Operations in 2002
Quarterly Data and Key Figures
Board Report
Consolidated Financial Statements
Parent Company Financial Statements
Financial Notes
Auditors’ Report
The Share
Corporate Governance
Financial Notes
Reports 2002  >  Financials 2002  >  Financial Notes  >  Note 3 - Segment Information

Financial Notes


Consolidated Financial Statements
Note 3 - Segment Information

Sales by Segment
Segment Share of Associated Company Results and Operating Profit
Capital Expenditure and Depreciation, Amortisation & Impairment Charges by Segment
Assets and Liabilities by Segment
Operating Capital by Segment
Reconciliation to Total Assets
Average Personnel
External Sales by Destination and Origin
Total Assets and Capital Employed by Location
Capital Expenditure and Depreciation, Amortisation & Impairment by Location

The accounting policies of the reportable segments are the same as those set out in Note 1 to the Consolidated Financial Statements; see Note 4 for details of energy operations discontinued in 2000. Segment sales include intersegment sales valued at arm's length prices. The Pulp segment was dissolved in 2001 on the reallocation of the non-integrated pulp mills to the Magazine Paper, Fine Paper and Packaging Boards segments; comparatives have been restated accordingly.

Information on Stora Enso's reportable segments as at and for the years ended 31 December 2000, 2001 and 2002 is shown in the following tables.



 
Sales by Segment
Year Ended 31 December
2000   2001   2002
EUR million External Internal Total  External Internal Total External Internal Total
Magazine Paper 2 738.3 80.5 2 818.8 3 396.4 52.6 3 449.0 2 992.7 44.1 3 036.8
Newsprint 1 677.3 89.4 1 766.7 1 845.3 88.6 1 933.9 1 602.4 39.1 1 641.5
Fine Paper 3 119.6 353.6 3 473.2 3 153.3 464.2 3 617.5 2 820.6 287.4 3 108.0
Packaging Boards 2 835.5 139.5 2 975.0 2 553.8 170.2 2 724.0 2 891.2 152.2 3 043.4
Timber Products 1 151.7 90.4 1 242.1 1 090.2 90.3 1 180.5 1 139.4 95.8 1 235.2
Merchants 879.7 10.9 890.6 838.5 1.8 840.3 718.8 1.8 720.6
Forest 388.9 1 488.5 1 877.4 453.6 1 372.0 1 825.6 444.0 1 514.7 1 958.7
Other and elimination of internal sales 186.3 -2 252.8 -2 066.5 177.7 -2 239.7 -2 062.0 173.5 -2 135.1 -1 961.6
Continuing Operations Total 12 977.3 - 12 977.3 13 508.8 - 13 508.8 12 782.6 - 12 782.6
Discontinued operations 39.7 - 39.7 - - - - - -
Group Total 13 017.0 - 13 017.0 13 508.8 - 13 508.8 12 782.6 - 12 782.6

 
Segment Share of Associated Company Results and Operating Profit
Year Ended 31 December             
2000 2001 2002   2000 2001 2002
EUR million Share of Results of Associated Companies Operating Profit
     
Magazine Paper 27.1 16.4 - 357.8 282.7 -991.5
Newsprint - - - 263.5 503.1 235.3
Fine Paper -1.4 - -1.0 628.9 324.7 69.3
Packaging Boards (1) - 57.0 5.3 352.2 339.5 345.7
Timber Products 1.9 5.2 3.1 69.1 5.2 32.4
Merchants - - - 8.3 -10.0 -24.6
Forest - - -5.5 118.7 88.1 122.2
Other -7.0 1.0 12.7 -4.7 -46.4 59.6
Continuing Operations Total 20.6 79.6 14.6 1 793.8 1 486.9 -151.6
Discontinued operations - - - 577.5 - -
Group Total 20.6 79.6 14.6 2 371.3 1 486.9 -151.6
1) The associated company result for Packaging Boards arose from the establishment of Billerud AB in January 2001 and ended on its sale in 2002.

 
Capital Expenditure and Depreciation, Amortisation & Impairment Charges by Segment
Year Ended 31 December    
2000 2001 2002   2000 2001 2002
EUR million Capital Expenditure       Depreciation & Impairment
       
Magazine Paper 115.1 148.5 151.0 255.0 389.5 1 382.5
Newsprint 74.8 91.2 331.2 137.6 132.9 140.1
Fine Paper 116.6 193.7 131.6 274.6 412.0 493.2
Packaging Boards 342.3 294.4 143.5 313.1 225.3 275.1
Timber Products 46.5 64.4 53.5 38.0 43.1 54.6
Merchants 6.8 5.0 0.0 12.4 10.2 11.5
Forest 18.7 21.2 24.9 39.9 35.8 39.0
Other 46.0 38.7 41.9 53.0 18.8 45.9
Continuing Operations Total 766.8 857.1 877.6 1 123.6 1 267.6 2 441.9
Discontinued operations           2.5 - - 5.8 - -
Total 769.3 857.1 877.6 1 129.4 1 267.6 2 441.9

 
Assets and Liabilities by Segment
As at 31 December
2000 2001 2002 2000 2001 2002
EUR million Assets Liabilities
Magazine Paper 5 120.0 4 940.4 3 433.2   693.7 660.2 653.0
Newsprint 1 630.3 1 526.9 1 631.4 304.3 276.2 265.3
Fine Paper 6 295.7 5 800.8 4 298.9 660.6 585.7 482.6
Packaging Boards 3 289.2 3 126.8 3 582.9 517.1 420.8 410.1
Timber Products 619.9 718.3 721.7 167.6 156.8 172.7
Merchants 403.7 334.0 256.0 146.1 119.2 84.6
Forest 1 488.0 1 487.6 1 131.4 206.5 203.6 214.3
Other 2 476.0 2 623.6 3 158.7 9 906.7 9 096.7 7 744.3
Total 21 322.8 20 558.4 18 214.2 12 602.6 11 519.2 10 026.9

 
Operating Capital by Segment Reconciliation to Total Assets
As at 31 December     As at 31 December    
EUR million 2000 2001 2002 EUR million 2000 2001 2002
Magazine Paper 4 426.3 4 280.2 2 780.2 Operating Capital 16 556.9 16 106.4 13 271.6
Newsprint 1 326.0 1 250.7 1 366.1 Gross-up for
operating
liabilities
2 928.5 2 610.0 2 526.3
Fine Paper 5 635.1 5 215.1 3 816.3
Packaging Boards 2 772.1 2 706.0 3 172.8
Timber Products 452.3 561.5 549.0 Interest-bearing receivables 1 672.7 1 589.6 2 120.5
Merchants 257.6 214.8 171.4 Tax receivables 164.7 252.4 295.8
Forest 1 281.5 1 284.0 917.1 Total Assets 21 322.8 20 558.4 18 214.2
Other 406.0 594.1 498.7
Total 16 556.9 16 106.4 13 271.6
Operating capital (“O” items) is designated thus on the Balance Sheet and represents the sum of fixed assets and other long-term investments (excl loan receivables, investments and deferred tax assets), inventories, short-term receivables, other provisions, other long-term liabilities and other current liabilities.

 

Average Personnel
Year Ended 31 December Year Ended 31 December
Segment 2000 2001 2002 Location 2000 2001 2002
   
Magazine Paper 6 205 7 854 7 699 Finland 15 088 15 054 14 676
Newsprint 5 437 5 530 5 542 Sweden 10 856 9 433 9 187
Fine Paper 9 562 10 607 9 288 Germany 4 723 4 767 4 761
Packaging Boards 10 635 9 888 10 533 France 1 356 1 368 1 333
Timber Products 3 593 3 644 3 745 Other EU 4 592 4 478 4 462
Merchants 1 606 1 580 1 411 Total EU 36 615 35 100 34 419
Forest 2 236 2 176 2 265 Other Europe 1 234 1 343 1 879
Other 2 433 2 996 3 370 Canada 736 746 850
Continuing Operations
Total
41 707 44 275 43 853 USA
(Part year in 2000)
2 197 6 071 5 731
Discontinued operations 78 - - Other 1 003 1 015 974
Total 41 785 44 275 43 853 Total 41 785 44 275 43 853

 
External Sales by Destination and Origin
Year Ended 31 December                   
2000 2001 2002   2000 2001 2002
EUR million Sales By Destination Sales By Invoice Origin
         
Austria 212.8 213.1 195.4 365.3 310.9 315.1
Belgium 366.8 345.1 301.3 212.8 237.8 213.2
Denmark 319.8 307.6 297.9 131.3 116.2 111.7
Finland 821.8 776.0 780.6 4 563.7 4 370.2 4 151.0
France 1 035.4 1 007.0 965.5 529.8 537.8 486.4
Germany 1 987.4 1 840.3 1 673.6 1 518.6 1 489.9 1 442.2
Italy 520.6 403.2 391.5 6.2 0.6 0.1
Netherlands 610.1 581.9 488.4 242.9 247.6 234.0
Portugal 61.7 71.3 60.9 136.9 80.3 59.7
Spain 495.9 445.5 463.4 135.8 139.4 141.5
Sweden 1 052.3 1 026.6 1 034.2 3 315.8 2 980.2 2 895.6
UK 1 446.4 1 324.8 1 053.4 254.7 157.2 59.1
Other EU 221.0 197.8 197.4 3.6 0.2 0.1
Total EU 9 152.0 8 540.2 7 903.5 11 417.4 10 668.3 10 109.7
Other Europe 788.5 813.2 981.4 227.0 252.4 290.1
Total Europe 9 940.5 9 353.4 8 884.9 11 644.4 10 920.7 10 399.8
Canada 76.4 169.4 160.0 363.1 384.0 290.2
China 190.4 188.8 201.5 119.9 111.6 122.3
USA 1 436.3 2 469.7 2 267.3 845.2 2 067.2 1 909.6
Others 1 373.4 1 327.5 1 268.9 44.4 25.3               60.7
Total 13 017.0 13 508.8 12 782.6 13 017.0 13 508.8 12 782.6

 
Total Assets and Capital Employed by Location
As at 31 December
2000 2001 2002 2000 2001 2002
EUR million Total Assets Capital Employed       
       
Austria 222.8 221.4 233.7 149.0 161.8 162.3
Belgium 588.8 419.2 525.8 139.4 97.6 325.7
Finland 5 184.8 5 354.3 5 692.1 3 903.4 4 146.5 3 872.0
France 478.6 386.9 367.7 331.2 248.2 235.0
Germany 2 040.0 1 895.0 1 754.4 839.6 889.5 783.8
Portugal 375.7 246.7 242.6 182.4 234.0 225.5
Sweden 4 025.8 3 700.9 3 727.7 2 240.0 1 980.2 1 886.7
Other EU 577.7 485.9 415.6 310.2 301.8 199.4
Total EU 13 494.2 12 710.3 12 959.6 8 095.2 8 059.6 7 690.4
Other Europe 161.7 188.1 201.4 130.6 162.3 161.4
Total Europe 13 655.9 12 898.4 13 161.0 8 225.8 8 221.9 7 851.9
Canada 693.5 706.0 561.0 650.0 631.7 491.1
China 259.0 277.4 224.8 225.9 252.7 203.7
USA 6 657.9 6 613.6 4 166.7 4 781.2 4 741.3 2 654.0
Other 56.5 63.0 100.7 20.0 11.5 41.7
Total 21 322.8 20 558.4 18 214.2 13 902.9 13 859.1 11 242.4
Total capital employed represents operating capital less net tax liabilities

 
Capital Expenditure and Depreciation, Amortisation & Impairment by Location
Year Ended 31 December           
2000 2001 2002   2000 2001 2002
EUR million Capital Expenditure Depreciation & Impairment
       
Austria 9.9 25.2 22.1 14.2 15.4 17.8
Belgium 10.9 30.7 290.6 21.2 16.2 27.1
Finland 384.5 392.1 211.7 369.8 341.5 391.6
France 19.6 7.8 13.9 29.3 28.2 28.8
Germany 65.1 91.6 55.1 157.9 159.2 138.0
Portugal 12.7 14.9 18.5 13.9 10.5 11.7
Sweden 189.8 158.5 141.0 304.3 198.4 208.8
Other EU 19.4 18.2 16.6 27.6 21.6 26.7
Total EU 711.9 739.0 769.5 938.2 791.0 850.5
Other Europe 6.7 23.9 9.1 8.5 10.0 14.2
Total Europe 718.6 762.9 778.6 946.7 801.0 864.7
Canada 10.3 12.9 12.7 34.5 34.2 85.7
China 3.4 3.4 3.3 12.0 13.0 14.5
USA 33.3 66.9 74.4 131.5 416.7 1 479.5
Other 3.7 11.0 8.6 4.7 2.7 -2.5
Total 769.3 857.1 877.6 1 129.4 1 267.6 2 441.9



 
   Feedback   |   Web Site Map   |   Legal notice © Copyright Stora Enso 2000-2002