AB Electrolux (publ)
SSE:ELUX-B.ST
86.88 (SEK) • At close February 20, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve cijfers per aandeel en ratio's) SEK.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 | 1995 | 1994 | 1993 | 1992 | 1991 | 1990 | 1989 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 15,331 | 17,559 | 10,923 | 20,196 | 10,807 | 11,697 | 11,289 | 12,756 | 10,696 | 9,107 | 6,607 | 6,835 | 6,966 | 10,389 | 9,537 | 7,305 | 5,546 | 5,475 | 4,420 | 4,287.488 | 4,018.042 | 5,996.976 | 12,363.662 | 8,487.01 | 10,305.195 | 11,396.228 | 46.078 | 4,597.262 | 7,037.636 | 13,052.074 | 8,358.338 | 1,978.186 | 1,259.942 | 4,886.675 | 3,983.245 |
Kortetermijnbeleggingen
| 167 | 168 | 165 | 172 | 190 | 176 | 358 | 905 | 108 | 99 | 148 | 123 | 337 | 2,108 | 3,030 | 296 | 165 | 1,643 | 623 | 4,473.9 | 8,567.989 | 8,334.928 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 15,498 | 17,727 | 11,088 | 20,368 | 10,997 | 11,873 | 11,647 | 13,661 | 10,804 | 9,206 | 6,755 | 6,958 | 7,303 | 12,497 | 12,567 | 7,601 | 5,711 | 7,118 | 5,043 | 8,761.388 | 12,586.03 | 14,331.904 | 12,363.662 | 8,487.01 | 10,305.195 | 11,396.228 | 46.078 | 4,597.262 | 7,037.636 | 13,052.074 | 8,358.338 | 1,978.186 | 1,259.942 | 4,886.675 | 3,983.245 |
Nettovorderingen
| 26,377 | 27,912 | 27,286 | 24,845 | 25,151 | 26,890 | 23,969 | 23,530 | 22,377 | 20,663 | 19,441 | 0 | 19,892 | 19,713 | 21,276 | 21,245 | 20,770 | 20,905 | 24,269 | 25,198.978 | 25,847.724 | 27,864.212 | 0 | 32,543.032 | 25,703.37 | 25,001.631 | 23,313.194 | 20,481.338 | 19,421.596 | 19,992.138 | 18,525.371 | 18,883.263 | 17,281.437 | 16,985.33 | 16,561.817 |
Voorraad
| 19,961 | 24,354 | 20,432 | 13,187 | 16,175 | 16,726 | 14,600 | 13,407 | 14,158 | 14,266 | 12,119 | 12,880 | 11,957 | 11,130 | 9,978 | 12,680 | 12,398 | 12,041 | 18,606 | 15,845.064 | 14,929.289 | 15,644.286 | 16,994.797 | 17,002.5 | 16,156.161 | 16,970.259 | 16,190.137 | 17,322.956 | 18,190.225 | 18,492.728 | 16,701.673 | 15,867.201 | 15,180.605 | 15,966.502 | 16,350.972 |
Overige vlottende activa
| 1,514 | 1 | 1,619 | -1 | 9,300 | 1 | 25,733 | 24,791 | 23,821 | 26,654 | 24,895 | 22,771 | 3,914 | 3,569 | 3,396 | 4,885 | 3,403 | 4,027 | 4,909 | -6.658 | 7.188 | 8.691 | 0 | -9.493 | 1,371.187 | 2,079.414 | 2,732.12 | 14,194.837 | 11,449.496 | 4,100.171 | 4,094.152 | 7,477.939 | 4,938.907 | 2,214.283 | 942.021 |
Totaal vlottende activa
| 63,354 | 69,994 | 60,471 | 58,399 | 61,642 | 55,490 | 51,980 | 51,859 | 48,783 | 50,126 | 43,769 | 42,609 | 43,066 | 46,909 | 47,217 | 46,411 | 42,282 | 44,091 | 52,827 | 49,798.773 | 53,370.232 | 57,849.093 | 62,069.776 | 58,023.05 | 53,535.913 | 55,447.532 | 42,281.53 | 56,596.393 | 56,098.953 | 55,637.11 | 47,679.534 | 44,206.589 | 38,660.891 | 40,052.79 | 37,838.056 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 33,066 | 33,782 | 28,191 | 22,802 | 24,614 | 21,088 | 19,192 | 18,725 | 18,450 | 18,934 | 17,264 | 16,693 | 15,613 | 14,630 | 14,338 | 17,035 | 15,205 | 14,209 | 18,622 | 16,137.998 | 15,626.516 | 18,225.593 | 22,516.534 | 22,546.588 | 20,874.407 | 21,975.775 | 22,631.554 | 22,755.896 | 20,496.56 | 23,066.709 | 22,185.27 | 21,056.581 | 18,560.883 | 19,253.443 | 18,841.04 |
Goodwill
| 6,579 | 7,081 | 6,690 | 6,369 | 7,071 | 8,239 | 7,628 | 4,742 | 5,200 | 5,350 | 4,875 | 5,541 | 6,008 | 2,295 | 2,274 | 2,095 | 2,024 | 1,981 | 3,872 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 5,377 | 5,223 | 4,000 | 3,480 | 3,817 | 3,919 | 3,741 | 3,112 | 3,401 | 3,878 | 4,011 | 5,079 | 5,146 | 3,276 | 2,999 | 2,823 | 2,121 | 1,780 | 2,228 | 5,113.029 | 4,779.96 | 4,936.641 | 5,155.019 | 4,025.159 | 3,295.959 | 3,329.982 | 3,534.517 | 3,555.931 | 3,146.027 | 3,647.154 | 5,109.355 | 4,438.546 | 4,082.971 | 4,357.355 | 4,617.63 |
Goodwill en immateriële activa
| 11,956 | 12,304 | 10,690 | 9,849 | 10,888 | 12,158 | 11,369 | 7,854 | 8,601 | 9,228 | 8,886 | 10,620 | 11,154 | 5,571 | 5,273 | 4,918 | 4,145 | 3,761 | 6,100 | 5,113.029 | 4,779.96 | 4,936.641 | 5,155.019 | 4,025.159 | 3,295.959 | 3,329.982 | 3,534.517 | 3,555.931 | 3,146.027 | 3,647.154 | 5,109.355 | 4,438.546 | 4,082.971 | 4,357.355 | 4,617.63 |
Langetermijnbeleggingen
| 117 | 115 | -24 | 167 | 327 | 467 | 191 | -408 | 385 | 441 | 352 | 445 | 198 | -1,514 | -2,577 | -269 | -133 | 0 | 1,318 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 8,268 | 7,672 | 5,746 | 6,064 | 6,618 | 6,448 | 5,675 | 6,168 | 5,889 | 5,351 | 4,385 | 3,306 | 2,980 | 2,981 | 2,693 | 3,180 | 2,141 | 2,216 | 2,950 | 2,955.97 | 1,911.984 | 2,998.488 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 3,292 | 3,235 | 2,533 | 2,323 | 2,719 | 1,661 | 1,272 | 1,650 | 1,363 | 1,608 | 1,345 | 2,479 | 3,373 | 4,944 | 5,752 | 2,048 | 2,449 | 1,772 | 741 | 1,424.724 | 1,272.26 | 1,599.194 | 4,662.568 | 3,322.655 | 3,858.061 | 2,600.89 | 1,752.561 | 2,616.395 | 2,648.972 | 1,736.316 | 2,688.038 | 1,843.856 | 1,457.766 | 1,818.976 | 1,531.401 |
Totaal niet-vlottende activa
| 56,699 | 57,108 | 47,136 | 41,205 | 45,166 | 41,822 | 37,699 | 33,989 | 34,688 | 35,562 | 32,232 | 33,543 | 33,318 | 26,612 | 25,479 | 26,912 | 23,807 | 21,958 | 29,731 | 25,631.722 | 23,590.721 | 27,759.916 | 32,334.12 | 29,894.402 | 28,028.427 | 27,906.648 | 27,918.632 | 28,928.222 | 26,291.559 | 28,450.179 | 29,982.662 | 27,338.983 | 24,101.62 | 25,429.773 | 24,990.071 |
Totaal activa
| 120,053 | 127,102 | 107,607 | 99,604 | 106,808 | 97,312 | 89,679 | 85,848 | 83,471 | 85,688 | 76,001 | 76,152 | 76,384 | 73,521 | 72,696 | 73,323 | 66,089 | 66,049 | 82,558 | 75,430.495 | 76,960.952 | 85,609.01 | 94,403.897 | 87,917.451 | 81,564.34 | 83,354.18 | 70,200.162 | 85,524.615 | 82,390.511 | 84,087.289 | 77,662.196 | 71,545.572 | 62,762.51 | 65,482.564 | 62,828.126 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||
Crediteuren
| 36,402 | 38,357 | 38,182 | 31,306 | 33,892 | 34,443 | 31,272 | 28,283 | 26,467 | 25,705 | 20,607 | 20,590 | 18,490 | 17,283 | 16,031 | 15,681 | 14,788 | 15,320 | 18,798 | 16,657.29 | 14,843.034 | 16,261.366 | 17,298.65 | 13,072.274 | 11,122.797 | 10,483.849 | 9,928.267 | 8,645.659 | 8,919.818 | 11,053.603 | 9,487.731 | 7,428.449 | 6,606.756 | 0 | 0 |
Kortlopende schulden
| 8,579 | 9,431 | 6,444 | 2,113 | 4,172 | 3,952 | 2,695 | 1,807 | 4,503 | 4,960 | 2,733 | 2,795 | 4,170 | 3,622 | 3,364 | 3,168 | 5,701 | 2,582 | 3,076 | 5,945.228 | 4,003.666 | 1,625.267 | 5,249.318 | 8,914.209 | 6,719.668 | 11,283.499 | 0 | 770.337 | 1,014.655 | 10,845.661 | 12,604.187 | 844.158 | 814.7 | 834.912 | 899.482 |
Belastingschulden
| 2,704 | 2,470 | 2,612 | 1,499 | 1,840 | 984 | 924 | 771 | 813 | 1,042 | 1,331 | 1,287 | 1,717 | 1,868 | 2,367 | 2,329 | 2,027 | 0 | 1,123 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 22,912 | 8,179 | 22,271 | 19,058 | 22,304 | 984 | 15,374 | 15,358 | 14,178 | 13,859 | 13,932 | 12,226 | 4,082 | 4,085 | 2,367 | 2,329 | 2,027 | 1,632 | 1,123 | 8,055.684 | 8,014.52 | 8,274.089 | 8,413.577 | 7,319.334 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 1,047 | 15,433 | 1,957 | 1,466 | 2,249 | 19,491 | 3,583 | 3,824 | 3,795 | 3,653 | 3,513 | 3,277 | 10,821 | 10,907 | 13,416 | 13,918 | 11,632 | 16,770 | 14,390 | 3,069.149 | 3,119.553 | 3,745.937 | 3,813.876 | 4,110.599 | 10,782.13 | 9,994.002 | 8,945.53 | 25,888.142 | 25,197.375 | 14,022.717 | 11,859.038 | 25,468.968 | 17,930.633 | 26,447.48 | 15,241.878 |
Totaal kortlopende verplichtingen
| 68,940 | 71,400 | 68,854 | 53,943 | 62,617 | 58,870 | 52,924 | 49,272 | 48,943 | 48,177 | 40,785 | 38,888 | 37,563 | 35,897 | 35,178 | 35,096 | 34,148 | 36,304 | 37,387 | 33,727.351 | 29,980.773 | 29,906.66 | 34,775.42 | 33,416.416 | 28,624.595 | 31,761.35 | 18,873.796 | 35,304.138 | 35,131.847 | 35,921.981 | 33,950.956 | 33,741.575 | 25,352.089 | 27,282.392 | 16,141.36 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 32,294 | 31,948 | 12,378 | 15,957 | 10,569 | 6,198 | 6,587 | 7,952 | 8,323 | 9,529 | 11,935 | 10,005 | 9,639 | 8,413 | 10,241 | 9,963 | 4,887 | 4,502 | 5,257 | 3,967.924 | 8,165.466 | 13,784.354 | 17,654.891 | 16,413.916 | 16,692.712 | 17,808.837 | 18,784.023 | 17,607.706 | 17,736.248 | 19,054.171 | 20,059.011 | 15,309.378 | 15,175.589 | 15,447.836 | 13,621.084 |
Uitgestelde opbrengsten niet-vlottend
| 6,969 | 0 | 7,287 | 10,518 | 10,486 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10,079 | 0 | 6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 574 | 731 | 476 | 476 | 561 | 868 | 730 | 580 | 645 | 687 | 1,026 | 1,148 | 1,127 | 806 | 819 | 840 | 935 | 1,205 | 1,417 | 1,258.285 | 1,257.884 | 1,998.992 | 0 | 0 | 0 | 0 | 0 | 892.766 | 924.522 | 144.074 | 0 | 372.589 | 1,317.896 | 1,697.86 | 0 |
Overige niet-vlottende verplichtingen
| 2 | 6,573 | 2 | 1 | 1 | 9,627 | 8,842 | 10,306 | 10,555 | 10,827 | 7,947 | 6,287 | 7,411 | 7,792 | 7,617 | 11,039 | -1 | 10,843 | 12,603 | 12,895.752 | 10,091.826 | 11,637.611 | 12,416.051 | 10,755.909 | 9,666.443 | 8,331.444 | 10,957.082 | 7,355.344 | 6,879.241 | 7,996.113 | 6,405.448 | 5,052.222 | 4,796.251 | 4,567.625 | 16,167.253 |
Totaal niet-vlottende verplichtingen
| 39,839 | 39,252 | 20,143 | 26,952 | 21,617 | 16,693 | 16,159 | 18,838 | 19,523 | 21,043 | 20,908 | 17,440 | 18,177 | 17,011 | 18,677 | 21,842 | 15,900 | 16,550 | 19,283 | 18,121.96 | 19,515.176 | 27,420.957 | 30,070.942 | 27,169.825 | 26,359.156 | 26,140.281 | 29,741.105 | 25,855.815 | 25,540.011 | 27,194.358 | 26,464.459 | 20,734.189 | 21,289.736 | 21,713.321 | 29,788.337 |
Totaal passiva
| 108,779 | 110,652 | 88,997 | 80,895 | 84,234 | 75,563 | 69,083 | 68,110 | 68,466 | 69,220 | 61,693 | 56,328 | 55,740 | 52,908 | 53,855 | 56,938 | 50,048 | 52,854 | 56,670 | 51,849.311 | 49,495.948 | 57,327.617 | 64,846.362 | 60,586.241 | 54,983.751 | 57,901.631 | 48,614.901 | 61,159.953 | 60,671.859 | 63,116.338 | 60,415.414 | 54,475.764 | 46,641.825 | 48,995.714 | 45,929.697 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||
Preferente aandelen
| 966 | 651 | 3,335 | 4,593 | 1,351 | 2,395 | 2,615 | 1,471 | 0 | 251 | 2,658 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 1,545 | 1,545 | 1,545 | 1,545 | 1,545 | 1,545 | 1,545 | 1,545 | 1,545 | 1,545 | 1,545 | 1,545 | 1,545 | 1,545 | 1,545 | 1,545 | 1,545 | 1,545 | 1,545 | 1,557.876 | 1,617.28 | 1,694.798 | 1,833.594 | 1,841.7 | 1,831.088 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Ingehouden winsten
| 7,784 | 12,644 | 17,489 | 18,846 | 19,468 | 19,683 | 18,756 | 14,729 | 12,264 | 12,235 | 12,482 | 16,479 | 15,761 | 15,527 | 12,577 | 9,883 | 10,752 | 8,754 | 19,784 | 7,629.598 | 9,344.283 | 11,672.376 | 13,589.551 | 12,730.515 | 12,902.785 | 7,252.809 | 8,708.783 | 10,202.84 | 7,717.607 | 9,588.354 | 5,370.241 | 5,493.39 | 5,342.913 | 4,494.732 | 0 |
Overige gereserveerde algehele resultaten
| -966 | -651 | -3,335 | -4,593 | -1,351 | -2,395 | -2,615 | -1,471 | 4,450 | -251 | -2,658 | 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 totale aandeelhoudersvermogen
| 1,939 | 2,254 | -430 | -1,689 | 1,553 | 510 | 281 | 1,434 | -3,284 | 2,654 | 247 | 1,759 | 3,229 | 3,541 | 4,719 | 4,957 | 3,742 | 2,894 | 4,558 | 14,380.394 | 16,474.69 | 14,323.213 | 13,432.386 | 11,942.571 | 11,020.597 | 17,246 | 11,958.886 | 12,211.219 | 13,389.999 | 10,853.087 | 11,486.464 | 11,261.803 | 10,524.781 | 11,992.119 | 0 |
Totaal eigen vermogen van aandeelhouders
| 11,268 | 16,443 | 18,604 | 18,702 | 22,566 | 21,738 | 20,582 | 17,708 | 14,975 | 16,434 | 14,274 | 19,783 | 20,535 | 20,613 | 18,841 | 16,385 | 16,039 | 13,193 | 25,887 | 23,567.869 | 27,436.252 | 27,690.386 | 28,855.531 | 26,514.787 | 25,754.471 | 24,498.809 | 20,667.669 | 22,414.059 | 21,107.606 | 20,441.441 | 16,856.704 | 16,755.193 | 15,867.694 | 16,486.85 | 16,898.429 |
Totaal eigen vermogen
| 11,274 | 16,450 | 18,610 | 18,709 | 22,574 | 21,749 | 20,596 | 17,738 | 15,005 | 16,468 | 14,308 | 19,824 | 20,644 | 20,613 | 18,841 | 16,385 | 16,040 | 13,194 | 25,888 | 23,581.184 | 27,465.004 | 28,281.393 | 29,557.535 | 27,331.211 | 26,580.589 | 25,452.55 | 21,585.261 | 24,364.663 | 21,718.653 | 20,970.951 | 17,246.782 | 17,069.808 | 16,120.685 | 16,486.85 | 16,898.429 |
Totaal passiva en aandeelhoudersvermogen
| 120,053 | 127,102 | 107,607 | 99,604 | 106,808 | 97,312 | 89,679 | 85,848 | 83,471 | 85,688 | 76,001 | 76,152 | 76,384 | 73,521 | 72,696 | 73,323 | 66,089 | 66,049 | 82,558 | 75,430.495 | 76,960.952 | 85,609.01 | 94,403.897 | 87,917.451 | 81,564.34 | 83,354.18 | 70,200.162 | 85,524.615 | 82,390.511 | 84,087.289 | 77,662.196 | 71,545.572 | 62,762.51 | 65,482.564 | 62,828.126 |