F2. Jointly owned subsidiaries with significant non-controlling interests

Vinda

Vinda is one of China’s largest hygiene companies. Essity has been a shareholder in Vinda since 2007, became its majority shareholder in late 2013, and has consolidated Vinda’s financials since the first quarter of 2014. In 2014, Essity divested its hygiene business in China, Hong Kong and Macau for integration with Vinda. In 2016, Essity’s divestment of its business in Southeast Asia, Taiwan and South Korea for integration with Vinda was approved by the company’s independent shareholders and the transaction was completed on April 1, 2016. Following this transaction, Essity’s holding amounted to 54.6%. In 2017, Vinda acquired a property via a private placement that diluted Essity’s holding to 52%. Vinda’s market capitalization on the Hong Kong stock exchange was SEK 19,705 (19,329; 16,533) at the end of the period.

Familia

Familia is 50% owned by Essity and 49.8% owned by the Gomez family. Essity is considered to have a controlling influence over Familia, despite the fact that Essity does not hold a majority of shares in the company. Essity is deemed to have a controlling influence since it has control over the activities with the most significant impact on Familia’s return. Familia operates in the South American market and sells Personal Care, Consumer Tissue and Professional Hygiene products.

Financial information

Financial information is disclosed below for both subsidiaries. Financial information has not been disclosed for other subsidiaries since no other individual subsidiary had a material impact on the Group’s earnings and position.

These balance sheets have been presented taking into consideration the recognition of Vinda and Familia in Essity’s consolidated financial statements, whereby consideration was given to adjustments for surplus values in connection with acquisitions.

TF2:1 Subsidiaries with significant non-controlling interests, 100% of operations

 

Vinda1)

 

Familia1)

SEKm

2017

2016

2015

 

2017

2016

2015

1)

For more information about the companies, refer to the list of major subsidiaries.

Condensed income statement

 

 

 

 

 

 

 

Net sales

14,728

13,297

10,463

 

6,283

6,075

6,186

Operating profit before depreciation/amortization of acquisition-related assets

1,074

1,038

736

 

882

733

783

Operating profit

1,067

1,038

736

 

882

733

783

Profit for the period

670

685

302

 

649

236

607

Of which attributable to owners of the Parent

348

374

155

 

316

115

311

Other comprehensive income for the period

163

–94

194

 

–411

486

–684

Of which attributable to owners of the Parent

85

–51

119

 

–233

270

–412

Comprehensive income/loss for the period

833

591

496

 

238

722

–77

Of which attributable to owners of the Parent

433

323

274

 

83

385

–101

Of which attributable to non-controlling interests

400

268

222

 

155

337

24

Dividend to non-controlling interests

107

55

88

 

122

87

92

 

 

 

 

 

 

 

 

Condensed balance sheet

 

 

 

 

 

 

 

Non-current assets

18,324

17,327

13,587

 

3,151

3,250

2,917

Current assets

6,209

5,669

4,623

 

3,116

2,825

2,494

Total

24,533

22,996

18,210

 

6,267

6,075

5,411

 

 

 

 

 

 

 

 

Equity attributable to owners of the Parent

7,871

7,573

5,895

 

2,585

2,398

2,089

Equity attributable to non-controlling interests

5,348

4,503

3,570

 

1,791

1,764

1,510

Non-current liabilities

5,730

5,394

4,543

 

394

475

486

Current liabilities

5,584

5,526

4,202

 

1,497

1,438

1,326

Total

24,533

22,996

18,210

 

6,267

6,075

5,411

 

 

 

 

 

 

 

 

Cash flow from operating activities

1,080

2,439

810

 

969

569

440

Cash flow from investing activities

–1,401

–1,129

–1,322

 

–203

–60

–135

Cash flow from financing activities

–329

–583

171

 

–435

–349

–249

Cash flow for the period

–650

727

–341

 

331

160

56