Annual Report Norske Skog Key FINANCIAL FIGURES
Total Page:16
File Type:pdf, Size:1020Kb
08 ANNUAL REPORT NORSKE SKOG KEY FINANCIAL FIGURES DEFINITIONS 2008 2007 2006 2005 2004 2003 2002 2001 2000 1999 Income statement (NOK million) Operating revenue 26 468 27 118 28 812 25 726 25 302 24 068 23 471 30 354 26 635 18 054 Gross operating earnings 1 2 723 3 932 4 704 3 957 4 353 4 686 5 198 8 419 6 599 3 818 Operating earnings -1 407 677 -2 527 630 757 1 536 1 306 5 096 4 211 2 129 Earnings before financial expenses 2 -1 242 785 -2 275 -51 868 1 383 1 833 5 581 4 575 2 252 Profit/loss before income taxes -2 779 235 -3 480 -1 004 210 770 806 3 894 3 021 1 825 Net profit/loss for the year -2 765 -683 -3 017 -848 629 406 1 168 2 660 2 184 1 326 Balance sheet (NOK million) Non-current assets 26 980 29 307 37 577 43 740 36 861 39 219 38 197 45 417 43 717 18 828 Current assets 18 211 13 953 7 653 8 293 7 238 7 119 6 769 10 855 17 510 6 086 Total assets 45 191 43 260 45 230 52 033 44 099 46 338 44 966 56 272 61 227 24 914 Total equity 13 632 15 957 18 550 22 679 18 894 19 416 17 921 19 526 22 351 11 727 Non-current liabilities 23 277 21 533 18 802 21 700 20 052 21 402 18 814 30 858 31 906 9 021 Current liabilities 8 282 5 770 7 878 7 654 5 153 5 520 6 210 5 888 6 970 4 166 Total equity and liabilities 45 191 43 260 45 230 52 033 44 099 46 338 42 945 56 272 61 227 24 914 Net interest bearing debt 14 047 16 408 17 320 19 063 16 871 17 759 18 204 22 820 20 535 7 618 Profitability Gross operating margin % 3 10.3 14.5 16.3 15.4 17.2 19.5 22.1 27.7 24.8 21.1 Net operating margin % 4 (5.30) 2.50 (8.80) 2.40 3.00 6.30 5.60 16.80 15.80 11.80 Net profit margin % 5 (10.30) (2.30) (9.70) (3.30) 2.60 1.70 5.00 8.20 7.40 7.20 Return on assets % 6 (2.80) 1.80 (4.70) (0.10) 1.90 3.00 3.60 9.50 10.60 9.20 Return on equity % 7 (18.70) (4.00) (14.60) (4.10) 3.3 2.2 6.3 12.7 12.8 12.2 Equity ratio 8 30.20 36.90 41.50 43.60 42.80 41.90 39.90 34.70 36.50 47.10 Net interest bearing debt/equity 1.03 1.03 0.93 0.84 0.89 0.91 1.02 1.17 0.92 0.65 Net earnings per share (NOK) 9 (14.33) (3.26) (14.84) (5.98) 4.95 3.04 8.79 20.68 19.17 14.01 Net earnings per share fully diluted (NOK) 9 (14.33) (3.26) (14.84) (5.98) 4.95 3.04 8.79 20.68 19.17 14.01 Cash flow per share (NOK) 10 10.43 11.43 14.60 21.42 22.04 22.45 27.89 58.47 48.18 23.29 Cash flow per share fully diluted (NOK) 10 10.43 11.43 14.60 21.42 22.04 22.45 27.89 23.29 48.18 23.29 Liquidity Liquid assets (NOK) 11 6 196 1 886 485 902 889 930 868 4 158 8 629 803 Cash flow (NOK) 12 1 977 2 166 2 763 3 061 2 948 2 973 3 687 7 052 4 922 2 162 Current ratio 13 2.2 2.42 0.97 1.08 1.4 1.29 1.09 1.84 2.51 1.46 Definitions key financial figures: 1. Gross operating earnings = Operating earnings + Ordinary depreciation + Restructuring expenses 2. Earnings before financial expenses = Operating earnings + Interest income + Share of profit in affiliated companies 3. Gross operating margin = Gross operating earnings : Operating revenue 4. Net operating margin = Operating earnings : Operating revenue 5. Net profit margin = Net profit/loss for the year : Operating revenue 6. Return on assets = Earnings before financial expenses : Total assets (average) 7. Return on equity = Net profit/loss for the year : Equity (average) 8. Equity ratio = Equity : Total assets 9. Net earnings per share = Net profit/loss for the year : Average number of shares 10. Cash flow per share after tax = Cash flow : Average number of shares 11. Liquid assets = Cash and bank deposits + Short term investments 12. Cash flow = Net cash flow from operating activities (from statement of cash flow) 13. Current ratio = Current assets : Current liabilities 2 // Norske Skog // Annual Report 2008 // INTRODUCTION THE WORLD OF NORSKE SKOG 1 3 2 7 6 4 5 9 8 10 14 15 12 11 13 PRODUCTION capaciTY PER BUSINESS UNIT Newsprint SC LWC MFC Directory (including improved NP) (magazine) (magazine) (magazine) paper Sum 1 Norske Skog Skogn, Norway 600 000 600 000 2 Norske Skog Saugbrugs, Norway 550 000 550 000 3 Norske Skog Follum, Norway 150 000 140 000 290 000 4 Norske Skog Golbey, France 640 000 640 000 5 Norske Skog Bruck, Austria 128 000 275 000 403 000 6 Norske Skog Walsum, Germany 435 000 435 000 7 Norske Skog Parenco, The Netherlands 470 000 470 000 Total Europe 1 988 000 550 000 710 000 140 000 0 3 388 000 8 SNP Shanghai, China 145 000 145 000 9 Norske Skog Hebei, China 330 000 330 000 10 Norske Skog Singburi, Thailand 130 000 130 000 Total Asia 605 000 0 0 0 0 605 000 11 Norske Skog Tasman, New Zealand 320 000 320 000 12 Norske Skog Albury, Australia 265 000 265 000 13 Norske Skog Boyer, Australia 300 000 300 000 Total Australasia 885 000 0 0 0 0 885 000 14 Norske Skog Pisa, Brazil 185 000 185 000 15 Norske Skog BioBio, Chile 60 000 65 000 125 000 Total South America 245 000 0 0 0 65 000 310 000 Total 3 723 000 550 000 710 000 140 000 65 000 5 188 000 INTRODUCTION // Norske Skog // Annual Report 2008 // 3 INTRODUCTION contents Introduction Key financial figures 2 2 Production capacity per business unit 3 Events 2008 5 Tough measures - CEO´s comment 6 Market and costs World consumption of publication paper 8 8 The price development on input factors 10 Norske Skog´s products 11 Capital market The economic situation 12 12 Shareholder policy 14 Principal shareholders 16 Key figures related to shares 17 Corporate governance Corporate governance in Norske Skog 18 18 Board members 22 Corporate management 23 Members of corporate bodies 24 Articles of association 25 Report of the board of directors and accounts Report of the board of directors 26 26 Accounts group 36 Accounts Norske Skogindustrier ASA 78 Sustainability report Introduction 94 94 Environmental policy 95 This annual report is printed on Customer cooperation in Australia - Article from News Limited 96 65 g/m2 Norset from Raw materials 98 Norske Skog Follum. Energy 100 The cover is printed on Greenhouse gas emissions 101 250 g/m2 Cyclus Print. Production processes 103 Emissions and discharges 104 Design & Layout: Transport 106 Vestfjorden Grafisk AS Environment-related investments 107 Xynergo 108 Photo: CF-Wesenberg/kolonihaven.no Mill figures 2008 112 (Front page, page 6, 22, 23 and 111) Other photos: Norske Skog Corporate social responsibility Print: Ålgård Offset AS 114 Norske Skog´s corporate social responsibility 114 4 // Norske Skog // Annual Report 2008 // INTRODUCTION events//2008 January May septeMber The CEO and the chair of the board held a The corporate assembly elected a new board Terry Hamilton was appointed to the corpo- telephone conference aimed at the financial for Norske Skog. Kim Wahl was re-elected rate management with responsibility for the market. Two main goals for 2008 were pre- as chair, Øystein Stray Spetalen was elected activities in Asia and Australasia. sented: Lower debt and better profitability. deputy chair, Wenche Holen and Svein Ren- Norske Skog sold the main office property Norske Skog held an extraordinary general nemo were elected as new board members. Oxenøen for NOK 429.5 million. The sale of meeting following demands from Unionen Andreas Enger resigned as chief financial Oxenøen and other properties contributed to AS. Two new candidates for the company’s officer (CFO). reduce the net debt by approximately NOK corporate assembly were proposed. A major- Norske Skog presented a weak first quarter 500 million. ity of the attending shareholders voted to result. Weak price developments for the com- Norske Skog established a co-operation maintain the composition of the corporate pany’s products and strong cost increases for with German company CHOREN in the assembly at the time. input factors affected the result negatively. field of second-generation bio-diesel. February June october Norske Skog introduced a number of meas- Norske Skog entered into an agreement to In an interview with Bloomberg, Norske ures to improve profitability. Fundamental sell the wholly owned subsidiary Norske Skog stated that it expected price increases changes to the management structure were Skog Korea to Morgan Stanley Private for newsprint in Europe in 2009 to cover approved, as well as the removal of head Equity Asia and Shinhan Private Equity.