Hufvudstaden AB (publ)
SSE:HUFV-A.ST
126.4 (SEK) • At close February 20, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) SEK.
2024 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
| 42.4 | -396.1 | -342.3 | -270.6 | -1,097.4 | -627.3 | -422.7 | 373.6 | 474.1 | 479.3 | 2,127.7 | 629.4 | 950.7 | 18.3 | -605.4 | 106.8 | -718 | -616.6 | 1,335.6 | 721.1 | 1,265.9 | 645.4 | 1,458.5 | 721 | 1,742.7 | 897.7 | 1,129.5 | 660.2 | 1,488.6 | 616.6 | 2,007.1 | 1,162.7 | 1,167.4 | 946.7 | 2,043.6 | 823.1 | 993 | 588.9 | 1,230.7 | 266.4 | 765 | 258.4 | 1,024.5 | 297.6 | 742.3 | 342.2 | 405.7 | 188.8 | 427.3 | 463.8 | 584.7 | 127.2 | 894.6 | 349.8 | 1,237.2 | 580.6 | 361.3 | 172.8 | -1.4 | 198.9 | -261 | -415.5 |
Afschrijvingen & Amortisatie
| 15.4 | 22.3 | 3 | 2.6 | 12.3 | 20 | 7.8 | 13 | 12 | 20.6 | 12.6 | 2.1 | 9.3 | 14.9 | 7.9 | 13.7 | 40.3 | 16.7 | 16.7 | 10.5 | 12.9 | 12.7 | 1.9 | 1.9 | 2.1 | 2.7 | -2.3 | 1.6 | 3.7 | 0.7 | -0.7 | 1 | 1 | 1.7 | -0.8 | 3.2 | 4.3 | 1.5 | 2.3 | 1.5 | 1.6 | 1.8 | -0.1 | 1.1 | 0.5 | 1.7 | 0.7 | 1.5 | 2.5 | 2.6 | -1.7 | 3.6 | 3.3 | 2.2 | 0.6 | 1.2 | 1.2 | 1.1 | 0 | 1.8 | 2.5 | 1.7 |
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
| 90.9 | -87 | 224.5 | -136.1 | -35.5 | 33 | -61.1 | -2.8 | 16.5 | -3.5 | 20.8 | -0.9 | -53.6 | -52.7 | -4.6 | 63.5 | 22.8 | -86 | 105.2 | 173.3 | 2.2 | -71.8 | 88.2 | -24.5 | 37.6 | -120.7 | 14.2 | -94.6 | 50.2 | 51.2 | -55.4 | 15.6 | 1.3 | 89.6 | 27.6 | 29.5 | -28.1 | 7.7 | -32.8 | 45 | -23.5 | 25.6 | -13.4 | 64.4 | 16 | -7.4 | 63.6 | -36.6 | 33.8 | -51.5 | -40.6 | -27.7 | -26.5 | 60.1 | 6.2 | 12.1 | 25.8 | 27.2 | 2.5 | -26.8 | -8.8 | 68.9 |
Vorderingen
| 90 | -201.4 | 53 | 13.8 | 97.9 | -174.3 | 28.3 | 55.8 | 80 | -199.3 | 89.8 | 61.9 | 83.5 | -239.7 | 19.5 | 63.6 | 43.4 | -163.3 | 48.8 | 98.9 | 37.6 | -113.2 | 42.5 | 13.9 | 53.1 | -146.9 | 26.3 | 34.1 | 40.9 | -112.8 | 41.1 | 27.5 | 35.3 | -75.3 | -7.1 | 28.6 | -77.2 | 20.5 | 3.1 | -5 | -19 | 6 | -0.4 | -1.7 | 3.5 | -7.6 | 2.4 | -3.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraden
| -13.4 | 21.9 | -11.2 | -23.9 | 1.6 | -4.7 | -37.7 | -22.8 | -4.1 | -5.3 | -10.2 | -25.1 | -17.5 | -40.7 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Crediteuren
| 14.3 | 92.5 | 182.7 | -126 | -135 | 212 | -51.7 | -35.8 | -59.4 | 201.1 | -58.8 | -37.7 | -119.6 | 227.7 | 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 | 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
| 14.3 | 92.5 | 182.7 | -126 | -135 | 212 | -51.7 | -35.8 | -59.4 | 1.8 | 31 | 24.2 | -36.1 | -12 | -24.1 | -0.1 | -20.6 | 77.3 | 56.4 | 74.4 | -35.4 | 41.4 | 45.7 | -38.4 | -15.5 | 26.2 | -12.1 | -128.7 | 9.3 | 164 | -96.5 | -11.9 | -34 | 164.9 | 34.7 | 0.9 | 49.1 | -12.8 | -35.9 | 50 | -4.5 | 19.6 | -13 | 66.1 | 12.5 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige Niet-Contante Posten
| 142.1 | 762.5 | 807.7 | 538.3 | 1,373.7 | 879.4 | 680.1 | -108.2 | -209.1 | -245.3 | -1,863.9 | -353.4 | -673.7 | 206.7 | 879.9 | 117.1 | 946.8 | 887.3 | -1,048.1 | -445.4 | -997.9 | -371.2 | -1,200.4 | -475.2 | -1,493 | -637.6 | -883.6 | -408.3 | -1,252.1 | -376.5 | -1,774.4 | -919.2 | -873.9 | -741.8 | -1,809.1 | -648 | -717.8 | -351.1 | -1,024.4 | -56.2 | -564.5 | -15.9 | -806.4 | -86.4 | -531.4 | -94.5 | -413.5 | 9.6 | -287.7 | -292.4 | -432.6 | 40 | -738.7 | -238.9 | -1,054.2 | -400.2 | -207.3 | -74.2 | 167.9 | -18.7 | 435.1 | 517.4 |
Kasstroom uit Operationele Activiteiten
| 350.9 | 170.1 | 692.9 | 134.2 | 253.1 | 305.1 | 204.1 | 275.6 | 293.5 | 251.1 | 297.2 | 277.2 | 232.7 | 187.2 | 277.8 | 301.1 | 291.9 | 201.4 | 409.4 | 459.5 | 283.1 | 215.1 | 348.2 | 223.2 | 289.4 | 142.1 | 257.8 | 158.9 | 290.4 | 292 | 176.6 | 260.1 | 295.8 | 296.2 | 261.3 | 207.8 | 251.4 | 247 | 175.8 | 256.7 | 178.6 | 269.9 | 204.6 | 276.7 | 227.4 | 242 | 56.5 | 163.3 | 175.9 | 122.5 | 109.8 | 143.1 | 132.7 | 173.2 | 189.8 | 193.7 | 181 | 126.9 | 169 | 155.2 | 167.8 | 172.5 |
Investeringsactiviteiten: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investeringen in Materiële Vaste Activa
| -1.1 | -5.6 | 22.4 | -21.3 | -17 | -14.9 | 22.7 | -10 | -14.3 | -14.1 | 2.5 | -6.8 | -4.3 | -0.3 | -19.8 | 0 | 0 | 0 | -4.4 | 0 | 0 | -12.2 | -8.5 | -7.4 | -0.4 | -1.2 | -0.7 | -0.9 | -0.9 | -1.1 | -0.8 | -0.1 | -0.7 | -0.6 | -1.5 | -0.9 | -0.9 | -0.4 | -0.8 | -0.8 | -1.9 | -1.1 | -1.2 | -1.1 | -0.7 | -0.6 | -0.5 | -0.1 | -0.3 | -0.4 | -945.6 | -0.5 | -1 | -0.4 | -0.5 | -0.2 | -0.8 | -0.2 | -2.5 | -0.5 | -0.7 | -0.5 |
Netto Overnames
| 0 | 0 | 0.7 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0.8 | 0 | 0 | -39.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -60.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Aankoop van Beleggingen
| -239 | -248.4 | -423.8 | -229.4 | -316.2 | -268.9 | -290.6 | -245.2 | -241.3 | -189.2 | -177.2 | -127.8 | -118.2 | -150.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -177.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -42.6 | 0 | 0 | 0 | 0 | 0 | 0 | -32.6 | 381.7 | -116.2 | -113.3 | -152.2 | 397.1 | -87.9 | -86.1 | -223.9 | -82.6 | -64 | -73.1 | -61.5 |
Verkoop/verval van Beleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 267.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -5.6 | -32.6 | -250.7 | -333.2 | -14.9 | -303.7 | -10 | -14.3 | -203.3 | -180.5 | -134.6 | -122.5 | -150.9 | -250.1 | -228.4 | -252.6 | -217.8 | -276 | -226.5 | -251.8 | -161.7 | -241.6 | -173.4 | -199.9 | -122.8 | -136.9 | -180.5 | -152.2 | -117 | -151.4 | -129.9 | -127.4 | -146.9 | -164.7 | -115.2 | -138.7 | -78 | -84.8 | -69.2 | -53.5 | -32.1 | -42.6 | -37.3 | -52.8 | -1,321 | -61 | -42.5 | -49.6 | 0 | 86.7 | 0.4 | -0.1 | -0.1 | -532.2 | -0.2 | 0 | -0.3 | -0.4 | -0.3 | -0.5 | 0 |
Kasstroom uit Investeringsactiviteiten
| -240.1 | -254 | -433.3 | -250.7 | -333.2 | -283.8 | -303.7 | -255.2 | -255.6 | -203.3 | -180.5 | -134.6 | -122.5 | -190.7 | -250.1 | -228.4 | -252.6 | -217.8 | -276 | -226.5 | -251.8 | -173.9 | -250.1 | -180.8 | -200.3 | -124 | -137.6 | -178.5 | -153.1 | -118.1 | -152.2 | -130 | -128.1 | -208.4 | -166.2 | -116.1 | -139.6 | -78.4 | -85.6 | -70 | -55.4 | -33.2 | -43.8 | -38.4 | -53.5 | -1,321.6 | -61.5 | -42.6 | -49.9 | -33 | -477.2 | -116.3 | -114.4 | -152.7 | -135.6 | -88.3 | -86.9 | -224.4 | -85.5 | -64.8 | -74.3 | -62 |
Financieringsactiviteiten: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schuldaflossingen
| -100 | -600 | -900 | -1,400 | -1,500 | -1,000 | -1,000 | -600 | -500 | -900 | -650 | -650 | -1,050 | -1,350 | -400 | -700 | -900 | -1,150 | -900 | -750 | -1,250 | -1,450 | -1,100 | -2,050 | -900 | -1,900 | -1,850 | -700 | -850 | -1,050 | -682.8 | -500 | -400 | -817.2 | -200 | -1,000 | -100 | -800 | -600 | -100 | -100 | -900 | -1,800 | -300 | -600 | -350 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -500 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -546.2 | 0 | 0 | 0 | -546.2 | 0 | 0 | 0 | -526 | 0 | 0 | -505.8 | 0 | 0 | 0 | 0 | -804.4 | 0 | 0 | 0 | -763.2 | 0 | 0 | 0 | -721.9 | 0 | 0 | 0 | -680.7 | 0 | 0 | 0 | -639.4 | 0 | 0 | -598.2 | 0 | 0 | 0 | 0 | -567.2 | 0 | 0 | -536.3 | 0 | 0 | 0 | 0 | -505.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige Financieringsactiviteiten
| -2 | 0 | 698.1 | 1,298.1 | 1,697.6 | 1,497.5 | 997.6 | 497.7 | 497.6 | 797.6 | 997.7 | 647.7 | 591.9 | 1,495.1 | 789.7 | 539.7 | 589.7 | 989.5 | 1,389.3 | 739.9 | 1,740.2 | 1,440.3 | 850 | 2,200 | 1,250 | 2,800 | 1,600 | 700 | 600 | 1,100 | 1,200 | 400 | 300 | 1,400 | 200 | 900 | -398.2 | 900 | 400 | 0 | 0 | 1,200 | 1,700 | 200 | 63.7 | 1,600 | 150 | 0 | -101 | 276 | 475 | 0 | -174.4 | 0 | 0 | 0 | -433.2 | 200 | 0 | 0 | -391.9 | 0 |
Kasstroom uit Financieringsactiviteiten
| -102 | 51.8 | -201.9 | -101.9 | 197.6 | -48.7 | -2.4 | -102.3 | -2.4 | -628.4 | 347.7 | -2.3 | -458.1 | 145.1 | 389.7 | -160.3 | -310.3 | -964.9 | 489.3 | -10.1 | 490.2 | -772.9 | -250 | 150 | 350 | 178.1 | -250 | -700 | -250 | -630.7 | 517.2 | -100 | -100 | -56.6 | -200 | -100 | -498.2 | 100 | -200 | -100 | -100 | -267.2 | -100 | -100 | -536.3 | 1,250 | 150 | 0 | -101 | -229.4 | 475 | 0 | -174.4 | 0 | 0 | 0 | -433.2 | 200 | 0 | 0 | -391.9 | 0 |
Overige Informatie: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect van Wisselkoersveranderingen op Kas
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 700 | 0 | 0 | 0 | 0 | 0 | 0 | 200 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Netto Kasstroomverandering
| 8.8 | -32.1 | 57.7 | -218.4 | 117.5 | -27.4 | -102 | -81.9 | 35.5 | -580.6 | 464.4 | 140.3 | -347.9 | 141.6 | 417.4 | -87.6 | -271 | -981.3 | 622.7 | 222.9 | 521.5 | -731.7 | -151.9 | 192.4 | 439.1 | 196.2 | -129.8 | -19.6 | -112.7 | -456.8 | 541.6 | 30.1 | 67.7 | 31.2 | 95.1 | -8.3 | -386.4 | 268.6 | -109.8 | 86.7 | 23.2 | -30.5 | 60.8 | 138.3 | -362.4 | 170.4 | 145 | 120.7 | 25 | -139.9 | 107.6 | 26.8 | -156.1 | 20.5 | 54.2 | 105.4 | -339.1 | 102.5 | 83.5 | 90.4 | -298.4 | 110.5 |
Kaspositie aan het Einde van de Periode
| 359.1 | 350.3 | 382.4 | 324.7 | 543.1 | 425.6 | 453 | 555 | 636.9 | 601.4 | 1,182 | 717.6 | 577.3 | 925.2 | 783.6 | 366.2 | 453.8 | 724.8 | 1,706.1 | 1,083.4 | 860.5 | 339 | 1,070.7 | 1,222.6 | 1,030.2 | 591.1 | 394.9 | 524.7 | 544.3 | 657 | 1,113.8 | 572.2 | 542.1 | 474.4 | 443.2 | 348.1 | 356.4 | 742.8 | 474.2 | 584 | 497.3 | 474.1 | 504.6 | 443.8 | 305.5 | 667.9 | 497.5 | 352.5 | 231.8 | 206.8 | 346.7 | 239.1 | 212.3 | 368.4 | 347.9 | 293.7 | 188.3 | 527.4 | 424.9 | 341.4 | 251 | 549.4 |