Hanza AB (publ)
SSE:HANZA.ST
67.4 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operationele Activiteiten: | |||||||||||||||||||||||||||||||||||||||||||||||
Nettowinst
| 41 | 6 | 35 | 47 | 58 | 72 | 70 | 47.9 | 29.6 | 40.2 | 25.3 | 31.6 | 25.6 | 30.7 | 11.8 | 10.6 | 9.1 | -20.3 | 9.5 | 3 | 6.1 | 11.8 | 11.4 | -7.9 | 12.3 | 14.1 | 10.7 | 0.8 | 4.8 | 9.1 | 4.7 | -5.4 | -1.6 | 4.3 | 6.2 | -3 | 48 | -3.4 | -7.6 | -18 | -9.2 | -6 | -3.6 | -10.8 | 1 | -3.4 | -8.6 |
Afschrijvingen & Amortisatie
| 55 | 51 | 43 | 37 | 34 | 33 | 33 | 33.3 | 30 | 29.2 | 29.5 | 28.5 | 25.9 | 26.5 | 23.7 | 24.4 | 23 | 35.2 | 24.7 | 27.9 | 21.8 | 20.9 | 21.6 | 14.8 | 15.3 | 15.4 | 13.6 | 10.4 | 10.6 | 10.8 | 11.6 | 12.6 | 11.6 | 11.4 | 11.9 | 14.2 | 9.8 | 8.1 | 7.4 | 9.2 | 7.6 | 8.2 | 8.5 | 7.4 | 8 | 8.2 | 7.9 |
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 |
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 |
Verandering in Werkkapitaal
| 38 | 77 | -27 | -9 | -82 | -14 | 4 | -62.7 | 40.2 | -28.6 | -37.9 | 0.5 | -69.1 | -36.2 | 37.4 | 21 | 4.4 | 10.4 | 39.7 | -26 | 0.1 | 17 | 3.3 | 33.5 | -11 | 23 | -17.7 | 5.1 | 3.9 | -18.8 | 20 | 10.3 | -15.4 | 15.3 | -7.6 | 4.7 | 5.3 | -5.4 | -14.4 | 17.3 | 4.3 | -1.8 | 9.8 | 17.2 | 4.4 | 3.4 | 14.2 |
Vorderingen
| 0 | 0 | 0 | -23 | 0 | 0 | 0 | -37 | 0 | 0 | 0 | 3 | 0 | 0 | 0 | 41.7 | 0 | 0 | 0 | 22.1 | 0 | 0 | 0 | 34.5 | 0 | 0 | 0 | 8.3 | 0 | 0 | 0 | -4.4 | 0 | 0 | 0 | 11.3 | 0 | 0 | 0 | 13 | 0 | 0 | 0 | 42.6 | 0 | 0 | 0 |
Voorraden
| 0 | 0 | 0 | 4 | 0 | 0 | 0 | -231 | 0 | 0 | 0 | -244 | 0 | 0 | 0 | 64.8 | 0 | 0 | 0 | 15.3 | 0 | 0 | 0 | 6.7 | 0 | 0 | 0 | -20.6 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 3.9 | 0 | 0 | 0 | -2.3 | 0 | 0 | 0 | 41.4 | 0 | 0 | 0 |
Crediteuren
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 38 | 77 | -27 | -9 | -82 | -14 | 4 | 205.3 | 40 | -29 | -38 | 100.9 | -69.1 | -36.2 | 37.4 | -60.6 | 4.4 | 10.4 | 39.7 | -38 | 0.1 | 17 | 3.3 | -14.3 | -11 | 23 | -17.7 | 9.3 | 3.9 | -18.8 | 20 | 7.2 | -15.4 | 15.3 | -7.6 | 9.7 | 5.3 | -5.4 | -14.4 | -7.2 | 4.3 | -1.8 | 9.8 | -17.1 | 4.4 | 3.4 | 14.2 |
Overige Niet-Contante Posten
| -20 | 103 | -8 | 22 | -5 | -5 | -18 | 0.9 | -16.9 | -11.5 | -3.5 | -0.7 | -1.7 | -1.6 | -6.8 | 5.6 | -10.6 | 1.4 | -6.3 | 4 | 1.1 | -2.3 | 0.3 | -0.6 | -2.5 | -2 | 2.5 | 2.7 | -1.4 | 0.9 | -3.2 | 1.7 | -4.2 | -4.7 | -4.8 | -0.3 | -57 | -0.7 | -0.7 | 4.1 | 1 | -4.8 | -3.6 | 4.8 | -0.7 | -1.1 | -0.1 |
Kasstroom uit Operationele Activiteiten
| 114 | 135 | 31 | 97 | 5 | 86 | 89 | 19.4 | 82.9 | 29.3 | 13.4 | 59.9 | -19.3 | 19.4 | 66.1 | 61.6 | 25.9 | 26.7 | 67.6 | 8.9 | 29.1 | 47.4 | 36.6 | 39.8 | 14.1 | 50.5 | 9.1 | 19 | 17.9 | 2 | 33.1 | 19.2 | -9.6 | 26.3 | 5.7 | 15.6 | 6.1 | -1.4 | -15.3 | 12.6 | 3.7 | -4.4 | 11.1 | 18.6 | 12.7 | 7.1 | 13.4 |
Investeringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||
Investeringen in Materiële Vaste Activa
| -64 | -90 | -58 | -63 | -75 | -92 | -68 | -79.1 | -33.9 | -33.5 | -33.5 | -54.2 | -26 | -42 | -18.9 | -4.9 | -20.9 | -15.4 | -18.9 | -11.9 | -14.3 | -3.5 | -20.8 | -19.9 | -4.3 | -9.9 | -12.4 | -5 | -1.3 | -4.9 | -3.1 | -13 | -7.5 | -2.9 | -4.8 | -12.5 | -1.6 | -0.8 | -2.1 | -6 | -4.8 | -7.8 | -5.4 | -4.7 | -4.9 | 0 | 0 |
Netto Overnames
| 1 | -5 | -358 | 2 | -2 | 1 | 0 | 0.2 | -8.2 | 1.3 | 0.9 | -28.2 | 1.1 | 1 | -20.2 | 0 | 0 | 0 | -3.1 | 0 | -60.7 | 0 | -28.7 | 0 | 0 | 0 | -144.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -36.8 | 0 | 0 | -6.7 | -9 | 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 |
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 |
Overige Investeringsactiviteiten
| 1 | 1 | 2 | 2 | 2 | 1 | 0 | 0.9 | 0.9 | 1 | 0.9 | 1 | 1.1 | 1 | 0.7 | 2.8 | 0 | 0 | 0.4 | 1.6 | 0 | 0.8 | 0.1 | -0.1 | 1.5 | 0.3 | 0.1 | 2.5 | 0.6 | 13.5 | 6.4 | 7.1 | 1.2 | 15.1 | 5.1 | 7.7 | 0 | 0 | 0 | -0.1 | 0 | -7.8 | -5.4 | 1.4 | 0 | -5.6 | -15.9 |
Kasstroom uit Investeringsactiviteiten
| -63 | -95 | -414 | -61 | -75 | -91 | -68 | -78 | -41.2 | -32.2 | -32.6 | -81.4 | -24.9 | -41 | -38.4 | -2.1 | -20.9 | -15.4 | -21.6 | -10.3 | -75 | -2.7 | -49.4 | -20 | -2.8 | -9.6 | -156.7 | -2.5 | -0.7 | 8.6 | 3.3 | -5.9 | -6.3 | 12.2 | 0.3 | -4.8 | -38.4 | -0.8 | -2.1 | -12.7 | -13.8 | -7.8 | -5.4 | -3.3 | -4.9 | -5.6 | -15.9 |
Financieringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||
Schuldaflossingen
| -24 | -20 | -173 | -49 | -33 | -41 | -92 | -72.1 | -45.1 | -86.9 | -63.9 | -56.7 | -36.4 | -43.7 | -49.4 | -45.9 | -35.5 | -42.6 | -36.5 | -44.8 | -22.9 | -49.5 | -19.5 | -25.1 | -17.1 | -137.1 | -14.7 | -63.4 | -10.1 | -10.2 | -18.5 | -70.7 | -11.2 | -32 | -32.7 | -20.6 | -16.8 | -9 | -11.8 | -12.4 | -11.7 | -2.2 | -7.7 | -36.9 | -7.4 | -9.4 | -5.2 |
Uitgifte van Gewone Aandelen
| 0 | 0 | 39 | 253 | 0 | 17 | 0 | 143 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.3 | 0 | 0 | 0 | 0 | 0 | 10.7 | 0 | 0 | 56.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.5 | 50.3 | 12.4 | 0 | 0 | 0 | 24 | 0 | 0 | 0 | 0 | 0 |
Terugkoop van Gewone Aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | -143 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgekeerde Dividenden
| 0 | -52 | 0 | -1 | 0 | -30 | 0 | -0.1 | 0 | -18 | 0 | -0.1 | 0 | -8.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -7.7 | 0 | 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
| 0 | 0 | 39 | 253 | 72 | 51 | 68 | 166.1 | 54.3 | 131.9 | 53.7 | 70 | 40.3 | 25.6 | 37.7 | 2.2 | 41.2 | 38 | 15.6 | 12.4 | 85.6 | 5.6 | 45.9 | -25.1 | 2.8 | -22.6 | 73.3 | -9.3 | -10.1 | -10.2 | -18.5 | -8.9 | 5.6 | -32 | -32.7 | 1.5 | -16.8 | -4.5 | 11.8 | 18 | -11.7 | 1.1 | -7.7 | -1.9 | -7.4 | -4.7 | 5.2 |
Kasstroom uit Financieringsactiviteiten
| -24 | -32 | 212 | 205 | 39 | -3 | -24 | 93.9 | 9.2 | 27.1 | -10.2 | 13.3 | 3.9 | -27 | -11.7 | -43.7 | 5.7 | -4.3 | -20.9 | -32.4 | 62.7 | -51.6 | 26.4 | -14.4 | 2.8 | -22.7 | 129.4 | -9.3 | -10.1 | -10.2 | -18.5 | -8.9 | 5.6 | -32 | -32.7 | 5 | 33.5 | 7.9 | 11.8 | 18 | -11.7 | 25.1 | -7.7 | -1.9 | -7.4 | -4.7 | 5.2 |
Overige Informatie: | |||||||||||||||||||||||||||||||||||||||||||||||
Effect van Wisselkoersveranderingen op Kas
| -8 | 1 | 9 | 2 | -3 | 4 | 1 | 2.2 | 2.3 | 4.7 | 0.8 | 4.6 | -0.1 | -0.4 | 1.6 | -4.7 | 1 | -5.6 | 5.2 | -3.2 | 1.8 | 0.4 | 0.5 | 0 | 0 | 0 | 1.9 | -0.4 | 0 | -0.4 | 0.2 | -0.8 | 1.8 | 0.7 | -0.3 | 0.3 | 0.7 | -0.4 | -0.7 | -0.9 | 0.2 | 0.1 | -0.1 | -1.6 | 0.7 | -1.1 | 0.4 |
Netto Kasstroomverandering
| 19 | 9 | -162 | 243 | -34 | -4 | -2 | 37.7 | 53.2 | 28.9 | -28.6 | -3.6 | -40.4 | -49 | 17.6 | 11.1 | 11.7 | 1.4 | 30.3 | -37 | 18.6 | -6.5 | 14.1 | 5.4 | 14.1 | 18.2 | -16.3 | 6.8 | 7.1 | 0 | 18.1 | 3.6 | -8.5 | 7.2 | -27 | 16.1 | 1.9 | 5.3 | -6.3 | 17 | -21.6 | 13 | -2.1 | 11.8 | 1.1 | -4.3 | 3.1 |
Kaspositie aan het Einde van de Periode
| 206 | 187 | 178 | 340 | 97 | 131 | 135 | 137 | 99.3 | 46.1 | 17.2 | 45.8 | 49.4 | 89.8 | 138.8 | 121.2 | 110.1 | 98.4 | 97 | 66.7 | 103.7 | 85.1 | 91.6 | 77.5 | 72.1 | 58 | 39.8 | 56.1 | 49.3 | 42.2 | 42.2 | 24.1 | 20.5 | 29 | 21.8 | 48.8 | 32.7 | 30.8 | 25.5 | 31.8 | 14.8 | 36.4 | 23.4 | 25.5 | 13.7 | 12.6 | 16.9 |