Stora Enso Oyj
STO:STE R
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
S
|
Stora Enso Oyj
STO:STE R
|
FI |
Balance Sheet
Balance Sheet Decomposition
Stora Enso Oyj
Stora Enso Oyj
Balance Sheet
Stora Enso Oyj
| Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
169
|
202
|
274
|
351
|
609
|
971
|
416
|
890
|
1 111
|
1 139
|
1 850
|
2 065
|
1 446
|
808
|
953
|
607
|
1 130
|
876
|
1 661
|
1 481
|
1 917
|
2 464
|
1 087
|
1 212
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 272
|
825
|
0
|
693
|
|
| Cash Equivalents |
169
|
202
|
274
|
351
|
609
|
971
|
416
|
890
|
1 111
|
1 139
|
1 850
|
2 065
|
1 446
|
808
|
953
|
607
|
1 130
|
876
|
1 661
|
1 481
|
645
|
1 639
|
1 087
|
519
|
|
| Total Receivables |
3 001
|
2 558
|
2 178
|
2 458
|
2 467
|
2 175
|
1 748
|
1 514
|
1 799
|
1 838
|
1 837
|
1 658
|
1 451
|
1 256
|
1 207
|
1 289
|
1 406
|
1 207
|
1 064
|
1 436
|
1 427
|
1 164
|
951
|
848
|
|
| Accounts Receivables |
1 490
|
1 421
|
1 525
|
1 745
|
2 128
|
1 644
|
1 292
|
1 168
|
1 348
|
1 387
|
1 356
|
1 254
|
1 202
|
987
|
871
|
965
|
1 137
|
969
|
859
|
1 149
|
1 205
|
866
|
668
|
593
|
|
| Other Receivables |
1 511
|
1 137
|
653
|
713
|
339
|
531
|
456
|
346
|
451
|
451
|
481
|
404
|
249
|
269
|
336
|
324
|
269
|
238
|
205
|
287
|
222
|
298
|
283
|
255
|
|
| Inventory |
1 565
|
1 624
|
1 771
|
2 151
|
2 020
|
1 993
|
1 694
|
1 282
|
1 475
|
1 529
|
1 458
|
1 376
|
1 403
|
1 373
|
1 346
|
1 321
|
1 567
|
1 391
|
1 270
|
1 478
|
1 810
|
1 466
|
1 672
|
1 802
|
|
| Other Current Assets |
235
|
110
|
97
|
118
|
0
|
151
|
111
|
72
|
110
|
104
|
167
|
125
|
115
|
127
|
121
|
119
|
145
|
116
|
160
|
114
|
133
|
122
|
97
|
116
|
|
| Total Current Assets |
4 970
|
4 493
|
4 321
|
5 078
|
5 095
|
5 289
|
3 969
|
3 758
|
4 494
|
4 610
|
5 311
|
5 224
|
4 415
|
3 564
|
3 627
|
3 336
|
4 248
|
3 590
|
4 155
|
4 509
|
5 287
|
5 216
|
4 719
|
3 978
|
|
| PP&E Net |
10 812
|
11 552
|
9 819
|
10 014
|
9 265
|
6 565
|
5 547
|
4 853
|
5 257
|
5 155
|
5 270
|
4 581
|
6 062
|
6 267
|
6 100
|
5 758
|
5 691
|
9 745
|
11 714
|
12 249
|
12 124
|
11 788
|
12 731
|
12 289
|
|
| PP&E Gross |
10 812
|
11 552
|
9 819
|
10 014
|
9 265
|
6 565
|
5 547
|
4 853
|
5 257
|
5 155
|
5 270
|
4 581
|
6 062
|
6 267
|
6 100
|
5 758
|
5 691
|
9 745
|
11 714
|
12 249
|
12 124
|
11 788
|
12 731
|
12 289
|
|
| Accumulated Depreciation |
9 369
|
10 007
|
10 953
|
12 299
|
12 436
|
11 571
|
11 252
|
12 382
|
12 786
|
13 049
|
13 388
|
13 905
|
14 074
|
13 537
|
12 918
|
12 615
|
12 703
|
12 717
|
12 807
|
12 824
|
10 178
|
10 298
|
11 249
|
11 315
|
|
| Intangible Assets |
73
|
80
|
108
|
238
|
269
|
164
|
145
|
97
|
94
|
101
|
74
|
72
|
184
|
176
|
194
|
241
|
280
|
206
|
170
|
261
|
244
|
391
|
350
|
295
|
|
| Goodwill |
1 056
|
903
|
788
|
962
|
907
|
503
|
208
|
208
|
215
|
224
|
226
|
220
|
242
|
248
|
238
|
237
|
243
|
302
|
281
|
282
|
244
|
505
|
162
|
171
|
|
| Note Receivable |
481
|
44
|
233
|
128
|
149
|
127
|
130
|
160
|
127
|
125
|
134
|
80
|
70
|
68
|
20
|
72
|
70
|
77
|
97
|
54
|
124
|
80
|
17
|
17
|
|
| Long-Term Investments |
529
|
688
|
921
|
1 335
|
1 641
|
2 577
|
2 152
|
2 332
|
2 702
|
2 635
|
2 512
|
2 332
|
1 530
|
1 729
|
1 889
|
1 939
|
2 164
|
1 021
|
873
|
1 498
|
2 277
|
1 745
|
1 567
|
2 020
|
|
| Other Long-Term Assets |
294
|
182
|
222
|
342
|
115
|
86
|
91
|
186
|
148
|
149
|
166
|
245
|
344
|
309
|
258
|
187
|
153
|
112
|
141
|
173
|
622
|
1 029
|
256
|
289
|
|
| Other Assets |
1 056
|
903
|
788
|
962
|
907
|
503
|
208
|
208
|
215
|
224
|
226
|
220
|
242
|
248
|
238
|
237
|
243
|
302
|
281
|
282
|
244
|
505
|
162
|
171
|
|
| Total Assets |
18 214
N/A
|
17 942
-1%
|
16 412
-9%
|
18 095
+10%
|
17 440
-4%
|
15 311
-12%
|
12 241
-20%
|
11 593
-5%
|
13 037
+12%
|
12 999
0%
|
13 694
+5%
|
12 754
-7%
|
12 847
+1%
|
12 361
-4%
|
12 326
0%
|
11 770
-5%
|
12 849
+9%
|
15 053
+17%
|
17 431
+16%
|
19 026
+9%
|
20 922
+10%
|
20 754
-1%
|
19 802
-5%
|
19 059
-4%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
799
|
1 007
|
1 000
|
1 066
|
1 136
|
1 097
|
1 203
|
1 239
|
1 337
|
1 382
|
1 332
|
1 314
|
1 704
|
1 831
|
1 582
|
1 781
|
1 804
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
14
|
6
|
559
|
574
|
545
|
501
|
440
|
400
|
463
|
461
|
475
|
502
|
469
|
443
|
445
|
410
|
388
|
393
|
358
|
|
| Short-Term Debt |
344
|
1 410
|
597
|
1 345
|
536
|
574
|
631
|
224
|
449
|
784
|
616
|
12
|
2
|
493
|
456
|
529
|
567
|
529
|
419
|
373
|
429
|
418
|
696
|
614
|
|
| Current Portion of Long-Term Debt |
307
|
360
|
102
|
385
|
630
|
500
|
432
|
805
|
291
|
243
|
181
|
628
|
611
|
228
|
552
|
370
|
403
|
376
|
472
|
180
|
667
|
286
|
1 090
|
253
|
|
| Other Current Liabilities |
2 086
|
1 891
|
2 025
|
2 355
|
2 232
|
2 106
|
1 707
|
233
|
249
|
215
|
153
|
748
|
1 017
|
328
|
281
|
252
|
293
|
211
|
247
|
463
|
360
|
330
|
271
|
248
|
|
| Total Current Liabilities |
2 736
|
3 660
|
2 724
|
4 085
|
3 398
|
3 193
|
2 775
|
2 619
|
2 569
|
2 786
|
2 517
|
2 964
|
3 127
|
2 715
|
2 989
|
2 963
|
3 147
|
2 917
|
2 895
|
3 165
|
3 697
|
3 004
|
4 231
|
3 277
|
|
| Long-Term Debt |
4 525
|
3 405
|
3 328
|
4 354
|
4 081
|
3 355
|
3 008
|
2 898
|
3 259
|
3 339
|
4 341
|
3 702
|
3 530
|
3 342
|
2 655
|
2 046
|
2 265
|
3 232
|
3 822
|
3 313
|
2 792
|
4 446
|
3 889
|
3 556
|
|
| Deferred Income Tax |
1 787
|
1 777
|
1 321
|
1 076
|
793
|
582
|
278
|
364
|
423
|
401
|
344
|
300
|
264
|
252
|
203
|
166
|
168
|
875
|
1 332
|
1 430
|
1 443
|
1 433
|
1 416
|
1 314
|
|
| Minority Interest |
30
|
60
|
136
|
94
|
104
|
72
|
57
|
58
|
52
|
87
|
92
|
60
|
167
|
125
|
62
|
47
|
18
|
7
|
16
|
16
|
30
|
97
|
150
|
147
|
|
| Other Liabilities |
978
|
1 087
|
852
|
841
|
1 265
|
633
|
530
|
529
|
531
|
513
|
615
|
515
|
689
|
539
|
611
|
540
|
537
|
606
|
589
|
452
|
488
|
982
|
277
|
263
|
|
| Total Liabilities |
10 057
N/A
|
9 989
-1%
|
8 361
-16%
|
10 450
+25%
|
9 641
-8%
|
7 835
-19%
|
6 647
-15%
|
6 469
-3%
|
6 834
+6%
|
7 126
+4%
|
7 909
+11%
|
7 541
-5%
|
7 777
+3%
|
6 973
-10%
|
6 520
-6%
|
5 762
-12%
|
6 135
+6%
|
7 623
+24%
|
8 622
+13%
|
8 344
-3%
|
8 390
+1%
|
9 768
+16%
|
9 663
-1%
|
8 263
-14%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
1 530
|
1 469
|
1 423
|
1 382
|
1 342
|
1 342
|
1 342
|
1 342
|
1 342
|
1 342
|
1 342
|
1 342
|
1 342
|
1 342
|
1 342
|
1 342
|
1 342
|
1 342
|
1 342
|
1 342
|
1 342
|
1 342
|
1 342
|
1 342
|
|
| Retained Earnings |
5 533
|
5 701
|
6 018
|
5 865
|
5 833
|
5 495
|
2 095
|
1 204
|
3 209
|
3 305
|
3 413
|
3 379
|
2 902
|
3 495
|
3 650
|
4 034
|
4 707
|
5 513
|
5 516
|
6 650
|
7 893
|
7 015
|
6 735
|
7 393
|
|
| Additional Paid In Capital |
1 554
|
1 237
|
1 009
|
785
|
767
|
765
|
2 276
|
2 119
|
710
|
710
|
710
|
710
|
710
|
710
|
710
|
710
|
710
|
313
|
710
|
710
|
710
|
710
|
710
|
710
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
500
|
665
|
770
|
511
|
329
|
0
|
334
|
12
|
147
|
195
|
297
|
417
|
1 484
|
2 180
|
2 964
|
2 256
|
1 835
|
1 668
|
|
| Treasury Stock |
315
|
258
|
181
|
260
|
11
|
10
|
10
|
10
|
10
|
10
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
144
|
197
|
219
|
127
|
132
|
116
|
610
|
195
|
182
|
15
|
1
|
218
|
218
|
171
|
43
|
273
|
342
|
155
|
243
|
200
|
377
|
337
|
483
|
317
|
|
| Total Equity |
8 157
N/A
|
7 953
-3%
|
8 051
+1%
|
7 645
-5%
|
7 800
+2%
|
7 476
-4%
|
5 594
-25%
|
5 124
-8%
|
6 203
+21%
|
5 873
-5%
|
5 785
-1%
|
5 213
-10%
|
5 070
-3%
|
5 388
+6%
|
5 806
+8%
|
6 008
+3%
|
6 714
+12%
|
7 430
+11%
|
8 809
+19%
|
10 682
+21%
|
12 532
+17%
|
10 986
-12%
|
10 139
-8%
|
10 796
+6%
|
|
| Total Liabilities & Equity |
18 214
N/A
|
17 942
-1%
|
16 412
-9%
|
18 095
+10%
|
17 440
-4%
|
15 311
-12%
|
12 241
-20%
|
11 593
-5%
|
13 037
+12%
|
12 999
0%
|
13 694
+5%
|
12 754
-7%
|
12 847
+1%
|
12 361
-4%
|
12 326
0%
|
11 770
-5%
|
12 849
+9%
|
15 053
+17%
|
17 431
+16%
|
19 026
+9%
|
20 922
+10%
|
20 754
-1%
|
19 802
-5%
|
19 059
-4%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
871
|
838
|
837
|
789
|
789
|
790
|
789
|
789
|
789
|
789
|
789
|
789
|
789
|
789
|
789
|
789
|
789
|
789
|
789
|
789
|
789
|
789
|
789
|
789
|
|