AAK AB (publ.)
SSE:AAK.ST
236 (SEK) • At close February 20, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) SEK.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operationele Activiteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Nettowinst
| 1,256 | 808 | 1,254 | 1,141 | 1,143 | 880 | 952 | 778 | 822 | 274 | 664 | 659 | 642 | 237 | 551 | 607 | 602 | 417 | 542 | 561 | 563 | 518 | 500 | 516 | 526 | 454 | 460 | 471 | 475 | 409 | 431 | 450 | 416 | 368 | 381 | 238 | 254 | 227 | 214 | 297 | 223 | 172 | 187 | 226 | 198 | 153 | 155 | 205 | 167 | 128 | 141 | 197 | 142 | 126 | 139 | 317 | 121 | 61 | 127 | 186 | 262 | 302 | 93 |
Afschrijvingen & Amortisatie
| 213 | 218 | 212 | 194 | 249 | 206 | 228 | 228 | 199 | 203 | 188 | 182 | 184 | 415 | 177 | 181 | 186 | 207 | 180 | 179 | 172 | 170 | 166 | 138 | 138 | 141 | 135 | 126 | 120 | 123 | 122 | 124 | 114 | 114 | 112 | 117 | 103 | 106 | 105 | 100 | 98 | 92 | 91 | 60 | 87 | 86 | 88 | 65 | 88 | 0 | 0 | 0 | 0 | 96 | 84 | 0 | 0 | 0 | 93 | 0 | 0 | 0 | 0 |
Uitgestelde Inkomstenbelasting
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Aandelen Gebaseerde Vergoedingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verandering in Werkkapitaal
| -847 | -271 | -729 | 157 | -25 | 1,064 | 377 | 661 | -985 | -382 | -2,004 | -389 | -713 | -290 | -757 | 521 | -73 | -152 | -252 | -176 | -552 | -101 | -67 | 60 | -37 | 65 | -643 | 262 | 156 | -66 | -740 | 426 | -467 | 158 | -380 | 292 | -81 | 83 | 86 | 84 | -369 | -99 | -176 | -118 | -12 | 343 | 4 | 113 | 141 | 196 | 139 | 289 | -68 | -272 | -562 | 242 | -340 | -114 | 94 | 452 | 589 | 377 | -168 |
Vorderingen
| -104 | -29 | -528 | 514 | -68 | 629 | 166 | 357 | -329 | -527 | -650 | -382 | -395 | -184 | -749 | 252 | -469 | 558 | -531 | 288 | -105 | 55 | -152 | 265 | -189 | -30 | -254 | 152 | -69 | -83 | -341 | 52 | -403 | -20 | -118 | 193 | -48 | -8 | -11 | -443 | 0 | 0 | 0 | -64 | 0 | 0 | 0 | 298 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraden
| -729 | -484 | 245 | -271 | 595 | 625 | 1,514 | 536 | -585 | -569 | -809 | -724 | -746 | -832 | 121 | -592 | -208 | 248 | 82 | -1,199 | -705 | 148 | -28 | -241 | 264 | 211 | -171 | -387 | 387 | 112 | -91 | -277 | -540 | 68 | -69 | -246 | -232 | 110 | 76 | -427 | 0 | 0 | 0 | 143 | 0 | 0 | 0 | 295 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Crediteuren
| -35 | 468 | -189 | 119 | -585 | 196 | -1,275 | -640 | -402 | 749 | -519 | 918 | 121 | 796 | -42 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overig Werkkapitaal
| -14 | -226 | -257 | -205 | 33 | -386 | -28 | 408 | 331 | -35 | -1,195 | 335 | 33 | 542 | -878 | 1,113 | 135 | -400 | -334 | 1,023 | 153 | -249 | -39 | 301 | -301 | -146 | -472 | 649 | -231 | -178 | -649 | 703 | 73 | 90 | -311 | 206 | -15 | 59 | 148 | 954 | -369 | -99 | -176 | -197 | -12 | 343 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige Niet-Contante Posten
| -107 | 728 | 139 | -139 | -153 | -505 | -455 | -605 | -76 | -40 | 2 | -213 | -133 | -131 | 87 | -101 | -233 | -210 | -399 | 62 | -53 | -179 | -205 | -148 | -103 | -264 | -348 | -15 | -259 | -295 | -221 | -156 | -198 | -120 | -129 | 14 | -18 | 79 | 23 | 14 | 94 | 3 | 70 | 100 | 117 | 80 | -34 | 122 | 56 | 27 | 104 | 13 | 115 | 9 | -19 | -27 | 134 | 48 | 1 | 112 | 7 | -44 | 97 |
Kasstroom uit Operationele Activiteiten
| 515 | 1,002 | 717 | 1,353 | 1,214 | 1,645 | 1,102 | 1,062 | -40 | 55 | -1,150 | 239 | -20 | 231 | 58 | 1,208 | 482 | 262 | 71 | 626 | 130 | 408 | 394 | 566 | 524 | 396 | -396 | 844 | 492 | 171 | -408 | 844 | -135 | 520 | -16 | 661 | 258 | 389 | 428 | 495 | -52 | 168 | 81 | 208 | 303 | 576 | 213 | 440 | 364 | 351 | 384 | 499 | 189 | -41 | -358 | 532 | -85 | -5 | 315 | 750 | 858 | 635 | 22 |
Investeringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investeringen in Materiële Vaste Activa
| -312 | -306 | -264 | -410 | -282 | -265 | -288 | -480 | -263 | -271 | -230 | -215 | -151 | -143 | -110 | -236 | -174 | -174 | -158 | -280 | -226 | -169 | -127 | -260 | -160 | -175 | -130 | -291 | -176 | -196 | -154 | -326 | -265 | -194 | -193 | -401 | -234 | -174 | -161 | -571 | 0 | -142 | 0 | -549 | 0 | 0 | 0 | -367 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Netto Overnames
| 1 | 0 | 0 | 85 | 12 | 19 | -89 | -14 | -18 | 16 | 3 | 0 | -12 | -11 | -8 | -359 | -53 | 0 | 0 | -47 | -207 | -112 | -169 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | -447 | 0 | 0 | -123 | 0 | 0 | 0 | -252 | 0 | 0 | 0 | -196 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Aankoop van Beleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop/verval van Beleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige Investeringsactiviteiten
| -311 | -306 | 0 | 45 | 12 | 19 | 15 | 6 | 18 | 16 | 3 | -6 | 0 | 0 | 0 | 3 | 1 | 0 | 0 | 1 | 0 | 1 | 0 | -23 | 1 | 1 | 0 | -37 | 1 | 4 | 2 | 1 | 4 | 0 | 1 | -549 | -234 | -74 | -160 | -47 | -352 | -142 | -167 | -143 | -329 | -164 | -95 | -99 | -71 | -517 | -107 | -97 | -11 | -494 | -68 | -87 | -65 | -100 | -79 | -110 | -59 | -75 | -69 |
Kasstroom uit Investeringsactiviteiten
| -311 | -306 | -264 | -325 | -270 | -246 | -362 | -488 | -263 | -255 | -227 | -215 | -163 | -154 | -118 | -592 | -226 | -174 | -158 | -326 | -433 | -280 | -296 | -260 | -159 | -174 | -130 | -291 | -175 | -192 | -152 | -327 | -708 | -194 | -192 | -549 | -234 | -74 | -160 | -47 | -352 | -142 | -167 | -143 | -329 | -164 | -95 | -99 | -71 | -517 | -107 | -97 | -11 | -494 | -68 | -87 | -65 | -100 | -79 | -110 | -59 | -75 | -69 |
Financieringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schuldaflossingen
| -441 | -573 | -595 | -988 | -775 | -592 | -811 | -333 | -125 | -1,265 | -1,557 | -21 | -200 | -435 | -14 | -1,691 | -325 | -1,608 | -998 | -29 | -271 | -271 | -44 | -1,165 | -988 | -380 | -700 | -1,749 | -800 | -474 | -554 | -1,184 | -761 | -58 | -169 | -347 | -2 | -20 | -247 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgifte van Gewone Aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 147 | 74 | 6 | 2 | 278 | 12 | 142 | 143 | 93 | 15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Terugkoop van Gewone Aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgekeerde Dividenden
| 0 | -960 | 0 | 0 | 0 | -714 | 0 | 0 | 0 | -646 | 0 | 0 | 0 | -590 | 0 | -536 | 0 | 0 | 0 | 0 | 0 | -469 | 0 | 0 | 0 | -412 | 0 | 0 | 0 | -370 | 0 | 0 | 0 | -328 | 0 | 0 | 0 | -284 | 0 | -250 | 0 | 0 | 0 | -215 | 0 | 0 | 0 | -194 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige Financieringsactiviteiten
| -43 | -46 | 0 | -46 | -47 | -45 | -43 | -43 | -37 | 1,228 | 1,522 | -13 | -240 | 397 | -53 | -136 | -325 | -822 | 998 | -29 | 271 | 271 | -44 | -297 | -494 | 380 | 700 | -624 | -400 | 474 | 554 | -343 | 761 | 58 | 169 | -55 | 2 | -271 | -197 | -615 | 543 | 23 | 76 | -81 | 24 | -445 | -166 | -306 | -261 | 227 | -389 | -322 | -90 | 490 | 105 | -213 | 247 | 29 | -251 | -513 | -760 | -579 | 128 |
Kasstroom uit Financieringsactiviteiten
| -484 | -433 | -642 | -1,034 | -822 | -1,351 | -854 | -376 | -15 | 656 | 1,528 | -11 | 38 | -181 | 89 | -529 | -232 | -807 | 998 | -29 | 271 | -198 | -44 | -297 | -494 | -32 | 700 | -624 | -400 | 104 | 554 | -343 | 761 | -270 | 169 | -55 | 2 | -271 | -197 | -615 | 543 | 23 | 76 | -81 | 24 | -445 | -166 | -306 | -261 | 227 | -389 | -322 | -90 | 490 | 105 | -213 | 247 | 29 | -251 | -513 | -760 | -579 | 128 |
Overige Informatie: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect van Wisselkoersveranderingen op Kas
| -43 | -37 | 43 | -86 | -12 | 32 | 4 | -93 | 48 | 59 | 13 | -11 | 5 | -2 | 16 | -30 | -19 | -42 | 6 | -20 | 19 | 0 | 23 | 5 | -20 | 13 | 15 | 6 | -11 | -25 | 1 | 9 | 0 | 15 | -6 | 11 | -12 | -9 | 7 | 2 | 13 | 6 | 1 | 3 | -8 | 5 | 0 | 1 | -15 | 1 | -4 | -2 | 3 | 399 | -12 | -4 | -26 | 12 | -2 | 2 | -9 | -3 | -1 |
Netto Kasstroomverandering
| -323 | 226 | -146 | -92 | 110 | 80 | -110 | 105 | -270 | 515 | 164 | 2 | -140 | -106 | 45 | 57 | 5 | -761 | 917 | 251 | -13 | -70 | 77 | 14 | -149 | 203 | 189 | -65 | -94 | 58 | -5 | 183 | -82 | 71 | -45 | 68 | 14 | 35 | 78 | -165 | 152 | 55 | -9 | -13 | -10 | -28 | -48 | 36 | 17 | 62 | -116 | 78 | -308 | 354 | -333 | 227 | 72 | -64 | -17 | 129 | 30 | -22 | 80 |
Kaspositie aan het Einde van de Periode
| 1,260 | 1,583 | 1,357 | 1,503 | 1,595 | 1,485 | 1,405 | 1,515 | 1,410 | 1,680 | 1,165 | 1,001 | 999 | 1,139 | 1,245 | 1,200 | 1,143 | 1,138 | 1,899 | 982 | 731 | 744 | 814 | 737 | 723 | 872 | 669 | 480 | 545 | 639 | 581 | 586 | 403 | 485 | 414 | 459 | 391 | 377 | 342 | 264 | 429 | 277 | 222 | 231 | 244 | 254 | 282 | 330 | 294 | 277 | 215 | 331 | 253 | 561 | 207 | 540 | 313 | 241 | 305 | 322 | 193 | 163 | 185 |