Thule Group AB (publ)
SSE:THULE.ST
288.6 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operationele Activiteiten: | |||||||||||||||||||||||||||||||||||||||||||||
Nettowinst
| 399 | 559 | 300 | 24 | 329 | 702 | 358 | -18 | 177 | 806 | 682 | 180 | 658 | 881 | 584 | 223 | 581 | 409 | 315 | 33 | 237 | 547 | 329 | 56 | 254 | 510 | 294 | 47 | 242 | 494 | 269 | 56 | 233 | 407 | 225 | 36 | 66 | 332 | 185 | -105 | 93 | -157 | 117 | -304 | 111 |
Afschrijvingen & Amortisatie
| 76 | 70 | 68 | 65 | 69 | 65 | 59 | 56 | 50 | 48 | 46 | 42 | 39 | 37 | 35 | 37 | 35 | 37 | 35 | 46 | 34 | 32 | 30 | 21 | 19 | 18 | 17 | 18 | 17 | 17 | 17 | 21 | 19 | 19 | 17 | 19 | 18 | 20 | 18 | 23 | 16 | 13 | 19 | 69 | 18 |
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 |
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 |
Verandering in Werkkapitaal
| 622 | 251 | -300 | 227 | 535 | 63 | -188 | 120 | 354 | -171 | -1,186 | -448 | -65 | 62 | -500 | 137 | 125 | 84 | -305 | 192 | 327 | -94 | -403 | -5 | 279 | -157 | -375 | 106 | 304 | -93 | -334 | 66 | 248 | -42 | -230 | 134 | 242 | -82 | -331 | 89 | 253 | -126 | -255 | 52 | 333 |
Vorderingen
| 588 | -176 | -585 | 302 | 458 | -452 | -382 | 201 | 750 | 105 | -838 | 425 | 246 | -163 | -650 | 396 | -35 | -216 | -386 | 185 | 432 | -210 | -438 | 134 | 428 | -252 | -389 | 177 | 405 | -270 | -318 | 160 | 316 | -180 | -285 | 117 | 349 | -97 | -289 | 8 | 262 | -207 | -219 | 51 | 343 |
Voorraden
| 221 | 318 | 173 | -146 | 360 | 430 | 158 | -52 | 103 | 6 | -469 | -888 | -309 | -39 | -134 | -302 | 99 | 168 | -56 | -138 | 144 | 91 | -78 | -206 | 35 | 94 | -146 | -166 | 70 | 157 | -75 | -152 | 97 | 47 | -64 | -41 | 79 | 13 | -132 | -54 | 101 | -6 | -106 | 37 | 99 |
Crediteuren
| -187 | 109 | 112 | 71 | -283 | 85 | 36 | -28 | -500 | -281 | 121 | 15 | -2 | 264 | 284 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -187 | 109 | 112 | 447 | 175 | -367 | 36 | -1 | 1 | -177 | -717 | 440 | 244 | 101 | -366 | 439 | 26 | -84 | -249 | 330 | 183 | -185 | -325 | 201 | 244 | -251 | -229 | 272 | 234 | -250 | -259 | 218 | 151 | -89 | -166 | 175 | 163 | -95 | -199 | 143 | 152 | -120 | -149 | 15 | 234 |
Overige Niet-Contante Posten
| -66 | -111 | 457 | -137 | -95 | -112 | -210 | -48 | -38 | -146 | -22 | -77 | -59 | -76 | -12 | -41 | 58 | 30 | -2 | -51 | 7 | -22 | -71 | -35 | -34 | -48 | -133 | 56 | -27 | 15 | -107 | -31 | -45 | 16 | -26 | -17 | 104 | -2 | -5 | -61 | 41 | 453 | 13 | 358 | -3 |
Kasstroom uit Operationele Activiteiten
| 955 | 880 | 89 | 276 | 838 | 718 | 19 | 110 | 543 | 489 | -526 | -345 | 534 | 867 | 72 | 319 | 764 | 523 | 8 | 174 | 571 | 431 | -145 | 16 | 499 | 305 | -214 | 209 | 519 | 416 | -172 | 91 | 436 | 381 | -31 | 153 | 412 | 248 | -151 | -77 | 387 | 170 | -125 | 106 | 441 |
Investeringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||
Investeringen in Materiële Vaste Activa
| -34 | -117 | -32 | -85 | -59 | -48 | -59 | -67 | -116 | -113 | -148 | -157 | -113 | -182 | -56 | -57 | -32 | -34 | -50 | -58 | -34 | -34 | -35 | -56 | -56 | -53 | -14 | -29 | -35 | -68 | -13 | -62 | -19 | -17 | -33 | -25 | -39 | -17 | -20 | -31 | -52 | -53 | -38 | -33 | -23 |
Netto Overnames
| -7 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | -20 | 0 | 0 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -10 | 0 | 0 | 0 | -75 | 0 | 0 | 0 | 0 | -1 | 146 | 0 | 0 | -92 | 0 | 0 | -5 | 67 | 0 | 0 | 336 | 0 | 191 | 0 | 0 | -60 |
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 |
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 |
Overige Investeringsactiviteiten
| -33 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 4 | 0 | 0 | 0 | 3 | 0 | 0 | 0 | -10 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 17 | -1 | 146 | 0 | 2 | 1 | 0 | 0 | -3 | 67 | 0 | 0 | 335 | -14 | 191 | 0 | -4 | 0 |
Kasstroom uit Investeringsactiviteiten
| -40 | -117 | -32 | -85 | -59 | -48 | -59 | -67 | -136 | -113 | -148 | -153 | -113 | -182 | -56 | -54 | -32 | -34 | -50 | -68 | -34 | -34 | -35 | -130 | -56 | -53 | -14 | -12 | -36 | 78 | -13 | -62 | -110 | -17 | -33 | -30 | 28 | -17 | -20 | 305 | -52 | 138 | -38 | -33 | -83 |
Financieringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||
Schuldaflossingen
| -426 | -25 | -24 | -320 | -325 | -324 | -23 | -23 | -309 | -60 | -881 | -484 | -166 | -134 | -16 | -524 | -1,581 | -31 | -835 | -14 | -225 | -6 | -189 | -100 | -100 | -256 | 0 | 0 | -1 | -2 | -1 | 0 | 0 | 0 | 0 | -9 | -306 | -81 | -131 | -4,390 | 0 | -141 | -11 | -69 | -150 |
Uitgifte van Gewone Aandelen
| -1 | 10 | 0 | 10 | 19 | 250 | 0 | -4 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 261 | 25 | -2 | -2 | 0 | -1 | 0 | -12 | 0 | 0 | 130 | 0 | 0 | 0 | 104 | 0 | 0 | 0 | 88 | 0 | 0 | 0 | 0 | 1,005 | 0 | 0 | 0 | 0 | 0 |
Terugkoop 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 |
Uitgekeerde Dividenden
| 0 | -502 | 0 | -485 | 0 | -481 | 0 | -679 | 0 | -680 | 0 | -419 | 0 | -1,202 | 0 | 0 | 0 | 0 | 0 | -361 | 0 | -361 | 0 | -309 | 0 | -310 | 0 | -174 | 0 | -939 | 0 | -127 | 0 | -126 | 0 | -100 | 0 | -100 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige Financieringsactiviteiten
| 1 | -1 | 0 | 13 | 20 | 250 | 0 | -82 | 0 | 0 | 0 | 484 | -166 | 133 | -16 | -524 | -1,581 | -16 | 835 | -15 | -225 | -3 | 189 | -4 | 0 | 1 | 129 | -175 | 19 | -2 | -7 | 0 | 0 | 0 | -4 | 0 | 0 | 81 | 131 | 2,550 | 0 | -141 | 1 | 0 | 0 |
Kasstroom uit Financieringsactiviteiten
| -427 | -518 | -24 | -796 | -305 | -555 | -23 | -706 | 308 | -619 | 881 | 64 | -166 | -1,069 | -16 | -524 | -1,320 | 9 | 833 | -378 | -225 | -365 | 189 | -213 | -100 | -565 | 129 | -349 | 19 | -943 | 104 | -127 | 0 | -126 | 84 | -109 | -306 | -181 | 131 | -835 | 0 | -141 | -10 | -69 | -150 |
Overige Informatie: | |||||||||||||||||||||||||||||||||||||||||||||
Effect van Wisselkoersveranderingen op Kas
| -3 | -4 | 4 | -5 | -3 | 5 | 1 | -2 | 4 | 5 | 5 | 1 | 0 | 2 | 1 | -2 | -1 | -3 | 1 | -2 | 1 | 0 | 1 | 2 | 1 | -1 | 1 | 0 | -1 | 2 | -3 | 0 | 3 | -1 | 1 | 1 | -1 | -1 | 2 | 2 | 3 | 3 | -2 | -2 | 1 |
Netto Kasstroomverandering
| 486 | 240 | 37 | -610 | 471 | 119 | -62 | -665 | 719 | -239 | 212 | -432 | 255 | -382 | 2 | -261 | -588 | 494 | 793 | -272 | 313 | 32 | 9 | -326 | 343 | -314 | -98 | -152 | 501 | -447 | -84 | -98 | 329 | 237 | 21 | 15 | 133 | 51 | -39 | -605 | 338 | 170 | -174 | 2 | 209 |
Kaspositie aan het Einde van de Periode
| 857 | 371 | 131 | 94 | 704 | 233 | 114 | 176 | 841 | 122 | 361 | 149 | 581 | 326 | 708 | 706 | 967 | 1,555 | 1,061 | 268 | 540 | 227 | 195 | 186 | 512 | 169 | 483 | 581 | 733 | 232 | 679 | 763 | 861 | 532 | 295 | 274 | 259 | 126 | 75 | 114 | 719 | 381 | 211 | 385 | 383 |