Rottneros AB (publ)
SSE:RROS.ST
11.42 (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
| 196 | 465 | 161 | 330 | 376 | 238 | 318 | 10 | 165 | 85 | 26 | 26 | 21 | 155 | 111 | 45 | 121 | 122 | 125 | 157 | 197 | 238 |
Short Term Investments
| -18 | -282 | -93 | -44 | -61 | -86 | 9 | 18 | 0 | 0 | 0 | 8 | 0 | 0 | 0 | 0 | 0 | 0 | -25 | 0 | 0 | 0 |
Cash and Short Term Investments
| 196 | 465 | 161 | 330 | 376 | 238 | 318 | 10 | 165 | 85 | 26 | 26 | 21 | 155 | 111 | 45 | 121 | 122 | 125 | 157 | 197 | 238 |
Net Receivables
| 544 | 563 | 411 | 287 | 344 | 398 | 9 | 18 | 190 | 230 | 122 | 217 | 0 | 234 | 225 | 258 | 539 | 545 | 537 | 0 | 443 | 425 |
Inventory
| 493 | 436 | 327 | 355 | 375 | 389 | 279 | 278 | 267 | 254 | 246 | 240 | 276 | 213 | 215 | 447 | 493 | 397 | 430 | 485 | 388 | 401 |
Other Current Assets
| 114 | 1,020 | 144 | 68 | -1 | 484 | 323 | 278 | 248 | 1 | 183 | 2 | 209 | 25 | 5 | 133 | 33 | 25 | 58 | 440 | 55 | 112 |
Total Current Assets
| 1,347 | 1,921 | 1,043 | 972 | 1,094 | 1,111 | 929 | 584 | 680 | 570 | 455 | 485 | 506 | 627 | 556 | 883 | 1,186 | 1,089 | 1,150 | 1,082 | 1,083 | 1,176 |
Non-Current Assets: | ||||||||||||||||||||||
Property, Plant & Equipment, Net
| 1,274 | 1,190 | 1,213 | 1,203 | 1,198 | 1,179 | 1,020 | 882 | 659 | 615 | 647 | 755 | 760 | 720 | 677 | 1,002 | 1,015 | 1,284 | 1,338 | 1,249 | 1,203 | 1,133 |
Goodwill
| 21 | 21 | 21 | 21 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 0 | 21 | 3 | 9 | 12 | 17 | 19 | 11 | 7 | 5 | 4 | 4 | 3 | 2 | 8 | 24 | 22 | 36 | 46 | 35 | 29 | 26 |
Goodwill and Intangible Assets
| 21 | 21 | 24 | 30 | 12 | 17 | 19 | 11 | 7 | 5 | 4 | 4 | 3 | 2 | 8 | 24 | 22 | 36 | 46 | 35 | 29 | 26 |
Long Term Investments
| 175 | 290 | 101 | 52 | 69 | 94 | -1 | -10 | 0 | 0 | 1 | 759 | 0 | 0 | 0 | 0 | -1,089 | -1,302 | 29 | 0 | 0 | 0 |
Tax Assets
| 2 | 3 | 4 | -52 | -69 | -94 | 3 | 23 | 38 | 69 | 53 | 50 | 0 | 82 | 100 | 104 | 74 | 18 | 22 | 0 | 0 | 0 |
Other Non-Current Assets
| -2 | -3 | -3 | 52 | 70 | 94 | 37 | -1 | 2 | 2 | 1 | -759 | 78 | 63 | 64 | 19 | 1,101 | 1,327 | 26 | 23 | 17 | 38 |
Total Non-Current Assets
| 1,470 | 1,501 | 1,339 | 1,285 | 1,280 | 1,290 | 1,078 | 905 | 706 | 691 | 706 | 809 | 841 | 867 | 849 | 1,149 | 1,123 | 1,363 | 1,461 | 1,307 | 1,249 | 1,197 |
Total Assets
| 2,817 | 3,422 | 2,382 | 2,257 | 2,373 | 2,401 | 2,007 | 1,489 | 1,386 | 1,261 | 1,161 | 1,294 | 1,347 | 1,494 | 1,405 | 2,032 | 2,309 | 2,452 | 2,611 | 2,389 | 2,332 | 2,373 |
Liabilities & Equity: | ||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||
Account Payables
| 284 | 284 | 220 | 204 | 202 | 174 | 149 | 152 | 129 | 104 | 116 | 76 | 119 | 92 | 98 | 203 | 279 | 225 | 220 | 219 | 215 | 247 |
Short Term Debt
| 32 | 0 | 0 | -8 | 0 | -4 | -11 | 14 | 0 | 0 | 60 | 78 | 165 | 29 | 44 | 0 | 452 | 304 | 375 | 56 | 6 | 2 |
Tax Payables
| 22 | 75 | 6 | 23 | 10 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 133 | 0 | 0 | 8 | 0 | 4 | 11 | 145 | 0 | 0 | 130 | 123 | 0 | 7 | 14 | 0 | 265 | 214 | 3 | 0 | 0 | 0 |
Other Current Liabilities
| 228 | 446 | 283 | 191 | 204 | 235 | 205 | 13 | 181 | 143 | 17 | 9 | 33 | 128 | 102 | 313 | 41 | 44 | 182 | 180 | 177 | 209 |
Total Current Liabilities
| 677 | 730 | 503 | 395 | 406 | 409 | 354 | 324 | 310 | 247 | 323 | 286 | 317 | 256 | 258 | 516 | 1,037 | 787 | 780 | 455 | 398 | 458 |
Non-Current Liabilities: | ||||||||||||||||||||||
Long Term Debt
| 59 | 111 | 145 | 411 | 411 | 395 | 394 | 0 | 0 | 30 | 0 | 0 | 16 | 10 | 58 | 0 | 173 | 177 | 180 | 186 | 42 | 6 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 158 | 268 | 153 | 105 | 135 | 119 | 42 | 8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 47 | 107 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 65 | 57 | 54 | 45 | 41 | 18 | 10 | 6 | 18 | 9 | 13 | 15 | 0 | 0 | 0 | 706 | 49 | 38 | 18 | 174 | 175 | 203 |
Total Non-Current Liabilities
| 282 | 436 | 352 | 561 | 587 | 532 | 446 | 14 | 18 | 39 | 13 | 15 | 16 | 10 | 58 | 706 | 222 | 262 | 308 | 360 | 217 | 209 |
Total Liabilities
| 959 | 1,166 | 855 | 956 | 993 | 941 | 800 | 338 | 328 | 286 | 336 | 301 | 333 | 266 | 316 | 1,222 | 1,259 | 1,049 | 1,088 | 815 | 615 | 667 |
Equity: | ||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 34 | 16 | 32 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 153 | 153 | 153 | 153 | 153 | 153 | 153 | 153 | 153 | 153 | 153 | 153 | 153 | 153 | 153 | 94 | 94 | 94 | 94 | 94 | 94 | 94 |
Retained Earnings
| 990 | 1,082 | 608 | 478 | 528 | 548 | 383 | 330 | 278 | 177 | 43 | 201 | 229 | 404 | 279 | 348 | 677 | 996 | 938 | 712 | 814 | 828 |
Accumulated Other Comprehensive Income/Loss
| 54 | 360 | 105 | 9 | 38 | 98 | 10 | 7 | -34 | -16 | -32 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 661 | 661 | 661 | 661 | 661 | 661 | 661 | 661 | 627 | 645 | 629 | 639 | 632 | 671 | 657 | 368 | 279 | 313 | 491 | 768 | 809 | 784 |
Total Shareholders Equity
| 1,858 | 2,256 | 1,527 | 1,301 | 1,380 | 1,460 | 1,207 | 1,151 | 1,058 | 975 | 825 | 993 | 1,014 | 1,228 | 1,089 | 810 | 1,050 | 1,403 | 1,523 | 1,574 | 1,717 | 1,706 |
Total Equity
| 1,858 | 2,256 | 1,527 | 1,301 | 1,380 | 1,460 | 1,207 | 1,151 | 1,058 | 975 | 825 | 993 | 1,014 | 1,228 | 1,089 | 810 | 1,050 | 1,403 | 1,523 | 1,574 | 1,717 | 1,706 |
Total Liabilities & Shareholders Equity
| 2,817 | 3,422 | 2,382 | 2,257 | 2,373 | 2,401 | 2,007 | 1,489 | 1,386 | 1,261 | 1,161 | 1,294 | 1,347 | 1,494 | 1,405 | 2,032 | 2,309 | 2,452 | 2,611 | 2,389 | 2,332 | 2,373 |