Pöyry PLC: Pöyry's 2012-2013 pro forma figures based on the new business structure

Pöyry PLC: Pöyry's 2012-2013 pro forma figures based on the new business structure PÖYRY PLC          Company Announcement 5 February 2013 at 8.35 a.m. Pöyry's 2012-2013 pro forma figures based on the new business structure Pöyry's new organisational structure was introduced in February 2013 and is based on Strategic Advisory, Global Competence Lines and Regional Operations. Pöyry's operations are organised along the following business lines: Energy Business Group; Industry Business Group; Regional Operations and Management Consulting Business Group. In line with this evolution Pöyry is integrating its local activities in Latin and North America as well as in Asia Pacific to the Regional Operations as of January 2014. In the tables below the quarterly figures for 2012 and 2013 have been adjusted to match the changes in business lines. The segment information is based on management reporting and is according to IFRS standards. Pöyry's business lines The Energy Business Group provides technical consulting, engineering, supervision and project management services within the areas of hydro power, thermal power, nuclear power, renewables and transmission & distribution. We help clients to effectively manage their assets throughout the entire business life-cycle underpinned by in-depth sector knowledge. We deliver both new build and rehabilitation projects, as well as services relating to existing assets. The Industry Business Group provides technical consulting, engineering, project management and implementation services to clients in the areas of process industries and across the entire investment life-cycle. Focus sectors extend from pulp & paper and mining & metals to chemicals & biorefining. We deliver solutions for complex new investment projects and rebuilds of existing plants. The Regional Operations serves clients with a broad range of services covering engineering and technical advisory, delivered across the energy, industry, transportation, real estate and water sectors. Pöyry's experts have profound local market knowledge, underpinned by global competence. Our extensive local office network is located within easy reach of client's operations. The Management Consulting Business Group provides strategic advisory services to the world's capital and resource intensive industries. Our expertise is based on market-led insights and quantitative models, as well as a profound understanding of sector specific strategies and technologies. Operating segments, pro forma +--------------------------+------+------+------+--------+--------+ |MEUR |1-3/13|4-6/13|7-9/13|10-12/13|1-12/13 | +--------------------------+------+------+------+--------+--------+ |  |  |  |  |  |  | +--------------------------+------+------+------+--------+--------+ |NET SALES |  |  |  |  |  | +--------------------------+------+------+------+--------+--------+ |Energy |35.3 |35.4 |31.1 |33.6 |135.4 | +--------------------------+------+------+------+--------+--------+ |Industry |9.8 |13.1 |10.0 |10.8 |43.7 | +--------------------------+------+------+------+--------+--------+ |Regional Operations |102.9 |105.8 |95.8 |96.0 |400.5 | +--------------------------+------+------+------+--------+--------+ |Management Consulting |18.7 |16.3 |16.4 |19.5 |70.9 | +--------------------------+------+------+------+--------+--------+ |Unallocated |-0.4 |-0.4 |0.4 |0.7 |0.3 | +--------------------------+------+------+------+--------+--------+ |Total |166.3 |170.2 |153.7 |160.6 |650.8 | +--------------------------+------+------+------+--------+--------+ |  |  |  |  |  |  | +--------------------------+------+------+------+--------+--------+ |OPERATING PROFIT |  |  |  |  |  | +--------------------------+------+------+------+--------+--------+ |Energy |0.9 |0.8 |2.6 |0.6 |4.9 | +--------------------------+------+------+------+--------+--------+ |Industry |-0.1 |1.2 |0.3 |-0.1 |1.3 | +--------------------------+------+------+------+--------+--------+ |Regional Operations |2.6 |2.0 |0.0 |-3.1 |1.5 | +--------------------------+------+------+------+--------+--------+ |Management Consulting |0.3 |-0.7 |1.1 |2.0 |2.7 | +--------------------------+------+------+------+--------+--------+ |Unallocated |-0.6 |-1.4 |-3.4 |8.9 |3.5 | +--------------------------+------+------+------+--------+--------+ |TOTAL |3.1 |1.9 |0.6 |8.3 |13.9 | +--------------------------+------+------+------+--------+--------+ |  |  |  |  |  |  | +--------------------------+------+------+------+--------+--------+ |OPERATING PROFIT % |  |  |  |  |  | +--------------------------+------+------+------+--------+--------+ |Energy |2.5 |2.3 |8.4 |1.8 |3.6 | +--------------------------+------+------+------+--------+--------+ |Industry |-1.0 |9.2 |3.0 |-0.9 |3.0 | +--------------------------+------+------+------+--------+--------+ |Regional Operations |2.5 |1.9 |0.0 |-3.2 |0.4 | +--------------------------+------+------+------+--------+--------+ |Management Consulting |1.6 |-4.3 |6.7 |10.3 |3.8 | +--------------------------+------+------+------+--------+--------+ |Group |1.9 |1.1 |0.4 |5.2 |2.1 | +--------------------------+------+------+------+--------+--------+ |  |  |  |  |  |  | +--------------------------+------+------+------+--------+--------+ |ORDER STOCK |  |  |  |  |  | +--------------------------+------+------+------+--------+--------+ |Energy |171.6 |196.5 |199.8 |188.5 |  | +--------------------------+------+------+------+--------+--------+ |Industry |25.9 |23.7 |24.0 |17.1 |  | +--------------------------+------+------+------+--------+--------+ |Regional Operations |369.3 |314.6 |311.0 |277.3 |  | +--------------------------+------+------+------+--------+--------+ |Management Consulting |19.1 |20.9 |22.8 |17.1 |  | +--------------------------+------+------+------+--------+--------+ |Unallocated |0.0 |0.0 |0.0 |0.0 |  | +--------------------------+------+------+------+--------+--------+ |Total |585.9 |555.7 |557.6 |500.0 |  | +--------------------------+------+------+------+--------+--------+ |  |  |  |  |  |  | +--------------------------+------+------+------+--------+--------+ |Consulting and engineering|580.9 |553.8 |554.8 |500.0 |  | +--------------------------+------+------+------+--------+--------+ |EPC |5.0 |1.9 |2.8 |0.0 |  | +--------------------------+------+------+------+--------+--------+ |Total |585.9 |555.7 |557.6 |500.0 |  | +--------------------------+------+------+------+--------+--------+ |  |  |  |  |  |  | +--------------------------+------+------+------+--------+--------+ |  |  |  |  |  |  | +--------------------------+------+------+------+--------+--------+ |PERSONNEL AT END OF PERIOD|  |  |  |  |  | +--------------------------+------+------+------+--------+--------+ |Energy |  |  |  |994 |  | +--------------------------+------+------+------+--------+--------+ |Industry |  |  |  |494 |  | +--------------------------+------+------+------+--------+--------+ |Regional Operations |  |  |  |3 564 |  | +--------------------------+------+------+------+--------+--------+ |Management Consulting |  |  |  |431 |  | +--------------------------+------+------+------+--------+--------+ |Unallocated |  |  |  |221 |  | +--------------------------+------+------+------+--------+--------+ |Total |  |  |  |5 704 |  | +--------------------------+------+------+------+--------+--------+ |  |  |  |  |  |  | +--------------------------+------+------+------+--------+--------+ |  |  |  |  |  |  | +--------------------------+------+------+------+--------+--------+ |  |1-3/12|4-6/12|7-9/12|10-12/12|10-12/12| +--------------------------+------+------+------+--------+--------+ |  |  |  |  |  |  | +--------------------------+------+------+------+--------+--------+ |NET SALES |  |  |  |  |  | +--------------------------+------+------+------+--------+--------+ |Energy |39.5 |42.1 |36.6 |43.9 |162.1 | +--------------------------+------+------+------+--------+--------+ |Industry |10.6 |11.2 |9.5 |8.7 |40.0 | +--------------------------+------+------+------+--------+--------+ |Regional Operations |139.9 |129.7 |111.6 |115.0 |496.2 | +--------------------------+------+------+------+--------+--------+ |Management Consulting |20.0 |19.4 |18.1 |21.8 |79.3 | +--------------------------+------+------+------+--------+--------+ |Unallocated |-0.5 |-3.6 |0.2 |1.3 |-2.6 | +--------------------------+------+------+------+--------+--------+ |Total |209.5 |198.8 |176.0 |190.7 |775.0 | +--------------------------+------+------+------+--------+--------+ |  |  |  |  |  |  | +--------------------------+------+------+------+--------+--------+ |OPERATING PROFIT |  |  |  |  |  | +--------------------------+------+------+------+--------+--------+ |Energy |-0.3 |-0.7 |0.0 |1.,8 |0.8 | +--------------------------+------+------+------+--------+--------+ |Industry |0.0 |0.3 |0.6 |0.7 |1.6 | +--------------------------+------+------+------+--------+--------+ |Regional Operations |7.9 |2.6 |0.8 |-7.4 |4.0 | +--------------------------+------+------+------+--------+--------+ |Management Consulting |0.4 |0.2 |0.3 |-1.0 |-0.1 | +--------------------------+------+------+------+--------+--------+ |Unallocated |-9.3 |-3.5 |-3.0 |-9.3 |-25.1 | +--------------------------+------+------+------+--------+--------+ |TOTAL |-1.3 |-1.1 |-1.3 |-15.2 |-18.8 | +--------------------------+------+------+------+--------+--------+ |  |  |  |  |  |  | +--------------------------+------+------+------+--------+--------+ |  |  |  |  |  |  | +--------------------------+------+------+------+--------+--------+ |OPERATING PROFIT % |  |  |  |  |  | +--------------------------+------+------+------+--------+--------+ |Energy |-0.8 |-1.7 |0.0 |4.1 |0.5 | +--------------------------+------+------+------+--------+--------+ |Industry |0.0 |2.7 |6.3 |8.0 |4.0 | +--------------------------+------+------+------+--------+--------+ |Regional Operations |5.6 |2.0 |0.7 |-6.4 |0.8 | +--------------------------+------+------+------+--------+--------+ |Management Consulting |2.0 |1.0 |1.7 |-4.6 |-0.1 | +--------------------------+------+------+------+--------+--------+ |Operating profit % total |-0.6 |-0.6 |-0.7 |-8.0 |-2.4 | +--------------------------+------+------+------+--------+--------+ |  |  |  |  |  |  | +--------------------------+------+------+------+--------+--------+ |ORDER STOCK |  |  |  |  |  | +--------------------------+------+------+------+--------+--------+ |Energy |189.4 |184.6 |172.2 |178.2 |  | +--------------------------+------+------+------+--------+--------+ |Industry |17.0 |30.4 |26.4 |21.3 |  | +--------------------------+------+------+------+--------+--------+ |Regional Operations |468.9 |405.3 |373.9 |329.9 |  | +--------------------------+------+------+------+--------+--------+ |Management Consulting |21.3 |23.8 |22.6 |18.3 |  | +--------------------------+------+------+------+--------+--------+ |Unallocated |0.3 |0.0 |0.0 |0.0 |  | +--------------------------+------+------+------+--------+--------+ |Total |696.9 |644.1 |595.1 |547.7 |  | +--------------------------+------+------+------+--------+--------+ |  |  |  |  |  |  | +--------------------------+------+------+------+--------+--------+ |Consulting and engineering|671.1 |618.3 |569.3 |521.9 |  | +--------------------------+------+------+------+--------+--------+ |EPC |25.8 |25.8 |25.8 |25.8 |  | +--------------------------+------+------+------+--------+--------+ |Total |696.9 |644.1 |595.1 |547.7 |  | +--------------------------+------+------+------+--------+--------+ |  |  |  |  |  |  | +--------------------------+------+------+------+--------+--------+ |  |  |  |  |  |  | +--------------------------+------+------+------+--------+--------+ |PERSONNEL AT END OF PERIOD|  |  |  |  |  | +--------------------------+------+------+------+--------+--------+ |Energy |  |  |  |1 176 |  | +--------------------------+------+------+------+--------+--------+ |Industry |  |  |  |499 |  | +--------------------------+------+------+------+--------+--------+ |Regional Operations |  |  |  |4 013 |  | +--------------------------+------+------+------+--------+--------+ |Management Consulting |  |  |  |539 |  | +--------------------------+------+------+------+--------+--------+ |Unallocated |  |  |  |96 |  | +--------------------------+------+------+------+--------+--------+ |Total |  |  |  |6 323 |  | +--------------------------+------+------+------+--------+--------+ Employee numbers are reported in full time equivalents (FTE). Additional information: Jukka Pahta, CFO tel. +358 10 33 22629 Pöyry is an international consulting and engineering company. We serve clients globally across the energy and industrial sectors and locally in our core markets. We deliver strategic advisory and engineering services, underpinned by strong project implementation capability and expertise. Our focus sectors are power generation, transmission & distribution, forest industry, chemicals & biorefining, mining & metals, transportation, water and real estate sectors. Pöyry has an extensive local office network employing about 6,500 experts. Pöyry's net sales in 2013 were EUR 650 million and the company's shares are quoted on NASDAQ OMX Helsinki (Pöyry PLC: POY1V). DISTRIBUTION: NASDAQ OMX Helsinki Major media www.poyry.com This announcement is distributed by GlobeNewswire on behalf of GlobeNewswire clients. The owner of this announcement warrants that: (i) the releases contained herein are protected by copyright and other applicable laws; and (ii) they are solely responsible for the content, accuracy and originality of the information contained therein. Source: Pöyry Oyj via GlobeNewswire [HUG#1759234]