Attendo AB (publ)
SSE:ATT.ST
37.8 (SEK) • At close February 20, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) SEK.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||||||||||||||||||||||
Net Income
| 44 | 63 | 58 | 534 | 283 | 241 | -585 | 295 | 106 | 142 | -561 | 319 | 162 | 183 | -1,530 | 269 | 153 | 182 | -566 | 294 | 121 | 258 | 405 | 350 | 172 | 240 | 32 | 337 | 228 | 279 | 67 | 340 | 224 | 197 | -368 | 345 | 186 | 187 | -258 | 298 |
Depreciation & Amortization
| 515 | 470 | 422 | 429 | 437 | 424 | 440 | 378 | 375 | 365 | 420 | 338 | 334 | 319 | 439 | 312 | 318 | 310 | 437 | 290 | 274 | 268 | 219 | 50 | 55 | 66 | 176 | 37 | 37 | 35 | 127 | 33 | 33 | 31 | 84 | 36 | 35 | 35 | 51 | 33 |
Deferred Income Tax
| 0 | 0 | -3,094 | 0 | 0 | 0 | -2,267 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock Based Compensation
| 0 | 0 | 3,094 | 0 | 0 | 0 | 2,267 | 0 | 0 | 0 | 1,678 | 0 | 0 | 0 | 498 | 0 | 0 | 0 | 216 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Working Capital
| 95 | -107 | 284 | -168 | -1 | -103 | 109 | -445 | 199 | 67 | 98 | -287 | 43 | 74 | 47 | -249 | 249 | 199 | 129 | -217 | 105 | -77 | -4 | -116 | 158 | -77 | 64 | -190 | 93 | -40 | 174 | -202 | 18 | -8 | 191 | -125 | 35 | -105 | 209 | -136 |
Accounts Receivables
| 0 | 0 | -192 | 0 | 0 | 0 | -43 | 0 | 0 | 0 | -140 | 0 | 0 | 0 | -126 | 0 | 0 | 0 | -5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21 | 0 | 0 | 0 | -151 | 0 | 0 | 0 | 12 | 0 |
Change In Inventory
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Accounts Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| 95 | -107 | 476 | -168 | -1 | -103 | 152 | -445 | 199 | 67 | 238 | -287 | 43 | 74 | 173 | -249 | 249 | 199 | 134 | -217 | 105 | -77 | 60 | -116 | 163 | -78 | 182 | -190 | 93 | -40 | 153 | -202 | 18 | -8 | 342 | -125 | 35 | -105 | 197 | -136 |
Other Non Cash Items
| 1,009 | 937 | 16 | -194 | -227 | -201 | 483 | -197 | -209 | -190 | 493 | -193 | -192 | -29 | 1,441 | -189 | -170 | 47 | 585 | -343 | -205 | -47 | -438 | -87 | 86 | 106 | 512 | -354 | -58 | -118 | 74 | -59 | -92 | -43 | 388 | -24 | -91 | -97 | 66 | -15 |
Operating Cash Flow
| 633 | 423 | 780 | 601 | 492 | 361 | 447 | 31 | 471 | 384 | 450 | 177 | 347 | 547 | 397 | 143 | 550 | 738 | 456 | 241 | 295 | 402 | 182 | 197 | 471 | 335 | 784 | -170 | 300 | 156 | 442 | 112 | 183 | 177 | 295 | 232 | 165 | 20 | 68 | 180 |
Investing Activities: | ||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -64 | -38 | -41 | -36 | -46 | -34 | -50 | -37 | -56 | -61 | -42 | -44 | -43 | -40 | -50 | -55 | -122 | -118 | -113 | -77 | -87 | -68 | -93 | -53 | -76 | -62 | -80 | -71 | -66 | -50 | -65 | -33 | -46 | -53 | -53 | -36 | -69 | -54 | -67 | -48 |
Acquisitions Net
| -1,041 | -3 | -42 | -5 | 8 | -4 | 5 | 7 | -198 | -6 | -8 | -18 | -56 | -190 | -3 | -19 | -55 | -59 | -39 | -13 | 53 | -153 | 2,010 | -19 | -147 | -108 | -1,000 | -95 | -260 | -78 | -79 | -307 | -78 | -13 | -9 | -11 | -14 | -79 | -17 | -30 |
Purchases Of Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activites
| -200 | -30 | 8 | 1 | -545 | 6 | 1 | -151 | 3 | 2 | -6 | 3 | 16 | 7 | 10 | 8 | 153 | 4 | -48 | 332 | 16 | 5 | 43 | -50 | 9 | 12 | -617 | 6 | 12 | 11 | 11 | 8 | 2 | 7 | -132 | -63 | 13 | 16 | 241 | -60 |
Investing Cash Flow
| -1,105 | -41 | -75 | -40 | -38 | -32 | -44 | -30 | -251 | -65 | -48 | -59 | -83 | -223 | -43 | -66 | -24 | -173 | -200 | 242 | -18 | -216 | 1,960 | -122 | -214 | -158 | -1,697 | -160 | -314 | -117 | -133 | -332 | -122 | -59 | -194 | -110 | -70 | -117 | 157 | -138 |
Financing Activities: | ||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -900 | -366 | -150 | -50 | -114 | -50 | -100 | -150 | -50 | -50 | -100 | -300 | 0 | -233 | -250 | -165 | -150 | -75 | -3,051 | -287 | -26 | -2,024 | -11 | -72 | -1 | -151 | -595 | -11 | -182 | -19 | -132 | -217 | -188 | -197 | -5,202 | 0 | -201 | -8 | 0 | 0 |
Common Stock Issued
| 2 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 2 | 0 | 0 | 2 | 0 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 0 | 0 | 28 | -15 | -14 | 0 | 56 | -12 | -13 | 0 | 0 | -4 | 0 | 0 | 1,172 | 0 | 0 | 0 | 0 | 0 |
Common Stock Repurchased
| -109 | -45 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -33 | 0 | 0 | -16 | 0 | 0 | 0 | 0 | -8 | 0 | 0 | 0 | 0 |
Dividends Paid
| -159 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -96 | 0 | 0 | 0 | -204 | 0 | 0 | 0 | -195 | 0 | 0 | 0 | -86 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Financing Activities
| 2 | -162 | -344 | -369 | -339 | -213 | -96 | 26 | -284 | -268 | -149 | -250 | -246 | -376 | -153 | -165 | -234 | -283 | 2,583 | -203 | -177 | -312 | -8 | 8 | -109 | 200 | 1,616 | 42 | 182 | -19 | 0 | -4 | 0 | 0 | 3,748 | -8 | 0 | 0 | -10 | -8 |
Financing Cash Flow
| 252 | -411 | -494 | -419 | -451 | -263 | -196 | -124 | -332 | -318 | -149 | -548 | -246 | -376 | -403 | -165 | -382 | -358 | -468 | -490 | -299 | -2,336 | 9 | -79 | -219 | 49 | 1,077 | -14 | -26 | -19 | -148 | 213 | -274 | -197 | -282 | -8 | -201 | -8 | -10 | -8 |
Other Information: | ||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| -4 | 14 | -15 | -7 | 13 | 2 | 7 | 4 | 7 | 3 | 2 | 2 | -2 | 6 | -19 | 5 | -24 | 17 | -10 | 6 | 9 | 13 | -7 | -12 | 12 | 17 | 7 | -5 | 4 | -1 | 1 | 11 | 9 | 5 | -14 | 7 | -4 | -13 | 22 | -1 |
Net Change In Cash
| -224 | -15 | 196 | 135 | 16 | 68 | 214 | -119 | -105 | 4 | 255 | -428 | 16 | -46 | -68 | -83 | 120 | 224 | -222 | -1 | -13 | -2,137 | 2,144 | -16 | 50 | 243 | 171 | -349 | -36 | 19 | 162 | 4 | -204 | -74 | -195 | 121 | -110 | -118 | 237 | 33 |
Cash At End Of Period
| 683 | 907 | 922 | 726 | 591 | 575 | 507 | 293 | 412 | 517 | 513 | 258 | 686 | 670 | 716 | 784 | 867 | 747 | 523 | 745 | 746 | 759 | 2,896 | 752 | 768 | 718 | 475 | 304 | 653 | 689 | 670 | 508 | 504 | 708 | 782 | 977 | 856 | 966 | 1,084 | 847 |