Scandic Hotels Group AB (publ)
SSE:SHOT.ST
48.2 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operationele Activiteiten: | |||||||||||||||||||||||||||||||||||||||||
Nettowinst
| 537 | 304 | -331 | 32 | 1,251 | 833 | 199 | 488 | 1,232 | 1,016 | -279 | 318 | 649 | -489 | -919 | -377 | 19 | -1,114 | -3,329 | 498 | 799 | 526 | 321 | 255 | 513 | 325 | -110 | 125 | 493 | 301 | 6 | 317 | 387 | 319 | -98 | 153 | 347.1 | 192 | -79 | -18.2 | 173.1 |
Afschrijvingen & Amortisatie
| 967 | 975 | 955 | 962 | 970 | 943 | 938 | 878 | 849 | 825 | 820 | 757 | 795 | 797 | 790 | 847 | 792 | 777 | 3,771 | 904 | 818 | 790 | 770 | 240 | 220 | 212 | 198 | 155 | 132 | 131 | 131 | 136 | 155 | 125 | 122 | 117.4 | 128.5 | 131 | 125 | 117.9 | 135.2 |
Uitgestelde Inkomstenbelasting
| 0 | 0 | 0 | -9 | 0 | 0 | 0 | -4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 9 | 0 | 0 | 0 | 3 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | -3 | 0 | 0 | 0 | 8 | 0 | 0 | 0 | 8 | 0 | 0 | 0 | 3 | 0 | 0 | 0 | 7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verandering in Werkkapitaal
| -245 | -29 | -435 | 315 | -160 | 23 | -370 | 569 | -64 | 549 | -440 | 649 | 3 | 424 | -4 | -843 | -131 | 777 | -24 | 329 | -247 | 157 | -254 | 580 | -388 | 145 | -293 | 581 | -191 | 73 | -268 | 398 | -48 | 61 | -266 | 447.8 | -196.9 | 51 | -234 | 426.9 | -171.2 |
Vorderingen
| 0 | 0 | 0 | 156 | 0 | 0 | 0 | -228 | 0 | 0 | 0 | -368 | 0 | 0 | 0 | 465 | 0 | 0 | 0 | 51 | 0 | 0 | 0 | -50 | 0 | 0 | 0 | -64 | 0 | 0 | 0 | -11 | 0 | 0 | 0 | -36 | 0 | 0 | 0 | -151.1 | 0 |
Voorraden
| 0 | 0 | 0 | -6 | 0 | 0 | 0 | -22 | 0 | 0 | 0 | -14 | 0 | 0 | 0 | 35 | 0 | 0 | 0 | 3 | 0 | 0 | 0 | -2 | 0 | 0 | 0 | -19 | 0 | 0 | 0 | -7 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | -39.6 | 0 |
Crediteuren
| 0 | 0 | 0 | 142 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -245 | -29 | -435 | 23 | -160 | 23 | -370 | 819 | -64 | 549 | -440 | 375 | 3 | 424 | -4 | -923 | -131 | 777 | -24 | 465 | -247 | 157 | -254 | 605 | -388 | 145 | -293 | 434 | -191 | 73 | -268 | 393 | -48 | 61 | -266 | 497 | -196 | 51 | -234 | 646.6 | -171.2 |
Overige Niet-Contante Posten
| 634 | 2,517 | 2,301 | 477 | -26 | 11 | -35 | 37 | -33 | 20 | -34 | -4 | 2,039 | -17 | -49 | 6 | 23 | 31 | -75 | 132 | -51 | -55 | -369 | 66 | -124 | -103 | -13 | -98 | -12 | -20 | 5 | 3 | -5 | 4 | -5 | 3.7 | 242 | 128 | -9 | -3.1 | 48.2 |
Kasstroom uit Operationele Activiteiten
| 1,893 | 1,817 | 580 | 1,786 | 2,035 | 1,810 | 732 | 1,972 | 1,984 | 2,410 | 67 | 1,720 | 1,447 | 715 | -182 | -367 | 703 | 471 | 343 | 1,863 | 1,319 | 1,418 | 468 | 1,141 | 221 | 579 | -218 | 763 | 422 | 485 | -126 | 854 | 489 | 509 | -247 | 721.9 | 278.7 | 374 | -188 | 523.5 | 137.1 |
Investeringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||
Investeringen in Materiële Vaste Activa
| -141 | -281 | -263 | -210 | -101 | -119 | -91 | -83 | -145 | -204 | -203 | -138 | -157 | -133 | -85 | -148 | -140 | -224 | -239 | -338 | -235 | -381 | -201 | -307 | -218 | -386 | -52 | -388 | -212 | -218 | -146 | -251 | -176 | -191 | -101 | -277 | -123 | -152 | -87 | -157.7 | -236.9 |
Netto Overnames
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 230 | 16 | 0 | -2 | -52 | -1,131 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | -48.6 | 0 | -71 | -28 | 0 | 0 |
Aankoop van Beleggingen
| 0 | -281 | -263 | 0 | -101 | -119 | -91 | 0 | -146 | -204 | -203 | 0 | 0 | 0 | 0 | 0 | 0 | 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 |
Overige Investeringsactiviteiten
| 0 | 0 | 0 | 0 | 101 | 119 | 91 | 1 | 145 | 204 | 0 | -138 | -157 | -133 | -85 | -148 | -140 | -224 | -239 | -338 | -235 | -381 | -201 | -307 | -218 | 0 | -305 | -388 | -212 | -218 | -146 | -251 | -176 | -191 | -101 | -276.3 | -122.8 | -152 | -87 | -158.3 | -236.9 |
Kasstroom uit Investeringsactiviteiten
| -162 | -281 | -263 | -210 | -101 | -119 | -91 | -82 | -146 | -204 | -203 | -138 | -157 | -133 | -85 | -148 | -140 | -224 | -239 | -338 | -233 | -381 | 29 | -291 | -218 | -388 | -357 | -1,519 | -210 | -218 | -146 | -251 | -176 | -191 | -101 | -324.9 | -122.8 | -223 | -115 | -158.3 | -236.9 |
Financieringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||
Schuldaflossingen
| -44 | -39 | -44 | -619 | -11 | -340 | -374 | -699 | -973 | -1,189 | -794 | -2,116 | -414 | -1,307 | -1,009 | -3,095 | -100 | -731 | -252 | -1,053 | -797 | -62 | -290 | -1,290 | -35 | -30 | -561 | -3,885 | -445 | -3,804 | 0 | -475 | -150 | -100 | -250 | -1,901.2 | -4,669.9 | -230 | 0 | 0 | 0 |
Uitgifte van Gewone Aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,577 | 0 | -1 | 0 | 1,746 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,516.9 | 0 | 0 | 0 | 0 | 0 |
Terugkoop van Gewone Aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -44 | 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 | -7 | 0 | 0 | 0 | -7 | 0 | 0 | 0 | -10 | 0 | -3 | 0 | -3 | 0 | -17 | 0 | -20 | 0 | -182 | -2 | -191 | 0 | -174 | -4 | -215 | 0 | -38 | -3 | -322 | 0 | 0 | -3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige Financieringsactiviteiten
| -1,087 | -471 | -476 | 34 | -1,069 | -1,030 | -283 | -944 | -885 | -905 | -67 | 729 | -861 | 723 | 297 | 3,445 | -770 | -776 | -63 | -1,369 | -1,099 | -791 | -507 | 524 | 25 | 33 | 1,180 | 4,697 | -17 | 3,465 | -23 | 449 | -23 | -28 | 226 | -55.8 | 4,301.9 | 186 | -8 | -107.3 | -8.1 |
Kasstroom uit Financieringsactiviteiten
| -1,131 | -1,118 | -1,095 | -1,696 | -1,080 | -1,377 | -657 | -1,643 | -1,858 | -2,104 | -67 | -1,387 | -1,275 | -587 | 297 | 332 | -914 | 219 | -63 | -1,551 | -1,101 | -1,044 | -507 | -940 | 21 | -182 | 619 | 774 | -462 | -661 | -23 | -26 | -176 | -128 | 226 | -440.1 | -368 | -44 | -8 | -107.3 | -8.1 |
Overige Informatie: | |||||||||||||||||||||||||||||||||||||||||
Effect van Wisselkoersveranderingen op Kas
| 0 | 13 | -33 | 25 | 24 | -38 | -16 | -5 | -5 | -25 | 10 | -7 | -7 | 17 | -36 | -14 | -4 | 40 | -48 | 19 | -12 | -13 | -13 | 5 | 3 | -11 | -21 | 1 | 0 | 0 | -8 | 51 | -7 | -1 | -5 | -5.9 | 2.9 | -2 | -4 | 5.6 | 3 |
Netto Kasstroomverandering
| 603 | 430 | -810 | -94 | 878 | 275 | -32 | 241 | -25 | 78 | -193 | 188 | 8 | 12 | -6 | -157 | -354 | 506 | -7 | -7 | -27 | -20 | -23 | -85 | 27 | -2 | 23 | 19 | -250 | -394 | -303 | 628 | 130 | 189 | -127 | -49.1 | -209.2 | 105 | -315 | 263.7 | -104.9 |
Kaspositie aan het Einde van de Periode
| 1,567 | 964 | 534 | 1,344 | 1,438 | 560 | 285 | 317 | 76 | 101 | 23 | 216 | 28 | 20 | 8 | 14 | 171 | 525 | 19 | 26 | 33 | 60 | 80 | 103 | 188 | 161 | 163 | 140 | 121 | 371 | 765 | 1,068 | 440 | 310 | 121 | 247.5 | 296.6 | 506 | 401 | 716.5 | 452.8 |