Coca-Cola Hellenic Results for the Year Ended 31 December 2009 (IFRS)
FULL YEAR 2009 HIGHLIGHTS
- Operating cash flow net of capital expenditure of EUR546
million for 2009, an increase of EUR284 million compared to 2008.
- Volume of 2,069 million unit cases, 2% below 2008 (excluding
the results of Socib S.p.A., volume of 2,010 million unit cases, 5%
below 2008). Net sales revenue of EUR6,544 million, 6% below 2008.
- On a comparable basis operating profit (EBIT) of EUR651
million, 1% below 2008.
- On a comparable basis, net profit of EUR437 million, 3%
above 2008, and earnings per share of EUR1.20, 3% above 2008.
FOURTH QUARTER 2009 HIGHLIGHTS
- Volume of 452 million unit cases, 8% below the prior year
period (on a like-for-like selling day basis and excluding the results
of Socib S.p.A., volume of 423 million unit cases, 8% below the prior
year period). Net sales revenue of EUR1,393 million, 12% below the
prior year period.
- On a comparable basis, operating profit (EBIT) of EUR60
million, 1% above the prior year period.
- On a comparable basis, net profit of EUR26 million compared
to EUR2 million in the prior year period, and earnings per share of
EUR0.07 compared to nil in the prior year period.
Note: For the definition of comparable basis refer to 'Reconciliation of Reported to Comparable financial indicators' below.
Doros Constantinou, Chief Executive Officer of Coca-Cola Hellenic, commented:
"In a year of significant external challenges, we have successfully adapted our business to near-term economic realities, whilst maintaining our long-term focus on market leadership. This enabled a strong cash flow performance, resulting in a return of capital to shareholders and a more efficient capital structure.
We remain cautious on near-term trading conditions as we continue to witness weak consumer sentiment, with purchasing power affected by the difficult economic environment. We will therefore continue our focus on identifying cost efficiencies, reducing working capital and further strengthening our market positions. This gives us confidence to drive continued strong cash flow generation. We therefore issue guidance of approximately EUR1.5 billion free cash flow to be generated over the three year period ending 2012. Concurrently, we will continue to manage our business for the long-term, focusing on identifying new growth opportunities."
Reconciliation of Reported to Comparable financial indicators
Group Financial Results Full year Fourth quarter
2009
(numbers in EUR million
except per share data)
EBIT1 Net EPS EBIT1 Net EPS
profit2 profit2
Reported results 638.8 399.2 1.09 62.9 3.1 -
Restructuring costs 44.9 38.8 0.11 20.2 17.3 0.05
Non-recurring items (32.8) (20.9) (0.06) (22.8) (14.2) (0.04)
Special tax in Greece3 - 19.8 0.06 - 19.8 0.06
Comparable results 650.9 436.9 1.20 60.3 26.0 0.07
1 Operating profit or EBIT refers to profit /(loss) before tax excluding finance income / (costs) and share of results of equity method investments.
2 Net profit attributable to owners of the parent.
3 Additional one-off tax resulting from the 'Extra Contribution of Social Responsibility by the Large Companies' that was enacted by the Greek Government in December 2009.
In order to enhance the comparability and understanding of the Company's financial information, items of an exceptional nature are eliminated from reported financial indicators to arrive at a comparable basis.
Financial indicators presented on a comparable basis exclude the recognition of restructuring costs, non-recurring items and the special tax levied in Greece and include the results of Socib S.p.A. which was acquired in December 2008. Non-recurring items in 2009 relate to insurance payments received in respect of damage sustained at our Nigerian operation in 2008. Non-recurring items in 2008 consist of the impairment charges recorded on certain tangible and intangible assets. Also refer to the explanatory notes to the financial statements for further information.
Group Operational Review
Coca-Cola Hellenic Bottling Company S.A. ('Coca-Cola Hellenic' or 'Hellenic' or the 'Company' or the 'Group') achieved comparable earnings per share EUR1.20 in the full year 2009, 3% above the prior year. Unit case volume declined 8% in the quarter, cycling 6% growth in the prior year period. This result was positively impacted by the results of the southern Italian bottling operations of Socib S.p.A. ("Socib"). For the full year 2009, excluding the results of Socib, the Company estimates that unit case volume declined by approximately 5%, cycling 5% growth in 2008. Excluding Socib and the negative effect of four fewer selling days versus the prior year period, unit case volume in the fourth quarter declined 8%.
In the fourth quarter, volume continued to be adversely impacted by difficult trading conditions across a large part of our territory. A number of our markets continue to experience depressed consumer sentiment, rising levels of unemployment and pressure on real wages, resulting in reduced consumer spending in the non-alcoholic ready-to-drink category. Volume performances are highly regionalised across our country portfolio, with trading conditions in our established countries exhibiting more resilience than our developing and emerging market segments. These adverse underlying trends have been partly offset by the realisation of cost savings.
Excluding the results of Socib, sparkling beverages volume declined by 4% in the full year, following a 3% decline in sales of the Coca-Cola trademark and a high-single digit decline in sales of Fanta and Sprite. Volume in the combined water and still beverage category declined 5%, with a low-single digit decline in water and low double digit decline in the juice. The decline in water was partly mitigated by solid gains in Italy where outlet distribution of Fonti del Vulture products was increased. Nigeria also posted strong gains in water volume, reflecting a strong performance of our Eva branded water in the country. Lower juice volume primarily reflects significantly reduced consumer spending in the category in Russia as well as lower juice volumes in Nigeria following the loss of production capacity from fire damage sustained to one of our plants in December 2008. Despite a decline in the total non-alcoholic ready-to-drink beverage category across Coca-Cola Hellenic's territory, effective marketing programmes and strong outlet execution enabled overall market share gains in the full year.
Net sales revenue for the full year declined by approximately 6%, driven by a 4.5% decrease in volume and 7.5% negative currency impact, partly offset by a 2.5% increase from pricing and mix and 3.5% positive contribution from the Socib acquisition. Comparable operating income for the full year decreased by 1%, reflecting lower volumes, negative channel and package mix and significant unfavourable currency movements partly offset by the benefit of the Socib acquisition, increased pricing, lower commodity costs and the realisation of cost efficiencies. The Socib acquisition contributed approximately 5% of growth to comparable operating profit in the full year.
Coca-Cola Hellenic realised cost savings of approximately EUR140 million in 2009 (compared with an earlier estimate of EUR120 million), reflecting the benefit of various operating expense and restructuring initiatives. This, combined with a lower cost of goods sold, contributed to improved operating margins, on a comparable basis, of approximately 50 basis points in 2009. In 2009, the Company incurred pre-tax restructuring costs of EUR44.9 million. These restructuring activities are expected to deliver an annualised benefit of approximately EUR50 million from 2010 onwards (compared with an estimate of EUR40 million earlier), of which approximately EUR20 million has already been realised in 2009. Coca-Cola Hellenic will continue to focus on implementing cost reduction and productivity initiatives as part of an ongoing effort to support the competitiveness and efficiency of its operations. A focus on improved working capital management, combined with lower capital investment supported strong cash generation in the year, resulting in an increase in free cash flow of EUR284 million in 2009, to EUR546 million for the full year.
On 1 January 2010, the Company's SAP 'Wave 2' initiative was rolled-out in Italy, Greece, Bulgaria and Cyprus. This follows the implementation of a pilot SAP programme in the Czech Republic and Slovakia in 2008, where we are leveraging the software to yield commercial benefits for our organisation. The roll-out of SAP is a multi-year project and is expected to offer a significant competitive advantage for the Company through driving closer functional integration, enhancing our commercial capabilities and raising overall customer service levels.
The table below contains comparable financial results for the Group including and excluding the contribution of Socib.
Group Comparable Financial Results 2009(1)
(numbers in EUR million
except volume and per share data)
Group (incl. Socib Group (excl.
Socib) Socib)
Volume (million unit cases) 2,069.3 59.1 2,010.2
Net Sales Revenue 6,543.6 240.6 6,303.0
Operating Profit (EBIT) 650.9 31.0 619.9
Net Profit(2) 436.9 17.9 419.0
EPS 1.20 0.05 1.15
1 Refer to 'Reconciliation of Reported to Comparable financial indicators' above.
2 Net profit attributable to owners of the parent.
Operational Review by Reporting Segments
Established markets
Full year Full year % Q4 Q4 %
2009 2008 Change 2009 2008 Change
Volume (million
unit cases) 743.2 692.1 7% 162.9 159.4 2%
Net sales revenue
(EUR million) 2,927.8 2,704.0 8% 634.2 615.6 3%
Operating profit /
(loss)
(EBIT in EUR million) 297.6 79.6 >100% 27.4 (158.0) n/a
Comparable operating
profit
(EBIT in EUR million) 327.6 255.6 28% 37.1 18.0 >100%
- Excluding the contribution of Socib, unit case volume in the
established markets segment declined by 4% in the quarter, partly
reflecting the impact of four less selling days, and declined by 1% in
the full year.
- Volume in Greece was flat in the fourth quarter and declined
by 1% in 2009. The full year volume performance reflects lower tourism
levels over the key summer selling period and deteriorating economic
conditions over the course of the year. We expect trading conditions in
Greece to remain challenging throughout 2010, following the
implementation of planned government austerity measures aimed at
reducing high existing public debt levels in Greece.
- Excluding the contribution of Socib, unit case volume in
Italy declined in the low-single digits in the fourth quarter, and grew
by 2% in 2009. The full year result reflects a stable volume
performance in the sparkling beverage category, mid-single digit growth
in the water category and double-digit growth in the juice category,
following further expansion of the Amita juice trademark. In the year
we achieved market share gains in the non-alcoholic ready-to-drink
category in Italy. We are pleased with the ongoing integration of
Socib, with strong realised pricing and optimisation of plant
infrastructure contributing to margin expansion in the country.
- Volume in Ireland declined in the high-single digits in the
fourth quarter and by 4% in 2009. Significant rainfall in the south and
west of Ireland in November disrupted our operations in the country,
adversely impacting our volume performance in the quarter. For the full
year, highly challenging economic conditions and reduced discretionary
incomes adversely impacted consumer confidence and spending. However,
cost saving initiatives and the early benefits from restructuring
activities in the country have supported a strong profit recovery in
Ireland in 2009.
- Established markets contributed EUR328 million to the
Group's comparable EBIT in 2009 (28% above the prior year) and EUR37
million for the fourth quarter (>100% above the comparable prior year
period). Socib contributed approximately 23% and 12% of comparable
operating profit growth in the fourth quarter and full year,
respectively. For both periods under review, operating profit growth
reflected increased pricing, the realisation of cost savings, lower raw
material costs and a slight currency benefit (in Northern Ireland),
which collectively more than offset negative package and channel mix.
Developing markets
Full Full % Q4 Q4 %
year year
2009 2008 Change 2009 2008 Change
Volume (million unit cases) 388.3 406.6 -5% 84.0 96.4 -13%
Net sales revenue (EUR
million) 1,149.1 1,348.4 -15% 237.9 293.8 -19%
Operating profit
(EBIT in EUR million) 86.3 118.6 -27% 2.8 15.7 -82%
Comparable operating profit
(EBIT in EUR million) 97.0 118.6 -18% 12.2 15.7 -22%
- Unit case volume in the developing markets segment declined
by 13% in the fourth quarter of 2009, cycling strong growth of 11% in
the comparable prior year period and partly reflecting four less
selling days in the quarter. Unit case volume declined 5% in 2009,
cycling 6% growth in the prior year period.
- Net sales revenue declined 19% in the quarter and 15% in
2009, reflecting lower volumes, adverse product mix and a double-digit
negative impact from currencies, partially offset by positive pricing.
- Volume in Poland declined in the double-digits in the fourth
quarter, cycling double-digit growth last year. For the full year,
volume declined by 2% with mid-single digit declines in the sparkling
and ready-to-drink tea categories, only partly offset by double-digit
growth in the juice category following successful innovation under the
Cappy trademark.
- Volume in Hungary declined in the double-digits in the
quarter and declined by 5% in the full year. Consumer confidence and
spending behaviour in the country continues to be adversely impacted by
the imposition of new taxes and other austerity measures, rising
unemployment and declining real wages.
- Developing markets contributed EUR97 million to the Group's
comparable EBIT for the full year (18% below the prior year) and EUR12
million for the fourth quarter (22% below the comparable prior year
period). Coca-Cola Hellenic's profit performance in this segment in
2009 reflects the effect of lower volumes, adverse mix and significant
unfavourable currency movements, particularly in Poland and Hungary.
These effects have only been partly offset by a reduction in operating
costs, increased pricing and lower commodity costs.
Emerging markets
Full Full % Q4 Q4 %
year year
2009 2008 change 2009 2008 Change
Volume (million unit cases) 937.8 1,016.8 -8% 205.4 236.3 -13%
Net sales revenue
(EUR million) 2,466.7 2,928.3 -16% 521.0 682.1 -24%
Operating profit / (loss)
(EBIT in EUR million) 254.9 256.4 -1% 32.7 (2.6) n/a
Comparable operating profit
(EBIT in EUR million) 226.3 285.2 -21% 11.0 26.2 -58%
- Unit case volume in the emerging markets segment declined by
13% in the fourth quarter of 2009, cycling growth of 5% in the
comparable prior year period and partly reflecting the impact of four
less selling days. Unit case volume declined 8% in 2009, cycling 6%
growth in the prior year period.
- Net sales revenue declined by 24% in the fourth quarter and
16% in the full year, reflecting a double-digit negative currency
impact and negative channel mix, partly offset by higher pricing.
- Volume in Russia declined by double-digits in the fourth
quarter and by 13% in 2009. The highly challenging economic environment
in Russia negatively impacted consumer demand in Russia throughout
2009. However, a strong system focus on continued effective marketing
investment and strong outlet execution enabled the Company to achieve
another year of market share gains in the non-alcoholic ready-to-drink
category in 2009.
- Unit case volume in Nigeria increased by 2% in the fourth
quarter, cycling double-digit growth in the prior year period. For the
full year, volume grew 6% reflecting solid growth in the sparkling and
water categories, partly offset by a significant decline in the juice
category following the loss of production capacity from fire damage
sustained at the Company's Benin plant late last year. Full commercial
production has been resumed and the Company is supporting a strong
expected recovery in the juice category with new product and packaging
innovation.
- Unit case volume in Romania declined in the double-digits in
the fourth quarter and by 12% in 2009. The economic environment in the
country continues to remain highly challenging with unemployment
rising. We continue to have a positive long-term view of the Romanian
market with our investments focused on driving improvements in
operating efficiency and supporting future growth. In the quarter we
opened a new combined heat and power and a state-of-the art, fully
automated High-Bay warehouse at our Ploiesti production facility in
Romania.
- Unit case volume in Ukraine declined in the double-digits in
the fourth quarter and by 7% in 2009. A rapid deterioration in economic
conditions in the country in the second half of the year has resulted
in a sharp decline in consumer sentiment and spending in immediate
consumption channels. For the full year, declines in the sparking,
water and ready-to-drink categories, were only partly offset by solid
double-digit growth in the juice category. Following the launch of the
Dobry and Rich juice brands in late 2008, we have already captured 9%
market share in the juice category and continue to gain share in the
total non-alcoholic ready-to-drink beverage category.
- The emerging markets segment contributed EUR226 million to
the Group's comparable EBIT for the full year (21% below the prior
year) and EUR11 million for the fourth quarter (58% below the
comparable prior year period). In both periods under review, the
benefit of higher pricing and lower operating costs only partially
offset the lower volumes, higher one-off production and warehousing
costs from disruptions to the supply of our juice products in Nigeria,
negative mix and material adverse currency movements.
Business Outlook
The rapid global economic deterioration over the past 18 months resulted in a highly challenging operating environment for Coca-Cola Hellenic. Through the early implementation of planned strategic actions, the Company was able to respond quickly to a rapidly deteriorating trading environment. This was demonstrated through a number of initiatives taken to reduce Coca-Cola Hellenic's cost base, strengthen its market positions and further build brand equity across its product portfolio. This success was evidenced by Coca-Cola Hellenic's strong cash flow generation in 2009 and market share gains in the non-alcoholic ready-to-drink category.
We continue to witness challenging trading conditions across several of our markets reflecting an ongoing difficult economic environment. We expect the timing of the economic recovery to vary across our markets. While consensus estimates indicate economic growth may return in 2010, we expect growth in the non-alcoholic ready-to-drink category to lag this GDP growth. We expect trading conditions in the first half of 2010 to remain highly challenging, as consumer confidence continues to be depressed in several of our countries. As a consequence, and due to operational leverage, comparable operating profit performance is expected to be more weighted towards the second half of the year.
A combined system focus on effective brand marketing and promotional programmes and quality outlet execution will continue to support our goal of achieving further share gains in the non-alcoholic ready-to-drink beverage category. We will remain focused on delivering improved operational excellence and building customer-centric capabilities to continue winning in the market place. In particular, we are planning to roll-out the SAP 'Wave 2' technology in further countries, which is expected to offer a significant competitive advantage for Coca-Cola Hellenic in the long-run.
In terms of costs, raw materials are expected to remain stable (rate and currency impact combined), with overall foreign exchange movements expected to provide a slight benefit to operating profit in 2010. We will also continue to maintain a tight focus on driving productivity improvements and reducing operating costs. In addition, restructuring initiatives already undertaken in 2009 are expected to deliver an annualised benefit of approximately EUR50 million from 2010 onward (with EUR20 million of this already having been realised in 2009). With an ongoing commitment to managing the business for growth, we plan to reinvest realised marketing spend savings in 2009 over the next three years.
An ongoing Group-wide focus on better working capital management, the availability of sufficient production capacity over the medium-term and planned improvement in operating profit is expected to support continued strong cash flow generation over the current three-year business planning cycle. In the three-year period ending 2012, cumulative net capital expenditure is expected to be approximately EUR1.4 billion and free cash flow (operating cash flow net of capital expenditure) is expected to be approximately EUR1.5 billion. Generated cash will be available for value enhancing investment opportunities that offer attractive long-term returns to our shareholders.
In addition, the Company's strong cash flow generation is expected to support dividends within a payout ratio that has historically been 20-30% of comparable net income, with annual dividend per share increases. In addition, Coca-Cola Hellenic continues to benefit from a robust capital structure and good liquidity with no bond refinancing commitments until 2011.
Group Financial Review
Full year
2009 2008
EUR EUR %
million million Change
Volume in unit cases (in millions) 2,069.3 2,115.5 -2%
Net sales revenue 6,543.6 6,980.7 -6%
Cost of goods sold (3,905.5) (4,169.6) -6%
Gross profit 2,638.1 2,811.1 -6%
Total operating expenses (1,999.3) (2,356.5) -15%
Comparable operating expenses1 (1,987.2) (2,151.7) -8%
Operating profit (EBIT) 638.8 454.6 +41%
Comparable operating profit (EBIT)(1) 650.9 659.4 -1%
Adjusted EBITDA(2) 1,019.3 1,039.0 -2%
Comparable adjusted EBITDA(1,2) 1,021.2 1,039.0 -2%
Net profit attributable to owners of the
parent 399.2 227.6 +75%
Comparable net profit attributable to owners
of the parent(1) 436.9 424.0 +3%
Basic earnings per share (in euro) 1.09 0.62 +76%
Comparable basic earnings per share (in euro)
(1) 1.20 1.16 +3%
Fourth quarter
2009 2008 %
EUR EUR
million million Change
Volume in unit cases (in millions) 452.3 492.1 -8%
Net sales revenue 1,393.1 1,591.5 -12%
Cost of goods sold (847.4) (977.6) -13%
Gross profit 545.7 613.9 -11%
Total operating expenses (482.8) (758.8) -36%
Comparable operating expenses(1) (485.4) (554.0) -12%
Operating profit (EBIT) 62.9 (144.9) n/a
Comparable operating profit (EBIT)(1) 60.3 59.9 +1%
Adjusted EBITDA(2) 162.5 161.2 +1%
Comparable adjusted EBITDA(1,2) 154.5 161.2 -4%
Net profit attributable to owners of the parent 3.1 (194.8) n/a
Comparable net profit attributable to owners of
the parent(1) 26.0 1.6 >100%
Basic earnings per share (in euro) - (0.53) n/a
Comparable basic earnings per share (in euro)(1) 0.07 0.00 >100%
(1) Refer to 'Reconciliation of Reported to Comparable financial indicators' above.
(2) We define adjusted EBITDA as operating profit before deductions for depreciation (included both in cost of goods sold and in operating expenses), impairment of property, plant and equipment, stock option compensation, impairment of intangible assets, amortisation of and adjustments to intangible assets, non-recurring and other non-cash items.
Net sales revenue
Net sales revenue per unit case decreased by approximately 4% in 2009 and 5% in the fourth quarter of 2009, both versus the comparable prior year periods. On a currency neutral basis, net sales revenue per unit case for the Group increased by approximately 4% in 2009 and 2% in the fourth quarter of 2009, compared to the respective prior year periods. Net sales revenue per unit case for the emerging and established market segments increased in 2009 by approximately 6% and 1% respectively, while for the developing market segment remained flat, in each case, on a currency neutral basis.
Cost of goods sold
Cost of goods sold decreased by 6% during 2009 and by 13% during the fourth quarter of 2009, in each case versus the comparable prior year periods. Cost of goods sold per unit case decreased by 4% during 2009 and by 6% during the fourth quarter of 2009, in each case versus the comparable prior year periods, reflecting reduced raw material costs, various cost saving initiatives and currency benefits.
Gross profit
Gross profit margins remained at 40.3% in 2009, yet increased from 38.6% in the fourth quarter of 2008 to 39.2% in the fourth quarter of 2009. On a unit case basis, gross profit decreased by approximately 4% in 2009 and 3% in the fourth quarter of 2009, in each case versus the comparable prior year periods, largely reflecting negative currency movements. On a currency neutral basis, gross profit per unit case increased by 3% in 2009 and 2% in 2009 and the fourth quarter of 2009, respectively, in each case, versus the comparable prior year periods.
Operating expenses
Total comparable operating expenses decreased by 8% in 2009 and by 12% for the fourth quarter of 2009, in each case versus the comparable prior year periods. For the full year, the decrease in comparable operating expenses reflects the impact of ongoing cost saving initiatives and an operating cost benefit from currency movements.
Operating profit (EBIT)
Comparable operating profit decreased by 1% to EUR651 million in 2009 versus EUR659 million in 2008. Comparable operating profit for the fourth quarter of 2009 was EUR60 million, 1% above the prior year period. Socib contributed approximately 5% of growth to operating profit in the fourth quarter of 2009. For the full year, positive pricing along with reduced input and operating costs were offset by negative currency movements and negative channel mix, compared to the prior year period. The Group's comparable operating margin increased significantly in the fourth quarter to 4.3% and by 50 basis points for the full year of 2009 to 9.9%, in each case, versus the comparable prior year periods.
Tax
On a comparable basis, Coca-Cola Hellenic's effective tax rate for 2009 was approximately 22% versus 20% in the prior year period. The Company's effective tax rate varies quarterly based on the mix of taxable profits and deductible expenses across its territories.
On 10 December 2009, the Greek Government introduced the 'Extra Contribution of Social Responsibility by the Large Companies'. As a result, the Company recorded a tax charge of EUR19.8 million in 2009 which increased its reported effective tax rate by 3% to approximately 25% in 2009. On the basis of current legislative framework this special additional tax is not expected to recur in subsequent years.
Net profit
On a comparable basis, net profit was EUR437 million in 2009, representing an increase of 3% over the prior year period. For the fourth quarter of 2009 comparable net profit increased to EUR26 million from EUR2 million in the fourth quarter of 2008, driven by lower finance costs.
Cash flow
Cash flow generated from operating activities increased by EUR120 million to EUR997 million in 2009, versus EUR877 million in 2008. Cash flow from operating activities net of capital expenditure was EUR546 million for 2009, compared to EUR262 million in the comparable prior year period.
Capital expenditure
Coca-Cola Hellenic's capital expenditure, net of receipts from the disposal of assets, including principal repayments of finance lease obligations and excluding any receipts from the Company's insurers in respect of fire damage sustained at the Company's Nigerian operation in 2008, amounted to EUR451 million in 2009, compared to EUR615 million in the prior year period.
Coca-Cola Hellenic is one of the world's largest bottlers of products of The Coca-Cola Company with sales of more than 2 billion unit cases. It has broad geographic reach with operations in 28 countries serving a population of approximately 560 million people. Coca-Cola Hellenic offers a diverse range of ready-to-drink non-alcoholic beverages in the sparkling, juice, water, sport, energy, tea and coffee categories. Coca-Cola Hellenic is committed to promoting sustainable development in order to create value for its business and for society. This includes providing products that meet the beverage needs of consumers, fostering an open and inclusive work environment, conducting our business in ways that protect and preserve the environment and contribute to the socio-economic development of our local communities.
Coca-Cola Hellenic's shares are listed on the Athens Exchange (ATHEX: EEEK), with a secondary listing on the London (LSE: CCB) stock exchange. Coca-Cola Hellenic's American Depositary Receipts (ADRs) are listed on the New York Stock Exchange (NYSE: CCH). Coca-Cola Hellenic is included in the Dow Jones Sustainability and FTSE4Good Indexes. For more information, please visit http://www.coca-colahellenic.com.
Financial information in this announcement is presented on the basis of International Financial Reporting Standards ('IFRS').
Conference call
Coca-Cola Hellenic will host a conference call with financial analysts to discuss the full year and fourth quarter of 2009 financial results on 4 February 2010 at 4:00 pm, Athens time (2:00 pm, London time 9:00 am, New York time). Interested parties can access the live, audio webcast of the call through Coca-Cola Hellenic's website (http://www.coca-colahellenic.com).
SPECIAL NOTE REGARDING FORWARD LOOKING STATEMENTS
This document contains forward-looking statements that involve risks and uncertainties. These statements may generally, but not always, be identified by the use of words such as 'believe', 'outlook', 'guidance', 'intend', 'expect', 'anticipate', 'plan', 'target' and similar expressions to identify forward-looking statements. All statements other than statements of historical facts, including, among others, statements regarding our future financial position and results, our outlook for 2010 and future years, business strategy and the effects of our recent acquisitions, and restructuring initiatives on our business and financial condition, our future dealings with The Coca-Cola Company, budgets, projected levels of consumption and production, projected raw material and other costs, estimates of capital expenditure and plans and objectives of management for future operations, are forward-looking statements. You should not place undue reliance on such forward-looking statements. By their nature, forward-looking statements involve risk and uncertainty because they reflect our current expectations and assumptions as to future events and circumstances that may not prove accurate. Our actual results could differ materially from those anticipated in the forward-looking statements for many reasons, including the risks described in our annual report on Form 20-F filed with the U.S. Securities and Exchange Commission (File No 1-31466).
Although we believe that the expectations reflected in the forward-looking statements are reasonable, we cannot assure you that our future results, level of activity, performance or achievements will meet these expectations. Moreover, neither we nor any other person assumes responsibility for the accuracy and completeness of the forward-looking statements. Unless we are required by law to update these statements, we will not necessarily update any of these statements after the date of the consolidated financial statements included here, either to conform them to actual results or to changes in our expectations.
Condensed consolidated balance sheet (unaudited)
As at As at
31 December 2009 31 December 2008
Note EUR million EUR million
Assets
Intangible assets 4 1,874.1 1,918.0
Property, plant and equipment 4 2,961.3 2,994.2
Other non-current assets 212.9 228.2
Total non-current assets 5,048.3 5,140.4
Inventories 425.1 475.5
Trade and other receivables 1,091.4 1,181.3
Cash and cash equivalents 5 232.0 724.6
Total current assets 1,748.5 2,381.4
Total assets 3 6,796.8 7,521.8
Liabilities
Short-term borrowings 5 307.0 921.3
Other current liabilities 1,335.6 1,353.3
Total current liabilities 1,642.6 2,274.6
Long-term borrowings 5 2,100.6 1,893.3
Other non-current liabilities 457.7 423.1
Total non-current liabilities 2,558.3 2,316.4
Equity
Owners of the parent 2,493.2 2,840.7
Non-controlling interests 102.7 90.1
Total equity 2,595.9 2,930.8
Total equity and liabilities 6,796.8 7,521.8
Condensed consolidated income statement (unaudited)
Year ended Year ended
31 December
31 December 2009 2008
Note EUR million EUR million
Net sales revenue 3 6,543.6 6,980.7
Cost of goods sold (3,905.5 ) (4,169.6 )
Gross profit 2,638.1 2,811.1
Operating expenses (1,987.2 ) (2,151.7 )
Impairment of intangible assets 6 - (189.0 )
Restructuring costs 7 (44.9 ) -
Non-recurring items 7 32.8 (15.8 )
Total operating expenses (1,999.3 ) (2,356.5 )
Operating profit (EBIT) 3 638.8 454.6
Finance income 9.4 16.9
Finance costs (82.2 ) (125.3 )
Finance costs (net) 8 (72.8 ) (108.4 )
Share of results of equity
investments (1.9 ) 0.1
Profit before tax 564.1 346.3
Tax 9 (142.5 ) (106.4 )
Profit after tax 421.6 239.9
Attributable to:
Owners of the parent 399.2 227.6
Non-controlling interests 22.4 12.3
421.6 239.9
Basic and diluted earnings per
share (EUR) 10 1.09 0.62
Volume (million unit cases) 3 2,069.3 2,115.5
Adjusted EBITDA (EUR million) 3 1,019.3 1,039.0
Condensed consolidated statement of comprehensive income (unaudited)
Year ended Year ended
31 December 2009 31 December 2008
EUR million EUR million
Net profit for the period 421.6 239.9
Other comprehensive income:
Available-for-sale financial assets:
Valuation losses during the period (0.1) (7.7)
Valuation losses / (gains) reclassified
to profit and loss 6.5 (4.8)
for the period
Cash flow hedges:
(Losses) / gains during the period (6.4) 14.4
(Gains) / losses reclassified to profit and
loss for the period (9.7) 1.3
Foreign currency translation (79.5) (289.2)
Share of other comprehensive income of
equity method investments (0.7) (2.2)
Income tax relating to components of
other comprehensive income 3.2 (1.2)
Other comprehensive income for the period,
net of tax (86.7) (289.4)
Total comprehensive income for the period 334.9 (49.5)
Total comprehensive income attributable to:
Owners of the parent 315.1 (56.3)
Non-controlling interests 19.8 6.8
334.9 (49.5)
Condensed consolidated income statement (unaudited)
Three
months to
Three months to
31 December
31 December 2009 2008
Note EUR million EUR million
Net sales revenue 3 1,393.1 1,591.5
Cost of goods sold (847.4 ) (977.6 )
Gross profit 545.7 613.9
Operating expenses (485.4 ) (554.0 )
Impairment of intangible assets 6 - (189.0 )
Restructuring costs 7 (20.2 ) -
Non-recurring items 7 22.8 (15.8 )
Total operating expenses (482.8 ) (758.8 )
Operating profit / (loss) (EBIT) 3 62.9 (144.9 )
Finance income 2.0 2.4
Finance costs (17.0 ) (33.2 )
Finance costs (net) 8 (15.0 ) (30.8 )
Share of results of equity (4.4 ) 0.9
investments
Profit / (loss) before tax 43.5 (174.8 )
Tax 9 (30.3 ) (19.6 )
Profit / (loss) after tax 13.2 (194.4 )
Attributable to:
Owners of the parent 3.1 (194.8 )
Non-controlling interests 10.1 0.4
13.2 (194.4 )
Basic and diluted earnings / (loss 10 - (0.53 )
) per share (EUR)
Volume (million unit cases) 3 452.3 492.1
Adjusted EBITDA (EUR million) 3 162.5 161.2
Condensed consolidated statement of comprehensive income (unaudited)
Three months to Three months to
31 December 2009 31 December 2008
EUR million EUR million
Net profit for the period 13.2 (194.4)
Other comprehensive income:
Available-for-sale financial assets:
Valuation losses during the period (0.7) (4.7)
Valuation losses reclassified to profit
and loss for the period 2.3 -
Cash flow hedges:
Gains during the period 4.2 13.2
Losses / (gains) reclassified to profit
and loss for the period 0.3 (0.1)
Foreign currency translation 11.4 (342.0)
Share of other comprehensive income
of equity method investments 0.2 (2.3)
Income tax relating to components of
other comprehensive income (1.0) (2.7)
Other comprehensive income for the
period, net of tax 16.7 (338.6)
Total comprehensive income for the period 29.9 (533.0)
Total comprehensive income attributable
to:
Owners of the parent 19.5 (528.1)
Non-controlling interests 10.4 (4.9)
29.9 (533.0)
Condensed consolidated statement of changes in equity (unaudited)
Attributable to owners of the Parent
Share Share Exchange
Capital Premium Treasury Equalisation
Shares Reserve
EUR EUR EUR
million million million EUR million
Balance as at 1
January 2008 181.9 1,644.7 - 92.4
Shares issued
to employees 0.8 20.3 - -
exercising
stock options
Share-based
compensation:
Options - - - -
Movement in
treasury shares - - - -
Adoption of
euro by Cyprus - - - 1.6
Acquisition of -
shares held by
non-controlling
interests in
Croatia - - - -
Appropriation
of reserves - - - -
Statutory
minimum - - - -
dividend
Dividends - - - -
Total
comprehensive
income for the
period, net of
tax[1] - - - (285.9 )
Balance as at
31 December
2008 182.7 1,665.0 - (191.9 )
Shares issued
to employees
exercising
stock options
Share-based
compensation: 0.1 1.7 - -
Options - - - -
Shares
repurchased - - (16.6) -
Capitalisation
of share
premium reserve 548.1 (548.1 ) - -
Expenses
relating to the
share capital
increase (net
of tax of
EUR1.2m) - (4.8 ) - -
Return of
capital to
shareholders (548.1 ) - 1.7 -
Adoption of - - -
euro by
Slovakia (9.5 )
Exchange
equalisation
reserve
recycled to
retained
earnings - - - (30.1 )
Appropriation
of reserves - - - -
Statutory
minimum
dividend - - - -
Dividends - - - -
Total
comprehensive
income for the
period, net of
tax[2] - - - (77.6 )
Balance as at
31 December
2009 182.8 1,113.8 (14.9) (309.1 )
(Table continued)
Non-controlling Total
Interests Equity
Balance as at Other Retained
1 January 2008 Reserves Earnings Total
EUR EUR EUR EUR EUR
million million million million million
Shares issued
to employees
exercising
stock options 318.3 719.5 2,956.8 95.5 3,052.3
Share-based
compensation: - - 21.1 - 21.1
Options 9.3 - 9.3 - 9.3
Movement in
treasury shares (0.2 ) - (0.2 ) - (0.2)
Adoption of
euro by Cyprus - (1.6 ) - - -
Acquisition of
shares held by
non-controlling
interests in
Croatia - - - (0.2 ) (0.2)
Appropriation
of reserves 37.3 (37.3 ) - - -
Statutory
minimum
dividend - (40.9 ) (40.9 ) - (40.9)
Dividends - (49.1 ) (49.1 ) (12.0) (61.1)
Total
comprehensive
income for the
period, net of
tax[1] 2.0 227.6 (56.3) 6.8 (49.5)
Balance as at
31 December
2008 366.7 818.2 2,840.7 90.1 2,930.8
Shares issued
to employees
exercising
stock options - - 1.8 - 1.8
Share-based
compensation:
Options 6.4 - 6.4 - 6.4
Shares
repurchased - - (16.6 ) - (16.6)
Capitalisation
of share
premium reserve - - - - -
Expenses
relating to the
share capital
increase (net
of tax of
EUR1.2m) - - (4.8 ) - (4.8)
Return of
capital to
shareholders - - (546.4 ) - (546.4)
Adoption of
euro by
Slovakia - 9.5 - - -
Exchange
equalisation
reserve
recycled to
retained
earnings - 30.1 - - -
Appropriation
of reserves 2.2 (2.2 ) - - -
Statutory
minimum
dividend - (41.6 ) (41.6 ) - (41.6)
Dividends - (61.4 ) (61.4 ) (7.2 )(68.6)
Total
comprehensive
income for the
period, net of
tax[2] (6.5 ) 399.2 315.1 19.8 334.9
Balance as at
31 December
2009 368.8 1,151.8 2,493.2 102.7 2,595.9
[1] The amount included in the exchange equalisation reserve of EUR285.9 million loss for 2008 represents the exchange losses attributed to the owners of the parent of EUR283.7 million plus the share of equity investments of EUR2.2 million loss.
The amount included in other reserves of EUR2.0 million income for 2008 represents movements relating to the available-for-sale and the cash flow hedges reserves of EUR12.5 million loss and EUR15.7 million income respectively, net of deferred income tax amounting to EUR1.2 million.
The amount of EUR6.8 million income included in non-controlling interests for 2008 represents the share of non-controlling interests in the exchange equalisation reserve of EUR5.5 million loss and in retained earnings of EUR12.3 income.
[2] The amount included in the exchange equalisation reserve of EUR77.6 million loss for 2009 represents the exchange loss attributed to the owners of the parent of EUR76.9 million plus the share of equity investments of EUR0.7 million loss.
The amount included in other reserves of EUR6.5 million loss for 2009 represents movements relating to the available-for-sale and the cash flow hedges reserves of EUR6.4 million income, of which EUR0.1 million represents revaluation losses for the year and EUR6.5 million represents income from revaluation losses reclassified to profit and loss for the year, and EUR16.1 million loss, of which EUR6.4 million represents losses for the year and EUR9.7 million represents income reclassified to the profit and loss for the year respectively net of deferred income tax amounting EUR3.2 million income.
The amount of EUR19.8 million income included in non-controlling interests for 2009 represents the share of non-controlling interests in the exchange equalisation reserve of EUR2.6 million loss and in the retained earnings of EUR22.4 million income.
Condensed consolidated cash flow statement (unaudited)
Year ended Year ended
31 December 2009 31 December 2008
Note EUR million EUR million
Operating activities
Operating profit 638.8 454.6
Depreciation of property,
plant and equipment 4 360.7 365.4
Amortisation and adjustments
to intangible assets 4 6.9 4.9
Employee share options 6.4 9.3
Impairment of intangible assets 6 - 189.0
Non-recurring items - 15.8
Losses on available-for-sale
financial assets transferred
from equity 6.5 -
1,019.3 1,039.0
Losses / (gains) on disposal of
non-current assets 10.5 (12.3 )
Decrease in inventories 39.1 0.7
Decrease / (increase) in trade
and other receivables 30.1 (130.1 )
(Increase) / decrease in trade
payables and other liabilities (12.5 ) 109.8
Tax paid (89.3 ) (129.8 )
Cash flow from operating activities 997.2 877.3
Investing activities
Payments for purchases of
property, plant and equipment (383.9 ) (590.5 )
Payments for purchases of
intangible assets (0.5 ) (3.9 )
Proceeds from sale of property,
plant and equipment 18.2 42.7
Proceeds from sale of trademarks
and other intangible assets - 35.0
Interest received 10.5 16.8
Net payments for investments (4.7 ) (35.3 )
Net receipts from / (payments
for) acquisitions 17.5 (225.3 )
Net cash used in
investing activities (342.9 ) (760.5 )
Financing activities
Return of capital to shareholders (546.3) -
Payments of expenses related to
the share capital increase (6.0) -
Payments relating to share
buy-back 11 (16.6 ) -
Proceeds from shares issued to
employees exercising stock options 1.8 21.1
Net (decrease) / increase in
borrowings (308.2) 705.6
Principal repayments of finance
lease obligations (85.3 ) (67.5)
Interest paid (75.1 ) (133.6)
Net dividend paid (107.6 ) (102.8)
Net cash (used in) / from
financing activities (1,143.3 ) 422.8
(Decrease) / increase in cash
and cash equivalents (489.0 ) 539.6
Movement in cash and cash
equivalents
Cash and cash equivalents at
1 January 724.6 197.0
(Decrease) / increase in cash
and cash equivalents (489.0) 539.6
Effect of changes in exchange
rates (3.6) (12.0)
Cash and cash equivalents 232.0 724.6
Selected explanatory notes to the condensed consolidated financial
statements (unaudited)
1. Accounting policies
The accounting policies used in the preparation of the condensed consolidated financial statements of Coca-Cola Hellenic Bottling Company S.A. ('Coca-Cola Hellenic' or the 'Company' or the 'Group') are consistent with those used in the annual financial statements for the year ended 31 December 2008, except that the following new or revised accounting standards and interpretations have been implemented in 2009: International Financial Reporting Standard ('IFRS') 8, Operating Segments; revision of International Accounting Standard ('IAS') 23, Borrowing Costs; International Financial Reporting Interpretations Committee ('IFRIC') 13, Customer loyalty programmes; revision of IAS 1, Presentation of Financial Statements; amendment to IAS 27, Consolidated and Separate Financial Statements; and the amendment to IFRS 2, Share-Based Payment. None of these new or revised accounting standards and interpretations have had a material impact on the current or prior periods.
These condensed consolidated financial statements have been prepared in accordance with IFRS as issued by the International Accounting Standards Board ('IASB') and IFRS as adopted by the European Union ('EU') applicable to Interim Financial Reporting ('IAS 34'). IFRS as adopted by the EU differs in certain respects from IFRS as issued by the IASB. However, the differences have no impact on the Group's condensed consolidated financial statements for the periods presented. These condensed consolidated financial statements should be read in conjunction with the 2008 annual financial statements, which include a full description of the accounting policies of the Company.
Certain comparative figures have been reclassified to conform with changes in presentation in the current period.
2. Exchange rates
Coca-Cola Hellenic believes that the euro is its most appropriate reporting currency, as it is the currency most closely aligned to the operating currencies of the Group. Coca-Cola Hellenic translates the income statements of subsidiary operations to the euro at average exchange rates and the balance sheet at the closing exchange rate for the year.
The principal exchange rates used for transaction and translation purposes in respect of one euro were:
Average for the year ended Closing as at
31 December 2009 31 December 31 December 31 December
2008 2009 2008
US dollar 1.40 1.48 1.44 1.42
UK sterling 0.89 0.80 0.90 0.97
Polish zloty 4.34 3.55 4.15 4.20
Nigerian naira 206.76 176.81 213.71 200.84
Hungarian forint 279.86 252.60 272.70 265.98
Swiss franc 1.51 1.58 1.49 1.50
Russian rouble 44.18 36.69 43.33 41.37
Romanian leu 4.23 3.69 4.21 3.99
Ukrainian hryvnia 10.92 7.75 11.47 10.86
3. Segmental analysis
The Group has one business, being the production, distribution and sale
of alcohol-free, ready-to-drink beverages. The Group operates in 28
countries, and its financial results are reported in the following three
operating segments:
Established Austria, Cyprus, Greece, Italy, Northern Ireland,
countries: Republic of Ireland and Switzerland.
Developing Croatia, Czech Republic, Estonia, Hungary, Latvia,
countries: Lithuania, Poland, Slovakia and Slovenia.
Emerging Armenia, Belarus, Bosnia and Herzegovina, Bulgaria,
countries: FYROM, Moldova, Montenegro, Nigeria, Romania, Russia,
Serbia and Ukraine.
The Company's operations in each of the segments presented have similar economic characteristics, production processes, customers and distribution methods. Information on the Company's segments is as follows:
Three months ended Full year ended
31 December 31 December 31 December 31 December
2009 2008 2009 2008
Volume in unit cases
(million)
Established countries 162.9 159.4 743.2 692.1
Developing countries 84.0 96.4 388.3 406.6
Emerging countries 205.4 236.3 937.8 1,016.8
Total volume 452.3 492.1 2,069.3 2,115.5
Net sales revenue (EUR
million)
Established countries 634.2 615.6 2,927.8 2,704.0
Developing countries 237.9 293.8 1,149.1 1,348.4
Emerging countries 521.0 682.1 2,466.7 2,928.3
Total net sales revenue 1,393.1 1,591.5 6,543.6 6,980.7
Adjusted EBITDA (EUR
million)
Established countries 59.7 45.2 425.7 369.8
Developing countries 26.8 36.0 165.0 193.5
Emerging countries 76.0 80.0 428.6 475.7
Total adjusted EBITDA 162.5 161.2 1,019.3 1,039.0
EBIT (EUR million)
Established countries 27.4 (158.0) 297.6 79.6
Developing countries 2.8 15.7 86.3 118.6
Emerging countries 32.7 (2.6) 254.9 256.4
Total EBIT 62.9 (144.9) 638.8 454.6
Reconciling items (EUR
million)
Finance costs (net) (72.8) (108.4)
Share of results of (1.9) 0.1
equity method investment
Taxation (142.5) (106.4)
Non-controlling interests (22.4) (12.3)
Profit for the period 399.2 227.6
attributable to owners of
the parent
As at
31December 2009 31 December 2008
Total assets (EUR million)
Established countries 3,512.1 3,390.0
Developing countries 1,059.1 1,081.0
Emerging countries 2,421.2 2,724.6
Corporate / intersegment receivables (195.6) 326.2
Total assets 6,796.8 7,521.8
4. Tangible and intangible assets
Property,
plant
Intangible
and assets
equipment
EUR million EUR million
Opening net book value as at 1 January 2,994.2 1,918.0
2009
Additions 370.0 0.5
Arising on recognition of deferred tax - (2.2)
assets in connection with the acquisition
of Coca-Cola Beverages plc
Arising on prior year acquisitions 30.1 (30.9)
Assets held for sale classified back to 5.3 -
property,
plant and equipment
Classified to assets held for sale (1.4 )
Disposals (24.0 ) -
Depreciation / amortisation (360.7 ) (4.7)
Foreign exchange differences (52.2 ) (6.6)
Closing net book value as at 31 December 2,961.3 1,874.1
2009
5. Net debt
As at
31December 2009 31 December 2008
EUR million EUR million
Long-term borrowings 2,100.6 1,893.3
Short-term borrowings 307.0 921.3
Cash and cash equivalents (232.0 ) (724.6)
Net debt 2,175.6 2,090.0
The net debt position of the Company increased by EUR85.6 million during 2009 compared to 31 December 2008. This was largely due to the EUR548.1 million capital return payment that took place in the fourth quarter of 2009, which more than offset the reduction in net debt from the free cash flow generation of the Company. The capital return payment was partly funded by available cash and partly by a new EUR300 million 7-year bond issue, which also accounts for the major part of the increase in long-term borrowings compared to 31 December 2008. Additionally, in the first quarter of 2009, the Company repaid its EUR350.0 million 3-year Euro-denominated bond, which contributed to the reduction of short-term borrowings and cash. The outstanding commercial paper balance, also reported as part of short-term borrowings, was reduced to EUR189.5 million at 31 December 2009, compared with EUR391.0 million at 31 December 2008.
6. Intangible assets impairment
The Company conducts a test for impairment in goodwill and indefinite-lived intangible assets in accordance with IAS 36 Impairment of Assets annually and whenever there is an indication of impairment. In 2008 the test indicated that the carrying amounts of certain goodwill and indefinite-lived intangible assets exceeded their fair values and consequently that those assets were impaired. As a result, a non-cash impairment charge of EUR189.0 million was recognised in the fourth quarter of 2008, reducing the carrying amount of goodwill and indefinite-lived intangible assets. Of this charge, EUR176.0 million related to the Company's Irish operations and EUR13.0 million related to the Fresh & Co. juice business in Serbia. No impairment was indicated from the impairment test of 2009.
7. Restructuring costs and non-recurring items
Restructuring costs amounted to EUR44.9 million before tax in 2009 and EUR20.2 million before tax in the fourth quarter of 2009. The Company recorded EUR29.9 million, EUR10.8 million and EUR4.2 million of restructuring charges in its established, developing and emerging markets, respectively, during 2009, of which EUR9.6 million, EUR9.5 million and EUR1.1 million were recorded in the fourth quarter.
On 19 December 2008, it was announced that a production plant in Benin City, Nigeria, which was owned by the Nigerian Bottling Company plc in which the Company has a 66% interest, had been substantially damaged by fire. An impairment charge was recorded in December 2008 on certain assets totalling EUR15.8 million. During the full year of 2009, EUR32.8 million was received from the Company's insurers, of which EUR22.8 million was received in the fourth quarter of 2009.
8. Net finance costs
Full year Ended
31 December
31 December 2009 2008
EUR million EUR million
Interest expense 78.5 118.6
Net foreign exchange translation 3.7 6.7
losses
Interest income (9.4 ) (16.9)
Total net finance costs 72.8 108.4
Three months Ended
31 December
2009 31 December 2008
EUR million EUR million
Interest expense 17.0 27.5
Net foreign exchange translation - 5.7
losses
Interest income (2.0 ) (2.4)
Total net finance costs 15.0 30.8
9. Tax
The Company's effective tax rate can differ from the Greek statutory tax rate (25% for 2009) as a consequence of a number of factors, the most significant of which are the non-deductibility of certain expenses and the fact that the statutory tax rates of the countries in which the Company operates range from 0%-31% and thus differ significantly from the Greek statutory tax rate.
On 10 December 2009 the Greek Government introduced the 'Extra Contribution of Social Responsibility by the Large Companies'. This newly enacted Greek law (Law 3808/2009) provides for a special additional tax on the parent company's 2008 total net income for tax purposes in excess of EUR5 million. As a result, the Company recorded a tax charge of EUR19.8 million in 2009. On the basis of current legislative framework this special additional tax is not expected to recur in subsequent years.
As a result of the special additional tax in Greece the effective tax rate was increased by 3% to approximately 25% for 2009 (2008: 31%).
10. Earnings per share
Basic earnings per share is calculated by dividing the net profit attributable to the owners of the parent by the weighted average number of shares in issue during the period (2009 full year: 364,868,713; 2009 fourth quarter: 364,290,316; 2008 full year: 364,848,049 and 2008 fourth quarter: 365,402,097). Diluted earnings per share is calculated by adjusting the weighted average number of ordinary shares outstanding to assume conversion of all dilutive potential ordinary shares arising from exercising employee stock options.
11. Share capital
During 2009, Coca-Cola Hellenic's Board of Directors resolved to increase the share capital of the Company by issuing 5,751 and 131,227 new ordinary shares on 28 August and 23 November 2009 respectively, following the exercise of stock options by option holders pursuant to the Company's stock option plan. Total proceeds from the issue of the shares were EUR1.8 million.
After the above change, the share capital amounts to EUR182.8 million and is divided into 365,539,075 shares with a nominal value of EUR0.50 each.
Recapitalisation (Capital return)
On 18 September 2009, Coca-Cola Hellenic announced proposals for a recapitalisation, which resulted in a capital return of approximately EUR548.1 million to its shareholders, i.e. EUR1.50 per share. At an Extraordinary General Meeting of the Company held on 16 October 2009, shareholders approved an increase of the Company's share capital by EUR548.1 million, through the capitalization of reserves and an increase in the nominal value of each share by EUR1.50 per share. As a result, the nominal value of each share was increased from EUR0.50 to EUR2.00.
At the same Extraordinary General Meeting, the shareholders also approved the decrease of the Company's share capital by EUR548.1 million, through a reduction of the nominal value of the shares by EUR1.50 per share. As a result, the nominal value of the shares was decreased from EUR2.00 to EUR0.50 per share, and an equal amount of capital would be returned to the shareholders in cash.
Following shareholder and regulatory approval, the Company realised the capital return on 2 December 2009. The capital return was financed through a combination of accumulated cash and new debt.
Share buy-back programme
On 30 April 2009, the Board of Directors of Coca-Cola Hellenic Bottling Company S.A. resolved to buy-back a maximum of 5% of its paid-in share capital during the period that is 24 months from the date of the Extraordinary General Meeting of 27 April 2009 which approved a share buy-back programme pursuant to Article 16 of Codified Law 2190/1920 (i.e. until 26 April 2011). Based on the Company's current capitalisation, the maximum amount that may be bought back pursuant to the programme is 18,270,104 shares. Purchases under the programme are subject to a minimum purchase price of EUR1.00 per share and a maximum purchase price of EUR20.00 per share.
Applicable law does not require any actual use of such approved share buy-back programmes. The Company may therefore, at its sole discretion, decide not to buy back any shares or to buy fewer shares than the maximum permissible number approved under the programme. The purchase of shares pursuant to the share buy-back programme is dependent upon a number of factors including, without limitation, the relative attractiveness of alternative investment opportunities and the availability of funds. As at 31 December 2009, 1,111,781 shares had been purchased pursuant to the share buy-back programme for a total value of EUR16.6 million, bringing the shares in circulation to 364,427,294. No further shares were purchased up to 4 February 2010.
12. Dividends
The shareholders approved a dividend of EUR0.28 per share (totalling EUR102.3 million), for the year ended 31 December 2008, at the Annual General Meeting of Shareholders that was held on 18 June 2009. A portion of EUR40.9 million of the total dividend was accrued as of 31 December 2008, as a statutory minimum dividend in accordance with the Greek corporate legislation. The remaining EUR61.4 million was recorded in shareholders equity in the second quarter of 2009 as an appropriation of retained earnings.
The dividend is subject to a 10% withholding tax in accordance with Article 18 of Law 3697/2008 and the dividend payment commenced on 29 June 2009.
The statutory minimum dividend of EUR41.6 million in respect of 2009 has been recorded as a liability under 'Other current liabilities'.
13. Contingencies
The Greek Competition Authority issued a decision on 25 January 2002, imposing a fine on the Company of approximately EUR2.9 million for certain discount and rebate practices and required changes to the Company's commercial practices with respect to placing coolers in certain locations and lending them free of charge. On 16 June 2004, the fine was reduced on appeal to EUR1.8 million. On 29 June 2005, the Greek Competition Authority requested that the Company provide information on its commercial practices as a result of a complaint by certain third parties regarding the Company's compliance with the decision of 25 January 2002. On 7 October 2005, the Company was served with notice to appear before the Greek Competition Authority. On 14 June 2006, the Greek Competition Authority issued a decision imposing a daily penalty of EUR5,869 for each day that the Company allegedly failed to comply with the decision of 25 January 2002. On 31 August 2006, the Company deposited an amount of EUR8.9 million, reflecting the amount of the fine and applicable tax, with the Greek authorities. As a result of this deposit, the Company increased the charge to its 2006 financial statements in connection to this case. On 23 November 2007 the Court of Appeals partly reversed and partly upheld the decision of the Greek Competition Authority reducing the amount of the fine to EUR5.9 million. The reduction of the fine of EUR 2.8 million was recognized in the Company's 2007 income statement. The Company has appealed the decision of the Court of Appeals to the extent it upholds the fine, to the Supreme Administrative Court of Greece. The Company believes that it has substantial legal grounds for its appeal against the judgment of the Court of Appeals. The Greek Competition Authority and one of the Company's competitors have also appealed the decision of the Court of Appeals. The cases are still pending before the Supreme Administrative Court of Greece.
In relation to the Greek Competition Authority's decision of 25 January 2002, one of the Company's competitors has filed a lawsuit claiming damages in an amount of EUR7.7 million. The court of first instance heard the case on 21 January 2009 and subsequently rejected the lawsuit. The plaintiff has appealed the judgment. At present, it is not possible to predict the final outcome of this lawsuit or quantify the likelihood or materiality of any potential liability arising from it. We have not provided for any losses related to this case.
The Company is also involved in various other legal proceedings. Management believes that any liability to the Company that may arise as a result of these pending legal proceedings will not have a material adverse effect on the results of operations, cash flows, or the financial condition of the Company taken as a whole.
The tax filings of the Company and its subsidiaries are routinely subjected to audit by tax authorities in most of the jurisdictions in which the Company conducts business. These audits may result in assessments of additional taxes. The Company provides additional tax in relation to the outcome of such tax assessments, to the extent that a liability is probable and estimable.
14. Employee numbers
The average number of full-time equivalent employees for 2009 was 44,231 (2008: 47,641).
15. Related party transactions
a) The Coca-Cola Company ('TCCC')
As at 31 December 2009, TCCC indirectly owned 23.3% (2008: 23.3%) of the issued share capital of Coca-Cola Hellenic.
Total purchases of concentrate, finished products and other materials from TCCC and its subsidiaries during the full year and the fourth quarter amounted to EUR1,283.6 million and EUR267.4 million respectively (EUR1,390.9 million and EUR273.5 million in the respective prior-year periods). Total net contributions received from TCCC for marketing and promotional incentives during the same periods amounted to EUR56.9 million and EUR22.5 million respectively (EUR45.8 million and EUR20.8 million in the prior-year periods). The Company sold items of property, plant and equipment to TCCC and recorded a gain of EUR0.2 million in the full year and a loss of EUR0.3 million in the fourth quarter of 2009 (EUR1.4 million and EUR1.3 million income in the respective prior-year periods). The Company sold EUR20.5 million and EUR5.8 million of finished goods and raw materials to TCCC during the full year and the fourth quarter of 2009 (EUR11.7 million and EUR6.9 million in the prior-year periods). Other income from TCCC during the full year and the fourth quarter of 2009 was EUR19.4 million and EUR3.8 million respectively (EUR21.1 million and EUR5.5 million in the prior-year periods) and other expenses totalled EUR1.5 million for the full year and nil the fourth quarter of 2009 (EUR2.5 million and EUR1.5 million in the prior-year periods).
As at 31 December 2009, the Company had a total amount of EUR64.2 million (EUR106.8 million as at 31 December 2008) due from TCCC, and had a total amount of EUR125.1 million (EUR160.0 million as at 31 December 2008) due to TCCC.
b) Frigoglass S.A. ('Frigoglass')
Frigoglass, a company listed on the Athens Stock Exchange, is a manufacturer of coolers, glass bottles, crowns and plastics. Frigoglass is related to Coca-Cola Hellenic by way of 44% ownership by Kar-Tess Holding S.A. Frigoglass has a controlling interest in Frigoglass Industries Limited, a company in which Coca-Cola Hellenic has a 16% effective interest, through its investment in Nigerian Bottling Company plc.
The Group made purchases of EUR58.8 million and EUR10.9 million during the full year and the fourth quarter of 2009 (EUR117.5 million and EUR15.9 million in the prior-year periods) of coolers, raw materials and containers from Frigoglass and its subsidiaries and incurred maintenance and other expenses of EUR5.3 million and EUR1.3 million respectively for the full year and the fourth quarter of 2009 (EUR5.8 million and EUR2.6 million in the prior-year periods). Other income from Frigoglass during the full year and the fourth quarter of 2009 was EUR0.7 million and EUR0.2 million respectively (nil in the prior-year periods). As at 31 December 2009, Coca-Cola Hellenic owed EUR3.6 million (EUR12.2 million as at 31 December 2008) to, and was owed EUR4.7 million (EUR1.8 million as at 31 December 2008) by Frigoglass.
c) Other related parties
The Group purchased EUR82.1 million and EUR6.3 million of raw materials and finished goods for the full year and the fourth quarter of 2009 (EUR118.3 million and EUR5.4 million in the prior-year periods) and fixed assets of EUR0.6 million and nil for the full year and the fourth quarter of 2009 from other related parties (EUR3.2 million and EUR0.1 million in the prior-year periods). In addition, the Group received reimbursement for direct marketing expenses incurred of EUR0.5 million and EUR0.2 million for the full year and the fourth quarter of 2009 (EUR0.8 million in the prior year periods). Further, the Group incurred other expenses of EUR4.0 million and EUR0.8 million for the full year and the fourth quarter of 2009 (EUR3.0 million and nil in the prior-year periods) and recorded income of EUR0.7 million and EUR0.3 million for the full year and the fourth quarter of 2009 from other related parties (EUR0.7 million and EUR0.4 million in the prior-year periods). As at 31 December 2009, the Group owed EUR4.5 million (EUR5.6 million as at 31 December 2008) to, and was owed EUR1.8 million (EUR3.9 million as at 31 December 2008) by other related parties.
There have been no transactions between Coca-Cola Hellenic and its directors and senior management except for remuneration.
There are no other significant transactions with related parties for the period ended 31 December 2009.
Volume by country for 2009, 2008 and 2007
% change % change
2009 2008
Million unit cases 2009 2008 vs 2008 2007 vs 2007
Established Markets
Austria 77.2 82.7 - 7% 86.6 - 5%
Cyprus 17.3 17.3 - 15.5 + 12%
Greece 161.5 163.4 - 1% 159.8 + 2%
Italy (excl. Socib S.p.A.) 271.2 265.6 + 2% 257.4 + 3%
Socib 59.1 2.8 > 100% - n/a
Total Italy 330.3 268.4 + 23% 257.4 + 4%
Republic of Ireland
and Northern Ireland 76.5 79.8 - 4% 80.1 -
Switzerland 80.4 80.5 - 79.2 + 2%
Total 743.2 692.1 + 7% 678.6 + 2%
Total (excl. Socib S.p.A.) 684.1 689.3 - 1% 678.6 + 2%
Developing Markets
Baltics 21.4 27.6 - 22% 27.7 -
Croatia 28.4 30.0 - 5% 29.2 + 3%
Czech Republic 54.3 56.7 - 4% 58.4 - 3%
Hungary 87.3 91.8 - 5% 88.4 + 4%
Poland 167.7 171.4 - 2% 151.9 + 13%
Slovakia 22.5 22.4 - 20.5 + 9%
Slovenia 6.7 6.7 - 5.8 + 16%
Total 388.3 406.6 - 5% 381.9 + 6%
Emerging Markets
Armenia 5.8 6.5 - 11% 5.2 + 25%
Belarus 19.6 20.7 - 5% 18.3 + 13%
Bosnia and Herzegovina 17.1 16.6 + 3% 15.0 + 11%
Bulgaria 64.2 71.4 - 10% 62.6 + 14%
FYROM 8.8 9.3 - 5% 11.7 - 21%
Moldova 4.4 5.9 - 25% 6.5 - 9%
Nigeria 175.8 165.9 + 6% 149.8 + 11%
Romania 174.1 198.0 - 12% 178.9 + 11%
Russia 299.7 346.2 - 13% 351.7 - 2%
Serbia and Montenegro 74.6 75.5 - 1% 67.0 + 13%
Ukraine 93.7 100.8 - 7% 91.6 + 10%
Total 937.8 016.8 - 8% 958.3 + 6%
Total Coca-Cola Hellenic 2,069.3 2,115.5 - 2%2,018.8 + 5%
Total Coca-Cola Hellenic
(excl. Socib S.p.A.) 2,010.2 2,112.7 - 5%2,018.8 + 5%
SOURCE Coca Cola Hellenic Bottling Co SA
WANT YOUR COMPANY'S NEWS FEATURED ON PRNEWSWIRE.COM?
Newsrooms &
Influencers
Digital Media
Outlets
Journalists
Opted In
Share this article