Full year | 2022 | 2021 | 2020 | 2019 |
---|---|---|---|---|
Net sales per product area and for the Group | ||||
SEKm | ||||
Product area Board | 17,912 | 14,852 | 13,600 | 12,861 |
Product area Paper | 21,509 | 8,127 | 7,576 | 8,888 |
Solutions & Other | 3,266 | 2,950 | 2,750 | 2,854 |
Currency hedging, etc. | -97 | 277 | -42 | -158 |
Total Group | 42,590 | 26,206 | 23,884 | 24,445 |
EBITDA per product area and for the Group | ||||
SEKm | ||||
Product area Board | 3,262 | 2,748 | 1,855 | 1,771 |
Product area Paper | 5,325 | 1,388 | 1,035 | 1,400 |
Solutions & Other | -305 | -512 | -136 | -182 |
Currency hedging, etc. | -115 | 277 | -42 | -159 |
Total Group | 8,167 | 3,901 | 2,712 | 2,830 |
EBITDA margin per product area and for the Group | ||||
% | ||||
Product area Board | 18 | 19 | 14 | 14 |
Product area Paper | 25 | 17 | 14 | 16 |
Group | 19 | 15 | 11 | 12 |
Adjsted EBITDA, including maintenance shutdowns, per product area and for the Group | ||||
SEKm | ||||
Product area Board | 3,888 | 3,262 | 2,330 | 2,186 |
Product area Paper | 6,186 | 1,654 | 1,254 | 1,613 |
Solutions & Other | -253 | -335 | -145 | -181 |
Currency hedging, etc. | -115 | 277 | -42 | -159 |
Total Group | 9,706 | 4,858 | 3,397 | 3,459 |
Costs for maint. Shutdowns | -1,487 | -780 | -694 | -628 |
Items affecting comparability | -52 | -177 | 9 | -1 |
EBITDA | 8,167 | 3,901 | 2,712 | 2,830 |
Adjusted EBITDA margin, including maintenance shutdowns, per product area and for the Group | ||||
% | ||||
Product area Board | 22 | 22 | 17 | 17 |
Product area Paper | 29 | 20 | 17 | 18 |
Group | 23 | 19 | 14 | 14 |
Operating profit/loss per product area and for the Group | ||||
SEKm | ||||
Product area Board | 1,973 | 1,451 | 516 | 662 |
Product area Paper | 4,290 | 906 | 558 | 885 |
Solutions & Other | -461 | -645 | -258 | -302 |
Currency hedging, etc. | -115 | 277 | -42 | -159 |
Total Group | 5,687 | 1,989 | 774 | 1,086 |
Operating margin per product area and for the Group | ||||
% | ||||
Product area Board | 11 | 10 | 4 | 5 |
Product area Paper | 20 | 11 | 7 | 10 |
Group | 13 | 8 | 3 | 4 |
Sales volumes per product area | ||||
ktonnes | ||||
Product area Board | 1,889 | 1,917 | 1,842 | 1,665 |
Product area Paper | 1,704 | 960 | 946 | 1,007 |
Total Group | 3,594 | 2,877 | 2,788 | 2,672 |
Quarters | 2022 | 2021 | 2020 | 2019 | ||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Q4 | Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | |
Quarterly net sales per product area and for the Group | ||||||||||||||||
SEKm | ||||||||||||||||
Product area Paper | 6,710 | 6,486 | 6,094 | 2,219 | 2,138 | 2,047 | 2,039 | 1,903 | 1,777 | 1,835 | 1,940 | 2,024 | 1,890 | 2,116 | 2,370 | 2,512 |
Product area Board | 4,564 | 4,563 | 4,410 | 4,375 | 3,762 | 3,663 | 3,642 | 3,785 | 3,370 | 3,059 | 3,571 | 3,600 | 3,291 | 3,063 | 3,210 | 3,297 |
Solutions & Other | 844 | 755 | 852 | 815 | 757 | 725 | 772 | 696 | 667 | 637 | 722 | 724 | 706 | 674 | 751 | 723 |
Currency hedging, etc. | -147 | 10 | 52 | -12 | 31 | 59 | 51 | 136 | -11 | 30 | -77 | 16 | -72 | -20 | -38 | -28 |
Total Group | 11,971 | 11,814 | 11,408 | 7,397 | 6,688 | 6,494 | 6,504 | 6,520 | 5,803 | 5,561 | 6,156 | 6,364 | 5,815 | 5,833 | 6,293 | 6,504 |
Quarterly EBITDA per product area and for the Group | ||||||||||||||||
SEKm | ||||||||||||||||
Product area Paper | 1,899 | 1,373 | 1,351 | 702 | 346 | 414 | 365 | 263 | 165 | 241 | 323 | 306 | 243 | 283 | 311 | 563 |
Product area Board | 292 | 915 | 1,008 | 1,047 | 809 | 678 | 556 | 705 | 481 | 266 | 571 | 537 | 493 | 374 | 324 | 580 |
Solutions & Other | 14 | -102 | -144 | -73 | -288 | -34 | -89 | -101 | 6 | 33 | -83 | -92 | -69 | -2 | -18 | -93 |
Currency hedging, etc. | -165 | 10 | 52 | -12 | 31 | 59 | 51 | 136 | -11 | 30 | -76 | 15 | -73 | -20 | -38 | -28 |
Total Group | 2,040 | 2,196 | 2,267 | 1,664 | 898 | 1,117 | 883 | 1,003 | 641 | 570 | 735 | 766 | 594 | 635 | 579 | 1,022 |
Quarterly EBITDA margin per product area and for the Group | ||||||||||||||||
% | ||||||||||||||||
Product area Paper | 28 | 21 | 22 | 32 | 16 | 20 | 18 | 14 | 9 | 13 | 17 | 15 | 13 | 13 | 13 | 22 |
Product area Board | 6 | 20 | 23 | 24 | 22 | 19 | 15 | 19 | 14 | 9 | 16 | 15 | 15 | 12 | 10 | 18 |
Group | 17 | 19 | 20 | 22 | 13 | 17 | 14 | 15 | 11 | 10 | 12 | 12 | 10 | 11 | 9 | 16 |
Adjsted quarterly EBITDA, excluding maintenance shutdowns, per product area and for the Group | ||||||||||||||||
SEKm | ||||||||||||||||
Product area Paper | 1,899 | 2,080 | 1,505 | 702 | 485 | 525 | 381 | 263 | 296 | 329 | 323 | 306 | 243 | 348 | 459 | 563 |
Product area Board | 461 | 1,101 | 1,199 | 1,127 | 954 | 859 | 744 | 705 | 645 | 577 | 571 | 537 | 619 | 503 | 484 | 580 |
Solutions & Other | 66 | -102 | -144 | -73 | -111 | -34 | -89 | -101 | -67 | 33 | -44 | -67 | -45 | 2 | -58 | -80 |
Currency hedging, etc. | -165 | 10 | 52 | -12 | 31 | 59 | 51 | 136 | -11 | 30 | -76 | 15 | -73 | -20 | -38 | -28 |
Total Group | 2,261 | 3,089 | 2,612 | 1,744 | 1,359 | 1,409 | 1,087 | 1,003 | 863 | 969 | 774 | 791 | 744 | 833 | 847 | 1,035 |
Costs for maint. Shutdowns | -169 | -893 | -345 | -80 | -284 | -292 | -204 | 0 | -295 | -399 | 0 | 0 | -126 | -194 | -308 | 0 |
Items affecting comparability | -52 | 0 | 0 | 0 | -177 | 0 | 0 | 0 | 73 | 0 | -39 | -25 | -24 | -4 | 40 | -13 |
EBITDA | 2,040 | 2,196 | 2,267 | 1,664 | 898 | 1,117 | 883 | 1,003 | 641 | 570 | 735 | 766 | 594 | 635 | 579 | 1,022 |
Adjusted quarterly EBITDA margin, excluding maintenance shutdowns, per product area and for the Group | ||||||||||||||||
% | ||||||||||||||||
Product area Paper | 28 | 32 | 25 | 32 | 23 | 26 | 19 | 14 | 17 | 18 | 17 | 15 | 13 | 16 | 19 | 22 |
Product area Board | 10 | 24 | 27 | 26 | 25 | 23 | 20 | 19 | 19 | 19 | 16 | 15 | 19 | 16 | 15 | 18 |
Group | 19 | 26 | 23 | 24 | 20 | 22 | 17 | 15 | 15 | 17 | 13 | 12 | 13 | 14 | 13 | 16 |
Quarterly operating profit/loss per product area and for the Group | ||||||||||||||||
SEKm | ||||||||||||||||
Product area Paper | 1,578 | 1,074 | 1,055 | 583 | 224 | 293 | 244 | 145 | 51 | 120 | 202 | 185 | 119 | 152 | 180 | 434 |
Product area Board | -32 | 593 | 687 | 725 | 486 | 354 | 231 | 380 | 149 | -67 | 233 | 201 | 158 | 48 | 100 | 356 |
Solutions & Other | -28 | -141 | -185 | -107 | -323 | -67 | -122 | -133 | -26 | 3 | -113 | -122 | -101 | -31 | -48 | -122 |
Currency hedging, etc. | -165 | 10 | 52 | -12 | 31 | 59 | 51 | 136 | -11 | 30 | -77 | 16 | -73 | -20 | -38 | -28 |
Total Group | 1,353 | 1,536 | 1,609 | 1,189 | 418 | 639 | 404 | 528 | 163 | 86 | 245 | 280 | 103 | 149 | 194 | 640 |
Quarterly operating margin per product area and for the Group | ||||||||||||||||
% | ||||||||||||||||
Product area Paper | 24 | 17 | 17 | 26 | 10 | 14 | 12 | 8 | 3 | 7 | 10 | 9 | 6 | 7 | 8 | 17 |
Product area Board | -1 | 13 | 16 | 17 | 13 | 10 | 6 | 10 | 4 | -2 | 7 | 6 | 5 | 2 | 3 | 11 |
Group | 11 | 13 | 14 | 16 | 6 | 10 | 6 | 8 | 3 | 2 | 4 | 4 | 2 | 3 | 3 | 10 |
Quarterly sales volumes per product area | ||||||||||||||||
ktonnes | ||||||||||||||||
Product area Paper | 482 | 480 | 523 | 219 | 231 | 229 | 245 | 255 | 227 | 238 | 231 | 250 | 224 | 255 | 262 | 266 |
Product area Board | 457 | 465 | 472 | 495 | 456 | 466 | 474 | 521 | 460 | 419 | 472 | 491 | 432 | 404 | 414 | 415 |
Total Group | 940 | 945 | 995 | 714 | 687 | 695 | 719 | 776 | 687 | 657 | 703 | 741 | 656 | 659 | 676 | 681 |