| 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 |
|
|
 |