Resultaträkning Lindab International AB
Aktier
LIAB
SE0001852419
Elektriska komponenter och utrustning
Marknaden stängd -
Andra börsplatser
|
5-dagars förändring | Förändring 1 jan. | ||
232,60 SEK | −2,27 % | +1,84 % | +16,83 % |
Skatteperiod: December | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Revenues | 9,87 md | 9,17 md | 9,65 md | 12,37 md | 13,11 md | |||||
Total Revenues | 9,87 md | 9,17 md | 9,65 md | 12,37 md | 13,11 md | |||||
Cost of Goods Sold, Total | 7,15 md | 6,54 md | 6,7 md | 8,91 md | 9,56 md | |||||
Gross Profit | 2,72 md | 2,62 md | 2,95 md | 3,46 md | 3,56 md | |||||
Selling General & Admin Expenses, Total | 1,72 md | 1,62 md | 1,63 md | 2 md | 2,3 md | |||||
R&D Expenses | 64 mn | 64 mn | 53 mn | 61 mn | 68 mn | |||||
Other Operating Expenses | 6 mn | 13 mn | −5 mn | −7 mn | −9 mn | |||||
Other Operating Expenses, Total | 1,8 md | 1,7 md | 1,68 md | 2,06 md | 2,36 md | |||||
Operating Income | 928 mn | 924 mn | 1,27 md | 1,4 md | 1,2 md | |||||
Interest Expense, Total | −46 mn | −42 mn | −36 mn | −78 mn | −173 mn | |||||
Interest And Investment Income | 21 mn | 14 mn | 3 mn | 5 mn | 11 mn | |||||
Net Interest Expenses | −25 mn | −28 mn | −33 mn | −73 mn | −162 mn | |||||
Income (Loss) On Equity Invest. | - | −1 mn | - | −2 mn | −2 mn | |||||
Currency Exchange Gains (Loss) | −5 mn | −3 mn | −11 mn | −45 mn | −6 mn | |||||
Other Non Operating Income (Expenses) | −3 mn | −3 mn | −3 mn | −3 mn | −4 mn | |||||
EBT, Excl. Unusual Items | 895 mn | 889 mn | 1,23 md | 1,28 md | 1,03 md | |||||
Restructuring Charges | - | −70 mn | - | −24 mn | - | |||||
Merger & Related Restructuring Charges | −1 mn | −6 mn | −4 mn | −23 mn | −26 mn | |||||
Impairment of Goodwill | - | - | - | - | - | |||||
Gain (Loss) On Sale Of Assets | −1 mn | 1 mn | 3 mn | 5 mn | 2 mn | |||||
Asset Writedown | −12 mn | −3 mn | −3 mn | - | - | |||||
Other Unusual Items | - | - | - | - | 5 mn | |||||
EBT, Incl. Unusual Items | 881 mn | 811 mn | 1,22 md | 1,24 md | 1,01 md | |||||
Income Tax Expense | 203 mn | 215 mn | 265 mn | 264 mn | 159 mn | |||||
Earnings From Continuing Operations | 678 mn | 596 mn | 958 mn | 974 mn | 849 mn | |||||
Earnings Of Discontinued Operations | - | - | −421 mn | - | - | |||||
Net Income to Company | 678 mn | 596 mn | 537 mn | 974 mn | 849 mn | |||||
Net Income - (IS) | 678 mn | 596 mn | 537 mn | 974 mn | 849 mn | |||||
Net Income to Common Incl Extra Items | 678 mn | 596 mn | 537 mn | 974 mn | 849 mn | |||||
Net Income to Common Excl. Extra Items | 678 mn | 596 mn | 958 mn | 974 mn | 849 mn | |||||
Per aktie poster | ||||||||||
Net EPS - Basic | 8,88 | 7,81 | 7,03 | 12,72 | 11,06 | |||||
Basic EPS - Continuing Operations | 8,88 | 7,81 | 12,54 | 12,72 | 11,06 | |||||
Basic Weighted Average Shares Outstanding | 76,33 mn | 76,34 mn | 76,4 mn | 76,55 mn | 76,74 mn | |||||
Net EPS - Diluted | 8,88 | 7,81 | 7 | 12,7 | 11,06 | |||||
Diluted EPS - Continuing Operations | 8,88 | 7,81 | 12,49 | 12,7 | 11,06 | |||||
Diluted Weighted Average Shares Outstanding | 76,33 mn | 76,34 mn | 76,71 mn | 76,69 mn | 76,74 mn | |||||
Normalized Basic EPS | 7,33 | 7,28 | 10,04 | 10,45 | 8,36 | |||||
Normalized Diluted EPS | 7,33 | 7,28 | 10 | 10,43 | 8,36 | |||||
Dividend Per Share | 1,75 | 3,4 | 4 | 5,2 | 5,4 | |||||
Payout Ratio | 19,76 | 22,48 | 48,42 | 31,42 | 47 | |||||
Kompletterande punkter | ||||||||||
EBITDA | 1,08 md | 1,07 md | 1,43 md | 1,59 md | 1,43 md | |||||
EBITA | 932 mn | 929 mn | 1,28 md | 1,41 md | 1,21 md | |||||
EBIT | 928 mn | 924 mn | 1,27 md | 1,4 md | 1,2 md | |||||
EBITDAR | 1,09 md | 1,08 md | 1,44 md | 1,6 md | 1,44 md | |||||
Effective Tax Rate - (Ratio) | 23,04 | 26,51 | 21,67 | 21,32 | 15,77 | |||||
Total Current Taxes | 208 mn | 221 mn | 269 mn | 232 mn | 212 mn | |||||
Total Deferred Taxes | −5 mn | −6 mn | −4 mn | 32 mn | −53 mn | |||||
Normalized Net Income | 559 mn | 556 mn | 767 mn | 800 mn | 642 mn | |||||
Interest on Long-Term Debt | 26 mn | 25 mn | 21 mn | 24 mn | 38 mn | |||||
Non-Cash Pension Expense | 4 mn | 3 mn | 3 mn | 4 mn | 7 mn | |||||
Kompletterande driftskostnadsposter | ||||||||||
Selling and Marketing Expenses | 1,17 md | 1,1 md | 1,11 md | 1,34 md | 1,58 md | |||||
General and Administrative Expenses | 549 mn | 518 mn | 512 mn | 659 mn | 715 mn | |||||
Research And Development Expense From Footnotes | 64 mn | 64 mn | 53 mn | 61 mn | 68 mn | |||||
Net Rental Expense, Total | 9 mn | 8 mn | 8 mn | 13 mn | 18 mn | |||||
Imputed Operating Lease Interest Expense | 2,06 mn | 1,33 mn | 1,16 mn | 2,9 mn | 6,9 mn | |||||
Imputed Operating Lease Depreciation | 6,94 mn | 6,67 mn | 6,84 mn | 10,1 mn | 11,1 mn |