
Peab AB (publ)
SSE:PEAB-B.ST
57.55 (SEK) • At close February 20, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) SEK.
2024 | 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
| 1,478 | 1,243 | 1,506 | 2,951 | 968 | 373 | 1,376 | 595 | 1,062 | 865 | 792 | 415 | 429 | 961 | 809 | 1,584 | 984 | 1,212 | 913 | 130 | 85 | 206 | 191 |
Short Term Investments
| 0 | 0 | -1,348 | -1,372 | -1,530 | 388 | -2,141 | -2,522 | -1,940 | 8 | 20 | 21 | 10 | 4,798 | 1 | -387 | 0 | -376 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 1,478 | 1,243 | 1,506 | 2,951 | 968 | 761 | 1,376 | 595 | 1,062 | 865 | 792 | 415 | 429 | 961 | 810 | 1,584 | 984 | 1,212 | 913 | 130 | 85 | 206 | 191 |
Net Receivables
| 11,124 | 11,373 | 11,977 | 10,855 | 10,640 | 12,302 | 12,493 | 11,838 | 12,840 | 10,375 | 10,896 | 13,984 | 14,321 | 13,581 | 11,439 | 9,884 | 0 | 0 | -1 | 7,305 | 0 | 0 | 0 |
Inventory
| 19,954 | 19,766 | 20,719 | 17,576 | 15,343 | 11,940 | 10,126 | 8,187 | 8,574 | 8,115 | 8,088 | 8,197 | 7,810 | 2,105 | 1,674 | 61 | 528 | 86 | 284 | 2,129 | 226 | 220 | 186 |
Other Current Assets
| 320 | 231 | 454 | 417 | 396 | 18,411 | 11,689 | 8,778 | 8,160 | 7,837 | 7,849 | 8,007 | 833 | 12,253 | 15,439 | 13,436 | 16,341 | 11,606 | 10,697 | 178 | 7,750 | 6,967 | 6,845 |
Total Current Assets
| 32,876 | 32,746 | 34,656 | 31,799 | 27,347 | 25,840 | 25,999 | 21,048 | 21,708 | 18,718 | 19,101 | 21,978 | 22,287 | 20,499 | 17,923 | 17,360 | 17,500 | 12,904 | 11,894 | 9,743 | 8,061 | 7,393 | 7,222 |
Non-Current Assets: | |||||||||||||||||||||||
Property, Plant & Equipment, Net
| 7,653 | 8,333 | 8,310 | 7,674 | 7,571 | 6,811 | 5,741 | 5,508 | 4,277 | 3,654 | 3,830 | 3,973 | 4,443 | 4,580 | 4,847 | 4,915 | 4,335 | 642 | 2,595 | 831 | 1,614 | 1,618 | 1,337 |
Goodwill
| 3,200 | 3,162 | 3,309 | 3,112 | 3,068 | 1,836 | 1,843 | 1,820 | 1,759 | 1,719 | 1,736 | 1,715 | 1,733 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 331 | 328 | 242 |
Intangible Assets
| 527 | 430 | 667 | 657 | 611 | 498 | 407 | 347 | 277 | 275 | 303 | 338 | 393 | 0 | 2,190 | 2,281 | 2,112 | 452 | 659 | 0 | 10 | 12 | 2 |
Goodwill and Intangible Assets
| 3,727 | 3,592 | 3,976 | 3,769 | 3,679 | 2,334 | 2,250 | 2,167 | 2,036 | 1,994 | 2,039 | 2,053 | 2,126 | 2,231 | 2,190 | 2,281 | 2,112 | 452 | 659 | 390 | 341 | 340 | 244 |
Long Term Investments
| 3,464 | 2,830 | 3,889 | 3,754 | 3,403 | 1,573 | 3,326 | 3,538 | 3,519 | 1,276 | 1,486 | 1,749 | 1,721 | -2,231 | 1,976 | 1,591 | 0 | 1,216 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 48 | 0 | 180 | 174 | 164 | 8 | 2,116 | 15 | 69 | 102 | 145 | 155 | 231 | 158 | 90 | 123 | 595 | 129 | 244 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 3,464 | 4,039 | 0 | 0 | 0 | 2,163 | -2,116 | 0 | 0 | 2,297 | 1,784 | 1,943 | 1,265 | 6,112 | 554 | 38 | 1,150 | 9 | 1,121 | 2,778 | 1,106 | 1,022 | 1,049 |
Total Non-Current Assets
| 16,584 | 16,430 | 16,355 | 15,371 | 14,817 | 12,889 | 11,317 | 11,228 | 9,901 | 9,323 | 9,284 | 9,873 | 9,786 | 10,850 | 9,657 | 8,948 | 8,192 | 2,448 | 4,619 | 3,999 | 3,061 | 2,980 | 2,630 |
Total Assets
| 47,768 | 51,540 | 51,011 | 47,170 | 42,164 | 38,729 | 37,316 | 32,276 | 31,609 | 28,041 | 28,385 | 31,851 | 32,073 | 31,349 | 27,580 | 26,308 | 25,692 | 15,352 | 16,513 | 0 | 11,122 | 10,373 | 9,852 |
Liabilities & Equity: | |||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||
Account Payables
| 4,096 | 4,897 | 5,131 | 4,992 | 4,687 | 4,295 | 5,177 | 4,882 | 4,474 | 3,980 | 3,837 | 3,823 | 4,534 | 4,508 | 4,074 | 3,069 | 4,044 | 3,392 | 3,707 | 0 | 2,575 | 2,364 | 1,887 |
Short Term Debt
| 8,217 | 11,179 | 11,699 | 9,391 | 7,628 | 10,648 | 12,435 | 1,169 | 2,294 | 3,099 | 3,368 | 3,470 | 1,854 | 1,735 | 2,889 | 5,402 | 2,544 | 1,572 | 2,162 | 0 | 1,257 | 415 | 346 |
Tax Payables
| 750 | 118 | 785 | 905 | 851 | 795 | 716 | 942 | 980 | 469 | 505 | 596 | 526 | 0 | 101 | 273 | 307 | 103 | 93 | 47 | 4 | 18 | 29 |
Deferred Revenue
| 4,987 | 2,008 | 4,591 | 9,804 | 9,357 | 10,645 | 716 | 11,304 | 10,533 | 7,612 | 7,773 | 10,152 | 9,121 | 0 | 101 | 2,663 | 2,941 | 2,189 | 2,312 | 0 | 1,609 | 1,405 | 1,129 |
Other Current Liabilities
| 4,856 | 6,637 | 4,924 | 5,414 | 5,183 | 4,874 | 1,346 | 4,584 | 3,982 | 300 | 3,292 | 10,208 | 9,415 | 8,951 | 6,782 | 3,846 | 6,438 | 5,767 | 5,633 | -47 | 3,750 | 3,375 | 3,231 |
Total Current Liabilities
| 22,916 | 24,839 | 27,130 | 25,955 | 23,605 | 19,684 | 19,674 | 18,290 | 18,353 | 15,460 | 15,669 | 18,097 | 16,329 | 15,194 | 13,846 | 12,590 | 13,333 | 10,834 | 11,595 | 0 | 7,586 | 6,172 | 5,493 |
Non-Current Liabilities: | |||||||||||||||||||||||
Long Term Debt
| 6,142 | 7,239 | 8,105 | 5,627 | 4,372 | 4,142 | 5,212 | 2,617 | 2,823 | 3,438 | 3,566 | 5,090 | 6,772 | 7,399 | 5,150 | 5,670 | 5,563 | 778 | 1,522 | 0 | 937 | 1,847 | 1,397 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 1,313 | 1,489 | 955 | 838 | 681 | 689 | 736 | 726 | 522 | 507 | 0 | 275 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 191 |
Deferred Tax Liabilities Non-Current
| 544 | 2,987 | 487 | 321 | 183 | 148 | 123 | 211 | 372 | 455 | 562 | 491 | 444 | 376 | 326 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 102 |
Other Non-Current Liabilities
| 1,662 | 2,005 | 1,503 | 593 | 255 | 1,073 | 244 | 326 | 364 | 331 | 427 | 474 | 36 | 433 | 35 | 339 | 334 | 134 | 118 | 0 | 96 | 95 | 80 |
Total Non-Current Liabilities
| 8,348 | 9,867 | 10,095 | 7,533 | 6,116 | 6,779 | 6,294 | 3,624 | 3,876 | 4,505 | 4,719 | 6,086 | 7,759 | 8,208 | 6,061 | 6,009 | 5,897 | 912 | 1,640 | 0 | 1,033 | 1,942 | 1,579 |
Total Liabilities
| 31,264 | 37,070 | 37,225 | 33,488 | 29,721 | 26,463 | 25,968 | 21,914 | 22,229 | 19,965 | 20,388 | 24,183 | 24,088 | 23,402 | 19,907 | 18,599 | 19,230 | 11,746 | 13,235 | 0 | 8,619 | 8,114 | 7,072 |
Equity: | |||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 25 | 214 | 4 | 68 | 167 | 153 | 504 | 449 | 283 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 1,584 | 1,584 | 1,584 | 1,584 | 1,584 | 1,584 | 1,584 | 1,584 | 1,584 | 1,584 | 1,584 | 1,584 | 1,584 | 0 | 1,584 | 1,584 | 1,557 | 933 | 872 | 0 | 872 | 872 | 872 |
Retained Earnings
| 12,228 | 10,241 | 9,403 | 9,546 | 8,496 | 8,108 | 7,255 | 6,368 | 5,373 | 4,420 | 4,286 | 3,791 | 3,976 | 0 | 3,388 | 3,264 | 2,344 | 1,899 | 2,188 | 856 | 432 | 226 | 488 |
Accumulated Other Comprehensive Income/Loss
| 94 | 52 | 205 | -25 | -214 | -4 | -68 | -167 | -153 | -504 | -449 | -283 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 2,670 | 2,576 | 2,576 | 2,576 | 2,576 | 2,576 | 2,576 | 2,576 | 2,576 | 2,576 | 2,576 | 2,576 | 2,430 | 6,445 | 2,576 | 2,576 | 2,470 | 713 | 217 | 217 | 1,139 | 1,035 | 1,360 |
Total Shareholders Equity
| 16,482 | 14,453 | 13,768 | 13,681 | 12,442 | 12,264 | 11,347 | 10,361 | 9,380 | 8,076 | 7,997 | 7,668 | 7,984 | 7,947 | 7,673 | 7,666 | 6,370 | 3,600 | 3,277 | 1,073 | 2,443 | 2,133 | 2,720 |
Total Equity
| 16,504 | 14,470 | 13,786 | 13,682 | 12,443 | 12,266 | 11,348 | 10,362 | 9,380 | 8,076 | 7,997 | 7,668 | 7,985 | 7,947 | 7,673 | 7,709 | 6,462 | 3,606 | 3,278 | 1,073 | 2,473 | 2,196 | 2,750 |
Total Liabilities & Shareholders Equity
| 47,768 | 49,176 | 51,011 | 47,170 | 42,164 | 38,729 | 37,316 | 32,276 | 31,609 | 28,041 | 28,385 | 31,851 | 32,073 | 31,349 | 27,580 | 26,308 | 25,692 | 15,352 | 16,513 | 0 | 11,122 | 10,373 | 9,852 |