Bredband2 i Skandinavien AB (publ)
SSE:BRE2.ST
1.772 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||
Net Income
| 85.314 | 84.36 | 84.665 | 42.249 | 50.991 | 41.283 | 43.795 | 34.051 | 19.87 | 16.926 | 13.523 | 10.082 | 4.41 | 4.353 | -31.072 | -2.24 |
Depreciation & Amortization
| 142.784 | 146.441 | 125.608 | 34.858 | 23.894 | 24.092 | 21.38 | 20.194 | 17.724 | 14.028 | 10.446 | 7.646 | 4.729 | 2.844 | 19.539 | 1.618 |
Deferred Income Tax
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock Based Compensation
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Working Capital
| 18.122 | 29.384 | 16.494 | 38.602 | 7.678 | 13.707 | 8.741 | 20.879 | 24.435 | 5.184 | 9.156 | -8.103 | -3.261 | -7.248 | 23.366 | 9.542 |
Accounts Receivables
| 7.165 | 35.474 | 21.35 | 33.138 | 0.444 | -19.373 | -19.473 | -21.75 | 1.458 | 0.604 | -11.136 | -18.186 | 0 | 0 | 0 | 0 |
Inventory
| 0 | 6.09 | 4.856 | 0 | -7.234 | 0 | 0 | 0 | 0 | 0 | 0 | 0.028 | 0.318 | 0.857 | 0.643 | -1.68 |
Accounts Payables
| -0.714 | -6.09 | -4.856 | 5.374 | 7.234 | 33.08 | 28.214 | 42.629 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| 11.671 | -6.09 | -4.856 | 0.09 | 7.234 | 33.08 | 28.214 | 42.629 | 22.977 | 4.58 | 20.292 | -8.131 | -3.579 | -8.105 | 22.723 | 11.222 |
Other Non Cash Items
| 5.461 | -2.649 | -2.176 | 97.368 | 50.496 | 43.727 | 44.387 | 27.617 | 4.142 | 3.095 | 3.567 | -23.14 | 0 | 0 | -0.622 | -8.703 |
Operating Cash Flow
| 251.681 | 257.536 | 224.591 | 115.709 | 82.563 | 79.082 | 73.916 | 75.124 | 62.029 | 36.138 | 33.125 | 9.625 | 5.878 | -0.051 | 11.211 | 0.217 |
Investing Activities: | ||||||||||||||||
Investments In Property Plant And Equipment
| -28.071 | -53.871 | -23.17 | -20.168 | -18.808 | -15.823 | -17.279 | -22.973 | -19.761 | -17.235 | -28.379 | -17.714 | -15.178 | -1.66 | -3.765 | -37.762 |
Acquisitions Net
| 0 | 0 | 0 | -94.92 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 0 | 0 | 3.154 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.5 | 0 | 0 |
Other Investing Activites
| 0.122 | 0.001 | -5.213 | -5.761 | -8.495 | -4.414 | -5.132 | -2.39 | -3.34 | -2.954 | 0.182 | 0.053 | 0.12 | 2.692 | 1.072 | 0 |
Investing Cash Flow
| -27.949 | -53.87 | -20.016 | -115.088 | -18.808 | -15.823 | -17.279 | -22.973 | -19.761 | -20.189 | -28.197 | -17.661 | -15.058 | 1.532 | -2.693 | -37.762 |
Financing Activities: | ||||||||||||||||
Debt Repayment
| -21.666 | -43.333 | -68.872 | -100 | -1.032 | -2.781 | -5.656 | -1.842 | -10.579 | -5.242 | -13.06 | -8.443 | -6.844 | -15.172 | 0 | 0 |
Common Stock Issued
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Repurchased
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| -76.568 | -76.568 | -47.855 | -35.05 | -35.05 | -35.05 | -21.03 | -14.02 | -7.01 | -7.01 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Financing Activities
| -81.776 | -92.384 | -75.038 | 100.173 | 0.173 | -3.161 | -6.397 | -1.696 | -10.388 | -5.242 | 13.529 | 17.26 | 15.681 | -0.989 | 4.903 | 20.916 |
Financing Cash Flow
| -180.01 | -212.285 | -191.765 | -34.877 | -35.909 | -38.211 | -27.427 | -15.716 | -17.398 | -12.252 | 0.469 | 8.817 | 8.837 | -16.161 | 4.903 | 20.916 |
Other Information: | ||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0 | -6.591 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.001 | 0 | 0.001 | 0 | 0 | 0 |
Net Change In Cash
| 43.722 | -8.619 | 6.219 | -34.256 | 27.846 | 25.048 | 29.21 | 36.435 | 24.87 | 3.697 | 5.396 | 0.781 | -0.342 | -14.68 | 13.421 | -16.629 |
Cash At End Of Period
| 160.615 | 116.893 | 125.513 | 119.295 | 153.551 | 125.705 | 100.657 | 71.447 | 35.012 | 10.142 | 6.445 | 1.049 | 0.268 | 0.61 | 15.29 | 1.869 |