Trelleborg AB (publ)
SSE:TREL-B.ST
367.6 (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 | 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
| 1,247 | 988 | 980 | 780 | 1,250 | 1,248 | 1,362 | 1,124 | 1,210 | 1,286 | 1,205 | 1,051 | 1,171 | 1,344 | 1,449 | 940 | 919 | 837 | 1,189 | -2,425 | 909 | 1,203 | 1,275 | 879 | 1,105 | 1,261 | 1,273 | 614 | 875 | 1,013 | 1,520 | 723 | 864 | 792 | 726 | 719 | 820 | 997 | 935 | 590 | 844 | 745 | 894 | 618 | 612 | 616 | 712 | 354 | 588 | 873 | 744 | 313 | 621 | 863 | 488 | 338 | 545 | 652 | 501 | 92 | 381 | 223 | 46 |
Afschrijvingen & Amortisatie
| 500 | 468 | 454 | 468 | 469 | 448 | 443 | 409 | 343 | 331 | 316 | 435 | 424 | 426 | 420 | 453 | 453 | 477 | 484 | 527 | 490 | 477 | 457 | 349 | 333 | 331 | 322 | 317 | 316 | 327 | 324 | 328 | 309 | 230 | 204 | 221 | 207 | 202 | 203 | 190 | 172 | 172 | 164 | 184 | 165 | 165 | 168 | 176 | 155 | 180 | 224 | 167 | 232 | 192 | 254 | 231 | 245 | 250 | 264 | 299 | 268 | 270 | 287 |
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 | 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 | 0 |
Verandering in Werkkapitaal
| 78 | -135 | -688 | 336 | 257 | 245 | -822 | 668 | -315 | -544 | -883 | 55 | -66 | -95 | -706 | 707 | 312 | 352 | -713 | 919 | 477 | -239 | -1,233 | 747 | -189 | -194 | -1,049 | 985 | -42 | -51 | -867 | 675 | 69 | -99 | -631 | 473 | 48 | -205 | -797 | 552 | 84 | -210 | -453 | 769 | -111 | -197 | -685 | 698 | 140 | -83 | -1,046 | 349 | -88 | -641 | -654 | 488 | -361 | -91 | -801 | 230 | 219 | 332 | 244 |
Vorderingen
| 190 | -175 | -627 | 426 | 209 | -444 | -453 | 780 | -164 | -267 | -810 | 344 | 117 | -288 | -873 | 126 | -214 | 615 | -676 | 732 | 523 | 86 | -1,206 | 705 | 142 | -88 | -902 | 347 | 399 | -27 | -1,175 | 686 | 378 | 622 | -639 | 509 | 268 | -93 | -677 | 559 | 387 | 7 | -615 | 0 | 235 | -257 | -869 | 514 | -87 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraden
| -60 | -162 | -119 | 272 | 50 | -35 | -165 | 99 | -126 | -378 | -289 | -405 | -438 | -313 | -159 | 119 | 429 | 71 | -86 | 313 | 71 | -194 | -112 | -35 | -158 | -197 | -73 | -52 | -111 | -142 | -146 | 118 | -48 | -1 | -74 | 214 | -66 | -60 | -105 | 25 | 96 | -105 | -104 | 39 | 98 | 62 | -99 | 311 | 66 | -43 | -49 | 113 | -163 | -297 | -163 | -63 | -91 | -114 | -203 | 162 | 327 | 447 | 289 |
Crediteuren
| -52 | 202 | 58 | -362 | -2 | 724 | -204 | -211 | -25 | 101 | 216 | 137 | 229 | 522 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 202 | 58 | -362 | -2 | 724 | -204 | -310 | -27 | 132 | -594 | 460 | 372 | 218 | -547 | 588 | -117 | 281 | -627 | 606 | 406 | -45 | -1,121 | 782 | -31 | 3 | -976 | 1,037 | 69 | 91 | -721 | 557 | 117 | -98 | -557 | 259 | 114 | -145 | -692 | 527 | -12 | -105 | -349 | 730 | -209 | -259 | -586 | 387 | 74 | -40 | -997 | 236 | 75 | -344 | -491 | 551 | -270 | 23 | -598 | 68 | -108 | -115 | -45 |
Overige Niet-Contante Posten
| -371 | 983 | 1,485 | -49 | -354 | -463 | -363 | -199 | -275 | -372 | -387 | -196 | -365 | -277 | -271 | -236 | -206 | -242 | -365 | 2,984 | -210 | -348 | -400 | -364 | -214 | -274 | -349 | -274 | -232 | -263 | -728 | -219 | -191 | -154 | -147 | 1,047 | -243 | -279 | -284 | -172 | -222 | -140 | -322 | -714 | -104 | -47 | -306 | -87 | -202 | -111 | -190 | 71 | -30 | -180 | -264 | -14 | -25 | -17 | -260 | 105 | -119 | -25 | -317 |
Kasstroom uit Operationele Activiteiten
| 1,454 | 1,233 | 635 | 1,535 | 1,622 | 1,478 | 620 | 2,002 | 963 | 701 | 251 | 1,345 | 1,164 | 1,398 | 892 | 1,864 | 1,478 | 1,424 | 595 | 2,005 | 1,666 | 1,093 | 99 | 1,611 | 1,035 | 1,124 | 197 | 1,642 | 917 | 1,026 | 249 | 1,507 | 1,051 | 769 | 152 | 2,460 | 832 | 715 | 57 | 1,160 | 878 | 567 | 283 | 857 | 562 | 537 | -111 | 1,141 | 681 | 859 | -268 | 900 | 735 | 234 | -176 | 1,043 | 404 | 794 | -296 | 726 | 749 | 800 | 260 |
Investeringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investeringen in Materiële Vaste Activa
| -426 | -496 | -361 | -510 | -397 | -374 | -397 | -533 | -274 | -259 | -232 | -567 | -359 | -233 | -240 | -390 | -236 | -235 | -359 | -671 | -458 | -370 | -298 | -860 | -472 | -395 | -216 | -750 | -271 | -247 | -169 | -494 | -256 | -210 | -194 | -560 | -282 | -295 | -177 | -435 | -246 | -204 | -140 | -361 | -204 | -208 | -149 | -299 | -205 | -241 | -219 | -356 | -371 | -935 | -109 | -344 | -197 | -280 | -1 | 0 | -145 | -428 | -21 |
Netto Overnames
| -4,006 | -1,080 | 5 | 114 | 15 | -386 | -45 | -10,944 | -16 | -254 | 149 | -392 | -16 | -29 | -157 | 0 | 0 | 126 | 24 | -825 | -1,133 | -9 | -1,099 | -12 | -293 | -19 | -112 | -123 | 1 | -30 | 575 | -1,296 | 6,062 | -11,801 | -180 | -567 | -4 | -54 | -23 | -1,296 | -360 | -82 | -153 | -33 | -18 | -42 | -131 | -508 | -217 | 421 | 112 | 3 | 0 | 0 | 98 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Aankoop van Beleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | -9 | 0 | -7 | 0 | 0 | -9 | -12 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 9 | 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 | 0 | 0 | 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
| 25 | 19 | 5 | 10 | 5 | 3 | 12 | 27 | 6 | 19 | 4 | 11 | 95 | 10 | 70 | 29 | 27 | 28 | 112 | 12 | -6 | 8 | 7 | 22 | 4 | 3 | 15 | 23 | 7 | 6 | 1 | 14 | 16 | 4 | 9 | 12 | 26 | 19 | 2 | 14 | 5 | -82 | 2 | 5 | 4 | 3 | 1 | 40 | 5 | -75 | 33 | -98 | 61 | 639 | -117 | -82 | 102 | 51 | -105 | -131 | -109 | 215 | -234 |
Kasstroom uit Investeringsactiviteiten
| -4,407 | -1,576 | -356 | -396 | -377 | -757 | -430 | -11,450 | -284 | -494 | -79 | -948 | -280 | -252 | -327 | -361 | -209 | -81 | -223 | -1,484 | -1,597 | -371 | -1,390 | -850 | -761 | -411 | -313 | -850 | -263 | -271 | 407 | -1,776 | 5,822 | -12,007 | -365 | -1,115 | -260 | -330 | -198 | -1,717 | -601 | -286 | -291 | -389 | -218 | -247 | -279 | -767 | -417 | 105 | -74 | -451 | -310 | -296 | -226 | -426 | -95 | -229 | -106 | -131 | -254 | -213 | -255 |
Financieringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schuldaflossingen
| 957 | 229 | -1,813 | 209 | -781 | -17,819 | 10,964 | 2,325 | -40 | 2,090 | -148 | -1,136 | -1,907 | -1,548 | -1,730 | -3,330 | 5 | 1,284 | 897 | -126 | 12 | 480 | 1,332 | -1,512 | 170 | 202 | -20 | -688 | -1,011 | 54 | -1,024 | 271 | -5,838 | 12,561 | -868 | 67 | -399 | 639 | 377 | 790 | -239 | 903 | 80 | -526 | -339 | 878 | -461 | -315 | -157 | 255 | 248 | -724 | -207 | 587 | 32 | -571 | -478 | -175 | 339 | 0 | -1,226 | -1,968 | -814 |
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 | 0 |
Terugkoop van Gewone Aandelen
| -756 | -937 | -1,085 | -1,078 | -1,191 | -957 | -654 | -384 | -1,209 | -1,406 | -80 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -1,617 | 0 | 0 | 0 | -1,524 | 0 | 0 | 0 | -1,481 | 0 | 0 | 0 | -1,355 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1,288 | 0 | 0 | 0 | -1,220 | 0 | 0 | 0 | -1,152 | 0 | 0 | 0 | -1,084 | 0 | 0 | 0 | -1,017 | 0 | 0 | 0 | -881 | 0 | 0 | 0 | -813 | 0 | 0 | 0 | -678 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige Financieringsactiviteiten
| -83 | -86 | -85 | -139 | -153 | -88 | -85 | -87 | -81 | -78 | 0 | -42 | 488 | -18 | 12 | -82 | 131 | -108 | -49 | -201 | 139 | 0 | -90 | 682 | -177 | 0 | 548 | -226 | 369 | 293 | 699 | -972 | 61 | -160 | 79 | -202 | -32 | 135 | -303 | -278 | -15 | -260 | 31 | 124 | 179 | -340 | 855 | -25 | -107 | -359 | 117 | -21 | 0 | -450 | 307 | 208 | 0 | -163 | 26 | -716 | 750 | 1,592 | 544 |
Kasstroom uit Financieringsactiviteiten
| 118 | -2,411 | -2,983 | -1,008 | -2,125 | -20,388 | 10,225 | 1,854 | -1,330 | -875 | -228 | -1,178 | -1,419 | -2,921 | -1,718 | -3,412 | 136 | 1,117 | 973 | -327 | 150 | -809 | 1,242 | -830 | -7 | -1,018 | 528 | -914 | -642 | -805 | -325 | -701 | -5,777 | 11,317 | -789 | -135 | -431 | -243 | 74 | 512 | -254 | -238 | 111 | -402 | -160 | -275 | 394 | -340 | -264 | -782 | 365 | -745 | -207 | 111 | 365 | -363 | -478 | -338 | 365 | -716 | -476 | -376 | -270 |
Overige Informatie: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect van Wisselkoersveranderingen op Kas
| -80 | -42 | 95 | -143 | -76 | 91 | 32 | -150 | 82 | 148 | 31 | 35 | 36 | -14 | 83 | -117 | -36 | -149 | 63 | -87 | 69 | 2 | 92 | 42 | -76 | 36 | 40 | 71 | -63 | -84 | 20 | 35 | 43 | 49 | -3 | -9 | -36 | -48 | 78 | 42 | 38 | 40 | 4 | 3 | -26 | -1 | -12 | -3 | -26 | 2 | -19 | -4 | 11 | -24 | 4 | 6 | -53 | 15 | 4 | 21 | -29 | -11 | 17 |
Netto Kasstroomverandering
| -2,915 | -2,796 | -2,609 | -12 | -1,070 | 7,153 | -2,442 | 1,178 | 387 | 144 | -1,281 | -225 | 636 | -1,845 | -862 | -2,026 | 1,369 | 2,311 | 1,408 | 107 | 288 | -85 | 43 | -27 | 191 | -269 | 452 | -51 | -51 | -134 | 351 | -935 | 1,139 | 128 | -1,005 | 1,201 | 105 | 94 | 11 | -3 | 61 | 83 | 107 | 69 | 158 | 14 | -8 | 31 | -26 | -102 | 4 | -300 | 229 | 266 | -33 | 254 | -222 | 242 | -33 | -100 | -10 | 200 | -248 |
Kaspositie aan het Einde van de Periode
| 2,226 | 5,141 | 7,937 | 10,546 | 10,558 | 11,628 | 2,317 | 3,924 | 2,746 | 2,359 | 2,215 | 3,460 | 3,685 | 3,049 | 4,894 | 5,756 | 7,782 | 6,413 | 4,102 | 2,694 | 2,587 | 2,299 | 2,384 | 2,341 | 2,368 | 2,177 | 2,446 | 1,994 | 2,045 | 2,096 | 2,230 | 1,879 | 2,814 | 1,675 | 1,547 | 2,552 | 1,351 | 1,246 | 1,152 | 1,141 | 1,144 | 1,083 | 1,000 | 893 | 824 | 666 | 652 | 660 | 629 | 655 | 757 | 753 | 1,053 | 824 | 558 | 832 | 578 | 800 | 558 | 591 | 691 | 701 | 501 |