
Orion Oyj
HEL:ORNBV.HE
37.63 (EUR) • At close November 17, 2023
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) EUR.
2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operationele Activiteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Nettowinst
| 61.3 | 91.7 | 201.4 | 52 | 43.8 | 75.1 | 78.5 | 45.8 | 55.1 | 40.5 | 244.6 | 83.1 | 72.1 | 39.8 | 57.3 | 70.4 | 74.8 | 32.4 | 65.1 | 96.4 | 84.4 | 55 | 90.6 | 52.2 | 55 | 68.2 | 44.5 | 201.7 | 72.9 | 73.1 | 56.4 | 71.8 | 91.7 | 58.7 | 92 | 83.6 | 80.3 | 51 | 58.5 | 74 | 83.1 | 55.2 | 63.8 | 86 | 67.4 | 65.9 | 66.6 | 61.1 | 74.1 | 59.4 | 76.3 | 65.9 | 79.3 | 59.5 | 65.4 | 65.1 | 92.9 | 52.6 | 70.6 | 60 | 71 | 33 | 55.8 | 50.4 | 56.9 |
Afschrijvingen & Amortisatie
| 0 | 0 | 13 | 12.9 | 12.5 | 13.1 | 13.5 | 12.7 | 12.2 | 12.5 | 12 | 11.6 | 11.5 | 12.7 | 11.1 | 11 | 11 | 12.5 | 14.3 | 14.3 | 14.2 | 14.6 | 13.9 | 14 | 13.6 | 10.7 | 9.9 | 10.3 | 9.8 | 10.2 | 10.5 | 11.1 | 9.6 | 9.9 | 10.2 | 10.3 | 9.9 | 9.5 | 9.9 | 11.2 | 9.9 | 8.8 | 10.3 | 9.4 | 9.3 | 9.5 | 9.2 | 9.2 | 9.2 | 7.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde Inkomstenbelasting
| 0 | 0 | 0 | 0 | 0 | -12.2 | 0 | 0 | 0 | -28.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Aandelen Gebaseerde Vergoedingen
| 0 | 0 | 0 | 0 | 0 | 12.2 | 0 | 0 | 0 | 16 | 0 | 0 | 0 | 7.6 | 0 | 0 | 0 | 6.6 | 0 | 0 | 0 | 8.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.1 | 0 | 0 | 0 | 8.3 | 0 | 0 | 0 | 7.2 | 0 | 0 | 0 | 6.1 | 0 | 0 | 0 | 4.8 | 0 | 0 | 0 | 5.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verandering in Werkkapitaal
| 7.8 | -27.9 | -75.1 | -38.1 | 69.7 | -27.9 | -50 | -12 | -54.9 | -0.7 | 30.7 | -20.8 | -34.2 | 25.5 | -16.7 | -15.4 | -29.7 | 28.3 | 33.4 | -8.4 | -28.2 | 4.8 | 15.9 | -14.9 | 9.2 | -7.2 | 17.4 | -22.4 | -1.5 | -16.9 | 39.1 | -32.1 | -24.7 | 19.1 | 11.6 | -29.3 | -28.2 | 26.3 | 12.4 | -26.3 | -18 | 16.5 | 12.3 | 24.9 | -5.7 | 17.5 | 5 | -6.1 | -38.3 | -2.6 | 4.4 | -10.5 | -22.7 | 10 | -2.5 | -16.2 | -33.9 | 27.4 | -11.4 | -8.8 | -34.7 | 14.3 | 5.8 | 6.8 | -11.6 |
Vorderingen
| 0 | 0 | 0 | 0 | 0 | -89 | 0 | 0 | 0 | 11 | 0 | 0 | 0 | -21.7 | 0 | 0 | 0 | 33 | 0 | 0 | 0 | -0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.6 | 0 | 0 | 0 | -7.6 | 0 | 0 | 0 | -20 | 0 | 0 | 0 | 6.5 | 0 | 0 | 0 | -35.1 | 0 | 0 | 0 | -0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraden
| 0 | 0 | 0 | 0 | 0 | -47.9 | 0 | 0 | 0 | -4.1 | 0 | 0 | 0 | -6.9 | 0 | 0 | 0 | -29 | 0 | 0 | 0 | -8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | -21.5 | 0 | 0 | 0 | -27.3 | 0 | 0 | 0 | 15.3 | 0 | 0 | 0 | -16.6 | 0 | 0 | 0 | -27.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Crediteuren
| 0 | 0 | 0 | 0 | 0 | -7.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overig Werkkapitaal
| 7.8 | -27.9 | -75.1 | -38 | 69.7 | 109 | -50 | -12 | -54.9 | -7.6 | 30.7 | -20.8 | -34.2 | 61.8 | -16.7 | -15.4 | -29.7 | 3.2 | 33.4 | -8.4 | -28.2 | -10.2 | 15.9 | -14.9 | 9.2 | 0 | 17.4 | -22.4 | -1.5 | 17.7 | 38.6 | -29.7 | -26.6 | 45.9 | 11.6 | -29.3 | -28.2 | 31.9 | 12.4 | -26.3 | -18 | -31.5 | 12.3 | 24.9 | -5.7 | 39.4 | 5 | -6.1 | -38.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige Niet-Contante Posten
| 8.3 | 25 | -72.1 | 26.4 | 9 | -23.7 | -9 | -13.3 | -8.4 | -34.3 | 58.6 | -24.3 | -4.5 | 11 | -1.4 | 1.2 | -1.1 | -5.1 | -2.4 | -0.2 | 3.4 | 5 | 1.1 | -2.7 | -0.4 | 3.3 | -1.3 | -141.5 | -3.2 | -8.7 | -6.5 | -11.1 | -3.7 | -9.4 | -23.6 | -6.1 | 0.4 | -10.3 | 1.7 | 4.7 | -2.2 | -8.1 | -3.7 | -9.3 | -2.6 | 0.4 | -10.1 | -13.8 | -7.1 | -3.4 | -6.1 | -12.6 | -6.4 | -13.3 | -11.7 | -15.1 | -1.3 | -11.7 | -2.2 | -6.7 | 3 | 9.4 | -5 | -9.1 | -2.1 |
Kasstroom uit Operationele Activiteiten
| 77.4 | 88.8 | 67.2 | 27.4 | 110 | 48.8 | 33 | 33.2 | 4 | 5.5 | 345.9 | 49.6 | 33.4 | 76.3 | 39.2 | 56.2 | 44 | 55.6 | 96.1 | 87.8 | 59.6 | 64.8 | 107.6 | 34.6 | 63.8 | 64.3 | 60.6 | 37.8 | 68.2 | 47.5 | 89 | 28.6 | 63.3 | 68.4 | 80 | 48.2 | 52.5 | 67 | 72.6 | 52.4 | 62.9 | 63.6 | 72.4 | 101.6 | 59.1 | 83.8 | 61.5 | 41.2 | 28.7 | 53.4 | 74.6 | 42.8 | 50.2 | 56.2 | 51.2 | 33.8 | 57.7 | 68.3 | 57 | 44.5 | 39.3 | 56.7 | 56.6 | 48.1 | 43.2 |
Investeringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investeringen in Materiële Vaste Activa
| -13.1 | -17.7 | -16.7 | -15.7 | -21.8 | -22.1 | -23.3 | -17.5 | -53.8 | -26.3 | -14.2 | -17.9 | -14.7 | -14.2 | -40.5 | -13.3 | -17 | -9.4 | -9.5 | -9.7 | -12.1 | -8.3 | -9.9 | -10.6 | -7.4 | -34 | -9.6 | -9.5 | -13.7 | -15.7 | -23.7 | -20.2 | -16.9 | -13.8 | -11.9 | -10.3 | -11.7 | -11.1 | -10.8 | -11.3 | -10 | -10.3 | -15 | -14.4 | -16.7 | -19.4 | -20.8 | -14.5 | -18.6 | -9.9 | -15.5 | -11.1 | -12.6 | -10 | -19.4 | -6.4 | -9.7 | -8.5 | -9.5 | -9 | -8.4 | -8.8 | -10 | -33.6 | -8.3 |
Netto Overnames
| 0 | 0 | 0.3 | 0.3 | 0.5 | 3.6 | 0.7 | -0.1 | 0.3 | 0.4 | -1.3 | -81.1 | 0.2 | 0.2 | 0.2 | 4.2 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Aankoop van Beleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop/verval van Beleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige Investeringsactiviteiten
| -3.2 | -8.6 | -5.7 | -0.1 | 0.1 | -2.7 | -0.1 | 3.9 | -0.1 | 0.1 | 0.2 | 0.3 | 0.2 | 0.2 | 0.3 | 4.1 | 0.2 | 0.2 | 0.1 | 0.4 | 0.3 | 0.3 | 1.6 | 0.2 | 0.1 | 0.2 | 0.3 | 162.8 | 0.1 | 0.3 | 0.1 | 0.5 | 0.7 | 0.4 | 25.6 | 0.4 | 0.2 | 0.3 | 0.2 | 0.1 | 0.4 | 0.5 | 0.2 | 0.4 | 0.4 | 0.5 | 0.7 | 0.6 | 0.2 | 1.1 | 0.4 | 0.2 | 0.3 | 0.6 | 0.4 | 0.1 | 0.2 | 3.5 | 0.3 | 0.5 | 0.3 | 0.4 | 0.4 | 0.2 | 0.2 |
Kasstroom uit Investeringsactiviteiten
| -16.3 | -26.3 | -22.1 | -15.6 | -21.2 | -18.5 | -22.7 | -13.7 | -53.6 | -25.8 | -15.3 | -98.7 | -14.5 | -14 | -40.2 | -9.2 | -16.8 | -9.2 | -9.4 | -9.3 | -11.8 | -8 | -8.3 | -10.4 | -7.3 | -33.8 | -10.5 | 153.3 | -13.6 | -15.4 | -23.6 | -19.7 | -16.2 | -13.4 | 13.7 | -9.9 | -11.5 | -10.8 | -10.6 | -11.2 | -9.6 | -9.8 | -14.8 | -14 | -16.3 | -18.9 | -20.1 | -13.9 | -18.4 | -8.8 | -15.1 | -10.9 | -12.3 | -9.4 | -19 | -6.3 | -9.2 | -5 | -9.2 | -8.5 | -8.1 | -8.4 | -9.6 | -33.4 | -8.1 |
Financieringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schuldaflossingen
| -6.4 | 68.6 | -7.6 | 67.2 | -7.4 | -2.6 | -7.9 | -4.3 | -3.5 | 0.9 | -38.9 | 84.4 | 23.1 | -2.2 | -1 | 0.3 | -0.7 | -2.2 | -50.9 | -0.2 | 100 | -1.3 | 0 | 0 | -0.5 | -1.7 | -0.1 | -30 | 30.5 | -1.3 | -0.3 | -0.1 | -0.5 | -21.2 | -13.9 | 0.5 | -2.4 | -32.1 | -10.1 | -1.2 | -4.1 | -8.6 | -10.2 | -1.2 | -4.3 | -12.1 | -7.5 | 102.7 | 38 | -13.4 | -7.8 | -6.2 | 74.8 | -11.6 | -6 | -4.5 | -0.2 | -11.5 | -6 | -4.7 | -0.2 | -30 | -6 | -4.6 | 22.3 |
Uitgifte van Gewone Aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Terugkoop van Gewone Aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -9.9 | -8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -7.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -16.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -9.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.6 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgekeerde Dividenden
| 0 | -114.1 | 0 | -113.8 | 0 | -0.1 | -0.6 | -40.8 | -183.5 | 0 | -0.3 | -210.9 | 0 | 0 | 0 | -211.2 | 0 | 0 | -0.1 | -210.9 | -0.1 | 0 | -0.8 | -210.4 | 0 | 0 | 0 | -32.2 | -171.7 | 0 | -0.1 | -32.5 | -185.4 | -0.2 | -2.3 | -181.1 | 0 | -0.1 | -0.2 | -183.1 | 0 | -0.2 | -0.1 | -175.9 | 0 | 0 | -0.2 | -183.5 | 0 | -0.1 | -0.2 | 0 | 0 | -0.1 | 0 | 0 | 0 | -0.1 | 0 | 0 | 0 | -0.5 | 0 | 0 | 0 |
Overige Financieringsactiviteiten
| -1.5 | -1.5 | -0.1 | 0 | -0.1 | 0 | 0 | -0.1 | -0.1 | -0.1 | -0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0.1 | 49.3 | -0.1 | -31 | -337.6 | -0.1 | 0 | -0.1 | 0.1 | -0.1 | -0.1 | 0 | 0 | 0 | 0.1 | -0.1 | -197.9 | 0 | 0 | 0 | -183.1 | 0 | 0 | 0.1 | -176 | 0 | -10.7 | -0.3 | 0.1 | 0 | 0 | 0.1 | -199.9 | 0.1 | 0.1 | 0 | -177.4 | 0 | 0.1 | 0 | -155.2 | 0 | 0.6 | 0 | -134 | 0.1 |
Kasstroom uit Financieringsactiviteiten
| -7.9 | -47 | -7.7 | -46.6 | -7.5 | -2.6 | -8.5 | -45.1 | -187.1 | -9.1 | -47.3 | -126.5 | 23.1 | -2.2 | -1 | -210.9 | -0.7 | -2.2 | -51.1 | -211 | 149.2 | -1.4 | -31.8 | -337.6 | -0.6 | -1.7 | -0.2 | -62.1 | -141.3 | -1.4 | -0.4 | -32.6 | -185.9 | -21.3 | -16.3 | -197.4 | -2.4 | -32.2 | -10.2 | -184.3 | -4.1 | -8.9 | -10.1 | -177.2 | -4.3 | -22.8 | -8 | -80.7 | 38 | -13.3 | -7.9 | -206.1 | 74.9 | -11.6 | -6 | -181.9 | -0.2 | -11.5 | -10.6 | -159.9 | -0.2 | -29.9 | -6 | -138.6 | 22.4 |
Overige Informatie: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect van Wisselkoersveranderingen op Kas
| 0.6 | -0.1 | 0.2 | -0.8 | 0.1 | 1 | 1.5 | 0.4 | 3.7 | -5.2 | -2.2 | 2.9 | 0.1 | 0.3 | -0.7 | 0.1 | 2 | 1.8 | 0.2 | 1.1 | -2 | -0.3 | -0.8 | -0.6 | 1.6 | -0.1 | -0.4 | -1.2 | 0.2 | 0.3 | 0.4 | -0.7 | -1 | 0.1 | 1.1 | -3.8 | -1.3 | 1 | -1 | 0.4 | 4.4 | 0.2 | 1.1 | 0.3 | 1 | -0.2 | 0.8 | -0.7 | -0.8 | -0.5 | 0.8 | 0.3 | 0.2 | 0.8 | 0.4 | -0.2 | -0.5 | 0.1 | -0.6 | 0.9 | 0.3 | 0.7 | -0.3 | 0.6 | 0.4 |
Netto Kasstroomverandering
| 53.8 | 15.5 | 37.6 | -35.6 | 81.4 | 28.8 | 3.3 | -25.2 | -232.8 | -34.5 | 281 | -172.6 | 42 | 60.4 | -2.7 | -163.8 | 28.4 | 45.9 | 36.1 | -131.5 | 194.9 | 55 | 66.8 | -314 | 57.5 | 28.9 | 49.5 | 127.8 | -86.6 | 31 | 65.4 | -24.4 | -139.8 | 33.7 | 78.5 | -162.8 | 37.3 | 25 | 50.8 | -142.8 | 53.7 | 45 | 48.6 | -89.4 | 39.6 | 41.9 | 34.2 | -54.1 | 47.5 | 30.9 | 52.2 | -173.8 | 112.9 | 36 | 26.6 | -154.5 | 47.7 | 51.8 | 36.5 | -122.9 | 31.3 | 19 | 40.8 | -123.3 | 57.9 |
Kaspositie aan het Einde van de Periode
| 259.4 | 205.6 | 190.1 | 152.5 | 188.1 | 106.7 | 77.9 | 74.6 | 99.8 | 332.6 | 367.1 | 86.1 | 258.7 | 216.7 | 156.3 | 159 | 322.8 | 294.4 | 248.5 | 212.4 | 343.9 | 149 | 94 | 27.2 | 341.2 | 283.7 | 254.8 | 205.3 | 77.5 | 164.1 | 133.1 | 67.7 | 92.1 | 231.9 | 198.2 | 119.7 | 282.5 | 245.2 | 220.2 | 169.4 | 312.2 | 258.5 | 213.5 | 164.9 | 254.3 | 214.7 | 172.8 | 138.6 | 192.7 | 145.2 | 114.3 | 62.1 | 235.9 | 123 | 87 | 60.4 | 214.9 | 167.2 | 115.4 | 78.9 | 201.8 | 170.5 | 151.5 | 110.7 | 234 |