Aspo Oyj
HEL:ASPO.HE
6.69 (EUR) • At close November 17, 2023
Overview | Financials
Numbers are in millions (except for per share data and ratios) EUR.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||
Cash & Cash Equivalents
| 30.683 | 21.727 | 17.697 | 32.303 | 23.667 | 19.333 | 19.923 | 22.627 | 23.888 | 19.258 | 28.474 | 21.398 | 14.505 | 7.148 | 11.525 | 12.621 | 13.146 | 9.123 | 12.545 | 4.701 | 4.108 | 3.721 | 2.988 | 3.046 | 1.478 | 22.534 |
Short Term Investments
| 0 | 0 | 0 | 0 | 21.463 | -0.149 | -0.525 | -1.441 | -0.074 | 0 | 0 | 0 | 63.298 | 0 | -0.211 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 30.683 | 21.727 | 17.697 | 32.303 | 23.667 | 19.333 | 19.923 | 22.627 | 23.888 | 19.258 | 28.474 | 21.398 | 14.505 | 7.148 | 11.525 | 12.621 | 13.146 | 9.123 | 12.545 | 4.701 | 4.108 | 3.721 | 2.988 | 3.046 | 1.478 | 22.534 |
Net Receivables
| 69.99 | 64.668 | 72.054 | 61.081 | 73.286 | 69.19 | 64.196 | 57.306 | 50.711 | 44.879 | 46.183 | 54.631 | 0 | 0 | 0 | 43.265 | 0 | 0 | 0 | 0.686 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 59.242 | 69.9 | 68.626 | 42.37 | 55.894 | 71.295 | 60.921 | 56.708 | 48.442 | 47.315 | 47.825 | 50.783 | 43.129 | 44.905 | 29.246 | 33.418 | 24.04 | 17.674 | 15.357 | 13.942 | 12.002 | 11.713 | 11.287 | 11.178 | 9.782 | 7.502 |
Other Current Assets
| 4.123 | 81.664 | 10.787 | 2.129 | 2.118 | 77.819 | 66.364 | 59.957 | 58.277 | 56.413 | 57.745 | 65.284 | 57.682 | 46.63 | 44.73 | 0.679 | 40.063 | 34.922 | 28.638 | 32.49 | 33.295 | 29.756 | 21.259 | 17.433 | 31.829 | 24.371 |
Total Current Assets
| 164.038 | 173.291 | 169.164 | 137.883 | 154.965 | 168.447 | 147.208 | 139.292 | 130.607 | 122.986 | 134.044 | 137.465 | 115.316 | 98.683 | 85.501 | 89.983 | 77.249 | 61.719 | 56.54 | 51.819 | 49.405 | 45.19 | 35.534 | 31.657 | 43.089 | 54.407 |
Non-Current Assets: | ||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 191.488 | 193.672 | 188.67 | 187.654 | 201.678 | 175.053 | 119.918 | 113.32 | 116.407 | 111.398 | 103.396 | 108.256 | 88.823 | 54.42 | 50.111 | 69.108 | 47.281 | 54.445 | 54.189 | 59.557 | 71.765 | 66.023 | 67.162 | 82.135 | 83.279 | 84.92 |
Goodwill
| 38.454 | 36.868 | 37.124 | 46.245 | 43.301 | 43.011 | 42.013 | 42.643 | 42.694 | 44.412 | 45.285 | 45.324 | 0 | 40.587 | 40.224 | 40.351 | 10.114 | 8.212 | 7.243 | 0 | 0 | 3.504 | 0 | 0 | 0.554 | 0.284 |
Intangible Assets
| 13.8 | 10.568 | 9.685 | 10.577 | 7.943 | 8.887 | 7.994 | 9.436 | 11.053 | 12.283 | 13.232 | 14.732 | 0 | 15.937 | 16.642 | 17.014 | 2.611 | 1.17 | 0.49 | 0.389 | 0.488 | 0.88 | 1.393 | 1.367 | 1.291 | 0.453 |
Goodwill and Intangible Assets
| 52.254 | 47.436 | 46.809 | 56.822 | 51.244 | 51.898 | 50.007 | 52.079 | 53.747 | 56.695 | 58.517 | 60.056 | 61.171 | 56.524 | 56.866 | 57.365 | 12.725 | 9.382 | 7.733 | 0.389 | 0.488 | 4.384 | 1.393 | 1.367 | 1.845 | 0.737 |
Long Term Investments
| 1.932 | 1.181 | 1.022 | 1.3 | -19.855 | 1.831 | 0.695 | 1.613 | 0.246 | 3.259 | 2.326 | 2.368 | -61.171 | 0 | 1.767 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 0.541 | 0.33 | 0.645 | 0.441 | 0.382 | 2.391 | 3.267 | 3.432 | 3.797 | 3.96 | 3.989 | 2.865 | 1.269 | 0.689 | 0.412 | 0.896 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| -0.544 | 0 | 0 | 0 | 21.494 | 0.101 | 0 | 0 | 0 | 0 | 0.201 | 0.213 | 63.504 | 2.512 | 0.206 | 1.376 | 3.773 | 3.836 | 3.897 | 3.892 | 4.408 | 0.888 | 2.475 | 2.372 | 0.987 | 1.005 |
Total Non-Current Assets
| 245.671 | 242.619 | 237.146 | 246.217 | 254.943 | 231.274 | 173.887 | 170.444 | 174.197 | 175.312 | 168.429 | 173.758 | 153.596 | 114.145 | 109.362 | 128.745 | 63.779 | 67.663 | 65.819 | 63.838 | 76.661 | 71.295 | 71.03 | 85.874 | 86.111 | 86.662 |
Total Assets
| 409.709 | 415.91 | 406.31 | 384.1 | 409.908 | 399.721 | 321.095 | 309.736 | 304.804 | 298.298 | 302.473 | 311.223 | 268.912 | 212.828 | 194.863 | 218.728 | 141.028 | 129.382 | 122.359 | 115.657 | 126.066 | 116.485 | 106.564 | 117.531 | 129.2 | 141.069 |
Liabilities & Equity: | ||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||
Account Payables
| 37.234 | 38.805 | 48.218 | 32.065 | 33.085 | 45.52 | 37.161 | 39.209 | 40.155 | 36.924 | 38.073 | 48.123 | 55.991 | 51.19 | 43.399 | 41.871 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Short Term Debt
| 49.021 | 29.553 | 35.876 | 45.885 | 71.135 | 28.526 | 27.102 | 8.794 | 12.321 | 47.836 | 44.896 | 55.882 | 8.724 | 13.074 | 26.925 | 58.729 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 1.382 | 4.723 | 4.972 | 4.082 | 4.581 | 4.574 | 4.198 | 4.902 | 4.441 | 3.839 | 3.387 | 3.657 | 3.453 | 0.314 | 0.34 | 1.186 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 1.382 | 0 | 25.56 | 16.092 | 14.636 | 4.574 | 20.061 | 16.298 | 15.733 | 13.808 | 11.804 | 13.186 | 3.453 | 0.314 | 0.34 | 1.186 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 28.59 | 37.376 | 12.131 | 15.756 | 13.583 | 26.107 | 11.165 | 9.657 | 12.946 | 12.334 | 10.626 | 7.488 | 0.201 | 0.226 | 0.174 | 0.699 | 52.349 | 42.507 | 31.236 | 24.695 | 34.436 | 27.215 | 0 | 0 | 0 | 0 |
Total Current Liabilities
| 116.227 | 105.734 | 121.785 | 109.798 | 132.439 | 104.727 | 95.489 | 73.958 | 81.155 | 110.902 | 105.399 | 124.679 | 68.369 | 64.804 | 70.838 | 102.485 | 52.349 | 42.507 | 31.236 | 24.695 | 34.436 | 27.215 | 22.653 | 20.771 | 20.143 | 16.729 |
Non-Current Liabilities: | ||||||||||||||||||||||||||
Long Term Debt
| 168.547 | 158.86 | 149.25 | 156.335 | 150.465 | 170.921 | 109.517 | 116.64 | 115.586 | 76.614 | 85.055 | 84.193 | 92.772 | 64.619 | 43.407 | 34.278 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 8.331 | 0 | 0.586 | 0 | 0 | 0.066 | 0.122 | 0 | 0 | 0 | 0.029 | 0.141 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 5.508 | 6.946 | 5.241 | 4.319 | 4.849 | 7.158 | 3.3 | 4.243 | 4.978 | 6.435 | 8.116 | 10.949 | 12.937 | 13.233 | 13.538 | 13.971 | 9.239 | 8.375 | 9.249 | 9.558 | 9.989 | 11.498 | 11.419 | 11.693 | 11.57 | 10.56 |
Other Non-Current Liabilities
| 0.609 | 0.685 | 0.059 | 0.151 | 0.086 | 0.2 | 0.4 | 0.368 | 0.51 | 0.228 | 0.568 | 1.091 | 2.349 | 0.703 | 0.183 | 2.024 | 16.427 | 20.331 | 24.428 | 5.316 | 25.419 | 14.14 | 15.934 | 22.161 | 28.788 | 37.509 |
Total Non-Current Liabilities
| 182.995 | 166.491 | 155.136 | 160.805 | 155.4 | 178.345 | 113.339 | 121.251 | 121.074 | 83.277 | 93.768 | 96.374 | 108.058 | 78.555 | 57.128 | 50.273 | 25.666 | 28.706 | 33.677 | 14.874 | 35.408 | 25.638 | 27.353 | 33.854 | 40.358 | 48.069 |
Total Liabilities
| 299.222 | 272.225 | 276.921 | 270.603 | 287.839 | 283.072 | 208.828 | 195.209 | 202.229 | 194.179 | 199.167 | 221.053 | 176.427 | 143.359 | 127.966 | 152.758 | 78.015 | 71.213 | 64.913 | 39.569 | 69.844 | 52.853 | 50.006 | 54.625 | 60.501 | 64.798 |
Equity: | ||||||||||||||||||||||||||
Preferred Stock
| 0 | 9.523 | 8.312 | 10.486 | 2.785 | 7.256 | 12.189 | 5.614 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 17.692 | 17.692 | 17.692 | 17.692 | 17.692 | 17.692 | 17.692 | 17.692 | 17.692 | 17.692 | 17.692 | 17.692 | 17.692 | 17.692 | 17.692 | 17.692 | 17.687 | 17.452 | 17.208 | 17.101 | 17.101 | 17.101 | 17.541 | 17.541 | 8.77 | 8.77 |
Retained Earnings
| 85.861 | 101.165 | 95.658 | 81.94 | 77.811 | 76.862 | 77.413 | 73.098 | 70.812 | 67.702 | 55.045 | 58.989 | 48.854 | 46.165 | 46.231 | 47.57 | 44.302 | 39.796 | 40.956 | 39.249 | 38.436 | 32.642 | 39.118 | 44.072 | 59.692 | 65.227 |
Accumulated Other Comprehensive Income/Loss
| 2.583 | -9.523 | -8.312 | -10.486 | -2.785 | -7.256 | -12.189 | -5.614 | 19.292 | 17.799 | 29.739 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 4.351 | 24.828 | 16.039 | 13.865 | 26.566 | 22.095 | 17.162 | 23.737 | -5.221 | 0.926 | 0.127 | 12.786 | 25.236 | 4.862 | 3.036 | 0.682 | 0.7 | 0.695 | -0.888 | 19.542 | 0.245 | 13.345 | -0.527 | 0.855 | -0.187 | -2.224 |
Total Shareholders Equity
| 110.487 | 143.685 | 129.389 | 113.497 | 122.069 | 116.649 | 112.267 | 114.527 | 102.575 | 104.119 | 102.603 | 89.467 | 91.782 | 68.719 | 66.959 | 65.944 | 62.689 | 57.943 | 57.276 | 75.892 | 55.782 | 63.088 | 56.132 | 62.468 | 68.275 | 71.773 |
Total Equity
| 110.487 | 143.685 | 129.389 | 113.497 | 122.069 | 116.649 | 112.267 | 114.527 | 102.575 | 104.119 | 103.306 | 90.17 | 92.485 | 69.469 | 66.897 | 65.957 | 62.851 | 58.056 | 57.361 | 75.99 | 56.002 | 63.36 | 56.345 | 62.687 | 68.487 | 74.022 |
Total Liabilities & Shareholders Equity
| 409.709 | 415.91 | 406.31 | 384.1 | 409.908 | 399.721 | 321.095 | 309.736 | 304.804 | 298.298 | 302.473 | 311.223 | 268.912 | 212.828 | 194.863 | 218.728 | 141.028 | 129.382 | 122.359 | 115.657 | 126.066 | 116.485 | 106.564 | 117.531 | 129.2 | 141.069 |