Sandvik AB (publ)
SSE:SAND.ST
222.7 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||
Vlottende activa: | |||||||||||||||||||
Liquide middelen & kasequivalenten
| 4,363 | 10,489 | 13,585 | 23,752 | 16,953 | 18,089 | 12,724 | 8,818 | 6,376 | 6,327 | 5,076 | 13,829 | 5,592 | 4,783 | 7,506 | 4,998 | 2,006 | 1,745 | 1,559 |
Kortetermijnbeleggingen
| -3,780 | -3,184 | -2,502 | -2,598 | -2,390 | -2,294 | -2,219 | -22,561 | 0 | 0 | 0 | 0 | 0 | -1,366 | 0 | 0 | 11,852 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 4,363 | 10,489 | 13,585 | 23,752 | 16,953 | 18,089 | 12,724 | 8,818 | 6,376 | 6,327 | 5,076 | 13,829 | 5,592 | 4,783 | 7,506 | 4,998 | 2,006 | 1,745 | 1,559 |
Nettovorderingen
| 18,847 | 19,188 | 17,623 | 0 | 14,955 | 15,398 | 13,302 | 13,301 | 18,353 | 20,230 | 19,563 | 20,979 | 20,329 | 18,097 | 16,772 | 25,127 | 20,771 | 17,004 | 14,408 |
Voorraad
| 34,301 | 35,019 | 29,911 | 21,473 | 24,243 | 24,609 | 21,388 | 20,977 | 21,522 | 24,056 | 23,318 | 25,508 | 26,077 | 21,420 | 19,842 | 28,614 | 25,301 | 18,738 | 16,440 |
Overige vlottende activa
| 14,606 | 10,297 | 9,256 | 18,748 | 8,822 | 6,856 | 10,782 | 6,419 | 8,648 | 6,585 | 6,153 | 532 | 22,726 | 19,328 | 17,873 | 26,668 | 22,029 | 17,837 | 15,731 |
Totaal vlottende activa
| 72,117 | 74,993 | 70,374 | 63,973 | 64,973 | 65,075 | 58,265 | 49,515 | 48,784 | 52,108 | 48,530 | 60,848 | 54,395 | 45,531 | 45,221 | 60,280 | 49,336 | 38,320 | 33,730 |
Niet-vlottende activa: | |||||||||||||||||||
Materiële vaste activa, netto
| 27,618 | 26,619 | 29,916 | 26,869 | 28,817 | 25,362 | 24,400 | 26,709 | 26,331 | 27,609 | 25,255 | 25,517 | 25,702 | 54,957 | 26,519 | 26,123 | 20,895 | 17,677 | 16,687 |
Goodwill
| 46,656 | 47,572 | 34,278 | 14,913 | 14,380 | 15,605 | 11,911 | 13,333 | 12,657 | 12,743 | 8,979 | 8,685 | 9,034 | 10,334 | 11,135 | 9,831 | 0 | 5,156 | 4,921 |
Immateriële activa
| 17,834 | 18,562 | 13,526 | 6,088 | 5,693 | 6,644 | 5,465 | 5,909 | 5,656 | 5,583 | 2,969 | 2,738 | 2,773 | 2,859 | 3,002 | 2,641 | 0 | 1,095 | 953 |
Goodwill en immateriële activa
| 62,763 | 66,134 | 47,804 | 21,001 | 20,073 | 22,249 | 17,376 | 19,242 | 18,313 | 18,326 | 11,948 | 11,423 | 11,807 | 13,193 | 14,137 | 12,472 | 11,425 | 6,251 | 5,874 |
Langetermijnbeleggingen
| 5,186 | 4,485 | 3,191 | 3,187 | 2,765 | 2,513 | 2,571 | 22,889 | 319 | 319 | 291 | 0 | 0 | 1,911 | 0 | 0 | -11,425 | 0 | 0 |
Belastingvorderingen
| 1 | 3,373 | 3,458 | 4,098 | 3,797 | 3,150 | 4,192 | 5,928 | 6,237 | 6,245 | 5,903 | 2,544 | 3,070 | 2,056 | 2,510 | 1,277 | 1,323 | 1,338 | 1,319 |
Overige niet-vlottende activa
| 6,519 | 1,074 | 768 | -1 | 0 | 1 | 1 | -20,781 | 1,258 | 1,715 | 1,956 | 3,721 | 3,765 | 2,056 | 3,188 | 3,075 | 13,881 | 2,315 | 1,952 |
Totaal niet-vlottende activa
| 102,087 | 101,685 | 85,137 | 55,154 | 55,452 | 53,275 | 48,540 | 53,987 | 52,458 | 54,214 | 45,353 | 43,205 | 44,344 | 74,173 | 46,354 | 42,947 | 36,099 | 27,581 | 25,832 |
Totaal activa
| 174,210 | 176,682 | 155,517 | 119,128 | 120,423 | 118,351 | 106,804 | 103,500 | 101,242 | 106,319 | 93,882 | 104,052 | 98,739 | 89,999 | 91,575 | 103,227 | 85,435 | 65,901 | 59,562 |
Passiva en Eigen Vermogen: | |||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||
Crediteuren
| 9,488 | 11,625 | 11,907 | 6,974 | 7,598 | 7,792 | 7,380 | 6,288 | 5,956 | 6,770 | 6,683 | 6,657 | 8,256 | 6,965 | 4,817 | 7,185 | 6,777 | 6,050 | 4,885 |
Kortlopende schulden
| 12,240 | 9,693 | 10,704 | 4,351 | 3,026 | 2,348 | 986 | 4,680 | 5,190 | 2,679 | 7,069 | 2,698 | 5,948 | 3,783 | 7,574 | 14,549 | 10,469 | 8,185 | 7,223 |
Belastingschulden
| 3,024 | 2,904 | 2,820 | 2,695 | 3,744 | 1,252 | 1,147 | 948 | 871 | 1,194 | 1,037 | 1,252 | 1,505 | 1,208 | 768 | 1,301 | 1,334 | 1,133 | 1,041 |
Uitgestelde opbrengsten
| 4,054 | 4,615 | 17,176 | 14,972 | 16,769 | 1,252 | 14,125 | 12,264 | 13,156 | 13,421 | 13,174 | 15,804 | 12,833 | 10,201 | 0 | 7,960 | 11,513 | 1,133 | 1,041 |
Overige kortlopende verplichtingen
| 15,072 | 14,389 | 13,429 | 11,782 | 15,023 | 14,123 | 15,626 | 14,240 | 15,293 | 13,994 | 13,843 | 13,469 | 15,527 | 12,677 | 11,145 | 12,234 | 10,179 | 8,778 | 7,164 |
Totaal kortlopende verplichtingen
| 43,878 | 43,226 | 42,285 | 27,947 | 29,391 | 26,751 | 25,107 | 26,156 | 27,310 | 24,637 | 28,632 | 26,799 | 31,236 | 24,633 | 24,304 | 35,269 | 28,759 | 24,146 | 20,313 |
Langlopende verplichtingen: | |||||||||||||||||||
Langetermijnschulden
| 32,842 | 42,364 | 23,646 | 13,536 | 17,619 | 21,554 | 22,833 | 26,738 | 29,358 | 34,390 | 23,213 | 28,809 | 17,087 | 23,420 | 22,400 | 19,038 | 18,377 | 3,002 | 3,384 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 8,623 | 10,470 | 9,221 | 7,641 | 6,869 | 7,798 | 7,424 | 7,991 | 6,338 | 3,454 | 7,680 | -2,247 | 6,750 | 3,541 | 6,690 | 4,188 | 4,067 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 4,005 | 2,988 | 2,059 | 2,299 | 3,842 | 3,185 | 3,486 | 3,052 | 2,581 | 2,020 | 5,238 | 956 | 4,688 | 1,242 | 1,514 | 1,786 | 2,029 | 2,063 |
Overige niet-vlottende verplichtingen
| 9,793 | 5,817 | 3,631 | 34 | 9,256 | 11,527 | 10,078 | 11,316 | 10,514 | 10,620 | 8,427 | 4,595 | 209 | 7,095 | 172 | 3,599 | 0 | 1,150 | 1,161 |
Totaal niet-vlottende verplichtingen
| 42,635 | 52,186 | 35,900 | 26,099 | 29,174 | 33,082 | 32,926 | 38,054 | 39,872 | 45,010 | 31,640 | 41,021 | 33,612 | 31,553 | 37,314 | 31,233 | 26,853 | 14,557 | 14,742 |
Totaal passiva
| 86,513 | 95,412 | 78,185 | 54,046 | 58,565 | 59,833 | 58,033 | 64,210 | 67,182 | 69,647 | 60,272 | 67,820 | 64,848 | 56,186 | 61,618 | 66,502 | 55,612 | 38,703 | 35,055 |
Eigen vermogen: | |||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 1,505 | 1,505 | 1,505 | 1,505 | 1,505 | 1,505 | 1,505 | 1,505 | 1,505 | 1,505 | 1,505 | 1,505 | 1,424 | 1,424 | 1,424 | 1,424 | 1,424 | 1,424 | 1,424 |
Ingehouden winsten
| 67,028 | 58,346 | 61,872 | 53,624 | 45,651 | 44,183 | 36,190 | 25,356 | 22,545 | 24,177 | 23,966 | 26,561 | 28,160 | 31,157 | 22,067 | 28,456 | 25,765 | 24,177 | 19,823 |
Overige gereserveerde algehele resultaten
| 11,420 | 13,698 | 6,145 | 2,274 | 7,010 | 5,110 | 3,344 | 4,658 | 2,251 | 3,178 | 361 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 7,678 | 7,678 | 7,678 | 7,678 | 7,678 | 7,678 | 7,678 | 7,678 | 7,678 | 7,678 | 7,678 | 11,755 | 3,684 | 1,058 | 5,496 | 5,708 | 1,425 | 545 | 2,241 |
Totaal eigen vermogen van aandeelhouders
| 87,631 | 81,227 | 77,200 | 65,081 | 61,844 | 58,476 | 48,743 | 39,197 | 33,979 | 36,538 | 33,510 | 36,125 | 32,490 | 32,581 | 28,987 | 35,588 | 28,614 | 26,146 | 23,488 |
Totaal eigen vermogen
| 87,697 | 81,270 | 77,332 | 65,082 | 61,858 | 58,518 | 48,771 | 39,290 | 34,060 | 36,672 | 33,610 | 36,232 | 33,891 | 33,813 | 29,957 | 36,725 | 29,823 | 27,198 | 24,507 |
Totaal passiva en aandeelhoudersvermogen
| 174,210 | 176,682 | 155,517 | 119,128 | 120,423 | 118,351 | 106,804 | 103,500 | 101,242 | 106,319 | 93,882 | 104,052 | 98,739 | 89,999 | 91,575 | 103,227 | 85,435 | 65,901 | 59,562 |