CAG Group AB (publ)
SSE:CAG.ST
105 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operationele Activiteiten: | |||||||||||||||||||||||||||||||
Nettowinst
| 10.842 | 11.944 | 14.7 | 17.736 | 8.966 | 17.584 | 23.24 | 24.355 | 8.248 | 15.834 | 16.276 | 14.334 | 2.421 | 13.567 | 10.193 | 9.881 | 5.283 | 13.044 | 8.838 | 10.415 | 4.647 | 8.671 | 13.661 | 13.814 | 4.107 | 3.524 | 11.242 | 11.093 | 2.027 | 4.946 | 8.613 |
Afschrijvingen & Amortisatie
| 7.643 | 7.825 | 7.773 | 8.301 | 7.43 | 7.161 | 7.36 | 7.244 | 10.16 | 5.43 | 6.071 | 7.354 | 7.546 | 7.877 | 7.7 | 5.529 | 6.344 | 6.827 | 6.757 | 4.694 | 6.27 | 6.698 | 4.855 | 2.914 | 3.24 | 3.03 | 3.357 | 2.571 | 3.033 | 3.08 | 2.775 |
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 |
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 |
Verandering in Werkkapitaal
| 4.873 | 11.27 | 1.023 | -0.09 | -29.634 | 17.467 | -2.5 | 12.692 | -13.237 | 7.435 | 10.964 | -7.215 | -4.919 | 11.589 | 2.253 | 7.78 | -1.68 | 11.129 | -0.14 | 6.195 | -3.401 | 11.917 | 1.313 | 0.812 | -6.716 | 7.35 | -3.407 | 4.021 | -8.647 | 0.293 | 1.715 |
Vorderingen
| 16.594 | 13.185 | -5.855 | -2.76 | -30.987 | 19.784 | -1.522 | -3.71 | -1.701 | 7.721 | -1.019 | -16.152 | 6.272 | -4.443 | -4.05 | -2.622 | 9.602 | 7.144 | 4.775 | 1.487 | 7.68 | 9.925 | -7.582 | -3.963 | -7.295 | 0.632 | 0 | -3.287 | -4.264 | -1.011 | 3.444 |
Voorraden
| 0 | 0 | 0 | -2.67 | 0 | 0 | 0.978 | -16.402 | 11.536 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.072 | 0 | 0 | 0 | 0 |
Crediteuren
| -11.721 | -1.915 | 6.878 | 2.67 | 0 | 0 | -0.978 | 16.402 | -11.536 | -0.285 | 11.983 | 8.937 | -11.191 | 16.032 | 6.303 | 10.402 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overig Werkkapitaal
| -11.721 | -1.914 | 6.878 | 2.67 | 1.353 | -2.317 | -0.978 | 16.402 | -11.536 | -0.001 | 11.983 | 8.937 | -11.19 | 16.032 | 6.303 | 10.402 | -11.282 | 3.985 | -0.115 | 4.708 | -11.081 | 1.992 | 8.895 | 4.775 | 0.579 | 6.718 | 0.665 | 7.308 | -4.383 | 1.304 | -1.729 |
Overige Niet-Contante Posten
| -3.009 | 0.471 | 3.338 | 5.387 | -5.268 | -7.031 | -9.737 | -1.103 | -7.665 | -3.761 | -8.47 | 7.031 | -7.499 | 2.763 | -0.129 | 2.331 | 1.886 | 2.748 | 0.326 | 3.62 | -3.736 | -3.295 | -6.503 | -2.798 | -3.808 | 1.262 | -4.09 | 4.137 | -2.093 | -1.34 | 1.084 |
Kasstroom uit Operationele Activiteiten
| 12.706 | 27.13 | 12.311 | 31.334 | -18.506 | 35.181 | 18.363 | 43.188 | -2.494 | 24.938 | 24.841 | 14.15 | -2.451 | 27.919 | 12.317 | 19.992 | 5.489 | 26.921 | 9.024 | 20.23 | 3.78 | 23.991 | 13.326 | 14.742 | -3.177 | 12.136 | 3.745 | 21.822 | -5.68 | 6.979 | 14.187 |
Investeringsactiviteiten: | |||||||||||||||||||||||||||||||
Investeringen in Materiële Vaste Activa
| -0.876 | -2.25 | -0.53 | -1.821 | -0.168 | -0.431 | -1.784 | -0.064 | -0.475 | -0.779 | -1.405 | -0.322 | -0.177 | -0.665 | -0.05 | 12.56 | -3.994 | -3.199 | -7.843 | 17.327 | -2.817 | -14.777 | -5.19 | -1.742 | -3.809 | -3.704 | -7.356 | -3.357 | -1.753 | -3.626 | -5.756 |
Netto Overnames
| 0 | 0 | 0 | 0 | 0 | -12.853 | 0 | 0.298 | -53.249 | 0 | 0 | 0 | -11.383 | -8.312 | -55.469 | -0.728 | 0 | 0 | -17.377 | -0.211 | -8.419 | 0 | 0 | 2.027 | 0.605 | 0 | -28.285 | -17.712 | 0 | 0 | 0 |
Aankoop van Beleggingen
| 0 | -0.001 | 0 | 0 | -0.023 | 0 | 0 | 0.021 | -0.021 | 0 | 0 | 0.157 | -0.037 | -0.251 | 0 | 0 | 0 | -0.002 | -0.014 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop/verval van Beleggingen
| 0 | -0.009 | 0.009 | 0.045 | 0 | 0 | 0.266 | 0.313 | 1 | 0 | 0 | 1.048 | 0.094 | -0.009 | 0.009 | 0.365 | 0.062 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige Investeringsactiviteiten
| -0.74 | -1.009 | 0.009 | -0.001 | -0.023 | 0 | 0.266 | 0.001 | 0.964 | -0.376 | 0 | 1.205 | 0.036 | -0.285 | 0.009 | -1.125 | -0.062 | -0.002 | -0.014 | 12.539 | 0 | 0 | -2.484 | -1.705 | 2.573 | 0 | 0 | 0.001 | 0 | 0 | 0 |
Kasstroom uit Investeringsactiviteiten
| -0.876 | -2.26 | -0.521 | -1.777 | -0.191 | -13.284 | -1.518 | 0.569 | -52.745 | -0.779 | -1.405 | 0.883 | -11.467 | -8.977 | -55.51 | 11.072 | -3.932 | -3.201 | -25.234 | 12.328 | -11.236 | -14.777 | -5.19 | 0.285 | -3.204 | -3.704 | -35.641 | -21.068 | -1.753 | -3.626 | -5.756 |
Financieringsactiviteiten: | |||||||||||||||||||||||||||||||
Schuldaflossingen
| -14.333 | -7.167 | -4.669 | -7.167 | -11.67 | -7.167 | -7.167 | -7.166 | -67.5 | -2.5 | -4.438 | -4.437 | -11.338 | -4.438 | -1.938 | -1.937 | -1.938 | -1.938 | -1.938 | -12.576 | -7.075 | -10.052 | -6.948 | -12.687 | -1.937 | -4.142 | -3.316 | -15.649 | -2.78 | -1.353 | -3.294 |
Uitgifte van Gewone Aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.15 | 12.7 | -4.8 | 0 | 0 | 4.8 | 0 | 4.83 | 0.048 | 0 | 66.172 | 0 | 0.525 | 11.285 | 9.875 | 0 | 0 | 0 |
Terugkoop van Gewone Aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.237 | 0 | 0 | 0 | 0 | 0 | 0 | -4.304 | 10.052 | 0 | 12.687 | 0 | 4.142 | 0 | 0 | 0 | 0 | 0 |
Uitgekeerde Dividenden
| 0 | -27.954 | 0 | 0 | 0 | -25.803 | 0 | 0 | 0 | -21.841 | 0 | 0 | 0 | -20.943 | 0 | 0 | 0 | -19.256 | 0 | 0 | -7.075 | -16.91 | 0 | -0.001 | -0.001 | -13.609 | 0 | 0 | 0 | -11.089 | 0 |
Overige Financieringsactiviteiten
| -19.067 | -7.166 | 0 | -7.167 | -7.167 | -4.4 | -4.372 | -5.239 | 150.583 | -6.145 | -8.543 | -5.149 | -5.379 | -4.438 | 34.345 | -23.199 | -1.181 | -2.265 | 1.107 | -7.983 | 9.74 | 3.497 | 1.885 | -3.701 | 0.665 | -3.93 | 16.18 | 9.875 | 0 | 0 | 0.7 |
Kasstroom uit Financieringsactiviteiten
| -19.067 | -39.739 | -4.669 | -12.354 | -11.67 | -37.37 | -11.539 | -12.405 | 61.242 | -27.986 | -8.543 | -9.586 | -16.717 | -30.906 | 45.107 | -25.136 | -3.119 | -23.459 | 3.969 | -20.559 | -3.884 | -13.365 | -5.063 | 62.47 | -1.272 | -17.014 | 24.149 | 25.524 | -2.78 | -12.442 | -2.594 |
Overige Informatie: | |||||||||||||||||||||||||||||||
Effect van Wisselkoersveranderingen op Kas
| 0 | 0 | 0 | 0.001 | 0 | 0 | 0 | 0 | 0 | -0.001 | 0 | 0 | 0 | 0.001 | 0 | 0 | 0 | 0 | 0 | -0.001 | 0 | 0 | 0 | 0.001 | 0 | 0 | -0.001 | 0.001 | 0 | 0 | 0 |
Netto Kasstroomverandering
| -7.237 | -14.869 | 7.121 | 17.204 | -30.367 | -15.473 | 5.306 | 31.352 | 6.003 | -3.828 | 14.893 | 5.447 | -30.635 | -11.963 | 1.914 | 5.928 | -1.562 | 0.261 | -12.241 | 11.998 | -11.34 | -4.151 | 3.073 | 77.498 | -7.653 | -8.582 | -7.748 | 26.279 | -10.213 | -9.088 | 5.837 |
Kaspositie aan het Einde van de Periode
| 90.455 | 97.692 | 112.561 | 105.44 | 88.236 | 118.603 | 134.076 | 128.77 | 97.418 | 91.415 | 95.243 | 80.35 | 74.903 | 105.538 | 117.501 | 115.587 | 109.659 | 111.221 | 110.96 | 123.201 | 111.203 | 122.543 | 126.694 | 123.621 | 46.123 | 53.776 | 62.358 | 70.106 | 43.827 | 54.04 | 63.128 |