Terveystalo Oyj
HEL:TTALO.HE
7.12 (EUR) • At close November 17, 2023
Overview | Financials
Numbers are in millions (except for per share data and ratios) EUR.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||||||
Net Income
| 18.4 | 14.3 | 23.6 | -64.1 | 3.6 | 9.8 | 14.1 | 9.8 | -24.3 | 14.1 | 31.3 | 31.8 | 18.7 | 20.4 | 29.9 | 27.9 | 20 | -1.9 | 10.6 | 19.9 | 12.7 | 12.9 | 21.3 | 13.9 | 17.1 | 19.4 | 17.7 | 6.1 | -6.9 | 1.2 | 5.6 | 7.606 | 0.8 | 2.133 | 2.133 |
Depreciation & Amortization
| 25.5 | 24.9 | 25.6 | 111.6 | 26.7 | 28.7 | 26.8 | 29.4 | 54.6 | 26.2 | 24.7 | 24.3 | 25 | 21.4 | 20.9 | 23 | 22.7 | 22.7 | 22.8 | 23 | 22.5 | 22.1 | 22.2 | 10.5 | 10.2 | 10.3 | 10.2 | 10.8 | 10.2 | 10.5 | 8.6 | 10.257 | 9.9 | 9.459 | 9.459 |
Deferred Income Tax
| 0 | 0 | 0 | -0.6 | -0.5 | -0.2 | -0.1 | -0.5 | -0.5 | -0.3 | 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 |
Stock Based Compensation
| 0 | 0.5 | 0.3 | 0.6 | 0.5 | 0.2 | 0.1 | 0.5 | 0.5 | 0.3 | 0.6 | -1.3 | 0.5 | 0.5 | 0.3 | 0 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0 | -0.512 | -0.1 | 0.6 | 0.3 | 0.157 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Working Capital
| -3.6 | -2.4 | -8.6 | 8.8 | 1.5 | -9.3 | -7.6 | 31.8 | -20.8 | -0.5 | -8.8 | 28.6 | -14.2 | 6 | -8.2 | 13.2 | -35.8 | 13.5 | 11.7 | 3.9 | -10.4 | 12.5 | 4.1 | 12.8 | -5.2 | 5.9 | -11.3 | 12.2 | -10.2 | 12.3 | -11.9 | 22.56 | -8.7 | -1.652 | -1.652 |
Accounts Receivables
| 9.3 | 0.2 | -13 | -4.5 | 14.1 | -0.8 | -17.5 | 4.2 | 1.8 | 7.8 | -12.2 | 1.3 | -5.8 | 3.3 | -15.8 | 6.7 | -17.3 | 16.4 | -0.6 | 1.8 | 0.6 | 10 | -20.2 | 4.2 | -0.1 | 9.5 | -11.7 | 0.2 | 3.4 | 3.6 | -6.2 | 1.7 | -3.8 | -1.661 | -1.661 |
Change In Inventory
| -0.4 | 0.3 | -0.2 | -0.1 | -0.2 | -0.2 | 0 | 1 | -0.3 | -0.7 | -0.1 | 0.4 | -0.1 | 0.3 | 0 | 0.9 | 0.2 | -1.9 | -0.4 | 0.5 | -0.3 | 0.2 | -0.1 | 0.6 | 0 | -0.2 | -0.1 | 0.3 | -0.1 | -0.1 | -0.1 | 0.316 | 0 | 0.009 | 0.009 |
Change In Accounts Payables
| -12.5 | -2.9 | 4.6 | 13.4 | -12.5 | -8.3 | 9.9 | 26.6 | -22.2 | -7.5 | 3.5 | 26.8 | -8.4 | 2.4 | 7.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| -12.5 | -2.9 | 0 | 0 | 0.1 | 0 | 0 | 0 | -0.1 | -0.1 | -8.7 | 28.2 | 0 | 5.7 | 0 | 12.3 | -36 | 15.4 | 12.1 | 3.4 | -10.1 | 12.3 | 4.2 | 12.2 | 0 | 6.1 | -11.2 | 11.9 | -10.1 | 12.4 | -11.8 | 22.244 | 0 | 0 | 0 |
Other Non Cash Items
| 1 | 49.5 | 65 | -2.3 | 3.8 | -3.3 | 2.6 | 5.5 | -4.7 | -5 | -22.4 | 1.4 | 1.2 | -0.5 | -11.5 | 2.2 | 1.7 | 1.6 | -12.2 | 2.7 | 1.6 | 1.1 | 1.5 | 1.4 | -8.6 | -5.4 | 1.8 | 8.4 | 4.5 | 4.4 | 4.1 | 0.347 | 2.9 | -0.432 | -0.432 |
Operating Cash Flow
| 41.3 | 34.1 | 45.8 | 54 | 35.6 | 25.9 | 35.9 | 76.5 | 4.8 | 34.8 | 24.8 | 86.1 | 30.7 | 47.3 | 31.1 | 66.3 | 8.6 | 35.9 | 32.9 | 49.5 | 26.4 | 48.6 | 49.1 | 38.6 | 13.5 | 30.2 | 18.4 | 37.5 | -2.4 | 28.4 | 6.4 | 40.77 | 4.9 | 9.508 | 9.508 |
Investing Activities: | |||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -8.6 | -9.1 | -8.3 | -11.5 | -9.6 | -10.8 | -9.1 | -18.5 | -12.6 | -15 | -13.2 | -15.9 | -11.5 | -9.9 | -5.9 | -11.3 | -5.1 | -7.3 | -9.4 | -11.6 | -7.8 | -8.2 | -6 | -6.7 | -3.9 | -5.3 | -4 | -2.6 | -2.7 | -5.5 | -2.7 | -3.1 | -0.9 | -1.937 | -1.937 |
Acquisitions Net
| -2.2 | -5.8 | 0.2 | -0.4 | -1.3 | -1.5 | -0.8 | -5.8 | -1.9 | -4.7 | -23.1 | -11.8 | -2.7 | -47.2 | -3.7 | -2.3 | -0.4 | -0.1 | -0.3 | -1.5 | -6 | -4.6 | -1.6 | -230.4 | 6.9 | 15.8 | -0.9 | -25.1 | 0 | -0.7 | -56.5 | -1 | 0.036 | -2.368 | -2.368 |
Purchases Of Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.3 | 0 | 4.5 | 0 | -2.3 | 0 | 0 | 0 | 1.3 | 0 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.3 | 0 | 0.3 | 0 | 1.6 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activites
| -2.3 | 0.1 | -3.1 | 0.4 | 0.1 | 0.1 | 0.2 | 0.3 | 0.2 | 0.2 | 0.2 | 0.3 | -4.3 | -5.2 | 0.1 | 0.2 | 0.1 | 0.2 | -0.3 | -0.2 | 0.2 | -4.3 | -3.6 | -2.8 | 0.1 | 2.5 | 0.3 | -2 | 0.2 | -1.3 | -5.1 | 5.2 | 0.764 | -0.683 | -0.683 |
Investing Cash Flow
| -10.6 | -14.8 | -8.1 | -11.5 | -10.8 | -12.2 | -9.7 | -24 | -14.3 | -19.5 | -36.1 | -27.4 | -14.2 | -57.1 | -9.5 | -13.4 | -5.4 | -7.2 | -10 | -13.1 | -13.6 | -12.5 | -7.6 | -235.1 | 3.1 | 12.3 | -4.6 | -29.7 | -2.5 | -6.1 | -64.3 | 1.1 | -0.1 | -4.988 | -4.988 |
Financing Activities: | |||||||||||||||||||||||||||||||||||
Debt Repayment
| -9.9 | -20.6 | -0.8 | -10.1 | -1 | -122 | -8.7 | -130.6 | -16.2 | -15 | -0.2 | -31.1 | -1.3 | -56.1 | -1.4 | -25.7 | -0.1 | -15.7 | -10.8 | -390.7 | -10.8 | -10.7 | -10 | -10.7 | -0.1 | -0.7 | -0.7 | -97.7 | -9.2 | -6.7 | -15.9 | -8.8 | -2.7 | 0 | 0 |
Common Stock Issued
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Repurchased
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -11.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -25.5 | 0 | 0 | -6.7 | -7.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| 0 | -19 | 0 | -17.7 | 0 | -1.1 | -16.6 | -17.7 | 0 | -17.7 | 0 | -16.5 | 0 | -16.5 | 0 | 0 | -16.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Financing Activities
| -17.3 | 1.7 | 1.1 | -12.5 | -0.6 | 79.2 | 1.4 | 107.8 | 11.7 | 21.2 | 12 | -1.5 | -10.2 | 29.9 | -12.1 | -14.8 | -12 | 25.7 | -12.1 | 352.5 | -13.1 | -14.1 | -11.5 | 164.7 | -3 | -5.1 | -2.3 | 117.1 | -0.6 | -6.2 | 45.6 | 1.9 | -1.9 | -10.817 | -10.817 |
Financing Cash Flow
| -7.4 | -51.4 | -13.2 | -40.3 | -1.6 | -43.9 | -23.9 | -40.5 | -4.5 | -11.5 | 11.8 | -59.7 | -11.5 | -42.7 | -12.1 | -40.5 | -28.6 | 10 | -12.1 | -38.2 | -13.1 | -50.3 | -21.5 | 154 | -9.8 | -13.5 | -3 | 19.4 | -9.8 | -12.9 | 29.7 | -6.9 | -4.6 | -10.817 | -10.817 |
Other Information: | |||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0 | -0.1 | 0.1 | 0.1 | -0.2 | -0.1 | -0.1 | 0 | -0.1 | 0 | -0.1 | 0 | 0 | 0.1 | -0.1 | 0 | 0 | 0.1 | 0 | 0.1 | -0.1 | 0 | 0 | 1.1 | -1.1 | -0.2 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 |
Net Change In Cash
| 23.3 | -32 | 24.4 | 2.3 | 23.4 | -30.4 | 2.2 | 11.9 | -14 | 3.7 | 0.5 | -1.1 | 5 | -52.5 | 9.6 | 12.3 | -25.4 | 38.7 | 10.9 | -1.8 | -0.2 | -14.3 | 20 | -42.5 | 7.9 | 27.9 | 10.6 | 36.1 | 1.7 | 9.5 | -28.2 | -0.933 | 0.1 | -6.297 | -6.297 |
Cash At End Of Period
| 53.4 | 30.1 | 62.1 | 37.7 | 35.4 | 12 | 42.4 | 40.2 | 28.3 | 42.3 | 38.6 | 38.1 | 39.2 | 34.2 | 86.7 | 77.1 | 64.8 | 90.2 | 51.5 | 40.6 | 42.4 | 42.6 | 56.9 | 36.9 | 79.4 | 71.5 | 43.6 | 33 | -1 | 20.4 | 10.9 | -3.833 | -0.8 | 4.028 | -6.297 |