Instalco AB (publ)
SSE:INSTAL.ST
39.58 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operationele Activiteiten: | |||||||||||||||||||||||||||||||||||
Nettowinst
| 106 | 124 | 99 | 187 | 179 | 202 | 171 | 230 | 131 | 209 | 126 | 205 | 158 | 197 | 140 | 197 | 137 | 152 | 108 | 138 | 108 | 143 | 85 | 123 | 63 | 96 | 34 | 92 | 50 | 54 | 33 | 56.27 | 9 | 46 | 19 |
Afschrijvingen & Amortisatie
| 148 | 135 | 130 | 135 | 133 | 137 | 112 | 103 | 118 | 87 | 72 | 64 | 51 | 44 | 39 | 41 | 31 | 32 | 30 | 26 | 26 | 21 | 21 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 3 | 1 | 1 | 1 |
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 |
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 |
Verandering in Werkkapitaal
| -86 | -134 | 42 | 94 | -83 | -99 | 40 | 67 | -176 | -103 | 80 | 125 | -210 | -78 | 34 | 72 | -41 | 39 | 2 | 2 | -13 | -18 | 42 | 55 | -68 | 18 | 0 | -6 | -52 | -40 | 57 | 6.173 | 55 | 16 | 58 |
Vorderingen
| 0 | 0 | 0 | -67 | 0 | 0 | 0 | -263 | 0 | 0 | 0 | -195 | 0 | 0 | 0 | -28 | 0 | 0 | 0 | -83 | 0 | 0 | 0 | -27 | 0 | 0 | 0 | -81 | 0 | 0 | 0 | 46 | 0 | 0 | 0 |
Voorraden
| 0 | 0 | 0 | -36 | 0 | 0 | 0 | -28 | 0 | 0 | 0 | -5 | 0 | 0 | 0 | -3 | 0 | 0 | 0 | 6 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 3 | 0 | 0 | 0 | 0 | 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 |
Overig Werkkapitaal
| -86 | -134 | 42 | 141 | -83 | -99 | 40 | 358 | -176 | -103 | 80 | 254 | -210 | -78 | 34 | -1 | -41 | 39 | 2 | -19 | -13 | -18 | 49 | 50 | -68 | 18 | 0 | 35 | -52 | -40 | 57 | -127 | 55 | 16 | 58 |
Overige Niet-Contante Posten
| 99 | 303 | 187 | 286 | -110 | -15 | -101 | -23 | -57 | -42 | -68 | -11 | -41 | -59 | -49 | -33 | -37 | -33 | -9 | -14 | -7 | -39 | -26 | -33 | -12 | -20 | 9 | 12 | -19 | -20 | -6 | -33.911 | 14 | -8 | -14 |
Kasstroom uit Operationele Activiteiten
| 119 | 158 | 198 | 432 | 119 | 225 | 222 | 377 | 16 | 151 | 210 | 383 | -42 | 104 | 164 | 277 | 90 | 190 | 131 | 152 | 114 | 107 | 122 | 147 | -15 | 96 | 45 | 100 | -20 | -5 | 85 | 31.532 | 79 | 55 | 64 |
Investeringsactiviteiten: | |||||||||||||||||||||||||||||||||||
Investeringen in Materiële Vaste Activa
| -119 | -158 | 0 | -23 | -35 | -26 | -26 | -54 | -18 | -1 | -11 | -26 | 0 | -13 | 0 | -14 | 0 | 0 | 0 | -10 | 0 | 0 | 0 | -7 | 0 | 0 | 0 | -5 | 0 | 0 | 0 | -5 | 0 | 0 | 0 |
Netto Overnames
| -33 | -167 | -105 | -77 | -222 | -112 | -804 | -117 | -130 | -586 | -210 | -359 | -267 | -192 | -135 | -171 | -184 | -139 | -88 | -204 | -113 | -127 | -116 | -89 | -30 | -113 | -138 | -185 | -22 | -37 | -181 | -108.247 | -157 | -42 | -19 |
Aankoop van Beleggingen
| 0 | 0 | 0 | -14 | 0 | 0 | 0 | 47 | 0 | 0 | 0 | -6 | 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 | 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 |
Overige Investeringsactiviteiten
| -54 | -25 | -3 | 68 | 1 | -26 | -26 | -7 | -18 | -1 | -11 | 18 | -3 | -12 | -3 | -1 | 1 | -2 | 0 | 1 | -2 | -1 | 0 | 3 | -1 | -1 | 1 | -3 | 0 | -1 | 0 | -1.018 | -1 | 8 | -8 |
Kasstroom uit Investeringsactiviteiten
| -87 | -192 | -108 | -113 | -256 | -138 | -830 | -124 | -148 | -587 | -221 | -359 | -270 | -204 | -138 | -172 | -183 | -141 | -88 | -203 | -115 | -128 | -116 | -86 | -31 | -114 | -137 | -188 | -22 | -38 | -181 | -109.265 | -158 | -34 | -27 |
Financieringsactiviteiten: | |||||||||||||||||||||||||||||||||||
Schuldaflossingen
| -263 | -211 | -211 | -97 | -67 | -345 | -663 | -143 | -17 | -179 | -319 | -2 | -6 | -1 | -1 | -2 | -6 | -42 | -65 | -52 | -54 | -59 | -34 | -18 | -16 | -16 | -103 | -58 | -1 | -441 | -102 | -7.9 | -82 | -53 | -30 |
Uitgifte van Gewone Aandelen
| 0 | 10 | 0 | 0 | 10 | 49 | 50 | 0 | 14 | 0 | 0 | 29 | 11 | 3 | 13 | 26 | 126 | 72 | 16 | 38 | 20 | 21 | 21 | 15 | 0 | 18 | 35 | 33 | 4 | 11 | 35 | 49.645 | 132 | 6 | 0 |
Terugkoop van Gewone Aandelen
| 0 | 0 | 0 | -31 | 0 | 345 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 163 | -33 | -14 | 0 | 0 | 0 | 0 | 0 | 208 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgekeerde Dividenden
| 0 | -179 | 0 | 0 | 0 | -172 | 0 | -1 | 0 | -167 | -2 | -1 | -1 | -140 | -1 | 0 | 0 | -115 | 0 | 0 | 0 | -73 | 0 | 0 | 0 | -52 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige Financieringsactiviteiten
| -179 | -109 | 1 | 30 | 71 | -412 | 1,269 | 225 | -82 | 136 | 277 | 201 | 420 | -1 | 1 | -48 | -31 | 42 | -27 | 16 | 42 | -1 | 66 | 15 | 0 | 44 | 140 | 98 | 6 | 546 | 101 | -37.673 | 82 | -1 | 0 |
Kasstroom uit Financieringsactiviteiten
| 84 | -33 | -281 | -171 | 14 | -535 | 656 | 81 | -85 | -31 | 275 | 228 | 425 | 24 | -21 | -24 | 89 | -1 | -76 | 2 | 8 | 96 | 53 | 15 | 1 | 10 | 72 | 73 | 3 | 116 | 136 | 4.072 | 214 | -48 | 30 |
Overige Informatie: | |||||||||||||||||||||||||||||||||||
Effect van Wisselkoersveranderingen op Kas
| -12 | 4 | 4 | 13 | -1 | 6 | -6 | 9 | 7 | -8 | 14 | 4 | 1 | -5 | 12 | -2 | -1 | -7 | -12 | -10 | 1 | 4 | 10 | -9 | -4 | 7 | 11 | -1 | 1 | -3 | -1 | -0.362 | 3 | 1 | 0 |
Netto Kasstroomverandering
| 105 | -63 | -187 | 161 | -124 | -442 | 41 | 343 | -209 | -476 | 278 | 257 | 115 | -81 | 18 | 78 | -5 | 41 | -45 | -57 | 8 | 79 | 69 | 67 | -49 | -2 | -9 | -15 | -39 | 71 | 39 | -74.032 | 137 | -26 | 67 |
Kaspositie aan het Einde van de Periode
| 122 | 17 | 80 | 267 | 106 | 230 | 672 | 631 | 288 | 497 | 973 | 695 | 438 | 323 | 404 | 386 | 308 | 313 | 272 | 317 | 374 | 366 | 287 | 218 | 151 | 200 | 202 | 211 | 226 | 265 | 194 | 154.968 | 229 | 92 | 118 |