Lindab International AB (publ)
SSE:LIAB.ST
214.4 (SEK) • At close February 20, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) SEK.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||
Cash & Cash Equivalents
| 587 | 481 | 542 | 541 | 536 | 289 | 342 | 418 | 280 | 295 | 331 | 301 | 235 | 239 | 248 | 258 | 371 | 199 | 244 | 117 | 220 | 108 |
Short Term Investments
| 3 | 2 | -32 | 3 | 2 | 3 | 40 | 41 | 43 | 46 | 42 | 39 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 587 | 481 | 542 | 541 | 536 | 289 | 342 | 418 | 280 | 295 | 331 | 301 | 235 | 239 | 248 | 258 | 371 | 199 | 244 | 117 | 220 | 108 |
Net Receivables
| 2,187 | 2,092 | 1,697 | 1,381 | 1,459 | 1,401 | 1,454 | 1,349 | 1,350 | 1,219 | 942 | 1,200 | 1,177 | 0 | 1,283 | 1,491 | 0 | 0 | 0 | 777 | 0 | 0 |
Inventory
| 2,395 | 2,752 | 2,090 | 1,425 | 1,468 | 1,350 | 1,256 | 1,159 | 1,045 | 1,107 | 958 | 966 | 962 | 1,040 | 896 | 1,645 | 1,278 | 1,083 | 875 | 1,034 | 858 | 855 |
Other Current Assets
| 146 | 119 | 169 | 99 | 113 | 1,515 | 1,529 | 1,421 | -2 | -1 | 1,096 | -3 | 8 | 1,082 | 217 | 82 | 1,488 | 1,393 | 1,070 | 59 | 836 | 826 |
Total Current Assets
| 5,315 | 5,450 | 4,506 | 3,456 | 3,587 | 3,154 | 3,127 | 2,998 | 2,673 | 2,620 | 2,385 | 2,464 | 2,382 | 2,361 | 2,644 | 3,476 | 3,137 | 2,675 | 2,189 | 1,987 | 1,914 | 1,789 |
Non-Current Assets: | ||||||||||||||||||||||
Property, Plant & Equipment, Net
| 3,433 | 3,170 | 2,550 | 2,466 | 2,383 | 1,277 | 1,285 | 1,299 | 1,301 | 1,240 | 1,144 | 1,208 | 1,084 | 1,161 | 1,315 | 1,516 | 1,425 | 1,391 | 1,527 | 1,148 | 1,180 | 1,284 |
Goodwill
| 4,378 | 3,967 | 3,014 | 3,239 | 3,209 | 3,144 | 3,059 | 2,963 | 2,897 | 2,859 | 2,734 | 2,682 | 2,591 | 2,591 | 2,922 | 0 | 3,056 | 2,955 | 2,789 | 1,880 | 1,991 | 2,121 |
Intangible Assets
| 300 | 282 | 101 | 112 | 99 | 110 | 136 | 103 | 123 | 64 | 60 | 65 | 66 | 61 | 47 | 63 | -277 | -260 | -310 | 1,900 | 2,012 | 2,144 |
Goodwill and Intangible Assets
| 4,678 | 4,249 | 3,115 | 3,351 | 3,308 | 3,254 | 3,195 | 3,086 | 3,020 | 2,923 | 2,794 | 2,747 | 2,657 | 2,652 | 2,969 | 63 | 2,779 | 2,695 | 2,479 | 3,780 | 4,003 | 4,265 |
Long Term Investments
| 25 | 27 | 54 | 26 | 8 | 6 | 7 | 8 | 8 | 3 | 3 | 4 | 0 | 0 | 28 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 86 | 36 | 82 | 76 | 118 | 73 | 74 | 67 | 100 | 126 | 147 | 150 | 313 | 365 | 448 | 0 | 343 | 306 | 315 | 0 | 0 | 0 |
Other Non-Current Assets
| 22 | 25 | -2 | 30 | 34 | 38 | 43 | 45 | 47 | 49 | 44 | 41 | 43 | 31 | 38 | 3,570 | 16 | 15 | 15 | -1,798 | -1,919 | -2,040 |
Total Non-Current Assets
| 8,244 | 7,507 | 5,799 | 5,949 | 5,851 | 4,648 | 4,604 | 4,505 | 4,476 | 4,341 | 4,132 | 4,150 | 4,097 | 4,209 | 4,798 | 5,149 | 4,563 | 4,407 | 4,336 | 3,130 | 3,264 | 3,509 |
Total Assets
| 13,559 | 12,957 | 10,305 | 9,405 | 9,438 | 7,802 | 7,731 | 7,503 | 7,149 | 6,961 | 6,517 | 6,614 | 6,479 | 6,570 | 7,442 | 8,625 | 7,700 | 7,082 | 6,525 | 5,117 | 5,178 | 5,298 |
Liabilities & Equity: | ||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||
Account Payables
| 964 | 974 | 1,062 | 712 | 763 | 788 | 864 | 837 | 790 | 650 | 681 | 569 | 842 | 741 | 550 | 764 | 780 | 806 | 620 | 574 | 452 | 494 |
Short Term Debt
| 330 | 294 | 237 | 237 | 269 | 60 | 69 | 31 | 77 | 107 | 166 | 204 | 104 | 68 | 166 | 158 | 101 | 459 | 315 | 160 | 70 | 95 |
Tax Payables
| 93 | 110 | 158 | 88 | 43 | 17 | 27 | 34 | 45 | 20 | 11 | 22 | 44 | 64 | 101 | 132 | 177 | 151 | 55 | 34 | 15 | 9 |
Deferred Revenue
| 107 | 64 | 1,065 | 991 | 1,024 | 17 | 770 | 700 | 624 | 679 | 611 | 648 | 460 | 487 | 572 | 963 | 177 | 151 | 547 | 412 | 359 | 331 |
Other Current Liabilities
| 1,159 | 1,180 | 149 | 163 | 129 | 1,026 | 147 | 134 | 104 | 99 | 92 | 103 | 116 | 99 | 175 | 235 | 811 | 766 | 98 | 20 | 223 | 174 |
Total Current Liabilities
| 2,560 | 2,512 | 2,513 | 2,103 | 2,185 | 1,891 | 1,850 | 1,702 | 1,595 | 1,535 | 1,550 | 1,524 | 1,522 | 1,395 | 1,463 | 2,120 | 1,869 | 2,182 | 1,580 | 1,166 | 1,104 | 1,094 |
Non-Current Liabilities: | ||||||||||||||||||||||
Long Term Debt
| 2,241 | 3,279 | 1,753 | 1,721 | 1,799 | 1,085 | 1,397 | 1,625 | 1,713 | 1,765 | 1,645 | 2,056 | 1,772 | 1,926 | 2,384 | 2,637 | 2,398 | 2,239 | 1,666 | 1,391 | 1,630 | 1,689 |
Deferred Revenue Non-Current
| 1,054 | 0 | 275 | 303 | 306 | 257 | 239 | 215 | 210 | 216 | 213 | 172 | 171 | 0 | 179 | 0 | 0 | 0 | 0 | 332 | 321 | 345 |
Deferred Tax Liabilities Non-Current
| 153 | 150 | 107 | 92 | 112 | 91 | 96 | 95 | 115 | 96 | 132 | 140 | 302 | 319 | 398 | 326 | 317 | 313 | 289 | 141 | 118 | 141 |
Other Non-Current Liabilities
| 314 | 265 | 7 | 8 | 9 | 14 | 19 | 17 | 5 | 5 | 10 | 12 | 13 | 175 | 15 | 196 | 147 | 158 | 137 | -226 | -205 | -223 |
Total Non-Current Liabilities
| 3,762 | 3,694 | 2,142 | 2,124 | 2,226 | 1,447 | 1,751 | 1,952 | 2,043 | 2,082 | 2,000 | 2,380 | 2,258 | 2,420 | 2,976 | 3,159 | 2,862 | 2,710 | 2,092 | 1,638 | 1,864 | 1,952 |
Total Liabilities
| 6,322 | 6,206 | 4,655 | 4,227 | 4,411 | 3,338 | 3,601 | 3,654 | 3,638 | 3,617 | 3,550 | 3,904 | 3,780 | 3,815 | 4,439 | 5,279 | 4,731 | 4,892 | 3,672 | 2,804 | 2,968 | 3,046 |
Equity: | ||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 55 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 79 | 79 | 79 | 79 | 79 | 79 | 79 | 79 | 79 | 79 | 79 | 79 | 79 | 79 | 79 | 79 | 79 | 79 | 1 | 1 | 1 | 1 |
Retained Earnings
| 4,335 | 3,877 | 3,119 | 2,834 | 2,366 | 1,912 | 1,638 | 1,403 | 1,213 | 975 | 715 | 500 | 402 | 386 | 316 | 488 | 526 | -119 | 492 | 83 | 26 | 21 |
Accumulated Other Comprehensive Income/Loss
| 551 | 523 | 180 | 3 | 322 | 213 | 152 | 106 | 2,339 | 51 | -55 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 2,272 | 2,272 | 2,272 | 2,262 | 2,260 | 2,260 | 2,260 | 2,260 | -122 | 2,239 | 2,173 | 2,131 | 2,218 | 2,290 | 2,608 | 2,779 | 2,364 | 2,230 | 2,360 | 2,227 | 2,183 | 2,230 |
Total Shareholders Equity
| 7,237 | 6,751 | 5,650 | 5,178 | 5,027 | 4,464 | 4,129 | 3,848 | 3,509 | 3,344 | 2,967 | 2,710 | 2,699 | 2,755 | 3,003 | 3,346 | 2,969 | 2,190 | 2,853 | 2,311 | 2,210 | 2,252 |
Total Equity
| 7,237 | 6,751 | 5,650 | 5,178 | 5,027 | 4,464 | 4,130 | 3,849 | 3,511 | 3,344 | 2,967 | 2,710 | 2,699 | 2,755 | 3,003 | 3,346 | 2,969 | 2,190 | 2,853 | 2,313 | 2,210 | 2,252 |
Total Liabilities & Shareholders Equity
| 13,559 | 12,957 | 10,305 | 9,405 | 9,438 | 7,802 | 7,731 | 7,503 | 7,149 | 6,961 | 6,517 | 6,614 | 6,479 | 6,570 | 7,442 | 8,625 | 7,700 | 7,082 | 6,525 | 5,117 | 5,178 | 5,298 |