5 |
EUR million | 2024 | 2023 |
| Gains on sale of property, plant and | ||
equipment | 0.5 | 0.2 |
Other income | 1.9 | 3.5 |
Tota l | 2.4 | 3.7 |
EUR million | 2024 | 2023 |
| Losses on sale and disposals of tangible | ||
fixed assets | 0.0 | 0.0 |
Expensed credit losses and provisions | 0.0 | -1.8 |
Other expenses | 0.9 | 0.3 |
Tota l | 1.0 | -1.4 |
EUR million | 2024 | 2023 |
Audit fee | 1.0 | 1.1 |
Tax services | - | 0.0 |
Other services | 0.1 | 0.0 |
Tota l | 1.1 | 1.1 |
EUR million | 2024 | 2023 |
Intangible rights | 3.8 | 3.7 |
Other intangible assets | 0.8 | 1.0 |
Buildings | 9.6 | 7.5 |
Machinery and equipment | 61.9 | 59.3 |
Right of use asset | 45.6 | 41.4 |
Other tangible assets | 2.5 | 2.2 |
Tota l | 124.2 | 114.9 |
EUR million | 2024 | 2023 |
Production | 77.2 | 71.4 |
Selling, marketing and R&D | 35.9 | 32.8 |
Administration | 11.1 | 10.7 |
Tota l | 124.2 | 114.9 |
EUR million | 2024 | 2023 |
Wages and salaries | 209.6 | 193.2 |
| Pension contributions - defined contribution | ||
plans | 22.8 | 22.5 |
Share-based payments | -0.2 | -4.7 |
Other social security contributions | 24.1 | 21.1 |
Tota l | 256.3 | 232.2 |
2024 | 2023 | |
| Group employees | ||
Average | 3,850 | 3,754 |
At the end of the review period | 3,810 | 3,433 |
EUR million | 2024 | 2023 |
| Interest income | ||
Financial assets measured at amortized cost | 7.4 | 10.4 |
| 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 | 10.9 | 31.0 |
Foreign currency derivatives | 18.4 | 26.7 |
Other financial income | 0.1 | 0.3 |
Tota l | 37.0 | 68.5 |
EUR million | 2024 | 2023 |
| Interest expenses | ||
Financial liabilities measured at amortized cost | -33.0 | -21.1 |
| Interest rate derivatives designated | ||
as hedges | 2.0 | 2.7 |
Lease liabilities | -4.5 | -4.0 |
Exchange rate losses and changes in fair value | ||
Financial assets and liabilities at amortized cost | -15.9 | -38.6 |
Foreign currency derivatives | -16.1 | -22.8 |
Other financial expenses | -2.8 | -2.6 |
Tota l | -70.2 | -86.3 |
EUR million | 2024 | 2023 |
Current tax expense | -12.8 | -11.0 |
Adjustment for prior periods | 0.7 | -0.8 |
Change in deferred tax | 20.8 | 10.0 |
Tota l | 8.7 | -1.7 |
EUR million | 2024 | 2023 |
Result before tax | -31.5 | 14.2 |
| Taxes calculated according to the Finnish | ||
tax rate of 20% | 6.3 | -2.8 |
EUR million | 2024 | 2023 |
| Effect of deviant tax rates in foreign | ||
subsidiaries | -1.6 | -1.1 |
Withholding taxes | - | -0.2 |
Tax exempt revenues | 0.4 | 17.4 |
Non-deductible expenses | -0.5 | -13.9 |
| Losses on which no deferred tax benefits | ||
recognized | 0.0 | 0.0 |
Adjustment for prior periods | 3.9 | -0.8 |
| Utilization of previously unrecognized tax | ||
losses | 0.1 | 0.0 |
Other items | 0.2 | -0.3 |
Tax expense | 8.7 | -1.7 |
| 2024 | Before | Net of | |
| EUR million | tax amount | Tax benefit | tax amount |
Cash flow hedges | -1.3 | 0.5 | -0.8 |
| Translation differences | |||
on foreign operations | 27.0 | 27.0 | |
Tota l | 25.7 | 0.5 | 26.2 |
| 2023 | Before | Net of | |
| EUR million | tax amount | Tax benefit | tax amount |
Cash flow hedges | -11.2 | 2.2 | -8.9 |
| Translation differences | |||
on foreign operations | 332.8 | 332.8 | |
Tota l | 321.6 | 2.2 | 323.8 |
EUR million | 2024 | 2023 |
| Result attributable to the equity holders of | ||
the parent | -22.8 | -325.5 |
| Result for the period to calculate the diluted | ||
earnings per share | -22.8 | -325.5 |
Result for the period, continuing operations | -22.8 | 12.5 |
Result for the period, discontinued operations | - | -338.0 |
| Shares, 1,000 pcs | ||
Weighted average number of shares | 137,869 | 137,982 |
Dilutive effect of the options | - | - |
Diluted weighted average number of shares | 137,869 | 137,982 |
| Earnings per share, euros | ||
Basic | -0.17 | -2.36 |
Diluted | -0.17 | -2.36 |
Continuing operations | -0.17 | 0.09 |
Discontinued operations | - | -2.45 |
| Advances | ||||||
| Machinery | Other | and fixed | ||||
| 2024 | Land | and | tangible | assets under | ||
| EUR million | property | Buildings | equipment | assets | construction | Tota l |
Accumulated cost, 1 Jan 2024 | 27.6 | 274.1 | 1,049.9 | 51.4 | 244.5 | 1,647.5 |
Increase | 0.1 | 3.4 | 22.0 | 0.8 | 323.6 | 349.9 |
Decrease | 0.0 | -0.1 | -1.7 | 0.0 | 0.0 | -1.9 |
Transfers between items | 115.8 | 127.4 | 14.8 | -264.8 | -6.8 | |
Other changes | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Exchange differences | 0.0 | 8.2 | 16.7 | 0.6 | 1.8 | 27.2 |
Accumulated cost, 31 Dec 2024 | 27.7 | 401.4 | 1,214.2 | 67. 5 | 305.1 | 2,015.9 |
Accum. Depreciation, 1 Jan 2024 | 0.0 | -93.2 | -656.9 | -12.2 | -762.3 | |
Depreciation for the period | -9.6 | -61.9 | -2.5 | -74.0 | ||
Impairment | - | |||||
Decrease | 0.1 | 1.4 | 0.0 | 1.5 | ||
Other changes | 0.0 | 0.0 | 0.0 | 0.0 | ||
Exchange differences | -0.7 | -3.5 | -0.2 | -4.3 | ||
Accum. Depreciation, 31 Dec 2024 | 0.0 | -103.4 | -720.9 | -14.9 | -839.1 | |
Carrying amount, 31 Dec 2024 | 27.7 | 298.0 | 493.3 | 52.7 | 305.1 | 1,176.8 |
| Advances | ||||||
| Machinery | Other | and fixed | ||||
| 2023 | Land | and | tangible | assets under | ||
| EUR million | property | Buildings | equipment | assets | construction | Tota l |
Accumulated cost, 1 Jan 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 |
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, 31 Dec 2023 | 27.6 | 274.1 | 1,049.9 | 51.4 | 244.5 | 1,647.5 |
Accum. Depreciation, 1 Jan 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 | - | |||||
Decrease | 1.6 | 103.1 | 406.7 | 62.4 | 573.8 | |
Other changes | 0.0 | 10.5 | 0.1 | 10.6 | ||
Exchange differences | 1.8 | 13.7 | 1.8 | 17.2 | ||
Accum. Depreciation, 31 Dec 2023 | 0.0 | -93.2 | -656.9 | -12.2 | -762.3 | |
Carrying amount, 31 Dec 2023 | 27.6 | 180.9 | 392.9 | 39.2 | 244.5 | 885.2 |
| Other | ||||
| 2024 | Intangible | intangible | ||
EUR million | Goodwill | rights | assets | Tot al |
Accumulated cost, 1 Jan 2024 | 76.6 | 84.5 | 27.1 | 188.2 |
Increase | 1.0 | 0.0 | 1.0 | |
Decrease | -0.6 | -0.6 | ||
Transfers between items | 6.5 | 0.3 | 6.8 | |
Other changes | 0.0 | 0.0 | 0.0 | 0.0 |
Exchange differences | -0.6 | 0.0 | -0.1 | -0.7 |
Accumulated cost, 31 Dec 2024 | 76.0 | 91.9 | 26.7 | 194.7 |
Accum. Depreciation, 1 Jan 2024 | -14.3 | -74.9 | -22.9 | -112.1 |
Depreciation for the period | -3.8 | -0.8 | -4.6 | |
Impairment | - | |||
Decrease | 0.3 | 0.3 | ||
Other changes | -0.3 | 0.0 | -0.3 | |
Exchange differences | 0.0 | 0.0 | 0.1 | 0.1 |
Accum. Depreciation, 31 Dec 2024 | -14.5 | -78.6 | -23.3 | -116.5 |
Carrying amount, 31 Dec 2024 | 61.5 | 13.3 3.4 78.2 |
| Other | ||||
| 2023 | Intangible | intangible | ||
EUR million | Goodwill | rights | assets | Tot al |
Accumulated cost, 1 Jan 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, 31 Dec 2023 | 76.6 | 84.5 | 27.1 | 188.2 |
Accum. Depreciation, 1 Jan 2023 | -14.5 | -81.4 | -37.8 | -133.7 |
Depreciation for the period | -3.7 | 3.0 | -0.7 | |
Impairment | - | |||
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, 31 Dec 2023 | -14.3 | -74.9 | -22.9 | -112.1 |
Carrying amount, 31 Dec 2023 | 62.3 | 9.6 | 4.2 | 76.1 |
EUR million | Dec 31, 2024 |
Passenger Car Tyres | 60.6 |
Heavy Tyres | 0.9 |
Vianor | - |
Total goodwill | 61.5 |
| Impairment | Goodwill | ||
| EUR million | loss | Dec 31, 2024 | |
Passenger Car Tyres | 60.6 | - | 60.6 |
Heavy Tyres | 0.9 | - | 0.9 |
Vianor | - | - | - |
Total goodwill | 61.5 | - | 61.5 |
| 2023 | Machinery and | |||
EUR million | Land property | Buildings | equipment | Tot al |
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 |
| 2024 | Machinery and | |||
EUR million | Land property | Buildings | equipment | Tota l |
Accumulated cost, Jan 1, 2024 | 1.4 | 241.6 | 4.8 | 247.8 |
Increase | 0.2 | 44.9 | 4.9 | 50.0 |
Decrease | -0.1 | -21.8 | -1.2 | -23.0 |
Other changes | 0.0 | 0.0 | 0.0 | 0.0 |
Exchange differences | 0.0 | -3.1 | 0.0 | -3.1 |
Accumulated cost, Dec 31, 2024 | 1.5 | 261.7 | 8.5 | 271.6 |
Accum. Depreciation, Jan 1, 2024 | -0.3 | -120.9 | -1.9 | -123.1 |
Depreciation for the period | -0.1 | -43.4 | -2.1 | -45.6 |
Decrease | 0.1 | 19.0 | 1.2 | 20.2 |
Other changes | 0.0 | 0.0 | 0.0 | 0.0 |
Exchange differences | 0.0 | 1.3 | 0.0 | 1.3 |
Accum. Depreciation, Dec 31, 2024 | -0.4 | -144.0 | -2.8 | -147.1 |
Carrying amount, Dec 31, 2024 | 1.1 | 117.7 | 5.7 | 124.5 |
2024 | 2023 | ||||||||
| Fair value | Fair value | ||||||||
| Carrying | Carrying | ||||||||
EUR million | Note | amount | Level 1 | Level 2 | Level 3 | amount | Level 1 | Level 2 | Level 3 |
| Financial assets | |||||||||
| Fair value through profit or loss | |||||||||
Derivatives held for trading | 30 | 1.9 | - | 1.9 | - | 2.6 | - | 2.6 | - |
Derivatives designated as hedges | 30 | 14.1 | - | 14.1 | - | 3.3 | - | 3.3 | - |
Unquoted securities | 17 | 2.9 | - | - | 2.9 | 2.7 | - | - | 2.7 |
| Amortized cost | |||||||||
Trade and other receivables | 21 | 276.3 | - | 276.3 | - | 226.6 | - | 226.6 | - |
Money market instruments | 22 | - | - | - | - | 50.7 | - | 50.7 | - |
Cash in hand and at bank | 22 | 176.1 | - | 176.1 | - | 364.2 | - | 364.2 | - |
| Fair value through other comprehensive income | |||||||||
Unquoted shares | 17 | 0.2 | - | - | 0.2 | 0.2 | - | - | 0.2 |
Total financial assets | 471.5 | - | 468.4 | 3.1 | 650.4 | - | 647.4 | 2.9 | |
| Financial liabilities | |||||||||
| Fair value through profit or loss | |||||||||
Derivatives held for trading | 30 | 1.1 | - | 1.1 | - | 1.7 | - | 1.7 | - |
Derivatives designated as hedges | 30 | 13.2 | - | 13.2 | 1.0 | - | 1.0 | - | |
| Amortized cost | |||||||||
Interest-bearing financial liabilities | 27 | 659.6 | - | 676.8 | - | 508.2 | - | 518.6 | - |
Trade and other payables | 28 | 160.6 | - | 160.6 | - | 155.9 | - | 155.9 | - |
Total financial liabilities | 834.6 | - | 851.7 | - | 666.8 | - | 677.2 | - |
| Investments | Unquoted | Unquoted | |
| EUR million | in associates | securities | shares |
Accumulated cost, Jan 1, 2024 | 0.1 | 2.7 | 0.2 |
Net exchange differences | - | 0.2 | - |
Carrying amount, Dec 31, 2024 | 0.1 | 2.9 | 0.2 |
Carrying amount, Dec 31, 2023 | 0.1 | 2.7 | 0.2 |
EUR million | 2024 | 2023 |
Other non-current receivables | 20.9 | 14.1 |
Tota l | 20.9 | 14.1 |
| Recognized | ||||||
| Recognized | in other | |||||
| Dec 31, | Adjustments | in income | comprehensive | Net exchange | Dec 31, | |
| EUR million | 2023 | between items | statement | income | differences | 2024 |
| Deferred tax assets | ||||||
Inventories | 9.3 | 1.3 | 10.6 | |||
Property, plant and equipment and intangible assets | 1.8 | 4.1 | 5.9 | |||
Lease liabilities | 28.5 | -0.8 | 0.2 | 27.9 | ||
Provisions and accruals | -0.7 | 0.3 | 4.6 | 4.2 | ||
Tax losses carried forward | 33.5 | 0.6 | -5.8 | 28.3 | ||
Cash flow hedges | 0.0 | - | 1.1 | 1.1 | ||
Other items | 0.1 | 0.3 | 8.6 | 9.0 | ||
Tot al | 72.6 | 1.2 | 12.0 | 1.1 | 0.2 | 87.1 |
Deferred tax assets offset against deferred tax liabilities | -17.6 | -14.6 | -32.3 | |||
Deferred tax assets | 55.0 | 1.2 | -2.6 | 1.1 | 0.2 | 54.8 |
| Deferred tax liabilities | ||||||
Property, plant and equipment and intangible assets | 14.9 | 0.5 | -8.0 | 7.4 | ||
Right of use assets | 27.4 | -0.4 | -0.2 | 26.8 | ||
Untaxed reserves | 0.0 | 0.6 | 0.6 | |||
Undistributed earnings in subsidiaries | - | - | - | |||
Cash flow hedges | 0.4 | - | 0.5 | 1.0 | ||
Other items | 1.7 | -0.4 | -1.1 | 0.2 | ||
Tot al | 44.3 | 0.1 | -8.8 | 0.5 | -0.2 | 36.0 |
Deferred tax liabilities offset against deferred tax assets | -17.6 | -14.6 | -32.3 | |||
Deferred tax liabilities | 26.7 | 0.1 | -23.4 | 0.5 | -0.2 | 3.7 |
| Recognized | ||||||
| Recognized | in other | |||||
| Dec 31, | Adjustments | in income | comprehensive | Net exchange | Dec 31, | |
| EUR million | 2022 | between items | statement | income | differences | 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 | |||
Tot al | 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 | - | ||
Cash flow hedges | 2.6 | - | -2.2 | 0.4 | ||
Other items | 0.0 | 1.4 | 0.2 | 1.7 | ||
Tot al | 54.8 | 0.3 | -8.6 | -2.2 | 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 | 26.7 |
EUR million | 2024 | 2023 |
Raw materials and supplies | 116.1 | 108.1 |
Work in progress | 11.7 | 11.3 |
Finished goods | 324.2 | 352.3 |
Tota l | 452.1 | 471.7 |
EUR million | 2024 | 2023 |
Trade receivables | 274.0 | 224.2 |
Accrued revenues and deferred expenses | 18.3 | 14.9 |
| Derivative financial instruments | ||
Designated as hedges | 1.9 | 3.0 |
Measured at fair value through profit or loss | 1.9 | 2.6 |
Current tax assets | 4.4 | 7.6 |
Value added tax receivables | 24.4 | 23.6 |
Other receivables | 12.3 | 4.7 |
Tota l | 337.1 | 280.5 |
EUR million | 2024 | 2023 |
Annual discounts, purchases | 3.7 | 2.7 |
Financial items | 1.2 | 1.1 |
Social security contributions | 0.1 | 0.3 |
Insurances | 1.4 | 1.6 |
Other items | 12.0 | 9.3 |
Tota l | 18.3 | 14.9 |
EUR million | 2024 | 2023 |
Cash in hand and at bank | 176.1 | 364.2 |
Money market instruments | - | 50.7 |
Tota l | 176.1 | 414.9 |
| Number of | Paid-up | |||||
| shares, | Share | unrestricted | Treasury | |||
| EUR million | 1,000 pcs | Share capital | premium | equity reserve | shares | Total |
Jan 1, 2023 | 138,251 | 25.4 | 181.4 | 238.2 | -16.6 | 428.5 |
Acquisition/conveyance of treasury shares | -384 | -0.1 | -0.1 | |||
Dec 31, 2023 | 137,867 | 25.4 | 181.4 | 238.2 | -16.7 | 428.4 |
Jan 1, 2024 | 137,867 | 25.4 | 181.4 | 238.2 | -16.7 | 428.4 |
Acquisition/conveyance of treasury shares | 2 | 0.1 | 0.1 | |||
Dec 31, 2024 | 137,870 | 25.4 | 181.4 | 238.2 | -16.6 | 428.4 |
Instrument | PSP | 2021–2023 | PSP 2022–2024 | PSP 2023–2025 | PSP 2024–2026 | RSP 2021–2023 | RSP 2022–2024 | RSP 2023–2025 | RSP 2024–2026 | Total | |
Issuing date | Feb 9, 2021 | Feb 8, 2022 | Feb 7, 2023 | Feb 6, 2024 | Feb 9, 2021 | Feb 8, 2022 | Feb 7, 2023 | Feb 6, 2024 | |||
Initial amount, pcs | 534,898 | 513,742 | 1,400,000 | 1,760,000 | 120,000 | 120,000 | 120,000 | 120,000 | 4,688,640 | ||
Dividend adjustment | No | No | No | No | No | No | No | No | |||
Initial allocation date | Mar 4, 2021 | Feb 8, 2022 | Feb 17, 2023 | Mar 1, 2024 | Mar 18, 2021 | Dec 19, 2022 | Dec 12, 2023 | Feb | 19,2024 | ||
Beginning of earning period | Jan 1, 2021 | Jan 1, 2022 | Jan 1, 2023 | Jan 1, 2024 | Jan 1, 2021 | Jan 1, 2022 | Jan 1, 2023 | Jan 1, 2024 | |||
End of earning period | Dec 31, 2023 | Dec 31, 2024 | Dec 31, 2024 | Dec 31, 2025 | Dec 31, 2023 | Dec 31, 2024 | Dec 31, 2025 | Dec 31, 2026 | |||
Vesting date | Mar 31, 2024 | Mar 31, 2025 | Apr 30, 2026 | Apr 30, 2027 | Mar 31, 2024 | Mar 31, 2025 | Mar 31, 2026 | Mar 31, 2027 | |||
| Cumulative | Cumulative | ||||||||||
| Segments | EBITDA, increase | EBITDA, increase | Continued | Continued | |||||||
| Segments | earnings per | in passenger car | in passenger car | employment, | Continued | Continued | employment, | ||||
| earnings per share | share (EPS) | tire production | tire production | segments | employment, | employment, | segments return on | ||||
| (EPS) growth, % | growth, % | volume and | volume and | return on capital | segments return on | segments return on | capital employed | ||||
| and segments | and segments | reduction | reduction | employed (ROCE) | capital employed | capital employed | (ROCE) for | ||||
| return on capital | return on capital | in direct CO 2 | in direct CO 2 | for Management | (ROCE) for | (ROCE) for | Management Team | ||||
| Vesting conditions | employed (ROCE) | employed (ROCE) | emissions | emissions | Tea m | Management Team | Management Team | (excluding new CEO) | |||
Maximum contractual life, years | 3.1 | 3.1 | 3.2 | 3.2 | 3.1 | 3.1 | 3.2 | 3.2 | 3.2 | ||
Remaining contractual life, years | 0.0 | 0.3 | 1.3 | 2.3 | 0.0 | 0.3 | 1.3 | 2.3 | 1.4 | ||
Number of persons at the end of reporting year | 0 | 154 | 142 | 153 | 0 | 7 | 2 | 3 | |||
Payment method | Cash & equity | Cash & equity | Cash & equity | Cash & equity | Cash & equity | Cash & equity | Cash & equity | Cash & equity | |||
Changes during period | PSP | 2021–2023 | PSP 2022–2024 | PSP 2023–2025 | PSP 2024–2026 | RSP 2021–2023 | RSP 2022–2024 | RSP 2023–2025 | RSP 2024–2026 | Total | |
| Jan 1, 2024 | |||||||||||
Outstanding in the beginning of the period | 362,050 | 358,996 | 1,285,766 | 0 | 6,135 | 12,300 | 15,000 | 0 | 2,040,247 | ||
Reserve in the beginning of the period | 172,848 | 154,746 | 114,234 | 0 | 113,865 | 107,700 | 105,000 | 0 | 768,393 | ||
| Changes during period | |||||||||||
Granted | 0 | 0 | 0 | 1,756,696 | 0 | 0 | 0 | 110,000 | 1,866,696 | ||
Forfeited | 15,818 | 25,930 | 96,548 | 31,952 | 1,535 | 0 | 0 | 0 | 171,783 | ||
Earned (Gross) | 0 | 0 | 0 | 0 | 4,600 | 0 | 0 | 0 | 4,600 | ||
Delivered (Net) | 0 | 0 | 0 | 0 | 2,265 | 0 | 0 | 0 | 2,265 | ||
Expired | 534,898 | 0 | 0 | 0 | 115,400 | 0 | 0 | 0 | 650,298 | ||
| Dec 31, 2024 | |||||||||||
Outstanding at the of the period | 0 | 333,066 | 1,189,218 | 1,724,744 | 0 | 12,300 | 15,000 | 110,000 | 3,384,328 | ||
Reserved at the of the period | 0 | 180,676 | 210,782 | 35,256 | 0 | 107,700 | 105,000 | 10,000 | 649,414 |
| 2024 | |
| Fair value Determination | |
Share price at grant, EUR | 8.63 |
Share price at reporting date, EUR | 7.346 |
Expected dividends, EUR | 1.45 |
Fair market value per share at grant, EUR | 7.18 |
Valuation model | Dividend Discount |
Total fair value Dec 31, 2024, EUR million | 0.69 |
Impact on period profits and financial position | |
Expenses for the financial year, share- based payments, EUR million | -0.21 |
| Liabilities arising from share-based | |
payments Dec 31, 2024, EUR million | 0.00 |
Estimated amount of cash to be paid under these plans, EUR million | 0.50 |
| Warranty | ||
| EUR million | provision | Total |
Jan 1, 2024 | 1.8 | 1.8 |
Provisions made | 1.6 | 0.0 |
Provisions used | -0.2 | -0.2 |
Unused provisions reversed | -1.6 | 0.0 |
Dec 31, 2024 | 1.6 | 1.6 |
EUR million | 2024 | 2023 |
Current provisions | 1.6 | 1.8 |
EUR million | 2024 | 2023 |
| Non-current | ||
Loans from financial institutions and pension loans | 557.3 | 304.7 |
Bond loans | 99.4 | 99.2 |
656.7 | 404.0 | |
| Current | ||
Commercial papers | 2.0 | - |
Current portion of non-current loans from financial institutions and pension loans | 0.9 | 104.2 |
2.9 | 104.2 | |
Total | 659.6 | 508.2 |
| 2024 | 2023 | |||
| Without | With | Without | With | |
| hedges | hedges | hedges | hedges | |
| Loans from financial | ||||
institutions and pension loans | 4.3% | 4.3% | 5.2% | 4.3% |
Bond loans | 5.3% | 5.3% | 5.3% | 5.3% |
Commercial papers | 4.5% | 4.5% | - | - |
Total | 4.5% | 4.4% | 5.2% | 4.5% |
EUR million | 2024 | 2023 |
Trade payables | 160.6 | 155.9 |
Accrued expenses and deferred revenues | 131.5 | 106.3 |
Advance payments | 0.0 | 0.0 |
| Derivative financial instruments | ||
Designated as hedges | 6.2 | 0.5 |
Measured at fair value through profit or loss | 1.1 | 1.7 |
Current tax liabilities | 7.8 | 3.8 |
Value added tax liabilities | 30.3 | 24.0 |
Other liabilities | 18.0 | 18.1 |
Total | 355.5 | 310.2 |
EUR million | 2024 | 2023 |
| Significant items under accrued expenses | ||
| and deferred revenues | ||
| Wages, salaries and social security | ||
contributions | 31.5 | 26.0 |
Annual discounts, sales | 79.4 | 62.2 |
Commissions | 0.2 | 0.0 |
Marketing expenses | 1.0 | 0.8 |
Transportation costs | 0.0 | 0.2 |
Financial items | 7.2 | 5.2 |
Other items | 12.1 | 11.9 |
Total | 131.5 | 106.3 |
EUR million | Dec 31, 2024 | Dec 31, 2023 | ||||||||||||||
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 | 20.5 | 29.5 | 15.0 | 2.0 | 23.6 | 11.7 | 27.0 | 0.0 | 15.0 | 21.9 | 5.1 | 0.0 | 24.3 | 11.9 | 20.2 | 0.0 |
Loans and receivables | 1.8 | 35.2 | 0.0 | 178.9 | 18.7 | 16.6 | 0.0 | 0.1 | 1.6 | 44.8 | 7.3 | 0.0 | 28.0 | 8.6 | 5.8 | 0.0 |
Total currency income | 22.3 | 64.6 | 15.0 | 181.0 | 42.3 | 28.2 | 27.0 | 0.1 | 16.6 | 66.6 | 12.4 | 0.0 | 52.3 | 20.5 | 26.1 | 0.0 |
Trade payables | -0.1 | 0.0 | -0.4 | 0.0 | 0.0 | -34.1 | -31.6 | -10.9 | -0.1 | 0.0 | 0.0 | 0.0 | 0.0 | -16.7 | -21.2 | -3.8 |
Borrowings | -21.6 | -40.1 | -8.2 | 0.0 | -13.8 | 0.0 | -1.6 | 0.0 | -9.8 | -31.1 | -5.8 | 0.0 | -13.1 | -3.2 | 0.0 | 0.0 |
Total currency expenditure | -21.7 | -40.1 | -8.6 | 0.0 | -13.8 | -34.1 | -33.2 | -10.9 | -9.9 | -31.1 | -5.8 | 0.0 | -13.1 | -20.0 | -21.2 | -3.8 |
Foreign exchange derivatives | -0.7 | -23.7 | -7.0 | -173.3 | -28.8 | -4.8 | 9.5 | 0.0 | -4.1 | -38.7 | -5.8 | 0.0 | -41.9 | -5.9 | -5.3 | 0.0 |
Primary net exposure | -0.1 | 0.8 | -0.7 | 7.7 | -0.3 | -10.7 | 3.2 | -10.9 | 2.6 | -3.2 | 0.9 | 0.0 | -2.8 | -5.3 | -0.4 | -3.7 |
| Net investments by currency | ||
EUR million | Dec 31, 2024 | Dec 31, 2023 |
| Currency of net investment | ||
CAD | 22.8 | 21.7 |
CZK | 14.5 | 13.8 |
NOK | 53.2 | 52.8 |
RON | 198.6 | 123.0 |
SEK | 43.3 | 43.6 |
USD | 527.7 | 470.2 |
Dec 31, 2024 | Dec 31, 2023 | |||||||
Base currency | Base currency | |||||||
10% stronger | 10% weaker | 10% stronger | 10% weaker | |||||
| Income | Income | Income | Income | |||||
| EUR million | statement | Equity | statement | Equity | statement | Equity | statement | Equity |
| Base currency / Quote currency | ||||||||
EUR/CAD | -0.5 | - | -0.1 | - | -0.3 | - | 0.3 | - |
EUR/CZK | 0.4 | - | -0.4 | - | 0.0 | - | 0.0 | - |
EUR/PLN | 0.1 | - | -0.1 | - | -0.1 | - | 0.1 | - |
EUR/NOK | -0.4 | - | -0.1 | - | -0.2 | - | -0.2 | - |
EUR/RON | -1.9 | - | 1.9 | - | -0.4 | - | 0.4 | - |
EUR/SEK | 0.0 | - | 0.0 | - | 0.2 | - | -0.2 | - |
EUR/USD | 1.0 | - | -1.0 | - | 0.5 | - | -0.5 | - |
Dec 31, 2024 | Dec 31, 2023 | |||||||
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 | -5.5 | 8.8 | 5.5 | -8.8 | -3.4 0.5 3.4 -0.5 |
Dec 31, 2024 | Dec 31, 2023 | |||||||
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 | ||||||||
Electricity forwards. Finland | - | 1.0 | - | -1.0 | - | 0.9 | - | -0.9 |
VPPA*, Romania | - | 2.2 | - | -2.2 | - | - | - | - |
| 2024 | ||||||||
| Contractual maturities* | ||||||||
| Carrying | ||||||||
EUR million | amount | 2025 | 2026 | 2027 | 2028 | 2029 | 2030– | Tota l |
| Non-derivative financial liabilities | ||||||||
| Loans from financial institutions and pension loans | ||||||||
Fixed rate loans | 2.9 | -0.6 | -0.6 | -0.6 | -0.6 | -0.5 | -0.3 | -3.1 |
Floating rate loans | 555.2 | -24.8 | -328.9 | -131.7 | -28.1 | -30.5 | -74.5 | -618.6 |
Bond loans | 99.4 | -5.1 | -5.1 | -5.1 | -105.1 | - | - | -120.5 |
Commercial papers | 2.0 | -2.0 | - | - | - | - | - | -2.0 |
Trade and other payables | 160.6 | -160.6 | - | - | - | - | - | -160.6 |
Bank overdraft | 0.2 | -0.2 | - | - | - | - | - | -0.2 |
Lease liabilities | 129.6 | -48.5 | -35.6 | -19.0 | -11.5 | -6.6 | -21.3 | -142.5 |
| Derivative financial liabilities | ||||||||
| Interest rate derivatives | ||||||||
Designated as hedges | 4.0 | -0.8 | -1.8 | -1.0 | -0.2 | -0.1 | -0.1 | -4.0 |
| Foreign currency derivatives | ||||||||
| Measured at fair value through profit or loss | ||||||||
Cashflow out | 1.1 | -318.5 | - | - | - | - | - | -318.5 |
Cashflow in Electricity derivatives | -1.9 | 318.1 | - | - | - | - | - | 318.1 |
Designated as hedges, Finland | 1.2 | -0.6 | -0.5 | -0.2 | 0.0 | - | - | -1.3 |
Designated as hedges, Romania | -6.1 | 0.5 | 1.6 | 1.4 | 1.0 | 0.6 | 2.8 | 7.9 |
Total | 948.2 | -243.2 | -370.9 | -156.2 | -144.5 | -37.2 | -93.3 | -1,045.3 |
| 2023 | ||||||||
| Contractual maturities* | ||||||||
| Carrying | ||||||||
EUR million | amount | 2024 | 2025 | 2026 | 2027 | 2028 | 2029– | Tot a 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 | - | -125.6 |
Commercial papers | - | - | - | - | - | - | - | - |
Trade and other payables | 155.9 | -155.9 | - | - | - | - | - | -155.9 |
Bank overdraft | - | - | - | - | - | - | - | - |
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 | - | - | - | - | - | 1.6 |
| Foreign currency derivatives | ||||||||
| Measured at fair value through profit or loss | ||||||||
Cashflow out | 1.7 | -235.2 | - | - | - | - | - | -235.2 |
Cashflow in Electricity derivatives | -2.6 | 236.1 | - | - | - | - | - | 236.1 |
Designated as hedges, Finland | -0.7 | 0.7 | 0.1 | - | - | - | - | 0.7 |
Designated as hedges, Romania | - | - | - | - | - | - | - | - |
Total | 791.2 | -308.6 | -337.8 | -23.3 | -16.8 | -113.1 | -21.3 | -821.0 |
Dec 31, 2024 | Dec 31, 2023 | |||
| Trade receivables | Impairment | Trade receivables | Impairment | |
| EUR million | gross amount | loss allowance | gross amount | loss allowance |
Not past due | 248.9 | -1.1 | 193.3 | -1.0 |
Past due less than 30 days | 19.6 | -0.4 | 22.4 | -0.6 |
Past due between 30 and 90 days | 2.6 | -0.1 | 5.7 | -0.3 |
Past due between 91 and 180 days | 1.2 | -0.2 | 1.8 | -0.2 |
Past due more than 180 days | 41.2 | -37.6 | 44.3 | -41.2 |
Total | 313.4 | -39.5 | 267.5 | -43.3 |
EUR million | 2024 | 2023 |
Loss allowance, Jan 1 | 43.3 | 197.3 |
Write-offs | -3.3 | -3.3 |
Other changes* | -0.6 | -148.9 |
Change in loss allowance recognized in profit or loss | - | -1.8 |
Loss allowance, Dec 31 | 39.5 | 43.3 |
EUR million | 2024 | 2023 |
Average interest-bearing liabilities | 801.3 | 579.1 |
Less: Average liquid funds | 198.8 | 360.1 |
Average net debt | 602.5 | 219.0 |
Operating profit | 1.8 | 32.1 |
Add: Depreciations, amortizations and impairments | 124.2 | 114.9 |
EBITDA | 126.0 | 147.0 |
Average net debt / EBITDA | 4.78 | 1.49 |
EUR million | 2024 | 2023 |
| Equity attributable to equity | ||
holders of the parent | 1,272.4 | 1,347.6 |
Add: Non-controlling interest | - | - |
Total equity | 1,272.4 | 1,347.6 |
Total assets | 2,423.7 | 2,325.2 |
Less: Advances received | 0.0 | 0.0 |
Adjusted total assets | 2,423.7 | 2,325.2 |
Equity ratio | 52.5% | 58.0% |
2024 | 2023 | |||||
| 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 | 318.6 | 1.8 | 1.0 | 227.6 | 2.6 | 1.5 |
Currency options, purchased | 10.9 | 0.1 | - | 6.7 | 0.0 | - |
Currency options, written | 29.4 | - | 0.1 | 15.6 | - | 0.3 |
| Derivatives designated as cash flow hedges | ||||||
| Interest rate derivatives | ||||||
Interest rate swaps | 300.0 | 7.8 | 11.8 | 150.0 | 2.0 | 0.4 |
| Electricity derivatives | ||||||
Electricity forwards, Finland | 9.0 | 0.1 | 1.3 | 9.1 | 1.4 | 0.6 |
VPPA*, Romania | 36.4 | 6.1 | - | - | - | - |
| 2024 | |||||||
| Maturity | |||||||
2025 | 2026 | 2027 | 2028 | 2029 | 2030– | Tota l | |
| Interest rate swaps | |||||||
| Hedged item: Floating rate EUR debt | |||||||
Notional amount, EUR million | 50.0 | 100.0 | 150.0 | 300.0 | |||
Average fixed rate | 2.8% | 3.1% | 2.4% | 2.7% | |||
| Electricity forwards, Finland | |||||||
| Hedged item: Electricity system price | |||||||
Notional amount, EUR million | 3.5 | 3.0 | 1.8 | 0.7 | 9.1 | ||
Notional amount, GWh | 79 | 70 | 44 | 18 | 210 | ||
Average forward rate, e/MWh | 44.1 | 42.8 | 42.2 | 41.2 | 43.0 | ||
| Hedged item: Electricity Finnish | |||||||
| area price difference | |||||||
Notional amount, EUR million | 0.0 | 0.0 | |||||
Notional amount, GWh | 18 | 18 | |||||
Average forward rate, e/MWh | -1.3 | -1.3 | |||||
| VPPA*, Romania | |||||||
| Hedged item: Electricity spot price | |||||||
Forecast notional amount, EUR million | 0.7 | 3.1 | 3.6 | 3.6 | 3.6 | 21.7 | 36.4 |
Forecast notional amount, GWh | 13 | 52 | 62 | 62 | 62 | 371 | 621 |
Average forward rate, e/MWh | 58.5 | 58.5 | 58.5 | 58.5 | 58.5 | 58.5 | 58.5 |
| 2023 | |||||||
| Maturity | |||||||
2024 | 2025 | 2026 | 2027 | 2028 | 2029– | Total | |
| 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 | ||||
| VPPA*, Romania | |||||||
| Hedged item: Electricity spot price | |||||||
Forecast notional amount, EUR million | - | - | - | - | - | - | - |
Forecast notional amount, GWh | - | - | - | - | - | - | - |
Average forward rate, e/MWh | - | - | - | - | - | - | - |
| 2024 | |||
| Interest rate | Electricity | ||
| derivatives | derivatives | ||
| Electricity | |||
EUR million | Interest rate swaps | forwards, Finland | VPPA*, Romania |
Notional amount | 300.0 | 9.0 | 36.4 |
Notional amount, GWh | - | 228 | 621 |
| Assets | |||
Carrying amount | 7.8 | 0.1 | 6.1 |
| Line item in the statement of financial | Trade and other | Trade and other | Trade and other |
| position | receivables | receivables | receivables |
| Liabilities | |||
Carrying amount | 11.8 | 1.3 | - |
| Line item in the statement of financial | Trade and other | Trade and other | Trade and other |
| position | payables | payables | payables |
| Change in value for recognizing hedge | |||
| ineffectiveness | |||
Hedged item | 3.5 | 3.0 | -6.1 |
Hedging instrument | -3.5 | -3.0 | 6.1 |
| Effective portion | |||
Amount recognized in other comprehensive income | -3.5 | -3.0 | 6.1 |
| Amount reclassified from the cash flow | |||
hedge reserve to profit or loss | -2.0 | 1.0 | - |
Line item in the income statement | Financial items | Cost of sales | Cost of sales |
| Ineffective portion | |||
Amount recognized in profit or loss | - | - | 0.0 |
| Other operating | |||
Line item in the income statement | Financial items | income or expenses |
| 2023 | |||
| Interest rate | Electricity | ||
| derivatives | derivatives | ||
| Electricity | |||
EUR million | Interest rate swaps | forwards, Finland | VPPA*, Romania |
Notional amount | 150.0 | 9.1 | - |
Notional amount, GWh | - | 250 | - |
| Assets | |||
Carrying amount | 2.0 | 1.4 | - |
| Line item in the statement of financial | Trade and other | Trade and other | Trade and other |
| position | receivables | receivables | receivables |
| Liabilities | |||
Carrying amount | 0.4 | 0.6 | - |
| Line item in the statement of financial | Trade and other | Trade and other | Trade and other |
| position | payables | 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 | Cost of sales |
| Ineffective portion | |||
Amount recognized in profit or loss | - | - | - |
| Other operating | Other operating | ||
Line item in the income statement | Financial items | income or expenses | income or expenses |
EUR million | 2024 | 2023 |
| For own debt | ||
Pledged assets | 5.9 | 5.9 |
| Other own commitments | ||
Guarantees | 1.2 | 0.3 |
EUR million | 2024 | 2023 |
Cash flow hedge reserve, Jan 1 | 1.6 | 10.5 |
| Cash flow hedges | ||
Change in fair value recognized in other comprehensive income | ||
Interest rate swaps | -3.5 | 0.3 |
Electricity forwards, Finland | -3.0 | -7.9 |
VPPA*, Romania | 6.1 | - |
| Amount reclassified to profit or loss | ||
Interest rate swaps | -2.0 | -2.7 |
Electricity forwards, Finland | 1.0 | -0.8 |
VPPA*, Romania | - | - |
Tax effect | 0.5 | 2.2 |
Cash flow hedge reserve, Dec 31 | 0.8 | 1.6 |
| 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 | 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 Spain Operations S.L.U | Spain | 100 | 100 | 100 | |
Nokian Tyres Europe Operations S.R.L. | Romania | 100 | 100 | 100 |
| Parent | |||||
| Group | Voting | company | |||
Domicile | Country | holding, % | rights, % | holding, % | |
Nokian Tyres SAS | France | 100 | 100 | 100 | |
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 | 2024 | 2023 |
| Key management personnel | ||
| Employee benefit expenses | ||
Short-term employee benefits | 4,006.4 | 5,687.4 |
Post-employment benefits | - | - |
Termination benefits | - | - |
Share-based payments | 19.9 | 700.7 |
Total | 4,026.3 | 6,388.1 |
| Remunerations | ||
| Jukka Moisio, President and CEO | ||
(May 27, 2020–December 31, 2024) | 817.8 | 1,421.0 |
of which incentives for the reported period | - | 538.7 |
| Members of the Board of Directors | ||
Jukka Hienonen | 127.6 | 121.9 |
Pekka Vauramo | 88.6 | 86.9 |
Elina Björklund | 85.8 | - |
Susanne Hahn | 70.3 | 67.2 |
Markus Korsten | 69.6 | 62.3 |
Elisa Markula | 62.6 | - |
Christopher Ostrander | 95.6 | 72.8 |
Jouko Pölönen | 88.6 | 86.9 |
Reima Rytsölä | 66.1 | 60.9 |
1,000 euros | 2024 | 2023 |
Prior members of the Board of Directors | 0 | |
Heikki Allonen | - | 4.2 |
Veronica Lindholm | 3.5 | 86.9 |
Inka Mero | - | 4.2 |
George Rietbergen | 3.5 | 64.4 |
Total | 761.8 | 718.6 |
1,000 euros | 2024 | 2023 |
Other key management personnel | 2,426.7 | 4,248.5 |
of which incentives for the reported period | 19.9 | 1,888.6 |
2024 | 2023 | |
| Granted, pcs | ||
Shares | 403,224 | 313,565 |
Share options | - | - |
2024 | 2023 | |
| Held, pcs | ||
Shares | 146,855 | 126,224 |
Share options | - | - |
Exercisable | - | - |