AI assistant
Stora Enso Oyj — Earnings Release 2014
Feb 4, 2015
3239_rns_2015-02-04_aa6c26d1-cd3c-416f-bab1-2d0ffcb67a71.pdf
Earnings Release
Open in viewerOpens in your device viewer
Stora Enso Fourth Quarter and Full Year Results 2014
Transformation in progress, clear improvement in results, dividend proposal stable at EUR 0.30
Q4/2014 (compared with Q4/2013)*
- Sales at EUR 2 552 (EUR 2 612) million declined by 2.3%, sales excluding the structurally declining paper and divested businesses increased 1.4%.
- Operational EBIT EUR 209 (EUR 152) million, 38% higher than a year ago due to cost management.
- Cash flow from operations EUR 442 (EUR 462) million, cash flow after investing activities EUR 178 (EUR 246) million.
- Net debt to operational EBITDA 2.6 (2.9); liquidity EUR 1.4 (EUR 2.1) billion.
- Operational ROCE 9.7% (7.0%); operational ROCE excluding transformational investment projects 13.1% (9.0%).
Full year 2014 (compared with 2013)*
- Sales EUR 10 213 (EUR 10 563) million declined by 3.3%, sales excluding paper and divested businesses increased 1.3%.
- Operational EBIT EUR 810 (EUR 578) million, an increase of EUR 232 million or 40%, due to lower costs.
- EPS excluding non-recurring items EUR 0.40 (EUR 0.40).
- Strong cash flow from operations at EUR 1 139 (EUR 1 252) million, cash flow after investing activities EUR 255 (EUR 481) million.
Transformation
- Stora Enso's share of Montes del Plata Pulp Mill production in 2014 was 240 000 tonnes and the mill reached break-even in December.
- Stora Enso Guangxi consumer board mill construction proceeding. It is expected to be operational in mid-2016. The previous target was set for early 2016.
- Conversion of Varkaus Mill fine paper machine in Finland for virgin-fibre-based containerboard is proceeding as planned and expected to start at the end of 2015.
Restructuring and non-core asset divestments
- The divestment of the Corenso business operations was completed on 1 December 2014.
- The previously announced divestment of Uetersen Mill is expected to be completed during Q1/2015.
Outlook
Q1/2015 sales are estimated to be roughly similar to the amount of EUR 2 552 million of Q4/2014. Operational EBIT is expected to be in line with the amount of EUR 209 million recorded in Q4/2014.
- The data for the comparative periods in 2013 have been restated following adoption of the new reporting standards: IFRS 10 Consolidated Financial Statements, IFRS 11 Joint Arrangements and IFRS 12 Disclosure of Interests in Other Entities. Data for the comparative periods have been restated in all tables affected. For further details, see 'Basis of Preparation' on page 17.
rethink
storaenso
Kanavaranta 1
00160 Helsinki
P.O. Box 309
FI-00101 Helsinki, Finland
Tel: +358 2046 131
Fax: +358 2046 21471
www.storaenso.com
Stora Enso Oyj
Business ID 1039050-8
2(33)
KEY FIGURES*
| EUR million | Q4/14 | Q4/13 | Change Q4/14–Q4/13 | Q3/14 | Change Q4/14–Q3/14 | 2014 | 2013 | Change 2014–2013 |
|---|---|---|---|---|---|---|---|---|
| Sales | 2 552 | 2 612 | -2.3% | 2 514 | 1.5% | 10 213 | 10 563 | -3.3% |
| Operational EBITDA | 308 | 260 | 18.5% | 333 | -7.5% | 1 269 | 1 090 | 16.4% |
| Operational EBITDA margin | 12.1% | 10.0% | 13.2% | 12.4% | 10.3% | |||
| Operational EBIT | 209 | 152 | 37.5% | 210 | -0.5% | 810 | 578 | 40.1% |
| Operational EBIT margin | 8.2% | 5.8% | 8.4% | 7.9% | 5.5% | |||
| Operating loss/profit (IFRS) | -95 | -210 | 54.8% | 215 | -144.2% | 400 | 50 | n/m |
| Profit before tax excl. NRI | 32 | 111 | -71.2% | 116 | -72.4% | 399 | 350 | 14.0% |
| Loss/profit before tax | -193 | -281 | 31.3% | 144 | -234.0% | 120 | -189 | 163.5% |
| Net loss/profit for the period | -134 | -160 | 16.3% | 123 | -208.9% | 90 | -71 | 226.8% |
| Capital expenditure | 280 | 278 | 0.7% | 227 | 23.3% | 781 | 760 | 2.8% |
| Depreciation and impairment charges excl. NRI | 134 | 136 | -1.5% | 140 | -4.3% | 547 | 603 | -9.3% |
| Net interest-bearing liabilities | 3 274 | 3 191 | 2.6% | 3 459 | -5.3% | 3 274 | 3 191 | 2.6% |
| Operational ROCE | 9.7% | 7.0% | 9.7% | 9.5% | 6.5% | |||
| Earnings per share (EPS) excl. NRI, EUR | 0.06 | 0.15 | 0.12 | 0.40 | 0.40 | |||
| EPS (basic), EUR | -0.15 | -0.18 | 0.15 | 0.13 | -0.07 | |||
| Return on equity (ROE) | -10.1% | -11.9% | 9.2% | 1.7% | -1.3% | |||
| Debt/equity ratio | 0.65 | 0.61 | 0.66 | 0.65 | 0.61 | |||
| Net debt/last 12 months' operational EBITDA | 2.6 | 2.9 | 2.8 | 2.6 | 2.9 | |||
| Equity per share, EUR | 6.43 | 6.61 | 6.65 | 6.43 | 6.61 | |||
| Average number of employees | 27 987 | 28 453 | -1.6% | 29 627 | -5.5% | 29 009 | 28 921 | 0.3% |
| TRI rate | 12.4 | 11.9 | 4.2% | 14.1 | -12.1% | 12.5 | 14.0 | -10.7% |
| LTA rate | 5.2 | 5.3 | -1.9% | 6.0 | -13.3% | 5.2 | 6.0 | -13.3% |
- Data for the comparative periods in 2013 have been restated following adoption of the new reporting standards: IFRS 10 Consolidated Financial Statements, IFRS 11 Joint Arrangements and IFRS 12 Disclosure of Interests in Other Entities. Data for the comparative periods have been restated in all tables affected. For further details, see 'Basis of Preparation' on page 17.
Operational EBIT comprises the operating profit excluding NRI and fair valuations of the segments and Stora Enso's share of the operating profit excluding NRI and fair valuations of its equity-accounted investments (EAI). Fair valuations and non-operational items include equity incentive schemes, synthetic options net of realised and open hedges, $\mathrm{CO}_{2}$ emission rights and valuations of biological assets and the Group's share of tax and net financial items of EAI.
NRI = Non-recurring items. These are exceptional transactions that are not related to normal business operations. The most common non-recurring items are capital gains, additional write-downs or reversals of write-downs, provisions for planned restructuring and penalties. Non-recurring items are normally disclosed individually if they exceed one cent per share.
TRI (Total recordable incidents) rate = number of incidents per one million hours worked.
LTA (Lost-time accident) rate = number of lost-time accidents per one million hours worked.
STORA ENSO DELIVERIES AND PRODUCTION
| Q4/14 | Q4/13 | Change Q4/14–Q4/13 | Q3/14 | Change Q4/14–Q3/14 | 2014 | 2013 | Change 2014–2013 | |
|---|---|---|---|---|---|---|---|---|
| Board deliveries, 1 000 tonnes | 852 | 831 | 2.5% | 903 | -5.6% | 3 507 | 3 373 | 4.0% |
| Board production, 1 000 tonnes | 822 | 850 | -3.3% | 903 | -9.0% | 3 489 | 3 410 | 2.3% |
| Paper deliveries, 1 000 tonnes | 1 520 | 1 607 | -5.4% | 1 480 | 2.7% | 6 006 | 6 525 | -8.0% |
| Paper production, 1 000 tonnes | 1 512 | 1 577 | -4.1% | 1 476 | 2.4% | 6 034 | 6 501 | -7.2% |
| Wood products deliveries, 1 000 m³ | 1 102 | 1 247 | -11.6% | 1 120 | -1.6% | 4 646 | 4 930 | -5.8% |
| Market pulp deliveries, 1 000 tonnes | 413 | 335 | 23.3% | 349 | 18.3% | 1 371 | 1 180 | 16.2% |
| Corrugated packaging deliveries, million m² | 287 | 277 | 3.6% | 283 | 1.4% | 1 104 | 1 086 | 1.7% |
Stora Enso Oyj
Business ID 1039050-8
3(33)
RECONCILIATION OF OPERATIONAL PROFITABILITY
| EUR million | Q4/14 | Q4/13 | Change Q4/14–Q4/13 | Q3/14 | Change Q4/14–Q3/14 | 2014 | 2013 | Change 2014–2013 |
|---|---|---|---|---|---|---|---|---|
| Operational EBITDA | 308 | 260 | 18.5% | 333 | -7.5% | 1 269 | 1 090 | 16.4% |
| Equity accounted investments (EAI), operational* | 35 | 28 | 25.0% | 17 | 105.9% | 88 | 91 | -3.3% |
| Depreciation and impairment excl. NRI | -134 | -136 | 1.5% | -140 | 4.3% | -547 | -603 | 9.3% |
| Operational EBIT | 209 | 152 | 37.5% | 210 | -0.5% | 810 | 578 | 40.1% |
| Fair valuations and non-operational items** | -79 | 30 | n/m | -23 | -243.5% | -131 | 11 | n/m |
| Non-recurring items | -225 | -392 | 42.6% | 28 | n/m | -279 | -539 | 48.2% |
| Operating Profit (IFRS) | -95 | -210 | 54.8% | 215 | -144.2% | 400 | 50 | n/m |
- Group's share of operational EBIT of equity accounted investments (EAI).
** Fair valuations and non-operational items include equity incentive schemes, synthetic options net of realised and open hedges, CO₂ emission rights and valuations of biological assets and the Group's share of tax and net financial items of EAI.
Q4/2014 RESULTS (compared with Q4/2013)
BREAKDOWN OF SALES CHANGE Q4/2013 TO Q4/2014
| Sales | |
|---|---|
| Q4/2013, EUR million | 2 612 |
| Price and mix | - |
| Currency | - |
| Volume | -1% |
| Other sales* | -1% |
| Total before structural changes | -2% |
| Structural changes** | - |
| Total | -2% |
| Q4/2014, EUR million | 2 552 |
- Wood, energy, paper for recycling, by-products, etc.
** Asset closures, major investments, divestments and acquisitions
Group sales at EUR 2 552 million were EUR 60 million lower than the same quarter a year ago. Sales excluding the structurally declining paper and divested businesses increased by EUR 22 million. Operational EBIT was EUR 209 (EUR 152) million, a margin of 8.2% (5.8%). Operational EBIT was affected positively by indirect CO₂ cost subsidy received during the quarter (EUR 6 million), Bergvik Skog land sales (EUR 7 million), and a release of a restructuring provision (EUR 5 million). Fixed asset impairments in Printing and Reading reduced depreciation by EUR 7 million.
Sales prices in local currencies lowered operational EBIT by EUR 8 million, as deteriorated paper prices were partly offset by better pulp, board and wood product prices. Lower sales volumes in paper and wood products were offset by higher sales volumes in Biomaterials, driven by Montes del Plata.
Clearly lower fixed costs improved operational EBIT by EUR 28 million. Variable costs were also EUR 10 million lower than a year ago, driven by lower energy and fibre costs. Paper production was curtailed by 8% (11%), board production by 11% (9%), and sawn wood production by 7% (3%) to reduce working capital.
Lower depreciation in Printing and Reading, mainly due to the impairment of fixed assets recorded in the fourth quarter of 2014, was offset by higher depreciation in Biomaterials, due to Montes del Plata. Net foreign exchange rates had a positive impact of EUR 12 million on group operational EBIT. The result in equity accounted investments, mainly in the forest associates, increased by EUR 7 million.
Fair valuations and non-operational items had a negative EUR 79 (positive EUR 30) million impact mainly due to a fair valuation of forest assets in Guangxi Integrated Project and Operations related to a change in the harvesting plan and future cost estimates.
Earnings per share (EPS) excluding non-recurring items was EUR 0.06 (EUR 0.15).
The Group recorded non-recurring items (NRI) with a negative impact of approximately EUR 225 million in its operating profit and a positive impact of approximately EUR 53 million on income tax in the fourth quarter of
Stora Enso Oyj
Business ID 1039050-8
4(33)
- The NRI include a negative item of approximately EUR 204 million mainly due to fixed asset impairments in Printing and Reading related to further weakened long-term earnings expectations resulting from a decline in the European paper markets; a negative item in Printing and Reading of approximately EUR 30 million due to fixed asset impairments and inventory write-downs related to the previously announced, ongoing disposal of Uetersen Mill in Germany, which is estimated to be completed during the first quarter of 2015, and a positive item in Renewable Packaging of approximately EUR 9 million due to the previously announced disposal of the Corenso business operations, which was completed on 1 December 2014.
Net financial expenses at EUR 98 million were EUR 27 million higher than a year ago driven by foreign currency movements. The net interest expenses decreased by EUR 2 million due to a lower gross debt level. The fair valuation of interest rate derivatives had a comparatively positive impact of EUR 12 million. The net foreign exchange impact in the fourth quarter in respect of cash, interest-bearing assets and liabilities and related hedges showed a loss of EUR 31 million (gain of EUR 6 million) mainly from the revaluation of EUR loans in Russia and Poland and USD loans in China and Brazil.
The average number of employees in the Group in the fourth quarter of 2014 was 28 000, which is 500 lower than the same quarter a year ago. The average number of employees in Europe was 21 000, which was 1 300 lower than a year ago. In China, the average number of employees was 5 600, which was 900 higher than a year ago.
BREAKDOWN OF CAPITAL EMPLOYED CHANGE – 31 DECEMBER 2013 TO 31 DECEMBER 2014
| Capital Employed | |
|---|---|
| 31 December 2013, EUR million | 8 464 |
| Capital expenditure less depreciation | 185 |
| Impairments and reversal of impairments | -225 |
| Valuation of biological assets | -70 |
| Available-for-sale: operative (mainly PVO) | 84 |
| Equity-accounted investments | 92 |
| Net liabilities in defined benefit plans | -106 |
| Operative working capital and other interest-free items, net | -26 |
| Net tax liabilities | 27 |
| Translation difference | 69 |
| Other changes | 17 |
| 31 December 2014, EUR million | 8 511 |
The operational return on capital employed in the fourth quarter of 2014 was 9.7% (7.0%). Excluding ongoing transformational investments in Biomaterials and Renewable Packaging, namely Montes del Plata Pulp Mill and Guangxi Integrated Project and Operations, the operational return on capital employed would be 13.1% (9.0%).
FULL YEAR 2014 RESULTS (compared with 2013)
BREAKDOWN OF SALES CHANGE 2013 TO 2014
| Sales | |
|---|---|
| 2013, EUR million | 10 563 |
| Price and mix | - |
| Currency | -1% |
| Volume | -1% |
| Other sales* | - |
| Total before structural changes | -2% |
| Structural changes** | -1% |
| Total | -3% |
| 2014, EUR million | 10 213 |
- Wood, energy, paper for recycling, by-products, etc.
** Asset closures, major investments, divestments and acquisitions
Sales of EUR 10 213 million were EUR 350 million or 3% lower than a year earlier mainly due to structural changes in paper resulting in lower paper prices in local currencies and lower paper delivery volume. Sales excluding structural declining paper and divestments were EUR 6 152 million, up EUR 77 million.
Stora Enso Oyj
Business ID 1039050-8
5(33)
Operational EBIT was EUR 232 million higher than the previous year at EUR 810 million and the operational EBIT margin increased from 5.5% to 7.9%. Lower variable costs, mainly in energy, chemicals and wood raw material, improved operational EBIT by EUR 90 million. Lower fixed costs increased operational EBIT by EUR 65 million mainly due to the Group streamlining and structure simplification programme which was launched in 2013 and completed in mid-2014. Depreciation was EUR 50 million lower, mainly due to fixed asset impairments in Printing and Reading accounted in 2013. The impact of exchange rates on sales and costs increased operational EBIT by EUR 20 million after hedges.
The share of the operational results of equity-accounted investments amounted to EUR 88 million (EUR 91 million), with the main contributions coming from Bergvik Skog and Tornator.
Net financial expenses at EUR 280 million were EUR 41 million higher than a year ago. Net interest expenses decreased by EUR 19 million due to a lower gross debt level. The fair valuation of interest-rate derivatives had a comparatively negative impact of EUR 9 million. The net foreign exchange impact in 2014 in respect of cash, interest-bearing assets and liabilities and related hedges showed a loss of EUR 42 million (loss of EUR 9 million), mainly from the revaluation of EUR loans in Russian and Polish subsidiaries and USD loans in China and Brazil.
Q4/2014 RESULTS (compared with Q3/2014)
Sales increased by EUR 38 million to EUR 2 552 million. Operational EBIT was EUR 1 million lower than in the previous quarter, at EUR 209 million. Lower depreciation due to fixed asset impairments in Printing and Reading (EUR 7 million), indirect CO₂ cost subsidy received during the quarter (EUR 6 million), Bergvik Skog land sales (EUR 7 million), and a release of a restructuring provision (EUR 5 million) impacted operational EBIT. Sales volumes were EUR 14 million lower, mainly in Renewable Packaging due to seasonality and the Corenso disposal. Sales prices in local currencies were EUR 9 million lower. Seasonally higher fixed costs were more than offset by clearly lower variable costs. The result in equity-accounted investments was clearly higher than the previous quarter, due to higher delivery volumes and capital gains from land disposals.
Q4/2014 FINANCING (compared with Q3/2014)
CAPITAL STRUCTURE
| EUR million | 31 Dec 14 | 30 Sep 14 | 30 Jun 14 | 31 Mar 14 | 31 Dec 13 |
|---|---|---|---|---|---|
| Operative fixed assets* | 6 932 | 7 011 | 6 856 | 6 770 | 6 824 |
| Equity-accounted investments | 1 056 | 1 065 | 1 068 | 980 | 1 013 |
| Operative working capital, net | 1 174 | 1 403 | 1 340 | 1 337 | 1 179 |
| Non-current interest-free items, net | -604 | -542 | -543 | -467 | -466 |
| Operating Capital Total | 8 558 | 8 937 | 8 721 | 8 620 | 8 550 |
| Net tax liabilities | -47 | -149 | -141 | -101 | -86 |
| Capital Employed | 8 511 | 8 788 | 8 580 | 8 519 | 8 464 |
| Equity attributable to owners of the Parent | 5 070 | 5 241 | 5 093 | 5 286 | 5 213 |
| Non-controlling interests | 167 | 171 | 151 | 68 | 60 |
| Net interest-bearing liabilities | 3 274 | 3 459 | 3 336 | 3 165 | 3 191 |
| Held for sale** | - | -83 | - | - | - |
| Financing Total | 8 511 | 8 788 | 8 580 | 8 519 | 8 464 |
- Operative fixed assets include property, plant and equipment, goodwill, biological assets, emission rights, available-for-sale operative shares and other intangible assets.
** Held for sale relates to the Corenso disposal. For further details, see 'Basis of Preparation' on page 17.
Total unutilised committed credit facilities were unchanged at EUR 700 million, and cash and cash equivalents net of overdrafts remained strong at EUR 1 444 million, which is EUR 74 million less than for the previous quarter. In addition, Stora Enso has access to various long-term sources of funding up to EUR 1 050 million (EUR 1 050 million).
The net debt was EUR 3 274 million, a decrease of EUR 185 million from the previous quarter, mainly as a result of net cash inflows from operating activities and the disposal of Corenso Business Operations, partly offset by the retranslation of US dollar denominated net debt.
During the fourth quarter of 2014, Stora Enso repaid EUR, SEK and USD bond notes equivalent to a nominal value of EUR 300 million.
Stora Enso Oyj
Business ID 1039050-8
6(33)
The ratio of net debt to operational EBITDA for the prior 12 months was 2.6 (2.8).
The net debt/equity ratio at 31 December 2014 was 0.65 (0.66).
Q4/2014 CASH FLOW
Fourth quarter 2014 cash flow after investing activities was EUR 178 million. Inventories were unchanged, receivables decreased by EUR 100 million and payables increased by EUR 55 million. Payments related to the previously announced restructuring provisions were EUR 20 million.
CASH FLOW
| EUR million | Q4/14 | Q4/13 | Change Q4/14–Q4/13 | Q3/14 | Change Q4/14–Q3/14 | 2014 | 2013 | Change 2014–2013 |
|---|---|---|---|---|---|---|---|---|
| Operational EBITDA | 308 | 260 | 18.5% | 333 | -7.5% | 1 269 | 1 090 | 16.4% |
| NRI on operational EBITDA | -11 | 154 | -107.1% | 18 | -161.1% | -122 | 37 | n/m |
| Dividends received from equity accounted investments | 1 | 18 | -94.4% | 1 | 0.0% | 19 | 38 | -50.0% |
| Other adjustments | 7 | -168 | 104.2% | 6 | 16.7% | 29 | -178 | 116.3% |
| Change in working capital | 137 | 198 | -30.8% | -101 | 235.6% | -56 | 265 | -121.1% |
| Cash Flow from Operations | 442 | 462 | -4.3% | 257 | 72.0% | 1139 | 1 252 | -9.0% |
| Cash spent on fixed and biological assets | -264 | -216 | -22.2% | -229 | -15.3% | -787 | -740 | -6.4% |
| Acquisitions of equity-accounted investments | - | - | n/m | - | n/m | -97 | -31 | -212.9% |
| Cash Flow after Investing Activities | 178 | 246 | -27.6% | 28 | 535.7% | 255 | 481 | -47.0% |
CAPITAL EXPENDITURE IN 2014
Additions to fixed and biological assets in 2014 totalled EUR 781 million. Investments in fixed assets and biological assets had a cash outflow impact of EUR 787 million during 2014.
The main projects ongoing during 2014 were Montes del Plata Pulp Mill in Uruguay (EUR 130 million) and Stora Enso Guangxi Integrated Project and Operations in China (EUR 230 million).
CAPITAL EXPENDITURE AND DEPRECIATION FORECAST 2015
| EUR million | Forecast 2015 |
|---|---|
| Capital expenditure* | 780–840 |
| Depreciation | 520–540 |
- Capital expenditure includes approximately EUR 350 million for the project in Guangxi, China.
NEAR-TERM OUTLOOK
Sales in the first quarter of 2015 are estimated to be roughly similar to the amount of EUR 2 552 million of the fourth quarter of 2014. Operational EBIT is expected to be in line with the amount of EUR 209 million recorded in the fourth quarter of 2014.
Stora Enso Oyj
Business ID 1039050-8
7(33)
SEGMENTS IN Q4/2014 (compared with Q4/2013)
Division Renewable Packaging
Renewable Packaging offers fibre-based packaging materials and innovative packaging solutions for consumer goods and industrial applications. Renewable Packaging operates throughout the value chain, from pulp production to the production of materials and packaging, as well as recycling.
| EUR million | Q4/14 | Q4/13 | Change Q4/14–Q4/13 | Q3/14 | Change Q4/14–Q3/14 | 2014 | 2013 | Change 2014–2013 |
|---|---|---|---|---|---|---|---|---|
| Sales | 812 | 788 | 3.0% | 851 | -4.6% | 3 335 | 3 272 | 1.9% |
| Operational EBITDA | 127 | 122 | 4.1% | 180 | -29.4% | 622 | 522 | 19.2% |
| Operational EBITDA margin | 15.6% | 15.5% | 21.2% | 18.7% | 16.0% | |||
| Operational EBIT | 74 | 73 | 1.4% | 130 | -43.1% | 410 | 318 | 28.9% |
| % of sales | 9.1% | 9.3% | 15.3% | 12.3% | 9.7% | |||
| Operational ROOC* | 11.5% | 12.2% | 20.2% | 16.5% | 13.3% | |||
| Cash flow from operations | 170 | 146 | 16.4% | 159 | 6.9% | 568 | 515 | 10.3% |
| Cash flow after investing activities | 37 | 87 | -57.5% | 24 | 54.2% | 188 | 275 | -31.6% |
| Board deliveries, 1 000 tonnes | 852 | 831 | 2.5% | 903 | -5.6% | 3 507 | 3 373 | 4.0% |
| Board production, 1 000 tonnes | 822 | 850 | -3.3% | 903 | -9.0% | 3 489 | 3 410 | 2.3% |
| Corrugated packaging deliveries, million m² | 287 | 277 | 3.6% | 283 | 1.4% | 1 104 | 1 086 | 1.7% |
| Corrugated packaging production, million m² | 292 | 266 | 9.8% | 270 | 8.1% | 1 085 | 1 057 | 2.6% |
-
Operational ROOC = 100% x Operational EBIT/Average operating capital
-
Lower wood prices and energy costs were partly offset by operational problems and fire after the Skoghall Mill annual maintenance break.
- As announced in October 2014, Stora Enso is investing EUR 27 million to improve quality and cost-competitiveness and to increase the capacity of the consumer board by 20 000 tonnes at its Imatra Mills in Finland.
- Stora Enso Guangxi Integrated Project and Operations construction is proceeding. Construction permits were granted slightly later than anticipated. Construction of the consumer board mill is at full speed and making good progress. The mill is expected to be operational in mid-2016. The previous target was set for early 2016.
- On 1 December 2014, Stora Enso completed the divestment announced on 30 September 2014 of its Corenso business operations to the Finnish packaging materials company Powerflute Oyj. The all-cash consideration was approximately EUR 103 million.
MARKETS
| Product | Market | Demand Q4/14 compared with Q4/13 | Demand Q4/14 compared with Q3/14 | Price Q4/14 compared with Q4/13 | Price Q4/14 compared with Q3/14 |
|---|---|---|---|---|---|
| Consumer board | Europe | Stable | Weaker | Slightly higher | Stable |
| Corrugated packaging | Europe | Slightly stronger | Stable | Slightly higher | Slightly lower |
Division Biomaterials
Biomaterials offers a variety of pulp grades and by-products to meet the demands of paper, board and tissue producers among others. Chemical pulp and its derivatives are excellent raw materials, made from renewable resources in a sustainable manner. Biomaterials comprises three Nordic stand-alone pulp mills and Latin American joint operations Veracel and Montes del Plata together with the associated tree plantations. The division has new operations in the USA for developing technologies for extracting sugars from biomass.
Stora Enso Oyj
Business ID 1039050-8
8(33)
| EUR million** | Q4/14 | Q4/13 | Change Q4/14–Q4/13 | Q3/14 | Change Q4/14–Q3/14 | 2014 | 2013 | Change 2014–2013 |
|---|---|---|---|---|---|---|---|---|
| Sales | 314 | 266 | 18.0% | 284 | 10.6% | 1 104 | 1 033 | 6.9% |
| Operational EBITDA | 60 | 42 | 42.9% | 47 | 27.7% | 173 | 153 | 13.1% |
| Operational EBITDA margin | 19.1% | 15.8% | 16.5% | 15.7% | 14.8% | |||
| Operational EBIT | 34 | 24 | 41.7% | 24 | 41.7% | 89 | 77 | 15.6% |
| % of sales | 10.8% | 9.0% | 8.5% | 8.1% | 7.5% | |||
| Operational ROOC* | 5.6% | 4.6% | 4.2% | 3.9% | 3.8% | |||
| Cash flow from operations | 17 | 42 | -59.5% | 27 | -37.0% | 136 | 114 | 19.3% |
| Cash flow after investing activities | -40 | -36 | -11.1% | -30 | -33.3% | -108 | -231 | 53.2% |
| Pulp deliveries, 1 000 tonnes | 583 | 484 | 20.5% | 528 | 10.4% | 2 076 | 1 864 | 11.4% |
-
Operational ROOC = 100% x Operational EBIT/Average operating capital
** Data for the comparative periods have been restated. For further details, see 'Basis of Preparation' on page 17. -
Higher pulp prices improved operational EBIT. Higher sales volumes driven by the ramp-up of Montes del Plata were offset by higher fixed costs and depreciation related to Montes del Plata.
- There will be a scheduled maintenance break for Montes del Plata in the first quarter of 2015.
- The lignin investment at Sunila Mill in Finland is progressing well, and the first batches of moist lignin have been produced.
- As announced, Stora Enso will establish a new biomaterials business development Innovation Centre that will be located in Stockholm in Sweden.
MARKETS
| Product | Market | Demand Q4/14 compared with Q4/13 | Demand Q4/14 compared with Q3/14 | Price Q4/14 compared with Q4/13 | Price Q4/14 compared with Q3/14 |
|---|---|---|---|---|---|
| Softwood pulp | Europe | Stable | Slightly weaker | Slightly higher | Stable |
| Hardwood pulp | Europe | Slightly stronger | Stable | Slightly higher | Stable |
Division Building and Living
Building and Living provides wood-based innovations and solutions for everyday living and housing needs. The product range covers all areas of urban construction, from supporting structures to interior design and environmental construction. Further-processed products include massive wood elements and housing modules, wood components and pellets, in addition to a variety of sawn timber goods.
| EUR million | Q4/14 | Q4/13 | Change Q4/14–Q4/13 | Q3/14 | Change Q4/14–Q3/14 | 2014 | 2013 | Change 2014–2013 |
|---|---|---|---|---|---|---|---|---|
| Sales | 415 | 466 | -10.9% | 429 | -3.3% | 1 779 | 1 867 | -4.7% |
| Operational EBITDA | 19 | 30 | -36.7% | 30 | -36.7% | 126 | 115 | 9.6% |
| Operational EBITDA margin | 4.6% | 6.4% | 7.0% | 7.1% | 6.2% | |||
| Operational EBIT | 10 | 19 | -47.4% | 22 | -54.5% | 89 | 75 | 18.7% |
| % of sales | 2.4% | 4.1% | 5.1% | 5.0% | 4.0% | |||
| Operational ROOC* | 7.6% | 14.4% | 16.0% | 17.3% | 13.9% | |||
| Cash flow from operations | 33 | 43 | -23.3% | 52 | -36.5% | 86 | 125 | -31.2% |
| Cash flow after investing activities | 15 | 30 | -50.0% | 48 | -68.8% | 58 | 97 | -40.2% |
| Deliveries, 1 000 m³ | 1 066 | 1 203 | -11.4% | 1 090 | -2.2% | 4 493 | 4 776 | -5.9% |
-
Operational ROOC = 100% x Operational EBIT/Average operating capital
-
Lower sales volumes due to weak Japanese and MENA markets and higher net raw material costs were only partly offset by higher sales prices in local currencies.
- Murow Sawmill investment is proceeding as planned and is expected to be finalised by the end of the second quarter 2015.
- Stora Enso invests EUR 43 million in a new production line for wooden building elements located in Varkaus, Finland.
Stora Enso Oyj
Business ID 1039050-8
9(33)
MARKETS
| Product | Market | Demand Q4/14 compared with Q4/13 | Demand Q4/14 compared with Q3/14 | Price Q4/14 compared with Q4/13 | Price Q4/14 compared with Q3/14 |
|---|---|---|---|---|---|
| Wood products | Europe | Significantly weaker | Significantly weaker | Slightly higher | Slightly lower |
Division Printing and Reading
Printing and Reading is a responsible supplier of paper from renewable sources for print media and office use. Its wide offering serves publishers, retailers, printing houses, merchants, converters and office suppliers, among others. Printing and Reading produces newsprint, book paper, SC paper, coated paper and office paper.
| EUR million | Q4/14 | Q4/13 | Change Q4/14–Q4/13 | Q3/14 | Change Q4/14–Q3/14 | 2014 | 2013 | Change 2014–2013 |
|---|---|---|---|---|---|---|---|---|
| Sales | 984 | 1 054 | -6.6% | 959 | 2.6% | 3 912 | 4 319 | -9.4% |
| Operational EBITDA | 109 | 86 | 26.7% | 84 | 29.8% | 361 | 290 | 24.5% |
| Operational EBITDA margin | 11.1% | 8.2% | 8.8% | 9.2% | 6.7% | |||
| Operational EBIT | 68 | 36 | 88.9% | 33 | 106.1% | 172 | 34 | n/m |
| % of sales | 6.9% | 3.4% | 3.4% | 4.4% | 0.8% | |||
| Operational ROOC* | 15.1% | 6.1% | 6.7% | 9.4% | 1.4% | |||
| Cash flow from operations | 213 | 179 | 19.0% | 72 | 195.8% | 354 | 382 | -7.3% |
| Cash flow from operations to sales | 21.6% | 17.0% | 7.5% | 9.0% | 8.8% | |||
| Cash flow after investing activities | 172 | 123 | 39.8% | 43 | 300.0% | 243 | 248 | -2.0% |
| Paper deliveries, 1 000 tonnes | 1 520 | 1 607 | -5.4% | 1 480 | 2.7% | 6 006 | 6 525 | -8.0% |
| Paper production, 1 000 tonnes | 1 512 | 1 577 | -4.1% | 1 476 | 2.4% | 6 034 | 6 501 | -7.2% |
-
Operational ROOC = 100% x Operational EBIT/Average operating capital
-
Lower volumes due to the structurally declining paper market in Europe and slightly lower sales prices in EUR terms were offset by clearly lower fixed costs due to the Group streamlining and structure simplification programme, an indirect CO₂ cost subsidy received during the quarter, and the release of a restructuring provision. Energy costs were lower due to prices and power plant investment at Kabel Mill in Germany.
- Depreciation was EUR 9 million lower mainly due to fixed asset impairments recorded in the fourth quarter of 2014.
- Kabel, Maxau and Veitsiluoto mills will perform maintenance shut-down in the first quarter of 2015.
- In December, Stora Enso signed an agreement to divest its Uetersen specialty and coated fine paper mill in Germany to a company mainly owned by the private equity fund Perusa Partners Fund 2. The divestment is expected to be completed during the first quarter of 2015.
MARKETS
| Product | Market | Demand Q4/14 compared with Q4/13 | Demand Q4/14 compared with Q3/14 | Price Q4/14 compared with Q4/13 | Price Q4/14 compared with Q3/14 |
|---|---|---|---|---|---|
| Paper | Europe | Weaker | Slightly stronger | Slightly lower | Stable |
Other
The segment 'Other' includes the Nordic forest equity-accounted investments, Stora Enso's shareholding in Pohjolan Voima, operations supplying wood to the Nordic mills and Group shared services and administration.
Stora Enso Oyj
Business ID 1039050-8
10(33)
| EUR million | Q4/14 | Q4/13 | Change Q4/14–Q4/13 | Q3/14 | Change Q4/14–Q3/14 | 2014 | 2013 | Change 2014–2013 |
|---|---|---|---|---|---|---|---|---|
| Sales | 645 | 672 | -4.0% | 579 | 11.4% | 2 567 | 2 690 | -4.6% |
| Operational EBITDA | -7 | -20 | 65.0% | -8 | 12.5% | -13 | 10 | -230.0% |
| Operational EBITDA margin | -1.1% | -3.0% | -1.4% | -0.5% | 0.4% | |||
| Operational EBIT | 23 | - | n/m | 1 | n/m | 50 | 74 | -32.4% |
| % of sales | 3.6% | - | 0.2% | 1.9% | 2.8% | |||
| Cash flow from operations | 9 | 52 | -82.7% | -53 | 117.0% | -5 | 116 | -104.3% |
| Cash flow after investing activities | -6 | 42 | -114.3% | -57 | 89.5% | -126 | 92 | -237.0% |
- A higher result in forest associates due to a capital gain on land disposals in Bergvik and higher earnings from wood supply and Efora improved the operational EBIT.
GLOBAL RESPONSIBILITY IN Q4/2014 (compared with Q4/2013)
Stora Enso's quarterly Global Responsibility reporting aims to increase transparency and underline the fact that financial and corporate responsibility performance are strongly integrated in Stora Enso's everyday operations.
People and Ethics
Health and Safety
The annual TRI and LTA rates continued to improve. During 2015, Stora Enso will continue focusing on safety leadership and culture. The Health and Safety targets are being reviewed and will be communicated in the Interim Review for the first quarter of 2015.
TRI AND LTA RATES
| Q4/14 | Q4/13 | Q3/14 | 2014 | 2013 | Target | Target to be reached by | |
|---|---|---|---|---|---|---|---|
| Total Recordable Incidents (TRI) rate | 12.4 | 11.9 | 14.1 | 12.5 | 14.0 | <5.0 | end of 2015 |
| Lost-Time Accident (LTA) rate | 5.2 | 5.3 | 6.0 | 5.2 | 6.0 | <1.0 | end of 2015 |
TRI (Total recordable incident) rate = number of incidents per one million hours worked.
LTA (Lost-time accident) rate = number of lost-time accidents per one million hours worked.
Human Rights
The target to reach full coverage with Human Rights assessments, conducted in collaboration with the Danish Institute for Human Rights' (DIHR), was achieved in December in 93 operational entities in 22 countries. The results and the report will be published on 5 February 2015.
HUMAN RIGHTS ASSESSMENT
| 31 Dec 14 | 30 Sep 14 | 31 Dec 13 | Target | Target to be reached by | |
|---|---|---|---|---|---|
| Completion rate (%) of human rights assessments | 100% | 95% | n/a | 100% | end of 2014 |
Collaboration with Save the Children
During the fourth quarter, Save the Children completed the reviews of the Group's Global Responsibility policies and guidelines. The review recognised that they reflect an overall respect for children's rights. The key recommendations related to adding an adequate reference to the UN Convention on the Rights of the Child and developing a separate child protection policy for certain risk countries.
As part of this collaboration, 26 members of Stora Enso's top management including the CEO participated in an awareness-building training session on children's rights in January.
Save the Children's evaluation of potential child rights violations in the Stora Enso Chennai Mill's supply networks in India proceeded as planned. As previously announced, Save the Children will map the relevant local stakeholders at the mill's supply networks and perform situation analysis of potential child rights violations by the end of the first quarter of 2015.
Stora Enso Oyj
Business ID 1039050-8
11(33)
Responsible Sourcing
Implementation of the new Supplier Code of Conduct
The Supplier Code of Conduct, announced on 1 July 2014, strengthens the previous Sustainability Requirements for Suppliers. The document forms an integral part of contracts between Stora Enso and suppliers. By the end of the fourth quarter, 78%* of the Group's spending on materials and services were covered by the new Code.
SUPPLIER CODE OF CONDUCT
| 31 Dec 14 | 30 Sep 14 | 31 Dec 13 | Target | Target to be reached by | |
|---|---|---|---|---|---|
| % of supplier spend covered by the Supplier Code of Conduct | 78%* | 32%* | n/a | 90%** | end of 2016 |
- The Group's suppliers in terms of supplier spend in 2013, excluding joint operations and wood supply.
**The target scope covers the Group's total annual supplier spending.
Mitigating Child Labour in Pakistan
During the quarter Bulleh Shah Packaging, Stora Enso's 35%-owned equity accounted investment, conducted a total of 75 supplier audits and the total number of audits during 2014 was 288. There were no child labour cases identified during these audits in the fourth quarter. The 2014 target of 100% audit coverage of Old Corrugated Container (OCC) suppliers* was nearly reached. All direct suppliers of OCC and agricultural residuals have signed to Bulleh Shah's sustainability requirements for suppliers. The audit targets for 2015 will be determined during the first quarter of 2015.
BULLEH SHAH PACKAGING'S DIRECT SUPPLIERS OF DOMESTIC FIBRE AND AGRICULTURAL RESIDUALS
| 31 Dec 14 | 30 Sep 14 | 31 Dec 13 | Target | Target to be reached by | |
|---|---|---|---|---|---|
| Number of direct active suppliers | 143 | 130 | n/a | ||
| Cumulative audit coverage, suppliers of OCC* | 97% | 93% | n/a | 100% | end of 2014 |
| Cumulative audit coverage, suppliers of OCC and agricultural residuals (%) | 87% | 79% | n/a | ||
| Number of audits** | 21 | 24 | n/a |
- Excluding institutional OCC suppliers identified as low risk.
**Direct suppliers of domestic fibre and agricultural residuals during the quarter.
Stora Enso continues to support the initially found 640 children who were discovered working for sub-suppliers in the collection of used carton board (UCB) in the supply chain which was terminated in April 2014. Due to time required for finding the right partners and practical solutions, this support initiative has proceeded slower than was earlier expected. By the end of the quarter, 125 children aged between 6 and 14 were attending school as part of this support initiative. Stora Enso is committed to enabling the children reached, and whose parents have agreed, to go to school by the end of the first quarter of 2015.
Forest and Land Use
Responsibility in Guangxi, China
Correction of Land Leasing Contracts
Stora Enso leases a total of 85 768 hectares of land in various regions of Guangxi, of which 38% (37%) is social land leased from village collectives and households. By the end of the quarter, 61% (54%) of the lease contracts were without contractual defects*.
In cases of irreconcilable conflict that our contract correction procedures cannot resolve, we will have to terminate the contracts in a responsible way. This involves identifying the risks involved in the termination process, trying to settle historical claims or issues in the contract chain, deciding how to deal with any timber belonging to Stora Enso on the land concerned, and finding ways to minimise our losses. During 2014, we identified 109 contracts that may be fully or partly considered as irreconcilable. In terms of area this corresponds to 1 178 hectares, or 4% of the leased social forestland. The evaluation on the possible termination of the contracts and related impacts will continue during 2015.
Stora Enso Oyj
Business ID 1039050-8
12(33)
SOCIAL FORESTLANDS LEASED BY STORA ENSO IN GUANGXI
| 31 Dec 14 | 30 Sep 14 | 31 Dec 13 | Target | Target to be reached by | |
|---|---|---|---|---|---|
| Social forestland leased, ha | 32 591 | 32 623 | 32 990 | ||
| Leased area without contractual defects, ha | 16 003 | 15 320 | 14 366 | ||
| Lease contracts without contractual defects, % of all contracts | 61% | 58% | 54% | 100% | start-up of the planned pulp mill** |
- In the contracts without defects the ownership of land is clear or solved, and contracting procedure is proven to be legal, authentic and valid. The contract correction process includes a desktop documentation review, field investigations, legal and operational risk analysis, stakeholder consultations, the collection of missing documentation and the signing of new agreements or amendments directly with the villages or households concerned, or in some cases contract termination.
** The decision on the investment in the pulp mill will be made after the start-up of the board mill in 2016.
Creating Shared Value
The Water Stewardship Project, undertaken jointly with Kemira in Guangxi, aims to find new solutions for responsible water management through stakeholder surveys, community work and water-related capacity building, is progressing according to plan. The feasibility studies for the pilot projects in villages were finalised during the fourth quarter.
In 2014, we continued dialogue with two contractors interested in our Forest Contractor Development Project. This project targets selected local contractors aiming to improve the safety, quality, and efficiency of their forestry operations with mechanised harvesting. The interest of local contractors has been lower than expected.
Other issues
In September 2014, the Chinese Centre for Child Rights and Corporate Social Responsibility (CCR CSR) completed a study on the social backgrounds, needs and conditions of Stora Enso's contractor employees working in forestry in Guangxi, and the related child rights. The recommendations to Stora Enso include proposals to establish child-friendly spaces in selected camps for contract workers' families wishing to live at the forestry site and to arrange awareness workshops on child rights for key personnel. For reasons of safety the Group's current policy is that the workers' families are not allowed to stay at the forestry camps.
Dialogue with Landless People's Social Movements in Bahia, Brazil
Stora Enso's joint operation Veracel in Brazil continued to engage in dialogues with the six social landless movements in Bahia. As part of this dialogue the Sustainable Settlement Initiative was launched in 2012, aiming to provide farming land and technical and educational support to help hundreds of families improve their income. This initiative is facilitated by the Government of the State of Bahia through the Secretariat of Institutional Relations (SERIN), and conducted in cooperation with landless people's social movements and the National Institute of Colonisation and Agrarian Reform (INCRA). Veracel has reserved 16 500 hectares of land for the settlements.
At the end of the quarter, 2 219 (1 453) hectares of Veracel's land were occupied by social landless movements not involved in the Sustainable Settlement Initiative. Repossession of these areas is being sought through legal processes.
LAND OCCUPIED BY SOCIAL LANDLESS MOVEMENTS NOT INVOLVED IN THE SUSTAINABLE SETTLEMENT INITIATIVE
| 31 Dec 14 | 30 Sep 14 | 31 Dec 13 | |
|---|---|---|---|
| Area occupied by social movements not involved in the Sustainable Settlement Initiative, ha | 2 219 | 2 223 | 1 453 |
Developments in Forest Certification
Stora Enso owns 41% of the Finnish forest company Tornator, which owns 0.6 million hectares of forestland around Finland. A significant increase in the national area of forest under FSC certification occurred in November 2014 when Tornator received the FSC certificate for its forests in Finland, in addition to their existing PEFC certification.
Environment and Efficiency
Normalised CO₂ emission and process water discharge levels increased from the previous quarter and also from the same quarter last year. The main reason was that while the Group's total production volume decreased, CO₂ emissions and process water discharges did not decrease correspondingly, as we have closed a number of paper machines during the past two years, and some mills have been left with over dimensioned installations of waste water treatment facilities.
Stora Enso Oyj
Business ID 1039050-8
13(33)
The targets for process water discharges are being reviewed and will be communicated in the Interim Review for the first quarter of 2015.
ENVIRONMENTAL PERFORMANCE COMPARED TO BASELINE LEVELS**
| Q4/14 | Q4/13 | Q3/14 | 2014 | 2013 | Target** | Target to be reached by | |
|---|---|---|---|---|---|---|---|
| Climate and energy | |||||||
| Reduction of CO_{2} emissions per saleable tonne of pulp, paper and board (kg/t)* | -25% | -28% | -27% | -26% | -28% | -35% | end of 2025 |
| Process water discharges | |||||||
| Reduction of volume per saleable tonne of pulp, paper and board (m^{3}/t) | -1% | -9% | -2% | -4% | -7% | -10% | end of 2015 |
| Reduction of Chemical Oxygen Demand (COD) per saleable tonne of pulp, paper and board (kg/t) | -2% | -17% | -2% | -6% | -11%*** | -10% | end of 2015 |
- Covering direct fossil CO₂ emissions from production and indirect fossil CO₂ emissions related to purchased electricity and heat (Scope 1 and 2).
** From benchmark levels: year 2006 in CO₂ emissions, year 2005 in the volume (m³) of process water discharges, and year 2007 in the Chemical Oxygen Demand (COD) levels of process water discharges.
*** Recalculated due to reporting errors.
Stora Enso is included in the following sustainability indices:
- Carbon Disclosure Leadership Index
- FTSE4 Good Index
- UN Global Compact 100 Stock Index
- STOXX Global ESG Leaders indices
- ECPI Ethical Indices
- OMX GES Sustainability Finland index
- Ethibel Investment Register
- Euronext Vigeo – Europe 120
In October, Stora Enso was classified as "Prime" by Oekom Research in their ESG rating methodology.
In January 2015, Stora Enso was qualified for inclusion in RobecoSAM's 2015 Sustainability Yearbook and received the Bronze Class distinction for excellent sustainability performance.
SHORT-TERM RISKS AND UNCERTAINTIES
The main short-term risks and uncertainties are related to the economic situation in Europe and the increasing imbalance in the European paper market.
Energy sensitivity analysis: the direct effect of a 10% increase in electricity, heat, oil and other fossil fuel market prices would have a negative impact of approximately EUR 9 million on operational EBIT for the next 12 months, after the effect of hedges.
Wood sensitivity analysis: the direct effect of a 10% increase in wood prices would have a negative impact of approximately EUR 182 million on operational EBIT for the next 12 months.
Pulp sensitivity analysis: the direct effect of a 10% increase in pulp market prices would have a positive impact of approximately EUR 105 million on operational EBIT for the next 12 months.
Chemicals and fillers sensitivity analysis: the direct effect of a 10% increase in chemical and filler prices would have a negative impact of approximately EUR 67 million on operational EBIT for the next 12 months.
A decrease of energy, wood or chemical and filler prices would have the opposite impact.
Foreign exchange rates sensitivity analysis for the next 12 months: the direct effect on operational EBIT of a 10% strengthening in the value of the US dollar, Swedish krona and British pound against the euro would be about positive EUR 112 million, negative EUR 84 million and positive EUR 46 million in annual impact, respectively. A weakening of the currencies would have the opposite impact. These numbers apply before the effect of hedges and assuming no changes occur other than a single currency exchange rate movement.
Stora Enso Oyj
Business ID 1039050-8
14(33)
LEGAL CASES
Latin American Cases
Veracel
Fibria and Stora Enso each own 50% of Veracel, the joint ownership governed by a shareholder agreement. In May 2014, Fibria initiated arbitration proceedings against Stora Enso claiming that Stora Enso was in breach of certain provisions of the shareholder agreement. Fibria has estimated that the interest of the case is approximately USD 54 (EUR 44) million. Stora Enso denies any breach of contract and disputes the method of calculating the interest of the case. No provisions have been made in Stora Enso's accounts for this case.
On 11 July 2008, Stora Enso announced that a federal judge in Brazil had issued a decision claiming that the permits issued by the State of Bahia for the operations of Stora Enso's joint operations company Veracel were not valid. The judge also ordered Veracel to take certain actions, including reforestation with native trees on part of Veracel's plantations and a possible fine of BRL 20 (EUR 6) million. Veracel disputes the decision and has filed an appeal against it. Veracel operates in full compliance with all Brazilian laws and has obtained all the necessary environmental and operating licences for its industrial and forestry activities from the competent authorities. In November 2008, a Federal Court suspended the effects of the decision. No provisions have been recorded in Veracel's or Stora Enso's accounts for the reforestation or the possible fine.
Montes del Plata
During the second quarter of 2014, Celulosa y Energía Punta Pereira S.A. ("CEPP"), a joint operations company in the Montes del Plata group formed by Stora Enso and Arauco, was notified of arbitration proceedings initiated against it by Andritz Pulp Technologies Punta Pereira S.A., a subsidiary of Andritz AG, claiming EUR 200 million. The arbitration relates to contracts for the delivery, construction, installation, commissioning and completion by Andritz of major components of the Montes del Plata Pulp Mill project located at Punta Pereira in Uruguay. CEPP disputes the claims brought by Andritz and is also actively pursuing claims of its own amounting to USD 110 (EUR 91) million against Andritz for breach by Andritz of its obligations under the contracts. No provisions have been made in Montes del Plata's or Stora Enso's accounts for these claims.
Legal Proceedings in Finland
Finnish wood claim
In December 2009, the Finnish Market Court fined Stora Enso for competition law infringements in the market for roundwood in Finland from 1997 to 2004. Stora Enso did not appeal against the ruling. In March 2011 Metsähallitus of Finland initiated legal proceedings against Stora Enso, UPM and Metsä Group claiming compensation for damages allegedly suffered due to the competition law infringements. The total claim against all the defendants amounts to approximately EUR 160 million and the secondary claim against Stora Enso to approximately EUR 85 million. In addition, Finnish municipalities and private forest owners initiated similar legal proceedings. The total amount claimed from all the defendants amounts to approximately EUR 35 million and the secondary claims solely against Stora Enso to approximately EUR 10 million. Stora Enso denies that Metsähallitus and other plaintiffs suffered any damages whatsoever and will forcefully defend itself. In March 2014 the Helsinki District Court dismissed 13 private forest owners' claims as time-barred. In November 2014 the Helsinki Court of Appeal revoked the decision of the District Court. Stora Enso and the other defendants have sought permission to appeal the Court of Appeal decision from the Supreme Court. No provisions have been made in Stora Enso's accounts for these lawsuits.
Kemijärvi Pulp Mill environmental case
Kemijärvi Pulp Mill in Finland was permanently closed down in 2008. Following court proceedings, in August 2013 the Supreme Administrative Court gave its decision concerning the water treatment lagoon in the environmental permit related to the closure of Kemijärvi Pulp Mill. The Court ordered Stora Enso to remove the majority of the sludge, and returned the case to the Regional State Administrative Agency with an order to Stora Enso to deliver a new action plan by the end of 2014 for removal of the majority of the sludge from the basin at the Kemijärvi site. The Agency was also ordered to consider and evaluate the costs to Stora Enso against the environmental benefits achievable if the Agency later orders Stora Enso to remove the sludge. Stora Enso has now delivered its action plan and recorded a provision of EUR 5 million in the accounts. Following this the case will no longer be reported as a legal case in the quarterly reporting.
Stora Enso Oyj
Business ID 1039050-8
15(33)
FOURTH QUARTER EVENTS
On 15 October 2014 Stora Enso announced the appointments to its Nomination Board. The composition of the Nomination Board is as follows: Gunnar Brock (Chairman of the Board of Directors of Stora Enso), Juha Rantanen (Vice Chairman of the Board of Directors of Stora Enso), Pekka Ala-Pietilä (Chairman of the Board of Directors of Solidium), and Marcus Wallenberg (Chairman of the Board of Directors of FAM AB). Pekka Ala-Pietilä is the Chairman of the Nomination Board.
CHANGES IN ORGANISATIONAL STRUCTURE
As of 1 September 2014, the Printing and Living Division was divided into two separate Divisions: Printing and Reading, and Building and Living. The Global Identity function was split into two entities: Global Communications and Global Responsibility. On 18 December 2014 Stora Enso announced a new organisational structure for the Renewable Packaging division. The division was split into two: Consumer Board and Packaging Solutions. Both new divisions became separate reporting segments as of 1 January 2015. The names of the Building and Living division and Printing and Reading division were changed to Wood Products and Paper, respectively. As of 1 January 2015, Stora Enso's reporting segments are: Consumer Board, Packaging Solutions, Biomaterials, Wood Products, Paper and Other.
The first financial report according to the new reporting segment structure will be the first quarter 2015 Interim Review, to be released on 22 April 2015. Historical figures according to the new reporting structure will be published in March 2015.
CHANGES IN GROUP MANAGEMENT
Seppo Parvi took up the position of CFO on 1 February 2014 and the position of Country Senior Executive Finland as of 3 November 2014.
Karl-Henrik Sundström took up the position of CEO on 1 August 2014.
On 1 September 2014, Stora Enso's Group Leadership Team (GLT) had four new members. Kati ter Horst was appointed Executive Vice President, Head of the Printing and Reading division. Jari Suominen continued to lead the Building and Living business, as Executive Vice President of a separate Division. Ulrika Lilja was appointed Executive Vice President, Global Communications. Terhi Koipijärvi was appointed an acting Executive Vice President, Global Responsibility and an acting member of the GLT.
On 19 September 2014, Stora Enso announced that Juha Vanhainen, Executive Vice President, Energy, Logistics and Wood Supply Operations in Finland and Sweden, will leave his position at Stora Enso as of 15 March 2015.
On 14 October 2014, Stora Enso announced the appointment of Johanna Hagelberg as Executive Vice President Sourcing and a new member of the Group Leadership Team as of 1 November 2014.
On 18 December 2014, Stora Enso announced the appointment of Jari Latvanen as Executive Vice President, Head of Consumer Board and a new member of the Group Leadership Team as of 1 January 2015.
Also on 18 December 2014, Stora Enso announced the appointment of Noel Morrin as Executive Vice President Global Responsibility and a new member of the Group Leadership Team as of 1 April 2015.
Jyrki Tammivuori was acting CFO and a member of the Group Leadership Team until 31 January 2014. Mats Nordlander was head of the Renewable Packaging division and a member of the Group Leadership Team until 21 March 2014.
Jouko Karvinen was CEO and a member of the Group Leadership Team until 30 July 2014. Lauri Peltola was head of Global Communications and Country Senior Executive Finland and a member of the Group Leadership Team until 31 August 2014.
PERSONNEL
On 31 December 2014, there were 27 200 employees in the Group, 1 500 less than at the end of 2013. The average number of employees in 2014 was 29 000, which was 90 higher than the average number in 2013.
Stora Enso Oyj
Business ID 1039050-8
16(33)
The average number of employees remained largely unchanged as a result of the acquisition of Efora Oy in late 2013 and the divestment of Corenso in late 2014. In 2014, the average number of employees in Europe was 21 700 which was 900 lower than a year ago. In China, the average number of employees was 5 500, which was 1 000 higher than a year ago.
SHARE CAPITAL
During the year 2014, the conversions of a total of 40 000 A shares into R shares were recorded in the Finnish trade register.
On 31 December 2014, Stora Enso had 177 056 204 A shares and 611 563 783 R shares in issue. The company did not hold its own shares.
EVENTS AFTER THE PERIOD
On 15 January 2015 the conversion of 25 300 A shares into R shares was registered in the Finnish trade register.
ANNUAL GENERAL MEETING
The Annual General Meeting (AGM) will be held at 16.00 (Finnish time) on Wednesday 22 April 2015 at the Marina Congress Center, Katajanokanlaituri 6, Helsinki, Finland.
The agenda of the AGM and proposals on the agenda of the AGM, as well as the AGM notice, will be available on Stora Enso Oyj's website at www.storaenso.com/agm. Stora Enso's annual accounts, the Report of the Board of Directors and the auditor's report for 2014 will be published on Stora Enso Oyj's website www.storaenso.com/investors during the week commencing on Monday 16 February 2015. The proposals for decisions and the other above-mentioned documents will also be available at the AGM. Copies of these documents and of this notice will be sent to shareholders upon request. The minutes of the AGM will be available on Stora Enso Oyj's website www.storaenso.com/agm from 6 May 2015.
THE BOARD OF DIRECTORS' PROPOSAL FOR THE PAYMENT OF DIVIDEND
The Board of Directors proposes to the AGM that a dividend of EUR 0.30 per share be distributed for the year 2014.
The dividend would be paid to shareholders who on the record date of the dividend payment, 24 April 2015, are recorded in the shareholders' register maintained by Euroclear Finland Oy or in the separate register of shareholders maintained by Euroclear Sweden AB for Euroclear Sweden registered shares. Dividends payable for Euroclear Sweden registered shares will be forwarded by Euroclear Sweden AB and paid in Swedish krona. Dividends payable to ADR holders will be forwarded by Deutsche Bank Trust Company Americas and paid in US dollars.
The Board of Directors proposes to the AGM that the dividend be paid on 13 May 2015.
This release has been prepared in Finnish, English and Swedish. In case of variations in the content between the versions, the English version shall govern. This report is unaudited.
Helsinki, 4 February 2015
Stora Enso Oyj
Board of Directors
Stora Enso Oyj
Business ID 1039050-8
17(33)
FINANCIALS
Basis of Preparation
This unaudited interim financial report has been prepared in accordance with the accounting policies set out in International Accounting Standard 34 on Interim Financial Reporting and in the Group's Financial Report for 2013.
Effects of Changes to IFRS 11 Joint Arrangements
Stora Enso adopted the new IFRS 10 Consolidated Financial Statements, IFRS 11 Joint Arrangements and IFRS 12 Disclosure of Interests in Other Entities as of 1 January 2014.
- IFRS 10 Consolidated Financial Statements establishes principles for the presentation and preparation of consolidated financial statements when an entity controls one or more other entities. The standard provides additional guidance on the process of determining possible control of an entity, especially in challenging cases.
- IFRS 11 Joint Arrangements introduces core principles for determining the type of joint arrangement in which the party to the joint arrangement is involved by assessing its rights and obligations, and accounts for those rights and obligations in accordance with that type of joint arrangement.
- IFRS 12 Disclosure of Interests in Other Entities requires the disclosure of information that enables users of financial statements to evaluate the nature of, and risks associated with its interests in other entities as well as the effects of the interests on the financial position, performance and cash flow of the entity.
The changes affect the accounting treatment of Montes del Plata and Veracel, which are now treated as joint operations and thus Stora Enso's 50% ownership is consolidated with the proportionate line-by-line method. Montes del Plata is controlled jointly with partner Arauco, and Veracel is controlled jointly with partner Fibria. Stora Enso's interpretation is that the contractual arrangements in both joint operations provide the partners with the rights to and obligations of the annual output of the relevant activities and substantially all the economic benefits of the joint operations. Previously these two entities were consolidated using the equity method.
The proportionate line-by-line consolidation of Stora Enso's 50% ownership of Montes del Plata and Veracel has no effect on published operational EBIT, net profit, equity or earnings per share. The proportionate line-by-line consolidation affects all the primary statements in the consolidated financial statements. The effects are summarised below:
- Increase in operational EBITDA
- Increase in property, plant and equipment, biological assets and net debt
- Decrease in equity accounted investments
- Increase in capital expenditure and decreases in equity injections to equity accounted investments.
Historical figures have been restated according to the new IFRS 11 standard and presented in the tables. The restated comparatives were presented in full in a press release on 19 March 2014. Additionally, the Group has revised the presentation of the cash flow statement to better reflect the underlying cash movements. The table below summarises the effects of the IFRS 11 restatement.
Stora Enso Oyj
Business ID 1039050-8
18(33)
| EUR million | Restated | Change | As published | |||
|---|---|---|---|---|---|---|
| 2013 | 2012 | 2013 | 2012 | 2013 | 2012 | |
| Sales | 10 563 | 10 837 | 19 | 22 | 10 544 | 10 815 |
| Operational EBITDA | 1 090 | 1 154 | 46 | 60 | 1 044 | 1 094 |
| Operational EBIT | 578 | 630 | - | - | 578 | 630 |
| Operating profit (IFRS) | 50 | 716 | 16 | 15 | 34 | 701 |
| Net profit/loss for the period | -71 | 490 | - | - | -71 | 490 |
| Capital expenditure | 760 | 1 012 | 335 | 456 | 425 | 556 |
| Depreciation and impairment charges excl. NRI | 603 | 623 | 39 | 40 | 564 | 583 |
| Operational ROCE | 6.5% | 6.9% | -0.6 | -0.4 | 7.1% | 7.3% |
| Return on equity (ROE) | -1.3% | 8.3% | - | - | -1.3% | 8.3% |
| Debt/equity ratio | 0.61 | 0.58 | 0.14 | 0.10 | 0.47 | 0.48 |
| Net debt/last 12 months' operational EBITDA | 2.9 | 2.9 | 0.6 | 0.4 | 2.3 | 2.5 |
| Equity ratio | 39.2% | 41.0% | -2.1 | -1.8 | 41.3% | 42.8% |
| Capital structure | ||||||
| Operative fixed assets | 6 824 | 7 520 | 1 590 | 1 498 | 5 234 | 6 022 |
| Equity accounted investments | 1 013 | 941 | -948 | -1 024 | 1 961 | 1 965 |
| Operative working capital, net | 1 179 | 1 526 | 94 | 66 | 1 085 | 1 460 |
| Non-current interest-free items, net | -466 | -551 | 33 | 60 | -499 | -611 |
| Operating Capital Total | 8 550 | 9 436 | 769 | 600 | 7 781 | 8 836 |
| Net tax liabilities | -86 | -237 | -12 | -20 | -74 | -217 |
| Capital Employed | 8 464 | 9 199 | 757 | 580 | 7 707 | 8 619 |
| Equity attributable to owners of the Parent | 5 213 | 5 770 | - | - | 5 213 | 5 770 |
| Non-controlling interests | 60 | 92 | - | - | 60 | 92 |
| Net interest-bearing liabilities | 3 191 | 3 337 | 757 | 580 | 2 434 | 2 757 |
| Financing Total | 8 464 | 9 199 | 757 | 580 | 7 707 | 8 619 |
Other standard changes effective from 1 January 2014:
- IAS 27 Consolidated and Separate Financial Statements was reissued and consolidation requirements previously stated in IAS 27 Consolidated and Separate Financial Statements have been revised and stated in IFRS 10 Consolidated Financial Statements.
- IAS 28 Investments in Associates and Joint Ventures supersedes IAS 28 Investments in Associates and provides consequential amendments to the standard in response to the new standard IFRS 11 Joint Arrangements.
- IAS 36 Impairment of Assets was amended to clarify disclosure requirements related to the recoverable amount of non-financial assets.
- IAS 39 Financial Instruments: Recognition and Measurement was amended to clarify that there is no need to discontinue hedge accounting if a hedging derivative is novated, provided that certain criteria are met. This amendment is not relevant to the Group.
All figures in this Interim Review have been rounded to the nearest million, unless otherwise stated.
Virdia Inc. acquisition
In the second quarter of 2014, Stora Enso acquired 100% of the shares in the US-based company Virdia, a leading developer of extraction and separation technologies for the conversion of biomass into highly refined sugars and lignin. The acquisition of Virdia supports Stora Enso's vision to become a significant player in biochemicals and biomaterials. The technology enables more efficient extraction of different valuable fractions of the biomass, with the possibility of developing and commercialising cost-effective renewable solutions to address well-identified, market-driven needs.
The cash consideration was EUR 17 million with maximum potential payouts totalling EUR 21 million following the completion of specific technical and commercial milestones by 2017. Virdia did not have an impact on Stora Enso's sales in 2014. The impact on the Group net profit in 2014 was insignificant.
The fair values of the acquired assets, liabilities and goodwill as at 31 December 2014 have been determined on a provisional basis (presented in the table below), pending finalisation of the post-acquisition review of the fair value of the acquired assets and liabilities.
Stora Enso Oyj
Business ID 1039050-8
19(33)
| EUR million | 31 Dec 2014 |
|---|---|
| Cash consideration | 17 |
| Contingent consideration | 15 |
| Total assets acquired | 21 |
| Total liabilities acquired | 17 |
| Provisional goodwill | 28 |
Corenso divestment
On 1 December 2014, Stora Enso disposed the Corenso business operations to Powerflute Oyj for a total consideration of EUR 103 million. The disposal resulted in a net capital gain of EUR 9 million of which EUR 13 million is reported under other operating income including a EUR 3 million CTA release through the income statement and related transaction costs totalling EUR 4 million under other operating expenses. Corenso was part of Stora Enso's Renewable Packaging division.
Uetersen Mill Disposal
On 18 December 2014, Stora Enso signed an agreement to divest its Uetersen specialty and coated fine paper mill in Germany to a company mainly owned by the private equity fund Perusa Partners Fund 2. Following the agreement, the Group has recorded an amount of EUR 30 million in fixed asset impairment and inventory write-down in its fourth quarter 2014 accounts. Uetersen Mill is not presented as held for sale in the Group's 31 December 2014 statement of financial position due to immaterial impact on the Group's financial statements.
Stora Enso Oyj
Business ID 1039050-8
20(33)
- Data for the comparative periods have been restated. For further details, see 'Basis of Preparation' on page 17.
CONDENSED CONSOLIDATED INCOME STATEMENT*
| EUR million | Q4/14 | Q4/13 | Q3/14 | 2014 | 2013 |
|---|---|---|---|---|---|
| Sales | 2 552 | 2 612 | 2 514 | 10 213 | 10 563 |
| Other operating income | 47 | 34 | 36 | 168 | 140 |
| Change in inventories of finished goods and WIP | -36 | -45 | 22 | 3 | -27 |
| Change in net value of biological assets | -79 | 184 | -15 | -114 | 165 |
| Materials and services | -1 533 | -1 627 | -1 523 | -6 244 | -6 688 |
| Freight and sales commissions | -232 | -235 | -239 | -939 | -982 |
| Personnel expenses | -331 | -349 | -324 | -1 383 | -1 390 |
| Other operating expenses | -151 | -141 | -127 | -625 | -644 |
| Share of results of equity accounted investments | 16 | 49 | 1 | 87 | 102 |
| Depreciation and impairment | -348 | -692 | -130 | -766 | -1 189 |
| Operating Loss/Profit | -95 | -210 | 215 | 400 | 50 |
| Net financial items | -98 | -71 | -71 | -280 | -239 |
| Loss/ Profit before Tax | -193 | -281 | 144 | 120 | -189 |
| Income tax | 59 | 121 | -21 | -30 | 118 |
| Net Loss/ Profit for the Period | -134 | -160 | 123 | 90 | -71 |
| Attributable to: | |||||
| Owners of the Parent | -125 | -137 | 124 | 99 | -53 |
| Non-controlling interests | -9 | -23 | -1 | -9 | -18 |
| -134 | -160 | 123 | 90 | -71 | |
| Earnings per Share | |||||
| Basic earnings per share, EUR | -0.15 | -0.18 | 0.15 | 0.13 | -0.07 |
| Diluted earnings per share, EUR | -0.15 | -0.18 | 0.15 | 0.13 | -0.07 |
Stora Enso Oyj
Business ID 1039050-8
21(33)
- Data for the comparative periods have been restated. For further details, see 'Basis of Preparation' on page 17.
CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME*
| EUR million | Q4/14 | Q4/13 | Q3/14 | 2014 | 2013 |
|---|---|---|---|---|---|
| Net profit/loss for the period | -134 | -160 | 123 | 90 | -71 |
| Other Comprehensive Income | |||||
| Items that will not be Reclassified to Profit and Loss | |||||
| Actuarial losses and gains on defined benefit plans | -97 | 76 | -2 | -100 | 74 |
| Share of OCI of EAIs that will not be reclassified | - | - | - | - | -1 |
| Income tax relating to items that will not be reclassified | 14 | -28 | 3 | 17 | -27 |
| -83 | 48 | 1 | -83 | 46 | |
| Items that may be Reclassified Subsequently to Profit and Loss | |||||
| Share of OCI of EAIs that may be reclassified | -4 | 1 | -4 | -17 | 13 |
| Currency translation movements on equity net investments (CTA) | -33 | -98 | 85 | 63 | -227 |
| Currency translation movements on non-controlling interests | 7 | -2 | 6 | 14 | -6 |
| Net investment hedges | -6 | 17 | -1 | 8 | 23 |
| Cash flow hedges | -24 | -5 | -36 | -74 | -26 |
| Non-controlling interests' share of cash flow hedges | -1 | - | - | -1 | - |
| Available-for-sale investments | 99 | 6 | -28 | 96 | -101 |
| Income tax relating to items that may be reclassified | 5 | -1 | 6 | 8 | 2 |
| 43 | -82 | 28 | 97 | -322 | |
| Total Comprehensive Income | -174 | -194 | 152 | 104 | -347 |
| Total Comprehensive Income Attributable to: | |||||
| Owners of the Parent | -171 | -169 | 147 | 100 | -323 |
| Non-controlling interests | -3 | -25 | 5 | 4 | -24 |
| -174 | -194 | 152 | 104 | -347 |
CTA = Cumulative Translation Adjustment
OCI = Other Comprehensive Income
EAI = Equity Accounted Investments
Stora Enso Oyj
Business ID 1039050-8
22(33)
- Data for the comparative periods have been restated. For further details, see 'Basis of Preparation' on page 17.
CONDENSED CONSOLIDATED STATEMENT OF FINANCIAL POSITION*
| EUR million | 31 Dec 14 | 31 Dec 13 | 1 Jan 13 | |
|---|---|---|---|---|
| Assets | ||||
| Non-current Assets | ||||
| Goodwill | 242 | 220 | 226 | |
| Other intangible assets | 157 | 54 | 47 | |
| Property, plant and equipment | 5 419 | 5 534 | 6 292 | |
| 5 818 | 5 808 | 6 565 | ||
| Biological assets | O | 643 | 634 | 474 |
| Emission rights | O | 27 | 21 | 30 |
| Equity accounted investments | O | 1 056 | 1 013 | 941 |
| Available-for-sale: Interest-bearing | I | 30 | 10 | 96 |
| Available-for-sale: Operative | O | 444 | 361 | 451 |
| Non-current loan receivables | I | 70 | 80 | 134 |
| Deferred tax assets | T | 259 | 229 | 143 |
| Other non-current assets | O | 85 | 63 | 85 |
| 8 432 | 8 219 | 8 919 | ||
| Current Assets | ||||
| Inventories | O | 1 403 | 1 445 | 1 510 |
| Tax receivables | T | 8 | 13 | 18 |
| Operative receivables | O | 1 484 | 1 555 | 1 714 |
| Interest-bearing receivables | I | 74 | 147 | 211 |
| Cash and cash equivalents | I | 1 446 | 2 073 | 1 921 |
| 4 415 | 5 233 | 5 374 | ||
| Total Assets | 12 847 | 13 452 | 14 293 | |
| Equity and Liabilities | ||||
| Owners of the Parent | 5 070 | 5 213 | 5 770 | |
| Non-controlling Interests | 167 | 60 | 92 | |
| Total Equity | 5 237 | 5 273 | 5 862 | |
| Non-current Liabilities | ||||
| Post-employment benefit provisions | O | 483 | 378 | 480 |
| Other provisions | O | 159 | 127 | 145 |
| Deferred tax liabilities | T | 264 | 312 | 358 |
| Non-current debt | I | 3 530 | 4 201 | 4 799 |
| Other non-current operative liabilities | O | 47 | 24 | 11 |
| 4 483 | 5 042 | 5 793 | ||
| Current Liabilities | ||||
| Current portion of non-current debt | I | 611 | 544 | 202 |
| Interest-bearing liabilities | I | 751 | 744 | 693 |
| Bank overdrafts | I | 2 | 12 | 5 |
| Other provisions | O | 82 | 123 | 71 |
| Other operative liabilities | O | 1 631 | 1 698 | 1 627 |
| Tax liabilities | T | 50 | 16 | 40 |
| 3 127 | 3 137 | 2 638 | ||
| Total Liabilities | 7 610 | 8 179 | 8 431 | |
| Total Equity and Liabilities | 12 847 | 13 452 | 14 293 |
Items designated with "O" comprise Operating Capital
Items designated with "I" comprise Interest-bearing Net Liabilities
Items designated with "T" comprise Net Tax Liabilities
Stora Enso Oyj
Business ID 1039050-8
23(33)
CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS*
| EUR million | 2014 | 2013 |
|---|---|---|
| Cash Flow from Operating Activities | ||
| Operating profit | 400 | 50 |
| Hedging result from OCI | - | 7 |
| Adjustments for non-cash items | 795 | 937 |
| Change in net working capital | -56 | 265 |
| Cash Flow Generated by Operations | 1 139 | 1 259 |
| Net financial items paid | -212 | -198 |
| Income taxes paid, net | -39 | -46 |
| Net Cash Provided by Operating Activities | 888 | 1 015 |
| Cash Flow from Investing Activities | ||
| Acquisitions of subsidiaries and business operations, net of acquired cash | -16 | 25 |
| Acquisitions of shares in equity accounted investments | -97 | -31 |
| Acquisitions of available-for-sale investments | -9 | -9 |
| Proceeds from disposal of subsidiary shares and business operations, net of disposed cash | 72 | - |
| Proceeds from disposal of shares in equity accounted investments | 61 | - |
| Proceeds from disposal of available-for-sale investments | - | 42 |
| Proceeds from sale of intangible assets and property, plant and equipment | 14 | 96 |
| Capital expenditure | -787 | -740 |
| Proceeds from non-current receivables, net | 16 | 85 |
| Net Cash Used in Investing Activities | -746 | -532 |
| Cash Flow from Financing Activities | ||
| Proceeds from issue of new long-term debt | 166 | 239 |
| Repayment of long-term debt | -922 | -377 |
| Change in short-term borrowings | 17 | 70 |
| Dividends paid | -237 | -237 |
| Sale of interest in subsidiaries to non-controlling interests | 7 | - |
| Equity injections from, less dividends to, non-controlling interests | 94 | -7 |
| Purchase of own shares** | -4 | - |
| Net Cash Used in Financing Activities | -879 | -312 |
| Net Increase/Decrease in Cash and Cash Equivalents | -737 | 171 |
| Translation adjustment | 120 | -27 |
| Net cash and cash equivalents at the beginning of the period | 2 061 | 1 917 |
| Net Cash and Cash Equivalents at Period End | 1 444 | 2 061 |
| Cash and Cash Equivalents at Period End | 1 446 | 2 073 |
| Bank Overdrafts at Period End | -2 | -12 |
| Net Cash and Cash Equivalents at Period End | 1 444 | 2 061 |
| Acquisitions | ||
| Cash and cash equivalents, net of bank overdraft | 1 | 32 |
| Intangible assets and property, plant and equipment | 20 | 1 |
| Operating working capital | -4 | -22 |
| Tax assets and liabilities | -5 | - |
| Interest-bearing assets and liabilities | -8 | - |
| Fair Value of Net Assets Acquired | 4 | 11 |
| Goodwill (provisional for 2014) | 28 | - |
| Value of previously held equity interests | - | -4 |
| Total Purchase Consideration | 32 | 7 |
| Cash and cash equivalents in acquired companies, net of bank overdraft | -1 | -32 |
| Net Purchase Consideration | 31 | -25 |
| Cash part of consideration, net of acquired cash | 16 | -25 |
| Non-cash part of consideration | 15 | - |
| Net Purchase Consideration | 31 | -25 |
Stora Enso Oyj
Business ID 1039050-8
24(33)
Disposals
| Cash and cash equivalents | 31 | 1 |
|---|---|---|
| Goodwill | 3 | - |
| Other intangible assets and property, plant and equipment | 38 | 2 |
| Working capital | 25 | - |
| Tax assets and liabilities | 2 | - |
| Interest-bearing assets and liabilities | 2 | -2 |
| Non-controlling interests | -7 | -1 |
| Net Assets in Divested Companies | 94 | - |
| Gain on sale | 10 | - |
| Total Disposal Consideration | 104 | - |
| Cash part of consideration | 103 | - |
| Non-cash part of consideration | 1 | - |
| Total Disposal Consideration | 104 | - |
- Data for the comparative periods have been restated. For further details, see 'Basis of Preparation' on page 17.
** Own shares purchased for the Group's share award programme. The Group did not hold any own shares at the end of December 2014.
PROPERTY, PLANT AND EQUIPMENT, GOODWILL, BIOLOGICAL ASSETS AND OTHER INTANGIBLE ASSETS
| EUR million | 2014 | 2013 |
|---|---|---|
| Carrying value at 1 January | 6 442 | 7 039 |
| Acquisition of subsidiary companies | 48 | 1 |
| Additions in tangible and intangible assets | 713 | 710 |
| Additions in biological assets | 68 | 50 |
| Harvesting in biological assets | -44 | -20 |
| Disposals | -11 | -80 |
| Disposals of subsidiary companies | -41 | -2 |
| Depreciation and impairment | -766 | -1 189 |
| Valuation of biological assets | -70 | 185 |
| Translation difference and other | 122 | -252 |
| Statement of Financial Position Total | 6 461 | 6 442 |
BORROWINGS
| EUR million | 31 Dec 14 | 31 Dec 13 |
|---|---|---|
| Bond loans | 2 582 | 3 177 |
| Loans from credit institutions | 1 414 | 1 398 |
| Finance lease liabilities | 69 | 77 |
| Other non-current liabilities | 76 | 93 |
| Non-current Debt including Current Portion | 4 141 | 4 745 |
| Short-term borrowings | 487 | 510 |
| Interest payable | 84 | 93 |
| Derivative financial liabilities | 180 | 141 |
| Bank overdrafts | 2 | 12 |
| Total Interest-bearing Liabilities | 4 894 | 5 501 |
| EUR million | 2014 | 2013 |
| --- | --- | --- |
| Carrying value at 1 January | 5 501 | 5 699 |
| Proceeds of new long-term debt | 166 | 239 |
| Repayment of long-term debt | -922 | -377 |
| Change in short-term borrowings and interest payable | -32 | 101 |
| Change in derivative financial liabilities | 39 | -51 |
| Translation differences and other | 142 | -110 |
| Total Interest-bearing Liabilities | 4 894 | 5 501 |
Stora Enso Oyj
Business ID 1039050-8
25(33)
STATEMENT OF CHANGES IN EQUITY*
CTA = Cumulative Translation Adjustment
OCI = Other Comprehensive Income
NCI = Non-controlling Interests
EAI = Equity Accounted Investments
| EUR million | Share Capital | Share Premium and Reserve Fund | Invested Non-Restricted Equity Fund | Treasury Shares | Fair Valuation Reserve | CTA and Net Investment Hedges | Retained Earnings | Attributable to Owners of the Parent | Non-controlling Interests | Total | |||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Step Acquisition Revaluation Surplus | Available-for-Sale Investment | Cash flow Hedges | OCI of Equity Accounted Investments | ||||||||||
| Balance at 1 Jan 2013 | 1 342 | 77 | 633 | -10 | 4 | 362 | 12 | -34 | -10 | 3 394 | 5 770 | 92 | 5 862 |
| Loss for the year | - | - | - | - | - | - | - | - | - | -53 | -53 | -18 | -71 |
| OCI before tax | - | - | - | - | - | -101 | -26 | 12 | -204 | 74 | -245 | -6 | -251 |
| Income tax relating to components of OCI | - | - | - | - | - | 1 | 5 | - | -4 | -27 | -25 | - | -25 |
| Total Comprehensive Income | - | - | - | - | - | -100 | -21 | 12 | -208 | -6 | -323 | -24 | -347 |
| Dividend | - | - | - | - | - | - | - | - | - | -237 | -237 | -7 | -244 |
| Disposals | - | - | - | - | - | - | - | - | - | - | - | -1 | -1 |
| NCI transaction in EAI | - | - | - | - | - | - | - | - | - | 1 | 1 | - | 1 |
| Share-based payments | - | - | - | - | - | - | - | - | - | 2 | 2 | - | 2 |
| Cancellation of treasury shares | - | - | - | 10 | - | - | - | - | - | -10 | - | - | - |
| Balance at 31 Dec 2013 | 1 342 | 77 | 633 | - | 4 | 262 | -9 | -22 | -218 | 3 144 | 5 213 | 60 | 5 273 |
| Profit/loss for the year | - | - | - | - | - | - | - | - | - | 99 | 99 | -9 | 90 |
| OCI before tax | - | - | - | - | - | 96 | -74 | -17 | 71 | -100 | -24 | 13 | -11 |
| Income tax relating to components of OCI | - | - | - | - | - | -4 | 14 | - | -2 | 17 | 25 | - | 25 |
| Total Comprehensive Income | - | - | - | - | - | 92 | -60 | -17 | 69 | 16 | 100 | 4 | 104 |
| Dividend | - | - | - | - | - | - | - | - | - | -237 | -237 | -6 | -243 |
| Acquisitions and disposals | - | - | - | - | - | - | - | 15 | - | -15 | - | 101 | 101 |
| Loss on NCI buy-in | - | - | - | - | - | - | - | - | - | -8 | -8 | 8 | - |
| Purchase of treasury shares | - | - | - | -4 | - | - | - | - | - | - | -4 | - | -4 |
| Share-based payments | - | - | - | 4 | - | - | - | - | - | 2 | 6 | - | 6 |
| Balance at 31 Dec 2014 | 1 342 | 77 | 633 | - | 4 | 354 | -69 | -24 | -149 | 2 902 | 5 070 | 167 | 5 237 |
- Data for the comparative periods have been restated. For further details, see 'Basis of Preparation' on page 17.
Stora Enso Oyj
Business ID 1039050-8
26(33)
Capital Commitments
The Group's direct capital expenditure contracts, excluding acquisitions, amounted to EUR 301 million (compared with EUR 142 million at 31 December 2013). These include the Group's share of direct capital expenditure contracts in joint operations.
COMMITMENTS AND CONTINGENCIES
| EUR million | 31 Dec 14 | 31 Dec 13 |
|---|---|---|
| On Own Behalf | ||
| Mortgages | 4 | 18 |
| On Behalf of Equity Accounted Investments | ||
| Guarantees | 19 | 18 |
| On Behalf of Others | ||
| Guarantees | 6 | 5 |
| Other Commitments, Own | ||
| Operating leases, in next 12 months | 83 | 71 |
| Operating leases, after next 12 months | 823 | 510 |
| Other commitments | 5 | 5 |
| Total | 940 | 627 |
| Mortgages | 4 | 18 |
| Guarantees | 25 | 23 |
| Operating leases | 906 | 581 |
| Other commitments | 5 | 5 |
| Total | 940 | 627 |
SALES BY SEGMENT
| EUR million | 2014 | Q4/14 | Q3/14 | Q2/14 | Q1/14 | 2013 | Q4/13 | Q3/13 | Q2/13 | Q1/13 |
|---|---|---|---|---|---|---|---|---|---|---|
| Renewable Packaging | 3 335 | 812 | 851 | 849 | 823 | 3 272 | 788 | 829 | 835 | 820 |
| Biomaterials | 1 104 | 314 | 284 | 243 | 263 | 1 033 | 266 | 239 | 266 | 262 |
| Building and Living | 1 779 | 415 | 429 | 490 | 445 | 1 867 | 466 | 460 | 500 | 441 |
| Printing and Reading | 3 912 | 984 | 959 | 970 | 999 | 4 319 | 1 054 | 1 041 | 1 101 | 1 123 |
| Other | 2 567 | 645 | 579 | 654 | 689 | 2 690 | 672 | 612 | 685 | 721 |
| Inter-segment sales | -2 484 | -618 | -588 | -627 | -651 | -2 618 | -634 | -628 | -661 | -695 |
| Total | 10 213 | 2 552 | 2 514 | 2 579 | 2 568 | 10 563 | 2 612 | 2 553 | 2 726 | 2 672 |
OPERATIONAL EBIT BY SEGMENT
| EUR million | 2014 | Q4/14 | Q3/14 | Q2/14 | Q1/14 | 2013 | Q4/13 | Q3/13 | Q2/13 | Q1/13 |
|---|---|---|---|---|---|---|---|---|---|---|
| Renewable Packaging | 410 | 74 | 130 | 114 | 92 | 318 | 73 | 100 | 77 | 68 |
| Biomaterials | 89 | 34 | 24 | 10 | 21 | 77 | 24 | 17 | 14 | 22 |
| Building and Living | 89 | 10 | 22 | 37 | 20 | 75 | 19 | 24 | 28 | 4 |
| Printing and Reading | 172 | 68 | 33 | 36 | 35 | 34 | 36 | 13 | -17 | 2 |
| Other | 50 | 23 | 1 | 12 | 14 | 74 | - | 30 | 22 | 22 |
| Operational EBIT | 810 | 209 | 210 | 209 | 182 | 578 | 152 | 184 | 124 | 118 |
| Fair valuations and non-operational items* | -131 | -79 | -23 | -18 | -11 | 11 | 30 | -5 | -8 | -6 |
| Non-recurring Items | -279 | -225 | 28 | -106 | 24 | -539 | -392 | -23 | -33 | -91 |
| Operating Profit/Loss (IFRS) | 400 | -95 | 215 | 85 | 195 | 50 | -210 | 156 | 83 | 21 |
| Net financial items | -280 | -98 | -71 | -46 | -65 | -239 | -71 | -53 | -59 | -56 |
| Profit/Loss before Tax | 120 | -193 | 144 | 39 | 130 | -189 | -281 | 103 | 24 | -35 |
| Income tax expense | -30 | 59 | -21 | -38 | -30 | 118 | 121 | -19 | -3 | 19 |
| Net Profit/Loss | 90 | -134 | 123 | 1 | 100 | -71 | -160 | 84 | 21 | -16 |
- Fair valuations and non-operational items include equity incentive schemes, synthetic options net of realised and open hedges, CO₂ emission rights, valuations of biological assets and the Group's share of tax and net financial items of EAI.
Stora Enso Oyj
Business ID 1039050-8
27(33)
NRI BY SEGMENT
| EUR million | 2014 | Q4/14 | Q3/14 | Q2/14 | Q1/14 | 2013 | Q4/13 | Q3/13 | Q2/13 | Q1/13 |
|---|---|---|---|---|---|---|---|---|---|---|
| Renewable Packaging | 8 | 8 | - | - | - | 120 | 144 | -28 | 4 | - |
| Biomaterials | - | - | - | - | - | 2 | -8 | -1 | 11 | - |
| Building and Living | -11 | 2 | - | - | -13 | -7 | - | - | - | -7 |
| Printing and Reading | -329 | -235 | 28 | -115 | -7 | -644 | -538 | 8 | -30 | -84 |
| Other | 53 | - | - | 9 | 44 | -10 | 10 | -2 | -18 | - |
| NRI on Operating Profit/Loss | -279 | -225 | 28 | -106 | 24 | -539 | -392 | -23 | -33 | -91 |
| NRI on tax | 60 | 53 | - | 1 | 6 | 145 | 114 | 3 | 9 | 19 |
| NRI on Net Profit/Loss | -219 | -172 | 28 | -105 | 30 | -394 | -278 | -20 | -24 | -72 |
| NRI on Net Profit/Loss attributable to | ||||||||||
| Owners of the Parent | -219 | -172 | 28 | -105 | 30 | -369 | -253 | -20 | -24 | -72 |
| Non-controlling interests | - | - | - | - | - | -25 | -25 | - | - | - |
| -219 | -172 | 28 | -105 | 30 | -394 | -278 | -20 | -24 | -72 |
FAIR VALUATIONS AND NON-OPERATIONAL ITEMS* BY SEGMENT
| EUR million | 2014 | Q4/14 | Q3/14 | Q2/14 | Q1/14 | 2013 | Q4/13 | Q3/13 | Q2/13 | Q1/13 |
|---|---|---|---|---|---|---|---|---|---|---|
| Renewable Packaging | -61 | -58 | -4 | - | 1 | -1 | - | -1 | - | - |
| Biomaterials | -4 | 3 | -2 | -2 | -3 | 5 | 13 | -4 | -2 | -2 |
| Building and Living | -1 | - | - | - | -1 | - | - | - | - | - |
| Printing and Reading | -1 | - | - | 1 | -2 | 2 | 3 | -1 | - | - |
| Other | -64 | -24 | -17 | -17 | -6 | 5 | 14 | 1 | -6 | -4 |
| FV and Non-operational Items on Operating Profit | -131 | -79 | -23 | -18 | -11 | 11 | 30 | -5 | -8 | -6 |
- Fair valuations (FV) and non-operational items include equity incentive schemes, synthetic options net of realised and open hedges, CO₂ emission rights, valuations of biological assets and the Group's share of tax and net financial items of EAI.
OPERATING PROFIT/LOSS BY SEGMENT
| EUR million | 2014 | Q4/14 | Q3/14 | Q2/14 | Q1/14 | 2013 | Q4/13 | Q3/13 | Q2/13 | Q1/13 |
|---|---|---|---|---|---|---|---|---|---|---|
| Renewable Packaging | 357 | 24 | 126 | 114 | 93 | 437 | 217 | 71 | 81 | 68 |
| Biomaterials | 85 | 37 | 22 | 8 | 18 | 84 | 29 | 12 | 23 | 20 |
| Building and Living | 77 | 12 | 22 | 37 | 6 | 68 | 19 | 24 | 28 | -3 |
| Printing and Reading | -158 | -167 | 61 | -78 | 26 | -608 | -499 | 20 | -47 | -82 |
| Other | 39 | -1 | -16 | 4 | 52 | 69 | 24 | 29 | -2 | 18 |
| Operating Profit/Loss (IFRS) | 400 | -95 | 215 | 85 | 195 | 50 | -210 | 156 | 83 | 21 |
| Net financial items | -280 | -98 | -71 | -46 | -65 | -239 | -71 | -53 | -59 | -56 |
| Profit/Loss before Tax | 120 | -193 | 144 | 39 | 130 | -189 | -281 | 103 | 24 | -35 |
| Income tax expense | -30 | 59 | -21 | -38 | -30 | 118 | 121 | -19 | -3 | 19 |
| Net Profit/Loss | 90 | -134 | 123 | 1 | 100 | -71 | -160 | 84 | 21 | -16 |
Stora Enso Oyj
Business ID 1039050-8
28(33)
KEY EXCHANGE RATES FOR THE EURO
| One Euro equals | Closing Rate | Average Rate | ||
|---|---|---|---|---|
| 31 Dec 14 | 31 Dec 13 | 31 Dec 14 | 31 Dec 13 | |
| SEK | 9.3930 | 8.8591 | 9.0969 | 8.6505 |
| USD | 1.2141 | 1.3791 | 1.3288 | 1.3281 |
| GBP | 0.7789 | 0.8337 | 0.8064 | 0.8493 |
TRANSACTION RISK AND HEDGES IN MAIN CURRENCIES AS AT 31 DECEMBER 2014
| EUR million | EUR | USD | SEK | GBP | Other | Total |
|---|---|---|---|---|---|---|
| Sales during 2014 | 5 947 | 1 565 | 1 100 | 538 | 1 063 | 10 213 |
| Costs during 2014 | -5 235 | -494 | -1 980 | -98 | -1 327 | -9 134 |
| Net amount | 712 | 1 071 | -880 | 440 | -264 | 1 079 |
| Estimated annual net operating cash flow exposure | 1 120 | -840 | 460 | |||
| Transaction hedges as at 31 Dec 2014 | -590 | 460 | -240 | |||
| Hedging percentage as at 31 Dec 2014 for the next 12 months | 53% | 55% | 52% |
CHANGES IN EXCHANGE RATES ON OPERATIONAL EBIT
| Operational EBIT: Currency Strengthening of +10% | EUR million |
|---|---|
| USD | 112 |
| SEK | -84 |
| GBP | 46 |
The sensitivity is based on the estimated net operating cash flow of the next 12 months. The calculation does not take into account currency hedges, and assumes that no changes occur other than exchange rate movement in one currency. A weakening would have the opposite impact.
Stora Enso Oyj
Business ID 1039050-8
29(33)
Fair Values of Financial Instruments
The Group uses the following hierarchy for determining and disclosing the fair value of financial instruments by valuation technique:
- Level 1: quoted (unadjusted) prices in active markets for identical assets or liabilities;
- Level 2: other techniques for which all inputs that have a significant effect on the recorded fair value are observable, either directly or indirectly;
- Level 3: techniques which use inputs that have a significant effect on the recorded fair values that are not based on observable market data.
The valuation techniques are described in more detail in the Group's Financial Report.
CARRYING AMOUNTS OF FINANCIAL ASSETS AND LIABILITIES BY MEASUREMENT AND FAIR VALUE CATEGORIES: 31 DECEMBER 2014
| EUR million | Loans and Receivables | Financial Items at Fair Value through Income Statement | Hedging Derivatives | Available-for-Sale Investments | Carrying Amounts | Fair Value |
|---|---|---|---|---|---|---|
| Financial Assets | ||||||
| Available-for-sale | - | - | - | 474 | 474 | 474 |
| Non-current loan receivables | 70 | - | - | - | 70 | 74 |
| Trade and other operative receivables | 1 202 | 1 | - | - | 1 203 | 1 203 |
| Interest-bearing receivables | 13 | 38 | 23 | - | 74 | 74 |
| Current investments and cash | 1 446 | - | - | - | 1 446 | 1 446 |
| Carrying Amount by Category | 2 731 | 39 | 23 | 474 | 3 267 | 3 271 |
| EUR million | Financial Items at Fair Value through Income Statement | Hedging Derivatives | Measured at Amortised Cost | Carrying Amounts | Fair Value | |
| --- | --- | --- | --- | --- | --- | |
| Financial Liabilities | ||||||
| Non-current debt | - | - | 3 530 | 3 530 | 3 699 | |
| Current portion of non-current debt | - | 6 | 605 | 611 | 611 | |
| Interest-bearing liabilities | 75 | 106 | 570 | 751 | 751 | |
| Trade and other operative payables | 17 | - | 1 296 | 1 313 | 1 313 | |
| Bank overdrafts | - | - | 2 | 2 | 2 | |
| Carrying Amount by Category | 92 | 112 | 6 003 | 6 207 | 6 376 | |
| EUR million | Level 1 | Level 2 | Level 3 | Total | ||
| --- | --- | --- | --- | --- | ||
| Derivative financial assets | - | 62 | - | 62 | ||
| Available-for-sale investments | 30 | - | 444 | 474 | ||
| Derivative financial liabilities | - | 187 | - | 187 | ||
| Trade and other operative liabilities | - | - | 17 | 17 |
Stora Enso Oyj
Business ID 1039050-8
30(33)
CARRYING AMOUNTS OF FINANCIAL ASSETS AND LIABILITIES BY MEASUREMENT AND FAIR VALUE CATEGORIES: 31 DECEMBER 2013
| EUR million | Loans and Receivables | Financial Items at Fair Value through Income Statement | Hedging Derivatives | Available-for-Sale Investments | Carrying Amounts | Fair Value |
|---|---|---|---|---|---|---|
| Financial Assets | ||||||
| Available-for-sale | - | - | - | 371 | 371 | 371 |
| Non-current loan receivables | 80 | - | - | - | 80 | 82 |
| Trade and other operative receivables | 1 260 | 2 | - | - | 1 262 | 1 262 |
| Interest-bearing receivables | 31 | 83 | 33 | - | 147 | 147 |
| Current investments and cash | 2 073 | - | - | - | 2 073 | 2 073 |
| Carrying Amount by Category | 3 444 | 85 | 33 | 371 | 3 933 | 3 935 |
| EUR million | Financial Items at Fair Value through Income Statement | Hedging Derivatives | Measured at Amortised Cost | Carrying Amounts | Fair Value | |
| --- | --- | --- | --- | --- | --- | |
| Financial Liabilities | ||||||
| Non-current debt | - | 4 | 4 197 | 4 201 | 4 400 | |
| Current portion of non-current debt | - | - | 544 | 544 | 544 | |
| Interest-bearing liabilities | 101 | 39 | 604 | 744 | 744 | |
| Trade and other operative payables | - | - | 1 371 | 1 371 | 1 371 | |
| Bank overdrafts | - | - | 12 | 12 | 12 | |
| Carrying Amount by Category | 101 | 43 | 6 728 | 6 872 | 7 071 | |
| EUR million | Level 1 | Level 2 | Level 3 | Total | ||
| --- | --- | --- | --- | --- | ||
| Derivative financial assets | - | 118 | - | 118 | ||
| Available-for-sale investments | 10 | - | 361 | 371 | ||
| Derivative financial liabilities | - | 144 | - | 144 |
Stora Enso Oyj
Business ID 1039050-8
31(33)
RECONCILIATION OF LEVEL 3 FAIR VALUE MEASUREMENT OF FINANCIAL ASSETS: 31 DECEMBER 2014
| EUR million | Unlisted Shares | Unlisted Interest-bearing Securities | Total |
|---|---|---|---|
| Opening balance at 1 January 2014 | 361 | - | 361 |
| Gains recognised in other comprehensive income | 76 | - | 76 |
| Additions | 8 | - | 8 |
| Disposals | -1 | - | -1 |
| Closing Balance at 31 December 2014 | 444 | - | 444 |
RECONCILIATION OF LEVEL 3 FAIR VALUE MEASUREMENT OF FINANCIAL ASSETS: 31 DECEMBER 2013
| EUR million | Unlisted Shares | Unlisted Interest-bearing Securities | Total |
|---|---|---|---|
| Opening balance at 1 January 2013 | 451 | 90 | 541 |
| Interest capitalised | - | 9 | 9 |
| Gains/losses recognised in income statement | 1 | 2 | 3 |
| Gains in OCI transferred to income statement | - | -7 | -7 |
| Losses recognised in other comprehensive income | -97 | - | -97 |
| Additions | 9 | - | 9 |
| Disposals | -3 | -94 | -97 |
| Closing Balance at 31 December 2013 | 361 | - | 361 |
Unlisted Shares
The unlisted shares consist mainly of PVO shares for which the valuation method is described in more detail in the Annual Report. The valuation is most sensitive to changes in electricity prices and discount rates. The discount rate of 3.67% used in the valuation model is determined using the weighted average cost of capital method. A +/- 5% change in the electricity price used in the DCF would change the valuation by EUR +104 million and EUR -104 million, respectively. A +/- 1% change in the discount rate would change the valuation by EUR -91 million and EUR +208 million, respectively.
Stora Enso Oyj
Business ID 1039050-8
32(33)
Stora Enso Shares
TRADING VOLUME
| Helsinki | Stockholm | |||
|---|---|---|---|---|
| A share | R share | A share | R share | |
| October | 142 590 | 83 463 841 | 247 162 | 15 945 366 |
| November | 135 294 | 57 345 706 | 185 609 | 13 231 124 |
| December | 91 721 | 47 677 082 | 126 168 | 12 438 988 |
| Total | 369 605 | 188 486 629 | 558 939 | 41 615 478 |
CLOSING PRICE
| Helsinki, EUR | Stockholm, SEK | |||
|---|---|---|---|---|
| A share | R share | A share | R share | |
| October | 6.72 | 6.58 | 61.90 | 60.75 |
| November | 7.22 | 7.13 | 66.15 | 66.05 |
| December | 7.48 | 7.44 | 70.15 | 70.15 |
AVERAGE NUMBER OF SHARES
| Million | Q4/14 | Q4/13 | Q3/14 | 2014 | 2013 |
|---|---|---|---|---|---|
| Periodic | 788.6 | 788.6 | 788.6 | 788.6 | 788.6 |
| Cumulative | 788.6 | 788.6 | 788.6 | 788.6 | 788.6 |
| Cumulative, diluted | 789.6 | 788.6 | 789.5 | 789.2 | 788.6 |
Stora Enso Oyj
Business ID 1039050-8
33(33)
CALCULATION OF KEY FIGURES
Operational return on capital employed, operational ROCE (%)
100 x Operational EBIT
Capital employed¹⁾²⁾
Operational return on operating capital, operational ROOC (%)
100 x Operational EBIT
Operating capital¹⁾²⁾
Return on equity, ROE (%)
100 x Profit before tax and non-controlling items – taxes
Total equity²⁾
Interest-bearing net liabilities
Interest-bearing liabilities – interest-bearing assets
Debt/equity ratio
Interest-bearing net liabilities
Equity³⁾
EPS
Net profit/loss for the period³⁾
Average number of shares
Operational EBIT
Operating profit/loss excluding NRI and fair valuations of the segments and Stora Enso's share of operating profit/loss excluding NRI and fair valuations of its equity accounted investments (EAI)
Operational EBITDA
Operating profit/loss excluding fixed asset depreciation and impairment, share of results of equity accounted investments, NRI and fair valuations
Net debt to operational EBITDA ratio
Interest-bearing net liabilities
Operational EBITDA
Last 12 months (LTM)
12 months prior to the reporting date
TRI
Total recordable incident rate = number of incidents per one million hours worked
LTA
Lost-time accident rate = number of lost-time accidents per one million hours worked
¹⁾ Capital employed = Operating capital – Net tax liabilities
²⁾ Average for the financial period
³⁾ Attributable to owners of the Parent
For further information, please contact:
Seppo Parvi, CFO, tel.: +358 2046 21205
Ulla Paajanen-Sainio, SVP, Investor Relations, tel.: +358 2046 21242
Ulrika Lilja, EVP, Global Communications, tel.: +46 1046 71668
Stora Enso's first quarter 2015 results will be published on 22 April 2015.
Stora Enso's Capital Markets Day will take place in London on 28 May 2015.
Stora Enso is a leading global provider of renewable solutions in packaging, biomaterials, wood and paper. Our aim is to replace non-renewable materials by innovating and developing new products and services based on wood and other renewable materials. We employ some 27 000 people in more than 35 countries, and our sales in 2014 were EUR 10.2 billion. Stora Enso shares are listed on NASDAQ OMX Helsinki (STEAV, STERV) and Stockholm (STE A, STE R). In addition, the shares are traded in the USA as ADRs (SEOAY) on the International OTCQX over-the-counter market.
It should be noted that certain statements herein which are not historical facts, including, without limitation those regarding expectations for market growth and developments; expectations for growth and profitability; and statements preceded by "believes", "expects", "anticipates", "foresees", or similar expressions, are forward-looking statements within the meaning of the United States Private Securities Litigation Reform Act of 1995. Since these statements are based on current plans, estimates and projections, they involve risks and uncertainties, which may cause actual results to materially differ from those expressed in such forward-looking statements. Such factors include, but are not limited to: (1) operating factors such as continued success of manufacturing activities and the achievement of efficiencies therein, continued success of product development, acceptance of new products or services by the Group's targeted customers, success of the existing and future collaboration arrangements, changes in business strategy or development plans or targets, changes in the degree of protection created by the Group's patents and other intellectual property rights, the availability of capital on acceptable terms; (2) industry conditions, such as strength of product demand, intensity of competition, prevailing and future global market prices for the Group's products and the pricing pressures thereto, price fluctuations in raw materials, financial condition of the customers and the competitors of the Group, the potential introduction of competing products and technologies by competitors; and (3) general economic conditions, such as rates of economic growth in the Group's principal geographic markets or fluctuations in exchange and interest rates.
www.storaenso.com
www.storaenso.com/investors
STORA ENSO OYJ
Stora Enso Oyj
Business ID 1039050-8