Contents | |
EUR million | 2022 | 2021 | 2020 |
Orders received | 5,194 | 4,740 | 3,653 |
Order backlog2 | 4,403 | 4,096 | 3,257 |
Net sales | 5,074 | 3,935 | 3,740 |
Comparable earnings before interest, taxes and amortization (Comparable EBITA) | 533 | 429 | 365 |
% of net sales | 10.5% | 10.9% | 9.8% |
Earnings before interest, taxes and amortization (EBITA) | 550 | 448 | 355 |
% of net sales | 10.8% | 11.4% | 9.5% |
Operating profit (EBIT) | 436 | 399 | 319 |
% of net sales | 8.6% | 10.1% | 8.5% |
Profit before taxes | 431 | 395 | 307 |
Profit for the period | 338 | 296 | 231 |
Earnings per share, EUR | 1.92 | 1.98 | 1.54 |
Earnings per share, diluted, EUR | 1.92 | 1.98 | 1.54 |
Adjusted earnings per share, EUR3 | 2.37 | 2.09 | 1.64 |
Equity per share2, EUR | 13.55 | 8.87 | 7.60 |
Dividend per share, EUR | 1.304 | 1.20 | 0.90 |
Cash flow provided by operating activities | 36 | 482 | 532 |
Cash flow after investments | 56 | 382 | -60 |
Return on equity (ROE) | 18% | 24% | 21% |
Return on capital employed (ROCE) before taxes | 18% | 24% | 22% |
Equity to assets ratio2 | 49% | 42% | 39% |
Gearing2 | 20% | -7% | 13% |
4 |
Orders received, EUR million | 2022 | 2021 | Change |
Services | 1,756 | 1,481 | 19% |
Automation | 1,081 | 467 | >100% |
Flow Control | 576 | — | |
Automation Systems | 505 | 467 | 8% |
Process Technologies | 2,356 | 2,793 | -16% |
Pulp and Energy | 1,072 | 1,160 | -8% |
Paper | 1,285 | 1,634 | -21% |
Total | 5,194 | 4,740 | 10% |
Orders received, comparable foreign exchange rates, EUR million1 | 2022 | 2021 | Change |
Services | 1,679 | 1,481 | 13% |
Automation | 1,021 | 467 | >100% |
Flow Control | 530 | — | |
Automation Systems | 491 | 467 | 5% |
Process Technologies | 2,319 | 2,793 | -17% |
Pulp and Energy | 1,072 | 1,160 | -8% |
Paper | 1,247 | 1,634 | -24% |
Total | 5,018 | 4,740 | 6% |
Orders received, EUR million | 2022 | 2021 | Change |
North America | 1,260 | 725 | 74% |
South America | 353 | 696 | -49% |
EMEA | 2,098 | 2,022 | 4% |
China | 711 | 755 | -6% |
Asia-Pacific | 771 | 544 | 42% |
Total | 5,194 | 4,740 | 10% |
5 |
As at Dec 31, | |||
Order backlog, EUR million | 2022 | 2021 | Change |
Total | 4,403 | 4,096 | 7% |
Net sales, EUR million | 2022 | 2021 | Change |
Services | 1,606 | 1,360 | 18% |
Automation | 1,040 | 412 | >100% |
Flow Control | 551 | — | |
Automation Systems | 489 | 412 | 19% |
Process Technologies | 2,428 | 2,163 | 12% |
Pulp and Energy | 1,081 | 1,022 | 6% |
Paper | 1,347 | 1,141 | 18% |
Total | 5,074 | 3,935 | 29% |
Net sales, comparable foreign exchange rates, EUR million1 | 2022 | 2021 | Change |
Services | 1,538 | 1,360 | 13% |
Automation | 983 | 412 | >100% |
Flow Control | 510 | — | |
Automation Systems | 473 | 412 | 15% |
Process Technologies | 2,375 | 2,163 | 10% |
Pulp and Energy | 1,070 | 1,022 | 5% |
Paper | 1,305 | 1,141 | 14% |
Total | 4,897 | 3,935 | 24% |
Net sales, EUR million | 2022 | 2021 | Change |
North America | 1,058 | 780 | 36% |
South America | 718 | 384 | 87% |
EMEA | 1,876 | 1,614 | 16% |
China | 829 | 780 | 6% |
Asia-Pacific | 593 | 377 | 57% |
Total | 5,074 | 3,935 | 29% |
Comparable EBITA, EUR million | 2022 | 2021 | Change |
Services | 237 | 204 | 16% |
Automation | 190 | 79 | >100% |
Process Technologies | 145 | 175 | -17% |
Other | -39 | -30 | 30% |
Total | 533 | 429 | 24% |
6 |
Comparable EBITA, % of net sales | 2022 | 2021 |
Services | 14.8% | 15.0% |
Automation | 18.3% | 19.2% |
Process Technologies | 6.0% | 8.1% |
Total | 10.5% | 10.9% |
Services segment | 2022 | 2021 | Change |
Orders received (EUR million) | 1,756 | 1,481 | 19% |
Net sales (EUR million) | 1,606 | 1,360 | 18% |
Comparable EBITA (EUR million) | 237 | 204 | 16% |
Comparable EBITA, % | 14.8% | 15.0% | |
Personnel (end of period) | 6,307 | 5,958 | 6% |
Automation segment | 2022 | 2021 | Change |
Orders received (EUR million) | 1,081 | 467 | >100% |
Net sales (EUR million) | 1,040 | 412 | >100% |
Comparable EBITA (EUR million) | 190 | 79 | >100% |
Comparable EBITA, % | 18.3% | 19.2% | |
Personnel (end of period) | 4,842 | 1,986 | >100% |
7 |
Flow Control business line | 2022 | 2021 | Change |
Orders received (EUR million) | 576 | — | |
Net sales (EUR million) | 551 | — | |
Personnel (end of period) | 2,792 | — |
Automation Systems business line | 2022 | 2021 | Change |
Orders received (EUR million) | 505 | 467 | 8% |
Net sales (EUR million) | 489 | 412 | 19% |
Personnel (end of period) | 2,050 | 1,986 | 3% |
Process Technologies segment | 2022 | 2021 | Change |
Orders received (EUR million) | 2,356 | 2,793 | -16% |
Net sales (EUR million) | 2,428 | 2,163 | 12% |
Comparable EBITA (EUR million) | 145 | 175 | -17% |
Comparable EBITA, % | 6.0% | 8.1% | |
Personnel (end of period) | 5,647 | 5,654 | 0% |
Pulp and Energy business line | 2022 | 2021 | Change |
Orders received (EUR million) | 1,072 | 1,160 | -8% |
Net sales (EUR million) | 1,081 | 1,022 | 6% |
Personnel (end of period) | 1,892 | 1,946 | -3% |
Paper business line | 2022 | 2021 | Change |
Orders received (EUR million) | 1,285 | 1,634 | -21% |
Net sales (EUR million) | 1,347 | 1,141 | 18% |
Personnel (end of period) | 3,755 | 3,708 | 1% |
8 |
9 |
As at Dec 31, | |||
Personnel by business line | 2022 | 2021 | Change |
Services | 6,307 | 5,958 | 6% |
Automation | 4,842 | 1,986 | >100% |
Flow Control | 2,792 | — | |
Automation Systems | 2,050 | 1,986 | 3% |
Process Technologies | 5,647 | 5,654 | 0% |
Pulp and Energy | 1,892 | 1,946 | -3% |
Paper | 3,755 | 3,708 | 1% |
Other | 752 | 648 | 16% |
Total | 17,548 | 14,246 | 23% |
As at Dec 31, | |||
Personnel by area | 2022 | 2021 | Change |
North America | 2,040 | 1,500 | 36% |
South America | 833 | 604 | 38% |
EMEA | 10,787 | 9,296 | 16% |
China | 2,323 | 1,911 | 22% |
Asia-Pacific | 1,565 | 935 | 67% |
Total | 17,548 | 14,246 | 23% |
10 |
11 |
Financial targets |
•Net sales for Services and Automation segments to grow over two times the market growth |
•Net sales for Process Technologies segment to exceed market growth |
•Comparable EBITA: 12–14% |
•Comparable return on capital employed (ROCE) before taxes: at least 15% |
•Dividend payout at least 50% of net profit |
12 |
13 |
14 |
CO2 emissions from energy consumption in own operations1 | Orders received from new products and services2 | Number of internal audits performed | Sponsorships and donations |
New direct suppliers screened over sustainability3 | Employees completed Valmet's Code of Conduct training4 | Employees covered by collective bargaining agreements | Workforce represented in formal management-worker health and safety committees |
15 |
Number of employees by employment contract and gender1 | ||||||
Female | Male | Total | ||||
2022 | 2021 | 2022 | 2021 | 2022 | 2021 | |
Permanent | 3,185 | 2,529 | 12,595 | 10,344 | 15,781 | 12,874 |
Temporary | 508 | 414 | 1,259 | 958 | 1,767 | 1,372 |
Total | 3,693 | 2,943 | 13,854 | 11,302 | 17,548 | 14,246 |
Number of permanent employees by employment type and gender1 | ||||||
Female | Male | Total | ||||
2022 | 2021 | 2022 | 2021 | 2022 | 2021 | |
Full-time | 3,066 | 2,427 | 12,441 | 10,227 | 15,508 | 12,655 |
Part-time | 119 | 102 | 154 | 117 | 273 | 219 |
Total | 3,185 | 2,529 | 12,595 | 10,344 | 15,781 | 12,874 |
Workforce by geography and gender1 | ||||||
Female | Male | Total | ||||
2022 | 2021 | 2022 | 2021 | 2022 | 2021 | |
North America | 338 | 204 | 1,701 | 1,296 | 2,040 | 1,500 |
South America | 163 | 118 | 670 | 486 | 833 | 604 |
EMEA | 2,443 | 2,068 | 8,344 | 7,227 | 10,787 | 9,296 |
China | 551 | 442 | 1,772 | 1,469 | 2,323 | 1,911 |
Asia-Pacific | 198 | 111 | 1,367 | 824 | 1,565 | 935 |
Total | 3,693 | 2,943 | 13,854 | 11,302 | 17,548 | 14,246 |
Workforce by region and employee contract | |||
Regular 2022 | Fixed term 2022 | Total 2022 | |
North America | 2,039 | 1 | 2,040 |
South America | 764 | 69 | 833 |
EMEA | 10,073 | 714 | 10,787 |
China | 1,360 | 963 | 2,323 |
Asia-Pacific | 1,545 | 20 | 1,565 |
Total | 15,781 | 1,767 | 17,548 |
Lost time incident frequency, total recordable incident frequency, number of fatalities and absentee rate, own personnel | ||
2022 | 2021 | |
LTIF2 | 1.6 | 1.4 |
TRIF3 | 3.2 | 3.1 |
Fatalities | 0 | 0 |
Absentee rate | 2.9% | 2.6% |
Lost time incident frequency, total recordable incident frequency and number of fatalities, external workers | ||
2022 | 2021 | |
LTIF2 | 2.3 | 3.1 |
TRIF3 | 4.7 | 6.8 |
Fatalities | 2 | 1 |
16 |
ENVIRONMENTAL AND CLIMATE-RELATED MATTERS | SOCIAL AND EMPLOYMENT-RELATED MATTERS | ||
Policies and standards | International frameworks and Valmet's policies covering all topics: | •UN Global Compact •UN Sustainable Development Goals •United Nations Universal Declaration of Human Rights •UN Guiding Principles on Business and Human Rights •Declaration on Fundamental Principles and Rights at Work of the International Labour Organization (ILO) •OECD’s Guidelines for Multinational Enterprises | |
approach to managing HSE performance in its own operations and in customer industries • Instructions for sustainable and responsible research, product development, and design: Support the implementation of Valmet’s HSE policy Describes the management approach and provides instructions for compliance with regulatory requirements regarding the prohibition and reporting of materials found in Valmet’s products | approach to managing HSE performance in its own operations and in customer industries •Human Resources Policy: Framework for the management of the human resources function, which is committed to developing an engaged and performance-driven community and continuously driving the global development of Valmet employees’ capabilities to promoting equal opportunities for all employees •Minimum Safety Standards: Defines minimum requirements for safety at work for specific high-risk activities | ||
Due diligence processes | •The HSE event reporting and management system is used to monitor and prevent HSE-related incidents and hazards •Compliance with HSE-related laws and regulations is ensured by complying with Valmet’s related processes •Internal and external audits executed globally to evaluate compliance with internal, legal and other HSE requirements and to correct non-conformities | •The HSE event reporting and management system is used to monitor and prevent HSE-related incidents and hazards •Compliance with laws and regulations is ensured by complying with Valmet’s related processes •Internal and external audits executed globally to evaluate compliance with internal, legal and other HSE requirements, and to correct non-conformities | |
Risks and risk management | Risks: •Non-compliance with environmental regulations may result in fines, creating reputational and business risks •Climate-related regulation and initiatives may change the availability and use of biomass and increase the cost of raw materials and energy, result in new taxes and tariffs, and change our stakeholder’s attitudes, which could impact Valmet’s and its customers’ operations and business environments •EU Taxonomy regulation may diminish investors interest and Valmet’s access to capital and increase the cost of capital in the long term if Valmet’s technologies and services are not considered environmentally sustainable •Climate-related physical risks; extreme weather events and variability in weather patterns, water shortages and scarcity of raw materials may cause production interruptions throughout Valmet’s value chain •Risks related to Valmet’s suppliers may create significant reputational or business risks Risk management: •ISO 14001:2015 environmental management systems in all operations •Risk management of environmental and climate-related matters is integrated into all activities to ensure proactive risk identification and mitigation •Climate scenario analysis to support strategy and risk management •Global supplier sustainability management process, including risk assessments and audits | Risks: •Valmet’s own employees' and partners' health and safety risks are related to the pandemic, work-related illnesses, injuries and work- life integration •Non-compliance with occupational health and safety regulations may result in fines, creating reputational and business risks •Retention and engagement of key employees and a slowing down of the resourcing process due to the hot labor market and talent shortage •Risks related to Valmet's suppliers may create significant reputational or business risks Risk management: •ISO 45001:2018 health and safety management systems in all operations •HSE event management system •HSE committees covering all personnel •Clear Covid management principles in all locations, production facilities and on project sites •Development of global training portfolio and ensuring necessary competence is in place across regions •Development of engagement and retention through employee survey action execution •Debottlenecking of resourcing process •Global supplier sustainability management process, including risk assessments and audits | |
Outcomes of policies and due diligence processes | •New products and services that meet environmental requirements and help customers produce sustainable products which require less water and energy, and fewer raw materials, enable the use of renewable resources producing less waste and fewer emissions •Supplier sustainability audits and corrective actions in accordance with Valmet’s global supplier sustainability risk management process •CO2 reduction and other environmental targets for renewable energy, energy efficiency, water consumption and waste management •Climate training, including e-learning | •Healthy and safe workplaces for Valmet’s own employees and partners •Operations free of life-changing incidents, reduction in overall incident frequencies •Training programs developed to enhance skills •Supplier sustainability audits and corrective actions in accordance with Valmet’s global supplier sustainability risk management process |
17 |
RESPECT FOR HUMAN RIGHTS | ANTI-CORRUPTION AND BRIBERY | ||
Policies and standards | International frameworks and Valmet's policies covering all topics: | ||
promoting equal opportunities for all employees zero tolerance of discrimination or harassment in any form | •Anti-Corruption Policy: Defines Valmet's zero tolerance approach to bribery and corruption in more detail •Compliance reporting guideline: Defines how Valmet employees can voice their concerns about potential violations of the Code of Conduct, Anti-Corruption Policy, unethical behavior and other misconduct •Approval guideline for Agency agreements and Agent approval process: Describes Valmet’s due diligence process and requirements for agent approval | ||
Due diligence processes | •Human rights due diligence framework executed through long-term action plans, and based on UN Guiding Principles for Business and Human Rights •External third-party supplier audits executed globally to evaluate compliance and correct non-conformities | •Risk management evaluations help Valmet find the best ways to manage risks and train the unit’s personnel to use existing tools and procedures •Internal audits executed globally to evaluate compliance with anti-corruption and bribery-related rules and implement necessary corrective actions •External third-party supplier audits executed globally to evaluate compliance and correct non-conformities | |
Risks and risk management | Risks: •Potential violations of human rights may impact Valmet’s reputation and thus its financial position Risk management: •Valmet’s human rights due diligence framework for identifying and mitigating potential negative human rights impacts and risks •Global supplier sustainability management process, including risk assessments and audits | Risks: •Unethical business practices may impact Valmet’s reputation and thus its financial position Risk management: •Internal risk management audits •Anti-Corruption Policy works as a tool to set the tone for preventive misconduct and mitigate potential risks •Global supplier sustainability management process, including risk assessments and audits | |
Outcomes of policies and due diligence processes | •Reporting system in place for violations of Code of Conduct •Continuous human rights training to increase awareness of potential negative impacts •Location-level social impact assessment and improvement actions, in accordance with Valmet’s human rights due diligence framework •Supplier sustainability audits and corrective actions in accordance with Valmet’s global supplier sustainability risk management process | •Reporting system in place for violations of Code of Conduct, including anti-corruption and bribery and other misconduct •Anti-corruption and bribery training, including e-learning •Supplier sustainability audits and corrective actions in accordance with Valmet’s global supplier sustainability management process |
18 |
19 |
Turnover6 | Substantial contribution criteria | 'Does Not Significantly Harm' criteria | |||||||||||||
Economic activities | NACE codes | Absolute turnover (EUR million) | Proportion of turnover | Climate change mitigation | Climate change adaptation | Climate change mitigation | Climate change adaptation | Water and marine resources | Circular economy | Pollution | Biodiversity and ecosystems | Minimum safeguards | Taxonomy- aligned proportion of turnover, 2022 | Enabling activity | Transitional activity |
A. TAXONOMY-ELIGIBLE ACTIVITIES | |||||||||||||||
Taxonomy-aligned activities (A.1) | |||||||||||||||
3.1 Manufacture of renewable energy technologies | C27, C28, M71, F42.22 | 215 | 4% | 100% | Yes | Yes | Yes | Yes | Yes | Yes | 4% | E | |||
Turnover (A.1) | 215 | 4% | 100% | 4% | |||||||||||
Eligible, but not aligned activities (A.2) | |||||||||||||||
3.1 Manufacture of renewable energy technologies | C27 | 10 | —% | 100% | |||||||||||
3.2 Manufacture of equipment for the production and use of hydrogen | C28 | 4 | —% | 100% | |||||||||||
3.6 Manufacture of other low carbon technologies | C28, C33 | 11 | —% | 100% | |||||||||||
Turnover (A.2) | 25 | —% | 100% | —% | |||||||||||
Total (A) | 240 | 5% | 100% | 5% | |||||||||||
B. TAXONOMY-NON-ELIGIBLE ACTIVITIES | |||||||||||||||
Turnover (B) | 4,834 | 95% | |||||||||||||
Total (A + B) | 5,074 | 100% |
Capex | Substantial contribution criteria | 'Does Not Significantly Harm' criteria | |||||||||||||
Economic activities | NACE codes | Absolute Capex (EUR millions) | Proportion of Capex | Climate change mitigation | Climate change adaptation | Climate change mitigation | Climate change adaptation | Water and marine resources | Circular economy | Pollution | Biodiversity and ecosystems | Minimum safeguards | Taxonomy- aligned proportion of Capex, 2022 | Enabling activity | Transitional activity |
A. TAXONOMY-ELIGIBLE ACTIVITIES | |||||||||||||||
Taxonomy-aligned activities (A.1) | |||||||||||||||
3.1 Manufacture of renewable energy technologies | C27, C28, M71, F42.22 | 2 | 2% | 100% | Yes | Yes | Yes | Yes | Yes | Yes | 2% | E | |||
Capex (A.1) | 2 | 2% | 100% | 2% | |||||||||||
Eligible, but not aligned activities (A.2) | |||||||||||||||
3.1 Manufacture of renewable energy technologies | C27 | 0 | —% | 100% | |||||||||||
3.2 Manufacture of equipment for the production and use of hydrogen | C28 | 0 | —% | 100% | |||||||||||
3.6 Manufacture of other low carbon technologies | C28, C33 | 0 | —% | 100% | |||||||||||
Capex (A.2) | 0 | —% | 100% | —% | |||||||||||
Total (A) | 3 | 2% | 100% | 2% | |||||||||||
B. TAXONOMY-NON-ELIGIBLE ACTIVITIES | |||||||||||||||
Capex (B) | 109 | 98% | |||||||||||||
Total (A + B) | 112 | 100% |
20 |
Opex | Substantial contribution criteria | 'Does Not Significantly Harm' criteria | |||||||||||||
Economic activities | NACE codes | Absolute Opex (EUR millions) | Proportion of Opex | Climate change mitigation | Climate change adaptation | Climate change mitigation | Climate change adaptation | Water and marine resources | Circular economy | Pollution | Biodiversity and ecosystems | Minimum safeguards | Taxonomy- aligned proportion of Opex, 2022 | Enabling activity | Transitional activity |
A. TAXONOMY-ELIGIBLE ACTIVITIES | |||||||||||||||
Taxonomy-aligned activities (A.1) | |||||||||||||||
3.1 Manufacture of renewable energy technologies | C27, C28, M71, F42.22 | 6 | 2% | 100% | Yes | Yes | Yes | Yes | Yes | Yes | 2% | E | |||
Opex (A.1) | 6 | 2% | 100% | 2% | |||||||||||
Eligible, but not aligned activities (A.2) | |||||||||||||||
3.1 Manufacture of renewable energy technologies | C27 | 0 | —% | 100% | |||||||||||
3.2 Manufacture of equipment for the production and use of hydrogen | C28 | 1 | —% | 100% | |||||||||||
3.6 Manufacture of other low carbon technologies | C28, C33 | 0 | —% | 100% | |||||||||||
Opex (A.2) | 1 | —% | 100% | —% | |||||||||||
Total (A) | 7 | 2% | 100% | 2% | |||||||||||
B. TAXONOMY-NON-ELIGIBLE ACTIVITIES | |||||||||||||||
Opex (B) | 303 | 98% | |||||||||||||
Total (A + B) | 310 | 100% |
21 |
2022 | 2021 | 2020 | |
Share capital, December 31, EUR million | 140 | 100 | 100 |
Number of shares, December 31: | |||
Number of outstanding shares | 184,184,830 | 149,471,196 | 149,490,976 |
Treasury shares held by the Parent Company | 344,775 | 393,423 | 373,643 |
Total number of shares | 184,529,605 | 149,864,619 | 149,864,619 |
Average number of outstanding shares | 175,617,981 | 149,467,939 | 149,499,114 |
Average number of diluted outstanding shares | 175,617,981 | 149,467,939 | 149,499,114 |
Trading volume on Nasdaq Helsinki Ltd.2 | 125,393,868 | 97,242,422 | 162,711,000 |
% of total shares for public trading | 68 | 65 | 109 |
Earnings per share, EUR | 1.92 | 1.98 | 1.54 |
Earnings per share, diluted, EUR | 1.92 | 1.98 | 1.54 |
Adjusted earnings per share, EUR3 | 2.37 | 2.09 | 1.64 |
Dividend per share, EUR | 1.304 | 1.20 | 0.90 |
Dividend, EUR million | 2394 | 179 | 135 |
Dividend payout ratio | 68%4 | 61% | 58% |
Effective dividend yield | 5.2%4 | 3.2% | 3.9% |
Price to earnings ratio (P/E) | 13.1 | 19.1 | 15.1 |
Equity per share, EUR | 13.55 | 8.87 | 7.60 |
Highest share price, EUR | 38.59 | 38.53 | 25.20 |
Lowest share price, EUR | 19.95 | 23.02 | 13.33 |
Volume-weighted average share price, EUR | 26.90 | 32.58 | 21.15 |
Share price, December 31, EUR | 25.16 | 37.72 | 23.36 |
Market capitalization, December 31, EUR million | 4,643 | 5,653 | 3,501 |
22 |
Shares | % of share capital | ||
1 | Solidium Oy | 18,640,665 | 10.10% |
2 | Oras Invest Ltd | 9,300,000 | 5.04% |
3 | Varma Mutual Pension Insurance Company | 6,712,789 | 3.64% |
4 | Ilmarinen Mutual Pension Insurance Company | 6,186,993 | 3.35% |
5 | Elo Mutual Pension Insurance Company | 2,751,500 | 1.49% |
6 | OP Funds | 2,625,184 | 1.42% |
7 | The State Pension Fund | 2,100,000 | 1.14% |
8 | Evli Funds | 1,476,000 | 0.80% |
9 | Danske Invest funds | 1,397,582 | 0.76% |
10 | Nordea Funds | 1,041,905 | 0.57% |
11 | Sigrid Jusélius Foundation | 716,954 | 0.39% |
12 | Mandatum Life Insurance Company Limited | 678,528 | 0.37% |
13 | Samfundet folkhälsan i Svenska Finland rf | 661,923 | 0.36% |
14 | Investment fund Aktia Capital | 614,080 | 0.33% |
15 | The Social Insurance Institution of Finland, KELA | 526,188 | 0.29% |
Shares | ||
Mäkinen, Mikael | Chairman of the Board | 7,462 |
Eskola, Jaakko | Vice Chairman of the Board | 2,423 |
Cantell, Aaro | Member of the Board | 8,408 |
Hämälainen, Anu | Member of the Board | 2,239 |
Kemppainen, Pekka | Member of the Board | 4,578 |
Lindberg, Per | Member of the Board | 1,634 |
Maurer, Monika | Member of the Board | 4,578 |
Söderström, Eriikka | Member of the Board | 5,708 |
Total | 37,030 | |
% of outstanding shares | 0.02% |
Shares | ||
Laine, Pasi | President and CEO | 177,137 |
Hokkanen, Katri | CFO | 5,598 |
Macharey, Julia | SVP, Human Resources and Operational Development | 38,319 |
Niemi, Aki | Business Line President, Services | 63,222 |
Paukkunen, Petri | Area President, Asia Pacific | 8,418 |
Riekkola, Sami | Business Line President, Pulp and Energy | 16,433 |
Salonsaari-Posti, Anu | SVP, Marketing, Communications, Sustainability and Corporate Relations | 31,350 |
Simola, Vesa | Area President, EMEA | 52,971 |
Sääskilahti, Simo | Business Line President, Flow Control | 1,437 |
Tacla, Celso | Area President, South America | 94,129 |
Tiitinen, Jukka | Area President, North America | 94,330 |
Torttila-Miettinen, Emilia | Business Line President, Automation Systems | 250 |
Vähäpesola, Jari | Business Line President, Paper | 61,348 |
Zhu, Xiangdong | Area President, China | 30,617 |
Total | 675,559 | |
% of outstanding shares | 0.37% |
23 |
Transaction date | Shareholder | Threshold | Direct holding, % | Indirect holding, % | Total holding, % |
April 1, 2022 | Solidium Oy | Below 10% | 9.25% | - | 9.25% |
May 19, 2022 | Solidium Oy | Above 10% | 10.10% | - | 10.10% |
Dec 16, 2022 | Oras Invest Oy | Above 5% | 5.04% | - | 5.04% |
Trading of Valmet shares on Nasdaq Helsinki | January 1–December 31, 2022 | January 1– December 31, 2021 |
Number of shares traded | 125,393,868 | 97,242,422 |
Total value, EUR million | 3,369 | 3,166 |
High, EUR | 38.59 | 38.53 |
Low, EUR | 19.95 | 23.02 |
Volume-weighted average price, EUR | 26.90 | 32.58 |
Closing price on the final day of trading, EUR | 25.16 | 37.72 |
24 |
25 |
Long-term incentive plans 2021–2023 | Long-term incentive plans 2022–2024 | |||
Plan name | Performance Share Plan and Deferred Share Plan | Performance Share Plan | Performance Share Plan and Deferred Share Plan | Performance Share Plan |
Performance period | 2021 | 2021–2023 | 2022 | 2022–2024 |
Incentive based on | Comparable EBITA as a percentage of net sales, and orders received growth in the stable business | Predefined strategic target | Comparable EBITA as a percentage of net sales, and orders received growth in the stable business | ESG Index, targets linked to implementing Valmet’s Climate Program and Sustainability Agenda |
Reward payment | In spring 2022 | In spring 2024 | In spring 2023 | In spring 2025 |
Participants | ||||
Performance Share Plan | 13 | 11 | 14 | 13 |
Deferred Share Plan | 110 | 130 | ||
Total gross number of shares earned | 360,200 shares | 46,370 shares | As at December 31, 2022, a total of 186,585 shares were allotted to participants | As at December 31, 2022, a total of 33,234 shares were allotted to participants |
Long-term incentive plans 2023–2025 | ||
Plan name | Performance Share Plan and Deferred Share Plan | Performance Share Plan |
Performance period | 2023 | 2023–2025 |
Incentive based on | Comparable EBITA as a percentage of net sales, and orders received growth in the stable business | Development of a valuation multiple of Valmet’s share in comparison to peer group as well as targets supporting the Company’s long-term strategic and financial development |
Reward payment | In spring 2024 | In spring 2026 |
Participants | ||
Performance Share Plan | 14 | 14 |
Deferred Share Plan | 130 | |
Total gross number of shares earned | The rewards to be paid will correspond to a maximum total of approximately 442,960 Valmet shares |
26 |
27 |
28 |
29 |
As at and for the twelve months ended Dec 31 | |||||
EUR million | 2022 | 2021 | 2020 | 2019 | 20181 |
Net sales | 5,074 | 3,935 | 3,740 | 3,547 | 3,325 |
Net sales change, % | 29% | 5% | 5% | 7% | 9% |
Comparable EBITA | 533 | 429 | 365 | 316 | 257 |
% of net sales | 10.5% | 10.9% | 9.8% | 8.9% | 7.7% |
EBITA | 550 | 448 | 355 | 315 | 241 |
% of net sales | 10.8% | 11.4% | 9.5% | 8.9% | 7.2% |
Operating profit | 436 | 399 | 319 | 281 | 211 |
% of net sales | 8.6% | 10.1% | 8.5% | 7.9% | 6.4% |
Profit before taxes | 431 | 395 | 307 | 269 | 205 |
% of net sales | 8.5% | 10.0% | 8.2% | 7.6% | 6.2% |
Profit for the period | 338 | 296 | 231 | 202 | 152 |
% of net sales | 6.7% | 7.5% | 6.2% | 5.7% | 4.6% |
Profit attributable to owners of the parent | 338 | 296 | 231 | 201 | 151 |
Amortization | -114 | -49 | -36 | -34 | -30 |
Depreciation, property, plant and equipment (excl. right-of-use assets) | -55 | -47 | -47 | -48 | -46 |
Depreciation, right-of-use assets | -34 | -24 | -24 | -23 | — |
Depreciation and amortization | -203 | -120 | -106 | -105 | -76 |
% of net sales | -4.0% | -3.0% | -2.8% | -3.0% | -2.3% |
Cash flow provided by operating activities | 36 | 482 | 532 | 295 | 284 |
Cash flow after investments | 56 | 382 | -60 | 58 | 208 |
Gross capital expenditure (excl. business combinations and right-of-use assets) | -112 | -97 | -89 | -79 | -79 |
Business combinations, net of cash acquired and loans repaid | 117 | -15 | -48 | -163 | -2 |
Additions to investments in associated companies | — | — | -456 | — | — |
Total assets | 6,273 | 4,420 | 3,959 | 3,452 | 2,988 |
Equity attributable to owners of the parent | 2,496 | 1,326 | 1,137 | 1,040 | 944 |
Total equity | 2,501 | 1,332 | 1,142 | 1,046 | 949 |
Interest-bearing liabilities | 809 | 477 | 497 | 268 | 201 |
Net interest-bearing liabilities | 502 | -88 | 149 | -90 | -219 |
Net working capital (NWC) | -82 | -673 | -595 | -426 | -474 |
Return on equity (ROE), % | 18% | 24% | 21% | 20% | 16% |
Comparable return on capital employed (ROCE) before taxes, % | 17% | 23% | 22% | 23% | 20% |
Return on capital employed (ROCE) before taxes, % | 18% | 24% | 22% | 23% | 19% |
Equity to assets ratio, % | 49% | 42% | 39% | 41% | 43% |
Gearing, % | 20% | -7% | 13% | -9% | -23% |
Orders received | 5,194 | 4,740 | 3,653 | 3,986 | 3,722 |
Order backlog at end of year | 4,403 | 4,096 | 3,257 | 3,333 | 2,829 |
Average number of personnel | 16,554 | 14,163 | 13,615 | 13,235 | 12,461 |
Personnel at end of year | 17,548 | 14,246 | 14,046 | 13,598 | 12,528 |
30 |
EBITA: | Comparable return on capital employed (ROCE) before taxes, %: | ||||
Operating profit + amortization | Profit before taxes + interest and other financial expenses +/- items affecting comparability | X 100 | |||
Balance sheet total - non-interest-bearing liabilities (average for the period) | |||||
Comparable EBITA: | Equity to assets ratio, %: | ||||
Operating profit + amortization +/- items affecting comparability | Total equity | X 100 | |||
Balance sheet total - amounts due to customers under revenue contracts | |||||
Earnings per share: | Gearing, %: | ||||
Profit attributable to shareholders of the Company | Net interest-bearing liabilities | X 100 | |||
Average number of outstanding shares during period | Total equity | ||||
Earnings per share, diluted: | Net interest-bearing liabilities: | ||||
Profit attributable to shareholders of the Company | Non-current debt + non-current lease liabilities + current debt + current lease liabilities - cash and cash equivalents - other interest- bearing assets | ||||
Average number of diluted shares during period | |||||
Adjusted earnings per share: | Dividend per share: | ||||
Profit attributable to shareholders of the Company - expensing of fair value adjustments recognized in business combinations, net of tax | Dividend for the financial period | ||||
Average number of outstanding shares during period | Number of shares at end of period | ||||
Equity per share: | Dividend payout ratio, %: | ||||
Equity attributable to owners of the parent | Dividend per share | X 100 | |||
Number of outstanding shares at end of period | Earnings per share | ||||
Return on equity (ROE), %: | Effective dividend yield, %: | ||||
Profit for the period | X 100 | Dividend per share | X 100 | ||
Total equity (average for period) | Closing share price at end of period | ||||
Return on capital employed (ROCE) before taxes, %: | Price / earnings ratio: | ||||
Profit before taxes + interest and other financial expenses | X 100 | Closing share price at end of period | |||
Balance sheet total - non-interest-bearing liabilities (average for period) | Earnings per share |
31 |
Year ended Dec 31, | |||
EUR million | Note | 2022 | 2021 |
Net sales | 2, 3 | ||
Cost of goods sold | 4, 5, 7, 13 | - | - |
Gross profit | |||
Selling, general and administrative expenses | 4, 5, 13, 18 | - | - |
Other operating income | 19 | ||
Other operating expenses | 19 | - | - |
Share in profits and losses of associated companies, operative investments | 22 | ||
Operating profit | |||
Financial income | 10 | ||
Financial expenses | 10 | - | - |
Share in profits and losses of associated companies, financial investments | 22 | ||
Profit before taxes | |||
Current tax expense | - | - | |
Deferred taxes | |||
Income taxes, total | 16 | - | - |
Profit for the period | |||
Attributable to: | |||
Owners of the parent | |||
Non-controlling interests | |||
Profit for the period | |||
Earnings per share attributable to owners of the parent: | |||
Earnings per share, EUR | |||
Diluted earnings per share, EUR |
32 |
Year ended Dec 31, | |||
EUR million | Note | 2022 | 2021 |
Profit for the period | |||
Items that may be reclassified to profit or loss: | |||
Gains and losses on cash flow hedges | 8, 9, 17 | - | - |
Change in fair value reserve | 8 | - | |
Currency translation on subsidiary net investments | 17 | - | |
Share of other comprehensive income of associated companies accounted for using equity method | 22 | - | |
Income tax relating to items that may be reclassified | 16 | ||
Total items that may be reclassified to profit or loss | - | ||
Items that will not be reclassified to profit or loss: | |||
Remeasurement of defined benefit plans | 15 | ||
Share of other comprehensive income of associated companies accounted for using equity method | 22 | - | |
Income tax relating to items that will not be reclassified | 16 | - | - |
Total items that will not be reclassified to profit or loss | |||
Other comprehensive income for the period | |||
Total comprehensive income for the period | |||
Attributable to: | |||
Owners of the parent | |||
Non-controlling interests | |||
Total comprehensive income for the period |
33 |
As at Dec 31, | |||
EUR million | Note | 2022 | 2021 |
Non-current assets | |||
Intangible assets | |||
Goodwill | |||
Other intangible assets | |||
Total intangible assets | 4 | ||
Property, plant and equipment | |||
Land and water areas | |||
Buildings and structures | |||
Machinery and equipment | |||
Right-of-use assets | |||
Assets under construction | |||
Total property, plant and equipment | 4, 5 | ||
Other non-current assets | |||
Investments in associated companies | 22 | ||
Non-current financial assets | 8, 9 | ||
Deferred tax assets | 16 | ||
Non-current income tax receivables | |||
Other non-current assets | |||
Total other non-current assets | |||
Total non-current assets | |||
Current assets | |||
Inventories | |||
Materials and supplies | |||
Work in progress | |||
Finished products | |||
Total inventories | 7 | ||
Receivables and other current assets | |||
Trade receivables | 8 | ||
Amounts due from customers under revenue contracts | 3 | ||
Other current financial assets | 8, 9 | ||
Income tax receivables | |||
Other receivables | |||
Cash and cash equivalents | 8 | ||
Total receivables and other current assets | |||
Total current assets | |||
Total assets |
34 |
As at Dec 31, | |||
EUR million | Note | 2022 | 2021 |
Equity | |||
Share capital | |||
Reserve for invested unrestricted equity | |||
Cumulative translation adjustments | - | - | |
Hedge and other reserves | |||
Retained earnings | |||
Equity attributable to owners of the parent | 17 | ||
Non-controlling interests | |||
Total equity | |||
Liabilities | |||
Non-current liabilities | |||
Non-current debt | 8 | ||
Non-current lease liabilities | 5, 8 | ||
Employee benefit liabilities | 15 | ||
Non-current provisions | 11 | ||
Other non-current liabilities | 8, 9 | ||
Deferred tax liabilities | 16 | ||
Total non-current liabilities | |||
Current liabilities | |||
Current debt | 8 | ||
Current lease liabilities | 5, 8 | ||
Trade payables | 8 | ||
Current provisions | 11 | ||
Amounts due to customers under revenue contracts | 3 | ||
Other current financial liabilities | 8, 9 | ||
Income tax liabilities | |||
Other current liabilities | 12 | ||
Total current liabilities | |||
Total liabilities | |||
Total equity and liabilities |
35 |
Year ended Dec 31, | |||
EUR million | Note | 2022 | 2021 |
Cash flows from operating activities | |||
Profit for the period | |||
Adjustments | |||
Depreciation and amortization | 4, 5 | ||
Financial income and expenses | 10 | ||
Income taxes | 16 | ||
Other non-cash items1 | - | - | |
Change in net working capital | 6 | - | |
Interest paid | - | - | |
Interest received | |||
Dividends received | |||
Income taxes paid | - | - | |
Net cash provided by (+) / used in (-) operating activities | |||
Cash flows from investing activities | |||
Capital expenditures on fixed assets | 4 | - | - |
Proceeds from sale of fixed assets | |||
Business combinations, net of cash acquired and loans repaid | 20 | - | |
Investments in associated companies | 22 | ||
Net cash provided by (+) / used in (-) investing activities | - | ||
Cash flows from financing activities | |||
Redemption of own shares | - | - | |
Dividends paid | 17 | - | - |
Proceeds from non-current debt | |||
Repayments of current portion of non-current debt | - | - | |
Repayments of lease liabilities | 8 | - | - |
Net proceeds from (+) / repayments of (-) current debt | |||
Financial investments | |||
Net cash provided by (+) / used in (-) financing activities | - | - | |
Net increase (+) / decrease (-) in cash and cash equivalents | - | ||
Effect of changes in exchange rates on cash and cash equivalents | - | ||
Cash and cash equivalents at beginning of year | 8 | ||
Cash and cash equivalents at end of year |
36 |
EUR million | Share capital | Reserve for invested unrestricted equity | Cumulative translation adjustments | Hedge and other reserves | Retained earnings | Equity attributable to owners of the parent | Non- controlling interests | Total equity |
Balance at January 1, 2022 | - | |||||||
Profit for the period | — | — | — | — | ||||
Other comprehensive income for the period | ||||||||
Gains and losses on cash flow hedges | ||||||||
Fair value gains and losses, net of tax | — | — | — | - | — | - | — | - |
Transferred to profit or loss, net of tax | — | — | — | — | — | |||
Change in fair value reserve, net of tax | — | — | — | - | — | - | — | - |
Currency translation on subsidiary net investments | — | — | - | — | — | - | — | - |
Remeasurement of defined benefit plans, net of tax | — | — | — | — | — | |||
Other comprehensive income for the period, total | — | — | - | - | ||||
Total comprehensive income for the period | — | — | - | - | ||||
Transactions with owners in their capacity as owners | ||||||||
Dividends | — | — | — | — | - | - | - | - |
Issue of ordinary shares as consideration for a business combination, net of transaction costs | — | — | — | — | ||||
Purchase of treasury shares | — | — | — | — | - | - | — | - |
Share-based payments, net of tax | — | — | — | - | — | |||
Balance at December 31, 2022 | - | |||||||
Balance at January 1, 2021 | - | |||||||
Profit for the period | — | — | — | — | ||||
Other comprehensive income for the period | ||||||||
Gains and losses on cash flow hedges | ||||||||
Fair value gains and losses, net of tax | — | — | — | - | — | - | — | - |
Transferred to profit or loss, net of tax | — | — | — | — | — | |||
Change in fair value reserve, net of tax | — | — | — | — | — | |||
Currency translation on subsidiary net investments | — | — | — | — | — | |||
Share of other comprehensive income of associated companies accounted for using equity method | — | — | — | — | — | |||
Remeasurement of defined benefit plans, net of tax | — | — | — | — | — | |||
Other comprehensive income for the period, total | — | — | - | — | ||||
Total comprehensive income for the period | — | — | - | |||||
Transactions with owners in their capacity as owners | ||||||||
Dividends | — | — | — | — | - | - | - | - |
Purchase of treasury shares | — | — | — | — | - | - | — | - |
Share-based payments, net of tax | — | — | — | — | ||||
Balance at December 31, 2021 | - |
37 |
38 |
Average rates | Year-end rates | ||||
2022 | 2021 | 2022 | 2021 | ||
USD | (US dollar) | 1.0563 | 1.1851 | 1.0666 | 1.1326 |
SEK | (Swedish krona) | 10.6258 | 10.1469 | 11.1218 | 10.2503 |
CNY | (Chinese yuan) | 7.0836 | 7.6388 | 7.3582 | 7.1947 |
•Revenue recognition | Note 3 |
•Intangible assets and property, plant and equipment | Note 4 |
•Leases | Note 5 |
•Inventories | Note 7 |
•Financial assets and liabilities | Note 8 |
•Derivative financial instruments | Note 9 |
•Provisions | Note 11 |
•Employee benefit obligations | Note 15 |
•Income taxes | Note 16 |
39 |
Year ended Dec 31, | ||
EUR million | 2022 | 2021 |
Services | 1,756 | 1,481 |
Automation | 1,081 | 467 |
Process Technologies | 2,356 | 2,793 |
Total | 5,194 | 4,740 |
Year ended Dec 31, | ||
EUR million | 2022 | 2021 |
Services | 1,606 | 1,360 |
Automation | 1,040 | 412 |
Process Technologies | 2,428 | 2,163 |
Total | 5,074 | 3,935 |
40 |
Year ended Dec 31, | ||
EUR million | 2022 | 2021 |
Services | 237 | 204 |
Automation | 190 | 79 |
Process Technologies | 145 | 175 |
Other | -39 | -30 |
Total | 533 | 429 |
Year ended Dec 31, | ||
EUR million | 2022 | 2021 |
Services | 14.8% | 15.0% |
Automation | 18.3% | 19.2% |
Process Technologies | 6.0% | 8.1% |
Total | 10.5% | 10.9% |
Year ended Dec 31, | ||
EUR million | 2022 | 2021 |
Services | 228 | 210 |
Automation | 170 | 83 |
Process Technologies | 134 | 173 |
Other | 18 | -18 |
Total | 550 | 448 |
Year ended Dec 31, | ||
EUR million | 2022 | 2021 |
Services | 14.2% | 15.5% |
Automation | 16.3% | 20.1% |
Process Technologies | 5.5% | 8.0% |
Total | 10.8% | 11.4% |
Year ended Dec 31, | ||
EUR million | 2022 | 2021 |
Services | -9 | 6 |
Automation | -20 | 4 |
Process Technologies | -10 | -3 |
Other | 57 | 11 |
Total | 17 | 19 |
41 |
Year ended Dec 31, | ||
EUR million | 2022 | 2021 |
Services | -7 | -6 |
Automation | -84 | -11 |
Process Technologies | -7 | -8 |
Other | -16 | -24 |
Total | -114 | -49 |
Year ended Dec 31, | ||
EUR million | 2022 | 2021 |
Comparable EBITA | 533 | 429 |
Items affecting comparability in cost of sales | ||
Expenses related to capacity adjustments | -3 | — |
Expensing of fair value adjustments recognized in business combinations | -13 | -2 |
Other items affecting comparability1 | -31 | 1 |
Items affecting comparability in selling, general and administrative expenses | ||
Expenses related to capacity adjustments | -1 | — |
Expenses related to acquisitions | -11 | -6 |
Other items affecting comparability | -11 | — |
Items affecting comparability in other operating income and expenses | ||
Expenses related to capacity adjustments | — | — |
Other items affecting comparability2 | 77 | 10 |
Items affecting comparability in share in profits and losses of associated companies, operative investments | ||
Other items affecting comparability | 9 | 16 |
EBITA | 550 | 448 |
Amortization included in cost of sales | ||
Other intangibles | -2 | -1 |
Amortization included in selling, general and administrative expenses | ||
Intangibles recognized in business combinations | -92 | -21 |
Other intangibles | -18 | -14 |
Amortization included in share in profits and losses of associated companies, operative investments | ||
Other intangibles | -2 | -13 |
Operating profit | 436 | 399 |
42 |
EUR million | Finland | North America | South America | EMEA excluding Finland | China | Asia-Pacific | Non- allocated | Total |
2022 | 325 | 180 | 20 | 164 | 104 | 46 | 2,450 | 3,288 |
2021 | 261 | 152 | 16 | 159 | 85 | 25 | 1,262 | 1,961 |
EUR million | North America | South America | EMEA | China | Asia-Pacific | Total |
2022 | 6 | 3 | 80 | 15 | 8 | 112 |
2021 | 4 | 1 | 83 | 7 | 1 | 97 |
43 |
Step 1: | Identification of the contract(s) with a customer |
Step 2: | Identification of the performance obligations in the contract |
Step 3: | Determination of the transaction price attached to the contract |
Step 4: | Allocation of the transaction price to the performance obligations identified in the contract |
Step 5: | Recognition of revenue when (or as) the entity satisfies a performance obligation |
44 |
Critical accounting estimates and judgments For performance obligations satisfied over time, the progress and the profitability are based on the management’s estimates, which require significant judgement concerning the stage of completion, the cost to complete, and the time of completion. Management regularly reviews the progress and execution of performance obligations. As part of the process, management reviews information including, but not limited to, key contractual obligations outstanding, project schedule, identified risks and opportunities, as well as changes in estimates of revenues and costs. A projected loss on a customer contract is recognized in full through profit or loss when it becomes known. | ||
Valmet regularly enters into contracts where the consideration includes one or more variable elements. Variable consideration is estimated by using either the expected value or the most likely amount -method, depending on the type of the arrangement. In making judgments about variable consideration, Valmet considers historical, current and forecast information. Impact of changes in estimates is recognized in revenue in the period when the estimate is updated. | ||
Year ended Dec 31, | ||
EUR million | 2022 | 2021 |
Services | 1,606 | 1,360 |
Flow Control | 551 | — |
Automation Systems | 489 | 412 |
Pulp and Energy | 1,081 | 1,022 |
Paper | 1,347 | 1,141 |
Total | 5,074 | 3,935 |
Year ended Dec 31, | ||
EUR million | 2022 | 2021 |
Performance obligations satisfied at a point in time | 2,321 | 1,682 |
Performance obligations satisfied over time | 2,753 | 2,253 |
Total | 5,074 | 3,935 |
45 |
EUR million | 2022 | 2021 |
Balance at beginning of the period | 280 | 229 |
Translation differences | -6 | 2 |
Acquired in business combinations | — | — |
Revenue recognized in the period | 1,179 | 787 |
Transfers to trade receivables | -968 | -738 |
Balance at end of the period | 485 | 280 |
EUR million | 2022 | 2021 |
Balance at beginning of the period | 1,263 | 1,002 |
Translation differences | -7 | 32 |
Acquired in business combinations | 29 | 5 |
Revenue recognized in the period | -2,090 | -2,230 |
Consideration invoiced and/or received | 2,011 | 2,454 |
Balance at end of the period | 1,205 | 1,263 |
As at Dec 31, | ||
EUR million | 2022 | 2021 |
Amounts due to customers under revenue contracts for which revenue is recognized | ||
Point in time | 359 | 349 |
Over time | 846 | 913 |
Carrying value at end of the period | 1,205 | 1,263 |
46 |
Patents and licenses | 5–10 years |
Software | 3–5 years |
Technology | 3–20 years |
Customer relationships | 3–20 years |
Other intangibles | 3–40 years |
Buildings and structures | 15–40 years |
Machinery and equipment | 3–20 years |
Critical accounting estimates and judgments Impairment testing Preparation of impairment analysis requires use of numerous estimates. The valuation is inherently judgmental and highly susceptible to change from period to period, because it requires management to make assumptions about future supply and demand related to its individual business units, future sales prices and achievable cost levels. The value of the benefits and savings expected from the efficiency improvement programs are inherently subjective. All outsized improvements are excluded from future cash inflows and outflows. The value in use of a cash generating unit is determined by discounting estimated future cash flows with a discount rate approximating the weighted average cost of capital (WACC). The WACC is based on comparable peer industry betas and capital structure. Triggering events for impairment reviews at Valmet include the following: •Material permanent deterioration in the economic or political environment of the customers’ or of own activity •Businesses or asset’s significant under-performance relative to historical or projected future performance •Significant changes in Valmet’s strategic orientations affecting the business plans and previous investment policies. | ||
47 |
EUR million | Goodwill | Patents and licenses | Capitalized software | Other intangible assets | Total |
2022 | |||||
Acquisition cost at beginning of the period | 730 | 46 | 178 | 521 | 1,475 |
Translation differences | 4 | — | — | -2 | 2 |
Capital expenditure | — | 2 | — | 30 | 32 |
Acquired in business combinations | 876 | 1 | 4 | 830 | 1,712 |
Retirements | — | -3 | -2 | -1 | -6 |
Reclassifications | — | 1 | 26 | -27 | — |
Other changes and disposals | — | — | — | -1 | -1 |
Acquisition cost at end of the period | 1,611 | 47 | 206 | 1,352 | 3,215 |
Accumulated amortization at beginning of the period | — | -33 | -97 | -340 | -471 |
Translation differences | — | — | — | 4 | 4 |
Amortization charges for the period | — | -3 | -16 | -93 | -112 |
Impairment losses | — | -2 | — | — | -2 |
Retirements | — | 3 | 2 | 1 | 6 |
Other changes and disposals | — | — | — | — | — |
Accumulated amortization at end of the period | — | -36 | -111 | -428 | -575 |
Carrying value at end of the period | 1,611 | 11 | 95 | 924 | 2,641 |
EUR million | Goodwill | Patents and licenses | Capitalized software | Other intangible assets | Total |
2021 | |||||
Acquisition cost at beginning of the period | 711 | 44 | 145 | 518 | 1,418 |
Translation differences | 9 | — | — | 4 | 14 |
Capital expenditure | — | 1 | — | 27 | 29 |
Acquired in business combinations | 10 | — | — | 6 | 16 |
Retirements | — | -4 | -4 | -1 | -8 |
Reclassifications | — | — | 34 | -34 | — |
Other changes and disposals | — | 3 | 3 | 1 | 7 |
Acquisition cost at end of the period | 730 | 46 | 178 | 521 | 1,475 |
Accumulated amortization at beginning of the period | — | -31 | -86 | -318 | -435 |
Translation differences | — | — | — | — | -1 |
Amortization charges for the period | — | -2 | -12 | -21 | -36 |
Impairment losses | — | — | — | — | -1 |
Retirements | — | 3 | 4 | 1 | 8 |
Other changes and disposals | — | -3 | -3 | -1 | -7 |
Accumulated amortization at end of the period | — | -33 | -97 | -340 | -471 |
Carrying value at end of the period | 730 | 12 | 80 | 181 | 1,004 |
48 |
EUR million | Land and water areas | Buildings and structures | Machinery and equipment | Assets under construction | Total |
2022 | |||||
Acquisition cost at beginning of the period | 25 | 395 | 942 | 72 | 1,434 |
Translation differences | — | -4 | -6 | -1 | -11 |
Capital expenditure | 4 | 1 | 8 | 67 | 80 |
Acquired in business combinations | 12 | 26 | 34 | 2 | 74 |
Disposals | — | — | -8 | — | -8 |
Retirements | — | -7 | -32 | — | -40 |
Reclassifications | — | 18 | 37 | -56 | — |
Other changes | — | — | — | — | -1 |
Acquisition cost at end of the period | 41 | 428 | 975 | 84 | 1,528 |
Accumulated depreciation at beginning of the period | — | -272 | -759 | — | -1,030 |
Translation differences | — | 2 | 5 | — | 7 |
Depreciation charges for the period | — | -13 | -42 | — | -55 |
Impairment losses | — | -1 | -1 | — | -2 |
Disposals | — | — | 6 | — | 6 |
Retirements | — | 7 | 32 | — | 38 |
Other changes | — | 1 | 1 | — | 2 |
Accumulated depreciation at end of the period | — | -276 | -758 | — | -1,034 |
Carrying value at end of the period | 41 | 152 | 217 | 85 | 495 |
EUR million | Land and water areas | Buildings and structures | Machinery and equipment | Assets under construction | Total |
2021 | |||||
Acquisition cost at beginning of the period | 25 | 395 | 916 | 48 | 1,385 |
Translation differences | — | 9 | 19 | 1 | 29 |
Capital expenditure | — | — | 8 | 60 | 68 |
Acquired in business combinations | — | — | — | — | — |
Disposals | — | -1 | -2 | — | -3 |
Retirements | — | -17 | -32 | — | -49 |
Reclassifications | — | 7 | 30 | -37 | — |
Other changes | — | 1 | 4 | — | 5 |
Acquisition cost at end of the period | 25 | 395 | 942 | 72 | 1,434 |
Accumulated depreciation at beginning of the period | — | -271 | -738 | — | -1,009 |
Translation differences | — | -5 | -14 | — | -19 |
Depreciation charges for the period | — | -12 | -36 | — | -47 |
Disposals | — | — | 2 | — | 2 |
Retirements | — | 17 | 32 | — | 48 |
Other changes | — | -1 | -4 | — | -5 |
Accumulated depreciation at end of the period | — | -272 | -759 | — | -1,030 |
Carrying value at end of the period | 25 | 123 | 183 | 72 | 404 |
49 |
Year ended Dec 31, | ||
EUR million | 2022 | 2021 |
Cost of goods sold | -58 | -44 |
Selling, general and administrative expenses | ||
Marketing and selling | -7 | -5 |
Research and development | -4 | -4 |
Administrative | -132 | -54 |
Total | -201 | -107 |
50 |
As at Dec 31, | ||
EUR million | 2022 | 2021 |
Paper business line and the paper business related part of Valmet’s service business | 366 | 235 |
Pulp and Energy business line and the pulp and energy related part of Valmet’s service business | 386 | 329 |
Automation Systems and Flow Control business lines | 859 | 166 |
Total | 1,611 | 730 |
2022 | 2021 | |
Long-term growth rate, (%) | ||
Paper business line and the paper business related part of Valmet’s service business | 2.0% | 1.6% |
Pulp and Energy business line and the pulp and energy related part of Valmet’s service business | 2.0% | 1.2% |
Automation Systems and Flow Control business lines | 2.3% | 1.0% |
Pre-tax discount rate, (%) | ||
Paper business line and the paper business related part of Valmet’s service business | 16.3% | 12.3% |
Pulp and Energy business line and the pulp and energy related part of Valmet’s service business | 15.4% | 11.8% |
Automation Systems and Flow Control business lines | 10.8% | 9.2% |
51 |
52 |
EUR million | Land and water areas | Buildings and structures | Machinery and equipment | Right-of-use assets total |
2022 | ||||
Carrying value at beginning of the period | 9 | 42 | 13 | 65 |
Translation differences | — | -1 | — | -1 |
Additions | 3 | 21 | 9 | 32 |
Acquired in business combinations | — | 44 | 3 | 46 |
Depreciation | — | -25 | -8 | -34 |
Other changes | — | -2 | -2 | -3 |
Carrying value at end of the period | 11 | 80 | 14 | 105 |
EUR million | Land and water areas | Buildings and structures | Machinery and equipment | Right-of-use assets total |
2021 | ||||
Carrying value at beginning of the period | 8 | 42 | 15 | 66 |
Translation differences | 1 | 1 | — | 2 |
Additions | 1 | 15 | 6 | 22 |
Acquired in business combinations | — | 2 | — | 2 |
Depreciation | -1 | -15 | -8 | -24 |
Other changes | -1 | -2 | -1 | -4 |
Carrying value at end of the period | 9 | 42 | 13 | 65 |
As at Dec 31, | ||
EUR million | 2022 | 2021 |
Not later than 1 year | 35 | 23 |
Later than 1 year and not later than 2 years | 25 | 16 |
Later than 2 years and not later than 3 years | 19 | 9 |
Later than 3 years and not later than 4 years | 10 | 6 |
Later than 4 years and not later than 5 years | 6 | 3 |
Later than 5 years | 15 | 9 |
Total | 110 | 65 |
Year ended Dec 31, | ||
EUR million | 2022 | 2021 |
Expenses related to short-term leases | -2 | -2 |
Expenses related to leases of low-value assets | -6 | -5 |
Expenses related to variable lease payments not included in lease liabilities | -1 | -2 |
Total | -9 | -9 |
53 |
As at Dec 31, | Impact | ||
EUR million | 2022 | 2021 | 2022 |
Assets included in net working capital | |||
Non-current trade receivables | — | 1 | — |
Other non-current assets | 14 | 8 | -6 |
Inventories | 934 | 662 | -272 |
Trade receivables | 834 | 644 | -190 |
Amounts due from customers under revenue contracts | 485 | 280 | -205 |
Derivative financial instruments (assets) | 69 | 43 | -26 |
Other receivables | 223 | 150 | -72 |
Liabilities included in net working capital | |||
Employee benefits | -132 | -189 | -57 |
Provisions | -219 | -214 | 5 |
Other non-current non-interest-bearing liabilities | -1 | -2 | -1 |
Trade payables | -442 | -374 | 68 |
Amounts due to customers under revenue contracts | -1,205 | -1,263 | -58 |
Derivative financial instruments (liabilities) | -56 | -26 | 30 |
Other current liabilities | -588 | -394 | 194 |
Total net working capital | -82 | -673 | -591 |
Effect of changes in foreign exchange rates | 9 | ||
Remeasurement of defined benefit plans | 55 | ||
Change in allowance for doubtful receivables and inventory obsolescence provision | -9 | ||
Acquired in business combinations | 136 | ||
Change in net working capital in the Consolidated statement of cash flows | -399 |
54 |
Critical accounting estimates and judgments Provision for slow-moving and obsolete inventory is based on the best estimate of such amounts at the balance sheet date. The estimate is based on a systematic ongoing review and evaluation of inventory balances. As part of this evaluation, Valmet also considers the composition and age of the inventory compared to anticipated future needs. | ||
EUR million | 2022 | 2021 |
Balance at beginning of the period | 36 | 30 |
Translation differences | — | 1 |
Additions charged to profit or loss | 16 | 11 |
Acquired in business combinations | 16 | — |
Used reserve | -4 | -1 |
Reversal of reserve | -9 | -5 |
Balance at end of the period | 55 | 36 |
55 |
56 |
Critical accounting estimates and judgments Under the simplified impairment model applied to trade receivables and contract assets, an allowance amounting to lifetime expected credit losses is recognized at first reporting date. The amount of this allowance is estimated based on a model that considers historical credit loss experience, time value of money and forward-looking information relevant to estimate future credit losses. The inputs used in the model are updated on a regular basis. Application of the guidance for impairment of financial assets, in particular estimation of future expected credit losses and application of case-by-case analysis to significant trade receivables overdue more than 90 days, requires significant management judgment and includes consideration of available customer and market information. Resulting impairment of financial assets is best estimate based on information available and may differ from the actual result. | ||
57 |
As at Dec 31, | ||
EUR million | 2022 | 2021 |
Non-current financial assets | ||
Equity investments at fair value through other comprehensive income | 8 | 9 |
Equity investments at fair value through profit or loss | 2 | 2 |
Loan receivables at amortized cost | — | 1 |
Loan receivables at fair value through profit or loss | — | — |
Derivative financial instruments at fair value through profit or loss | — | — |
Derivative financial instruments qualified for hedge accounting | 11 | 10 |
Carrying value at end of the period | 22 | 22 |
Current financial assets | ||
Interest-bearing financial assets at fair value through other comprehensive income | 30 | 47 |
Non-interest-bearing financial assets at amortized cost | 5 | 14 |
Trade receivables at amortized cost | 834 | 644 |
Derivative financial instruments at fair value through profit or loss | 8 | 10 |
Derivative financial instruments qualified for hedge accounting | 50 | 23 |
Cash and cash equivalents at amortized cost | 277 | 517 |
Carrying value at end of the period | 1,205 | 1,255 |
As at Dec 31, | ||
EUR million | 2022 | 2021 |
Non-current financial liabilities | ||
Loans from financial institutions at amortized cost | 555 | 195 |
Lease liabilities at amortized cost | 63 | 37 |
Derivative financial instruments at fair value through profit or loss1 | — | — |
Derivative financial instruments qualified for hedge accounting1 | 7 | 3 |
Carrying value at end of the period | 625 | 235 |
Current financial liabilities | ||
Loans from financial institutions at amortized cost | 40 | 222 |
Lease liabilities at amortized cost | 35 | 22 |
Interest-bearing liabilities at amortized cost | 115 | — |
Trade payables at amortized cost | 442 | 374 |
Derivative financial instruments at fair value through profit or loss | 15 | 8 |
Derivative financial instruments qualified for hedge accounting | 35 | 15 |
Carrying value at end of the period | 681 | 642 |
58 |
As at Dec 31, | ||
EUR million | 2022 | 2021 |
Trade receivables, not due | 591 | 489 |
Trade receivables 1–30 days overdue | 146 | 76 |
Trade receivables 31–60 days overdue | 38 | 17 |
Trade receivables 61–90 days overdue | 18 | 7 |
Trade receivables 91–180 days overdue | 18 | 31 |
Trade receivables more than 180 days overdue | 24 | 23 |
Total | 834 | 644 |
EUR million | 2022 | 2021 |
Balance at beginning of the period | 19 | 18 |
Translation differences | — | 1 |
Additions charged to profit or loss | 6 | 5 |
Acquired in business combinations | 4 | — |
Used reserve | -5 | -3 |
Reversals | -3 | -2 |
Balance at end of the period | 21 | 19 |
59 |
As at Dec 31, | ||
EUR million | 2022 | 2021 |
Cash and cash equivalents | 277 | 517 |
Current interest-bearing financial assets | 30 | 47 |
Loans from financial institutions and other current debt | 710 | 417 |
Lease liabilities | 99 | 60 |
Net debt | -502 | 88 |
2022 | |||||
Liabilities from financing activities | Other assets | ||||
EUR million | Loans from financial institutions and other current debt | Lease liabilities | Cash and cash equivalents | Current interest- bearing financial assets | Total |
Balance at beginning of the period | 417 | 60 | 517 | 47 | 88 |
Translation differences | — | -1 | -4 | 6 | 3 |
Cash flows | -91 | -39 | -236 | -23 | -129 |
New leases | — | 36 | — | — | -36 |
Acquired in business combinations | 384 | 46 | — | — | -431 |
Other changes | — | -3 | — | — | 3 |
Net debt at end the of period | 710 | 99 | 277 | 30 | -502 |
2021 | |||||
Liabilities from financing activities | Other assets | ||||
EUR million | Loans from financial institutions and other current debt | Lease liabilities | Cash and cash equivalents | Current interest- bearing financial assets | Total |
Balance at beginning of the period | 436 | 61 | 274 | 73 | -150 |
Translation differences | — | 1 | 16 | 1 | 16 |
Cash flows | -19 | -26 | 227 | -27 | 245 |
New leases | — | 24 | — | — | -24 |
Acquired in business combinations | 1 | 2 | — | — | -3 |
Other changes | — | -3 | — | — | 3 |
Net debt at end of the period | 417 | 60 | 517 | 47 | 88 |
60 |
Critical accounting estimates and judgments Financial instruments In accordance with the disclosure requirements on financial instruments, the management is obliged to make certain assumptions of the related future cash inflows and outflows associated with different financial assets and liabilities. Management assumes that the fair values of derivatives, especially fair values of forward exchange contracts, materially reflect the present values of future cash inflows or outflows to be realized from such instruments. Hedging of foreign currency denominated firm commitments or highly probable forecasted sale and purchase transactions Under Valmet’s treasury policy, all Valmet entities are required to hedge their foreign currency risk when they have become engaged in a firm commitment denominated in a currency different from their functional currency. The commitment can be between Valmet entities or external to Valmet Group. In addition, certain highly probable forecasted sales and purchases are hedged in co-operation with the Group treasury. When revenue for a customer contract is recognized over time, the entity applies cash flow hedge accounting to both foreign currency denominated sales and purchases and recognizes the effect from the hedging instruments in the OCI until the hedged sales and/or purchases are recognized in Consolidated statement of income. Although the exposure hedged by Valmet entities has been clearly defined in Valmet treasury policy, the final realization of the hedged items depends also on factors beyond management’s control, which cannot be foreseen when initiating the hedge relationship. Such factors include change in the market environment causing the other party to postpone or cancel the commitment or highly probable forecasted sale or purchase. Management tries to the extent possible to include clauses in the related contracts to reduce the impact of such adverse events to the Consolidated statement of income. | ||
61 |
EUR million | Notional amount | Fair value, assets | Fair value, liabilities | Fair value, net |
2022 | ||||
Forward exchange contracts1 | ||||
Under hedge accounting | 2,404 | 43 | -41 | 2 |
Not designated for hedge accounting | 1,111 | 7 | -15 | -8 |
Total | 3,515 | 50 | -56 | -6 |
Electricity forward contracts2 | ||||
Under hedge accounting | 169 | 9 | — | 9 |
Nickel commodity swaps3 | ||||
Not designated for hedge accounting | 192 | 1 | — | 1 |
Steel scrap commodity swaps3 | ||||
Not designated for hedge accounting | 1,048 | — | — | — |
Interest rate swaps1 | ||||
Under hedge accounting | 125 | 9 | — | 9 |
Total | 69 | -56 | 13 | |
Netting fair values of derivative financial instruments subject to ISDAs4 | -45 | 45 | ||
Total, net | 24 | -11 | 13 | |
2021 | ||||
Forward exchange contracts1 | ||||
Under hedge accounting | 2,108 | 28 | -17 | 11 |
Not designated for hedge accounting | 994 | 10 | -9 | 1 |
Total | 3,102 | 38 | -25 | 13 |
Electricity forward contracts2 | ||||
Under hedge accounting | 171 | 4 | — | 4 |
Nickel commodity swaps3 | ||||
Not designated for hedge accounting | 42 | — | — | — |
Interest rate swaps1 | ||||
Under hedge accounting | 75 | 1 | -1 | -1 |
Total | 43 | -27 | 16 | |
Netting fair values of derivative financial instruments subject to ISDAs4 | -23 | 23 | — | |
Total, net | 19 | -3 | 16 |
62 |
2023 | 2024 | 2025 | 2026 | 2027 and later | |
2022 | |||||
Notional amounts | |||||
Forward exchange contracts1 | 3,289 | 220 | 6 | — | — |
Electricity forward contracts2 | 120 | 48 | — | — | — |
Nickel commodity swaps3 | 192 | — | — | — | — |
Steel scrap commodity swaps3 | 1,048 | — | — | — | — |
Interest rate swaps1 | 25 | — | 30 | 25 | 45 |
Fair values, EUR million | |||||
Forward exchange contracts | — | -6 | — | — | — |
Electricity forward contracts | 8 | 1 | — | — | — |
Nickel commodity swaps | 1 | — | — | — | — |
Steel scrap commodity swaps | — | — | — | — | — |
Interest rate swaps | — | — | 2 | 1 | 6 |
2022 | 2023 | 2024 | 2025 | 2026 and later | |
2021 | |||||
Notional amounts | |||||
Forward exchange contracts1 | 2,685 | 410 | 7 | — | — |
Electricity forward contracts2 | 101 | 70 | — | — | — |
Nickel commodity swaps3 | 42 | — | — | — | — |
Interest rate swaps1 | — | — | — | 30 | 45 |
Fair values, EUR million | |||||
Forward exchange contracts | 6 | 7 | — | — | — |
Electricity forward contracts | 3 | 1 | — | — | — |
Nickel commodity swaps | — | — | — | — | — |
Interest rate swaps | — | — | — | -1 | 1 |
63 |
Year ended Dec 31, | ||
EUR million | 2022 | 2021 |
Dividends received | 1 | — |
Interest income on financial assets (excl. derivatives) | 8 | 4 |
Net gain from foreign exchange | 3 | 1 |
Interest component from forward contracts | 4 | 4 |
Financial income total | 15 | 9 |
Interest expenses on financial liabilities measured at amortized cost (excl. leases) | -10 | -5 |
Interest expenses on lease liabilities | -3 | -2 |
Net interest from defined benefit plans | -3 | -3 |
Other financial expenses | -4 | -4 |
Financial expenses total | -20 | -13 |
Financial income and expenses, net | -5 | -3 |
Year ended Dec 31, | ||
EUR million | 2022 | 2021 |
Exchange rate differences from interest-bearing financial assets and liabilities, and other items related to Group’s funding | 17 | -9 |
Exchange rate differences from derivative financial instruments | -14 | 9 |
Net gain or loss from foreign exchange | 3 | 1 |
64 |
2022 | |||||
EUR million | Warranty provisions | Restructuring provisions | Provisions for onerous contracts | Other provisions | Total |
Balance at beginning of the period | 188 | 2 | 18 | 6 | 214 |
Translation differences | -2 | — | — | — | -2 |
Additions charged to profit or loss | 112 | 5 | 16 | — | 133 |
Acquired in business combinations | 7 | — | 1 | 1 | 9 |
Used reserve | -80 | -1 | -9 | -2 | -92 |
Reversal of reserve | -35 | — | -9 | — | -44 |
Balance at end of the period | 190 | 5 | 18 | 6 | 219 |
Non-current | 35 | 1 | — | 2 | 38 |
Current | 156 | 4 | 18 | 4 | 181 |
65 |
As at Dec 31, | ||
EUR million | 2022 | 2021 |
Accrued personnel costs | 210 | 157 |
Accrued project costs | 103 | 112 |
Accrued interest | 4 | 2 |
Other payables | 274 | 125 |
Other current liabilities total | 591 | 396 |
Year ended Dec 31, | ||
EUR million | 2022 | 2021 |
Salaries and wages | -913 | -743 |
Pension costs, defined contribution plans | -87 | -72 |
Defined benefit plan costs1 | -7 | -10 |
Other post-employment benefits | -9 | -7 |
Share-based payments2 | -7 | -7 |
Other indirect employee costs | -148 | -108 |
Total | -1,171 | -948 |
2022 | 2021 | |
Personnel at end of the period | 17,548 | 14,246 |
Average number of personnel during the period | 16,554 | 14,163 |
66 |
Plan 2021– 2023 | Plan 2022– 2024 | |
2022 | ||
At beginning of the period | 413,596 | — |
Maximum number of shares to be granted | -7,298 | 281,682 |
Changes due to achievement criteria | 272 | -61,863 |
Actual number of shares granted | -360,200 | — |
Shares returned by plan participants | 2,397 | — |
Shares transferred to treasury shares | -2,397 | — |
At end of the period | 46,370 | 219,819 |
67 |
Performance period | 2018 | 2019 | 2020 |
Incentive based on | Comparable EBITA as a percentage of net sales, and orders received growth in the stable business | Comparable EBITA as a percentage of net sales, and orders received growth in the stable business | Comparable EBITA as a percentage of net sales, and orders received growth in the stable business |
Reward payment | In spring 2019 | In spring 2020 | In spring 2021 |
Total gross number of shares earned (including the matching share rewards) | 350,029 shares | 271,428 shares | 148,369 shares |
Valmet’s closing share price as at the grant date | EUR 18.33 | EUR 19.83 | EUR 19.59 |
Vesting period | February 2018 to December 2020 | February 2019 to December 2021 | February 2020 to December 2022 |
Long-term incentive plans 2021–2023 | Long-term incentive plans 2022–2024 | |||
Plan name | Performance Share Plan and Deferred Share Plan | Performance Share Plan | Performance Share Plan and Deferred Share Plan | Performance Share Plan |
Performance period | 2021 | 2021–2023 | 2022 | 2022–2024 |
Incentive based on | Comparable EBITA as a percentage of net sales, and orders received growth in the stable business | Predefined strategic target | Comparable EBITA as a percentage of net sales, and orders received growth in the stable business | ESG Index, targets linked to implementing Valmet’s Climate Program and Sustainability Agenda |
Reward payment | In spring 2022 | In spring 2024 | In spring 2023 | In spring 2025 |
Participants | ||||
Performance Share Plan | 13 | 11 | 14 | 13 |
Deferred Share Plan | 110 | 130 | ||
Total gross number of shares earned | 360,200 shares | 46,370 shares | As at December 31, 2022, a total of 186,585 shares were allotted to participants | As at December 31, 2022, a total of 33,234 shares were allotted to participants |
Valmet’s closing share price as at the grant date | 26.51 | 26.51 | 33.63 | 33.63 |
Vesting period | February 2021 to March 2024 | February 2021 to March 2024 | February 2022 to March 2025 | February 2022 to March 2025 |
68 |
Long-term incentive plans 2023–2025 | ||
Plan name | Performance Share Plan and Deferred Share Plan | Performance Share Plan |
Performance period | 2023 | 2023–2025 |
Incentive based on | Comparable EBITA as a percentage of net sales, and orders received growth in the stable business | Development of a valuation multiple of Valmet’s share in comparison to peer group as well as targets supporting the Company’s long-term strategic and financial development |
Reward payment | In spring 2024 | In spring 2026 |
Participants | ||
Performance Share Plan | 14 | 14 |
Deferred Share Plan | 130 | |
Total gross number of shares earned | The rewards to be paid will correspond to a maximum total of approximately 442,960 Valmet shares | |
Valmet’s closing share price as at the grant date | ||
Vesting period | February 2023 to March 2026 | February 2023 to March 2026 |
Year ended Dec 31, | ||
EUR thousand | 2022 | 2021 |
Plan 2018–2020 | -553 | -1,516 |
Plan 2021–2023 | -2,757 | -5,465 |
Plan 2022–2024 | -3,524 | — |
Total | -6,834 | -6,981 |
69 |
As at Dec 31, | ||||||
2022 | 2021 | |||||
EUR million | Funded | Unfunded | Total | Funded | Unfunded | Total |
Present value of funded obligation | 216 | — | 216 | 203 | — | 203 |
Fair value of plan assets | -216 | — | -216 | -188 | — | -188 |
Net surplus (-) / deficit (+) of funded plans | — | — | — | 16 | — | 16 |
Present value of unfunded obligation | — | 124 | 124 | — | 172 | 172 |
Asset (-) / liability (+) | — | 124 | 124 | 16 | 172 | 188 |
Amounts in the Consolidated statement of financial position | ||||||
Liabilities | 8 | 124 | 132 | 17 | 172 | 189 |
Assets | 7 | — | 7 | 1 | — | 1 |
Net liability | — | 124 | 124 | 16 | 172 | 188 |
70 |
Year ended Dec 31, | ||||||
2022 | 2021 | |||||
EUR million | Funded | Unfunded | Total | Funded | Unfunded | Total |
Employer's current service cost | 2 | 4 | 7 | 2 | 8 | 10 |
Net interest on net surplus / deficit | — | 3 | 3 | 1 | 2 | 3 |
Settlements | — | 1 | — | — | — | -1 |
Total expenses | 2 | 8 | 10 | 3 | 10 | 12 |
2022 | 2021 | |||||
EUR million | Funded | Unfunded | Total | Funded | Unfunded | Total |
Present value of obligation at beginning of the period | 203 | 172 | 375 | 200 | 170 | 371 |
Other adjustments | — | 1 | 1 | — | — | — |
Acquired in business combinations | 66 | 13 | 79 | — | — | — |
Employer's current service cost | 2 | 5 | 7 | 2 | 8 | 10 |
Interest expense | 7 | 3 | 10 | 4 | 2 | 6 |
Liabilities extinguished on settlements | -3 | — | -3 | -3 | — | -3 |
Actuarial gain (-) / loss (+) due to change in financial assumptions | -61 | -64 | -124 | -7 | -3 | -10 |
Actuarial gain (-) / loss (+) due to change in demographic assumptions | — | -1 | -1 | — | -1 | — |
Actuarial gain (-) / loss (+) due to experience | 3 | 8 | 11 | 2 | 3 | 5 |
Benefits paid from the arrangements | -14 | — | -14 | -8 | — | -8 |
Benefits paid directly by employer | — | -5 | -6 | -1 | -5 | -6 |
Translation differences | 12 | -9 | 3 | 13 | -2 | 11 |
Present value of defined benefit obligation at end of the period | 216 | 124 | 340 | 203 | 172 | 375 |
- of which related to active members | 109 | 158 | ||||
- of which related to deferred members | 49 | 67 | ||||
- of which related to pensioner members | 181 | 149 |
2022 | 2021 | |||||
EUR million | Funded | Unfunded | Total | Funded | Unfunded | Total |
Fair value of plan assets at beginning of the period | 188 | — | 188 | 170 | — | 170 |
Other adjustments to the fair value of assets | -3 | — | -3 | -3 | — | -3 |
Acquired in business combinations | 76 | — | 76 | — | — | — |
Interest income on assets | 7 | — | 7 | 4 | — | 4 |
Return on plan assets excluding interest income | -56 | — | -56 | 8 | — | 8 |
Employer contributions | 6 | — | 6 | 5 | — | 5 |
Benefits paid from the arrangements | -14 | — | -14 | -8 | — | -8 |
Translation differences | 12 | — | 12 | 12 | — | 12 |
Fair value of plan assets at end of the period | 216 | — | 216 | 188 | — | 188 |
71 |
Year ended Dec 31, | ||||||
2022 | 2021 | |||||
EUR million | Funded | Unfunded | Total | Funded | Unfunded | Total |
Experience gain (-) / loss (+) on assets | 56 | — | 56 | -8 | — | -8 |
Actuarial gain (-) / loss (+) on liabilities due to change in financial assumptions | -61 | -63 | -124 | -7 | -3 | -10 |
Actuarial gain (-) / loss (+) on liabilities due to change in demographic assumptions | — | -1 | -1 | — | -1 | — |
Actuarial gain (-) / loss (+) on liabilities due to experience | 3 | 8 | 11 | 2 | 3 | 5 |
Translation differences | — | — | — | 1 | -1 | -1 |
Total gain (-) / loss (+) | -2 | -57 | -58 | -12 | -2 | -14 |
2022 | 2021 | |||||
As at Dec 31 | Quoted | Unquoted | Total | Quoted | Unquoted | Total |
Equities | 21% | — | 21% | 26% | — | 26% |
Bonds | 68% | — | 68% | 58% | — | 58% |
Other | 2% | 10% | 11% | 1% | 14% | 16% |
Total | 90% | 10% | 100% | 86% | 14% | 100% |
2022 | 2021 | |||||
As at Dec 31 | Funded | Unfunded | All plans | Funded | Unfunded | All plans |
Discount rate | 5.0% | 4.1% | 4.7% | 2.4% | 1.8% | 2.2% |
Salary increase | 2.0% | 2.9% | 2.3% | 2.8% | 3.0% | 2.9% |
Pension increase | 1.2% | 2.0% | 1.5% | 2.3% | 2.2% | 2.2% |
Medical cost trend rates | — | 4.8% | 4.8% | — | 5.0% | 5.0% |
Life expectancy at age 65 for a male participant currently aged 65 | Life expectancy at age 65 for a female participant currently aged 65 | |||
Expressed in years | 2022 | 2021 | 2022 | 2021 |
Sweden | 22 | 22 | 24 | 24 |
Canada | 22 | 22 | 24 | 24 |
USA | 21 | 21 | 23 | 23 |
Finland | 21 | 21 | 26 | 26 |
Life expectancy at age 65 for a male participant currently aged 45 | Life expectancy at age 65 for a female participant currently aged 45 | |||
Expressed in years | 2022 | 2021 | 2022 | 2021 |
Sweden | 24 | 23 | 26 | 25 |
Canada | 23 | 23 | 25 | 25 |
USA | 22 | 22 | 24 | 24 |
Finland | 24 | 24 | 28 | 28 |
72 |
As at Dec 31, | ||||||
2022 | 2021 | |||||
EUR million | Funded | Unfunded | Total | Funded | Unfunded | Total |
Discount rate | ||||||
Increase of 0.25% | -5 | -5 | -10 | -6 | -8 | -14 |
Decrease of 0.25% | 5 | 5 | 10 | 6 | 9 | 15 |
Salary increase rate | ||||||
Increase of 0.25% | — | 3 | 3 | 1 | 5 | 6 |
Decrease of 0.25% | — | -3 | -3 | -1 | -5 | -6 |
Pension increase rate | ||||||
Increase of 0.25% | 1 | 2 | 3 | 1 | 5 | 6 |
Decrease of 0.25% | — | -3 | -4 | -1 | -5 | -6 |
Medical cost trend | ||||||
Increase of 1% | — | — | — | — | — | — |
Decrease of 1% | — | -1 | -1 | — | — | — |
Life expectancy | ||||||
Increase of one year | 6 | 4 | 10 | 6 | 8 | 14 |
Decrease of one year | -6 | -5 | -11 | -6 | -7 | -13 |
2022 | 2021 | |||||
Expressed in years | Funded | Unfunded | All plans | Funded | Unfunded | All plans |
As at December 31 | 9 | 17 | 12 | 13 | 20 | 16 |
73 |
74 |
Year ended Dec 31, | ||
EUR million | 2022 | 2021 |
Profit before taxes | 431 | 395 |
Taxes calculated according to tax rate in Finland | -86 | -80 |
Impact of changes in tax rates | -1 | -1 |
Income tax for prior years1 | 1 | -3 |
Effect of different tax rates in foreign subsidiaries | -16 | -13 |
Utilization of tax losses carried forward | 1 | — |
Non-recoverable foreign taxes | -3 | -2 |
Effect of tax-free income and non-deductible expenses2 | 9 | — |
Other | 3 | — |
Income tax expense | -93 | -99 |
Effective tax rate, (%) | 21.6% | 25.1% |
Effective tax rate, (%) excluding income tax for prior years | 21.8% | 24.4% |
Year ended Dec 31, | ||||||
2022 | 2021 | |||||
EUR million | Before taxes | Tax | After taxes | Before taxes | Tax | After taxes |
Gains and losses on cash flow hedges | -4 | 1 | -3 | -13 | 3 | -10 |
Change in fair value reserve | -2 | — | -1 | 2 | — | 1 |
Remeasurement of defined benefit plans | 58 | -12 | 47 | 14 | -5 | 9 |
Currency translation on subsidiary net investments | -4 | — | -4 | 25 | — | 25 |
Share of other comprehensive income of associated companies accounted for using equity method | — | — | — | 1 | — | 1 |
Total comprehensive income for the period | 48 | -10 | 38 | 29 | -3 | 26 |
Deferred tax | — | -10 | — | — | -3 | — |
Total | — | -10 | — | — | -3 | — |
75 |
EUR million | Balance at beginning of the period | Translation differences | Charged to income statement | Charged to other compre- hensive income | Acquired in business combination | Balance at end of the period |
2022 | ||||||
Deferred tax assets | ||||||
Tax losses carried forward | 4 | — | -1 | — | 3 | 6 |
Fixed assets | 9 | — | 1 | — | 1 | 11 |
Leases | 1 | — | — | — | 10 | 10 |
Inventory | 4 | — | — | — | 9 | 13 |
Provisions | 30 | — | 4 | — | 2 | 37 |
Accruals | 2 | — | 1 | — | 1 | 4 |
Employee benefits | 21 | -1 | -3 | -11 | — | 5 |
Other | 5 | — | 6 | 3 | 9 | 23 |
Total deferred tax assets | 77 | -1 | 6 | -8 | 34 | 108 |
Offset against deferred tax liabilities1 | -11 | -45 | ||||
Net deferred tax assets | 66 | 62 | ||||
Deferred tax liabilities | ||||||
Purchase price allocations | 74 | 1 | -10 | — | 195 | 261 |
Fixed assets | 4 | — | — | — | 5 | 9 |
Leases | 1 | — | -1 | — | 9 | 9 |
Other | 1 | — | -2 | 2 | 4 | 5 |
Total deferred tax liabilities | 80 | 2 | -13 | 2 | 213 | 284 |
Offset against deferred tax assets1 | -11 | -45 | ||||
Net deferred tax liabilities | 69 | 238 | ||||
2021 | ||||||
Deferred tax assets | ||||||
Tax losses carried forward | 4 | — | — | — | — | 4 |
Fixed assets | 10 | — | -1 | — | — | 9 |
Inventory | 3 | — | — | — | — | 3 |
Provisions | 27 | 1 | 2 | — | — | 30 |
Accruals | 1 | 1 | — | — | — | 3 |
Employee benefits | 25 | — | — | -4 | — | 21 |
Other | 2 | -1 | 2 | 3 | — | 6 |
Total deferred tax assets | 72 | 1 | 3 | -1 | — | 76 |
Offset against deferred tax liabilities1 | -10 | -10 | ||||
Net deferred tax assets | 61 | 66 | ||||
Deferred tax liabilities | ||||||
Purchase price allocations | 72 | 2 | -1 | — | 2 | 74 |
Fixed assets | 4 | — | -1 | — | — | 4 |
Other | — | -2 | 1 | 2 | — | 1 |
Total deferred tax liabilities | 76 | — | -1 | 2 | 2 | 79 |
Offset against deferred tax assets1 | -10 | -10 | ||||
Net deferred tax liabilities | 65 | 69 |
76 |
2022 | 2021 | |
Share capital at end of the period, EUR | 140,000,000 | 100,000,000 |
Number of shares at end of the period | 184,529,605 | 149,864,619 |
Treasury shares at end of the period | 344,775 | 393,423 |
Shares outstanding at end of the period | 184,184,830 | 149,471,196 |
Average number of shares outstanding during the financial year | 175,617,981 | 149,467,939 |
77 |
Selling, general and administrative expenses 2022, EUR 852 million | Selling, general and administrative expenses 2021, EUR 597 million |
Year ended Dec 31, | ||
EUR million | 2022 | 2021 |
Gain on sale of fixed assets | 1 | 1 |
Reversal of allowance for doubtful receivables and contract assets | 4 | 4 |
Interest component from forward contracts | — | 2 |
Commodity derivatives | 1 | 1 |
Gain from remeasurement of Valmet's previously held equity interest in Neles | 59 | — |
Insurance compensation | 22 | — |
Post-acquisition period remeasurement of contingent consideration | 2 | 3 |
Income related to tax and customs duty adjustments | 2 | 5 |
Income arising from real estate related transactions | — | 5 |
Other income | 10 | 7 |
Other operating income, total | 100 | 27 |
Impairment of fixed assets and right-of-use assets | -4 | -1 |
Net loss from foreign exchange | -9 | -12 |
Interest component from forward contracts | -1 | — |
Non-recoverable foreign taxes | -8 | -2 |
Allowance for doubtful receivables and contract assets | -7 | -6 |
Other expenses | -6 | -6 |
Other operating expenses, total | -36 | -27 |
Other operating income and expenses, net | 64 | — |
Year ended Dec 31, | ||
EUR million | 2022 | 2021 |
Exchange rate differences from trade receivables and payables | 2 | -18 |
Exchange rate differences from derivative financial instruments | -11 | 6 |
Net loss from foreign exchange | -9 | -12 |
78 |
EUR million | As at April 1, 2022 |
Shares issued as merger consideration | 978 |
Fair value of Valmet's previously held equity interest in Neles | 411 |
Settlement of pre-existing relationship | 87 |
Total Merger consideration | 1,476 |
79 |
EUR million | As at April 1, 2022 |
Non-current assets | |
Goodwill | 870 |
Other intangible assets | 828 |
Property, plant and equipment | 73 |
Right-of-use assets | 47 |
Deferred tax asset | 34 |
Other non-current assets | 13 |
Total non-current assets | 1,865 |
Current assets | |
Inventories | 203 |
Trade receivables | 87 |
Other current financial assets | 1 |
Other current assets | 50 |
Cash and cash equivalents | 130 |
Total current assets | 470 |
Non-current liabilities | |
Non-current lease liabilities | 32 |
Employee benefit liabilities | 18 |
Deferred tax liabilities | 211 |
Total non-current liabilities | 261 |
Current liabilities | |
Current debt | 384 |
Current lease liabilities | 15 |
Trade payables | 60 |
Provisions | 10 |
Amounts due to customers under revenue contracts | 30 |
Other current liabilities | 100 |
Total current liabilities | 598 |
Net assets acquired | 1,476 |
80 |
EUR million | 2023 | 2024 | 2025 | 2026 | 2027 and later |
Loans from financial institutions | |||||
Repayments | 40 | 140 | 31 | 272 | 112 |
Interests | 14 | 12 | 10 | 6 | 1 |
Trade payables and other current financial liabilities | 557 | — | — | — | — |
Total | 611 | 152 | 41 | 278 | 114 |
EUR million | 2022 | 2023 | 2024 | 2025 | 2026 and later |
Loans from financial institutions | |||||
Repayments | 222 | 40 | 40 | 31 | 84 |
Interests | 3 | — | — | — | — |
Trade payables and other current financial liabilities | 374 | — | — | — | — |
Total | 599 | 40 | 40 | 31 | 85 |
81 |
As at Dec 31, | ||
EUR million | 2022 | 2021 |
Interest-bearing debt | 710 | 417 |
Cash and cash equivalents | 277 | 517 |
Interest-bearing financial assets | 30 | 47 |
Interest-bearing net debt | 403 | -147 |
Total equity | 2,501 | 1,332 |
EUR million | 2022 | 2021 |
Profit for the period | -/+ 1.2 | +/- 0.9 |
Equity | +/- 2.4 | +/- 2.5 |
82 |
As at Dec 31, 2022 | |||||
EUR million | EUR | SEK | USD | CNY | Others |
Operational items | 229 | -356 | 333 | -211 | 5 |
of which trade receivables and other current assets | -56 | -123 | 103 | 46 | 30 |
of which trade payables and other current liabilities | -13 | 35 | -19 | -38 | 34 |
Financial items | 321 | -135 | -97 | -120 | 31 |
Hedges | -579 | 485 | -222 | 341 | -26 |
under hedge accounting | -323 | 278 | -224 | 235 | 35 |
not qualifying for hedge accounting | -256 | 207 | 3 | 106 | -61 |
Total exposure | -29 | -5 | 14 | 10 | 10 |
As at Dec 31, 2021 | |||||
EUR million | EUR | SEK | USD | CNY | Others |
Operational items | 169 | -334 | 293 | -196 | 68 |
of which trade receivables and other current assets | 1 | -123 | 79 | 45 | -3 |
of which trade payables and other current liabilities | -41 | 60 | -11 | -25 | 16 |
Financial items | 345 | -207 | 2 | -160 | 19 |
Hedges | -492 | 517 | -294 | 357 | -89 |
under hedge accounting | -219 | 257 | -212 | 224 | -51 |
not qualifying for hedge accounting | -273 | 260 | -82 | 134 | -38 |
Total exposure | 22 | -24 | 2 | 1 | -1 |
As at Dec 31, 2022 | |||||
EUR million | SEK | USD | CNY | Others | Total |
EUR +/-10% change | +/- 0.4 | -/+ 1.2 | -/+ 0.8 | -/+ 0.8 | -/+ 2.4 |
As at Dec 31, 2021 | |||||
EUR million | SEK | USD | CNY | Others | Total |
EUR +/-10% change | +/- 1.9 | -/+ 0.1 | -/+ 0.1 | +/- 0.1 | +/- 1.8 |
EUR million | 2022 | 2021 |
Profit for the period | -/+ 0.5 | +/- 2.5 |
Equity | -/+ 25.8 | -/+ 17.4 |
83 |
EUR million | 2022 | 2021 |
Electricity - effect in equity | +/- 1.0 | +/- 0.6 |
Nickel - effect in profit for the period | +/- 0.5 | +/- 0.1 |
Steel scrap - effect in profit for the period | +/- 0.0 | — |
Company name | Place of incorporation and principal place of business | Share of ownership | Measurement | |
Dec 31, 2022 | Dec 31, 2021 | |||
Nanjing SAC Valmet Automation Co., Ltd. | China | 21.95% | 21.95% | Equity method |
Allimand S.A. | France | 35.8% | 35.8% | Equity method |
Valpro gerenciamento de obras Ltda | Brazil | 51.0% | 51.0% | Equity method |
84 |
2022 | 2021 | ||
EUR million | SAC | Neles1 | SAC |
Balance sheet | |||
Non-current assets | 17 | 216 | 16 |
Current assets | 123 | 449 | 108 |
Non-current liabilities | 1 | 213 | — |
Current liabilities | 68 | 175 | 60 |
Net assets | 71 | 277 | 64 |
Valmet’s share of net assets | 15 | 82 | 14 |
Income statement | |||
Revenue | 108 | 592 | 87 |
Profit or loss | 13 | 50 | 9 |
Total comprehensive income | 13 | 56 | 9 |
85 |
2022 | 2021 | ||
EUR million | SAC | Neles | SAC |
Net assets at beginning of the period1 | 64 | 253 | 52 |
Translation differences | -1 | — | 6 |
Profit for the period | 13 | 50 | 9 |
Other comprehensive income for the period | -1 | 7 | — |
Other changes in net assets | — | — | — |
Dividends paid | -4 | -33 | -4 |
Net assets at end of the period | 71 | 277 | 64 |
Valmet's share of net assets | 15 | 82 | 14 |
Notional goodwill and fair value adjustments | — | 365 | — |
Carrying value at end of the period | 15 | 447 | 14 |
Market value of listed shares | 608 |
Year ended Dec 31, | ||
EUR million | 2022 | 2021 |
Historical cost | ||
Historical cost at beginning of the period | 464 | 464 |
Additions | — | — |
Impairments | — | — |
Reclassification1 | -456 | — |
Other adjustments | — | — |
Historical cost at end of the period | 8 | 464 |
Equity adjustments | ||
Equity adjustments at beginning of the period | -3 | 4 |
Profit for the period | 9 | 17 |
Other comprehensive income for the period | — | 2 |
Dividends received | -90 | -11 |
Expensing of fair value adjustments | -2 | -14 |
Reclassification1 | 93 | — |
Other adjustments | — | -1 |
Equity adjustments at end of the period | 7 | -3 |
Carrying value at end of the period | 15 | 461 |
86 |
Year ended Dec 31, | ||
EUR million | 2022 | 2021 |
Audit | -2.3 | -1.7 |
Services under the Finnish Auditing Act, chapter 1, section 1(1), point 2 | — | -0.5 |
Tax consulting | — | — |
Other services | -0.1 | -0.4 |
Total | -2.5 | -2.6 |
87 |
EUR thousand | Salaries and other short-term benefits | Performance bonuses | Share-based payments | Post- retirement benefits | Total |
2022 | |||||
President and CEO | -767 | -686 | -781 | -379 | -2,613 |
Other Executive Team members | -3,412 | -1,242 | -2,666 | -1,451 | -8,771 |
Total | -4,179 | -1,929 | -3,447 | -1,829 | -11,384 |
2021 | |||||
President and CEO | -697 | -637 | -734 | -334 | -2,402 |
Other Executive Team members | -2,971 | -1,282 | -2,672 | -1,297 | -8,224 |
Total | -3,669 | -1,920 | -3,406 | -1,631 | -10,626 |
EUR thousand | 2022 |
Mikael Mäkinen, Chairman | -167 |
Jaakko Eskola, Vice Chairman since April 1, 2022 | -82 |
Aaro Cantell, Member since April 1, 2022, Vice Chairman until April 1, 2022 | -83 |
Anu Hämäläinen, Member since April 1, 2022 | -77 |
Pekka Kemppainen, Member | -84 |
Per Lindberg, Member | -74 |
Monika Maurer, Member | -87 |
Eriikka Söderström, Member | -93 |
Tarja Tyni, Member until March 22, 2022 | -4 |
Rogério Ziviani, Member until March 22, 2022 | -2 |
Juha Pöllänen, Personnel Representative | -8 |
Total | -761 |
88 |
Company name | Country of incorporation and place of business | Parent holding, % | Group ownership interest, % |
Neles Australia Flow Control Pty Ltd | Australia | — | 100.0 |
Valmet Pty Ltd | Australia | — | 100.0 |
Neles Austria GmbH | Austria | — | 100.0 |
Valmet GesmbH | Austria | — | 100.0 |
Valmet Celulose Papel e Energia Ltda. | Brazil | — | 100.0 |
Valmet Fabrics Tecidos Técnicos Ltda. | Brazil | — | 100.0 |
Valmet Flow Control Ltda. | Brazil | — | 100.0 |
Valmet Ltd. | Canada | — | 100.0 |
Valmet Flow Control Ltd. | Canada | 100.0 | 100.0 |
Neles Chile SpA | Chile | — | 100.0 |
Valmet S.A. | Chile | — | 100.0 |
Neles (China) Investment Co. Ltd | China | 100.0 | 100.0 |
Neles Flow Control (Shanghai) Co. Ltd | China | — | 100.0 |
Neles Taiwan Co. Ltd | China | — | 100.0 |
Valmet (China) Co., Ltd. | China | — | 100.0 |
Valmet Automation (Shanghai) Co., Ltd. | China | — | 100.0 |
Valmet Fabrics (China) Co., Ltd. | China | — | 100.0 |
Valmet Flow Control (Jiaxing) Co., Ltd | China | — | 100.0 |
Valmet Paper (Shanghai) Co., Ltd. | China | — | 100.0 |
Valmet Paper Technology (China) Co., Ltd. | China | — | 100.0 |
Valmet Paper Technology (Guangzhou) Co., Ltd. | China | — | 100.0 |
Valmet Paper Technology (Xi'an) Co., Ltd. | China | — | 75.0 |
Valmet Technologies Co., Ltd. | China | — | 100.0 |
Valmet Paper Machinery (Changzhou) Co., Ltd. | China | — | 100.0 |
Valmet d.o.o. | Croatia | — | 100.0 |
Neles Czech Republic s.r.o. | Czech Republic | — | 100.0 |
Valmet s.r.o. | Czech Republic | — | 100.0 |
Valmet Technologies Oü | Estonia | — | 100.0 |
Valmet Automation Oy | Finland | 100.0 | 100.0 |
Valmet Flow Control Oy | Finland | 100.0 | 100.0 |
Valmet Kauttua Oy | Finland | — | 100.0 |
Valmet Technologies Oy | Finland | 100.0 | 100.0 |
Valmet Automation SAS | France | — | 100.0 |
Valmet SAS | France | — | 100.0 |
Valmet Flow Control SAS | France | — | 100.0 |
Valmet Deutschland GmbH | Germany | — | 100.0 |
Valmet GmbH | Germany | — | 100.0 |
Valmet Flow Control GmbH | Germany | — | 100.0 |
Valmet Plattling GmbH | Germany | — | 100.0 |
Neles India Private Limited | India | — | 100.0 |
Valmet Technologies and Services Private Limited | India | — | 100.0 |
Valmet Technologies Private Limited | India | — | 100.0 |
PT Valmet | Indonesia | — | 100.0 |
PT Valmet Automation Indonesia | Indonesia | — | 100.0 |
PT Valmet Technology Center | Indonesia | — | 100.0 |
Neles Italy SpA | Italy | — | 100.0 |
Valmet S.p.A. | Italy | — | 100.0 |
Valmet Technologies S.R.L.1 | Italy | — | 100.0 |
Neles Japan Co. Ltd | Japan | — | 100.0 |
Valmet K.K. | Japan | — | 100.0 |
89 |
Company name | Country of incorporation and place of business | Parent holding, % | Group ownership interest, % |
Neles Flow Control Malaysia Sdn. Bhd. | Malaysia | — | 100.0 |
Valmet Sdn. Bhd. | Malaysia | — | 100.0 |
Neles Mexico SA de CV | Mexico | — | 100.0 |
Valmet Technologies S. de R.L. de C.V. | Mexico | — | 100.0 |
Neles Netherlands B.V. | Netherlands | — | 100.0 |
Valmet B.V. | Netherlands | — | 100.0 |
Valmet AS | Norway | — | 100.0 |
Valmet Flow Control S.A.C | Peru | — | 100.0 |
Valmet Automation Sp. z o.o. | Poland | — | 100.0 |
Valmet Flow Control Sp. z.o.o. | Poland | — | 100.0 |
Valmet Services Sp. z o.o. | Poland | — | 100.0 |
Valmet Steel Structures Sp. z o.o. | Poland | — | 100.0 |
Valmet Technologies and Services S.A. | Poland | — | 100.0 |
Valmet Technologies Sp. z.o.o.1 | Poland | — | 100.0 |
Valmet Lda | Portugal | — | 100.0 |
Valmet Flow Control, Unipessoal LDA | Portugal | — | 100.0 |
Neles Automation WLL2 | Qatar | — | 49.0 |
Neles Korea Co. Ltd | Republic of Korea | — | 100.0 |
Valmet Inc. | Republic of Korea | — | 100.0 |
Valmet Flow Control S.R.L. | Romania | — | 100.0 |
OOO Neles1 | Russia | — | 100.0 |
Valmet JSC1 | Russia | — | 100.0 |
Neles Plant Saudi Arabia LLC | Saudi Arabia | — | 70.0 |
Neles Asia Pacific Pte Ltd | Singapore | — | 100.0 |
Valmet Pte. Ltd. | Singapore | — | 100.0 |
Valmet Flow Control South Africa Pty Ltd | South Africa | — | 100.0 |
Valmet South Africa (Pty) Ltd | South Africa | — | 100.0 |
Neles Flow Control Spain, S.L. | Spain | — | 100.0 |
Valmet Technologies, S.A.U. | Spain | — | 100.0 |
Valmet Technologies Zaragoza, S.L. | Spain | — | 81.0 |
Coldwater AB | Sweden | — | 100.0 |
Coldwater Jocell AB | Sweden | — | 100.0 |
Valmet AB | Sweden | 100.0 | 100.0 |
Valmet Flow Control AB | Sweden | — | 100.0 |
Valmet Co., Ltd. | Thailand | — | 100.0 |
Valmet Flow Control Co., Ltd. | Thailand | — | 100.0 |
Valmet Flow Control Dis Tic A.S. | Turkey | — | 100.0 |
Valmet Selüloz Kagit ve Enerji Teknolojileri A.S. | Turkey | — | 100.0 |
Valmet Flow Control LLC2 | United Arab Emirates | — | 49.0 |
Valmet FZE | United Arab Emirates | — | 100.0 |
Valmet Process Technologies and Services LLC2 | United Arab Emirates | — | 49.0 |
Neles UK Ltd | United Kingdom | — | 100.0 |
Valmet Limited | United Kingdom | — | 100.0 |
Neles-Jamesbury Inc. | USA | 100.0 | 100.0 |
Valmet, Inc. | USA | 73.5 | 100.0 |
Valmet Flow Control Inc. | USA | — | 100.0 |
Valmet Co., Ltd. | Vietnam | — | 100.0 |
90 |
91 |
Year ended Dec 31, | |||
EUR | Note | 2022 | 2021 |
Net sales1 | 16,386,451.29 | 14,361,580.50 | |
Other operating income | 3 | 5,430,988.64 | 4,508,170.79 |
Personnel expenses | 2 | -20,668,616.25 | -17,148,845.38 |
Depreciation and amortization | 7 | -877,827.34 | -1,093,875.93 |
Other operating expenses | 3, 4 | -33,540,575.65 | -17,702,751.76 |
Operating profit | -33,269,579.31 | -17,075,721.78 | |
Financial income and expenses, net | 5 | 202,516,930.18 | 54,786,799.42 |
Profit before appropriations and taxes | 169,247,350.87 | 37,711,077.64 | |
Group contributions | 164,643,000.00 | 169,448,000.00 | |
Income taxes | 6 | -24,389,074.25 | -29,741,329.86 |
Profit for the period | 309,501,276.62 | 177,417,747.78 |
92 |
As at Dec 31, | |||
EUR | Note | 2022 | 2021 |
Non-current assets | |||
Intangible assets | 7 | 1,345,901.45 | 1,811,785.60 |
Property, plant and equipment | 7 | 4,135,299.65 | 4,490,916.25 |
Equity investments | 8 | 2,281,489,498.87 | 1,863,129,329.34 |
Non-current receivables | 10, 11 | 132,823,313.93 | 110,493,726.64 |
Total non-current assets | 2,419,794,013.90 | 1,979,925,757.83 | |
Current assets | |||
Current receivables | 10, 11 | 645,972,564.84 | 372,569,506.15 |
Cash and cash equivalents | 114,030,701.19 | 318,615,613.43 | |
Total current assets | 760,003,266.03 | 691,185,119.58 | |
Total assets | 3,179,797,279.93 | 2,671,110,877.41 |
As at Dec 31, | |||
EUR | Note | 2022 | 2021 |
Equity | 12 | ||
Share capital | 140,000,000.00 | 100,000,000.00 | |
Reserve for invested unrestricted equity | 481,121,229.04 | 430,864,381.31 | |
Hedge and other reserves | 6,943,646.00 | -655,324.80 | |
Retained earnings | 655,940,670.57 | 662,778,984.83 | |
Profit for the period | 309,501,276.62 | 177,417,747.78 | |
Total equity | 1,593,506,822.23 | 1,370,405,789.12 | |
Liabilities | |||
Non-current liabilities | 11, 13 | 572,235,388.82 | 206,278,837.88 |
Current liabilities | 11, 14 | 1,014,055,068.88 | 1,094,426,250.41 |
Total liabilities | 1,586,290,457.70 | 1,300,705,088.29 | |
Total equity and liabilities | 3,179,797,279.93 | 2,671,110,877.41 |
93 |
Year ended Dec 31, | ||
EUR thousand | 2022 | 2021 |
Cash flows from operating activities | ||
Profit before appropriations and taxes | 169,247 | 37,711 |
Adjustments | ||
Depreciation and amortization | 878 | 1,094 |
Financial income and expenses, net | -202,517 | -54,787 |
Other non-cash items | 3,627 | -2,111 |
Total adjustments | -198,012 | -55,804 |
Change in working capital | -6,953 | -13,298 |
Interest and other financial expenses paid | -27,598 | -14,294 |
Dividends received | 134,177 | 57,010 |
Interest and other financial income received | 18,162 | 11,550 |
Income taxes paid | -41,226 | -45,424 |
Net cash provided by (+) / used in (-) operating activities | 47,799 | -22,549 |
Cash flows from investing activities | ||
Investments in tangible and intangible assets | -32 | -268 |
Net increase (-) / decrease (+) in loan receivables from Group companies | -32,970 | 14,710 |
Net cash provided by (+) / used in (-) investing activities | -33,002 | 14,442 |
Cash flows from financing activities: | ||
Purchase of treasury shares | -4,830 | -2,759 |
Issue of treasury shares to Group companies | 4,867 | 1,898 |
Dividends paid | -179,426 | -134,526 |
Group contribution received | 169,448 | 187,388 |
Proceeds from non-current debt | 400,000 | 100,000 |
Repayments of current portion of non-current debt | -587,000 | -118,000 |
Net proceeds from (+) / repayments of (-) current debt | 94,739 | — |
Net proceeds from (+) / repayments of (-) debt from Group companies | -26,851 | -33,376 |
Net increase (+) / decrease (-) in Group pool accounts | -153,511 | 229,690 |
Net cash provided by (+) / used in (-) financing activities | -282,563 | 230,315 |
Net increase (+) / decrease (-) in cash and cash equivalents | -267,767 | 222,208 |
Cash and cash equivalents transferred in merger | 63,182 | — |
Cash and cash equivalents at beginning of the period | 318,616 | 96,408 |
Cash and cash equivalents at end of the period | 114,031 | 318,616 |
94 |
Intangible assets | 10 years |
Buildings and structures | 12–30 years |
Machinery and equipment | 5–10 years |
Other tangible assets | 20 years |
95 |
Year ended Dec 31, | ||
EUR thousand | 2022 | 2021 |
Salaries and wages | -17,225 | -14,162 |
Pension costs | -2,975 | -2,722 |
Other indirect employee costs | -468 | -265 |
Total | -20,669 | -17,149 |
Year ended Dec 31, | ||
EUR thousand | 2022 | 2021 |
President and CEO | -2,613 | -2,402 |
Members of the Board | -761 | -715 |
Total | -3,374 | -3,117 |
2022 | 2021 | |
Personnel at end of the period | 143 | 118 |
Average number of personnel during the period | 140 | 116 |
Year ended Dec 31, | ||
EUR thousand | 2022 | 2021 |
Change in fair value of derivatives | 5,431 | 4,508 |
Other operating income, total | 5,431 | 4,508 |
Consulting and other services | -27,573 | -12,872 |
IT | -980 | -1,277 |
Other | -4,988 | -3,554 |
Other operating expenses, total | -33,541 | -17,703 |
96 |
Year ended Dec 31, | ||
EUR thousand | 2022 | 2021 |
Audit | -469 | -423 |
Services under the Finnish Auditing Act, chapter 1, section 1(1), point 2 | -35 | -509 |
Tax consulting | — | -48 |
Other services | -84 | -343 |
Total | -588 | -1,322 |
Year ended Dec 31, | ||||||
2022 | 2021 | |||||
EUR thousand | Group companies | Others | Total | Group companies | Others | Total |
Dividends received | 122,629 | 89,594 | 212,223 | 47,000 | 10,010 | 57,010 |
Interest income | 9,824 | 1,468 | 11,292 | 5,340 | 131 | 5,472 |
Interest expenses | -7,256 | -8,894 | -16,149 | -371 | -4,425 | -4,796 |
Net gain/loss from foreign exchange | -246 | 340 | 93 | -6,925 | 7,407 | 483 |
Interest component from forward contracts | -4,863 | 3,600 | -1,263 | -4,188 | 3,702 | -486 |
Other financial expenses | — | -3,679 | -3,679 | — | -2,895 | -2,895 |
Total | 120,088 | 82,429 | 202,517 | 40,856 | 13,931 | 54,787 |
Year ended Dec 31, | ||
EUR thousand | 2022 | 2021 |
Income tax for the financial period | -24,562 | -29,950 |
Income tax for prior periods | 242 | 181 |
Change in deferred taxes | -69 | 28 |
Total | -24,389 | -29,741 |
97 |
EUR thousand | Intangible assets | Land areas | Buildings and structures | Machinery and equipment | Other tangible assets | Tangible assets total | Total |
2022 | |||||||
Acquisition cost at beginning of the period | 2,739 | 809 | 9,476 | 592 | 557 | 11,434 | 14,172 |
Additions | 1,896 | — | — | — | 38 | 38 | 1,934 |
Disposals | -1,878 | — | — | — | — | — | -1,878 |
Acquisition cost at end of the period | 2,757 | 809 | 9,476 | 592 | 596 | 11,472 | 14,229 |
Accumulated depreciation at beginning of the period | -927 | — | -6,097 | -592 | -254 | -6,943 | -7,870 |
Depreciation charges for the period | -484 | — | -369 | — | -25 | -394 | -878 |
Accumulated depreciation at end of the period | -1,411 | — | -6,466 | -592 | -279 | -7,337 | -8,747 |
Carrying value at end of the period | 1,346 | 809 | 3,010 | — | 316 | 4,135 | 5,481 |
EUR thousand | Intangible assets | Land areas | Buildings and structures | Machinery and equipment | Other tangible assets | Tangible assets total | Total |
2021 | |||||||
Acquisition cost at beginning of the period | 2,739 | 809 | 9,208 | 592 | 557 | 11,166 | 13,904 |
Additions | — | — | 268 | — | — | 268 | 268 |
Acquisition cost at end of the period | 2,739 | 809 | 9,476 | 592 | 557 | 11,434 | 14,172 |
Accumulated depreciation at beginning of the period | -443 | — | -5,512 | -592 | -229 | -6,333 | -6,776 |
Depreciation charges for the period | -484 | — | -585 | — | -25 | -610 | -1,094 |
Accumulated depreciation at end of the period | -927 | — | -6,097 | -592 | -254 | -6,943 | -7,870 |
Carrying value at end of the period | 1,812 | 809 | 3,379 | — | 303 | 4,491 | 6,303 |
98 |
EUR thousand | Shares in Group companies | Other shares | Investments in associated companies | Investments total |
2022 | ||||
Acquisition cost at beginning of the period | 1,405,474 | 1,492 | 456,164 | 1,863,129 |
Additions1 | 874,359 | 165 | — | 874,524 |
Disposals1 | — | — | -456,164 | -456,164 |
Acquisition cost at end of the period | 2,279,833 | 1,657 | — | 2,281,489 |
Carrying value at end of the period | 2,279,833 | 1,657 | — | 2,281,489 |
EUR thousand | Shares in Group companies | Other shares | Investments in associated companies | Investments total |
2021 | ||||
Acquisition cost at beginning of the period | 1,405,474 | 1,492 | 456,164 | 1,863,129 |
Additions | — | — | — | — |
Disposals | — | — | — | — |
Acquisition cost at end of the period | 1,405,474 | 1,492 | 456,164 | 1,863,129 |
Carrying value at end of the period | 1,405,474 | 1,492 | 456,164 | 1,863,129 |
Company name | Domicile | Ownership % |
Valmet Technologies Oy | Finland | 100.0 |
Valmet Automation Oy | Finland | 100.0 |
Valmet Flow Control Oy | Finland | 100.0 |
Valmet AB | Sweden | 100.0 |
Valmet, Inc. | USA | 73.5 |
Neles-Jamesbury Inc. | USA | 100.0 |
Valmet Flow Control Ltd. | Canada | 100.0 |
Neles (China) Investment Co., Ltd. | China | 100.0 |
99 |
As at Dec 31, | ||
EUR thousand | 2022 | 2021 |
Loan receivables from Group companies | 115,496 | 98,803 |
Deferred tax assets | — | 616 |
Derivatives from Group companies | 6,742 | 1,519 |
Derivatives from others | 10,585 | 9,555 |
Non-current receivables total | 132,823 | 110,494 |
As at Dec 31, 2022 | As at Dec 31, 2021 | |||||
EUR thousand | Group companies | Others | Total | Group companies | Others | Total |
Trade receivables from | 14,979 | — | 14,979 | 9,606 | — | 9,606 |
Loan receivables from | 97,523 | — | 97,523 | 38,269 | — | 38,269 |
Group pool accounts | 242,683 | — | 242,683 | 94,029 | — | 94,029 |
Prepaid expenses and accrued income from | 213,955 | 76,787 | 290,742 | 193,302 | 37,347 | 230,649 |
Other receivables from | — | 45 | 45 | — | 16 | 16 |
Current receivables total | 569,140 | 76,833 | 645,973 | 335,207 | 37,363 | 372,570 |
As at Dec 31, | ||
EUR thousand | 2022 | 2021 |
Prepaid expenses and accrued income from Group companies | ||
Group contribution receivables | 164,643 | 169,448 |
Accrued interest income | 2,771 | 1,441 |
Derivatives | 45,321 | 20,409 |
Other | 1,220 | 2,004 |
Total | 213,955 | 193,302 |
Other prepaid expenses and accrued income | ||
Derivatives | 58,348 | 32,748 |
Other | 18,440 | 4,599 |
Total | 76,787 | 37,347 |
100 |
EUR thousand | Notional amount | Fair value, assets | Fair value, liabilities | Fair value, net | Changes in fair value recognized in profit or loss | Changes in fair value recognized in hedge reserve |
2022 | ||||||
Forward exchange contracts | ||||||
With Group companies | 3,092,057 | 52,027 | -50,331 | 1,697 | 34,838 | — |
Others | 3,437,871 | 49,845 | -54,983 | -5,139 | -50,176 | — |
Interest rate swaps1 | ||||||
Others | 125,000 | 8,697 | -18 | 8,680 | 315 | 8,680 |
Electricity forward contracts2 | ||||||
Others | 169 | 8,772 | -55 | 8,717 | 5,071 | — |
Nickel commodity swaps3 | ||||||
With Group companies | 192 | — | -1,322 | -1,322 | -1,248 | — |
Others | 192 | 1,322 | — | 1,322 | 1,248 | — |
Steel scrap commodity swaps3 | ||||||
With Group companies | 1,048 | — | -3 | -3 | -3 | — |
Others | 1,048 | 3 | — | 3 | 3 | — |
EUR thousand | Notional amount | Fair value, assets | Fair value, liabilities | Fair value, net | Changes in fair value recognized in profit or loss | Changes in fair value recognized in hedge reserve |
2021 | ||||||
Forward exchange contracts | ||||||
With Group companies | 2,717,655 | 21,937 | -36,153 | -14,215 | 2,508 | — |
Others | 3,051,457 | 37,982 | -24,349 | 13,633 | -5,994 | — |
Interest rate swaps1 | ||||||
Others | 75,000 | 567 | -1,540 | -972 | -12 | -819 |
Electricity forward contracts2 | ||||||
Others | 171 | 3,646 | — | 3,646 | 4,148 | — |
Nickel commodity swaps3 | ||||||
With Group companies | 42 | — | -74 | -74 | -33 | — |
Others | 42 | 74 | — | 74 | 33 | — |
101 |
2023 | 2024 | 2025 | 2026 | 2027 and later | |
2022 | |||||
Notional amounts | |||||
Forward exchange contracts1 | 6,074,786 | 443,889 | 11,253 | — | — |
Electricity forward contracts2 | 120 | 48 | — | — | — |
Nickel commodity swaps3 | 384 | — | — | — | — |
Steel scrap commodity swaps3 | 2,096 | — | — | — | — |
Interest rate swaps1 | 25,000 | — | 30,000 | 25,000 | 45,000 |
Fair values, EUR thousand | |||||
Forward exchange contracts | -3,510 | 63 | 5 | — | — |
Electricity forward contracts | 7,564 | 1,153 | — | — | — |
Nickel commodity swaps | — | — | — | — | — |
Steel scrap commodity swaps | — | — | — | — | — |
Interest rate swaps | -18 | — | 1,586 | 1,305 | 5,806 |
2022 | 2023 | 2024 | 2025 | 2026 and later | |
2021 | |||||
Notional amounts | |||||
Forward exchange contracts1 | 4,918,852 | 836,253 | 14,007 | — | — |
Electricity forward contracts2 | 101 | 70 | — | — | — |
Nickel commodity swaps3 | 84 | — | — | — | — |
Interest rate swaps1 | — | — | — | 30,000 | 45,000 |
Fair values, EUR thousand | |||||
Forward exchange contracts | -668 | 93 | -7 | — | — |
Electricity forward contracts | 3,118 | 529 | — | — | — |
Nickel commodity swaps | — | — | — | — | — |
Interest rate swaps | -153 | — | — | -1,387 | 567 |
102 |
As at Dec 31, | ||
EUR thousand1 | 2022 | 2021 |
Non-current financial assets | ||
Equity investments at amortized cost | 2,279,833 | 1,405,474 |
Equity investments at fair value through profit or loss | 1,657 | 457,656 |
Loan receivables at amortized cost | 115,496 | 98,803 |
Derivative financial instruments at fair value through profit or loss | 8,630 | 10,507 |
Derivative financial instruments qualified for hedge accounting | 8,697 | 567 |
Carrying value at end of the period | 2,414,313 | 1,973,007 |
Current financial assets | ||
Loan receivables at amortized cost | 97,523 | 38,269 |
Trade receivables at amortized cost | 14,979 | 9,606 |
Derivative financial instruments at fair value through profit or loss | 103,669 | 53,157 |
Cash and cash equivalents at amortized cost | 114,031 | 318,616 |
Carrying value at end of the period | 330,202 | 419,648 |
As at Dec 31, | ||
EUR thousand1 | 2022 | 2021 |
Non-current financial liabilities | ||
Loans from financial institutions at amortized cost | 555,022 | 195,000 |
Derivative financial instruments at fair value through profit or loss | 7,409 | 9,892 |
Derivative financial instruments qualified for hedge accounting | 18 | 1,387 |
Carrying value at end of the period | 562,449 | 206,279 |
Current financial liabilities | ||
Loans from financial institutions at amortized cost | 39,978 | 222,000 |
Interest-bearing liabilities at amortized cost | 94,739 | — |
Trade payables at amortized cost | 3,222 | 5,052 |
Derivative financial instruments at fair value through profit or loss | 99,577 | 50,703 |
Carrying value at end of the period | 237,516 | 277,756 |
103 |
Year ended Dec 31, | ||
EUR thousand | 2022 | 2021 |
Share capital at beginning of the period | 100,000 | 100,000 |
Issue of ordinary shares as consideration for a business combination | 40,000 | — |
Share capital at end of the period | 140,000 | 100,000 |
Reserve for invested unrestricted equity at beginning of the period | 430,864 | 428,348 |
Issue of ordinary shares as consideration for a business combination | 43,860 | — |
Share-based payments | 6,396 | 2,516 |
Reserve for invested unrestricted equity at end of the period | 481,121 | 430,864 |
Hedge and other reserves at beginning of the period | -655 | -2,709 |
Additions | 7,599 | 2,054 |
Hedge and other reserves at end of the period | 6,944 | -655 |
Retained earnings at beginning of the period | 840,197 | 800,064 |
Dividends paid | -179,426 | -134,526 |
Purchase of treasury shares | -4,830 | -2,759 |
Retained earnings at end of the period | 655,941 | 662,779 |
Profit for the period | 309,501 | 177,418 |
Total equity at end of the period | 1,593,507 | 1,370,406 |
As at Dec 31, | ||
EUR | 2022 | 2021 |
Reserve for invested unrestricted equity | 481,121,229.04 | 430,864,381.31 |
Hedge and other reserves | 6,943,646.00 | -655,324.80 |
Retained earnings | 655,940,670.57 | 662,778,984.83 |
Profit for the period | 309,501,276.62 | 177,417,747.78 |
Total distributable funds | 1,453,506,822.23 | 1,270,405,789.12 |
104 |
As at Dec 31, | ||
EUR thousand | 2022 | 2021 |
Loans from financial institutions | 555,022 | 195,000 |
Derivatives from Group companies | 730 | 8,509 |
Derivatives from others | 6,696 | 2,769 |
Deferred tax liabilities | 1,310 | — |
Other non-current liabilities | 8,477 | — |
Non-current liabilities total | 572,235 | 206,279 |
EUR thousand | 2023 | 2024 | 2025 | 2026 | 2027 and later |
Loans from financial institutions | 39,978 | 139,978 | 30,978 | 271,978 | 112,088 |
Trade payables and other financial liabilities | 3,222 | — | — | — | — |
Total | 43,200 | 139,978 | 30,978 | 271,978 | 112,088 |
EUR thousand | 2022 | 2023 | 2024 | 2025 | 2026 and later |
Loans from financial institutions | 222,000 | 39,978 | 39,978 | 30,978 | 84,066 |
Trade payables and other financial liabilities | 5,052 | — | — | — | — |
Total | 227,052 | 39,978 | 39,978 | 30,978 | 84,066 |
105 |
As at Dec 31, 2022 | As at Dec 31, 2021 | |||||
EUR thousand | Group companies | Others | Total | Group companies | Others | Total |
Current portion of non-current loans | — | 39,978 | 39,978 | — | 222,000 | 222,000 |
Trade payables | 627 | 2,594 | 3,222 | 1,205 | 3,847 | 5,052 |
Accrued expenses and deferred income | 53,029 | 57,635 | 110,664 | 27,842 | 33,597 | 61,439 |
Other current interest-bearing debt | 31,168 | 94,739 | 125,907 | 26,996 | — | 26,996 |
Group pool accounts | 733,194 | — | 733,194 | 778,383 | — | 778,383 |
Other liabilities and provisions | — | 1,090 | 1,090 | — | 556 | 556 |
Current liabilities total | 818,018 | 196,037 | 1,014,055 | 834,426 | 260,000 | 1,094,426 |
As at Dec 31, | ||
EUR thousand | 2022 | 2021 |
Accrued expenses and deferred income to Group companies | ||
Accrued interest expenses | 844 | 16 |
Derivatives | 51,175 | 27,737 |
Other | 1,010 | 89 |
Total | 53,029 | 27,842 |
Accrued expenses and deferred income to others | ||
Accrued interest expenses | 3,540 | 2,087 |
Derivatives | 48,402 | 22,966 |
Accrued salaries, wages and social costs | 4,773 | 4,300 |
Accrued income taxes | — | 3,264 |
Other | 920 | 980 |
Total | 57,635 | 33,597 |
As at Dec 31, | ||
EUR thousand | 2022 | 2021 |
Guarantees on behalf of Group companies | 1,412,286 | 1,302,112 |
Guarantees on own behalf | 216 | 201 |
Total | 1,412,502 | 1,302,313 |
As at Dec 31, | ||
EUR thousand | 2022 | 2021 |
Payments in the following year | 790 | 852 |
Payments later | 79 | 749 |
Total | 869 | 1,601 |
106 |
Voucher description | Voucher class | Voucher format |
General journal and general ledger | In electronic format | |
Specifications of accounts receivable and payable | In electronic format | |
Fixed assets transactions | 770, 774, 778, 782, 783, 786 | In electronic format |
Bank transactions | 425, 426, 500–692, 694, 699, 730, 950, 960, 970 | In electronic format |
Sales invoices | 300, 305, 310, 320, 330, 350, 400, 410, 424, 491–499, 802, 930, 935, 940 | In electronic format |
Purchase invoices | 100, 110, 115, 120, 130, 140, 150, 160, 190, 191, 290, 291–294, 297–299, 737, 801, 824, 830, 910, 915 | In electronic format |
Travel invoices | 755 | In electronic format |
Salary transactions | 750 | In electronic format |
Journal vouchers | 700, 710, 715, 720, 725, 740, 756, 793, 900, 980, 985, 990 | In electronic format |
Financial transactions | 760, 765, 768 | In electronic format |
Opening balance | 791, 792 | In electronic format |
107 |
Espoo, February 2, 2023 | ||||
Mikael Mäkinen | Jaakko Eskola | |||
Chairman of the Board | Vice Chairman of the Board | |||
Aaro Cantell | Anu Hämäläinen | Pekka Kemppainen | ||
Member of the Board | Member of the Board | Member of the Board | ||
Per Lindberg | Monika Maurer | Eriikka Söderström | ||
Member of the Board | Member of the Board | Member of the Board | ||
Pasi Laine | ||||
President and CEO | ||||
The Auditor’s Note | ||||
Our auditor’s report has been issued today. | ||||
Helsinki, February 2, 2023 | ||||
PricewaterhouseCoopers Oy | ||||
Authorised Public Accountant Firm | ||||
Pasi Karppinen | ||||
Authorised Public Accountant |
108 |
•Overall group materiality: € 21.5 million, which represents approximately 5% of profit before tax •We conducted audit work in all major countries covering all key reporting units. The focus of our work was on the most significant reporting units in Finland, Sweden, USA, Brazil, China and India. •Accounting for long-term projects and long-term service contracts •Timing of revenue recognition for Service and Automation segment related contracts •Goodwill valuation |
109 |
Overall group materiality | € 21.5 million (previous year € 19 million) |
How we determined it | Approximately 5% of profit before tax |
Rationale for the materiality benchmark applied | Profit before tax is a generally accepted benchmark. We chose 5%, which is within the range of acceptable quantitative materiality thresholds in auditing standards. |
110 |
111 |
112 |
Helsinki 2 February 2023 |
PricewaterhouseCoopers Oy Authorised Public Accountants |
Pasi Karppinen Authorised Public Accountant (KHT) |
113 |
Helsinki 2 February 2023 |
PricewaterhouseCoopers Oy Authorised Public Accountants |
Pasi Karppinen Authorised Public Accountant (KHT) |
114 |