Stora Enso Fourth Quarter and Full Year Results 2011

STORA ENSO OYJ ANNUAL FINANCIAL STATEMENT RELEASE 8 February 2012 at 13.00 EET

Full Year 2011 (compared with 2010)

• Operational EBIT improved to EUR 867 (EUR 797) million due to higher sales prices.
• Operational ROCE 10.0 (9.7)%.
• Strong annual cash flow from operations EUR 1 034 (EUR 992) million.

Q4 2011 (compared with Q4 2010)

• Operational EBIT decreased to EUR 145 (EUR 177) million as higher sales prices and a changed product mix could not offset lower volumes and higher costs.
• Cash flow from operations improved to EUR 302 (EUR 265) million due to working capital management.
• Continued strong liquidity at EUR 1 134 (EUR 1 103) million.

Actions and outlook

• New Reporting Segment structure from Q1 2012 onwards.
• Improvement plans in Swedish mill maintenance and coated magazine paper announced.
• Q1 2012 sales and operational EBIT expected to be approximately in line with Q4 2011 as combined improvements in the Business Area results are offset by lower results in forest companies (EAI).

Summary of Fourth Quarter Results

* The Group has adopted operational EBIT as a key operative non-IFRS measure starting from the fourth quarter of 2011.

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 include equity incentive schemes, synthetic options net of realised and open hedges, CO2 emission rights and valuations of biological assets related to forest assets in EAI.

** Reclassified. See details under Equity Accounted Investment reclassification.

Markets
Each segment review on pages 7–11 includes historical market demand and price information.

Stora Enso Deliveries and Production

*Stora Enso’s net market pulp position will be about 1 million tonnes for 2012.

Breakdown of Sales Change Q4/2010 to Q4/2011

* Wood, energy, RCP, by-products etc.
** Asset closures, major investments, divestments and acquisitions


Key Figures

* Reclassified. See details under Equity Accounted Investment reclassification.

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 include equity incentive schemes, synthetic options net of realised and open hedges, CO2 emission rights and valuations of biological assets related to forest assets in 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 specified individually if they exceed one cent per share.

Reconciliation of Operating Profit

1) Group’s share of operating profits of EAI excluding non-recurring items and fair valuations.

2) Fair valuations include equity incentive schemes, synthetic options net of realised and open hedges, and CO2 emission rights.

3) EAI non-operational items include valuations of biological assets related to forest assets in EAI, non-recurring items of EAI and Group’s share of tax and net financial items of EAI.

4) Reclassified. See details under Equity Accounted Investment reclassification.

Q4/2011 Results (compared with Q4/2010)
Operational EBIT at EUR 145 million was EUR 32 million lower than a year ago. This represents an operational EBIT margin of 5.4% (6.6%).

Price increases in local currencies and a changed product mix increased operational EBIT by EUR 63 million, but lower deliveries and increased production curtailments to reduce inventories decreased operational EBIT by EUR 55 million. Paper and board production was curtailed by 13% (7%) and sawnwood production by 15% (7%) of capacity to manage inventories.

The costs of chemicals and energy were higher than a year ago, but productivity improvements and cost savings partly compensated for the cost increases. The overall net impact of the increase in variable costs in local currencies was a negative EUR 28 million. The net impact of market pulp on EBIT included in the above analysis, was EUR 11 million higher than a year ago. The Group’s external pulp deliveries were higher and pulp purchases lower than in the fourth quarter of 2010.

Fixed costs were EUR 15 million higher than in the fourth quarter of 2010 mainly in consumer board, industrial packaging and magazine paper.

Exchange rates had a negative net impact on sales and costs totalling EUR 9 million, after hedges.

The share of the operational results of equity accounted investments amounted to EUR 43 million, which was EUR 12 million greater than a year ago, with the main contributions from Bergvik Skog and Veracel.

The Group recorded as non-recurring items (NRI) a negative EUR 21 million at operating profit level and a negative EUR 10 million at financial item level in the fourth quarter of 2011. In addition, there are other NRI-type items related to restructuring and impairment that do not fulfil the Group NRI criteria and are netted out at Group level.

Net financial items were EUR -59 (EUR -22) million. Net interest expenses increased from EUR 26 million to EUR 35 million. Net foreign exchange losses amounted to EUR 3 (gain EUR 2) million. The net loss from other financial items totalled EUR 21 (gain EUR 2) million, including a EUR 10 million write-down of loan and interest receivables. The remaining loss of EUR 11 million was mainly related to the fair valuations and settlements of interest rate derivatives.

Group capital employed was EUR 8 706 million on 31 December 2011, a net increase of EUR 41 million on a year earlier. Group capital employed increased primarily due to a EUR 200 million increase in the value of equity accounted investments resulting mainly from an equity injection into the Montes del Plata pulp mill project and profits from the equity accounted investments, a EUR 90 million increase in operative working capital due to an increase in inventory value, a EUR 90 million decrease in net tax liabilities and EUR 70 million from the Inpac acquisition. Decreases were primarily due to a EUR 240 million reduction in the valuation of PVO resulting from lower anticipated future electricity prices and EUR 140 million from capital expenditure being lower than depreciation. The analysis above excludes the impact of foreign exchange rates, which decreased capital employed by EUR 40 million mainly due to weakening of the Brazilian Real.

January–December 2011 Results (compared with the same period in 2010)
Sales increased by EUR 668 million year-on-year to EUR 10 965 million. Operational EBIT increased by EUR 69 million to EUR 867 million. This represents an operational EBIT margin of 7.9% (7.7%).

Significantly higher sales prices in local currencies and changed product mix increased operational EBIT by EUR 590 million and much more than compensated for slightly lower volumes, partly due to structural changes, that decreased operational EBIT by EUR 77 million. Higher fixed and variable costs, especially for wood, chemicals, RCP and energy, were partly compensated by productivity improvements and cost saving actions and decreased operational EBIT by EUR 396 million. Exchange rates had a net negative impact on sales and on costs totalling EUR 23 million after hedges, and depreciation increased by EUR 27 million.

Net financial items were EUR -338 (EUR -101) million. Net interest expenses increased from EUR 90 million to EUR 122 million. Net foreign exchange losses amounted to EUR 27 (gain EUR 1) million and the net loss from other financial items totalled EUR 189 (EUR 12) million, including a negative EUR 128 million provision due to the NewPage lease guarantee and a EUR 10 million write-down of receivables.

Q4/2011 Results (compared with Q3/2011)
Sales were EUR 58 million down on the previous quarter at EUR 2 682 million. Operational EBIT was EUR 80 million lower than in the previous quarter at EUR 145 million. Higher fixed costs, lower volumes and lower sales prices in local currencies were partly offset by lower variable costs.

Capital Structure

Financing Q4/2011 (compared with Q3/2011)
Cash flow from operations was strong at EUR 302 (EUR 362) million due to working capital management. Cash flow after investing activities was EUR 115 (EUR 282) million. Interest-bearing net liabilities of the Group increased by EUR 98 million to EUR 2 746 million due to strengthening of the US dollar.

Total unutilised committed credit facilities were unchanged at EUR 700 million, and cash and cash equivalents net of overdrafts remained strong at EUR 1 134 million, which is EUR 47 million less than for the previous quarter. In addition, Stora Enso has access to various long-term sources of funding up to EUR 750 million.

In December 2011 Stora Enso signed a EUR 150 million long-term loan agreement with the European Investment Bank (EIB) to finance the new containerboard machine investment at Ostrołęka Mill in Poland announced in January 2011. The loan matures in 2023 and was fully undrawn at year end 2011.

The debt/equity ratio at 31 December 2011 was 0.47 (0.45) following a decrease of EUR 190 million in the PVO valuation. The currency effect on owners’ equity net of the hedging of equity translation risks was positive EUR 86 million.

Cash Flow

* Reclassified. See details under Equity Accounted Investment reclassification.

Capital Expenditure for January–December 2011
Investments in fixed and biological assets in 2011 totalled EUR 453 million, which is 82% of depreciation in the same period. In addition, the equity injection into Montes del Plata, a joint venture in Uruguay, was EUR 129 million in 2011. Slightly more than 80% of capital expenditure including equity injections was allocated for the strategic high-return growth areas in 2011. At the year end EUR 43 million of investments in fixed and biological assets remained unpaid, resulting in EUR 410 million capital expenditure cash outflow in 2011.

The capital expenditure forecast for the Group for the full year 2012 is approximately EUR 570 million. Annual depreciation in 2012 will be about EUR 570 million. In addition, the equity injection into Montes del Plata, a joint venture in Uruguay, will be approximately EUR 150 million in 2012.

The main projects during 2011 were the Ostrołęka containerboard machine, the Skoghall woodyard investment, the CLT production unit at Ybbs and completion of power plants.

Near-term Outlook
The business environment in the first few months of 2012 is predicted to remain challenging. Uncertainty and limited visibility are expected to persist in European markets. The anticipated reduction in variable costs should progressively become apparent in the Group’s results.

Group sales and operational EBIT for the first quarter of 2012 are forecast to be approximately in line with the fourth quarter of 2011 as combined improvement in the Business Area results is offset by lower results in forest companies (EAI).


Segments Q4/11 compared with Q4/10

Consumer Board
Consumer Board manufactures all major types of consumer board, such as liquid packaging board, food service board, graphical board and cartonboard for packaging food, cigarettes, pharmaceuticals, cosmetics and luxury products.

* Excluding non-recurring items and fair valuations ** Operational ROOC = 100% x Operational EBIT/Average operating capital
*** Excluding pulp

• Slightly higher board sales prices than a year ago could not fully compensate for higher costs and lower board volumes.
• The pre-commercial plant at Imatra in Finland to produce microfibrillated cellulose (MFC) for lighter and stronger materials for renewable packaging and potential future applications started production on schedule.
• A major breakdown of the wood drum in Fors Mill was one of the key reasons for increased costs in the fourth quarter of 2011.
• Several cost and efficiency improvement actions have been implemented, to be enhanced by the planned Swedish maintenance actions.
   

Markets

Industrial Packaging
Industrial Packaging manufactures corrugated packaging and containerboard, cores and coreboard, and also paper sacks, and sack and kraft paper.

* Excluding non-recurring items and fair valuations ** Operational ROOC = 100% x Operational EBIT/Average operating capital

• Higher sales prices in local currencies than a year ago did not fully offset higher costs and lower volumes.
• The plans to increase cost competitiveness and respond to market demand by restructuring core and coreboard operations, and by streamlining corrugated packaging production have been partially completed. The completed plans will affect 104 employees.
   

Markets

Newsprint and Book Paper
Newsprint and Book Paper manufactures a wide range of standard and improved newsprint, and book and directory paper grades.

* Excluding non-recurring items and fair valuations ** Operational ROOC = 100% x Operational EBIT/Average operating capital

·         Clearly higher sales prices in local currencies than a year ago more than offset slight cost increases.

·         Volumes were slightly lower than a year ago as newsprint production at Maxau Mill in Germany permanently ceased at the end of November 2010. The capacity reductions in 2010 at this mill and Varkaus Mill in Finland enabled high capacity utilisation in 2011.

·         Industry inventories were slightly lower than a year ago and significantly lower than in the previous quarter.

·         Plans to streamline Swedish maintenance operations were announced.

Markets

Magazine Paper
Magazine Paper manufactures uncoated magazine paper mainly for periodicals and advertising, and coated matt, silk and glossy magazine paper for specialist and general interest magazines, supplements, home shopping catalogues and magazine covers.

* Excluding non-recurring items and fair valuations ** Operational ROOC = 100% x Operational EBIT/Average operating capital
*** Excluding pulp

• Higher paper sales prices in local currencies than a year ago did not fully offset higher costs and slightly lower volumes.
• Industry inventories for coated magazine paper were slightly lower than a year ago and significantly lower than in the previous quarter.
• Industry inventories for uncoated magazine paper were slightly higher than a year ago and significantly lower than in the previous quarter.
• Restructuring of coated magazine paper operations at Corbehem Mill in France, Veitsiluoto Mill in Finland and Kabel Mill in Germany is planned to increase cost competitiveness.
• Plans to streamline Swedish maintenance operations were announced.

Markets

Fine Paper
Fine Paper manufactures high quality graphic and office paper for printers and publishers, merchants, envelope converters, office equipment manufacturers and office suppliers.

* Excluding non-recurring items and fair valuations ** Operational ROOC = 100% x Operational EBIT/Average operating capital
*** Excluding pulp

• Higher sales volumes than a year ago did not compensate for clearly lower sales prices in local currencies and higher variable costs for energy and chemicals.
• Product swaps between coated fine paper mills were completed ahead of schedule, reducing the standard woodfree coated fine paper production capacity by approximately 140 000 tonnes per year. Standard woodfree coated fine paper production was centralised at Oulu Mill in Finland and Uetersen Mill in Germany is increasing its speciality paper production as planned. 
• Negotiations concerning the restructuring plans announced on 3 May 2011 have been concluded at all sites. The targeted cost savings are expected to be achieved by the end of the third quarter of 2012.
• Industry inventories for coated fine paper were significantly lower than a year ago and slightly higher than in the previous quarter.
• Industry inventories for uncoated fine paper were slightly higher than a year ago and significantly lower than in the previous quarter.

Markets

Wood Products
Wood Products manufactures wood-based products for construction and interior decoration, and solid biofuels for the energy sector. Its recyclable products are made from high quality renewable European pine or spruce.

* Excluding non-recurring items and fair valuations ** Operational ROOC = 100% x Operational EBIT/Average operating capital

• Slightly lower costs than a year ago did not fully offset slightly lower sales prices and volumes.
• Operations improvement and restructuring actions continued, including closure of Kopparfors Sawmill in Sweden and its pellet mill. Improvements will continue in 2012.
• Restructuring of part of the further processing operations at Honkalahti Sawmill in Finland was completed.
• The pellet plant at Imavere in Estonia started up on schedule during the fourth quarter of 2011.
• The share of value-added products increased to 33% in 2011 (31% in 2010) and further development continues in Building Solutions and Industrial Components.
• New production of a more eco-friendly and non-toxic product called Q-Treat for durability and longevity in outdoor use was started at Uimaharju Sawmill in Finland. The new treatment makes wood hard, fire-resistant, decay-resistant and weatherproof.

·        Industry inventories were slightly higher than a year ago and slightly lower than in the previous quarter.

Markets

Short-term Risks and Uncertainties
The main short-term risks and uncertainties are related to continuing economic uncertainty and its potential impact on demand for the Group’s products.

Energy sensitivity analysis for 2012: the direct effect on 2012 operational EBIT of a 10% increase in electricity, heat, oil and other fossil fuel market prices would have a negative impact of approximately EUR 25 million, after the effect of hedges.

Wood sensitivity analysis for 2012: the direct effect on 2012 operational EBIT of a 10% increase in wood prices would have a negative impact of approximately EUR 219 million.

Pulp sensitivity analysis for 2012: the direct effect on 2012 operational EBIT of a 10% increase in yearly average pulp prices would have a positive impact of approximately EUR 53 million.

A decrease of energy, wood or pulp prices would have the opposite impact.

Foreign exchange rates sensitivity analysis for the next twelve months: the direct effect on operational EBIT of a 10% strengthening in the value of the US dollar, Swedish krona and British pound against the euro would be approximately positive EUR 120 million, negative EUR 87 million and positive EUR 60 million annual impact, respectively. Weakening of the currencies would have the opposite impact. These numbers are before the effect of hedges and assuming no changes occur other than a single currency exchange rate movement.

Fourth Quarter Events
In November Stora Enso announced the appointments to its Nomination Board.


Veracel
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 equity accounted investment 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 BRL 20 million (EUR 9 million) fine. 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. Veracel has not recorded any provision for the reforestation or the possible fine.

On 30 September 2009 a judge in the State of Bahia issued an interim decision ordering the State Government of Bahia not to grant Veracel further plantation licences in the municipality of Eunápolis in response to claims by a state prosecutor that Veracel’s plantations exceeded the legal limits, which Veracel disputes. Veracel’s position is supported by documentation issued by the State environmental authority.

Class Action Lawsuits in USA
In the context of magazine paper sales in the USA in 2002 and 2003, Stora Enso was sued in a number of class action (and other civil) lawsuits filed in the USA by various magazine paper purchasers that claimed damages for alleged antitrust violations. On 14 December 2010 a US federal court granted a motion for summary judgement that Stora Enso had filed seeking dismissal of the direct purchaser class action claims. The ruling, which the plaintiffs have appealed, means that the court has ruled in favour of Stora Enso and found the direct purchaser class action claims to be without legal foundation. Further, most of the indirect purchaser actions have been dismissed by a consent judgement, subject, however, to being reinstated if the plaintiffs’ appeal in the direct cases is successful. The ruling, if it stands on appeal, will also provide a strong legal basis for final dismissal of all remaining civil cases. No provisions have been made in Stora Enso’s accounts for these lawsuits.

Legal Proceeding in Finland
On 3 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.

On 31 March 2011 Metsähallitus of Finland initiated legal proceedings against Stora Enso, UPM and Metsäliitto claiming compensation for damages allegedly suffered due to the competition law infringements amounting altogether to EUR 283 million. In December 2011 Metsähallitus additionally included damages allegedly suffered in 2005 in its claim. Metsähallitus also decreased its total claim to EUR 159 million and its secondary claim against Stora Enso to EUR 87.2 million.

In addition, before the end of 2011 some Finnish municipalities and private forest owners initiated similar legal proceedings. These claims are waiting to be processed and formally served by the Court. The total amount claimed by all these defendants is estimated to be less than EUR 50 million.

Stora Enso denies that Metsähallitus, and other plaintiffs, suffered any damages whatsoever and will forcefully defend itself. No provisions have been made in Stora Enso’s accounts for this lawsuit.

Changes in Group Management
Juan Bueno was appointed to head the Group’s operations in Latin America and as a member of the Group Executive Team as of 1 April 2011.

Personnel
On 31 December 2011 there were 29 505 employees in the Group, 3 126 more than at the end of 2010 following the Inpac acquisition, which increased the number of employees by 3 600. The average number of employees in 2011 was 27 958, which was 575 higher than the average number in 2010.

Share Capital
During the quarter, the conversion of 250 A shares into R shares was recorded in the Finnish trade register on 15 November 2011.

On 31 December 2011 Stora Enso had 177 148 772 A shares and 612 389 727 R shares in issue of which the Company held no A shares and 918 512 R shares with a nominal value of EUR 1.6 million. The holding represents 0.12% of the Company’s share capital and 0.04% of the voting rights.

Events after the Period
The conversion of 1 000 A shares into R shares was recorded in the Finnish trade register on 16 January 2012.

On 17 January 2012 Stora Enso announced that it was renewing its Business Area and Reporting Segment structure. The changes in the Business Areas and management took effect as of 17 January 2012. The Company now has four Business Areas and Reporting Segments:
Biomaterials, headed by EVP Juan Bueno;
Printing and Reading, headed by EVP Juha Vanhainen;
Renewable Packaging, headed by EVP Mats Nordlander;
Building and Living, headed by EVP Hannu Kasurinen.

The first financial report according to the new reporting segment structure will be the first quarter 2012 Interim Review to be released on 24 April 2012. Historical figures according to the new reporting structure will be published on Stora Enso’s Capital Markets Day on 22 March 2012.

Annual General Meeting
The Annual General Meeting (AGM) will be held at 16.00 (Finnish time) on Tuesday 24 April 2012 at 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 Oyj’s Annual Report including the Report of the Board of Directors and the Auditor’s Report on Stora Enso Oyj will be published on Stora Enso Oyj’s website www.storaenso.com/investors during the week commencing Monday 20 February 2012. The proposals on the agenda of the AGM and the other above-mentioned documents will also be available at the AGM. Copies of these documents and the AGM 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 Tuesday 8 May 2012.

The Board of Directors’ Proposal for the Payment of Dividend
The Board of Directors has decided to propose to the AGM that the Company distribute a dividend of EUR 0.30 per share for the year 2011.

The dividend would be paid to shareholders who on the record date of the dividend payment, 27 April 2012, are recorded in the shareholders’ register maintained by Euroclear Finland Ltd. or in the separate register of shareholders maintained by Euroclear Sweden AB for Euroclear Sweden registered shares. Dividends payable for Euroclear Sweden registered shares would be forwarded by Euroclear Sweden AB and paid in Swedish krona. Dividends payable to ADR holders would be forwarded by Deutsche Bank Trust Company Americas and paid in US dollars.

The Board of Directors proposes to the AGM that the dividend payment be paid by the Company on 16 May 2012.


This report is unaudited.

Helsinki, 8 February 2012
Stora Enso Oyj
Board of Directors

Financials

Basis of Preparation
Except as described below, 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 Annual Report for 2010.

The following amendments to standards and interpretations were adopted from 1 January 2011 but had no impact on the Group financial statements:

• IAS 24 Related Party Disclosure – Revised definition of related parties
• IFRIC 19 Extinguishing Financial Liabilities with Equity Instruments requires the extinguishment of a financial liability by the issue of equity instruments to be measured at fair value with the difference between the fair value of the instrument issued and the carrying value of the liability extinguished being recognised in profit or loss.
• Amendments to IFRS – Through the annual improvements process, the minor and non-urgent changes are collected into one ensemble and implemented at the beginning of the year. In addition, the IASB has published a few other small amendments which have also been implemented at the beginning of the year. These changes and amendments effective from 1 January 2011 relate to nine standards and interpretations. They did not have a significant effect on the Group financial statements.

Inpac acquisition
Stora Enso acquired 51% of Inpac International on 28 July 2011. Inpac is a Chinese packaging company with production operations in China and India, and service operations in Korea. The company specialises in manufacturing consumer packaging, especially for global manufacturers of consumer electronics and other consumer goods.

The preliminary consideration amounted to EUR 45 million. The acquisition has been financed from the Stora Enso Group’s own cash assets. The initial acquisition accounting of the integration of the company has been only provisionally determined at the end of 2011. The necessary fair valuations and other calculations have not been finalised and they are based on management’s best estimate.

Equity Accounted Investment reclassification
Stora Enso changed the presentation of its equity accounted investments and all comparative data with effect from the fourth quarter of 2011. Stora Enso’s share of the net profit of its equity accounted investments is now presented in one line in Stora Enso’s operating profit. The share of taxes of equity accounted investments has been eliminated from tax expense.

The Group adopted operational EBIT as a key operative non-IFRS measure instead of operating profit excluding NRI and fair valuations, which had previously been used. 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. Comparative data have been reclassified accordingly.

Impairment testing in 2011
The Group undertook annual goodwill and fixed asset impairment testing in the fourth quarter of 2011. The testing resulted in a net reversal of fixed asset impairment of EUR 4 million.

Condensed Consolidated Income Statement

* Reclassified. See details under Equity Accounted Investment reclassification.

Consolidated Statement of Comprehensive Income

Condensed Consolidated Statement of Cash Flows

For 2010 acquired and disposed cash have been netted against acquisitions of subsidiaries and proceeds from sale of fixed assets and shares, respectively.

Property, Plant and Equipment, Intangible Assets and Goodwill

Borrowings

Condensed Consolidated Statement of Financial Position

Items designated with “O” comprise Operating Capital
Items designated with “I” comprise Interest-bearing Net Liabilities
Items designated with “T” comprise Net Tax Liabilities

Statement of Changes in Equity

CTA = Cumulative Translation Adjustment
OCI = Other Comprehensive Income

Commitments and Contingencies

* Starting from the fourth quarter of 2011, Stora Enso has ceased the reporting of the Group’s purchase agreement commitments for consumables and services. As a result, commitments as at 31 Dec 2010 have been reclassified to comply with the changes in reporting.

Capital commitments
The Group's direct capital expenditure contracts, excluding acquisitions, amounted to EUR 213.9 (EUR 58.5) million.  The Group’s share of capital expenditure contracts of equity accounted investments, excluding acquisitions, amounted to EUR 435.7 (EUR 0.0) million of which Stora Enso has guaranteed EUR 189.0 million.

Montes del Plata pulp mill project loan guarantees
In September 2011 Stora Enso announced that the Montes del Plata pulp mill project in Uruguay, a joint venture with Arauco, was proceeding and the external financing for the project had been finalised. Montes del Plata has signed the loan agreements and as part of the financing arrangements, Stora Enso has signed an agreement to guarantee 50% of USD 1 354 million of loans raised by Montes del Plata. Stora Enso’s 50% share of the total guarantee will be a maximum of USD 677 million (EUR 523.2 million), of which Stora Enso’s guarantee outstanding as of 31 December 2011 amounted to EUR 99.9 million. The amount outstanding on the balance sheet date is reported in the above table Commitments and Contingencies.

Fair Values of Derivative Financial Instruments

Nominal Values of Derivative Financial Instruments

Sales by Segment

Operational EBIT by Segments

1) Group’s share of operating profits of EAI excluding non-recurring items and fair valuations.

2) Fair valuations include equity incentive schemes, synthetic options net of realised and open hedges, and CO2 emission rights.

3) EAI non-operational items include valuations of biological assets related to forest assets in EAI, non-recurring items of EAI and Group’s share of tax and net financial items of EAI.

4) Reclassified. See details under Equity Accounted Investment reclassification.

NRI by Segment

Fair Valuations* by Segment and Non-operational Items in Equity Accounted Investments**

* Fair valuations include equity incentive schemes, synthetic options net of realised and open hedges, and CO2 emission rights.

** EAI non-operational items include valuations of biological assets related to forest assets in EAI, and Group’s share of tax and net financial items of EAI.

Operating Profit/Loss by Segment

* Reclassified. See details under Equity Accounted Investment reclassification.

Key Exchange Rates for the Euro

Transaction Risk and Hedges in Main Currencies as at 31 December 2011