2011-10-21 12:00:00 CEST

2011-10-21 12:00:32 CEST


REGULATED INFORMATION

Stora Enso Oyj - Interim report (Q1 and Q3)

Stora Enso Interim Review January-September 2011


Firm quarter with strong cash flow

Helsinki, Finland, 2011-10-21 12:00 CEST (GLOBE NEWSWIRE) -- STORA ENSO OYJ
INTERIM REVIEW 21 October 2011 at 13.00 EET 



  -- EUR 204 million quarterly operating profit excluding NRI and fair
     valuations, EUR 51 million lower year-on-year due to cost inflation and
     unfavourable exchange rates, partially offset by clearly higher sales
     prices.
  -- Profit before tax negatively impacted by EUR 128 million NRI related to
     NewPage.
  -- Strong quarterly cash flow after capital expenditure at EUR 282 million due
     to working capital management, liquidity improved at EUR 1 181 million.
  -- Production curtailments to control inventory levels increased in Q3 and
     will continue in Q4.
  -- Q4 operating profit excluding NRI and fair valuations forecast to be
     somewhat lower year on year.
  -- Completed Inpac acquisition, Montes del Plata project and containerboard
     investment in Poland progressing as planned.
  -- Strong financial and cash position gives a solid platform to pursue
     selected growth.



Summary of Third Quarter Results

                                                         Q3/11    Q2/11    Q3/10
--------------------------------------------------------------------------------
Sales                                      EUR         2 739.3  2 817.1  2 623.6
                                            million                             
EBITDA excl. NRI and fair valuations       EUR           339.2    357.6    365.8
                                            million                             
Operating Profit excl. NRI and Fair        EUR           204.2    228.3    255.0
 Valuations                                 million                             
Operating profit  (IFRS)                   EUR           176.1    184.7    276.9
                                            million                             
Profit before tax excl. NRI                EUR           110.9    181.8    220.4
                                            million                             
Loss/profit before tax                     EUR           -17.3    150.1    225.8
                                            million                             
Net profit excl. NRI                       EUR            78.3    164.1    188.9
                                            million                             
Net loss/profit                            EUR           -49.9    136.0    194.3
                                            million                             
EPS excl. NRI                              EUR            0.10     0.21     0.23
EPS                                        EUR           -0.06     0.17     0.25
CEPS excl. NRI                             EUR            0.27     0.39     0.40
ROCE excl. NRI and fair valuations         %               9.3     10.4     12.4

Fair valuations include equity incentive schemes, synthetic options net of
realised and open hedges, CO2 emission rights and valuations of biological
assets related to forest assets in equity accounted investments. 
NRI = Non-recurring items. These are exceptional transactions that are not
related to normal business operations. The most common non-recurring items are
capital gains, additional write-downs, or reversals of write-downs, provisions
for planned restructuring and penalties. Non-recurring items are normally
specified individually if they exceed one cent per share. 


Markets
Compared with Q3/2010

Product                  Market  Demand           Price               
----------------------------------------------------------------------
Consumer board           Europe  stable           higher              
Industrial packaging     Europe  stable           significantly higher
Newsprint                Europe  weaker           significantly higher
Coated magazine paper    Europe  slightly weaker  higher              
Uncoated magazine paper  Europe  slightly weaker  higher              
Coated fine paper        Europe  weaker           slightly lower      
Uncoated fine paper      Europe  slightly weaker  higher              
Wood products            Europe  weaker           stable              



Industry inventories were slightly lower for magazine paper, lower for coated
fine paper, unchanged for newsprint and wood products, and significantly higher
for uncoated fine paper. 



Compared with Q2/2011

Product                  Market  Demand                  Price         
-----------------------------------------------------------------------
Consumer board           Europe  weaker                  stable        
Industrial packaging     Europe  stable                  stable        
Newsprint                Europe  significantly weaker    stable        
Coated magazine paper    Europe  slightly weaker         stable        
Uncoated magazine paper  Europe  significantly stronger  stable        
Coated fine paper        Europe  stronger                slightly lower
Uncoated fine paper      Europe  weaker                  stable        
Wood products            Europe  significantly weaker    slightly lower


Industry inventories were significantly lower for coated fine paper, lower for
uncoated magazine paper and wood products, unchanged for coated magazine paper,
slightly higher for uncoated fine paper and significantly higher for newsprint. 

Stora Enso Deliveries and Production

            Q3/11  Q2/11  Q3/10    2010  Q1-Q3/  Q1-Q3/  Change  Change   Change
                                             11      10       %       %        %                                                         Q3/11-  Q3/11-  Q1-Q3/1
                                                          Q3/10   Q2/11  1-Q1-Q3
                                                                             /10
--------------------------------------------------------------------------------
Paper and   2 609  2 609  2 717  10 758   7 724   8 034    -4.0     0.0     -3.9
 board                                                                          
 deliverie                                                                      
s (1 000                                                                        
 tonnes)                                                                        
Paper and   2 586  2 630  2 686  10 812   7 834   8 147    -3.7    -1.7     -3.8
 board                                                                          
 productio                                                                      
n (1 000                                                                        
 tonnes)                                                                        
Wood        1 234  1 423  1 333   5 198   3 895   3 939    -7.4   -13.3     -1.1
 products                                                                       
 deliverie                                                                      
s (1 000                                                                        
 m3)                                                                            
Market        281    247    242   1 009     841     764    16.1    13.8     10.1
 pulp                                                                           
 deliverie                                                                      
s                                                                               
(1 000                                                                          
 tonnes)                                                                        
Corrugated    256    242    250   1 027     745     756     2.4     5.8     -1.5
 packaging                                                                      
 deliverie                                                                      
s (million                                                                      
 m2)                                                                            
           ---------------------------------------------------------------------


Breakdown of Sales Change Q3/2010 to Q3/2011

                                      Sales
-------------------------------------------
Q3/10, EUR million                  2 623.6
-------------------------------------------
Price and mix, %                          5
Currency, %                              -1
Volume, %                                 1
Other sales*, %                           -
-------------------------------------------
Total before structural changes, %        5
Structural change**, %                   -1
Total, %                                  4
Q3/11, EUR million                  2 739.3
-------------------------------------------

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

Key Figures

EUR       Q3/11    Q2/11    Q3/10  Q1-Q3/1  Q1-Q3/1      2010  Change  Change 
Change 
 milli                                   1        0                 %       %  
    % 
on                                                             Q3/11-  Q3/11- 
Q1-Q3/ 
                                                                Q3/10   Q2/11 
11-Q1- 
Q3/10 
--------------------------------------------------------------------------------
----- 
Sales   2 739.3  2 817.1  2 623.6  8 283.3  7 611.7  10 296.9     4.4    -2.8  
  8.8 
EBITDA    339.2    357.6    365.8  1 065.1    927.7   1 216.5    -7.3    -5.1  
 14.8 
 excl. 
 NRI 
 and 
 fair 
 valua 
tions 
Operat    204.2    228.3    255.0    680.5    587.3     754.1   -19.9   -10.6  
 15.9 
ing 
 profi 
t 
 excl. 
 NRI 
 and 
 fair 
 valua 
tions 
Operat      7.5      8.1      9.7      8.2      7.7       7.3   -22.7    -7.4  
  6.5 
ing 
 margi 
n 
 excl. 
 NRI 
 and 
 fair 
 valua 
tions, 
 % 
Operat    176.1    184.7    276.9    598.0    615.9   1 026.8   -36.4    -4.7  
 -2.9 
ing 
 profi 
t 
 (IFRS 
) 
Operat      6.4      6.6     10.6      7.2      8.1      10.0   -39.6    -3.0  
-11.1 
ing 
 margi 
n 
 (IFRS 
), % 
Profit    110.9    181.8    220.4    505.9    558.7     745.7   -49.7   -39.0  
 -9.5 
 befor 
e tax 
 excl. 
 NRI 
Loss/p    -17.3    150.1    225.8    318.8    536.7     925.9  -107.7  -111.5  
-40.6 
rofit 
 befor 
e tax 
Net        78.3    164.1    188.9    417.7    478.3     627.0   -58.5   -52.3  
-12.7 
 profi 
t for 
 the 
 perio 
d 
 excl. 
 NRI 
Net       -49.9    136.0    194.3    242.0    456.3     769.3  -125.7  -136.7  
-47.0 
 loss/ 
profit 
 for 
 the 
 perio 
d 
Capita     79.9     85.4     73.5    222.6    261.6     400.4     8.7    -6.4  
-14.9 
l 
 expen 
diture 
Deprec    138.4    140.1    132.7    413.9    387.0     529.4     4.3    -1.2  
  7.0 
iation 
 and 
 impai 
rment 
 charg 
es 
 excl. 
 NRI 
ROCE        9.3     10.4     12.4     10.5      9.8       9.2   -25.0   -10.6  
  7.1 
 excl. 
 NRI 
 and 
 fair 
 valua 
tions, 
 % 
ROCE        8.0      9.8     13.2     10.1     10.6      10.3   -39.4   -18.4  
 -4.7 
 excl. 
 NRI, 
 % 
Earnin     0.10     0.21     0.23     0.53     0.60      0.79   -56.5   -52.4  
-11.7 
gs per 
 share 
 (EPS) 
 excl. 
 NRI, 
 EUR 
EPS       -0.06     0.17     0.25     0.31     0.58      0.97  -124.0  -135.3  
-46.6 
 (basi 
c), 
 EUR 
Cash       0.27     0.39     0.40     1.05     1.09      1.46   -32.5   -30.8  
 -3.7 
 earni 
ngs 
 per 
 share 
 (CEPS 
) 
 excl. 
 NRI, 
 EUR 
CEPS,      0.12     0.35     0.43     0.86     1.06      1.33   -72.1   -65.7  
-18.9 
 EUR 
Return     -3.2      8.6     13.8      5.3     11.1      13.5  -123.2  -137.2  
-52.3 
 on 
 equit 
y 
 (ROE) 
, % 
Debt/e     0.45     0.41     0.43     0.45     0.43      0.39     4.7     9.8  
  4.7 
quity 
 ratio 
Equity     7.53     7.90     7.27     7.53     7.27      7.87     3.6    -4.7  
  3.6 
 per 
 share 
, EUR 
Equity     46.5     48.5     45.8     46.5     45.8      48.0     1.5    -4.1  
  1.5 
 ratio 
, % 
Averag   28 771   27 019   27 785   27 458   27 595    27 383     3.5     6.5  
 -0.5 
e 
 numbe 
r of 
 emplo 
yees 
Averag 
e 
 numbe 
r of 
 share 
s 
 (mill 
ion) 
period    788.6    788.6    788.6    788.6    788.6     788.6 
ic 
cumula    788.6    788.6    788.6    788.6    788.6     788.6 
tive 
cumula    788.6    788.6    788.6    788.6    788.6     788.6 
tive, 
 dilut 
ed 


NRI = Non-recurring items. These are exceptional transactions that are not
related to normal business operations. The most common non-recurring items are
capital gains, additional write-downs or reversals of write-downs, provisions
for planned restructuring and penalties. Non-recurring items are normally
specified individually if they exceed one cent per share. 
Fair valuations include equity incentive schemes, synthetic options net of
realised and open hedges, CO2 emission rights, and valuations of biological
assets related to forest assets in equity accounted investments. 



Reconciliation of Operating Profit

EUR million  Q3/11  Q2/11  Q3/10     2010  Q1-Q3/  Q1-Q3/  Change  Change 
Change 
                                               11      10       %       %      
% 
                                                           Q3/11-  Q3/11- 
Q1-Q3/ 
                                                            Q3/10   Q2/11 
11-Q1- 
Q3/10 
--------------------------------------------------------------------------------
- 
Profit from  200.8  217.5  233.1    687.1   651.2   540.7   -13.9    -7.7   
20.4 
 operations 
, excl. NRI 
 and fair 
 valuations 
Equity         3.4   10.8   21.9     67.0    29.3    46.6   -84.5   -68.5  
-37.1 
 accounted 
 investment 
s, 
 operationa 
l, 
excl. fair 
 valuations 
--------------------------------------------------------------------- 
Operating    204.2  228.3  255.0    754.1   680.5   587.3   -19.9   -10.6   
15.9 
 Profit 
 excl. NRI 
 and 
Fair 
 Valuations 
Fair         -28.1  -11.9   16.5     92.5   -23.6    50.6  -270.3  -136.1 
-146.6 
 valuations 
Operating    176.1  216.4  271.5    846.6   656.9   637.9   -35.1   -18.6    
3.0 
 Profit, 
 excl. NRI 
NRI on           -  -31.7    5.4    180.2   -58.9   -22.0  -100.0   100.0 
-167.7 
 operating 
 profit 
--------------------------------------------------------------------- 
Operating    176.1  184.7  276.9  1 026.8   598.0   615.9   -36.4    -4.7   
-2.9 
 Profit 
 (IFRS) 
--------------------------------------------------------------------- 


Q3/2011 Results (compared with Q3/2010)
Operating profit at EUR 204 million excluding non-recurring items and fair
valuations was EUR 51 million lower than a year ago. This represents an
operating margin of 7.5% (9.7%). 

Price increases in local currencies and a favourable product mix increased
operating profit by EUR 142 million, but lower volumes reduced operating profit
by EUR 31 million. Paper and board production was curtailed by 9% (8%) and
sawnwood production by 8% (5%) of capacity. 

The costs of chemicals, fibre, transportation and other variable raw materials
were higher than a year ago, but productivity improvements and cost savings
partly compensated for the cost increases. The overall net impact of the
increase in variable costs in local currencies was a negative EUR 92 million.
The net impact of market pulp remained strong and similar to a year ago. 

Fixed costs were similar to the third quarter of 2010. Increased depreciation
had a negative impact of EUR 11 million due to impairment reversals recorded in
the fourth quarter of 2010. 

Exchange rates had negative impacts on sales and on costs totalling EUR 29
million, after hedges. In addition, exchange rates had a negative impact of EUR
12 million on equity accounted investments mainly due to valuation of Veracel
loans denominated in US dollars. 

The share of the operational results of equity accounted investments amounted
to EUR 3 (EUR 22) million. 

The Group recorded a provision of EUR 128 (USD 180) million as a negative
financial non-recurring item in arriving at profit before tax in the third
quarter of 2011 due to NewPage Corporation's Chapter 11 filing in the USA as
announced on 7 September 2011. 

Net financial items were EUR -193 (EUR -51) million. Net interest expenses
increased from EUR 24 million to EUR 36 million. Net foreign exchange losses
amounted to EUR 11 (EUR 18) million and the net loss from other financial items
totalled EUR 146 (EUR 9) million, including a negative EUR 128 million
provision due to the NewPage lease guarantee as described above. The remaining
loss of EUR 18 million was mainly related to the fair valuation of interest
rate derivatives. 

Group capital employed was EUR 8 665 million on 30 September 2011, a net
increase of EUR 439 million mainly due to an increase of EUR 250 million in
operative working capital, EUR 240 million of impairment reversal in the fourth
quarter of 2010, increased value in equity accounted investments of EUR 120
million mainly due to equity injection into the Montes del Plata pulp mill
project, EUR 70 million for the Inpac acquisition and an increase of EUR 50
million in the PVO valuation. The increase was partly offset by EUR 230 million
due to low capital expenditure compared with depreciation and by EUR 90 million
due to weakening of the Brazilian real, Swedish krona and Polish zloty. 


January-September 2011 Results (compared with January-September 2010)
Sales increased by EUR 672 million year-on-year to EUR 8 283 million. Operating
profit excluding non-recurring items and fair valuations increased by EUR 93
million to EUR 681 million. Significantly higher sales prices in local
currencies and a favourable product mix more than compensated for higher
variable costs and unfavourable exchange rate trends. 

Q3/2011 Results (compared with Q2/2011)
Sales were EUR 78 million down on the previous quarter at EUR 2 739 million.
Operating profit excluding non-recurring items and fair valuations was EUR 24
million lower than in the previous quarter at EUR 204 million. Reductions in
fixed costs could not compensate for significantly higher production
curtailments to manage inventory. 

Capital Structure

EUR million                           30 Sep 11    30 June  31 Dec 10  30 Sep 10
                                                        11                      
--------------------------------------------------------------------------------
Operative fixed assets                  6 155.1    6 289.1    6 445.2    6 065.7
Equity accounted investments            1 726.8    1 716.0    1 744.0    1 656.7
Operative working capital, net          1 586.5    1 653.0    1 399.3    1 389.5
Non-current interest-free items, net     -435.6     -450.9     -493.9     -474.3
                                     -------------------------------------------
Operating Capital Total                 9 032.8    9 207.2    9 094.6    8 637.6
Net tax liabilities                      -367.4     -368.2     -429.9     -411.2
Capital Employed                        8 665.4    8 839.0    8 664.7    8 226.4
                                     -------------------------------------------
Equity attributable to Company          5 934.5    6 229.2    6 202.9    5 731.4
 shareholders                                                                   
Non-controlling interests                  83.4       49.1       51.8       50.2
Net interest-bearing liabilities        2 647.5    2 560.7    2 410.0    2 444.8
                                     -------------------------------------------
Financing Total                         8 665.4    8 839.0    8 664.7    8 226.4
                                     -------------------------------------------


Financing Q3/2011 (compared with Q2/2011)
Cash flow from operations was strong at EUR 362 (EUR 207) million due to
working capital management. Cash flow after investing activities was EUR 282
(EUR 122) million. Interest-bearing net liabilities of the Group increased by
EUR 87 million to EUR 2 648 million due to the NewPage lease guarantee
provision and the Inpac acquisition. 

Total unutilised committed credit facilities were unchanged at EUR 700 million,
and cash and cash equivalents net of overdrafts remained strong at EUR 1 181
million, which is EUR 185 million more than for the previous quarter. In
addition, Stora Enso has access to various long-term sources of funding up to
EUR 550 million. 

In September 2011 Stora Enso raised a long-term loan of EUR 30 million from IKB
Deutsche Industriebank to finance the newsprint machine investment at Sachsen
Mill in Germany announced in December 2010. 

The debt/equity ratio at 30 September 2011 was 0.45 (0.41) following the
NewPage lease guarantee provision of EUR 128 million posted during the third
quarter and presented as a financial liability, the negative EUR 96 million
currency effect on owners' equity net of the hedging of equity translation
risks and the EUR 86 million decrease in the PVO valuation. 


Cash Flow

EUR        Q3/11   Q2/11  Q3/10     2010  Q1-Q3/  Q1-Q3/  Change  Change  Change
 million                                      11      10       %       %       %
                                                          Q3/11-  Q3/11-  Q1-Q3/
                                                           Q3/10   Q2/11     11-
                                                                          Q1-Q3/
                                                                              10
--------------------------------------------------------------------------------
Operating  176.1   184.7  276.9  1 026.8   598.0   615.9   -36.4    -4.7    -2.9
 profit                                                                         
Depreciat  145.7   182.5  100.2    172.4   432.8   302.7    45.4   -20.2    43.0
ion and                                                                         
 other                                                                          
 non-cash                                                                       
 items                                                                          
Change in   40.1  -160.0  -73.2   -207.1  -298.8  -191.0   154.8   125.1   -56.4
 working                                                                        
 capital                                                                        
          ----------------------------------------------------------------------
Cash Flow  361.9   207.2  303.9    992.1   732.0   727.6    19.1    74.7     0.6
 from                                                                           
 Operatio                                                                       
ns                                                                              
Capital    -79.9   -85.4  -73.5   -400.4  -222.6  -261.6    -8.7     6.4    14.9
 expendit                                                                       
ure                                                                             
          ----------------------------------------------------------------------
Cash Flow  282.0   121.8  230.4    591.7   509.4   466.0    22.4   131.5     9.3
 after                                                                          
 Investin                                                                       
g                                                                               
 Activiti                                                                       
es                                                                              


Capital Expenditure for January-September 2011
Capital expenditure for the first three quarters of 2011 totalled EUR 223
million, which is 51% of depreciation in the same period. The capital
expenditure forecast for the Group for the full year 2011 has changed from the
second quarter 2011 estimate of EUR 500 million to approximately EUR 450
million with no impact on strategic project timings. Annual depreciation in
2011 will be about EUR 560 million. The equity injection into Montes del Plata,
a joint venture in Uruguay, will be approximately EUR 120 million. Close to 80%
of capital expenditure including equity injections is allocated for the
strategic high-return growth areas in 2011. 

The main projects during the first three quarters of 2011 were power plants,
the Ostrołęka containerboard machine and the Skoghall woodyard investment. 

Near-term Outlook
Demand (compared with Q4/2010)
Demand for consumer board is forecast to be weaker than a year ago, as well as
seasonally weaker than in the previous quarter. Demand is forecast to be
slightly weaker for industrial packaging. Demand in Europe is expected to be
significantly weaker for newsprint and coated magazine paper, and weaker for
uncoated magazine paper. Demand is forecast to be stable for coated fine paper
and slightly weaker for uncoated fine paper. Weaker demand for wood products is
anticipated. 

Prices (compared with Q3/2011)
Prices are expected to be stable for consumer board and lower for industrial
packaging. In Europe prices are forecast to be stable for newsprint, magazine
paper and coated fine paper, slightly lower for uncoated fine paper and lower
for wood products. 

In Consumer Board proactive reduction of customer and own inventories is
expected to lead to significantly lower operating profit excluding NRI and fair
valuations year-on-year. 

The Group expects its cost inflation excluding internal actions to remain
unchanged at approximately 4% for the full year 2011. Actions continue to
mitigate cost inflation. Production curtailments to control inventory levels
increased in the third quarter and will continue in the fourth quarter of 2011.
In the fourth quarter of 2011, as in the third quarter, foreign exchange rates
are expected to have a negative impact on the results. 

In the fourth quarter of 2011 year-on-year higher pricing is forecast to be
more than offset by diminishing cost inflation and significant production
curtailments, and the Group's operating profit excluding NRI and fair
valuations is forecast to be somewhat lower than in the fourth quarter of 2010. 
Segments Q3/11 compared with Q3/10

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


EUR million                      Q3/11  Q2/11  Q3/10     2010  Q1-Q3/1  Q1-Q3/1
 Change  Change  Change 
                                                                     1        0
      %       %       % 
 Q3/11-  Q3/11-  Q1-Q3/ 
  Q3/10   Q2/11  11-Q1- 
                  Q3/10 
--------------------------------------------------------------------------------
----------------------- 
Sales                            626.2  662.2  593.8  2 314.7  1 935.4  1 703.2
    5.5    -5.4    13.6 
EBITDA*                          102.2  122.8  109.8    410.4    359.1    320.3
   -6.9   -16.8    12.1 
Operating profit*                 64.4   84.5   77.6    277.1    244.7    225.0
  -17.0   -23.8     8.8 
% of sales                        10.3   12.8   13.1     12.0     12.6     13.2
  -21.4   -19.5    -4.5 
ROOC, %**                         17.5   22.6   24.1     21.1     22.3     24.3
  -27.4   -22.6    -8.2 
Paper and board deliveries, 1      583    627    594    2 326    1 804    1 735
   -1.9    -7.0     4.0 
 000 t*** 
Paper and board production, 1      575    603    579    2 367    1 823    1 771
   -0.7    -4.6     2.9 
 000 t*** 
Market pulp deliveries, 1 000 t    112     98     86      388      330      283
   30.2    14.3    16.6 
----------------------------------------------------------------------- 

* Excluding non-recurring items and fair valuations ** ROOC = 100% x Operating
profit/Operating capital 
*** Excluding pulp


  -- The Skoghall Mill 
in Sweden 
investment project is proceeding according to plan.
  -- There will be an annual maintenance stoppage at Skoghall Mill during the
     fourth quarter of 2011.



Consumer board sales were EUR 626 million, up 6% on the third quarter of 2010.
Operating profit was EUR 64 million, down EUR 13 million on the third quarter
of 2010. Higher variable and fixed costs, higher depreciation and lower board
volumes caused by inventory management were not fully compensated by higher
sales prices and higher market pulp volumes. 

Markets

Product  Market  Demand Q3/11     Demand Q3/11    Price Q3/11     Price Q3/11   
                  compared with    compared with   compared with   compared with
                  Q3/10            Q2/11           Q3/10           Q2/11        
--------------------------------------------------------------------------------
Consume  Europe  stable           weaker          higher          stable        
r board                                                                         
--------------------------------------------------------------------------------



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


EUR million                                  Q3/11  Q2/11  Q3/10   2010  Q1-Q3/
 Q1-Q3/  Change  Change  Change 
                                                                             11
     10       %       %       % 
         Q3/11-  Q3/11-  Q1-Q3/ 
          Q3/10   Q2/11  11-Q1- 
                          Q3/10 
--------------------------------------------------------------------------------
------------------------------- 
Sales                                        253.8  240.0  225.4  949.5   737.2
  707.8    12.6     5.8     4.2 
EBITDA*                                       34.3   33.3   30.2  114.0    99.8
   79.7    13.6     3.0    25.2 
Operating profit*                             20.1   19.5   18.7   65.5    59.0
   43.5     7.5     3.1    35.6 
% of sales                                     7.9    8.1    8.3    6.9     8.0
    6.1    -4.8    -2.5    31.1 
ROOC, %**                                     11.6   11.7   12.0   11.0    11.7
    9.8    -3.3    -0.9    19.4 
Paper and board deliveries, 1 000 t            189    194    196    864     588
    669    -3.6    -2.6   -12.1 
Paper and board production, 1 000 t            193    195    196    871     594
    677    -1.5    -1.0   -12.3 
Corrugated packaging deliveries, million m2    256    242    250  1 027     745
    756     2.4     5.8    -1.5 
Corrugated packaging production, million m2    251    242    253  1 033     742
    761    -0.8     3.7    -2.5 
------------------------------------------------------------------- 

* Excluding non-recurring items and fair valuations ** ROOC = 100% x Operating
profit/Operating capital 


·         Stora Enso completed the acquisition of 51% of the Chinese packaging
company Inpac International in July 2011. The integration is proceeding well
and additional business is anticipated. 


Industrial packaging sales were EUR 254 million, up 13% on the third quarter of
2010. Operating profit was EUR 20 million, up 8% on the previous year as higher
sales prices in local currencies more than offset raw material cost increases. 

Markets

Product    Market  Demand Q3/11    Demand Q3/11    Price Q3/11    Price Q3/11   
                    compared with   compared with   compared       compared with
                    Q3/10           Q2/11           with Q3/10     Q2/11        
--------------------------------------------------------------------------------
Industria  Europe  stable          stable          significantly  stable        
l                                                   higher                      
 packagin                                                                       
g                                                                               
--------------------------------------------------------------------------------




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


EUR      Q3/11  Q2/11  Q3/10     2010  Q1-Q3/  Q1-Q3/   Change   Change   Change
 millio                                    11      10        %        %        %
n                                                      Q3/11-Q  Q3/11-Q  Q1-Q3/1
                                                          3/10     2/11  1-Q1-Q3
                                                                             /10
--------------------------------------------------------------------------------
Sales    330.7  334.6  322.9  1 261.6   979.8   935.4      2.4     -1.2      4.7
EBITDA*   56.6   50.4   23.6     80.6   152.4    60.0    139.8     12.3    154.0
Operati   33.6   27.5    0.1    -10.8    87.1    -8.1      n/m     22.2      n/m
ng                                                                              
 profit                                                                         
/loss*                                                                          
% of      10.2    8.2    0.0     -0.9     8.9    -0.9      n/m     24.4      n/m
 sales                                                                          
ROOC,     14.5   11.6    0.0     -1.1    12.5    -1.1      n/m     25.0      n/m
 %**                                                                            
Paper      574    585    649    2 576   1 713   1 918    -11.6     -1.9    -10.7
 delive                                                                         
ries, 1                                                                         
 000 t                                                                          
Paper      577    581    653    2 554   1 716   1 935    -11.6     -0.7    -11.3
 produc                                                                         
tion, 1                                                                         
 000 t                                                                          
        ------------------------------------------------------------------------

* Excluding non-recurring items and fair valuations ** ROOC = 100% x Operating
profit/Operating capital 


·         Industry inventories were similar to the third quarter of 2010 but
significantly higher than in the previous quarter. 


Newsprint and book paper sales were EUR 331 million, up 2% on the third quarter
of 2010. Operating profit was EUR 34 million, up EUR 34 million on the previous
year as higher sales prices in local currencies and lower fixed costs more than
offset variable cost increases, mainly in RCP. Volumes were lower than a year
earlier as the permanent shutdown of the newsprint machines at Varkaus Mill in
Finland at the end of the third quarter of 2010 and the newsprint machine at
Maxau Mill in Germany at the end of November 2010 reduced production volumes. 

Markets

Produc  Market  Demand Q3/11     Demand Q3/11     Price Q3/11     Price Q3/11   
t                compared with    compared with    compared with   compared with
                 Q3/10            Q2/11            Q3/10           Q2/11        
--------------------------------------------------------------------------------
Newspr  Europe  weaker           significantly    significantly   stable        
int                               weaker           higher                       
Newspr  Overse  weaker           stable           slightly        slightly      
int     as                                         higher          higher       
--------------------------------------------------------------------------------



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


EUR million                      Q3/11  Q2/11  Q3/10     2010  Q1-Q3/1  Q1-Q3/1
 Change  Change  Change 
                                                                     1        0
      %       %       % 
 Q3/11-  Q3/11-  Q1-Q3/ 
  Q3/10   Q2/11  11-Q1- 
                  Q3/10 
--------------------------------------------------------------------------------
----------------------- 
Sales                            562.0  517.2  541.0  2 054.2  1 561.2  1 506.7
    3.9     8.7     3.6 
EBITDA*                           74.1   58.7   71.1    191.9    187.1    144.4
    4.2    26.2    29.6 
Operating profit*                 48.3   33.9   45.5     90.9    110.4     71.4
    6.2    42.5    54.6 
% of sales                         8.6    6.6    8.4      4.4      7.1      4.7
    2.4    30.3    51.1 
ROOC, %**                         14.4   10.1   13.7      7.1     10.9      7.3
    5.1    42.6    49.3 
Paper deliveries, 1 000 t***       641    577    613    2 396    1 721    1 737
    4.6    11.1    -0.9 
Paper production, 1 000 t***       619    601    616    2 398    1 778    1 780
    0.5     3.0    -0.1 
Market pulp deliveries, 1 000 t    131    128    141      526      410      413
   -7.1     2.3    -0.7 
----------------------------------------------------------------------- 

* Excluding non-recurring items and fair valuations ** ROOC = 100% x Operating
profit/Operating capital 
*** Excluding pulp



  -- Kvarnsveden Mill in Sweden has launched a new uncoated magazine paper grade
     with a combination of high brightness and superior gloss.
  -- Industry inventories were slightly lower than a year ago, and similar to
     the previous quarter for coated magazine paper and lower than in the
     previous quarter for uncoated magazine paper.
  -- The annual maintenance stoppage at Sunila Pulp Mill in Finland is scheduled
     during the fourth quarter of 2011.



The Magazine Paper segment's sales were EUR 562 million, up 4% on the third
quarter of 2010. Operating profit was EUR 48 million, up EUR 3 million on a
year ago as higher sales prices in local currencies more than offset increases
in variable costs and unfavourable exchange rate trends. 

Markets

Product     Market  Demand Q3/11    Demand Q3/11    Price Q3/11    Price Q3/11  
                     compared with   compared with   compared       compared    
                     Q3/10           Q2/11           with Q3/10     with Q2/11  
--------------------------------------------------------------------------------
Coated      Europe  slightly        slightly        higher         stable       
 magazine            weaker          weaker                                     
 paper                                                                          
Coated      Latin   stable          stronger        slightly       stable       
 magazine    Ameri                                   higher                     
 paper      ca                                                                  
Uncoated    Europe  slightly        significantly   higher         stable       
 magazine            weaker          stronger                                   
 paper                                                                          
Uncoated    China   significantly   weaker          slightly       slightly     
 magazine            stronger                        higher         lower       
 paper                                                                          
--------------------------------------------------------------------------------


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


EUR million                      Q3/11  Q2/11  Q3/10     2010  Q1-Q3/1  Q1-Q3/1
 Change  Change  Change 
                                                                     1        0
      %       %       % 
 Q3/11-  Q3/11-  Q1-Q3/ 
  Q3/10   Q2/11  11-Q1- 
                  Q3/10 
--------------------------------------------------------------------------------
----------------------- 
Sales                            529.6  532.2  563.3  2 125.7  1 625.1  1 592.2
   -6.0    -0.5     2.1 
EBITDA*                           60.4   71.5   90.8    344.5    234.3    253.9
  -33.5   -15.5    -7.7 
Operating profit*                 37.8   48.7   70.9    259.4    166.4    191.8
  -46.7   -22.4   -13.2 
% of sales                         7.1    9.2   12.6     12.2     10.2     12.0
  -43.7   -22.8   -15.0 
ROOC, %**                         15.8   20.2   30.5     27.4     23.3     27.9
  -48.2   -21.8   -16.5 
Paper deliveries, 1 000 t***       622    626    665    2 596    1 898    1 975
   -6.5    -0.6    -3.9 
Paper production, 1 000 t***       622    650    642    2 622    1 923    1 984
   -3.1    -4.3    -3.1 
Market Pulp deliveries, 1 000 t     38     21     15       95      101       68
  153.3    81.0    48.5 
----------------------------------------------------------------------- 



* Excluding non-recurring items and fair valuations ** ROOC = 100% x Operating
profit/Operating capital 
*** Excluding pulp



  -- Product swaps between coated fine paper mills have resulted in improved
     flexibility in capacity utilisation. Uetersen Mill in Germany will increase
     speciality paper production and at the same time Stora Enso will reduce
     standard woodfree coated fine paper production capacity by approximately
     140 000 tonnes annually.
  -- Cost-efficiency improvements are ongoing at various mills.
  -- Industry inventories for coated fine paper were lower than a year ago and
     significantly lower than in the previous quarter.
  -- Industry inventories for uncoated fine paper were significantly higher than
     a year ago and slightly higher than in the previous quarter.
  -- The annual maintenance stoppage at Veitsiluoto Mill in Finland will be in
     the fourth quarter of 2011.
  -- Production curtailments are anticipated in the fourth quarter to secure
     cash flow and balance inventories.



Fine paper sales were EUR 530 million, down 6% on the third quarter of 2010.
Operating profit was EUR 38 million, down EUR 33 million on the previous year
as higher sales prices in local currencies could not fully compensate for
higher variable costs, mainly for chemicals, unfavourable exchange rate trends,
lower volumes and early production curtailments to manage inventories. Annual
maintenance stoppages at Suzhou Mill in China, and Varkaus and Oulu mills in
Finland were completed during the third quarter 2011. 

Markets

Product    Market  Demand Q3/11    Demand Q3/11    Price Q3/11    Price Q3/11   
                    compared with   compared with   compared       compared with
                    Q3/10           Q2/11           with Q3/10     Q2/11        
--------------------------------------------------------------------------------
Coated     Europe  weaker          stronger        slightly       slightly lower
 fine                                               lower                       
 paper                                        
Coated     China   stronger        stronger        slightly       lower         
 fine                                               lower                       
 paper                                                                          
Uncoated   Europe  slightly        weaker          higher         stable        
 fine               weaker                                                      
 paper                                                                          
--------------------------------------------------------------------------------


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


EUR     Q3/11  Q2/11  Q3/10     2010  Q1-Q3/1  Q1-Q3/1  Change  Change  Change %
 milli                                      1        0       %       %  Q1-Q3/11
on                                                      Q3/11-  Q3/11-  -Q1-Q3/1
                                                         Q3/10   Q2/11         0
--------------------------------------------------------------------------------
Sales   414.0  465.4  424.1  1 588.7  1 289.1  1 178.4    -2.4   -11.0       9.4
EBITDA   19.6   44.7   35.2    110.7     86.9     89.6   -44.3   -56.2      -3.0
*                                                                               
Operat    9.8   35.2   25.2     70.9     56.8     60.7   -61.1   -72.2      -6.4
ing                                                                             
 profi                                                                          
t*                                                                              
% of      2.4    7.6    5.9      4.5      4.4      5.2   -59.3   -68.4     -15.4
 sales                                                                          
ROOC,     6.7   23.9   16.8     12.3     13.0     13.8   -60.1   -72.0      -5.8
 %**                                                                            
Delive  1 199  1 379  1 299    5 057    3 777    3 834    -7.7   -13.1      -1.5
ries,                                                                           
 1 000                                                                          
 m3                                                                             
       -------------------------------------------------------------------------

* Excluding non-recurring items and fair valuations ** ROOC = 100% x Operating
profit/Operating capital 



  -- Wood Products is taking several actions to mitigate margin deterioration:

o  The permanent closure of Kopparfors Sawmill in Sweden has been brought
forward to October, instead of the end of 2011 as previously announced, but the
pellet mill will remain in operation until the end of 2011. 

o  It is planned to restructure part of the further processing operations at
Honkalahti Sawmill in Finland during the fourth quarter of 2011. 

o  There is pressure for further curtailments at several sites in Europe
subject to product and raw material development. All authorisations for
temporary lay-offs are already in place in Finland and shift reductions have
been implemented in Austria. 

  -- Industry inventories were similar to a year ago and lower than in the
     previous quarter.
  -- Stora Enso will build a new combined heat and power (CHP) plant at Zdírec
     Sawmill in the Czech Republic. The EUR 21 million investment will optimise
 energy production and usage at the mill by boosting its heat supply. 
  -- Major 
cross-laminated timber (CLT) projects are ongoing in London and Vienna. In
     September Stora Enso announced that Wood Products will participate in
     construction of the Finnish Nature Centre Haltia in Espoo, which will be
     the first public building constructed of CLT in Finland.
  -- Stora Enso plans to undertake a unique wooden construction project in
     Helsinki called Wood City in collaboration with the construction company
     SRV.



Wood Products sales were EUR 414 million, down 2% on the third quarter of 2010.
Operating profit was EUR 10 million, down EUR 15 million on a year earlier
mainly due to lower volumes. 

Markets

Produc  Market         Demand Q3/11   Demand Q3/11   Price Q3/11   Price Q3/11  
t                       compared       compared       compared      compared    
                        with Q3/10     with Q2/11     with Q3/10    with Q2/11  
--------------------------------------------------------------------------------
Wood    Europe         weaker         significantly  stable        slightly     
 produ                                 weaker                       lower       
cts                                                                             
Wood    Asia, Middle   significantly  significantly  stable        stable       
 produ   East and       weaker         weaker                                   
cts      North Africa                                                           
--------------------------------------------------------------------------------


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

Energy sensitivity analysis for 2011: the direct effect on 2011 operating
profit of a 10% increase in electricity, heat, oil and other fossil fuel market
prices would be about negative EUR 22 million annual impact, after the effect
of hedges. 

Wood sensitivity analysis for 2011: the direct effect on 2011 operating profit
of a 10% increase in wood prices would be about negative EUR 230 million annual
impact. 

Pulp sensitivity analysis for 2011: the direct effect on 2011 operating profit
of a 10% increase in yearly average pulp prices would be about positive EUR 54
million annual impact. 

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

Foreign exchange rates sensitivity analysis for the next twelve months: the
direct effect on operating profit of a 10% strengthening in the value of the US
dollar, Swedish krona and British pound against the euro would be approximately
positive EUR 104 million, negative EUR 79 million and positive EUR 57 million
annual impact, respectively. Weakening of the currencies would have the
opposite impact. These numbers are before the effect of hedges and assuming no
changes occur other than a single currency exchange rate movement. 

Third Quarter Events
On 30 September 2011 Stora Enso announced that the Montes del Plata pulp mill
project, a joint venture with Arauco, was proceeding and the external financing
for the project had been finalised. Montes del Plata has signed the loan
agreements and as part of the financing arrangements, Stora Enso has signed an
agreement to guarantee 50% of USD 1 354 million of loans raised by Montes del
Plata. Stora Enso's 50% share of the total guarantee will be a maximum of USD
677 million (EUR 498 million). 

Veracel
On 11 July 2008 Stora Enso announced that a federal judge in Brazil had issued
a decision claiming that the permits issued by the State of Bahia for the
operations of Stora Enso's equity accounted investment Veracel were not valid.
The judge also ordered Veracel to take certain actions, including reforestation
with native trees on part of Veracel's plantations and a possible BRL 20
million (EUR 9 million) fine. Veracel disputes the decision and has filed an
appeal against it. Veracel operates in full compliance with all Brazilian laws
and has obtained all the necessary environmental and operating licences for its
industrial and forestry activities from the competent authorities. In November
2008 a Federal Court suspended the effects of the decision. Veracel has not
recorded any provision for the reforestation or the possible fine. 

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

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

Legal Proceeding in Finland
On 3 December 2009 the Finnish Market Court fined Stora Enso for competition
law infringements in the market for roundwood in Finland from 1997 to 2004.
Stora Enso did not appeal against the ruling. 

On 31 March 2011 Metsähallitus of Finland initiated legal proceedings against
Stora Enso, UPM and Metsäliitto claiming compensation for damages allegedly
suffered due to the competition law infringements amounting altogether to EUR
283 million. In addition some Finnish municipalities have recently, and after
the period, initiated similar legal proceedings. 

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

Share Capital
During the quarter no A shares were converted into R shares.

On 30 September 2011 Stora Enso had 177 149 022 A shares and 612 389 477 R
shares in issue of which the Company held no A shares and 918 512 R shares with
a nominal value of EUR 1.6 million. The holding represents 0.12% of the
Company's share capital and 0.04% of the voting rights. 


This report is unaudited.

Helsinki, 21 October 2011
Stora Enso Oyj
Board of Directors

Financials

Basis of Preparation
Except as described below, this unaudited interim financial report has been
prepared in accordance with the accounting policies set out in International
Accounting Standard 34 on Interim Financial Reporting and in the Group's Annual
Report for 2010. 

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


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


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

The preliminary consideration amounted to EUR 42 million. The acquisition has
been financed from the Stora Enso Group's own cash assets. The initial
acquisition accounting of the integration of the company has been only
provisionally determined at the end of third quarter of 2011. The necessary
fair valuations and other calculations have not been finalised and they are
based on management's best estimate. 

Condensed Consolidated Income Statement

EUR        Q3/11     Q2/11     Q3/10  Q1-Q3/11  Q1-Q3/10      2010  Change 
Change  Change 
 milli                                                                   %     
 %       % 
on                                                                  Q3/11- 
Q3/11-  Q1-Q3/ 
                                                                     Q3/10  
Q2/11  11-Q1- 
     Q3/10 
--------------------------------------------------------------------------------
---------- 
Sales    2 739.3   2 817.1   2 623.6   8 283.3   7 611.7  10 296.9     4.4   
-2.8     8.8 
Other       41.7      57.1      38.6     155.8     104.8     159.1     8.0  
-27.0    48.7 
 opera 
ting 
 incom 
e 
Materi  -1 750.3  -1 757.2  -1 574.2  -5 175.7  -4 643.5  -6 391.4   -11.2    
0.4   -11.5 
als 
 and 
 servi 
ces 
Freigh    -255.8    -262.5    -267.3    -775.4    -756.4  -1 010.1     4.3    
2.6    -2.5 
t and 
 sales 
 commi 
ssions 
Person    -352.3    -370.5    -309.7  -1 066.0  -1 000.5  -1 375.3   -13.8    
4.9    -6.5 
nel 
 expen 
ses 
Other     -118.0    -165.6    -119.8    -426.9    -380.1    -482.2     1.5   
28.7   -12.3 
 opera 
ting 
 expen 
ses 
Share        9.9       6.4      24.4      36.3      58.4     112.5   -59.4   
54.7   -37.8 
 of 
 resul 
ts of 
 equit 
y 
 accou 
nted 
 inves 
tments 
Deprec    -138.4    -140.1    -138.7    -433.4    -378.5    -282.7     0.2    
1.2   -14.5 
iation 
 and 
 impai 
rment 
--------------------------------------------------------------------------------
--- 
Operat     176.1     184.7     276.9     598.0     615.9   1 026.8   -36.4   
-4.7    -2.9 
ing 
 Profi 
t 
Net       -193.4     -34.6     -51.1    -279.2     -79.2    -100.9  -278.5 
-459.0  -252.5 
 finan 
cial 
 items 
--------------------------------------------------------------------------------
--- 
Loss/P     -17.3     150.1     225.8     318.8     536.7     925.9  -107.7 
-111.5   -40.6 
rofit 
 befor 
e Tax 
Income     -32.6     -14.1     -31.5     -76.8     -80.4    -156.6    -3.5 
-131.2     4.5 
 tax 
--------------------------------------------------------------------------------
--- 
Net        -49.9     136.0     194.3     242.0     456.3     769.3  -125.7 
-136.7   -47.0 
 Loss/ 
Profit 
 for 
 the 
 Perio 
d 
Attrib 
utable 
 to: 
Owners     -50.3     135.7     193.2     241.0     453.8     766.0  -126.0 
-137.1   -46.9 
 of 
 the 
 Paren 
t 
Non-co       0.4       0.3       1.1       1.0       2.5       3.3   -63.6   
33.3   -60.0 
ntroll 
ing 
 inter 
ests 
--------------------------------------------------------------------------------
--- 
           -49.9     136.0     194.3     242.0     456.3     769.3  -125.7 
-136.7   -47.0 
================================================================================
=== 
Earnin 
gs per 
 Share 
Basic      -0.06      0.17      0.25      0.31      0.58      0.97  -124.0 
-135.3   -46.6 
 earni 
ngs 
 per 
 share 
, EUR 
Dilute     -0.06      0.17      0.25      0.31      0.58      0.97  -124.0 
-135.3   -46.6 
d 
 earni 
ngs 
 per 
 share 
, EUR 



Consolidated Statement of Comprehensive Income

EUR million                         Q3/11  Q2/11  Q3/10  Q1-Q3/  Q1-Q3/     2010
                                                             11      10         
--------------------------------------------------------------------------------
Net loss/profit for the period      -49.9  136.0  194.3   242.0   456.3    769.3
Other Comprehensive Income                                                      
Actuarial losses on defined             -      -   -2.4       -    -2.4    -32.5
 benefit pension plans                                                          
Available for sale financial        -92.4   29.5   46.2   -54.8     1.1     95.9
 assets                                                                         
Currency and commodity hedges       -55.8  -60.1   84.0  -119.0   103.1    107.7
Share of other comprehensive        -17.7      -    1.8   -14.7     0.4      9.2
 income of equity accounted                                                     
 investments                                                                    
Currency translation movements on   -99.4  -21.0  -22.9  -172.6   234.2    305.6
 equity net investments (CTA)                                                   
Currency translation movements on    -0.7    0.3   -2.6    -2.3     3.5      5.1
 non-controlling interests                                                      
Net investment hedges                 5.2   11.2   -6.6    19.9    -7.8     -9.8
Income tax relating to components    14.9   13.0  -19.8    28.2   -24.5    -13.4
 of other comprehensive income                                                  
                                  ----------------------------------------------
Other Comprehensive Income, net    -245.9  -27.1   77.7  -315.3   307.6    467.8
 of tax                                                                         
                                  ----------------------------------------------
                                  ----------------------------------------------
Total Comprehensive Income         -295.8  108.9  272.0   -73.3   763.9  1 237.1                                ----------------------------------------------
Total Comprehensive Income                                                      
 Attributable to:                                                               
Owners of the Parent               -295.5  108.3  273.6   -72.0   758.0  1 228.7
Non-controlling interests            -0.3    0.6   -1.6    -1.3     5.9      8.4
                                  ----------------------------------------------
                                   -295.8  108.9  272.0   -73.3   763.9  1 237.1
                                  ----------------------------------------------



Condensed Consolidated Statement of Cash Flows

EUR million                                               Q1-Q3/11  Q1-Q3/10
----------------------------------------------------------------------------
Cash Flow from Operating Activities                                         
Operating profit                                             598.0     615.9
Hedging result from OCI                                     -116.9      92.0
Adjustments for non-cash items                               432.8     302.7
Change in net working capital                               -293.3    -253.7
Cash Flow Generated by Operations                            620.6     756.9
                                                         -------------------
Net financials items paid                                    -61.8    -114.2
Income taxes paid, net                                       -94.0     -35.4
                                                         -------------------
Net Cash Provided by Operating Activities                    464.8     607.3
                                                         -------------------
Cash Flow from Investing Activities                                         
Acquisitions of subsidiaries, net of acquired cash           -24.5      -5.9
Acquisitions of equity accounted investments                 -87.1     -13.8
Proceeds from sale of fixed assets and shares                 18.9      24.1
Capital expenditure                                         -222.6    -261.6
Payments/proceeds of non-current receivables, net             -3.4      41.1
                                                         -------------------
Net Cash Used in Investing Activities                       -318.7    -216.1
                                                         -------------------
Cash Flow from Financing Activities                                         
Proceeds from issue of new long-term debt                     50.0     599.2
Long-term debt, payments                                     -64.0    -774.5
Change in short-term borrowings                              149.5     184.7
Dividends and capital repayments paid                       -197.2    -157.7
Dividend to non-controlling interests                         -1.8      -1.2
                                                         -------------------
Net Cash Used in Financing Activities                        -63.5    -149.5
                                                         -------------------
Net Increase in Cash and Cash Equivalents                     82.6     241.7
Cash and bank in disposed companies                              -      -0.3
Translation adjustment                                        -5.1       2.2
Net cash and cash equivalents at the beginning of period   1 103.1     877.0
                                                         -------------------
Net Cash and Cash Equivalents at Period End                1 180.6   1 120.6
                                                         ===================
Cash and Cash Equivalents at Period End                    1 183.3   1 121.2
Bank Overdrafts at Period End                                 -2.7      -0.6
                                                         -------------------
Net Cash and Cash Equivalents at Period End                1 180.6   1 120.6
                                                         ===================
Acquisitions of Subsidiary Companies                                        
Cash and cash equivalents, net of bank overdraft              14.7         -
Fixed assets                                                  49.6         -
Working capital                                               12.6         -
Tax liabilities                                               -4.4         -
Interest-bearing liabilities and receivables                  -5.1         -
                                                         -------------------
Fair Value of Net Assets Acquired                             67.4         -
Non-controlling interests (as proportionate share)           -35.5       5.9
Provisional goodwill                                          10.7         -
Total Purchase Consideration                                  42.6       5.9
Less cash and cash equivalents in acquired companies         -14.7         -
                                                         -------------------
Net Purchase Consideration                                    27.9       5.9
Cash part of the consideration, net of acquired cash          24.5       5.9
Non-cash part of the consideration                             3.4         -
                                                         -------------------
Net Purchase Consideration                                    27.9       5.9
Disposal of Subsidiary Companies                     
Cash and cash equivalents                                        -       0.3
Fixed assets                                                     -       0.5
Working capital                                                  -       6.2
Interest-bearing liabilities                                     -      -5.5
Tax liabilities                                                  -      -0.7
                                                         -------------------
Net assets in Divested Companies                                 -       0.8
Income Statement capital gain/loss                               -         -
                                                         -------------------
Total Disposal Consideration Received in Cash and Kind           -       0.8
                                                         -------------------



Property, Plant and Equipment, Intangible Assets and Goodwill

EUR million                            Q1-Q3/11     2010  Q1-Q3/10
------------------------------------------------------------------
Carrying value at 1 January             5 565.8  5 157.7   5 157.7
Acquisition of subsidiary companies        60.3      7.8         -
Capital expenditure                       210.5    377.0     247.3
Additions in biological assets             12.1     23.4      14.3
Change in emission rights                  15.7     15.7      25.4
Disposals                                 -12.5    -25.1     -23.2
Disposals of subsidiary companies             -     -0.8      -0.5
Depreciation and impairment              -433.4   -282.7    -378.5
Translation difference and other          -96.2    292.8     240.7
Statement of Financial Position Total   5 322.3  5 565.8   5 283.2
                                      ----------------------------



Borrowings

EUR million                            30 Sep 11  31 Dec 10  30 Sep 10
----------------------------------------------------------------------
Non-current borrowings                   3 328.7    3 259.2    3 123.9
Current borrowings                       1 016.8      752.0      933.8
                                      --------------------------------
                                         4 345.5    4 011.2    4 057.7
                                      ================================
                                      --------------------------------
                                        Q1-Q3/11       2010   Q1-Q3/10
                                      --------------------------------
Carrying value at 1 January              4 011.2    3 936.7    3 936.7
Debt acquired with new subsidiaries         13.5        0.8          -
Debt disposed with sold subsidiaries           -       -5.6       -7.5
Proceeds/payments of borrowings (net)      357.6     -111.2      -23.8
Translation difference and other           -36.8      190.5      152.3
                                      --------------------------------
Statement of Financial Position Total    4 345.5    4 011.2    4 057.7
                                      ================================


Condensed Consolidated Statement of Financial Position

EUR million                                      30 Sep 11  31 Dec 10  30 Sep 10
--------------------------------------------------------------------------------
Assets                                                                          
Fixed Assets and Other Non-current                                              
 Investments                                                                    
Fixed assets                                  O    5 066.4    5 334.3    5 055.9
Biological assets                             O      199.2      190.5      176.6
Emission rights                               O       56.7       41.0       50.7
Equity accounted investments                  O    1 726.8    1 744.0    1 656.7
Available-for-sale: Interest-bearing          I       75.7       78.7       75.7
Available-for-sale: Operative                 O      832.8      879.4      782.5
Non-current loan receivables                  I      130.6      126.5      126.9
Deferred tax assets                           T      107.9      111.0      170.1
Other non-current assets                      O       48.5       37.2       53.1
                                                --------------------------------
                                                   8 244.6    8 542.6    8 148.2
                                                --------------------------------
Current Assets                                                                  
Inventories                                   O    1 571.5    1 474.6    1 422.3
Tax receivables                               T        7.3        1.7        6.8
Operative receivables                         O    1 633.2    1 621.8    1 638.2
Interest-bearing receivables                  I      308.4      285.1      289.1
Cash and cash equivalents                     I    1 183.3    1 110.9    1 121.2
                                                --------------------------------
                                                   4 703.7    4 494.1    4 477.6
                                                --------------------------------
Total Assets                                      12 948.3   13 036.7   12 625.8
                                                ================================
Equity and Liabilities                                                          
Owners of the Parent                               5 934.5    6 202.9    5 731.4
Non-controlling Interests                             83.4       51.8       50.2
                                                --------------------------------
Total Equity                                       6 017.9    6 254.7    5 781.6
                                                ================================
Non-current Liabilities                                                         
Post-employment benefit provisions            O      312.2      320.5      331.9
Other provisions                              O      138.8      148.6      162.7
Deferred tax liabilities                      T      381.0      422.6      434.8
Non-current debt                              I    3 328.7    3 259.2    3 123.9
Other non-current operative liabilities       O       33.1       62.0       32.8
                                                --------------------------------
                                                   4 193.8    4 212.9    4 086.1
                                                --------------------------------
Current Liabilities                                                             
Current portion of non-current debt           I      217.9      303.5      603.9
Interest-bearing liabilities                  I      798.9      448.5      329.9
Operative liabilities                         O    1 618.2    1 697.1    1 671.0
Tax liabilities                               T      101.6      120.0      153.3
                                                --------------------------------
                                                   2 736.6    2 569.1    2 758.1
                                                --------------------------------
Total Liabilities                                  6 930.4    6 782.0    6 844.2
                                                ================================
Total Equity and Liabilities                      12 948.3   13 036.7   12 625.8
                                                ================================

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






Statement of Changes in Equity

EUR million                                 Share   Share  Invested  Treasu   
Step  Availa  Curren  Curren     CTA  Retaine  Attribu  Non-co    Total 
                                          Capital  Premiu  Non-Rest      ry 
Acquis     ble  cy and  cy and     and        d    table  ntroll 
                                                    m and    ricted  Shares  
ition     for  Commod  Commod     Net  Earning       to     ing 
                                                   Reserv    Equity         
Revalu    Sale     ity     ity  Invest        s   Owners  Intere 
                                                   e fund      Fund          
ation  Financ  Hedges  Hedges   -ment            of the     sts 
Surplu     ial              of  Hedges            Parent 
  s  Assets          Equity 
                     Accoun 
                        ted 
                     Invest 
                      ments 
--------------------------------------------------------------------------------
---------------------------------------------------------------------- 
Balance at 31 December 2009               1 342.2    76.6   2 042.1   -10.2    
3.9   684.2    -0.8   -19.0  -194.6  1 199.9  5 124.3    58.2  5 182.5 
--------------------------------------------------------------------------------
----------------------------- 
Profit for the period                           -       -         -       -    
  -       -       -       -       -    453.9    453.9     2.4    456.3 
OCI before tax                                  -       -         -       -    
  -     1.1   103.1     0.4   226.4     -2.4    328.6     3.5    332.1 
Income tax relating to components of OCI        -       -         -       -    
  -     0.3   -27.6       -     2.0      0.8    -24.5       -    -24.5 
--------------------------------------------------------------------------------
----------------------------- 
Total Comprehensive Income                      -       -         -       -    
  -     1.4    75.5     0.4   228.4    452.3    758.0     5.9    763.9 
--------------------------------------------------------------------------------
----------------------------- 
Distribution relating to 2009                   -       -         -       -    
  -       -       -       -       -        -        -    -1.2     -1.2 
Acquisitions and disposals                      -       -         -       -    
  -       -       -       -       -        -        -    -5.9     -5.9 
Buy-out of non-controlling interest             -       -         -       -    
  -       -       -       -       -      6.8      6.8    -6.8        - 
Return of capital                               -       -    -157.7       -    
  -       -       -       -       -        -   -157.7       -   -157.7 
Transfer to retained earnings                   -       -  -1 251.3       -    
  -       -       -       -       -  1 251.3        -       -        - 
--------------------------------------------------------------------------------
----------------------------- 
Balance at 30 Sep 2010                    1 342.2    76.6     633.1   -10.2    
3.9   685.6    74.7   -18.6    33.8  2 910.3  5 731.4    50.2  5 781.6 
--------------------------------------------------------------------------------
----------------------------- 
Profit for the period                           -       -         -       -    
  -       -       -       -       -    312.1    312.1     0.9    313.0 
OCI before tax                                  -       -         -       -    
  -    94.8     4.6     8.8    69.4    -30.1    147.5     1.6    149.1 
Income tax relating to components of OCI        -       -         -       -    
  -    -0.4    -1.4       -     0.5     12.4     11.1       -     11.1 
--------------------------------------------------------------------------------
----------------------------- 
Total Comprehensive Income                      -       -         -       -    
  -    94.4     3.2     8.8    69.9    294.4    470.7     2.5    473.2 
--------------------------------------------------------------------------------
----------------------------- 
Acquisitions and disposals                      -       -         -       -    
  -       -       -       -       -        -        -    -0.1     -0.1 
Buy-out of non-controlling interest             -       -         -       -    
  -       -       -       -       -      0.8      0.8    -0.8        - 
--------------------------------------------------------------------------------
----------------------------- 
Balance at 31 December 2010               1 342.2    76.6     633.1   -10.2    
3.9   780.0    77.9    -9.8   103.7  3 205.5  6 202.9    51.8  6 254.7 
--------------------------------------------------------------------------------
----------------------------- 
Profit for the period                           -       -         -       -    
  -       -       -       -       -    241.0    241.0     1.0    242.0 
OCI before tax                                  -       -         -       -    
  -   -54.8  -119.0   -14.7  -152.7        -   -341.2    -2.3   -343.5 
Income tax relating to components of OCI        -       -         -       -    
  -     2.1    31.3       -    -5.2        -     28.2       -     28.2 
--------------------------------------------------------------------------------
----------------------------- 
Total Comprehensive Income                      -       -         -       -    
  -   -52.7   -87.7   -14.7  -157.9    241.0    -72.0    -1.3    -73.3 
--------------------------------------------------------------------------------
----------------------------- 
Dividend                                        -       -         -       -    
  -       -       -       -       -   -197.2   -197.2    -1.8   -199.0 
Acquisitions                                    -       -         -       -    
  -       -       -       -       -        -        -    35.5     35.5 
Buy-out of non-controlling interest             -       -         -       -    
  -       -       -       -       -      0.8      0.8    -0.8        - 
--------------------------------------------------------------------------------
----------------------------- 
Balance at 30 Sep 2011                    1 342.2    76.6     633.1   -10.2    
3.9   727.3    -9.8   -24.5   -54.2  3 250.1  5 934.5    83.4  6 017.9 
--------------------------------------------------------------------------------
----------------------------- 

CTA = Cumulative Translation Adjustment
OCI = Other Comprehensive Income


Commitments and Contingencies

EUR million                                30 Sep 11  31 Dec 10  30 Sep 10
--------------------------------------------------------------------------
On Own Behalf                                                        
Mortgages                                       16.1        5.2       11.2
On Behalf of Equity Accounted Investments                                 
Guarantees                                     298.1      154.6      160.0
On Behalf of Others                                                       
Guarantees                                       7.3      108.3      109.1
Other Commitments, Own                                                    
Operating leases, in next 12 months             43.1       32.3       27.1
Operating leases, after next 12 months         123.3       88.3       79.7
Pension liabilities                              0.4        0.4        0.1
Other commitments                                9.4       94.8       49.0
                                          --------------------------------
Total                                          497.7      483.9      436.2
                                          ================================
Mortgages                                       16.1        5.2       11.2
Guarantees                                     305.4      262.9      269.1
Operating leases                               166.4      120.6      106.8
Pension liabilities                              0.4        0.4        0.1
Other commitments                                9.4       94.8       49.0
                                          --------------------------------
Total                                          497.7      483.9      436.2
                                          ================================



Purchase Agreement Commitments

EUR million                             Scheduled Contract Payments 
--------------------------------------------------------------------------------
- 
Type of Supply             Contract Total  Q4/2011  2012-2013  2014-2015   
2016+ 
   Fibre                          1 484.7     70.6      477.5      437.0   
499.6 
   Energy                         1 894.1    108.4      545.7      398.5   
841.5 
   Logistics                        351.5     14.6       91.7       73.1   
172.1 
   Other production costs           709.2     31.0      105.1       44.3   
528.8 
------------------------------------------------------- 
Capital Expenditure                 238.4     63.3      171.3        3.8     
0.0 
Total Contractual                 4 677.9    287.9    1 391.3      956.7  2
042.0 
 Commitments at 30 Sep 
 2011 
------------------------------------------------------- 



Fair Values of Derivative Financial Instruments

EUR million                      30 Sep 11                  31 Dec 10  30 Sep 10
--------------------------------------------------------------------------------
                      Positive    Negative       Net Fair         Net        Net
                          Fair        Fair         Values        Fair       Fair
                        Values      Values                     Values     Values
Interest rate            133.1       -32.4          100.7       135.4      160.4
 swaps                                                                          
Interest rate                -       -54.7          -54.7       -35.3      -47.4
 options                                                                        
Forward contracts         48.2       -13.5           34.7        47.6        3.4
Currency options          27.7       -44.2          -16.5        22.1       28.9
Commodity                 15.7       -10.0            5.7        11.6       -6.6
 contracts                                                                      
Equity swaps                 -       -27.1          -27.1        13.8       18.4
 ("TRS")                                                                        
                   -------------------------------------------------------------
Total                    224.7      -181.9           42.8       195.2      157.1
                   -------------------------------------------------------------


Nominal Values of Derivative Financial Instruments

EUR million                   30 Sep 11  31 Dec 10  30 Sep 10
-------------------------------------------------------------
Interest Rate Derivatives                                    
Interest rate swaps                                          
Maturity under 1 year              26.8      827.5      831.5
Maturity 2-5 years              1 888.6    2 569.8    1 710.4
Maturity 6-10 years               300.0      804.7      913.5
                             --------------------------------
                                2 215.4    4 202.0    3 455.4
Interest rate options             908.3      601.0      504.7
                             --------------------------------
Total                           3 123.7    4 803.0    3 960.1
                             --------------------------------
Foreign Exchange Derivatives                                 
Forward contracts               2 027.6    2 333.1    1 395.0
Currency options                2 895.9    2 683.4    2 344.4
                             --------------------------------
Total                           4 923.5    5 016.5    3 739.4
                             --------------------------------
Commodity Derivatives                                        
Commodity contracts               195.2      297.6      256.4
                             --------------------------------
Total                             195.2      297.6      256.4
                             --------------------------------
Total Return (Equity) Swaps                                  
Equity swaps ("TRS")               75.6       83.1      112.7
Total                              75.6       83.1      112.7
                             --------------------------------



Sales by Segment

EUR        Q3/11    Q2/11    Q1/11      2010    Q4/10    Q3/10    Q2/10    Q1/10
 millio                                                                         
n                                                                               
--------------------------------------------------------------------------------
Consume    626.2    662.2    647.0   2 314.7    611.5    593.8    586.3    523.1
r Board                                                                         
Industr    253.8    240.0    243.4     949.5    241.7    225.4    259.2    223.2
ial                                                                             
 Packag                                                                         
ing                                                                             
Newspri    330.7    334.6    314.5   1 261.6    326.2    322.9    325.1    287.4
nt and                                                                          
 Book                                                                           
 Paper                                                                          
Magazin    562.0    517.2    482.0   2 054.2    547.5    541.0    530.2    435.5
e Paper                                                                         
Fine       529.6    532.2    563.3   2 125.7    533.5    563.3    554.4    474.5
 Paper                                                                          
Wood       414.0    465.4    409.7   1 588.7    410.3    424.1    422.7    331.6
 Produc                                                                         
ts                                                                              
Other      642.1    703.6    723.3   2 524.6    627.3    623.4    648.6    625.3
Inter-s   -619.1   -638.1   -656.3  -2 522.1   -612.8   -670.3   -634.3   -604.7
egment                                                                          
 sales                                                                          
        ------------------------------------------------------------------------
Total    2 739.3  2 817.1  2 726.9  10 296.9  2 685.2  2 623.6  2 692.2  2 295.9
        ========================================================================

Operating Profit/Loss by Segment excluding NRI and Fair Valuations

EUR million             Q3/11  Q2/11  Q1/11     2010  Q4/10  Q3/10  Q2/10  Q1/10
--------------------------------------------------------------------------------
Consumer Board           64.4   84.5   95.8    277.1   52.1   77.6   76.9   70.5
Industrial Packaging     20.1   19.5   19.4     65.5   22.0   18.7   17.1    7.7
Newsprint and Book       33.6   27.5   26.0    -10.8   -2.7    0.1   -6.6   -1.6
 Paper                                                                          
Magazine Paper           48.3   33.9   28.2     90.9   19.5   45.5   22.0    3.9
Fine Paper               37.8   48.7   79.9    259.4   67.6   70.9   79.4   41.5
Wood Products             9.8   35.2   11.8     70.9   10.2   25.2   30.1    5.4
Other                   -13.2  -31.8  -28.2    -65.9  -22.3   -4.9  -16.5  -22.2
                      ----------------------------------------------------------
Operating Profit        200.8  217.5  232.9    687.1  146.4  233.1  202.4  105.2
 excl. NRI and Fair                                                             
 Valuations by                                                                  
 Segment                                                                        
Share of results of       3.4   10.8   15.1     67.0   20.4   21.9   10.5   14.2
 equity accounted                                                               
 investments excl.                                                              
 fair valuations                                                                
                      ----------------------------------------------------------
Operating Profit        204.2  228.3  248.0    754.1  166.8  255.0  212.9  119.4
 excl. NRI and Fair                                  
 Valuations*                                                                    
Fair valuations*        -28.1  -11.9   16.4     92.5   41.9   16.5   11.2   22.9
                      ----------------------------------------------------------
Operating Profit        176.1  216.4  264.4    846.6  208.7  271.5  224.1  142.3
 excl. NRI                                                                      
NRI on operating            -  -31.7  -27.2    180.2  202.2    5.4   -8.5  -18.9
 profit                                                                         
                      ----------------------------------------------------------
Operating Profit        176.1  184.7  237.2  1 026.8  410.9  276.9  215.6  123.4
 (IFRS)                                                                         
Net financial items    -193.4  -34.6  -51.2   -100.9  -21.7  -51.1  -22.6   -5.5
                      ----------------------------------------------------------
Loss/Profit before      -17.3  150.1  186.0    925.9  389.2  225.8  193.0  117.9
 Tax and                                                                        
 Non-controlling                                                                
 Interests                                                                      
Income tax expense      -32.6  -14.1  -30.1   -156.6  -76.2  -31.5  -33.1  -15.8
                      ----------------------------------------------------------
Net Loss/Profit         -49.9  136.0  155.9    769.3  313.0  194.3  159.9  102.1
                      ==========================================================

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

NRI by Segment

EUR million               Q3/11  Q2/11  Q1/11   2010  Q4/10  Q3/10  Q2/10  Q1/10
--------------------------------------------------------------------------------Consumer Board                -   -2.2      -  217.4  167.6   49.8      -      -
Industrial Packaging          -   -0.1      -  -21.5   -5.0      -   -3.3  -13.2
Newsprint and Book            -   -6.2   -1.7  -58.5   -1.1  -44.4  -13.0      -
 Paper                                                                          
Magazine Paper                -   -2.8    3.4    2.4   -1.1      -    9.2   -5.7
Fine Paper                    -  -20.4      -   68.9   60.4      -    8.5      -
Wood Products                 -      -  -28.9    4.0    1.9      -    0.5    1.6
Other                         -      -      -  -17.2   -5.2      -  -10.4   -1.6
Equity accounted              -      -      -  -15.3  -15.3      -      -      -
 investments                                                                    
                        --------------------------------------------------------
NRI on Operating Profit       -  -31.7  -27.2  180.2  202.2    5.4   -8.5  -18.9
NRI on financial items   -128.2      -      -      -      -      -      -      -
NRI on tax                    -    3.6    7.8  -37.9  -37.9      -      -      -
NRI on Net Profit        -128.2  -28.1  -19.4  142.3  164.3    5.4   -8.5  -18.9
                        ========================================================


Fair Valuations* by Segment

EUR million                Q3/11  Q2/11  Q1/11  2010  Q4/10  Q3/10  Q2/10  Q1/10
--------------------------------------------------------------------------------
Consumer Board                 -   -4.6      -     -      -      -      -      -
Industrial Packaging           -   -2.0      -     -      -      -      -      -
Newsprint and Book Paper       -   -2.9      -     -      -      -      -      -
Magazine Paper                 -   -3.5      -     -      -      -      -      -
Fine Paper                     -   -2.9      -     -      -      -      -      -
Wood Products                  -   -1.8      -     -      -      -      -      -
Other                      -34.6   10.2   11.5  31.7   -7.1   14.0    6.8   18.0
Equity accounted             6.5   -4.4    4.9  60.8   49.0    2.5    4.4    4.9
 investments                                                                    
                          ------------------------------------------------------
Fair Valuations on         -28.1  -11.9   16.4  92.5   41.9   16.5   11.2   22.9
 Operating Profit                                                               
                          ======================================================

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

Operating Profit/Loss by Segment

EUR million             Q3/11  Q2/11  Q1/11     2010  Q4/10  Q3/10  Q2/10  Q1/10
--------------------------------------------------------------------------------
Consumer Board           64.4   77.7   95.8    494.5  219.7  127.4   76.9   70.5
Industrial Packaging     20.1   17.4   19.4     44.0   17.0   18.7   13.8   -5.5
Newsprint and Book       33.6   18.4   24.3    -69.3   -3.8  -44.3  -19.6   -1.6
 Paper                                                                          
Magazine Paper           48.3   27.6   31.6     93.3   18.4   45.5   31.2   -1.8
Fine Paper               37.8   25.4   79.9    328.3  128.0   70.9   87.9   41.5
Wood Products             9.8   33.4  -17.1     74.9   12.1   25.2   30.6    7.0
Other                   -47.8  -21.6  -16.7    -51.4  -34.6    9.1  -20.1   -5.8
Share of results of       9.9    6.4   20.0    112.5   54.1   24.4   14.9   19.1
 equity accounted                                                               
 investments                                                                    
                      ----------------------------------------------------------
Operating Profit        176.1  184.7  237.2  1 026.8  410.9  276.9  215.6  123.4
 (IFRS)                                                                         
Net financial items    -193.4  -34.6  -51.2   -100.9  -21.7  -51.1  -22.6   -5.5
                      ----------------------------------------------------------
Loss/Profit before      -17.3  150.1  186.0    925.9  389.2  225.8  193.0  117.9
 Tax and                                                                        
 Non-controlling                                                                
 Interests                                                                      
Income tax expense      -32.6  -14.1  -30.1   -156.6  -76.2  -31.5  -33.1  -15.8
                      ----------------------------------------------------------
Net Loss/Profit         -49.9  136.0  155.9    769.3  313.0  194.3  159.9  102.1
                      ==========================================================


Equity Accounted Investments in the Income Statement

EUR million               Q3/11  Q2/11  Q1/11   2010  Q4/10  Q3/10  Q2/10  Q1/10
--------------------------------------------------------------------------------
Share of results in         3.4   10.8   15.1   67.0   20.4   21.9   10.5   14.2
 equity accounted                                                               
 investments excl. fair                                                         
 valuations and NRI                                                             
Fair valuations in          6.5   -4.4    4.9   60.8   49.0    2.5    4.4    4.9
 equity accounted                                                               
 investments                                                                    
NRI related to equity         -      -      -  -15.3  -15.3      -      -      -
 accounted investments                                                          
                         -------------------------------------------------------
Equity Accounted            9.9    6.4   20.0  112.5   54.1   24.4   14.9   19.1
 Investments in                                    
 Operating Profit                                                               
Equity accounted            2.5   -4.2   -6.5  -40.6  -25.1   -5.6   -5.7   -4.2
 investments share of                                                           
 taxes                                                                          
Equity Accounted           12.4    2.2   13.5   71.9   29.0   18.8    9.2   14.9
 Investments in Net                                                             
 Profit                                                                         
                         =======================================================


Key Exchange Rates for the Euro

One Euro is      Closing Rate          Average Rate    
-------------------------------------------------------
             30 Sep 11  31 Dec 10  30 Sep 11  31 Dec 10
            -------------------------------------------
SEK             9.2580     8.9655     9.0112     9.5464
USD             1.3503     1.3362     1.4071     1.3272
GBP             0.8667     0.8608     0.8714     0.8583
            -------------------------------------------



Transaction Risk and Hedges in Main Currencies as at 30 September 2011

EUR million                                                    USD   GBP   SEK
------------------------------------------------------------------------------
Estimated annual net operating cash flow exposure            1 040   570  -790
Transaction hedges as at 30 Sep 2011                          -560  -250   470
                                                            ------------------
Hedging percentage as at 30 Sep 2011 for the next 12 months    54%   44%   59%
                                                            ------------------

Additional USD, GBP and SEK  hedges for 13-16 months increase the hedging
percentages by 8%, 4% and 7% respectively. 

Changes in Exchange Rates on Operating Profit

Operating Profit: Currency strengthening of + 10%  EUR million
--------------------------------------------------------------
USD                                                        104
SEK                                                        -79
GBP                                                         57
--------------------------------------------------------------

The sensitivity is based on estimated next 12 months net operating cash flow.
The calculation does not take into account currency hedges, and assumes no
changes occur other than a single currency exchange rate movement. Weakening
would have the opposite impact. 

Stora Enso Shares

Trading volume        Helsinki             Stockholm     
               ------------------------------------------
                A share      R share  A share     R share
---------------------------------------------------------
July            113 479  102 551 172  121 789  14 909 132
August          183 514  133 662 422  184 427  33 382 428
September        49 135  106 281 676   57 353  21 324 023
               ------------------------------------------
Total           346 128  342 495 270  363 569  69 615 583
               ------------------------------------------
Closing Price      Helsinki, EUR         Stockholm, SEK  
               ------------------------------------------
                A share      R share  A share     R share
---------------------------------------------------------
July               6.60         6.01    60.10       54.40
August             6.50         5.09    61.75       46.32
September          6.60         4.42    55.00       40.80


Calculation of Key Figures

Return on capital employed,

ROCE (%)                                                                100  x 
       Operating profit 
                     Capital employed 1) 2) 



Return on operating capital,                                100  x        
Operating profit 

ROOC (%)                                  
          Operating capital 1) 2) 





Return on equity,                                                   100  x     
   Profit before tax and non-controlling items - taxes 

ROE (%)                                                                        
            Total equity 2) 





Equity ratio (%)                                                      100  x   
     Total equity 
                     Total assets 







Interest-bearing net liabilities                                               
 Interest-bearing liabilities - interest-bearing assets 



Debt/equity ratio                                                              
       Interest-bearing net liabilities 
                     Equity 
                                                                Fixed asset 

CEPS                                                                           
               Net profit/loss for the period 3) - depreciation and impairment 
                     Average number of shares 



EPS                                                                            
                 Net profit/loss for the period 3) 
                     Average number of shares 





1) Capital employed = Operating capital - Net tax liabilities
2) Average for the financial period
3) Attributable to owners of the Parent






For further information, please contact:
Jouko Karvinen, CEO, tel. +358 2046 21410
Markus Rauramo, CFO, tel. +358 2046 21121
Ulla Paajanen-Sainio, Head of Investor Relations, tel. +358 2046 21242
Lauri Peltola, Head of Communications and Global Responsibility, tel. +358 2046
21380 

Stora Enso's full year 2011 results will be published on 8 February 2012.

ANALYST CONFERENCE CALL
CEO Jouko Karvinen and CFO Markus Rauramo will be hosting a combined conference
call and webcast today at 14.30 Finnish time (13.30 CET, 12.30 UK time, 07.30
US Eastern time). 

If you wish to participate, please dial:

Continental Europe and the UK  +44 (0)20 3364 5381
Finland                        +358 (0)9 2310 1620
Sweden                         +46 (0)8 5593 6764 
USA                            +1 646 254 3361    
Access code:                   5348972#           


The live webcast may be accessed at www.storaenso.com/investors


Stora Enso is the global rethinker of the packaging, paper and wood products
industry. We always rethink the old and expand to the new to offer our
customers innovative solutions based on renewable materials. Stora Enso employs
some 30 000 people worldwide, and our sales in 2010 amounted to EUR 10.3
billion. Stora Enso shares are listed on NASDAQ OMX Helsinki (STEAV, STERV) and
Stockholm (STE A, STE R). In addition, the shares are traded in the USA as ADRs
(SEOAY) in the International OTCQX over-the-counter market. 


It should be noted that certain statements herein which are not historical
facts, including, without limitation those regarding expectations for market
growth and developments; expectations for growth and profitability; and
statements preceded by “believes”, “expects”, “anticipates”, “foresees”, or
similar expressions, are forward-looking statements within the meaning of the
United States Private Securities Litigation Reform Act of 1995. Since these
statements are based on current plans, estimates and projections, they involve
risks and uncertainties, which may cause actual results to materially differ
from those expressed in such forward-looking statements. Such factors include,
but are not limited to: (1) operating factors such as continued success of
manufacturing activities and the achievement of efficiencies therein, continued
success of product development, acceptance of new products or services by the
Group's targeted customers, success of the existing and future collaboration
arrangements, changes in business strategy or development plans or targets,
changes in the degree of protection created by the Group's patents and other
intellectual property rights, the availability of capital on acceptable terms;
(2) industry conditions, such as strength of product demand, intensity of
competition, prevailing and future global market prices for the Group's
products and the pricing pressures thereto, price fluctuations in raw
materials, financial condition of the customers and the competitors of the
Group, the potential introduction of competing products and technologies by
competitors; and (3) general economic conditions, such as rates of economic
growth in the Group's principal geographic markets or fluctuations in exchange
and interest rates. 


www.storaenso.com

www.storaenso.com/investors


STORA ENSO OYJ