
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||
Net Income
| 281 | 357 | 338 | 296 | 231 | 202 | 152 | 127 | 82 | 78 | 46 | -62 | 77 | 109 | 47 |
Depreciation & Amortization
| 219 | 196 | 203 | 120 | 106 | 105 | 76 | 81 | 87 | 92 | 72 | 82 | 90 | 91 | 100 |
Deferred Income Tax
| 0 | 0 | -18 | -4 | -4.342 | -5.412 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock Based Compensation
| 0 | 6.657 | 6.834 | 6.981 | 4.342 | 5.412 | 6.147 | 5.338 | 7.839 | 4.155 | 2.181 | 1 | 2 | 0 | 0 |
Change In Working Capital
| 43 | -180 | -399 | 77 | 159 | -27 | 86 | 76 | 55 | -121 | 104 | -45 | -240 | 105 | 79 |
Accounts Receivables
| 0 | -130 | -395 | -111 | 62 | 0 | 0 | -53 | -72 | -59 | -10 | 61 | 38 | 0 | 0 |
Inventory
| 0 | -114 | -272 | -109 | -37 | -95 | -4 | 8 | 33 | 14 | -40 | 97 | 63 | -163 | -65 |
Accounts Payables
| 0 | 130 | 395 | 2 | 18 | 0 | 0 | 120 | 19 | -44 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| 43 | -66 | -127 | 295 | 116 | 68 | 90 | 68 | 22 | -135 | 144 | -142 | -303 | 268 | 144 |
Other Non Cash Items
| 11 | -28.657 | -94.834 | -13.981 | 36 | 15 | -30 | 7 | 22 | 29 | 14 | -18 | 20 | 34 | 20 |
Operating Cash Flow
| 554 | 351 | 36 | 482 | 532 | 295 | 284 | 291 | 246 | 78 | 236 | -43 | -53 | 339 | 246 |
Investing Activities: | |||||||||||||||
Investments In Property Plant And Equipment
| -107 | -125 | -112 | -97 | -89 | -79 | -79 | -66 | -60 | -44 | -46 | -54 | -59 | -76 | -72 |
Acquisitions Net
| -133 | -413 | 130 | -4 | -504 | -163 | -2 | 2 | 2 | -323 | 0 | -4 | 0 | -1 | -5 |
Purchases Of Investments
| 0 | 0 | -13 | -11 | -456 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 72 |
Sales Maturities Of Investments
| 0 | 2 | 13 | 11 | 456 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 |
Other Investing Activites
| 2 | 4 | 2 | 2 | 1 | 5 | 6 | 2 | 2 | 2 | 4 | 4 | 6 | 13 | -66 |
Investing Cash Flow
| -238 | -532 | 20 | -99 | -592 | -237 | -75 | -64 | -58 | -365 | -42 | -54 | -53 | -64 | -69 |
Financing Activities: | |||||||||||||||
Debt Repayment
| 43 | 627 | -226 | -19 | 228 | 5 | -18 | -90 | -62 | 294 | -142 | 7 | 3 | -119 | -230 |
Common Stock Issued
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Repurchased
| -3 | -4 | -5 | -3 | -6 | -4 | -4 | -2 | -2 | -7 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| -249 | -239 | -179 | -135 | -120 | -97 | -82 | -63 | -52 | -37 | -22 | 0 | -70 | -29 | -51 |
Other Financing Activities
| -59 | -38 | 118 | 2 | -74 | -24 | -23 | -6 | 8 | 9 | -40 | 161 | 36 | 24 | 39 |
Financing Cash Flow
| -268 | 346 | -292 | -155 | 28 | -120 | -127 | -161 | -108 | 259 | -204 | 168 | -31 | -124 | -242 |
Other Information: | |||||||||||||||
Effect Of Forex Changes On Cash
| 3 | -10 | -4 | 16 | -10 | 2 | -2 | -10 | -5 | 1 | -9 | -18 | -13 | -1 | 15 |
Net Change In Cash
| 50 | 155 | -240 | 243 | -42 | -60 | 80 | 56 | 75 | -27 | -19 | 53 | -150 | 150 | -50 |
Cash At End Of Period
| 482 | 432 | 277 | 517 | 274 | 316 | 376 | 296 | 240 | 165 | 192 | 211 | 158 | 308 | 158 |