Earnings Release • Oct 20, 2020
Earnings Release
Open in ViewerOpens in native device viewer
The target of the profit protection programme was increased from EUR 350 million to EUR 400 million for continuous cost savings. The target for one-time savings remains at EUR 85 million. The programme is proceeding well and ahead of plan. The target is to achieve these savings by the end of 2021.
Approximately EUR 65 million of the continuous cost savings were achieved during Q3/2020. Including the onetime cost savings, the total implemented cost saving amounted to EUR 70 million in Q3/2020. In 2019, we
achieved EUR 105 million in continuous savings, and in 2020, with over EUR 150 million delivered already by the end of Q3, we will clearly exceed the previous year's level.
The health and safety of Stora Enso's employees is a key priority. Thanks to Stora Enso's proactive approach during Covid-19 thus far, there has been minimal impact on the Group's ability to serve customers and run operations.
The upcoming maintenance shutdowns in Q4 are well prepared to ensure the health and safety of the Group's employees, contractors and communities in which it operates.
The Group also continues to focus on sales and customer service as well as cost and working capital management, ensuring liquidity and cash flow to remain resilient and ensure quick recovery.
Stora Enso has taken all necessary precautions to manage a possible "no-deal" Brexit in order to avoid negative impacts to its business.
Stora Enso has discontinued its quarterly guidance and annual outlook until further notice, due to the uncertainty in the global economy. The Covid-19 crisis has created mixed market conditions for the Group's products.
The Oulu Mill conversion from coated fine paper to kraftliner packaging material is planned to be completed during Q4 within budget. The packaging production is expected to start around the New Year. This conversion is estimated to have EUR 30–40 million negative impact on the Packaging Materials Q4/2020 operational EBIT. The mill is planned to reach designed capacity by the end of Q2/2021 and commercialisation of product portfolio by the end of 2021.
Paper production at the Oulu Mill stopped during Q3/2020. Paper division is planning to complete the sale of the mill's coated fine paper inventories during Q4/2020. Therefore, Oulu Mill is still expected to have a EUR 5–10 million negative impact on the Paper division Q4/2020 operational EBIT.
During Q4/2020 there will be annual maintenance shutdowns at seven mills. The total negative impact of maintenance is estimated to be EUR 10 million less compared to Q3/2020 and EUR 15 million less compared to Q4/2019.
| Sales 2 079 2 402 -13.5 % 2 114 -1.7 % 6 400 7 644 -16.3 % 10 055 Operational EBITDA 330 397 -17.0 % 332 -0.7 % 997 1 337 -25.4 % 1 614 Operational EBITDA margin 15.9 % 16.5 % 15.7 % 15.6 % 17.5 % 16.0 % Operational EBIT 175 245 -28.6 % 178 -1.5 % 532 879 -39.4 % 1 003 Operational EBIT margin 8.4 % 10.2 % 8.4 % 8.3 % 11.5 % 10.0 % Operating profit (IFRS) 145 170 -14.6 % 226 -35.6 % 633 624 1.3 % 1 305 Profit before tax excl. IAC and FV 144 191 -24.3 % 142 1.7 % 413 745 -44.6 % 835 Profit before tax (IFRS) 115 115 -0.7 % 190 -39.6 % 513 490 4.6 % 1 137 Net profit for the period (IFRS) 86 59 46.9 % 144 -40.1 % 380 336 12.9 % 856 Cash flow from operations 399 493 -19.2 % 363 9.9 % 907 1 266 -28.3 % 1 991 Cash flow after investing activities 250 347 -27.9 % 239 4.5 % 458 868 -47.3 % 1 386 Capital expenditure 156 150 4.5 % 144 9.0 % 385 354 8.7 % 656 Capital expenditure excluding investments in biological assets 143 130 10.0 % 126 14.0 % 341 303 12.5 % 579 Depreciation and impairment charges excl. IAC 135 130 3.1 % 136 -0.9 % 408 397 2.7 % 533 Net interest-bearing liabilities 3 008 3 745 -19.7 % 3 289 -8.5 % 3 008 3 745 -19.7 % 3 209 Operational return on capital employed (ROCE), % 6.7% 9.2% 6.8% 6.8% 12.1% Operational ROCE excl. Forest division 8.0% 11.7% 7.8% 7.8% 15.0% Earnings per share (EPS) excl. IAC and FV3 , EUR 0.14 0.18 -19.3 % 0.14 2.2 % 0.40 0.77 -47.5 % 0.84 EPS (basic), EUR 0.11 0.09 26.1 % 0.19 -40.3 % 0.49 0.46 7.2 % 1.12 Return on equity (ROE) 4.8% 3.5% 8.1% 6.9% 6.6% Net debt/equity ratio 0.42 0.55 0.45 0.42 0.55 0.43 Net debt to last 12 months' operational EBITDA ratio 2.4 2.1 2.5 2.4 2.1 2.0 Fixed costs to sales, % 26.8 % 24.2 % 26.3 % 26.0 % 23.3 % 24.3 % Equity per share, EUR 9.18 8.72 5.3 % 9.19 0.0 % 9.18 8.72 5.3 % 9.42 Average number of employees (FTE) 24 428 26 414 -7.5 % 25 077 -2.6 % 24 817 26 347 -5.8 % 26 096 TRI rate12 6.4 7.6 -15.8 % 4.7 36.2 % 5.9 7.1 -16.9 % 7.0 |
Change % Q3/20- |
Change % Q3/20- |
Change % Q1-Q3/20– |
|||||||
|---|---|---|---|---|---|---|---|---|---|---|
| EUR million | Q3/20 | Q3/19 | Q3/19 | Q2/20 | Q2/20 | Q1-Q3/20 | Q1-Q3/19 | Q1-Q3/19 | 2019 | |
| 10.3% | ||||||||||
| 12.8% | ||||||||||
| 12.1% | ||||||||||
Comparative 2019 figures have been restated as described in our release from 19 March 2020.
Operational key figures, items affecting comparability and other non-IFRS measures: The list of Stora Enso's non-IFRS measures and the calculation of the key figures are presented at the end of this report. See also the chapter Non-IFRS measures at the beginning of the Financials section.
IAC = Items affecting comparability, FV = Fair valuations and non-operational items
TRI (Total recordable incidents) rate = number of incidents per one million hours worked.
1 For own employees, including employees of the joint operations Veracel and Montes del Plata
2Q3/19 figure recalculated due to additional data received after the report was published.
3 Earnings per share (EPS) excl. IAC and FV was added to the list of non-IFRS measures during Q1/2020 replacing the key figure of EPS excl. IAC. Comparatives are recalculated.
| Change % Q3/20- |
Change % Q3/20- |
Change % Q1-Q3/20– |
|||||||
|---|---|---|---|---|---|---|---|---|---|
| Q3/20 | Q3/19 | Q3/19 | Q2/20 | Q2/20 | Q1-Q3/20 | Q1-Q3/19 | Q1-Q3/19 | 2019 | |
| Consumer board deliveries, 1 000 tonnes | 686 | 702 | -2.3 % | 734 | -6.6 % | 2 096 | 2 124 | -1.3 % | 2 811 |
| Consumer board production, 1 000 tonnes | 684 | 702 | -2.6 % | 745 | -8.2 % | 2 116 | 2 089 | 1.3 % | 2 775 |
| Containerboard deliveries, 1 000 tonnes | 239 | 241 | -0.7 % | 236 | 1.2 % | 710 | 705 | 0.7 % | 943 |
| Containerboard production, 1 000 tonnes | 318 | 323 | -1.5 % | 322 | -1.4 % | 960 | 973 | -1.3 % | 1 303 |
| Corrugated packaging European deliveries, million m2 |
225 | 231 | -2.6 % | 212 | 6.3 % | 660 | 690 | -4.4 % | 925 |
| Corrugated packaging European production, million m2 |
249 | 254 | -1.8 % | 237 | 5.5 % | 734 | 769 | -4.5 % | 1 033 |
| Market pulp deliveries, 1 000 tonnes | 671 | 559 | 20.0 % | 557 | 20.3 % | 1 754 | 1 700 | 3.2 % | 2 362 |
| Wood products deliveries, 1 000 m3 | 1 149 | 1 231 | -6.7 % | 1 174 | -2.2 % | 3 448 | 3 724 | -7.4 % | 4 918 |
| Wood deliveries, 1 000 m3 | 2 418 | 2 464 | -1.9 % | 2 814 | -14.1 % | 8 273 | 8 799 | -6.0 % | 11 717 |
| Paper deliveries, 1 000 tonnes | 731 | 1 010 | -27.6 % | 666 | 9.8 % | 2 314 | 3 102 | -25.4 % | 4 130 |
| Paper production, 1 000 tonnes | 723 | 988 | -26.8 % | 650 | 11.2 % | 2 303 | 3 084 | -25.3 % | 4 065 |
We have delivered a solid result for the quarter and I am satisfied with our performance, considering the unprecedented uncertainty and volatility on markets around the world.
Although we report a decreased operational EBIT of EUR 175 million compared to last year, excluding Paper, operational EBIT remained at the same level due to strong results in the Packaging Materials, Wood Products and Forest divisions. The pandemic's biggest effect continues to be on our Paper business. I was very glad to see a return to positive cash flow for the quarter. The market also remains challenging for Biomaterials, with low pricing. On a positive note, excluding Paper, our operational EBIT margin increased to 11.8%, a sign of the resilience of our growth businesses and good cost management.
We have been successful in our focus on working capital and we delivered a good cash flow amounting to close to EUR 400 million. We continue to stay focused on what we can influence through these challenging times: ensuring the health of our employees, serving and supporting our customers, running our operations as efficiently as possible, securing our financial resilience and building our future businesses through our innovation agenda. We want to be in a strong position when the tide turns.
I am satisfied that our major maintenance stops during the quarter have been well managed. We continue our normal safety work and our performance has improved compared to last year, even if we are not yet reaching our target level. Since we have several maintenance shutdowns planned for the last quarter of the year, we will continue our diligent work together with our partners and suppliers, with the target to protect our people, contractors and the local communities from Covid-19 outbreaks.
We have decided to start using a valuation method for our forest assets in the Nordics based on market transaction data and change the accounting policy from the fourth quarter of 2020 onwards. This method provides a more transparent, and less subjective valuation basis of the total value of the forest assets. Preliminary estimations indicate that the value of our forest assets is expected to be between EUR 6.5 billion and EUR 7.0 billion, compared with the end of Q3/2020 book value of EUR 5.4 billion.
Regarding our transformation projects, our proactive Oulu Mill conversion to packaging board proceeds according to plan and production will begin around New Year. On the note of the structural decline in paper, it was with regret that we announced the plans to shut down one paper machine at Hylte Mill in Sweden. Closures are always tough decisions impacting many people, but through this action we ensure the competitiveness of the mill. Stora Enso is committed to support the employees who will be affected by the closure. And at the same time, we have started the production of formed fiber food service products in Hylte. PureFiberTM by Stora Enso is an ecoproduct range produced without e.g. plastic. We have a positive momentum and see strong demand for these products.
To further strengthen our position as a global provider of high-quality engineered wooden elements, we invest close to EUR 80 million in a new production line for cross laminated timber in the Czech Republic. It further improves our capabilities to offer a high-quality range of building
solutions for customers around the world. It also supports our market leading position in CLT.
As additional steps in our innovation agenda, we invest around EUR 10 million in dispersion barrier technology in Sweden. This enables the development and production of paperboard with sustainable barrier properties that are easier to recycle, have a lower carbon footprint and can be compostable. Moreover, we will build a pilot facility for producing biofoam, a lightweight, fiber-based foam material for protective packaging and cushioning. It replaces the widely used oil-based polymer foams in packaging. With these investments, we help our customers and consumers become more eco-friendly while creating value in the circular bioeconomy.
Unfortunately, in the short-term outlook, we can see the pandemic increasing and once again creating uncertainty in the pace and strength of the global financial recovery. I am convinced that the poor visibility of the market conditions will continue. In this environment, we don't give guidance, but it is fair to say that the outlook for our businesses remains mixed. Therefore, when I look at our resilience going forward, I am pleased that our liquidity is secured, and our profit protection programme is moving ahead with speed. We have also identified additional savings opportunities and will increase the saving target further to EUR 400 million.
The winners as I see it, will be companies that have longterm sustainable businesses, from environmental, social and financial perspective; that stay close to their customers and innovate based on the consumer future needs; that can manage volatility and are agile in adapting to this changed reality. This is Stora Enso's competitive edge.
The future grows in the forest.
Operational EBIT 8.4%
Operational ROCE 6.7%
(Target >13%)
| Change % Q3/20- |
Change % Q3/20- |
Change % Q1-Q3/20– |
|||||||
|---|---|---|---|---|---|---|---|---|---|
| EUR million | Q3/20 | Q3/19 | Q3/19 | Q2/20 | Q2/20 | Q1-Q3/20 | Q1-Q3/19 | Q1-Q3/19 | 2019 |
| Operational EBITDA1 | 330 | 397 | -17.0 % | 332 | -0.7 % | 997 | 1 337 | -25.4 % | 1 614 |
| Depreciation and silviculture costs of EAI |
-6 | -3 | -115.5 % | -3 | -98.6 % | -11 | -14 | 15.6 % | -16 |
| Silviculture costs2 | -14 | -19 | 26.6 % | -16 | 11.1 % | -45 | -47 | 4.9 % | -62 |
| Depreciation and impairment excl. IAC |
-135 | -130 | -3.1 % | -136 | 0.9 % | -408 | -397 | -2.7 % | -533 |
| Operational EBIT | 175 | 245 | -28.6 % | 178 | -1.5 % | 532 | 879 | -39.4 % | 1 003 |
| Fair valuations and non operational items3 |
-4 | -39 | 88.7 | 55 | -108.0 % | 144 | -94 | 254.3 | 494 |
| Items affecting comparability (IAC) | -25 | -36 | 30.3 % | -7 | -269.6 % | -44 | -161 | 72.6 % | -192 |
| Operating profit (IFRS) | 145 | 170 | -14.6 % | 226 | -35.6 % | 633 | 624 | 1.3 % | 1 305 |
1 Restated Operational EBITDA includes operational fair value changes of biological assets of EUR 50 million for 2019. In addition, the Nordic forests silviculture costs of EUR 21 million for 2019 have been presented under Operational EBITDA.
2Including damages to forests
3 Fair valuations and non-operational items include CO2 emission rights, non-operational fair valuation changes of biological assets and the Group's share of income tax and net financial items of EAI. From 1 January 2020 onwards, the changes in the fair valuation of biological assets are categorized in non-operational and operational fair value changes. Non-operational fair value changes of biological assets reflect changes made to valuation assumptions and parameters, usually during the annual valuation process. Operational fair value changes of biological assets are included in Operational EBITDA and contain all other fair value changes, mainly due to inflation and differences in actual harvesting levels compared to the harvesting plan. The previous periods have been restated.
| Sales Q3/2019, EUR million | 2 402 |
|---|---|
| Price and mix | -3 % |
| Currency | 0 % |
| Volume | -6 % |
| Other sales1 | -1 % |
| Total before structural changes | -11 % |
| Structural changes2 | -2 % |
| Total | -13 % |
| Sales Q3/2020, EUR million | 2 079 |
1 Energy, paper for recycling, by-products etc.
2 Asset closures, major investments, divestments and acquisitions
Group sales decreased by 13%, or EUR 323 million from the previous year to EUR 2 079 (2 402) million. Group sales excluding Paper division decreased by 6%. Deliveries were clearly lower, especially for Paper, as the Covid-19 pandemic reduced demand. Sales prices were lower in all divisions despite active mix management, and slightly lower by-product sales decreased the top line further. The divestments and closures at the Dawang paper mill in China, paper production at Oulu Mill in Finland, and at the Kitee and Pfarrkirchen sawmills in Finland and Germany, as well as a small packaging paper machine closure at Imatra Mills in Finland reduced sales.
Operational EBIT decreased by 29%, or EUR 70 million, from the previous year to EUR 175 (245) million. The operational EBIT margin decreased to 8.4% (10.2%).
Lower sales prices in all divisions decreased operational EBIT by EUR 131 million. Total volume impact decreased operational EBIT by EUR 71 million, mainly due to the accelerated structural decline in paper demand. Production was curtailed due to Covid-19 pandemic.
Variable costs decreased by EUR 141 million mainly due to lower wood, pulp, chemicals and fillers and transportation costs, supported by the profit protection programme actions. Fixed costs increased by EUR 15 million, mainly due to higher annual maintenance shutdown costs, impacted by additional Covid-19 precautionary measures. Net foreign exchange rates had a positive impact of EUR 11 million on operational EBIT. The operational result from equity accounted investments remained unchanged and the impact from depreciations and divested and closed units decreased operational EBIT by EUR 5 million.
The average number of employees in the third quarter of 2020 was approximately 24 400 (26 400).
Fair valuations and non-operational items had a negative net impact on the operating profit of EUR 4 (negative 39) million. The negative impact came mainly from the forest valuation decreases.
The fair value of biological assets, including Stora Enso's share of Tornator, decreased by EUR 17 million in the balance sheet during Q3. The total biological asset fair value was EUR 4 590 (3 604) million at the end of September.
Earnings per share increased by 26.1% to EUR 0.11 (0.09), and earnings per share excluding items affecting comparability (IAC) and fair valuations decreased to EUR 0.14 (0.18).
The Group recorded items affecting comparability (IACs) with a negative impact of EUR 25 (negative 36) million on its operating profit. The related tax impact was positive EUR 5 (positive 2) million. The IACs relate mainly to the Hylte Mill restructuring in Sweden.
Net financial expenses of EUR 31 million were EUR 24 million lower than a year ago. Net interest expenses of EUR 33 million decreased by EUR 4 million, mainly as a result of lower average interest expense rate on borrowings and lower gross debt. Other net financial expenses were EUR 2 (1) million. The net foreign exchange rate impact in respect of cash equivalents, interest-bearing assets and liabilities and related foreign-currency hedges amounted to a gain of EUR 4 (loss of EUR 17) million, mainly due to a revaluation of foreign currency net debt in subsidiaries and joint operations.
| EUR million | Capital employed |
|---|---|
| 30 September 2019 | 10 602 |
| Capital expenditure excluding investments in biological assets less depreciation | 37 |
| Investments in biological assets less depletion of capitalised silviculture costs | 29 |
| Impairments and reversal of impairments | -63 |
| Fair valuation of biological assets | 716 |
| Unlisted securities (mainly PVO) | -113 |
| Equity accounted investments | -154 |
| Net liabilities in defined benefit plans | -161 |
| Operative working capital and other interest-free items, net | -282 |
| Net tax liabilities | -153 |
| Acquisition of subsidiary companies | 103 |
| Translation difference | -336 |
| Other changes | 13 |
| 30 September 2020 | 10 237 |
The operational return on capital employed (ROCE) in the third quarter of 2020 was 6.7% (9.2%). Operational ROCE excluding the Forest division was 8.0%.
Group sales decreased by 16%, or EUR 1 244 million, to EUR 6 400 (7 644) million, mainly due to Finnish union strikes in the first quarter of 2020 and the Covid-19 pandemic. Group sales excluding Paper division decreased by 11%.
Operational EBIT decreased by 39% or EUR 347 million compared to a year ago to EUR 532 (879) million. Operational EBIT excluding Paper was EUR 566 (710) million. Sales prices were lower in all divisions and had a negative impact of EUR 515 million, especially in pulp, paper and wood. Total volume impact reduced operational EBIT by EUR 237 million, mainly due to clearly lower Paper volumes. Variable and fixed costs were EUR 233 million and EUR 95 million lower respectively, positively impacted by profit protection programme actions. The net foreign exchange rate impact increased operational EBIT by EUR 111 million. The operational result from equity accounted investments decreased by EUR 24 million, driven by the restructuring of Bergvik Skog. Since 1 June 2019, the Group's Swedish forest holdings have been reported as a subsidiary. Depreciations and the impact from divested and closed units decreased operational EBIT by EUR 9 million.
Group sales decreased by 2%, or EUR 35 million, to EUR 2 079 (2 114) million, mainly due to increased uncertainty related to the Covid-19 pandemic. Excluding Paper division, sales decreased by 4%.
Operational EBIT remained flat at EUR 175 (178) million. Operational EBIT excluding Paper was EUR 191 (216) million. Sales prices were lower in all divisions and had a negative EUR 53 million impact. Total volume impact increased operational EBIT by EUR 1 million, mainly due to seasonally higher deliveries. Variable costs improved operational EBIT by EUR 82 million, mainly due to lower wood, transportation and pulp costs. Fixed costs increased by EUR 15 million, mainly due to higher maintenance activity and additional costs impacted by Covid-19 precautionary measures. The impact of net foreign exchange rates decreased operational EBIT by EUR 14 million. Depreciations, the operational result from equity accounted investments and the impact from divested and closed units decreased operational EBIT by EUR 3 million.
As of 1 January 2020, Stora Enso merged its containerboard business with the Consumer Board division, creating a new Packaging Materials division. The remaining business in Packaging Solutions, together with the recently created Formed Fiber unit, constitute a more focused Packaging Solutions division. The Group also established a new Forest division as of 1 January. Certain historical figures for Packaging Materials, Packaging Solutions, Forest, Segment Other and the Group have been restated as described in the release from 19 March 2020.
The ambition of Packaging Materials division is to be a global leader in circular economy with our high-quality renewable packaging materials based on both virgin and recycled fiber. Addressing the needs of today's eco-conscious consumers, we help customers and brand owners to find the best material for their packaging and to replace fossil-based materials with low carbon footprint, renewable and recyclable alternatives. A wide selection of barrier coatings enables the design and optimisation of packaging for various demanding consumer and industrial packaging end uses.
| Change % Q3/20- |
Change % Q3/20- |
Change % Q1-Q3/20– |
|||||||
|---|---|---|---|---|---|---|---|---|---|
| EUR million | Q3/20 | Q3/19 | Q3/19 | Q2/20 | Q2/20 | Q1-Q3/20 | Q1-Q3/19 | Q1-Q3/19 | 2019 |
| Sales | 771 | 805 | -4.2 % | 821 | -6.1 % | 2 356 | 2 485 | -5.2 % | 3 254 |
| Sales (Consumer board) | 628 | 640 | -1.9 % | 672 | -6.5 % | 1 920 | 1 951 | -1.6 % | 2 564 |
| Sales (Containerboard) | 144 | 165 | -12.7 % | 151 | -4.5 % | 440 | 535 | -17.7 % | 690 |
| Operational EBITDA | 168 | 146 | 15.1 % | 189 | -10.8 % | 511 | 459 | 11.3 % | 574 |
| Operational EBITDA (Consumer board) |
154 | 120 | 28.7 % | 162 | -5.2 % | 454 | 339 | 34.0 % | 434 |
| Operational EBITDA (Containerboard) |
14 | 27 | -46.0 % | 26 | -45.3 % | 57 | 120 | -52.9 % | 139 |
| Operational EBITDA margin | 21.8 % | 18.1 % | 23.0 % | 21.7 % | 18.5 % | 17.6 % | |||
| Operational EBIT | 111 | 86 | 29.2 % | 130 | -14.3 % | 336 | 282 | 19.2 % | 339 |
| Operational EBIT margin | 14.4 % | 10.7 % | 15.8 % | 14.3 % | 11.3 % | 10.4 % | |||
| Operational ROOC | 15.6 % | 11.9 % | 18.2 % | 15.8 % | 13.7 % | 12.4 % | |||
| Cash flow from operations | 194 | 189 | 2.7 % | 198 | -1.8 % | 510 | 457 | 11.5 % | 632 |
| Cash flow after investing activities | 104 | 133 | -21.3 % | 127 | -17.5 % | 255 | 314 | -18.9 % | 401 |
| Deliveries, 1 000 tonnes | 1 004 | 1 029 | -2.4 % | 1 047 | -4.1 % | 3 046 | 3 096 | -1.6 % | 4 111 |
| Deliveries (Consumer board) | 687 | 701 | -2.0 % | 737 | -6.8 % | 2 101 | 2 125 | -1.1 % | 2 812 |
| Deliveries (Containerboard) | 317 | 328 | -3.2 % | 310 | 2.3 % | 945 | 971 | -2.7 % | 1 299 |
| Production, 1 000 tonnes | 1 002 | 1 024 | -2.2 % | 1 068 | -6.2 % | 3 076 | 3 062 | 0.4 % | 4 078 |
| Production (Consumer board) | 684 | 702 | -2.6 % | 745 | -8.2 % | 2 116 | 2 089 | 1.3 % | 2 775 |
| Production (Containerboard) | 318 | 323 | -1.5 % | 322 | -1.4 % | 960 | 973 | -1.3 % | 1 303 |
Comparative 2019 figures have been restated as described in our release from 19 March 2020. Sales and Operational EBITDA and EBIT margin figures for Q3/19, Q1–Q3/19 and full year 2019 have been recalculated versus the amounts presented in the earlier release.
| Product | Market | Demand Q3/20 compared with Q3/19 |
Demand Q3/20 compared with Q2/20 |
Price Q3/20 compared with Q3/19 |
Price Q3/20 compared with Q2/20 |
|---|---|---|---|---|---|
| Consumer board (FBB) | Europe | Slightly weaker | Slightly weaker | Slightly lower | Stable |
| Virgin fiber-based containerboard |
Global | Slightly weaker | Stable | Lower | Slightly lower |
| Recycled fiber based (RCP) containerboard |
Europe | Slightly weaker | Stronger | Lower | Significantly lower |
15.6%
(Target: >20%)
| 2021 | 2020 | 2019 for Packaging Materials |
|
|---|---|---|---|
| Q1 | – | – | Ostrołęka Mill |
| Q2 | n/a | Heinola Mill | – |
| Q3 | n/a | Beihai, Imatra, and Varkaus mills |
Beihai, Imatra, Heinola and Ostrołęka mills |
| Q4 | n/a | Fors, Ingerois, Skoghall and Ostrołęka mills |
Fors, Ingerois, Skoghall and Varkaus mills |
Packaging Solutions division develops and sells world class fiber-based packaging products and services. We constantly innovate and find new ways to replace fossil-based packaging with renewable, eco-friendly alternatives. Our high-end packaging solutions are used by leading customers and brands across multiple industries.
| Change % Q3/20- |
Change % Q3/20- |
Change % Q1- Q3/20– |
|||||||
|---|---|---|---|---|---|---|---|---|---|
| EUR million | Q3/20 | Q3/19 | Q3/19 | Q2/20 | Q2/20 | Q1-Q3/20 | Q1-Q3/19 | Q1-Q3/19 | 2019 |
| Sales | 145 | 167 | -13.1 % | 141 | 2.8 % | 434 | 528 | -17.7 % | 698 |
| Operational EBITDA | 15 | 21 | -30.4 % | 15 | -0.5 % | 45 | 55 | -18.6 % | 71 |
| Operational EBITDA margin | 10.1% | 12.6 % | 10.5 % | 10.3 % | 10.4 % | 10.2 % | |||
| Operational EBIT | 8 | 15 | -48.6 % | 8 | -4.9 % | 24 | 36 | -33.1 % | 46 |
| Operational EBIT margin | 5.3% | 9.0 % | 5.7 % | 5.6 % | 6.8 % | 6.6 % | |||
| Operational ROOC | 13.2% | 23.1 % | 14.3 % | 13.5 % | 19.3 % | 18.9 % | |||
| Cash flow from operations | 10 | 43 | -77.0 % | 6 | 61.8 % | 33 | 67 | -50.8 % | 93 |
| Cash flow after investing activities | 7 | 27 | -75.5 % | 2 | 196.0 % | 21 | 42 | -49.2 % | 58 |
| Corrugated packaging European deliveries, million m2 |
250 | 254 | -1.4 % | 233 | 7.5 % | 731 | 765 | -4.5 % | 1 026 |
| Corrugated packaging European production, million m2 |
249 | 254 | -1.8 % | 237 | 5.5 % | 734 | 769 | -4.5 % | 1 033 |
Comparative 2019 figures have been restated as described in our release from 19 March 2020. Sales and Operational EBITDA and EBIT margin figures for Q3/19, Q1–Q3/19 and full year 2019 have been recalculated versus the amounts presented in the earlier release. The biocomposites business was transferred from Wood Products to Packaging Solutions on 1 July 2020, and the historical figures have not been restated, as the change was not material for the Group.
• Sales decreased by 13%, or EUR 22 million from last year's record high Q3 level to EUR 145 million. Lower box prices in Europe due to decreased raw material prices, negative sales foreign exchange rates and lower volumes in China Packaging decreased sales.
Sales, EUR million Operational EBIT, %
Q4/18 Q1/19 Q2/19 Q3/19 Q4/19 Q1/20 Q2/20 Q3/20
• Stora Enso started the production of formed fiber food service products at Hylte Mill in Sweden. The PureFiberTM by Stora Enso eco-product range is produced without plastic and per- and polyfluoroalkyl substances (PFAS). The Group is also investing in more formed fiber capacity in Hylte, Sweden and Qian'an, China.
0
50
| Product | Market | Demand Q3/20 compared with Q3/19 |
Demand Q3/20 compared with Q2/20 |
Price Q3/20 compared with Q3/19 |
Price Q3/20 compared with Q2/20 |
|
|---|---|---|---|---|---|---|
| Corrugated packaging | Global | Slightly weaker | Stronger | Lower | Stable | |
| Sales and operational EBIT | Operational ROOC | |||||
| 200 | 12% | |||||
| 150 | 9% | 13.2 % | ||||
| (Target: >30%) | ||||||
| 100 | 6% |
0%
3%
The Biomaterials division offers a wide variety of pulp grades to meet the demands of paper, board, tissue, textile and hygiene product producers. We maximise the business potential of the side streams of our processes, such as tall oil and turpentine from biomass. Based on our strong innovation approach, all fractions of biomass, like lignin and sugars, hold potential for use in various applications.
| Change % Q3/20- |
Change % Q3/20- |
Change % Q1-Q3/20– |
|||||||
|---|---|---|---|---|---|---|---|---|---|
| EUR million | Q3/20 | Q3/19 | Q3/19 | Q2/20 | Q2/20 Q1-Q3/20 Q1-Q3/19 | Q1-Q3/19 | 2019 | ||
| Sales | 305 | 331 | -8.0 % | 288 | 5.7 % | 879 | 1 123 | -21.8 % 1 464 | |
| Operational EBITDA | 38 | 67 | -44.1 % | 48 | -22.3 % | 111 | 335 | -66.8 % 356 | |
| Operational EBITDA margin | 12.3 % | 20.3 % | 16.8 % | 12.6 % | 29.8 % | 24.3 % | |||
| Operational EBIT | 10 | 39 | -74.9 % | 19 | -47.3 % | 21 | 245 | -91.3 % 233 | |
| Operational EBIT margin | 3.2 % | 11.7 % | 6.4 % | 2.4 % | 21.8 % | 15.9 % | |||
| Operational ROOC | 1.6 % | 5.9 % | 3.0 % | 1.2 % | 12.8 % | 9.4 % | |||
| Cash flow from operations | 47 | 114 | -58.4 % | 30 | 59.1 % | 52 | 358 | -85.3 % 423 | |
| Cash flow after investing activities | 26 | 82 | -68.2 % | 11 | 138.2 | -14 | 254 | -105.5 % 266 | |
| Pulp deliveries, 1 000 tonnes | 652 | 596 | 9.4 % | 554 | 17.8 % | 1 778 | 1 811 | -1.8 % 2 520 |
• Sales decreased by 8% or EUR 26 million to EUR 305 million. Significantly lower pulp prices and the negative sales foreign exchange rate impact was only partly offset by increased pulp deliveries.
• Operational EBIT decreased by EUR 29 million to EUR 10 million. Significantly lower prices and decreased production, impacted by increased maintenance activity and additional costs related to Covid-19 precautionary measures were only partly mitigated by clearly lower variable costs and positive net foreign exchange rate impact.
| Product | Market | Demand Q3/20 compared with Q3/19 |
Demand Q3/20 compared with Q2/20 |
Price Q3/20 compared with Q3/19 |
Price Q3/20 compared with Q2/20 |
|---|---|---|---|---|---|
| Softwood pulp | Europe | Weaker | Stable | Significantly lower | Stable |
| Hardwood pulp | Europe | Weaker | Stronger | Significantly lower | Stable |
| Hardwood pulp | China | Stronger | Stronger | Significantly lower | Stable |
(Target: >15%)
| 2021 | 2020 | 2019 | |
|---|---|---|---|
| Q1 | – | – | Veracel Mill |
| Q2 | n/a | – | – |
| Q3 | n/a | Sunila and Veracel mills |
Enocell Mill |
| Q4 | n/a | Montes del Plata and Skutskär mills |
Montes del Plata and Skutskär mills |
The Wood Products division is a leading provider of innovative wood-based solutions. The product range covers applications for construction, the window and door industry, as well as for the packaging and decoration industries. Pellets provide a sustainable solution for heating. The offering includes service concepts such as Building Solutions and e-business. Our solutions meet strict requirements regarding safety, quality, design and sustainability.
| Change % Q3/20- |
Change % Q3/20- |
Change % Q1-Q3/20– |
|||||||
|---|---|---|---|---|---|---|---|---|---|
| EUR million | Q3/20 | Q3/19 | Q3/19 | Q2/20 | Q2/20 | Q1-Q3/20 | Q1-Q3/19 | Q1-Q3/19 | 2019 |
| Sales | 341 | 380 | -10.3 % | 347 | -1.7 % | 1 026 | 1 195 | -14.1 % 1 569 | |
| Operational EBITDA | 49 | 39 | 24.3 % | 37 | 30.8 % | 116 | 127 | -8.7 % | 153 |
| Operational EBITDA margin | 14.3 % | 10.3 % | 10.8 % | 11.3 % | 10.6 % | 9.8 % | |||
| Operational EBIT | 38 | 27 | 37.9 % | 26 | 45.7 % | 82 | 92 | -11.3 % | 105 |
| Operational EBIT margin | 11.0 % | 7.2 % | 7.4 % | 7.9 % | 7.7 % | 6.7 % | |||
| Operational ROOC | 25.2 % | 15.8 % | 16.7 % | 17.8 % | 18.9 % | 16.6 % | |||
| Cash flow from operations | 64 | 57 | 12.0 % | 48 | 31.9 % | 132 | 126 | 4.7 % | 183 |
| Cash flow after investing activities | 57 | 47 | 21.3 % | 42 | 33.9 % | 107 | 93 | 15.4 % | 135 |
| Wood products deliveries, 1 000 m3 |
1 071 | 1 185 | -9.6 % | 1 098 | -2.5 % | 3 252 | 3 604 | -9.8 % | 4 753 |
• Sales decreased by 10%, or EUR 39 million to EUR 341 million. Covid-19 related delivery restrictions and lower classic sawn prices were only partly offset by improved mix and especially very strong US market. The structural changes at the Pfarrkirchen sawmill in Germany, and at the Uimaharju and Kitee sawmills in Finland reduced sales by EUR 32 million.
| Product | Market | Demand Q3/20 compared with Q3/19 |
Demand Q3/20 compared with Q2/20 |
Price Q3/20 compared with Q3/19 |
Price Q3/20 compared with Q2/20 |
|---|---|---|---|---|---|
| Wood products | Europe | Stronger | Significantly stronger | Slightly lower | Stable |
25.2%
(Target: >20%)
The new Forest division, which started operations in the beginning of 2020, includes Stora Enso's Swedish forest assets and the 41% share of Tornator with the majority of its forest assets located in Finland. The division also includes wood supply operations in Finland, Sweden, Russia and the Baltic countries. The division's key focus areas are sustainable forest management, competitive wood supply to Stora Enso's mills and innovation. As a major player in the bioeconomy, access to wood is critical for Stora Enso. Today, Stora Enso is one of the biggest private forest owners in the world.
| Change % Q3/20- |
Change % Q3/20- |
Change % Q1-Q3/20– |
|||||||
|---|---|---|---|---|---|---|---|---|---|
| EUR million | Q3/20 | Q3/19 | Q3/19 | Q2/20 | Q2/20 | Q1-Q3/20 | Q1-Q3/19 | Q1-Q3/19 | 2019 |
| Sales | 457 | 518 | -11.9 % | 519 | -12.0 % | 1 518 | 1 763 | -13.9 % 2 321 | |
| Operational EBITDA | 54 | 37 | 45.6 % | 54 | 1.0 % | 163 | 102 | 59.6 % | 145 |
| Operational EBITDA margin | 11.9 % | 7.2 % | 10.3 % | 10.7 % | 5.8 % | 6.2 % | |||
| Operational EBIT | 38 | 25 | 51.6 % | 41 | -7.0 % | 123 | 68 | 80.4 % | 99 |
| Operational EBIT margin | 8.3 % | 4.8 % | 7.8 % | 8.1 % | 3.9 % | 4.3 % | |||
| Operational ROOC | 3.6 % | 2.7 % | 3.9 % | 3.9 % | 3.2 % | 3.3 % | |||
| Cash flow from operations | 37 | 47 | -21.2 % | 115 | -67.7 % | 162 | 97 | 67.0 % | 370 |
| Cash flow after investing activities | 29 | 37 | -20.9 % | 106 | -72.2 % | 135 | 75 | 79.4 % | 333 |
| Wood deliveries, 1 000 m3 | 8 591 | 8 761 | -1.9 % | 9 316 | -7.8 % | 27 413 | 29 395 | -6.7 % | 38 775 |
| Operational fair value change of biological assets |
20 | 14 | 42.7 % | 20 | 3.8 % | 56 | 37 | 50.0 % | 50 |
Comparative 2019 figures have been restated as described in our release from 19 March 2020.
Operational ROOC
3.6%
(Target: >5%)
Stora Enso is the second largest paper producer in Europe with an established customer base and a wide product portfolio for print and office use. Customers benefit from Stora Enso's broad selection of papers made from recycled and virgin fiber as well as our valuable industry experience, know-how and customer support.
| Change % Q3/20- |
Change % Q3/20- |
Change % Q1-Q3/20– |
|||||||
|---|---|---|---|---|---|---|---|---|---|
| EUR million | Q3/20 | Q3/19 | Q3/19 | Q2/20 | Q2/20 | Q1-Q3/20 | Q1-Q3/19 | Q1-Q3/19 | 2019 |
| Sales | 468 | 690 | -32.3 % | 445 | 5.0 % | 1 503 | 2 162 | -30.5 % 2 856 | |
| Operational EBITDA | 11 | 76 | -85.7 % | -12 | 192.1 % | 47 | 248 | -81.1 % | 318 |
| Operational EBITDA margin | 2.3 % | 11.0% | -2.7 % | 3.1 % | 11.5% | 11.1% | |||
| Operational EBIT | -16 | 50 | -132.4 % | -39 | 57.8 % | -34 | 169 | -119.9 % | 213 |
| Operational EBIT margin | -3.5 % | 7.3% | -8.7 % | -2.2 % | 7.8% | 7.4% | |||
| Operational ROOC | -10.1 % | 25.1% | -22.7 % | -7.0 % | 28.9% | 29.3% | |||
| Cash flow from operations | 31 | 118 | -73.5 % | -20 | 258.1 % | 39 | 247 | -84.4 % | 344 |
| Cash flow after investing activities |
15 | 99 | -85.2 % | -33 | 144.9 % | -18 | 193 | -109.5 % | 264 |
| Cash flow after investing activities to sales, % |
3.2 % | 14.4% | -7.4% | -1.2 % | 8.9% | 9.3% | |||
| Paper deliveries, 1 000 tonnes | 731 | 1 010 | -27.6 % | 666 | 9.8 % | 2 314 | 3 102 | -25.4 % | 4 130 |
| Paper production, 1 000 tonnes | 723 | 988 | -26.8 % | 650 | 11.2 % | 2 303 | 3 084 | -25.3 % | 4 065 |
• Sales decreased by 32%, or EUR 222 million, to EUR 468 million. The Covid-19 pandemic accelerated demand decline and placed additional pressure on both prices and deliveries in all paper grades. The divestment of the Dawang paper mill in China and discontinuation of Oulu Mill paper production in Finland decreased sales by EUR 21 million.
• Operational EBIT decreased by EUR 66 million to EUR -16 million. Lower sales were only partly mitigated by lower fiber costs, especially in pulp and paper for recycling, as well as good fixed costs management as part of the profit protection programme.
| Product | Market | Demand Q3/20 compared with Q3/19 |
Demand Q3/20 compared with Q2/20 |
Price Q3/20 compared with Q3/19 |
Price Q3/20 compared with Q2/20 |
|---|---|---|---|---|---|
| Paper | Europe | Significantly weaker | Significantly stronger | Lower | Slightly lower |
3.2%
(Target: >7%)
| 2021 | 2020 | 2019 | |
|---|---|---|---|
| Q1 | – | – | – |
| Q2 | n/a | – | Nymölla Mill |
| Q3 | n/a | Veitsiluoto Mill | Veitsiluoto Mill |
| Q4 | n/a | Nymölla Mill | – |
Cash flow after investing activities to sales1
1 The Paper division's financial target is cash flow after investing activities to sales (non-IFRS), because the division's goal is to generate cash flow for the Group so that it can transform into a renewable materials growth company.
The segment Other includes Stora Enso's shareholding in the energy company Pohjolan Voima (PVO), and the Group's shared services and administration.
| EUR million | Q3/20 | Q3/19 | Change % Q3/20- Q3/19 |
Q2/20 | Change % Q3/20- Q2/20 |
Q1-Q3/20 | Q1-Q3/19 | Change % Q1-Q3/20– Q1-Q3/19 |
2019 |
|---|---|---|---|---|---|---|---|---|---|
| Sales | 230 | 268 | -14.4 % | 221 | 4.0 % | 697 | 814 | -14.4 % | 1 076 |
| Operational EBITDA | -5 | 10 | -145.4 % | 1 | n/m | 4 | 11 | -59.1 % | -4 |
| Operational EBITDA margin | -2.0 % | 3.9 % | 0.6 % | 0.6 % | 1.3 % | -0.3 % | |||
| Operational EBIT | -13 | 2 | n/m | -7 | -93.1 % | -20 | -13 | -54.8 % | -32 |
| Operational EBIT margin | -5.6 % | 0.9 % | -3.0 % | -2.8 % | -1.6 % | -3.0 % | |||
| Cash flow from operations | 16 | -76 | 120.5 % | -14 | 207.9 % | -21 | -87 | 75.4 % | -55 |
| Cash flow after investing activities |
13 | -78 | 116.1 % | -16 | 177.3 % | -28 | -103 | 73.0 % | -71 |
• Sales decreased by EUR 38 million to EUR 230 million, as sales related to internal services decreased.
• Operational EBIT decreased by EUR 15 million to EUR -13 million due to additional costs related Covid-19 precautionary measures in logistics and maintenance.
| EUR million | 30 Sep 2020 | 30 Jun 2020 | 31 Dec 2019 | 30 Sep 2019 |
|---|---|---|---|---|
| Operative fixed assets1 | 10 519 | 10 626 | 10 779 | 10 057 |
| Equity accounted investments | 430 | 423 | 483 | 590 |
| Operative working capital, net | 792 | 940 | 771 | 1 163 |
| Non-current interest-free items, net | -622 | -614 | -571 | -506 |
| Operating Capital Total | 11 118 | 11 374 | 11 462 | 11 303 |
| Net tax liabilities | -881 | -854 | -830 | -701 |
| Capital Employed | 10 237 | 10 520 | 10 632 | 10 602 |
| Equity attributable to owners of the Parent | 7 243 | 7 244 | 7 429 | 6 875 |
| Non-controlling interests | -14 | -13 | -7 | -18 |
| Net interest-bearing liabilities | 3 008 | 3 289 | 3 209 | 3 745 |
| Financing Total | 10 237 | 10 520 | 10 632 | 10 602 |
1 Operative fixed assets include goodwill, other intangible assets, property, plant and equipment, right-of-use assets, biological assets, emission rights, and unlisted securities.
Cash and cash equivalents net of overdrafts increased by EUR 294 million to EUR 1 356 million. Net debt decreased by EUR 281 million to EUR 3 008 (EUR 3 289) million mainly as a result of solid cash flow from operations after investments. The ratio of net debt to the last 12 months' operational EBITDA was 2.4, compared to the ratio of 2.5 in the previous quarter. The net debt/equity ratio on 30 September 2020 was 0.42 (0.45). The average interest expense rate on borrowings decreased to 3.1% (3.2%).
Stora Enso has a EUR 600 million committed revolving credit facility that was fully undrawn at the end of the quarter. In addition, Stora Enso has undrawn committed bilateral credit facility arrangements with commercial banks up to EUR 250 million. The original tenor of these bilateral arrangements varies from 18 to 24 months and they mature in 2021 and 2022. Additionally, Stora Enso has access to statutory pension premium loans in Finland up to EUR 950 (950) million.
The fair value of Pohjolan Voima Oy (PVO) shares, accounted for as an equity investment fair valued through other comprehensive income under IFRS 9, increased in the quarter by EUR 34 million to EUR 379 million mainly due to slightly higher electricity market prices and lower WACC. During the third quarter, Teollisuuden Voima Oyj (TVO) announced that the regular electricity production at Olkiluoto 3 (OL3) nuclear power plant is now expected to commence in February 2022. The revised schedule is based on the updated start-up schedule received from Areva-Siemens Consortium and has been reflected in the third quarter PVO valuation in Stora Enso's financial statements.
The Cumulative translation adjustment (net of hedges and taxes) decreased the equity by EUR 124 million in Q3/2020 due to currency movements.
| EUR million | Q3/20 | Q3/19 | Change % Q3/20- Q3/19 |
Q2/20 | Change % Q3/20- Q2/20 |
Q1-Q3/20 | Q1-Q3/19 | Change % Q1-Q3/20– Q1-Q3/19 |
2019 |
|---|---|---|---|---|---|---|---|---|---|
| Operational EBITDA | 330 | 398 | -17.0 % | 332 | -0.7 % | 997 | 1 337 | -25.4 % | 1 614 |
| IAC on operational EBITDA | -8 | -22 | 63.9 | -2 | -283.1 % | -17 | -150 | 88.5 % | -128 |
| Other adjustments | -18 | -9 | -112.4 % | -9 | -91.1 % | -55 | 113 | -148.9 % | 265 |
| Change in working capital | 95 | 126 | -24.8 % | 42 | 126.0 % | -17 | -34 | 50.1 % | 240 |
| Cash flow from operations | 399 | 493 | -19.2 % | 363 | 9.9 % | 907 | 1 266 | -28.3 % | 1 991 |
| Cash spent on fixed and biological assets |
-147 | -146 | -1.0 % | -123 | -19.2 % | -448 | -391 | -14.6 % | -598 |
| Acquisitions of equity accounted investments |
-1 | 0 | n/m | 0 | -100.0 % | -1 | -6 | 76.7 % | -7 |
| Cash flow after investing activities |
250 | 347 | -27.9 % | 239 | 4.5 % | 458 | 868 | -47.3 % | 1 386 |
Comparative 2019 figures have been restated as described in our release from 19 March 2020.
The third quarter 2020 cash flow after investing activities was positive at EUR 250 million. Working capital decreased by EUR 95 million mainly due to lower inventories and higher trade payables. Many divisions reached record low working capital levels for the quarter. Cash spent on fixed and biological assets was EUR 147 million. Payments related to the previously announced provisions amounted to EUR 21 million.
Additions to fixed and biological assets in the third quarter 2020 totalled EUR 156 (150) million, of which EUR 143 million were fixed assets including EUR 10 million of leases capex, and EUR 13 million of biological assets. Depreciations and impairment charges excluding IACs totalled EUR 135 (130) million. Additions in fixed and biological assets had a cash outflow impact of EUR 147 (146) million.
The main projects ongoing in the third quarter of 2020 were the Oulu Mill conversion into kraftliner production in Finland, the Launkalne wood products investment in Latvia, the pilot facility at Sunila Mill in Finland for producing bio-based carbon materials based on lignin and investment in new production line for cross laminated timber (CLT) at Ždírec Mill in Czech Republic.
| EUR million | Forecast 2020 |
|---|---|
| Capital expenditure | 675–725 |
| Depreciation and depletion of capitalised silviculture costs | 580–600 |
Stora Enso's capital expenditure forecast includes approximately EUR 70 million for the Group's biological assets and the capitalised leasing contracts according to IFRS 16 Leases of approximately EUR 30 million. The depreciation and depletion of capitalised silviculture costs forecast includes also the impact of IFRS 16. The depletion of capitalised silviculture costs is forecast to be EUR 40–60 million.
| Q3/20 | Q3/19 | Q2/20 | Q1-Q3/20 | Q1-Q3/19 | 2019 | Milestone | Milestone to be reached by |
|
|---|---|---|---|---|---|---|---|---|
| TRI rate 12 | 6.4 | 7.6 | 4.7 | 5.9 | 7.1 | 7.0 | 4.7 | end of 2020 |
TRI (Total recordable incident) rate = number of incidents per one million hours worked
1 For own employees, including employees of the joint operations Veracel and Montes del Plata
2 Q3/19 figure recalculated due to additional data received after the report was published.
Sadly, two fatalities occurred at the Guangxi forestry operations in China, both involving contractor employees. The learnings from these tragic events will be acted upon in Stora Enso. Our Supplier Code of Conduct applies to all on-site contractors. It imposes sustainability and occupational health and safety requirements on our contractors and suppliers.
During the Covid-19 pandemic, we are taking precautionary measures to keep our employees and contractors safe and healthy.
| 30 Sep 2020 | 30 Jun 2020 | 31 Dec 2019 | 30 Sep 2019 | Target | |
|---|---|---|---|---|---|
| % of supplier spend covered by the Supplier Code of Conduct1 |
97 % | 97 % | 96% | 96% | 95 % |
1 Excluding joint operations, intellectual property rights, leasing fees, financial trading, government fees such as customs, and wood purchases from private individual forest owners.
Agreements with social landless movements and land occupations in Bahia, Brazil
| 30 Sep 2020 | 30 Jun 2020 | 31 Dec 2019 | 30 Sep 2019 | |
|---|---|---|---|---|
| Productive area occupied by social movements not involved in the agreements, ha |
215 | 200 | 470 | 470 |
At the end of the third quarter, 215 hectares of productive land owned by Veracel were occupied by social landless movements not involved in the agreements. The area increased slightly, due to an expansion of previous occupation and a return of one of the movements to an area where the company had earlier resumed forest management. Veracel continues to recover occupied areas through legal processes.
Since 2012, Veracel has voluntarily approved the transfer of approximately 20 000 hectares of land to benefit landless people. At the end of 2019, the total land area owned by Veracel was 213 000 hectares, of which 79 000 hectares are planted with eucalyptus for pulp production.
Science-based target (SBT) performance compared to 2010 base-year level
| 30 Sep 2020 | 30 Jun 2020 | 31 Dec 2019 | 30 Sep 2019 | Target | Target to be reached by |
|
|---|---|---|---|---|---|---|
| Reduction of fossil CO2e emissions per saleable tonne of board, pulp, and paper (kg/t) 1 2 |
-25 % | -25 % | -26 % | -24 % | -31 % | end of 2030 |
1 Direct fossil CO2e emissions from production and indirect fossil CO2e emissions related to purchased electricity and heat (Scope 1 and 2). Excluding joint operations. Rolling four quarters.
² Historical figures recalculated due to additional data after the previous Interim Reports.
In 2017, the Science Based Target (SBT) initiative approved our 2030 target to reduce our greenhouse gas (GHG) emissions by 31% from operations per tonne of board, pulp, and paper produced compared to a 2010 base-year.
Stora Enso retained its place in the FTSE4Good Index Series. These indices measure the performance of companies demonstrating strong environmental, social, and governance practices.
Stora Enso joined Business for Nature call to action in the lead-up to the United Nations conference on biodiversity.
Stora Enso's Annual Report 2019, including the Sustainability Report, was awarded the highest A+ rating in the 24th "Annual Reports on Annual Reports" ranking.
Uncertainties related to Covid-19 impacts on global economy continue to prevail in Stora Enso's business environment. Despite a strong initial recovery, high unemployment, stagnant investments, business insolvencies and surging corporate and sovereign debt may limit the revival towards the end of 2020 and beyond. The renewed increase in Covid-19 infections in parts of the world, and particularly in Europe, shows that downside risks persist and the way different countries will act, will have an impact on the economic conditions. Stora Enso also continues to face uncertainty in the short and medium terms, with the impact of Covid-19 on the forest industry and the economy at large remaining unclear. However, compared with previous recessions, both the industry in general and Stora Enso in particular with its diversified business portfolio, are considered more resilient to economic shock and deteriorating business conditions.
Stora Enso maintains a Covid-19 risk assessment process to determine the potential near- and medium-term implications of the direct and indirect impacts on Stora Enso's business operations. The process builds on several alternative scenarios, involving the identification and planning of business contingency and cash preservation measures to limit the potential impacts across Stora Enso's business divisions and to ensure sufficient liquidity in all conditions. The contemplated worst-case scenarios, which assume a renewed wave of infections and prolonged global economic contraction, would not, in Stora Enso's view, lead to circumstances that would compromise Stora Enso's ability to continue as a going concern.
The trend towards nationalist anti-globalist policies may grow following the Covid-19 pandemic, with border checks on goods and people becoming more stringent and national interests promoted. There is also a risk that even open economies, such as those in western Europe and Asian business hubs, enact policies in direct opposition to globalisation. Moreover, unclear trade relationship between EU and the UK involve elevated risk on trade flows between the two. However, potential near and midterm effects on Stora Enso resulting from potential "no-deal" Brexit are expected to be limited due to implemented precautions.
Increasing competition, and supply and demand imbalances in the paper, pulp, packaging, wood products and roundwood markets may affect Stora Enso's market share and profitability. Changes in the global economic and political environment, sharp market corrections, increasing volatility in foreign exchange rates and deteriorating economic conditions in the main markets could all affect Stora Enso's profits, cash flow and financial position.
Stora Enso has been granted various investment subsidies and has given certain investment commitments in different countries e.g. Finland, China and Sweden. If committed planning conditions are not met, local officials may pursue administrative measures to reclaim some of the formerly granted investment subsidies or to impose penalties on Stora Enso, and the outcome of such a process could result in a negative financial impact on Stora Enso.
Other risks and uncertainties include, but are not limited to: general industry conditions, such as changes in the cost or availability of raw materials, energy and transport costs; unanticipated expenditures related to the cost of compliance with existing and new environmental and other governmental regulations and to actual or potential litigation; material disruption at one of our manufacturing facilities; risks inherent in conducting business through joint ventures, and other factors that can be found in Stora Enso's press releases and disclosures.
A more detailed description of risks is available in Stora Enso's Financial Report at storaenso.com/annualreport.
Energy sensitivity analysis: the direct effect of a 10% increase in electricity and fossil fuel market prices would have a negative impact of approximately EUR 9 million on operational EBIT for the next 12 months.
Wood sensitivity analysis: the direct effect of a 10% increase in wood prices would have a negative impact of approximately EUR 174 million on operational EBIT for the next 12 months.
Pulp sensitivity analysis: the direct effect of a 10% increase in pulp market prices would have a positive impact of approximately EUR 120 million on operational EBIT for the next 12 months.
Chemical and filler sensitivity analysis: the direct effect of a 10% increase in chemical and filler prices would have a negative impact of approximately EUR 42 million on operational EBIT for the next 12 months.
A decrease of energy, wood, pulp or chemical and filler prices would have the opposite impact.
Foreign exchange rates sensitivity analysis for the next twelve months: the direct effect on operational EBIT of a 10% strengthening in the value of the US dollar, Swedish krona and British pound would be approximately positive EUR 129 million, negative EUR 18 million and positive EUR 20 million annual impact, respectively. Weakening of the currencies would have the opposite impact. These numbers are before the effect of hedges and assuming no changes occur other than a single currency exchange rate movement in an exposure currency.
The Group incurs annual unhedged net costs worth approximately EUR 158 million in Brazilian real (BRL) in its operations in Brazil and approximately EUR 42 million in Chinese Renminbi (CNY) in its operations in China. For these flows, a 10% strengthening in the value of a foreign currency would have a EUR 16 million and EUR 4 million negative impact on operational EBIT, respectively.
Stora Enso has undertaken significant restructuring actions in recent years which have included the divestment of companies, sale of assets and mill closures. These transactions include a risk of possible environmental or other obligations the existence of which would be confirmed only by the occurrence or non-occurrence of one or more uncertain future events not wholly within the control of the Group.
Stora Enso is party to legal proceedings that arise in the ordinary course of business and which primarily involve claims arising out of commercial law. The management does not consider that liabilities related to such proceedings before insurance recoveries, if any, are likely to be material to the Group's financial condition or results of operations.
On 11 July 2008, Stora Enso announced that a federal judge in Brazil had issued a decision claiming that the permits issued by the State of Bahia for the operations of Stora Enso's joint operations company Veracel were not valid. The judge also ordered Veracel to take certain actions, including reforestation with native trees on part of Veracel's plantations and a possible fine of, at the time of the decision, BRL 20 (EUR 3) million. Veracel disputes the decision and has filed an appeal against it. Veracel operates in full compliance with all Brazilian laws and has obtained all the necessary environmental and operating licences for its industrial and forestry activities from the relevant authorities. In November 2008, a Federal Court suspended the effects of the decision. No provisions have been recorded in Veracel's or Stora Enso's accounts for the reforestation or the possible fine.
Lars Völkel was appointed EVP, Head of Wood Products division, and member of the Group Leadership Team as of 1 July 2020. Previously, he held the role of the CEO of Ambibox GmbH, a renewable energy & electronic vehicle charging company in Germany.
Katariina Kravi was appointed EVP, Head of Human Resources, and member of the Group Leadership Team as of 1 September 2020. She joins most recently from a position as Chief People and Culture Officer at Tieto Oyj, a leading Nordic software and services company.
Annette Stube was appointed EVP, Head of Sustainability, and member of the Group Leadership Team as of 1 September 2020. She succeeds Stora Enso's previous Head of Sustainability Noel Morrin, who is retiring at the end of 2020. Annette Stube joined from a position as Head of Sustainability in A.P. Moller-Maersk, an integrated transport and logistics company.
Stora Enso's Annual General Meeting (AGM) was held on 4 June 2020 at the Company's Head Office in Helsinki, Finland. In order to prevent the spread of the Covid-19 pandemic, a shareholder or his/her proxy representative could not be present at the venue of the meeting.
The AGM approved the proposal by the Board of Directors that the Company distributes a dividend of EUR 0.15 per share for the year 2019. In addition, the AGM approved the proposal that the Board of Directors to decide at its discretion on the payment of dividend up to a maximum of EUR 0.35 per share. A resolution on the distribution of a dividend will be made at a later stage when it is possible to make a more reliable estimate on the impacts of the Covid-19 pandemic on Stora Enso's business and liquidity.
The AGM approved the proposal that of the current members of the Board of Directors – Jorma Eloranta, Elisabeth Fleuriot, Hock Goh, Mikko Helander, Christiane Kuehne, Antti Mäkinen, Richard Nilsson and Hans Stråberg – be re-elected members of the Board of Directors until the end of the following AGM and that Håkan Buskhe be elected new member of the Board of Directors for the same term of office. The AGM elected Jorma Eloranta as Chair of the Board of Directors and Hans Stråberg as Vice Chair.
The AGM approved the proposed annual remuneration for the Board of Directors as follows:
| Chair | EUR 197 000 (2019: EUR 192 000) |
|---|---|
| Vice Chair | EUR 112 000 (2019: EUR 109 000) |
| Members | EUR 76 000 (2019: EUR 74 000) |
The AGM also approved the proposal that the annual remuneration for the members of the Board of Directors, be paid in Company shares and cash so that 40% will be paid in Stora Enso R shares to be purchased on the Board members' behalf from the market at a price determined in public trading, and the rest in cash.
The AGM also approved the proposed annual remuneration for the Board committees.
The AGM approved the proposal that PricewaterhouseCoopers Oy be elected as auditor until the end of the following AGM. PricewaterhouseCoopers Oy has notified the company that Samuli Perälä, APA, will act as the responsible auditor. It was resolved that the remuneration for the auditor shall be paid according to invoice approved by the Financial and Audit Committee.
The AGM approved the proposals that the Board of Directors be authorised to decide on the repurchase and on the issuance of Stora Enso R shares. The amount of shares shall not to exceed a total of 2 000 000 R shares, corresponding to approximately 0.25% of all shares and 0.33% of all R shares.
At its meeting held after the AGM, Stora Enso's Board of Directors elected Richard Nilsson (chair), Jorma Eloranta, Elisabeth Fleuriot and Hock Goh as members of the Financial and Audit Committee.
Jorma Eloranta (chair), Antti Mäkinen, and Hans Stråberg were elected members of the Remuneration Committee. Christiane Kuehne (chair), Håkan Buskhe and Mikko Helander were elected members of the Sustainability and Ethics Committee.
During the third quarter of 2020, the conversions of 311 A shares into R shares were recorded in the Finnish trade register. On 30 September 2020, Stora Enso had 176 254 773 A shares and 612 365 214 R shares in issue. The company did not hold its own shares. The total number of Stora Enso shares in issue was 788 619 987 and the total number votes at least 237 491 294.
Stora Enso's Shareholders' Nomination Board was established in September. The Shareholders' Nomination consists of the same members as for the previous period: Jorma Eloranta (Chair of Stora Enso's Board of Directors), Hans Stråberg (Vice Chair of Stora Enso's Board of Directors), Harri Sailas (Chair of the Board of Directors of Solidium Oy), and Marcus Wallenberg (Chair of the Board of Directors of FAM AB). The Shareholders' Nomination Board elected Marcus Wallenberg as its Chair.
On 15 October, the conversion of 150 A shares into R shares was recorded in the Finnish trade register. On 20 October, Stora Enso announced that it had decided to start using a valuation method for its forest assets in the Nordics based on market transaction data and change the accounting policy from the fourth quarter of 2020 onwards.
This report has been prepared in Finnish, English and Swedish. If there are any variations in the content between the versions, the English version shall govern. This report is unaudited.
Helsinki, 20 October 2020 Stora Enso Oyj Board of Directors
This unaudited interim financial report has been prepared in accordance with the accounting policies set out in International Accounting Standard 34 on Interim Financial Reporting and in the Group's Financial Report for 2019 with the exception of new and amended standards applied to the annual periods beginning on 1 January 2020.
All figures in this Interim Report have been rounded to the nearest million, unless otherwise stated. Therefore, percentages and figures in this report may not add up precisely to the totals presented and may vary from previously published financial information.
The Group has assessed the potential accounting implications of decreased economic activity as a result of Covid-19 pandemic. IAS 36 requires non-financial assets to be tested for impairment whenever there is an indicator those assets might be impaired and in addition goodwill is tested at least every year. The uncertainty in the economic environment may decrease the reliability of long-term forecasts used in the impairment testing models. Based on the current estimates of expected performance, no impairment needs were identified at the end of the quarter.
The Group reviewed and updated its expected credit loss model for trade receivables to take into account the macro-economic developments in Q2/2020. This change did not result in a significant increase of credit loss allowances for trade receivables at the end of September but the credit risk may increase if the current trading conditions deteriorate further.
There was a slight but not material increase in the valuation allowance made for old, slow moving and obsolete finished goods and spare parts.
The Group's units in some countries have received various forms of assistance from the authorities intended to support employment or temporarily improve cash flows. The savings in income statement or cash flow improvements from the obtained relief measures were not material for Stora Enso Group during Q3/2020.
The Group's key non-IFRS performance metric is operational EBIT, which is used to evaluate the performance of its operating segments and to steer allocation of resources to them.
Operational EBIT comprises the operating profit excluding items affecting comparability (IAC) and fair valuations from the segments and Stora Enso's share of the operating profit of equity accounted investments (EAI), also excluding items affecting comparability and fair valuations.
Items affecting comparability are exceptional transactions that are not related to recurring business operations. The most common IAC are capital gains and losses, impairments or impairment reversals, disposal gains and losses relating to Group companies, provisions for planned restructurings, environmental provisions, changes in depreciation due to restructuring and penalties. Items affecting comparability are normally disclosed individually if they exceed one cent per share.
Fair valuations and non-operational items include CO2 emission rights, non-operational fair valuation changes of biological assets and the Group's share of income tax and net financial items of EAI. From 1 January 2020 onwards, the changes in the fair valuation of biological assets are categorized in non-operational and operational fair value changes. Non-operational fair value changes of biological assets reflect changes made to valuation assumptions and parameters, usually during the annual valuation process. Operational fair value changes of biological assets are included in Operational EBITDA and contain all other fair value changes, mainly due to inflation and differences in actual harvesting levels compared to the harvesting plan. The previous periods have been restated.
Cash flow from operations (non-IFRS) is a Group specific way to present operative cash flow starting from operational EBITDA instead of operating profit.
Cash flow after investing activities (non-IFRS) is calculated as follows: cash flow from operations (non-IFRS) excluding cash spent on intangible assets, property, plant and equipment, and biological assets and acquisitions of EAIs. The full list of the non-IFRS measures is presented at the end of this report.
• Amended standards and interpretations do not have material effect on the Group.
• No future standard changes endorsed by the EU.
| EUR million | Q3/20 | Q3/19 | Q2/20 | Q1-Q3/20 | Q1-Q3/19 | 2019 |
|---|---|---|---|---|---|---|
| Sales | 2 079 | 2 402 | 2 114 | 6 400 | 7 644 | 10 055 |
| Other operating income | 33 | 40 | 24 | 113 | 110 | 165 |
| Change in inventories of finished goods and WIP | -44 | -27 | 8 | -35 | -14 | -102 |
| Materials and services | -1 210 | -1 429 | -1 237 | -3 747 | -4 529 | -5 964 |
| Freight and sales commissions | -190 | -221 | -205 | -609 | -679 | -904 |
| Personnel expenses | -294 | -302 | -328 | -939 | -984 | -1 331 |
| Other operating expenses | -87 | -120 | -81 | -298 | -537 | -686 |
| Share of results of equity accounted investments | 7 | -12 | 2 | -12 | 63 | 229 |
| Change in net value of biological assets | 3 | -16 | 69 | 194 | -40 | 442 |
| Depreciation, amortisation and impairment charges | -152 | -145 | -141 | -435 | -408 | -597 |
| Operating Profit | 145 | 170 | 226 | 633 | 624 | 1 305 |
| Net financial items | -31 | -55 | -36 | -120 | -134 | -168 |
| Profit before Tax | 115 | 115 | 190 | 513 | 490 | 1 137 |
| Income tax | -28 | -57 | -46 | -133 | -154 | -281 |
| Net Profit for the Period | 86 | 59 | 144 | 380 | 336 | 856 |
| Attributable to: | ||||||
| Owners of the Parent | 88 | 70 | 147 | 387 | 360 | 880 |
| Non-controlling interests | -2 | -11 | -3 | -7 | -24 | -24 |
| Net Profit for the Period | 86 | 59 | 144 | 380 | 336 | 856 |
| Earnings per Share | ||||||
| Basic earnings per share, EUR | 0.11 | 0.09 | 0.19 | 0.49 | 0.46 | 1.12 |
| Diluted earnings per share, EUR | 0.11 | 0.09 | 0.19 | 0.49 | 0.46 | 1.12 |
| EUR million | Q3/20 | Q3/19 | Q2/20 | Q1-Q3/20 | Q1-Q3/19 | 2019 |
|---|---|---|---|---|---|---|
| Net profit for the period | 86 | 59 | 144 | 380 | 336 | 856 |
| Other Comprehensive Income (OCI) | ||||||
| Items that will Not be Reclassified to Profit and Loss | ||||||
| Equity instruments at fair value through OCI | 38 | 99 | 68 | -142 | 76 | 109 |
| Actuarial gains and losses on defined benefit plans | -20 | -4 | -63 | -55 | -4 | -78 |
| Income tax relating to items that will not be reclassified | 4 | 1 | 11 | 10 | 2 | 6 |
| 22 | 95 | 16 | -187 | 73 | 37 | |
| Items that may be Reclassified Subsequently to Profit and Loss | ||||||
| Cumulative translation adjustment (CTA) | -133 | 25 | 125 | -260 | 181 | 206 |
| Net investment hedges and loans | 10 | -11 | 2 | 6 | -16 | -9 |
| Cash flow hedges and cost of hedging | 15 | -32 | 68 | 1 | -61 | -14 |
| Share of OCI of Non-controlling Interests (NCI) | 1 | 0 | 1 | 0 | 0 | 0 |
| Share of OCI of Equity accounted investments (EAI) | 0 | 0 | 0 | 0 | 11 | 11 |
| Income tax relating to items that may be reclassified | -4 | 8 | -13 | -2 | 12 | 2 |
| -111 | -11 | 183 | -255 | 126 | 196 | |
| Total Comprehensive Income | -2 | 143 | 343 | -62 | 536 | 1 089 |
| Attributable to | ||||||
| Owners of the Parent | -2 | 154 | 345 | -55 | 561 | 1 113 |
| Non-controlling interests | -1 | -11 | -2 | -7 | -25 | -24 |
| Total Comprehensive Income | -2 | 143 | 343 | -62 | 536 | 1 089 |
CTA = Cumulative Translation Adjustment
OCI = Other Comprehensive Income
EAI = Equity Accounted Investments
| EUR million | 30 Sep 2020 | 31 Dec 2019 | 30 Sep 2019 |
|---|---|---|---|
| Assets | |||
| Goodwill O |
278 | 302 | 312 |
| Other intangible assets O |
145 | 169 | 168 |
| Property, plant and equipment O |
5 382 | 5 610 | 5 530 |
| Right-of-use assets O |
463 | 508 | 530 |
| 6 268 | 6 590 | 6 539 | |
| Biological assets O |
3 819 | 3 627 | 2 982 |
| Emission rights O |
49 | 37 | 39 |
| Equity accounted investments O |
430 | 483 | 590 |
| Listed securities I |
14 | 12 | 9 |
| Unlisted securities O |
383 | 526 | 496 |
| Non-current interest-bearing receivables I |
94 | 72 | 76 |
| Deferred tax assets T |
102 | 81 | 85 |
| Other non-current assets O |
27 | 37 | 40 |
| Non-current Assets | 11 186 | 11 463 | 10 857 |
| Inventories O |
1 302 | 1 391 | 1 519 |
| Tax receivables T |
15 | 11 | 9 |
| Operative receivables O |
1 158 | 1 289 | 1 319 |
| Interest-bearing receivables I |
28 | 23 | 16 |
| Cash and cash equivalents I |
1 364 | 876 | 713 |
| Current Assets | 3 867 | 3 590 | 3 576 |
| Total Assets | 15 053 | 15 053 | 14 432 |
| Equity and Liabilities | |||
| Owners of the Parent | 7 243 | 7 429 | 6 875 |
| Non-controlling Interests | -14 | -7 | -18 |
| Total Equity | 7 229 | 7 423 | 6 857 |
| Post-employment benefit obligations O |
543 | 458 | 383 |
| Provisions O |
94 | 110 | 130 |
| Deferred tax liabilities T |
899 | 875 | 744 |
| Non-current interest-bearing liabilities I |
3 468 | 3 232 | 3 508 |
| Other non-current operative liabilities O |
12 | 40 | 34 |
| Non-current Liabilities | 5 016 | 4 713 | 4 798 |
| Current portion of non-current debt I |
471 | 376 | 332 |
| Interest-bearing liabilities I |
561 | 572 | 700 |
| Bank overdrafts I |
8 | 13 | 19 |
| Provisions O |
55 | 55 | 21 |
| Other operative liabilities O |
1 614 | 1 854 | 1 653 |
| Tax liabilities T |
99 | 48 | 52 |
| Current Liabilities | 2 808 | 2 917 | 2 778 |
| Total Liabilities | 7 823 | 7 630 | 7 575 |
| Total Equity and Liabilities | 15 053 | 15 053 | 14 432 |
Items designated with "O" comprise Operating Capital
Items designated with "I" comprise Net Interest-bearing Liabilities
Items designated with "T" comprise Net Tax Liabilities
| EUR million | Q1-Q3/20 | Q1-Q3/19 |
|---|---|---|
| Cash Flow from Operating Activities | ||
| Operating profit | 633 | 624 |
| Adjustments for non-cash items2 | 291 | 675 |
| Change in net working capital | -17 | -34 |
| Cash Flow Generated by Operations2 | 907 | 1 266 |
| Net financial items paid | -96 | -112 |
| Income taxes paid, net | -66 | -139 |
| Net Cash Provided by Operating Activities2 | 746 | 1 015 |
| Cash Flow from Investing Activities | ||
| Acquisition of subsidiary shares and business operations, net of acquired cash | 0 | -464 |
| Acquisitions of equity accounted investments | -1 | -6 |
| Acquisitions of unlisted securities | -1 | 0 |
| Cash flow on disposal of subsidiary shares and business operations, net of disposed cash | -3 | 0 |
| Cash flow on disposal of unlisted securities | 0 | 5 |
| Cash flow on disposal of intangible assets and property, plant and equipment | 4 | 7 |
| Capital expenditure2 | -448 | -391 |
| Proceeds from non-current receivables, net | -18 | -19 |
| Net Cash Used in Investing Activities2 | -466 | -870 |
| Cash Flow from Financing Activities | ||
| Proceeds from issue of new long-term debt | 563 | 871 |
| Repayment of long-term debt and lease liabilities | -201 | -1 043 |
| Change in short-term borrowings | -18 | -15 |
| Dividends paid | -118 | -394 |
| Buy-out of interest in subsidiaries from non-controlling interests | 0 | -8 |
| Equity injections from, less dividends to, non-controlling interests | 0 | -4 |
| Purchase of own shares1 | -6 | -3 |
| Net Cash Provided by Financing Activities | 219 | -597 |
| Net Change in Cash and Cash Equivalents | 499 | -452 |
| Translation adjustment | -6 | 18 |
| Net cash and cash equivalents at the beginning of period | 863 | 1 128 |
| Net Cash and Cash Equivalents at Period End | 1 356 | 694 |
| Cash and Cash Equivalents at Period End | 1 364 | 713 |
| Bank Overdrafts at Period End | -8 | -19 |
| Net Cash and Cash Equivalents at Period End | 1 356 | 694 |
1 Own shares purchased for the Group's share award programme. The Group did not hold any of its own shares at 30 September 2020.
2 Comparative 2019 figures have been restated as described in our release from 19 March 2020.
| Fair Value Reserve | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| EUR million | Share Capital |
Share Premium and Reserve fund |
Invested Non Restricted Equity Fund |
Treasury Shares |
Step Acquisition Revaluation Surplus |
Equity instruments through OCI |
Cash Flow Hedges |
OCI of Equity Accounted Investments |
CTA and Net Investment Hedges and loans |
Retained Earnings |
Attributable to Owners of the Parent |
Non controlling Interests |
Total |
| Balance at 1 January 2019 | 1 342 | 77 | 633 | — | 4 | 304 | -7 | -11 | -335 | 4 706 | 6 714 | 18 | 6 732 |
| Net profit for the period | — | — | — | — | — | — | — | — | — | 360 | 360 | -24 | 336 |
| OCI before tax | — | — | — | — | — | 76 | -61 | 11 | 164 | -4 | 186 | — | 186 |
| Income tax relating to OCI | — | — | — | — | — | 1 | 9 | — | 3 | 1 | 14 | — | 14 |
| Total Comprehensive Income | — | — | — | — | — | 77 | -51 | 11 | 167 | 357 | 561 | -25 | 536 |
| Dividend | — | — | — | — | — | — | — | — | — | -394 | -394 | -1 | -395 |
| Acquisitions and disposals | — | — | — | — | — | — | — | — | — | — | — | -10 | -10 |
| Purchase of treasury shares | — | — | — | -3 | — | — | — | — | — | — | -3 | — | -3 |
| Share-based payments | — | — | — | 3 | — | — | — | — | — | -5 | -2 | — | -2 |
| Balance at 30 September 2019 | 1 342 | 77 | 633 | — | 4 | 381 | -58 | — | -168 | 4 664 | 6 875 | -18 | 6 857 |
| Net profit for the period | — | — | — | — | — | — | — | — | — | 520 | 520 | — | 519 |
| OCI before tax | — | — | — | — | — | 32 | 46 | — | 33 | -73 | 38 | 1 | 39 |
| Income tax relating to OCI | — | — | — | — | — | -1 | -8 | — | -2 | 5 | -5 | — | -5 |
| Total Comprehensive Income | — | — | — | — | — | 32 | 38 | — | 31 | 451 | 553 | — | 553 |
| Dividend | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Acquisitions and disposals | — | — | — | — | — | — | — | — | — | — | — | 11 | 11 |
| Purchase of treasury shares | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Share-based payments | — | — | — | — | — | — | — | — | — | 2 | 2 | — | 2 |
| Balance at 31 December 2019 | 1 342 | 77 | 633 | — | 4 | 413 | -20 | — | -136 | 5 116 | 7 429 | -7 | 7 423 |
| Net profit for the period | — | — | — | — | — | — | — | — | — | 387 | 387 | -7 | 380 |
| OCI before tax | — | — | — | — | — | -142 | 1 | — | -254 | -55 | -450 | — | -450 |
| Income tax relating to OCI | — | — | — | — | — | — | -1 | — | -1 | 10 | 8 | — | 8 |
| Total Comprehensive Income | — | — | — | — | — | -142 | 1 | — | -256 | 342 | -55 | -7 | -62 |
| Dividend | — | — | — | — | — | — | — | — | — | -118 | -118 | — | -118 |
| Acquisitions and disposals | — | — | — | — | -4 | — | — | — | — | 4 | — | — | — |
| Purchase of treasury shares | — | — | — | -6 | — | — | — | — | — | — | -6 | — | -6 |
| Share-based payments | — | — | — | 6 | — | — | — | — | — | -13 | -7 | — | -7 |
| Balance at 30 September 2020 | 1 342 | 77 | 633 | — | — | 271 | -19 | — | -392 | 5 331 | 7 243 | -14 | 7 229 |
CTA = Cumulative Translation Adjustment OCI = Other Comprehensive Income NCI = Non-controlling Interests
| EUR million | Q1-Q3/20 | Q1-Q3/19 | 2019 |
|---|---|---|---|
| Carrying value at 1 January | 10 216 | 6 187 | 6 187 |
| Additions in right-of-use assets due to adoption of IFRS 16 | 0 | 530 | 530 |
| Additions in tangible and intangible assets | 317 | 281 | 550 |
| Additions in right-of-use assets | 25 | 22 | 29 |
| Additions in biological assets | 43 | 51 | 77 |
| Depletion of capitalised silviculture costs | -29 | -40 | -51 |
| Acquisition of subsidiary companies | 5 | 2 925 | 2 988 |
| Disposals | -3 | -5 | -11 |
| Disposals of subsidiary companies | -3 | 0 | -8 |
| Depreciation and impairment | -435 | -408 | -597 |
| Fair valuation of biological assets | 223 | 0 | 493 |
| Translation difference and other | -272 | -22 | 29 |
| Statement of Financial Position Total | 10 087 | 9 521 | 10 216 |
| EUR million | 30 Sep 2020 | 30 Sep 2019 | 31 Dec 2019 |
|---|---|---|---|
| Bond loans | 2 254 | 1 970 | 1 978 |
| Loans from credit institutions | 1 235 | 1 363 | 1 162 |
| Lease liabilities | 414 | 466 | 440 |
| Derivative financial liabilities | 30 | 35 | 24 |
| Other non-current liabilities | 5 | 6 | 5 |
| Non-current interest bearing liabilities including current portion | 3 938 | 3 840 | 3 608 |
| Short-term borrowings | 503 | 610 | 516 |
| Interest payable | 33 | 33 | 33 |
| Derivative financial liabilities | 26 | 58 | 23 |
| Bank overdrafts | 8 | 19 | 13 |
| Total Interest-bearing Liabilities | 4 508 | 4 559 | 4 192 |
| EUR million | Q1-Q3/20 | Q1-Q3/19 | 2019 |
|---|---|---|---|
| Carrying value at 1 January | 4 192 | 3 344 | 3 344 |
| Additions in lease liabilities due to adoption of IFRS 16 | 0 | 525 | 525 |
| Acquisition of subsidiary companies | 0 | 793 | 793 |
| Proceeds of new long-term debt | 563 | 871 | 870 |
| Additions in lease liabilities | 25 | 22 | 29 |
| Repayment of long-term debt | -164 | -988 | -1 216 |
| Repayment of lease liabilities and interest | -52 | -56 | -88 |
| Change in short-term borrowings and interest payable | -13 | 36 | -58 |
| Change in derivative financial liabilities | 8 | 25 | -21 |
| Translation differences and other | -52 | -14 | 13 |
| Total Interest-bearing Liabilities | 4 508 | 4 559 | 4 192 |
| EUR million | 30 Sep 2020 | 31 Dec 2019 | 30 Sep 2019 |
|---|---|---|---|
| On Own Behalf | |||
| Mortgages | 0 | 2 | 2 |
| Other commitments | 10 | 3 | 3 |
| On Behalf of Equity Accounted Investments | |||
| Guarantees | 2 | 4 | 4 |
| On Behalf of Others | |||
| Guarantees | 6 | 6 | 6 |
| Other commitments | 13 | 13 | 13 |
| Total | 32 | 28 | 28 |
| Mortgages | 0 | 2 | 2 |
| Guarantees | 8 | 10 | 10 |
| Other commitments | 24 | 17 | 17 |
| Total | 32 | 28 | 28 |
| EUR million | 30 Sep 2020 | 31 Dec 2019 | 30 Sep 2019 |
|---|---|---|---|
| Total | 214 | 223 | 266 |
The Group's direct capital expenditure contracts include the Group's share of direct capital expenditure contracts in joint operations.
| EUR million | Q3/20 | Q2/20 | Q1/20 | 2019 | Q4/19 | Q3/19 | Q2/19 | Q1/19 |
|---|---|---|---|---|---|---|---|---|
| Packaging Materials | 771 | 821 | 764 | 3 254 | 770 | 805 | 848 | 832 |
| Packaging Solutions | 145 | 141 | 149 | 698 | 170 | 167 | 181 | 180 |
| Biomaterials | 305 | 288 | 286 | 1 464 | 341 | 331 | 394 | 398 |
| Wood Products | 341 | 347 | 338 | 1 569 | 374 | 380 | 412 | 403 |
| Forest | 457 | 519 | 542 | 2 321 | 558 | 518 | 603 | 642 |
| Paper | 468 | 445 | 591 | 2 856 | 694 | 690 | 712 | 760 |
| Other | 230 | 221 | 246 | 1 076 | 262 | 268 | 265 | 280 |
| Inter-segment sales | -637 | -669 | -709 | -3 184 | -757 | -759 | -807 | -861 |
| Total | 2 079 | 2 114 | 2 207 | 10 055 | 2 411 | 2 402 | 2 608 | 2 635 |
Comparative 2019 figures have been restated as described in our release from 19 March 2020. 2019 sales for Packaging Materials, Packaging Solutions and Inter-Segment sales have been recalculated versus the amounts presented in the release.
| EUR million | Q3/20 | Q2/20 | Q1/20 | 2019 | Q4/19 | Q3/19 | Q2/19 | Q1/19 |
|---|---|---|---|---|---|---|---|---|
| Packaging Materials | 742 | 793 | 735 | 3 091 | 732 | 767 | 805 | 787 |
| Packaging Solutions | 140 | 137 | 145 | 680 | 165 | 163 | 177 | 175 |
| Biomaterials | 267 | 248 | 233 | 1 193 | 284 | 268 | 323 | 318 |
| Wood Products | 322 | 323 | 316 | 1 457 | 349 | 356 | 382 | 370 |
| Forest | 146 | 175 | 194 | 790 | 193 | 164 | 210 | 224 |
| Paper | 455 | 432 | 578 | 2 800 | 681 | 675 | 699 | 745 |
| Other | 6 | 6 | 7 | 45 | 7 | 10 | 13 | 15 |
| Total | 2 079 | 2 114 | 2 207 | 10 055 | 2 411 | 2 402 | 2 608 | 2 635 |
Comparative 2019 figures have been restated as described in our release from 19 March 2020.
| EUR million | Q3/20 | Q2/20 | Q1/20 | 2019 | Q4/19 | Q3/19 | Q2/19 | Q1/19 |
|---|---|---|---|---|---|---|---|---|
| Product sales | 2 056 | 2 087 | 2 187 | 9 935 | 2 389 | 2 372 | 2 567 | 2 608 |
| Service sales | 23 | 27 | 20 | 120 | 22 | 31 | 40 | 27 |
| Total | 2 079 | 2 114 | 2 207 | 10 055 | 2 411 | 2 402 | 2 608 | 2 635 |
Sales comprise mainly sales of products and are typically recognised at a point in time when Stora Enso transfers control of products to a customer.
| EUR million | Q3/20 | Q2/20 | Q1/20 | 2019 | Q4/19 | Q3/19 | Q2/19 | Q1/19 | |
|---|---|---|---|---|---|---|---|---|---|
| Packaging Materials | Product sales | 769 | 819 | 761 | 3 240 | 767 | 801 | 844 | 828 |
| Service sales | 2 | 2 | 3 | 14 | 3 | 4 | 4 | 4 | |
| Packaging Solutions | Product sales | 145 | 141 | 148 | 696 | 169 | 166 | 181 | 180 |
| Service sales | 0 | 0 | 0 | 2 | 1 | 0 | 0 | 0 | |
| Biomaterials | Product sales | 297 | 281 | 277 | 1 436 | 336 | 324 | 386 | 391 |
| Service sales | 7 | 8 | 8 | 27 | 5 | 8 | 8 | 7 | |
| Wood Products | Product sales | 334 | 341 | 334 | 1 550 | 368 | 375 | 406 | 400 |
| Service sales | 7 | 6 | 5 | 19 | 6 | 5 | 6 | 3 | |
| Forest | Product sales | 449 | 510 | 539 | 2 276 | 551 | 503 | 586 | 636 |
| Service sales | 7 | 10 | 3 | 45 | 7 | 15 | 17 | 6 | |
| Paper | Product sales | 465 | 442 | 588 | 2 842 | 690 | 687 | 708 | 757 |
| Service sales | 2 | 4 | 2 | 14 | 4 | 3 | 4 | 3 | |
| Other | Product sales | 32 | 27 | 44 | 183 | 42 | 46 | 41 | 54 |
| Service sales | 198 | 194 | 202 | 892 | 220 | 222 | 224 | 226 | |
| Inter-segment sales | Product sales | -436 | -473 | -504 | -2 288 | -533 | -532 | -585 | -638 |
| Service sales | -201 | -196 | -204 | -895 | -224 | -227 | -222 | -223 | |
| Total | 2 079 | 2 114 | 2 207 | 10 055 | 2 411 | 2 402 | 2 608 | 2 635 |
Comparative 2019 figures have been restated as described in our release from 19 March 2020. 2019 sales for Packaging Materials, Packaging Solutions and Inter-Segment sales have been recalculated versus the amounts presented in the release.
| EUR million | Q3/20 | Q2/20 | Q1/20 | 2019 | Q4/19 | Q3/19 | Q2/19 | Q1/19 |
|---|---|---|---|---|---|---|---|---|
| Packaging Materials | 111 | 130 | 95 | 339 | 57 | 86 | 98 | 98 |
| Packaging Solutions | 8 | 8 | 8 | 46 | 10 | 15 | 14 | 8 |
| Biomaterials | 10 | 19 | -7 | 233 | -12 | 39 | 103 | 103 |
| Wood Products | 38 | 26 | 18 | 105 | 14 | 27 | 35 | 29 |
| Forest | 38 | 41 | 44 | 99 | 31 | 25 | 11 | 33 |
| Paper | -16 | -39 | 21 | 213 | 44 | 50 | 50 | 69 |
| Other | -13 | -7 | 0 | -32 | -19 | 2 | -11 | -4 |
| Operational EBIT | 175 | 178 | 180 | 1 003 | 124 | 245 | 299 | 335 |
| Fair valuations and non-operational items1 | -4 | 55 | 94 | 494 | 588 | -39 | -37 | -18 |
| Items affecting comparability | -25 | -7 | -12 | -192 | -32 | -36 | -120 | -4 |
| Operating Profit (IFRS) | 145 | 226 | 262 | 1 305 | 680 | 170 | 142 | 313 |
| Net financial items | -31 | -36 | -53 | -168 | -34 | -55 | -48 | -31 |
| Profit before Tax | 115 | 190 | 209 | 1 137 | 646 | 115 | 93 | 282 |
| Income tax expense | -28 | -46 | -59 | -281 | -127 | -57 | -41 | -56 |
| Net Profit | 86 | 144 | 149 | 856 | 519 | 59 | 52 | 226 |
1 Fair valuations and non-operational items include CO2 emission rights, non-operational fair valuation changes of biological assets and the Group's share of income tax and net financial items of EAI. From 1 January 2020 onwards, the changes in the fair valuation of biological assets are categorized in non-operational and operational fair value changes. Non-operational fair value changes of biological assets reflect changes made to valuation assumptions and parameters, usually during the annual valuation process. Operational fair value changes of biological assets are included in Operational EBITDA and contain all other fair value changes, mainly due to inflation and differences in actual harvesting levels compared to the harvesting plan. The previous periods have been restated.
| EUR million | Q3/20 | Q2/20 | Q1/20 | 2019 | Q4/19 | Q3/19 | Q2/19 | Q1/19 |
|---|---|---|---|---|---|---|---|---|
| Impairments and impairment reversals | -17 | -5 | -5 | -62 | -51 | -14 | 6 | -3 |
| Restructuring costs excluding impairments | -10 | -1 | -5 | -52 | -15 | -5 | -31 | -1 |
| Acquisitions and disposals | 0 | 0 | -2 | -59 | 44 | -15 | -88 | 0 |
| Other | 2 | -1 | 0 | -19 | -9 | -2 | -8 | 0 |
| Total IAC on Operating Profit | -25 | -7 | -12 | -192 | -32 | -36 | -120 | -4 |
| Fair valuations and non-operational items | -4 | 55 | 94 | 494 | 588 | -39 | -37 | -18 |
| Total | -29 | 48 | 82 | 302 | 556 | -75 | -157 | -22 |
Items affecting comparability had a negative impact on the operating profit of EUR 25 (negative EUR 36) million. The IACs relate mainly to the Hylte Mill restructuring in Sweden.
Fair valuations and non-operational items had a negative net impact on the operating profit of EUR 4 (negative EUR 39) million. The impact came mainly from the forest fair valuation decreases.
| EUR million | Q3/20 | Q2/20 | Q1/20 | 2019 | Q4/19 | Q3/19 | Q2/19 | Q1/19 |
|---|---|---|---|---|---|---|---|---|
| Packaging Materials | -2 | 0 | -5 | 6 | -3 | 0 | 13 | -4 |
| Packaging Solutions | -5 | 0 | 0 | -10 | -4 | -6 | 0 | 0 |
| Biomaterials | 0 | 0 | 0 | -51 | -51 | 0 | 0 | 0 |
| Wood Products | 0 | -1 | -2 | -13 | -2 | 0 | -10 | 0 |
| Forest | 0 | 0 | 0 | -41 | 54 | -4 | -91 | 0 |
| Paper | -14 | -5 | -5 | -58 | -11 | -21 | -27 | 0 |
| Other | -5 | -1 | 0 | -25 | -14 | -5 | -5 | 0 |
| IAC on Operating Profit | -25 | -7 | -12 | -192 | -32 | -36 | -120 | -4 |
| IAC on tax | 5 | 1 | 2 | 13 | 5 | 2 | 6 | 1 |
| IAC on Net Profit | -20 | -5 | -10 | -180 | -27 | -35 | -115 | -3 |
| Attributable to: | ||||||||
| Owners of the Parent | -20 | -5 | -10 | -180 | -27 | -35 | -115 | -3 |
| Non-controlling interests | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| IAC on Net Profit | -20 | -5 | -10 | -180 | -27 | -35 | -115 | -3 |
| EUR million | Q3/20 | Q2/20 | Q1/20 | 2019 | Q4/19 | Q3/19 | Q2/19 | Q1/19 |
|---|---|---|---|---|---|---|---|---|
| Packaging Materials | 0 | -1 | -1 | 7 | 7 | 0 | 0 | 0 |
| Packaging Solutions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Biomaterials | 2 | 0 | 1 | -2 | -1 | -2 | 1 | 0 |
| Wood Products | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Forest | -10 | 55 | 89 | 489 | 582 | -35 | -34 | -24 |
| Paper | 4 | 2 | 5 | -1 | 1 | -3 | -3 | 5 |
| Other | 0 | -1 | 0 | 1 | 0 | 1 | -1 | 0 |
| FV and Non-operational Items on Operating Profit |
-4 | 55 | 94 | 494 | 588 | -39 | -37 | -18 |
1 Fair valuations and non-operational items include CO2 emission rights, non-operational fair valuation changes of biological assets and the Group's share of income tax and net financial items of EAI. From 1 January 2020 onwards, the changes in the fair valuation of biological assets are categorized in non-operational and operational fair value changes. Non-operational fair value changes of biological assets reflect changes made to valuation assumptions and parameters, usually during the annual valuation process. Operational fair value changes of biological assets are included in Operational EBITDA and contain all other fair value changes, mainly due to inflation and differences in actual harvesting levels compared to the harvesting plan. The previous periods have been restated.
| EUR million | Q3/20 | Q2/20 | Q1/20 | 2019 | Q4/19 | Q3/19 | Q2/19 | Q1/19 |
|---|---|---|---|---|---|---|---|---|
| Packaging Materials | 108 | 129 | 89 | 352 | 61 | 86 | 110 | 94 |
| Packaging Solutions | 3 | 8 | 8 | 36 | 6 | 9 | 14 | 8 |
| Biomaterials | 12 | 19 | -6 | 180 | -65 | 37 | 104 | 103 |
| Wood Products | 38 | 25 | 16 | 92 | 11 | 27 | 25 | 29 |
| Forest | 28 | 96 | 133 | 547 | 667 | -14 | -115 | 9 |
| Paper | -26 | -42 | 21 | 154 | 33 | 26 | 20 | 74 |
| Other | -17 | -9 | 0 | -56 | -34 | -2 | -17 | -4 |
| Operating Profit (IFRS) | 145 | 226 | 262 | 1 305 | 680 | 170 | 142 | 313 |
| Net financial items | -31 | -36 | -53 | -168 | -34 | -55 | -48 | -31 |
| Profit before Tax | 115 | 190 | 209 | 1 137 | 646 | 115 | 93 | 282 |
| Income tax expense | -28 | -46 | -59 | -281 | -127 | -57 | -41 | -56 |
| Net Profit | 86 | 144 | 149 | 856 | 519 | 59 | 52 | 226 |
| One Euro is | Closing Rate | Average Rate | |||
|---|---|---|---|---|---|
| 30 Sep 2020 | 31 Dec 2019 | 30 Sep 2020 | 31 Dec 2019 | ||
| SEK | 10.5713 | 10.4468 | 10.5618 | 10.5868 | |
| USD | 1.1708 | 1.1234 | 1.1241 | 1.1195 | |
| GBP | 0.9124 | 0.8508 | 0.8845 | 0.8773 |
| EUR million | USD | SEK | GBP |
|---|---|---|---|
| Estimated annual operative transaction risk exposure from cash flows for the next 12 months1 | 1 289 | -180 | 201 |
| Cash flow hedges for the next 12 months as at 30 September 2020 | -625 | 91 | -89 |
| Hedge ratio for the next 12 months as at 30 September 2020 | 48% | 51% | 44% |
| Effect of 10% currency strengthening on Operational EBIT2 | 129 | -18 | 20 |
1 Cash flows are forecasted highly probable foreign exchange net operating cash flows. The Group has also operative transaction risk exposure from EUR cash flows in Group companies located in Sweden, Czech Republic and Poland with functional currency other than EUR. This additional annual operating cash flow exposure amounted to EUR 810 million and there are outstanding cash flow hedges corresponding to EUR -431 million to hedge that specific risk as at 30 September 2020.
2 The sensitivity is based on the estimated net operating cash flow for the next 12 months. The calculation does not take into account currency hedges and assumes no other changes occur than exchange rate movement in an exposure currency. A currency weakening would have the opposite impact.
The Group uses the following hierarchy for determining and disclosing the fair value of financial instruments by valuation technique:
The valuation techniques are described in more detail in the Group's Financial Report.
| EUR million | Amortised cost | Fair value through OCI |
Fair value through Income Statement |
Hedge accounted derivatives |
Total carrying amount |
Fair value |
|---|---|---|---|---|---|---|
| Financial assets | ||||||
| Listed securities | — | 14 | — | — | 14 | 14 |
| Unlisted securities | — | 379 | 4 | — | 383 | 383 |
| Non-current interest-bearing receivables | 91 | — | — | 3 | 94 | 94 |
| Trade and other operative receivables | 852 | 36 | — | — | 888 | 888 |
| Short-term interest-bearing receivables | 1 | — | 2 | 25 | 28 | 28 |
| Cash and cash equivalents | 1 364 | — | — | — | 1 364 | 1 364 |
| Total | 2 307 | 429 | 6 | 28 | 2 770 | 2 770 |
| EUR million | Amortised cost | Fair value through Income Statement |
Hedge accounted derivatives |
Total carrying amount |
Fair value |
|---|---|---|---|---|---|
| Financial liabilities | |||||
| Non-current interest-bearing liabilities | 3 438 | 2 | 28 | 3 468 | 3 840 |
| Current portion of non-current debt | 471 | — | — | 471 | 471 |
| Short-term interest-bearing liabilities | 533 | 6 | 22 | 561 | 561 |
| Trade and other operative payables | 1 317 | — | — | 1 317 | 1 317 |
| Bank overdrafts | 8 | — | — | 8 | 8 |
| Total | 5 767 | 8 | 50 | 5 825 | 6 198 |
The following items are measured at fair value on a recurring basis.
| EUR million | Level 1 | Level 2 | Level 3 | Total |
|---|---|---|---|---|
| Listed securities | 14 | — | — | 14 |
| Unlisted securities | — | — | 383 | 383 |
| Trade and other operative receivables | — | 36 | — | 36 |
| Derivative financial assets | — | 30 | — | 30 |
| Total financial assets | 14 | 66 | 383 | 463 |
| Trade and other operative liabilities | — | — | — | — |
| Derivative financial liabilities | — | 58 | — | 58 |
| Total financial liabilities | — | 58 | — | 58 |
| EUR million | Amortised cost | Fair value through OCI |
Fair value through Income Statement |
Hedge accounted derivatives |
Total carrying amount |
Fair value |
|---|---|---|---|---|---|---|
| Financial assets | ||||||
| Listed securities | — | 12 | — | — | 12 | 12 |
| Unlisted securities | — | 522 | 3 | — | 526 | 526 |
| Non-current interest-bearing receivables | 71 | — | — | 1 | 72 | 72 |
| Trade and other operative receivables | 930 | 38 | — | — | 968 | 968 |
| Short-term interest-bearing receivables | 3 | — | 3 | 17 | 23 | 23 |
| Cash and cash equivalents | 876 | — | — | — | 876 | 876 |
| Total | 1 879 | 573 | 7 | 18 | 2 477 | 2 477 |
| EUR million | Amortised cost | Fair value through Income Statement |
Hedge accounted derivatives |
Total carrying amount |
Fair value |
|---|---|---|---|---|---|
| Financial liabilities | |||||
| Non-current interest-bearing liabilities | 3 207 | 4 | 21 | 3 232 | 3 549 |
| Current portion of non-current debt | 376 | — | — | 376 | 376 |
| Short-term interest-bearing liabilities | 546 | 1 | 24 | 572 | 572 |
| Trade and other operative payables | 1 574 | 25 | — | 1 598 | 1 598 |
| Bank overdrafts | 13 | — | — | 13 | 13 |
| Total | 5 716 | 30 | 45 | 5 790 | 6 107 |
The following items are measured at fair value on a recurring basis.
| EUR million | Level 1 | Level 2 | Level 3 | Total |
|---|---|---|---|---|
| Listed securities | 12 | — | — | 12 |
| Unlisted securities | — | — | 526 | 526 |
| Trade and other operative receivables | — | 38 | — | 38 |
| Derivative financial assets | — | 21 | — | 21 |
| Total financial assets | 12 | 59 | 526 | 597 |
| Trade and other operative liabilities | — | — | 25 | 25 |
| Derivative financial liabilities | — | 50 | — | 50 |
| Total financial liabilities | — | 50 | 25 | 75 |
| EUR million | Q1-Q3/20 | 2019 | Q1-Q3/19 |
|---|---|---|---|
| Financial assets | |||
| Opening balance at 1 January | 526 | 422 | 422 |
| Gains/losses recognised in income statement | 0 | 0 | -1 |
| Gains/losses recognised in other comprehensive income | -144 | 109 | 80 |
| Additions | 1 | 0 | 0 |
| Disposals | 0 | -5 | -5 |
| Closing balance | 383 | 526 | 496 |
| EUR million | Q1-Q3/20 | 2019 | Q1-Q3/19 |
|---|---|---|---|
| Financial liabilities | |||
| Opening balance at 1 January | -25 | -21 | -21 |
| Gains/losses recognised in income statement | 0 | -4 | 0 |
| Deductions | 25 | 0 | 0 |
| Translation difference | 0 | 0 | -1 |
| Closing balance | 0 | -25 | -22 |
The level 3 financial assets consist mainly of PVO shares for which the valuation method is described in more detail in the Annual Report. The valuation is most sensitive to changes in electricity prices and discount rates. The discount rate of 3.16% used in the valuation model is determined using the weighted average cost of capital method. A +/- 5% change in the electricity price used in the DCF would change the valuation by EUR +37 million and -37 million, respectively. A +/- percentage point change in the discount rate would change the valuation by EUR -39 million and +101 million, respectively.
| Helsinki | Stockholm | |||
|---|---|---|---|---|
| A share | R share | A share | R share | |
| July | 63 703 | 42 154 683 | 179 625 | 9 787 620 |
| August | 114 077 | 31 301 635 | 224 973 | 9 557 771 |
| September | 76 275 | 49 094 314 | 362 947 | 14 353 651 |
| Total | 254 055 | 122 550 632 | 767 545 | 33 699 042 |
| Helsinki, EUR | Stockholm, SEK | |||
|---|---|---|---|---|
| A share | R share | A share | R share | |
| July | 11.60 | 10.66 | 122.20 | 110.20 |
| August | 12.85 | 12.33 | 133.00 | 127.10 |
| September | 13.85 | 13.38 | 146.20 | 140.90 |
| Million | Q3/20 | Q3/19 | Q2/20 | 2019 |
|---|---|---|---|---|
| Periodic | 788.6 | 788.6 | 788.6 | 788.6 |
| Cumulative | 788.6 | 788.6 | 788.6 | 788.6 |
| Cumulative, diluted | 788.9 | 789.5 | 788.9 | 789.5 |
| Operational return on capital employed, operational ROCE (%) |
100 x | Annualised operational EBIT Capital employed1 2 |
|---|---|---|
| Operational return on operating capital, operational ROOC (%) |
100 x | Annualised operational EBIT Operating capital 2 |
| Return on equity, ROE (%) | 100 x | Net profit/loss for the period Total equity2 |
| Net interest-bearing liabilities | Interest-bearing liabilities – interest-bearing assets | |
| Net debt/equity ratio | Net interest-bearing liabilities Equity3 |
|
| Earnings per share (EPS) | Net profit/loss for the period3 Average number of shares |
|
| Operational EBIT | Operating profit/loss excluding items affecting comparability (IAC) and fair valuations of the segments and Stora Enso's share of operating profit/loss excluding IAC and fair valuations of its equity accounted investments (EAI) |
|
| Operational EBITDA | Operating profit/loss excluding silviculture costs and damage to forests, fixed asset depreciation and impairment, IACs and fair valuations. The definition includes the respective items of subsidiaries, joint arrangements and equity accounted investments. |
|
| Net debt/last 12 months' operational EBITDA ratio |
Net interest-bearing liabilities LTM operational EBITDA |
|
| Fixed costs | Maintenance, personnel and other administration type of costs, excluding IAC and fair valuations |
|
| Last 12 months (LTM) | 12 months prior to the end of reporting period | |
| TRI | Total recordable incident rate = number of incidents per one million hours worked |
1 Capital employed = Operating capital – Net tax liabilities 2
Average for the financial period 3
Attributable to the owners of the Parent
Operational EBITDA Operational EBITDA margin Operational EBIT Operational EBIT margin Profit before tax excl. IAC and FV Capital expenditure Capital expenditure excl. investments in biological assets Capital employed Depreciation and impairment charges excl. IAC Operational ROCE Earnings per share (EPS), excl. IAC and FV Net debt/last 12 months' operational EBITDA ratio Fixed costs to sales Operational ROOC Cash flow from operations Cash flow after investing activities
FI-00101 Helsinki, Finland SE-107 24 Stockholm, Sweden Tel. +358 2046 131 Klarabergsviadukten 70
P.O.Box 309 P.O.Box 70395 storaenso.com/investors Visiting address: Kanavaranta 1 Visiting address: World Trade Center Tel. +46 1046 46 000
Stora Enso Oyj Stora Enso AB storaenso.com
Seppo Parvi, CFO, tel. +358 2046 21205 Ulla Paajanen, SVP, Investor Relations, tel. +358 40 763 8767 Ulrika Lilja, EVP, Communications, tel. +46 72 221 9228
Part of the bioeconomy, Stora Enso is a leading global provider of renewable solutions in packaging, biomaterials, wooden constructions and paper. We believe that everything that is made from fossil-based materials today can be made from a tree tomorrow. Stora Enso has some 25 000 employees in over 30 countries. Our sales in 2019 were EUR 10.1 billion. Stora Enso shares are listed on Nasdaq Helsinki Oy (STEAV, STERV) and Nasdaq Stockholm AB (STE A, STE R). storaenso.com/investors
It should be noted that Stora Enso and its business are exposed to various risks and uncertainties and certain statements herein which are not historical facts, including, without limitation those regarding expectations for market growth and developments; expectations for growth and profitability; and statements preceded by "believes", "expects", "anticipates", "foresees", or similar expressions, are forward-looking statements. Since these statements are based on current plans, estimates and projections, they involve risks and uncertainties, which may cause actual results to materially differ from those expressed in such forward-looking statements. Such factors include, but are not limited to: (1) operating factors such as continued success of manufacturing activities and the achievement of efficiencies therein, continued success of product development, acceptance of new products or services by the Group's targeted customers, success of the existing and future collaboration arrangements, changes in business strategy or development plans or targets, changes in the degree of protection created by the Group's patents and other intellectual property rights, the availability of capital on acceptable terms; (2) industry conditions, such as strength of product demand, intensity of competition, prevailing and future global market prices for the Group's products and the pricing pressures thereto, price fluctuations in raw materials, financial condition of the customers and the competitors of the Group, the potential introduction of competing products and technologies by competitors; and (3) general economic conditions, such as rates of economic growth in the Group's principal geographic markets or fluctuations in exchange and interest rates. All statements are based on management's best assumptions and beliefs in light of the information currently available to it and Stora Enso assumes no obligation to publicly update or revise any forward-looking statement except to the extent legally required.
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.