BOARD OF DIRECTORS' REVIEW 2024 ........................................ | 3. | Capital expenditures, acquisitions and | 6. | Group structure .............................................................. | ||||||||
Sustainability Statement ........................................................ | divestments ..................................................................... | 6.1. | Related parties ................................................................ | |||||||||
General disclosure .......................................................... | 3.1. | Goodwill ............................................................................ | 6.2. | The Group's subsidiaries and investments in | ||||||||
Environmental information ........................................... | 3.2. | Other intangible assets ................................................. | associates ........................................................................ | |||||||||
Social information .......................................................... | 3.3. | Property, plant and equipment ................................... | 7. | Off-balance sheet items ............................................... | ||||||||
Governance information ............................................... | 3.4. | Leases ............................................................................... | 7.1. | Commitments and contingent liabilities ................... | ||||||||
CONSOLIDATED FINANCIAL STATEMENTS (IFRS) *) .............. | 3.5. | Other shares .................................................................... | 7.2. | Events after the balance sheet date .......................... | ||||||||
Consolidated Income Statement ........................................... | 3.6. | Business combinations ................................................. | ||||||||||
Consolidated Statement of Comprehensive | 3.7. | Assets classified as held-for-sale ............................... | KEMIRA OYJ'S FINANCIAL STATEMENTS (FAS) *) ................... | |||||||||
Income ......................................................................................... | 4. | Working capital and other balance sheet items ..... | BOARD OF DIRECTORS' PROPOSAL FOR | |||||||||
Consolidated Balance Sheet .................................................. | 4.1. | Inventories ........................................................................ | PROFIT DISTRIBUTION AND SIGNATURES *) ............................ | |||||||||
Consolidated Statement of Cash Flow ................................ | 4.2. | Trade receivables and other current receivables ... | AUDITOR'S REPORT ........................................................................ | |||||||||
Consolidated Statement of Changes in Equity .................. | 4.3. | Trade payables and other current liabilities ............ | ASSURANCE REPORT ..................................................................... | |||||||||
Notes to the Consolidated Financial Statements ............. | 4.4. | Deferred tax liabilities and assets .............................. | ESEF FINANCIAL STATEMENT REPORT ..................................... | |||||||||
1. | The Group's material accounting policies for the | 4.5. | Defined benefit pension plans and employee | OTHER FINANCIAL INFORMATION .............................................. | ||||||||
Consolidated Financial Statements .......................... | benefits ............................................................................. | Group key figures ...................................................................... | ||||||||||
2. | Financial performance .................................................. | 4.6. | Provisions ......................................................................... | Definition of key figures .......................................................... | ||||||||
2.1. | Segment information ..................................................... | 5. | Capital structure and financial risks ......................... | Reconciliation to IFRS figures ................................................ | ||||||||
2.2. | Other operating income and expenses ...................... | 5.1. | Capital structure ............................................................. | Quarterly earnings performance ........................................... | ||||||||
2.3. | Share-based payments ................................................. | 5.2. | Shareholders' equity ...................................................... | SHARES AND SHAREHOLDERS .................................................... | ||||||||
2.4. | Depreciation, amortization and impairments .......... | 5.3. | Interest-bearing liabilities ............................................ | INFORMATION FOR INVESTORS .................................................. | ||||||||
2.5. | Finance income and expenses ..................................... | 5.4. | Financial assets and liabilities by measurement | |||||||||
2.6. | Income taxes .................................................................... | categories ......................................................................... | ||||||||||
2.7. | Earnings per share .......................................................... | 5.5. | Management of financial risks .................................... | |||||||||
2.8. | Other comprehensive income ...................................... | 5.6. | Derivative instruments .................................................. | |||||||||
BOARD OF DIRECTORS' REVIEW 2024 |
BOARD OF DIRECTORS' REVIEW 2024 |
EUR million | 2024 | 2023 | 2022 | EUR million | 2024 | 2023 | 2022 | |
Revenue | 2,948.1 | 3,383.7 | 3,569.6 | Capital employed* | 1,920.1 | 2,155.5 | 2,238.0 | |
Revenue, O&G divestment adjusted | 2,903.5 | 2,889.0 | 3,141.1 | Capital employed*, O&G divestment adjusted | 1,920.1 | 1,856.0 | ||
Operative EBITDA | 585.4 | 666.7 | 571.6 | Operative ROCE*, % | 20.8 | 21.5 | 16.2 | |
Operative EBITDA, O&G divestment adjusted | 582.1 | 595.9 | 518.3 | Operative ROCE*, %, O&G divestment adjusted | 20.6 | 22.4 | ||
Operative EBITDA, % | 19.9 | 19.7 | 16.0 | ROCE*, % | 18.9 | 15.6 | 15.5 | |
Operative EBITDA %, O&G divestment adjusted | 20.0 | 20.6 | 16.5 | Cash flow from operating activities | 484.6 | 546.0 | 400.3 | |
EBITDA | 550.7 | 540.0 | 558.8 | Capital expenditure excl. acquisition | 167.3 | 204.9 | 197.9 | |
EBITDA, % | 18.7 | 16.0 | 15.7 | Capital expenditure, excl. acquisitions, O&G divestment adjusted | 167.3 | 187.7 | 176.2 | |
Operative EBIT | 398.7 | 463.0 | 361.6 | Capital expenditure | 170.5 | 206.8 | 197.9 | |
Operative EBIT, O&G divestment adjusted | 395.5 | 415.5 | 331.7 | Cash flow after investing activities | 411.8 | 349.3 | 222.3 | |
Operative EBIT, % | 13.5 | 13.7 | 10.1 | Equity ratio, % at period-end | 53 | 48 | 46 | |
Operative EBIT %, O&G divestment adjusted | 13.6 | 14.4 | 10.6 | Equity per share, EUR | 11.59 | 10.84 | 10.89 | |
EBIT | 363.2 | 336.4 | 347.6 | Gearing, % at period-end | 16 | 32 | 46 | |
EBIT, % | 12.3 | 9.9 | 9.7 | Personnel (average) | 4,746 | 4,946 | 4,936 | |
Net profit for the period | 262.7 | 211.3 | 239.7 | Wages and salaries | 335.0 | 343.5 | 339.2 | |
Earnings per share, diluted, EUR | 1.61 | 1.28 | 1.50 |
BOARD OF DIRECTORS' REVIEW 2024 |
Revenue | 2024 | 2023 | ∆% | Organic growth*, % | Currency impact, % | Acq. & div. impact, % |
EUR, million | EUR, million | |||||
Pulp & Paper | 1,646.7 | 1,748.2 | -6 | -4 | -1 | -1 |
Industry & Water | 1,301.4 | 1,635.5 | -20 | +3 | 0 | -28 |
Total | 2,948.1 | 3,383.7 | -13 | -1 | 0 | -14 |
Industry & Water, O&G divestment adjusted | 1,256.9 | 1,140.9 | +10 | |||
Total, O&G divestment adjusted | 2,903.5 | 2,889.0 | +1 |
Variance analysis, EUR million | |
Operative EBITDA, 2023 | 666.7 |
Sales volumes | +63.2 |
Sales prices | -175.7 |
Variable costs | +148.8 |
Fixed costs | -33.7 |
Currency exchange | -0.2 |
Others | -14.4 |
Divestments | -69.3 |
Operative EBITDA, 2024 | 585.4 |
Operative EBITDA | 2024 | 2023 | ∆% | 2024 | 2023 |
EUR, million | EUR, million | %-margin | %-margin | ||
Pulp & Paper | 303.1 | 330.9 | -8 | 18.4 | 18.9 |
Industry & Water | 282.3 | 335.8 | -16 | 21.7 | 20.5 |
Total | 585.4 | 666.7 | -12 | 19.9 | 19.7 |
Industry & Water, O&G divestment adjusted | 279.1 | 265.0 | +5 | 22.2 | 23.2 |
Total, O&G divestment adjusted | 582.1 | 595.9 | -2 | 20.0 | 20.6 |
BOARD OF DIRECTORS' REVIEW 2024 |
Items affecting comparability, EUR million | 2024 | 2023 |
Within EBITDA | -34.8 | -126.7 |
Pulp & Paper | -20.6 | -22.9 |
Industry & Water | -14.1 | -103.7 |
Within depreciation, amortization and impairments | -0.7 | 0.0 |
Pulp & Paper | -0.7 | 0.0 |
Industry & Water | 0.0 | 0.0 |
Total items affecting comparability in EBIT | -35.5 | -126.7 |
BOARD OF DIRECTORS' REVIEW 2024 |
BOARD OF DIRECTORS' REVIEW 2024 |
SDG | KPI | UNIT | 2024 | 2023 |
SAFETY | 3.2 | 2.5 | ||
TRIF* 2.2 by the end of 2025 and 1.5 by the end of 2030 *TRIF = total recordable injury frequency per million hours, Kemira + contractors | ||||
PEOPLE | Slightly outside the top 25% | In the top 25% | ||
Reach Glint top 10% cross industry norm for Diversity & Inclusion by the end of 2025 | ||||
CIRCULARITY | kg/tonnes of production | 4.2 | 4.1 | |
Reduce waste intensity** by 15% by the end of 2030 from a 2019 baseline of 4.4 **kilograms of disposed production waste per metric tonnes of production | ||||
Renewable solutions > EUR 500 million revenue by the end of 2030 | EUR million | 240 | 226 | |
WATER | Rate scale A-D | B | B | |
Reach the Leadership level (A) in water management by the end of 2025 measured by CDP Water Security scoring methodology. | ||||
CLIMATE | ktCO2e | 586 | 589 | |
Scope 1 and 2**** emissions -51.23% by the end of 2030, compared to 2018 baseline of 894 ktCO2e. | ||||
Scope 3 emissions by -32.5% by the end of 2033 from a 2021 base year of 2,337.5 ktCO2e. | ktCO2e | 1,881 | 1,863 |
BOARD OF DIRECTORS' REVIEW 2024 |
EUR million | 2024 | 2023 |
Revenue | 1,646.7 | 1,748.2 |
Operative EBITDA | 303.1 | 330.9 |
Operative EBITDA, % | 18.4 | 18.9 |
EBITDA | 282.4 | 308.0 |
EBITDA, % | 17.2 | 17.6 |
Operative EBIT | 183.8 | 216.3 |
Operative EBIT, % | 11.2 | 12.4 |
EBIT | 162.4 | 193.4 |
EBIT, % | 9.9 | 11.1 |
Capital employed* | 1,286.7 | 1,282.0 |
Operative ROCE*, % | 14.3 | 16.9 |
ROCE*, % | 12.6 | 15.1 |
Capital expenditure excl. M&A | 99.2 | 124.4 |
Capital expenditure incl. M&A | 99.2 | 126.2 |
Cash flow after investing activities | 202.4 | 216.3 |
BOARD OF DIRECTORS' REVIEW 2024 |
EUR million | 2024 | 2023 |
Revenue | 1,301.4 | 1,635.5 |
Revenue, O&G divestment adjusted | 1,256.9 | 1,140.9 |
Operative EBITDA | 282.3 | 335.8 |
Operative EBITDA, O&G divestment adjusted | 279.1 | 265.0 |
Operative EBITDA, % | 21.7 | 20.5 |
Operative EBITDA %, O&G divestment adjusted | 22.2 | 23.2 |
EBITDA | 268.2 | 232.0 |
EBITDA, % | 20.6 | 14.2 |
Operative EBIT | 214.9 | 246.7 |
Operative EBIT, O&G divestment adjusted | 211.7 | 199.2 |
Operative EBIT, % | 16.5 | 15.1 |
Operative EBIT %, O&G divestment adjusted | 16.8 | 17.5 |
EBIT | 200.8 | 143.0 |
EBIT, % | 15.4 | 8.7 |
Capital employed* | 633.5 | 873.5 |
Operative ROCE*, % | 33.9 | 28.2 |
Operative ROCE*, %, O&G divestment adjusted | 33.4 | 34.7 |
ROCE*, % | 31.7 | 16.4 |
Capital expenditure excl. M&A | 68.2 | 80.5 |
Capital expenditure, excl. acquisitions, O&G divestment adjusted | 68.2 | 63.4 |
Capital expenditure incl. M&A | 71.3 | 80.5 |
Cash flow after investing activities | 328.8 | 242.5 |
BOARD OF DIRECTORS' REVIEW 2024 |
Amount of shares | % of shares | |||
Owners | Dec 31, 2024 | Dec 31, 2023 | Dec 31, 2024 | Dec 31, 2023 |
Board of Directors | 63,309 | 55,702 | 0.04 | 0.04 |
President and CEO* | 99,166 | 56,140 | 0.06 | 0.04 |
CEO's Deputy | 118,087 | 102,687 | 0.08 | 0.07 |
Members of the Management Board (excl. CEO and CEO's Deputy) | 286,517 | 245,128 | 0.18 | 0.16 |
BOARD OF DIRECTORS' REVIEW 2024 |
% of shares and votes | ||
Owners | 2024 | 2023 |
Corporations | 26.9 | 26.0 |
Financial and insurance corporations | 5.0 | 4.0 |
General government | 9.1 | 13.6 |
Households | 18.1 | 19.0 |
Non-profit institutions | 2.4 | 2.7 |
Non-Finnish shareholders incl. nominee registered | 38.3 | 34.7 |
Number of shares | Number of shareholders | % of shareholders | Shares total | % of shares and votes |
1 - 100 | 18,959 | 39.3% | 884,776 | 0.6 |
101 - 500 | 17,674 | 36.6% | 4,649,936 | 3.0 |
501 - 1,000 | 5,561 | 11.5% | 4,250,058 | 2.7 |
1,001 - 5,000 | 5,105 | 10.6% | 10,614,751 | 6.8 |
5,001 - 10,000 | 535 | 1.1% | 3,823,615 | 2.5 |
10,001 - 50,000 | 337 | 0.7% | 6,471,254 | 4.2 |
50,001 - 100,000 | 32 | 0.1% | 2,260,115 | 1.5 |
100,001 - 500,000 | 37 | 0.1% | 7,631,223 | 4.9 |
500,001 - 1,000,000 | 7 | 0.0% | 5,342,805 | 3.4 |
1,000,001 - | 8 | 0.0% | 109,414,024 | 70.4 |
Total | 48,255 | 100.0% | 155,342,557 | 100.0 |
Shareholder | Number of shares | % of shares and votes | |
1 | Oras Invest Ltd | 35,103,000 | 22.6 |
2 | Varma Mutual Pension Insurance Company | 5,732,678 | 3.7 |
3 | Nordea Funds | 4,540,904 | 2.9 |
4 | Ilmarinen Mutual Pension Insurance Company | 3,959,870 | 2.6 |
5 | Elo Mutual Pension Insurance Company | 2,330,000 | 1.5 |
6 | Etola Group Oy | 1,000,000 | 0.6 |
7 | Veritas Pension Insurance Company Ltd. | 870,000 | 0.6 |
8 | Laakkonen Mikko Kalervo | 770,000 | 0.5 |
9 | The State Pension Fund | 760,000 | 0.5 |
10 | Säästöpankki Funds | 651,936 | 0.4 |
11 | Nordea Life Assurance Finland Ltd. | 640,721 | 0.4 |
12 | Pohjola Fund Management | 500,641 | 0.3 |
13 | Seligson Funds | 494,153 | 0.3 |
14 | Paasikivi Pekka Johannes | 462,200 | 0.3 |
15 | Valio Pension Fund | 379,450 | 0.2 |
Kemira Oyj | 1,359,348 | 0.9 | |
Nominee registered and foreign shareholders | 59,106,429 | 38.1 | |
Others, Total | 36,681,227 | 23.6 | |
Total | 155,342,557 | 100.0 |
BOARD OF DIRECTORS' REVIEW 2024 |
2024 | 2023 | 2022 | 2021 | 2020 | |
PER SHARE FIGURES | |||||
Earnings per share (EPS), basic, EUR ¹⁾ | 1.62 | 1.30 | 1.51 | 0.71 | 0.86 |
Earnings per share (EPS), diluted, EUR ¹⁾ | 1.61 | 1.28 | 1.50 | 0.70 | 0.86 |
Net cash generated from operating activities per share, EUR ¹⁾ | 3.15 | 3.56 | 2.61 | 1.44 | 2.45 |
Dividend per share, EUR ¹⁾ ²⁾ | 0.74 | 0.68 | 0.62 | 0.58 | 0.58 |
Dividend payout ratio, % ¹⁾ ²⁾ | 45.7 | 52.4 | 41.0 | 82.2 | 67.5 |
Dividend yield, % ¹⁾ ²⁾ | 3.8 | 4.1 | 4.3 | 4.4 | 4.5 |
Equity per share, EUR ¹⁾ | 11.59 | 10.84 | 10.89 | 8.68 | 7.80 |
Price per earnings per share (P/E ratio) ¹⁾ | 12.04 | 12.95 | 9.48 | 18.88 | 15.07 |
Price per equity per share ¹⁾ | 1.68 | 1.55 | 1.32 | 1.54 | 1.66 |
Price per cash flow from operations per share ¹⁾ | 6.20 | 4.72 | 5.49 | 9.27 | 5.28 |
Dividend paid, EUR million ²⁾ | 113.9 | 104.5 | 95.1 | 88.8 | 88.7 |
SHARE PRICE AND TRADING | |||||
Share price, high, EUR | 24.58 | 18.22 | 14.94 | 14.66 | 14.24 |
Share price, low, EUR | 15.96 | 13.51 | 10.36 | 12.64 | 8.02 |
Share price, average, EUR | 19.84 | 15.36 | 12.57 | 13.67 | 11.55 |
Share price on Dec 31, EUR | 19.52 | 16.79 | 14.33 | 13.33 | 12.94 |
Number of shares traded (1,000) ³⁾ | 46,801 | 43,852 | 37,017 | 57,478 | 75,885 |
% on number of shares | 30 | 29 | 24 | 38 | 50 |
Market capitalization on Dec 31, EUR million ¹⁾ | 3,006 | 2,579 | 2,198 | 2,041 | 1,979 |
NUMBER OF SHARES AND SHARE CAPITAL | |||||
Average number of shares, basic (1,000) ¹⁾ | 153,921 | 153,573 | 153,320 | 153,092 | 152,879 |
Average number of shares, diluted (1,000) ¹⁾ | 155,234 | 155,051 | 154,261 | 153,785 | 153,373 |
Number of shares on Dec 31, basic (1,000) ¹⁾ | 153,983 | 153,620 | 153,352 | 153,127 | 152,924 |
Number of shares on Dec 31, diluted (1,000) ¹⁾ | 155,409 | 155,303 | 154,894 | 154,068 | 153,744 |
Increase (+) / decrease (-) in number of shares outstanding (1,000) | 363 | 267 | 225 | 203 | 275 |
Share capital, EUR million | 221.8 | 221.8 | 221.8 | 221.8 | 221.8 |
BOARD OF DIRECTORS' REVIEW 2024 |
BOARD OF DIRECTORS' REVIEW 2024 |
BOARD OF DIRECTORS' REVIEW 2024 |
BOARD OF DIRECTORS' REVIEW 2024 |
BOARD OF DIRECTORS' REVIEW 2024 |
BOARD OF DIRECTORS' REVIEW 2024 |
BOARD OF DIRECTORS' REVIEW 2024 |
BOARD OF DIRECTORS' REVIEW 2024 |
BOARD OF DIRECTORS' REVIEW 2024 |
BOARD OF DIRECTORS' REVIEW 2024 |
SUSTAINABILITY STATEMENT 2024 |
SUSTAINABILITY STATEMENT 2024 |
Board of Directors | Audit Committee | |||
The Personnel and Remuneration Committee | ||||
CEO and the Management Board | Sustainability Reporting Compliance Team | |||
Sustainability Steering Team | ||||
SUSTAINABILITY STATEMENT 2024 |
Board of Directors' and Management Board's diversity, % | 2024 | 2023 |
Independent members of Board of Directors | 100 | 100 |
Non-executive members of Board of Directors | 100 | 100 |
Board of Directors by gender | ||
Females | 29 | 38 |
Males | 71 | 63 |
Management Board by gender | ||
Females | 25 | 25 |
Males | 75 | 75 |
SUSTAINABILITY STATEMENT 2024 |
Level of expertise by Board of Directors | Matti Kähkönen | Annika Paasikivi | Tina Sejersgård Fanø | Werner Fuhrmann | Timo Lappalainen | Kristian Pullola | Mikael Staffas | Fernanda Lopes Larsen |
Qualification and expertise | ||||||||
Board experience ¹⁾ | ● | ● | ● | ● | ||||
CEO experience ²⁾ | ● | ● | ● | |||||
CFO experience ²⁾ | ● | ● | ||||||
Executive Committee experience ²⁾ | ● | ● | ● | ● | ● | ● | ● | |
Governance and compliance expertise ³⁾ | ● | ● | ● | ● | ||||
International experience ⁴⁾ | ||||||||
EMEA | ● | ● | ● | ● | ● | ● | ● | |
Americas | ● | |||||||
APAC | ||||||||
Experience in chemical industry ⁵⁾ | ● | ● | ● | ● | ● | |||
Experience in driving growth ⁶⁾ | ● | ● | ● | ● | ● | ● | ● | |
Experience in driving sustainability ⁶⁾ | ● | ● | ● | ● | ||||
Experience in profitability improvement ⁶⁾ | ● | ● | ● | ● | ● | ● | ● | |
Experience in driving innovation ⁶⁾ | ● | ● | ● | ● | ||||
Experience in advancing digitalization ⁶⁾ | ● | ● | ● | |||||
Additional qualification and information | ||||||||
Year of birth | 1956 | 1975 | 1969 | 1953 | 1962 | 1973 | 1965 | 1974 |
Gender | Male | Female | Female | Male | Male | Male | Male | Female |
Nationality | FIN | FIN | DEN | GER | FIN | FIN | SWE | BRA/GB |
Member since | 3/2021 | 2/2022 | 3/2022 | 5/2020 | 3/2013 | 3/2021 | 3/2023 | 3/2023-7/2024 |
SUSTAINABILITY STATEMENT 2024 |
SUSTAINABILITY STATEMENT 2024 |
SUSTAINABILITY STATEMENT 2024 |
Steps of due diligence | In the sustainability statement |
Assess impacts and risks | Material impacts, risks and opportunities under General disclosure |
Integrate and act to address impacts and risks | Action related to topical standards |
Track the effectiveness of the efforts | Targets related to topical standards |
Communicate impacts and risks | Material impacts, risks and opportunities under topical standards |
Stakeholder engagement in due diligence processes | Policies related to topical standards Stakeholder engagement in General disclosure |
SUSTAINABILITY STATEMENT 2024 |
SUSTAINABILITY STATEMENT 2024 |
Stakeholders | Purpose of engagement | How engagement is organized | Outcomes and impacts on operations, business model and strategy |
Own workforce | • Direct impact on value creation, operational and sustainability performance • Contribution to a sustainable workplace and working conditions (Health & Safety) • Labor and human rights • Diversity, equity and inclusion (DEI) | • Performance management - Personal development dialogues • Co-operation with employee representatives • Ethics and Compliance hotline and training • Local well-being programs • Surveys and workplace assessment | • Strategy communication • Performance and competence development • Rewards and recognition • Communication from management • Global Initiatives and campaigns • Certified Management System and Internal policy updates |
Shareholders and lenders | • Value creation through dividends and interest payments • Expectations for return on investment, good corporate governance practices and sustainability performance (Climate change mitigation and emissions reduction across the value chain) • Human rights and diversity • Attracting responsible investors • Enhancing transparency | • Regulatory financial communications: financial reporting and stock exchange communication • Roadshows, conference calls and one-to-one meetings • ESG ratings • Capital Market days • Annual General Meeting • Materiality assessment | • Transparent and regular reporting and verified disclosure • Participation in CDP Climate Change and CDP Water Security questionnaires • Responding to rating company and investor questionnaires • ESG rating improvement plans • Communication on sustainability practices |
Customers | • Revenue creation • Providing sustainable solutions • Enabling customers to achieve their targets • Building trust | • Direct customer contacts and customer survey • Customer webinars, events and newsletters • Business partner due diligence • Materiality assessment and sustainability assessments | • Sustainable Product Development and sustainability performance data, like Product Carbon Footprints. Product and process certification • Customer satisfaction (Net Promoter Score) |
Suppliers | • Suppliers’ sustainability performance impact on Kemira’s business - decarbonization of our value chain • Promoting responsible sourcing and a sustainable value chain - Evaluation of raw material product carbon footprints and emission reduction road map (Climate change, Biodiversity, Circular economy) • Compliance with our Code of Conduct • Protection of human and labour rights of workers | • Active dialogue with suppliers • Supplier performance evaluations • Supplier due diligence • Materiality assessment • Compliance and Ethics channel | • Supplier sustainability assessments and audits • Sourcing sustainable raw materials • Suppliers’ commitment to the Code of Conduct for Business Partners • Supplier improvement plans • Harmonized health & safety management system for the company's own and service providers' employees |
Affected communities | • Value creation through tax payments, education and employment • Safety and environmental performance • Building trust and community support • Addressing community concerns, questions and feedback | • Dialogue and collaboration to address community concerns | • EHSQ risk assessments • Open dialogue with communities • Support of local projects |
Regulatory bodies | • Capability to influence political decisions on legislation with an impact on our operations and business • Ensuring regulatory compliance • Promoting sustainable performance • Addressing climate-related transition risks and opportunities | • Subject-specific dialogue with regulatory bodies • Answering public consultations and surveys • Bilateral meetings • Compliance and Ethics channel • Materiality assessment | • Dialogue on EU directive proposals • Business model and strategy alignment • Value creation and risk mitigation from compliance • Resource efficient value chain |
Trade associations | • Developing industry standards on sustainability • Enabling the industry to engage policymakers • Understanding views of value chain workers' representatives | • Memberships in industrial trade associations • Joint initiatives and programs • Inputs into strategic directions • Workshops and knowledge sharing • Bilateral meetings | • Participation in European Chemical Industry Council (CEFIC) • Participation in the Chemical Industry Federation of Finland • Alignment on sustainability practices and measurement standards • Design of value chain workers initiatives |
SUSTAINABILITY STATEMENT 2024 |
SUSTAINABILITY STATEMENT 2024 |
Impact materiality | Very likely | Climate change (E1) | Water and marine resources (E3) Resource use & circular economy (E5) | |||
Likely | Biodiversity & ecosystem (E4) | Own workforce (S1) Workers in the value chain (S2) | Pollution (E2) | |||
Possible | Business conduct (G1) | |||||
Unlikely | Non-material topics: Affected communities (S3) Consumers & end-users (S4) | |||||
Very unlikely | ||||||
Very low | Low | Moderate | High | Very high | ||
Financial materiality | ||||||
SUSTAINABILITY STATEMENT 2024 |
Standard | Material topics and sub-topics | Position in the value chain | Material impacts | Financial materiality | Number of impacts risks and opportunities | |||
Upstream | Own operations | Down- stream | Identified | Material | ||||
E - Environment | E1 Climate change | 30 | 9 | |||||
Energy | ● | ↘ | ● ● | ▲ △ | 4 | |||
Climate change adaptation | ● | △ | 1 | |||||
Climate change mitigation | ↗ | ● | ↘ | ● ● | □ △ | 4 | ||
E2 Pollution | 19 | 4 | ||||||
Pollution of air, water, soil | ↗ | ● | ● | △ | 3 | |||
Substances of concern or very high concern | ↗ | ● | ↘ | ○ | 1 | |||
E3 Water and Marine resources | 18 | 6 | ||||||
Water | ↗ | ● | ↘ | ● ● | □ △ | 6 | ||
E4 Biodiversity and ecosystems | 16 | 2 | ||||||
Direct impact drivers of biodiversity loss | ↗ | ↘ | ● ● | 2 | ||||
E5 Resource use and circular economy | 28 | 11 | ||||||
Resource inflows including resource use | ↗ | ● | ↘ | ● ● | ■ | 3 | ||
Resource outflows related to products and services | ● | ↘ | ● | ■ | 5 | |||
Waste | ↗ | ● | ↘ | ● | 3 | |||
S - Social | S1 Own workforce | 28 | 7 | |||||
Working conditions | ● | ● ● | □ | 3 | ||||
Equal treatment and opportunities for all | ● | ○ | ▲ | 3 | ||||
Other work-related rights | ● | ○ | 1 | |||||
S2 Workers in the value chain | 15 | 4 | ||||||
Working conditions | ↗ | ● ○ | 3 | |||||
Other work-related rights | ↗ | ○ | 1 | |||||
G - Governance | G1 Business conduct | 30 | 7 | |||||
Corporate culture | ● | ↘ | ● ○ | □ △ | 5 | |||
Political engagement and lobbying activities | ● | □ | 1 | |||||
Corruption and bribery | ↗ | ● | ↘ | ○ | 1 | |||
● Own operations ↗ Upstream ↘ Downstream ● Positive ● Negative ○ Potential positive ○ Potential negative ■ Opportunity ▲ Risk □ Potential opportunity △ Potential risk | ||||||||
SUSTAINABILITY STATEMENT 2024 |
SUSTAINABILITY STATEMENT 2024 |
SUSTAINABILITY STATEMENT 2024 |
ESRS | Disclosure Requirement | Page | ESRS | Disclosure Requirement | Page | |||
General Disclosure | E2 Pollution | |||||||
ESRS 2 | BP-1 | General basis for preparation of sustainability statements | ESRS E2 | E2-1 | Policies related to pollution | |||
ESRS 2 | BP-2 | Disclosures in relation to specific circumstances | ESRS E2 | E2-2 | Actions and resources related to pollution | |||
ESRS 2 | GOV-1 | The role of administrative, management and supervisory bodies | ESRS E2 | E2-3 | Targets related to pollution | |||
ESRS 2 | GOV-2 | Information provided to, and sustainability matters addressed by the | ESRS E2 | E2-4 | Pollution of air, water and soil | |||
company’s administrative, management and supervisory bodies | ESRS E2 | E2-5 | Substances of concern and substances of very high concern | |||||
ESRS 2 | GOV-3 | Integration of sustainability-related performance in incentive schemes | E3 Water and marine resources | |||||
ESRS 2 | GOV-4 | Statement on due diligence | ESRS E3 | E3-1 | Policies related to water and marine resources | |||
ESRS 2 | GOV-5 | Risk management and internal controls over sustainability reporting | ESRS E3 | E3-2 | Actions and resources related to water and marine resources | |||
ESRS 2 | SBM-1 | Strategy, business model and value chain | ESRS E3 | E3-3 | Targets related to water and marine resources | |||
ESRS 2 | SBM-2 | Interests and views of stakeholders | ESRS E3 | E3-4 | Water consumption | |||
ESRS 2 | SBM-3 | Material impacts, risks and opportunities and their interaction with | E4 Biodiversity and ecosystems | |||||
strategy and business model | ESRS E4 | E4-1 | Transition plan and consideration of biodiversity and ecosystems in | |||||
ESRS 2 | IRO-1 | Description of the processes to identify and assess material impacts, | strategy and business model | |||||
risks and opportunities | ESRS 2 | SBM3-E4 | Material impacts, risks and opportunities and their interaction with | |||||
ESRS 2 | IRO-2 | Requirements in ESRS covered by the undertaking’s sustainability | strategy and business model | |||||
statement | ESRS E4 | E4-2 | Policies related to biodiversity and ecosystems | |||||
Environmental information | ESRS E4 | E4-3 | Actions and resources related to biodiversity and ecosystems | |||||
ESRS E | Disclosures pursuant to Article 8 of Regulation (EU) 2020/852 (EU Taxonomy) | ESRS E4 | E4-4 | Targets related to biodiversity and ecosystems | ||||
E1 Climate change | ESRS E4 | E4-4 | Impact metrics related to biodiversity and ecosystems change | |||||
ESRS E1 | E1-1 | Transition plan for climate change mitigation | E5 Resource use and circular economy | |||||
ESRS 2 | SBM3-E1 | Material impacts, risks and opportunities and their interaction with | ESRS E5 | E5-1 | Policies related to resource use and circular economy | |||
strategy and business model | ESRS E5 | E5-2 | Actions and resources related to resource use and circular economy | |||||
ESRS E1 | E1-2 | Policies related to climate change mitigation and adaptation | ESRS E5 | E5-3 | Targets related to resource use and circular economy | |||
ESRS E1 | E1-3 | Actions and resources in relation to climate change policies | ESRS E5 | E5-4 | Resource inflows | |||
ESRS E1 | E1-4 | Targets related to climate change mitigation and adaptation | ESRS E5 | E5-5 | Resource outflows | |||
ESRS E1 | E1-5 | Energy consumption and mix | ESRS E5 | E5-5 | Resource outflows | |||
ESRS E1 | E1-6 | Gross Scopes 1, 2, 3 and Total GHG emissions | ||||||
ESRS E1 | E1-7 | GHG removals and GHG mitigation projects financed through carbon credits | ||||||
ESRS E1 | E1-8 | Internal carbon pricing | ||||||
SUSTAINABILITY STATEMENT 2024 |
ESRS | Disclosure Requirement | Page | ESRS | Disclosure Requirement | Page | |||
Social information | S2 Workers in the value chain | |||||||
S1 Own workforce | ESRS 2 | SBM2-S2 | Interests and views of stakeholders | |||||
ESRS 2 | SBM2-S1 | Interests and views of stakeholders | ESRS S2 | SBM3-S2 | Material impacts, risks and opportunities and their interaction with | |||
ESRS 2 | SBM3-S1 | Material impacts, risks and opportunities and their interaction with | strategy and business model | |||||
strategy and business model | ESRS S2 | S2-1 | Policies related to value chain workers | |||||
ESRS S1 | S1-1 | Policies related to own workforce | ESRS S2 | S2-2 | Processes for engaging with value chain workers about impacts | |||
ESRS S1 | S1-2 | Processes for engaging with own workers and workers’ | ESRS S2 | S2-3 | Processes to remediate negative impacts and channels for value chain | |||
representatives about impacts | workers to raise concerns | |||||||
ESRS S1 | S1-3 | Processes to remediate negative impacts and channels for own | ESRS S2 | S2-4 | Taking action on material impacts on value chain workers, and | |||
workers to raise concerns | approaches to managing material risks and pursuing material | |||||||
ESRS S1 | S1-4 | Taking action on material impacts on own workforce, and approaches to mitigating material risks and pursuing material opportunities | opportunities related to value chain workers, and effectiveness of those actions | |||||
related to own workforce, and effectiveness of those actions | ESRS S2 | S2-5 | Targets related to managing material negative impacts, advancing | |||||
ESRS S1 | S1-5 | Targets related to managing material negative impacts, advancing | positive impacts, and managing material risks and opportunities | |||||
positive impacts, and managing material risks and opportunities | Governance information | |||||||
ESRS S1 | S1-6 | Characteristics of the undertaking’s employees | G1 Business Conduct | |||||
ESRS S1 | S1-7 | Characteristics of non-employee workers in the undertaking’s own | ESRS G1 | G1-1 | Corporate culture and business conduct policies | |||
workforce | ESRS G1 | G1-3 | Prevention and detection of corruption and bribery | |||||
ESRS S1 | S1-8 | Collective bargaining coverage and social dialogue | ESRS G1 | G1-4 | Confirmed incidents of corruption or bribery | |||
ESRS S1 | S1-9 | Diversity metrics | ESRS G1 | G1-5 | Political influence and lobbying activities | |||
ESRS S1 | S1-10 | Adequate wages | ||||||
ESRS S1 | S1-13 | Training and skills development metrics | ||||||
ESRS S1 | S1-14 | Health and safety metrics | ||||||
ESRS S1 | S1-16 | Compensation metrics (pay gap and total compensation) | ||||||
ESRS S1 | S1-17 | Incidents, complaints and severe human rights impacts | ||||||
SUSTAINABILITY STATEMENT 2024 |
Key Performance Indicator | Total (MEUR) | Share of taxonomy- eligible economic activities (%) | Share of taxonomy non-eligible economic activities (%) | Share of taxonomy non-aligned economic activities (%) | |
Turnover | 2,948.1 | 0 | 100 | 0 | 100 |
Capital expenditure (CapEx) as per definition of the EU Taxonomy | 208.7 | 1 | 99 | 0 | 100 |
Operating expenditure (OpEx) as per definition of the EU Taxonomy | 109.4 | 0 | 100 | 0 | 100 |
SUSTAINABILITY STATEMENT 2024 |
Row | Nuclear energy related activities | |
1. | The undertaking carries out, funds or has exposures to the research, development, demonstration and deployment of innovative electricity generation facilities that produce energy from nuclear processes with minimal waste from the fuel cycle. | NO |
2. | The undertaking carries out, funds or has exposures to construction and safe operation of new nuclear installations to produce electricity or process heat, including for the purposes of district heating or industrial processes such as hydrogen production, as well as their safety upgrades, using the best available technologies. | NO |
3. | The undertaking carries out, funds or has exposures to the safe operation of existing nuclear installations that produce electricity or process heat, including for the purposes of district heating or industrial processes such as hydrogen production from nuclear energy, as well as their safety upgrades. | NO |
Fossil gas related activities | ||
4. | The undertaking carries out, funds or has exposures to the construction or operation of electricity generation facilities that produce electricity using fossil gaseous fuels. | NO |
5. | The undertaking carries out, funds or has exposures to construction, refurbishment, and operation of combined heat/cool and power generation facilities using fossil gaseous fuels. | NO |
6. | The undertaking carries out, funds or has exposures to construction, refurbishment and operation of heat generation facilities that produce heat/cool using fossil gaseous fuels. | NO |
SUSTAINABILITY STATEMENT 2024 |
Financial year 2024 | 2024 | Substantial contribution criteria | DNSH criteria ('Does Not Significantly Harm') | ||||||||||||||||
Economic Activities (1) | Code (a) (2) | Turnover (3) | Proportion of Turnover, year 2024 (4) | Climate Change Mitigation (5) | Climate Change Adaptation (6) | Water (7) | Pollution (8) | Circular Economy (9) | Biodiversity (10) | Climate Change Mitigation (11) | Climate Change Adaptation (12) | Water (13) | Pollution (14) | Circular Economy (15) | Biodiversity (16) | Minimum Safeguards (17) | Proportion of Taxonomy aligned (A.1.) or eligible (A.2.) turnover, year 2023 (18) | Category enabling activity (19) | Category transitional activity (20) |
MEUR | % | Y; N; N/EL | Y; N; N/EL | Y; N; N/EL | Y; N; N/EL | Y; N; N/EL | Y; N; N/EL | Y/N | Y/N | Y/N | Y/N | Y/N | Y/N | Y/N | % | E | T | ||
A. TAXONOMY-ELIGIBLE ACTIVITIES | |||||||||||||||||||
A.1. Environmentally sustainable activities (Taxonomy aligned) | |||||||||||||||||||
Production of heat/cool from waste heat | 4.25 | 7.4 | 0.3% | Y | N/EL | N/EL | N/EL | N/EL | N/EL | Y | Y | Y | Y | Y | Y | 0.2% | |||
Turnover of environmentally sustainable activities (Taxonomy Aligned (A.1) | 7.4 | 0.3% | 0.3% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.2% | ||||||||||
Of which Enabling | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | ||||||||||||
Of which Transitional | 0.0% | 0.0% | |||||||||||||||||
A.2 Taxonomy-Eligible but not environmentally sustainable activities (not Taxonomy-aligned activities) | |||||||||||||||||||
EL; N/EL | EL; N/EL | EL; N/EL | EL; N/EL | EL; N/EL | EL; N/EL | ||||||||||||||
Manufacture of hydrogen | 3.10 | 5.2 | 0.2% | EL | N/EL | N/EL | N/EL | N/EL | N/EL | 0.1% | |||||||||
Turnover of Taxonomy-eligible but not environmentally sustainable activities (not Taxonomy-aligned activities) (A.2) | 5.2 | 0.2% | 0.2% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.1% | ||||||||||
A. Turnover of Taxonomy eligible activities (A.1+A.2) | 12.6 | 0.4% | 0.4% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.4% | ||||||||||
B. TAXONOMY-NON-ELIGIBLE ACTIVITIES | |||||||||||||||||||
Turnover of Taxonomy-non-eligible activities | 2,935.5 | 99.6% | |||||||||||||||||
TOTAL | 2,948.1 | 100.0% | |||||||||||||||||
SUSTAINABILITY STATEMENT 2024 |
Financial year 2024 | 2024 | Substantial contribution criteria | DNSH criteria ('Does Not Significantly Harm') | ||||||||||||||||
Economic Activities (1) | Code (a) (2) | CapEx (3) | Proportion of CapEx, year 2024 (4) | Climate Change Mitigation (5) | Climate Change Adaptation (6) | Water (7) | Pollution (8) | Circular Economy (9) | Biodiversity (10) | Climate Change Mitigation (11) | Climate Change Adaptation (12) | Water (13) | Pollution (14) | Circular Economy (15) | Biodiversity (16) | Minimum Safeguards (17) | Proportion of Taxonomy aligned (A.1.) or eligible (A.2.) CapEx, year 2023 (18) | Category enabling activity (19) | Category transitional activity (20) |
MEUR | % | Y; N; N/EL | Y; N; N/EL | Y; N; N/EL | Y; N; N/EL | Y; N; N/EL | Y; N; N/EL | Y/N | Y/N | Y/N | Y/N | Y/N | Y/N | Y/N | % | E | T | ||
A. TAXONOMY-ELIGIBLE ACTIVITIES | |||||||||||||||||||
A.1. Environmentally sustainable activities (Taxonomy aligned) | |||||||||||||||||||
Production of heat/cool from waste heat | 4.25 | 0.0 | 0.0% | Y | N/EL | N/EL | N/EL | N/EL | N/EL | Y | Y | Y | Y | Y | Y | 0.0% | |||
CapEx of environmentally sustainable activities (Taxonomy-aligned) (A.1) | 0.0 | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | ||||||||||
Of which Enabling | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | ||||||||||||
Of which Transitional | 0.0% | 0.0% | |||||||||||||||||
A.2 Taxonomy-Eligible but not environmentally sustainable activities (not Taxonomy-aligned activities) | |||||||||||||||||||
EL; N/EL | EL; N/EL | EL; N/EL | EL; N/EL | EL; N/EL | EL; N/EL | ||||||||||||||
Manufacture of hydrogen | 3.10 | 0.0 | 0.0% | EL | N/EL | N/EL | N/EL | N/EL | N/EL | 0.0% | |||||||||
Transport by motorbikes, passenger cars and light commercial vehicles | 6.5 | 1.2 | 0.6% | EL | N/EL | N/EL | N/EL | N/EL | N/EL | 1.0% | |||||||||
CapEx of Taxonomy-eligible but not environmentally sustainable activities (not Taxonomy-aligned activities) (A.2) | 1.2 | 0.6% | 0.6% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 1.0% | ||||||||||
A. CapEx of Taxonomy eligible activities (A.1+A.2) | 1.2 | 0.6% | 0.6% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 1.0% | ||||||||||
B. TAXONOMY-NON-ELIGIBLE ACTIVITIES | |||||||||||||||||||
CapEx of Taxonomy-non-eligible activities | 207.5 | 99.4% | |||||||||||||||||
TOTAL | 208.7 | 100.0% | |||||||||||||||||
SUSTAINABILITY STATEMENT 2024 |
Financial year 2024 | 2024 | Substantial contribution criteria | DNSH criteria ('Does Not Significantly Harm') | ||||||||||||||||
Economic Activities (1) | Code (a) (2) | OpEx (3) | Proportion of OpEx, year 2024 (4) | Climate Change Mitigation (5) | Climate Change Adaptation (6) | Water (7) | Pollution (8) | Circular Economy (9) | Biodiversity (10) | Climate Change Mitigation (11) | Climate Change Adaptation (12) | Water (13) | Pollution (14) | Circular Economy (15) | Biodiversity (16) | Minimum Safeguards (17) | Proportion of Taxonomy aligned (A.1.) or eligible (A.2.) OpEx, year 2023 (18) | Category enabling activity (19) | Category transitional activity (20) |
MEUR | % | Y; N; N/EL | Y; N; N/EL | Y; N; N/EL | Y; N; N/EL | Y; N; N/EL | Y; N; N/EL | Y/N | Y/N | Y/N | Y/N | Y/N | Y/N | Y/N | % | E | T | ||
A. TAXONOMY-ELIGIBLE ACTIVITIES | |||||||||||||||||||
A.1. Environmentally sustainable activities (Taxonomy aligned) | |||||||||||||||||||
Production of heat/cool from waste heat | 4.25 | 0.0 | 0.0% | Y | N/EL | N/EL | N/EL | N/EL | N/EL | Y | Y | Y | Y | Y | Y | 0.0% | |||
OpEx of environmentally sustainable activities (Taxonomy-aligned) (A.1) | 0.0 | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | ||||||||||
Of which Enabling | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | ||||||||||||
Of which Transitional | 0.0% | 0.0% | |||||||||||||||||
A.2 Taxonomy-Eligible but not environmentally sustainable activities (not Taxonomy-aligned activities) | |||||||||||||||||||
EL; N/EL | EL; N/EL | EL; N/EL | EL; N/EL | EL; N/EL | EL; N/EL | ||||||||||||||
Manufacture of hydrogen | 3.10 | 0.0 | 0.0% | EL | N/EL | N/EL | N/EL | N/EL | N/EL | 0.0% | |||||||||
Transport by motorbikes, passenger cars and light commercial vehicles | 6.5 | 0.0 | 0.0% | EL | N/EL | N/EL | N/EL | N/EL | N/EL | 0.0% | |||||||||
OpEx of Taxonomy-eligible but not environmentally sustainable activities (not Taxonomy-aligned activities) (A.2) | 0.0 | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | ||||||||||
A. OpEx of Taxonomy eligible activities (A.1+A.2) | 0.0 | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | ||||||||||
B. TAXONOMY-NON-ELIGIBLE ACTIVITIES | |||||||||||||||||||
OpEx of Taxonomy-non-eligible activities | 109.4 | 100.0% | |||||||||||||||||
TOTAL | 109.4 | 100.0% | |||||||||||||||||
SUSTAINABILITY STATEMENT 2024 |
Material impacts, risks and opportunities | Position in the value chain | Key management areas of processes and policies | |||
Energy | |||||
● | Kemira's operations, particularly production of sodium chlorate, are very energy-intensive | ● Own operations | • Kemira has an Integrated Management System that follows the ISO 14001 standard, with third-party verification, and the system is improved and developed continuously • Kemira is committed to Finland’s Energy Efficiency Agreement (2017-2025), initiated EnRe5 to reduce energy use by 5% from the 2022 baseline within two to three years, and completed by Kemira's own E3plus program • Kemira's strategy focus on long-term power purchase agreements (PPA), securing guarantees of origins (GOO), and further electrification of our operations. By the end of 2025, we aim to have carbon- free electricity at all our sites in Finland. • Kemira’s SBTi commitment will strive for continuous improvement in Scope 1 and 2 emissions | ||
The majority of the purchased energy comes from low-carbon sources | ● Own operations | ||||
▲ | Kemira's operations generate greenhouse gas emissions from fossil-based energy especially in the USA and China | ● Own operations | |||
△ | Climate-related transition risks arising from energy price volatility, which can significantly affect our operational costs and the financial performance of our energy-intensive clients | ● Own operations ↘ Downstream | • Kemira has implemented sourcing programs to mitigate energy price volatility risks • Kemira has adapted manufacturing procedures for production optimization in response to energy cost fluctuations | ||
Climate change adaptation | |||||
▲ | Climate change related risks could cause financial impacts to Kemira's operations, e.g. by disrupting manufacturing production, blocking transport routes, limiting access to facilities. Climate-related risks might require investments to mitigate risks arising from extreme weather conditions. | ● Own operations | • Kemira manages the physical chronic and acute climate-related risks by enhancing infrastructure robustness, optimizing critical systems maintenance, and advancing emergency and resource strategies. | ||
Climate change mitigation | |||||
● | Kemira’s activities generate greenhouse gas emissions (Scope 1 and 2), driven by energy use in manufacturing | ● Own operations | • Kemira is committed to Finland’s Energy Efficiency Agreement (2017-2025), initiated EnRe5 to reduce energy use by 5% from the 2022 baseline within two to three years, and our E3plus program. • Kemira has a power purchase agreements (PPA) program to phase out fossil-based energy. • Kemira’s SBTi commitment will strive for continuous improvement in Scope 1 and 2 emissions. | ||
● | Kemira’s upstream and downstream value chains generate over 80% of Kemira's total greenhouse gas emissions (Scope 3), which are mainly generated from purchased goods and services | ↗ Upstream ↘ Downstream | • Kemira’s SBTi commitment will strive for continuous improvement in Scope 1, 2 and 3 emissions, also reducing Kemira’s reliance on fossil-based energy. • Kemira has launched a supplier-engagement program to improve Scope 3 emissions process. • Kemira has an internal process to manage substances of potential concern and develop management plans for them, including the possibility of replacing substances subject to stricter regulation. | ||
△ | Inability to transition from fossil-based raw materials to alternatives creates a climate-related transition risk which might decrease the demand for Kemira's products. Restricting the use of currently used oil-based raw materials is a risk for the industry. | ● Own operations | |||
□ | Increased emissions reduction requirements and moving away from fossil- based materials together with pressure to optimize industrial processes creates demand for chemicals and solutions as well as sales for renewable products | ↗ Upstream ● Own operations ↘ Downstream | • Kemira’s New Product Development (NPD) processes ensure that projects demonstrate both sustainability and business benefits. • Kemira’s Growth Accelerator unit accelerates the commercialization of new and unique renewable and biomaterials into our current markets and creates business opportunities in new adjacent markets. | ||
● Own operations ↗ Upstream ↘ Downstream ● Positive ● Negative ○ Potential positive ○ Potential negative ■ Opportunity ▲ Risk □ Potential opportunity △ Potential risk | |||||
SUSTAINABILITY STATEMENT 2024 |
SUSTAINABILITY STATEMENT 2024 |
SUSTAINABILITY STATEMENT 2024 |
SUSTAINABILITY STATEMENT 2024 |
SUSTAINABILITY STATEMENT 2024 |
GHG emissions reduction | Absolute value 1) | Reduction % | |||
Target year | 2024 | Target | 2024 | Target | |
Scope 1 and 2 (market-based) | 2030 | 585.9 | 436.0 | 34.48 | 51.23 |
Scope 3 | 2033 | 1880.7 | 1,577.0 | 19.54 | 32.50 |
SUSTAINABILITY STATEMENT 2024 |
Energy consumption and mix | 2024 | 2023 |
(1) Fuel consumption from coal and coal products, MWh | N/A | N/A |
(2) Fuel consumption from crude oil and petroleum products, MWh | 19,714 | 24,076 |
(3) Fuel consumption from natural gas, MWh | 375,310 | 465,513 |
(4) Fuel consumption from other fossil sources, MWh | 237,737 | 270,635 |
(5) Consumption of purchased or acquired electricity, heat, steam, and cooling from fossil sources, MWh | 604,137 | 629,042 |
(6) Total fossil energy consumption, MWh | 1,236,898 | 1,389,266 |
Share of fossil sources in total energy consumption, % | 31.3 | 34.0 |
(7) Other non-renewable energy consumption, MWh | 334,966 | 325,698 |
Share of other non-renewable sources in total energy consumption, % | 8.5 | 8.0 |
(8) Consumption from nuclear sources, MWh | 1,283,988 | 1,439,084 |
Share of consumption from nuclear sources in total energy consumption, % | 32.5 | 35.3 |
(9) Fuel consumption from renewable sources, MWh | — | — |
(10) Consumption of purchased or acquired electricity, heat, steam, and cooling from renewable sources, MWh | 1,100,753 | 927,881 |
(11) Consumption of self-generated non-fuel renewable energy, MWh | 144 | 78 |
(12) Total renewable energy consumption, MWh | 1,100,898 | 927,959 |
Share of renewable sources in total energy consumption, % | 27.8 | 22.7 |
Total energy consumption, MWh (sum of lines 6, 7, 8 and 12) | 3,956,749 | 4,082,007 |
(13) Energy delivered off-site, MWh | 401,845 | 401,281 |
Total energy consumption, energy delivered off-site deducted, MWh | 3,554,905 | 3,680,726 |
Energy intensity | 2024 | 2023 |
Total energy consumption in high climate impact sector, MWh | 3,956,749 | 4,082,007 |
Net revenue from activities in high climate impact sectors, EUR million | 2,948.1 | 3,383.7 |
Energy intensity ¹⁾ | 0.001 | 0.001 |
Energy production, MWh | 2024 | 2023 |
Renewable | 19,777 | 78 |
Non-renewable | 425,796 | 441,651 |
Greenhouse gas emissions intensity | 2024 | 2023 |
GHG intensity (location-based) ¹⁾ | 0.001 | 0.001 |
GHG intensity (market-based) ¹⁾ | 0.001 | 0.001 |
Net revenue, EUR million | 2,948.1 | 3,383.7 |
Greenhouse gas emissions by region, tCO2eq | 2024 | |||
EMEA | APAC | Americas | Total | |
GHG emissions (location-based) | 1,611,792 | 504,161 | 1,157,657 | 3,273,610 |
GHG emissions (market-based) | 1,607,509 | 498,978 | 1,008,151 | 3,114,638 |
Greenhouse gas emissions by region, tCO2eq | 2023 | |||
EMEA | APAC | Americas | Total | |
GHG emissions (location-based) | 1,586,714 | 524,643 | 1,545,243 | 3,656,600 |
GHG emissions (market-based) | 1,582,461 | 520,904 | 1,397,455 | 3,500,821 |
SUSTAINABILITY STATEMENT 2024 |
Greenhouse gas emissions | Retrospective | Milestones and target years | |||||||
Base year | Baseline value | 2023 | 2024 | Change, % | 2025 | 2030 | 2033 | Annual % Target / base year | |
Scope 1 GHG emissions | |||||||||
Scope 1 GHG emissions, tCO2eq | 2018 | 137,352 | 118,556 | 118,364 | -0.2 | — | — | — | — |
Scope 1 GHG emissions from regulated emission trading schemes, % | — | — | 37.0 | 48.8 | 31.9 | — | — | — | — |
Scope 2 GHG emissions | |||||||||
Scope 2 (location-based) GHG emissions, tCO2eq | 2018 | 1,009,913 | 622,902 | 626,533 | 0.6 | — | — | — | — |
Scope 2 (market-based) GHG emissions, tCO2eq | 2018 | 756,951 | 469,839 | 467,561 | -0.5 | — | — | — | — |
Scope 1 and 2 GHG (market-based) emissions ¹⁾ | 2018 | 894,303 | 588,395 | 585,925 | -0.4 | — | 436,000 | — | 4.27 |
Significant Scope 3 GHG emissions | |||||||||
Total indirect (Scope 3) GHG emissions, tCO2eq | 2021 | 2,337,475 | 1,862,773 | 1,880,746 | 1.0 | — | — | 1,577,000 | 2.71 |
1 Purchased goods and services | 2021 | 2,116,922 | 1,643,940 | 1,691,323 | 2.9 | — | — | — | — |
4 Upstream transportation and distribution | 2021 | 176,052 | 179,041 | 159,176 | -11.1 | — | — | — | |
9 Downstream transportation | 2021 | 44,501 | 39,792 | 30,247 | -24.0 | — | — | — | |
Total GHG emissions 2) | |||||||||
Total GHG emissions (location-based), tCO2eq | 3,484,740 | 2,604,231 | 2,625,643 | 0.8 | — | — | — | — | |
Total GHG emissions (market-based), tCO2eq | 3,231,778 | 2,451,168 | 2,466,671 | 0.6 | — | — | — | — | |
Gross GHG emissions, tCO2eq | 2024 | 2023 |
Scope 1 ¹⁾ | 118,364 | 136,676 |
Scope 2 (location-based) ¹⁾ | 626,533 | 643,300 |
Scope 2 (market-based) ¹⁾ | 467,561 | 487,520 |
Scope 3 2) | 2,528,713 | 2,876,625 |
Total GHG emissions (location-based) | 3,273,610 | 3,656,600 |
Total GHG emissions (market-based) | 3,114,638 | 3,500,821 |
SUSTAINABILITY STATEMENT 2024 |
SUSTAINABILITY STATEMENT 2024 |
SUSTAINABILITY STATEMENT 2024 |
SUSTAINABILITY STATEMENT 2024 |
Material impacts, risks and opportunities | Position in the value chain | Key management areas of processes and policies | |||
Pollution of air, water, soil | |||||
● | Pollution impacts to air, water and soil are possible in the raw material extraction processes. | ↗ Upstream | • Kemira's Code of Conduct for business partners lays out expectations to supplier for reducing environmental impacts. Pollution risks are evaluated as a part of supplier sustainability assessments. Supplier audits are carried out to identify risks with supplier pollution management. | ||
△ | Potential incidents at manufacturing facilities or during transportation resulting in pollution to air, water or soil. Financial implications could materialize from remediation efforts, operation shutdowns as well as reputational damages. | ● Own operations | • Prevention of spills and compliance issues resulting in releases to air, water and soil are managed through the Integrated Management System and associated processes. | ||
△ | Kemira has environmental liabilities related to historical activities at sites, which have been built prior to current environmental regulations. Changes in regulations or site use may have significant financial implications. | ● Own operations | • Kemira has a process to manage and review status of environmental liability management projects and associated provisions on a regular basis. Remediation projects are managed in compliance with authority requirements and in accordance with Kemira's project management principles. | ||
Substances of concern or very high concern | |||||
○ | Substances of concern or substances of very high concern may cause negative impacts on people and the environment. | ↗ Upstream ● Own operations ↘ Downstream | • Kemira's priority substance management process includes substances of concerns and substances of very high concerns in raw materials, and process chemicals in addition to own products. • Sustainability checks in New Product Development (NPD) projects includes safety of Kemira's products and sustainability of raw materials. • Guidance for safe use of substances is available. | ||
● Own operations ↗ Upstream ↘ Downstream ● Positive ● Negative ○ Potential positive ○ Potential negative ■ Opportunity ▲ Risk □ Potential opportunity △ Potential risk | |||||
SUSTAINABILITY STATEMENT 2024 |
SUSTAINABILITY STATEMENT 2024 |
Emissions to air, water and land by pollutant, tonnes | 2024 | 2023 |
Ammonia (to air) | 8.7 | 12.5 |
Non-methane volatile organic compounds (to air) ¹⁾ | 581.9 | 569.4 |
SUSTAINABILITY STATEMENT 2024 |
Substances of very high concern, tonnes | 2024 |
Total amount of SVHC that are generated or used during production or that are procured | 13,945 |
Carcinogenic (Article 57a) | 11,411 |
Persistent, Bioaccumulative and Toxic (Article 57d) | 8 |
Toxic for reproduction (Article 57c) | 1,959 |
Endocrine disrupting properties (Article 57(f) - environment) | 21 |
Respiratory sensitising properties (Article 57(f) - human health) | 546 |
Total amount of SVHC that leave facilities as emission, as products, or as part of products or services | 3,526 |
Total amount of SVHC that leave facilities as part of products | 739 |
Carcinogenic (Article 57a) | 666 |
Endocrine disrupting properties (Article 57(f) - environment) | 2 |
Respiratory sensitising properties (Article 57(f) - human health) | 71 |
Total amount of SVHC that leave facilities as products | 2,787 |
Carcinogenic (Article 57a) | 2,469 |
Respiratory sensitising properties (Article 57(f) - human health) | 318 |
Substances of concern, tonnes | 2024 |
Total amount of substances of concern that are generated or used during production or that are procured | 214,052 |
Carcinogenicity categories 1 and 2 | 61,100 |
Germ cell mutagenicity categories 1 and 2 | 2,201 |
Reproductive toxicity categories 1 and 2 | 5,524 |
Respiratory sensitisation category 1 | 11,713 |
Skin sensitisation category 1 | 125,715 |
Chronic hazards to the aquatic environment categories 1 to 4 | 1,788 |
Specific target organ toxicity, repeated exposure categories 1 and 2 | 5,200 |
Specific target organ toxicity, single exposure categories 1 and 2 | 811 |
Total amount of substances of concern that leave facilities as emission, as products, or as part of products or services | 74,814 |
Total amount of substances of concern that leave facilities as part of products | 20,730 |
Carcinogenicity categories 1 and 2 | 304 |
Reproductive toxicity categories 1 and 2 | 971 |
Skin sensitisation category 1 | 13,890 |
Chronic hazards to the aquatic environment categories 1 to 4 | 671 |
Specific target organ toxicity, repeated exposure categories 1 and 2 | 4,859 |
Specific target organ toxicity, single exposure categories 1 and 2 | 35 |
Total amount of substances of concern that leave facilities as products | 54,084 |
Germ cell mutagenicity categories 1 and 2 | 1,155 |
Reproductive toxicity categories 1 and 2 | 1,655 |
Skin sensitisation category 1 | 50,911 |
Specific target organ toxicity, repeated exposure categories 1 and 2 | 363 |
SUSTAINABILITY STATEMENT 2024 |
SUSTAINABILITY STATEMENT 2024 |
Material impacts, risks and opportunities | Position in the value chain | Key management areas of processes and policies | |||
Water withdrawals, consumption and use | |||||
● | Positive impacts through circular water and water management solutions offered for Kemira's customers. Supporting customers to reduce the use of water in industrial processes. Amplified through digital solutions. | ↘ Downstream | • Water solutions is the largest business unit at Kemira following change in operational model. Kemira has strong growth ambitions in water. The focus to be on chemistry solutions and digital services for water-intensive industries. R&D projects in water solutions with the aim to reduce water consumption. • Entry into new water solutions and markets through acquisition of micropollutant removal technologies • Partnering with value chain operators to develop technologies to recover nutrients from wastewater sludge, e.g. phosphorous removal • Solutions for sludge-to-biogas with biogas yield improvement technologies, increasing the energy self-sufficiency of wastewater facilities | ||
● | High water consumption in the whole value chain causes negative impact. | ↗ Upstream ● Own operations ↘ Downstream | • Kemira serves customers in water-intensive industries by providing chemistry and digital services • Kemira's Code of Conduct for Business Partners lays out expectations to suppliers for reducing environmental impacts. Risks are evaluated as part of supplier sustainability assessments. Supplier audits are carried out to identify risks related to water and marine resources management. • Freshwater use and consumption in own operations is managed through the Integrated Management System and Nature Stewardship program and associated processes • Based on an internal study on biodiversity impacts and dependencies, a roadmap was created to manage identified material negative impact concerning high water consumption and water discharge part of upstream and downstream value chain | ||
□ | Supporting customers in reducing the use of water in industrial processes and increasing the reuse of wastewater with Kemira's products create significant opportunities. | ↘ Downstream | |||
Water discharges in water bodies and ocean | |||||
● | Water discharge in upstream and downstream value chain (water-intensive industries) | ↗ Upstream ↘ Downstream | • Kemira's Code of Conduct for Business Partners lays out expectations to supplier for reducing environmental impacts. Water and marine resource related risks are evaluated as a part of supplier sustainability assessments. Supplier audits are carried out to identify risks related to water and marine resources management. • Kemira is the only manufacturer to offer a full product portfolio of coagulants, polyacrylamide polymers, process chemicals, and other water treatment chemicals, along with smart digital technologies to provide solutions for wastewater, drinking water, raw water and sludge/biogas applications. • Active influencing in the EU and other regions for stricter water regulations, promoting importance of water and wastewater treatment solutions with active communication on the topic. | ||
● | Significant impacts through wastewater management solutions. Improving circularity of water by reusing wastewater as a source of energy in customers’ processes. | ↘ Downstream | |||
□ △ | Tightening regulation and global initiatives towards water and wastewater management increase demand for chemicals. Increasing regulation can also be seen as a risk of decreasing demand for Kemira’s products and solutions. | ↘ Downstream | |||
● Own operations ↗ Upstream ↘ Downstream ● Positive ● Negative ○ Potential positive ○ Potential negative ■ Opportunity ▲ Risk □ Potential opportunity △ Potential risk | |||||
SUSTAINABILITY STATEMENT 2024 |
SUSTAINABILITY STATEMENT 2024 |
SUSTAINABILITY STATEMENT 2024 |
SUSTAINABILITY STATEMENT 2024 |
Water consumption and intensity | 2024 | 2023 |
Total water consumption, m3 | 4,843,124.0 | 5,194,856.0 |
Water consumption in areas at water risk, m3 ¹⁾ | 599,507.0 | 584,531.0 |
Water recycled and reused, m3 | 982,132.0 | 1,014,784.0 |
Water intensity ratio 2) | 1,642.8 | 1,535.3 |
SUSTAINABILITY STATEMENT 2024 |
SUSTAINABILITY STATEMENT 2024 |
Material impacts, risks and opportunities | Position in the value chain | Key management areas of processes and policies | |||
Direct impact drivers of biodiversity loss | |||||
● | Use of resources, land use change through resources extraction, pollution and terrestrial changes or degradation, possibilities for discharges to soil and light or noise disturbances in the upstream value chain. | ↗ Upstream | • Through the Nature Stewardship program and based on the internal study on biodiversity impacts and dependencies, a roadmap was created to manage the identified material negative impacts in the upstream value chain. • Water solutions is the largest business unit at Kemira following change in operational model. Kemira has strong growth ambitions in water. The focus to be on chemistry solutions and digital services for water- intensive industries. • R&D projects in water solutions with the aim to reduce water consumption. • Entry into new water solutions and markets through acquisition of micropollutant removal technologies • Partnering with value chain operators to develop technologies to recover nutrients from wastewater sludge, e.g. phosphorous removal solutions for sludge-to-biogas with biogas yield improvement technologies, increasing the energy self-sufficiency of wastewater facilities | ||
● | Removal of hazardous chemicals across all customer applications (e.g., food packaging, wastewater) in the downstream value chain. | ↘ Downstream | |||
● Own operations ↗ Upstream ↘ Downstream ● Positive ● Negative ○ Potential positive ○ Potential negative ■ Opportunity ▲ Risk □ Potential opportunity △ Potential risk | |||||
SUSTAINABILITY STATEMENT 2024 |
SUSTAINABILITY STATEMENT 2024 |
SUSTAINABILITY STATEMENT 2024 |
Material impacts, risks and opportunities | Position in the value chain | Key management areas of processes and policies | |||
Resource inflows including resource use | |||||
● | Resource-intensive operations relying partly on non-recycled and non- renewable raw materials | ↗ Upstream ● Own operations | • Alignment between business strategy and sustainability strategy, commitments and targets, increasing the amount of renewable and recycled materials in the product portfolio. Utilizing side streams, by-products and wastes from other industries to manufacture products. • Kemira focuses on development of new renewable raw materials and has a target to grow renewable solutions. R&D sustainability assessment included with circularity aspects that are qualitatively assessed in the whole value chain. • Value chain collaborations with suppliers to develop new product solutions for customers • Strategic sourcing initiatives and assessments to secure renewable and low product carbon footprint raw materials • Participation in and utilization of well known certification systems to improve traceability of the origin of raw materials • Influencing activities to promote renewable solutions as alternatives to fossil feedstocks through memberships in association and collaborations, e.g. the Renewable Carbon Initiative (EU) | ||
Using own and industrial partners’ by-products and landfill waste as raw materials in production (waste reuse) | ↗ Upstream ● Own operations | ||||
□ | Finding alternatives for fossil-based raw materials generates demand for Kemira’s renewable business portfolio | ↗ Upstream ● Own operations ↘ Downstream | |||
Resource outflows related to products and services | |||||
Significant and growing product portfolio focusing on recyclability. Developing products and solutions that improve recyclability and biodegradability. | ● Own operations ↘ Downstream | • Kemira's strategic focus on new business creation in circularity-driven applications. Chemistry and digital services to optimize customers' process efficiencies, creating opportunities for customers to reduce raw materials, energy and water consumption and prevent emissions and waste generation. • Kemira offers customers products and solutions with non-virgin origin • Prolonging the lifetime of customer products by increased durability and recyclability or biodegradability enhancing solutions • Developing and piloting technologies to recover resources from customer processes, e.g. phosphorous removal in wastewater treatment and increasing biogas yields for increased energy self-sufficiency • Value chain collaboration with Kemira's customers to create new solutions • Establishment of chemical islands in collaboration with customers, close proximity to customer operations brings clear efficiency improvements through with shared resources • Resource-efficiency improvements through active development of existing and new chemistry platforms. Kemira's proactive R&D and application development to solve customers' efficiency issues and strategic focus on growing in digital services. R&D sustainability assessment where circularity aspects are qualitatively assessed in the whole value chain. | |||
Improving the resource efficiency of customers’ processes. Amplified through digital solutions. | ↘ Downstream | ||||
□ | Financial opportunities arising from customers increasing focus on resource efficiency. Core business in developing and applying chemistry to optimize the use of resources. | ● Own operations ↘ Downstream | |||
□ | Increasing trend and consumer demand to replace fossil-based packaging products with renewable materials, driven both by regulation and brand owners, creates new sales opportunities for Kemira. | ↘ Downstream | |||
■ | Chemical islands (integration of chemical production with customers' site) with optimized processes together with customers, increasing resource efficiency | ● Own operations ↘ Downstream | |||
Waste | |||||
● | Waste generated by raw material suppliers in upstream value chain | ↗ Upstream | • Kemira uses the EcoVadis platform to assess sustainability of its suppliers. Waste management is included as one criteria in the EcoVadis platform. In EcoVadis, suppliers are requested to meet certain standards and continuously improve. | ||
● | Waste from own production (chemical waste and wastewater, including hazardous waste) | ● Own operations | • Waste from own operations is managed through the Integrated Management System and Nature Stewardship program and associated processes, targeting to reduce waste and increase waste recovery | ||
● | Waste generation through product disposal by customers | ↘ Downstream | |||
● Own operations ↗ Upstream ↘ Downstream ● Positive ● Negative ○ Potential positive ○ Potential negative ■ Opportunity ▲ Risk □ Potential opportunity △ Potential risk | |||||
SUSTAINABILITY STATEMENT 2024 |
SUSTAINABILITY STATEMENT 2024 |
SUSTAINABILITY STATEMENT 2024 |
Target | Target year | Base- line | Baseline year | 2024 | 2023 | Relation to inflows/outflows | |
Renewable solutions revenue, EUR million | 500 | 2030 | 184 | 2020 | 240 | 226 | Inflows (raw materials) outflows (product) |
Products improving customer resource efficiency, % | >50 | – | 50 | 2017 | 58 | 59 | Outflows (products) |
Disposed production waste intensity reduction, kg/tonnes of production | -15% | 2030 | 4.4 | 2019 | 4.2 | 4.1 | Outflows (waste) |
SUSTAINABILITY STATEMENT 2024 |
SUSTAINABILITY STATEMENT 2024 |
Hazardous and non-hazardous waste, tons | Manufacturing sites | Liability and demolition sites | Total | |||
2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
Hazardous waste | 17,196.0 | 17,281.1 | 9,189.3 | 20,682.7 | 26,385.3 | 37,963.9 |
Directed to disposal | 8,099.8 | 6,246.4 | 8,332.8 | 20,680.9 | 16,432.6 | 26,927.3 |
Incineration | 1,489.6 | 575.8 | — | — | 1,489.6 | 575.8 |
Landfilling | 3,637.3 | 3,038.9 | 7,208.9 | 17,599.6 | 10,846.2 | 20,638.5 |
Other disposal operations | 2,972.9 | 2,631.7 | 1,123.9 | 3,081.3 | 4,096.9 | 5,713.0 |
Diverted from disposal | 9,096.1 | 11,034.7 | 856.5 | 1.8 | 9,952.6 | 11,036.6 |
Preparation for reuse | 53.4 | 40.8 | — | — | 53.4 | 40.8 |
Recycling | 4,570.3 | 5,437.5 | 838.2 | — | 5,408.5 | 5,437.5 |
Other recovery operations | 4,472.4 | 5,556.4 | 18.3 | 1.8 | 4,490.7 | 5,558.2 |
Non-hazardous waste | 55,286.7 | 73,286.6 | 31,955.2 | 94,236.6 | 87,241.8 | 167,523.2 |
Directed to disposal | 12,426.6 | 15,889.3 | 13,431.9 | 3,149.8 | 25,858.5 | 19,039.2 |
Incineration | 73.4 | 271.2 | — | — | 73.4 | 271.2 |
Landfilling | 8,349.0 | 11,447.6 | 615.2 | 2,820.8 | 8,964.2 | 14,268.4 |
Other disposal operations | 4,004.2 | 4,170.5 | 12,816.7 | 329.0 | 16,820.9 | 4,499.5 |
Diverted from disposal | 42,860.0 | 57,397.2 | 18,523.3 | 91,086.8 | 61,383.3 | 148,484.0 |
Preparation for reuse | 375.8 | 251.2 | 0.4 | 5.6 | 376.2 | 256.8 |
Recycling | 6,728.3 | 8,661.5 | 17,126.4 | 91,073.8 | 23,854.8 | 99,735.3 |
Other recovery operations | 35,755.9 | 48,484.5 | 1,396.5 | 7.4 | 37,152.4 | 48,491.9 |
Non-recycled waste | 61,184.0 | 76,468.7 | 23,179.8 | 23,845.5 | 84,363.8 | 100,314.2 |
Share of non-recycled waste, % | 84.4 | 84.4 | 56.3 | 20.7 | 74.2 | 48.8 |
Total waste generated | 72,482.6 | 90,567.7 | 41,144.5 | 114,919.3 | 113,627.1 | 205,487.0 |
SUSTAINABILITY STATEMENT 2024 |
SUSTAINABILITY STATEMENT 2024 |
Material impacts, risks and opportunities | Position in the value chain | Key management areas of processes and policies | |||
Working conditions | |||||
● | Health and safety risks related to all operations: process safety and chemical safety | ● Own operations | |||
● | Maintaining and further improving industry leading health and safety standards | ● Own operations | |||
□ | Improving Kemira's attractiveness as an employer by continuing efforts in promoting health, safety, well-being and Diversity, Equity and Inclusion (DEI) | ● Own operations | • Kemira ensures that relevant policies and procedures are in place (e.g. Code of Conduct and Recruitment Policy) and increases awareness of these areas through different communications channels externally and internally. | ||
Equal treatment & opportunities for all | |||||
▲ | Inadequacy of Diversity, Equity and Inclusion (DEI) as part of Kemira's corporate culture for growth and new innovations | ● Own operations | • Code of Conduct lays out Kemira's commitment to respecting the diversity, talent and abilities of all. Recruitment policy lays out Kemira's commitment to recruiting fairly and respecting diversity and equal opportunities and treatment of all. • Continuous employee listening process is in place to collect employees' perceptions and feedback on regular basis. • Performance and development discussions (PDD) process ensures that employees's performance and development are discussed throughout the year. • Ethics & Compliance hotline is available for raising concerns. | ||
○ | Potential inequality in gender diversity | ● Own operations | |||
○ | Potential unequal access to learning opportunities | ● Own operations | |||
Other work-related rights | |||||
○ | Potential violations of privacy in high-risk countries may cause negative impact to human rights. Kemira's high risk countries have been defined by a third-party utilizing a set of different human rights and labor rights related publicly available indices (Business social compliance initiative, Labor Rights index, Global Rights index). | ● Own operations | • Code of Conduct lays out Kemira's commitment to respecting the privacy of personal data and processing it in compliance with applicable laws. • Group Privacy Policy defines more detailed requirements on privacy. Employee Privacy notice is available for all employees. • Kemira has a confidential channel to report potential privacy breaches, and possible concerns can also be raised through the Ethics & Compliance hotline channel. | ||
● Own operations ↗ Upstream ↘ Downstream ● Positive ● Negative ○ Potential positive ○ Potential negative ■ Opportunity ▲ Risk □ Potential opportunity △ Potential risk | |||||
SUSTAINABILITY STATEMENT 2024 |
SUSTAINABILITY STATEMENT 2024 |
SUSTAINABILITY STATEMENT 2024 |
SUSTAINABILITY STATEMENT 2024 |
SUSTAINABILITY STATEMENT 2024 |
Total number of employees by gender | 2024 | 2023 |
Female | 1,278 | 1,327 |
Male | 3,420 | 3,588 |
Total | 4,698 | 4,915 |
Total number of employees by country | 2024 | 2023 |
Finland¹⁾ | 779 | 790 |
China¹⁾ | 692 | 695 |
United States¹⁾ | 780 | 1,007 |
Other | 2,447 | 2,423 |
Total | 4,698 | 4,915 |
Number of employees by contract type by gender | ||||||
2024 | 2023 | |||||
Female | Male | Total | Female | Male | Total | |
Total | 1,278 | 3,420 | 4,698 | 1,327 | 3,588 | 4,915 |
Permanent | 1,251 | 3,371 | 4,622 | 1,303 | 3,536 | 4,839 |
Temporary | 27 | 49 | 76 | 24 | 52 | 76 |
Non-guaranteed hours 1) | — | — | — | — | — | — |
Full-time | 1,228 | 3,390 | 4,618 | 1,273 | 3,558 | 4,831 |
Part-time | 50 | 30 | 80 | 54 | 30 | 84 |
Number of employees by contract type by region | ||||||||
2024 | 2023 | |||||||
EMEA | APAC | Americas | Total | EMEA | APAC | Americas | Total | |
Total | 2,517 | 939 | 1,242 | 4,698 | 2,499 | 932 | 1,484 | 4,915 |
Permanent | 2,445 | 939 | 1,238 | 4,622 | 2,426 | 932 | 1,481 | 4,839 |
Temporary | 72 | — | 4 | 76 | 73 | — | 3 | 76 |
Employee turnover | 2024 | 2023 |
Total turnover, % | 13.9 | 9.6 |
Total turnover | 646 | 465 |
SUSTAINABILITY STATEMENT 2024 |
Coverage rate ¹⁾ | Collective bargaining: Employees – EEA | Workplace representation: Employees – EEA |
0-19% | ||
20-39% | ||
40-59% | ||
60-79% | ||
80-100% | Finland | Finland |
Own workforce covered by health and safety management system, % | 2024 | 2023 |
Employees | 100 | 100 |
Non-Employees | 100 | 100 |
Total Recordable Injuries | Number | Frequency 1) | ||
2024 | 2023 | 2024 | 2023 | |
Employees | 29 | 21 | 2.7 | 1.9 |
Contractors | 14 | 16 | 5.3 | 4.8 |
Total | 43 | 37 | 3.2 | 2.5 |
Lost Time Incidents | Number | Frequency 1) | ||
2024 | 2023 | 2024 | 2023 | |
Employees | 7 | 12 | 0.6 | 1.1 |
Contractors | 9 | 9 | 3.4 | 2.7 |
Total | 16 | 21 | 1.2 | 1.4 |
SUSTAINABILITY STATEMENT 2024 |
Number | Distribution, % | |||
Management by gender ¹⁾ | 2024 | 2023 | 2024 | 2023 |
Female | 38 | 42 | 29 | 31 |
Male | 92 | 94 | 71 | 69 |
Total | 130 | 136 | 100 | 100 |
Number | Distribution, % | |||
Employees by age group | 2024 | 2023 | 2024 | 2023 |
< 30 | 444 | 484 | 9 | 10 |
30 to 50 | 2,758 | 2,847 | 59 | 58 |
> 50 | 1,496 | 1,584 | 32 | 32 |
Total | 4,698 | 4,915 | 100 | 100 |
SUSTAINABILITY STATEMENT 2024 |
Employees received regular performance and career development review 1) | Number | Coverage, % | ||
2024 | 2023 | 2024 | 2023 | |
Employees by gender | ||||
Female | 1,211 | 1,233 | 99 | 98 |
Male | 3,287 | 3,175 | 98 | 91 |
Employees by employee category | ||||
White-collar employees | 2,735 | 2,770 | 98 | 98 |
Operational employees | 1,763 | 1,638 | 98 | 85 |
Total | 4,498 | 4,408 | 98 | 93 |
SUSTAINABILITY STATEMENT 2024 |
SUSTAINABILITY STATEMENT 2024 |
Material impacts, risks and opportunities | Position in value chain | Key management areas of processes and policies | |||
Working conditions | |||||
○ | Potential human rights violations e.g. health and safety issues in the value chain, particularly in high risk countries | ↗ Upstream ↘ Downstream | • Code of Conduct and Code of Conduct for Business Partners lay out expectations for suppliers for respecting human rights and safe use of chemicals • Supplier sustainability assessments and audits are carried out to identify risk with supplier human rights impacts, risks and management • Product Stewardship Policy expresses Kemira's commitment to safe use of chemicals and priority substance management process aims to reduce the negative impacts of chemicals in the whole value chain | ||
○ | Potential risks related to labour law practices in certain renewable feedstock value chains | ↗ Upstream | |||
● | Health and safety incidents with contractors, one high risk group among value chain workers | ● Own operations | • Code of Conduct's first code principle is to provide safe and healthy working conditions in all of Kemira's locations for both Kemira's own employees and contractors • Kemira has contractor pre-qualification, mandatory contractor safety induction and permit-to-work process | ||
Other work-related rights | |||||
○ | Potential human rights violations e.g. child labour and forced labour in the value chain, particularly in high risk countries | ↗ Upstream ↘ Downstream | • Code of Conduct and Code of Conduct for Business Partners lay out expectations for suppliers and Kemira's customers for respecting human rights • Supplier sustainability assessments and audits are carried out to identify risks with supplier human rights impacts, risks and management | ||
● Own operations ↗ Upstream ↘ Downstream ● Positive ● Negative ○ Potential positive ○ Potential negative ■ Opportunity ▲ Risk □ Potential opportunity △ Potential risk | |||||
SUSTAINABILITY STATEMENT 2024 |
Material impacts | Position in the value chain | Workers who are likely to be impacted | Particularly vulnerable workers or people groups | |
Working conditions | ||||
○ | Human rights violations e.g. health and safety issues in the value chain, particularly in high risk countries | ↗ Upstream ↘ Downstream | Upstream: Manufacturing, laboratory personnel, logistics and storage personnel, who are handling chemicals Downstream : Kemira’s customers’ personnel who are handling Kemira’s products | Maintenance personnel, temporary employees, migrants, children, pregnant women |
○ | Risks related to labour law practices in certain renewable feedstock value chains | ↗ Upstream | Workers who are working in the origin of Kemira’s raw-material feedstocks | Children, migrants, workers who cannot read |
● | Health and safety incidents with contractors, a high risk group among value chain workers | ● Own operations | Maintenance, repair, turnaround, major renovation or specialty work at Kemira operations | Maintenance personnel, temporary employees, migrants |
Other work-related rights | ||||
○ | Human rights violations e.g. child labour and forced labour in the value chain, particularly in high risk countries | ↗ Upstream ↘ Downstream | Workers who are working in high risk countries either in Kemira's upstream or downstream value chain | Children, migrants, workers who cannot read |
SUSTAINABILITY STATEMENT 2024 |
SUSTAINABILITY STATEMENT 2024 |
SUSTAINABILITY STATEMENT 2024 |
SUSTAINABILITY STATEMENT 2024 |
Impacts, risks and opportunities | Position in the value chain | Management | |||
Corporate culture | |||||
○ | Potential failure to comply with ethical business practices or environmental, health, and safety laws could cause negative impact. | ● Own operations | • Kemira's Code of Conduct, Code of Conduct for Business Partners and other business conduct policies are based on the principle that we conduct our business safely and responsibly, always adhering to the highest standards of integrity, legal compliance and ethical conduct, and that we expect the same from our business partners. • Policies are communicated to own employees and business partners, and encourage them to report on any suspected breaches or other concerns confidentially and without fear of retaliation. Reported concerns are effectively investigated and will result in corrective actions, when warranted. | ||
● | Well established policies, procedures and practices ensure compliance with ethical business conduct and laws. | ● Own operations | • Kemira maintain a systematic process to create and periodically review and revise our policies, procedures and practices. Those are effectively communicated to our staff and, where applicable, to business partners. | ||
● | Kemira's systematic sustainable product development, focusing e.g., on improved safety and regulatory compliance, could cause positive impacts. | ● Own operations | • Kemira's Product Stewardship Policy sets forth our commitments relating to product development and product lifecycle management. Those commitments include, among others, commitment to minimize safety risks and adverse effects on health and the environment and to deliver more sustainable products by replacing substances of concern. | ||
■ | Maintaining a good reputation and business practices. Valuable brand and high quality service bring competitive advantage and enable some premium pricing. | ● Own operations ↘ Downstream | • Kemira's business strategy has focused on improving profitability and operational excellence while building on its brand and corporate culture. • Kemira's financial performance has consistently improved over recent years. | ||
□ △ | Ability to execute transformation from a product company to sustainability-driven business may cause risks and opportunities. Opportunity to further increase sustainability related value in marketing and branding in a fact-based manner. | ● Own operations | • Kemira's business strategy towards 2030 is based on enabling more sustainable processes and products for our customers, aiming to be a global leader in sustainable chemical solutions for water intensive industries. | ||
Corruption and bribery | |||||
○ | Potential risk of Kemira employee or business partners engaging in bribery or other forms of corruption | ↗ Upstream ● Own operations ↘ Downstream | • Kemira's Code of Conduct and Gifts, Entertainment and Anti-Bribery Policy together form an anti-corruption policy that is consistent with the UN Convention Against Corruption. • Mandatory Gifts, Entertainment and Anti-Bribery training for Kemira employees. | ||
Political engagement and lobbying activities | |||||
□ | Tightening regulation brings significant business opportunities especially in water treatment. | ● Own operations | • Kemira's political engagement is related to the following topics: resource efficiency and circular economy; legislation about water, wastewater, waste, plastics, and chemicals; energy; climate change; industrial policy; health, safety, security and environment. When exerting political influence, Kemira follows its Code of Conduct according to which we observe neutrality with regard to political parties and candidates for public office. | ||
● Own operations ↗ Upstream ↘ Downstream ● Positive ● Negative ○ Potential positive ○ Potential negative ■ Opportunity ▲ Risk □ Potential opportunity △ Potential risk | |||||
SUSTAINABILITY STATEMENT 2024 |
SUSTAINABILITY STATEMENT 2024 |
Policy | Key contents | Scope | Process for monitoring | Accountability | Third-party standards | Availability |
Code of Conduct | 19 Code principles that reflect our commitments towards our work community, customers, suppliers, markets, society and investors. | All Kemira activities, employees and managers globally | Management oversight, E&C Hotline, internal investigations, internal audits | The President & CEO | The United Nations Global Compact, Responsible Care | Publicly available on company website |
Code of Conduct for Business Partners | The minimum standards of behavior business partners are expected to follow in terms of business conduct, human rights, environment and safety, product safety, quality and sustainability. | Business partners (e.g., suppliers, consultants, advisers, distributors and agents) globally | Key controls: STP3, CTC1 Periodic audits of business partners, E&C Hotline | SVP Sourcing | OECD Guidelines for Multinational Enterprises | Publicly available on company website |
Kemira Group Sustainability Policy | Policy outlines the commitment and management of sustainability requirements within Kemira. It states 12 commitments with respect to stakeholders, environment and governance. | All Kemira operations and employees globally, contractors working at Kemira sites and those working on behalf of and/or in alliance with Kemira. | ISO 9001, 14001, 45001, 50001 certificates (for certain sites) and certifiability as management target | EVP Operational Excellence & Sustainability | Publicly available on company website | |
Gifts, entertainment and anti-bribery policy | Kemira has a zero tolerance towards bribery and corruption. Kemira and its employees must never offer, pay, give, solicit or accept a bribe in any form. The policy explains what kind of gifts and hospitality are acceptable in our business. | Policy applies to gifts and entertainment offered or received by any Kemira company or employee to or from any person outside of Kemira. | Management oversight, E&C Hotline, internal investigations, internal audits | Group General Counsel | Internally available to all Kemira staff | |
Recruitment Policy | Policy reinforces Kemira’s diversity and inclusion statement, respect for human rights and equal opportunity principle. | Policy applies to to all internal and external recruitments leading to a candidate’s employment within Kemira Group globally. | Key controls: HR1 | EVP HR | UN Global Compact | Internally available to all Kemira staff |
SUSTAINABILITY STATEMENT 2024 |
Policy | Key contents | Scope | Process for monitoring | Accountability | Third-party standards | Availability |
Sourcing & Procurement Policy | All commitments to suppliers are to be managed by Sourcing department personnel only, subject to a few minor exceptions: All sourcing and procurement must be aligned with the published company values and sustainability goals. Conflicts of interest must be strictly avoided and the principle of impartiality must be followed. No personal purchases are to be connected to company purchases. | Policy applies to all purchases made within Kemira Group save for certain exclusions. Policy applies to purchasing of direct materials, corporate services, manufacturing related capital and operational expenditures, energy and logistics. | Key controls: STP2-3, STP 5-9 | EVP Operational Excellence & Sustainability | Internally available to all Kemira staff | |
Competition Law Compliance Policy | Kemira strongly supports fair competition and competes vigorously, yet fairly and ethically, and within the framework of applicable competition laws. Kemira does not enter into any anti-competitive agreements or carry out any other anti- competitive activities. | Policy applies globally to all companies and employees within Kemira Group. The Policy applies to Kemira’s actual and potential competitors, customers, distributors and suppliers as well as trade associations. | Management oversight, E&C Hotline, internal investigations | Group General Counsel | Internally available to all Kemira staff | |
Product Stewardship Policy | Kemira is committed to the set of principles including among others controlling and minimizing safety risks and adverse effects on health and the environment that could be caused by the products throughout our value chain; and replacing substances of concern that would pose an unacceptable risk to human health, safety or environment, making risk assessments covering regulatory compliance, providing safe use guidance to our customers. | Policy describes the commitment and management of requirements for product stewardship and chemicals regulatory compliance within Kemira globally. | Management oversight | Head of Product Safety & Regulatory Affairs | Responsible Care Global Charter | Internally available to all Kemira staff |
Logistics and Transportation Policy | Policy aim among others at ensuring efficient and well performing logistics network that operates in a sustainable and safe manner in full compliance with all laws and regulations applicable to transportation and warehousing of chemicals. | Policy applies to sourcing and operative management of transportation and logistics activities in all Kemira Group companies globally. | Management oversight | SVP Supply Chain Management | Internally available to all Kemira staff | |
Trade Compliance Policy | Kemira’s international trade transactions are carried out in accordance with applicable laws, regulations, licensing requirements and procedures of the country of import/ export/re-export and/or the country of origin. | Policy sets forth the requirements and provides general principle to be complied with in Kemira’s international import and export trade operations. | Management oversight | VP Product Safety & Regulatory Affairs | Internally available to all Kemira staff | |
Misconduct Reporting Policy | Policy encourages everyone working for or with Kemira to report any suspicion of misconduct confidentially and without fear of retaliation. Policy sets out the procedures applicable when reporting misconduct to Kemira, including how these reports will be followed up, and how the reporters are protected. Kemira supports an open culture that encourages everyone to speak freely and without fear of harassment. Kemira provides a channel for reporting any suspicion of misconduct confidentially and without fear of retaliation. A reporting person will not be dismissed, bullied, discriminated or otherwise retaliated against for making a report or complaint. Any person, regardless of position, who engages in retaliatory behavior will be subject to disciplinary action. | Policy applies to reporting of breaches of Kemira’s Code of Conduct; misrepresentation of Kemira’s financial information, criminal offenses, and other violations of the applicable law. Policy applies to employees of Kemira group, whether current or past, including trainees, employee candidates and those who have otherwise carried out work for Kemira, for example under a self-employed consultant status, external service provider and contingent workforce; shareholders and persons belonging to the administrative, management or supervisory body of any Kemira Group company; and anyone working under the supervision and direction of contractors, subcontractors and suppliers of Kemira Group. Policy is global. | E&C Hotline, internal investigations | Group General Counsel | EU Whistleblower Directive | Internally available to all Kemira staff. Confidential and anonymous reporting channel is publicly available to anyone on Kemira’s website. |
SUSTAINABILITY STATEMENT 2024 |
SUSTAINABILITY STATEMENT 2024 |
Anti-corruption training for white-collar employees by region 1) | 2024 | |
Number of employees | Coverage, % | |
EMEA | 1,561 | 92 |
APAC | 488 | 97 |
Americas | 751 | 92 |
SUSTAINABILITY STATEMENT 2024 |
SUSTAINABILITY STATEMENT 2024 |
ESRS | Disclosure Requirement | Data point | Disclosure Requirement related data point | Section in Sustainability Statement |
ESRS 2 | GOV-1 | 21 (d) | Board's gender diversity | General disclosures |
ESRS 2 | GOV-1 | 21 ( e) | Percentage of board members who are independent | General disclosures |
ESRS 2 | GOV-4 | 30 | Statement on due diligence | General disclosures |
ESRS 2 | SBM-1 | 40 (d) i | Involvement in activities related to fossil fuel activities | Not material |
ESRS 2 | SBM-1 | 40 (d) ii | Involvement in activities related to chemical production | General disclosures |
ESRS 2 | SBM-1 | 40 (d) iii | Involvement in activities related to controversial weapons | Not material |
ESRS 2 | SBM-1 | 40 (d) iv | Involvement in activities related to cultivation and production of tobacco | Not material |
ESRS E1 | E1-1 | 14 | Transition plan to reach climate neutrality by 2050 | E1 - Strategy and transition plan |
ESRS E1 | E1-1 | 16 (g) | Undertakings excluded from Paris-aligned Benchmarks | E1 - Strategy and transition plan |
ESRS E1 | E1-4 | 34 | GHG emission reduction targets | E1 - Targets related to Climate change |
ESRS E1 | E1-5 | 38 | Energy consumption from fossil sources disaggregated by sources (only high climate impact sectors) | E1 - Energy consumption |
ESRS E1 | E1-5 | 37 | Energy consumption and mix | E1 - Energy consumption |
ESRS E1 | E1-5 | 40-43 | Energy intensity associated with activities in high climate impact sectors | E1 - Energy consumption |
ESRS E1 | E1-6 | 44 | Gross Scope 1, 2, 3 and Total GHG emissions | E1 - Greenhouse gas emissions |
ESRS E1 | E1-6 | 53-55 | Gross GHG emissions intensity | E1 - Greenhouse gas emissions |
ESRS E1 | E1-7 | 56 | GHG removals and carbon credits | E1 - Greenhouse gas emissions |
ESRS E1 | E1-9 | 66 | Exposure of the benchmark portfolio to climate-related physical risks | Not material |
ESRS E1 | E1-9 | 66 (a) | Disaggregation of monetary amounts by acute and chronic physical risk | Not material |
ESRS E1 | E1-9 | 66 (c) | Location of significant assets at material physical risk | Not material |
ESRS E1 | E1-9 | 67 (c) | Breakdown of the carrying value of its real estate assets by energy-efficiency classes | Not material |
ESRS E1 | E1-9 | 69 | Degree of exposure of the portfolio to climate related opportunities | Not material |
ESRS E2 | E2-4 | 28 | Amount of each pollutant listed in Annex II of the European Pollutant Release and Transfer Register regulation emitted to air, water and soil | E2 - Pollution to air, water and soil |
ESRS E3 | E3-1 | 9 | Water and marine resources | E3 - Policies related to water and marine resources |
ESRS E3 | E3-1 | 13 | Dedicated policy | Not material |
ESRS E3 | E3-1 | 14 | Sustainable oceans and seas | Not material |
ESRS E3 | E3-4 | 28 (c) | Total water recycled and reused | E3 - Water consumption |
ESRS E3 | E3-4 | 29 | Total water consumption in m3 per net revenue on own operations | E3 - Water consumption |
ESRS 2 | SBM3 - E4 | 16 (a) i, 16 (b), 16 (c) | E4 - Strategy and transition plan | |
ESRS E4 | E4-2 | 24 (b) | Sustainable land / agriculture practices or policies | Not material |
ESRS E4 | E4-2 | 24 (c) | Sustainable oceans / seas practices or policies | Not material |
ESRS E4 | E4-2 | 24 (d) | Policies to address deforestation | Not material |
SUSTAINABILITY STATEMENT 2024 |
ESRS | Disclosure Requirement | Data point | Disclosure Requirement related data point | Section in Sustainability Statement |
ESRS E5 | E5-5 | 37 (d) | Non-recycled waste | E5 - Waste |
ESRS E5 | E5-5 | 39 | Hazardous waste and radioactive waste | E5 - Waste |
ESRS 2 | SBM3 - S1 | 14 (f) | Risk of incidents of forced labour | Not material |
ESRS 2 | SBM3 - S1 | 14 (g) | Risk of incidents of child labour | Not material |
ESRS S1 | S1-1 | 20 | Human rights policy commitments | S1 - Policies related to Own workforce |
ESRS S1 | S1-1 | 21 | Due diligence policies on issues addressed by the fundamental International Labor Organisation Conventions 1 | S1 - Policies related to Own workforce |
ESRS S1 | S1-1 | 22 | processes and measures for preventing trafficking in human beings | S1 - Policies related to Own workforce |
ESRS S1 | S1-1 | 23 | workplace accident prevention policy or management system | S1 - Policies related to Own workforce |
ESRS S1 | S1-3 | 32 (c) | grievance/complaints handling mechanisms | S1 - Incidents, complaints and severe human rights impacts |
ESRS S1 | S1-14 | 88 (b) and (c) | Number of fatalities and number and rate of work- related accidents | Not material |
ESRS S1 | S1-14 | 88 (e) | Number of days lost to injuries, accidents, fatalities or illness | S1 - Health and safety |
ESRS S1 | S1-16 | 97 (a) | Unadjusted gender pay gap | S1 - Remuneration |
ESRS S1 | S1-16 | 97 (b) | Excessive CEO pay ratio | S1 - Remuneration |
ESRS S1 | S1-17 | 103 (a) | Incidents of discrimination | S1 - Incidents, complaints and severe human rights impacts |
ESRS S1 | S1-17 | 104 (a) | Non-respect of UNGPs on Business and Human Rights and OECD | S1 - Incidents, complaints and severe human rights impacts |
ESRS 2 | SBM3 – S2 | 11 (b) | Significant risk of child labour or forced labour in the value chain | S2 - Strategy and business model |
ESRS S2 | S2-1 | 17 | Human rights policy commitments | S2 - Policies related to workers value chain |
ESRS S2 | S2-1 | 18 | Policies related to value chain workers | S2 - Policies related to workers value chain |
ESRS S2 | S2-1 | 19 | Non-respect of UNGPs on Business and Human Rights principles and OECD guidelines | S2 - Policies related to workers value chain |
ESRS S2 | S2-1 | 19 | S2 - Policies related to workers value chain | |
ESRS S2 | S2-4 | 36 | Human rights issues and incidents connected to its upstream and downstream value chain | S2 - Actions related to workers value chain |
ESRS S3 | S3-1 | 16 | Human rights policy commitments | Not material |
ESRS S3 | S3-1 | 17 | non-respect of UNGPs on Business and Human Rights, ILO principles or and OECD guidelines | Not material |
ESRS S3 | S3-4 | 36 | Human rights issues and incidents | Not material |
ESRS S4 | S4-1 | 16 | Policies related to consumers and end-users | Not material |
ESRS S4 | S4-1 | 17 | Non-respect of UNGPs on Business and Human Rights and OECD guidelines | Not material |
ESRS S4 | S4-4 | 35 | Human rights issues and incidents | Not material |
ESRS G1 | G1-1 | 10 (b) | United Nations Convention against Corruption | Not material |
ESRS G1 | G1-1 | 10 (d) | Protection of whistle-blowers | Not material |
ESRS G1 | G1-4 | 24 (a) | Fines for violation of anti-corruption and anti-bribery laws | G1 - Corruption and bribery |
ESRS G1 | G1-4 | 24 (b) | Standards of anti- corruption and anti-bribery | G1 - Corruption and bribery |
CONSOLIDATED FINANCIAL STATEMENTS (IFRS) | PART OF THE AUDITED FINANCIAL STATEMENTS 2024 |
Year ended 31 December | |||
EUR million | Note | 2024 | 2023 |
Revenue | 2.1. | ||
Other operating income | 2.2. | ||
Operating expenses | 2.2. | - | - |
Share of the results of associates | 6.2. | ||
EBITDA | |||
Depreciation, amortization and impairments | 2.4. | - | - |
Operating profit (EBIT) | |||
Finance income | 2.5. | ||
Finance expenses | 2.5. | - | - |
Exchange differences | 2.5. | - | - |
Finance costs, net | 2.5. | - | - |
Profit before tax | |||
Income taxes | 2.6. | - | - |
Net profit for the period | |||
Net profit attributable to | |||
Equity owners of the parent company | |||
Non-controlling interests | 6.2. | ||
Net profit for the period | |||
Earnings per share for net profit attributable to the equity owners of the parent company, EUR | |||
Basic | 2.7. | ||
Diluted | 2.7. | ||
Year ended 31 December | |||
EUR million | Note | 2024 | 2023 |
Net profit for the period | |||
Other comprehensive income | |||
Items that may be reclassified subsequently to profit or loss | |||
Exchange differences in translating foreign operations | - | ||
Cash flow hedges | - | - | |
Items that will not be reclassified subsequently to profit or loss | |||
Other shares | - | - | |
Remeasurements of defined benefit plans | |||
Other comprehensive income for the period, net of tax | 2.8. | - | - |
Total comprehensive income for the period | |||
Total comprehensive income attributable to | |||
Equity owners of the parent company | |||
Non-controlling interests | 6.2. | ||
Total comprehensive income for the period | |||
CONSOLIDATED FINANCIAL STATEMENTS (IFRS) | PART OF THE AUDITED FINANCIAL STATEMENTS 2024 |
As at 31 December | |||
EUR million | Note | 2024 | 2023 |
ASSETS | |||
NON-CURRENT ASSETS | |||
Goodwill | 3.1. | ||
Other intangible assets | 3.2. | ||
Property, plant and equipment | 3.3. | ||
Right-of-use assets | 3.4. | ||
Investments in associates | 6.2. | ||
Other shares | 3.5. | ||
Deferred tax assets | 4.4. | ||
Other financial assets | 5.4. | ||
Receivables of defined benefit plans | 4.5. | ||
Total non-current assets | |||
CURRENT ASSETS | |||
Inventories | 4.1. | ||
Loan receivables | 5.4. | ||
Trade receivables and other receivables | 4.2. | ||
Current income tax assets | |||
Cash and cash equivalents | 5.4. | ||
Total current assets | |||
Assets classified as held-for-sale | 3.7. | ||
Total assets | |||
As at 31 December | |||
EUR million | Note | 2024 | 2023 |
EQUITY AND LIABILITIES | |||
EQUITY | |||
Equity attributable to equity owners of the parent company | |||
Share capital | |||
Share premium | |||
Fair value and other reserves | |||
Unrestricted equity reserve | |||
Translation differences | - | - | |
Treasury shares | - | - | |
Retained earnings | |||
Total equity attributable to equity owners of the parent company | 5.2. | ||
Non-controlling interests | 6.2. | ||
Total equity | |||
NON-CURRENT LIABILITIES | |||
Interest-bearing liabilities | 5.3. | ||
Other financial liabilities | 5.4. | ||
Deferred tax liabilities | 4.4. | ||
Liabilities of defined benefit plans | 4.5. | ||
Provisions | 4.6. | ||
Total non-current liabilities | |||
CURRENT LIABILITIES | |||
Interest-bearing liabilities | 5.3. | ||
Trade payables and other liabilities | 4.3. | ||
Current income tax liabilities | |||
Provisions | 4.6. | ||
Total current liabilities | |||
Total liabilities | |||
Liabilities classified as held-for-sale | 3.7. | ||
Total equity and liabilities | |||
CONSOLIDATED FINANCIAL STATEMENTS (IFRS) | PART OF THE AUDITED FINANCIAL STATEMENTS 2024 |
EUR million | Note | 2024 | 2023 |
CASH FLOW FROM OPERATING ACTIVITIES | |||
Net profit for the period | |||
Adjustments for | |||
Depreciation, amortization and impairments | 2.4. | ||
Income taxes | 2.6. | ||
Finance costs, net | 2.5. | ||
Share of the results of associates | 6.2. | - | - |
Gains and losses on sale of non-current assets | |||
Other adjustments | |||
Cash flow before change in net working capital | |||
Change in net working capital | |||
Increase (-) / decrease (+) in inventories | - | ||
Increase (-) / decrease (+) in trade and other receivables | |||
Increase (+) / decrease (-) in trade payables and other liabilities | - | ||
Change in net working capital | |||
Cash flow from operations before financing items and taxes | |||
Interests paid | - | - | |
Interests received | |||
Other finance items, net | - | ||
Income taxes paid | - | - | |
Net cash generated from operating activities |
EUR million | Note | 2024 | 2023 |
CASH FLOW FROM INVESTING ACTIVITIES | |||
Purchases of subsidiaries and asset acquisitions, net of cash acquired | - | - | |
Capital expenditure in property, plant and equipment and intangible assets | - | - | |
Decrease (+) / increase (-) in loan receivables | - | ||
Proceeds from sale of subsidiaries and businesses, net of cash disposed | |||
Proceeds from sale of other shares | |||
Proceeds from sale of property, plant and equipment, and intangible assets | |||
Net cash used in investing activities | - | - | |
CASH FLOW FROM FINANCING ACTIVITIES | |||
Proceeds from non-current interest-bearing liabilities (+) | 5.1. | ||
Repayments of non-current interest-bearing liabilities (-) | 5.1. | - | |
Short-term financing, net increase (+) / decrease (-) | 5.1. | - | |
Repayments of lease liabilities | - | - | |
Dividends paid to equity owners of the parent company | - | - | |
Dividends paid to non-controlling interest | - | - | |
Net cash used in financing activities | - | - | |
Net increase (+) / decrease (-) in cash and cash equivalents | |||
Cash and cash equivalents on Dec 31 | |||
Exchange gains (+) / losses (-) in cash and cash equivalents | - | ||
Cash and cash equivalents on Jan 1 | |||
Net increase (+) / decrease (-) in cash and cash equivalents |
CONSOLIDATED FINANCIAL STATEMENTS (IFRS) | PART OF THE AUDITED FINANCIAL STATEMENTS 2024 |
Equity attributable to equity owners of the parent company | ||||||||||
EUR million | Share capital | Share premium | Fair value and other reserves | Unrestricted equity reserve | Exchange differences | Treasury shares | Retained earnings | Total | Non- controlling interests | Total equity |
Equity on January 1, 2024 | - | - | ||||||||
Net profit for the period | — | — | — | — | — | — | ||||
Other shares | — | — | - | — | — | — | — | - | — | - |
Exchange differences in translating foreign operations | — | — | — | — | — | — | — | |||
Cash flow hedges | — | — | - | — | — | — | — | - | — | - |
Remeasurements of defined benefit plans | — | — | — | — | — | — | — | |||
Total other comprehensive income | — | — | - | — | — | - | - | |||
Total comprehensive income | — | — | - | — | — | |||||
Transactions with owners | ||||||||||
Dividends paid | — | — | — | — | — | — | - | - | - | - |
Treasury shares issued to the target group of a share-based incentive plan | — | — | — | — | — | — | — | |||
Treasury shares issued to the Board of Directors | — | — | — | — | — | — | — | |||
As part of Pension fund Neliapila surplus return, shares were transferred to Kemira Oyj | — | — | — | — | — | - | — | - | — | - |
Share-based payments | — | — | — | — | — | — | - | - | — | - |
Other items | — | — | — | — | — | — | — | |||
Total transactions with owners | — | — | — | — | — | - | - | - | - | |
Equity on December 31, 2024 | - | - | ||||||||
CONSOLIDATED FINANCIAL STATEMENTS (IFRS) | PART OF THE AUDITED FINANCIAL STATEMENTS 2024 |
Equity attributable to equity owners of the parent company | ||||||||||
EUR million | Share capital | Share premium | Fair value and other reserves | Unrestricted equity reserve | Exchange differences | Treasury shares | Retained earnings | Total | Non- controlling interests | Total equity |
Equity on January 1, 2023 | - | - | ||||||||
Net profit for the period | — | — | — | — | — | — | ||||
Other shares | — | — | - | — | — | — | — | - | — | - |
Exchange differences in translating foreign operations | — | — | — | — | - | — | — | - | - | |
Cash flow hedges | — | — | - | — | — | — | — | - | — | - |
Remeasurements of defined benefit plans | — | — | — | — | — | — | — | |||
Total other comprehensive income | — | — | - | — | - | — | - | - | ||
Total comprehensive income | — | — | - | — | - | — | ||||
Transactions with owners | ||||||||||
Dividends paid | — | — | — | — | — | — | - | - | - | - |
Treasury shares issued to the target group of a share- based incentive plan | — | — | — | — | — | — | — | |||
Treasury shares issued to the Board of Directors | — | — | — | — | — | — | — | |||
Share-based payments | — | — | — | — | — | — | — | |||
Transfers in equity | — | — | — | — | — | - | — | |||
Other items | — | — | — | — | — | — | — | |||
Total transactions with owners | — | — | — | — | - | - | - | - | ||
Equity on December 31, 2023 | - | - | ||||||||
CONSOLIDATED FINANCIAL STATEMENTS (IFRS) | PART OF THE AUDITED FINANCIAL STATEMENTS 2024 |
CONSOLIDATED FINANCIAL STATEMENTS (IFRS) | PART OF THE AUDITED FINANCIAL STATEMENTS 2024 |
CONSOLIDATED FINANCIAL STATEMENTS (IFRS) | PART OF THE AUDITED FINANCIAL STATEMENTS 2024 |
The items in the Financial Statements | Note in the Financial Statements |
Goodwill | 3.1. Goodwill |
Fair value of shares in the PVO Group | 3.5. Other shares |
Deferred taxes and uncertain tax positions | |
Defined benefit pension plans | 4.5. Defined benefit pension plans and employee benefits |
Provisions | 4.6. Provisions |
CONSOLIDATED FINANCIAL STATEMENTS (IFRS) | PART OF THE AUDITED FINANCIAL STATEMENTS 2024 |
CONSOLIDATED FINANCIAL STATEMENTS (IFRS) | PART OF THE AUDITED FINANCIAL STATEMENTS 2024 |
2024, EUR million | Pulp & Paper | Industry & Water | Group |
Revenue ¹⁾ | 1,646.7 | 1,301.4 | 2,948.1 |
EBITDA ²⁾ | 282.4 | 268.2 | 550.7 |
Depreciation, amortization and impairments | -120.0 | -67.4 | -187.4 |
Share of the results of associates | 0.3 | 0.0 | 0.3 |
Operating profit (EBIT) ²⁾ | 162.4 | 200.8 | 363.2 |
Finance costs, net | -26.9 | ||
Profit before tax | 336.3 | ||
Income taxes | -73.6 | ||
Net profit for the period | 262.7 |
CONSOLIDATED FINANCIAL STATEMENTS (IFRS) | PART OF THE AUDITED FINANCIAL STATEMENTS 2024 |
2024, EUR million | Pulp & Paper | Industry & Water | Group |
Operative EBITDA, O&G divestment adjusted ¹⁾ | 303.1 | 279.1 | 582.1 |
O&G divestment adjustment | 0.0 | 3.3 | 3.3 |
Operative EBITDA | 303.1 | 282.3 | 585.4 |
Restructuring and streamlining programs | -12.5 | ||
Transaction and integration expenses in acquisitions | -0.2 | ||
Divestment of businesses and other disposals | -21.8 | ||
Other items | -0.2 | ||
Total items affecting comparability | -20.6 | -14.1 | -34.8 |
EBITDA | 282.4 | 268.2 | 550.7 |
Operative EBIT, O&G divestment adjusted ¹⁾ | 183.8 | 211.7 | 395.5 |
O&G divestment adjustment | 0.0 | 3.2 | 3.2 |
Operative EBIT | 183.8 | 214.9 | 398.7 |
Items affecting comparability in EBITDA | -20.6 | -14.1 | -34.8 |
Items affecting comparability in depreciation, amortization and impairments | -0.7 | 0.0 | -0.7 |
Operating profit (EBIT) | 162.4 | 200.8 | 363.2 |
2024, EUR million | Pulp & Paper | Industry & Water | Group |
Segment assets | 1,523.0 | 834.2 | 2,357.2 |
Reconciliation to total assets as reported in the Group balance sheet: | |||
Other shares | 270.5 | ||
Deferred income tax assets | 31.5 | ||
Other investments | 6.4 | ||
Defined benefit pension receivables | 115.7 | ||
Other assets | 80.4 | ||
Cash and cash equivalents | 519.2 | ||
Assets classified as held-for-sale | 9.9 | ||
Total assets | 3,381.0 | ||
Segment liabilities | 276.9 | 196.4 | 473.3 |
Reconciliation to total liabilities as reported in the Group balance sheet: | |||
Interest-bearing non-current financial liabilities | 547.1 | ||
Interest-bearing current financial liabilities | 263.6 | ||
Other liabilities | 279.8 | ||
Liabilities classified as held-for-sale | 12.0 | ||
Total liabilities | 1,577.5 |
2024, EUR million | Pulp & Paper | Industry & Water | Group |
Capital employed by segments on Dec 31 | 1,246.1 | 637.8 | 1,883.9 |
Capital employed by segments ²⁾ | 1,286.7 | 633.5 | 1,920.2 |
Operative ROCE, % | 14.3 | 33.9 | 20.8 |
Capital expenditure | 99.2 | 71.3 | 170.5 |
Cash flow after investing activities ³⁾ | 202.4 | 328.9 | 411.8 |
CONSOLIDATED FINANCIAL STATEMENTS (IFRS) | PART OF THE AUDITED FINANCIAL STATEMENTS 2024 |
2023, EUR million | Pulp & Paper | Industry & Water | Group |
Revenue ¹⁾ | 1,748.2 | 1,635.5 | 3,383.7 |
EBITDA ²⁾ | 308.0 | 232.0 | 540.0 |
Depreciation, amortization and impairments ²⁾ | -114.6 | -89.0 | -203.6 |
Share of the results of associates | 0.1 | 0.0 | 0.1 |
Operating profit (EBIT) ²⁾ | 193.4 | 143.0 | 336.4 |
Finance costs, net | -44.4 | ||
Profit before tax | 292.0 | ||
Income taxes | -80.7 | ||
Net profit for the period | 211.3 |
2023, EUR million | Pulp & Paper | Industry & Water | Group |
Operative EBITDA, O&G divestment adjusted ³⁾ | 330.9 | 265.0 | 595.9 |
O&G divestment adjustment | 0.0 | 70.8 | 70.8 |
Operative EBITDA | 330.9 | 335.8 | 666.7 |
Restructuring and streamlining programs | -0.9 | ||
Transaction and integration expenses in acquisitions | -0.2 | ||
Divestment of businesses and other disposals | -125.9 | ||
Other items | 0.4 | ||
Total items affecting comparability | -22.9 | -103.7 | -126.7 |
EBITDA | 308.0 | 232.0 | 540.0 |
Operative EBIT, O&G divestment adjusted ³⁾ | 216.3 | 199.2 | 415.5 |
O&G divestment adjustment | 0.0 | 47.6 | 47.6 |
Operative EBIT | 216.3 | 246.7 | 463.0 |
Items affecting comparability in EBITDA | -22.9 | -103.7 | -126.7 |
Items affecting comparability in depreciation, amortization and impairments | 0.0 | 0.0 | 0.0 |
Operating profit (EBIT) | 193.4 | 143.0 | 336.4 |
CONSOLIDATED FINANCIAL STATEMENTS (IFRS) | PART OF THE AUDITED FINANCIAL STATEMENTS 2024 |
2023, EUR million | Pulp & Paper | Industry & Water | Group |
Segment assets | 1,539.6 | 791.2 | 2,330.8 |
Reconciliation to total assets as reported in the Group balance sheet: | |||
Other shares | 305.4 | ||
Deferred income tax assets | 31.8 | ||
Other investments | 7.9 | ||
Defined benefit pension receivables | 106.3 | ||
Other assets | 304.5 | ||
Cash and cash equivalents | 402.5 | ||
Assets classified as held-for-sale | 255.6 | ||
Total assets | 3,489.3 | ||
Segment liabilities | 276.6 | 175.8 | 452.4 |
Reconciliation to total liabilities as reported in the Group balance sheet: | |||
Interest-bearing non-current financial liabilities | 615.7 | ||
Interest-bearing current financial liabilities | 322.1 | ||
Other liabilities | 308.1 | ||
Liabilities classified as held-for-sale | 104.8 | ||
Total liabilities | 1,805.1 |
2023, EUR million | Pulp & Paper | Industry & Water | Group |
Capital employed by segments on Dec 31 | 1,263.0 | 615.4 | 1,878.4 |
Capital employed by segments ¹⁾ | 1,282.0 | 873.5 | 2,155.5 |
Operative ROCE, % | 16.9 | 28.2 | 21.5 |
Capital expenditure | 126.2 | 80.5 | 206.8 |
Cash flow after investing activities ²⁾ | 216.3 | 242.5 | 349.3 |
EUR million | 2024 | 2023 |
Finland, domicile of the parent company | 368.6 | 448.1 |
Other Europe, Middle East and Africa | 1,174.6 | 1,171.9 |
Americas | 1,113.0 | 1,458.8 |
Asia Pacific | 291.8 | 304.9 |
Total | 2,948.1 | 3,383.7 |
EUR million | 2024 | 2023 |
Finland, domicile of the parent company | 772.1 | 821.9 |
Other Europe, Middle East and Africa | 460.4 | 441.7 |
Americas | 526.2 | 483.2 |
Asia Pacific | 154.4 | 166.0 |
Total | 1,913.2 | 1,912.8 |
CONSOLIDATED FINANCIAL STATEMENTS (IFRS) | PART OF THE AUDITED FINANCIAL STATEMENTS 2024 |
CONSOLIDATED FINANCIAL STATEMENTS (IFRS) | PART OF THE AUDITED FINANCIAL STATEMENTS 2024 |
EUR million | 2024 | 2023 |
Gains on the sale of non-current assets | 0.1 | 0.1 |
Rental income | 0.6 | 0.7 |
Services | 1.0 | 3.1 |
Other income from operations ¹⁾ | 0.4 | 4.8 |
Total | 2.1 | 8.6 |
EUR million | 2024 | 2023 |
Materials and supplies ²⁾ | 1,422.9 | 1,754.2 |
Employee benefit expenses | 431.9 | 440.8 |
External services and other expenses ³⁾ ⁴⁾ | 340.9 | 440.5 |
Freights and delivery expenses | 204.1 | 216.9 |
Total | 2,399.8 | 2,852.3 |
EUR million | Note | 2024 | 2023 |
Wages, salaries and emoluments | |||
Wages and salaries ⁵⁾ | 322.5 | 330.4 | |
Share-based payments | 2.3. | 12.5 | 13.1 |
Total | 335.0 | 343.5 | |
Indirect employee benefit expenses | |||
Expenses for defined benefit pension plans and employee benefits | 4.5. | 1.7 | 2.0 |
Pension expenses for defined contribution plans | 34.3 | 34.9 | |
Other employee benefit costs | 60.9 | 60.4 | |
Total | 96.9 | 97.3 | |
Total employee benefit expenses | 431.9 | 440.8 |
CONSOLIDATED FINANCIAL STATEMENTS (IFRS) | PART OF THE AUDITED FINANCIAL STATEMENTS 2024 |
2024 | 2023 | |
Average number of personnel by geographical area¹⁾ | ||
Europe, Middle East and Africa | 2,542 | 2,512 |
Americas | 1,271 | 1,506 |
Asia Pacific | 933 | 928 |
Total | 4,746 | 4,946 |
Personnel in Finland, average | 818 | 806 |
Personnel outside Finland, average | 3,928 | 4,140 |
Total | 4,746 | 4,946 |
Number of personnel on Dec 31 | 4,698 | 4,915 |
EUR million | 2024 | 2023 |
Audit fees | 1.7 | 1.8 |
Tax services | 0.1 | 0.1 |
Other services | 0.2 | 0.1 |
Total | 2.0 | 2.0 |
CONSOLIDATED FINANCIAL STATEMENTS (IFRS) | PART OF THE AUDITED FINANCIAL STATEMENTS 2024 |
CONSOLIDATED FINANCIAL STATEMENTS (IFRS) | PART OF THE AUDITED FINANCIAL STATEMENTS 2024 |
Share incentive plan | 2020-2022 | 2021-2023 | 2022-2024 | 2023-2025 | 2024-2026 |
Performance period (calendar year) | 2020-2022 | 2021-2023 | 2022-2024 | 2023-2025 | 2024-2026 |
Issue year of shares | 2023 | 2024 | 2025 | 2026 | 2027 |
Share price at the grant date | 13.41 | 12.57 | 13.32 | 14.58 | 16.87 |
Number of transferred shares from the plans | 254,375 | 468,437 | — | — | — |
Estimated number of shares on December 31, 2024 | — | — | 458,700 | 337,126 | 415,800 |
Number of participants on December 31, 2024 | — | — | 78 | 77 | 86 |
Performance criteria | ¹⁾ | ¹⁾ | ¹⁾ | ²⁾ | ²⁾ |
EUR million | Note | 2024 | 2023 |
Rewards provided in shares | 5.5 | 5.9 | |
Rewards provided in cash | 7.0 | 7.1 | |
Total | 2.2. | 12.5 | 13.1 |
CONSOLIDATED FINANCIAL STATEMENTS (IFRS) | PART OF THE AUDITED FINANCIAL STATEMENTS 2024 |
EUR million | 2024 | 2023 |
Amortization of intangible assets and depreciation of property, plant and equipment | ||
Other intangible assets ¹⁾ | 17.8 | 19.0 |
Buildings and constructions | 23.9 | 23.8 |
Machinery and equipment | 105.0 | 116.3 |
Other tangible assets | 6.8 | 6.4 |
Total | 153.5 | 165.5 |
Depreciations of right-of-use assets | ||
Land | 1.9 | 1.6 |
Buildings and constructions | 9.1 | 10.3 |
Machinery and equipment | 21.8 | 25.6 |
Other tangible assets | 0.5 | 0.6 |
Total | 33.3 | 38.1 |
Impairments of intangible assets and property, plant and equipment ²⁾ | ||
Goodwill | 0.0 | 0.0 |
Buildings and constructions | 0.0 | 0.0 |
Machinery and equipment | 0.0 | 0.0 |
Other tangible assets | 0.7 | 0.0 |
Total | 0.7 | 0.0 |
Total depreciation, amortization and impairments | 187.4 | 203.6 |
Depreciation of property, plant and equipment and amortization of intangible assets in years | |
Buildings and constructions | 20-40 |
Machinery and equipment | 3-15 |
Development costs | a maximum of 8 years |
Customer relationships | 5-7 |
Technologies | 5-10 |
Non-compete agreements | 3-5 |
Other intangible assets | 5-10 |
Right-of-use assets | during a lease term |
CONSOLIDATED FINANCIAL STATEMENTS (IFRS) | PART OF THE AUDITED FINANCIAL STATEMENTS 2024 |
EUR million | 2024 | 2023 | |
Finance income | |||
Dividend income | 0.0 | 0.0 | |
Interest income | |||
Interest income from loans and receivables | 15.9 | 10.3 | |
Interest income from financial assets at fair value through profit or loss | 2.3 | 2.3 | |
Other finance income | 0.0 | 0.1 | |
Total | 18.2 | 12.7 | |
Finance expense | |||
Interest expenses | |||
Interest expenses from other liabilities | -28.8 | -32.9 | |
Interest expenses from financial liabilities at fair value through profit or loss | -1.8 | -4.2 | |
Interest expenses from lease liabilities | -7.8 | -7.8 | |
Other finance expenses ¹⁾ | -4.6 | -4.5 | |
Total | -43.0 | -49.3 | |
Exchange differences | |||
Exchange differences from financial assets and liabilities at fair value through profit or loss | -2.0 | 16.6 | |
Exchange differences, other | -0.1 | -24.4 | |
Total | -2.1 | -7.7 | |
Total finance income and expenses | -26.9 | -44.4 | |
Net finance expenses as a percentage of revenue, % | 0.9 | 1.3 | |
Net interest as a percentage of revenue, % | 0.7 | 1.0 | |
EUR million | 2024 | 2023 | |
Change in Consolidated Statement of Comprehensive Income from hedge accounting instruments | |||
Cash flow hedge accounting: amount recognized in the Consolidated Statement of Comprehensive Income ²⁾ | -14.1 | -54.1 | |
Total | -14.1 | -54.1 | |
Exchange differences | |||
Realized | 0.2 | 13.2 | |
Unrealized | -2.3 | -20.9 | |
Total | -2.1 | -7.7 | |
CONSOLIDATED FINANCIAL STATEMENTS (IFRS) | PART OF THE AUDITED FINANCIAL STATEMENTS 2024 |
EUR million | 2024 | 2023 |
Current taxes | -70.5 | -87.3 |
Taxes for prior years | -3.0 | 2.6 |
Change in deferred taxes | 0.0 | 4.1 |
Total | -73.6 | -80.7 |
EUR million | 2024 | 2023 |
Profit before tax | 336.3 | 292.0 |
Tax at parent company's tax rate 20% | -67.3 | -58.4 |
Foreign subsidiaries' different tax rate | -3.8 | -8.0 |
Non-deductible expenses and tax-exempt profits | -0.4 | -30.8 |
Share of profit or loss of associates | 0.1 | -0.1 |
Tax losses during the period without deferred tax | -0.1 | -1.3 |
Tax for prior years | -3.0 | 2.6 |
Effect of change in tax rates | 0.0 | -0.1 |
Utilization of prior years' tax losses with no deferred tax | 0.6 | 1.0 |
Changes in deferred taxes | 0.4 | 14.4 |
Income taxes in the Income Statement | -73.6 | -80.7 |
Tax losses carried forward | Recognized deferred taxes | Unrecognized deferred taxes | ||||
EUR million | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 |
Expiry within 5 years | 26.2 | 42.6 | 4.1 | 7.9 | 2.0 | 2.2 |
Expiry after 5 years | 24.1 | 2.5 | 3.5 | 0.6 | 2.2 | 0.0 |
No expiry | 33.9 | 52.5 | 5.8 | 9.2 | 5.0 | 7.5 |
Total | 84.2 | 97.6 | 13.4 | 17.7 | 9.2 | 9.7 |
CONSOLIDATED FINANCIAL STATEMENTS (IFRS) | PART OF THE AUDITED FINANCIAL STATEMENTS 2024 |
CONSOLIDATED FINANCIAL STATEMENTS (IFRS) | PART OF THE AUDITED FINANCIAL STATEMENTS 2024 |
2024 | 2023 | |
Earnings per share, basic | ||
Net profit attributable to equity owners of the parent company, EUR million | 249.4 | 199.1 |
Weighted average number of shares ¹⁾ | 153,920,990 | 153,573,071 |
Basic earnings per share, EUR | 1.62 | 1.30 |
Earnings per share, diluted | ||
Net profit attributable to equity owners of the parent company, EUR million | 249.4 | 199.1 |
Weighted average number of shares ¹⁾ | 153,920,990 | 153,573,071 |
Adjustments: | ||
Average number of treasury shares it is possible to be issued on the basis of the share-based payments | 1,312,591 | 1,478,009 |
Weighted average number of shares for diluted earnings per share | 155,233,581 | 155,051,080 |
Diluted earnings per share, EUR | 1.61 | 1.28 |
EUR million | 2024 | 2023 |
Items that may be reclassified subsequently to profit or loss | ||
Exchange differences on translating foreign operations | 7.5 | -17.5 |
Cash flow hedges | -15.0 | -67.7 |
Items that will not be reclassified subsequently to profit or loss | ||
Other shares | -34.9 | -76.7 |
Remeasurements of defined benefit plans | 16.6 | 23.3 |
Other comprehensive income for the period before taxes | -25.8 | -138.7 |
Tax effects relating to components of other comprehensive income | 2.2 | 25.1 |
Other comprehensive income for the period, net of tax | -23.6 | -113.4 |
2024 | 2023 | |||||
EUR million | Before tax | Tax charge (-) /credit (+) | After tax | Before tax | Tax charge (-) /credit (+) | After tax |
Items that may be reclassified subsequently to profit or loss | ||||||
Exchange differences on translating foreign operations | 7.5 | 0.2 | 7.7 | -17.5 | 0.6 | -16.9 |
Cash flow hedges | -15.0 | 0.9 | -14.1 | -67.7 | 13.6 | -54.1 |
Items that will not be reclassified subsequently to profit or loss | ||||||
Other shares | -34.9 | 7.0 | -27.9 | -76.7 | 15.3 | -61.3 |
Remeasurements of defined benefit plans | 16.6 | -5.9 | 10.7 | 23.3 | -4.4 | 18.9 |
Total other comprehensive income | -25.8 | 2.2 | -23.6 | -138.7 | 25.1 | -113.4 |
CONSOLIDATED FINANCIAL STATEMENTS (IFRS) | PART OF THE AUDITED FINANCIAL STATEMENTS 2024 |
EUR Million | Note | 2024 | 2023 |
Net book value on Jan 1 | 480.9 | 510.5 | |
Acquisition of subsidiaries and business acquisitions | 2.5 | 2.3 | |
Impairments | 0.0 | 0.0 | |
Transferred to assets classified as held-for-sale ¹⁾ | 3.7. | 0.0 | -26.5 |
Exchange differences | 7.3 | -5.3 | |
Net book value on Dec 31 | 490.6 | 480.9 |
2024 | 2023 | |||
EUR Million | Net book value | of which goodwill | Net book value | of which goodwill |
Pulp & Paper | 1,246 | 353 | 1,263 | 349 |
Industry & Water | 638 | 137 | 615 | 132 |
Total | 1,884 | 491 | 1,878 | 481 |
% | 2024 | 2023 |
Pulp & Paper | 9.0 | 9.3 |
Industry & Water | 9.0 | 9.3 |
CONSOLIDATED FINANCIAL STATEMENTS (IFRS) | PART OF THE AUDITED FINANCIAL STATEMENTS 2024 |
CONSOLIDATED FINANCIAL STATEMENTS (IFRS) | PART OF THE AUDITED FINANCIAL STATEMENTS 2024 |
Other intangible assets | |||
2024, EUR million | Prepayments | Total | |
Acquisition cost on Jan 1 | 334.5 | 3.4 | 337.9 |
Additions | 9.8 | 1.4 | 11.2 |
Purchases of subsidiaries and business acquisitions | 0.5 | 0.0 | 0.5 |
Decreases | -0.3 | 0.0 | -0.3 |
Reclassifications | 0.0 | 0.0 | 0.0 |
Exchange rate differences and other changes | 2.2 | 0.0 | 2.1 |
Acquisition cost on Dec 31 | 346.7 | 4.9 | 351.5 |
Accumulated amortization on Jan 1 | -287.4 | -287.4 | |
Accumulated amortization relating to decreases and transfers | 0.0 | 0.0 | |
Amortization during the financial year | -17.8 | -17.8 | |
Impairments | 0.0 | 0.0 | |
Exchange rate differences | -2.1 | -2.1 | |
Accumulated amortization on Dec 31 | -307.2 | -307.2 | |
Net book value on Dec 31 | 39.4 | 4.9 | 44.3 |
Emission rights | 0.3 | ||
Net book value including emission rights on Dec 31 | 44.5 |
Other intangible assets | |||
2023, EUR million | Prepayments | Total | |
Acquisition cost on Jan 1 | 333.7 | 11.1 | 344.8 |
Additions | 17.8 | -7.5 | 10.3 |
Purchases of subsidiaries and business acquisitions | 1.2 | 0.0 | 1.2 |
Decreases | -0.9 | 0.0 | -0.9 |
Transferred to assets classified as held-for-sale ¹⁾ | -13.3 | 0.0 | -13.3 |
Reclassifications | 0.0 | -0.1 | -0.1 |
Exchange rate differences and other changes | -4.0 | 0.0 | -4.0 |
Acquisition cost on Dec 31 | 334.5 | 3.4 | 337.9 |
Accumulated amortization on Jan 1 | -283.8 | -283.8 | |
Accumulated amortization relating to decreases and transfers | 0.9 | 0.9 | |
Amortization during the financial year | -19.0 | -19.0 | |
Impairments | 0.0 | 0.0 | |
Transferred to assets classified as held-for-sale ¹⁾ | 11.6 | 0.0 | 11.6 |
Exchange rate differences | 2.9 | 2.9 | |
Accumulated amortization on Dec 31 | -287.4 | -287.4 | |
Net book value on Dec 31 | 47.1 | 3.4 | 50.5 |
Emission rights | 0.6 | ||
Net book value including emission rights on Dec 31 | 51.1 |
CONSOLIDATED FINANCIAL STATEMENTS (IFRS) | PART OF THE AUDITED FINANCIAL STATEMENTS 2024 |
CONSOLIDATED FINANCIAL STATEMENTS (IFRS) | PART OF THE AUDITED FINANCIAL STATEMENTS 2024 |
2024, EUR million | Land | Buildings and constructions | Machinery and equipment | Other property, plant and equipment | Prepayments and assets under construction ¹⁾ | Total |
Acquisition cost on Jan 1 | 45.8 | 517.5 | 1,663.1 | 92.6 | 131.1 | 2,450.1 |
Additions | 0.1 | 47.6 | 121.3 | 9.5 | -22.4 | 156.0 |
Acquisitions of subsidiaries and business acquisitions | — | — | 0.2 | — | — | 0.2 |
Decreases | -9.9 | — | — | -2.4 | — | -12.4 |
Disposed of subsidiaries | — | — | — | — | — | — |
Transferred to assets classified as held-for-sale ²⁾ | — | -0.1 | -2.2 | — | 1.3 | -1.0 |
Reclassifications | — | -0.1 | 0.1 | 0.1 | — | — |
Exchange rate differences and other changes | -0.2 | 7.0 | 21.5 | 1.5 | -0.4 | 29.3 |
Acquisition cost on Dec 31 | 35.7 | 571.8 | 1,803.9 | 101.2 | 109.4 | 2,622.1 |
Accumulated depreciation on Jan 1 | -9.9 | -269.0 | -1,175.8 | -55.8 | -1,510.5 | |
Accumulated depreciation related to decreases and transfers | 9.9 | — | — | 2.4 | 12.3 | |
Depreciation during the financial year | — | -23.9 | -105.0 | -6.8 | -135.7 | |
Impairments | — | — | — | -0.7 | -0.7 | |
Transferred to assets classified as held-for-sale ²⁾ | — | — | — | — | — | |
Exchange rate differences | — | -3.3 | -18.5 | -1.3 | -23.1 | |
Accumulated depreciation on Dec 31 | — | -296.2 | -1,299.3 | -62.1 | -1,657.6 | |
Net book value on Dec 31 | 35.7 | 275.6 | 504.7 | 39.1 | 109.4 | 964.5 |
CONSOLIDATED FINANCIAL STATEMENTS (IFRS) | PART OF THE AUDITED FINANCIAL STATEMENTS 2024 |
2023, EUR million | Land | Buildings and constructions | Machinery and equipment | Other property, plant and equipment | Prepayments and assets under construction ¹⁾ | Total |
Acquisition cost on Jan 1 | 47.5 | 552.0 | 1,819.5 | 97.5 | 153.2 | 2,669.7 |
Additions | 0.2 | 55.3 | 129.9 | 7.5 | 1.1 | 194.0 |
Decreases | 0.0 | -2.2 | -41.7 | -2.1 | 0.0 | -46.0 |
Disposed of subsidiaries | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Transferred to assets classified as held-for-sale ²⁾ | -1.7 | -80.0 | -223.3 | -8.0 | -17.0 | -330.0 |
Reclassifications | 0.0 | 0.0 | 4.6 | 0.0 | -4.4 | 0.1 |
Exchange rate differences and other changes | -0.3 | -7.6 | -25.9 | -2.3 | -1.8 | -37.8 |
Acquisition cost on Dec 31 | 45.8 | 517.5 | 1,663.1 | 92.6 | 131.1 | 2,450.1 |
Accumulated depreciation on Jan 1 | -9.9 | -270.2 | -1,249.6 | -59.9 | -1,589.6 | |
Accumulated depreciation related to decreases and transfers | 0.0 | 2.2 | 41.6 | 2.1 | 45.9 | |
Depreciation during the financial year | 0.0 | -23.8 | -116.3 | -6.4 | -146.5 | |
Impairments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
Transferred to assets classified as held-for-sale ²⁾ | 0.0 | 20.0 | 130.7 | 6.7 | 0.0 | 157.5 |
Exchange rate differences | 0.0 | 2.7 | 17.8 | 1.7 | 22.3 | |
Accumulated depreciation on Dec 31 | -9.9 | -269.0 | -1,175.8 | -55.8 | -1,510.5 | |
Net book value on Dec 31 | 35.9 | 248.5 | 487.3 | 36.8 | 131.1 | 939.6 |
CONSOLIDATED FINANCIAL STATEMENTS (IFRS) | PART OF THE AUDITED FINANCIAL STATEMENTS 2024 |
2024, EUR million | Land | Buildings and constructions | Machinery and equipment | Other property, plant and equipment | Total |
Net book value Jan 1 | 25.8 | 29.4 | 66.5 | 1.3 | 123.0 |
Additions | 4.3 | 9.3 | 24.3 | 0.2 | 38.2 |
Purchases of subsidiaries and business acquisitions | 0.5 | 0.0 | 0.1 | 0.0 | 0.6 |
Depreciation and impairments | -1.9 | -9.1 | -21.8 | -0.5 | -33.3 |
Transferred to assets classified as held-for-sale ¹⁾ | -1.5 | 0.0 | 0.0 | 0.0 | -1.5 |
Reclassifications | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Exchange rate differences and other changes | 0.6 | 1.5 | 2.6 | 0.0 | 4.7 |
Net book value Dec 31 | 27.8 | 31.1 | 71.8 | 1.0 | 131.8 |
2023, EUR million | Land | Buildings and constructions | Machinery and equipment | Other property, plant and equipment | Total |
Net book value Jan 1 | 31.5 | 37.8 | 74.8 | 1.9 | 146.0 |
Additions | 0.4 | 5.2 | 31.3 | 0.2 | 37.1 |
Depreciation and impairments | -1.6 | -10.3 | -25.6 | -0.6 | -38.1 |
Transferred to assets classified as held-for-sale ²⁾ | -3.8 | -2.8 | -11.1 | -0.1 | -17.8 |
Reclassifications | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Exchange rate differences and other changes | -0.7 | -0.6 | -2.9 | 0.0 | -4.2 |
Net book value Dec 31 | 25.8 | 29.4 | 66.5 | 1.3 | 123.0 |
CONSOLIDATED FINANCIAL STATEMENTS (IFRS) | PART OF THE AUDITED FINANCIAL STATEMENTS 2024 |
CONSOLIDATED FINANCIAL STATEMENTS (IFRS) | PART OF THE AUDITED FINANCIAL STATEMENTS 2024 |
2024, EUR million | The shares of Pohjolan Voima Group | Other non-listed shares | Total |
Net book value on Jan 1 | 303.9 | 1.4 | 305.4 |
Additions | — | 0.0 | 0.0 |
Decreases | — | — | — |
Change in fair value | -34.9 | — | -34.9 |
Net book value on Dec 31 | 269.0 | 1.5 | 270.5 |
2023, EUR million | |||
Net book value on Jan 1 | 380.6 | 2.7 | 383.3 |
Additions | — | — | — |
Decreases | — | -0.3 | -0.3 |
Change in fair value | -76.7 | — | -76.7 |
Reclassifications | — | -1.0 | -1.0 |
Net book value on Dec 31 | 303.9 | 1.4 | 305.4 |
EUR million | Class of shares | Holding, % | Class of assets | 2024 | 2023 |
Pohjolan Voima Oyj | A | 5 | hydro power | 119.6 | 100.2 |
Pohjolan Voima Oyj | B | 2 | nuclear power | 40.4 | 47.9 |
Pohjolan Voima Oyj | B2 | 7 | nuclear power | 30.3 | 62.9 |
Teollisuuden Voima Oyj | A | 2 | nuclear power | 77.8 | 92.2 |
Other Pohjolan Voima Oyj | G5, G6 | several | several | 0.8 | 0.8 |
Total | 269.0 | 303.9 |
2024 | 2023 | |
Short-term discount rate | 4.7% | 5.1% |
Long-term discount rate | 4.7% | 5.1% |
Electricity price estimate EUR/MWh | 55.13 - 64.60 | 51.85 - 69.32 |
Forward electricity prices EUR/MWh | 29.45 - 70.90 | 44.25 - 95.25 |
CONSOLIDATED FINANCIAL STATEMENTS (IFRS) | PART OF THE AUDITED FINANCIAL STATEMENTS 2024 |
CONSOLIDATED FINANCIAL STATEMENTS (IFRS) | PART OF THE AUDITED FINANCIAL STATEMENTS 2024 |
CONSOLIDATED FINANCIAL STATEMENTS (IFRS) | PART OF THE AUDITED FINANCIAL STATEMENTS 2024 |
EUR million | Note | 2024 | 2023 |
Goodwill | 3.1. | — | — |
Intangible assets | 3.2. | — | 1.6 |
Property, plant and equipment | 3.3. | 4.5 | 109.5 |
Right-of-use assets | 3.4. | 5.5 | 17.8 |
Deferred tax assets | 4.4. | — | 19.2 |
Inventories | 4.1. | — | 48.3 |
Trade receivables and other receivables | 4.2. | — | 57.0 |
Cash and cash equivalents | 5.4. | — | 2.2 |
Total | 9.9 | 255.6 |
EUR million | Note | 2024 | 2023 |
Liabilities related to right-of-use assets | 5.3. | 12.0 | 24.1 |
Deferred tax liabilities | 4.4. | — | 32.1 |
Trade payables and other liabilities | 4.3. | — | 44.0 |
Current income tax liabilities | — | 4.6 | |
Total | 12.0 | 104.8 |
CONSOLIDATED FINANCIAL STATEMENTS (IFRS) | PART OF THE AUDITED FINANCIAL STATEMENTS 2024 |
EUR million | Note | 2024 | 2023 |
Inventories | 4.1. | 307.9 | 281.8 |
Trade receivables and other receivables | 4.2. | 420.1 | 468.2 |
Excluding financing items in other receivables ¹⁾ | -7.1 | -18.6 | |
Trade payables and other liabilities | 4.3. | 517.8 | 489.4 |
Excluding financing items in other liabilities ¹⁾ | -44.5 | -37.0 | |
Total | 247.7 | 278.9 |
EUR million | 2024 | 2023 |
Materials and supplies | 115.1 | 113.0 |
Finished goods | 171.6 | 149.4 |
Prepayments | 21.3 | 19.4 |
Total | 307.9 | 281.8 |
EUR million | 2024 | 2023 |
Trade and other receivables | ||
Trade receivables | 345.8 | 386.2 |
Prepayments | 11.2 | 8.5 |
Prepaid expenses and accrued income | 25.5 | 38.9 |
Other current receivables | 37.6 | 34.7 |
Total | 420.1 | 468.2 |
2024 | |||
EUR million | Receivables, gross amount | Expected credit losses | Receivables, net amount |
Not due trade receivables | 299.2 | -0.5 | 298.7 |
Trade receivables 1-90 days overdue | 45.5 | -0.1 | 45.4 |
Trade receivables more than 91 days overdue | 5.8 | -4.0 | 1.8 |
Total | 350.4 | -4.6 | 345.8 |
CONSOLIDATED FINANCIAL STATEMENTS (IFRS) | PART OF THE AUDITED FINANCIAL STATEMENTS 2024 |
2023 | |||
EUR million | Receivables, gross amount | Expected credit losses | Receivables, net amount |
Not due trade receivables | 327.9 | -0.1 | 327.7 |
Trade receivables 1-90 days overdue | 58.1 | -0.3 | 57.8 |
Trade receivables more than 91 days overdue | 5.0 | -4.3 | 0.6 |
Total | 390.9 | -4.8 | 386.2 |
EUR million | 2024 | 2023 |
Trade payables and other liabilities | ||
Prepayments received | 3.1 | 1.6 |
Trade payables | 237.7 | 226.7 |
Accrued expenses | 233.2 | 218.4 |
Other non-interest-bearing current liabilities | 43.8 | 42.7 |
Total | 517.8 | 489.4 |
Accrued expenses | ||
Employee benefits | 97.0 | 89.7 |
Items related to revenue and purchases | 94.0 | 91.4 |
Interest | 7.1 | 7.7 |
Exchange rate differences | 11.7 | 6.9 |
Other | 23.4 | 22.7 |
Total | 233.2 | 218.4 |
CONSOLIDATED FINANCIAL STATEMENTS (IFRS) | PART OF THE AUDITED FINANCIAL STATEMENTS 2024 |
EUR million | On Jan 1, 2024 | Recognized in the income statement | Recognized in other comprehensive income | Recognized in equity | Acquired subsidiaries and items classified as held-for-sale | Exchange differences and reclassifications | On Dec 31, 2024 |
Deferred tax liabilities | |||||||
Intangible and fixed assets | 40.4 | 1.8 | 0.0 | 0.0 | 0.0 | -0.4 | 41.8 |
Leased assets | 1.7 | 4.1 | 0.0 | 0.0 | 0.0 | 1.6 | 7.4 |
Other shares | 37.3 | 0.0 | -7.0 | 0.0 | 0.0 | 0.0 | 30.4 |
Financial instruments | 3.0 | -0.5 | -2.2 | 0.0 | 0.0 | 0.0 | 0.4 |
Defined benefit arrangements | 20.9 | -1.8 | 4.2 | 0.0 | 0.0 | 0.0 | 23.3 |
Fair value adjustments of net assets acquired | 0.4 | -0.1 | 0.0 | 0.0 | 0.1 | 0.0 | 0.5 |
Other accruals | 4.5 | -0.5 | -0.2 | -0.9 | 0.0 | -0.1 | 2.8 |
Total | 108.3 | 3.0 | -5.2 | -0.9 | 0.1 | 1.1 | 106.5 |
Deducted from deferred tax assets | -27.0 | -33.4 | |||||
Deferred tax liabilities in the balance sheet | 81.3 | 73.1 | |||||
Deferred tax assets | |||||||
Intangible and fixed assets | 8.0 | -1.7 | 0.0 | 0.0 | 0.0 | -1.0 | 5.4 |
Provisions and accruals | 17.7 | 8.8 | 0.0 | 0.0 | 0.0 | -0.8 | 25.8 |
Lease liabilities | 4.2 | 3.1 | 0.0 | 0.0 | 0.0 | 1.9 | 9.1 |
Financial instruments | 0.6 | -0.5 | 1.3 | 0.0 | 0.0 | 0.0 | 1.4 |
Tax losses and tax credits | 17.2 | -5.3 | 0.0 | 0.0 | 0.0 | 1.5 | 13.4 |
Defined benefit arrangements | 3.4 | -0.6 | 1.7 | 0.0 | 0.0 | 0.1 | 4.6 |
Other | 7.7 | -0.8 | 0.0 | 0.0 | 0.0 | -1.5 | 5.2 |
Total | 58.8 | 3.0 | 3.0 | 0.0 | 0.0 | 0.2 | 65.0 |
Deducted from deferred tax liabilities | -27.0 | -33.4 | |||||
Deferred tax assets in the balance sheet | 31.8 | 31.5 |
CONSOLIDATED FINANCIAL STATEMENTS (IFRS) | PART OF THE AUDITED FINANCIAL STATEMENTS 2024 |
EUR million | On Jan 1, 2023 | Recognized in the income statement | Recognized in other comprehensive income | Recognized in equity | Acquired subsidiaries and items classified as held-for-sale | Exchange differences and reclassifications | On Dec 31, 2023 |
Deferred tax liabilities | |||||||
Intangible and fixed assets | 73.2 | -0.8 | 0.0 | 0.0 | -29.4 | -2.5 | 40.4 |
Leased assets ¹⁾ | 0.0 | 3.1 | 0.0 | 0.0 | -1.2 | -0.2 | 1.7 |
Other shares | 52.7 | 0.0 | -15.3 | 0.0 | 0.0 | 0.0 | 37.3 |
Financial instruments | 16.5 | 0.0 | -11.6 | 0.0 | 0.0 | -1.9 | 3.0 |
Defined benefit arrangements | 15.9 | 0.2 | 5.1 | 0.0 | 0.0 | -0.3 | 20.9 |
Fair value adjustments of net assets acquired | 0.6 | -0.3 | 0.0 | 0.0 | 0.2 | 0.0 | 0.4 |
Other accruals | 4.3 | 1.8 | -0.6 | 0.7 | -1.4 | -0.2 | 4.5 |
Total | 163.1 | 4.0 | -22.5 | 0.7 | -31.9 | -5.1 | 108.3 |
Deducted from deferred tax assets | -44.9 | -27.0 | |||||
Deferred tax liabilities in the balance sheet | 118.2 | 81.3 | |||||
Deferred tax assets | |||||||
Intangible and fixed assets | 0.0 | 5.8 | 0.0 | 0.0 | -7.2 | 9.4 | 8.0 |
Provisions and accruals | 20.7 | 0.8 | 0.0 | 0.0 | -10.3 | 6.5 | 17.7 |
Lease liabilities ¹⁾ | 0.0 | 4.4 | 0.0 | 0.0 | -1.5 | 1.3 | 4.2 |
Financial instruments | 0.0 | 0.5 | 2.0 | 0.0 | 0.0 | -1.9 | 0.6 |
Tax losses and tax credits | 21.3 | -3.4 | 0.0 | 0.0 | 0.0 | -0.7 | 17.2 |
Defined benefit arrangements | 2.6 | -0.2 | 0.7 | 0.0 | 0.0 | 0.4 | 3.4 |
Other | 27.5 | 0.2 | 0.0 | 0.0 | -0.2 | -19.8 | 7.7 |
Total | 72.0 | 8.1 | 2.7 | 0.0 | -19.2 | -4.8 | 58.8 |
Deducted from deferred tax liabilities | -44.9 | -27.0 | |||||
Deferred tax assets in the balance sheet | 27.1 | 31.8 |
CONSOLIDATED FINANCIAL STATEMENTS (IFRS) | PART OF THE AUDITED FINANCIAL STATEMENTS 2024 |
CONSOLIDATED FINANCIAL STATEMENTS (IFRS) | PART OF THE AUDITED FINANCIAL STATEMENTS 2024 |
EUR million | 2024 | 2023 |
Present value of defined benefit obligations | 222.5 | 233.9 |
Fair value of plans' assets | -265.3 | -272.2 |
Surplus (-) / Deficit (+) | -42.8 | -38.3 |
The effect of asset ceiling | 0.4 | 1.8 |
Net receivables (-) / liabilities (+) of defined benefit plans recognized in the Balance Sheet | -42.4 | -36.5 |
Liabilities of defined benefit plans | 73.1 | 69.8 |
Receivables of defined benefit plans | -115.7 | -106.3 |
Net receivables (-) / liabilities (+) of defined benefit plans recognized in the Balance Sheet | -42.4 | -36.5 |
AMOUNTS OF DEFINED BENEFIT PLANS RECOGNISED IN THE INCOME STATEMENT | ||
Service costs | 1.7 | 2.0 |
Net interest cost ¹⁾ | -0.6 | -0.5 |
Defined benefit plans' expenses (+) / income (-) in the Income Statement | 1.1 | 1.5 |
CONSOLIDATED FINANCIAL STATEMENTS (IFRS) | PART OF THE AUDITED FINANCIAL STATEMENTS 2024 |
EUR million | 2024 | 2023 |
Items resulting from remeasurements of defined benefit plans ²⁾ | ||
Actuarial gains (-) / losses (+) in defined benefit obligations arising from changes in demographic assumptions | 0.0 | 0.3 |
Actuarial gains (-) / losses (+) in defined benefit obligations arising from changes in financial assumptions | 0.0 | 1.9 |
Actuarial gains (-) / losses (+) in defined benefit obligations arising from experience based assumptions | -2.0 | 6.9 |
Actuarial gains (-) / losses (+) in plan assets ³⁾ | -10.2 | -32.2 |
Effect from asset ceiling | -1.5 | 0.3 |
Defined benefit plans' expenses (+) / income (-) in the other comprehensive income | -13.8 | -22.8 |
EUR million | 2024 | 2023 |
Defined benefit obligation on Jan 1 | 233.9 | 231.5 |
Current service costs | 1.3 | 1.6 |
Interest costs | 7.4 | 8.4 |
Actuarial losses (+) / gains (-) | -2.0 | 9.1 |
Exchange differences on foreign plans | -0.9 | 0.0 |
Benefits paid | -17.0 | -16.8 |
Curtailments and settlements | 0.0 | 0.0 |
Other items | -0.2 | 0.0 |
Present value of defined benefit obligations on Dec 31 | 222.5 | 233.9 |
EUR million | 2024 | 2023 |
Fair value on Jan 1 | 272.2 | 244.4 |
Interest income | 8.1 | 9.0 |
Contributions | 0.3 | 0.4 |
Return of surplus assets ⁴⁾ | -11.9 | — |
Actuarial losses (-) / gains (+) | 10.2 | 32.2 |
Exchange differences on foreign plans | 0.2 | 0.1 |
Benefits paid | -13.1 | -13.3 |
Curtailments and settlements | 0.0 | 0.0 |
Other items | -0.7 | -0.5 |
Fair value of plan assets on Dec 31 | 265.3 | 272.2 |
EUR million | 2024 | 2023 |
Interest rate investments and other assets | 131.1 | 144.1 |
Shares and share funds | 91.2 | 79.5 |
Properties occupied by the Group | 43.0 | 46.8 |
Kemira Oyj's shares | — | 1.9 |
Total assets | 265.3 | 272.2 |
CONSOLIDATED FINANCIAL STATEMENTS (IFRS) | PART OF THE AUDITED FINANCIAL STATEMENTS 2024 |
% | 2024 | 2023 |
Discount rate | 3.0 - 5.6 | 3.1 - 4.5 |
Inflation rate | 1.9 - 3.2 | 1.6 - 3.1 |
Future salary increases | 2.3 - 2.5 | 2.1 - 2.5 |
Future pension increases | 2.0 - 2.2 | 2.0 - 2.3 |
Defined benefit obligation | Impact on defined benefit obligation | |||
EUR million | 2024 | 2023 | 2024 | 2023 |
Discount rate 3.2% (3.1%) | 141.8 | 156.2 | ||
Discount rate +0.5% | 135.6 | 149.2 | -4.3% | -4.5% |
Discount rate -0.5% | 148.4 | 163.8 | 4.7% | 4.9% |
Future pension increases 2.1% (2.3%) | 141.8 | 156.2 | ||
Future pension increases +0.5% | 147.7 | 163.0 | 4.2% | 4.4% |
Future pension increases -0.5% | 136.2 | 149.8 | -3.9% | -4.1% |
Defined benefit obligation | Impact on defined benefit obligation | |||
EUR million | 2024 | 2023 | 2024 | 2023 |
Discount rate 3.0% (3.8%) | 41.7 | 38.2 | ||
Discount rate +0.5% | 39.2 | 36.0 | -6.1% | -5.8% |
Discount rate -0.5% | 44.6 | 40.7 | 6.8% | 6.4% |
Future salary increases 2.3% (2.1%) | 41.7 | 38.2 | ||
Future salary increases +0.5% | 42.5 | 38.9 | 1.8% | 1.6% |
Future salary increases -0.5% | 41.0 | 37.7 | -1.6% | -1.5% |
CONSOLIDATED FINANCIAL STATEMENTS (IFRS) | PART OF THE AUDITED FINANCIAL STATEMENTS 2024 |
CONSOLIDATED FINANCIAL STATEMENTS (IFRS) | PART OF THE AUDITED FINANCIAL STATEMENTS 2024 |
EUR million | Personnel related provisions | Restructuring provisions | Environmental provisions ¹⁾ | Other provisions ²⁾ | Total |
Non-current provisions | |||||
On January 1, 2024 | 0.1 | 0.0 | 12.4 | 25.3 | 37.8 |
Exchange rate differences | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Additional provisions and increases in existing provisions | 0.2 | 0.0 | 1.3 | 8.4 | 9.9 |
Used during the financial year | 0.0 | 0.0 | -0.2 | -0.2 | -0.5 |
Unused provisions reversed | 0.0 | 0.0 | -0.1 | -0.3 | -0.4 |
Reclassification | 0.0 | 0.0 | -1.1 | -7.8 | -8.9 |
On December 31, 2024 | 0.2 | 0.0 | 12.3 | 25.4 | 37.9 |
Current provisions | |||||
On January 1, 2024 | 0.3 | 0.0 | 7.7 | 8.9 | 16.9 |
Exchange rate differences | 0.0 | 0.0 | -0.1 | 0.0 | 0.0 |
Additional provisions and increases in existing provisions | 3.9 | 1.0 | 1.5 | 0.8 | 7.3 |
Used during the financial year | -0.5 | 0.0 | -5.3 | -8.7 | -14.5 |
Unused provisions reversed | -0.2 | 0.0 | 0.0 | -0.5 | -0.7 |
Reclassification | 0.0 | 0.0 | 1.1 | 7.8 | 8.9 |
On December 31, 2024 | 3.5 | 1.0 | 5.0 | 8.4 | 17.9 |
EUR million | 2024 | 2023 |
Breakdown of the total amount of provisions | ||
Non-current provisions | 37.9 | 37.8 |
Current provisions | 17.9 | 16.9 |
Total | 55.8 | 54.6 |
CONSOLIDATED FINANCIAL STATEMENTS (IFRS) | PART OF THE AUDITED FINANCIAL STATEMENTS 2024 |
EUR million | 2024 | 2023 | |
Equity | 1,803.5 | 1,684.2 | |
Total assets | 3,381.0 | 3,489.3 | |
Gearing, % ¹⁾ | 16 | 32 | |
Equity ratio, % ²⁾ | 53 | 48 |
EUR million | Note | 2024 | 2023 |
Non-current interest-bearing liabilities | 5.3. | 547.1 | 615.7 |
Current interest-bearing liabilities | 5.3. | 263.6 | 322.1 |
Interest-bearing liabilities | 810.7 | 937.8 | |
Cash and cash equivalents | 5.4. | 519.2 | 402.5 |
Interest-bearing net liabilities | 291.5 | 535.2 |
CONSOLIDATED FINANCIAL STATEMENTS (IFRS) | PART OF THE AUDITED FINANCIAL STATEMENTS 2024 |
EUR million | Non-current interest-bearing liabilities including current portion | Current interest-bearing liabilities | Interest-bearing liabilities total | Cash and cash equivalents | Interest-bearing net liabilities |
Net book value on Jan 1, 2024 | 849.0 | 88.8 | 937.8 | 402.5 | 535.2 |
Change in net liabilities with cash flows | |||||
Proceeds from non-current liabilities (+) | 50.0 | 50.0 | 50.0 | ||
Payments of non-current liabilities (-) | -200.0 | -200.0 | -200.0 | ||
Payments of lease liabilities (-) | -31.7 | -31.7 | -31.7 | ||
Proceeds from current liabilities (+) and payments (-) | 4.3 | 4.3 | 4.3 | ||
Change in cash and cash equivalents | 115.2 | -115.2 | |||
Change in net liabilities without cash flows | |||||
Increases in lease liabilities (+) | 37.3 | 37.3 | 37.3 | ||
Effect on change in exchange gains and losses | 7.9 | 3.2 | 11.1 | 1.4 | 9.6 |
Other changes without cash flows | 1.7 | 0.2 | 1.9 | — | 1.9 |
Net book value on Dec 31, 2024 | 714.1 | 96.5 | 810.7 | 519.2 | 291.5 |
EUR million | Non-current interest-bearing liabilities including current portion | Current interest-bearing liabilities | Interest-bearing liabilities total | Cash and cash equivalents | Interest-bearing net liabilities |
Net book value on Jan 1, 2023 | 875.5 | 146.3 | 1,021.8 | 250.6 | 771.2 |
Change in net liabilities with cash flows | |||||
Proceeds from non-current liabilities (+) | 0.2 | 0.2 | 0.2 | ||
Payments of non-current liabilities (-) | — | — | — | ||
Payments of lease liabilities (-) | -37.3 | -37.3 | -37.3 | ||
Proceeds from current liabilities (+) and payments (-) | -50.7 | -50.7 | -50.7 | ||
Change in cash and cash equivalents | 158.0 | -158.0 | |||
Change in net liabilities without cash flows | |||||
Increases in lease liabilities (+) | 36.4 | 36.4 | 36.4 | ||
Effect on change in exchange gains and losses | -4.4 | -6.8 | -11.1 | -6.1 | -5.0 |
Other changes without cash flows ¹⁾ | -21.5 | — | -21.5 | — | -21.5 |
Net book value on Dec 31, 2023 | 849.0 | 88.8 | 937.8 | 402.5 | 535.2 |
CONSOLIDATED FINANCIAL STATEMENTS (IFRS) | PART OF THE AUDITED FINANCIAL STATEMENTS 2024 |
EUR million | Number of shares outstanding (1,000) | Number of treasury shares (1,000) | Number of shares (1,000) | Book value of share capital | Book value of treasury shares |
January 1, 2024 | 153,619 | 1,723 | 155,343 | 221.8 | 11.6 |
Treasury shares issued to the participants in the share incentive plan 2021-2023 | 468 | -468 | — | — | -3.2 |
Treasury shares issued to the Board of Directors | 10 | -10 | — | — | -0.1 |
As part of Pension fund Neliapila surplus return, shares were transferred to Kemira Oyj | -115 | 115 | — | — | 1.9 |
December 31, 2024 | 153,983 | 1,359 | 155,343 | 221.8 | 10.3 |
January 1, 2023 | 153,352 | 1,990 | 155,343 | 221.8 | 13.4 |
Treasury shares issued to the participants in the share incentive plan 2020-2022 | 254 | -254 | — | — | -1.7 |
Treasury shares issued to the Board of Directors | 13 | -13 | — | — | -0.1 |
December 31, 2023 | 153,619 | 1,723 | 155,343 | 221.8 | 11.6 |
CONSOLIDATED FINANCIAL STATEMENTS (IFRS) | PART OF THE AUDITED FINANCIAL STATEMENTS 2024 |
2024, EUR million | 2025 | 2026 | 2027 | 2028 | 2029 | 2030- | Book value, total |
Loans from financial institutions | 133.5 | 60.0 | 120.0 | 7.7 | 7.7 | 34.6 | 363.5 |
Bonds | — | — | — | 195.3 | — | — | 195.3 |
Lease liabilities | 27.6 | 24.1 | 18.5 | 13.3 | 8.8 | 40.0 | 132.2 |
Other non-current liabilities | 6.3 | 16.9 | — | — | — | — | 23.2 |
Other current liabilities | 96.5 | — | — | — | — | — | 96.5 |
Total amortizations of interest- bearing liabilities | 263.9 | 101.0 | 138.5 | 216.3 | 16.5 | 74.6 | 810.7 |
2023, EUR million | 2024 | 2025 | 2026 | 2027 | 2028 | 2029- | Book value, total |
Loans from financial institutions | — | 190.9 | — | 120.0 | — | — | 310.9 |
Bonds | 199.6 | — | — | — | 193.9 | — | 393.5 |
Lease liabilities | 27.6 | 20.0 | 16.6 | 11.5 | 7.8 | 38.0 | 121.4 |
Other non-current liabilities | 6.1 | 1.0 | 16.0 | — | — | — | 23.2 |
Other current liabilities | 88.8 | — | — | — | — | — | 88.8 |
Total amortizations of interest- bearing liabilities | 322.1 | 211.9 | 32.6 | 131.5 | 201.7 | 38.0 | 937.8 |
2024 | Book value, total | ||||||
Currency, EUR million | 2025 | 2026 | 2027 | 2028 | 2029 | 2030- | |
EUR | 96.3 | 81.4 | 123.6 | 205.0 | 8.9 | 49.9 | 565.1 |
USD | 57.8 | 14.5 | 12.2 | 9.8 | 6.8 | 21.3 | 122.4 |
GBP | 1.1 | 1.0 | 0.6 | 0.3 | 0.2 | 0.9 | 4.1 |
Other | 12.1 | 4.1 | 2.1 | 1.1 | 0.5 | 2.6 | 22.5 |
Total | 167.4 | 101.0 | 138.5 | 216.3 | 16.5 | 74.6 | 714.2 |
2023 | Book value, total | ||||||
Currency, EUR million | 2024 | 2025 | 2026 | 2027 | 2028 | 2029- | |
EUR | 206.8 | 155.3 | 18.9 | 122.1 | 195.2 | 14.0 | 712.3 |
USD | 12.4 | 52.4 | 10.4 | 8.3 | 5.9 | 19.4 | 108.7 |
GBP | 0.9 | 0.5 | 0.2 | — | — | 1.7 | 3.3 |
Other | 13.3 | 3.8 | 3.0 | 1.1 | 0.6 | 2.9 | 24.6 |
Total | 233.3 | 211.9 | 32.6 | 131.5 | 201.7 | 38.0 | 849.0 |
CONSOLIDATED FINANCIAL STATEMENTS (IFRS) | PART OF THE AUDITED FINANCIAL STATEMENTS 2024 |
2024 | 2023 | ||||||||||
EUR million | Note | Book values | Fair values | Book values | Fair values | ||||||
Level 1 | Level 2 | Level 3 | Total | Level 1 | Level 2 | Level 3 | Total | ||||
Fair value through profit and loss | 5.6. | ||||||||||
Derivatives not qualifying for hedge accounting | 4.3 | — | 4.3 | — | 4.3 | 3.6 | — | 3.6 | — | 3.6 | |
Fair value through other comprehensive income | 5.6. | ||||||||||
Derivatives qualifying for hedge accounting | |||||||||||
Cash flow hedges ¹⁾ | 2.1 | — | 2.1 | — | 2.1 | 15.9 | — | 15.9 | — | 15.9 | |
Other shares | 3.5. | ||||||||||
The shares of Pohjolan Voima Group | 269.0 | — | — | 269.0 | 269.0 | 303.9 | — | — | 303.9 | 303.9 | |
Other non-listed shares | 1.5 | — | — | 1.5 | 1.5 | 1.4 | — | — | 1.4 | 1.4 | |
Amortized cost | |||||||||||
Other non-current assets ²⁾ | 6.3 | — | 6.3 | — | 6.3 | 6.3 | — | 6.3 | — | 6.3 | |
Loan receivables ²⁾ | 48.3 | — | 48.3 | — | 48.3 | 0.3 | — | 0.3 | — | 0.3 | |
Trade receivables ²⁾ | 4.2. | 345.8 | — | 345.8 | — | 345.8 | 386.2 | — | 386.2 | — | 386.2 |
Cash and cash equivalents | |||||||||||
Cash in hand and at bank accounts | 266.7 | — | 266.7 | — | 266.7 | 271.0 | — | 271.0 | — | 271.0 | |
Deposits and money market investments ³⁾ | 252.5 | — | 252.5 | — | 252.5 | 131.5 | — | 131.5 | — | 131.5 | |
Assets classified as held-for-sale ⁴⁾ | 3.7. | — | — | — | — | 57.1 | — | 57.1 | — | 57.1 | |
Total financial assets | 1,196.5 | — | 926.0 | 270.5 | 1,196.5 | 1,177.2 | — | 871.9 | 305.3 | 1,177.2 | |
CONSOLIDATED FINANCIAL STATEMENTS (IFRS) | PART OF THE AUDITED FINANCIAL STATEMENTS 2024 |
2024 | 2023 | ||||||||||
EUR million | Note | Book values | Fair values | Book values | Fair values | ||||||
Level 1 | Level 2 | Level 3 | Total | Level 1 | Level 2 | Level 3 | Total | ||||
Fair value through profit and loss | 5.6. | ||||||||||
Derivatives not qualifying for hedge accounting | 3.2 | — | 3.2 | — | 3.2 | 4.1 | — | 4.1 | — | 4.1 | |
Fair value through other comprehensive income | 5.6. | ||||||||||
Derivatives qualifying for hedge accounting | |||||||||||
Cash flow hedges ¹⁾ | 7.3 | — | 7.3 | — | 7.3 | 3.6 | — | 3.6 | — | 3.6 | |
Amortized cost | |||||||||||
Interest-bearing liabilities | 5.3. | ||||||||||
Non-current loans from financial institutions | 230.4 | — | 232.3 | — | 232.3 | 311.3 | — | 312.7 | — | 312.7 | |
Current portion | 133.5 | — | 134.7 | — | 134.7 | — | — | — | — | — | |
Bonds | 195.3 | — | 194.1 | — | 194.1 | 193.9 | — | 189.8 | — | 189.8 | |
Current portion | — | — | — | — | — | 199.6 | — | 200.2 | — | 200.2 | |
Non-current leasing liabilities | 104.9 | — | 104.9 | — | 104.9 | 93.9 | — | 93.9 | — | 93.9 | |
Current portion | 27.3 | — | 27.3 | — | 27.3 | 27.6 | — | 27.6 | — | 27.6 | |
Other non-current liabilities | 16.5 | — | 16.6 | — | 16.6 | 16.7 | — | 16.8 | — | 16.8 | |
Current portion | 6.3 | — | 6.5 | — | 6.5 | 6.1 | — | 6.3 | — | 6.3 | |
Current loans from financial institutions | 96.5 | — | 96.6 | — | 96.6 | 88.8 | — | 88.7 | — | 88.7 | |
Non-interest-bearing liabilities | |||||||||||
Other non-current liabilities | 9.1 | — | 9.1 | — | 9.1 | 8.7 | — | 8.7 | — | 8.7 | |
Other current liabilities | 26.8 | — | 26.8 | — | 26.8 | 26.2 | — | 26.2 | — | 26.2 | |
Trade payables | 4.3. | 237.7 | — | 237.7 | — | 237.7 | 226.7 | — | 226.7 | — | 226.7 |
Liabilities classified as held-for-sale ²⁾ | 3.7. | 12.0 | — | 12.0 | — | 12.0 | 45.6 | — | 45.6 | — | 45.6 |
Total financial liabilities | 1,106.8 | — | 1,108.9 | — | 1,108.9 | 1,252.7 | — | 1,250.9 | — | 1,250.9 | |
CONSOLIDATED FINANCIAL STATEMENTS (IFRS) | PART OF THE AUDITED FINANCIAL STATEMENTS 2024 |
Level 3 specification, financial assets EUR million | 2024 | 2023 |
Net book value on Jan 1 | 305.4 | 383.3 |
Effect on other comprehensive income | -34.9 | -76.7 |
Increases | 0.0 | -0.3 |
Decreases | — | -1.0 |
Net book value on Dec 31 | 270.5 | 305.4 |
Category | Financial instrument |
Fair value through profit or loss | Currency forward contracts, currency swaps, interest rate swaps, electricity derivative contracts and natural gas derivative contracts, certificates of deposit, and commercial papers |
Amortized cost | Loan receivables, cash at bank and in hand, bank deposits, trade receivables, and other receivables |
Fair value through other comprehensive income | Other investments: shares, derivatives qualifying for hedge accounting (cash flow or fair value hedging) |
CONSOLIDATED FINANCIAL STATEMENTS (IFRS) | PART OF THE AUDITED FINANCIAL STATEMENTS 2024 |
Category | Financial instrument |
Financial liabilities at fair value through profit or loss | Currency forward contracts and currency swaps, interest rate swaps, electricity derivative contracts, and natural gas derivative contracts |
Amortized cost | Current and non-current loans, pension loans, bonds, lease liabilities, and trade payables |
Financial liabilities at fair value through other comprehensive income | Derivatives qualifying for hedge accounting (cash flow hedging) |
CONSOLIDATED FINANCIAL STATEMENTS (IFRS) | PART OF THE AUDITED FINANCIAL STATEMENTS 2024 |
2024 | 2023 | |||||||
Transaction exposure, the most significant currencies, EUR million | USD against EUR | CNY against EUR | CAD against EUR | SEK against EUR | USD against EUR | CNY against EUR | CAD against EUR | SEK against EUR |
Operative cash flow forecast, net ¹⁾ | 141,5 | -120,7 | 40,9 | -38,7 | 131,8 | -115,1 | 55,5 | -35,3 |
Loans, net | 289,2 | 59,2 | 0,0 | -13,6 | 390,8 | 57,6 | 0,0 | -9,3 |
Derivatives, operative cash flow hedging, net | -98,5 | 90,2 | -33,7 | 25,8 | -74,5 | 82,8 | -39,9 | 25,3 |
Derivatives, hedging of loans, net | -64,5 | -59,3 | 0,0 | 14,0 | -180,1 | -57,6 | 0,0 | 9,9 |
Total | 267,7 | -30,6 | 7,2 | -12,6 | 268,0 | -32,3 | 15,6 | -9,4 |
CONSOLIDATED FINANCIAL STATEMENTS (IFRS) | PART OF THE AUDITED FINANCIAL STATEMENTS 2024 |
2024 | 1–5 years | ||||||
Time to interest rate fixing, EUR million | <1 year | > 5 years | Total | ||||
Floating net liabilities | -130.7 | — | — | -130.7 | |||
Fixed net liabilities ¹⁾ | 90.0 | 200.0 | — | 290.0 | |||
Total | -40.7 | 200.0 | — | 159.3 | |||
2023 | 1–5 years | ||||||
Time to interest rate fixing, EUR million | <1 year | > 5 years | Total | ||||
Floating net liabilities | 123.8 | — | — | 123.8 | |||
Fixed net liabilities ¹⁾ | — | 290.0 | — | 290.0 | |||
Total | 123.8 | 290.0 | — | 413.8 | |||
CONSOLIDATED FINANCIAL STATEMENTS (IFRS) | PART OF THE AUDITED FINANCIAL STATEMENTS 2024 |
CONSOLIDATED FINANCIAL STATEMENTS (IFRS) | PART OF THE AUDITED FINANCIAL STATEMENTS 2024 |
2024 | Total drawn | |||||||
Loan type, EUR million ¹⁾ | Undrawn | 2025 | 2026 | 2027 | 2028 | 2029 | 2030- | |
Loans from financial institutions | — | 133.8 | 60.0 | 120.0 | 7.7 | 7.7 | 34.6 | 363.8 |
Bonds | — | — | — | — | 200.0 | — | — | 200.0 |
Revolving credit facility | 400.0 | — | — | — | — | — | — | — |
Lease liabilities | — | 36.4 | 29.0 | 21.8 | 15.5 | 10.3 | 39.4 | 152.4 |
Commercial paper program | 600.0 | — | — | — | — | — | — | — |
Other interest-bearing non-current liabilities | — | 6.3 | 16.9 | — | — | — | — | 23.2 |
Other interest-bearing current liabilities | — | 96.5 | — | — | — | — | — | 96.5 |
Estimated contractual interest payments ²⁾ | — | 14.2 | 12.4 | 9.1 | 4.1 | 1.8 | 3.8 | 45.3 |
Total interest-bearing liabilities | 1,000.0 | 287.2 | 118.2 | 150.9 | 227.3 | 19.8 | 77.8 | 881.2 |
2023 | Total drawn | |||||||
Loan type, EUR million ¹⁾ | Undrawn | 2024 | 2025 | 2026 | 2027 | 2028 | 2029- | |
Loans from financial institutions | — | — | 191.2 | — | 120.0 | — | — | 311.2 |
Bonds | — | 200.0 | — | — | — | 200.0 | — | 400.0 |
Revolving credit facility | 400.0 | — | — | — | — | — | — | — |
Lease liabilities | — | 33.9 | 26.1 | 19.8 | 13.9 | 9.5 | 37.1 | 140.2 |
Commercial paper program | 600.0 | — | — | — | — | — | — | — |
Other interest-bearing non-current liabilities | — | 6.1 | 1.0 | 16.0 | — | — | — | 23.2 |
Other interest-bearing current liabilities | — | 88.8 | — | — | — | — | — | 88.8 |
Estimated contractual interest payments ²⁾ | — | 23.6 | 13.8 | 10.2 | 6.9 | 2.0 | — | 56.5 |
Total interest-bearing liabilities | 1,000.0 | 328.8 | 218.3 | 35.8 | 133.9 | 209.5 | 37.1 | 963.4 |
CONSOLIDATED FINANCIAL STATEMENTS (IFRS) | PART OF THE AUDITED FINANCIAL STATEMENTS 2024 |
Nominal values, EUR million | Maturity structure | 2024 | 2023 | ||||
2025 | 2026 | 2027 | 2028 | 2029 | Total | Total | |
Currency derivatives | |||||||
Forward contracts | 589.2 | — | — | — | — | 589.2 | 789.6 |
Inflow | 279.3 | — | — | — | — | 279.3 | 440.2 |
of which cash flow hedges | 25.7 | — | — | — | — | 25.7 | 48.7 |
Outflow | 309.9 | — | — | — | — | 309.9 | 349.3 |
of which cash flow hedges | 101.4 | — | — | — | — | 101.4 | 217.1 |
Commodity derivatives | |||||||
Commodity forward contracts (GWh) | 231.4 | 80.4 | 24.3 | 10.9 | — | 347.0 | 637.8 |
of which cash flow hedges | 231.4 | 80.4 | 24.3 | 10.9 | — | 347.0 | 637.8 |
Fair values, EUR million | 2024 | 2023 | ||||
Positive | Negative | Net | Positive | Negative | Net | |
Currency derivatives | ||||||
Forward contracts | 4.8 | -7.6 | -2.8 | 8.4 | -4.2 | 4.2 |
of which cash flow hedges | 0.5 | -4.3 | -3.8 | 4.8 | -0.1 | 4.7 |
Commodity derivatives | ||||||
Commodity forward contracts ¹⁾ | 1.6 | -3.0 | -1.4 | 11.2 | -3.5 | 7.7 |
of which cash flow hedges | 1.6 | -3.0 | -1.4 | 11.2 | -3.5 | 7.7 |
CONSOLIDATED FINANCIAL STATEMENTS (IFRS) | PART OF THE AUDITED FINANCIAL STATEMENTS 2024 |
CONSOLIDATED FINANCIAL STATEMENTS (IFRS) | PART OF THE AUDITED FINANCIAL STATEMENTS 2024 |
EUR | Salaries and other benefits | Bonuses | Share- based payments ¹⁾ | 2024 Total | 2023 Total |
CEO Antti Salminen (since 12 February 2024) ²⁾ | 608,544 | 122,738 | 1,112,314 | 1,843,597 | — |
Interim CEO Petri Castrén (18 July 2023 - 11 February 2024) ²⁾ | 312,203 | 465,000 | 889,851 | 1,667,054 | 228,722 |
CEO Jari Rosendal (until 11 July 2023) ³⁾ | — | — | — | — | 4,375,054 |
CEO's Deputy Jukka Hakkila ⁴⁾ | 203,028 | 80,534 | 622,896 | 906,458 | 608,815 |
Other members of Management Board ⁵⁾ ⁶⁾ | 1,702,052 | 751,387 | 2,274,990 | 4,728,429 | 4,839,544 |
Total | 2,825,827 | 1,419,659 | 4,900,051 | 9,145,538 | 10,052,134 |
CONSOLIDATED FINANCIAL STATEMENTS (IFRS) | PART OF THE AUDITED FINANCIAL STATEMENTS 2024 |
Number of shares | Share value, EUR | Cash compensation, EUR ⁵⁾ | 2024 Total, EUR | 2023 Total, EUR | |
Matti Kähkönen, Chair | 2,323 | 50,383 | 84,517 | 134,900 | 128,200 |
Annika Paasikivi, Vice Chair | 1,301 | 28,217 | 56,183 | 84,400 | 76,600 |
Wolfgang Büchele (until March 22, 2023) | — | — | — | — | 5,400 |
Tina Sejersgård Fanø | 1,003 | 21,754 | 46,346 | 68,100 | 64,000 |
Werner Fuhrmann | 1,003 | 21,754 | 47,096 | 68,850 | 66,400 |
Timo Lappalainen | 1,003 | 21,754 | 50,096 | 71,850 | 79,600 |
Fernanda Lopes Larsen (March 22, 2023-July 31, 2024) | 1,003 | 21,754 | 11,967 | 33,720 | 64,000 |
Kristian Pullola | 1,301 | 28,217 | 53,933 | 82,150 | 62,800 |
Mikael Staffas (since March 22, 2023) | 1,003 | 21,754 | 47,996 | 69,750 | 59,200 |
Total | 9,940 | 215,588 | 398,133 | 613,720 | 606,200 |
EUR million | 2024 | 2023 |
Revenue | ||
Associated companies | 0.0 | 0.0 |
Leases, purchases of goods and services | ||
Associated companies | 31.2 | 31.6 |
Pension Fund Neliapila | 0.7 | 0.8 |
Total | 32.0 | 32.4 |
Receivables | ||
Associated companies | 7.1 | 5.7 |
Liabilities | ||
Associated companies | 5.6 | 7.2 |
Pension Fund Neliapila | 0.0 | 0.7 |
CONSOLIDATED FINANCIAL STATEMENTS (IFRS) | PART OF THE AUDITED FINANCIAL STATEMENTS 2024 |
City | Country | Kemira Group's holding, % | Kemira Oyj's holding, % | Non- controlling interest's holding, % | |
Kemira Oyj (parent company) | Helsinki | Finland | |||
Aliada Quimica de Portugal Lda. | Estarreja | Portugal | 50.1 | 0.0 | 49.9 |
AS Kemivesi | Lehmja Küla | Estonia | 100.0 | 100.0 | 0.0 |
Corporación Kemira Chemicals de Venezuela, C.A. | Caracas | Venezuela | 100.0 | 0.0 | 0.0 |
Industry Park i Helsingborg Förvaltning AB | Helsingborg | Sweden | 100.0 | 0.0 | 0.0 |
Kemifloc a.s. | Přerov | Czech Republic | 51.0 | 0.0 | 49.0 |
Kemifloc Slovakia s.r.o. | Prešov | Slovakia | 51.0 | 0.0 | 49.0 |
Kemipol Sp. z.o.o. | Police | Poland | 51.0 | 0.0 | 49.0 |
Kemira (Asia) Co., Ltd. | Shanghai | China | 100.0 | 0.0 | 0.0 |
Kemira (Jining) Environmental Engineering Co., Ltd. | Jining | China | 100.0 | 0.0 | 0.0 |
Kemira (Malaysia) SDN.BHD | Kuala Lumpur | Malaysia | 100.0 | 0.0 | 0.0 |
Kemira (Thailand) Co., Ltd. | Bangkok | Thailand | 100.0 | 0.0 | 0.0 |
Kemira (Vietnam) Company Limited | Long Thanh | Vietnam | 100.0 | 0.0 | 0.0 |
Kemira Argentina S.A. | Buenos Aires | Argentina | 100.0 | 51.0 | 0.0 |
Kemira Australia Pty Ltd | Hallam | Australia | 100.0 | 0.0 | 0.0 |
Kemira Cell Sp. z.o.o. | Ostroleka | Poland | 55.0 | 55.0 | 45.0 |
Kemira Chemicals (India) Private Limited | New Delhi | India | 100.0 | 0.0 | 0.0 |
Kemira Chemicals (Nanjing) Co., Ltd. | Nanjing | China | 100.0 | 100.0 | 0.0 |
Kemira Chemicals (Shanghai) Co., Ltd. | Shanghai | China | 100.0 | 100.0 | 0.0 |
Kemira Chemicals (UK) Ltd. | Bradford | United Kingdom | 100.0 | 100.0 | 0.0 |
City | Country | Kemira Group's holding, % | Kemira Oyj's holding, % | Non- controlling interest's holding, % | |
Kemira Chemicals (Yanzhou) Co., Ltd. | Yanzhou City | China | 100.0 | 100.0 | 0.0 |
Kemira Chemicals AS | Gamle Fredrikstad | Norway | 100.0 | 0.0 | 0.0 |
Kemira Chemicals Brasil Ltda. | São Paulo | Brazil | 100.0 | 99.9 | 0.0 |
Kemira Chemicals Germany GmbH | Frankfurt am Main | Germany | 100.0 | 100.0 | 0.0 |
Kemira Chemicals Korea Corporation | Gunsan-City | South Korea | 100.0 | 100.0 | 0.0 |
Kemira Chemicals NV | Aartselaar | Belgium | 100.0 | 0.0 | 0.0 |
Kemira Chemicals Oy | Helsinki | Finland | 100.0 | 0.0 | 0.0 |
Kemira Chemicals Pte. Ltd. | Singapore | Singapore | 100.0 | 0.0 | 0.0 |
Kemira Chemie Ges.mbH | Krems | Austria | 100.0 | 100.0 | 0.0 |
Kemira Chile Comercial Limitada | Santiago | Chile | 100.0 | 99.0 | 0.0 |
Kemira Chimie S.A.S.U. | Strasbourg | France | 100.0 | 0.0 | 0.0 |
Kemira Europe Oy | Helsinki | Finland | 100.0 | 100.0 | 0.0 |
Kemira Gdańsk Sp. z o.o. | Gdańsk | Poland | 100.0 | 0.0 | 0.0 |
Kemira Hong Kong Company Limited | Hong Kong | China | 100.0 | 100.0 | 0.0 |
Kemira Ibérica S.A. | Barcelona | Spain | 100.0 | 0.0 | 0.0 |
Kemira International Finance B.V. | Rotterdam | Netherlands | 100.0 | 100.0 | 0.0 |
Kemira Italy S.p.A. | San Giorgio di Nogaro | Italy | 100.0 | 0.0 | 0.0 |
Kemira Japan Co., Ltd. | Tokyo | Japan | 100.0 | 0.0 | 0.0 |
Kemira Kemi AB | Helsingborg | Sweden | 100.0 | 0.0 | 0.0 |
Kemira Kopparverket KB | Helsingborg | Sweden | 100.0 | 0.0 | 0.0 |
Kemira KTM d.o.o. | Ljubljana | Slovenia | 100.0 | 100.0 | 0.0 |
CONSOLIDATED FINANCIAL STATEMENTS (IFRS) | PART OF THE AUDITED FINANCIAL STATEMENTS 2024 |
City | Country | Kemira Group's holding, % | Kemira Oyj's holding, % | Non- controlling interest's holding, % | |
Kemira Purton Ltd. | Purton | United Kingdom | 100.0 | 100.0 | 0.0 |
Kemira Research Center Shanghai Co., Ltd. | Shanghai | China | 100.0 | 100.0 | 0.0 |
Kemira Rotterdam B.V. | Rotterdam | Netherlands | 100.0 | 0.0 | 0.0 |
Kemira South Africa (Pty) Ltd. | Weltevreden park | South Africa | 100.0 | 0.0 | 0.0 |
Kemira Świecie Sp. z.o.o. | Swiecie | Poland | 100.0 | 100.0 | 0.0 |
Kemira Taiwan Corporation | Taipei | Taiwan | 100.0 | 0.0 | 0.0 |
Kemira TC Wanfeng Chemicals (Yanzhou) Co., Ltd. | Yanzhou City | China | 80.0 | 0.0 | 20.0 |
Kemira Uruguay S.A. | Fray Bentos | Uruguay | 100.0 | 0.0 | 0.0 |
Kemira Water Danmark A/S | Copenhagen | Denmark | 100.0 | 100.0 | 0.0 |
Kemira Water Solutions Canada Inc. | Varennes | Canada | 100.0 | 0.0 | 0.0 |
Kemira Water Solutions, Inc. | Atlanta, GA | United States | 100.0 | 0.0 | 0.0 |
Kemwater ProChemie s.r.o. | Bradlec | Czech Republic | 95.1 | 0.0 | 4.9 |
PT Kemira Chemicals Indonesia | Pasuruan | Indonesia | 99.8 | 99.8 | 0.2 |
PT Kemira Indonesia | Surabaya | Indonesia | 100.0 | 76.2 | 0.0 |
SimAnalytics Oy | Helsinki | Finland | 100.0 | 100.0 | 0.0 |
City | Country | Kemira Group's holding, % | Kemira Oyj's holding, % | |
Honkalahden Teollisuuslaituri Oy | Lappeenranta | Finland | 50.0 | 0.0 |
Kemira Yongsan Chemicals Co., Ltd ¹⁾ | Seoul | South Korea | 35.0 | 0.0 |
EUR million | 2024 | 2023 |
Net book value on Jan 1 | 4.8 | 5.1 |
Additions | 0.0 | 0.0 |
Decreases | 0.0 | 0.0 |
Share of the profit (+) / loss (-) for the period | 0.3 | 0.1 |
Exchange rate differences | -0.3 | -0.3 |
Net book value on Dec 31 | 4.8 | 4.8 |
EUR million | 2024 | 2023 |
Assets | 43.3 | 52.3 |
Liabilities | 29.8 | 38.6 |
Revenue | 32.5 | 33.4 |
Profit (+) / loss (-) for the period | 1.2 | 0.6 |
EUR million | 2024 | 2023 |
Net book value on Jan 1 | 19.4 | 14.7 |
Dividends | -14.4 | -8.3 |
Share of the profit for the period | 13.2 | 12.2 |
Exchange rate differences | -0.1 | 0.8 |
Net book value on Dec 31 | 18.1 | 19.4 |
CONSOLIDATED FINANCIAL STATEMENTS (IFRS) | PART OF THE AUDITED FINANCIAL STATEMENTS 2024 |
CONSOLIDATED FINANCIAL STATEMENTS (IFRS) | PART OF THE AUDITED FINANCIAL STATEMENTS 2024 |
EUR million | 2024 | 2023 |
Guarantees | ||
On behalf of own commitments | 114.8 | 109.5 |
On behalf of associates | 10.9 | 11.7 |
On behalf of others | 2.8 | 2.7 |
Other obligations | ||
On behalf of own commitments | 0.8 | 0.7 |
KEMIRA OYJ FINANCIAL STATEMENTS (FAS) | PART OF THE AUDITED FINANCIAL STATEMENTS 2024 |
Thousand EUR | Note | 1.1.-31.12.2024 | 1.1.-31.12.2023 |
Revenue | 2 | 1,950,291 | 2,030,416 |
Change in inventory of finished goods and in work in progress +/- | 4 | 991 | -60,079 |
Other operating income | 3 | 475 | 3,262 |
Materials and services | 4 | -1,076,131 | -1,077,936 |
Personnel expenses | 5 | -61,562 | -68,544 |
Depreciation, amortization and impairments | 6 | -21,760 | -23,738 |
Other operating expenses | 7 | -665,570 | -631,371 |
Operating profit | 126,734 | 172,010 | |
Financial income and expenses | 8 | 97,866 | -24,926 |
Profit before appropriations and taxes | 224,600 | 147,084 | |
Appropriations | 9 | -8,134 | -2,739 |
Income taxes | 10 | -32,856 | -40,154 |
Profit for the financial year | 183,610 | 104,191 |
KEMIRA OYJ FINANCIAL STATEMENTS (FAS) | PART OF THE AUDITED FINANCIAL STATEMENTS 2024 |
Thousand EUR | Note | 31.12.2024 | 31.12.2023 |
ASSETS | |||
NON-CURRENT ASSETS | |||
Intangible assets | 11 | 41,328 | 51,537 |
Tangible assets | 12 | 38,213 | 36,383 |
Investments | 13 | ||
Holdings in Group undertakings | 1,013,089 | 1,090,711 | |
Receivables from Group companies | 372,002 | 445,180 | |
Other shares and holdings | 98,339 | 98,339 | |
Other investments | 6,127 | 6,127 | |
Total investments | 1,489,557 | 1,640,357 | |
Total non-current assets | 1,569,098 | 1,728,277 | |
CURRENT ASSETS | |||
Inventories | 14 | 143,985 | 141,366 |
Non-current receivables | 15 | ||
Deferred tax assets | 16,181 | 15,595 | |
Loan receivables | 400 | 400 | |
Other receivables | 132 | 1,608 | |
Total non-current receivables | 16,713 | 17,603 | |
Current receivables | 15 | 518,239 | 460,922 |
Money market investments | 16 | 247,602 | 119,822 |
Cash and cash equivalents | 217,925 | 215,787 | |
Total current assets | 1,144,464 | 955,499 | |
Total assets | 2,713,562 | 2,683,777 |
Thousand EUR | Note | 31.12.2024 | 31.12.2023 |
EQUITY AND LIABILITIES | |||
CAPITAL AND RESERVES | 17 | ||
Share capital | 221,762 | 221,762 | |
Share premium account | 257,878 | 257,878 | |
Fair value reserve | -2,217 | 9,961 | |
Unrestricted equity reserve | 199,964 | 199,964 | |
Retained earnings | 410,456 | 409,525 | |
Profit for the financial year | 183,610 | 104,191 | |
Total equity | 1,271,452 | 1,203,281 | |
APPROPRIATIONS | 18 | 16,971 | 15,837 |
PROVISIONS | 19 | 52,464 | 52,957 |
LIABILITIES | |||
Non-current liabilities | 20 | ||
Deferred tax liabilities | 281 | 2,581 | |
Other non-current liabilities | 445,058 | 525,786 | |
Total non-current liabilities | 445,340 | 528,367 | |
Current liabilities | 21 | 927,335 | 883,335 |
Total liabilities | 1,372,675 | 1,411,702 | |
Total equity and liabilities | 2,713,562 | 2,683,777 |
KEMIRA OYJ FINANCIAL STATEMENTS (FAS) | PART OF THE AUDITED FINANCIAL STATEMENTS 2024 |
Thousand EUR | 2024 | 2023 |
CASH FLOWS FROM OPERATING ACTIVITIES | ||
Net profit for the period | 183,610 | 104,191 |
Adjustments for | ||
Depreciation according to plan | 21,760 | 23,738 |
Unrealized exchange differences (net) | -7,274 | 8,733 |
Financial income and expenses (+/-) | -97,866 | 24,926 |
Income taxes | 32,856 | 40,154 |
Other adjustments (+/-) | -2,575 | 4,070 |
Operating profit before change in working capital | 130,510 | 205,814 |
Change in working capital | ||
Increase (-) / decrease (+) in non-interest-bearing current receivables | -58,066 | 18,283 |
Increase (-) / decrease (+) in inventories | -2,620 | 70,237 |
Increase (+) / decrease (-) in short-term interest-free debts | 134,495 | -46,073 |
Change in working capital | 73,809 | 42,448 |
Cash generated from operations before financial items and taxes | 204,320 | 248,261 |
Interest and other finance costs paid | -32,413 | -33,531 |
Interest and other finance income received | 92,233 | 78,136 |
Realized exchange differences (net) | 985 | 11,591 |
Dividends received | 44,580 | 39,621 |
Income taxes paid | -43,071 | -59,530 |
Net cash from operating activities | 266,633 | 284,549 |
Thousand EUR | 2024 | 2023 |
CASH FLOWS FROM INVESTING ACTIVITIES | ||
Acquisitions of subsidiary shares | -3,159 | -6,476 |
Purchases of intangible assets | -6,477 | -10,244 |
Purchases of tangible assets | -8,877 | -7,987 |
Proceeds from sale of subsidiary shares | 94,056 | 28,259 |
Proceeds from sale of investments | 0 | 400 |
Proceeds from sale of tangible and intangible assets | 1,866 | 0 |
Increase (-) / decrease (+) in loan receivables | 40,392 | -9,131 |
Net cash used in investing activities | 117,800 | -5,178 |
Cash flows before financing | 384,433 | 279,371 |
CASH FLOWS FROM FINANCING ACTIVITIES | ||
Proceeds from non-current liabilities (+) | 50,000 | 127 |
Repayment of non-current liabilities (-) | -200,000 | 0 |
Short-term financing, net increase (+) / decrease (-) | 3,050 | -35,730 |
Dividends paid | -104,702 | -95,236 |
Group contribution paid | 0 | -9,000 |
Net cash used in financing activities | -251,652 | -139,839 |
Net increase (+) / decrease (-) in cash and cash equivalents | 132,781 | 139,532 |
Cash and cash equivalents on Dec 31 | 465,527 | 335,609 |
Exchange gains (+) / losses (-) on cash and cash equivalents | -2,863 | 1,612 |
Cash and cash equivalents on Jan 1 | 335,609 | 194,464 |
Net increase (+) / decrease (-) in cash and cash equivalents | 132,781 | 139,532 |
KEMIRA OYJ FINANCIAL STATEMENTS (FAS) | PART OF THE AUDITED FINANCIAL STATEMENTS 2024 |
KEMIRA OYJ FINANCIAL STATEMENTS (FAS) | PART OF THE AUDITED FINANCIAL STATEMENTS 2024 |
KEMIRA OYJ FINANCIAL STATEMENTS (FAS) | PART OF THE AUDITED FINANCIAL STATEMENTS 2024 |
Thousand EUR | 2024 | 2023 |
Revenue by segments | ||
Pulp & Paper | 803,954 | 887,894 |
Industry & Water | 547,696 | 524,291 |
Intercompany revenue | 598,640 | 618,231 |
Total | 1,950,291 | 2,030,416 |
Distribution of revenue by geographical area as a percentage of total revenue | ||
Finland, domicile of the parent company | 22 | 25 |
Other Europe, Middle East and Africa | 55 | 53 |
Americas | 13 | 12 |
Asia Pacific | 10 | 9 |
Total | 100 | 100 |
Thousand EUR | 2024 | 2023 |
Gains on the sale of property, plant and equipment | 152 | 143 |
Insurance compensation received | 53 | 2,481 |
Other income from operations | 270 | 638 |
Total | 475 | 3,262 |
Thousand EUR | 2024 | 2023 |
Change in stocks of finished goods and in work in progress | -991 | 60,079 |
Materials and services | ||
Materials and supplies | ||
Purchases during the financial year | 1,074,630 | 1,055,338 |
Change in inventories (increase - / decrease +) | -7,153 | 13,628 |
External services | 8,654 | 8,970 |
Total | 1,076,131 | 1,077,936 |
Total materials and services | 1,075,140 | 1,138,015 |
KEMIRA OYJ FINANCIAL STATEMENTS (FAS) | PART OF THE AUDITED FINANCIAL STATEMENTS 2024 |
5. Personnel expenses and number of personnel | ||
Thousand EUR | 2024 | 2023 |
Personnel costs | ||
Wages and salaries | 64,092 | 58,900 |
Pension expenses ¹⁾ | -4,064 | 8,101 |
Other personnel expenses | 1,534 | 1,544 |
Total | 61,562 | 68,544 |
Thousand EUR | 2024 | 2023 |
Management wages and salaries ²⁾ | ||
CEO | 3,511 | 4,604 |
CEO's Deputy | 906 | 609 |
Board of Directors | 614 | 606 |
Total | 5,031 | 5,819 |
Thousand EUR | 2024 | 2023 |
Salaries and fees include bonuses and share-based payments | ||
CEO | 2,590 | 3,815 |
CEO's Deputy | 703 | 411 |
Total | 3,293 | 4,226 |
Number of personnel on Dec 31 | 2024 | 2023 |
Pulp & Paper segment | 107 | 101 |
Industry & Water segment | 35 | 39 |
Other, of which | 339 | 357 |
R&D and Technology | 149 | 164 |
Total | 481 | 497 |
Average number of personnel | 506 | 500 |
Thousand EUR | 2024 | 2023 |
Depreciation according to plan and impairment | ||
Intangible rights | 10,681 | 13,219 |
Impairment of intangible rights | 536 | 55 |
Goodwill | 3,634 | 3,626 |
Buildings and constructions | 678 | 666 |
Machinery and equipment | 6,188 | 6,154 |
Impairment of machinery and equipment | 42 | 17 |
Total | 21,760 | 23,738 |
KEMIRA OYJ FINANCIAL STATEMENTS (FAS) | PART OF THE AUDITED FINANCIAL STATEMENTS 2024 |
Thousand EUR | 2024 | 2023 |
Rents | 8,636 | 9,363 |
Intercompany tolling manufacturing charges | 250,911 | 241,571 |
Other intercompany charges | 161,546 | 166,582 |
Freights and delivery expenses | 123,583 | 125,373 |
External services | 22,377 | 22,082 |
Other operating expenses ¹⁾ | 98,516 | 66,399 |
Total | 665,570 | 631,371 |
Thousand EUR | 2024 | 2023 |
Audit fees | 542 | 612 |
Tax services | 61 | 37 |
Other services | 139 | 116 |
Total | 782 | 765 |
Thousand EUR | 2024 | 2023 |
Dividend income | ||
From Group companies | 44,553 | 39,621 |
From others | 26 | 0 |
Total | 44,580 | 39,621 |
Other interest and finance income | ||
Interest income from Group companies | 48,504 | 63,275 |
Interest income from others | 14,266 | 7,953 |
Other finance income from Group companies ¹⁾ | 16,720 | 572 |
Other finance income from others ²⁾ | 3,055 | 0 |
Exchange gains from Group companies (net) | 21,206 | 0 |
Exchange gains from others (net) | 0 | 10,059 |
Total | 103,751 | 81,859 |
Total finance income | 148,330 | 121,481 |
Change in value on non-current assets | ||
Group companies ³⁾ | -10,376 | -97,024 |
Total | -10,376 | -97,024 |
Interest expenses and other finance expenses | ||
Interest expenses to Group companies | -9,914 | -6,767 |
Interest expenses to others | -22,179 | -25,604 |
Other finance expenses to others | -2,001 | -2,121 |
Exchange losses from Group companies (net) | 0 | -14,889 |
Exchange losses from others (net) | -5,995 | 0 |
Total | -40,088 | -49,382 |
Total finance expenses | -50,464 | -146,406 |
Total finance income and expenses | 97,866 | -24,926 |
KEMIRA OYJ FINANCIAL STATEMENTS (FAS) | PART OF THE AUDITED FINANCIAL STATEMENTS 2024 |
Thousand EUR | 2024 | 2023 |
Exchange gains and losses | ||
Realized | 1,203 | 11,591 |
Unrealized | 14,009 | -16,422 |
Total | 15,211 | -4,830 |
Thousand EUR | 2024 | 2023 |
Change in accumulated depreciation difference (increase - / decrease +) | ||
Intangible rights | 215 | 382 |
Other intangible assets | 0 | -457 |
Goodwill | 2 | -6 |
Buildings and structures | -215 | -268 |
Machinery and equipment | -1,136 | -2,386 |
Other tangible assets | 0 | -3 |
Total | -1,134 | -2,739 |
Group contribution | ||
Group contributions received | 0 | 7,000 |
Group contributions given | -7,000 | -7,000 |
Total | -7,000 | 0 |
Total appropriations | -8,134 | -2,739 |
Thousand EUR | 2024 | 2023 |
Income taxes on ordinary activities | -30,267 | -38,578 |
Income taxes for prior years | -238 | 69 |
Change in deferred taxes | -159 | 59 |
Other taxes and parafiscal charges | -2,192 | -1,704 |
Total | -32,856 | -40,154 |
KEMIRA OYJ FINANCIAL STATEMENTS (FAS) | PART OF THE AUDITED FINANCIAL STATEMENTS 2024 |
2024, Thousand EUR | Intangible rights | Goodwill | Advance payments and construction in progress | Other intangible assets | Total |
Acquisition cost on Jan 1 | 292,837 | 32,597 | 1,692 | 39,878 | 367,005 |
Additions | 4,244 | 0 | 2,234 | 0 | 6,477 |
Decreases | -7,468 | 0 | 0 | 0 | -7,468 |
Transfers | 827 | 0 | -827 | 0 | 0 |
Acquisition cost on Dec 31 | 290,440 | 32,597 | 3,099 | 39,878 | 366,014 |
Accumulated amortization on Jan 1 | -257,531 | -18,059 | 0 | -39,878 | -315,468 |
Accumulated amortization relating to decreases | 5,096 | 0 | 0 | 0 | 5,096 |
Amortization during the financial year | -10,681 | -3,634 | 0 | 0 | -14,315 |
Accumulated amortization on Dec 31 | -263,115 | -21,693 | 0 | -39,878 | -324,686 |
Net book value on Dec 31 | 27,325 | 10,905 | 3,099 | 0 | 41,328 |
2023, Thousand EUR | Intangible rights | Goodwill | Advance payments and construction in progress | Other intangible assets | Total |
Acquisition cost on Jan 1 | 279,833 | 32,364 | 9,334 | 39,878 | 361,408 |
Additions | 9,100 | 234 | 910 | 0 | 10,244 |
Decreases | -4,648 | 0 | 0 | 0 | -4,648 |
Transfers | 8,552 | 0 | -8,552 | 0 | 0 |
Acquisition cost on Dec 31 | 292,837 | 32,597 | 1,692 | 39,878 | 367,005 |
Accumulated amortization on Jan 1 | -248,890 | -14,433 | 0 | -39,878 | -303,200 |
Accumulated amortization relating to decreases | 4,578 | 0 | 0 | 0 | 4,578 |
Amortization during the financial year | -13,219 | -3,626 | 0 | 0 | -16,845 |
Accumulated amortization on Dec 31 | -257,531 | -18,059 | 0 | -39,878 | -315,468 |
Net book value on Dec 31 | 35,306 | 14,539 | 1,692 | 0 | 51,537 |
KEMIRA OYJ FINANCIAL STATEMENTS (FAS) | PART OF THE AUDITED FINANCIAL STATEMENTS 2024 |
2024, Thousand EUR | Land and water areas | Buildings and constructions | Machinery and equipment | Other tangible assets | Advance payments and construction in progress | Total |
Acquisition cost on Jan 1 | 1,618 | 17,619 | 108,873 | 343 | 3,877 | 132,330 |
Additions | 0 | 467 | 3,518 | 0 | 4,893 | 8,877 |
Decreases | 0 | 0 | -1,399 | 0 | 0 | -1,399 |
Transfers | 0 | 21 | 1,618 | 0 | -1,639 | 0 |
Acquisition cost on Dec 31 | 1,618 | 18,107 | 112,609 | 343 | 7,131 | 139,808 |
Accumulated depreciation on Jan 1 | -110 | -8,165 | -87,330 | -341 | 0 | -95,947 |
Accumulated depreciation relating to decreases | 0 | 0 | 1,218 | 0 | 0 | 1,218 |
Depreciation during the financial year | 0 | -678 | -6,188 | 0 | 0 | -6,866 |
Accumulated depreciation on Dec 31 | -110 | -8,843 | -92,300 | -342 | 0 | -101,595 |
Net book value at 31 Dec | 1,509 | 9,263 | 20,309 | 2 | 7,131 | 38,213 |
2023, Thousand EUR | Land and water areas | Total | ||||
Acquisition cost on Jan 1 | 1,263 | 16,261 | 102,080 | 343 | 4,725 | 124,671 |
Additions | 59 | 311 | 4,268 | 0 | 3,349 | 7,987 |
Decreases | 0 | 0 | -327 | 0 | 0 | -327 |
Transfers | 297 | 1,047 | 2,853 | 0 | -4,196 | 0 |
Acquisition cost on Dec 31 | 1,618 | 17,619 | 108,873 | 343 | 3,877 | 132,330 |
Accumulated depreciation on Jan 1 | -110 | -7,499 | -81,443 | -341 | 0 | -89,393 |
Accumulated depreciation relating to decreases | 0 | 0 | 268 | 0 | 0 | 268 |
Depreciation during the financial year | 0 | -666 | -6,154 | 0 | 0 | -6,821 |
Accumulated depreciation on Dec 31 | -110 | -8,165 | -87,330 | -341 | 0 | -95,947 |
Net book value on Dec 31 | 1,509 | 9,453 | 21,543 | 2 | 3,877 | 36,383 |
KEMIRA OYJ FINANCIAL STATEMENTS (FAS) | PART OF THE AUDITED FINANCIAL STATEMENTS 2024 |
2024, Thousand EUR | Holdings in Group companies | Receivables from Group companies | Other shares and holdings | Other receivables | Total |
Net book value on Jan 1 | 1,090,711 | 445,180 | 98,339 | 6,127 | 1,640,357 |
Additions | 7,035 | 0 | 0 | 0 | 7,035 |
Decreases | -74,281 | -73,178 | 0 | 0 | -147,459 |
Impairments | -10,376 | 0 | 0 | 0 | -10,376 |
Net book value on Dec 31 | 1,013,089 | 372,002 | 98,339 | 6,127 | 1,489,557 |
2023, Thousand EUR | Holdings in Group companies | Receivables from Group companies | Other shares and holdings | Other receivables | Total |
Net book value on Jan 1 | 1,049,503 | 552,996 | 99,609 | 6,127 | 1,708,236 |
Additions | 165,492 | 0 | 0 | 0 | 165,492 |
Decreases | -31,767 | -107,817 | -270 | 0 | -139,854 |
Impairments | -93,516 | 0 | 0 | 0 | -93,516 |
Transfers | 1,000 | 0 | -1,000 | 0 | 0 |
Net book value on Dec 31 | 1,090,711 | 445,180 | 98,339 | 6,127 | 1,640,357 |
Thousand EUR | 2024 | 2023 |
Raw materials and consumables | 50,379 | 43,225 |
Finished goods | 88,455 | 88,525 |
Advance payments | 5,152 | 9,615 |
Total | 143,985 | 141,366 |
KEMIRA OYJ FINANCIAL STATEMENTS (FAS) | PART OF THE AUDITED FINANCIAL STATEMENTS 2024 |
Thousand EUR | 2024 | 2023 |
Non-current receivables | ||
Receivables from others | ||
Loan receivables | 400 | 400 |
Other receivables | 132 | 1,608 |
Total | 532 | 2,008 |
Deferred tax assets | ||
From appropriations | 229 | 289 |
From reservations | 9,759 | 9,823 |
From foreign currency and electricity hedging | 835 | 91 |
From revaluations | 4,285 | 4,285 |
From other deferred tax receivables | 1,073 | 1,107 |
Total | 16,181 | 15,595 |
Total non-current receivables | 16,713 | 17,603 |
Current receivables | ||
Receivables from Associated companies | ||
Trade receivables | 391 | 40 |
Total | 391 | 40 |
Thousand EUR | 2024 | 2023 |
Receivables from Group companies | ||
Trade receivables | 156,789 | 131,920 |
Loan receivables | 143,326 | 93,415 |
Advances paid | 18,066 | 18,836 |
Other current receivables | 237,411 | 206,754 |
Prepayments and accrued income | 8,266 | 25,604 |
Total | 563,858 | 476,529 |
Receivables from others | ||
Trade receivables | 123,785 | 137,406 |
Loan receivables | 500 | 0 |
Advances paid | 112 | 133 |
Other current receivables | 5,934 | 3,626 |
Prepayments and accrued income | 12,941 | 42,924 |
Total | 143,272 | 184,088 |
Total current receivables | 707,522 | 660,657 |
Total receivables | 724,234 | 678,261 |
Accrued income from others | ||
Taxes | 0 | 18,251 |
Hedging accruals | 5,836 | 18,060 |
Prepaid expenses | 4,989 | 4,285 |
Accrued income | 446 | 1,486 |
Other | 1,670 | 841 |
Total | 12,941 | 42,924 |
KEMIRA OYJ FINANCIAL STATEMENTS (FAS) | PART OF THE AUDITED FINANCIAL STATEMENTS 2024 |
Thousand EUR | 2024 | 2023 |
Money market investments | ||
Book value | 247,602 | 119,822 |
Fair value | 248,000 | 120,000 |
Difference | -398 | -178 |
KEMIRA OYJ FINANCIAL STATEMENTS (FAS) | PART OF THE AUDITED FINANCIAL STATEMENTS 2024 |
Thousand EUR | 2024 | 2023 |
Restricted equity | ||
Share capital on Jan 1 | 221,762 | 221,762 |
Share capital on Dec 31 | 221,762 | 221,762 |
Share premium account on Jan 1 | 257,878 | 257,878 |
Share premium account on Dec 31 | 257,878 | 257,878 |
Fair value reserve on Jan 1 | 9,961 | 56,764 |
Cash flow hedges | -12,178 | -46,803 |
Fair value reserve on Dec 31 | -2,217 | 9,961 |
Total restricted equity on Dec 31 | 477,422 | 489,600 |
Unrestricted equity | ||
Unrestricted equity reserve on Jan 1 | 199,964 | 199,964 |
Unrestricted equity reserve on Dec 31 | 199,964 | 199,964 |
Retained earnings on Jan 1 | 513,716 | 502,839 |
Dividend distributions | -104,702 | -95,236 |
Share-based incentive plan | ||
Shares given | 3,372 | 1,922 |
Shares returned | -1,931 | 0 |
Retained earnings on Dec 31 | 410,456 | 409,525 |
Profit for the financial period | 183,610 | 104,191 |
Total unrestricted equity on Dec 31 | 794,029 | 713,680 |
Total capital and reserves on Dec 31 | 1,271,452 | 1,203,281 |
Total distributable funds on Dec 31 | 794,029 | 713,680 |
Thousand | EUR | Number of shares |
Acquisition value/number on Jan 1, 2024 | 11,596 | 1,723 |
Change | -1,298 | -363 |
Acquisition value/number on Dec 31, 2024 | 10,299 | 1,359 |
Thousand EUR | 2024 | 2023 |
Appropriations | ||
Accumulated depreciation difference | 16,971 | 15,837 |
Deferred tax liabilities on accumulated appropriations | 3,394 | 3,167 |
KEMIRA OYJ FINANCIAL STATEMENTS (FAS) | PART OF THE AUDITED FINANCIAL STATEMENTS 2024 |
Thousand EUR | 2024 | 2023 |
Non-current provisions | ||
Pension provisions | 5,365 | 5,536 |
Environmental provisions | 9,960 | 9,835 |
Personnel related provisions | 127 | 0 |
Restructuring provisions | 24,943 | 24,390 |
Total non-current provisions | 40,396 | 39,762 |
Current provisions | ||
Environmental provisions | 2,383 | 4,890 |
Personnel related provisions | 2,042 | 0 |
Restructuring provisions | 7,643 | 8,305 |
Total current provisions | 12,069 | 13,195 |
Total provisions | 52,464 | 52,957 |
Change in obligatory provisions | ||
Obligatory provisions on Jan 1 | 52,957 | 52,230 |
Utilised during the year | -12,332 | -12,031 |
Cancellation of unused reservations | -362 | 0 |
Increase during the year | 12,202 | 12,758 |
Obligatory provisions on Dec 31 | 52,464 | 52,957 |
Thousand EUR | 2024 | 2023 |
Loans from financial institutions | 230,000 | 310,887 |
Corporate bonds | 198,895 | 198,850 |
Other non-current liabilities | 16,163 | 16,049 |
Total | 445,058 | 525,786 |
Maturity later than five years | ||
Other liabilities | 16,037 | 16,037 |
Total | 16,037 | 16,037 |
Deferred tax liabilities | ||
From foreign currency and electricity hedging | 281 | 2,581 |
Total | 281 | 2,581 |
Total non-current liabilities | 445,340 | 528,367 |
KEMIRA OYJ FINANCIAL STATEMENTS (FAS) | PART OF THE AUDITED FINANCIAL STATEMENTS 2024 |
Thousand EUR | 2024 | 2023 |
Liabilities to Group companies | ||
Loan liabilities | 11,488 | 8,438 |
Trade payables | 219,300 | 155,944 |
Other liabilities | 363,798 | 285,937 |
Accrued expenses | 6,559 | 7,663 |
Total | 601,145 | 457,981 |
Liabilities to others | ||
Corporate Bonds | 0 | 199,597 |
Loans from financial institutions | 133,488 | 0 |
Prepayments received | 437 | 1,064 |
Trade payables | 94,762 | 95,134 |
Other liabilities | 9,117 | 9,235 |
Accrued expenses | 88,387 | 120,323 |
Total | 326,190 | 425,354 |
Total current liabilities | 927,335 | 883,335 |
Accrued expenses and deferred income | ||
Personnel expenses | 26,659 | 22,727 |
Interest expenses and exchange rate differences | 12,127 | 10,958 |
Cost accruals | 32,869 | 44,827 |
Income tax accruals | 9,953 | 38,578 |
Other | 6,780 | 3,233 |
Total | 88,387 | 120,323 |
2024 | 2023 | |
Nominal values, thousand EUR | Total | Total |
Currency derivatives | ||
Forward contracts | 612,726 | 812,819 |
of which cash flow hedges | 127,134 | 110,463 |
Commodity derivatives | ||
Commodity forward contracts (MWh) ¹⁾ | 230,656 | 525,989 |
of which cash flow hedges | 230,656 | 525,989 |
2024 | |||
Fair values, thousand EUR | Positive | Negative | Net |
Currency derivatives | |||
Forward contracts | 5,369 | 7,600 | -2,231 |
of which cash flow hedges | 495 | 4,331 | -3,836 |
Commodity derivatives | |||
Commodity forward contracts ¹⁾ | 1,567 | 161 | 1,406 |
of which cash flow hedges | 1,567 | 161 | 1,406 |
2023 | |||
Fair values, thousand EUR | Positive | Negative | Net |
Currency derivatives | |||
Forward contracts | 8,571 | 4,258 | 4,313 |
of which cash flow hedges | 2,190 | 136 | 2,054 |
Commodity derivatives | |||
Commodity forward contracts | 10,836 | 533 | 10,303 |
of which cash flow hedges | 10,836 | 533 | 10,303 |
KEMIRA OYJ FINANCIAL STATEMENTS (FAS) | PART OF THE AUDITED FINANCIAL STATEMENTS 2024 |
Thousand EUR | 2024 | 2023 |
Given guarantees | ||
On behalf of own commitments | ||
Business related delivery-, environmental and other guarantees | 18,964 | 35,482 |
On behalf of companies belonging to the same Group | ||
Business and financing guarantees | 523,933 | 527,802 |
On behalf of associated companies | ||
Business and financing guarantees | 10,915 | 11,718 |
On behalf of others | ||
Guarantees | 2,582 | 2,436 |
Rent liabilities | ||
Maturity within one year | 2,923 | 2,767 |
Maturity after one year | 3,566 | 3,765 |
Total | 6,489 | 6,532 |
Leasing liabilities | ||
Maturity within one year | 2,513 | 1,870 |
Maturity after one year | 4,528 | 3,551 |
Total | 7,041 | 5,421 |
Thousand EUR | 2024 | 2023 |
Related party notes required by the Finnish Companies Act | ||
The most significant Group companies with which the company has loans | ||
Kemira Water Solutions Inc. | 173,041 | 162,690 |
Kemira Chemicals Oy | 67,400 | 77,400 |
Kemira Chemicals (Nanjing) Co.,Ltd. | 59,679 | 56,109 |
Other Group companies | 215,208 | 242,396 |
Total | 515,327 | 538,594 |
KEMIRA OYJ FINANCIAL STATEMENTS (FAS) | PART OF THE AUDITED FINANCIAL STATEMENTS 2024 |
Group holding, % | Kemira Oyj holding, % | |
AS Kemivesi | 100.00 | 100.00 |
Kemira Argentina S.A. | 100.00 | 51.00 |
Kemira Cell Sp. z.o.o. | 55.00 | 55.00 |
Kemira Chemicals (Nanjing) Co., Ltd. | 100.00 | 100.00 |
Kemira Chemicals (Shanghai) Co., Ltd. | 100.00 | 100.00 |
Kemira Chemicals (UK) Ltd. | 100.00 | 100.00 |
Kemira Chemicals (Yanzhou) Co., Ltd. | 100.00 | 100.00 |
Kemira Chemicals Germany GmbH | 100.00 | 100.00 |
Kemira Chemicals Korea Corporation | 100.00 | 100.00 |
Kemira Chemie GesmbH | 100.00 | 100.00 |
Kemira Chile Comercial Limitada | 100.00 | 99.00 |
Kemira Europe Oy | 100.00 | 100.00 |
Kemira Hong Kong Company Limited | 100.00 | 100.00 |
Kemira International Finance B.V. | 100.00 | 100.00 |
Kemira KTM d.o.o. | 100.00 | 100.00 |
Kemira Purton Ltd | 100.00 | 100.00 |
Kemira Świecie Sp. z o.o. | 100.00 | 100.00 |
Kemira Water Danmark A/S | 100.00 | 100.00 |
PT Kemira Chemicals Indonesia | 99.8 | 99.8 |
PT Kemira Indonesia | 100.00 | 76.2 |
SimAnalytics Oy | 100.00 | 100.00 |
BOARD'S PROPOSAL FOR PROFIT DISTRIBUTION AND SIGNATURES | PART OF THE AUDITED FINANCIAL STATEMENTS 2024 |
Matti Kähkönen | Annika Paasikivi | Tina Sejersgård Fanø | ||
Chair | Vice Chair | |||
Werner Fuhrmann | Timo Lappalainen | Kristian Pullola | ||
Mikael Staffas | Antti Salminen | |||
AUDITOR'S REPORT |
Ernst & Young Oy Korkeavuorenkatu 32-34 FI- 00130 Helsinki Finland | Tel. +358 207 280 190 www.ey.com/fi Business ID 2204039-6 domicile Helsinki |
AUDITOR'S REPORT |
Key audit matter | How our audit addressed the Key Audit Matter |
Valuation of goodwill The accounting principles and disclosures concerning goodwill are disclosed in Note 3.1. Valuation of goodwill was a key audit matter because • the assessment process is judgmental, • it is based on assumptions relating to market or economic conditions extending to the future, and • because of the significance of the goodwill to the financial statements. As of balance sheet date 31 December 2024, the value of goodwill amounted to 491 million euro representing 15 % of the total assets and 27 % of the total equity. The valuation of goodwill is based on management’s estimate about the value-in-use calculations of the cash generating units. There are number of underlying assumptions used to determine the value-in-use, including the revenue growth, EBITDA and discount rate applied on net cash-flows. Estimated value-in-use may vary significantly when the underlying assumptions are changed and the changes in above-mentioned individual assumptions may result in an impairment of goodwill. | Our audit procedures regarding the valuation of goodwill included involving EY valuation specialists to assist us in evaluating methodologies, impairment calculations and underlying assumptions applied by the management in the impairment testing. In evaluation of methodologies, we compared the principles applied by the management in the impairment tests to the requirements set in IAS 36 Impairment of assets standard and ensured the mathematical accuracy of the impairment calculations. The key assumptions applied by the management in impairment tests were compared to • approved budgets and long-term forecasts, • information available in external sources, as well as • our independently calculated industry averages such as weighted average cost of capital used in discounting the cashflows. In addition, we compared the sum of discounted cash flows in impairment tests to Kemira’s market capitalization. We also assessed the sufficiency and appropriateness of the disclosures given in respect of goodwill and its sensitivity. |
Key audit matter | How our audit addressed the Key Audit Matter |
Fair value measurement of other shares The accounting principles and disclosures concerning other shares are disclosed in Note 3.5. Fair value measurement of other shares was a key audit matter because • the value of PVO / TVO shares is material to the financial statements, and because • the fair value assessment process requires significant management judgment. As of balance sheet date 31 December 2024, the value of PVO / TVO shares included in other shares amounted to 269 million euro representing 8 % of the total assets and 15 % of the total equity. PVO / TVO shares represent majority of the balance sheet value of other shares. In determining the fair value of PVO / TVO shares, the management must make among other things an assessment regarding • future electricity production cost for PVO and TVO, • future electricity market prices applicable for Finland, and • discount rate applied on discounting the cashflows. Fair values of PVO and TVO shares may vary significantly when above-mentioned assumptions are changed. Fair value measurement of other shares was determined to be a key audit matter and a significant risk of material misstatement referred to in EU Regulation No 537/2014, point (c) of Article 10 (2). | Our audit procedures regarding the fair values of other shares to address the risk of material misstatement included involving EY valuation specialists to assist us in evaluating appropriateness of methodologies, fair value calculations and underlying assumptions applied by the management. The key assumptions made by the management were compared to • estimates of future electricity production costs available on external sources, • estimates of future electricity market prices in Finland available on external sources, and • our independently calculated discount rate applicable for discounting of expected cashflows. In addition, we assessed the overall reasonableness of management’s judgments. We also assessed the sufficiency and appropriateness of the disclosures regarding the other shares. |
AUDITOR'S REPORT |
AUDITOR'S REPORT |
ASSURANCE REPORT |
Ernst & Young Oy Korkeavuorenkatu 32-34 FI- 00130 Helsinki Finland | Tel. +358 207 280 190 www.ey.com/fi Business ID 2204039-6, domicile Helsinki |
ASSURANCE REPORT |
ASSURANCE REPORT |
ESEF FINANCIAL STATEMENT REPORT |
Ernst & Young Oy Korkeavuorenkatu 32-34 FI- 00130 Helsinki Finland | Tel. +358 207 280 190 www.ey.com/fi Business ID 2204039-6, domicile Helsinki |
ESEF FINANCIAL STATEMENT REPORT |
GROUP KEY FIGURES |
2024 | 2023 | 2022 | 2021 | 2020 | |
INCOME STATEMENT AND PROFITABILITY | |||||
Revenue, EUR million | 2,948 | 3,384 | 3,570 | 2,674 | 2,427 |
Revenue, O&G divestment adjusted, EUR million ⁵⁾ | 2,904 | 2,889 | — | — | — |
Operative EBITDA, EUR million | 585 | 667 | 572 | 426 | 435 |
Operative EBITDA, O&G divestment adjusted, EUR million ⁵⁾ | 582 | 596 | — | — | — |
Operative EBITDA, % | 19.9 | 19.7 | 16.0 | 15.9 | 17.9 |
Operative EBITDA, O&G divestment adjusted, % ⁵⁾ | 20.0 | 20.6 | — | — | — |
EBITDA, EUR million | 551 | 540 | 559 | 373 | 413 |
EBITDA, % | 18.7 | 16.0 | 15.7 | 14.0 | 17.0 |
Operative EBIT, EUR million | 399 | 463 | 362 | 225 | 238 |
Operative EBIT, O&G divestment adjusted, EUR million ⁵⁾ | 395 | 415 | — | — | — |
Operative EBIT, % | 13.5 | 13.7 | 10.1 | 8.4 | 9.8 |
Operative EBIT, O&G divestment adjusted, % ⁵⁾ | 13.6 | 14.4 | — | — | — |
2024 | 2023 | 2022 | 2021 | 2020 | |
Operating profit (EBIT), EUR million | 363 | 336 | 348 | 170 | 216 |
Operating profit (EBIT), % | 12.3 | 9.9 | 9.7 | 6.4 | 8.9 |
Finance costs (net), EUR million | 27 | 44 | 39 | 27 | 35 |
% of revenue | 0.9 | 1.3 | 1.1 | 1.0 | 1.4 |
Profit before tax, EUR million | 336 | 292 | 308 | 143 | 181 |
% of revenue | 11.4 | 8.6 | 8.6 | 5.4 | 7.5 |
Net profit for the period (attributable to equity owners of the parent company), EUR million | 249 | 199 | 232 | 108 | 131 |
% of revenue | 8.4 | 5.9 | 6.5 | 4.0 | 5.4 |
Return on investment (ROI), % | 13.2 | 11.6 | 12.7 | 7.2 | 9.1 |
Return of equity (ROE), % | 14.5 | 11.9 | 15.4 | 8.6 | 10.9 |
Capital employed, EUR million ¹⁾ | 1,920 | 2,156 | 2,238 | 1,995 | 1,965 |
Operative return on capital employed (ROCE), % ¹⁾ | 20.8 | 21.5 | 16.2 | 11.3 | 12.1 |
Operative ROCE, %, O&G divestment adjusted ⁵⁾ | 20.6 | 22.4 | — | — | — |
Return on capital employed (ROCE), % ¹⁾ | 18.9 | 15.6 | 15.5 | 8.5 | 11.0 |
Research and development expenses, EUR million | 34 | 34 | 33 | 28 | 29 |
% of revenue | 1.1 | 1.0 | 0.9 | 1.1 | 1.2 |
Organic growth, % | -1 | -2 | 27 | 11 | -7 |
GROUP KEY FIGURES |
2024 | 2023 | 2022 | 2021 | 2020 | |
CASH FLOW | |||||
Net cash generated from operating activities, EUR million | 485 | 546 | 400 | 220 | 375 |
Proceeds from sale of subsidiaries and property, plant and equipment and intangible assets, EUR million | 144 | 10 | 19 | 7 | 2 |
Capital expenditure, EUR million | 170 | 207 | 198 | 170 | 198 |
% of revenue | 5.8 | 6.1 | 5.5 | 6.3 | 8.2 |
Capital expenditure excl. acquisitions, EUR million | 167 | 205 | 198 | 169 | 196 |
% of revenue | 5.7 | 6.1 | 5.5 | 6.3 | 8.1 |
Cash flow after investing activities, EUR million | 412 | 349 | 222 | 57 | 173 |
BALANCE SHEET AND SOLVENCY | |||||
Non-current assets, EUR million | 2,060 | 2,051 | 2,323 | 2,155 | 2,018 |
Shareholders' equity (Equity attributable to equity owners of the parent company), EUR million | 1,785 | 1,665 | 1,670 | 1,329 | 1,192 |
Total equity including non-controlling interests, EUR million | 1,804 | 1,684 | 1,685 | 1,343 | 1,205 |
Total liabilities, EUR million | 1,566 | 1,700 | 1,966 | 1,797 | 1,590 |
Total assets, EUR million | 3,381 | 3,489 | 3,651 | 3,139 | 2,796 |
Net working capital | 248 | 279 | 362 | 287 | 197 |
Interest-bearing net liabilities, EUR million | 291 | 535 | 771 | 850 | 759 |
Equity ratio, % | 53 | 48 | 46 | 43 | 43 |
Gearing, % | 16 | 32 | 46 | 63 | 63 |
Interest-bearing net liabilities per EBITDA | 0.5 | 1.0 | 1.4 | 2.3 | 1.8 |
2024 | 2023 | 2022 | 2021 | 2020 | |
PERSONNEL | |||||
Personnel at period-end | 4,698 | 4,915 | 4,902 | 4,926 | 4,921 |
Personnel (average) | 4,746 | 4,946 | 4,936 | 4,947 | 5,038 |
of whom in Finland | 818 | 806 | 780 | 784 | 790 |
Wages and salaries, EUR million | 335 | 343 | 339 | 288 | 303 |
EXCHANGE RATES | |||||
Key exchange rates on Dec 31 | |||||
USD | 1.039 | 1.105 | 1.067 | 1.133 | 1.227 |
CAD | 1.495 | 1.464 | 1.444 | 1.439 | 1.563 |
SEK | 11.459 | 11.096 | 11.122 | 10.250 | 10.034 |
CNY | 7.583 | 7.851 | 7.358 | 7.195 | 8.023 |
BRL | 6.425 | 5.362 | 5.639 | 6.310 | 6.374 |
PER SHARE FIGURES | |||||
Earnings per share (EPS), basic, EUR ²⁾ | 1.62 | 1.30 | 1.51 | 0.71 | 0.86 |
Earnings per share (EPS), diluted, EUR ²⁾ | 1.61 | 1.28 | 1.50 | 0.70 | 0.86 |
Net cash generated from operating activities per share, EUR ²⁾ | 3.15 | 3.56 | 2.61 | 1.44 | 2.45 |
Dividend per share, EUR ²⁾ ³⁾ | 0.74 | 0.68 | 0.62 | 0.58 | 0.58 |
Dividend payout ratio, % ²⁾ ³⁾ | 45.7 | 52.4 | 41.0 | 82.2 | 67.5 |
Dividend yield, % ²⁾ ³⁾ | 3.8 | 4.1 | 4.3 | 4.4 | 4.5 |
Equity per share, EUR ²⁾ | 11.59 | 10.84 | 10.89 | 8.68 | 7.80 |
Price per earnings per share (P/E ratio) ²⁾ | 12.04 | 12.95 | 9.48 | 18.88 | 15.07 |
Price per equity per share ²⁾ | 1.68 | 1.55 | 1.32 | 1.54 | 1.66 |
Price per cash flow from operations per share ²⁾ | 6.20 | 4.72 | 5.49 | 9.27 | 5.28 |
Dividend paid, EUR million ³⁾ | 113.9 | 104.5 | 95.1 | 88.8 | 88.7 |
GROUP KEY FIGURES |
2024 | 2023 | 2022 | 2021 | 2020 | |
SHARE PRICE AND TRADING | |||||
Share price, high, EUR | 24.58 | 18.22 | 14.94 | 14.66 | 14.24 |
Share price, low, EUR | 15.96 | 13.51 | 10.36 | 12.64 | 8.02 |
Share price, average, EUR | 19.84 | 15.36 | 12.57 | 13.67 | 11.55 |
Share price on Dec 31, EUR | 19.52 | 16.79 | 14.33 | 13.33 | 12.94 |
Number of shares traded (1,000) 4) | 46,801 | 43,852 | 37,017 | 57,478 | 75,885 |
% on number of shares | 30 | 29 | 24 | 38 | 50 |
Market capitalization on Dec 31, EUR million ²⁾ | 3,006 | 2,579 | 2,198 | 2,041 | 1,979 |
NUMBER OF SHARES AND SHARE CAPITAL | |||||
Average number of shares, basic (1,000) ²⁾ | 153,921 | 153,573 | 153,320 | 153,092 | 152,879 |
Average number of shares, diluted (1,000) ²⁾ | 155,234 | 155,051 | 154,261 | 153,785 | 153,373 |
Number of shares on Dec 31, basic (1,000) ²⁾ | 153,983 | 153,620 | 153,352 | 153,127 | 152,924 |
Number of shares on Dec 31, diluted (1,000) ²⁾ | 155,409 | 155,303 | 154,894 | 154,068 | 153,744 |
Increase (+) / decrease (-) in number of shares outstanding (1,000) | 363 | 267 | 225 | 203 | 275 |
Share capital, EUR million | 221.8 | 221.8 | 221.8 | 221.8 | 221.8 |
DEFINITION OF KEY FIGURES |
KEY FIGURES | DEFINITION OF KEY FIGURES | PURPOSE OF KEY FIGURES | |||
EBITDA | = | Operating profit (EBIT) + depreciation and amortization + impairments | EBITDA describes the profitability of a business when depreciation, amortization and impairments are added to EBIT. The key figure is used to monitor the development of business results. | ||
OPERATIVE EBITDA | = | Operating profit (EBIT) + depreciation and amortization + impairments +/- items affecting comparability | Operative EBITDA describes the profitability of a business when depreciation, amortization and impairments are added to EBIT. The key figure is used to monitor the development of business results. The key figure is calculated by adjusting the items affecting from EBITDA, which improves the comparability of operating profitability between different periods. | ||
ITEMS AFFECTING COMPARABILITY ¹⁾ | = | Restructuring and streamlining programs + transaction and integration expenses in acquisitions + divestment of businesses and other disposals + other items | Used as a component in the calculation of operative EBITDA and operative EBIT. | ||
EBIT | = | Revenue + other operating income - operating expenses - depreciation and amortization - impairments + share of the results of associates | EBIT is used to monitor the development of business results. The key figure describes the profitability of the business before financial items and taxes. | ||
OPERATIVE EBIT | = | Operating profit (EBIT) +/- items affecting comparability | Operative EBIT is used to monitor the development of business results. The key figure describes the profitability of the business before financial items and taxes. The key figure is calculated by adjusting the items affecting operating comparability from operating profit, which improves the comparability of operating profitability between different periods. | ||
INTEREST-BEARING NET LIABILITIES | = | Interest-bearing liabilities - cash and cash equivalents | Interest-bearing liabilities is used to monitor the Group's gearing. | ||
EQUITY RATIO (%) | = | 100 x | Total equity | Equity ratio (%) indicates what proportion of the assets is covered by equity. | |
Total assets - prepayments received | |||||
GEARING (%) | = | 100 x | Interest-bearing net liabilities | Gearing (%) measures the ratio of interest-bearing net liabilities to equity. | |
Total equity | |||||
RETURN ON INVESTMENTS (ROI) (%) | = | 100 x | Profit before tax + interest expenses + other financial expenses | Return on investment (%) measures how efficiently invested capital is used. | |
Total assets - non-interest-bearing liabilities ²⁾ |
DEFINITION OF KEY FIGURES |
KEY FIGURES | DEFINITION OF KEY FIGURES | PURPOSE OF KEY FIGURES | |||
RETURN ON EQUITY (ROE) (%) | = | 100 x | Net profit attributable to equity owners of the parent company | Return on equity (%) is used to measure how effectively the equity owned by the owners of the parent company is used. | |
Equity attributable to equity owners of the parent company ²⁾ | |||||
RETURN ON CAPITAL EMPLOYED (ROCE) (%) | = | 100 x | Operating profit (EBIT) ³⁾ | Return on capital employed (%) is used to measure how efficiently capital is employed. | |
Capital employed ⁴⁾ | |||||
OPERATIVE RETURN ON CAPITAL EMPLOYED (OPERATIVE ROCE) (%) | = | 100 x | Operating profit (EBIT) ³⁾ | Operative return on capital employed (%) is used to measure how efficiently capital is employed. | |
Capital employed ⁴⁾ | |||||
CASH FLOW AFTER INVESTING ACTIVITIES | = | Net cash generated from operating activities + net cash used in investing activities | Cash flow after investments is a key figure that describes the cash flow from operating activities after investments. This is free cash flow that remains, for example, in the payment of dividends and liabilities. | ||
INTEREST-BEARING NET LIABILITIES / EBITDA | = | Interest-bearing net liabilities | Interest-bearing net liabilities / EBITDA ratio measures the Group's capital structure. The key figure describes how long it would take to pay interest-bearing net liabilities at the current level of profitability if the EBITDA in its entirety were used to repay the debt. | ||
Operating profit (EBIT) + depreciation and amortization + impairments | |||||
NET FINANCIAL COST (%) | = | 100 x | Finance costs, net - dividend income +/- exchange rate differences | Net financial cost (%) describes the financial expense structure and the key figure can be compared to the existing average interest rate level. | |
Interest-bearing net liabilities ²⁾ | |||||
NET WORKING CAPITAL | = | Inventories + trade receivables + other receivables, excluding derivatives, accrued interest income and other financing items - trade payables - other liabilities, excluding derivatives, accrued interest expenses and other financing items | Net working capital is the amount of capital tied up in business operations. It describes the amount of cash needed to run the Group's day-to-day operations. | ||
CAPITAL EMPLOYED | = | Property, plant and equipment + right-of-use assets + intangible assets + net working capital + investments in associates | Capital employed describes the capital committed to the Group's operations (e.g. production facilities), which is a premise for the manufacture of the Group's products for sale. Restricted capital is used as a component in calculating the return on capital employed. | ||
CAPITAL EXPENDITURE | = | Property, plant and equipment + intangible assets + other shares + investments in associates | Investments excluding acquisitions are cash used on the acquisition of non-current assets. The key figure is part of the cash flow statement. | ||
CAPITAL EXPENDITURE EXCL. ACQUISITIONS | = | Property, plant and equipment + intangible assets + other shares + investments in associates - acquisitions | Investments excluding acquisitions are cash used on the acquisition of non-current assets, excluding acquisitions. The key figure is part of the cash flow statement. |
DEFINITION OF KEY FIGURES |
KEY FIGURES | DEFINITION OF KEY FIGURES | PURPOSE OF KEY FIGURES | |||
ORGANIC GROWTH (%) | = | Revenue growth in local currencies, excluding acquisitions and divestments | Organic growth describes revenue growth in local currencies excluding acquisitions and divestments. | ||
INTRINSIC VALUE | = | Operative EBITDA x 8 - interest-bearing net liabilities | Intrinsic value is used as a remuneration criteria in the Group's share-based payments incentive plans. |
KEY FIGURES | DEFINITION OF KEY FIGURES | KEY FIGURES | DEFINITION OF KEY FIGURES | |||||
EARNINGS PER SHARE (EPS) | Net profit attributable to equity owners of the parent company | SHARE PRICE, YEAR AVERAGE | Shares traded (EUR) | |||||
Average number of shares | Shares traded (volume) | |||||||
NET CASH GENERATED FROM OPERATING ACTIVITIES PER SHARE | Net cash generated from operating activities | PRICE PER EARNINGS PER SHARE (P/E) | Share price on Dec 31 | |||||
Average number of shares | Earnings per share (EPS), basic | |||||||
DIVIDEND PER SHARE | Dividend paid | PRICE PER EQUITY PER SHARE | Share price on Dec 31 | |||||
Number of shares on Dec 31 | Equity per share attributable to equity owners of the parent company | |||||||
DIVIDEND PAYOUT RATIO (%) | 100 x | Dividend per share | PRICE PER NET CASH GENERATED FROM OPERATING ACTIVITIES PER SHARE | Share price on Dec 31 | ||||
Earnings per share (EPS), basic | Net cash generated from operating activities per share | |||||||
DIVIDEND YIELD (%) | 100 x | Dividend per share | SHARE TURNOVER (%) | 100 x | Number of shares traded in main stock exchange | |||
Share price on Dec 31 | Average number of shares | |||||||
EQUITY PER SHARE | Equity attributable to equity owners of the parent company on Dec 31 | |||||||
Number of shares on Dec 31 |
RECONCILIATION OF IFRS FIGURES |
2024 | 2023 | |||||||||
EUR million | 1-3 | 4-6 | 7-9 | 10-12 | Total | 1-3 | 4-6 | 7-9 | 10-12 | Total |
Revenue, O&G divestment adjusted | ||||||||||
Pulp & Paper | 422.9 | 412.4 | 399.0 | 412.4 | 1,646.7 | 504.6 | 421.2 | 403.6 | 418.8 | 1,748.2 |
Industry & Water, O&G divestment adjusted | 295.9 | 321.0 | 328.6 | 311.3 | 1,256.9 | 291.0 | 287.9 | 290.7 | 271.4 | 1,140.9 |
Total, O&G divestment adjusted | 718.8 | 733.4 | 727.6 | 723.7 | 2,903.5 | 795.6 | 709.1 | 694.3 | 690.2 | 2,889.0 |
Items affecting comparability in Revenue | ||||||||||
Pulp & Paper | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Industry & Water, O&G divestment adjustment | 44.5 | 0.0 | 0.0 | 0.0 | 44.5 | 110.5 | 131.0 | 134.4 | 118.7 | 494.6 |
Total | 44.5 | 0.0 | 0.0 | 0.0 | 44.5 | 110.5 | 131.0 | 134.4 | 118.7 | 494.6 |
Revenue | ||||||||||
Pulp & Paper | 422.9 | 412.4 | 399.0 | 412.4 | 1,646.7 | 504.6 | 421.2 | 403.6 | 418.8 | 1,748.2 |
Industry & Water | 340.5 | 321.0 | 328.6 | 311.3 | 1,301.4 | 401.5 | 418.9 | 425.1 | 390.0 | 1,635.5 |
Total | 763.3 | 733.4 | 727.6 | 723.7 | 2,948.1 | 906.0 | 840.1 | 828.7 | 808.8 | 3,383.7 |
Operative EBITDA, O&G divestment adjusted | ||||||||||
Pulp & Paper | 88.2 | 67.9 | 70.7 | 76.2 | 303.1 | 109.4 | 65.2 | 68.9 | 87.5 | 330.9 |
Industry & Water, O&G divestment adjusted | 71.0 | 72.6 | 76.7 | 58.8 | 279.1 | 60.1 | 68.1 | 75.0 | 61.8 | 265.0 |
Total, O&G divestment adjusted | 159.2 | 140.5 | 147.4 | 135.0 | 582.1 | 169.4 | 133.3 | 143.8 | 149.3 | 595.9 |
Items affecting comparability in Operative EBITDA | ||||||||||
Pulp & Paper | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Industry & Water, O&G divestment adjusted | 3.3 | 0.0 | 0.0 | 0.0 | 3.3 | 23.2 | 17.7 | 16.5 | 13.4 | 70.8 |
Total | 3.3 | 0.0 | 0.0 | 0.0 | 3.3 | 23.2 | 17.7 | 16.5 | 13.4 | 70.8 |
RECONCILIATION OF IFRS FIGURES |
2024 | 2023 | |||||||||
EUR million | 1-3 | 4-6 | 7-9 | 10-12 | Total | 1-3 | 4-6 | 7-9 | 10-12 | Total |
Operative EBITDA | ||||||||||
Pulp & Paper | 88.2 | 67.9 | 70.7 | 76.2 | 303.1 | 109.4 | 65.2 | 68.9 | 87.5 | 330.9 |
Industry & Water | 74.3 | 72.6 | 76.7 | 58.8 | 282.3 | 83.3 | 85.8 | 91.5 | 75.2 | 335.8 |
Total | 162.5 | 140.5 | 147.4 | 135.0 | 585.4 | 192.6 | 151.0 | 160.3 | 162.7 | 666.7 |
Items affecting comparability in EBITDA | ||||||||||
Pulp & Paper | -0.1 | -0.9 | -4.1 | -15.4 | -20.6 | -8.5 | -1.3 | -0.1 | -13.0 | -22.9 |
Industry & Water | -8.3 | -2.4 | -0.3 | -3.1 | -14.1 | 0.0 | -2.4 | -3.0 | -98.4 | -103.7 |
Total | -8.4 | -3.3 | -4.5 | -18.5 | -34.8 | -8.5 | -3.7 | -3.1 | -111.4 | -126.7 |
EBITDA | ||||||||||
Pulp & Paper | 88.0 | 67.0 | 66.6 | 60.8 | 282.4 | 100.9 | 63.9 | 68.7 | 74.5 | 308.0 |
Industry & Water | 66.0 | 70.1 | 76.3 | 55.7 | 268.2 | 83.3 | 83.5 | 88.5 | -23.2 | 232.0 |
Total | 154.1 | 137.1 | 142.9 | 116.5 | 550.7 | 184.1 | 147.4 | 157.2 | 51.3 | 540.0 |
Operative EBIT, O&G divestment adjusted | ||||||||||
Pulp & Paper | 59.8 | 38.0 | 41.1 | 45.0 | 183.8 | 80.4 | 37.6 | 39.8 | 58.6 | 216.3 |
Industry & Water, O&G divestment adjusted | 54.6 | 56.0 | 59.7 | 41.3 | 211.7 | 44.1 | 52.0 | 58.0 | 45.1 | 199.2 |
Total, O&G divestment adjusted | 114.4 | 94.0 | 100.8 | 86.2 | 395.5 | 124.4 | 89.6 | 97.8 | 103.7 | 415.5 |
Items affecting comparability in Operative EBIT | ||||||||||
Pulp & Paper | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Industry & Water, O&G divestment adjusted | 3.2 | 0.0 | 0.0 | 0.0 | 3.2 | 17.4 | 11.3 | 9.9 | 8.9 | 47.6 |
Total | 3.2 | 0.0 | 0.0 | 0.0 | 3.2 | 17.4 | 11.3 | 9.9 | 8.9 | 47.6 |
Operative EBIT | ||||||||||
Pulp & Paper | 59.8 | 38.0 | 41.1 | 45.0 | 183.8 | 80.4 | 37.6 | 39.8 | 58.6 | 216.3 |
Industry & Water | 57.8 | 56.0 | 59.7 | 41.3 | 214.9 | 61.5 | 63.3 | 67.8 | 54.1 | 246.7 |
Total | 117.6 | 94.0 | 100.8 | 86.2 | 398.7 | 141.9 | 100.9 | 107.6 | 112.6 | 463.0 |
RECONCILIATION OF IFRS FIGURES |
2024 | 2023 | |||||||||
EUR million | 1-3 | 4-6 | 7-9 | 10-12 | Total | 1-3 | 4-6 | 7-9 | 10-12 | Total |
Items affecting comparability in EBIT | ||||||||||
Pulp & Paper | -0.1 | -0.9 | -4.1 | -16.1 | -21.3 | -8.5 | -1.3 | -0.1 | -13.0 | -22.9 |
Industry & Water | -8.3 | -2.4 | -0.3 | -3.1 | -14.1 | 0.0 | -2.4 | -3.0 | -98.4 | -103.7 |
Total | -8.4 | -3.3 | -4.5 | -19.2 | -35.5 | -8.5 | -3.7 | -3.1 | -111.4 | -126.7 |
EBIT | ||||||||||
Pulp & Paper | 59.6 | 37.1 | 36.9 | 28.8 | 162.4 | 71.9 | 36.3 | 39.7 | 45.5 | 193.4 |
Industry & Water | 49.5 | 53.6 | 59.4 | 38.2 | 200.8 | 61.5 | 61.0 | 64.8 | -44.3 | 143.0 |
Total | 109.2 | 90.7 | 96.3 | 67.0 | 363.2 | 133.4 | 97.2 | 104.5 | 1.3 | 336.4 |
Operative EBITDA | 162.5 | 140.5 | 147.4 | 135.0 | 585.4 | 192.6 | 151.0 | 160.3 | 162.7 | 666.7 |
Restructuring and streamlining programs | -0.2 | -1.0 | -1.2 | -10.1 | -12.5 | 0.0 | -1.0 | 0.0 | 0.1 | -0.9 |
Transaction and integration expenses in acquisition | -0.1 | -0.1 | 0.0 | 0.0 | -0.2 | -0.1 | 0.0 | 0.0 | -0.1 | -0.2 |
Divestment of businesses and other disposals | -7.9 | -2.2 | -3.3 | -8.4 | -21.8 | -8.9 | -2.6 | -3.1 | -111.3 | -125.9 |
Other items | -0.1 | -0.1 | 0.0 | 0.0 | -0.2 | 0.4 | 0.0 | 0.0 | 0.0 | 0.4 |
Total items affecting comparability | -8.4 | -3.3 | -4.5 | -18.5 | -34.8 | -8.5 | -3.7 | -3.1 | -111.4 | -126.7 |
EBITDA | 154.1 | 137.1 | 142.9 | 116.5 | 550.7 | 184.1 | 147.4 | 157.2 | 51.3 | 540.0 |
Operative EBIT | 117.6 | 94.0 | 100.8 | 86.2 | 398.7 | 141.9 | 100.9 | 107.6 | 112.6 | 463.0 |
Total items affecting comparability in EBITDA | -8.4 | -3.3 | -4.5 | -18.5 | -34.8 | -8.5 | -3.7 | -3.1 | -111.4 | -126.7 |
Items affecting comparability in depreciation, amortization and impairments | 0.0 | 0.0 | 0.0 | -0.7 | -0.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Operating profit (EBIT) | 109.2 | 90.7 | 96.3 | 67.0 | 363.2 | 133.4 | 97.2 | 104.5 | 1.3 | 336.4 |
ROCE AND OPERATIVE ROCE | ||||||||||
Operative EBIT | 117.6 | 94.0 | 100.8 | 86.2 | 398.7 | 141.9 | 100.9 | 107.6 | 112.6 | 463.0 |
Operating profit (EBIT) | 109.2 | 90.7 | 96.3 | 67.0 | 363.2 | 133.4 | 97.2 | 104.5 | 1.3 | 336.4 |
Capital employed ¹⁾ | 2,092.9 | 2,032.1 | 1,963.2 | 1,920.1 | 1,920.1 | 2,244.5 | 2,221.5 | 2,188.9 | 2,155.5 | 2,155.5 |
Operative ROCE, % | 21.0 | 21.3 | 21.7 | 20.8 | 20.8 | 19.4 | 21.0 | 21.6 | 21.5 | 21.5 |
ROCE, % | 14.9 | 15.0 | 15.2 | 18.9 | 18.9 | 18.7 | 20.1 | 21.3 | 15.6 | 15.6 |
RECONCILIATION OF IFRS FIGURES |
2024 | 2023 | |||||||||
EUR million | 1-3 | 4-6 | 7-9 | 10-12 | Total | 1-3 | 4-6 | 7-9 | 10-12 | Total |
NET WORKING CAPITAL | ||||||||||
Inventories | 292.6 | 299.9 | 301.3 | 307.9 | 307.9 | 421.5 | 383.9 | 347.5 | 281.8 | 281.8 |
Trade receivables and other receivables | 449.4 | 434.6 | 434.9 | 420.1 | 420.1 | 517.6 | 494.4 | 496.8 | 468.2 | 468.2 |
Excluding financing items in other receivables | -12.1 | -6.7 | -8.1 | -7.1 | -7.1 | -23.7 | -21.9 | -10.0 | -18.6 | -18.6 |
Trade payables and other liabilities | 586.8 | 530.9 | 516.4 | 517.8 | 517.8 | 633.2 | 552.6 | 569.4 | 489.4 | 489.4 |
Excluding financing items in other liabilities | -143.3 | -86.9 | -88.1 | -44.5 | -44.5 | -127.7 | -78.2 | -83.1 | -37.0 | -37.0 |
Net working capital | 286.4 | 283.8 | 299.8 | 247.7 | 247.7 | 409.9 | 382.0 | 347.9 | 278.9 | 278.9 |
INTEREST-BEARING NET LIABILITIES | ||||||||||
Non-current interest-bearing liabilities | 491.7 | 494.1 | 488.5 | 547.1 | 547.1 | 832.6 | 639.6 | 641.8 | 615.7 | 615.7 |
Current interest-bearing liabilities | 456.1 | 258.9 | 254.9 | 263.6 | 263.6 | 148.8 | 325.5 | 327.8 | 322.1 | 322.1 |
Interest-bearing liabilities | 947.8 | 753.0 | 743.5 | 810.7 | 810.7 | 981.4 | 965.1 | 969.6 | 937.8 | 937.8 |
Cash and cash equivalents | 572.2 | 384.6 | 433.6 | 519.2 | 519.2 | 273.2 | 299.5 | 403.1 | 402.5 | 402.5 |
Interest-bearing net liabilities | 375.6 | 368.4 | 309.8 | 291.5 | 291.5 | 708.2 | 665.5 | 566.5 | 535.2 | 535.2 |
QUARTERLY EARNINGS PERFORMANCE |
2024 | 2023 | |||||||||
EUR million | 1-3 | 4-6 | 7-9 | 10-12 | Total | 1-3 | 4-6 | 7-9 | 10-12 | Total |
Revenue | ||||||||||
Pulp & Paper | 422.9 | 412.4 | 399.0 | 412.4 | 1,646.7 | 504.6 | 421.2 | 403.6 | 418.8 | 1,748.2 |
Industry & Water | 340.5 | 321.0 | 328.6 | 311.3 | 1,301.4 | 401.5 | 418.9 | 425.1 | 390.0 | 1,635.5 |
Total | 763.3 | 733.4 | 727.6 | 723.7 | 2,948.1 | 906.0 | 840.1 | 828.7 | 808.8 | 3,383.7 |
EBITDA ¹⁾ | ||||||||||
Pulp & Paper | 88.0 | 67.0 | 66.6 | 60.8 | 282.4 | 100.9 | 63.9 | 68.7 | 74.5 | 308.0 |
Industry & Water | 66.0 | 70.1 | 76.3 | 55.7 | 268.2 | 83.3 | 83.5 | 88.5 | -23.2 | 232.0 |
Total | 154.1 | 137.1 | 142.9 | 116.5 | 550.7 | 184.1 | 147.4 | 157.2 | 51.3 | 540.0 |
EBIT ¹⁾ | ||||||||||
Pulp & Paper | 59.6 | 37.1 | 36.9 | 28.8 | 162.4 | 71.9 | 36.3 | 39.7 | 45.5 | 193.4 |
Industry & Water | 49.5 | 53.6 | 59.4 | 38.2 | 200.8 | 61.5 | 61.0 | 64.8 | -44.3 | 143.0 |
Total | 109.2 | 90.7 | 96.3 | 67.0 | 363.2 | 133.4 | 97.2 | 104.5 | 1.3 | 336.4 |
Finance costs, net | -8.3 | -6.6 | -6.9 | -5.1 | -26.9 | -10.7 | -12.1 | -9.9 | -11.6 | -44.4 |
Profit before tax | 100.9 | 84.1 | 89.4 | 61.9 | 336.3 | 122.7 | 85.1 | 94.6 | -10.3 | 292.0 |
Income taxes | -21.9 | -18.7 | -22.2 | -10.8 | -73.6 | -27.2 | -17.4 | -19.3 | -16.7 | -80.7 |
Net profit for the period | 79.0 | 65.4 | 67.2 | 51.1 | 262.7 | 95.4 | 67.7 | 75.2 | -27.1 | 211.3 |
Net profit attributable to | ||||||||||
Equity owners of the parent | 75.8 | 62.0 | 63.6 | 48.0 | 249.4 | 92.9 | 64.7 | 71.7 | -30.2 | 199.1 |
Non-controlling interests | 3.2 | 3.4 | 3.6 | 3.0 | 13.2 | 2.5 | 3.0 | 3.5 | 3.1 | 12.2 |
Net profit for the period | 79.0 | 65.4 | 67.2 | 51.1 | 262.7 | 95.4 | 67.7 | 75.2 | -27.1 | 211.3 |
Earning per share, basic, EUR | 0.49 | 0.40 | 0.41 | 0.31 | 1.62 | 0.61 | 0.42 | 0.47 | -0.20 | 1.30 |
Earning per share, diluted, EUR | 0.49 | 0.40 | 0.41 | 0.31 | 1.61 | 0.60 | 0.42 | 0.46 | -0.20 | 1.28 |
SHARES AND SHAREHOLDERS |
SHARES AND SHAREHOLDERS |
SHARES AND SHAREHOLDERS |
Shareholder | Number of shares | % of shares and votes | |
1 | Oras Invest Ltd | 35,103,000 | 22.6 |
2 | Varma Mutual Pension Insurance Company | 5,732,678 | 3.7 |
3 | Nordea Funds | 4,540,904 | 2.9 |
4 | Ilmarinen Mutual Pension Insurance Company | 3,959,870 | 2.6 |
5 | Elo Mutual Pension Insurance Company | 2,330,000 | 1.5 |
6 | Etola Group Oy | 1,000,000 | 0.6 |
7 | Veritas Pension Insurance Company Ltd. | 870,000 | 0.6 |
8 | Laakkonen Mikko Kalervo | 770,000 | 0.5 |
9 | The State Pension Fund | 760,000 | 0.5 |
10 | Säästöpankki Funds | 651,936 | 0.4 |
11 | Nordea Life Assurance Finland Ltd. | 640,721 | 0.4 |
12 | Pohjola Fund Management | 500,641 | 0.3 |
13 | Seligson Funds | 494,153 | 0.3 |
14 | Paasikivi Pekka Johannes | 462,200 | 0.3 |
15 | Valio Pension Fund | 379,450 | 0.2 |
Kemira Oyj | 1,359,348 | 0.9 | |
Nominee registered and foreign shareholders | 59,106,429 | 38.1 | |
Others, Total | 36,681,227 | 23.6 | |
Total | 155,342,557 | 100.0 |
Number of shares | Number of shareholders | % of shareholders | Shares total | % of shares and votes |
1 - 100 | 18,959 | 39.3 | 884,776 | 0.6 |
101 - 500 | 17,674 | 36.6 | 4,649,936 | 3.0 |
501 - 1,000 | 5,561 | 11.5 | 4,250,058 | 2.7 |
1,001 - 5,000 | 5,105 | 10.6 | 10,614,751 | 6.8 |
5,001 - 10,000 | 535 | 1.1 | 3,823,615 | 2.5 |
10,001 - 50,000 | 337 | 0.7 | 6,471,254 | 4.2 |
50,001 - 100,000 | 32 | 0.1 | 2,260,115 | 1.5 |
100,001 - 500,000 | 37 | 0.1 | 7,631,223 | 4.9 |
500,001 - 1,000,000 | 7 | 0.0 | 5,342,805 | 3.4 |
1,000,001 - | 8 | 0.0 | 109,414,024 | 70.4 |
Total | 48,255 | 100.0 | 155,342,557 | 100.0 |
INFORMATION FOR INVESTORS |
INFORMATION FOR INVESTORS |