Valmet Oyj
VLMTY · OTC
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Assets | – | – | – | – |
| Cash & Equivalents | $482 | $432 | $277 | $517 |
| Short-Term Investments | $38 | $25 | $30 | $47 |
| Receivables | $1,206 | $1,448 | $1,319 | $924 |
| Inventory | $903 | $1,048 | $934 | $662 |
| Other Curr. Assets | $315 | $343 | $326 | $213 |
| Total Curr. Assets | $2,944 | $3,296 | $2,887 | $2,363 |
| Property Plant & Equip (Net) | $726 | $698 | $600 | $468 |
| Goodwill | $1,808 | $1,735 | $1,611 | $730 |
| Intangibles | $1,126 | $1,142 | $1,030 | $274 |
| Long-Term Investments | $19 | $1 | -$5 | $425 |
| Tax Assets | $94 | $25 | $62 | $66 |
| Other NC Assets | $115 | $192 | $88 | $94 |
| Total NC Assets | $3,888 | $3,768 | $3,386 | $2,057 |
| Other Assets | $0 | $0 | $0 | $0 |
| Total Assets | $6,832 | $7,064 | $6,273 | $4,420 |
| Liabilities | – | – | – | – |
| Payables | $460 | $520 | $442 | $374 |
| Short-Term Debt | $165 | $146 | $190 | $244 |
| Tax Payable | $75 | $85 | $79 | $79 |
| Deferred Revenue | $0 | $0 | $1,205 | $1,263 |
| Other Curr. Liab. | $1,656 | $1,913 | $822 | $609 |
| Total Curr. Liab. | $2,356 | $2,664 | $2,738 | $2,569 |
| LT Debt | $1,379 | $1,338 | $618 | $232 |
| Deferred Rev, NC | $0 | $0 | $170 | $214 |
| Deferred Tax Liab, NC | $284 | $0 | $238 | $69 |
| Other NC Liab. | $199 | $491 | $246 | $73 |
| Total NC Liab. | $1,862 | $1,829 | $1,034 | $519 |
| Other Liabilities | $0 | $0 | $0 | $0 |
| Cap. Leases | $157 | $141 | $98 | $59 |
| Total Liabilities | $4,218 | $4,493 | $3,772 | $3,088 |
| Equity | – | – | – | – |
| Pref Stock | $0 | $0 | $0 | $0 |
| Common Stock | $140 | $140 | $140 | $100 |
| Retained Earnings | $1,137 | $1,096 | $999 | $804 |
| AOCI | $1,330 | $0 | $1,357 | $422 |
| Other Equity | $0 | $1,329 | $0 | $0 |
| Total Equity | $2,607 | $2,565 | $2,496 | $1,326 |
| Supplemental Information | – | – | – | – |
| Minority Interest | $7 | $6 | $5 | $6 |
| Total Liab. & Tot. Equity | $6,832 | $7,064 | $6,273 | $4,420 |
| Net Debt | $1,062 | $1,052 | $531 | -$41 |