
UPM-Kymmene Oyj
HEL:UPM.HE
33 (EUR) • At close November 17, 2023
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve cijfers per aandeel en ratio's) EUR.
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 892 | 632 | 2,067 | 1,460 | 1,720 | 1,536 | 888 | 716 | 992 | 626 | 700 | 787 | 468 | 495 | 269 | 438 | 330 | 237 | 199.272 | 250.76 | 141.635 | 387.487 | 425.025 | 423.714 | 227.854 | 305.094 | 411.408 |
Kortetermijnbeleggingen
| 1 | 1 | 1 | 100 | -2,268 | -2,305 | -2,161 | 87 | 109 | -2,163 | -1,874 | -1,868 | -2,140 | -1,552 | 0 | 0 | 0 | 0 | 0 | 0 | 98.111 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 893 | 695 | 2,068 | 1,560 | 1,720 | 1,536 | 888 | 716 | 1,101 | 626 | 700 | 787 | 468 | 495 | 269 | 438 | 330 | 237 | 199.272 | 250.76 | 239.746 | 387.487 | 425.025 | 423.714 | 227.854 | 305.094 | 411.408 |
Nettovorderingen
| 1,640 | 1,255 | -1 | -1 | -2 | -1 | 1,475 | 1,447 | 1,246 | 1,436 | 1,412 | 1,398 | 1,872 | -24 | 1,631 | 1,411 | 1,656 | 1,659 | -237.915 | 0 | 0 | 1,422.902 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 2,070 | 1,949 | 2,255 | 1,569 | 1,269 | 1,349 | 1,609 | 1,292 | 1,324 | 1,342 | 1,316 | 1,288 | 1,338 | 1,429 | 1,299 | 1,112 | 1,354 | 1,342 | 1,254.735 | 1,254.645 | 1,137.503 | 1,214.866 | 1,289.368 | 1,291.373 | 1,182.926 | 959.007 | 1,049.454 |
Overige vlottende activa
| 432 | 555 | 2,909 | 2,129 | 1,722 | 1,698 | 165 | 449 | 530 | 430 | 388 | 511 | 131 | 2,094 | 56 | 63 | 54 | 76 | 1,795.725 | 1,680.177 | 1,645.764 | 1,423.696 | 1,551.435 | 1,847.708 | 1,537.485 | 1,437.02 | 1,174.028 |
Totaal vlottende activa
| 5,035 | 4,454 | 7,232 | 5,258 | 4,711 | 4,583 | 4,495 | 3,923 | 4,195 | 3,934 | 3,926 | 4,112 | 3,850 | 3,977 | 3,255 | 3,024 | 3,394 | 3,314 | 3,114.106 | 3,185.582 | 3,023.013 | 3,026.048 | 3,265.828 | 3,562.795 | 2,948.265 | 2,701.121 | 2,634.89 |
Niet-vlottende activa: | |||||||||||||||||||||||||||
Materiële vaste activa, netto
| 7,933 | 9,166 | 7,449 | 6,178 | 4,877 | 4,673 | 4,186 | 4,280 | 4,657 | 4,895 | 4,707 | 4,757 | 4,846 | 6,242 | 5,882 | 6,214 | 5,707 | 6,179 | 7,567.05 | 7,310.036 | 7,615.071 | 7,832.312 | 8,260.344 | 8,949.695 | 7,557.525 | 6,244.976 | 6,548.429 |
Goodwill
| 174 | 283 | 282 | 237 | 229 | 238 | 236 | 231 | 245 | 241 | 230 | 219 | 222 | 0 | 1,022 | 1,017 | 933 | 1,163 | 1,513.865 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 580 | 715 | 552 | 366 | 363 | 326 | 296 | 295 | 299 | 329 | 340 | 342 | 357 | 0 | 424 | 423 | 403 | 392 | 460.676 | 2,047.452 | 2,077.307 | 2,238.371 | 2,352.883 | 2,428.77 | 703.793 | 295.156 | 299.454 |
Goodwill en immateriële activa
| 754 | 998 | 834 | 603 | 592 | 564 | 532 | 526 | 544 | 570 | 570 | 561 | 579 | 1,480 | 1,446 | 1,440 | 1,336 | 1,555 | 1,974.54 | 2,047.452 | 2,077.307 | 2,238.371 | 2,352.883 | 2,428.77 | 703.793 | 295.156 | 299.454 |
Langetermijnbeleggingen
| 2,267 | 2,306 | 3,678 | 2,512 | 4,237 | 4,483 | 4,352 | 3,879 | 1,852 | 4,276 | 4,409 | 4,551 | 2,876 | 2,944 | 1,229 | 1,136 | 1,740 | 1,405 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 526 | 0 | 485 | 466 | 421 | 395 | 397 | 423 | 446 | 466 | 532 | 564 | 686 | 508 | 359 | 287 | 258 | 284 | 362.176 | 352.077 | 295.072 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 2,582 | 1,444 | 2,531 | 2,661 | 22 | 25 | 34 | 36 | 2,216 | 52 | 51 | 54 | 56 | 238 | 1,641 | 1,504 | 1,346 | 1,216 | 1,450.219 | 2,634.247 | 2,854.822 | 1,395.111 | 1,508.552 | 1,518.402 | 1,897.367 | 1,776.897 | 1,911.237 |
Totaal niet-vlottende activa
| 14,062 | 13,914 | 14,977 | 12,420 | 10,149 | 10,140 | 9,501 | 9,144 | 9,715 | 10,259 | 10,269 | 10,487 | 9,043 | 11,412 | 10,557 | 10,581 | 10,387 | 10,639 | 11,353.985 | 12,343.812 | 12,842.271 | 11,465.793 | 12,121.778 | 12,896.867 | 10,158.684 | 8,317.029 | 8,759.12 |
Totaal activa
| 19,096 | 18,473 | 22,207 | 17,676 | 14,858 | 14,722 | 13,996 | 13,067 | 13,911 | 14,193 | 14,195 | 14,599 | 12,893 | 15,389 | 13,812 | 13,605 | 13,781 | 13,953 | 14,468.091 | 15,529.394 | 15,865.284 | 14,491.842 | 15,387.607 | 16,459.662 | 13,106.949 | 11,018.15 | 11,394.01 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||
Crediteuren
| 1,369 | 1,297 | 1,855 | 1,697 | 1,128 | 1,130 | 1,310 | 1,167 | 994 | 917 | 854 | 831 | 956 | 931 | 1,417 | 1,206 | 1,258 | 1,443 | 747 | 690.646 | 682.354 | 727.331 | 722.351 | 880.022 | 703.793 | 594.286 | 489.938 |
Kortlopende schulden
| 152 | 294 | 558 | 86 | 82 | 102 | 22 | 319 | 503 | 269 | 406 | 643 | 384 | 877 | 330 | 300 | 537 | 931 | 1,072.889 | 260.047 | 470.64 | 480.388 | 314.48 | 1,363.303 | 416.313 | 410.435 | 623.124 |
Belastingschulden
| 18 | 28 | 90 | 45 | 41 | 31 | 26 | 30 | 16 | 33 | 43 | 63 | 69 | 38 | 34 | 65 | 33 | 43 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 0 | 0 | 137 | 598 | 447 | 489 | 26 | 531 | 684 | 660 | 700 | 660 | 591 | 48 | 44 | 111 | 0 | 0 | 450.826 | 407.802 | 372.528 | 639.194 | 498.403 | 786.737 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 856 | 822 | 813 | 515 | 40 | 555 | 511 | 634 | 114 | 702 | 695 | 588 | 643 | 742 | 0 | 0 | 0 | 0 | 589.565 | 987.843 | 721.451 | 436.717 | 653.737 | 577.69 | 1,253.199 | 1,081.244 | 1,258.697 |
Totaal kortlopende verplichtingen
| 2,395 | 2,441 | 3,453 | 2,468 | 1,739 | 1,819 | 2,005 | 2,150 | 2,311 | 1,921 | 1,998 | 2,125 | 2,029 | 2,592 | 1,781 | 1,571 | 1,828 | 2,417 | 2,409.454 | 2,346.337 | 2,246.973 | 2,283.63 | 2,188.972 | 3,607.751 | 2,373.305 | 2,085.965 | 2,371.759 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||
Langetermijnschulden
| 3,662 | 3,056 | 4,476 | 2,565 | 1,953 | 1,195 | 753 | 789 | 1,835 | 2,726 | 3,058 | 3,485 | 3,204 | 3,625 | 3,302 | 4,259 | 3,935 | 2,772 | 3,741.473 | 3,725.096 | 3,801.265 | 3,973.326 | 4,802.016 | 4,921.602 | 3,424.204 | 2,508.326 | 2,776.261 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 0 | 1,090 | 986 | 806 | 1,007 | 1,012 | 1,146 | 1,330 | 1,133 | 931 | 930 | 699 | 756 | 599 | 612 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 673 | 0 | 636 | 596 | 564 | 549 | 535 | 458 | 457 | 456 | 428 | 501 | 597 | 675 | 629 | 608 | 658 | 745 | 790.271 | 886.526 | 930.952 | 643.164 | 645.161 | 667.603 | 731.476 | 787.082 | 617.752 |
Overige niet-vlottende verplichtingen
| 827 | 1,445 | 694 | 1,536 | 1,089 | 986 | 100 | 1,007 | 60 | 1,146 | 1,231 | 1,033 | 1,614 | 1,024 | 292 | 565 | 42 | 12 | 173.511 | 1,208.208 | 1,229.713 | 702.717 | 791.918 | 412.475 | 405.666 | 348.82 | 319.492 |
Totaal niet-vlottende verplichtingen
| 5,162 | 4,501 | 5,876 | 4,101 | 3,606 | 2,728 | 2,194 | 2,253 | 3,363 | 4,328 | 4,717 | 5,019 | 4,943 | 5,320 | 4,922 | 5,432 | 5,833 | 4,753 | 4,769.659 | 5,819.829 | 5,961.93 | 5,319.207 | 6,239.095 | 6,001.679 | 4,561.346 | 3,644.228 | 3,713.505 |
Totaal passiva
| 7,556 | 6,942 | 9,329 | 6,569 | 5,345 | 4,547 | 4,199 | 4,403 | 5,674 | 6,249 | 6,715 | 7,144 | 6,972 | 7,912 | 6,703 | 7,003 | 7,661 | 7,170 | 7,179.113 | 8,166.166 | 8,208.903 | 7,602.837 | 8,428.067 | 9,609.431 | 6,934.652 | 5,730.193 | 6,085.264 |
Eigen vermogen: | |||||||||||||||||||||||||||
Preferente 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 |
Gewone aandelen
| 890 | 890 | 890 | 890 | 890 | 890 | 890 | 890 | 890 | 890 | 890 | 890 | 890 | 890 | 890 | 890 | 890 | 890 | 890.286 | 889.058 | 890.38 | 888.52 | 442.178 | 442.821 | 436.543 | 426.336 | 464.614 |
Ingehouden winsten
| 6,644 | 6,998 | 7,433 | 6,419 | 5,735 | 5,912 | 5,623 | 4,752 | 4,225 | 3,846 | 3,194 | 3,073 | 3,520 | 5,084 | 4,913 | 4,574 | 4,236 | 4,778 | 5,365.203 | 5,411.183 | 5,765.707 | 4,325.081 | 4,792.486 | 3,719.018 | 4,200.399 | 3,471.308 | 2,106.582 |
Overige gereserveerde algehele resultaten
| 3,607 | 3,275 | 4,182 | 3,539 | 2,728 | 3,262 | 3,281 | 3,020 | 3,121 | 3,208 | 3,396 | 3,385 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| -2 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | 48 | 3,585 | 1,487 | 50 | 50 | 1,145 | 1,067 | 505.379 | 1,041.879 | 1,067.423 | 1,643.642 | 1,691.522 | 2,660.295 | 1,516.19 | 1,369.443 | 2,713.761 |
Totaal eigen vermogen van aandeelhouders
| 11,139 | 11,161 | 12,502 | 10,846 | 9,351 | 10,062 | 9,792 | 8,660 | 8,234 | 7,942 | 7,478 | 7,449 | 5,905 | 7,461 | 7,093 | 6,586 | 6,106 | 6,770 | 7,270.793 | 7,342.12 | 7,630.562 | 6,857.243 | 6,926.186 | 6,822.134 | 6,153.132 | 5,267.087 | 5,284.957 |
Totaal eigen vermogen
| 11,540 | 11,531 | 12,878 | 11,107 | 9,513 | 10,175 | 9,797 | 8,664 | 8,237 | 7,944 | 7,480 | 7,455 | 5,921 | 7,477 | 7,109 | 6,602 | 6,120 | 6,783 | 7,288.978 | 7,363.228 | 7,656.381 | 6,889.004 | 6,959.54 | 6,850.231 | 6,172.298 | 5,287.957 | 5,308.746 |
Totaal passiva en aandeelhoudersvermogen
| 19,096 | 18,473 | 22,207 | 17,676 | 14,858 | 14,722 | 13,996 | 13,067 | 13,911 | 14,193 | 14,195 | 14,599 | 12,893 | 15,389 | 13,812 | 13,605 | 13,781 | 13,953 | 14,468.091 | 15,529.394 | 15,865.284 | 14,491.842 | 15,387.607 | 16,459.662 | 13,106.949 | 11,018.15 | 11,394.01 |