
Valmet Oyj
HEL:VALMT.HE
23.93 (EUR) • At close November 17, 2023
Overview | Financials
Numbers are in millions (except for per share data and ratios) EUR.
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||
Current Assets: | |||||||||||||||
Cash & Cash Equivalents
| 482 | 432 | 277 | 517 | 274 | 316 | 376 | 296 | 240 | 165 | 192 | 211 | 158 | 308 | 158 |
Short Term Investments
| 38 | 25 | 30 | 47 | 73 | 42 | 44 | 6 | 1 | 7 | 28 | 1 | 1 | 1 | 0 |
Cash and Short Term Investments
| 520 | 457 | 307 | 564 | 347 | 358 | 420 | 302 | 241 | 172 | 220 | 212 | 159 | 309 | 158 |
Net Receivables
| 1,206 | 0 | 1,587 | 1,102 | 992 | 1,053 | 837 | 850 | 884 | 836 | 678 | 634 | 963 | 1,084 | 892 |
Inventory
| 903 | 1,049 | 934 | 662 | 553 | 514 | 419 | 442 | 471 | 508 | 474 | 431 | 554 | 616 | 451 |
Other Current Assets
| 315 | 28 | 59 | 35 | 50 | 18 | 14 | 23 | 126 | 836 | 678 | 304 | 963 | 1,084 | 892 |
Total Current Assets
| 2,944 | 3,296 | 2,887 | 2,363 | 1,943 | 1,942 | 1,690 | 1,663 | 1,596 | 1,516 | 1,372 | 1,277 | 1,676 | 2,009 | 1,501 |
Non-Current Assets: | |||||||||||||||
Property, Plant & Equipment, Net
| 726 | 698 | 600 | 468 | 441 | 429 | 348 | 354 | 374 | 385 | 381 | 389 | 441 | 467 | 455 |
Goodwill
| 1,808 | 1,735 | 1,611 | 730 | 711 | 687 | 617 | 614 | 624 | 624 | 446 | 443 | 445 | 443 | 441 |
Intangible Assets
| 1,126 | 1,142 | 1,030 | 274 | 272 | 254 | 201 | 200 | 213 | 235 | 91 | 107 | 133 | 155 | 178 |
Goodwill and Intangible Assets
| 2,934 | 2,877 | 2,641 | 1,004 | 983 | 941 | 818 | 814 | 837 | 859 | 537 | 550 | 578 | 598 | 619 |
Long Term Investments
| 19 | 26 | -5 | 425 | 398 | -21 | -22 | 8 | 15 | 8 | -14 | 7 | 7 | 7 | 0 |
Tax Assets
| 94 | 0 | 62 | 66 | 61 | 73 | 69 | 70 | 80 | 85 | 86 | 80 | 70 | 63 | 74 |
Other Non-Current Assets
| 115 | 167 | 88 | 94 | 133 | 89 | 86 | 64 | 56 | 41 | 50 | 10 | 136 | 152 | 159 |
Total Non-Current Assets
| 3,888 | 3,768 | 3,386 | 2,057 | 2,016 | 1,511 | 1,299 | 1,310 | 1,362 | 1,378 | 1,040 | 1,036 | 1,232 | 1,287 | 1,307 |
Total Assets
| 6,832 | 7,064 | 6,273 | 4,420 | 3,959 | 3,452 | 2,988 | 2,974 | 2,958 | 2,894 | 2,412 | 2,313 | 2,908 | 3,296 | 2,808 |
Liabilities & Equity: | |||||||||||||||
Current Liabilities: | |||||||||||||||
Account Payables
| 460 | 520 | 442 | 374 | 372 | 354 | 286 | 287 | 226 | 250 | 226 | 206 | 177 | 432 | 472 |
Short Term Debt
| 164 | 146 | 190 | 244 | 40 | 70 | -3 | -698 | -1,249 | -1,143 | -276 | 50 | 92 | 94 | 54 |
Tax Payables
| 75 | 85 | 79 | 79 | 65 | 66 | 42 | 48 | 61 | 27 | 16 | 21 | 35 | 18 | 7 |
Deferred Revenue
| 0 | 1,151 | 1,205 | 1,263 | 1,002 | 913 | 42 | 48 | 1,297 | 1,178 | 16 | 21 | 35 | 18 | 7 |
Other Current Liabilities
| 1,657 | 762 | 822 | 609 | 550 | 512 | 1,219 | 489 | -60 | -26 | 788 | 874 | 1,310 | 1,394 | 951 |
Total Current Liabilities
| 2,356 | 2,664 | 2,738 | 2,569 | 2,029 | 1,915 | 1,628 | 1,610 | 1,572 | 1,491 | 1,408 | 1,193 | 1,614 | 1,938 | 1,484 |
Non-Current Liabilities: | |||||||||||||||
Long Term Debt
| 1,379 | 1,338 | 618 | 232 | 461 | 198 | 162 | 201 | 262 | 309 | 16 | 140 | 530 | 600 | 718 |
Deferred Revenue Non-Current
| 1 | 0 | 0 | 214 | 263 | 221 | 197 | 173 | 175 | 162 | 0 | 137 | 152 | 154 | 117 |
Deferred Tax Liabilities Non-Current
| 284 | 283 | 238 | 69 | 65 | 66 | 50 | 56 | 62 | 70 | 22 | 29 | 36 | 39 | 51 |
Other Non-Current Liabilities
| 199 | 208 | 178 | 73 | 63 | 72 | 2 | 173 | 1 | 1 | 157 | 1 | 1 | 2 | 2 |
Total Non-Current Liabilities
| 1,862 | 1,829 | 1,034 | 519 | 787 | 491 | 411 | 431 | 500 | 542 | 195 | 307 | 871 | 949 | 1,005 |
Total Liabilities
| 4,218 | 4,493 | 3,772 | 3,088 | 2,816 | 2,406 | 2,039 | 2,041 | 2,072 | 2,033 | 1,603 | 1,500 | 2,485 | 2,887 | 2,489 |
Equity: | |||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 140 | 140 | 140 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 0 | 0 | 0 |
Retained Earnings
| 1,137 | 1,096 | 999 | 804 | 633 | 534 | 451 | 415 | 366 | 344 | 296 | 299 | 389 | 370 | 269 |
Accumulated Other Comprehensive Income/Loss
| 0 | 1,329 | 1,357 | 422 | 403 | 406 | 393 | 413 | 415 | 93 | 405 | 405 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 1,330 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -8 | 0 | 0 | 23 | 31 | 42 |
Total Shareholders Equity
| 2,607 | 2,565 | 2,496 | 1,326 | 1,137 | 1,040 | 944 | 928 | 881 | 855 | 804 | 808 | 416 | 401 | 311 |
Total Equity
| 2,614 | 2,571 | 2,501 | 1,332 | 1,143 | 1,046 | 949 | 933 | 886 | 861 | 809 | 813 | 423 | 409 | 319 |
Total Liabilities & Shareholders Equity
| 6,832 | 7,064 | 6,273 | 4,420 | 3,959 | 3,452 | 2,988 | 2,974 | 2,958 | 2,894 | 2,412 | 2,313 | 2,908 | 3,296 | 2,808 |