Catella AB (publ)
SSE:CAT-B.ST
28.15 (SEK) • At close February 20, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) SEK.
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
| -33 | 25 | -75 | -9 | 113 | 7 | 154 | 95 | 384 | 196 | 134 | 49 | -61 | 88 | -3 | 239 | -55 | 35 | 138 | -50 | 98 | 199 | -131 | 37 | 74 | 64 | 125 | 114 | 84 | 72 | 80 | 56 | 287 | 75 | 128 | 70 | 57 | 52 | 102 | 34 | 86 | 26 | 1 | 16 | 17 | -41 | 19 | -29 | -3 | 7 | 66 | -60 | 11 | -4 | 57 | -25 | -9 | 21 | -197 | 346 | 159 | -24 |
Afschrijvingen & Amortisatie
| 19 | 20 | 21 | 14 | 18 | 19 | 21 | 17 | 18 | 18 | 21 | 19 | 62 | 19 | 39 | 22 | 27 | 25 | 35 | 37 | 31 | 27 | 10 | 7 | 10 | 6 | 8 | 8 | 6 | 6 | 5 | 5 | 4 | 4 | 4 | 5 | 5 | 5 | 5 | 5 | 4 | 4 | 6 | 5 | 5 | 4 | 5 | 5 | 6 | 6 | 5 | 7 | 6 | 7 | 7 | 9 | 2 | 1 | -1 | 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 |
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 |
Verandering in Werkkapitaal
| 62 | -45 | -59 | 37 | -148 | -53 | 81 | 13 | 36 | -203 | -92 | 73 | -79 | -35 | 3 | 38 | 77 | -107 | 41 | 12 | 234 | -2,192 | -224 | 231 | 423 | -225 | -481 | 692 | 15 | -354 | 35 | 109 | -136 | -329 | 877 | -370 | 33 | -237 | -103 | 432 | 34 | -23 | -92 | -35 | 147 | 104 | -422 | 144 | -316 | 549 | -247 | -222 | -123 | -494 | 1,158 | 63 | -93 | -67 | -3 | 258 | -159 | -32 |
Vorderingen
| 67 | -4 | 15 | -86 | -112 | 197 | -7 | 18 | -94 | -35 | -181 | 76 | -45 | 99 | -242 | 73 | 122 | 236 | -148 | 117 | 450 | 1,092 | -86 | 193 | -356 | 184 | -102 | -10 | 0 | -175 | -268 | 75 | 1 | -341 | -170 | -37 | 31 | -96 | -44 | 75 | -105 | 65 | -47 | 57 | 27 | 137 | 89 | 12 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraden
| 0 | 0 | 0 | -119 | 36 | 250 | -88 | 5 | -130 | 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 |
Crediteuren
| -5 | -41 | 45 | 123 | -36 | -250 | 88 | -5 | 130 | -168 | 89 | -4 | -34 | -128 | 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
| -5 | -41 | -119 | 119 | -36 | -250 | 88 | -5 | 130 | -168 | 89 | -3 | -34 | -128 | 245 | -35 | -45 | -343 | 189 | -105 | -216 | -3,284 | -138 | 38 | 779 | -409 | -379 | 702 | -38 | -179 | 303 | 34 | -137 | 12 | 1,046 | -333 | 2 | -141 | -59 | 357 | 139 | -88 | -45 | -92 | 120 | -33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige Niet-Contante Posten
| -181 | 110 | 51 | -181 | 173 | -34 | -128 | -107 | -211 | -244 | -55 | -62 | 62 | -174 | 48 | -198 | 12 | -37 | -126 | 51 | -96 | -272 | 144 | -20 | -3 | -59 | 42 | -9 | -5 | -26 | -24 | -22 | -227 | -59 | -17 | -23 | -24 | -16 | -21 | -19 | -39 | -29 | 14 | -9 | 5 | -10 | -3 | -13 | -28 | -29 | -14 | 41 | -42 | -27 | 27 | 8 | 12 | -18 | 148 | -320 | -153 | 23 |
Kasstroom uit Operationele Activiteiten
| -109 | 25 | -62 | -139 | 156 | -61 | 128 | 18 | 227 | -233 | 8 | 79 | -16 | -102 | 87 | 101 | 61 | -84 | 88 | 50 | 267 | -2,238 | -201 | 255 | 504 | -214 | -306 | 805 | 100 | -302 | 96 | 148 | -72 | -309 | 992 | -318 | 71 | -196 | -17 | 452 | 85 | -22 | -71 | -23 | 174 | 57 | -401 | 107 | -341 | 533 | -190 | -234 | -148 | -518 | 1,249 | 55 | -88 | -63 | -53 | 284 | -153 | -33 |
Investeringsactiviteiten: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investeringen in Materiële Vaste Activa
| -4 | -3 | -5 | -4 | -10 | -7 | -8 | -6 | -6 | -6 | -4 | -6 | -3 | -3 | -7 | -7 | -7 | -2 | -6 | -6 | -4 | -5 | -12 | -3 | -11 | -11 | -21 | -19 | -7 | -7 | -35 | -5 | -9 | -3 | -8 | -12 | -1 | -3 | -7 | -3 | -1 | -1 | -2 | -6 | -5 | -1 | -5 | -1 | 0 | -2 | -2 | -2 | -2 | -1 | -2 | -1 | 0 | 0 | -1 | 0 | 0 | 0 |
Netto Overnames
| 0 | 0 | -1 | -146 | 2 | -12 | 298 | -136 | -146 | -30 | -54 | 10 | -283 | 101 | -39 | 74 | 1 | 131 | -4 | -3 | -28 | 247 | -221 | -10 | -154 | -237 | 16 | -1 | 4 | -16 | -12 | -13 | -39 | -18 | 9 | -19 | -2 | 2 | -2 | 25 | 5 | 0 | 1 | 0 | -33 | 0 | -16 | -16 | 0 | -19 | -14 | -1 | -44 | -1 | -7 | -234 | 33 | 0 | 6 | 14 | 0 | 0 |
Aankoop van Beleggingen
| -3 | -2 | -929 | -20 | -8 | -5 | 92 | -20 | -25 | -101 | -11 | -411 | -87 | -5 | -4 | 107 | -25 | -9 | -42 | -14 | -34 | -16 | 7 | -6 | -45 | -42 | -2 | -2 | -37 | -9 | -14 | -10 | -67 | -19 | -49 | -2 | 0 | -26 | -7 | 8 | -26 | 0 | 1 | 0 | 1 | 0 | -6 | -20 | -15 | -32 | -39 | 7 | -31 | -20 | -52 | -19 | -77 | -7 | 0 | -14 | 3 | -3 |
Verkoop/verval van Beleggingen
| 0 | 0 | 778 | 5 | 1 | 173 | 1 | 43 | 491 | 60 | 15 | 0 | 246 | 8 | 11 | 23 | 30 | 13 | 50 | 4 | 24 | -1 | 22 | 5 | 17 | 18 | -8 | 10 | 1 | 18 | 8 | 17 | 190 | 11 | 14 | 5 | 4 | 13 | 28 | 3 | 3 | 6 | 7 | 1 | 52 | 8 | 20 | 34 | 70 | 50 | 97 | -5 | 40 | 55 | 34 | -5 | 6 | 13 | 0 | 0 | 0 | 0 |
Overige Investeringsactiviteiten
| 1 | -1 | 5 | 1 | 9 | -167 | -324 | 298 | -252 | -174 | -601 | -399 | -248 | -195 | -143 | 2 | -39 | -67 | -27 | 3 | 5 | 4 | 5 | 106 | 5 | 88 | -8 | 7 | 2 | 5 | 9 | 5 | 5 | 54 | 4 | 6 | 11 | 4 | 10 | -1 | -1 | 2 | -1 | 2 | 1 | 1 | -26 | 5 | 9 | 11 | 4 | 11 | 14 | 9 | 9 | 19 | -27 | -2 | -29 | 6 | 329 | 20 |
Kasstroom uit Investeringsactiviteiten
| -1 | -1 | -152 | -164 | -6 | -18 | 59 | 179 | 62 | -311 | -655 | -395 | -375 | -94 | -182 | 199 | -40 | 66 | -29 | -16 | -37 | 229 | -199 | 92 | -188 | -184 | -23 | -5 | -37 | -9 | -44 | -6 | 80 | 25 | -30 | -22 | 12 | -10 | 22 | 32 | -20 | 7 | 6 | -3 | 16 | 8 | -7 | 2 | 64 | 8 | 46 | 10 | -23 | 42 | -18 | -240 | -21 | 11 | -24 | 6 | 332 | 17 |
Financieringsactiviteiten: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schuldaflossingen
| -11 | -321 | -51 | -8 | -373 | -3 | -3 | -3 | -2 | -5 | -5 | -2 | -30 | -761 | -126 | -48 | -125 | -15 | -5 | -13 | -18 | -17 | 0 | -1 | -253 | 0 | -1 | -202 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5 | -104 | -56 | -23 | -26 | -29 | -23 | -16 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgifte van Gewone Aandelen
| 3 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 6 | -6 | 6 | 0 | 0 | 0 | 0 | 14 | 0 | 0 | 0 | 14 | 0 | 0 | 16 | 6 | 0 | 0 | 0 | 0 | 0 | 0 | -11 | -10 | -1 | 0 | 0 | -30 | 0 | -5 | 5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | 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 | 104 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | -4 | 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
| -80 | 0 | 0 | 0 | -106 | 0 | 0 | 0 | -82 | -6 | 0 | 0 | -80 | 0 | 0 | 0 | -15 | -82 | 0 | 0 | -104 | -4 | 0 | 0 | -84 | 0 | 0 | 0 | -65 | 0 | 0 | 0 | -49 | 0 | 0 | 0 | -16 | 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 Financieringsactiviteiten
| -4 | -1 | -2 | -33 | -52 | -17 | -11 | -2 | 50 | 219 | 378 | 222 | -9 | 1,289 | 123 | 6 | 124 | 161 | -11 | -66 | -28 | 6 | -1 | -65 | 218 | -1 | 1 | 493 | -90 | 2 | -5 | 0 | -62 | -10 | -1 | -1 | -39 | -30 | -2 | -3 | -13 | -1 | -3 | 0 | -6 | -3 | -8 | 200 | -16 | 25 | 0 | 0 | 4 | 0 | -76 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Kasstroom uit Financieringsactiviteiten
| -81 | 306 | 39 | -41 | -531 | -20 | -13 | -5 | -40 | 208 | 373 | 220 | -9 | 528 | 123 | 6 | 109 | 77 | -11 | -79 | -150 | -5 | -1 | -65 | 150 | 5 | 1 | 291 | -155 | 2 | -5 | 0 | -111 | -10 | -1 | -1 | -55 | -30 | -2 | -8 | -8 | -1 | -3 | 1 | -6 | -3 | -13 | 96 | -74 | 2 | -26 | -29 | -19 | -16 | -76 | 348 | 1 | 0 | 0 | -1 | 0 | 0 |
Overige Informatie: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect van Wisselkoersveranderingen op Kas
| -10 | 26 | -31 | -19 | 36 | 15 | 18 | 30 | 14 | 11 | 2 | 18 | -22 | 23 | -52 | 9 | -60 | 57 | -22 | 25 | 31 | 42 | -7 | -34 | 41 | 101 | 67 | -24 | 28 | -5 | -9 | 47 | 40 | 27 | -64 | 36 | -14 | -47 | 70 | 4 | 45 | 0 | 48 | -19 | 82 | -51 | 45 | -72 | -17 | -20 | -56 | 19 | 55 | -25 | -234 | -29 | -9 | -34 | 7 | -8 | -27 | -7 |
Netto Kasstroomverandering
| -201 | 356 | -205 | -364 | -345 | -84 | 193 | 221 | 263 | -325 | -270 | -78 | -421 | 355 | -24 | 315 | 71 | 116 | 26 | -20 | 111 | -1,973 | -407 | 249 | 506 | -291 | -261 | 1,067 | -64 | -315 | 39 | 189 | -63 | -269 | 897 | -304 | 13 | -284 | 72 | 480 | 103 | -16 | -21 | -44 | 266 | 12 | -376 | 133 | -368 | 523 | -225 | -234 | -135 | -517 | 2,157 | 134 | -117 | -86 | -70 | 281 | 152 | -23 |
Kaspositie aan het Einde van de Periode
| 951 | 1,152 | 796 | 1,001 | 1,365 | 1,710 | 1,794 | 1,601 | 1,380 | 1,117 | 1,442 | 1,712 | 1,790 | 2,211 | 1,856 | 1,880 | 1,565 | 1,494 | 1,378 | 1,352 | 1,372 | 1,261 | 3,234 | 3,641 | 3,392 | 2,886 | 3,177 | 3,438 | 2,371 | 2,435 | 2,750 | 2,711 | 2,522 | 2,585 | 2,854 | 1,957 | 2,261 | 2,248 | 2,532 | 2,460 | 1,980 | 1,877 | 1,893 | 1,914 | 1,958 | 1,692 | 1,680 | 2,056 | 1,923 | 2,291 | 1,768 | 1,993 | 2,227 | 2,362 | 2,879 | 722 | 588 | 705 | 791 | 861 | 580 | 428 |