AI assistant
Metsä Board Oyj — Annual Report 2016
Feb 28, 2017
3226_10-k_2017-02-28_4b298bfb-6f86-4b9c-9bf4-0790d94e0b1b.pdf
Annual Report
Open in viewerOpens in your device viewer
FOCUS ON PREMIUM PAPERBOARDS
A LEADING EUROPEAN PRODUCER OF FOLDING BOXBOARDS AND WHITE LINER-BOARDS MADE FROM FRESH FIBRE
Metsä Board is a leading European producer of folding boxboards and white linerboards made from fresh fibre. Its lightweight paperboards are developed as the perfect fit for consumer goods, retail-ready and food service packaging. The pure fresh fibres Metsä Board uses are a renewable resource, traceable to origin in northern forests.
The global sales network of Metsä Board supports customers worldwide, including brand owners, converters and merchants. In 2016, the company's sales totalled EUR 1.7 billion, and it has approximately 2,500 employees. Metsä Board, part of Metsä Group, is listed on the Nasdaq Helsinki.
Metsä Fibre Annual Review 2016
Metsä Group Annual Brochure 2016
Metsä Group Financial Statements 2016
METSÄ GROUP
Metsä Group Sustainability Report 2016
Metsä Board Annual Report 2016
PUBLISHED BY Metsä Board Corporation, Communications [email protected]
Metsä Board's annual report is published in Finnish and English. The publication is available in PDF format at
p.16 Success in CDP's programmes
The Carta Integra folding boxboard used for the cover of this annual report is manufactured at Metsä Board's Äänekoski mill. The surface layers of the three-layer folding boxboard are made from chemical pulp from Metsä Fibre's Äänekoski pulp mill, and the high-yield pulp of the middle layer is manufactured at Metsä Board's Joutseno and Kaskinen mills. Carta Integra is made from pure fresh fibre. It is a fully coated paperboard, suitable for packaging and graphical end uses.
CONTENTS
- 2 CEO's review
- 4 Year 2016 highlights
- 6 Strategy
- 8 Operating environment and markets
- 10 Products and services
- 12 Personnel
- 14 Sustainability
- 18 Financial statements
| KEY FIGURES | 2016 | 2015 |
|---|---|---|
| Sales, EUR million | 1,720.3 | 2,007.5 |
| EBITDA, comparable, EUR million | 231.1 | 283.3 |
| - % of sales | 13.4 | 14.1 |
| Operating result, comparable, EUR million | 137.5 | 179.9 |
| - % of sales | 8.0 | 9.0 |
| Result before taxes, comparable, EUR million | 106.8 | 150.2 |
| - % of sales | 6.2 | 7.5 |
| Result for the financial year, comparable, EUR million |
93.6 | 120.2 |
| Earnings per share, comparable, EUR | 0.26 | 0.34 |
| Shareholders' equity per share, EUR | 2.96 | 2.89 |
| Dividend per share, EUR | 0.191) | 0.17 |
| Gross investments, EUR million | 162.4 | 177.8 |
| Net cash flow from operations, EUR million | 77.0 | 246.7 |
| Interest-bearing net liabilities at the end of the period, EUR million |
463.8 | 333.4 |
| Interest-bearing net liabilities / EBITDA, comparable |
2.0 | 1.2 |
| Return on capital employed, comparable, % | 8.1 | 11.3 |
| Return on equity, comparable, % | 9.0 | 12.9 |
| Equity ratio at the end of the period, % | 48.2 | 46.5 |
| Net gearing ratio at the end of the period, % | 44 | 32 |
| Market capitalisation of shares on 31 Dec, EUR million |
2,416 | 2,435 |
| Personnel at the end of the period | 2,466 | 2,601 |
| Paperboard deliveries, 1,000 t | 1,607 | 1,449 |
| Market pulp deliveries, 1,000 t | 500 | 549 |
1) The Board's proposal to the Annual General Meeting
A TRUE PAPERBOARD COMPANY
DEAR SHAREHOLDER,
The year 2016 was a historically significant one for Metsä Board. We brought the restructuring work, which had lasted for several years, to a conclusion when the last reel of fine paper was produced at the Husum mill in Sweden in July. In addition, the loss-making wallpaper base business at the Kyro mill in Kyröskoski, Finland, was discontinued.
From now on, we will focus on premium fresh fibre paperboard used in consumer goods, retail-ready and food service packaging, in line with our strategy. Metsä Board's profitability will continue to be based upon cost-effectiveness and healthy pricing, as well as high levels of fibre know-how and self-sufficiency. We will seek growth with our new folding boxboard capacity. A new folding boxboard production line started up at Husum at the beginning of the year. The 400,000 tonne annual capacity of this line will be marketed primarily to the Americas and for food service packaging globally. The demand for our lightweight paperboard made from fresh fibres has been strong in recent years, and with the new capacity we are able to meet this demand.
NEW FOLDING BOXBOARD PRODUCTION LINE STARTED UP
In 2016, Metsä Board's paperboard deliveries grew by 12 per cent from the previous year, which corresponds to our average annual growth target. Global demand for packaging materials made from fresh fibre is growing by approximately 3–4 per cent a year, meaning that our growth is clearly above the average market growth.
GROWTH IN METSÄ BOARD'S PAPERBOARD DELIVERIES CLEARLY OUTPACED AVERAGE MARKET GROWTH.
The rapid decline of the paper business was visible in our sales, and our profitability was burdened by the start-up of Husum's new production line for folding boxboard. By the end of the year, the average order price of the new folding boxboard was already at a good level. However, due to the long supply chain and time-consuming customer approvals, the positive impact on results was postponed. The profit development of the Finnish mills was stable overall.
The market prices of short- and long-fibre pulps fell compared to the previous year, but the overall impact of pulps on the company's result was still clearly positive. Large-scale investments and an increase in working capital turned our cash flow negative in the first half of the year. The situation nevertheless normalised in the second half of the year. Our balance sheet remained strong throughout the year.
CUSTOMER-DRIVEN PRODUCT AND SERVICE DEVELOPMENT
Metsä Board invests strongly in product development. Our goal is to produce even lighter paperboards, without compromising on their strength and printing qualities. We are also expanding our selection of paperboards. In 2016, we introduced PE-coated paperboards suitable for food service packaging to the market with the help of external partners. In 2017, we will have our own extrusion coating line for PE-coated products. We are also developing other barrier solutions against moisture and grease for food service packaging, and we will closely monitor their commercial feasibility in the future.
Over the decades, we have created long-term customer relationships based on trust and well-functioning cooperation. We develop our products and services in cooperation with our customers – brand owners, converters and merchants – by providing them with sustainable and functional packaging solutions. Our services include product consulting related to end uses, technical support for paperboard conversion, as well as design and development related to packaging. Our objective is to support and promote the sales of our customers' products, to create new growth opportunities for them, and to reduce the costs and environmental impact arising from packaging materials.
LEADING POSITION IN SUSTAINABILITY
Sustainability and environmental responsibility are integral parts of our daily operations. The production of lightweight paperboards consumes less energy, water and raw material. They also generate less waste. Our main raw material – pure and safe fresh fibre – is fully traceable and mostly certified.
In 2016, we were once again recognised by CDP for our responsible use of water, and our actions and strategy to combat climate change. We were also awarded Leadership status in Forest programme. These recognitions prove that the responsibility of our business operations is among the very best internationally.
Well-being at work and occupational safety are also key factors in our success. In 2016, we implemented a project to speed up the improvement of occupational safety and the harmonisation of occupational safety standards at our mills. Our long-term work is bearing fruit – our accident frequency rate has declined year by year. The objective of
supervisor coaching is to harmonise operating methods and to increase fair leadership that supports growth. Quality supervisory work and management culture play a central role in our pursuit of growth.
SETTING OUR SIGHTS ON THE FUTURE
Metsä Board's vision is to be the preferred supplier of premium paperboards, creating value for customers globally. We have successfully implemented years of restructuring work from a paper company to a paperboard company, and our new capacity meets the growing demand for paperboard made from fresh fibre globally. In 2017, our goal is to continue profitable growth with our new production capacity. At the same time, we are setting our sights on the future and continuously developing our operations to correspond with the demand and needs of the packaging market.
I would like to extend my warmest thanks to our customers, employees, shareholders and other stakeholders for the past year.
Mika Joukio CEO
THE YEAR OF PAPERBOARD
THE NEW FOLDING BOXBOARD PRODUCTION LINE AT HUSUM STARTED UP
The 400,000-tonne annual volume of Metsä Board's new folding boxboard machine will be targeted at the Americas and globally for food service packaging, such as cups, plates and trays.
SUCCESS AT THE PRO CARTON ECMA AWARDS
At the European-wide Pro Carton ECMA Awards, a package made from Metsä Board's paperboard was selected as the Carton of the year. Metsä Board paperboards were also used by the winners in the Food and Beauty & Cosmetics categories.
THE ELEVATED DRINK BOX LAUNCHED IN THE EARLY SUMMER
The Elevated drink box (EDB) is an example of Metsä Board's innovative packaging design services.
STANDARD & POOR'S RATINGS SERVICES RAISED METSÄ BOARD'S CREDIT RATING
S&P's credit rating for Metsä Board rose from BB to BB+. At the same time, the company's outlook changed from stable to positive.
IF DESIGN AWARD FOR MULTI- PURPOSE KNIFE PACKAGING
In March, the multi-purpose knife packaging designed by Metsä Board won the prestigious iF Design award in Germany.
THE PRODUCTION OF WALLPAPER BASE ENDED
Metsä Board ended the production of wallpaper base at its Kyro mill in Kyröskoski, Finland, in autumn 2016.
RECOGNITION FROM CDP
Metsä Board was included on the A List in CDP's Climate and Water programmes. In addition, Metsä Board received Leadership status in CDP's Forest programme.
THE INSTALLATION OF THE MAIN EQUIPMENT FOR HUSUM'S EXTRUSION COATING LINE BEGAN
In November 2015, Metsä Board announced it is investing EUR 38 million in a new paperboard extrusion coating line and the related infrastructure at the Husum mill. The line's installation work began in autumn 2016, and it will be taken into use during the first half of 2017.
PAPER PRODUCTION ENDED
The production of uncoated fine paper at the Husum mill in Sweden ended in summer 2016. In future, Metsä Board will produce only paperboard products.
PE-COATED PAPERBOARDS ENTER THE MARKET
In summer 2016, Metsä Board launched PE-coated paperboards that are ideal for food service packaging.
STRATEGY IMPLEMENTATION IN 2016
Following the completion of the restructuring, Metsä Board now focuses on lightweight and ecological paperboards made from fresh fibres. Future growth is sought particularly in the Americas by utilising the new capacity. Profitability will continue to be based on cost-effectiveness, healthy pricing and solid technological know-how.
Metsä Board has completed its large-scale restructuring. In 2016, the production of fine paper at Husum ended. In addition, the loss-making production of wallpaper base at Kyro mill in Kyröskoski, Finland was discontinued. In the future, Metsä Board will focus on the production of premium fresh fibre paperboard for consumer goods, retail-ready and food service packaging.
GROWING TOGETHER WITH CUSTOMERS
A significant portion of Husum's new folding boxboard production will be aimed at the Americas. In 2016, paperboard deliveries to the Americas increased by over 40,000 tonnes, a rise of 14 per cent from the previous year. Demand for Metsä Board's fresh fibre paperboards is also strong in Europe – deliveries grew by 10 per cent from 2015.
CONTINUOUS INVESTMENT IN INNOVATIVE PRODUCTS AND SERVICES
Metsä Board invests in product development to be able to offer its customers lightweight and high-quality paperboards made from fresh fibres. In 2016, the product range in food service packaging was expanded. This supports the company's strategic growth. In 2017, Metsä Board start its own extrusion coating line at the Husum mill for the addition of barrier properties to paperboard against moisture and grease.
SAFE AND COST-EFFICIENT PRODUCTION AND SUPPLY CHAIN
The productivity levels of Metsä Board's mills are some of the best in the industry. In 2016, productivity increased and reached nearly 1,850 tonnes per employee. During the last 10 years, productivity has improved on average by 5 per cent annually. In 2016, Metsä Board initiated an efficiency programme at Husum aiming for cost savings of EUR 10 million a year.
FAIR LEADERSHIP THAT SUPPORTS GROWTH
Ensuring the competence of personnel is of utmost importance in a rapidly changing operating environment. At Metsä Board, leadership works towards a corporate culture that supports the company's growth. Read more about measures involving personnel development on pages 12–13.
PRODUCTIVITY DEVELOPMENT CAPACITY (t)/ PERSON
FINANCIAL TARGETS
| TARGET | 2016 | 2015 | 2014 | 2013 | |
|---|---|---|---|---|---|
| Return on capital employed, comparable, % | a minimum of 12% starting from 2017 | 8.1 | 11.3 | 9.1 | 6.4 |
| Net gearing ratio, % | a maximum of 70% | 44 | 32 | 51 | 70 |
| Dividend/EPS, % | at least 1/3 | 76 | 44 | 57 | 47 |
VISION
Metsä Board's vision is to be the preferred supplier of premium paperboards, creating value for customers globally.
STRATEGIC CORNERSTONES
Metsä Board's strategic cornerstones form the foundation of the company's operations.
FOCUS
We focus on premium fresh fibre paperboards for consumer goods, retail-ready and food service packaging.
GROWTH
We grow profitably together with brand owner, converter and merchant customers globally in businesses that benefit from our safe and sustainable paperboards.
PROFITABILITY
Our profitability is based on superior cost efficiency and healthy sales prices driven by high-quality pulps and unique technical know-how.
PROFITABLE GROWTH ON A GLOBAL SCALE
The megatrends in the global packaging market offer significant opportunities for Metsä Board. The strategic goal is to continue profitable growth that exceeds average market growth by utilising the new capacity.
GLOBALISATION
As the role of retail grows, the brand harmonisation will continue. More and more consumers expect the same brand experience when buying a product, regardless of the sales channel or the geographical location of the purchase. Metsä Board responds to this development with globally available paperboards of a high and consistent quality.
TECHNOLOGY
Innovations make use of fully renewable raw materials or can replace some oil-based materials, for example, with renewable fibre. Metsä Board continuously investigates new possibilities to utilise fresh fibre and to develop the operations of its mills and its supply chain on the basis of the best available technology.
SUSTAINABILITY
The importance of resource efficiency is increasing, which is reflected in lifecycle and circular economy thinking. Regulation increases obligations and the requirements imposed on product safety are increasing. Metsä Board supports sustainability by using less raw materials, water and energy in its production. Metsä Board's product safety relies on using pure fresh fibre from sustainably managed forests.
CONSUMPTION
Consumption is increasing globally. Consumers' quality demands and the demand for sustainably produced packaging materials are growing. Developing packages that are as appealing as possible helps brand owners stand out from the competition. Metsä Board's paperboards are made to promote the sales of brand owners and to raise the consumer's interest in a product.
GROWTH IN THE AMERICAS IN THE COMING YEARS
AMERICAS SHARE OF SALES 17%
- The most rapid growth is sought the new capacity in folding boxboard is targeted.
- The growth drivers are the limited local availability of premium, lightweight folding boxboard, and growing demand for food service packaging made from fresh fibre paperboard.
- Sales will be targeted particularly at converters without their own paperboard production.
METSÄ BOARD'S DELIVERIES TO THE AMERICAS GREW BY
ANNUAL GROWTH IN GLOBAL DEMAND FOR FOLDING BOXBOARD AND WHITE FRESH FIBRE LINERBOARDS
METSÄ BOARD'S REGIONAL GOALS AND OPERATING MODEL
MAINTAINING A STRONG MARKET POSITION IN EUROPE
• The goal is to remain Europe's biggest producer of folding boxboard and white fresh fibre linerboards.
SHARE OF SALES 75%
- The company's strengths are based on long-term customer relationships and a broad customer base.
- Steady growth above the market growth is sought with a diverse selection of products and services focused on customers' needs.
FOCUS ON PREMIUM SEGMENTS IN THE ASIA-PACIFIC REGION 8% EMEA
APAC SHARE OF SALES
- Aiming at moderate growth, primarily in cooperation with brand owners.
- The competitive edge of Metsä Board's premium paperboard is based on consistent quality, traceable raw materials and responsible production.
GLOBAL DEMAND FOR WHITE FRESH FIBRE LINERBOARDS 13 million t/year APPROXIMATELY
EUROPE'S BIGGEST PRODUCERS OF FOLDING BOXBOARD
GLOBAL DEMAND FOR FOLDING
BOXBOARD AND FOOD SERVICE PACKAGING APPROXIMATELY
TOTAL CAPACITY 3.6 million t/year
EUROPE'S BIGGEST PRODUCERS OF WHITE FRESH FIBRE LINERBOARDS
TOTAL CAPACITY 2.2 million t/year
SOLUTIONS TO CUSTOMERS' NEEDS
Metsä Board brought PE-coated paperboards to the market in summer 2016. Research and development activities focus on the development of new products for food service packaging and the production of increasingly lightweight paperboards.
Metsä Board's lightweight folding boxboards and linerboards made from fresh fibres are used in food, cosmetics, pharmaceutical and electronics packaging as well as in various retail displays and packages. Food service boards, on other hand, are a perfect fit for cups, plates and trays.
In summer 2016, Metsä Board introduced to the market PE-coated paperboards suitable for food service packaging with the help of external partners. The company is set to start-up its own extrusion coating line for PE-coated products at the Husum mill in the first half of 2017. PE – i.e. polyethylene – is the most common barrier material used against moisture and grease in food and food service packaging. Metsä Board also continues to develop new barrier solutions, and is studying, among other things, the use of bio-based materials in this respect. The company is in a position to provide new barrier solutions, provided that there will be a profitable market for them.
Lightness is the core property of Metsä Board's premium fresh fibre paperboards. Metsä Board is researching and developing several technologies to make paperboards even lighter in weight. The lightness of paperboards provides a significant competitive edge particularly in North America, where the supply in folding boxboard is scarce. In-house fibre know-how, particularly in high-yield pulp, and fibre self-sufficiency provide a solid basis for such work. The production of lightweight paperboards also saves energy, water and raw materials.
INNOVATIVE SERVICES
Metsä Board supports and promotes the sales of its customers and seeks to create new growth opportunities for them with the help of both products and services that complement those products. The services include product consulting related to end uses, technical support for paperboard conversion, as well as design and development related to packaging.
One example of Metsä Board's innovative packaging design services is the new Elevated drink box (EDB) concept with an elevated base structure, introduced in summer 2016. Thanks to this, a drink box no longer needs to be placed at the edge of a table.
SUCCESS IN PACKAGING COMPETITIONS
Year 2016 was successful for packages made from Metsä Board's paperboards. In March, the multi-purpose knife packaging designed by Metsä Board won the renowned iF Design award in Germany.
In the European-wide Pro Carton ECMA Awards held in the autumn of 2016, a package made from Metsä Board's paperboard was selected as the Carton of the year. Metsä Board paperboards were also used by the winners in the Food and Beauty & Cosmetics categories.
In the autumn of 2016, the Elevated drink box patented by Metsä Board and made from white fresh fibre linerboard won the Brand Packaging 2016 Editor's Choice Award in the United States.
At the Hong Kong Print Awards in December, the fruit-shaped packages designed by Metsä Board received a Merit Award.
FOLDING BOXBOARD AND WHITE FRESH FIBRE LINERBOARD CAPACITY
CHEMICAL AND HIGH-YIELD PULP CAPACITY
| METSÄ BOARD'S PRODUCTION CAPACITIES (1,000 t/year) | ||||
|---|---|---|---|---|
| ---------------------------------------------------- | -- | -- | -- | -- |
| MILL | Machines | Folding boxboard |
Linerboard | Chemical pulp |
High-yield pulp |
|---|---|---|---|---|---|
| Husum | 2 | 400 | 270 | 730 | |
| Kemi | 1 | 410 | |||
| Kyro (Kyröskoski) | 1 | 190 | |||
| Simpele | 1 | 280 | |||
| Tako (Tampere) | 2 | 210 | |||
| Äänekoski | 1 | 240 | |||
| Joutseno | 320 | ||||
| Kaskinen | 340 | ||||
| TOTAL | 8 | 1,320 | 680 | 730 | 660 |
GROWTH BASED ON PERSONNEL
In 2016, Metsä Board discontinued paper production and, at the same time, increased the efficiency of operations. Both of these measures had an impact on personnel resources. Metsä Board continued its work to advance unified operations and management.
The new folding boxboard production line that started up at Husum mill in Sweden in February 2016 also meant that the mill's new organisation came into force. The start-up of the new machine required various procedures, due to which part of the personnel were trained for new tasks; in addition, the start-up of the machine was supported by resources from the company's other mills.
INCREASED OPERATIVE EFFICIENCY AT MILLS
Paper production at Metsä Board ended at the beginning of the second half of the year. Alongside this change, some of the personnel at the Husum mill moved from paper production to paperboard production and the tasks that support it. Sales and customer service operations were likewise reorganised to correspond with the new situation.
In 2016, one of the sheet cutters at the Simpele mill in Finland was closed down and the mill's operating model was renewed at the same time. In addition, the production of wallpaper base at the Kyro mill in Kyröskoski, Finland ended during the second half of the year, due to which the operations of the entire mill were adjusted.
FAIR LEADERSHIP AND ENSURING COMPETENCE DEVELOPMENT
Fair leadership that supports growth is an essential aspect of Metsä Board's strategy. During the operating year, Metsä Board continued training supervisors with the aim of developing and harmonising leadership, in accordance with the strategy.
Metsä Board anticipates future resource needs by preparing retirement forecasts, assessing the competencies required in the future, and developing its personnel through vocational training and by making use of job rotation, among other things. Taking care of the personnel's well-being and working capacity is methodical and important at Metsä Board; possible risks are anticipated on the basis of discussions between supervisors and employees on the subject of early support, for example.
Together with Metsä Group, Metsä Board seeks to promote cooperation with various educational institutes. This cooperation aims at increasing knowledge about the forest industry and ensure that there are professional resources for a long time to come.
FOCUS ON OCCUPATIONAL SAFETY
In 2016, Metsä Board launched a project to speed up the improvement of occupational safety at the mills. "We have harmonised the use of personal protective equipment at the mills. In addition, we've adopted a policy of using helmets or hard hats whenever people are in production facilities. We've also defined standards for personal protective equipment," says Markku Saarilahti, Regional Safety Manager at Metsä Board. The project has also included closer safety cooperation and information flows between mills. Information about accidents, hazardous situations and proven safety practices are distributed at the mills via safety briefings and info screens. Based on internal safety audits, safe operating methods are given priority at Metsä Board's mills.
| OCCUPATIONAL SAFETY AND WELL-BEING AT WORK |
2016 | 2015 | 2014 | 2013 | 2012 |
|---|---|---|---|---|---|
| Sickness absences, % 1) | 4.1 | 4.2 | 3.8 | 3.9 | 3.9 |
| Absences due to lost-time accidents, % | 0.2 | 0.2 | 0.3 | 0.3 | 0.2 |
| Lost-time accident frequency (per million hours worked) | 9.0 | 11.1 | 12.0 | 12.2 | 13.2 |
1) Percentage of theoretical work time
SUPERVISOR AND WORK COMMUNITY DEVELOPMENT IN SALES
In the autumn of 2016, Metsä Board's organisation in North America – which is one of the company's most important growth markets – went through supervisor and work community development training. The supervisor training focused on everyday management situations in various functions, such as customer service, sales and logistics. "What I want to emphasise to my team is that in sales work, everyone's contribution is equally important," says Nina Happonen, VP, Sales Americas. The working community development project focused on examining the various communication and working methods of a working community made up of people representing different professions. "The power of diversity will allow us to harness the positive energy of our entire team in the future."
ACCIDENT FREQUENCY
9.0
AVERAGE AGE OF EMPLOYEES
OUR SUSTAINABILITY THEMES
WE OFFER SUSTAINABLE CHOICES
PRODUCTS AND SERVICES
- Sustainable, safe and recyclable products from renewable wood
- Customer-focused services and solutions
- Innovations and renewal
WE BRING THE FOREST TO YOU
RAW MATERIALS AND SUPPLY CHAIN
- Sustainable forest management, of forest nature
- Sustainability in the value chain
- Traceability
WOOD Maintain the share of certified wood:
Target 100%
81% Performance 2016
LOGISTICS Ensure sustainability of main logistics flows 2016–2017:
Status 2016
Evaluation of service providers will be finalised in 2017.
Read more: Metsä Group's Sustainablity Report 2016
The United Nations Sustainable Development Goals (SDGs) represent a large-scale global commitment. The SDGs transformed the wide sustainability agenda into concrete targets. Metsä Group's activities support reaching the SDGs. Metsä Group is also committed to the UN Global Compact.
WE WORK FOR A BETTER CLIMATE AND ENVIRONMENT
RESOURCE EFFICIENCY AND EMISSIONS
- Efficient use of raw materials, energy and water
- Value of side streams
- Share of bioenergy
-
Emissions to water and air
-
Safety at work
Coverage of code of conduct
Lost-time accidents frequency
ETHICAL BUSINESS
training:
• Responsible management • Local livelihoods and society
Target 100%
Target -10%
81%
Performance 2016
CLIMATE Fossil CO2 emissions per product tonne 2009–2020:
-30%
Target
ENERGY Energy efficiency improvement 2009–2020:
Performance 2016
RESOURCE EFFICIENCY Process water use per product tonne 2010–2020:
-14% Performance 2016
SAFETY AT WORK
annually (LTA1: 9):
Sickness absenteeism:
-18.9%
Performance 2016
4.1%
SUSTAINABLY INTO THE FUTURE
Metsä Board's products are made from renewable fresh fibres. The company reduces its carbon footprint and improves its resource efficiency on a continuous basis. As a demonstration of its productive work, Metsä Board received several noteworthy recognitions in 2016, including from CDP.
The environmental and social responsibility of its business operations is important to Metsä Board and its customers. Due to Metsä Board's systematic development of its operations, the energy efficiency has improved, and the company has reduced its CO2 emissions and water consumption to a significant degree. These measures also enhance production and improve cost-effectiveness. Metsä Board's commitment to sustainable business is widely recognised.
METSÄ BOARD ON CDP'S A LISTS
The company has been recognised by CDP, to which it has been reporting since 2010. Metsä Board was included on the A List in CDP's Climate and Water programmes. In addition, Metsä Board received Leadership status in CDP's Forest programme.
Inclusion on the Climate A List from among the thousands of companies reporting to CDP has required the commitment of the company's management, the establishment of clear goals and the monitoring of those goals. In 2009–2016 Metsä Board has reduced its fossil CO2 emissions by 45 per cent. The consumption of biobased fuels of the total fuel use was 83 per cent in 2016.
For the second time, Metsä Board was also the only forest industry company to be included on the A List for Water. Only 4 per cent of the 607 companies reporting to the Water programme were included on the A List. This is a considerable recognition of Metsä Board's responsible use of water and water-related risk management. The efficiency measures relating to the use of energy and water support one another.
Metsä Board's mills use only surface water in their processes. The production is located in Finland and Sweden, both of which have ample reserves of fresh water and no need to compete over water resources with agriculture. In these countries, forests are growing faster than they are felled, in addition to which they play an important role in the hydrological cycle. In Forest reporting, Metsä Board also made it onto the Forest Leadership list. Some 81 per cent of the wood raw material the company uses originates from certified forests.
Together with its customers, Metsä Board is also involved in CDP's Supply Chain programme.
CDP is an international, not-for-profit organisation that offers companies and municipal authorities a worldwide system for measuring, publishing, managing and distributing information about their environmental impact.
ENERGY AND WATER CONSERVATION AT SIMPELE MILL
Numerous development projects aiming to reduce the mill's water and energy consumption were started at Metsä Board's Simpele mill in 2016.
Among other things, the heat recovery of the mill's paperboard machine was improved, which allows for a reduction in the use of steam. At Simpele, Metsä Board has also invested in the water management process to enhance the removal of water in the press section, which reduces the volume of steam needed for the drying of the paperboard line. A rise of one percentage point in the dry solids after the press section reduces the need for steam for drying by approximately four percentage points.
The volume of waste water from the mill can also be reduced in comparison to current levels by renewing automation and the pumping technology. Simpele is also planning a frequency reserve function that will enable the adjustment of pulp grinder loads, helping to level out peak loads in the electricity grid.
BARILLA TRUSTS METSÄ BOARD
Made from fresh fibre, Metsä Board's clean and strong paperboards are particularly well suited for food packaging.
An essential part of Italian pasta maker Barilla's sustainability principles is to use recyclable packages for its products, as well as packaging materials that use raw material from sustainably managed forests.
Metsä Board's lightweight fresh fibre paperboards support Barilla's sustainability principles thanks to the improved Life Cycle profile of its lighter paperboards.
THE CIRCULAR ECONOMY OF A DURABLE AND SAFE PACKAGE
| 2016 | 2015 | |
|---|---|---|
| EMISSIONS INTO AIR, t | ||
| Fossil-fuel carbon dioxide (CO2) | 278,725 | 317,441 |
| Sulphur dioxide (as SO2) | 477 | 671 |
| Nitrogen oxides (as NO2) | 1,792 | 1,649 |
| Particles | 139 | 110 |
| 2016 | 2015 | |
| RAW MATERIALS | ||
|---|---|---|
| Metsä Board's wood purchases, 1,000 m3 |
4,572 | 4,939 |
| Chemical and high-yield pulp used by Metsä Board, 1,000 t |
1,236 | 1,388 |
| OTHER RAW MATERIALS, 1,000 t | ||
| Pigments | 340 | 340 |
| Adhesives | 68 | 75 |
| WATER INTAKE, 1,000 m3 | 103,801 | 105,124 |
| Process water | 70,357 | 68,943 |
| Cooling water | 53,446 | 54,141 |
| 2016 | 2015 | |
|---|---|---|
| PRODUCTION, 1,000 t | ||
| Paperboard | 1,7311) | 1,911 |
| Chemical and high-yield pulp | 1,236 | 1,206 |
1) Includes paper production that was ended during 2016
| 2016 | 2015 |
|---|---|
| 69,533 | 68,702 |
| 11,557 | 10,673 |
| 5342) | 5682) |
| 1,925 | 2,082 |
| 134,553 | 159,953 |
| 98 | 98 |
| 2,164 | 2,718 |
| 662 | 736 |
FINANCIAL STATEMENTS 2016
Metsä Board's paperboard deliveries grew by 12 per cent in 2016. Sales declined as planned due to the reduced paper business. Comparable operating result weakened compared to the previous year and was EUR 137 million. Operating result was burdened by the start-up of Husum's new folding boxboard production line, the technical challenges in the new production line and the pulp mill, as well as the lower price level of the start-up volumes of the new folding boxboard. The decline in the pulp market price also had a negative impact on the result.
CASH FLOW FROM OPERATIONS EUR MILLION
CONTENTS
GROUP
- 20 Report of the Board of Directors 2016
- 27 Consolidated statement
- of comprehensive income 28 Consolidated balance sheet 29 Statement of changes
- in shareholders' equity
- 30 Consolidated cash flow statement
- 31 Notes to the consolidated financial statements
- 83 Shares and shareholders
- 87 Calculation of key ratios
PARENT COMPANY
- 88 Parent company accounts Income statement
- 89 Parent company accounts Balance sheet
- 90 Parent company accounts Cash flow statement
- 91 Parent company accounting policies
- 92 Notes to the parent company financial statements
- 98 The Board's proposal for the distribution
of profits 99 Auditor's report
GOVERNANCE
- 102 Corporate governance statement
- 109 Salary and remuneration report
- 112 Metsä Board Corporation's Board of Directors
- 114 Metsä Board Corporation's Corporate Management Team
- 116 Quarterly data
- 117 Production capacities
- 118 Ten years in figures
- 119 Investor relations and investor information
starting from 2017
REPORT OF THE BOARD OF DIRECTORS 2016
MARKET SITUATION IN 2016
Demand for Metsä Board's lightweight, recyclable and ecological fresh fibre paperboard remained good in all of the company's main market areas in 2016. Total paperboard deliveries grew by 12 per cent compared to the previous year. In terms of market areas, deliveries to EMEA grew by 10 per cent, while deliveries to the Americas and APAC grew by 14 per cent and 24 per cent, respectively.
Metsä Board's folding boxboard deliveries grew by 14 per cent compared to the previous year. Deliveries by European folding boxboard producers grew by 3 per cent. Metsä Board's share of the total deliveries of European folding boxboard producers was 38 per cent and, of exports outside Europe, 68 per cent. Metsä Board's deliveries of white fresh fibre linerboard grew by 8 per cent. Deliveries by European producers of white fresh fibre linerboard grew by 6 per cent. The price levels of folding boxboard and fresh fibre linerboards remained fairly stable.
The investment programme at Husum increased Metsä Board's folding boxboard capacity by a total of 400,000 tonnes and its fresh fibre linerboard capacity by almost 150,000 tonnes in 2016. The company is selling the new folding boxboard primarily to the Americas and for food service packaging globally. At the end of the year, the total production capacity of European folding boxboard producers was approximately 3.7 million tonnes, of which Metsä Board's share was 36 per cent. Correspondingly, at the end of the year, the total production capacity of European producers of white fresh fibre linerboard was approximately 2.2 million tonnes, of which Metsä Board's share was 31 per cent.
The balance between the supply and demand for market pulp in 2016 was 91 per cent (2015: 92 per cent). The euro- and dollar-denominated market prices of long-fibre pulp in Europe declined by approximately 6 per cent compared to the previous year. Correspondingly,
KEY FIGURES
| 2016 | 2015 | 2014 | |
|---|---|---|---|
| Sales, EUR million | 1,720.3 | 2,007.5 | 2,008.4 |
| EBITDA, EUR million | 234.6 | 302.5 | 242.2 |
| comparable, EUR million | 231.1 | 283.3 | 236.2 |
| EBITDA, % of sales | 13.6 | 15.1 | 12.1 |
| comparable, % of sales | 13.4 | 14.1 | 11.8 |
| Operating result, EUR million | 132.3 | 199.0 | 116.5 |
| comparable, EUR million | 137.5 | 179.9 | 136.5 |
| Operating result, % of sales | 7.7 | 9.9 | 5.8 |
| comparable, % of sales | 8.0 | 9.0 | 6.8 |
| Result before taxes, EUR million | 101.6 | 167.1 | 77.6 |
| comparable, EUR million | 106.8 | 150.2 | 99.7 |
| Result for the period, EUR million | 90.4 | 137.3 | 68.5 |
| comparable, EUR million | 93.6 | 120.2 | 88.1 |
| Earnings per share, EUR | 0.25 | 0.39 | 0.20 |
| comparable, EUR | 0.26 | 0.34 | 0.26 |
| Return on equity, % | 8.7 | 14.7 | 8.1 |
| comparable, % | 9.0 | 12.9 | 10.4 |
| Return on capital employed, % | 7.8 | 12.5 | 7.7 |
| comparable, % | 8.1 | 11.3 | 9.1 |
| Equity ratio at the end of the period, % | 48 | 46 | 39 |
| Net gearing ratio at the end of the period, % | 44 | 32 | 51 |
| Interest-bearing net liabilities / EBITDA 1) | 2.0 | 1.2 | 1.8 |
| Shareholders' equity per share at the end of the period, EUR | 2.96 | 2.89 | 2.49 |
| Interest-bearing net liabilities at the end of the period, EUR million | 463.8 | 333.4 | 426.7 |
| Gross investments, EUR million | 162.4 | 177.8 | 44.2 |
| Net cash flow from operations, EUR million | 77.0 | 246.7 | 198.2 |
| Average number of personnel in the period | 2,588 | 2,851 | 3,200 |
| Salaries and remuneration, EUR million | 132.3 | 154.6 | 166.1 |
1) The ratio of the interest-bearing net liabilities to the comparable EBITDA of the previous 12 months at the end of the period.
DELIVERY AND PRODUCTION VOLUMES
| 1,000 t | 2016 | 2015 | 2014 |
|---|---|---|---|
| Delivery volumes | |||
| Paperboards 1) | 1,607 | 1,449 | 1,311 |
| Papers | 35 | 478 | 636 |
| Market pulp | 500 | 549 | 611 |
| Production volumes | |||
| Paperboards 1) | 1,708 | 1,481 | 1,370 |
| Papers | 23 | 430 | 629 |
| Metsä Fibre's pulp 2) | 577 | 586 | 562 |
| Metsä Board's pulp | 1,236 | 1,206 | 1,294 |
1) Includes wallpaper base.
2) Equal to Metsä Board's 24.9 per cent holding in Metsä Fibre.
the euro- and dollar-denominated market prices of short-fibre pulp in Europe declined by approximately 11 per cent.
In 2016, the euro's average exchange rate in relation to the US dollar remained roughly on par with the previous years. In relation to the British pound and the Swedish krona, the average exchange rate of the euro strengthened by 13 per cent and 1 per cent, respectively.
PERFORMANCE IN FINANCIAL PERIOD 2016 (2015)
Metsä Board's sales amounted to EUR 1,720.3 million (2,007.5). Sales declined due to a considerable decrease in paper deliveries. The operating result was EUR 132.3 million (199.0), and the comparable operating result was EUR 137.5 million (179.9). Items affecting comparability were EUR -5.2 million net and related primarily to the discontinuation of the wallpaper base business.
The operating result was weakened by the commissioning of the new folding boxboard machine at Husum, which had an effect on the production volumes of pulp and paperboard, especially during the first half of the year. A leak in the pulp mill's recovery boiler and technical challenges in the new folding boxboard production line delayed customer deliveries in the second and third quarters. The result for the financial period was also negatively impacted by the clearly lower price of the start-up volumes of folding boxboard from Husum and the fall in market pulp prices in comparison to the previous year. All in all, the profit development of Metsä Board's Finnish mills was stable. Five Finnish mills set new records in terms of annual production. Exchange rate fluctuations after hedging had a clearly positive total impact on the operating result of the financial period.
The production costs of paperboards declined slightly from the previous year.
The total delivery volume of Metsä Board's folding boxboard and white linerboards made from fresh fibre totalled 1,568,000 tonnes (1,404,000) in January–December. The delivery volume of papers amounted to 35,000 tonnes (478,000). Deliveries of market pulp amounted to 500,000 tonnes (549,000). The volume of pulp deliveries declined due to the downtime attributable to the investment programme at Husum and the discontinued trading activity with Sappi.
The average prices of paperboards manufactured at Metsä Board's mills in Finland decreased slightly in 2016. The euro- and dollardenominated market prices of long-fibre and particularly short-fibre pulps decreased.
The net cash flow of the operations was EUR 77.0 million (246.7). Cash flow was impacted by the weaker result and the increase in working capital due to the investment programme at Husum.
Financial income and expenses totalled EUR -30.7 million (-32.0), including foreign exchange rate differences from trade receivables, trade payables, financial items and the valuation of currency hedging instruments; totalling EUR -4.9 million (-3.4).
The result for the period before taxes was EUR 101.6 million (167.1). The comparable result before taxes was EUR 106.8 million (150.2). Income taxes amounted to EUR -11.3 million (-29.8). Income taxes of approximately EUR 9.6 million unrecognised in the previous year were recognised in the comparison period.
Earnings per share were EUR 0.25 (0.39). Comparable earnings per share were EUR 0.26 (0.34). The return on equity was 8.7 per cent (14.7), and the comparable return on equity was 9.0 per cent (12.9). The return on capital employed was 7.8 per cent (12.5), and the comparable return on capital employed was 8.1 per cent (11.3).
INVESTMENTS
Gross investments in 2016 totalled EUR 162.4 million (177.8), primarily concerning the investment programme at Husum. These also include Metsä Board's EUR 24.9 million investment in Metsä Fibre's new bioproduct mill.
FINANCING
Metsä Board's equity ratio at the end of 2016 was 48.2 per cent (31 December 2015: 46.5) and net gearing ratio was 44 per cent (31 December 2015: 32). The ratio of interest-bearing net liabilities to the comparable EBITDA of the previous 12 months was 2.0 at the end of the financial period (31 December 2015: 1.2).
The fair value of investments available for sale was EUR 195.9 million at the end of the financial period (31 December 2015: 210.2 million). The change in fair value from the beginning of the financial period, EUR -14.2 million, related to the decrease in the fair value of the shares in Pohjolan Voima Oy.
At the end of 2016, net interest-bearing liabilities amounted to EUR 463.8 million (31 December 2015: 333.4 million). Foreign currency-denominated loans accounted for 1.1 per cent of loans and floating-rate loans for 39 per cent, with the rest being fixed-rate loans. At the end of the year, the average interest rate on loans was 3.3 per cent (31 December 2015: 3.8), and the average maturity of long-term loans was 2.2 years (31 December 2015: 2.6). The interest rate maturity of loans was 14.9 months at the end of the year (31 December 2015: 20.6). During the period, the interest rate maturity varied between 14 and 21 months.
Net cash flow from operations in January–December was EUR 77.0 million (1–2/2015: 246.7). Working capital increased by EUR 74.5 million in January–December (1–2/2015: -72.2). Working capital grew as a result of the increase in the finished products inventory of folding boxboard and reduced trade payables related to the investment programme at Husum.
At the end of the financial period, an average of 6.4 months of the net foreign currency exposure was hedged, including the hedging of the balance sheet position. The degree of hedging during the period varied between three and seven months, on average. After the financial period, the company has decided to change the normal level of hedging in such a way that half of the projected annual net foreign currency flow, instead of the previous quarter, will be hedged in addition to the balance sheet position. The amount of the hedging may deviate from the norm by 40 per cent in either direction. When hedging is at the normal level, the aim is to allocate it primarily to the following two quarters.
The financing agreement includes financial covenants concerning the Group's financial performance and capital structure. The company has considerable headroom in relation to covenants set in the credit agreements.
Metsä Board's liquidity has remained strong. At the end of the financial period, the available liquidity was EUR 422.6 million (31 December 2015: 486.5), consisting of the following items: liquid assets and investments of EUR 220.6 million, a syndicated credit facility of EUR 100.0 million, and undrawn pension premium (TyEL) funds of EUR 102.0 million. Of the liquid assets, EUR 215.5 million consisted of short-term deposits with Metsä Group Treasury, and EUR 5.1 million were cash funds and investments. Other interest-bearing receivables amounted to EUR 3.7 million. In addition, Metsä Board's liquidity reserve is complemented by Metsä Group's internal undrawn short-term credit facility of EUR 150.0 million.
In February, Standard & Poor's Ratings Services raised Metsä Board's credit rating by one notch from BB to BB+. The rating outlook was raised from stable to positive. The upgrade of the ratings has had no impact on Metsä Board's current financing costs.
In June, Metsä Board agreed on extending its current syndicated credit agreement by two years. Following the extension, the facility, which consists of a loan facility of EUR 150 million and a revolving credit facility of EUR 100 million, will mature in March 2020.
In 2017, Metsä Board plans to lower the amount of interest-bearing liabilities by at least EUR 100 million, to improve the effectiveness of the balance sheet.
BUSINESS DEVELOPMENT
Demand for Metsä Board's lightweight, ecological and recyclable fresh fibre paperboards remained good in all of the company's main market areas in 2016. By relying on Husum's new folding boxboard capacity, Metsä Board has been increasingly well-positioned to meet the growing global demand for premium fresh fibre paperboards. Metsä Board's total paperboard deliveries grew by 12 per cent from the previous year.
Husum's investment programme was brought to a conclusion in 2016, and the new folding boxboard machine in Sweden started up in February, slightly behind the original schedule. A leak in the pulp mill's recovery boiler and technical problems in the finishing area of the new folding boxboard production line during the second and third quarters delayed customer deliveries. Due to the repair work on the recovery boiler, the planned annual maintenance schedule of the Husum integrated mill was extended by a week during the fourth quarter. By the end of the year, technical problems in the folding boxboard production line had been solved, and the average price of the order intake was at a good level. The EUR 10 million efficiency improvement programme launched at the Husum integrated mill in May progressed according to plan.
The installation of the main equipment for the extrusion coating line began in Husum during the third quarter. The coating line will be commissioned in 2017, and its paperboard coating capacity will be approximately 100,000 tonnes per year. The investment is valued at EUR 38 million, allocated primarily to 2016. Metsä Board also evaluates the commercial potential of other barrier solutions. The company is in a position to provide new barrier solutions, provided that there will be a profitable market for them.
The production of Metsä Board's uncoated fine paper at Husum came to an end in July, and the last paper deliveries were made in the fourth quarter of the year.
In September, the company discontinued the production of wallpaper base at the Kyro mill in Kyröskoski, Finland.
In June, Metsä Board invested EUR 24.9 million in the new bioproduct mill of its associated company, Metsä Fibre. The company has no other financial commitments in the project. The investment will increase Metsä Board's annual pulp capacity by approximately 200,000 tonnes starting from 2018.
LEGAL PROCEEDINGS
In May 2014, Metsä Board petitioned the District Court of Helsinki to revoke the judgment issued by the Arbitral Tribunal on 11 February 2014 that orders Metsä Board to pay EUR 19.7 million in damages to UPM Kymmene Corporation. In a judgment issued in June 2015, the District Court rejected Metsä Board's petition. Metsä Board appealed the decision of the District Court to the Court of Appeal. The Court of Appeal dismissed Metsä Board's appeal on 21 October 2016. Metsä Board has applied for leave to appeal the matter to the Supreme Court.
In the autumn of 2015, the Finnish Tax Administration gave an opinion against the deductibility of certain losses in Metsä Board's 2014 taxation. Metsä Board has appealed the decision issued by the Tax Administration, as the company believes the losses are deductible.
RESEARCH AND DEVELOPMENT
Metsä Board is seeking growth in packaging paperboards by developing current and new products to ensure that the impact on the environment is minimal. The central objectives of the R&D operations are producing increasingly lightweight folding boxboards and linerboards as well as developing new products for the food service packaging segment. In 2016, the company continued its research and development work by concentrating on these strategic focus areas. The work was carried out as development projects, which will continue in 2017.
In 2016, Metsä Board introduced to the market PE-coated paperboards suitable for food service packaging with the help of external converters. The company's own extrusion coating line for PE-coated products will start up in 2017. Metsä Board is also developing other barrier solutions, and is investigating, among other things, the utilisation of dispersion coating and bio-based coatings, and their commercial potential.
Lightness is the core property of Metsä Board's premium paperboards made from fresh fibres. To produce increasingly light-weight paperboards, Metsä Board is researching and developing a number of technologies. In-house fibre know-how, particularly in relation to BCTMP fibre, and self-sufficiency provide a solid basis for such work. Several projects will progress to the mill testing phase in early 2017.
Product safety is given great significance in Metsä Board's growth areas, particularly in the food service packaging segments in the United States and Asia. Several development projects that improve Metsä Board's ability to serve customers in product safety issues were completed in 2016. Changing product safety legislation and increasingly strict hygiene requirements for products and mills have prompted Metsä Board to develop its operations continuously.
During the review period, Metsä Board adopted a new operating and decision-making model in the steering of product development operations. The HR and equipment resources of Metsä Board's own research and development lab were strengthened.
In 2016, Metsä Board's research and development expenses were approximately EUR 6.3 (8.4) million. The research and development expenses accounted for approximately 0.4 (0.4) per cent of sales.
SUSTAINABILITY
Metsä Board is committed to promoting sustainability, continuously improving its operations and conducting responsible business. In addition to its own operations, Metsä Board is committed to sustainability throughout the supply chain and supports sustainable forest management.
The wood fibre used is 100 per cent traceable and always comes from sustainably managed forests. In 2016, Metsä Board's mills used 7.9 million cubic metres of wood (8.3) including wood consumption in accordance with its holding in Metsä Fibre as well as external pulp purchases. 81 per cent (75) of the pulp originated from certified forests.
In 2016, Metsä Board's wood supply countries included Finland, Sweden, the Baltic countries, and the European part of Russia. The majority of wood used in Finland comes from forests owned by Metsäliitto Cooperative owner-members. The origin of wood is verified by means of the PEFC®- and FSC®-certified Chain of Custody tracing method managed by Metsä Group's wood supply organisation.
Metsä Board aims to help mitigate climate change through its operations. Metsä Board's energy efficiency has improved by 7.8 per cent in 2009–2016. In 2016, energy efficiency weakened compared to the previous year due to the start-up of Husum's new folding boxboard production line. The efficiency improvement measures include optimising equipment, processes and operating methods as well as making investments. Improving energy efficiency is an essential part of all investments related to the production process. Metsä Board is committed to improving energy efficiency at its mills by 4 per cent by 2020 compared to year 2015.
Wood-based bioenergy accounted for 51 per cent of Metsä Board's total energy consumption in 2016. The majority of this bioenergy is produced using by-products such as bark and black liquor. The rest is produced from forest energy materials.
Metsä Board continuously looks for ways to make the usage of fresh water in its production more efficient by reusing water efficiently, among other things. In 2016, the consumption of water was 70.3 million cubic metres (68.9). The consumption of process water decreased by approximately 16 per cent in 2010–2016. In 2016, water consumption increased temporarily due to the start-up of Husum's new folding boxboard production line.
In 2016, Metsä Board received three significant recognitions from CDP (formerly the Carbon Disclosure Project) for its activities concerning environmental matters and the related reporting. Metsä Board was included on CDP's Climate Change A list for the transparency of environmental impact reporting and for its operations leading to a reduction in carbon dioxide emissions. For the second time, Metsä Board was also the only forest industry company to be included on CDP's Water A list, in recognition of its responsible use of water. Metsä Board was also awarded Leadership status in the materials sector of CDP's forest programme for the second time.
All of Metsä Board's production units have an ISO 9001 quality system and ISO 14001 environmental system in place, as well as a Chain of Custody system, which provides a reliable method to verify the origin of wood and the proportion of certified wood in the products. An ISO 22000 food safety management system and an ISO 50001 energy efficiency system are in place in all of Metsä Board's production units, and the mills in Finland also have an OHSAS 18001 occupational and product safety system.
No significant deviations resulting in significant environmental effects occurred in Metsä Board's production units during the year under review. Some short-term deviations from permit limits were nevertheless recorded.
Metsä Board has environmental liabilities related to former operations at sites that have since been closed, sold or leased, as well as at decommissioned landfill sites. Financial provisions for the cost of land rehabilitation work have been made in cases where it has been possible to measure the company's liability for land contamination.
Metsä Board's environmental liabilities in 2016 totalled EUR 6.2 million (5.8) and the environmental expenses amounted to EUR 16.4 million (18.4). The environmental expenses consist mainly of expenses related to the use and maintenance of environmental protection equipment, expenses related to waste management and environmental insurance, and depreciation of capitalised environmental expenses.
PERSONNEL
At the end of 2016, Metsä Board's employed 2,466 (2,601) people, of whom 1,442 (1,494) worked in Finland. In January–December, Metsä Board employed 2,588 (2,851) people on average. Personnel expenses in 2016 totalled EUR 211.0 million (234.5).
In 2016, a new folding boxboard production line was taken into use at the Husum mill, which also adopted the organisational model required by the new operations at the same time. The development of the personnel's production competence continued, in addition to which the commissioning phase was also supported by expertise assistance received from other mills. In Finland, the wallpaper base production at the Kyro mill was discontinued, and the sheeting capacity of the Simpele mill was reduced. The operations of both units also underwent adjustment and development, which also had an impact on personnel.
The coaching aimed at the company's supervisors, which began in 2015, continued. The coaching aims to develop and harmonise the company's management and leadership activities. Metsä Board's own extrusion coating line will start up at Husum in 2017. In preparation for this, the personnel of the production line underwent training and training related to the new product was planned for the rest of the personnel.
Occupational safety is developed continuously by influencing attitudes and proactive thinking. In 2016, the company implemented a project to speed up the improvement of occupational safety and the harmonisation of occupational safety standards at mills.
Occupational safety developed positively: in 2016, the number of accidents at work resulting in an absence of at least one day was 9 (11.1) per million hours worked. The long-term goal concerning lost-time accidents is zero.
Metsä Board invests in the maintenance of working capacity, which stresses the importance of anticipating working capacity risks by way of early support discussions, for example. In 2016, the rate of absences due to illness was 4.1 per cent (4.2).
SIGNIFICANT RISKS AND UNCERTAINTIES
Metsä Board assesses its strategic, operative, financial and liability risks as part of its continuing operations. The risks are reported to the Board of Directors at least twice a year and, if needed, in interim reports and the financial statements bulletin published by the company. In addition, the company carries out risk assessments as part of the annual planning and strategy process. The risk assessment carried out in the annual planning process focuses on identifying sales and cost risks, and the risk assessment in the strategy process reviews risks related to the implementation of the company's business strategy. The company's management team reviews the company's most significant risks regularly as part of its management work. The risk assessments carried out in 2016 identified the following risks and uncertainties that may have an impact on Metsä Board's financial performance and ability to operate.
UNCERTAINTY IN THE DEVELOPMENT OF THE ECONOMY
Considerable uncertainties still exist in the global and, particularly, European economies. If realised, they may result in weakened demand and reduced prices for end products. Central uncertainties include the development of economic policies in the aftermath of the US presidential election and the uncertainty that the United Kingdom's Brexit negotiations are creating in Europe. The slowdown and structural change in the Chinese economy may also have an effect on demand for Metsä Board's products and on the growth outlooks for the markets.
CHANGES IN THE OPERATING ENVIRONMENT
Metsä Board operates in an industry where the balance between supply and demand has a significant impact on the demand for and prices of end products. New operators' entry to the market, alternative products or changes in consumer behaviour may have a negative impact on demand for Metsä Board's paperboards. An increase in competitors' capacities or the expansion of product ranges may lower the price levels of end products and have a negative effect on Metsä Board's profitability. On the other hand, potential capacity closures in the industry or consolidation of the industry may result in increased prices.
Changes in regulations, such as the EU's climate and environmental policy and increasing new requirements to limit carbon dioxide, sulphur or other emissions, may increase production costs and weaken the profitability of business.
Possible changes in the industrial and trade policies of leading industrialised countries may lead to increased trade restrictions and subdue growth in the world economy. Increased protectionism and negative developments in international free trade would, if realised, have a weakening impact on Metsä Board's result.
CENTRALISATION OF OPERATIONS IN A LIMITED GEOGRAPHICAL AREA Seven of Metsä Board's eight production units are located in Finland, and one of them is located in Sweden. Finland has a history of labour disputes in both the forest industry and the distribution chain of forest industry products. Such labour disputes may have a negative effect on production volumes and customer deliveries. This may impair the company's competitiveness and profitability. Labour disputes in Sweden may also negatively affect Metsä Board's production and customer deliveries and have a negative impact on the company's business operations.
CONTINUITY OF CUSTOMER RELATIONSHIPS
Long-term problems in production, the supply chain or in the quality of products may jeopardise the continuity of customer relationships. At its worst, this may lead to the permanent loss of customer relationships.
BUSINESS DEVELOPMENT
The development and growth of Metsä Board's business requires strategic choices that involve risks. These uncertainties are related to investment decisions, product selection and the selection of customer segments, for example.
The company's paperboard capacity grew considerably in 2016. Getting the new production to the markets in full is dependent on the successful growth of sales, particularly in the Americas. Increasing sales at the global level also involves cost and exchange rate risks.
In 2017, the company will take into use its own extrusion coating line, which will allow it to expand its paperboard selection for food service packaging. At the same time, the company is continuing to develop other barrier solutions. The commercialisation of new products involves uncertainties that, should they be realised, could have a negative impact on the demand for Metsä Board's products and the company's profitability.
PRICE RISKS OF PRODUCTION AND LOGISTICS COSTS
A radical and unforeseen rise in the price of production inputs important for Metsä Board's operations, such as wood, energy and chemicals, as well as transportation costs or problems with their availability, may reduce profitability and threaten the continuity of operations. Metsä Board works to hedge against this risk by entering into long-term delivery agreements and goods-related derivative contracts.
In addition, a steep increase in transportation and other logistics costs, for example related to the EU's emissions trading or other obligations, may have an effect on Metsä Board's profitability
LIABILITY RISKS
Metsä Board's business operations involve various types of liability risks arising from damage to third parties, such as general operational liability risks, contract risks, environmental risks and product liability risks. These risks are mitigated by way of efficient business processes, agreement training, management practices, quality control and transparent operations. Some of the operational liability risks have been hedged with insurance policies.
BUSINESS INTERRUPTION RISKS
Large losses, major accidents, natural disasters, environmental damage, serious malfunctions in key information systems, labour disputes and delivery problems of the most important raw materials may interrupt Metsä Board's business operations and, if prolonged, even cause loss of customers. The mills have drawn up continuity and recovery plans in preparation for the realisation of such risks. The property and interruption risks of the production units are assessed regularly and these risks are mainly covered by insurance contracts.
PERSONNEL AVAILABILITY AND RETENTION
Metsä Board has paid special attention to ensuring the availability and retention of competent personnel by means of various personnel development programmes and successor plans, and by investing in its employer image. Metsä Board prepares for retirements and other personnel risks also through the promotion of multiple skills and working capacity as well as through job rotation.
RISKS ASSOCIATED WITH THE AVAILABILITY OF FINANCING
Furthermore, as a result of increasing regulation in the financial market, the operations of credit and bond markets may become more difficult, which may impact the company's ability to acquire long-term debt financing at a competitive price. The financial risks are managed in accordance with the treasury policy approved by Metsä Board's Board of Directors. The purpose is to hedge against considerable financial risks, balance cash flow and give the business units enough time to adjust their operations according to the changing conditions.
The exchange rate of the euro in relation to, in particular, the US dollar, Swedish krona and the British pound impacts Metsä Board's profitability. Metsä Board's financial risks, related primarily to currencies, interest rates, liquidity, counterparty risks and the use of derivative instruments as well as the management thereof, are described in greater detail on pages 65–73 of this Annual Report.
CREDIT RISKS
The management of credit risks related to commercial operations is the responsibility of Metsä Board's executive management and Metsä Group's centralised credit control. Metsä Board's management determines the limits on credit extended to customers and the applicable terms of payment in cooperation with the centralised credit control. Nearly all credit risks are transferred further to credit insurance companies by means of credit insurance contracts. Metsä Board's customer credit risk was at a normal level in 2016. Measures are taken to reduce the risk further by intensifying internal credit control and its processes. The main principles of credit control are defined in the credit guidelines of the risk management policy approved by the company's Board of Directors.
PREPARING FOR RISKS
The identified risks are monitored and continuously assessed and prepared for in the manner most appropriate for the company. With regard to loss risks, Metsä Board works actively with insurance companies in risk management, for example by regularly executing risk assessments in different areas of the business operations, such as at mills and in the export chain. The production units have prepared for potential disturbances to operations by drawing up continuity and recovery plans. The company's crisis management plan directs crisis management in the production and operative units.
Some of the risks are borne by the company itself, whereas some of them are selectively transferred by means of, for example, insurance contracts, derivative contracts and other contract terms and conditions to be borne by insurance companies, banks and other counterparties. The most common loss risks are mainly covered by the following comprehensive global insurance contracts:
- property and business interruption insurance
- general third-party and product liability insurance
- liability insurance for Directors and Officers
- credit insurance
- carriage loss insurance.
SHARES
In January–December, the highest price for Metsä Board's B share on the Nasdaq Helsinki was EUR 7.15, the lowest price was EUR 4.23, and the average price was EUR 5.34. At the end of the year, the price of the B share was EUR 6.80. In January–December, the highest price for Metsä Board's A share was EUR 6.93, the lowest price was EUR 4.80, and the average price was EUR 5.85. At the end of the year, the price of the A share was EUR 6.75.
In 2016, the average daily trading volume of the B and A shares on the Nasdaq Helsinki was 734,042 shares and 3,070 shares, respectively. The total trading volume of the B and A shares was EUR 992.4 million and EUR 4.5 million, respectively. At the end of the year, the market value of all Metsä Board shares was EUR 2.4 billion, of which the market value of the B shares and the A shares accounted for EUR 2.2 billion and EUR 242 million, respectively.
In addition to the Nasdaq Helsinki, Metsä Board's shares are traded on other marketplaces, such as Chi-X and BATS.
At the end of the year, Metsäliitto Cooperative owned 42 per cent of the shares, and the voting rights conferred by these shares amounted to 61 per cent. At the end of the year, international and nomineeregistered investors held 15 per cent of the shares (31 December 2015: 20 per cent).
The company does not hold any treasury shares and the Board of Directors does not have any authorisation to acquire company's own shares.
BOARD OF DIRECTORS' PROPOSAL FOR DISTRIBUTION OF PROFIT
The distributable funds of the parent company on 31 December 2016 were EUR 491.1 million, of which the retained earnings for the financial year are EUR 106.3 million.
The Board of Directors proposes to the Annual General Meeting to be held on 23 March 2017 that a dividend of EUR 0.19 per share, or a total of EUR 67.5 million, be paid for the 2016 financial period The proposed dividend is equal to 76 per cent of the earnings per share for 2016 and 73 per cent of the comparable earnings per share.
The dividend will be paid to shareholders who are registered in the company's shareholders register held by Euroclear Finland Oy on the dividend payment record date of 27 March 2017. The Board of Directors proposes 3 April 2017 as the dividend payment date.
BOARD OF DIRECTORS AND AUDITORS
In March 2016, the Annual General Meeting confirmed the number of members of the Board of Directors as nine and re-elected the following individuals to the Board of Directors: Mikael Aminoff, Martti Asunta, Kari Jordan, Kirsi Komi, Kai Korhonen, Liisa Leino, Juha Niemelä, Veli Sundbäck and Erkki Varis. The Board members' term of office expires at the end of the next Annual General Meeting.
At its constitutive meeting, the Board of Directors elected Kari Jordan as Chairman and Martti Asunta as Vice Chairman. The Board further resolved to organise the Board committees as follows: the members of the Audit Committee are Kirsi Komi, Kai Korhonen, Veli Sundbäck and Erkki Varis, and the members of the Nomination and Compensation Committee are Mikael Aminoff, Martti Asunta, Kari Jordan, Liisa Leino and Juha Niemelä.
Authorised Public Accountants KPMG Oy Ab was elected as the company's auditor, with APA Raija-Leena Hankonen as the principal auditor. The term of office of the auditor expires at the end of the next Annual General Meeting.
A separate Corporate Governance Statement has been issued and published simultaneously with the financial statements and this Annual Report.
NEAR-TERM OUTLOOK
The growth in Metsä Board's paperboard deliveries is expected to continue. The growth is supported by Husum's new folding boxboard production, sold primarily to the Americas.
The profit development of Finnish mills is expected to remain stable, and the production costs of paperboards in the first quarter of the year are expected to remain at the level of the fourth quarter in 2016.
Hardly any planned maintenance shutdowns are set to take place in the first quarter of the year; this will have a positive impact on the result of the first quarter in comparison to other quarters. The most notable planned maintenance shutdowns will take place at the Kemi integrated mill in the third quarter of the year and at the Husum integrated mill in the fourth quarter.
Demand for premium fresh fibre paperboards is expected to remain good in both Europe and the Americas. The market prices of folding boxboard and white fresh fibre linerboard are expected to remain stable. Global demand and supply for long-fibre and short-fibre pulp is expected to remain stable.
CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
| EUR million | Note | 1 JAN–31 DEC 2016 | 1 JAN–31 DEC 2015 |
|---|---|---|---|
| SALES | 3, 31 | 1,720.3 | 2,007.5 |
| Change in stocks of finished goods and work in progress | 6 | 38.5 | -15.1 |
| Other operating income | 5, 31 | 40.2 | 47.7 |
| Materials and services | 6, 31 | -1,249.5 | -1,408.0 |
| Employee costs | 6 | -211,0 | -234.5 |
| Share of result from associated company | 13, 31 | 45,0 | 61.3 |
| Depreciation, amortisation and impairment charges | 3, 7 | -102.3 | -103.5 |
| Other operating expenses | 6, 31 | -148.9 | -156.4 |
| OPERATING RESULT | 132.3 | 199.0 | |
| Share of result from associated companies and joint ventures | 13 | 0.1 | 0.1 |
| Net exchange gains/losses | 8 | -4.9 | -3.4 |
| Other financial income | 8, 31 | 0.8 | 1.1 |
| Interest and other financial expenses | 8, 31 | -26.6 | -29.7 |
| RESULT BEFORE TAX | 101.6 | 167.1 | |
| Income taxes | 9 | -11.3 | -29.8 |
| RESULT FOR THE PERIOD | 90.4 | 137.3 | |
| OTHER COMPREHENSIVE INCOME | |||
| ITEMS THAT WILL NOT BE RECLASSIFIED TO PROFIT OR LOSS | 20 | ||
| Actuarial gains/losses on defined pension plans | 1.3 | 6.3 | |
| Income tax relating to items that will not be reclassified | 0.3 | -2.7 | |
| Total | 1.6 | 3.6 | |
| ITEMS THAT MAY BE RECLASSIFIED TO PROFIT OR LOSS | 20 | ||
| Cash flow hedges | 27,0 | -2.9 | |
| Available for sale investments | -14.2 | -23.0 | |
| Translation differences | -12.3 | 7.0 | |
| Share of result from other comprehensive income of associated companies and joint ventures | -5.6 | 0.3 | |
| Income tax relating to components of other comprehensive income | -2.8 | 5.5 | |
| Total | -7.9 | -13.1 | |
| Other comprehensive income, net of tax | -6.4 | -9.5 | |
| TOTAL COMPREHENSIVE INCOME FOR THE PERIOD | 84,0 | 127.8 | |
| RESULT FOR THE PERIOD ATTRIBUTABLE TO: | |||
| Shareholders of parent company | 90.4 | 137.3 | |
| Non-controlling interest | 0,0 | 0.0 | |
| 90.4 | 137.3 | ||
| TOTAL COMPREHENSIVE INCOME FOR THE PERIOD ATTRIBUTABLE TO: | |||
| Shareholders of parent company | 84,0 | 127.8 | |
| Non-controlling interests | 0,0 | 0.0 | |
| BASIC AND DILUTED EARNINGS PER SHARE FOR RESULT ATTRIBUTABLE TO SHAREHOLDERS OF PARENT COMPANY, EUR |
10 | 84,0 0.25 |
127.8 0.39 |
CONSOLIDATED BALANCE SHEET
| EUR million | Note | 31 DEC 2016 | 31 DEC 2015 |
|---|---|---|---|
| ASSETS | |||
| NON-CURRENT ASSETS | |||
| Goodwill | 11 | 12.4 | 12.4 |
| Other intangible assets | 11 | 14.7 | 13.7 |
| Tangible assets | 12, 32 | 829.8 | 812.3 |
| Investments in associated companies and joint ventures | 13 | 291.6 | 260.2 |
| Available for sale investments | 13, 14, 27 | 195.9 | 210.2 |
| Other non-current financial assets | 15, 27 | 16.3 | 14.6 |
| Derivative financial instruments | 26, 27 | 2.6 | - |
| Deferred tax receivables | 16 | 4.3 | 4.5 |
| 1,367.7 | 1,327.9 | ||
| CURRENT ASSETS | |||
| Inventories | 17 | 332.5 | 299.3 |
| Accounts receivables and other receivables | 18, 23, 27, 31 | 265.3 | 270.9 |
| Current income tax receivables | 5.2 | 0.0 | |
| Derivative financial instruments | 26, 27 | 2.9 | 0.2 |
| Cash and cash equivalent | 19, 23, 27, 31 | 220.6 | 321.8 |
| 826.5 | 892.2 | ||
| TOTAL ASSETS | 2,194.2 | 2,220.1 | |
| SHAREHOLDERS' EQUITY AND LIABILITIES | |||
| EQUITY ATTRIBUTABLE TO SHAREHOLDERS OF PARENT COMPANY | 20 | ||
| Share capital | 557.9 | 557.9 | |
| Translation differences | 3.2 | 14.2 | |
| Fair value and other reserves | 114.7 | 111.7 | |
| Reserve for invested unrestricted equity | 383.1 | 383.1 | |
| Retained earnings | -6.4 | -38.0 | |
| 1,052.5 | 1,028.9 | ||
| NON-CONTROLLING INTERESTS | 0.0 | 0.0 | |
| TOTAL SHAREHOLDERS' EQUITY | 1,052.5 | 1,028.9 | |
| NON-CURRENT LIABILITIES | |||
| Deferred tax liabilities | 16 | 74.7 | 80.2 |
| Post employment benefit obligations | 21 | 15.1 | 14.6 |
| Provisions | 22, 32 | 6.9 | 8.3 |
| Borrowings | 23, 26, 27 | 469.0 | 611.3 |
| Other liabilities | 24, 26, 27 | 0.1 | 0.2 |
| Derivative financial instruments | 26, 27 | 1.7 | 11.3 |
| 567.5 | 725.9 | ||
| CURRENT LIABILITIES | |||
| Provisions | 22, 32 | 3.0 | 13.8 |
| Current borrowings | 23, 26, 27,31 | 219.1 | 47.6 |
| Accounts payable and other liabilities | 25, 26, 27, 31 | 333.2 | 387.3 |
| Current income tax liabilities | 5.9 | 2.9 | |
| Derivative financial instruments | 26, 27 | 13.0 | 13.7 |
| 574.2 | 465.3 | ||
| TOTAL LIABILITIES | 1,141.7 | 1,191.2 | |
| TOTAL SHAREHOLDERS' EQUITY AND LIABILITIES | 2,194.2 | 2,220.1 | |
The notes are an integral part of the financial statements.
STATEMENT OF CHANGES IN SHAREHOLDERS' EQUITY
| Equity attributable to shareholders of parent company | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| EUR million Note |
Share capital |
Translation differences |
Fair value and other reserves |
Reserve for invested unrestricted equity |
Retained earnings |
Total | Non controlling interest |
Total | |
| Shareholders' equity, 1 Jan 2015 | 557.9 | 6.9 | 132.1 | 284.8 | -140.3 | 841.4 | 0,0 | 841.4 | |
| Result for the period | 137.3 | 137.3 | 0.0 | 137.3 | |||||
| Other comprehensive income net of tax | 20 | 7.3 | -20.4 | 3.6 | -9.5 | -9.5 | |||
| COMPREHENSIVE INCOME TOTAL | 7.3 | -20.4 | 140.9 | 127.8 | 0.0 | 127.8 | |||
| Share based payments | 0.8 | 0.8 | 0.8 | ||||||
| Related party transactions | |||||||||
| Share issue net of transaction costs | 98.3 | 98.3 | 98.3 | ||||||
| Dividend distribution | 4 | -39.4 | -39.4 | -39.4 | |||||
| SHAREHOLDERS' EQUITY, 31 DEC 2015 | 557.9 | 14.2 | 111.7 | 383.1 | -38.0 | 1,028.9 | 0.0 | 1,028.9 | |
| Shareholders' equity, 1 Jan 2016 | 557.9 | 14.2 | 111.7 | 383.1 | -38.0 | 1,028.9 | 0.0 | 1,028.9 | |
| Result for the period | 90.4 | 90.4 | 0.0 | 90.4 | |||||
| Other comprehensive income net of tax | 20 | -10.9 | 3.0 | 1.6 | -6.4 | -6.4 | |||
| COMPREHENSIVE INCOME TOTAL | -10.9 | 3.0 | 91.9 | 84.0 | 0.0 | 84.0 | |||
| Share based payments | 0.0 | 0.0 | 0.0 | ||||||
| Related party transactions | |||||||||
| Dividend distribution | -60.4 | -60.4 | -60.4 | ||||||
| SHAREHOLDERS' EQUITY, 31 DEC 2016 | 557.9 | 3.2 | 114.7 | 383.1 | -6.4 | 1,052.5 | 0.0 | 1,052.5 |
The notes are an integral part of the financial statements.
CONSOLIDATED CASH FLOW STATEMENT
| EUR million | Note | 2016 | 2015 |
|---|---|---|---|
| CASH FLOW FROM OPERATING ACTIVITIES | |||
| Profit for the period | 90.4 | 137.3 | |
| Adjustments to the result, total | 28 | 73.4 | 66.3 |
| Interest received | 0.2 | 0.6 | |
| Interest paid | -22.3 | -24.9 | |
| Dividends received | 8, 13 | 33.0 | 25.0 |
| Other financial items, net | 2.7 | -8.5 | |
| Income taxes paid | -25.8 | -21.3 | |
| Change in working capital | 28 | -74.5 | 72.2 |
| NET CASH FLOW FROM OPERATING ACTIVITIES | 77.0 | 246.7 | |
| CASH FLOW FROM INVESTING ACTIVITIES | |||
| Acquisition of associate company shares | -24.9 | - | |
| Acquisition of other shares | - | -1.5 | |
| Capital expenditure | -133.5 | -175.0 | |
| Proceeds from disposal of shares in subsidiary, net of cash | 4, 28 | 1.6 | -38.2 |
| Proceeds from disposal of other shares | 0.1 | 1.1 | |
| Proceeds from sale of tangible and intangible assets | 14.4 | 6.5 | |
| Proceeds from non-current receivables | -0.8 | 0.0 | |
| NET CASH FLOW FROM INVESTING ACTIVITIES | -143.2 | -207.1 | |
| CASH FLOW FROM FINANCING ACTIVITIES | |||
| Share issue net of transaction costs | - | 97.9 | |
| Proceeds from non-current interest bearing liabilities | 5.9 | 7.6 | |
| Payment of non-current interest bearing liabilities | -44.1 | -34.1 | |
| Proceeds from current liabilities, net | 63.0 | -1.1 | |
| Change in current interest bearing receivables, net | 0.0 | 0.1 | |
| Change in non-current non-interest bearing liabilities, net | -0.1 | -0.2 | |
| Dividends paid | -60.4 | -39.4 | |
| NET CASH FLOW FROM FINANCING ACTIVITIES | -35.7 | 30.8 | |
| CHANGE IN CASH AND CASH EQUIVALENTS | -101.9 | 70.4 | |
| Cash and cash equivalents at beginning of period | 321.8 | 250.4 | |
| Translation adjustments | 0.7 | 1.0 | |
| Changes in cash and cash equivalents | -101.9 | 70.4 | |
| CASH AND CASH EQUIVALENTS AT END OF PERIOD | 19 | 220.6 | 321.8 |
The notes are an integral part of the financial statements.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
1. Accounting policies
The principal accounting policies adopted in the preparation of the consolidated financial statements are as follows.
MAIN OPERATIONS
Metsä Board Corporation and its subsidiaries comprise a forest industry group. After Metsä Board's uncoated paper production ended in July 2016, the remaining business operations of the Group consist solely of folding boxboard, fresh fibre linerboard and market pulp businesses previously reported under Paperboard segment and complemented by the wallpaper base production at Kyro mill, which was discontinued in September 2016. As the paper business previously reported under Non-core operations segment has been fully discontinued, Metsä Board reports on its financial performance starting from third quarter of 2016 using only one reporting segment.
Metsä Board Corporation is Group's parent company, which is domiciled in Helsinki. The registered address of the company is Revontulenpuisto 2, 02100 Espoo Finland. The parent company is listed on Nasdaq Helsinki Ltd. At the end of 2016 Metsäliitto Cooperative owned 41.8 per cent of the shares, and the voting rights conferred by these shares were 61.5 per cent.
The copy of the annual report can be obtained from Metsä Board's website www.metsaboard.com or parent company's head office at Revontulenpuisto 2, 02100 Espoo Finland.
The Group consolidated financial statements were authorised for issue by the Board of Directors on 2 February 2017.
According to Finnish Companies Act shareholders can accept or reject the financial statements in General Meeting of shareholders after date of publication. General Meeting of shareholders also have possibility to decide to change financial statements.
ACCOUNTING POLICIES AND MEASUREMENT BASES
Metsä Board Corporation's consolidated financial statements have been prepared in accordance with the International Financial Reporting Standards (IFRS), applying the IAS and IFRS standards and SIC and IFRIC interpretations that were effective and approved by the EU at the date of the financial statements 31 December 2016. International Financial Reporting Standards refer to the standards and their interpretations approved for use in the EU by the Finnish Accounting Act and the regulations set out pursuant to it in accordance with the procedure defined in the EU regulation (EC) no. 1606/2002. The notes to the consolidated financial statements also comply with the requirements of Finnish accounting and company legislation supplementing the IFRS regulations.
The consolidated financial statements are presented in millions of euros, unless otherwise noted.
These financial statements have been prepared based on original acquisition costs, excluding available-for-sale financial assets, financial assets to be recognised at fair value through profit and loss, hedged
items in fair value hedging, and share-based business operations settled by means of cash, which have been recognised at fair value.
GOING CONCERN
According to management assessment, the Group has sufficient resources to continue as a going concern in foreseeable future. Consequently, the group has prepared the financial statements on a going concern basis.
NEW AND AMENDED STANDARDS APPLIED IN THE FINANCIAL YEAR ENDED
The Group has applied the same accounting policies in preparation of the consolidated financial statements as in the annual financial statements for 2015 except for the effect of changes required by the adoption of the following new standards, interpretations and amendments to existing standards and interpretations on 1 January 2016.
Amendment to IAS 1 Presentation of Financial Statements: Disclosure Initiative. The amendments clarify the guidance in IAS 1 in relation to applying the materiality concept, disaggregating line items in the balance sheet and in the income statement, presenting subtotals and to the structure and accounting policies in the financial statement. The amendments have not had a significant impact on Group's consolidated financial statements.
Amendments to IFRS 11 Joint Arrangements – Accounting for Acquisitions of Interests in Joint operations: The amendments require business combination accounting to be applied to acquisitions of interests in a joint operation that constitutes a business. The amendments have had no impact on Group's consolidated financial statements.
Annual Improvements to IFRSs (2012–2014 cycle): The annual improvements process provides a mechanism for minor and non-urgent amendments to IFRSs to be grouped together and issued in one package annually. The cycle contains amendments to four standards. Their impacts vary standard by standard but are not significant.
PRINCIPLES OF CONSOLIDATION
SUBSIDIARIES
Subsidiaries include all companies (including structured entities) in which the Group has the right to control the principles of finances and operations. The Group controls the entity when it is exposed, or has right, to variable returns from its involvement with the entity and has the ability to affect those returns through its power over the entity. Subsidiaries are consolidated in the consolidated financial statements in their entirety starting on the day on which the Group obtains control in them. Consolidation is terminated when control ceases.
Business combinations are processed using the acquisition method. Consideration paid for the purchase of a subsidiary is determined as the fair value of paid assets, assumed liabilities and equity shares issued by the Group. The assigned consideration includes the fair value of an asset or liability arising as the result of a contingent consideration arrangement. Acquisition-related costs, excluding expenses incurred
by the issuance of debt securities or equity securities, are recognised as expenses as they materialise. A paid consideration does not include transactions to be handled separately from the acquisition. The impact of these has been recognised though profit and loss in the acquisition. A possible contingent additional sales price has been measured at fair value at the time of acquisition and classified either as liability or equity. An additional sales price classified as liability is measured at fair value on the closing date of each reporting period and the resulting profit or loss is recognised through profit and loss. The additional sales price classified as equity is not measured again.
The amount, by which the sum of paid consideration, proportion of non-controlling shareholders in the acquisition target and previously owned proportion exceeds the Group's proportion of the fair value of the acquired net assets, is reported in balance sheet as goodwill. If the total amount of consideration, proportion of non-controlling shareholders and previously owned portion is lower than fair value of acquired net assets, the difference is recognised in income statement.
Acquired subsidiaries are consolidated from the point of time at which the Group obtains control of them. Disposed subsidiaries are included in consolidated Group accounts until the time they are no longer under Group control.
The combined amount by which the sum of a consideration paid, the fair value of the proportion of non-controlling shareholders, and the fair value of the previously owned proportion of the target exceeds the fair value of identifiable net assets is reported on the balance sheet as goodwill. If the combined amount of the consideration paid, the fair value of the proportion of non-controlling shareholders, and the fair value of the previously owned proportion is smaller than the fair value of the acquired net assets of a subsidiary, the difference is recognised through profit and loss.
Business transactions, receivables and liabilities between the Group companies and unrealised profits are eliminated. Unrealised losses are not eliminated if the loss arises from impairment. The accounting principles followed by subsidiaries have been amended to correspond to the principles followed by the Group as necessary.
In an acquisition that is completed in stages, the previous holding is valued at fair value and the generated gain or loss is recognised through profit and loss. When the Group loses its control in a subsidiary, the remaining investment is measured at fair value on the date control is lost and the subsequent difference is recognised through profit and loss. Furthermore, when the Group loses its control, it handles all amounts recognised in other items of comprehensive income statement related to the subsidiary on the same basis as they should be handled if the Group had transferred the assets and liabilities in question directly. The acquisitions prior to 1 January 2010 have been accounted for according to the standards in effect during that time.
STRUCTURED ENTITY
Alrec Boiler Oy, which was established for the combustion of Metsä Board's Kaskinen BCTMP mill's own concentrate in 2009, has been consolidated as a subsidiary until 27 June 2016. The project was a fixed-term (seven years) product development project. Metsä Board Corporation acquired direct ownership of the combustion facility at Kaskinen and sold its shares in Alrec Boiler Oy to its partner company in accordance with the shareholder agreement between the parties on 27 June 2016.
TRANSACTIONS WITH NON-CONTROLLING INTERESTS
Business transactions with non-controlling interests are processed in the same way as those with Group shareholders. When shares are purchased from non-controlling interest, the difference between the consideration paid and the proportion of the net assets in the subsidiary purchased is recognised in equity. Also, profit or loss from sale of shares to non-controlling interest is recognised in equity.
JOINT OPERATIONS
A joint operation is a joint arrangement in which parties who have joint control in the arrangement have rights concerning the assets related to the arrangement and obligations concerning liabilities. "Joint control" means considering the control concerning the arrangement shared based on an agreement, and it prevails only when decisions concerning important operations require the unanimous approval of the parties sharing the control.
The Group consolidates in its financial statements its share of the assets, liabilities, income and expenses of the joint operation. The relevant assets, liabilities, income and expenses accounting items related to the Group's share of the joint operation are treated in accordance with IFRS.
The Group recognises the gains or losses caused by assets sold to a joint operation only in the extent of the proportion of the other parties to the joint operation. When such business transactions provide evidence of a decreased net realisation value of assets to be sold to the joint operation or an impairment loss concerning these assets, the Group recognises these losses in full.
The Group does not recognise its proportion of the gains and losses of the joint operation generated by assets the Group purchased from the joint operation until it sells the said assets on to a third party. When such business transactions provide evidence of a decreased net realisation value of assets to be purchased or an impairment loss concerning these assets, the Group recognises its proportion of these losses.
ASSOCIATED COMPANIES AND JOINT VENTURES
Associated companies include all companies in which the Group has significant influence but no control. Usually, significant influence is based on shareholding conferring 20–50 per cent of the voting rights. A joint venture is a joint arrangement whereby the parties that have joint control of the arrangement have rights to the net assets of the arrangement.
Investments in associated companies and joint ventures are processed using the equity method, and they are initially recognised at cost. The Group's shares in associated companies and joint ventures also include the goodwill measured at the time of acquisition less any impairment.
The Group's share of profits or losses of associated companies and joint ventures following the acquisition is recognised in the income statement, and its proportion of changes in equity after the acquisition is recognised in other items of other comprehensive income. The book value of the investment is adjusted for changes accumulated after the acquisition. If the Group's share of an associated company's or joint ventures' losses is as large as or larger than its share of the associated company or joint venture including any other unsecured receivables, the Group will not recognise additional losses unless it has commitments concerning the associated company or joint venture and it has not made payments on behalf of it.
A proportion corresponding to the Group's shareholding is eliminated from unrealised profits between the Group and its associated companies and joint ventures. Unrealised losses are also eliminated unless the transaction indicates an impairment of the value of the asset. The accounting principles followed by associated companies and joint ventures have been amended to correspond to the principles followed by the Group as necessary. Gains or losses due to the dilution effect when shareholding in associated company and joint venture investments decreases are recognised in the income statement.
On the closing day of each reporting period, the Group assesses whether there are any indications of impairment of an investment made in an associated company or joint venture. If any such indications are detected, the Group tests the entire book value as one asset item by comparing the amount recoverable from it to its book value.
The Group's share of the profits of associated companies and joint ventures is reported in income statement on a separate line "Share of profits from associated companies and joint ventures" in operating profit if the associated company or joint venture essentially is linked to Group's business, otherwise below operating profit. The Group's share of post-acquisition movements in other comprehensive income is recognised in other comprehensive income.
TRANSACTIONS IN FOREIGN CURRENCY
The figures concerning the profit and financial position of Group units are presented in the currency that is used in the primary operating environment of the unit in question. The consolidated financial statements are presented in euros, which is the parent company's functional and presentation currency. Business transactions denominated in foreign currencies are recognised in the operating currency using the rate of the transaction date. Monetary items denominated in foreign currencies are translated into functional currency using the rate of the closing date. Non-monetary items in foreign currencies recognised at fair value have been translated into functional currency using the rate of the date on which the value was determined. Otherwise, non-monetary items have been recognised using the rate of the transaction date.
Any gains or losses resulting from transactions in foreign currencies, and from the translation of monetary items, are recognised under financial income and expenses with the exception of liabilities classified as hedges for net investment in a foreign entity, for which the currency gains and losses are recognised for the part of hedge proven effective in the translation differences in other comprehensive income. A change in the fair value of a derivative hedge (currency forward contracts) proven effective is recognised in other comprehensive income, and only after the realisation of the forecasted sales transaction is it recognised in income statement as an adjustment of the hedged sales.
More information about foreign currency hedging is provided under section "Derivative financial instruments and hedge accounting" of the accounting principles.
The income statements of Group companies whose functional currencies are other than euro are translated into euros using average exchange rates for the reporting period, and their balance sheets at the exchange rates prevailing at the balance sheet date. Translation differences arising on translation and on applying the purchase method of consolidation are recognised in other comprehensive income. In conjunction with divestments of subsidiaries, either by selling or by dissolving, translation differences accumulated by the time of divestment are recognised in the income statement as part of the gain or loss from the divestment.
When making the transition to IFRS, translation differences that arose prior to 1 January 2004, which was the transition date to IFRS standards, were recorded in the Group's retained earnings by applying the exemption under IFRS 1, and they are no longer entered in the income statement if the subsidiary is disposed of subsequently. Staring from transition date, translation differences have been presented in shareholders' equity as separate item.
FINANCIAL ASSETS
Financial assets have been classified according to IAS 39 standard as follows:
- 1) Financial assets at fair value through profit or loss,
- 2) Held-to-maturity investments,
- 3) Loans and other receivables, and
- 4) Available-for-sale financial assets.
Categorisation depends on the purpose for which the assets were acquired and is made at the time they were originally recorded. Financial assets are initially recognised at fair value. Transaction costs are originally included in the carrying value, when the item is not measured at fair value through profit and loss. The transaction costs related to the items measured at fair value through profit and loss are recognised immediately to profit and loss. Financial assets are derecognised when the Group has lost the contractual right to receive cash flows or it has transferred substantially risks and rewards of ownership to outside the Group. Financial asset purchases and sales are recorded at the settlement date.
Financial assets at fair value through profit and loss are investments classified as held for trading. Held for trading financial assets are mainly derivatives, for which hedge accounting is not applied. The principles applied to accounting and valuation of these instruments are provided below under section "Derivative financial instruments and hedge accounting".
Held-to-maturity investments include those investments with a maturity of more than six months which the Group has full intention and ability to retain until the date of their maturity. The Group has no held-to-maturity investments.
Loans and other receivables are non-derivative financial assets with fixed or determinable payments that are not quoted in an active market. Loans and other receivables comprise external and Metsä Group's internal accounts, loan and other receivables including accounts receivables. Financial assets designated in these categories are carried at amortised cost using the effective interest method.
Available-for-sale financial assets are publicly quoted and unquoted shares. They are valued at fair value, or if fair value cannot be reliably determined, at cost less impairment. The fair values of publicly quoted shares are based on the share price at the date of the financial statements. If there are no quoted prices for available-for-sale financial assets, the Group applies different types of valuation in their valuation, such as recent transactions and discounted cash flow. In this valuation, information received from the market is usually used, and factors specified by the Group itself are used as little as possible. Changes in fair value are recognised under other comprehensive income and presented in fair value reserve, taking tax effect into account. Accumulated changes in fair value are transferred from equity to profit and loss as a correction of classification when the investment is divested or its value has been impaired so that an impairment loss is to be recognised for the investment.
Cash and cash equivalents consist of cash and other short-term, highly liquid investments which can be easily converted to an amount of cash known in advance and which carry a minimal risk of value changes. Metsä Board has classified short-term money market investments as cash and cash equivalents.
The Group assesses at each balance sheet date whether there is objective evidence of impairment of a financial asset. Objective evidence of impairment of available-for-sale financial assets includes a significant or long-term decrease of the value of the investment under the acquisition cost. If the fair value of investments has moved substantially under acquisition cost for a period of time exceeding the period of time defined by the Group, there is indication that the value of the investment is impaired. If there is evidence of impairment, the accumulated losses recognised in fair value reserve shall be transferred to profit and loss. Impairment losses of equity instruments classified as available for sale financial assets shall not be reversed through profit and loss.
The criteria for determining whether there is objective evidence of impairment of financial assets include:
- significant financial problems of the issuer or debtor;
- breach of contractual terms and conditions, such as defaults on interest or capital payments;
- concessions given by the Group to the debtor due to its financial or legal reasons related to its financial problems that it would not otherwise contemplate giving
- probability of the debtor's bankruptcy
- financial asset in question no longer having an active market due to financial problems.
Impairment testing of accounts receivables is described below in section "Accounts receivables".
The amount of the impairment loss is determined as the difference between the carrying amount of the financial asset and the current value of the estimated cash flows of the financial asset discounted using the original effective interest rate (excluding any non-realised future credit losses). Impairment of financial assets has to be recorded if the carrying amount of the financial asset exceeds its recoverable amount. The carrying amount of the asset is decreased and the loss is recognised in the consolidated income statement. If the amount of the impairment loss decreases during a subsequent period and the decrease can be objectively linked to an event realised after the recording of the impairment (such as the debtor's credit rating improving), the impairment loss is reversed in the income statement. Unless the assets classified as held for sale investments, for which the impairment loss is always reversed in the other comprehensive income.
FINANCIAL LIABILITIES
The Group has classified all financial liabilities under "Other liabilities" category. When a financial liability is first recognised in the accounts, it is measured at cost, which is equal to the fair value of the consideration received for it. Transaction costs are deducted from the original carrying amount of all financial liabilities. Subsequently, all financial liabilities are measured at amortised cost using the effective interest method. Derivative contracts, for which hedge accounting is not applied, are classified as "Financial liabilities at fair value through profit or loss".
Financial assets and liabilities are classified according to IAS 39 and fair values are presented in the Note 27.
DERIVATIVE FINANCIAL INSTRUMENTS AND HEDGE ACCOUNTING Derivative financial instruments are initially recognised in the balance sheet at cost and thereafter during their term-to-maturity are revalued at their fair value at each reporting date. Gains and losses resulting from recognition at fair value are treated in accounting as required with regard to the intended use of the derivative in question. Derivatives are initially classified either as
- 1) Hedges of the exposure to changes in fair value of receivables, liabilities or firm commitments,
- 2) Hedges of the cash flow from a highly probable forecast transaction,
- 3) Hedges of a net investment in a foreign entity or
- 4) Derivatives to which it has been decided not to apply hedge accounting.
Derivatives that do not qualify for hedge accounting are classified as financial assets or financial liabilities at fair value through profit or loss.
When applying hedge accounting, at the inception of a hedging relationship the Group has documented the relationship between the hedged item and the hedging instruments as well as the hedging strategy observed. To meet the requirements of hedge accounting, the Group has also continuously carried out effectiveness testing to verify that changes in the fair value of the hedging instrument for each hedging relationship cover effectively enough, with respect to the hedged risk, any changes in the fair value of the hedged item.
Changes in the fair value of derivatives that meet the criteria for fair value hedging are recognised through profit and loss. Changes in the fair value of a hedged asset or liability item are presented similarly in terms of the hedged risk. Changes in the fair value of the effective portion of derivative instruments that meet the criteria for cash flow hedging are recognised directly in fair value reserve in equity. The gains and losses recognised in equity are transferred to the income statement in the period in which the hedged item is recognised in the income statement. When the criteria for hedge accounting are no longer fulfilled, a hedging instrument matures or is sold the gain or loss accrued from hedging the cash flow remain in equity until the forecast transaction takes place. However, if the forecast hedged transaction is no longer expected to occur, the gain or loss accrued in equity is recognised immediately in the income statement.
The fair value of derivatives is disclosed in non-interest bearing receivables or liabilities. The fair values of derivatives classified in accordance with the applied accounting practice are presented in Notes to the accounts no. 27. The maturity analysis of cash flow hedge accounting is presented in Notes to the accounts no. 26.
CURRENCY HEDGING
The Group has applied cash flow hedge accounting in accordance with IAS 39 to some of its hedges of foreign exchange risk. A separately defined portion of the highly probable forecast cash flow of sales in USD, GBP and SEK is the object of hedge accounting. A change in the fair value of a derivative hedge (currency forward contracts) proven effective is recognised in other comprehensive income, and only after the realisation of the forecasted sales transaction is it recognised in the income statement as an adjustment of the hedged sales. Changes in the fair value of other currency derivatives to hedge foreign currency exposure are recognised under financial items in income statement. The fair values of forward foreign exchange contracts are based on forward prices prevailing at the balance sheet date, and currency options are
stated at market rates in accordance with fair valued determined with Black&Scholes model.
INTEREST HEDGING
To hedge the fair value of separately defined loans with interest rate swaps, the Group has applied hedge accounting in accordance with IAS 39 as so-called fair value hedge. Changes in the fair value of both loans designated to be hedged and derivative contracts, that meet the criteria for effective hedge accounting, are recognised in financial income and expenses through profit and loss. The fair value of loans is calculated with respect to interest rate risk element, but any changes in the company's credit risk premium have not been taken into account.
Moreover, to hedge its interest rate exposure, the Group applies as part of hedge accounting in accordance with IAS 39 to hedging of contractual cash flows of floating interest rates of loans as so-called cash flow hedge. A change in the fair value of derivative contracts (interest rate swaps) is recognised in other comprehensive income.
Interest rate derivatives, to which hedge accounting is not applied, are stated at their fair value, and changes in fair value are recognised under financial items in the income statement. The fair values of interest rate swaps and currency swaps are measured at the present value of future cash flows, with the calculation based on market interest rate yield curve.
COMMODITY RISK HEDGING
Metsä Board applies cash flow hedge accounting in accordance with IAS 39 to hedges on its electricity, propane and gasoil price risk exposure. A separately defined portion of highly probable cash flow of electricity and propane purchases and logistics cost in Finland and Sweden is the object of hedge accounting. Additionally hedge accounting could be applied to pulp price risk hedging of Metsä Board as so-called cash flow hedge. A change in the fair value of a derivative hedge (forward electricity, propane and pulp contracts) proven effective is recognised in other comprehensive income, and only after the realisation of the forecast electricity and propane purchases or pulp sales is it recognised in income statement as an adjustment of the hedged purchases or sales. The ineffective part of derivatives classified to hedge accounting and other commodity derivatives hedging commodity price risk are recognised at market rates at the balance sheet date, and changes in fair value are recognised in income statement under "Other income and expenses".
Embedded derivatives are valued at fair value, and changes in fair value are recognised under financial items in income statement. The amount of embedded derivatives at the Metsä Board Group is insignificant.
SEGMENT REPORTING
The Group's operating segments are comprised of the Group's business areas. The business areas produce different products and services, and they are managed as separate units.
The operating segments are reported uniformly with internal reporting submitted to the chief operating decision-maker. The Corporate Management Team has been appointed as the chief operating decisionmaker in charge of allocating resources to the operating segments and evaluating their performance.
The same accounting policies are applied in segment reporting as for the Group as a whole. After the discontinuation of the paper business in the third quarter of 2016, Metsä Board reports on its financial performance using only one reporting segment.
ITEMS AFFECTING COMPARABILITY
Exceptional and material items outside ordinary course of business are treated as items affecting comparability. Typical items affecting comparability include material gains and losses on disposals of assets, impairments and impairment reversals in accordance with IAS 36 Impairment of Assets, restructuring costs and their adjustments as well as items arising from legal proceedings.
NON-CURRENT ASSETS HELD FOR SALE AND DISCONTINUED OPERATIONS
An asset item or operation is classified as held for sale when the amount corresponding to its carrying value is expected to be recovered primarily from sale of the asset item.
Classification as held for sale requires management to be committed to the plan to sell the asset and requires that the Group has initiated an active programme to complete the plan. The asset must be available immediate sale in its present condition and the sale should be expected within one year from the date of classification. Asset items classified as held for sale are measured at the lower of their carrying amount and fair value less costs to sell. Asset items classified as held for sale are not depreciated or amortised after the classification.
A discontinued operation is one which the Group has disposed of or that is classified as held for sale and represents a separate major line of business or geographical area of operations. The profit or loss from discontinued operations after tax is shown as a separate item in the consolidated income statement.
REVENUE RECOGNITION
Sales include income from the sale of goods and services as well as raw materials and supplies adjusted for indirect taxes, discounts and other sales adjustment items. Sale of goods is recognised as income when the risks and rewards associated with the ownership of the goods are transferred to the buyer and the Group no longer has rights of possession or control on the goods. Usually, this refers to the moment at which the goods have been delivered to the customer in accordance with the agreed terms of delivery.
The Group's terms of delivery are based on the Incoterms 2010 delivery terms, a compilation of definitions of delivery terms published by the International Chamber of Commerce. The Group's most common delivery terms concerning sales are:
- D terms, according to which the Group has to deliver the products to the agreed destination. The sale is concluded at the moment of delivery to the buyer at the agreed destination at the agreed time.
- C terms, according to which the seller arranges and pays for transport to the agreed destination and certain other expenses. However, the Group's responsibility for the products ends after the products have been handed over to the carrier in accordance with the term used. The sale is concluded at the moment when the seller hands the goods over to the carrier for transport to the agreed destination.
– F terms, according to which the buyer arranges for the transport and is responsible for it. The sale is concluded when the products have been delivered to the buyer's carrier.
If local rules result in invoicing that deviates from the rules specified above, the impact of such income has been calculated and adjusted.
Revenue from the sale of services is recorded when the services have been rendered. Dividend income is recognised when the right to receive a payment is established. Interest income is recognised by applying the effective interest rate method.
DELIVERY AND HANDLING COSTS
Costs arising from the delivery and handling of goods are recorded in materials and services in the income statement.
RESEARCH AND DEVELOPMENT EXPENDITURE
Research expenditure is recognised as an expense at the time it is incurred. Development expenditure is capitalised if it is probable that a development project will generate future economic benefit and the costs can be measured reliable. Capitalised development costs are amortised over their estimated useful lives. Metsä Board does not have capitalised development expenditure.
BORROWING COSTS
Borrowing costs are generally recognised as an expense in the period in which they are incurred. In a major and long-term investment project undertaken to produce an item of property, plant and equipment, the borrowing costs directly attributable to the acquisition, construction and production of the asset are included in the asset's cost.
INCOME TAXES
Tax expense in the income statement is comprised of the current tax and deferred taxes. Current tax and deferred tax that relates to items that are recognised in comprehensive income shall be, respectively, recognised in comprehensive income. Income taxes are recorded on an accrual basis for the taxable income of each reporting unit, applying the tax rate in force in each country at that time. Taxes are adjusted for any taxes for previous periods.
Deferred tax assets and liabilities are calculated on all the temporary differences between the carrying amount and the tax base. Deferred tax liabilities are not recognised when the asset or liability in question is one that is originally recognised at the carrying amount and does not concern business combinations, and the recognition of such an asset or liability does not have an impact on the accounting result or taxable income at the date of the transaction. No deferred taxes are recognised for non-deductible goodwill, and no deferred taxes are recognised for undistributed profits of subsidiaries to the extent that the difference will not likely be realised in the foreseeable future.
The most significant temporary differences result from depreciation on property, plant and equipment, fair value of available-for-sale financial assets and derivative instruments, defined benefit plans, unused tax loss carryforwards and measurement at fair value in connection with business combinations.
Deferred taxes have been calculated by applying the tax rates in force by the balance sheet date. Deferred tax assets are recognised to the extent that it is probable that taxable profit will be available against which a deductible temporary difference can be utilised.
INTANGIBLE ASSETS
GOODWILL
Goodwill arising from the merging of business operations is recognised in the amount by which the sum of the consideration paid, the share of non-controlling interest in the company to be acquired and the previous holding exceed the fair value of the acquired net assets. Goodwill arising from the acquisition of subsidiaries is included in intangible assets.
Goodwill is not amortised but it is tested for impairment annually or whenever indications of potential impairment have been identified. Goodwill is allocated to cash-generating units for impairment testing. Goodwill is allocated to those units or groups of units expected to benefit from the business combination in which the goodwill has arisen. Goodwill is recognised in balance sheet at cost less accumulated impairment losses. Impairment losses from goodwill are not reversed.
OTHER INTANGIBLE ASSETS
Intangible assets are originally valued to their acquisition cost in the Balance Sheet, in the case that acquisition cost can be determined reliably and it is probable, that the expected financial benefit from the asset will be to the benefit of the Group.
Those intangible assets, which have a limited financial useful life, are booked by straight line depreciation as expenses impacting profit, according to their known or estimated financial useful life. Intangible assets, which have unlimited financial useful lives, are not depreciated, but are tested yearly for decrease in value.
The residual value of an asset, the financial useful life and depreciation method are checked at least once at the end of the financial year and when necessary, adjustments are made to reflect changes in the expected financial benefit of the asset.
Depreciation for non-tangible assets begins, when the asset is ready for use, e.g. when it is in such a state, that it is able to function as intended by management. Depreciation bookings end, when intangible asset is classified as held for sale or is included in a group of assets classified as held for sale according to IFRS 5 standard Non-current Assets Held for Sale and Discontinued Operation.
COMPUTER SOFTWARE
Expenditure on developing and building significant new computer software programs are recognised in the balance sheet as an intangible asset and amortised by using the straight-line-method over its estimated useful life, which is not to exceed seven years. Direct expenses to be capitalised include consultancy and expert advisory fees paid to outside parties, software licences obtained for the application, staff costs to the extent that they can be allocated directly to the project as well as other direct costs. Maintenance and operating expenditure related to computer software and IT applications is recorded as an expense in the reporting period in which it has been incurred.
EMISSION ALLOWANCES
The Group has received emission allowances in accordance with the European Union Emissions Trading System. Allowances are treated as intangible assets and are measured at fair value. Since allowances from governments are received without consideration, their acquisition cost is zero. Emission allowances are used simultaneously with the carbon dioxide emissions generated during their validity period. Surplus emission allowances are sold, and the earnings generated are recognised in other operating income.
If the emission allowances received free of charge are not sufficient to cover the amount of the emissions produced, the Group purchases additional allowances from the market. The allowances purchased are recognised in intangible rights at the fair value of the acquisition date. The provision to fulfil the obligation to return the emission allowances is recognised at the fair value on the closing date of the reporting period if the emission allowances received free of charge and purchased are not sufficient to cover the amount of the actual emissions.
OTHER
The cost of patents, licences and trademarks having a finite useful life is capitalised in the balance sheet under intangible assets and amortised on a straight-line basis over their estimated useful lives in 5–10 years.
The estimated useful lives of intangible assets are reviewed at each balance sheet date and if they differ significantly from previous estimates, the amortisation periods are altered accordingly.
PROPERTY, PLANT AND EQUIPMENT
Property, plant and equipment is measured at cost less accumulated depreciation and impairment.
Cost of property, plant and equipment includes all costs directly attributable to acquisition of an item of property, plant and equipment. Cost of self-constructed property, plant and equipment includes materials, directly attributable employee benefit expenses and other direct expenses needed to bring the asset to the condition necessary for it to operate in its intended purpose. Borrowing cost arising from acquisition, construction and production of a qualifying asset is included in its acquisition cost.
If an item of property, plant and equipment comprises several components with different useful lives, each component is treated as a separate asset. In this case, the cost of replacing such a component is recognised as a new asset with any remaining book value of the replaced asset is derecognised as expense.
Spare parts, spare equipment and maintenance supplies are recognised in property, plant and equipment when they are in accordance with the definition of property, plant and equipment. Otherwise, such commodities are classified as inventories.
Environmental expenditures are capitalised if they have been incurred to prevent or reduce future damage or conserve resources and bring future economic benefits.
Subsequent costs of an item of property, plant and equipment airsing from additions, partial replacement or maintenance, are included in the book value of the original asset only if it is probable that future economic benefits associated with the item will flow to the entity and the cost of the item can be measured reliably. Repair and maintenance expenditures are recognised in profit and loss as incurred.
Property, plant and equipment is depreciated on a straight-line basis over the useful life of the asset. Land and water are not depreciated. Estimated useful lives are as follows:
| Buildings and constructions | 20–40 years |
|---|---|
| Machinery and equipment | |
| Heavy power plant machinery | 20–40 years |
| Other heavy machinery | 15–20 years |
| Lightweight machinery and equipment | 5–15 years |
| Other tangible assets | 5–20 years |
The residual value of an asset, its useful life and depreciation method are verified at least once at the end of the financial year and when necessary, adjustments are made to reflect changes in the expected financial benefit of the asset.
Depreciation for tangible assets begins, when the asset is ready for use, in other words when it is in such a location and state, that it is able to function as intended by management. Depreciation is discontinued when a tangible asset of property, plant and equipment is classified as held for sale or when it is included in a group of assets classified as held for sale according to IFRS 5 standard Non-current Assets Held for Sale and Discontinued Operation.
Gains and losses arising from the sale and decommissioning of items of property, plant and equipment are recognised in income statement and reported as other operating income. Capital gain or loss is calculated as the difference between the net revenue obtained and the carrying amount of the disposed asset.
GOVERNMENT GRANTS
Government grants, such as government grants received related to acquisition of fixed assets, are booked as reductions to the book value of said fixed assets, when it is fairly certain, that the grants will be received and the group fulfils the requirements for receiving such grants. The grants are recognised as income in the form of lower depreciation during the useful life of the asset. Grants, which are received as compensation for already incurred expenses, are booked in Other operating income during the period, when the right to the grant emerges.
LEASES
Leases on property, plant and equipment for which the Group assumes substantially all the risks and rewards characteristic to ownership of the asset are classified as finance lease agreements. A finance lease agreement is recognised in the balance sheet at an amount equal at the inception of the lease to the fair value of the leased property or, if lower, at the present value of the minimum lease payments. The corresponding lease payment liability is recorded in interest-bearing liabilities under other non-current liabilities. An asset obtained on a finance lease is depreciated over the useful life of the asset or, if shorter, the lease term. Lease payments are split between financial expenses and reductions in lease liabilities over the lease term in such a manner, that in each period, the remaining liability balance receives the same fixed interest rate.
Lease agreements in which the risks and rewards incident to ownership remain with the lessor are treated as operating leases. Lease payments under an operating lease are recognised as an expense in the income statement on a straight-line basis over the lease term.
IMPAIRMENT OF ASSETS NOT INCLUDED IN FINANCIAL ASSETS
No depreciation or amortisation is recognised for assets with an indefinite useful life, such as goodwill; they are annually tested for impairment. Assets that are subject to depreciation or amortisation are always tested for impairment when events or changes in conditions indicate that it is possible that the carrying amount corresponding to the book value of the assets might not be recoverable.
The recoverable amount is the fair value of an asset less costs to sell or its value in use, whichever is higher. Value in use is determined based on the estimated future net cash flows, discounted to their present value, expected to be derived from the said asset or cash-generating unit. Both the cash flows and the discount rate are calculated after tax, meaning that the established discounted cash flows and values in use are before tax as set out in IAS 36. The discount rate used represents the market's view of the time value of money and special risks associated with the asset.
Asset items are grouped for impairment assessment to the lowest levels on which the assets generate largely independent cash flows. An impairment loss is recognised if the carrying amount of the asset is higher than its recoverable amount. Any impairment loss on the assets of a cash-generating unit is first allocated to the goodwill of the cash-generating unit and thereafter on a pro rata basis to other assets of the unit. In connection with the recognition of the impairment loss, the useful life of the depreciated asset is re-evaluated. An impairment loss recognised for an asset other than goodwill is reversed if a change has taken place in the estimates used to determine the recoverable amount of the asset. However, the maximum reversal of an impairment loss amounts to no more than the carrying amount of the asset if no impairment loss had been recognised. An impairment loss recognised on goodwill is not reversed under any circumstances.
INVENTORIES
Inventories are measured at the lower of cost and net realisable value. The value of inventories is determined using the FIFO (first-in, first-out) method or, alternatively, the weighted average cost method depending on the nature of the inventories.
The cost of purchased inventories comprises all purchase cost including direct transport, handling and other expenses. The cost of finished and semi-finished goods includes raw materials, cost of direct labour, other direct cost as well as systematically allocated share of variable and fixed production overheads incurred at normal level of production activity. Cost of inventories does not include borrowing cost. Net realisable value is the estimated selling price that is obtainable less the costs of completion and the costs necessary to make the sale.
ACCOUNTS RECEIVABLES
Accounts receivables are measured at the expected net realisable value, which is the original invoicing value less estimated impairment allowances on the receivables. Impairment test is carried for all receivables at bankruptcy or overdue over 180 days, when there is a justifiable reason to assume that the Group will not receive payment for the invoiced amount according to the original terms.
PROVISIONS
A provision is recognised in the balance sheet when the Group has a legal or constructive obligation as a result of a past event and it is probable that settlement of the obligation will require a financial payment or cause a financial loss, and a reliable estimate can be made of the amount of the obligation. Where the effect of the time value of money is material, the amount of a provision is the present value of the expenditures expected to be required to settle the obligation. If some or all of the expenditure required to settle a provision is expected to be reimbursed by another party, the reimbursement is recorded in the balance sheet as a separate asset, but only if it is virtually certain that reimbursement will be received.
RESTRUCTURING
A restructuring provision is recorded for the financial period when the Group has incurred a legal or constructive obligation to make a payment. Termination payments are recorded when a detailed plan has been made of the restructuring and the Group has raised valid expectations in those affected that it will carry out the restructuring by starting to implement that plan or announcing its main features to those affected by it.
ONEROUS CONTRACTS
A provision is recognised for an onerous contract, when the unavoidable costs of meeting the obligations under the contract exceed the economic benefits expected to be received under it.
ENVIRONMENTAL OBLIGATIONS
Costs arising from environmental remediation which do not increase present or future revenue are recorded as annual expenses. Environmental liabilities are recorded in accordance with present environmental protection laws and regulations when it is probable that the obligation which has arisen and its amount can be estimated reasonably.
EMPLOYEE BENEFITS
PENSION OBLIGATIONS
The Group has several arrangements concerning benefits following the termination of employment, including both defined benefit pension plans and defined contribution pension plans.
A defined contribution plan is a pension arrangement in which fixed contributions are made to a separate unit, and the Group does not have legal or constructive obligations to make additional contributions if the fund has insufficient funds to pay all benefits based on the performance of the current and previous financial years to all employees. All arrangements that do not meet these requirements are considered defined benefit plans.
A defined benefit plan usually defines the pension benefit that the employee will receive upon retiring and the benefit amount, which usually depends on one or more factors, including the employee's age, service years and salary level.
With the defined benefit plans, the current value on the end date of the obligations reporting period, less the fair value of the assets included in the arrangement, is recognised in the balance sheet as a liability. The amount of the obligation arising from the defined benefit plan is based on annual calculations by independent actuaries using the Projected Unit Credit Method. The current value of the obligation is determined using the interest rate equalling the interest of high-quality bonds issued by the companies as the discount rate for the estimated
future cash flows. The bonds used in determining the interest rate have been issued in the same currency as the benefits to be paid, and their maturity is approximately the same as that of the corresponding pension obligation.
Actuarial gains and losses from experience verifications and changes in actuarial assumptions are recognised through items in other comprehensive income as a reimbursement or charge in equity for the period during which they have incurred.
Past service costs are recognised immediately through profit and loss.
In defined contribution plans, the Group pays contributions to publicly or privately administered pension insurance plans that are mandatory, contractual or voluntary. Apart from these contributions, the Group does not have any other payment obligations. The contributions paid are recognised as personnel expenses when they fall due. Prepaid contributions are recognised in assets in the balance sheet to the extent that they can be recovered as reimbursements or deductions of future payments.
BENEFITS RELATED TO THE TERMINATION OF EMPLOYMENT
Benefits related to the termination of employment are paid when the Group terminates a person's employment contract before the regular retirement age or when a person agrees to resign voluntarily against such benefits. Benefits related to the termination of employment will be recognised at the earlier of the following points in time: (a) when the Group can no longer revoke its offer concerning said benefits, and (b) when it recognises the expense on a restructuring within the scope of IAS 37, which contains the payment of benefits related to the termination of employment. In the case of an offer made to promote voluntary resignation, the benefits related to the termination of employment are defined based on the number of persons expected to accept the offer. Benefits which fall due in more than 12 months after the end of the reporting period will be discounted at the current value.
PROFIT SHARING AND BONUS ARRANGEMENTS
A liability and expense to be recognised on profit sharing and bonus arrangements is based on the conditions of the profit sharing and bonus arrangements. A liability is recognised when the Group has an obligation based on an agreement or a constructive obligation has arisen on the basis of past practices.
SHARE-BASED PAYMENT
A share-based incentive programme, in which payments are made with equity instruments and cash, has been established for company's top executives. Incentives granted in equity instruments are valued at fair value on grant date and recognised as expense in income statement and equity on straight-line basis over the vesting term. Incentives granted in cash are valued at fair value on each closing date and recognised as expense in income statement and liability in balance sheet over the vesting term. The effect on profit of incentive programmes is presented under employee costs.
EARNINGS PER SHARE
Undiluted earnings per share are calculated using the weighted average number of shares during the reporting period. In calculating earnings
per share adjusted for the effect of dilution, the average number of shares is adjusted for the dilution effect of any equity instruments that have been issued. In calculating earnings per share, earnings are taken to be the reported earnings attributable to the parent company's shareholders. Earnings, both undiluted and adjusted for the effect of dilution, are calculated separately for continuing and discontinued operations.
DIVIDENDS PAYABLE
Dividends payable by the company are recorded as a decrease in equity in the period during which shareholders, in a general meeting, have approved the dividend for payment
COMPARATIVE FIGURES
Where necessary, comparative figures have been recalculated to conform to changes in presentation in the current year.
ADOPTION OF NEW AMENDED STANDARDS AND INTERPRETATIONS APPLICABLE IN THE FUTURE FINANCIAL PERIODS
The Group has not yet adopted the following new and amended standards and interpretations already issued by the IASB. The Group will adopt them as of the effective date or, if the date is other than the first day of the financial year, from the beginning of the subsequent financial year. (* = not yet endorsed for use by the European Union as of 31 December 2016)
IFRS 15 Revenue from Contracts with Customers (effective for financial years beginning on or after 1 January 2018): The new standard replaces current IAS 18 and IAS 11 standards and related interpretations. In IFRS 15 a five-step model is applied to determine when to recognise revenue, and at what amount. Revenue is recognised when (or as) a company transfers control of goods or services to a customer either over time or at a point in time. The standard introduces also extensive new disclosure requirements.
The Group has assessed the impact on the revenue recognition amount and timing of IFRS 15 Revenue from Contracts with Customers standard in a dedicated project during the financial year. The project reviewed material product and customer groups identified in Group's goods and services sales. The main principles of the standard and their effects on the Group are explained below:
Identifying performance obligation: The standard requires identification of the performance obligations included in a sales contract and the allocation of contractual transaction price to these obligations. Performance obligations arising from the Group's sales contracts are mainly order driven customer deliveries related to sale of goods. Services have mostly an ancillary role in the Group's business, or they complement deliveries of goods. The changes to identification of performance obligations prescribed in the standard do not have an effect on the current accounting policies applied to performance obligation identification by the Group.
Determining and allocating the transaction price: Transaction price is the amount the Group expects to receive in exchange for a fulfilled performance obligation. From this amount, the Group deducts the collected Value Added Taxes and Sales taxes. The prices received by the Group are divided into a fixed and a variable part, and they do not include a financial component. The variable part comprises different discounts based on, among other things, payment terms and purchased quantities, and is allocated by the Group as deductions from sales revenue in line with estimates of the extent of the discount the customer is deemed entitled to. During a financial year, the presentation of the effect of a variable price component can be based on management's judgement of discount drivers, e.g. the sales quantity reached with a given customer during the year. The Group's sales contracts contain mostly obligations solely related to deliveries of goods, to which the allocation of the transaction price is uncomplicated. IFRS 15 does not change the principles applied by the Group to the determination or allocation of the transaction price.
Revenue recognition: According to the standard, revenue is recognized in the period, during which the customer assumes control of the delivered goods. Of the criteria for transfer of control provided in the standard, the transfer of risks and rewards related to the sold goods applies best to the Group's business operations concentrating on sale of goods. Consequently, the delivery terms applied by the Group in its sales contracts determine the point of time, at which the contractual goods are deemed to have been transferred to the customer. The revenue recognition principles and delivery terms applied by the Group are described in more detail above under section Revenue recognition, and the adoption of IFRS 15 does not give rise to changes to them.
The Group will adopt IFRS 15 Revenue from Contracts with Customers in the financial year commencing on 1 January 2018. The adoption will have no impact on the principles applied by the Group to the amount and timing of revenue recognition.
Amendments to IFRS 15 - Clarifications to IFRS 15 Revenue from Contracts with Customers* (effective for financial years beginning on or after 1 January 2018). The impact assessment of the clarifications has been included in the IFRS 15 impact assessment provided above.
IFRS 9 Financial Instruments* (effective for financial years beginning on or after 1 January 2018): IFRS 9 replaces the existing guidance in IAS 39. The new standard includes revised guidance on the classification and measurement of financial instruments, including a new expected credit loss model for calculating impairment on financial assets, and the new general hedge accounting requirements. It also carries forward the guidance on recognition and derecognition of financial instruments from IAS 39. Classfication and valuation of Group's financial instruments will change, but changes are assessed not to have a material impact on consolidated financial statements. Measurement of impairments will also change, but the change is not deemed to have a significant effect on measurement of accounts receivables and other financial assets. Changes in hedge accounting require revisions in documentation, but they will ease the application of hedge accounting to some extent.
IFRS 16 Leases* (effective for financial years beginning on or after 1 January 2019): The new standard replaces the current IAS 17 standard and related interpretations. IFRS 16 requires the lessees to recognise the lease agreements on the balance sheet as a right-of-use assets and lease liabilities. The accounting model is similar to current finance lease accounting according to IAS 17. There are two exceptions available, these relate to either short term contacts in which the lease term is 12
months or less, or to low value items i.e. assets of value USD 5 000 or less. The lessor accounting remains mostly similar to current IAS 17 accounting. The Group has started a project to assess the impact of the standard.
Amendments to IAS 7 Statement of Cash Flows – Disclosure Initiative* (effective for financial years beginning on or after 1 January 2017). The changes were made to enable users of financial statements to evaluate changes in liabilities arising from financing activities, including both changes arising from cash flow and non-cash changes. The amendments have an impact on the disclosures in consolidated financial statements.
Amendments to IAS 12 Income Taxes - Recognition of Deferred Tax Assets for Unrealised Losses*(effective for financial years beginning on or after 1 January 2017). The amendments clarify that the existence of a deductible temporary difference depends solely on a comparison of the carrying amount of an asset and its tax base at the end of the reporting period, and is not affected by possible future changes in the carrying amount or expected manner of recovery of the asset. The amendments have no significant impact on Group's consolidated financial statements.
Amendments to IFRS 2 Sharebased payments - Clarification and Measurement of Sharebased Payment Transactions* (effective for financial years beginning on or after 1 January 2018). The amendments clarify the accounting for certain types of arrangements. Three accounting areas are covered: measurement of cash-settled share-based payments; classification of share-based payments settled net of tax withholdings; and accounting for a modification of a share-based payment from cash-settled to equity-settled. It is not yet possible to estimate the effect of the amendments on consolidated financial statements.
IFRIC 22 Interpretation Foreign Currency Transactions and Advance Consideration* (effective for financial years beginning on or after 1 January 2018). When foreign currency consideration is paid or received in advance of the item it relates to – which may be an asset, an expense or income – IAS 21 The Effects of Changes in Foreign Exchange Rates is not clear on how to determine the transaction date for translating the related item. The interpretation clarifies that the transaction date is the date on which the company initially recognises the prepayment or deferred income arising from the advance consideration. For transactions involving multiple payments or receipts, each payment or receipt gives rise to a separate transaction date. The interpretation has no significant impact on Group's consolidated financial statements.
Annual Improvements to IFRSs (2014-2016 cycle)* (effective for financial years beginning on or after 1 January 2017 for IFRS 12 and on or after 1 January 2018 for IFRS 1 and IAS 28). The annual improvements process provides a mechanism for minor and non-urgent amendments to IFRSs to be grouped together and issued in one package annually. The cycle contains amendments to three standards. Their impacts vary standard by standard but are not significant.
Other new or amended standards or interpretations are not assessed to have an impact on consolidated financial statements.
2. Key accounting estimates applied in the financial statements and judgements used in the accounting principles
Preparing IFRS-compliant financial statements requires the use of certain key accounting estimates. In addition, it requires the management to use its judgement in applying the accounting principles. The estimates made and judgement-based decisions are continuously evaluated, and they are based on prior experience and other factors, such as expectations concerning future events. The expectations are considered to be reasonable, taking the circumstances into account. The topics that are associated with key assumptions and estimates in terms of consolidated financial statements and areas that require significant discretion are described below.
IMPAIRMENT TESTING
The Group annually tests the goodwill and intangible assets not ready to use for impairment. Testing for impairment is carried out for other long-term assets if there are indications that the value of the assets might be impaired. The recoverable amounts of cash-generating units are based on calculations of value in use. These calculations require that estimates are made. No impairments were recognised in 2016 due to impairment testing.
FINANCIAL INSTRUMENTS AT FAIR VALUE
A fair value is determined for financial instruments not traded on an open market using valuation methods. Discretion is used in selecting the various methods and making assumptions based primarily on the market conditions prevailing at the end date of each reporting period. The greatest item at fair value not traded on an open market is the investment in Pohjolan Voima shares, reported under available-for-sale financial assets. Their price is determined based on realised transactions and an analysis of discounted cash flows. The carrying amount of Pohjolan Voima shares on 31 December 2015 amounted to EUR 191.8 million. The carrying amount of Pohjolan Voima Oy shares as of 31 December 2016 is estimated to change by EUR 5.7 million should the rate used for discounting the cash flows change by 10 percent from the rate estimated by management. The carrying amount of shares is estimated to change by EUR 35.4 million should the energy prices used for calculating the fair value differ by 10 percent from the prices estimated by management. Available-for-sale assets are presented in Note 14.
IMPAIRMENT OF EQUITY INVESTMENTS CLASSIFIED AS AVAILABLE-FOR-SALE FINANCIAL ASSETS
The question when the value of available-for-sale equity investments is impaired is solved according to the guidelines of IAS 39. This requires the use of significant judgement, e.g., in terms of for how long and to what extent the fair value of the investment has been lower than the acquisition cost. In addition, it is necessary to estimate the financial position of the investment object regarding the near-future outlook of the business operations, such as the profitability of the industry and sector, to find out whether there is objective proof of impairment. If the fair value of Pohjolan Voima Oy shares was deemed to have
significantly and non-temporarily decreased below the acquisition cost, an additional after tax loss with maximum amount of EUR 31 million would have been recognised in the financial statements of 2016. Additionally, there would have been a EUR 122.2 million net of deferred tax reduction in fair value reserve recognised in other comprehensive income and arising from reversal of cumulative positive fair value adjustments to Pohjolan Voima Oy shares recognised in the period ended as well as prior periods.
INVENTORIES
The Group regularly reviews its inventories for situations where the inventories exceed their real value, contain downgraded items or their market value falls below the acquisition cost, and records a deduction item that reduces the carrying amount of the inventories in the case of such deductions. For the purpose of this review, the management must make estimates of the selling prices from which the estimated cost of completion and the costs necessary to make the sale have been deducted. Any changes in these estimates might lead to an adjustment in the carrying amount of the inventories in future periods. Metsä Board's balance sheet included inventories amounting to EUR 332.5 million on 31 December 2016. Inventories are presented in Note 17.
ACCOUNTS RECEIVABLES
Accounts receivables are recognised according to the original invoiced amount less any impairment and refunds due to returns. Impairment losses are recognised on a case-by-case basis and based on previous experience when there is objective proof that the receivable cannot be collected in full. If the customers' financial position weakens so that it affects their solvency, further impairment losses might need to be recognised for future periods. Metsä Board's balance sheet at 31 December 2016 included accounts receivables amounting to EUR 217.7 million and new impairment losses for trade receivables amounting to EUR 0.4 million were recognised in the financial year. Accounts receivables are presented in Note 18.
PENSION PLANS
The present value of the pension obligations depends on various factors that are determined using various actuarial assumptions. The discount rate is also included in the assumptions used in determining the net expenditure (or income) arising from pension plans. Changes in these assumptions have an effect on the carrying amount of the pension obligations.
The appropriate discount rate is determined at the end of each year. This is a rate that is used in determining the current value of the future cash flows estimated to be required to fulfil the pension obligations. In determining the appropriate discount rate, the interest rates of longterm treasury notes or similar instruments are taken into consideration. Other key assumptions concerning pension obligations are based on the current market conditions. Pension plans are presented in Note 21.
PROVISIONS
A provision is recorded when the Group has a legal or constructive obligation as a result of a previous event and it is probable that the liability for payment will realise. The provisions are determined based on previous experience. A restructuring provision is recorded for the financial period when the Group has incurred a legal or constructive obligation to make a payment. Termination payments are recorded when a detailed plan has been made of the restructuring and the Group has raised valid expectations in those affected that it will carry out the restructuring by starting to implement that plan or announcing its main features to those affected by it. A recorded provision illustrates the management's best estimate of the current value of future expenses, but actual expenditure may differ from the estimate. Provisions amounted to EUR 10.0 million on Metsä Board's balance sheet at 31 December 2016. Provisions are presented in Note 22.
INCOME TAXES
The management's judgement is required for determining the taxes based on the result for the period, deferred tax assets and liabilities and the extent to which deferred tax assets are recorded. The Group's balance sheet at 31 December 2016 included EUR 8.2 million deferred tax assets recognised for tax loss carry-forwards. The Group is subject to income taxation in several countries. Estimating the total amount of income taxes at the level of the entire Group requires significant judgement. The final amount of tax is uncertain in terms of several business operations and calculations. The Group forecasts future tax audits and recognises liabilities based on estimates on whether further taxes will need to be paid. If the associated final tax differs from the originally recorded amounts, the difference has an effect on both the tax assets and liabilities based on the taxable income for the period and deferred tax assets and liabilities in the period during which they are observed. Income taxes are presented in Note 9 and deferred taxes in Note 16.
CONTINGENT LIABILITIES FROM LEGAL DISPUTES AND CLAIMS
The management's assessment is required in measuring and recognising the provisions related to ongoing legal proceedings. A provision is recognised when, as a result of an earlier event, the Group has a legal or actual obligation, the realisation of a payment obligation is likely, and the amount of the obligation can be reliably estimated. Due to the course of legal proceedings being difficult to foresee, the actual cost of the proceedings may differ considerably from the original estimate. Contingent liabilities arising from legal disputes and claims are presented in Note 29.
3. Segment information
The Corporate Management Team is the chief operating decision-maker.
After Metsä Board's uncoated paper production ended in July 2016, the remaining business operations of the Group consist solely of folding boxboard, fresh fibre linerboard and market pulp businesses previously reported under Paperboard segment and complemented by the wallpaper base production at Kyro mill, which was discontinued in September 2016.
As the paper business previously reported under Non-core operations segment has been fully discontinued, Metsä Board reports on its financial performance starting from third quarter of 2016 using only one reporting segment.
In the following tables are presented information of sales, assets and investments by geographical areas. Geographical sales are reported based on the location of the customer and assets and capital expenditure based on the location of the assets.
GEOGRAPHICAL AREAS
| External sales by location of customer |
Total non-current assets by country |
Capital expenditure by country |
||||
|---|---|---|---|---|---|---|
| EUR million | 2016 | 2015 | 2016 | 2015 | 2016 | 2015 |
| Germany | 164.5 | 258.1 | 3.3 | 3.3 | 0.0 | 0.4 |
| Italy | 119.2 | 131.0 | 0.0 | 0.0 | - | 0.0 |
| Finland | 116.1 | 173.6 | 923.7 | 938.5 | 54.2 | 23.0 |
| United Kingdom | 103.2 | 194.5 | 9.3 | 8.8 | - | - |
| Russia | 95.3 | 89.4 | 0.1 | 0.0 | 0.0 | 0.0 |
| Sweden | 92.2 | 116.2 | 422.9 | 371.8 | 107.5 | 154.3 |
| Spain | 66.1 | 60.5 | 0.0 | 0.0 | - | - |
| France | 65.6 | 98.0 | 0.0 | 0.0 | - | 0.0 |
| Poland | 60.4 | 64.6 | 0.0 | 0.0 | - | - |
| The Netherlands | 42.9 | 34.1 | - | 0.0 | - | - |
| Belgium | 22.9 | 36.0 | 0.6 | 0.2 | 0.6 | - |
| Austria | 19.7 | 48.9 | - | - | - | - |
| Switzerland | 13.1 | 14.7 | 0.0 | 0.0 | - | - |
| Other Europe | 148.7 | 121.3 | 0.0 | 0.4 | - | 0.0 |
| USA | 222.3 | 223.4 | 0.4 | 0.3 | 0.1 | 0.1 |
| Canada | 30.0 | 32.6 | - | - | - | - |
| Asia | 236.9 | 207.3 | 0.4 | 0.1 | 0.0 | 0.0 |
| Other countries | 101.2 | 103.3 | - | 0.0 | - | - |
| Total | 1,720.3 | 2,007.5 | 1,360.7 | 1,323.4 | 162.4 | 177.8 |
Non-current assets include other assets but finacial instruments and deferred tax assets.
PERSONNEL AT YEAR END BY COUNTRY
| 2016 | 2015 | |
|---|---|---|
| Finland | 1,442 | 1,494 |
| Sweden | 738 | 810 |
| Germany | 56 | 61 |
| Belgium | 58 | 49 |
| USA | 43 | 37 |
| China | 38 | 33 |
| Other countries | 91 | 117 |
| Total | 2,466 | 2,601 |
AVERAGE PERSONNEL BY COUNTRY
| 2016 | 2015 | |
|---|---|---|
| Finland | 1,552 | 1,538 |
| Sweden | 753 | 855 |
| Germany | 55 | 230 |
| Belgium | 53 | 49 |
| USA | 40 | 32 |
| China | 35 | 35 |
| Other countries | 100 | 112 |
| Total | 2,588 | 2,851 |
There were no customers with revenue exceeding 10 per cent of total Group revenue in 2016. In 2015, revenue from one customer amounted to EUR 261 million or 13 per cent of total revenue.
4. Disposed and discontinued operations and non-current assets held for sale
There were no acquisitions in 2016 or 2015.
Metsä Board sold its share (25.0 per cent) in a structured entity Alrec Boiler Oy consolidated as a subsidiary to group accounts in June 2016 to its partner company Rinheat Oy at a price determined in accordance with the shareholder and option agreements in force between the parties. Cash balance of the sold company at the time of the sale was EUR 7.6 million. The disposal had a total cash flow effect of EUR -5.5 million, of which EUR -2.7 million was presented in net cash flow from financing activities. A disposal loss affecting comparability of EUR -1.1 million was recognized for the divestment.
In September 2011, Metsä Board divested the 100.0 per cent holding in its Austrian subsidiary M-real Hallein GmbH. The company was paid a EUR 4.4 million earn-out for the sale of subsidiary receivables in connection with the divestment in November 2016. The received earnout was presented as proceeds from sale of subsidiaries in the consolidated statement of cash flows. The earn-out resulted in the reporting of a EUR 4.4 million partial reversal of previously recognized divestment loss as an item affecting comparability.
ALREC BOILER OY, DISPOSED ASSETS
| EUR million | 2016 |
|---|---|
| Accounts receivables and other receivables, non-interest bearing | 0.0 |
| Cash and cash equivalents | 7.6 |
| Total assets | 7.6 |
| Non-current borrowings | 2.7 |
| Accounts payable and other liabilities | 1.7 |
| Total liabilities | 4.4 |
| Net assets | 3.2 |
| Total | 3.2 |
| Divestment proceeds received | 2.1 |
| Disposal loss before tax | -1.1 |
| Income taxes | - |
| Disposal loss after tax | -1.1 |
| Disposal loss | -1.1 |
| Divestment proceeds received | 2.1 |
| Cash and cash equivalents of disposed subsidiary | -7.6 |
| Repayment of non-current financial liabilities | -2.7 |
| Proceeds from disposal of shares in subsidiary, net of cash | -2.8 |
Metsä Board divested its 100.0 per cent holding in Metsä Board Zanders GmbH, the subsidiary owning the mill in Gohrsmühle, to a company wholly owned by German mutares AG and to its partner company. Cash balance of the divested company amounted to EUR 35.8 million, including cash equivalent funds in immediately available deposits. The disposal had a cash flow effect of EUR -38.2 million and resulted in a recognised divestment gain affecting comparability of EUR 17.5 million.
METSÄ BOARD ZANDERS GMBH, DISPOSED ASSETS
| EUR million | 2015 |
|---|---|
| Other intangible assets | 0.0 |
| Tangible assets | 5.5 |
| Deferred tax receivables | 10.9 |
| Inventories | 30.7 |
| Accounts receivables and other receivables, interest bearing | 0.3 |
| Accounts receivables and other receivables, non-interest bearing | 16.5 |
| Cash and cash equivalents | 35.8 |
| Total assets | 99.7 |
| Non-controlling interest | 0.0 |
| Post employment benefit obligations | 93.6 |
| Provisions | 2.1 |
| Current borrowings | 0.0 |
| Accounts payable and other liabilities | 23.8 |
| Total liabilities | 119.5 |
| Net assets | -19.8 |
| Transaction fees paid for professional services | 1.2 |
| Total | -18.6 |
| Divestment proceeds received | -1.1 |
| Disposal gain | 17.5 |
| Income taxes | - |
| Disposal gain after tax | 17.5 |
| Disposal gain | 17.5 |
| Divestment proceeds received | -1.1 |
| Transaction fees paid for professional services | -1.2 |
| Cash and cash equivalents of disposed subsidiary | -35.8 |
| Proceeds from disposal of shares in subsidiary, net of cash | -38.2 |
DISPOSAL OF NON-CONTROLLING INTEREST
Metsä Board Zanders GmbH owned 90 per cent of BGE Eisenbahn Güterverkehr GmbH's shares. As part of divestment transaction completed in May 2015, non-controlling interest in Metsä Board's consolidated balance sheet was reduced by EUR 0.03 million.
5. Other operating income
| EUR million | 2016 | 2015 |
|---|---|---|
| Gains on disposal | 16.3 | 25.7 |
| Rental income | 1.0 | 1.2 |
| Service revenue | 7.0 | 8.0 |
| Government grants and allowances | 0.3 | 1.8 |
| Scrap and waste sale | 0.1 | 2.1 |
| Other operating income | 15.5 | 8.8 |
| Total | 40.2 | 47.7 |
Gains on disposal for 2016 include EUR 7.7 million gains on asset sales and EUR 2.6 million gain on sale of emission rights. The remaining disposal gains comprise EUR 1.6 million income from Metsä Board Sverige's electricity certificates and EUR 4.4 million earn-out received for sale of subsidiary receivables from M-real Hallein GmbH.
Disposal gains of 2015 include EUR 17.5 million gain from sale of Metsä Board Zanders GmbH shares to a company owned by mutares AG and its partner company in May 2015, EUR 3.4 million gain on sales of property mostly in Finland, EUR 2.0 million from sale of emission rights and EUR 1.9 million from electricity certificates of Metsä Board Sverige. The remaining disposal gains of EUR 1.0 million arose mainly from sale of non-current shareholdings.
Government grants include subsidies for training, healthcare and R&D expenses as well as energy subsidies.
6. Operating expenses
| EUR million | 2016 | 2015 |
|---|---|---|
| Change in stocks of finished goods and work in progress | 38.5 | -15.1 |
| MATERIALS AND SERVICES | ||
| Raw materials and consumables | 973.2 | 1,110.0 |
| Change in inventories | 1.7 | -2.8 |
| External services | ||
| Logistics expenses | 229.0 | 246.5 |
| Other external services | 45.6 | 54.3 |
| 1,249.5 | 1,408.0 | |
| EMPLOYEE COSTS | ||
| Wages and salaries | 131.5 | 151.7 |
| Share-based payments (note 30) | 0.8 | 2.9 |
| Social security costs | ||
| Pension costs | ||
| Defined benefit plans | 0.4 | 0.9 |
| Defined contribution plans | 23.6 | 22.8 |
| Social security costs | 54.7 | 56.2 |
| 78.7 | 79.9 | |
| Employee costs, total | 211.0 | 234.5 |
| OTHER OPERATING EXPENSES | ||
| Rents and other real estate expenses | 9.0 | 11.6 |
| Purchased services | 69.0 | 73.3 |
| Losses on sale of non-current assets | 1.9 | 0.1 |
| Other operating expenses | 69.1 | 71.4 |
| Total | 148.9 | 156.4 |
External services include production related services and logistics costs of sold goods. Other operating expenses include among other things non-production related services, energy costs, real estate costs and administration costs.
Share based payments are presented in Note 30 and the compensations paid to the key management are presented in Note 31.
Losses on sale of non-current assets include EUR 1.1 million loss on sale of Alrec Boiler Oy shares in 2016 and EUR 0.6 million losses on sales of other tangible assets.
Other operating expenses were reduced by EUR 2.6 million in 2015 due to reversal of unused provisions and accruals related to the closed Alizay mill in France.
Research and development costs during the financial year 2016 were EUR 6.3 million and in 2015 EUR 8.4 million including a tangible fixed asset investment of EUR 2.1 million.
PRINCIPAL AUDITOR FEES
The independent principal auditor was KPMG Oy in 2016. The audit fees are paid for the audit of the annual and quarterly financial statements for the group reporting purposes as well as for the audit of the local statutory financial statements. Tax consultancy fees are fees paid for tax consultancy and planning services.
PRINCIPAL AUDITOR FEES AND SERVICES
| EUR million | 2016 | 2015 |
|---|---|---|
| Audit fees | 0.4 | 0.4 |
| Tax consultancy | 0.0 | 0.0 |
| Other fees | 0.0 | 0.0 |
| Total | 0.4 | 0.4 |
In 2016 fees paid to other auditors than KPMG were EUR 0.02 million. In 2015 fees paid to other auditors were EUR 0.05 million.
7. Depreciation, amortisation and impairment charges
| EUR million | 2016 | 2015 |
|---|---|---|
| DEPRECIATION AND AMORTISATION | ||
| Other intangible assets | 3.2 | 3.7 |
| Buildings | 6.8 | 8.4 |
| Machinery and equipment | 84.8 | 90.0 |
| Other tangible assets | 1.0 | 1.3 |
| Total | 95.8 | 103.4 |
IMPAIRMENT CHARGES AND REVERSED IMPAIRMENT
| CHARGES | ||
|---|---|---|
| Goodwill | - | 0.4 |
| Buildings | 2.1 | |
| Machinery and equipment | 4.5 | -0.3 |
| Total | 6.6 | 0.1 |
| Depreciation, amortisation and impairment charges, total | 102.3 | 103.5 |
Impairment charges for the financial year 2016 include EUR 8.5 million impairments of tangible assets used in discontinued wallpaper base production at Kyro mill and a EUR 2.0 million reversal of previously recognized impairment on a paper machine sold by Husum mill.
Impairments reported in 2015 included an impairment loss of EUR 0.4 million related to goodwill of a closed sales company and a reversal of previous impairment of EUR 0.3 million arising from the disposal of an old paper machine at Simpele mill.
IMPAIRMENT OF ASSETS
Metsä Board carries out a full impairment test at least once a year, during the last quarter based on the situation of 30 September. In addition, a sensitivity analysis is performed each quarter. Should the sensitivity analysis indicate impairment, a full test will be initiated. Audit Committee reviews the sensitivity analyses or impairment testing results quarterly.
TESTING PRINCIPLES
The carrying values of asset items or cash generating units are evaluated for possible impairment. Cash-generating units are operating segments or smaller units for which a recoverable amount can be determined. In 2016 testing, the cash-generating units are Folding boxboard, Liner, and Market Pulp. The cash generating units are the same as in 2015 testing, with the exception of Kyro Paper which was closed at the end of September 2016.
If there are indications of impairment of an asset item or cashgenerating unit, or if the unit's carrying amount includes or it has been allocated goodwill, the recoverable amount of the asset or cashgenerating unit is measured. The recoverable amount of the asset or cash-generating unit is the value in use based on future cash flows, or fair value less cost to sell. In 2016 testing, all recoverable amounts are based on the value in use of cash-generating units.
The recoverable cash flows for the cash-generating units under testing are based on five-year forecasts with subsequent cash flows expected to grow at a constant rate.
The key testing assumptions are Metsä Board management's estimates and projections as well as third party forecasts. The key factors affecting the projections are development of average paper and board prices, delivery volumes, foreign exchange rates, and capacity utilisation rates, cost development of key raw materials such as wood, pulp, chemicals and energy, the development of personnel costs and other fixed costs as well as the discount rate. The key factors affecting estimates are similar to those used in 2015 testing.
Metsä Board's share of Metsä Fibre's recoverable amounts, carrying amount and goodwill included in "Investment in associated companies and joint ventures" (EUR 45.2 million) is allocated to Cash generating units in the proportion of their pulp purchases.
For the situation on 30 September 2016 and for previous goodwill impairment tests, the cash flows subsequent to the 5-year projected cash flows are based on a 2 per cent fixed annual growth rate. Average values for the key assumptions (price, volume, variable costs) during the projection period have been used as initial point for the cash flows following the forecast period. The fixed costs are based on the projected costs for the fifth year.
The discount rate used is Metsä Board's Weighted Average Cost of Capital (WACC). When calculating WACC, the cost of debt takes into account market based view on Metsä Board's risk premium. Both the cash flows and the discount rate are calculated after tax, which means that the established discounted cash flows and values in use are before tax as set out in IAS 36. For testing carried out concerning situation 30 September 2016, the WACC after taxes was 5.38 per cent
8. Financial income and expenses
(2015: 5.09) and for Metsä Fibre 5.59 per cent (5.31). Management's view is that the risk factors regarding future cash flows do not differ materially from one cash-generating unit to another.
The goodwill impairment test results are evaluated by comparing the recoverable amount (V) with the carrying amount of the cashgenerating unit (B) as follows:
| Ratio | |||
|---|---|---|---|
| V | < | B | |
| V | 0–5% | > | B |
| V | 5–10% | > | B |
| V | 10–15% | > | B |
| V | 15–20% | > | B |
| V | 20–50% | > | B |
| V | 50% | > | B |
The most important cash-generating units of Metsä Board Group, the goodwill allocated to them as of 30 September 2016 as well as their testing result as of 30 September 2016:
| Goodwill | Test result (V-B)/B | |
|---|---|---|
| Folding boxboard 1) | 30.2 | over 50% |
| Liner 1) | 27.3 | over 50% |
| Market pulp 1) | no allocation | over 50% |
| Metsä Board Group total | 57.6 |
1) The amount includes the goodwill from Metsä Board's holding in Metsä Fibre, which is shown under "Investments in associated companies and joint ventures" in the balance sheet.
| EUR million | 2016 | 2015 |
|---|---|---|
| EXCHANGE DIFFERENCES | ||
| Commercial items | 2.1 | 7.2 |
| Hedging / hedge accounting not applied | -7.5 | -10.4 |
| Other items | 0.4 | -0.2 |
| Total | -4.9 | -3.4 |
| OTHER FINANCIAL INCOME | ||
| Interest income on loans, other receivables and cash and cash equivalents |
0.7 | 1.0 |
| Divided income | 0.1 | 0.1 |
| Other financial income total | 0.8 | 1.1 |
| VALUATION OF FINANCIAL ASSETS AND LIABILITIES | ||
| Impairment charges from financial assets | - | -2.2 |
| Gains and losses on derivatives / hedge accounting not applied |
-0.3 | - |
| Gains and losses on hedging instrument in fair value hedges | - | -1.0 |
| Gains and losses on hedged item in fair value hedges | - | 0.9 |
| Valuation total | -0.3 | -2.3 |
| Interest expenses from financial liabilities carried at amortised cost using the effect interest rate method |
-25.4 | -26.1 |
| Other financial expenses | -0.9 | -1.3 |
| Interest and other financial expenses, total | -26.3 | -27.4 |
| Valuation of financial assets and liabilities and interest and other financial expenses, total |
-26.6 | -29.7 |
Impairment charges from financial assets in 2015 included EUR 2.2 million write-off of shareholder loan to Pohjolan Voima Oy for OL4 project.
9. Income taxes
| EUR million | 2016 | 2015 |
|---|---|---|
| Income taxes for the financial period | 17.0 | 14.4 |
| Income taxes from previous periods | -0.6 | 9.6 |
| Change in deferred taxes | -5.1 | 5.7 |
| Other taxes | 0.0 | 0.1 |
| Total | 11.3 | 29.8 |
INCOME TAX RECONCILIATION
| Result before taxes | 101.6 | 167.1 |
|---|---|---|
| Calculated tax at Finnish statutory rate of 20.0% | 20.3 | 33.4 |
| Effect of difference between Finnish and non-Finnish tax rates | -0.5 | -4.4 |
| Tax exempt income | -0.9 | -3.9 |
| Non-deductible expenses | 0.3 | 4.5 |
| Previous years tax losses used during period | 0.0 | 0.0 |
| Adjustments to previously recognised deferred taxes | 1.7 | -0.4 |
| Losses from subsidiaries, of which no deferred tax asset have been recognised |
0.1 | 3.2 |
| Share of result from associated companies and joint ventures | -9.0 | -12.3 |
| Income taxes from previous periods | -0.6 | 9.6 |
| Other | 0.0 | 0.1 |
| Income tax expense | 11.3 | 29.8 |
| Effective tax rate, % | 11.1 | 17.8 |
In the autumn of 2015, the Finnish Tax Administration took a stand against the deductibility of certain losses in Metsä Board's 2014 taxation. The company recognised EUR 9.6 million of previous periods' taxes in its tax expense of 2015. Metsä Board has appealed against the decision issued by the Tax Administration, as the company believes the losses are deductible.
THE INCOME TAX RELATED TO COMPONENTS OF
| OTHER COMPREHENSIVE INCOME | 2016 | ||
|---|---|---|---|
| EUR million | Before taxes | Taxes | After taxes |
| Items that will not be reclassified to profit or loss |
|||
| Actuarial gains/losses on defined pension plans |
1.3 | 0.3 | 1.6 |
| Items that may be reclassified to profit or loss | |||
| Cash flow hedges | 27.0 | -5.7 | 21.3 |
| Available for sale investments | -14.2 | 2.8 | -11.4 |
| Share of other comprehensive income of associated companies |
-6.9 | - | -6.9 |
| Translation differences | -12.3 | - | -12.3 |
| Share of other comprehensive income of associated companies, translation differences |
1.3 | - | 1.3 |
| Total | -5.1 | -2.8 | -7.9 |
THE INCOME TAX RELATED TO COMPONENTS OF
| OTHER COMPREHENSIVE INCOME 2015 |
||||
|---|---|---|---|---|
| EUR million | Before taxes | Taxes | After taxes | |
| Items that will not be reclassified to profit or loss |
||||
| Actuarial gains/losses on defined pension plans |
6.3 | -2.7 | 3.6 | |
| Items that may be reclassified to profit or loss | ||||
| Cash flow hedges | -2.9 | 0.9 | -2.0 | |
| Available for sale investments | -23.0 | 4.6 | -18.4 | |
| Share of other comprehensive income of associated companies |
0.1 | - | 0.1 | |
| Translation differences | 7.0 | - | 7.0 | |
| Share of other comprehensive income of associated companies, translation differences |
0.2 | - | 0.2 | |
| Total | -18.6 | 5.5 | -13.1 |
10. Earnings per share
| 2016 | 2015 | |
|---|---|---|
| RESULT FOR THE PERIOD ATTRIBUTABLE TO SHARE HOLDERS OF PARENT COMPANY, EUR MILLION |
90.4 | 137.3 |
| Adjusted number of shares (average) in thousands |
355,513 | 349,504 |
| Basic and diluted earnings per share, EUR | 0.25 | 0.39 |
11. Intangible assets
| EUR million | Goodwill | Other intangible assets |
Construction in progress |
Total |
|---|---|---|---|---|
| Acquisition costs, 1 Jan 2016 | 12.7 | 154.1 | - | 166.8 |
| Translation differences | -0.4 | -0.4 | ||
| Increases | 4.0 | 0.2 | 4.2 | |
| Decreases | -0.4 | -21.7 | -22.1 | |
| Transfers between items | - | |||
| Acquisition costs, 31 Dec 2016 | 12.4 | 135.9 | 0.2 | 148.4 |
| Accumulated depreciation, amortisation and impairment charges, 1 Jan 2016 | -0.4 | -140.4 | -140.8 | |
| Translation differences | 0.4 | 0.4 | ||
| Accumulated amortisation on deductions and transfers | 0.4 | 21.7 | 22.1 | |
| Amortisation for the period | -3.2 | -3.2 | ||
| Impairments for the period | - | |||
| Accumulated depreciation, 31 Dec 2016 | 0.0 | -121.4 | -121.4 | |
| Book value, 1 Jan 2016 | 12.4 | 13.7 | - | 26.1 |
| Book value, 31 Dec 2016 | 12.4 | 14.5 | 0.2 | 27.0 |
| EUR million | Goodwill | Other intangible assets |
Construction in progress |
Total |
|---|---|---|---|---|
| Acquisition costs, 1 Jan 2015 | 12.7 | 172.4 | 0.1 | 185.2 |
| Translation differences | 0.3 | 0.3 | ||
| Increases | 1.7 | 0.0 | 1.7 | |
| Decreases | -21.0 | 0.0 | -21.0 | |
| Transfers between items | 0.7 | -0.1 | 0.6 | |
| Acquisition costs, 31 Dec 2015 | 12.7 | 154.1 | - | 166.8 |
| Accumulated depreciation, amortisation and impairment charges, 1 Jan 2015 | -157.4 | -157.4 | ||
| Translation differences | -0.2 | -0.2 | ||
| Accumulated amortisation on deductions and transfers | 20.9 | 20.9 | ||
| Amortisation for the period | -3.7 | -3.7 | ||
| Impairments for the period | -0.4 | -0.4 | ||
| Accumulated depreciation, 31 Dec 2015 | -0.4 | -140.4 | -140.8 | |
| Book value, 1 Jan 2015 | 12.7 | 15.0 | 0.1 | 27.8 |
| Book value, 31 Dec 2015 | 12.4 | 13.7 | - | 26.1 |
No impairments were recorded for intangible assets during the financial year. Previous year's impairment charges included an impairment loss of EUR 0.4 million related to goodwill of a closed sales company. Other intangible assets include among other things computer software, patents and licenses. Metsä Board has not capitalised development expenditure.
12. Tangible assets
| EUR million | Land and water |
Buildings | Machinery and equipment |
Other tangible assets |
Construction in progress |
Total |
|---|---|---|---|---|---|---|
| Acquisition costs, 1 Jan 2016 | 13.5 | 422.9 | 2,456.3 | 38.8 | 158.6 | 3,090.1 |
| Translation differences | 0.0 | -4.7 | -43.1 | -1.1 | -4.6 | -53.5 |
| Increases | 0.0 | 2.7 | 119.4 | 0.2 | 11.9 | 134.2 |
| Decreases | -1.1 | -0.4 | -4.0 | 0.0 | 0.0 | -5.5 |
| Transfers between items | 10.9 | 115.3 | -126.2 | 0.0 | ||
| Acquisition costs, 31 Dec 2016 | 12.4 | 431.3 | 2,643.8 | 37.9 | 39.8 | 3,165.2 |
| Accumulated depreciation, 1 Jan 2016 | -0.5 | -287.5 | -1,959.0 | -30.8 | -2,277.8 | |
| Translation differences | 0.0 | 3.8 | 34.4 | 0.9 | 39.1 | |
| Accumulated depreciation on deductions and transfers | 0.4 | 2.0 | 0.0 | 2.4 | ||
| Depreciation for the period | -6.8 | -84.8 | -1.0 | -92.6 | ||
| Impairment charges and reversed impairment charges | -2.1 | -4.5 | -6.6 | |||
| Accumulated depreciation and impairment charges, 31 Dec 2016 | -0.5 | -292.2 | -2,011.8 | -30.9 | -2,335.4 | |
| Book value, 1 Jan 2016 | 13.0 | 135.4 | 497.3 | 8.0 | 158.6 | 812.3 |
| Book value, 31 Dec 2016 | 11.8 | 139.1 | 632.0 | 7.0 | 39.8 | 829.8 |
| EUR million | Land and water |
Buildings | Machinery and equipment |
Other tangible assets |
Construction in progress |
Total |
|---|---|---|---|---|---|---|
| Acquisition costs, 1 Jan 2015 | 23.6 | 667.0 | 3,180.8 | 80.8 | 15.4 | 3,967.6 |
| Translation differences | 0.0 | 2.8 | 24.1 | 0.6 | 2.6 | 30.1 |
| Increases | 0.0 | 0.6 | 22.7 | 0.0 | 151.1 | 174.4 |
| Decreases | -10.1 | -247.6 | -779.6 | -42.6 | -1.4 | -1,081.3 |
| Transfers between items | 0.1 | 8.3 | 0.0 | -9.1 | -0.7 | |
| Acquisition costs, 31 Dec 2015 | 13.5 | 422.9 | 2,456.3 | 38.8 | 158.6 | 3,090.1 |
| Accumulated depreciation, 1 Jan 2015 | -5.3 | -524.4 | -2,628.6 | -71.6 | -3,229.9 | |
| Translation differences | 0.0 | -2.3 | -19.8 | -0.5 | -22.6 | |
| Accumulated depreciation on deductions and transfers | 4.8 | 247.6 | 779.1 | 42.6 | 1,074.1 | |
| Depreciation for the period | -8.4 | -90.0 | -1.3 | -99.7 | ||
| Impairment charges and reversed impairment charges | 0.3 | 0.3 | ||||
| Accumulated depreciation and impairment charges, 31 Dec 2015 | -0.5 | -287.5 | -1,959.0 | -30.8 | -2,277.8 | |
| Book value, 1 Jan 2015 | 18.3 | 142.6 | 552.2 | 9.2 | 15.4 | 737.7 |
| Book value, 31 Dec 2015 | 13.0 | 135.4 | 497.3 | 8.0 | 158.6 | 812.3 |
Impairment charges for the financial year 2016 include EUR 8.5 million impairments of tangible assets used in discontinued wallpaper base production at Kyro mill and a EUR 2.0 million reversal of previously recognized impairment on a paper machine sold by Husum mill.
Tangible asset decreases of 2015 included the assets of Metsä Board Zanders divested in May 2015. Reversed impairment charges included reversal of impairment on sale of an old paper machine at Simpele mill.
Real estate mortgages for loans from financial institutions, pension loans and other liabilities amounted to EUR 232.8 million (232.8). Commitments are presented in more detail in Note 30.
Borrowing costs totaling EUR 0.6 million were capitalised in tangible assets (in 2015 capitalised interest amounted to EUR 1.8 million). The capitalisation rate used to determine the amount of borrowing costs eligible for capitalisation was 3.57 per cent (3.85 per cent).
At 31 December 2016 tangible assets include assets acquired under finance lease agreements:
At 31 December 2015 tangible assets included assets acquired under finance lease agreements:
| EUR million | Buildings | Machinery and equipment |
Total |
|---|---|---|---|
| Acquisition costs | 0.8 | 48.7 | 49.5 |
| Accumulated depreciation | -0.2 | -35.6 | -35.8 |
| Book value, 1 Jan 2016 | 0.7 | 10.4 | 11.1 |
| Book value, 31 Dec 2016 | 0.6 | 13.1 | 13.7 |
| EUR million | Buildings | Machinery and equipment |
Total |
|---|---|---|---|
| Acquisition costs | 0.8 | 44.7 | 45.5 |
| Accumulated depreciation | -0.1 | -34.3 | -34.4 |
| Book value, 1 Jan 2015 | 0.7 | 10.7 | 11.4 |
| Book value, 31 Dec 2015 | 0.7 | 10.4 | 11.1 |
Additions include assets of EUR 4.8 million (2015: EUR 0.1 million) acquired under finance lease agreements.
13. Group structure
| THE PRINCIPAL SUBSIDIARIES 31 DECEMBER 2016 | |||
|---|---|---|---|
| Country | Group's holding, % | Number of shares | |
| SHARES AND HOLDINGS IN THE GROUP Metsäliitto Cooperative |
Finland | 179,171 | |
| SHARES IN SUBSIDIARIES | |||
| IN FINLAND | |||
| Oy Hangö Stevedoring Ab | Finland | 100.00 | 150 |
| Metsä Board Kemi Oy | Finland | 100.00 | 2,000,000 |
| Metsä Board International Oy | Finland | 100.00 | 10,000 |
| IN OTHER COUNTRIES | |||
| Metsä Board Deutsche Holding GmbH | Germany | 100.00 | |
| Metsä Board Netherlands B.V. | The Netherlands | 100.00 | 1,000 |
| Metsä Board IBP Deals Americas Ltd | USA | 100.00 | 50 |
| Metsä Board NL Holding B.V. | The Netherlands | 100.00 | 15,350 |
| Metsä Board Reinsurance AG | Switzerland | 100.00 | 19,997 |
| Metsä Board Sverige AB | Sweden | 100.00 | 10,000,000 |
| M-real UK Holdings Ltd | United Kingdom | 100.00 | 146,750,000 |
| Country | Group's holding, % | Number of shares | |
| METSÄ BOARD INTERNATIONAL OY | |||
| Metsä Board Benelux n.v./s.a | Belgium | 100.00 | 2,921 |
| Metsä Board OOO | Russia | 100.00 | 100 |
| Metsä Board CZ, s.r.o. | Czech Republic | 100.00 | |
| Metsä Board Deutschland GmbH | Germany | 100.00 | 1 |
| Metsä Board France S.A. | France | 100.00 | 8,211 |
| M-real Hellas Ltd | Greece | 51.00 | 306 |
| Metsa Board Hong Kong Ltd | Hong Kong | 100.00 | 100 |
| Metsa Board Shanghai Ltd | China | 100.00 | |
| Metsa Board Ibéria S.A. | Spain | 100.00 | 147,871 |
| Metsa Board Italia S.r.l. Metsä Board Hungary Kft |
Italy Hungary |
100.00 100.00 |
100,000 30 |
| Metsä Board (Middle East & North Africa) Ltd | Cyprus | 100.00 | 742,105 |
| Metsä Board Polska Sp. Z o.o. | Poland | 100.00 | 232 |
| Metsä Board Nordic A/S | Denmark | 100.00 | 36 |
| Metsä Board Nordic AB | Sweden | 100.00 | 1,000 |
| Metsa Board Singapore Pte Ltd | Singapore | 100.00 | 10,000 |
| Metsä Board Schweiz AG | Switzerland | 100.00 | 100 |
| Metsa Board UK Ltd | United Kingdom | 100.00 | 2,400 |
| Metsa Board Americas Corporation | USA | 100.00 | 180 |
| Metsa Board Australia and New Zealand Pty Ltd | Australia | 100.00 | 1 |
| Metsa Board Middle East & Africa DMCC | United Arab Emirates | 100.00 | 50 |
| OOO Peterbox | Russia | 100.00 | 1 |
| Country | Group's holding, % | Number of shares | |
|---|---|---|---|
| SUBGROUPS IN OTHER COUNTRIES | |||
| Metsä Board NL Holding B.V. | |||
| Metsa Board IBP China Ltd | China | 100.00 | |
| Metsa Board IBP (HK) Ltd | Hong Kong | 100.00 | 7,009,900 |
| M-real UK Holdings Ltd | |||
| M-real UK Services Ltd | United Kingdom | 100.00 | 115,800,001 |
| Country | Group's holding, % | Number of shares | |
| JOINT OPERATIONS | |||
| Äänevoima Oy 1) | Finland | 56.25 | 4,500,000 |
| Ääneverkko Oy 1) | Finland | 56.25 | 51,000 |
1) The primary purpose of the arrangement is to produce energy for the parties, and liabilities incurred in the arrangement shall in actuality be paid from cash flows obtained when the parties purchase the energy generated.
JOINT OPERATIONS
Äänevoima Oy and Ääneverkko Oy have been consolidated using the line-by-line method proportionate to the Metsä Board Group's holding. Group's consolidated Income statement and Balance sheet included assets, liabilities, income and costs as follows:
| EUR million | 2016 | 2015 |
|---|---|---|
| Non-current assets | 9.9 | 11.0 |
| Current assets | 4.3 | 4.1 |
| Assets total | 14.1 | 15.1 |
| Non-current liabilities | 1.1 | 15.7 |
| Current liabilities | 16.0 | 3.0 |
| Liabilities total | 17.1 | 18.7 |
| Sales | 13.0 | 12.9 |
| Expenses | 12.3 | 12.2 |
| The result for the period | 0.7 | 0.7 |
MATERIAL SUBSIDIARIES
Metsä Board has two material subsidiaries:
- Metsä Board Sverige AB
- Metsä Board Kemi Oy
Metsä Board Sverige AB is located in Örnsköldsvik, Sweden. Metsä Board Sverige AB produces folding boxboard and fresh forest fibre linerboard. Until July 2016, the company also produced uncoated paper. In addition, Metsä Board Sverige AB produces pulp for its own production needs and to the market. Metsä Board Sverige AB's sales were EUR 398 million (585). The company's capacity is 270,000 tonnes of liner,
400,000 tonnes of folding boxboard and 730,000 tonnes of chemical pulp.
Metsä Board Kemi Oy is located in Kemi, Finland. Metsä Board Kemi Oy produces fresh forest fibre linerboard, and the company's capacity is 410,000 tonnes. The company's sales were EUR 323 million (322).
Non-controlling interest in Metsä Board condolidated Balance sheet amounts to EUR 0.0 million.
INVESTMENTS IN ASSOCIATED COMPANIES AND IN JOINT VENTURES
| EUR million | 2016 | 2015 |
|---|---|---|
| At 1 Jan | 260.2 | 223.1 |
| Investment in Metsä Fibre | 24.9 | - |
| Share of results from associated companies and joint ventures | ||
| Share of result from Metsä Fibre (operating result) | 45.0 | 61.3 |
| Share of results from other associated companies and joint ventures |
0.1 | 0.1 |
| Dividends received | -32.9 | -24.9 |
| Share of other comprehensive income from associated companies and joint ventures |
||
| Fair value reserve | -6.9 | 0.1 |
| Translation differences and other changes in equity | 1.3 | 0.5 |
| At 31 Dec | 291.6 | 260.2 |
AMOUNTS IN INCOME STATEMENT
| EUR million | 2016 | 2015 |
|---|---|---|
| Associated companies | 45.0 | 61.3 |
| Joint ventures | 0.1 | 0.1 |
| Total | 45.0 | 61.4 |
AMOUNTS IN BALANCE SHEET
| EUR million | 2016 | 2015 |
|---|---|---|
| Associated companies | 291.2 | 259.9 |
| Joint ventures | 0.4 | 0.3 |
| Total | 291.6 | 260.2 |
The carrying amount of associated companies at 31 December 2016 includes goodwill of EUR 45.2 million (2015: 45.2).
FINANCIAL INFORMATION SUMMARY OF ESSENTIAL ASSOCIATED COMPANIES
According to management's view, the only essential associated company is Metsä Fibre Group, which produces chemical pulp and sawn timber. Metsä Board owns 24.9 per cent of Metsä Fibre. Metsä Board's parent company, Metsäliitto Cooperative, owns 50.2 per cent, and Itochu Corporation from Japan owns 24.9 per cent. Metsä Fibre has operations primarily in Finland, and its production capacity is approximately 2.5 million tonnes of chemical pulp and 1.6 million cubic meters of sawn timber.
SUMMARISED FINANCIAL INFORMATION FOR METSÄ FIBRE
METSÄ FIBRE GROUP
| EUR million | 2016 | 2015 |
|---|---|---|
| Sales | 1,351.0 | 1,444.6 |
| Profit for the period | 174.7 | 263.4 |
| Other comprehensive income | -22.8 | 1.6 |
| Total comprehensive income for the period | 152.0 | 265.0 |
| Dividends received | 32.9 | 24.9 |
| Non-current assets | 1,179.7 | 638.6 |
| Current assets | 498.7 | 614.4 |
| Non-current liabilities | 363.6 | 97.6 |
| Current liabilities | 356.3 | 316.9 |
| Net assets | 958.5 | 838.5 |
RECONCILIATION OF FINANCIAL INFORMATION FOR METSÄ FIBRE TO THE VALUE RECOGNISED IN CONSOLIDATED BALANCE SHEET
| EUR million | 2016 | 2015 |
|---|---|---|
| Group's share of net assets | 238.7 | 208.8 |
| Goodwill | 45.2 | 45.2 |
| Other purchase price allocations (PPA) | 8.8 | 9.9 |
| Other items | -1.8 | -4.4 |
| Carrying amount in consolidated Balance sheet | 290.9 | 259.5 |
Metsä Fibre has been consolidated according to equity method based on its consolidated financial statements prepared under IFRS.
FINANCIAL INFORMATION SUMMARY OF OTHER THAN ESSENTIAL ASSOCIATED COMPANIES
| EUR million | 2016 | 2015 |
|---|---|---|
| Share of results from other associated companies | 0.0 | 0.0 |
| Carrying amount in consolidated balance sheet | 0.4 | 0.4 |
JOINT VENTURES
Metsä Board has one joint venture, Kemishipping Oy. Kemishipping Oy offers logistics services in Kemi, in Finland. Parties have joint control of relevant activities. Kemishipping Oy has been consolidated according to equity method. Metsä Board's ownership is 15 per cent.
| EUR million | 2016 | 2015 |
|---|---|---|
| Sales | 16.3 | 16.8 |
| Profit for the period | 0.7 | 0.6 |
| Profit for the period includes the following items: | ||
| Depreciation and impairment charges | 1.5 | 1.7 |
| Interest expenses | 0.3 | 0.4 |
| Income taxes | 0.2 | 0.2 |
| Dividends received | - | - |
| Non-current assets | 8.8 | 9.7 |
| Current assets | ||
| Cash and cash equivalents | 3.1 | 2.8 |
| Other current assets | 2.1 | 1.9 |
| Non-current liabilities | ||
| Non-current financial liabilities | 7.4 | 8.6 |
| Other non-current liabilities | 0.0 | 0.1 |
| Current liabilities | ||
| Current financial liabilities | 1.3 | 1.3 |
| Other current liabilities | 2.6 | 2.3 |
| Net assets | 2.8 | 2.1 |
| Group's share of net assets | 0.4 | 0.3 |
| Carrying amount in consolidated Balance sheet | 0.4 | 0.3 |
None of the associated companies or joint ventures are listed companies. Transaction and outstanding balances with associated companies and joint ventures are presented in Note 31.
Available for sale financial assets consist of listed and unlisted shares. The fair value of listed shares are based on public quotation for shares at the Balance sheet date.
| EUR million | 2016 | 2015 |
|---|---|---|
| Shares in other companies | ||
| Listed companies | 0.0 | 0.1 |
| Other companies | 195.9 | 210.1 |
| Total | 195.9 | 210.2 |
The most important shareholding of non-quoted companies consists of a 3.2 per cent stake in Finnish energy company Pohjolan Voima Oy, which produces electricity and heat for its shareholders in Finland. Pohjolan Voima trades with its shareholders at prices based on production costs, which generally are lower than market prices. The Group is entitled to about 5.2 per cent of the electrity produced by Olkiluoto nuclear power plant (OL1 and OL2) through Pohjolan Voima's B-shares as well as to about 6.4 per cent of electricity produced by Meripori coal-fired power plant (through C2 shares). The Group is also entitled to 84 per cent of the energy produced by Hämeenkyron Voima Oy (through Pohjolan Voima's G10 shares). In addition, the Group also has, through Pohjolan Voima's B2 shares, a share of about 1.5 per cent in Olkiluoto 3, the new nuclear power plant under construction.
The ownership is measured quarterly at fair value on share series basis by using the average of discounted cash flow method and valuation based on earlier transactions. The weighted average cost of capital used was 2.06 (2015: 2.72) per cent and 4.06 per cent (5.72) for the Olkiluoto 3 under construction. 12-month rolling averages have been used for energy price estimates, which evens out the effect of fluctuations in short-term energy price estimates. The changes in fair value less deferred tax calculated at Finnish tax rate are recorded in other comprehensive income and presented under fair value reserve in equity.
The acquisition cost of shares in Pohjolan Voima Oy is EUR 39.1million (39.1) and the fair value EUR 191.8 million (206.0), which can be allocated to different shares as follows: The fair value of nuclear power shares totals EUR 185.0 million (198.8), coal power plant shares (C2 shares) have a fair value of EUR -5.2 million (-4.9) and G10 shares EUR 12.0 million (12.0).
Shareholder agreement restricts sale of shares to buyers that are not existing shareholders. Sensitivity analysis of Pohjolan Voima Oy's shares based on changes in key assumptions is presented in Note 2.
Other shares in unquoted companies, for which fair value cannot be measured reliably, are carried at cost less any impairment losses.
15. Other non-current financial assets
| EUR million | 2016 | 2015 |
|---|---|---|
| INTEREST-BEARING LOAN RECEIVABLES | ||
| Loans to Group companies | ||
| Loans to associated companies and joint ventures | 0.3 | 0.3 |
| Other loan receivables | 3.3 | 3.4 |
| 3.6 | 3.7 | |
| NON-INTEREST BEARING RECEIVABLES | ||
| Loans to Group companies | - | - |
| Other loan receivables | 0.5 | 0.2 |
| Defined benefit pension plans (note 21) | 12.2 | 10.7 |
| 12.7 | 10.9 | |
| Other non-current financial assets total | 16.3 | 14.6 |
Loans from Group companies are loans granted to parent company Metsäliitto Cooperative and to other subsidiaries of the parent company.
16. Deferred taxes
RECONCILIATION OF DEFERRED TAX ASSETS AND LIABILITIES TO 2016 BALANCE SHEET
| EUR million | As at 31 Jan 2016 |
Charged to income statement |
Charged to other comprehen sive income |
Translation differences |
As at 31 Dec 2016 |
|---|---|---|---|---|---|
| Deferred tax assets | |||||
| Pension obligations and other provisions | 5.7 | -1.3 | 0.2 | 0.0 | 4.7 |
| Intercompany margins | 0.6 | 0.2 | 0.7 | ||
| Unused operating loss carry-forwards | 0.1 | 8.2 | -0.1 | 8.2 | |
| Financial instruments | 9.3 | -0.5 | -4.8 | 4.0 | |
| Other temporary differences | 0.6 | 2.0 | 0.0 | 2.6 | |
| Deferred tax assets, total | 16.3 | 8.6 | -4.6 | -0.1 | 20.2 |
| Netting against liabilities | -11.8 | -9.0 | 4.8 | 0.1 | -15.9 |
| Deferred tax assets in Balance sheet | 4.5 | -0.4 | 0.2 | 0.0 | 4.3 |
| Deferred tax liabilities | |||||
| Pension obligations | 2.4 | -0.1 | -0.1 | -0.2 | 2.1 |
| Appropriations | 53.5 | 4.5 | -1.4 | 56.6 | |
| Available for sale financial assets recognised at fair value | 33.4 | -2.8 | 30.5 | ||
| Financial instruments | 1.5 | -1.6 | 0.9 | 0.9 | |
| Hedge of net investments in foreign operations | 0.0 | 1.3 | -1.3 | 0.0 | |
| Other temporary differences | 1.2 | -0.6 | 0.6 | ||
| Deferred tax liabilities, total | 92.0 | 3.5 | -2.1 | -2.9 | 90.6 |
| Netting against assets | -11.8 | -9.0 | 4.8 | 0.1 | -15.9 |
| Deferred tax liabilities in Balance sheet | 80.2 | -5.5 | 2.8 | -2.7 | 74.7 |
RECONCILIATION OF DEFERRED TAX ASSETS AND LIABILITIES TO 2015 BALANCE SHEET
| EUR million | As at 31 Jan 2015 |
Charged to income statement |
Charged to other comprehen sive income |
Translation differences |
Disposed operations |
As at 31 Dec 2015 |
|---|---|---|---|---|---|---|
| Deferred tax assets | ||||||
| Pension obligations and other provisions | 19.0 | -1.4 | -1.1 | 0.1 | -10.9 | 5.7 |
| Intercompany margins | 1.1 | -0.5 | 0.6 | |||
| Unused operating loss carry-forwards | 3.8 | -3.7 | 0.1 | |||
| Financial instruments | 7.8 | -0.2 | 1.7 | 9.3 | ||
| Other temporary differences | 0.0 | 0.6 | 0.6 | |||
| Deferred tax assets, total | 31.7 | -5.2 | 0.6 | 0.1 | -10.9 | 16.3 |
| Netting against liabilities | -14.4 | 3.6 | -1.0 | 0.0 | -11.8 | |
| Deferred tax assets in Balance sheet | 17.3 | -1.6 | -0.4 | 0.1 | -10.9 | 4.5 |
| Deferred tax liabilities | ||||||
| Pension obligations | 0.5 | 0.3 | 1.5 | 0.1 | 2.4 | |
| Appropriations | 53.3 | -0.6 | 0.8 | 53.5 | ||
| Available for sale financial assets recognised at fair value | 38.0 | -4.6 | 33.4 | |||
| Financial instruments | 0.0 | 0.7 | 0.8 | 1.5 | ||
| Hedge of net investments in foreign operations | 0.0 | -0.3 | 0.3 | 0.0 | ||
| Other temporary differences | 0.8 | 0.4 | 1.2 | |||
| Deferred tax liabilities, total | 92.6 | 0.5 | -2.3 | 1.2 | 92.0 | |
| Netting against assets | -14.4 | 3.6 | -1.0 | 0.0 | -11.8 | |
| Deferred tax liabilities in Balance sheet | 78.2 | 4.1 | -3.3 | 1.2 | 80.2 |
Deferred income tax assets and liabilities are offset when there is a legally enforceable right to offset current tax assets against current tax liabilities and when the deferred income tax relates to the same taxation authority on either the same taxable entity or different taxable entity, which intends to settle current tax liabilities and assets on a net basis, or to realise the assets and settle the liabilities simultaneously.
The Group has recognised deferred tax assets related to operating loss carry-forwards for EUR 8.2 million in Sweden. Management
assesses that taxable profit will be available against which loss carryforward can be utilised.
The taxable loss carry-forwards of business operations, for which deferred tax assets have not been recognised due to uncertainty of amount or utilisation possibilities, amounted approximately to EUR 507 million (508), mainly in Finland. The unrecognised deferred tax assets for these loss carry forwards is about EUR 113 million (113). About EUR 259 million of the loss carry-forwards will expire between 2017–2021 and another EUR 151 million between 2022–2026. The remaining loss carry-forwards of about EUR 98 million do not expire.
17. Inventories
| EUR million | 2016 | 2015 |
|---|---|---|
| Raw materials and consumables | 69.9 | 72.9 |
| Work in progress | 0.0 | 0.0 |
| Finished goods and goods for sale | 251.1 | 214.4 |
| Advance payments | 11.5 | 12.0 |
| Total | 332.5 | 299.3 |
Metsä Board Corporation reduced the carrying value of its inventories by EUR 1.2 million in 2016. In 2015, Metsä Board Sverige AB recognised a EUR 2.0 million reduction in the carrying value of inventories.
The expense is included in materials and services in the income statement.
18.Accounts receivables and other receivables
| EUR million | 2016 | 2015 |
|---|---|---|
| Financial assets at fair value through profit or loss (current) | ||
| At 1 Jan | 0.0 | 0.0 |
| No changes | ||
| At 31 Dec | 0.0 | 0.0 |
Derivatives outside the application scope of hedge accounting are classified as financial assets at fair value through profit or loss.
INTEREST-BEARING LOAN RECEIVABLES
| Other loan receivables | - | - |
|---|---|---|
| Total | - | - |
| ACCOUNTS RECEIVABLES AND OTHER NON-INTEREST-BEARING RECEIVABLES |
||
| From group companies | ||
| Accounts receivables | 13.7 | 13.5 |
| Other receivables | 1.8 | - |
| Prepayment and accrued income | 3.2 | 0.2 |
| 18.8 | 13.7 | |
| From associated companies and joint ventures | ||
| Accounts receivables | 0.3 | 0.2 |
| 0.3 | 0.2 | |
| From others | ||
| Accounts receivables | 203.6 | 207.9 |
| Other receivables | 26.7 | 31.8 |
| Prepayment and accrued income | 24.0 | 17.3 |
| 254.3 | 257.0 | |
| Accounts receivables and other receivables | 273.4 | 270.9 |
Receivables from Group companies are receivables from parent company Metsäliitto Cooperative and from other subsidiaries of the parent company.
DOUBTFUL ACCOUNTS RECEIVABLES
Accounts receivables are recognised net of the following items of impairment:
| EUR million | 2016 | 2015 |
|---|---|---|
| At 1 Jan | 2.7 | 4.7 |
| Increases | 0.6 | 0.4 |
| Decreases | -2.2 | -2.4 |
| At 31 Dec | 1.1 | 2.7 |
EUR 0.4 million of credit loss was recognised during 2016 (EUR 0.1 million in 2015).
AGEING ANALYSIS OF ACCOUNTS RECEIVABLES,
| EXTERNAL | ||
|---|---|---|
| No overdue | 184.0 | 192.5 |
| Overdue | ||
| Less than 30 days | 16.6 | 11.5 |
| Between 31 and 60 days | 2.2 | 1.1 |
| Between 61 and 90 days | 0.0 | 0.3 |
| Between 91 and 180 days | 0.3 | 1.6 |
| More than 180 days | 0.4 | 0.9 |
| Total | 203.6 | 207.9 |
19. Cash and cash equivalents
| EUR million | 2016 | 2015 |
|---|---|---|
| Current investments | 0.5 | 0.0 |
| Cash at bank and in hand | 220.1 | 321.8 |
| Total | 220.6 | 321.8 |
Cash and cash equivalents comprise cash on hand and other shortterm, highly liquid investments that are readily convertible to known amounts of cash and which are subject to an insignificant risk of changes in value. Metsä Group has classified as cash and cash equivalents short-term money market investments according to Group Treasury Policy and interest-bearing receivables comparable to cash funds and available immediately from Metsä Group's internal bank Metsä Group Treasury Oy.
20.Shareholders' equity
CHANGES IN SHARE CAPITAL
| Share capital | ||||
|---|---|---|---|---|
| EUR million | Series A | Series B | Total | |
| At 1 Jan 2015 | 61.2 | 496.7 | 557.9 | |
| Conversion of A shares into B shares | -0.2 | 0.2 | 0.0 | |
| Rights issue | - | - | ||
| At 31 Dec 2015 | 61.0 | 496.9 | 557.9 | |
| Conversion of A shares into B shares | - | - | - | |
| At 31 Dec 2016 | 61.0 | 496.9 | 557.9 |
Each series A share confers to its holder twenty (20) votes at the General Meeting of Shareholders, and each series B share confers to the holder one (1) vote. All shares carry the same right to receive a dividend. Metsä Board's A shares can be converted to B shares if shareholder or representative of the nominee registered shares makes a written request of the conversion to the company. No monetary consideration is paid for the conversion.
NUMBER OF SHARES
| Series A | Series B | Total | |
|---|---|---|---|
| At 1 Jan 2015 | 35,985,651 | 292,179,961 | 328,165,612 |
| Conversion of A shares into B shares | -90,000 | 90,000 | 0 |
| Rigths issue | 27,347,134 | 27,347,134 | |
| At 31 Dec 2015 | 35,895,651 | 319,617,095 | 355,512,746 |
| Conversion of A shares into B shares | - | - | - |
| At 31 Dec 2016 | 35,895,651 | 319,617,095 | 355,512,746 |
The share has no nominal value. All shares have been paid in full.
In the first quarter of 2015, Metsä Board Corporation organised a rights issue, in which 27,347,134 new B shares in total were subscribed at EUR 3.66 per share. The funds received from the new shares, net of transaction cost and deferred tax, were added to reserve for invested unrestricted equity.
FAIR VALUE AND OTHER RESERVES
| EUR million | 2016 | 2015 |
|---|---|---|
| Fair value reserve | 113.0 | 110.0 |
| Legal reserve and reserves stipulated by the Articles of Association |
1.7 | 1.7 |
| Total | 114.7 | 111.7 |
| Reserve for invested unrestricted equity | 383.1 | 383.1 |
LEGAL RESERVE AND RESERVES STIPULATED
BY THE ARTICLES OF ASSOCIATION
Legal reserve and reserves stipulated by the Articles of Association have been created and accumulated on resolutions by the General Meeting of Shareholders.
FAIR VALUE RESERVE
The reserve include the effective portion of fair value based on hedge accounting applied to interest, currency and commodity derivatives and the fair value change of available for sale financial assets less deferred tax.
TRANSLATION DIFFERENCES
Translation differences include translation differences arising on translation of subsidiaries in other currencies than euro and gains and losses arising on hedging of net investments in these subsidiaries less deferred tax, when requirements of hedge accounting have been fulfilled.
Total cumulative translation difference as of 31 December 2016 amounted to EUR 3.2 million, of which EUR -5.6 million was from the Swedish krona, EUR -4.4 million from the Russian Ruble, mainly through the associate company Metsä Fibre, EUR 10.3 million from the British pound and the remaining EUR 2.9 million from about ten other functional Group currencies.
Total cumulative translation difference as of 31 December 2015 amounted to EUR 14.2 million, of which EUR 5.0 million was from the Swedish krona, EUR -5.9 million from the Russian Ruble, mainly through the associate company Metsä Fibre, EUR 12.2 million from the British pound and the remaining EUR 2.9 million from about ten other functional Group currencies.
RESERVE FOR INVESTED UNRESTRICTED EQUITY
According to Finnish Limited Liability Companies Act the reserve for invested unrestricted equity shall be credited with that part of the subscription price of the shares that according to the share issue decision is not to be credited to the share capital and that according to the Accounting Act is not to be credited to liabilities, as well as with other equity additions that are not to be credited to some other reserve.
DIVIDENDS
After Balance sheet day the Board of Directors has proposed a dividend of EUR 0.19 per share.
OTHER COMPREHENSIVE INCOME
| AFTER TAXES 2016 | Equity attributable to shareholders of parent company |
|---|---|
| EUR million | Translation differences |
Fair value and other reserves |
Retained earnings |
Total | Non-controlling interest |
Total equity |
|---|---|---|---|---|---|---|
| Actuarial gains/losses on defined pension plans | 1.3 | 1.3 | 1.3 | |||
| Income tax relating to items that will not be reclassified | 0.3 | 0.3 | 0.3 | |||
| Cash flow hedges | ||||||
| Currency flow hedges | ||||||
| Gains and losses recorded in equity | -5.7 | -5.7 | -5.7 | |||
| Transferred to adjust sales | 0.7 | 0.7 | 0.7 | |||
| Interest flow hedges | ||||||
| Gains and losses recorded in equity | 2.3 | 2.3 | 2.3 | |||
| Commodity hedges | ||||||
| Gains and losses recorded in equity | 22.1 | 22.1 | 22.1 | |||
| Transferred to adjust purchases | 7.6 | 7.6 | 7.6 | |||
| Share of other comprehensive income of associated companies |
-4.4 | -4.4 | -4.4 | |||
| Cash flow hedges, total | 22.6 | 22.6 | 22.6 | |||
| Available for sale financial assets | ||||||
| Gains and losses recorded in equity | -14.2 | -14.2 | -14.2 | |||
| Transferred to other operating income | -0.1 | -0.1 | -0.1 | |||
| Share of other comprehensive income of associated companies |
-2.5 | -2.5 | -2.5 | |||
| Available for sale financial assets, total | -16.7 | -16.8 | -16.8 | |||
| Translation differences | -12.3 | -12.3 | -12.3 | |||
| Gains and losses on hedges of net investments in foreign operations |
||||||
| Share of other comprehensive income of associated companies |
1.3 | 1.3 | 1.3 | |||
| Translation differences, total | -11.0 | -11.0 | -11.0 | |||
| Income tax relating to items that may be reclassified | -2.8 | -2.8 | -2.8 | |||
| Other comprehensive income after taxes | -11.0 | 3.1 | 1.6 | -6.4 | -6.4 |
OTHER COMPREHENSIVE INCOME
AFTER TAXES 2015 Equity attributable to shareholders of parent company
| EUR million | Translation differences |
Fair value and other reserves |
Retained earnings |
Total | Non-controlling interest |
Total equity |
|---|---|---|---|---|---|---|
| Actuarial gains/losses on defined pension plans | 6.3 | 6.3 | 6.3 | |||
| Income tax relating to items that will not be reclassified | -2.7 | -2.7 | -2.7 | |||
| Cash flow hedges | ||||||
| Currency flow hedges | ||||||
| Gains and losses recorded in equity | -13.3 | -13.3 | -13.3 | |||
| Transferred to adjust sales | 21.9 | 21.9 | 21.9 | |||
| Interest flow hedges | ||||||
| Gains and losses recorded in equity | 2.6 | 2.6 | 2.6 | |||
| Commodity hedges | ||||||
| Gains and losses recorded in equity | -27.7 | -27.7 | -27.7 | |||
| Transferred to adjust purchases | 13.6 | 13.6 | 13.6 | |||
| Share of other comprehensive income of associated companies |
1.5 | 1.5 | 1.5 | |||
| Cash flow hedges, total | -1.4 | -1.4 | -1.4 | |||
| Available for sale financial assets | ||||||
| Gains and losses recorded in equity | -22.7 | -22.7 | -22.7 | |||
| Transferred to financial income | -0.3 | -0.3 | -0.3 | |||
| Share of other comprehensive income of associated companies |
-1.5 | -1.5 | -1.5 | |||
| Available for sale financial assets, total | -24.5 | -24.5 | -24.5 | |||
| Translation differences | 7.1 | 7.1 | 7.1 | |||
| Gains and losses on hedges of net investments in foreign operations |
||||||
| Share of other comprehensive income of associated companies |
0.2 | 0.2 | 0.2 | |||
| Translation differences, total | 7.3 | 7.3 | 7.3 | |||
| Income tax relating to items that may be reclassified | 5.5 | 5.5 | 5.5 | |||
| Other comprehensive income after taxes | 7.3 | -20.4 | 3.6 | -9.5 | -9.5 |
21. Retirement benefit obligations
The Group has several arrangements concerning post-employment benefits, including both defined benefit pension plans and defined contribution pension plans.
PENSION AND OTHER POST-EMPLOYMENT BENEFITS
| EUR million | 2016 | 2015 |
|---|---|---|
| Amounts recognised in Balance sheet | ||
| Defined benefit pension plans | 13.9 | 13.9 |
| Defined contribution plans | 1.3 | 0.7 |
| Liability in Balance sheet | 15.1 | 14.6 |
| Defined benefit pension plans | ||
| Liability in Balance sheet | 13.9 | 13.9 |
| Surplus of funded plans in assets | -12.2 | -10.7 |
| Net liability of defined benefit pension plans in Balance sheet | 1.6 | 3.2 |
DEFINED BENEFIT PENSION PLANS
The most significant defined benefit pension plans are in Germany, United Kingdom and Finland.
The number and scope of Group's German defined benefit pension plans was significantly reduced following the divestment of Metsä Board Zanders GmbH in 2015. The remaining plans grant old-age pensions, disability pensions and family pensions exceeding the statutory pension level to eligible officials and senior management. The retirement age is usually 65 years, and the amount of pension depends on the length of service. Officials and senior management are required to have a service history of 25 to 30 years to receive a full pension. Some of the pension arrangements are closed. The defined benefit plans in Germany are unfunded.
The defined benefits plans in United Kingdom guarantee participants of the plan a pension, the amount of which is based on the length of service and the salary in the most recent working years. The arrangement is closed to new members. The assets in the arrangement have been invested in funds that are managed in accordance with local guidelines and practice. Funds administered by third parties pay the benefits to the eligible recipients. The Group participates actively in the activities of the pension trust's investment committee.
In Finland, the Group has additional pension arrangements that qualify as defined benefit plans. Metsäliitto Employees' Pension Foundation grants old-age pensions, disability pensions and family pensions exceeding the statutory pension level to some of its officials. New members are no longer accepted to the Foundation. The Foundation's assets have been invested in property, Group company shares and participations as well as other quoted shares. In addition, the Foundation holds bonds issued by the Group, as well as other issuers, and bank deposits.
The new Finnish pension legislation does not affect Group's defined benefit obligation, as the rise in statutory pension age is not compensated through additional pension benefits.
The Group also has defined benefit plans in Belgium, Italy and Switzerland. The defined benefit plan in the Netherlands has been converted to defined contribution basis in 2016, which reduced both the Group's defined benefit liabilities and assets by EUR 7.8 million through settlement.
AMOUNTS IN BALANCE SHEET
| EUR million | 2016 | 2015 |
|---|---|---|
| Present value of funded obligations | 53.9 | 60.9 |
| Fair value of plans assets | -64.4 | -69.7 |
| Deficit of funded plans | -10.5 | -8.8 |
| Present value of unfunded obligations | 12.2 | 12.0 |
| Deficit of defined benefit pension plans, total | 1.6 | 3.2 |
| Impact of minimum funding requirement / asset ceiling | - | - |
| Net liability in Balance sheet | 1.6 | 3.2 |
CHANGE OF DEFINED BENEFIT PENSION OBLIGATIONS IN 2016
| EUR million | Present value of obligation |
Fair value of plan assets |
Total |
|---|---|---|---|
| 1 Jan 2016 | 72.9 | -69.7 | 3.2 |
| Current service cost | 0.4 | 0.4 | |
| Administrative costs | 0.0 | 0.0 | |
| Interest expense (+) or interest income (-) | 2.0 | -2.2 | -0.2 |
| Past service cost | 0.0 | 0.0 | |
| Total amount recognised in profit and loss | 2.4 | -2.2 | 0.2 |
| Remeasurements in other comprehensive income | |||
| The return on plan assets, excl. amounts included in interest |
-10.9 | -10.9 | |
| Gains (-) and losses (+) from change in demo graphic assumptions |
-0.6 | -0.6 | |
| Gains (-) and losses (+) from change in financial assumptions |
9.9 | 9.9 | |
| Experience gains and losses | 0.1 | 0.1 | |
| Total remeasuments in other comprehensive income |
9.4 | -10.9 | -1.5 |
| Translation differences | -5.1 | 6.3 | 1.3 |
| Contribution | |||
| Employers | -0.8 | -0.8 | |
| Plan participants | 0.0 | -0.1 | -0.1 |
| Payments from plans | |||
| Benefit payments | -5.7 | 5.1 | -0.6 |
| Settlements | -7.8 | 7.8 | 0.0 |
| Disposed operations | |||
| 31 Dec 2016 | 66.1 | -64.4 | 1.6 |
CHANGE OF DEFINED BENEFIT PENSION OBLIGATIONS IN 2015
| EUR million | Present value of obligation |
Fair value of plan assets |
Total |
|---|---|---|---|
| 1 Jan 2015 | 168.0 | -63.8 | 104.2 |
| Current service cost | 0.9 | 0.0 | 0.9 |
| Administrative costs | 0.0 | 0.0 | 0.0 |
| Interest expense (+) or interest income (-) | 2.4 | -1.9 | 0.5 |
| Past service cost | -0.6 | 0.0 | -0.6 |
| Total amount recognised in profit and loss | 2.7 | -1.9 | 0.8 |
| Remeasurements in other comprehensive income | |||
| The return on plan assets, excl. amounts included in interest |
0.0 | -2.6 | -2.6 |
| Gains (-) and losses (+) from change in demo graphic assumptions |
-0.8 | 0.0 | -0.8 |
| Gains (-) and losses (+) from change in financial assumptions |
-2.7 | 0.0 | -2.7 |
| Experience gains and losses | -0.2 | 0.0 | -0.2 |
| Total remeasuments in other comprehensive income |
-3.7 | -2.6 | -6.3 |
| Translation differences | 2.5 | -2.7 | -0.2 |
| Contribution | |||
| Employers | 0.0 | -1.1 | -1.1 |
| Plan participants | 0.0 | 0.0 | 0.0 |
| Payments from plans | |||
| Benefit payments | -4.3 | 2.4 | -1.9 |
| Settlements | -0.7 | 0.0 | -0.7 |
| Disposed operations | -91.6 | -91.6 | |
| 31 Dec 2015 | 72.9 | -69.7 | 3.2 |
DEFINED BENEFIT PENSION OBLIGATIONS AND PLAN ASSETS
BY COUNTRY IN 2016
| EUR million | Germany | United Kingdom | Finland | Other countries | Total |
|---|---|---|---|---|---|
| Present value of obligations | 10.7 | 36.4 | 14.2 | 4.8 | 66.1 |
| Fair value of plan assets | -45.7 | -15.9 | -2.8 | -64.4 | |
| Total | 10.7 | -9.3 | -1.7 | 2.0 | 1.6 |
DEFINED BENEFIT PENSION OBLIGATIONS AND PLAN ASSETS
BY COUNTRY IN 2015
| EUR million | Germany | United Kingdom | Finland | Other countries | Total |
|---|---|---|---|---|---|
| Present value of obligations | 10.5 | 35.3 | 13.9 | 13.2 | 72.9 |
| Fair value of plan assets | -44.1 | -14.3 | -11.3 | -69.7 | |
| Total | 10.5 | -8.8 | -0.4 | 1.9 | 3.2 |
SIGNIFICANT ACTUARIAL ASSUMPTIONS 2016
| Germany | United Kingdom | Finland | Other countries | |
|---|---|---|---|---|
| Discount rate, % | 1.53 | 2.70 | 1.37 | 0.40–1.50 |
| Salary growth rate, % | 3.0 | 2.3 | 1.0 | 1.0 |
| Pension growth rate, % | 1.8 | 3.3 | 1.9 | 0.0–1.5 |
| Average life expectancy of persons retiring at the end of the reporting period |
||||
| Male | 21.4 | 21.9 | 21.4 | 17.2 |
| Female | 25.7 | 23.9 | 25.4 | 23.0 |
| Retiring 20 years after the end of reporting period | ||||
| Male | 24.2 | 23.2 | 23.7 | 17.2 |
| Female | 28.3 | 25.4 | 28.1 | 23.0 |
SIGNIFICANT ACTUARIAL ASSUMPTIONS 2015
| Germany | United Kingdom | Finland | Other countries | |
|---|---|---|---|---|
| Discount rate, % | 2.16 | 3.90 | 2.13 | 0.60–2.33 |
| Salary growth rate, % | 3.0 | 2.0 | 1.5 | 1.0–3.0 |
| Pension growth rate, % | 2.0 | 3.0 | 1.8 | 0.0–2.0 |
| Average life expectancy of persons retiring at the end of the reporting period |
||||
| Male | 21.3 | 22.2 | 21.4 | 17.2–21.5 |
| Female | 25.6 | 24.4 | 25.4 | 23.0–24.4 |
| Retiring 20 years after the end of reporting period | ||||
| Male | 24.0 | 23.6 | 23.7 | 17.2–24.4 |
| Female | 28.1 | 25.9 | 28.0 | 23.0–26.9 |
Assumptions on mortality rate are based on guidance by actuaries on the basis of published statistics in each region and on experience. The assumptions are used to calculate the average life expectancy for people retiring at the age of 65.
SENSITIVITY OF BENEFIT OBLIGATION TO CHANGES IN ESSENTIAL WEIGHTED ASSUMPTIONS 2016 Impact on benefit obligation
| Change of assumption |
Increase | Decrease | |
|---|---|---|---|
| Discount rate, | 0.5 %-points | 7.8% decrease | 8.2% increase |
| Increase in salary growth rate |
0.5 %-points | 0.4% increase | 0.3% decrease |
| Increase in pension growth rate |
0.5 %-points | 6.1% increase | 6.0% decrease |
| One year increase in assumption |
One year decrease in assumption |
||
| Life expectancy | 3.7% increase | 3.7% decrease |
SENSITIVITY OF BENEFIT OBLIGATION TO CHANGES IN ESSENTIAL WEIGHTED
| ASSUMPTIONS 2015 | Impact on benefit obligation | |||
|---|---|---|---|---|
| Change of assumption |
Increase | Decrease | ||
| Discount rate, | 0.5 %-points | 7.5% decrease | 8.6% increase | |
| Increase in salary growth rate |
0.5 %-points | 0.7% increase | 0.3% decrease | |
| Increase in pension growth rate |
0.5 %-points | 5.1% increase | 4.4% decrease | |
| One year increase in assumption |
One year decrease in assumption |
|||
| Life expectancy | 3.1% increase | 3.0% decrease |
The aforementioned sensitivity analyses are based on a situation where all other assumptions remain unchanged when one assumption changes. In practice this is not probable, and changes in some assumptions may correlate with each other. The sensitivity of a defined benefit obligation
to changes in significant actuarial assumptions has been calculated using the same method as is used in calculating the pension obligation entered in the balance sheet. The sensitivity analysis has been calculated using the same methods and same assumptions as in previous year.
PLAN ASSETS IN 2016 ARE COMPRISED AS FOLLOWS:
| EUR million | Quoted | Unquoted | Total | % |
|---|---|---|---|---|
| Equity instruments | 2.6 | 0.1 | 2.7 | 4 |
| Debt instruments | ||||
| Corporate bonds (investment grade) |
0.2 | 0.3 | 0.4 | |
| Other loans | 6.0 | 6.0 | ||
| Total | 0.2 | 6.3 | 6.4 | 10 |
| Property | 5.9 | 5.9 | 9 | |
| Qualifying insurance policies | 1.2 | 1.2 | 2 | |
| Cash and cash equivalents | 0.4 | 0.4 | 1 | |
| Investment funds | 46.2 | 46.2 | 72 | |
| Assets managed by insurance company |
1.6 | 1.6 | 2 | |
| Total | 52.2 | 12.2 | 64.4 | 100 |
Assets included in the pension arrangements include Metsäliitto Cooperative's participations with a fair value of EUR 0.1 million (2015: 0.1) and Metsä Board Corporation's B shares with a fair value of EUR 1.5 million (1.6).
Metsäliitto Employees' Pension Foundation is a separate legal entity granting defined supplementary pension benefits to part of Metsä Board officials and manages foundation's assets. The foundation owns about 0.1 per cent of Metsä Board Corporation. Furthermore, the foundation has invested EUR 0.2 million in Metsäliitto Cooperative's participations. The company did not pay any contributions to the foundation in 2016 and 2015. The employer loans granted by the foundation to the Group amounted to EUR 5.9 million (5.9) in 2016.
Defined benefit plans expose the Group to several different risks, the most considerable being as follows:
VOLATILITY OF ASSETS
Liabilities arising from the arrangements have been calculated using a discount rate based on the return on corporate bonds. If the return on assets included in the arrangement is less than this return, a deficit is generated. A considerable portion of the assets included in the arrangement in United Kingdom consists of shares that are expected to provide a better long-term return than corporate bonds, although in the shortterm they generate volatility and risks.
The Group works to reduce investment risk by diversifying the assets in the arrangement to different asset types. However, the Group believes that equity investments offer the best yield in the long run with acceptable risk and that is why a considerable portion of the assets consists of equity investments. The plan assets have been diversifyied also to other asset types, such as property, government bonds as well as corporate bonds.
PLAN ASSETS IN 2015 ARE COMPRISED AS FOLLOWS:
| EUR million | Quoted | Unquoted | Total | % |
|---|---|---|---|---|
| Equity instruments | 2.7 | 0.1 | 2.8 | 4 |
| Debt instruments | ||||
| Corporate bonds (investment grade) |
0.6 | 0.3 | 0.9 | |
| Other loans | 6.0 | 6.0 | ||
| Total | 0.6 | 6.3 | 6.9 | 10 |
| Property | 4.1 | 4.1 | 6 | |
| Qualifying insurance policies | 8.9 | 8.9 | 13 | |
| Cash and cash equivalents | 1.5 | 1.5 | 2 | |
| Investment funds | 43.2 | 43.2 | 62 | |
| Assets managed by insurance company |
2.3 | 2.3 | 3 | |
| Total | 59.2 | 10.5 | 69.7 | 100 |
CHANGES IN THE RETURN ON BONDS
A decrease in corporate yields will increase plan obligations through a lower discount rate even though this will partially be offset by an increase in the value of the plan's bond assets.
INFLATION RISK
The plan's benefit obligations are linked to inflation and a higher inflation will lead to increased obligation. As a major part of plan's asset values are unaffected by inflation or inflation only has a minor effect on plan's asset values, it means that an increase in inflation will also increase the obligation deficit.
LIFE EXPECTANCY
The majority of the arrangement obligations arises from generating lifetime benefits for members, so the expected increase in life expectancy will increase the arrangement obligations.
The contribution made to post-employment defined benefit plans is expected to be EUR 1.4 million in 2017.
The weighted average duration of the defined benefit obligation is 14.7 years (15.6).
22.Provisions
| EUR million | Restructuring | Environmental obligations |
Other provisions |
Total |
|---|---|---|---|---|
| At 1 Jan 2016 | 11.9 | 5.8 | 4.4 | 22.1 |
| Translation differences | -0.4 | -0.0 | -0.1 | -0.5 |
| Increases | 0.8 | 0.6 | 0.4 | 1.7 |
| Decreases | -10.6 | -0.1 | -2.2 | -12.9 |
| Unused amounts reversed | -0.5 | -0.0 | - | -0.5 |
| At 31 Dec 2016 | 1.3 | 6.2 | 2.5 | 10.0 |
| 2016 | 2015 | |||
| Non-current | 6.9 | 8.3 | ||
| Current | 3.0 | 13.8 | ||
| Total | 10.0 | 22.1 |
Other provison include provisions related to environmental and landscaping expenses. The non-current portion of 2016 provisions is estimated to be used by the end of 2025.
23.Borrowings
| EUR million | 2016 | 2015 |
|---|---|---|
| NON-CURRENT INTEREST-BEARING FINANCIAL LIABILITIES |
||
| Bonds | 222.7 | 221.7 |
| Loans from financial institutions | 149.0 | 198.6 |
| Pension loans | 89.2 | 121.7 |
| Finance lease liabilities | 7.0 | 18.3 |
| Other liabilities | 1.1 | 51.0 |
| Total | 469.0 | 611.3 |
| CURRENT INTEREST-BEARING FINANCIAL LIABILITIES | ||
| Current portion of non-current debt | 154.7 | 44.6 |
| Interest bearing current liabilities to Group companies | 64.3 | 3.0 |
| Total | 219.1 | 47.6 |
| Interest-bearing financial liabilities, total | 688.0 | 658.9 |
| INTEREST-BEARING FINANCIAL ASSETS | ||
| NON-CURRENT | ||
| Loan receivables | 3.6 | 3.7 |
| 3.6 | 3.7 | |
| CURRENT Financial assets at fair value through profit or loss |
- | - |
| Loan receivables and other receivables | 0.0 | 0.0 |
| Current investments at amortised cost | 0.5 | - |
| Cash at bank and in hand and deposits in Metsä Group Treasury | 220.1 | 321.8 |
| 220.7 | 321.8 | |
| Interest-bearing financial assets, total | 224.3 | 325.5 |
| Interest-bearing net liabilities, total | 463.8 | 333.4 |
Metsä Board has classified interest-bearing receivables comparable to cash funds and available immediately from Metsä Group's internal bank Metsä Group Treasury Oy as Cash and cash equivalents.
| BONDS | |||
|---|---|---|---|
| EUR million | Interest % | 2016 | 2015 |
| 2014–2019 | 4.00 | 222.7 | 221.7 |
| Total | 222.7 | 221.7 |
Metsä Board Corporation has issued one bond with a nominal value of EUR 225 million. The bond carries a 4 per cent coupon and matures on 13 March 2019. The bond has senior status and has no collateral. The terms of the bond include customary restrictions on, among other things, mergers, demergers, changes in control of and pledges made by the company. Restrictions pertaining to increased leverage and sale of assets have been voided following an improvement in credit ratings over the limits set in the terms.
As of 31 December 2016, Metsä Group Treasury Oy held bonds issued by Metsä Board Corporation worth EUR 9.2 million (31.12.2015 no holding).
MATURITY OF FINANCE LEASE LIABILITIES
| Minimum lease payments | The present value of minimum lease payments |
|||
|---|---|---|---|---|
| EUR million | 2016 | 2015 | 2016 | 2015 |
| Not later than 1 year | 16.6 | 3.8 | 16.4 | 3.4 |
| 1–2 years | 2.4 | 16.0 | 2.2 | 15.7 |
| 2–3 years | 1.8 | 1.1 | 1.7 | 1.1 |
| 3–4 years | 1.3 | 0.7 | 1.3 | 0.6 |
| 4–5 years | 0.9 | 0.5 | 0.8 | 0.5 |
| Later than 5 years | 1.1 | 0.4 | 1.0 | 0.4 |
| Total | 24.0 | 22.5 | 23.4 | 21.7 |
| Future finance charges | 0.7 | 0.8 | ||
| The present value of minimum lease payments |
23.4 | 21.7 |
The most significant finance lease agreements cover Äänevoima Oy's power plants. Originally, Äänevoima lease contract periods varied between 10 and 15 years. At the end of 2016, Äänevoima finance lease liabilities are due by end of 2017. The contracts contain renewal and purchase options.
24. Other non-current liabilities
| EUR million | 2016 | 2015 |
|---|---|---|
| Non-interest bearing non-current liabilities to Group companies | ||
| Non-interest bearing non-current liabilities to others | ||
| Accruals and deferred income | 0.1 | 0.1 |
| Other liabilities | 0.0 | 0.1 |
| Total non-interest bearing non-current liabilities | 0.1 | 0.2 |
Liabilities to Group companies are liabilities to parent company Metsäliitto Corporative and other subsidiaries of the parent company.
25.Accounts payable and other liabilities
| EUR million | 2016 | 2015 |
|---|---|---|
| Non-interest bearing current liabilities to Group companies | ||
| Accounts payable | 40.8 | 42.7 |
| Other liabilities | 2.3 | 2.2 |
| Non-interest bearing current liabilities to associated companies and joint ventures |
||
| Accounts payable | 1.2 | 1.5 |
| Non-interest bearing current liabilities to others | ||
| Advance payments | 9.4 | 6.1 |
| Accounts payable | 209.8 | 248.5 |
| Other liabilities | 8.1 | 19.6 |
| Accruals and deferred income | 61.6 | 66.7 |
| Total | 333.2 | 387.3 |
Liabilities to Group companies are liabilities to parent company Metsäliitto Corporative and other subsidiaries of the parent company.
26. Management of financial risks
The financial risks associated with business operations are managed in accordance with the financial policy endorsed by the Board of Directors and the senior management of the company. The policy defines focal instructions on the management of foreign currency, interest rate, liquidity and counterparty risks, and for the use of derivative financial instruments. Correspondingly, commodity risks are managed according to the company's commodity risk policy. The purpose is to protect the company against major financial and commodity risks, to balance the cash flow and to allow the business units time to adjust their operations to changing conditions.
Metsä Group Treasury Oy is specialized in finance and functions as the Group's internal bank. Metsäliitto Cooperative's holding is 100 per cent of the company. Financial operations have been centralised to Metsä Group Treasury, which is in charge of managing the Group companies' financial positions according to the strategy and financial policy, providing necessary financial services and acting as an advisor in financial matters.
FOREIGN CURRENCY RISK
The Group's foreign currency exposure consists of the risks associated with foreign currency flows, translation risk of net investments in foreign entities and economic currency exposure. Most of the Group's costs are incurred in the euro zone and to some extent in Sweden, but a significant part of the sales is in other currencies. Sales may therefore vary because of changes in exchange rates, while production costs remain unchanged. Product prices are also often quoted in currencies other than the home currency. The foreign currency transaction exposure consists of foreign currency denominated sales and costs. The exposure includes foreign currency denominated balance sheet exposure consisting of accounts receivable and accounts payable and a quarter share of the annual contracted or estimated net currency cash flow.
The main currencies of the Group's foreign currency transaction exposure are the US dollar, the British pound and the Swedish krona. The share of dollar is 57 per cent, share of pound is 6 per cent and share of Swedish krona is 34 per cent. A strengthening of the dollar and the pound has a positive impact on the financial result and a weakening a negative impact. A weakening of the Swedish krona has a positive impact on the result of the Group. Other significant currencies are the Australian dollar, the Canadian dollar and the Danish krone. The Russian rouble's share of the direct currency transaction exposure is minor. The hedging policy is to keep the balance sheet exposure and a quarter of annual cash flow of contracted or estimated currency flows consistently hedged. The hedging level can, however vary between 0–12 months as the financial policy has defined separate risk mandates for deviating from the norm hedging. The Board of Directors decides on significant changes in the hedging level if they see a reason to deviate from the norm set out in the financial policy. The amount of currencyspecific hedging depends on current exchange rates and market expectations, on the interest rate differences between the currencies and the significance of the exchange rate risk for the financial result of the Group. The transaction exposure is mainly hedged by forward transactions but also by the use of foreign currency loans and currency options.
Hedge accounting in accordance with IAS 39 is applied to hedging of part of the currency transaction exposure, which allows fair value changes of hedges designated to hedge accounting to be recognized in other comprehensive income. At the end of the reporting period, the foreign exchange transaction exposure had been hedged 6.4 months on average (2015: 3.6). During the reporting period, the hedging level has varied between 3 and 7 months (3–6). The dollar's hedging level was 6.5 months (2.9), of which the portion of hedge accounting was 3.8 months (2.4). The Swedish krona's hedging level was 6.5 months (4.5), of which the portion of hedge accounting was 3.6 months (2.5). The pound's hedging level was 5.2 months (5.6), of which the portion of hedge accounting was 3.6 months (4.3). Hedges allocated to hedge accounting have been used to hedge the portion of highly probable forecast sales of the currency transaction exposure. At the end of the reporting period on average 152 per cent of the norm determined in the hedging policy was hedged (84). After the review period the Treasury Policy has been changed so that policy is to keep the balance sheet exposure and 50 per cent of annual cash flow of contracted or estimated currency flows hedged.
The translation risk of a net investment in a foreign entity is generated from the consolidation of the equity of subsidiaries and associated companies outside the euro area into euros in the consolidated financial statements. According to the financial policy, 0–100 per cent of equity should be hedged. Hedging of equity has for the time been discontinued.
The Group applies the Value-at-Risk method to assess the risk of its open foreign currency positions. The VaR is calculated on the deviation from the balance sheet exposure plus the quarter of annual foreign currency exposure hedge norm defined in the financial policy. A 99 per cent confidence level on one month period is applied to the VaR risk figure, i.e., the VaR indicates that with a 1 per cent probability the market value of the open foreign currency position depreciates more than the amount of the risk figure in a month. The risk mandates regarding hedging decisions have been defined by restricting the company management's powers by linking them to maximum currency-specific hedging level changes and to a VaR limit. Possible strategic decisions which exceed the policy risk limits are made by the Board of Directors. The limit set for the Metsä Board's foreign currency risk is EUR 10.0 million (12.0) and the VaR at the end of the reporting period was EUR 8.5 million (1.1). Average during the period has been EUR 3.1 million (1.6).
INTEREST RATE RISK
The interest rate risk is related mainly in the interest bearing receivables and loans, working capital financing and currency hedging. The most significant currencies in risk management are the euro, the US dollar, the British pound and the Swedish krona. The objective of the interest rate risk policy is to minimise the negative impact of interest rate changes on the Group's and group companies' result and the financial position, and to optimise financing costs within the framework of risk limits. The effect of interest rate changes on financial costs depends on the average interest fixing time of interest bearing assets and liabilities, which is measured in the Group by duration. As duration is lengthening the rise of interest rates affects more slowly the interest expenses of financial liabilities. The maturity of the loan portfolio can be influenced, e.g., by adjusting between floating-rate and fixed-rate loans and by using interest rate derivatives. The Group uses in its interest rate risk management interest rate swaps, interest rate futures and interest rate options.
The average interest duration norm based on the Group's financial policy is twelve months. The duration can, however, deviate from the hedging policy norm so that the decision of a deviation exceeding four months has to be made by the Board of Directors. The average duration of loans was 14.9 months at the end of the year (20.6). During the reporting period duration has varied between 14 and 21 months (20–28). At the end of 2016, an increase of one percentage point in interest rates would increase net interest rate costs of the next 12 months by EUR -0.3 million (decrease by 1.1).
The Group is exposed to a risk of change in the value of derivatives due to a change in market prices when using interest rate derivatives, since according to IAS 39 derivatives must be valued to their fair value in the balance sheet. However, the partial application of hedge accounting will balance the effects of changes in the market value of derivatives on the financial result of the Group. The Group is applying fair value hedge accounting in accordance with IAS 39 to fixed-rate loans which have been converted by interest rate and currency swaps to floating-rate financing. In addition, the Group is applying cash flow hedge accounting in accordance with IAS 39 to the major part of the interest rate swaps by which floating-rate financing has been converted to fixed-rate financing. The gross nominal volume of interest rate derivatives at the time of the 2016 financial statements was EUR 100.0 million (253.4), which is totally allocated to hedge accounting. The maturity of interest rate swap contracts varies between 1–2 years (1–5).
COMMODITY RISK
In the hedging of commodity risks the Group applies risk management policies defined separately for each selected commodity. According to the policy, the management of commodity risks with regard to financial hedges is accomplished centralized by Metsä Group Treasury based on the strategy approved by Board of Directors of Metsä Board. The commodity hedging policy has been applied to the management of the price risks of electricity, natural gas, propane, gas oil and pulp and also transactions related to emission allowances have been managed by Metsä Group Treasury.
Metsä Board's target in managing the electricity price risk is to balance the effect of changes in the price of electricity on the Group's result and financial position. The main principle is to hedge the electricity purchase exposure, which consists of the difference of factoryspecific electricity consumption estimates and power plant production shares in the possession of the Group. With regard to the Finnish and Swedish electricity procurement, the hedge strategy is implemented in cooperation with Metsä Group Energy service unit centralized through Metsä Group Treasury. Metsä Board hedges the electricity price risk actively by setting the hedging norm at 80, 40, 20, 10 and 10 per cent share of the estimated net position during the first, second, third, fourth and fifth successive 12-month periods respectively. Electricity hedging has been carried out by using financial hedges, and hedge accounting in accordance with IAS 39 has been applied to all electricity hedges. Consequently, the fair value of hedges allocated to hedge accounting is recognized in other comprehensive income and only after the realisation of electricity purchases in the income statement as an adjustment of the purchases.
Approximately a quarter of Metsä Board's mills' purchase of fuel is based on natural gas. The hedging of natural gas price risks has so far been done with physical, fixed-price contracts. Since the beginning of 2016, the prices of natural gas in Finland have been bound to crude oil prices (Brent), coal price applied in Europe (API2) and the energy price index. Metsä Board is hedging the price risk of propane purchases by using financial hedges, and IAS 39 hedge accounting is applied. The hedging strategy of natural gas and propane is based on a risk policy according to which Metsä Group Energy makes the hedging decisions with the support of Metsä Group Treasury, and the Group Board of Directors makes significant strategic decisions.
Metsä Board is hedging also the gas oil price risk hedging related to logistics costs (sea freights) based on risk policy by using financial hedges and IAS 39 hedge accounting is applied.
According to the pulp price risk hedging policy, a Group company may selectively hedge its price risk either by financial hedges through Metsä Group Treasury or fixed-price physical contracts. Hedge accounting in accordance with IAS is applied within the pulp price risk management. Metsä Board has no valid pulp price risk hedges at the end of the year.
LIQUIDITY RISK
Liquidity risk is defined as the risk that funds and available funding become insufficient to meet business needs, or costs that are incurred in arranging the necessary financing are unreasonable high. Liquidity risk is monitored by estimating the need for liquidity 12–24 months ahead and ensuring that the total liquidity available will cover a main part of this need. According to the financial policy, the liquidity reserve must
at all times cover 100 per cent of the Group's liquidity requirement for the first 12 months and 50–100 per cent of the following 12–24 months liquidity requirement. The objective is that at the most 20 per cent of the Group's loans, including committed credit facilities, are allowed to mature within the next 12 months and at least 25 per cent of the total debt must have a maturity in excess of four years. When the financial markets are functioning normally from the company's point of view, the target is to avoid keeping extra liquidity as liquid funds and instead maintain a liquidity reserve as committed credit facilities outside the balance sheet.
The cornerstone of liquidity risk management is to manage the Group's operative decisions in such a way that targets concerning indebtedness and sufficient liquidity reserve can be secured in all economic conditions. Liquidity risk is also managed by diversifying the use of capital and money markets to decrease dependency on any single financing source. The optimisation of the maturity structure of loans is also emphasized in financial decisions. Metsä Board is using short-term working capital financing related to accounts receivables and accounts payables.
Metsä Board agreed in June 2016 on the extension of its existing syndicated credit facility by two years. The syndicated facility consisting of EUR 150 million term loan facility and EUR 100 million revolving credit facility will after the amendment mature in March 2020.
Metsä Board's liquidity has remained strong. At the end of the review period, available liquidity was EUR 422.6 million (486.5), of which EUR 100.0 million (100.0) consisted of a revolving credit facility, EUR 102.0 million (64.7) consisted of undrawn pension premium (TyEL) funds and EUR 220.6 million (321.8) of liquid assets and investments. Of the liquid funds, EUR 5.1 million consisted of cash and cash equivalents and investments and EUR 215.5 million were cash comparable, interest-bearing immediately drawable receivables from Metsä Group's internal bank Metsä Group Treasury Oy. In addition, the Group had other interest-bearing receivables worth EUR 3.7 million (3.7). Metsä Board liquidity reserve is supplemented by Metsä Group internal EUR 150.0 million unused short-term funding limit.
At the end of 2016, the liquidity reserve covers fully the forecasted financing need of 2017–2018. 19 per cent (5) of long-term loans and committed facilities fall due in a 12 month period and 13 per cent (11) have a maturity of over four years. The average maturity of long-term loans is 2.2 years (2.6). The share of short-term financing of the Group's interest bearing liabilities is 9.3 per cent (0.5).
COUNTERPARTY RISK
Financial instruments carry the risk that the Group may incur losses should the counterparty be unable to meet its commitments. The Group is managing this risk by entering into financial transactions only with most creditworthy counterparties and within pre-determined limits. During the reporting period, credit risks of financial instruments did not result in any losses. Cash and cash equivalents, and other investments have been spread to several banks and commercial papers of several institutions. Counterparty limits have been revised during the year by taking into account the needs of the company and the view on the financial position of the used counterparties. Derivatives trading is regulated by the standardised ISDA contracts made with the counterparties. Main part of financial credit risks were in 2013 transferred
directly out of Metsä Board balance sheet followed by the change of Metsä Group Treasury ownership.
The Group's accounts receivable carry a counterparty risk that the Group may incur losses should the counterparty be unable to meet its commitments. Credit risk attached to accounts receivable is managed on the basis of the credit risk management policies approved by operative management. Accounts receivable performance is followed weekly by Group Credit Risk Management Team and reported monthly to Corporate Credit Committee and operative management. Credit quality of customers is assessed at regular intervals based on the customers' financial statements, payment behaviour, credit agencies and credit ratings agencies. Individual credit limits are reviewed at least annually. Letters of Credits, bank and parent company guarantees and Credit insurance are used to mitigate credit risk according to management decisions. Credit limits are approved according to credit risk management policy with approval limits of varying values across the Group. The Corporate Credit Committee reviews and sets all major credit limits which are not supported by credit insurance and/ or other security.
Metsä Board implements regular impairment tests for customer accounts receivables. Credit loss impairment is booked when a customer enters legal bankruptcy, or becomes past due for more than 6 months (180 days) without a valid payment plan or other acceptable reasons. New credit loss provisions for the year were EUR 0.4 million (2015: 0.1). The portion of overdue client receivables of all accounts receivable is at the time of financial statements 9.6 per cent (6.2), of which 0.1 per cent (0.7) is overdue between 90–180 days and 0.2 per cent (0.2) over 180 days. The specification of doubtful receivables is in the Notes.
The geographical structure of the accounts receivable is diversified and is reflecting the external sales structure presented in the Segment information. The top ten largest sources of credit risk exist in Italy, USA, United Kingdom, Poland, Sweden, Finland, Germany, Russia, Spain and Australia (around 59 per cent of total external receivables (67)). The share of largest individual customer (individual companies or groups of companies under common ownership) credit risk exposure of Metsä Board at the end of 2016 represented 6 per cent (5) of total external accounts receivable. 28 per cent (30) of accounts receivable was owed by ten largest customer groups (individual companies or groups of companies under common ownership). At the end of 2016, there was no material shortfall of credit insurance limits beyond usually policy deductibles and exclusions.
MANAGING THE CAPITAL
Terms capital and capital structure are used to describe investments made in the company by its owners and retained earnings (together equity) and debt capital (liabilities) as well as the relation between them. In managing its capital structure, the Group aims at maintaining an efficient capital structure that ensures the Group's operational conditions in financial and capital markets in all circumstances despite the fluctuations typical to the sector. The company has a credit rating for its long-term financing. Certain central target values, which correspond to standard requirements set by financing and capital markets, have been defined for the capital structure. No target level has been defined for the credit rating. The Group's capital structure is regularly assessed by the Group's Board of Directors and its Audit Committee.
The Group monitors the development of its capital structure through a key ratio that describes net gearing. The objective of the Group is to maintain its net gearing ratio below the 70 per cent level.
The key ratios describing the capital structure and the capital amounts used for the calculation of the key ratio were on 31.12.2016 and 31.12.2015 the following:
| EUR million | 2016 | 2015 |
|---|---|---|
| Net gearing ratio, % | 44 | 32 |
| Interest-bearing borrowings | 688.0 | 658.9 |
| ./. Liquid funds | 220.6 | 321.8 |
| ./. Interest-bearing receivables | 3.7 | 3.7 |
| 463.8 | 333.4 | |
| Equity attributable to shareholders of parent company |
1,052.5 | 1,028.9 |
| + Non-controlling interest | 0.0 | 0.0 |
| Total | 1,052.5 | 1,028.9 |
In Group's certain financial contracts financial covenants have been set regarding financial performance and capital structure. Other covenants in the Group's loan agreements are customary terms and conditions including for example a negative pledge, restrictions on major asset disposals, limitations on subsidiary indebtedness, restrictions on changes of business and mandatory prepayment obligations upon a change of control of the Group. During 2015 the improvement of credit ratings removed part the mentioned restrictions. The Group has been in compliance with its covenants during the accounting periods 2016 and 2015.
In case the company could not meet its obligations as defined in financial contracts and in order to avoid a breach of contract that could have an adverse effect on the company's financial position, it would need to renegotiate its financial arrangements, repay its loans or get its debtors to give up their claims to meet these obligations.
HEDGING OF FOREIGN EXCHANGE TRANSACTION EXPOSURE
| 31 DEC 2016 | Annual transaction exposure | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| USD | GBP | SEK | DKK | AUD | CAD | Other long | Other short | 2016 TOTAL |
2015 TOTAL |
|
| Transaction exposure, net (mill. currency units) | 734 | 64 | -3,950 | 32 | 15 | 19 | ||||
| Transaction exposure, net (EUR million) | 696 | 75 | -414 | 4 | 10 | 14 | 1 | 0 | 1,213 | 1,078 |
| Transaction exposure hedging (EUR million) | -375 | -32 | 224 | -1 | -7 | -4 | 0 | 0 | -643 | -325 |
| Hedging at the end of the year (months) | 6.5 | 5.2 | 6.5 | 3.5 | 8.0 | 3.4 | 0.0 | 6.4 | 3.6 | |
| Average hedging in 2016 (months) | 4.6 | 5.1 | 5.6 | 3.3 | 7.2 | 3.4 | 3.8 | 4.9 | 4.2 |
HEDGING OF NET INVESTMENTS IN A FOREIGN ENTITY
| 31 DEC 2016 | Equity exposure | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| GBP | SEK | Others | 2016 TOTAL |
2015 TOTAL |
|||||
| Equity exposure (mill. currency units) | 12 | 2,708 | |||||||
| Equity exposure (EUR million) | 14 | 283 | 7 | 304 | 339 | ||||
| Equity hedging (EUR million) | 0 | 0 | 0 | 0 | 0 | ||||
| Hedging at the end of the year (%) | 0 | 0 | 0 | 0 | 0 | ||||
| Average hedging in 2016 (%) | 0 | 0 | 0 | 0 | 0 |
INTEREST RATE RISK / DURATION AND RE-PRICING STRUCTURE OF LOANS (INCL. INTEREST RATE DERIVATIVES)
| 31 DEC 2016 | 31 DEC 2015 | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Loan amount |
Duration | Average interest rate |
Interest rate sensitivity1) |
Re-pricing structure of interest rates of loans | Loan amount |
Duration | Average interest rate |
Interest rate sensitivity1) |
||||||
| (mill. EUR) | (months) | (%) | (mill. EUR) | 1–4/2017 | 5–8/2017 9–12/2017 | 2018 | 2019 | 2020 | –>2020 | (mill. EUR) | (months) | (%) | (mill. EUR) | |
| 688 | 14.9 | 3.3 | 0.3 | 63 | 189 | 17 | 133 | 258 | 26 | 2 | 659 | 20.6 | 3.8 | -1.1 |
1) Interest rate sensitivity is an estimate of the effect of an interest rate change of one percent in one direction on net interest cost based on year end exposure.
HEDGING OF ELECTRICITY PRICE RISK EXPOSURE
| GWh | 31 DEC 2016 | 31 DEC 2015 |
|---|---|---|
| Electricity exposure, net 2017 | 1,011 | 969 |
| Electricity hedging 2017 | 751 | 823 |
| Hedging at the end of the year 2016 (%) | 74 | 85 |
Electricity price risk is hedged based on defined risk management policy on a time horizon of four years either by physical contracts or by financial contracts. The table is applying only to the hedging of electricity price risk of the following year. The net electricity exposure has been calculated by taking into account the own and associated companies' electricity production.
FOREIGN CURRENCY BREAKDOWN
| MARKET RISK SENSITIVITY 31 DEC 2016 | 31 DEC 2016 | IMPACT ON EQUITY EXPOSURE AND ANNUAL TRANSACTION EXPOSURE 31 DEC 2016 | |||||||
|---|---|---|---|---|---|---|---|---|---|
| EUR million | Impact on financial assets and liabilities |
Impact on net equity of foreign entities |
Impact on net equity of foreign entities incl. hedging |
Impact on annual transaction expo sure (cash flow) |
Impact on annual transaction expo sure (cash flow) incl. hedging |
||||
| INTEREST RATE RISK (100 BP RISE IN INTEREST RATES) | |||||||||
| Effect on profit | -0,3 | 0,8 | |||||||
| Effect on other change in equity | 1,0 | ||||||||
| COMMODITY RISK (ELECTRICITY PRICE + 20%) | |||||||||
| Effect on profit | -6,9 | 4,1 | |||||||
| Effect on other change in equity | 11,0 | ||||||||
| FX RISK (USD - 10%) | |||||||||
| Effect on profit | 7,7 | -69,6 | -32,1 | ||||||
| Effect on other change in equity | 21,7 | -0,1 | -0,1 | ||||||
| FX RISK (GBP - 10%) | |||||||||
| Effect on profit | 0,1 | -X.X | -X.X | ||||||
| Effect on other change in equity | 2,3 | -1,4 | -1,4 | ||||||
| FX RISK (SEK - 10%) | |||||||||
| Effect on profit | -5,2 | 41,4 | 18,9 | ||||||
| Effect on other change in equity | -12,1 | -28,3 | -28,3 | ||||||
| MARKET RISK SENSITIVITY 31 DEC 2015 | 31 DEC 2015 | IMPACT ON EQUITY EXPOSURE AND ANNUAL TRANSACTION EXPOSURE 31 DEC 2015 | |||||
|---|---|---|---|---|---|---|---|
| EUR million | Impact on financial assets and liabilities |
Impact on net equity of foreign entities |
Impact on net equity of foreign entities incl. hedging |
Impact on annual transaction expo sure (cash flow) |
Impact on annual transaction expo sure (cash flow) incl. hedging |
||
| INTEREST RATE RISK (100 BP RISE IN INTEREST RATES) | |||||||
| Effect on profit | -1.3 | 1.1 | 2.1 | ||||
| Effect on other change in equity | 2.3 | ||||||
| COMMODITY RISK (ELECTRICITY PRICE + 20%) | |||||||
| Effect on profit | -5.0 | 3.3 | |||||
| Effect on other change in equity | 8.4 | ||||||
| FX RISK (USD - 10%) | |||||||
| Effect on profit | 0.1 | -67.0 | -50.6 | ||||
| Effect on other change in equity | 13.3 | -0.1 | -0.1 | ||||
| FX RISK (GBP - 10%) | |||||||
| Effect on profit | -1.2 | -9.0 | -4.8 | ||||
| Effect on other change in equity | 3.2 | -1.4 | 1.4 | ||||
| FX RISK (SEK - 10%) | |||||||
| Effect on profit | -0.7 | 28.2 | 17.6 | ||||
| Effect on other change in equity | -5.7 | -32.0 | -32.0 |
Items with + sign = positive effect = increase of assets / decrease of liabilities / increase of cash flow. Items with - sign = negative effect = decrease of assets / increase of liabilities / decrease of cash flow.
IFRS 7 requires an entity to disclose a sensitivity analysis for each type of market risk to which the entity is exposed at the reporting date, showing how profit or loss and equity would have been affected by changes in the relevant risk variable that were reasonably possible at that date. The Group has recognised interest rates, electricity prices and foreign exchange rates as its key market risks and has set 1 per cent interest rate rise, 20 per cent rise in electricity price and 10 per cent weakening of the US dollar, the British pound and the Swedish krona as reasonably possible risk variables. These currencies represent over 90 per cent of Group's annual transaction exposure. The nature of the market price risk is relatively linear so that the size of effects of opposite market price changes do not essentially differ from the presented figures. The scenarios have been calculated by using regular principles of calculating market values of financial instruments described in the Group Accounting policies. Figures at the reporting date reflect quite well the average market risk conditions throughout the reporting period.
Additionally the Group is presenting figures describing the effects of the risk variables to its equity exposure and annual transaction exposure (cash flow) to present a broader picture about market risks of interest rates, electricity prices and foreign exchange rates. Annual cash flows are based on estimates, but not existing commercial contracts. The weakening of the US dollar and the British pound has a negative impact on annual cash flow and the weakening of the Swedish krona has a positive impact. Hedges reduce this impact depending on hedging strategy. The impact on net equity of foreign entities is arising from the consolidation of subsidiaries to the Group consolidated accounts. The rise of electricity price has a negative impact on cash flow. As according to hedging policy the electricity price risk of the nearest year has mostly been hedged, the impct including hedges remains minor. When the cash flow of the nearest year and all electricity hedges have been taken into account, the calculatory impact is slightly positive.
CASH FLOWS OF INSTALLMENTS AND INTEREST PAYMENT OF FINANCIAL LIABILITIES 31 DEC 2016
| EUR million | Carrying amount |
2017 | 2018 | 2019 | 2020 | 2021 | 2022– |
|---|---|---|---|---|---|---|---|
| Bonds | 222.7 | ||||||
| Installments | -222.7 | ||||||
| Interest payment | -9.0 | -9.0 | -9.0 | ||||
| Loans from financial institutions | 199.0 | ||||||
| Installments | -50.0 | -0.2 | -0.2 | -148.6 | |||
| Interest payment | -3.3 | -3.0 | -3.1 | -0.9 | |||
| Pension loans | 127.6 | ||||||
| Installments | -38.5 | -32.5 | -32.5 | -24.1 | |||
| Interest payment | -5.2 | -3.6 | -2.1 | -0.6 | |||
| Finance lease liabilities | 23.4 | ||||||
| Installments | -16.4 | -2.2 | -1.7 | -1.3 | -0.8 | -1.0 | |
| Interest payment | -0.3 | -0.1 | -0.1 | 0.0 | 0.0 | -0.1 | |
| Interest-bearing liabilities | 51.0 | ||||||
| Installments | -49.9 | -1.1 | |||||
| Interest payment | -0.7 | ||||||
| NON-CURRENT INTEREST-BEARING LIABILITIES, TOTAL | 623.7 | ||||||
| REPAYMENTS IN 2017 | -154.7 | ||||||
| NON-CURRENT INTEREST-BEARING LIABILITIES IN BALANCE SHEET |
469.0 | ||||||
| Total | |||||||
| Installments | -154.7 | -35.0 | -257.1 | -174.0 | -0.8 | -2.1 | |
| Interest payment | -18.5 | -15.7 | -14.3 | -1.5 | 0.0 | -0.1 | |
| Current interest-bearing liabilities | 64.3 | ||||||
| Installments | -64.3 | ||||||
| Interest payment | 0.0 | ||||||
| Accounts payables and other liabilities | 339.2 | ||||||
| Repayment | -339.1 | -0.1 | |||||
| TOTAL LIABILITIES | 1,027.2 | ||||||
| Installments | -558.1 | -35.1 | -257.1 | -174.0 | -0.8 | -2.1 | |
| Interest payment | -18.5 | -15.7 | -14.3 | -1.5 | 0.0 | -0.1 | |
| Carrying amount |
|||||||
| Guarantees agreement | 4.1 | -0.3 | -0.3 | 0.0 | -0.2 | -3.2 | |
| Derivative financial instrument liabilities | 14.6 | ||||||
| Interest rate swaps | -1.2 | -0.5 | |||||
| Currency derivatives | -710.7 | ||||||
| Commodity derivatives | |||||||
| DERIVATIVE FINANCIAL INSTRUMENT LIABILITIES TOTAL | -711.9 | -0.5 | |||||
| Derivative financial instrument assets | 5.6 | ||||||
| Interest rate swaps | |||||||
| Currency derivatives | 697.7 | ||||||
| Commodity derivatives | 2.9 | 1.6 | -0.2 | 1.3 | |||
| DERIVATIVE FINANCIAL INSTRUMENT ASSETS TOTAL | 700.6 | 1.6 | -0.2 | 1.3 | |||
| Derivative financial instruments cash flow | -11.3 | 1.1 | -0.2 | 1.3 |
CASH FLOWS OF INSTALLMENTS AND INTEREST PAYMENT OF FINANCIAL LIABILITIES 31 DEC 2015
| EUR million | Carrying amount |
2016 | 2017 | 2018 | 2019 | 2020 | 2021– |
|---|---|---|---|---|---|---|---|
| Bonds | 221.7 | ||||||
| Installments | -221.7 | ||||||
| Interest payment | -9.0 | -9.0 | -9.0 | -9.0 | |||
| Loans from financial institutions | 198.6 | ||||||
| Installments | -50.0 | -148.6 | |||||
| Interest payment | -3.2 | -3.6 | -1.1 | ||||
| Pension loans | 160.2 | ||||||
| Installments | -38.5 | -32.5 | -32.5 | -32.5 | -24.2 | ||
| Interest payment | -6.7 | -5.0 | -3.6 | -2.1 | -0.6 | ||
| Finance lease liabilities | 21.7 | ||||||
| Installments | -3.4 | -15.7 | -1.1 | -0.6 | -0.5 | -0.4 | |
| Interest payment | -0.4 | -0.3 | -0.1 | -0.0 | -0.0 | -0.0 | |
| Interest-bearing liabilities | 53.7 | ||||||
| Installments | -2.7 | -49.9 | -1.1 | ||||
| Interest payment | -0.7 | -0.7 | |||||
| NON-CURRENT INTEREST-BEARING LIABILITIES, TOTAL | 655.9 | ||||||
| REPAYMENTS IN 2016 | -44.6 | ||||||
| NON-CURRENT INTEREST-BEARING LIABILITIES IN BALANCE SHEET |
611.3 | ||||||
| Total | |||||||
| Installments | -44.6 | -148.1 | -182.2 | -254.8 | -24.7 | -1.5 | |
| Interest payment | -20.0 | -18.6 | -13.8 | -11.1 | -0.6 | -0.0 | |
| Current interest-bearing liabilities | 3.0 | ||||||
| Installments | -3.0 | ||||||
| Interest payment | -0.0 | ||||||
| Accounts payables and other liabilities | 390.3 | ||||||
| Repayment | -390.2 | -0.1 | -0.1 | ||||
| TOTAL LIABILITIES | 1,049.2 | ||||||
| Installments | -437.8 | -148.2 | -182.2 | -254.8 | -24.7 | -1.6 | |
| Interest payment | -20.0 | -18.6 | -13.8 | -11.1 | -0.6 | -0.0 | |
| Carrying amount |
|||||||
| Guarantees agreement | 4.3 | -0.4 | -0.2 | -0.3 | -0.0 | -3.4 | |
| Derivative financial instrument liabilities | 25.0 | ||||||
| Interest rate swaps | -1.9 | -0.2 | 0.1 | 0.4 | 0.1 | ||
| Currency derivatives | -465.5 | ||||||
| Commodity derivatives | -15.1 | -5.2 | -2.1 | -1.9 | -0.0 | ||
| DERIVATIVE FINANCIAL INSTRUMENT LIABILITIES TOTAL | -482.5 | -5.4 | -2.0 | -1.5 | 0.1 | ||
| Derivative financial instrument assets | 0.2 | ||||||
| Interest rate swaps | |||||||
| Currency derivatives | 465.7 | ||||||
| Commodity derivatives | |||||||
| DERIVATIVE FINANCIAL INSTRUMENT ASSETS TOTAL | 465.7 | ||||||
| Derivative financial instruments cash flow | -16.8 | -5.4 | -2.0 | -1.5 | 0.1 |
MATURITY ANALYSIS OF CASH FLOW HEDGE ACCOUNTING
Result of the hedging instrument is recognised to the income statement at the realisation of the cash flow. Contractual maturities of hedging instruments equals to the hedged cash flow.
| EUR million | 31 DEC 2016 | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| Periods when the forecasted cash flow are expected to occur, EUR million |
Highly probable foreign currency cash flows |
Contractual interest cash flows |
Highly probable commodity cash flows (pulp) |
Highly probable commodity cash flows (others) |
|||||
| Q1 | 154,8 | - | -7,7 | ||||||
| Q2 | 115,9 | -1,0 | -7,7 | ||||||
| Q3 | 82,0 | - | -7,1 | ||||||
| Q4 | 10,4 | -1,0 | -7,1 | ||||||
| Total 2017 | 363,2 | -2,0 | - | -29,5 | |||||
| 2018 | -1,0 | -16,9 | |||||||
| 2019 | -10,9 | ||||||||
| 2020 | -8,7 | ||||||||
| 2021 | |||||||||
| Cash flows total | 363,2 | -3,0 | - | -66,1 | |||||
| Total nominal values of derivatives directed to hedge accounting |
363,2 | 100,0 | - | 66,1 |
| EUR million | 31 DEC 2015 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Periods when the forecasted cash flow are expected to occur, EUR million |
Highly probable foreign currency cash flows |
Contractual interest cash flows |
Highly probable commodity cash flows (pulp) |
Highly probable commodity cash flows (others) |
||||||
| Q1 | 88.0 | -0.3 | -10.6 | |||||||
| Q2 | 73.4 | -1.5 | -10.4 | |||||||
| Q3 | 46.1 | -0.3 | -9.8 | |||||||
| Q4 | 15.9 | -0.5 | -9.7 | |||||||
| Total 2016 | 223.4 | -2.6 | - | -40.5 | ||||||
| 2017 | -1.9 | -21.0 | ||||||||
| 2018 | -0.8 | -9.7 | ||||||||
| 2019 | -7.4 | |||||||||
| 2020 | -1.5 | |||||||||
| Cash flows total | 223.4 | -5.3 | - | -80.1 | ||||||
| Total nominal values of derivatives directed to hedge accounting |
223.4 | 200.0 | - | 80.1 |
27. Fair value of financial assets and liabilities
FINANCIAL ASSETS 31 DEC 2016
| EUR million | Note | Fair value through profit & loss |
Available for sale fin. assets |
Loans and receivables |
Derivatives at hedge accounting |
Amortised cost |
Total carrying amount |
Fair value |
|---|---|---|---|---|---|---|---|---|
| Non-current investments | 14 | 195.9 | 195.9 | 195.9 | ||||
| Other non-current financial assets | 15 | 16.3 | 16.3 | 16.3 | ||||
| Accounts receivables and other receivables | 18 | 264.8 | 264.8 | 264.8 | ||||
| Cash and cash equivalents | 19 | 220.6 | 220.6 | 220.6 | ||||
| Derivative financial instruments | 27 | 5.6 | 5.6 | 5.6 | ||||
| Total | - | 195.9 | 501.8 | 5.6 | 703.3 | 703.3 | ||
| FINANCIAL LIABILITIES | ||||||||
| Non-current interest-bearing financial liabilities |
23 | 469.0 | 469.0 | 489.1 | ||||
| Other non-current financial liabilities | 24 | 0.1 | 0.1 | 0.1 | ||||
| Current interest-bearing financial liabilities | 23 | 219.1 | 219.1 | 220.8 | ||||
| Accounts payable and other financial liabilities |
25 | 303.2 | 303.2 | 303.2 | ||||
| Derivative financial instruments | 27 | 6.6 | 8.0 | 14.6 | 14.6 | |||
| Total | 6.6 | 8.0 | 991.4 | 1,006.0 | 1,027.8 |
FINANCIAL ASSETS 31 DEC 2015
| EUR million | Note | Fair value through profit & loss |
Available for sale fin. assets |
Loans and receivables |
Derivatives at hedge accounting |
Amortised cost |
Total carrying amount |
Fair value |
|---|---|---|---|---|---|---|---|---|
| Non-current investments | 14 | 210.2 | 210.2 | 210.2 | ||||
| Other non-current financial assets | 15 | 14.6 | 14.6 | 14.6 | ||||
| Accounts receivables and other receivables | 18 | 270.7 | 270.7 | 270.7 | ||||
| Cash and cash equivalents | 19 | 321.8 | 321.8 | 321.8 | ||||
| Derivative financial instruments | 27 | 1.5 | -1.4 | 0.2 | 0.2 | |||
| Total | 1.5 | 210.2 | 607.1 | -1.4 | 817.4 | 817.4 | ||
| FINANCIAL LIABILITIES | ||||||||
| Non-current interest-bearing financial liabilities |
23 | 611.3 | 611.3 | 636.3 | ||||
| Other non-current financial liabilities | 24 | 0.1 | 0.1 | 0.1 | ||||
| Current interest-bearing financial liabilities | 23 | 47.6 | 47.6 | 49.5 | ||||
| Accounts payable and other financial liabilities |
25 | 355.2 | 355.2 | 355.2 | ||||
| Derivative financial instruments | 27 | -3.1 | 28.1 | 25.0 | 25.0 | |||
| Total | -3.1 | 28.1 | 1,014.2 | 1,039.2 | 1,066.2 |
Accounts receivables and other receivables do not include advance payments, accrued tax refunds and employee cost accruals (note 18). Accounts payable and other financial liabilities do not include advance payments, accrued tax expenses and employee cost accruals (note 25).
In Metsä Board Group all interest-bearing liabilities are valued in the balance sheet at amortised cost based on effective interest method. Interest-bearing financial assets have been classified by applying IAS 39 standard. Fair values in the table are based on the present value of cash
flow of each liability or assets calculated by market rate. The discount rates applied are between 0.3–2.3 per cent (2015: 0.6–2.7). Floating rate liabilities accounted for 39 per cent (38) of total interest-bearing liabilities with the rest of the liabilities being fixed rate liabilities. The average interest rate of interest-bearing liabilities at the end of 2016 was 3.3 per cent (2015: 3.8 per cent). The fair values of accounts and other receivables and accounts payables and other liabilities do not essentially deviate from their carrying amounts in the balance sheet.
| FAIR VALUE HIERARCHY OF FINANCIAL ASSETS AND LIABILITIES | 2016 | ||||
|---|---|---|---|---|---|
| EUR million | Note | Level 1 | Level 2 | Level 3 | Total |
| Financial assets at fair value through profit or loss, non-current | 14 | ||||
| Available for sale financial assets | 14 | 0.0 | 195.9 | 195.9 | |
| Financial assets at fair value through profit or loss, current | 18 | ||||
| Derivative financial assets | 27 | 5.6 | 5.6 | ||
| Derivative financial liabilities | 27 | 14.6 | 14.6 | ||
| Financial assets not measured at fair value | |||||
| Cash and cash equivalent | 19 | 220.6 | 220.6 | ||
| Financial liabilities not measured at fair value | |||||
| Non-current interest-bearing financial liabilities | 23 | 489.1 | 489.1 | ||
| Current interest-bearing financial liabilities | 23 | 220.8 | 220.8 | ||
| FAIR VALUE HIERARCHY OF FINANCIAL ASSETS AND LIABILITIES EUR million |
Note | Level 1 | 2015 Level 2 |
Level 3 | Total |
| Financial assets at fair value through profit or loss, non-current | 14 | ||||
| Available for sale financial assets | 14 | 0.1 | 210.1 | 210.2 | |
| Financial assets at fair value through profit or loss, current | 18 | ||||
| Derivative financial assets | 27 | 0.2 | 0.2 | ||
| Derivative financial liabilities | 27 | 24.1 | 0.9 | 25.0 | |
| Financial assets not measured at fair value | |||||
| Cash and cash equivalent | 19 | 321.8 | 321.8 | ||
| Financial liabilities not measured at fair value | |||||
| Non-current interest-bearing financial liabilities | 23 | 636.3 | 636.3 |
Current interest-bearing financial liabilities 23 49.5 49.5
FINANCIAL ASSETS AND LIABILITIES MEASURED AT FAIR VALUE BASED ON LEVEL 3
| EUR million | 2016 | 2015 |
|---|---|---|
| Opening balance | 210.1 | 232.9 |
| Total gains and losses in profit or loss | 0.0 | 0.6 |
| Total gains and losses in other comprehensive income | -14.1 | -22.7 |
| Purchases | - | - |
| Disposals | -0.1 | -0.7 |
| Closing balance | 195.9 | 210.1 |
Finacial assets and liabilities measured at fair value have been categorised according to IFRS 7 Paragraph 27 A and 27 B.
Level 1 Fair value is based on quoted prices in active markets.
- Level 2 Fair value is determined by using valuation techniques that use observable price information from market.
- Level 3 Fair value are not based on observable market data, but company's own assumptions.
The fair values of electricity, natural gas, propane and gas oil derivatives are determined by using public price quotations in an active market (Level 1).
The fair values of currency forwards and options are determined by using the market prices of the closing date of the reporting period The fair values of interest rate swaps are determined by using the present value of expected payments, discounted using a risk adjusted discount rate, supported by market interest rates and other market data of the closing date of the reporting period (Level 2).
For financial instruments not traded on an open market, the fair value is determined by valuation techniques. Consideration is used when choosing the different techniques and making assumptions, which are mainly based on circumstances prevailing in the markets on each closing date of the reporting period (Level 3).
DERIVATIVES
| NOMINAL VALUE | FAIR VALUE | |||||||
|---|---|---|---|---|---|---|---|---|
| EUR million | Assets | Liabilities | Total | Fair Value Hedges |
Cash Flow Hedges |
Equity hedges | Derivatives/ Hedge Accounting not applied |
|
| 2016 | ||||||||
| Interest forward agreements | ||||||||
| Interest rate options | ||||||||
| Interest rate swaps | 100.0 | 1.7 | -1.7 | -1.7 | ||||
| INTEREST RATE DERIVATIVES | 100.0 | 1.7 | -1.7 | -1.7 | ||||
| Currency forward agreements | 697.7 | 12.3 | -12.3 | -6.4 | -6.0 | |||
| Currency option agreements | 56.9 | 0.6 | -0.6 | -0.6 | ||||
| Currency swap agreements | ||||||||
| CURRENCY DERIVATIVES | 754.6 | 13.0 | -13.0 | -6.4 | -6.6 | |||
| Electricity derivatives | 83.1 | 4.1 | 4.1 | 4.1 | ||||
| Pulp derivatives | ||||||||
| Oil derivatives | 11.1 | 0.4 | 0.4 | 0.4 | ||||
| Other commodity derivatives | 3.7 | 1.0 | 1.0 | 1.0 | ||||
| COMMODITY DERIVATIVES | 97.9 | 5.6 | 5.6 | 5.6 | ||||
| DERIVATIVES TOTAL | 952.5 | 5.6 | 14.6 | -9.1 | -2.5 | -6.6 |
EUR million
| 2015 | ||||||
|---|---|---|---|---|---|---|
| Interest forward agreements | ||||||
| Interest rate options | ||||||
| Interest rate swaps | 253.4 | 0.9 | -0.9 | -4.0 | 3.1 | |
| INTEREST RATE DERIVATIVES | 253.4 | 0.9 | -0.9 | -4.0 | 3.1 | |
| Currency forward agreements | 465.5 | 0.2 | 0.2 | -1.4 | 1.5 | |
| Currency option agreements | 91.8 | 0.0 | 0.0 | 0.0 | ||
| Currency swap agreements | ||||||
| CURRENCY DERIVATIVES | 557.4 | 0.2 | 0.2 | -1.4 | 1.5 | |
| Electricity derivatives | 62.6 | 16.6 | -16.6 | -16.6 | ||
| Pulp derivatives | ||||||
| Oil derivatives | 16.7 | 6.4 | -6.4 | -6.4 | ||
| Other commodity derivatives | 5.0 | 1.1 | -1.1 | -1.1 | ||
| COMMODITY DERIVATIVES | 84.3 | 24.1 | -24.1 | -24.1 | ||
| DERIVATIVES TOTAL | 895.1 | 0.2 | 25.0 | -24.8 | -29.4 | 4.6 |
28.Notes to the Consolidated cash flow statement
| EUR million | 2016 | 2015 |
|---|---|---|
| ADJUSTMENTS TO THE RESULT FOR THE PERIOD | ||
| Taxes | 11.3 | 29.8 |
| Depreciation, amortisation and impairment charges | 102.3 | 103.5 |
| Share of results from associated companies | -45.1 | -61.4 |
| Gains and losses on sale of non-current assets | -14.4 | -23.7 |
| Finance costs, net | 30.7 | 32.0 |
| Provisions | -11.5 | -13.9 |
| 73.4 | 66.3 | |
| CHANGE IN WORKING CAPITAL | ||
| Inventories | -36.3 | 11.1 |
| Accounts receivables and other receivables | -11.0 | 27.1 |
| Accounts payable and other liabilities | -27.2 | 34.0 |
| Total | -74.5 | 72.2 |
DISPOSALS OF SUBSIDIARIES
Metsä Board sold its share (25.0 per cent) in a structured entity Alrec Boiler Oy consolidated as a subsidiary to group accounts in June 2016 to its partner company Rinheat Oy at a price determined in accordance with the shareholder and option agreements in force between the parties. Cash balance of the sold company at the time of the sale was EUR 7.6 million. The disposal had a total cash flow effect of EUR -5.5 million, of which EUR -2.7 million was presented in net cash flow from financing activities. A disposal loss affecting comparability of EUR -1.1 million was recognized for the divestment.
In September 2011, Metsä Board divested the 100.0 per cent holding in its Austrian subsidiary M-real Hallein GmbH. The company was paid a EUR 4.4 million earn-out for the sale of subsidiary receivables in connection with the divestment in November 2016. The received earnout was presented as proceeds from sale of subsidiaries in the consolidated statement of cash flows. The earn-out resulted in the reporting of a EUR 4.4 million partial reversal of previously recognised divestment loss as an item affecting comparability.
In May 2015, Metsä Board divested its 100 per cent holding in Metsä Board Zanders GmbH, the subsidiary owning the mill in Gohrsmühle, to a company wholly owned by German mutares AG and to its partner company. Cash balance of the divested company amounted to EUR 35.8 million, including cash equivalent funds in immediately available deposits. The disposal had a cash flow effect of EUR -38.2 million and resulted in a recogniseddivestment gain affecting comparability of EUR 17.5 million.
29.Contingent liabilities
DISPUTES AND CLAIMS
In May 2014, Metsä Board petitioned the District Court of Helsinki to revoke the judgment issued by the Arbitral Tribunal on 11 February 2014 that orders Metsä Board to pay EUR 19.7 million in damages to UPM Kymmene Corporation. In a judgment issued in June 2015, the District Court rejected Metsä Board's petition. Metsä Board appealed the decision of the District Court to the Court of Appeal. The Court of Appeal dismissed Metsä Board's appeal on 21 October 2016. Metsä Board has applied for leave to appeal the matter to the Supreme Court.
Metsä Board companies have been sellers in several share transactions in recent years. In these divestments, the companies have issued regular seller's assurances. Claims presented against Metsä Board companies and costs incurred by the companies due to these assurances cannot be ruled out.
| EUR million | 2016 | 2015 |
|---|---|---|
| FOR OWN LIABILITIES | ||
| Liabilities secured by pledges | ||
| Pension loans | 34.6 | 43.9 |
| Pledges granted | 103.0 | 91.9 |
| Liabilities secured by floating charges | ||
| Other liabilities | - | 3.0 |
| Floating charges | - | 3.0 |
| Liabilities secured by mortgages | ||
| Pension loans | 87.1 | 110.3 |
| Real estate mortages | 232.8 | 232.8 |
| As security of own commitments | ||
| Pledged assets | ||
| Guarantees and counter-indemnities | 3.9 | 4.1 |
| Other rent and leasing commitments | 12.2 | 4.4 |
| On behalf of associated companies | ||
| Guarantee liabilities | 0.1 | 0.1 |
| On behalf of others | ||
| Guarantee liabilities | 0.1 | 0.1 |
| TOTAL | ||
| Pledges | 103.0 | 91.9 |
| Floating charges | - | 3.0 |
| Real estate mortages | 232.8 | 232.8 |
| Guarantees and counter-indemnities | 4.1 | 4.3 |
| Other rent and leasing commitments | 12.2 | 4.4 |
| Total | 352.1 | 336.4 |
Commitments include granted pledges, mortgages and floating charges as well as guarantees. Pledges granted are shares in associate company (Metsä Fibre).
OTHER RENT AND LEASE COMMITMENTS
Metsä Board rents various offices and warehouses under non-cancellable operating lease agreements as defined in IAS 17. Additionally, some lease contracts entered into by the Group are not finance lease contracts by nature. Some contracts are renewable at the end of the lease period.
| EUR million | 2016 | 2015 |
|---|---|---|
| Operating leases | ||
| Not later than one year | 4.0 | 2.3 |
| Later than one year and not later than five years | 7.4 | 1.9 |
| Later than five years | 0.7 | 0.2 |
| Total | 12.2 | 4.4 |
COMMITMENTS RELATED TO PROPERTY, PLANT AND EQUIPMENT
| EUR million | 2016 | 2015 |
|---|---|---|
| Payments due in following 12 months | 11.2 | 30.7 |
| Payments due later | - | 5.9 |
| Total | 11.2 | 36.6 |
30. Share based payment
SHARE INCENTIVE SCHEMES
During the review period, Metsä Board had two active share-based incentive schemes: Share incentive scheme 2011, which company Board of Directors decided to adopt on 15 December 2010, and Share incentive scheme 2014, which company Board of Directors decided to adopt on 6 February 2014 as part of company's incentive and key personnel commitment programme.
In 2016, EUR 781,236 was recognized as expense in the income statement related to the share-based incentive schemes.
SHARE INCENTIVE SCHEME 2011
The scheme offers the participants the possibility to be awarded Metsä Board Corporation's B shares for achieving set goals for three incentive periods. Incentive periods are the calendar years 2011–2013, 2012–2014 and 2013–2015. The bonus awarded under the share incentive scheme is determined by achievement of the set goals; by the end of April following the incentive period. In addition to shares, the bonus includes a cash portion, which is used to cover taxes and tax-like charges incurred by plan participants due to the bonus. The bonus is not paid, if the employee's contract with the company ends before the end of the incentive period. In addition, the awarded person must continue to own the shares for at least two years following the end of the vesting period.
Based on the realisation of the criteria of the share incentive scheme 2013–2015, a total of 154,326 Metsä Board Corporation B shares and a cash portion were paid in order to cover the taxes and tax-like charges incurred from the bonus at the time of the share transfer. As a result of the Metsä Board share rights issue carried out in 2015, the share allocations of 2013–2015 were increased to correspond with shareholders' position at the time of the issue.
SHARE INCENTIVE SCHEME 2014
The scheme offers the participants the possibility to be awarded Metsä Board Corporation's B shares for achieving set goals for three incentive periods of three years each. Incentive periods are the calendar years 2014–2016, 2015–2017 and 2016–2018. The bonus awarded under the share incentive scheme is determined by achievement of the set goals by the end of April following the incentive period. In addition to shares, the bonus includes a cash portion, which is used to cover taxes and tax-like charges incurred by plan participants due to the bonus. The bonus is not paid, if the employee's contract with the company ends before the end of the incentive period. In addition, the awarded person must continue to own the shares for at least two years following the end of the vesting period. If the employment of a plan participant ends during the incentive period, the participant should, as a rule, return the transferred shares to the company without consideration.
As a result of Metsä Board rights issue carried out in 2015, the share allocations of Share incentive scheme 2014 were increased to correspond with shareholders' position at the time of the issue. The rights issue has been taken into account in share incentives granted during the financial period.
The company changed the terms of Share incentive scheme 2014 during 2016 so that for incentive periods 2014–2016 and 2015–2017 a cap was set for total employee compensation, including the share incentive paid, based on each plan participant's salary. The part of earned incentive exceeding the cap is deferred and paid in full in cash in coming years when allowed by the cap. For incentive period 2016–2018, a salary based cap was set with the effect of cutting the part of share incentive exceeding the cap and resulting in the forfeiture of the excess part of the incentive.
| 31 Dec 2016 | Share incentive scheme 2011 | Share incentive scheme 2014 |
|---|---|---|
| Maximum number of shares | 525,000 | 1,121,250 |
| Criteria | Equity ratio, ROCE, EBIT | Equity ratio, ROCE, EBIT |
| Personnel (31.12.2016) | 9 | 7–17 |
| FAIR VALUE MEASURING 1) | ||
| Fair value of share at grant date, EUR | 2.55 | 2.90–5.12 |
| Fair value at end of financial period, EUR | 0 | 6,628,408 |
| EFFECT ON RESULT AND FINANCIAL POSITION | ||
| Expense for 2016, share based payment, EUR | -43,194 | 824,429 |
| Expense for 2016, share based payment, settled as equity, EUR | 48,252 | 321,203 |
| Liability at the end of period, EUR | 0 | 1,914,189 |
| Number of shares 1 Jan 2016 2) | ||
| Outstanding at the beginning of period | 603,333 | 398,334 |
| Changes during the period | ||
| Shares granted | 0 | 291,249 |
| Shares forfeited | 11,588 | 115,200 |
| Shares exercised | 154,326 | 0 |
| Shares expired | 156,819 | 0 |
| Number of shares 31 Dec 2016 | ||
| Outstanding at the end of the period | 0 | 975,159 |
1) The fair value of the share-settled part at grant date was the market price of Metsä Board Corporation's B-share less any dividend estimated by analyst consensus to be paid before the payment of the incentive. Furthermore, possible rights issues are taken into account in line with applicable rights issue factor. The fair value of the cash-settled part changes at every reporting date following changes in share closing price until the end of incentive period. The fair value of share-based payment is recognised to the amount based on best possible estimate of the incentive, which it is believed the scheme participants will earn during the vesting period.
2) The amounts in the table reflect net amounts, i.e. the number of shares to be given based on share-based payment. In addition, the payment includes a cash part used to cover taxes and tax-like charges.
31. Related party transactions
Related parties include Metsä Board's ultimate parent company Metsäliitto Cooperative, which owns 41.9 per cent of Metsä Board's shares and 61.6 per cent of the voting rights (including shares owned by Metsäliitto Employees' Pension Foundation), other subsidiaries of Metsäliitto, associated companies and joint ventures as well as Metsäliitto Employees' Pension Foundation. The members of the Board of Directors, Metsä Group's Executive Management Team and Metsä Board's Corporate Management Team as well as their close family members are also included in related parties.
The most significant subsidiaries of Metsäliitto, with which Metsä Board has business transactions, are as follows:
- Metsä Tissue Group
- Metsä Fibre Group
- Metsä Forest Sverige Ab
Metsä Fibre has been consolidated by using equity method according to Investments in associates standard (IAS 28). Related party transactions with Metsä Fibre are presented as transactions with sister companies.
Financial operations of the Group have been centralised to Metsä Group Treasury Oy, which is a wholly-owned subsidiary of Metsäliitto Cooperative and in charge of managing the Group companies' financial positions according to the strategy and financial policy, providing necessary financial services and acting as a competence center in financial matters. Financial transactions with Metsä Group Treasury Oy are carried out at market prices.
The value of wood purchases from Metsäliitto Cooperative was EUR 105.5 million (2015: 105.6) and pulp purchases from Metsä Fibre Oy EUR 305.7 million (398.5). The purchases were carried out at market prices.
Metsä Board is participating in supplementary pension arrangement related to executive management of Metsä Group. Payments to arrangement amounted to EUR 0.3 million in 2016 (0.2).
Metsäliitto Employees' Pension Foundation is a separate legal entity granting defined supplementary pension benefits to part of Metsä Board officials and manages foundation's assets. The foundation owns about 0.1 per cent of Metsä Board Corporation. Furthermore, the foundation has invested EUR 0.2 million in Metsäliitto Cooperative's participations. Metsä Board did not pay any contributions to the foundation in 2016 and 2015. The employer loans granted by the foundation to Metsä Board amounted to EUR 5.9 million (5.9) in 2016.
| EUR million | Transactions with parent company |
Transactions with sister companies |
||
|---|---|---|---|---|
| 2016 | 2015 | 2016 | 2015 | |
| Sales | 11.2 | 10.4 | 57.3 | 64.4 |
| Other operating income | 3.0 | 3.6 | 10.6 | 1.8 |
| Purchases | 105.5 | 105.6 | 492.4 | 594.7 |
| Share of result from associated companies |
- | - | 45.0 | 61.3 |
| Dividend income | 0.0 | 0.0 | 32.9 | 24.9 |
| Interest income | - | 0.0 | 0.1 | 0.2 |
| Interest expenses | 0.1 | 0.1 | 2.7 | 2.4 |
| Receivables | ||||
| Accounts receivables and other receivables |
2.2 | 1.7 | 19.3 | 12.2 |
| Cash and cash equivalents | - | - | 215.5 | 311.3 |
| Liabilities | ||||
| Accounts payable and other liabilities |
10.7 | 12.1 | 120.5 | 60.8 |
TRANSACTION AND BALANCES WITH ASSOCIATED COMPANIES AND JOINT VENTURES
| EUR million | 2016 | 2015 |
|---|---|---|
| Sales | 0.7 | 0.6 |
| Purchases | 6.1 | 7.4 |
| Interest income | 0.0 | 0.0 |
| Receivables | ||
| Other non-current financial assets | 0.3 | 0.3 |
| Accounts receivables and other receivables | 0.3 | 0.2 |
| Liabilities | ||
| Accounts payable and other liabilities | 1.2 | 1.5 |
Metsä Board has classified interest-bearing receivables comparable to cash funds and available immediately from Metsä Group's internal bank Metsä Group Treasury Oy as Cash and cash equivalents.
The receivables from group companies do not include doubtful receivables, and no bad debt was recognised during the period. No security has been given for group liabilities.
Key management includes members of the Board as well as Corporate Management Team.
REMUNERATION PAID TO THE KEY MANAGEMENT
| EUR | 2016 | 2015 |
|---|---|---|
| Salaries and other remuneration | 4,330,918.51 | 3,262,557.99 |
| Pension costs | 808,878.85 | 712,061.80 |
| Total | 5,139,797.36 | 3,974,619.79 |
THE REMUNERATION PAID TO THE MEMBERS OF THE BOARD OF DIRECTORS OF THE PARENT COMPANY AND SHAREHOLDING
| Shareholding | 2016 EUR |
2015 EUR |
|
|---|---|---|---|
| Kari Jordan Chairman |
800,000 | 101,903.99 | 99,503.99 |
| Martti Asunta Vice chairman |
53,744 | 87,993.58 | 85,593.53 |
| Mikael Aminoff | 63,020 | 69,863.92 | 69,263.92 |
| Kirsi Komi | 58,825 | 71,063.92 | 69,263.92 |
| Kai Korhonen | 195,595 | 80,663.92 | 79,463.92 |
| Liisa Leino | 157,470 | 71,063.92 | 69,263.92 |
| Juha Niemelä | 157,470 | 71,663.92 | 68,063.92 |
| Veli Sundbäck | 48,490 | 71,063.92 | 69,863.92 |
| Erkki Varis | 112,062 | 71,063.92 | 69,263.92 |
| Total | 1,646,676 | 696,345.01 | 679,544.96 |
Pension payments of the members of the Board were EUR 98,864.60 in 2016 (95,182.00).
Metsä Board's Annual General Meeting 2016 decided, that one half of the remuneration will be paid in cash while the other half is paid in company's B-series shares to be acquired from the stock exchange between 1 and 30 April 2016.
Remuneration of Corporate Management Team consists of fixed monthly salary, annual bonus determined by each Team member position's ability to affect Group's financial result, pension benefits, CEO's share based incentive scheme and shareholding programme for Corporate Management Team.
The monthly salary of CEO Mika Joukio is EUR 40,277. The salary includes car and phone benefits and extended insurance cover for travel and accidents. In addition, the Board may, in accordance with CEO contract, decide that the CEO receives bonus pay based on his overall performance and equalling his salary of up to seven months. In 2016, CEO Mika Joukio was paid EUR 1,173,861.42 in total compensation and consisting of EUR 498,301.01 in fixed salary, EUR 229,849.37 in annual bonus and EUR 445,711.04 in share based incentives and related cash portion.
In 2015, CEO Mika Joukio was paid EUR 693,140.11 in total compensation and consisting of EUR 469,711.49 in fixed salary, EUR 165,319.41 in annual bonus and EUR 58,109.21 in share based incentives and related cash portion.
The members of Corporate Management Team are entitled to bonus pay corresponding to a maximum of their respective six-month salaries. The bonus pay is defined and decided by the Board of Directors and was in years 2016 and 2015 based on the development of company's operating result and cash flow, achievement of function specific profit and other targets as well as personal targets. Salaries including benefits paid to other memebers of Corporate Management Team than CEO were EUR 1,093,383.59 (2015: EUR 1,154,996.38), bonuses EUR 439,657.05 (454,030.11) and share-based incentive inlcuding related cash portion EUR 927,671.44 (280,846.43) with total at EUR 2,460,712.08 (EUR 1,889,872.92).
Share based incentive schemes and the shareholding programme for Board of Directors are presented in Note 30.
The CEO's mutual term of notice is six months. In case the CEO contract is terminated by the Board of Directors, the CEO is entitled to receive discharge compensation equal to his 12-month salary.
The period of notice for other members of Corporate Management Team is six months. For other members of Corporate Management Team, the period of additional severance compensation varies from zero to twelve months in case of employment termination on grounds not related to the affected Management Team member.
The CEO of the parent company has the right to retire on a pension at the age of 62 years. The Company has taken a supplementary pension insurance policy for the CEO, covering the period between the contractual and statutory retirement age of 63 years and entitling the CEO to receive pension compensation equal to 60 per cent of his salary at the time of retirement calculated in accordance with Finnish pension legislation and based on the calculation period of five years immediately preceding retirement. In case the service relationship of the CEO is terminated prior to retirement, the pension earned by the CEO becomes vested.
Excluding the CEO, the Corporate Management Team members have no pension arrangements different from applicable pension legislation. According to Finnish pension legislation, employees can retire between the ages of 63 to 68. The expenses of the Corporate Management Team member's defined contribution pension plans were EUR 0.4 million (0.4). The Group has no off balance-sheet pension liabilities on behalf of management.
Neither Metsä Board's CEO nor the members of the Board of Directors had any loans outstanding from the company or its subsidiares.
32. Environmental affairs
Only incremental identifiable costs that are primarily intended to prevent, reduce or repair damage to the environment are included in environmental costs. Environmental expenditures are capitalised if they have been incurred to prevent or reduce future damage or conserve resources and bring future economic benefits.
Following is the summary of environmental costs and changes in capitalised environmental expenditures.
| EUR million | 2016 | 2015 |
|---|---|---|
| INCOME STATEMENT | ||
| Materials and services | 6.2 | 8.1 |
| Employee costs | ||
| Wages and salaries | 0.8 | 1.0 |
| Other employee costs | 0.4 | 0.5 |
| Depreciation and amortisation | 6.0 | 5.6 |
| Other operating expenses | 3.0 | 3.2 |
| 16.4 | 18.4 | |
| BALANCE SHEET | ||
| Tangible assets | ||
| Acquisition costs, 1 Jan | 122.6 | 148.4 |
| Translation difference | -0.6 | 1.1 |
| Increases | 5.8 | 4.8 |
| Decreases | -1.2 | -31.7 |
| Depreciation | -87.6 | -82.9 |
| Carrying amount, 31 Dec | 38.9 | 39.7 |
| PROVISIONS | ||
| Environmental obligations | 6.2 | 5.8 |
| THE NOTES | ||
| Other commitments for environmental obligations | 0.4 | 0.4 |
EMISSION ALLOWANCES
Metsä Board Group participates in the European Union Emissions Trading System. In 2016, the Group received 677,000 tonnes of emission allowances free of charge. On the balance sheet date, the company had 421,000 tonnes of emission allowances. Actual emissions during the financial period were 279,000 tonnes.
The Group has recognised the emission allowances in accordance with the net method. The difference between the emissions and the emission allowances received has been recognised through income statement if the actual emissions have exceeded the allowances received. Actual emission during the period did not have any effect on income statement or on balance sheet.
In 2016, the Group sold emission allowances worth of EUR 2.6 million. On the balance sheet date, the fair value of an emission right was EUR 6.54 per ton and total value of owned rights approximately EUR 2.8 million.
33.Comparable key figures
New European Securities and Markets Authority (ESMA) guidelines on Alternative Performance Measures are effective for the financial year 2016. From Q3 2016 Metsä Board has relabeled the previously referenced "excluding non-recurring items" non-IFRS financial measures with "comparable" performance measures. Exceptional and material items outside the ordinary course of business have been eliminated from the comparable operating result. The change in terminology does not affect the definition of items affecting comparability and therefore no restatement of historical data is necessary.
Reconciliation of operating result under IFRS and comparable operating result is presented below. Comparable return on capital employed has been calculated using the same adjustments as the comparable operating result, and it has been further adjusted with financial items affecting comparability when applicable. Metsä Board considers that key figures derived in this manner improve comparability between reporting periods.
None of these key figures with items affecting comparability eliminated are key figures used in IFRS reporting, and they cannot be compared with other companies' key figures identified with the same names. Typical items affecting comparability include material gains and losses on disposals of assets, impairments and impairment reversals in accordance with IAS 36 Impairment of Assets, restructuring costs and their adjustments as well as items arising from legal proceedings.
| EUR million | 2016 | 2015 |
|---|---|---|
| OPERATING RESULT (IFRS) | 132.3 | 199.0 |
| Items affecting comparability | ||
| Gains and losses on disposal in other operating income and expenses |
-9.8 | -17.5 |
| Employee costs | 5.2 | 0.3 |
| Share of result of associated company | -1.8 | - |
| Impairment charges and reversals of impairments | 8.7 | 0.1 |
| Other operating expenses | 2.8 | -2.0 |
| Total | 5.2 | -19.2 |
| COMPARABLE OPERATING RESULT | 137.5 | 179.9 |
| "+" sign items = expense affecting comparability | ||
| "-" sign items = income affecting comparability |
Comparable operating result for the reporting period includes a net disposal gain of EUR 9.8 million. Among other things, it consists of disposals of assets related to wallpaper base business and the sale of Alrec Boiler Oy, a structured entity previously owning the combustion facility in operation at Kaskinen pulp mill and consolidated to group accounts as a subsidiary. Furthermore, the net gain includes an earn-out received from the sale of subsidiary receivables in connection with a subsidiary disposal carried out in 2011 and treated as a reversal of previously recognized disposal loss.
As a result of the transactions concerning Alrec Boiler Oy, Metsä Board Corporation has become the direct owner of the combustion facility at Kaskinen while selling its shares in Alrec Boiler Oy to its partner company in accordance with the shareholder agreement between the parties.
Employee costs of EUR 5.2 million affecting comparability consist of restructuring costs arising from Simpele mill, Belgian sales office and Kyro board and paper mills. Furthermore, a disposal gain of EUR 1.8 million realized by associated company Metsä Fibre has been deducted from operating result as an item affecting comparability. Impairment charges of EUR 8.7 million affecting comparability arise from the remaining carrying values of tangible assets related to the discontinued wallpaper base production at Kyro mill and the closed Belgian sales office while other operating expenses of EUR 2.8 million mainly comprise other expenses arising from wallpaper production discontinuation and the related expense of writing wallpaper base inventories down to their net realizable value.
Items affecting comparability in comparison year 2015 amounted to a positive net effect of EUR 19.2 million including the disposal gain of Gohrsmühle mill in Germany amounting to EUR 17.5 million. The result improving reversal of unused provisions valued at EUR 2.6 million originally recognized for closure of the Alizay mill in France was reported in other operating expenses. Furthermore, an impairment reversal of a sold paper machine in Simpele mill amounting to EUR 0.3 million was recognized in comparison year together with a EUR 0.4 million impairment of goodwill related to a closed sales company. Other items affecting comparability reported in year 2015 consisted mostly of closure costs of EUR 0.5 million incurred in closing a sales company located in United Kingdom.
34.Events after the Balance sheet date
The company is not aware of any material events after the Balance sheet date.
SHARES AND SHAREHOLDERS
METSÄ BOARD'S SHARES
Metsä Board's shares are listed on the Nasdaq Helsinki. On 31 December 2016, the company's share capital was EUR 557,881,540.40.
Metsä Board has two series of shares. There are 35,895,651 A shares and 319,617,095 B shares.
Each series A share entitles its holder to twenty (20) votes at a General Meeting of Shareholders, and each series B share entitles the holder to one (1) vote. All shares carry the same right to receive a dividend. Metsä Board's A shares can be converted to B shares if a shareholder or a representative of the nominee registered shares makes a written request for the conversion to the company.
In addition to the Nasdaq Helsinki, Metsä Board's shares are traded on other marketplaces, such as Chi-X and BATS. In 2016, approximately 73 million of Metsä Board B shares were traded on other marketplaces; this amount accounts for roughly 30 per cent of all shares traded. Of the other marketplaces, Metsä Board's shares were traded particularly on Chi-X. (Source: Euroland) SHARE PRICE DEVELOPMENT 2016
0.60 0.50 0.40 0.30 0.20 0.10 -0 EARNINGS PER SHARE EUR
SHAREHOLDER'S EQUITY PER SHARE EUR
BASIC INFORMATION ON METSÄ BOARD'S SHARES
| Metsä Board's A share | Metsä Board's B share | |
|---|---|---|
| Listing | Nasdaq Helsinki | Nasdaq Helsinki |
| Date of listing | 2 January 1987 | 2 January 1987 |
| Market cap segment | Large Cap | Large Cap |
| Ticker symbol | METSA | METSB |
| ISIN code | FI0009000640 | FI0009000665 |
| Reuters code | METSA.HE | METSB.HE |
| Bloomberg code | METSA FH | METSB FH |
| Number of shares | 35,895,651 | 319,617,095 |
TRADING ON THE NASDAQ HELSINKI IN 2016 (2015)
| Metsä Board's A share | Metsä Board's B share | |
|---|---|---|
| Closing price on 31 December, EUR | 6.75 (6.75) | 6.80 (6.86) |
| Lowest price, EUR | 4.80 (4.47) | 4.23 (4.47) |
| Highest price, EUR | 6.93 (7.67) | 7.15 (7.01) |
| Average price, EUR | 5.85 (5.98) | 5.34 (5.72) |
| Average daily trading volume, no. of shares | 3,070 (4,739) | 734,042 (438,203) |
| Total trading volume, no. of shares | 776,677 (1,189,370) | 185,712,500 (109,988,836) |
| - % of total no. of shares | 2 (3) | 58 (34) |
| Market value, EUR million | 242 (242) | 2,173 (2,193) |
1) Calculated from the closing price of B share on 31 Dec 2016 2) Board's proposal to the Annual General Meeting
DIVIDEND/PROFIT %
SHARES AND SHAREHOLDERS – FINANCIAL STATEMENTS 2016 83
| MAJOR SHAREHOLDERS 31 DEC 20161) | A SERIES | B SERIES | TOTAL SHARES | VOTES | |
|---|---|---|---|---|---|
| SHAREHOLDERS | NO. OF SHARES | NO. OF SHARES | NO. OF SHARES | % | % |
| 1. Metsäliitto Osuuskunta |
25,751,535 | 122,955,355 | 148,706,890 | 41.83 | 61.49 |
| 2. Keskinäinen Työeläkevakuutusyhtiö Varma |
2,203,544 | 15,041,485 | 17,245,029 | 4.85 | 5.7 |
| 3. Keskinäinen Eläkevakuutusyhtiö Ilmarinen |
3,534,330 | 12,793,487 | 16,327,817 | 4.59 | 8.05 |
| 4. Etola Erkki Olavi |
0 | 8,000,000 | 8,000,000 | 2.25 | 0.77 |
| 5. Valtion Eläkerahasto |
0 | 4,150,000 | 4,150,000 | 1.17 | 0.4 |
| 6. Keskinäinen Työeläkevakuutusyhtiö Elo |
0 | 3,500,000 | 3,500,000 | 0.98 | 0.34 |
| 7. Maa- ja metsätaloustuottajain Keskusliitto MTK r.y. |
1,704,249 | 1,769,449 | 3,473,698 | 0.98 | 3.46 |
| 8. OP-Suomi Arvo |
0 | 3,255,260 | 3,255,260 | 0.92 | 0.31 |
| 9. OP-Delta Sijoitusrahasto |
0 | 2,757,863 | 2,757,863 | 0.78 | 0.27 |
| 10. OP-Suomi Pienyhtiöt | 0 | 2,593,052 | 2,593,052 | 0.73 | 0.25 |
| 11. OP-Focus Erikoissijoitusrahasto | 0 | 2,167,359 | 2,167,359 | 0.61 | 0.21 |
| 12. Sr Evli Suomi Pienyhtiöt | 0 | 1,747,354 | 1,747,354 | 0.49 | 0.17 |
| 13. Sr Danske Invest Suomi Yhteisöosake | 0 | 1,651,494 | 1,651,494 | 0.46 | 0.16 |
| 14. ODIN Finland | 0 | 1,598,665 | 1,598,665 | 0.45 | 0.15 |
| 15. Sr Nordea Fennia | 0 | 1,595,471 | 1,595,471 | 0.45 | 0.15 |
| 16. KEVA | 0 | 1,550,000 | 1,550,000 | 0.44 | 0.15 |
| 17. Säästöpankki Kotimaa -Sijoitusrahasto | 0 | 1,432,786 | 1,432,786 | 0.4 | 0.14 |
| 18. Säästöpankki Korko Plus sr | 0 | 1,324,807 | 1,324,807 | 0.37 | 0.13 |
| 19. Sr Säästöpankki Pienyhtiöt | 0 | 1,254,778 | 1,254,778 | 0.35 | 0.12 |
| 20. Sr Aktia Capital | 0 | 896,841 | 896,841 | 0.25 | 0.09 |
1) Shareholders in the book entry system.
METSÄ BOARD A SHARE
| NUMBER OF SHARES | NUMBER OF SHAREHOLDERS |
% | NUMBER OF SHARES |
% | NUMBER OF VOTES |
% |
|---|---|---|---|---|---|---|
| 1–10 | 257 | 5.698 | 1,564 | 0.004 | 31,280 | 0.004 |
| 11–100 | 1,310 | 29.047 | 80,748 | 0.225 | 1,614,960 | 0.225 |
| 101–1,000 | 2,411 | 53.459 | 1,001,194 | 2.789 | 20,023,880 | 2.789 |
| 1,001–10,000 | 509 | 11.286 | 1,240,727 | 3.456 | 24,814,540 | 3.456 |
| 10,001–100,000 | 19 | 0.421 | 377,760 | 1.052 | 7,555,200 | 1.052 |
| 100,001– | 4 | 0.089 | 33,193,658 | 92.473 | 663,873,160 | 92.473 |
| Total | 4,510 | 100 | 35,895,651 | 100 | 717,913,020 | 100 |
| of which nominee registered | 8 | 64,809 | 0.181 | 1,296,180 | 0.181 | |
| Number issued | 35,895,651 | 100 | 717,913,020 | 100 |
METSÄ BOARD B SHARE
| NUMBER OF SHARES | NUMBER OF SHAREHOLDERS |
% | NUMBER OF SHARES |
% | NUMBER OF VOTES |
% |
|---|---|---|---|---|---|---|
| 1–10 | 2,403 | 5.72 | 18,050 | 0.006 | 18,050 | 0.006 |
| 11–100 | 11,361 | 27.043 | 579,940 | 0.181 | 579,940 | 0.181 |
| 101–1,000 | 18,326 | 43.622 | 7,297,517 | 2.283 | 7,297,517 | 2.283 |
| 1,001–10,000 | 8,868 | 21.109 | 25,033,517 | 7.832 | 25,033,517 | 7.832 |
| 10,001–100,000 | 932 | 2.218 | 22,124,168 | 6.922 | 22,124,168 | 6.922 |
| 100,001– | 121 | 0.288 | 264,563,903 | 82.775 | 264,563,903 | 82.775 |
| Total | 42,011 | 100 | 319,617,095 | 100 | 319,617,095 | 100 |
| of which nominee registered | 9 | 49,553,608 | 15.504 | 49,553,608 | 15.504 | |
| Number issued | 319,617,095 | 100 | 319,617,095 | 100 |
SHAREHOLDERS
At the end of 2016, Metsä Board had 4,510 (4,204) registered shareholders of A shares and 42,011 of B shares (39,969).
At the end of 2016, Metsäliitto Cooperative owned 42 per cent of the shares, and the voting rights conferred by these shares totalled 61 per cent. Foreign and nomineeregistered investors held 15 (20) per cent of the shares. The company does not hold any treasury shares.
IMPACT OF CHANGE IN CONTROL
Some of Metsä Board's shareholder agreements concerning resource and associated companies include provisions under which Metsä Board must offer its shares in an associated company for sale to the other shareholders in the case of a change of control of Metsä Board. Of these agreements, pursuant to the shareholders agreement of Metsä Fibre Oy, Metsä Fibre's shareholders should offer their shares for sale to the other shareholders in the case of a change of control. A decrease in the voting rights of Metsäliitto Cooperative in Metsä Board to below 50 per cent would not, however, obligate Metsä Board to offer its shares in Metsä Fibre Oy for sale.
BOARD OF DIRECTORS' AUTHORITY TO ISSUE SHARES
The Board of Directors is authorised to decide on the issuance of new shares or special rights entitling to shares, as specified in Chapter 10, section 1 of the Limited Liability Companies Act. By virtue of the authorisation, the Board is entitled to issue up to 70,000,000 new B-series shares. Correspondingly, the Board is entitled to issue special rights entitling to such shares such that the maximum number of new B shares to be issued directly or pursuant to the special rights does not exceed 70,000,000. The special rights entitle their holders to receive the company's new shares against the monetary payment of a subscription price or by setting off a receivable against the subscription price ("Convertible Bond"). The new shares may be issued against a payment or without payment. The authorisation is effective until 28 March 2017. In the spring of 2015, the Board of Directors decided to issue a total of 27,347,134 B-series shares. Thus, 42,652,866 B-series shares remained unissued on 31 December 2016.
SHAREHOLDINGS OF THE MEMBERS OF THE BOARD OF DIRECTORS AND CEO ON 31 DECEMBER 2016
| Holding | Related party shareholdings | ||
|---|---|---|---|
| Kari Jordan | Chairman of the Board of Directors | 800,000 | - |
| Martti Asunta | Deputy Chairman of the Board of Directors | 53,744 | 8,450 |
| Mikael Aminoff | Member of the Board of Directors | 63,020 | - |
| Kirsi Komi | Member of the Board of Directors | 58,825 | - |
| Kai Korhonen | Member of the Board of Directors | 195,595 | 37,657 |
| Liisa Leino | Member of the Board of Directors | 157,470 | - |
| Juha Niemelä | Member of the Board of Directors | 157,470 | - |
| Veli Sundbäck | Member of the Board of Directors | 48,490 | - |
| Erkki Varis | Member of the Board of Directors | 112,062 | - |
| Mika Joukio | CEO | 186,348 | 43,976 |
The shareholdings of other members of Metsä Board's Corporate Management Team are presented on pages 114–115.
SPLIT OF SHAREHOLDINGS AND VOTING RIGHTS PER GROUP, 31 DECEMBER 2016
CHANGES IN SHARE CAPITAL AND NUMBER OF SHARES 1 JAN 2004–31 DEC 2016
| Number of shares | Share capital, EUR million | ||
|---|---|---|---|
| 2003 | Share capital 31 Dec 2003 | 178,999,425 | 304.3 |
| 2004 | Rights issue | 148,633,415 | 252.7 |
| Rights issue | 532,772 | 0.9 | |
| Share capital 31 Dec 2004 | 328,165,612 | 557.9 | |
| 2005–2014 | No changes | ||
| 2015 | Rights issue, no changes to share capital | 27,347,134 | - |
| Share capital 31 Dec 2015 | 355,512,746 | 557.9 | |
| 2016 | No changes | ||
| 2016 | Share capital 31 Dec 2016 | 355,512,746 | 557.9 |
DIVIDEND POLICY
Metsä Board's objective is to pay a dividend equalling at least one third of the earnings per share. The Board of Directors proposes to the Annual General Meeting to be held on 23 March 2017 that a dividend of EUR 0.19 per share, equalling 76 per cent of the earnings per share, be paid for the 2016 financial period.
SHARE PERFORMANCE
| 2016 | 2015 | 2014 | 2013 | 2012 | |
|---|---|---|---|---|---|
| Share prices, EUR | |||||
| A share high |
6.93 | 7.67 | 4.61 | 3.10 | 2.76 |
| low | 4.80 | 4.47 | 2.86 | 2.13 | 1.47 |
| at year end | 6.75 | 6.75 | 4.44 | 2.99 | 2.14 |
| average | 5.85 | 5.98 | 3.39 | 2.51 | 2.27 |
| B share high |
7.15 | 7.01 | 4.43 | 3.06 | 2.40 |
| low | 4.23 | 4.47 | 2.83 | 2.12 | 1.29 |
| at year end | 6.80 | 6.86 | 4.34 | 3.06 | 2.15 |
| average | 5.34 | 5.72 | 3.34 | 2.50 | 1.94 |
| Trading in shares, units of Nasdaq Helsinki | |||||
| A share | 776,677 | 1,189,370 | 1,136,611 | 713,546 | 992,596 |
| % of total no. of A shares | 2.2 | 3.3 | 3.2 | 2.0 | 2.7 |
| B share | 185,712,500 | 109,988,836 | 59,119,118 | 52,692,081 | 110,668,983 |
| % of total average no. of B shares | 58.1 | 35.1 | 20.2 | 18.0 | 37.9 |
| Number of shares at the year end | |||||
| A share | 35,895,651 | 35,895,651 | 35,985,651 | 35,985,651 | 36,339,550 |
| B share | 319,617,095 | 319,617,095 | 292,179,961 | 292,179,961 | 291,826,062 |
| Total | 355,512,746 | 355,512,746 | 328,165,612 | 328,165,612 | 328,165,612 |
| Adjusted number of shares at year end | 355,512,746 | 355,512,746 | 338,216,496 | 338,216,496 | 338,216,496 |
| Market capitalisation of shares at year end, EUR million | 2,415.7 | 2,434.9 | 1,471.6 | 1,031.2 | 728.2 |
| Number of shareholders1) | 42,011 | 42,050 | 40,235 | 40,390 | 41,232 |
1) Shareholders in the book entry system. Does not include nominee registered shareholders.
FIGURES PER SHARE
| EUR million | 2016 | 2015 | 2014 | 2013 | 2012 |
|---|---|---|---|---|---|
| Calculation of earnings per share | |||||
| Result before tax | 101.6 | 167.1 | 77.6 | 57.8 | 173.9 |
| - non-controlling interest | 0.0 | 0.0 | 0.0 | -0.2 | -0.2 |
| - income taxes | -11.3 | -29.8 | -9.1 | 6.3 | -2.6 |
| = Earnings | 90.4 | 68,5 | 63,9 | 171,1 | -273,2 |
| Adjusted number of shares (average) | 355,512,746 | 349,503,922 | 338,216,496 | 338,216,496 | 338,216,496 |
| Earnings per share, basic and diluted, EUR | 0.25 | 0.39 | 0.20 | 0.19 | 0.51 |
| Shareholders' equity per share, EUR | 2.96 | 2.89 | 2.49 | 2.51 | 2.52 |
| Shareholders' equity per share, EUR | 2.96 | 2.89 | 2.49 | 2.51 | 2.52 |
| Dividend per share, EUR | 0.191) | 0.17 | 0.12 | 0.09 | 0.06 |
| Payout ratio, % | 76.0 | 43.6 | 57.1 | 47.4 | 11.5 |
| Nominal value per share, EUR | - | - | - | - | - |
| Dividend yield, % of closing price | |||||
| Series A | 2.81) | 2.5 | 2.6 | 2.9 | 2.7 |
| Series B | 2.81) | 2.5 | 2.7 | 2.9 | 2.7 |
| Price/earning ratio (P/E ratio) | |||||
| Series A | 27.0 | 17.3 | 21.9 | 16.2 | 4.3 |
| Series B | 27.2 | 17.6 | 21.3 | 16.6 | 4.3 |
| P/BV , % | |||||
| Series A | 228.0 | 233.6 | 179.7 | 118.9 | 85.3 |
| Series B | 229.7 | 237.4 | 174.6 | 121.6 | 85.7 |
1) Board of Directors proposes that a dividend of EUR 0.19 per share is paid for 2016.
CALCULATION OF KEY RATIOS
PROFITABILITY
| Return on equity (%) | = | Profit from continuing operations before tax - direct taxes |
|---|---|---|
| Shareholders' equity (average) | ||
| Return on capital employed (%) | = | Profit from continuing operations before tax + interest expenses, net exchange gains/losses and other financial expenses |
| Total equity + interest-bearing borrowings (average) | ||
| FINANCIAL POSITION | ||
| Equity ratio (%) | = | Shareholders' equity Total assets - advance payments received |
| Gearing ratio (%) | = | Interest-bearing borrowings Shareholders' equity |
| Interest-bearing borrowings - liquid funds - interest-bearing receivables | ||
| Net gearing ratio (%) | = | Shareholders' equity |
| SHARE PERFORMANCE INDICATORS | ||
| Profit attributable to shareholders of parent company | ||
| Earnings per share | = | Adjusted number of shares (average) |
| Shareholders' equity per share | = | Equity attributable to shareholders of parent company |
| Adjusted number of shares at 31 December | ||
| Dividend per share | = | Dividends |
| Adjusted number of shares at 31 December | ||
| Payout ratio (%) | = | Dividend per share Earnings per share |
| Dividend per share | ||
| Dividend yield (%) | = | Share price at 31 December |
| Adjusted share price at 31 December | ||
| Price/earnings ratio (P/E ratio) (%) | = | Earnings per share |
| P/BV (%) | = | Adjusted share price at 31 December |
| Shareholders' equity per share | ||
| Adjusted average share price | = | Total traded volume per share (EUR) |
| Average adjusted number of shares traded during the financial year | ||
| Market capitalisation | = | Number of shares x market price at 31 December |
| OTHER KEY FIGURES | ||
| Net cash flow arising from operating activities | ||
| Internal financing of capital expenditure (%) | = | Gross capital expenditure |
| Net cash flow arising from operating activities + net interest expenses | ||
| Interest cover | = | Net interest expenses |
| Net cash flow arising from operating activities | = | Net cash flow arising from operating activities in the cash flow statement |
PARENT COMPANY ACCOUNTS (FINNISH ACCOUNTING STANDARDS, FAS)
INCOME STATEMENT
| EUR million | Note | 1 JAN – 31 DEC 2016 | 1 JAN – 31 DEC 2015 |
|---|---|---|---|
| SALES | 1 | 1 020,3 | 1,057.8 |
| Change in stocks of finished goods and work in progress | -22,5 | -3.6 | |
| Other operating income | 3 | 42,0 | 28.7 |
| Materials and services | |||
| Raw materials and consumables | |||
| Purchases during the financial period | -550,7 | -608.7 | |
| Change in inventories | -2,3 | -0.3 | |
| External services | 4 | -164,9 | -176.1 |
| -717,9 | -785.1 | ||
| Employee costs | 5 | ||
| Wages and salaries | -57.8 | -59.2 | |
| Social security expenses | |||
| Pension expenses | -13.4 | -14.4 | |
| Other social security expenses | -27.3 | -26.5 | |
| -98.5 | -100.0 | ||
| Depreciation, amortisation and impairment charges | 6 | ||
| Depreciation according to plan | -43.5 | -46.5 | |
| Impairment charges and reversal of impairment charges | -8.5 | 0.3 | |
| -52.1 | -46.2 | ||
| Other operating expenses | 7 | -103.7 | -101.5 |
| OPERATING RESULT | 67.7 | 50.1 | |
| Financial income and expenses | 8 | ||
| Income from Group companies | 40.9 | 29.9 | |
| Income from participating interests | 0.0 | 0.0 | |
| Income from other non-current assets | 0.1 | 0.1 | |
| Other interest and financial income | 0.0 | 0.4 | |
| Net exchange gains/losses | -6.1 | -6.8 | |
| Write-downs and reversal of write-downs on non-current investments | 3.8 | -33.2 | |
| Interest and other financial expenses | -24.7 | -29.1 | |
| 14.0 | -38.7 | ||
| RESULT BEFORE APPROPRIATIONS AND TAXES | 81.6 | 11.4 | |
| Appropriations | |||
| Change in depreciation differences | -11.2 | -22.0 | |
| Group contribution | 41.5 | 29.9 | |
| 30.2 | 7.8 | ||
| Income taxes | 9 | ||
| Income taxes for the financial year | -15.0 | -4.0 | |
| Income taxes for previous periods | 0.0 | -9.6 | |
| RESULT FOR THE FINANCIAL PERIOD | 96.8 | 5.6 | |
PARENT COMPANY ACCOUNTS
BALANCE SHEET
| EUR million Note |
31 DEC 2016 | 31 DEC 2015 |
|---|---|---|
| ASSETS | ||
| NON-CURRENT ASSETS | ||
| INTANGIBLE ASSETS | 10 | |
| Intangible rights | 9.6 | 12.9 |
| Other capitalised expenditure | 1.0 | 1.1 |
| Advance payments | 0.2 | - |
| 10.8 | 14.0 | |
| TANGIBLE ASSETS 10, 25 |
||
| Land and water areas | 11.0 | 12.1 |
| Buildings | 95.5 | 99.5 |
| Machinery and equipment | 232.6 | 253.9 |
| Other tangible assets | 2.6 | 2.7 |
| Advance payment and construction in progress | 8.8 | 6.2 |
| 350.6 | 374.4 | |
| INVESTMENTS 11, 15 |
||
| Shares in Group companies | 558.6 | 559.5 |
| Receivables from Group companies | 345.5 | 174.1 |
| Shares in participating interests | 90.9 | 66.0 |
| Other shares and holdings | 40.5 | 40.6 |
| Other receivables | 0.0 | 0.0 |
| 1,035.5 | 840.2 | |
| 1,396.9 | 1,228.7 | |
| CURRENT ASSETS | ||
| Inventories | ||
| Raw materials and consumables | 34.5 | 36.8 |
| Finished goods and goods for resale | 103.7 | 126.2 |
| Advance payment | 7.3 | 7.7 |
| 145.5 | 170.7 | |
| RECEIVABLES 12, 13, 14, 15 |
||
| Current | ||
| Accounts receivables | 109.4 | 127.3 |
| Receivables from Group companies | 198.6 | 327.1 |
| Receivables from participating interests | 0.3 | 0.2 |
| Other receivables | 12.9 | 13.9 |
| Prepayment and accrued income | 14.4 | 12.3 |
| 335.6 | 480.8 | |
| Cash and cash equivalents | 0.6 | 0.7 |
| TOTAL ASSETS | 1,878.6 | 1,881.0 |
| EUR million Note |
31 DEC 2016 | 31 DEC 2015 |
|---|---|---|
| EQUITY AND LIABILITIES | ||
| SHAREHOLDERS' EQUITY 16 |
||
| Share capital | 557.9 | 557.9 |
| Reserve for invested unrestricted equity | 384.8 | 384.8 |
| Retained earnings | 9.5 | 64.3 |
| Result for the financial period | 96.8 | 5.6 |
| 1,049.0 | 1,012.6 | |
| APPROPRIATIONS | ||
| Accumulated depreciation difference | 84.2 | 72.9 |
| PROVISIONS 17, 25 |
||
| Provisions for pensions | 2.3 | 1.9 |
| Other provisions | 7.3 | 6.3 |
| 9.6 | 8.3 | |
| LIABILITIES | ||
| NON-CURRENT 19, 20, 21 |
||
| Bonds | 224.2 | 223.9 |
| Loans from financial institutions | 150.4 | 200.0 |
| Pension loans | 86.9 | 118.7 |
| Accruals and deferred income | 0.1 | 0.1 |
| 461.6 | 542.6 | |
| CURRENT 19, 20, 22, 23 |
||
| Loans from financial institutions | 50.0 | - |
| Pension loans | 37.7 | 37.7 |
| Advance payments | 6.8 | 5.1 |
| Accounts payable | 76.9 | 93.1 |
| Payables to Group companies | 34.7 | 40.6 |
| Payables to participating interests | 0.2 | 0.2 |
| Other liabilities | 6.3 | 6.3 |
| Accruals and deferred income | 61.6 | 61.5 |
| 274.2 | 244.6 | |
| 735.9 | 787.2 | |
| TOTAL EQUITY AND LIABILITIES | 1,878.6 | 1,881.0 |
PARENT COMPANY ACCOUNTS
CASH FLOW STATEMENT
| EUR million | 2016 | 2015 |
|---|---|---|
| CASH FLOW FROM OPERATING ACTIVITIES | ||
| Operating result Adjustments to operating result a) |
67.7 44.9 |
50.1 36.4 |
| Change in net working capital b) Interest received |
39.9 8.1 |
58.4 5.1 |
| Interests paid | -23.6 | -25.7 |
| Dividends received | 33.0 | 25.0 |
| Other financial items | 3.8 | -13.6 |
| Taxes NET CASH FLOW FROM OPERATIONS |
-12.0 161.6 |
-11.4 124.2 |
| INVESTMENTS Acquisition of subsidiary shares |
-0.6 | - |
| Acquisition of participating interests | -24.9 | - |
| Acquisition of other shares | - | -1.5 |
| Capital expenditure | -27.7 | -17.1 |
| Proceeds from disposal of subsidiary shares | 2.1 | - |
| Proceeds from disposal of other shares | 0.1 | 1,0 |
| Proceeds from sale of tangible and intangible assets | 10.0 | 6.1 |
| Increase (-) or decrease (+) in other non-current investments | -178.0 | 37.9 |
| TOTAL CASH USED IN INVESTMENTS | -219.0 | 26.5 |
| CASH FLOW BEFORE FINANCING | -57.4 | 150.7 |
| FINANCING | ||
| Share issue | - | 100.1 |
| Increase in non-current liabilities | 5.9 | 5.9 |
| Decrease in non-current liabilities | -37.7 | -28.7 |
| Increase (-) or decrease (+) in interest-bearing non-current receivables | 144.5 | -176.4 |
| Increase (-) or decrease (+) in interest-bearing current receivables | 5.0 | -12.3 |
| Dividends paid | -39.4 | |
| -60.4 | ||
| TOTAL FINANCING | 57.2 | -150.8 |
| Change in liquid funds | -0.1 | -0.1 |
| Liquid funds at 1 Jan | 0.7 | 0.8 |
| LIQUID FUNDS AT 31 DEC | 0.6 | 0.7 |
| a) Adjustments to operating result | ||
| Depreciation | 52.1 | 46.2 |
| Gains (-) or losses (+) on sale of non-current assets | -8.5 | -6.0 |
| Change in provisions | 1.3 | -3.8 |
| Total | 44.9 | 36.4 |
| b) Change in net working capital | ||
| Increase (-) or decrease (+) in stocks | 25.2 | 3.1 |
| Increase (-) or decrease (+) in non-interest bearing receivables Increase (+) or decrease (-) in non-interest bearing liabilities |
42.3 -27.6 |
47.2 8.1 |
PARENT COMPANY ACCOUNTING POLICIES
Metsä Board Corporation's financial statements have been prepared in accordance with Finnish accounting standards (FAS).
SALES
Sales are calculated after deduction of indirect sales taxes, trade discounts and other items adjusting sales.
EXCHANGE RATE DIFFERENCES
Foreign exchange gains and losses have been booked to net exchange gains/losses under financial income and expense. Open and actual foreign exchange differences hedging sales are recorded immediately to financial income and expenses in the income statement.
TRANSACTIONS IN FOREIGN CURRENCY
Transactions in foreign currency have been recognised at the exchange rate on the day of the transaction.
At the balance sheet date, receivables and liabilities denominated in foreign currency have been translated into euros at the exchange rate quoted by the European Central Bank at the balance sheet date.
DERIVATIVE CONTRACTS
Derivative contracts have not been recognized at fair value. All derivative contracts entered into by Metsä Board Corporation fulfill the criteria of hedge accounting as defined under IAS 39 and hedge accounting has been applied to them in consolidated IFRS accounts, or they are hedges on open foreign currency positions recognised in the balance sheet under so-called fair value hedge accounting. Off-balance sheet liabilities arising from derivatives are presented in note 24.
PENSIONS AND PENSION FUNDING
Statutory pensions are handled by pension insurance companies outside the Group. In addition to statutory pensions, some salaried employees have supplementary pension arrangements which are either insured, arranged through Metsäliitto Employees' Pension Foundation or constitute an unfunded liability of the company. Metsäliitto Employees' Pension Foundation is fully funded based on the fair value of its assets.
Pension insurance premiums have been periodized to correspond to the accrual-based wages and salaries in the financial statements.
INVENTORIES
Inventories are measured at the lower of cost or net realizable value. FIFO principle is observed in measuring inventories or, alternatively, the weighted average cost method. Value of finished and semi-finished goods comprises raw materials, direct wages and salaries, depreciation and amortisation and other direct cost as well as a reasonable share of variable and fixed production overhead cost calculated at normal level of production. Net realizable value is the estimated selling price less the estimated cost of completion and the estimated costs necessary to make the sale.
PROPERTY, PLANT AND EQUIPMENT AND DEPRECIATION
The carrying values of property, plant and equipment are based on original acquisition costs less depreciation according to plan and impairment losses. Straight-line depreciation according to plan is based on the estimated useful life of the asset as follows:
| Buildings and constructions | 20–40 years |
|---|---|
| Heavy power plant machinery | 20–40 years |
| Other heavy machinery | 15–20 years |
| Lightweight machinery and equipment | 5–15 years |
| Other items | 5–10 years |
Depreciation is not recorded on the acquisition cost of land and water.
LEASING
Lease payments are treated as rental expenses.
ENVIRONMENTAL EXPENDITURE
Environmental expenditure comprises the identifiable expenses of environmental protection measures aimed primarily at preventing, remedying or alleviating environmental damage.
APPROPRIATIONS
Finnish tax legislation offers the possibility to deduct expenses prematurely from the profit for the financial year and to transfer them to the balance sheet as provisions. The items are taken into account in tax filings only if they have been entered in the accounts. These items are presented under appropriations in the income statement and include depreciation on property, plant and equipment in excess of plan, which is stated as depreciation difference in the balance sheet and as change in the depreciation difference in the income statement. Received and given group contributions are also presented under appropriations.
PROVISIONS
Future costs and losses, to which the company is committed and which are likely to be realized, are included in the income statement under the appropriate expense heading and in the balance sheet under provisions for future costs whenever the precise amount and timing are not known, and in other cases under accrued liabilities. These can be i.a. pension liabilities or costs of discontinued operations and restructuring costs.
COMPARATIVE INFORMATION
Year 2015 financials have been restated to correspond with presentation changes implemented for the current year.
NOTES TO THE PARENT COMPANY FINANCIAL STATEMENTS
| EUR million | 2016 | 2015 |
|---|---|---|
| 1. SALES | ||
| Finland | 75.6 | 128.2 |
| European Union | 508.1 | 481.9 |
| Rest of Europe | 177.9 | 147.7 |
| Rest of world | 258.7 | 300.0 |
| Total | 1,020.3 | 1,057.8 |
| 2. EXCEPTIONAL ITEMS | ||
| Change in stocks of finished goods and work in progress |
||
| Write-down of Kyro mill inventories to net realizable value | -1.2 | - |
| Other operating income | ||
| Gains on sale of non-current assets | 7.7 | - |
| Employee costs | ||
| Restructuring cost | 4.9 | - |
| Other operating expenses | ||
| Reversal of unused Alizay closure provisions | - | -2.6 |
| Restructuring cost | 1.5 | - |
| Other exceptional expenses | - | 0.1 |
| Other operating expenses total | 1.5 | -2.5 |
| Impairment charges and reversal of impairment charges | ||
| Impairment reversal of a sold paper machine in Simpele mill |
- | -0.3 |
| Impairment of Kyro mill tangible assets | 8.5 | - |
| Write-downs and reversal of write-downs on non-current investments |
||
| Write-off of Pohjolan Voima Oy OL4 shareholder loan | - | -2.2 |
| Exceptional items in income statement total, income (+) or expense (-) |
-8.4 | 0.6 |
| 3. OTHER OPERATING INCOME | ||
| Rental income | 0.9 | 0.7 |
| Gains on disposal of fixed assets | 9.8 | 6.1 |
| Service revenue | 19.4 | 15.1 |
| Government grants and allowances | 0.0 | 1.0 |
| Scrap and waste sale | 0.1 | 1.1 |
| Other | 11.8 | 4.6 |
| Total | 42.0 | 28.7 |
| 4. EXTERNAL SERVICES | ||
| Logistics expenses | 118.4 | 127.6 |
| Other external services | 46.5 | 48.5 |
| Total | 164.9 | 176.1 |
External services include production related services and logistics expenses of sold products. Other operating expenses include among others non-production related services, energy costs, real estate costs and administration costs.
| EUR million | 2016 | 2015 | |
|---|---|---|---|
| 5. EMPLOYEE COSTS | |||
| Wages and salaries | 57.8 | 59.2 | |
| Pension expenses | 13.4 | 14.4 | |
| Other social security expenses | 27.3 | 26.5 | |
| 98.5 | 100.0 | ||
| Key management salaries including variable bonus and incentives |
|||
| CEO | 1.2 | 0.7 | |
| Members of the Board | 0.7 | 0.7 | |
| Total | 1.9 | 1.3 |
Remuneration paid to key management personnel is described in more detail in note 31 of the consolidated Group accounts.
PENSION COMMITMENTS RELATED TO CEO
CEO of the parent company has the right to retire on a pension at the age of 62 years. The company has taken a supplementary pension insurance policy for the CEO, covering the period between the contractual and statutory retirement age of 63 years and entitling the CEO to receive pension compensation equal to 60 per cent of his salary at the time of retirement calculated in accordance with Finnish pension legislation and based on the calculation period of five years immediately preceding retirement. In case the service relationship of the CEO is terminated prior to retirement, the pension earned by the CEO becomes vested.
Metsä Board Corporation employed an average of 1,192 people (2015: 1,213). KPMG Oy acted as the independent principal auditor of the parent company during years 2016 and 2015.
PRINCIPAL AUDITOR FEES
Fees paid to independent principal auditor KPMG Oy in 2016 and 2015 were as follows:
| Audit fees | 0.12 | 0.12 |
|---|---|---|
| Other fees | 0.00 | 0.00 |
| Total | 0.13 | 0.13 |
The audit fees are paid for the audit of the annual financial statements and related services.
| EUR million | 2016 | |
|---|---|---|
| 6. DEPRECIATION ACCORDING TO PLAN AND IMPAIRMENT CHARGES |
||
| Depreciation according to plan | ||
| Intangible rights | 2.5 | 2.8 |
| Other capitalised expenditure | 0.1 | 0.6 |
| Buildings and constructions | 5.4 | 6.6 |
| Machinery and equipment | 35.2 | 36.1 |
| Other tangible assets | 0.3 | 0.3 |
| Total depreciation according to plan | 43.5 | 46.5 |
| Impairment charges and reverse of impairment charges | ||
| Buildings and constructions | 2.1 | - |
| Machinery and equipment | 6.5 | -0.3 |
| Change in depreciation difference | 11.2 | 22.0 |
| Total depreciation, amortization and impairment charges | 63.3 | 68.3 |
| Accumulated depreciation difference, 1 Jan | 72.9 | 50.9 |
| Increase in depreciation difference | 11.2 | 22.0 |
| Accumulated depreciation difference, 31 Dec | 84.2 | 72.9 |
| 7. OTHER OPERATING EXPENSES | ||
| Rents and other real estate expenses | 6.5 | 6.9 |
| Purchased services | 59.2 | 57.1 |
| Other operating expenses | 38.1 | 37.5 |
| Total | 103.7 | 101.5 |
| 8. FINANCIAL INCOME AND EXPENSES | ||
| Dividend income | 33.0 | 25.0 |
| Interest income from non-current investments | 8.0 | 5.0 |
| Other interest income | 0.0 | 0.1 |
| Write-downs and reversal of write-downs on non-current investments |
3.8 | -33.2 |
| Interest expenses | -23.3 | -25.7 |
| Other financial expenses | -1.4 | -3.0 |
| 20.1 | -31.9 | |
| Net exchange differences | -6.1 | -6.8 |
| Financial income and expenses, total | 14.0 | -38.7 |
| EXCHANGE DIFFERENCES IN INCOME STATEMENT | ||
| Exchange differences on sales | 0.0 | 4.6 |
| Exchange differences on purchases | -0.1 | -0.5 |
| Exchange differences on financing | -6.1 | -10.9 |
| Exchange differences, total | -6.1 | -6.8 |
| 9. INCOME TAXES | ||
| Income taxes for the financial period | 15.0 | 4.0 |
| Income taxes for previous periods | 0.0 | 9.6 |
| Total | 15.0 | 13.6 |
In the autumn of 2015, the Finnish Tax Administration took a stand against the deductibility of certain losses in Metsä Board Corporation's 2014 taxation. The company recognised EUR 9.6 million of previous periods' taxes in its tax expense of 2015. Metsä Board has appealed against the decision issued by the Tax Administration, as the company believes the losses are deductible.
EUR million 2016 2015 10. NON-CURRENT ASSETS: INTANGIBLE ASSETS INTANGIBLE RIGHTS Acquisition costs, 1 Jan 105.1 108.3 Increases 0.8 1.9 Transfers between items - 0.6 Decreases -1.6 -5.8 Acquisition costs, 31 Dec 104.3 105.1 Accumulated depreciation, 1 Jan -92.2 -95.1 Accumulated depreciation on deduction and transfers - 5.7 Depreciation for the period -2.5 -2.8 Accumulated depreciation, 31 Dec -94.7 -92.2 Book value, 31 Dec 9.6 12.9 OTHER CAPITALIZED EXPENDITURE Acquisition costs, 1 Jan 15.9 15.2 Increases - 0.7 Transfers between items - 0.0 Decreases - 0.0 Acquisition costs, 31 Dec 15.9 15.9 Accumulated depreciation, 1 Jan -14.8 -14.2 Accumulated depreciation on deduction and transfers - 0.0 Depreciation for the period -0.1 -0.6
Accumulated depreciation, 31 Dec -14.9 -14.8 Book value, 31 Dec 1.0 1.1
Acquisition costs, 1 Jan - 0.1
| Dividend income | 33.0 | 25.0 |
|---|---|---|
| Interest income from non-current investments | 8.0 | 5.0 |
| Other interest income | 0.0 | 0.1 |
| Write-downs and reversal of write-downs on non-current investments |
3.8 | -33.2 |
| Interest expenses | -23.3 | -25.7 |
| Other financial expenses | -1.4 | -3.0 |
| 20.1 | -31.9 | |
| Net exchange differences | -6.1 | -6.8 |
| Financial income and expenses, total | 14.0 | -38.7 |
| Increases | 0.2 | |
|---|---|---|
| Transfers between items | - | -0.1 |
| Acquisition costs, 31 Dec | 0.2 | - |
| Book value, 31 Dec | 0.2 | - |
ADVANCE PAYMENTS
| EUR million | 2016 | 2015 | EUR million | 2015 | 2015 |
|---|---|---|---|---|---|
| 10. NON-CURRENT ASSETS: | 11. INVESTMENTS | ||||
| TANGIBLE ASSETS | SHARES IN GROUP COMPANIES | ||||
| LAND AND WATER AREAS | Acquisition costs, 1 Jan | 559.5 | 559.5 | ||
| Acquisition costs, 1 Jan | 12.1 | 12.5 | Increases | 0.6 | - |
| Increases | 0.0 | 0.0 | Decreases | -0.9 | - |
| Decreases | -1.1 | -0.4 | Write-downs | -0.6 | - |
| Acquisition costs, 31 Dec | 11.0 | 12.1 | |||
| Book value, 31 Dec | 11.0 | 12.1 | Acquisition costs, 31 Dec Book value, 31 Dec |
558.6 558.6 |
559,5 559.5 |
| BUILDINGS | SHARES IN PARTICIPATING INTERESTS | ||||
| Acquisition costs, 1 Jan | 273.1 | 273.7 | Acquisition costs, 1 Jan | 66.0 | 66.0 |
| Increases | 3.3 | 0.5 | Increases | 24.9 | - |
| Transfers between items | 0.2 | 0.1 | Acquisition costs, 31 Dec | 90.9 | 66.0 |
| Decreases | 0.0 | -1.2 | Book value, 31 Dec | 90.9 | 66.0 |
| Acquisition costs, 31 Dec | 276.5 | 273.1 | |||
| Accumulated depreciation, 1 Jan | -173.5 | -168.1 | OTHER SHARES AND HOLDINGS | ||
| Accumulated depreciation on deduction and transfers | - | 1.2 | Acquisition costs, 1 Jan | 40.6 | 40.6 |
| Depreciation and impairment charges for the period | -7.4 | -6.6 | Decreases | -0.1 | 0.0 |
| Accumulated depreciation, 31 Dec | -181.0 | -173.5 | Acquisition costs, 31 Dec | 40.5 | 40.6 |
| Book value, 31 Dec | 95.5 | 99.5 | Book value, 31 Dec | 40.5 | 40.6 |
| MACHINERY AND EQUIPMENT | |||||
| Acquisition costs, 1 Jan | 1.192.1 | 1,188.8 | RECEIVABLES FROM GROUP COMPANIES | ||
| Increases | 15.6 | 9.3 | Acquisition costs, 1 Jan | 174.1 | 207.6 |
| Transfers between items | 4.8 | 3.2 | Increases | 329.0 | - |
| Decreases | -2.0 | -9.2 | Decreases | -157.6 | -33.5 |
| Acquisition costs, 31 Dec | 1.210.5 | 1,192.0 | Acquisition costs, 31 Dec | 345.5 | 174.1 |
| Accumulated depreciation, 1 Jan | -938.2 | -911.3 | Book value, 31 Dec | 345.5 | 174.1 |
| Accumulated depreciation on deduction and transfers | 2.0 | 8.9 | |||
| Depreciation and impairment charges for the period | -41.7 | -35.8 | OTHER RECEIVABLES | ||
| Accumulated depreciation, 31 Dec | -977.9 | -938.2 | Acquisition costs, 1 Jan | 0.0 | 2.8 |
| Book value, 31 Dec | 232.6 | 253.9 | Decreases | - | -2.8 |
| Production machinery and equipment, 31 Dec | 232.6 | 253.9 | Acquisition costs, 31 Dec | 0.0 | 0.0 |
| Book value, 31 Dec | 0.0 | 0.0 | |||
| OTHER TANGIBLE ASSETS | INVESTMENTS, TOTAL | ||||
| Acquisition costs, 1 Jan | 9.4 | 9.4 | Acquisition costs, 1 Jan | 840.2 | 876.6 |
| Increases | 0.2 | - | Increases | 354.5 | - |
| Transfers between items | - | 0.0 | Decreases | -158.6 | -36.3 |
| Decreases | - | 0.0 | Write-downs | -0.6 | - |
| Acquisition costs, 31 Dec | 9.6 | 9.4 | Acquisition costs, 31 Dec | 1,035.5 | 840.2 |
| Accumulated depreciation, 1 Jan | -6.7 | -6.4 | Book value, 31 Dec | 1,035.5 | 840.2 |
| Accumulated depreciation on deduction and transfers | - | 0.0 | |||
| Depreciation for the period | -0.3 | -0.3 | |||
| Accumulated depreciation, 31 Dec | -7.0 | -6.7 | 12. LOAN RECEIVABLES FROM MANAGEMENT | ||
| Book value, 31 Dec | 2.6 | 2.7 | |||
| CONSTRUCTION IN PROGRESS | There are no loan receivables from the CEO, members of the Board of Directors and their deputies as well as persons who are members of similar |
||||
| Acquisition costs, 1 Jan | 6.2 | 5.5 | bodies. | ||
| Increases | 7.6 | 4.6 | |||
| Transfers between items Acquisition costs, 31 Dec |
-5.0 8.8 |
-3.9 6.2 |
The remaining net book value of capitalized interest expenses under balance sheet item "Machinery and equipment" was EUR 0.0 million (2015: 0.0). No interest expenses were capitalized during financial years 2016 and 2015.
| EUR million 2016 |
2015 | ||
|---|---|---|---|
| 13. CURRENT RECEIVABLES | |||
| Receivables from Group companies | |||
| Accounts receivables | 11.8 | 9.2 | |
| Loan receivables | 141.5 | 285.9 | |
| Other receivables | 43.7 | 30.6 | |
| Prepayment and accrued income | 1.7 | 1.4 | |
| Receivables from associated companies | |||
| Accounts receivables | 0.3 | 0.2 | |
| Receivables from others | |||
| Accounts receivables | 109.4 | 127.3 | |
| Other receivables | 12.9 | 13.9 | |
| Prepayment and accrued income | 14.4 | 12.3 | |
| Total | 335.6 | 480.8 | |
| 14. PREPAYMENT AND ACCRUED INCOME | |||
| Insurances | 0.1 | 0.0 | |
| Energy taxes and other taxes | 10.8 | 8.5 | |
| Other items | 3.5 | 3.8 | |
| Total | 14.4 | 12.3 | |
| 15. INTEREST-BEARING RECEIVABLES | |||
| Loan receivables and other non-current assets | 167.5 | 174.1 | |
| Liquid funds and other current assets | 142.1 | 286.7 | |
| Total | 309.6 | 460.8 | |
| 16. SHAREHOLDERS' EQUITY | |||
| Share capital, 1 Jan | |||
| Series A shares | 61.0 | 61.2 | |
| Series B shares | 496.9 | 496.7 | |
| Share capital, 1 Jan | 557.9 | 557.9 | |
| Conversion of A-shares into B-shares | |||
| Series A shares | - | -0.2 | |
| Series B shares | - | 0.2 | |
| Total | - | 0.0 | |
| Share capital, 31 Dec | |||
| Series A shares | 61.0 | 61.0 | |
| Series B shares | 496.9 | 496.9 | |
| Share capital, 31 Dec | 557.9 | 557.9 | |
| Reserve for invested unrestricted equity 1 Jan | 384.8 | 284.8 | |
| Share issue | - | 100.1 | |
| Reserve for invested unrestricted equity 31 Dec | 384.8 | 384.8 | |
| Retained earnings, 1 Jan | 69.9 | 103.6 | |
| Dividend | -60.4 | -39.4 | |
| Profit for the period | 96.8 | 5.6 | |
| Retained earnings, 31 Dec | 106.3 | 69.9 | |
| Shareholders' equity, total | 1,049.0 | 1,012.6 | |
| EUR million | 1 Jan | Increase | Decrease | 31 Dec | |
|---|---|---|---|---|---|
| 17. PROVISIONS Provisions for pension |
1.2 | - | -0.2 | 1.0 | |
| Provisions for unemployment pension costs |
0.7 | 0.9 | -0.3 | 1.3 | |
| Restucturing | 0.4 | 0.6 | - | 1.0 | |
| Provision for rental costs | 0.2 | - | -0.2 | - | |
| Other provisions | 5.7 | 0.6 | -0.1 | 6.2 | |
| Total | 8.3 | 2.1 | -0.8 | 9.6 | |
| EUR million | 2016 | 2015 | |||
| 18. DEFERRED TAX ASSETS AND LIABILITIES | |||||
| NOT RECOGNISED IN BALANCE SHEET | |||||
| Deferred tax assets | |||||
| Provisions | 1.9 | 1.7 | |||
| Total | 1.9 | 1.7 | |||
| Deferred tax liabilities | |||||
| Accumulated depreciation difference | 16.8 | 14.6 | |||
| Total | 16.8 | 14.6 | |||
| 19. LIABILITIES | |||||
| Non-current | |||||
| Non-interest-bearing | 0.1 | 0.0 | |||
| Interest-bearing | 461.6 | 542.6 | |||
| Total | 461.6 | 542.6 | |||
| Current | |||||
| Non-interest-bearing | 181.1 | 206.4 | |||
| Interest-bearing | 93.1 | 38.2 | |||
| Total | 274.2 | 244.6 | |||
| Bonds | Nominal value | Interest, % | EUR million | ||
| 2014–2019 225.0 |
4.0 | 224.2 | 223,9 | ||
| Total | 224.2 | 223,9 |
Metsä Board Corporation has issued one bond with a nominal value of EUR 225 million. The bond carries a 4.0 per cent coupon and matures on 13 March 2019. The bond has senior status and no collateral. The terms of the bond include customary restrictions on, among other things, mergers, demergers, changes in control of and pledges made by the company. Restrictions pertaining to increased leverage and sale of assets have been voided following an improvement in credit ratings over the limits set in the terms.
| EUR million | 2016 | 2015 |
|---|---|---|
| 20. NON-CURRENT DEBTS WITH AMORTISATION PLAN | ||
| Bonds | ||
| 2019 | 224.2 | 223.9 |
| Total, at the end of the financial period | 224.2 | 223.9 |
| Loans from financial institutions | ||
| 2017 | 50.0 | 50.0 |
| 2018 | 0.2 | 150.0 |
| 2019 | 0.2 | - |
| 2020 | 150.0 | - |
| Total, at the end of the financial period | 200.4 | 200.0 |
| Pension loans | ||
| 2016 | - | 37.7 |
| 2017 | 37.7 | 31.8 |
| 2018 | 31.8 | 31.8 |
| 2019 | 31.8 | 31.8 |
| 2020 | 23.3 | 23.3 |
| Total, at the end of the financial period | 124.6 | 156.4 |
| Total | ||
| 2016 | - | 37.7 |
| 2017 | 87.7 | 81.8 |
| 2018 | 32.0 | 181.8 |
| 2019 | 256.2 | 255.6 |
| 2020 | 173.4 | 23.3 |
| Total, at the end of the financial period | 549.3 | 580.3 |
| EUR million | 2016 | 2015 |
|---|---|---|
| 21. NON-CURRENT LIABILITIES | ||
| Liabilities to Group companies | ||
| Bonds | 9.2 | - |
| Other liabilities | ||
| Bonds | 215.0 | 223.9 |
| Loans from financial institutions | 150.4 | 200.0 |
| Pension loans | 86.9 | 118.7 |
| Other liabilities | 0.1 | 0.1 |
| Total | 461.6 | 542.6 |
| 22. CURRENT LIABILITIES | ||
| Liabilities to Group companies | 34.7 | 40.6 |
| Liabilities to participating interests | 0.2 | 0.2 |
| Other liabilities | ||
| Pension loans | 37.7 | 37.7 |
| Advance payment | 6.8 | 5.1 |
| Accounts payable | 76.9 | 93.1 |
| Other liabilities | 56.3 | 6.3 |
| Accruals and deferred income | 61.6 | 61.5 |
| Total | 274.2 | 244.6 |
| 23. ACCRUALS AND DEFERRED INCOME | ||
| Current | ||
| Insurances | 1.0 | 1.5 |
| Personnel expenses | 18.9 | 21.8 |
| Interests | 7.7 | 8.0 |
| Accruals of purchases | 7.2 | 6.4 |
| Discounts | 16.3 | 13.9 |
| Others | 10.5 | 9.8 |
Total 61.6 61.5
DISPUTES
In May 2014, Metsä Board petitioned the District Court of Helsinki to revoke the judgment issued by the Arbitral Tribunal on 11 February 2014 that orders Metsä Board to pay EUR 19.7 million in damages to UPM Kymmene Corporation. In a judgment issued in June 2015, the District Court rejected Metsä Board's petition. Metsä Board appealed the decision of the District Court to the Court of Appeal. The Court of Appeal dismissed Metsä Board's appeal on 21 October 2016. Metsä Board has applied for leave to appeal the matter to the Supreme Court.
| EUR million | 2016 | 2015 |
|---|---|---|
| For own liabilities | ||
| Liabilities secured by pledges | ||
| Pension loans | 34.6 | 43.9 |
| Pledges granted | 30.6 | 21.8 |
| Liabilities secured by mortgages | ||
| Pension loans | 87.1 | 110.3 |
| Real estate mortgages | 232.8 | 232.8 |
| As security of own commitments | ||
| Guarantees and counter-indemnities | 5.1 | 5.9 |
| Other commitments | 49.9 | 49.9 |
| Other rent and leasing commitments | ||
| Payments due in the following year | 1.5 | 1.4 |
| Payments due in subsequent years | 3.2 | 2.5 |
| Total | ||
| Pledges | 30.6 | 21.8 |
| Floating charges | ||
| Real estate mortgages | 232.8 | 232.8 |
| Guarantees and counter-indemnities | 5.1 | 5.9 |
| Other commitments | 49.9 | 49.9 |
| Other rent and leasing commitments | 4.7 | 3.9 |
| Total | 323.1 | 314.3 |
Other commitments consist of a sale and leaseback arrangement made by Metsä Board Corporation. Commitments arising from derivative contracts not recognised in Balance sheet are as follows:
| EUR million | 2016 | 2016 | 2015 | 2015 |
|---|---|---|---|---|
| Nominal value |
Fair value |
Nominal value |
Fair value |
|
| Interest rate swaps | 100.0 | -1.7 | 253.4 | -0.9 |
| Interest rate derivatives total | 100.0 | -1.7 | 253.4 | -0.9 |
| Currency forward agreements | 697.7 | -12.3 | 465.5 | 0.2 |
| Currency option agreements | 56.9 | -0.6 | 91.8 | 0.0 |
| Currency derivatives total | 754.6 | -13.0 | 557.4 | 0.2 |
| Electricity derivatives | 45.8 | 0.9 | 27.9 | -7.0 |
| Oil derivatives | 11.1 | 0.4 | 16.7 | -6.4 |
| Other commodity derivatives | 1.1 | 0.3 | 1.4 | -0.3 |
| Commodity derivatives total | 58.1 | 1.7 | 46.0 | -13.7 |
| Derivatives total | 912.7 | -13.0 | 856.8 | -14.4 |
All derivative agreements of Metsä Board Corporation have been entered into for hedging purposes and cash flow hedge accounting according to IAS 39 is applied to a major part of the contracts in IFRS financial statements of the Metsä Board Group. Only the part of currency derivatives designated as hedges of accounts receivables and accounts payables is excluded from the application of hedge accounting.
Interest rate derivatives are interest rate swaps maturing in 2018 and entered into to hedge the floating rate interest payments. Currency derivatives contracts concluded to hedge currency cash flows mature fully during the financial year starting on 1 January 2017. Commodity derivatives are electricity forwards, propane forwards and gasoil forwards concluded to hedge the cash flows arising from purchases of these commodities. Commodity derivative contracts mature in years 2017–2020. A more detailed description of financial risk management and the principles applied to derivative contracts is included in note 26 of the consolidated Group accounts.
25. ENVIRONMENTAL ITEMS
Only incremental identifiable costs that are primarily intended to prevent, reduce or repair damage to the environment are included in environmental costs. Environmental expenditures are capitalised if they have been incurred to prevent or reduce future damage or conserve resources and bring future economic benefits.
Following is the summary of environmental costs and changes in capitalised environmental expenditures.
| EUR million | 2016 | 2015 |
|---|---|---|
| Income statement | ||
| Materials and consumables | 3.5 | 3.9 |
| Employees costs | ||
| Wages and salaries | 0.6 | 0.7 |
| Social security costs | 0.3 | 0.3 |
| Depreciation | 3.4 | 3.0 |
| Other operating expenses | 3.8 | 3.0 |
| 11.7 | 11.0 | |
| Balance sheet | ||
| Tangible assets | ||
| Acquisition costs, 1 Jan | 70.8 | 67.2 |
| Increases | 5.8 | 4.8 |
| Decreases | - | -1.2 |
| Depreciation | -51.4 | -48.0 |
| Book value, 31 Dec | 25.2 | 22.8 |
| Provisions | ||
| Other provisions | 6.2 | 5.7 |
EMISSION ALLOWANCES
Metsä Board Corporation participates in the European Union Emissions Trading System. In 2016, the company received 354,000 tonnes of emission allowances free of charge. On the balance sheet date, the company had 332,000 tonnes of emission allowances. Actual emissions during the financial period were 199,000 tonnes.
Metsä Board Corporation has recognised the emission allowances in accordance with the net method. The difference between the emissions and the emission allowances received has been recognised through income statement if the actual emissions have exceeded the allowances received. Actual emission during the period did not have any effect on income statement or on balance sheet.
In 2016, Metsä Board Corporation sold emission allowances worth EUR 2.2 million. On the balance sheet date, the fair value of an emission right was EUR 6.54 per ton and total value of the rights held by the company was about EUR 2.2 million.
THE BOARD'S PROPOSAL FOR THE DISTRIBUTION OF PROFITS
The distributable funds of the parent company amount to EUR 491,104,577.54 of which the result for the period is EUR 96,798,084.60. The Board of Directors proposes to the Annual General Meeting that the distributable funds be distributed as follows:
| A dividend of EUR 0.19 per share be paid, or in total | 67,547,421.74 |
|---|---|
| To be left to the shareholders' equity | 423,557,155.80 |
| 491,104,577.54 |
The Board of Directors proposes that the dividend will be paid on 3 April 2017.
No material changes have taken place with respect to the company's financial position after the balance sheet date. Liquidity of the company is good.
Espoo, 2 February 2017
Kari Jordan Martti Asunta Mikael Aminoff
Kirsi Komi Kai Korhonen Liisa Leino
Juha Niemelä Veli Sundbäck Erkki Varis
Mika Joukio CEO
AUDITOR'S REPORT
This document is an English translation of the Finnish auditor's report. Only the Finnish version of the report is legally binding.
TO THE ANNUAL GENERAL MEETING OF METSÄ BOARD CORPORATION
REPORT ON THE AUDIT OF THE FINANCIAL STATEMENTS
OPINION
We have audited the financial statements of Metsä Board Corporation (business identity code 0635366-7) for the year ended 31 December 2016. The financial statements comprise the consolidated balance sheet, statement of comprehensive income, statement of changes in equity, statement of cash flows and notes, including a summary of significant accounting policies, as well as the parent company's balance sheet, income statement, statement of cash flows and notes.
In our opinion
- the consolidated financial statements give a true and fair view of the group's financial performance, financial position and cash flows in accordance with International Financial Reporting Standards (IFRS) as adopted by the EU
- the financial statements give a true and fair view of the parent company's financial performance and financial position in accordance with the laws and regulations governing the preparation of financial statements in Finland and comply with statutory requirements.
BASIS FOR OPINION
We conducted our audit in accordance with good auditing practice in Finland. Our responsibilities under good auditing practice are further described in the Auditor's Responsibilities for the Audit of the Financial Statements section of our report.
We are independent of the parent company and of the group companies in accordance with the ethical requirements that are applicable in Finland and are relevant to our audit, and we have fulfilled our other ethical responsibilities in accordance with these requirements.
We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.
MATERIALITY
The scope of our audit was influenced by our application of materiality. The materiality is determined based on our professional judgement and is used to determine the nature, timing and extent of our audit procedures and to evaluate the effect of identified misstatements on the financial statements as a whole. The level of materiality we set is based on our assessment of the magnitude of misstatements that, individually or in aggregate, could reasonably be expected to have influence on the economic decisions of the users of the financial statements. We have also taken into account misstatements and/or possible misstatements that in our opinion are material for qualitative reasons for the users of the financial statements.
KEY AUDIT MATTERS
Key audit matters are those matters that, in our professional judgment, were of most significance in our audit of the financial statements of the current period. These matters were addressed in the context of our audit of the financial statements as a whole, and in forming our opinion thereon, and we do not provide a separate opinion on these matters.
We have also addressed the risk of management override of internal controls. This includes consideration of whether there was evidence of management bias that represented a risk of material misstatement due to fraud.
THE KEY AUDIT MATTER HOW THE MATTER WAS ADDRESSED IN THE AUDIT
| CONTROL ENVIRONMENT RELATING TO THE FINANCIAL REPORTING PROCESS AND RELATED IT SYSTEMS | |||||
|---|---|---|---|---|---|
| The IT control environment relating to the financial reporting process and the application controls of individual IT systems have an impact on the selected audit approach. |
Our audit procedures included evaluation of the financial report ing process and related control environment, as well as testing of the effectiveness of controls including general IT controls. Our audit procedures focused on testing the reconciliation and |
||||
| As the consolidated financial statements are based on extensive number of data flows from multiple IT systems, consequently the financial reporting control environment is determined as a key |
approval controls as well as on evaluating the administration of access rights. |
||||
| audit matter. | Our audit procedures extensively consisted of several substantive procedures as well as data analysis relating to the most significant balances on the income statement and on the balance sheet. |
VALUATION OF TANGIBLE AND INTANGIBLE ASSETS
| (REFER TO ACCOUNTING POLICIES AND NOTES 11 AND 12 TO THE CONSOLIDATED FINANCIAL STATEMENTS) | |
|---|---|
| Tangible and intangible assets total EUR 857 million and repre sent 39 percent of the consolidated total assets. Gross investments totalled EUR 162 million. The impairment tests cover non-financial assets allocated to the business units. Determining the key assumptions used in the cash flow forecasts underlying the impairment tests requires manage ment judgment. Due to the significant carrying values involved, valuation of tangi ble and intangible assets is determined as a key audit matter. |
Our audit procedures included evaluation of the appropriateness of the capitalization and depreciation principles applied. We also assessed the key assumptions used in the impairment tests by reference to the budgets approved by the parent company's Board of Directors, data external to the Group and our own views. We involved KPMG valuation specialists when assessing the mathematical accuracy of the calculations, as well as comparing the assumptions to externally available market and industry data. In addition, we considered the appropriateness of the disclosures regarding the tangible and intangible assets. |
| VALUATION OF INVENTORIES (REFER TO ACCOUNTING POLICIES AND NOTE 17 TO THE CONSOLIDATED FINANCIAL STATEMENTS) | |
| Inventory management, stocktaking routines and pricing of inven tories are key factors in the valuation of inventories. The Group's carrying value of inventories was EUR 333 million at the end of the financial year. The valuation of inventories involves management estimates in relation to potentially obsolete inventory, as well as to fluctuations in the market prices of finished goods. The valuation of inventories has a significant impact on the profit and loss account and therefore it is determined as a key audit matter. |
We evaluated the appropriateness of the accounting policies by reference to IFRS standards, as well as the functionality of the key IT systems of inventory management. We tested the controls over inventory management, accuracy of inventory amounts and valuation of inventories, as well as performed substantive audit procedures relating to the valuation of inventories to test the accuracy of inventory valuation. We also followed the execution of certain stocktaking during the financial year. |
| (REFER TO ACCOUNTING POLICIES AND NOTES 23, 26 AND 27 TO THE CONSOLIDATED FINANCIAL STATEMENTS) | FINANCIAL CONTRACTS AND HEDGING INSTRUMENTS |
| The financial liabilities amount to EUR 688 million, accounting for 31 percent of the consolidated balance sheet. In addition, the Group has off-balance sheet committed credit facility agreements amounting to EUR 202 million. The Group hedges financial risks with interest rate and foreign currency derivatives and their nominal values amounted to EUR 855 million at the end of the financial year. |
Our audit procedures included evaluation of the recognition and measurement principles applied to financial instruments for appropriateness, as well as testing of controls over the accuracy and valuation of financial instruments. As part of our year-end audit procedures we tested the appropriate ness of valuations by using data analysis, as well as selecting transac tions for testing on a sample basis. |
| Due to the significance of the financial and derivative contracts and the IFRS requirements set for hedge accounting, the financial contracts and hedging instruments are determined as a key audit matter. |
In respect to hedge accounting, we evaluated the effectiveness of hedge accounting by reference to IFRS requirements. In addition, we evaluated the adequacy of the disclosures relating to financial instruments. |
RESPONSIBILITIES OF THE BOARD OF DIRECTORS AND THE MANAGING DIRECTOR FOR THE FINANCIAL STATEMENTS
The Board of Directors and the Managing Director are responsible for the preparation of consolidated financial statements that give a true and fair view in accordance with International Financial Reporting Standards (IFRS) as adopted by the EU, and of financial statements that give a true and fair view in accordance with the laws and regulations governing the preparation of financial statements in Finland and comply with statutory requirements. The Board of Directors and the
Managing Director are also responsible for such internal control as they determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.
In preparing the financial statements, the Board of Directors and the Managing Director are responsible for assessing the parent company's and the group's ability to continue as a going concern, disclosing, as applicable, matters relating to the going concern and using the going concern basis of accounting. The financial statements are prepared using the going concern basis of accounting unless there is an intention
to liquidate the parent company or the group or cease operations, or there is no realistic alternative but to do so.
AUDITOR'S RESPONSIBILITIES FOR THE AUDIT OF THE FINANCIAL STATEMENTS
Our objectives are to obtain reasonable assurance on whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with good auditing practice will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of the financial statements.
As part of an audit in accordance with good auditing practice, we exercise professional judgment and maintain professional scepticism throughout the audit. We also:
- Identify and assess the risks of material misstatement of the financial statements, whether due to fraud or error, design and perform audit procedures responsive to those risks, and obtain audit evidence that is sufficient and appropriate to provide a basis for our opinion. The risk of not detecting a material misstatement resulting from fraud is higher than for one resulting from error, as fraud may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal control.
- Obtain an understanding of internal control relevant to the audit in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the parent company's or the group's internal control.
- Evaluate the appropriateness of accounting policies used and the reasonableness of accounting estimates and related disclosures made by management.
- Conclude on the appropriateness of the Board of Directors' and the Managing Director's use of the going concern basis of accounting and based on the audit evidence obtained, whether a material uncertainty exists related to events or conditions that may cast significant doubt on the parent company's or the group's ability to continue as a going concern. If we conclude that a material uncertainty exists, we are required to draw attention in our auditor's report to the related disclosures in the financial statements or, if such disclosures are inadequate, to modify our opinion. Our conclusions are based on the audit evidence obtained up to the date of our auditor's report. However, future events or conditions may cause the parent company or the group to cease to continue as a going concern.
- Evaluate the overall presentation, structure and content of the financial statements, including the disclosures, and whether the financial statements represent the underlying transactions and events so that the financial statements give a true and fair view.
- Obtain sufficient appropriate audit evidence regarding the financial information of the entities or business activities within the group to express an opinion on the consolidated financial statements. We are responsible for the direction, supervision and performance of the group audit. We remain solely responsible for our audit opinion.
We communicate with those charged with governance regarding, among other matters, the planned scope and timing of the audit and significant audit findings, including any significant deficiencies in internal control that we identify during our audit.
We also provide those charged with governance with a statement that we have complied with relevant ethical requirements regarding independence, and communicate with them all relationships and other matters that may reasonably be thought to bear on our independence, and where applicable, related safeguards.
From the matters communicated with those charged with governance, we determine those matters that were of most significance in the audit of the financial statements of the current period and are therefore the key audit matters. We describe these matters in our auditor's report unless law or regulation precludes public disclosure about the matter or when, in extremely rare circumstances, we determine that a matter should not be communicated in our report because the adverse consequences of doing so would reasonably be expected to outweigh the public interest benefits of such communication.
OTHER REPORTING REQUIREMENTS
OTHER INFORMATION
The Board of Directors and the Managing Director are responsible for the other information. The other information comprises information included in the report of the Board of Directors and in the Annual Report, but does not include the financial statements and our auditor's report thereon. We obtained the report of the Board of Directors prior to the date of this auditor's report, and the Annual Report is expected to be made available to us after that date.
Our opinion on the financial statements does not cover the other information.
In connection with our audit of the financial statements, our responsibility is to read the other information identified above and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the audit, or otherwise appears to be materially misstated. With respect to the report of the Board of Directors, our responsibility also includes considering whether the report of the Board of Directors has been prepared in accordance with the applicable laws and regulations.
In our opinion, the information in the report of the Board of Directors is consistent with the information in the financial statements and the report of the Board of Directors has been prepared in accordance with the applicable laws and regulations.
If, based on the work we have performed on the report of the Board of Directors, we conclude that there is a material misstatement of this other information, we are required to report that fact. We have nothing to report in this regard.
OTHER OPINIONS
We support that the financial statements should be adopted. The proposal by the Board of Directors regarding the treatment of distributable funds is in compliance with the Limited Liability Companies Act. We support that the Board of Directors of the parent company and the Managing Director should be discharged from liability for the financial period audited by us.
Espoo, 14 February 2017
KPMG Oy Ab
Raija-Leena Hankonen Authorized Public Accountant
CORPORATE GOVERNANCE STATEMENT
INTRODUCTION
This statement describing the corporate governance of Metsä Board Corporation (Metsä Board or Company) has been issued as a separate statement pursuant to the Securities Markets Act and the Finnish Corporate Governance Code and is published concurrently with the Company's financial statements and report of the Board of Directors. The Finnish Corporate Governance Code from 2015 is available at the website of the Finnish Securities Markets Association at www.cgifinland.fi.
Metsä Board is a Finnish public limited company whose A and B series shares are subject to public trading on the official list of NASDAQ OMX Helsinki Ltd. (Helsinki Stock Exchange). In its administration and
governance Metsä Board applies Finnish laws, especially the Companies Act, the Company's Articles of Association and rules and regulations issued pursuant to laws, including those issued by the Financial Supervisory Authority and applying to listed companies. Metsä Board also complies with the rules and recommendations of the Helsinki Stock Exchange as applicable to listed companies.
Metsä Board prepares its financial statements and interim reports according to the International Financial Reporting Standards (IFRS). The financial statement documents are prepared and published in Finnish and English.
Metsä Board's headquarters are located in Espoo, Finland. The Company's registered domicile is Helsinki.
APPLICATION OF THE FINNISH CORPORATE GOVERNANCE CODE
As a Finnish listed company, Metsä Board applies the Finnish Corporate Governance Code of 2015. Currently Metsä Board does not deviate from any single recommendation of the Code. The new Corporate Governance Code entered into force on 1 January 2016. This statement has been issued in compliance with the regulations concerning reporting content set out in the Corporate Governance Code of 2015.
METSÄ BOARD'S GOVERNANCE STRUCTURE
The Company's statutory bodies include the General Meeting of Shareholders, the Board of Directors and the CEO. In addition, a
CORPORATE GOVERNANCE IN METSÄ BOARD
Corporate Management Team assists the CEO in the operative management of the Company and in coordinating its operations. Members of the management team are not members of the Board of Directors. The tasks and responsibilities of the different corporate bodies are specified in the Finnish Companies Act.
Metsä Board has a function based organisation, including marketing and sales, production and technology, finance, business development and human resources. Functions are supported by centralized support functions, most of which are common with other Metsä Group companies. Support functions are based on specific service agreements, the terms of which are at arm's length.
GENERAL MEETING
The General Meeting of Shareholders is the Company's highest decision-making body where shareholders use their decisionmaking power. Each shareholder is entitled to participate in a General Meeting by following the procedure described in the notice to the General Meeting. According to the Companies Act, the General Meeting decides on the following matters, among others:
- amending the Articles of Association
- approving the financial statements
- profit distribution
- mergers and demergers
- acquisition and transfer of own shares
- appointing the members of the Board and specifying their and Board committee members' compensation
- appointing the auditor and specifying his compensation.
Shareholders are entitled to put forward a matter pertaining to the General Meeting to be addressed when the shareholder delivers a written request to this effect so well in advance that the matter can be included in the notice to the meeting. The Company has specified January 15th as the relevant deadline. In addition, a shareholder has a right to present questions on the items on the agenda of the General Meeting. A shareholder is entitled to participate in a General Meeting when he/she is included in the register of
shareholders eight (8) working days before the General Meeting. An Annual General Meeting takes place each year in June at the latest. Notice to a General Meeting is served at the earliest three months and at the latest three weeks before the meeting by publishing it on the Company's website and by publishing the notice or a summary thereof in at least one Finnish newspaper of general circulation.
An Extraordinary General Meeting will convene if the Board finds it necessary, or if the auditor or shareholders representing at least 10 per cent of all shares deliver a written request to this effect in order to process a specified matter.
BOARD OF DIRECTORS
The Board of Directors is responsible for the Company's administration and arranging the Company's operations properly according to applicable laws, the Articles of Association and good corporate governance. The general authority of the Board cover matters that are far-reaching, strategically significant or unusual and which therefore do not belong to the Company's day-to-day business operations. The Board supervises Metsä Board's operations and management and decides on strategy, major investments, the Company's organisation structure and significant financing matters. The Board supervises the proper arrangement of the Company's operations, and ensures that accounting and asset management control, financial reporting and risk management have been organised in an appropriate manner.
For its operation, the Board has a written working order. In accordance with the working order, the Board's tasks include:
- appointing the CEO and discharging him and ensuring that the CEO takes care of the Company's day-to-day administration in accordance with the regulations and guidelines given by the Board
- establishing necessary committees, appointing their members and approving their working orders
- addressing and approving the long range plan and corporate strategy
-
accepting the annual operational plan and budget
-
monitoring how the Company's accounting, asset management, risk control and financial reporting are arranged
- deciding on significant investments, business acquisitions, divestments and closures of operations
- deciding on considerable investments and financing arrangements
- deciding on the transfer and pledging of the Company's significant real property
- deciding on management authorizations and granting rights to represent the Company
- monitoring that the Company's Articles of Association are complied with; convening the General Meeting and monitoring that the decisions taken by the General Meeting are implemented
- signing and presenting the financial statements to the Annual General Meeting for approval, and preparing a proposal for the use of profits
- approving key policies and guidelines, including the insider guidelines
- publishing the financial statements bulleting as well as interim and semi-annual reports
- publishing or authorizing the CEO to publish all inside information likely to have a significant effect on the value of the Company's shares, or which otherwise have to be made public according to the Finnish Securities Markets Act or the Rules of the Helsinki Stock Exchange.
The working order of the Board of Directors is presented in full on the Company's website (www.metsaboard.com > lnvestors > Corporate Governance). The Board can delegate matters in its general authority to the CEO and correspondingly take charge of decision-making in a task that belongs to the CEO's general authority.
On an annual basis, the Board assesses its own operation and the Company's governance and decides on any necessary changes.
The Board convenes on a regular basis. In the financial year 2016, the Board held a total of 17 meetings, five of which were phone meetings. The Board members participated in the meetings as follows: Asunta, Jordan, Komi, Korhonen, Niemelä, Sundbäck and
Varis took part in all meetings, while Leino took part in 16 and Aminoff in 15 meetings. (The attendance rate of the members was 99 per cent in 2015 and 100 per cent in 2014).
COMPOSITION, DIVERSITY AND INDEPENDENCE OF THE BOARD OF DIRECTORS
The composition and number of members of the Board of Directors must facilitate effective fulfilment of the Board's tasks. The composition of the Board of Directors takes into account the development phase of the Company, ownership structure, the special requirements of the industry and the needs of the Company's operations. Both sexes are represented on the Board of Directors. A member of the Board must possess the competence required by the task and the opportunity to allocate sufficient time for the task.
The Board recognizes the benefits to the Company and its shareholders of a diverse and broad Board composition. Diversity supports the Board's open work atmosphere and decision-making. The Board is responsible for the Company's administration and the proper arrangement of its operations. A key task of the Board is also to support and challenge operative management from various perspectives in a consistent and predictable manner. The successful working by the Board and its Committees requires a diverse composition, knowledge and experience base as well as taking into account the personal qualities of individual members. Metsä Board has identified that key diversity factors for the Company include industry knowledge, experience from different fields of business and international business scene. In addition, varying educational backgrounds, management experience from different business sectors and a varying age and gender structure have been identified as items promoting diversity. Metsä Board's continuous target is to have both genders represented at the Board. Further, diversity shall correspond to and support the Company's then current development stage and respond to the Company's and its business' future development needs.
According to the Articles of Association, a minimum of five and a maximum of ten ordinary members shall be appointed to the Board of Directors by the shareholders at the Annual General Meeting for a one-year period at a time. The number of consecutive terms is not limited. At present, the Board has nine members. The Board appoints a Chairman and a Vice Chairman from among its members. The Annual General Meeting of 2016 appointed the following persons as members of the Board of Directors:
- Mr Kari Jordan, born 1956, Chairman, M.Sc. (Econ.), 800,000 B shares
- Mr Martti Asunta, born 1955, Vice Chairman, M.Sc. (For.), 53,744 B shares
- Mr Mikael Aminoff, born 1951, M.Sc. (For.), 63,020 B shares
- Ms Kirsi Komi, born 1963, independent member, L.L.M., 58,825 B shares
- Mr Kai Korhonen, born 1951, independent member, M.Sc. (Eng.), eMBA, 195,595 B shares
- Ms Liisa Leino, born 1960, independent member, M.Sc. (Nutrition), 157,470 B shares
- Mr Juha Niemelä, born 1946, independent member, M.Sc. (Econ.), 157,470 B shares
- Mr Veli Sundbäck, born 1946, independent member, L.L.M., 48,490 B shares
- Mr Erkki Varis, born 1948, independent member, M.Sc. (Eng.), 112,062 B shares
These ownerships include shares possibly owned by controlled entities. A majority of the members of the Board of Directors are independent of both the Company and its significant shareholders. As President and CEO of Metsä Group and as Managing Director of Metsäliitto Cooperative, Chairman Jordan is dependent on both the Company and its majority shareholder. Martti Asunta and Mikael Aminoff are members of the Board of Metsäliitto Cooperative and consequently not independent of a significant shareholder. Juha Niemelä has served on the Board for more than 10 consecutive years but is considered as independent based on the Board's general evaluation.
The Board's Nomination and Compensation committee proposes to the Annual General Meeting convened for March 23, 2017 that all current Board members except Aminoff be re-elected for a new term and that Mr Jussi Linnaranta be elected as a new member. Mr Linnaranta holds a M.Sc (Agriculture) degree and works as an agriculture and power entrepreneur. He is a member of the Board of Metsäliitto Cooperative and hence not independent of the Company's significant shareholder. Further information on existing and proposed Board members is available on the Company's website at (www. metsaboard.com > Investors > Corporate Governance).
BOARD COMMITTEES
Board committees provide, as necessary, assistance to the Board of Directors, preparing matters for which the Board is responsible. The Board of Directors has appointed an Audit Committee and a Nomination and Compensation Committee from among its members. Every year after the Annual General Meeting, the Board of Directors appoints each committee's chairman and members. The Board of Directors and its committees can also seek assistance from external advisors.
Final decisions concerning matters related to the tasks of the committees are made by the Board of Directors on the basis of committee proposals, excluding proposals made directly to the General Meeting by the Nomination and Compensation Committee on board compensation and remuneration.
AUDIT COMMITTEE
The Audit Committee is responsible for assisting the Board of Directors in ensuring that the company's financial reporting, calculation methods, annual financial statements and other financial information made public by the Company are correct, balanced, transparent and clear. On a regular basis, the Audit Committee reviews the internal control and management systems and monitors the progress of financial risk reporting and the auditing of the accounts. The Audit Committee assesses the efficiency and scope of internal auditing, the company's risk management, key risk areas and compliance with applicable laws and regulations. The committee gives a recommendation to the Board concerning the appointment of auditors to the Company. The Audit Committee also processes the annual plan for internal auditing and the reports prepared on significant auditing.
The Audit Committee consists of four Board members who are independent of the Company and its significant shareholders. Since the Annual General Meeting of 2016, Kai Korhonen has been chairman of the Audit Committee with Kirsi Komi, Veli Sundbäck and Erkki Varis as members.
The committee members must have adequate expertise in accounting and financial statement policies. The Audit Committee convenes on a regular basis, at least four times a year, including meeting with the company's auditor. The committee chairman provides the Board with a report on every meeting of the Audit Committee. The tasks and responsibility areas have been specified in the committee's working order which the Board has approved (www.metsaboard.com > Investors > Corporate Governance).
When necessary, the following persons are also represented in the Audit Committee meetings as summoned by the Committee: the auditor, Chief Executive Officer and Chief Financial Officer as well as other management representatives and external advisors.
The Audit Committee convened four times during 2016 and the attendance rate of the members was 100 per cent (100 per cent also in 2015 and 2014).
NOMINATION AND COMPENSATION COMMITTEE
The task of the Nomination and Compensation Committee is to assist the Board of Directors in matters related to the appointment and compensation of the company's CEO, a possible Deputy CEO and the senior management and prepare matters related to the reward schemes for management and employees. In addition, the Committee prepares for the Annual General Meeting a proposal on the number of Board members, Board composition and Board member compensation. The Committee also recommends, prepares and proposes to the Board the CEO's (and a Deputy CEO's) nomination, salary and compensation, and further evaluates and provides the Board and the CEO with recommendations concerning management rewards and compensation systems.
The Committee consists of five Board members. It convenes on a regular basis at least four times a year. The Committee chairman presents the proposals issued by the Committee to the Board. The tasks and responsibilities of the Nomination and Compensation committee have been specified in the committee's working order, which the Board approves (www.metsaboard.com > Investors > Corporate Governance).
Since the Annual General Meeting of 2016, Kari Jordan has been chairman of the Nomination and Compensation Committee with Mikael Aminoff, Martti Asunta, Liisa Leino and Juha Niemelä as members.
The Nomination and Compensation Committee convened six times during 2016 and members Jordan, Asunta, Leino and Niemelä participated in all meetings while Aminoff participated in five meetings (the attendance rate of all members was 100 per cent in 2015 and 2014).
CHIEF EXECUTIVE OFFICER
Chief Executive Officer Mika Joukio, M.Sc. (Eng.), born 1964, is responsible for the daily management of the Company's administration according to the guidelines and instructions given by the Board. In addition, the CEO is responsible for ensuring that the Company's accounting has been carried out according to applicable laws and that asset management has been organised in a reliable manner. The CEO manages the Company's daily business and is responsible for controlling and steering the business areas.
The CEO has a written CEO contract approved by the Board. The Board monitors the CEO's performance and provides a performance evaluation once a year. The contractual retirement age of the CEO is 62 years. The Company has commissioned an additional pension insurance policy for the CEO, covering the period between the contractual retirement and the statutory retirement age of 63 years and entitling the CEO to receive pension compensation equal to 60 per cent of his total salary calculated on the basis of the past five years' salary preceding retirement. According to Finnish pension legislation, a person has the option to retire between the ages of 63 to 68.
The Board appoints and discharges the CEO. The Board can discharge the CEO without a specific reason. The CEO can also resign from his assignment. The mutual term of notice is six months. The Board may, however, decide to discharge the CEO without a period of notice. When the service contract of the CEO is terminated by the Board, the CEO is entitled to receive discharge compensation equal to his 12-month salary.
DEPUTY TO THE CEO
The Board can at its discretion appoint a Deputy to the CEO. The Deputy to the CEO is responsible for carrying out the CEO's tasks when the CEO is unable to perform his duties. For the time being no Deputy to the CEO has been appointed.
CORPORATE MANAGEMENT TEAM
In the operative management of Metsä Board, the CEO is assisted by the Corporate Management Team, which consists of Mika Joukio, CEO, together with function heads Ari Kiviranta (Production and Technology), Seppo Puotinen (Marketing and Sales), Jussi Noponen (Finance and Control), Sari Pajari (Business Development) and Susanna Tainio, (Human Resources), who are all reporting to the CEO.
Each Corporate Management Team member has a written employment or service contract. With the exception of the CEO members of the Corporate Management Team have no extraordinary pension arrangements which would deviate from applicable pension legislation. The term of notice of Corporate Management team members is six months.
The Corporate Management Team's tasks and responsibilities include planning investments, specifying and preparing the Company's strategic guidelines, allocating resources, controlling routine functions as well as preparing several matters to be reviewed by the Board. The Corporate Management Team convenes at the Chairman's invitation once a month, as a rule, and also otherwise when necessary.
The Corporate Management Team members' owned the Company's shares at the end of the financial year 2016 were as follows:
- Mika Joukio 186,348 B shares
- Jussi Noponen 41,420 B shares
- Ari Kiviranta 0 shares
- Sari Pajari 31,826 B shares
- Seppo Puotinen 84,000 B shares and 2,000 A shares
- Susanna Tainio 11,495 B shares
Possible controlled entities of management team members do not hold shares in the Company.
INTERNAL CONTROL, INTERNAL AUDITING AND RISK MANAGEMENT
Profitable business requires that operations are monitored continuously and with adequate efficiency. Metsä Board's internal management and control procedure is based on the Finnish Companies Act, regulations and recommendations for listed companies, the Articles of Association and the company's own approved principles and policies. The functionality of the company's internal control is evaluated by the company's internal auditing. Internal control is carried out throughout the organisation. Internal control methods include internal guidelines and reporting systems. The following describes the principles, objectives and responsibilities of Metsä Board's internal control, risk management and internal auditing.
INTERNAL CONTROL
Being a listed company, Metsä Board's internal control is steered by the Finnish Companies Act and the Securities Market Act, other laws and regulations applicable to the operations and the rules and recommendations of the Helsinki Stock Exchange, including the Corporate Governance Code. External control is carried out by Metsä Board's auditor and the authorities.
In Metsä Board, internal control covers financial reporting and other monitoring. Internal control is implemented by the Board and operative management as well as the entire personnel. Internal control aims to ensure achieving the goals and objectives set for the company; economical, appropriate and efficient use of resources; correct and reliable financial information and other management information; adherence to external regulations and internal policies; security of operations, information and property in an adequate manner; and the arrangement of adequate and suitable manual and IT systems to support operations.
Internal control is divided into (i) proactive control, such as the specification of corporate values, general operational and business principles; (ii) daily control, such as operational systems and work instructions related to operational steering and monitoring; and (iii) subsequent control, such as management evaluations and inspections, comparisons and verifications with the aim of ensuring that the goals are met and that the agreed operational and control principles are followed. The corporate culture, governance and the approach to control together create the basis for the entire process of internal control.
MONITORING OF THE FINANCIAL REPORTING PROCESS, CREDIT CONTROL AND AUTHORISATION RIGHTS
The financial organisations of the functions and the central administration are responsible for financial reporting. The units and functions report the financial figures each month. The functions' control functions check their units' monthly performance and report them
further to central administration. Functions' profitability development and business risks and opportunities are discussed in monthly meetings attended by senior management of the Company and of the function in question. The result will be reported to the Board and the Corporate Management Team each month. The Board presents the Financial Statements to the Annual General Meeting for approval, approves the financial statement bulletin and quarterly reports and decides on their publication. The Company's internal guidelines provide detailed descriptions on the reporting and control rules and the reporting procedure.
Credit control in Metsä Board has been centralised under a Credit Committee, which convenes at least each quarter. The development of trade receivables is monitored in each sales company by credit controllers under the supervision of the Group VP of Credits. Counterparty-specific credit limits are set within the boundaries of the credit policy confirmed by the Board in cooperation with centralised credit control and business area management. The development of credit risks is reported to the Board on a regular basis.
Authorisation rights concerning expenses, significant contracts and investments have been specified continuously for different organisation levels according to the decisionmaking authority policy confirmed by the Board and the authority separately granted by the CEO and other management personnel. Investment follow-up is carried out by the Group's financial administration according to the investment policy confirmed by the Board. After pre-approval, investments are taken to the management teams of the business areas and the Corporate Management Team within the framework of the annual investment plan. Most significant investments are separately submitted for Board approval. Investment follow-up reports are compiled each quarter.
INTERNAL AUDITING
Internal auditing assists the Board and CEO with their control tasks by evaluating the quality of internal control maintained in order to achieve the Company's objectives. In addition, internal auditing supports the organisation by evaluating and ensuring the functionality of business processes, risk management and the management and administration systems.
The key task of internal auditing is to assess the efficiency and suitability of internal control concerning the company's functions and units. In its assignment, internal auditing evaluates how well the operational principles, guidelines and reporting systems are adhered to, how property is protected and how efficiently resources are used. Internal auditing also acts as an expert in development projects related to its task area and prepares special reports at the request of the Audit Committee or operative management.
Internal auditing operates under the supervision of the Audit Committee and the CEO. Audit observations, recommendations and the progress of measures are reported to the management of the target audited, the company management and the auditor. Every six months, internal auditing reports its auditing measures, plans and operations to the Audit Committee. Internal auditing applies in its tasks a working order approved by the Board of Directors.
The action plan of internal auditing is prepared for one calendar year at a time. The aim is to allocate the auditing to all functions and units at certain intervals. Auditing is annually allocated to areas that are in a key position regarding the evaluated risk and the company's objectives at the time. The topicality and appropriateness of the action plan are processed with the Company's management every six months.
The scope and coordination of the auditing operations are ensured through regular communication and information exchange with other internal assurance functions and the auditor. When necessary, internal auditing uses external service providers for temporary additional resourcing or special expertise for carrying out demanding evaluation tasks.
RISK MANAGEMENT
Risk management is an essential part of Metsä Board's standard business planning and leadership. Risk management belongs to daily decision-making, operations follow-up and internal control, and it promotes and ensures that the objectives set by the Company are met.
Linking business management efficiently with risk management is based on the operational principles confirmed by the Board; the aim of the principles is to maintain risk management as a process that is well defined, understandable and sufficiently practical. Risks and their development are reported on a regular basis to the Board's Audit Committee. Centralised risk management also takes care of the coordination and competitive bidding of Metsä Board's insurance coverage.
The most crucial objective of risk management is to identify and evaluate those risks, threats and opportunities which may have an impact on the implementation of the strategy and on how short-term and long-term objectives are met. A separate risk review is also included in the most significant investment proposals. The businesses regularly evaluate and monitor the risk environment and related changes as part of their normal operational planning. The risks identified and their control is reported to the company's management, Audit Committee and the Board at least twice a year. Business risks also involve opportunities, and they can be utilised within the boundaries of the agreed risk limits. Conscious risk-taking decisions must always be based on an adequate evaluation of the riskbearing capacity and the profit/loss potential, among other things.
Risk management responsibilities in Metsä Board are divided among different functions. The Board is responsible for the Company's risk management and approves the Company's risk management policy; the Audit Committee evaluates the levels and procedures of the Company's risk management and the essential risk areas and provides the Board with related proposals. The CEO and the Management Team are responsible for the
specification and adoption of the risk management principles. They are also responsible for ensuring that the risks are taken into account in the company's planning processes and that risk reporting is adequate and appropriate. The Vice President of Risk Management reports to the CFO and is responsible for the Company's risk management process development, coordination, the implementation of risk evaluation and the essential insurance decisions. Businesses and support functions identify and evaluate the essential risks related to their own areas of responsibility in their planning processes, prepare for them, take necessary preventive action and report on the risks as agreed.
Metsä Board's essential risk management elements include implementing a comprehensive corporate risk management process that supports the entire business, protecting property and ensuring business continuity, corporate security and its continuous development, as well as crisis management and continuity and recovery plans. According to the risk management policy and principles, adequate risk management forms a necessary part of the preliminary review and implementation stages of projects which are financially or otherwise significant.
The tasks of Metsä Board's risk management are to:
- ensure that all identified risks with an impact on personnel, customers, products, property, information assets, corporate image, corporate responsibility and operational capacity are controlled according to applicable laws and on the basis of best available information and financial aspects
- ensure that the company's objectives are met
- fulfil the expectations of stakeholders
- protect property and ensure disruptionfree business continuity
- optimise the profit/loss possibility ratio
- ensure the management of the company's overall risk exposure and minimise the overall risks.
The most significant risks and uncertainties that the company is aware of are described in the Report of the Board of Directors.
AUDITING
According to Metsä Board's Articles of Association, the Company has one auditor who shall be an auditing firm authorised by the Central Chamber of Commerce of Finland. The General Meeting appoints the auditor each year. The Audit Committee together with the Audit Committee of the parent entity Metsäliitto Cooperative arranged in 2011 a tender for the auditing services. As a result of the tendering, the Company's long-term auditor Pricewaterhouse Coopers Oy was changed to KPMG Oy Ab. Pursuant to the decision of the Annual General Meeting of 2016, KPMG Oy Ab acts as the Company's auditor and has appointed Raija-Leena Hankonen, APA, as the auditor with main responsibility. The Audit committee controls the appointment procedure of the auditors and provides the Board and the General Meeting with a recommendation for the appointment of the auditor.
In 2016, KPMG Oy Ab received EUR 227,242 (229,742 in 2015 and 222,690 in 2014) in auditing compensation, KPMG internationally received altogether EUR 425,333 (EUR 407,883 in 2015 and 447,954 in 2014) and other auditing firms outside Finland were paid EUR 15,150 (EUR 42,321 in 2015 and EUR 50,344 in 2014). In addition, KPMG has received EUR 3,864 (EUR 10,554 in 2016 and EUR 9,113 in 2014) for services not related to the actual auditing of the accounts.
INSIDER ADMINISTRATION
Metsä Board group complies in insider matters with Finnish laws, namely the Securities Markets Act, the Regulation N:o 596/2014 by the European Parliament and
the Commission on market abuse (MAR) and supporting orders and regulations as well as the insider guidelines of NASDAQ OMX Helsinki Ltd. (Helsinki Stock Exchange) (http://business.nasdaq.com/list/Rulesand-Regulations/European-rules/nasdaqhelsinki). The Board has based on the above rules approved the Company's own insider guidelines.
Pursuant to MAR Article 14 and Chapter 51 of the Penal Code, a person who possesses inside information shall not (i) engage or attempt to engage in insider dealing by acquiring or transferring financial instruments in his own name or on behalf of a third party, (ii) recommend that another person engage in insider dealing or induce another person to engage in insider dealing, (iii) unlawfully disclose inside information to another person, unless such disclosure is made as part of carrying out normal work duties. The purpose of insider management is to enable a transparent ownership of the Company's securities by the Company's insiders, while simultaneously maintaining public trust in the trading with the Company's securities and their price formation. The Company only recommends long-term investments. Insiders are being trained and guided on a regular basis.
Following the MAR becoming effective on 3 July 2017, the Company no longer has a register of public insiders and the Company no longer maintains a permanent companyspecific insider register. The Company shall, when required and by decision of the Chairman of the Board of Directors, set up a project-specific insider register to cover all persons who are involved in the preparation of a specific project containing insider information.
The Company's managers with a duty to notify include members of the Board of Directors and the CEO. The holdings of such managers and their related parties is public. Each of them have an individual duty vis-à-vis the Company and the competent supervisory authority to notify all transactions executed with the shares and other financial instruments of Metsä Board. Metsä Board will publish all such notifications by means of a stock exchange release.
Trading in the Company's shares and other financial instruments is prohibited during a period starting at the end of each reporting period and lasting until the results release has been published (always at minimum 30 days; "closed window"). This prohibition applies not only to managers with a duty to notify but also to such other persons specified by the Company who participate in the preparation of financial reports.
RELATED PARTY TRANSACTIONS
The Company's business activities include contractual relationships with the parent entity Metsäliitto Cooperative and affiliated companies Metsä Fibre Oy and Metsä Tissue Oyj. In situations where the Board of Directors addresses a business relationship or other contractual relationship or connection to Metsäliitto Cooperative or the Company's affiliated companies, the Board of Directors shall, if necessary, act without those of its members who are dependent on Metsäliitto Cooperative or the relevant affiliated company.
To assess the independence and impartiality of the members of the Board of Directors, the members shall notify the Company of circumstances that may have an impact on the member's ability to act without conflict of interest.
On 31 December 2016, neither the Board members, nor the Company's CEO or the Corporate Management Team members had monetary loans from the Company or its subsidiaries. No security arrangements or significant business relations existed between these persons (including their related parties as defined in IFRS) and the Company during 2016.
SALARY AND REMUNERATION REPORT
This salary and remuneration report of Metsä Board Corporation (Metsä Board or the Company) has been issued pursuant to recommendations concerning reporting of the Finnish Corporate Governance Code of 2015. The description on remuneration principles and decision-making is updated on a regular basis, two times every calendar year as a starting point, however, always in connection with the annual Corporate Governance Statement. A report regarding the fees paid out during the previous financial year is also published concurrently.
DECISION-MAKING ORDER AND PRINCIPLES OF REMUNERATION
GENERAL
The purpose of the management's compensation system is to compensate management in a fair and competitive way for a successful and profitable implementation of the Company's strategy. The objective of remuneration is also to encourage management in the development of the Company's strategy and business to thereby act for the benefit the Company in the long run. The Board approves the forms and basis of compensation and incentive systems as well as the measures and targets applied. The Board's Nomination and Compensation Committee assists the Board in matters relating to management remuneration, conditions of employment and engagement of management members as well as prepares Board decisions relating to management remuneration.
The Company currently uses a shortterm bonus scheme for management and personnel as well as a long-term share based compensation scheme for management and key employees.
BOARD OF DIRECTORS
The Annual General Meeting of the Company decides on the remuneration of the Board of Directors. The Nomination and Compensation Committee presents the General Meeting with proposals for remuneration of the Board of Directors, taking into account the Company's financial standing at a given time and, among other things, remuneration guidelines in other comparable companies. The Committee consults, if necessary, the majority shareholder, who has the decisive vote at the General Meeting as regards Board remuneration.
CHIEF EXECUTIVE OFFICER
The Board of Directors in turn appoints and discharges the CEO and approves his salary and compensation. The Board can discharge the CEO without a specific reason. The CEO can also resign from his assignment. The mutual term of notice is six months. The Board may, however, decide to discharge the CEO without a period of notice. When the service contract of the CEO is terminated by the Board, the CEO is entitled to receive discharge compensation equal to his 12-month salary. The Board may, in accordance with the CEO's service contract, decide that the CEO annually receives bonus pay based on his overall performance and corresponding to a maximum of his seven (7) month salary.
The contractual retirement age of the CEO is 62 years. The Company has commissioned an extra pension insurance policy for the CEO, covering the period between the contractual and statutory retirement age of 63 years. The policy entitles the CEO to receive pension compensation equal to 60 per cent of his salary at the time of retirement (calculated in accordance with Finnish pension laws) on the basis of a five-year-period preceding the moment of retirement. Pursuant to Finnish pension laws a person has the option to retire at a desired point-in-time between the ages of 63 and 68. The cost of the policy in 2016 was 279,858 euros (207,794 euros in 2015).
CORPORATE MANAGEMENT TEAM
The CEO decides on the compensation of other Corporate Management Team members in cooperation with the Board Chairman and in accordance with the principles approved and guidelines given by the Board.
Also other Corporate Management Team members have written employment contracts. The period of notice of Corporate Management Team members is six months. Termination of employment without cause entitles members of the Corporate
Management Team to receive discharge compensation equal to their 0 to 12-month salary.
Excluding the CEO, Corporate Management Team members have no extraordinary pension arrangements which would deviate from applicable pension legislation. Pursuant to Finnish pension laws a person has the option to retire at a desired point-in-time between the ages of 63 and 68. The Finnish TyEL pension system provides for a retirement benefit based on years of service and earnings according to the prescribed statutory system. For purposes of the Finnish pension system earnings include salary, bonuses and fringe benefits but exclude share or stock option based income.
LONG-TERM SHARE INCENTIVE SCHEME In December 2010, the Board of Directors approved a share-based incentive plan. The aim of the plan is to combine the objectives of shareholders and executives in order to increase the value of the company, to commit the executives to perform the mutual strategy, and to offer them a competitive reward plan based on share ownership. The plan consists of three consecutive three-year earnings periods, namely calendar years 2011–2013, 2012–2014 and 2013–2015. At the beginning of each period, the Board of Directors decided on the earnings criteria and defined performance targets. The potential reward from the plan for each of the earnings periods was based on Metsä Board Group's equity ratio at the end of the period as well as the development of return on capital employed (ROCE) and earnings before interest and taxes (EBIT) during each earnings period. Each earnings period is followed by a two-year restriction period during which a participant is not entitled to transfer or dispose of the shares. In addition, a cash proportion is included in the reward to cover taxes and tax-related costs arising from the reward. At the start of the first earnings period the system covered nine persons, including all management team members.
The Board decided in December 2013 to continue the share-based incentive scheme for management. The plan consists of three new three-year earnings periods, namely calendar years 2014–2016, 2015–2017
and 2016–2018. At the beginning of each period, the Board of Directors decided on the earnings criteria and defined performance targets. The potential reward from the plan for each of the earnings periods is based partly on Metsä Board Group's equity ratio at the end of the period as well as the development of return on capital employed (ROCE) and operating results (EBIT) and partly based on corresponding indicators for Metsä Group, as determined by the Board for each earnings period. An earnings period is followed by a two-year restriction period during which a participant is not entitled to transfer or dispose of the shares. In case the Company or a participant terminates the employment or service contract during the restriction period, the Board may require the participant to return the share reward already earned.
The potential reward for the earnings period 2015–2017 will be paid in 2018 and is at the start of the period a maximum of 265,000 B-shares. On top the Company pays in money an amount covering the applicable withholding tax and related payments. Respectively, the reward for the earnings period 2016–2018 will be paid in 2019 and is at the start of the period a maximum of 243,750 B-shares. The amount of the annually payable reward may be limited or postponed. Changes in participants such as the appointment of a new CEO in the fall of 2014 and changes to Corporate Management Team members in January 2015 have an effect on the maximum number of shares available.
The Board decided in January 2017 to further continue the share-based incentive scheme for management. The plan consists of three additional three-year earnings periods, namely calendar years 2017–2019, 2018– 2020 and 2019–2021. At the beginning of each period, the Board of Directors decides on the earnings criteria and defines performance targets. The potential reward from the plan for the earnings period 2017–2019 is based 50% on the development of Metsä Board Group's return on capital employed (ROCE) and 50% on the corresponding indicator for Metsä Group, as determined by the Board. The Board further has the right to limit rewards from the system, in whole or in part, if defined earnings or equity ratio criteria are not met or if the reward together with the
short term bonus would exceed the participant's annual salary (or in the case of the CEO his annual salary multiplied by two). An earnings period is followed by a two-year restriction period during which a participant is not entitled to transfer or dispose of the shares. In case the Company or a participant terminates the employment or service contract during the restriction period, the Board may require the participant to return the share reward already earned. The potential reward for the earnings period 2017–2019 is paid in the spring of 2020 in Metsä Board Corporation's B-shares.
The target group of the plan for the performance period 2017–2019 consists of 20 participants, including the members of the Corporate Management Team as well as key individuals in sales, production and corporate administration. The rewards to be paid on the basis of the plan for the performance period 2017–2019 will amount to a maximum of 263,750 B shares. In addition, a cash proportion is included in the reward to cover taxes and tax-related costs arising from the reward.
REMUNERATION REPORT 2016
BOARD OF DIRECTORS The Annual General Meeting held in March 2016 resolved to maintain the Board's annual remuneration unchanged. Thus, the Chairman received an annual remuneration of EUR 88,000, the Vice Chairman EUR 74,200 and members EUR 58,000. One half of the remuneration was decided to be paid in cash while the other half was to be paid in the Company's B-series shares to be acquired from the stock exchange between 1 and 30 April 2016. As a result, the Chairman received 7,677, the Vice Chairman 6,473 and each Board member 5,059 B-series shares at EUR 5.73 per share. The Board members are not allowed to transfer these shares within a period of two years from the grant date. The amount of the cash consideration corresponds to the estimated withholding tax. In addition, the Annual General Meeting resolved to pay to the members a remuneration of EUR 600 per each attended Board and committee meeting. Travel expenses of the Board are compensated according to the Company's travel policy. Further, the Annual General Meeting decided that an additional monthly
compensation of EUR 800 be paid to the Chairman of the Audit Committee.
The Nomination and Compensation Committee of the Board of Directors proposes to the Annual General Meeting that the annual remuneration for the members of the Board of Directors be increased by approximately 8 per cent such that the Chairman be paid EUR 95,000, the Vice Chairman EUR 80,000 and ordinary members EUR 62,500 per year. In addition, a fee of EUR 700 would be paid for each attended meeting of the Board of Directors and its Committees. The Committee additionally proposes that one half of the annual remuneration be paid in the company's B-class shares to be acquired from public trading between 1 and 30 April 2017. The Committee finally proposes that an additional monthly remuneration of EUR 800 be paid to the Audit Committee Chairman also going forward. The Board's annual remuneration remained unchanged between 2006 and 2015 and has been paid in shares and cash since 2009.
BOARD OF DIRECTORS' SHARE REMUNERATION 1,000 SHARES
Chairman of the Board of Directors Vice Chairman of the Board of Directors Member of the Board of Directors Share price development
Board of Directors' share remuneration was kept unchanged in 2006–2014.
CHIEF EXECUTIVE OFFICER
The monthly salary of CEO Mika Joukio is EUR 40,277. The salary includes car and mobile phone benefits and an extended travel and accident insurance policy. In 2016 the CEO Joukio received a total of EUR 1,173,860 in salary, bonuses and other benefits, including share incentive (EUR 693,140 in 2015 and for CEO Helander EUR 894,616 in 2014), of which EUR 498,301 (EUR 469,711 in 2015 and Helander EUR 444,183 in 2014) was fixed compensation and EUR 229,849 (EUR 165,319 and Helander EUR 130,383 in 2014) was short-term bonus pay and EUR 445,711 (EUR 58,109 and Helander EUR 320,050 in 2014) share incentives. CEO Joukio received EUR 116,262 in fixed compensation in the period between October 1 and December 31, 2014.
CORPORATE MANAGEMENT TEAM In 2016, other Corporate Management Team members (in total five) received a total of EUR 2,460,712 (EUR 1,889,873 in 2015 and EUR 1,578,817 in 2014) in salary and bonuses of which EUR 1,093,384 (EUR 1,154,996 in 2015 and EUR 1,156,109 in 2014) were fixed salaries and benefits (car and mobile phone) and EUR 439,657 (EUR 454,030 in 2015 and EUR 180,484 in 2014) short-term bonus pay and EUR 927,671 (EUR 280,846 in 2015 and EUR 242,224 in 2014) share incentives. The members of the Corporate Management Team are entitled to bonus pay corresponding to a maximum of their respective 6-month salaries. The bonus pay is defined and decided by the Board and the CEO and was in the financial years 2014–2016 based on the Company's and its functions' (business area heads) revenue and other targets, and on personal targets.
and other tax-related costs. 1,200 50 40 30 20 10 SHARE REMUNERATION OF THE CEO 1,000 SHARES 20141) 2015 2016 Osakepalkkiot Osakkeen kurssikehitys 3.26 EUR 5.90 EUR 5.82 EUR
1) Change of CEO in 2014
LONG-TERM SHARE-BASED COMPENSATION The Board confirmed in January 2014 that the result for the earnings period 2011–2013 was 45 per cent, based on which 125,750 B-series shares were paid to participants in the spring of 2014 at the rate of EUR 3.26. Similarly the Board confirmed in February 2015 that the result for the earnings period 2011–2013 was 33.5 per cent, based on which 62,533 B-series shares were paid to participants in February 2015 at the rate of EUR 5.90. CEO Helander was not entitled to any shares since his service relationship with the Company ended during the earnings period. Mr Joukio was entitled to 4,653 shares for the time period August 1 through December 31, 2014. The Board of Directors confirmed in February 2016 that the result for the earnings period 2013–2015 was 74.4 per cent, based on which a total of 160,074 B-series shares were paid to participants in spring 2016. Of these 36,187 were paid to CEO Joukio.
The Board confirmed in February 2017 that the result for the earnings period 2015– 2016 was 111.6 per cent (taking into account the revenue multiplier, which increased the result outcome), pursuant to which participants earned in total 259,162 shares, of which 92,598 were earned by CEO Joukio. In addition, there is a cash proportion covering taxes
METSÄ BOARD CORPORATION'S BOARD OF DIRECTORS
KARI JORDAN b. 1956 M.Sc. (Econ) Vuorineuvos (Finnish honorary title)
Chairman of the Board since 2005
Metsä Group, President and CEO (2006–) Metsäliitto Cooperative,
CEO (2004–), vice chairman of the Board (2005–) Metsä Tissue Corporation, chairman of the Board
(2004–) Metsä Fibre Oy, member of the Board (2004–), chairman
of the Board (2006–) Central Chamber of Commerce, member of the Board (2007–2011), chairman of the Board (2012–2016) Confederation of Finnish Industries (EK), member of the Board (2005–2016), vice chairman of the Board (2009–2011 and 2013–2014), member of the Executive
Committee (2015–2016) Finnish Forest Industries
Federation, chairman of the Board and the Federation's Working Group (2009–2011), vice chairman of the Board and the Federation's Working Group (2005–2009, 2014–), member of the Board (2012–2013)
Varma Mutual Pension Insurance Company,
member of the Supervisory Board (2006–2012), vice chairman of the Board (2013), chairman of the Board (2014), chairman of the Supervisory Board (2015–)
Holds several positions of trust in foundations and non-profit associations. Shares owned in Metsä Board Corporation 31 Dec 2016: 800,000 B shares
MARTTI ASUNTA b. 1955 M.Sc. (Forestry) Metsäneuvos (Finnish honorary title)
Member and vice chairman of the Board since 2008
Metsäliitto Cooperative, chairman of the Board (2008–) Metsä Fibre Oy, member of the Board (2008–)
Metsä Tissue Corporation, member of the Board (2008–) Pellervo-Seura, member of the Board (2008–), chairman of the Board (2010–) Pellervo-Media Oy, chairman of the Board (2013–) Finnish Agri-Agency for Food and Forest Development, member of the Board (2012–) Cooperative Council of Finland, chairman (2013–) Shares owned in Metsä Board Corporation 31 Dec
2016: 53,744 B shares
MIKAEL AMINOFF b. 1951 M.Sc. (Forestry) Agriculture and Forestry
Member of the Board since 2010
entrepreneur
Metsäliitto Cooperative,
member of the Supervisory Board (2001–), member of the Board (2008–)
Shares owned in Metsä Board Corporation 31 Dec 2016: 63,020 B shares
KIRSI KOMI b. 1963 LL.M., Master of Laws
Member of the Board since 2010
Independent Board member Veikkaus Oy, chairman of the Board (2016) Bittium Oyj, member of the
Board (2015–) Martela Corporation, member of the Board (2013–)
Finnvera Oyj, member of the Board (2013–) Patria Plc, vice chairman of
the Board (2011–2016) Citycon Oyj, member of the Board (2011–)
Docrates Oy, chairman of the Board (2011–)
Finnish Red Cross Blood Service, member of the Board (2010–), chairman of the Board (2011–)
Nokia Siemens Networks, General Counsel, Member of the Executive Board (2007–2010)
Nokia Corporation, Vice President, Legal, Networks Business Group Leadership Team (1999–2007)
Nokia Corporation, Legal Counsel (1992–1999) Shares owned in Metsä Board Corporation 31 Dec 2016: 58,825 B shares
KAI KORHONEN b. 1951 M.Sc. (Eng), eMBA
Member of the Board since 2008
Independent Board member Stora Enso Oyj, Senior Executive Vice President (1998–2007)
Ilmarinen Mutual Pension Insurance Company,
member of the Supervisory Board (2006–2008) Finnish Forest Industries
Federation, vice chairman of the Board (2006–2007)
American Forest & Paper Association, member of the Board (2000–2003)
German Pulp and Paper Association, member of the
Board (1995–2000) Shares owned in Metsä Board Corporation 31 Dec 2016: 195,595 B shares
112 METSÄ BOARD CORPORATION'S BOARD OF DIRECTORS
LIISA LEINO b. 1960 M.Sc. (Nutrition) Teollisuusneuvos (Finnish honorary title)
Member of the Board since 2009
Independent Board member Leino Group Ltd., full-time chairman of the Board (2006–), CEO (2011–)
Confederation of Finnish Industries (EK), member of the Board (2011–2012) The Federation of Finnish Technology Industries, member of the Board (2011–2016)
Varma Mutual Pension Insurance Company, deputy member of the Board (2011–) Rautaruukki Corporation, member of the Board
(2007–2014) Alko Oy, member of the Board (2009–2011)
Finnish Business and Policy Forum (EVA), member of the Supervisory Board (2010–
2016) Elomatic Oy, member of the Board (2011–) Cadmatic Oy, member of the Board (2015–)
Shares owned in Metsä Board Corporation 31 Dec 2016: 157,470 B shares
JUHA NIEMELÄ
b. 1946 M.Sc. (Econ) Doctor of Sciences in Economics and Technology h.c. Vuorineuvos (Finnish honorary title)
Member of the Board since 2007
Independent Board member UPM-Kymmene Corporation, CEO (1996–
2004) MeritaNordbanken Plc, member of the Board
(1998–1999) Veikkaus Oy, chairman of the Board (2001–2011) Powerflute Oyj, member of the Board (2005–2013) Green Resources AS, member of the Board and
chairman of the Board (2009–2015) Shares owned in Metsä Board Corporation 31 Dec
2016: 157,470 B shares
Industries (EK), member of the Board (2004–2008) The Federation of Finnish
the Board (2010–) IYF, member of the Board
Finnair Plc, member of the Board (2004–2012) Huhtamäki Oyj, chairman of the Board (1999–2005) Confederation of Finnish
(2009–2014)
VELI
b. 1946
since 2013
SUNDBÄCK
Member of the Board
Independent Board member Nokia Corporation, member of the Executive Board, Executive Vice President, Corporate Relations and Responsibility (1996–2008) Ministry for Foreign Affairs, Secretary of State (1993– 1996), various positions in the Ministry for Foreign Affairs, diplomatic offices in Brussels and Geneva (1969–1993) Vaaka Partners, chairman of
LL.M., Master of Laws Ambassador
Technology Industries, member and vice chairman of the Board (2004–2007) Shares owned in Metsä Board Corporation 31 Dec 2016: 48,490 B shares
ERKKI VARIS b. 1948 M.Sc. (Eng)
Member of the Board since 2009
Independent Board member Pohjolan Voima Oy, member of the Board (2000–2009) Botnia SA, (Uruguay), chairman of the Board
(2005–2008) Laatukeskus Excellence Finland Oy, chairman of the Board (2003–2006)
Keskinäinen Eläkevakuutusyhtiö Ilmarinen, member of the
Supervisory Board (1997– 2008) Sunila Oy, member of the
Board (1997–2004) Oy Metsä-Botnia Ab,
President and CEO (1997– 2008)
Metsäliitto Group, member of the Executive Management Team (2002–2008)
Oy Metsä-Rauma Ab, Managing Director (1994–
1996) Oy Metsä-Botnia Ab, Deputy to CEO (1990–1994) Shares owned in Metsä Board Corporation 31 Dec 2016: 112,062 B shares
METSÄ BOARD CORPORATION'S CORPORATE MANAGEMENT TEAM
MIKA JOUKIO b.1964 M.Sc. (Tech), MBA Chief Executive Officer
Worked in Metsä Board in 1990– 2012 and joined the company again in 2014. Chairman of the Corporate Management Team as of 1 Oct 2014.
Metsä Board Corporation, CEO (2014 –)
Metsä Tissue Corporation, CEO (2012–2014)
M-real Corporation (present Metsä Board), Head of Consumer Packaging (2006–2012)
M-real Corporation, Vice President and Mill Manager, M-real Kyro and M-real Tako (2006)
M-real Corporation, Vice President and Mill Manager, M-real Kyro (2005–2006)
M-real Corporation, Senior Vice President, Corporate Logistics and Supply Chain (2004–2005)
M-real Corporation, Vice President and Mill Manager, M-real Äänekoski (2001–2004)
Various positions in management tasks at Metsä-Serla Corporation (present Metsä Board) and M-real Corporation since 1990 Shares owned in Metsä Board Corporation 31 Dec 2016: 186,348 B shares
JUSSI NOPONEN b. 1975 M.Sc. (Tech) Chief Financial Officer
Joined Metsä Group in 2000. Member of Metsä Board Corporate Management Team since 2016.
Metsä Board Corporation, Chief Financial Officer (2016–) Metsä Group, Senior Vice President, Group Finance (2009–2016) M-real Corporation (present Metsä Board), Senior Vice President, Business Control, Graphic Papers (2008)
M-real Corporation, Vice President, Group Business Control (2006–2008) M-real Corporation, Business Controller, Folding Cartons (2003– 2006)
Nokia Corporation (1999-2000) and Metsä Group (2000–2003), SAP system implementation projects in finance
Shares owned in Metsä Board Corporation 31 Dec 2016: 41,420 B shares
ARI KIVIRANTA b. 1963 D.Sc. (Tech) Senior Vice President, Production and Technology
Worked in Metsä-Serla (present Metsä Board) in 1993–1995 and joined the company again in 1999. Member of the Corporate Management Team since 2014.
Metsä Board Corporation, Senior Vice President, Production and Technology (2015–)
Metsä Board Corporation, Senior Vice President, Head of Cartonboard business area (2014)
Metsä Board Zanders GmbH, Managing Director and Vice President, Mill Manager (2012–2013) M-real Corporation (present Metsä Board), Vice President, R&D, Consumer Packaging business area (2008–2012) and mill manager, M-real Kyro and M-real Tako (2009–2010) M-real Zanders GmbH, Head of Production (2004– 2008) M-real Corporation, Vice President, R&D (2001–2004) Metsä-Serla Corporation (present Metsä Board), Manager, Process Development (1999–2001)
Valmet Corporation, Manager, Product Development (1997–1999) Valmet Corporation, USA, Manager, R&D (1995–1997)
Metsä-Serla Paper and Board Ltd. (present Metsä Board), Development Manager (1993–1995) Shares owned in Metsä Board Corporation 31 Dec 2016: no ownership
SARI PAJARI b. 1968 M.Sc. (Tech) Senior Vice President, Business Development
Joined Metsä Group in 2007 and Metsä Board in 2011. Member of the Corporate Management Team since 2011.
Metsä Board Corporation, Senior Vice President, Business Development (2011–)
Tieto Corporation, member of the Board (2012–)
Metsäliitto Group (present Metsä Group), CIO, Senior Vice President (2009–2011)
Metsäliitto Group, Director, Group ICT (2007–2009)
IBM Corporation, Principal Consultant and Business Development Executive (2002–2007)
PwC Management Consulting, Principal Consultant (2000–2002) Jaakko Pöyry Consulting, various positions (Consultant, Senior
Consultant, Vice President) in Finland and USA (1990–2000)
Shares owned in Metsä Board Corporation 31 Dec 2016: 31,826 B shares
SEPPO PUOTINEN
b. 1955 Lic.Sc. (Tech) Senior Vice President, Marketing and Sales
Worked in Metsä-Serla (present Metsä Board) in 1986–2000 and joined the company again in 2004. Member of the Corporate Management Team since 2005.
Metsä Board Corporation, Senior Vice President, Marketing and Sales (2015–)
Metsä Board Corporation, Senior Vice President, Head of Linerboard and Paper business area (2014) and Vice President and Mill Manager, Metsä Board Husum (2009–2014) Metsä Board Corporation, Senior Vice President, Head of Paper and Pulp business area (2005–2013) and Vice President and Mill Manager, Metsä Board Husum (2009–2014)
M-real Corporation (present Metsä Board), Executive Vice President, Corporate Strategy & Sales Services (2004–2005)
SCA, President, Containerboard Division (2002–2004)
SCA Packaging Finland Oy, Managing Director, Finland, Russia and the Baltic countries (2000–2002)
Metsä-Serla Corporation (present Metsä Board), various positions in business development, marketing and operational responsibility: i.e. Vice President, Cartons Division, Corrugated and Folding Carton operations (1986–1999)
Shares owned in Metsä Board Corporation 31 Dec 2016: 2,000
A shares; 84,000 B shares
SUSANNA TAINIO b. 1975 Phil. Lic. (Comm) Senior Vice President, Human Resources
Joined Metsä Board in 2011. Member of the Corporate Management Team since 2015.
Metsä Board Corporation, Senior Vice President, Human Resources
(2015–) Metsä Board Corporation, Vice President, Human Resources (2012–2014)
Metsä Board Corporation, Vice President, Human Resources, Paperboard business area, and Group HRD Services at Metsä Group (2012) Metsä Board Corporation, Vice President, Human Resources, Consumer Packaging business area
(2011–2012) Oy Sinebrychoff Ab, Head of HR Development (2011)
Oy Sinebrychoff Ab, Human Resources Development Manager (2007–2011) Shares owned in Metsä Board
Corporation 31 Dec 2016: 11,495 B shares
QUARTERLY DATA
| EUR million | Total year | Quarterly | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| SALES | 2016 | 2015 | IV/2016 | III/2016 | II/2016 | I/2016 | IV/2015 | III/2015 | II/2015 | I/2015 |
| METSÄ BOARD | 1,720.3 | 2,007.5 | 421.8 | 440.0 | 422.9 | 435.6 | 462.2 | 497.6 | 522.0 | 525.7 |
| OPERATING RESULT, COMPARABLE | 2016 | 2015 | IV/2016 | III/2016 | II/2016 | I/2016 | IV/2015 | III/2015 | II/2015 | I/2015 |
| METSÄ BOARD | 137.5 | 179.9 | 32.8 | 34.0 | 35.8 | 35.0 | 35.0 | 54.6 | 47.0 | 43.2 |
| OPERATING RESULT AND RESULT BEFORE TAXES |
2016 | 2015 | IV/2016 | III/2016 | II/2016 | I/2016 | IV/2015 | III/2015 | II/2015 | I/2015 |
| OPERATING RESULT | 132.3 | 199.0 | 38.5 | 26.6 | 34.5 | 32.7 | 34.1 | 54.6 | 67.2 | 43.1 |
| Share of profit from associated companies | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 |
| Exchange gains/losses | -4.9 | -3.4 | -3.9 | -0.7 | -1.9 | 1.6 | 1.9 | -0.6 | -0.9 | -3.8 |
| Other financial income and expenses | -25.8 | -28.6 | -6.0 | -6.1 | -7.1 | -6.5 | -6.6 | -6.5 | -8.3 | -7.2 |
| RESULT BEFORE TAXES | 101.6 | 167.1 | 28.6 | 19.8 | 25.5 | 27.7 | 29.4 | 47.5 | 58.0 | 32.2 |
| OPERATING RESULT, % OF SALES | 2016 | 2015 | IV/2016 | III/2016 | II/2016 | I/2016 | IV/2015 | III/2015 | II/2015 | I/2015 |
| METSÄ BOARD | 7.7 | 9.9 | 9.1 | 6.0 | 8.2 | 7.5 | 7.4 | 11.0 | 12.9 | 8.2 |
| 1,000 t | Total year | Quarterly | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| DELIVERIES | 2016 | 2015 | IV/2016 | III/2016 | II/2016 | I/2016 | IV/2015 | III/2015 | II/2015 | I/2015 |
| Paperboard | 1,607 | 1,449 | 399 | 422 | 408 | 378 | 365 | 373 | 366 | 345 |
| Paper | 35 | 478 | 2 | 7 | 11 | 15 | 65 | 118 | 138 | 156 |
| Market pulp | 500 | 549 | 116 | 128 | 113 | 144 | 134 | 123 | 142 | 150 |
| PRODUCTION | 2016 | 2015 | IV/2016 | III/2016 | II/2016 | I/2016 | IV/2015 | III/2015 | II/2015 | I/2015 |
| Paperboard | 1,708 | 1,481 | 418 | 456 | 428 | 405 | 375 | 367 | 376 | 363 |
| Paper | 23 | 430 | 0 | 2 | 9 | 12 | 38 | 113 | 126 | 153 |
| Metsä Fibre's pulp 1) | 577 | 586 | 149 | 144 | 139 | 146 | 148 | 143 | 147 | 147 |
| Metsä Board's pulp | 1,236 | 1,206 | 306 | 314 | 307 | 309 | 257 | 318 | 302 | 328 |
1) Corresponds to Metsä Board's ownership of 24.9 per cent in Metsä Fibre.
PRODUCTION CAPACITIES
PAPERBOARD MILLS
| 1,000 t | Country | Machines | Folding boxboard |
White fresh fibre linerboard |
Total |
|---|---|---|---|---|---|
| Tampere (Tako) | Finland | 2 | 210 | 210 | |
| Kyröskoski (Kyro) | Finland | 1 | 190 | 190 | |
| Äänekoski | Finland | 1 | 240 | 240 | |
| Simpele | Finland | 1 | 280 | 280 | |
| Kemi | Finland | 1 | 410 | 410 | |
| Husum | Sweden | 2 | 400 | 270 | 670 |
| Total | 8 | 1,320 | 680 | 2,000 |
PULP MILLS
| 1,000 t | Country | Chemical pulp |
High-yield pulp |
Total |
|---|---|---|---|---|
| Husum | Sweden | 730 | 730 | |
| Joutseno | Finland | 320 | 320 | |
| Kaskinen | Finland | 340 | 340 | |
| Total | 730 | 660 | 1,390 |
METSÄ FIBRE 1)
| 1,000 t | Country | Total |
|---|---|---|
| Äänekoski | Finland | 530 |
| Kemi | Finland | 610 |
| Rauma | Finland | 650 |
| Joutseno | Finland | 690 |
| Total | 2,480 |
1) Metsä Board's share of production capacity is 24.9 per cent.
TEN YEARS IN FIGURES
| 2015 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | |
|---|---|---|---|---|---|---|---|---|---|---|
| INCOME STATEMENT, EUR MILLION | ||||||||||
| Sales | 1,720 | 2,008 | 2,008 | 2,019 | 2,108 | 2,485 | 2,605 | 2,432 | 3,236 | 3,499 |
| - change % | -14.3 | -0.0 | -0.5 | -4.2 | -15.2 | -4.6 | 7.1 | -24.8 | -7.5 | -5.4 |
| Exports from Finland | 1,268 | 1,242 | 1,108 | 1,110 | 1,118 | 1,140 | 1,179 | 1,073 | 1,216 | 1,084 |
| Exports and non-Finnish subsidiaries | 1,604 | 1,892 | 1,853 | 1,948 | 1,936 | 2,307 | 2,396 | 2,232 | 3,068 | 3,274 |
| Operating result | 132 | 199 | 117 | 114 | 221 | -214 | 146 | -267 | -61 | -49 |
| - % of sales | 7.7 | 9.9 | 5.8 | 5.6 | 10.5 | -8.6 | 5.6 | -11.0 | -1.9 | -1.4 |
| Result from continuing operations before tax | 102 | 167 | 78 | 58 | 174 | -281 | 48 | -358 | -204 | -191 |
| - % of sales | 5.9 | 8.3 | 3.9 | 2.9 | 8.3 | -11.3 | 1.8 | -14.7 | -6.3 | -5.5 |
| Result for the period from continuing operations | 90 | 137 | 69 | 64 | 171 | -273 | 27 | -331 | -170 | -168 |
| - % of sales | 5.3 | 6.8 | 3.4 | 3.2 | 8.1 | -11.0 | 1.0 | -13.6 | -5.3 | -4.8 |
| BALANCE SHEET, EUR MILLION | ||||||||||
| Balance sheet total | 2,194 | 2,220 | 2,149 | 2,097 | 2,581 | 2,688 | 3,117 | 3,132 | 4,505 | 5,481 |
| Shareholders' equity | 1,052 | 1,029 | 841 | 850 | 851 | 732 | 994 | 916 | 1,329 | 1,830 |
| Non-controlling interest | 0 | 0 | 0 | 0 | 6 | 5 | 5 | 8 | 58 | 52 |
| Interest-bearing net liabilities | 464 | 333 | 427 | 597 | 625 | 783 | 827 | 777 | 1,254 | 1,867 |
| DIVIDENDS AND FIGURES PER SHARE | ||||||||||
| Dividends, EUR million | 67.51) | 60.4 | 39.4 | 29.5 | 19.7 | 0.0 | 0.0 | 0.0 | 0.0 | 19.7 |
| Dividend per share, EUR | 0.191) | 0.17 | 0.12 | 0.09 | 0.06 | 0.0 | 0.0 | 0.0 | 0.0 | 0.06 |
| Dividend/profit, % | 76.01) | 43.6 | 57.1 | 47.4 | 11.3 | 0.0 | 0.0 | 0.0 | 0.0 | -10.2 |
| Dividend yield, % 2) | 2.81) | 2.5 | 2.7 | 2.9 | 2.7 | 0.0 | 0.0 | 0.0 | 0.0 | 1.8 |
| Earnings per share, EUR | 0.25 | 0.39 | 0.20 | 0.19 | 0.51 | -0.81 | 0.08 | -1.06 | -1.54 | -0.57 |
| Shareholders' equity per share, EUR | 2.96 | 2.89 | 2.49 | 2.51 | 2.52 | 2.17 | 2.94 | 2.71 | 3.93 | 5.41 |
| KEY FIGURES - PROFITABILITY | ||||||||||
| Return on capital employed (ROCE), total, % | 7.8 | 12,5 | 7.7 | 7.0 | 12.4 | -9.9 | 5.7 | -8.9 | -1.3 | -0.8 |
| Return on equity, % | 8.7 | 14,7 | 8.1 | 7.5 | 21.5 | -31.5 | 2.8 | -28.6 | -10.4 | -8.5 |
| KEY FIGURES - FINANCIAL POSITION | ||||||||||
| Equity ratio, % | 48.2 | 46.5 | 39.2 | 40.7 | 33.2 | 27.4 | 32.1 | 29.6 | 30.8 | 34.4 |
| Net gearing ratio, % | 44 | 32 | 51 | 70 | 73 | 106 | 83 | 84 | 90 | 99 |
| Net cash flow arising from operating activities | 77 | 247 | 198 | 82 | -2 | 83 | -69 | 81 | -97 | 127 |
| Internal financing on capital expenditure, EUR million | 47 | 139 | 450 | 122 | -3 | 87 | -105 | 111 | -76 | 50 |
| Net interest expenses, EUR million | 26 | 26 | 42 | 60 | 70 | 66 | 64 | 92 | 156 | 148 |
| Interest cover 3) | 4.0 | 10.4 | 5.7 | 2.4 | 1.0 | 2.3 | -0.1 | 1.9 | 0.4 | 1.9 |
| OTHER KEY FIGURES | ||||||||||
| Gross capital expenditure, EUR million | 162 | 178 | 44 | 67 | 66 | 95 | 66 | 73 | 128 | 259 |
| - % of sales 3) | 9.4 | 8.9 | 2.2 | 3.3 | 3.1 | 3.8 | 2.5 | 3.0 | 3.2 | 5.9 |
| R&D expenditure, EUR million 3) | 6 | 8 | 6 | 5 | 5 | 5 | 5 | 7 | 10 | 14 |
| - % of sales | 0.4 | 0.4 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.4 |
| Personnel, average 3) | 2,588 | 2,851 | 3,200 | 3,245 | 3,552 | 4,428 | 4,772 | 5,913 | 6,849 | 8,267 |
| - of whom in Finland | 1,552 | 1,538 | 1,542 | 1,560 | 1,634 | 1,795 | 1,842 | 2,173 | 2,437 | 2,824 |
Dividends and figures per share for years 2007–2014 have been have been issue-adjusted. The rights issue factor was 1.030627.
Effect of IAS19r Employee benefits has been reported only for years 2012–2016.
1) Board of Directors propose that a dividend of EUR 0.19 per share be distributed for financial year 2016.
2) Calculated from the closing price of B share on 31 Dec 2016. 3) The key ratio for 2007–2016 has been calculated for continuing operations only
Calculation of key ratios is presented on page 87.
INVESTOR RELATIONS
The task of Metsä Board's investor relations is to ensure that the market receives accurate and sufficient information in order to determine the value of Metsä Board's shares. The investor relations function is responsible for planning and providing financial and investor communication. The activities of investor relations also include collecting investor feedback and market information for Metsä Board's management and Board of Directors. All requests from investors are handled in a centralised manner by Metsä Board's investor relations.
The tools used in Metsä Board's investor communication include financial statements bulletins, interim reports, annual reports, stock exchange and press releases, as well as the company's Investors page at www. metsaboard.com/investors. You can also order Metsä Board's publications and provide feedback on the website. In addition, the company's investor relations include meetings with investors, Capital Markets Days, seminars, webcasts and Annual General Meetings. Investor events are attended variously by the Head of Investor Relations, CEO, CFO and, if needed, other members of the company's senior management.
INVESTOR RELATIONS IN 2016
In 2016, Metsä Board organised more than 28 roadshow days in 18 different cities in Europe and North America. In addition, the company organised several group and private meetings and telephone conferences with investors and analysts. A telephone conference in which the CEO presented the interim report and the audience had the chance to ask questions was organised in connection with the release of each interim report. Recordings and transcriptions of these events are available on Metsä Board's Investors page. Mill tours were organised at the Husum, Simpele, Joutseno and Kyro mills, among others. The tours also included representatives of local management. During the year, Metsä Board also participated in events aimed at private investors, such as the public events organised by Nordnet, the Finnish Foundation for Share Promotion, Arvopaperi and Osakesäästäjät. Metsä Board's investor communication also makes use of social media through Twitter and LinkedIn accounts, for example.
SILENT PERIOD
Metsä Board does not comment on the company's financial performance or future outlook from the close of each reporting period up to the publication of the report for the period, apart from substantial changes in the market situation or to correct information that is incorrect.
ANALYST COVERAGE
In 2016, Metsä Board was followed by eleven analysts. The analysts' contact information and consensus forecasts are available on Metsä Board's Investors pages at www.metsaboard. com/investors. Metsä Board is not responsible for the content, accuracy or extent of the analysts' views. At least the following brokerage firms conducted analyses of Metsä Board in 2016: ABGSC, Carnegie, Danske Equities, DNB, Evli Bank, Handelsbanken, Inderes, Kepler Cheuvreux, Nordea Markets, OP and SEB.
ANNUAL GENERAL MEETING IN 2017
The Annual General Meeting of Metsä Board Corporation will be held at Finlandiatalo,
Hall A, Congress Wing, Mannerheimintie 13 E, Helsinki, on Thursday 23 March 2017 at 3 p.m. EET. Shareholders wishing to take part in the Annual General Meeting and to exercise their right to vote must be registered in the company's shareholders' register held by Euroclear Finland Ltd. on 13 March 2017, the record date of the Annual General Meeting, and must register for the meeting by 10 a.m. on 20 March 2017 on the company's website at www.metsaboard.com, by e-mail to [email protected], by telephone from Monday to Friday between 10 and 11 a.m. at +358 10 465 4102, or by mail to Metsä Board Corporation, Legal Services/Nenonen, P.O. Box 20, 02020 Metsä. Any proxy documents should be delivered to the above address before the last date for registration.
DISTRIBUTION OF DIVIDEND
The Board of Directors proposes to the Annual General Meeting to be held on 23 March 2017 that a dividend of EUR 0.19 per share be paid for the 2016 financial period. The dividend will be paid to shareholders who are registered in the company's shareholders register held by Euroclear Finland Oy on the dividend payment record date of 27 March 2017. The Board of Directors proposes 3 April 2017 as the dividend payment date.
INVESTOR RELATIONS
CONTACT INFORMATION Katri Sundström Head of Investor Relations Tel. +358 400 976 333 [email protected]
Anu Jasola Assistant Tel. +358 10 469 4525 [email protected]
General questions and comments on investor relations can be e-mailed to [email protected].
| CLOSED WINDOW | FINANCIAL REPORT | PUBLICATION DATE |
|---|---|---|
| 1 January to 1 February 2017 | Financial result for 2016 | Thursday 2 February 2017 |
| 1 April to 3 May 2017 | Interim report January–March | Thursday 4 May 2017 |
| 1 July to 2 August 2017 | Interim report January–June | Thursday 3 August 2017 |
| 1 October to 31 October 2017 | Interim report January–September | Wednesday 1 November 2017 |
CONTACT INFORMATION
METSÄ BOARD CORPORATION
Head office P.O. Box 20 02020 METSÄ, Finland
Revontulenpuisto 2 02100 Espoo, Finland Tel. +358 10 4611
Business ID 0635366–7
Metsä Board has a global sales network. To locate contact details of Metsä Board sales offices, please visit company website www.metsaboard.com/contacts
METSÄ BOARD CORPORATION
P.O. Box 20 FI-02020 METSÄ Tel. +358 10 4611 www.metsaboard.com