K2A Knaust & Andersson Fastigheter AB (publ)
SSE:K2A-B.ST
8.62 (SEK) • At close February 20, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) SEK.
2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||||||||||||||||||||||||
Net Income
| -86.3 | -32.6 | -165.7 | 7.7 | 5.3 | 6.3 | -13.2 | 16.7 | 79 | 45 | 137.2 | 14.6 | 5.8 | 10 | 13 | 10.6 | 9.4 | 5.7 | 7.1 | 7.2 | 1.4 | 3.3 | -2.3 | 4.9 | 7.9 | 4.1 | 65.8 | 7.7 | 42.8 | 54.3 | 46.061 | 31 | 1.6 | 2.1 | 73.509 | 1.6 | 10.6 | 14.8 | 64.085 | 1.4 | 0.4 | 0.5 |
Depreciation & Amortization
| 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.2 | 0.1 | 1.9 | 1.9 | 1.9 | 5.4 | 1.2 | 0 | 0 | 8.9 | 0 | 0 | 0 | 4.1 | 0 | 0 | 0 | 0.5 | 0.3 | 0.6 | 0.1 | 0.327 | 0.2 | 0.1 | 0.2 | 0.289 | 0.1 | 0 | 0 | 0.025 | 0 | 0 | 0 |
Deferred Income Tax
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Working Capital
| -23.9 | -3.7 | 33.7 | 144.1 | -72.3 | -69.7 | 12.7 | -1.9 | -20.4 | -12.5 | 66.5 | 73.5 | -109.6 | -22.5 | 53.1 | 46.2 | -27.2 | -9.9 | 33.4 | -27.3 | 6.7 | -35.5 | 3.2 | 17.1 | -65.3 | 38.3 | 21.7 | -32.4 | -21.9 | 35.7 | -1.69 | -12.1 | 58.7 | -21.7 | 3.051 | 21.7 | -6.8 | 8.6 | -13.633 | 4.6 | 3 | 4.8 |
Accounts Receivables
| -6.6 | 8.8 | 9.1 | 72.3 | -63.2 | -52.6 | 45.6 | 31.9 | -16.8 | 1 | -9.2 | -30.9 | -80.5 | -21.6 | 46.3 | -36.8 | -3.7 | -7.8 | 26.8 | -9.4 | 6.5 | -15.6 | -12.8 | -2.2 | -2.9 | -1.8 | -4.8 | -0.8 | -2.7 | 3.8 | -3.454 | 0.6 | 4.1 | -6.5 | 1.572 | 11.9 | -4.4 | -0.6 | -7.047 | -0.3 | 0.4 | -0.7 |
Change In Inventory
| 0 | 0 | 1.6 | 0.1 | 0.5 | 0.1 | 5.8 | 7.9 | -1.7 | 1.5 | -4.1 | 9.9 | -9.6 | 3.8 | 27.1 | 0.7 | -15.6 | -17.2 | 1.1 | 2.3 | 1.6 | -0.7 | -4.2 | 6.7 | -6.2 | 1.1 | -3 | -6.6 | -1.1 | -0.4 | 0.084 | -0.7 | 0.7 | -0.7 | 5.434 | -5.2 | -1.1 | 0 | 0 | 0 | 0 | 0 |
Change In Accounts Payables
| -17.3 | -12.5 | 23 | 71.7 | -9.6 | -17.2 | -38.7 | -41.7 | -2 | -15 | 79.8 | 94.6 | -19.5 | -4.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| -17.3 | -12.5 | 23.1 | 71.7 | -9.6 | -17.2 | -38.7 | -41.7 | 0.1 | -14 | 70.6 | 63.6 | -100 | -26.3 | 26 | 45.5 | -11.6 | 7.3 | 32.3 | -29.6 | 5.1 | -34.8 | 7.4 | 10.4 | -59.1 | 37.2 | 29.5 | -25 | -18.1 | 32.3 | 1.68 | -12 | 53.9 | -14.5 | -3.955 | 15 | -1.3 | 9.2 | -6.586 | 4.9 | 2.6 | 5.5 |
Other Non Cash Items
| 142 | 59.2 | 134.5 | 25.8 | 28 | 21 | 47.4 | 7.1 | -64.9 | -34 | -120.9 | 4.8 | 5.3 | 0.6 | -6 | 6.7 | 1.2 | 2.8 | -1 | -2.4 | 0.5 | 0.6 | 0.1 | 3.2 | -3.5 | 0.6 | -64.1 | -0.9 | -40.9 | -48.2 | -47.383 | -28.7 | 0 | 0 | -73.53 | -0.3 | -9.7 | -14.2 | -64.07 | -0.6 | 0.1 | 0 |
Operating Cash Flow
| 7.5 | 18.8 | 35.8 | 178 | -38.6 | -42 | 47.3 | 22.2 | -6 | -1.5 | 82.8 | 92.9 | -98.5 | -11.9 | 60.1 | 63.5 | -16.6 | -1.4 | 39.5 | -22.5 | 8.6 | -31.6 | 1 | 25.2 | -60.9 | 43 | 23.9 | -25.3 | -19.4 | 41.9 | -2.685 | -9.6 | 60.4 | -19.4 | 3.319 | 23.1 | -5.9 | 9.2 | -13.593 | 5.4 | 3.5 | 5.3 |
Investing Activities: | ||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -0.1 | 0 | -0.5 | -0.1 | -0.2 | -0.3 | 59.6 | -6.4 | -0.2 | -56.2 | 45.1 | -3.5 | -46.3 | -0.6 | 0 | 0 | -0.1 | 0 | 0 | 0 | -0.2 | 0 | 9.8 | -1.7 | -0.3 | -7.8 | 40.1 | -10.4 | -3 | -26.7 | 1.5 | 0.1 | -1.4 | -0.2 | 0.927 | -0.3 | -1.5 | -0.8 | -0.335 | -0.1 | 0 | -0.1 |
Acquisitions Net
| 1.9 | 0 | 0.1 | 0.4 | 0.1 | 139.4 | 0.4 | 327.9 | 320 | 0 | -57.3 | 0 | 0 | 0 | -0.7 | 0 | 0 | 0 | -0.3 | 0 | 0 | -1.5 | 0 | 0 | -26.6 | 0 | 0 | 0 | 0 | 0 | 1 | -1 | 0 | 0 | -12.009 | -27.8 | 0 | 0 | 2.978 | -14.8 | 0 | 0 |
Purchases Of Investments
| -28 | -21 | -754.5 | -100.5 | -324.1 | -150.9 | -221.8 | -322.5 | -405.7 | -690.2 | -592.3 | -608.9 | -456.6 | -418.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 472.2 | 0.6 | 577.8 | -13.4 | 1,264 | 11.5 | -0.1 | 1 | 85.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activites
| 1.9 | -20.4 | 0.1 | -0.3 | 940 | -139.4 | 0.2 | -328 | -320.1 | -746.3 | -540.9 | -608.9 | -503 | -418.8 | -507.6 | -413.2 | -314.8 | -326.8 | -285.2 | -92.6 | -140.9 | -118.5 | -136.8 | -109.3 | -89.6 | -204.7 | -182.8 | -186.7 | -161.1 | -152.7 | -133.282 | -143.9 | -153.2 | -113.5 | -104.851 | -72.3 | -48.2 | -41.5 | 57.009 | 1.1 | -87.4 | -59.8 |
Investing Cash Flow
| 446 | -20.4 | -176.2 | -113.9 | 939.8 | -139.7 | -161.7 | -328 | -320.1 | -746.3 | -553.1 | -612.4 | -503 | -418.8 | -508.3 | -413.2 | -314.8 | -326.8 | -285.5 | -92.6 | -140.9 | -120 | -136.8 | -109.3 | -116.2 | -204.7 | -142.7 | -197.1 | -164.1 | -179.4 | -130.782 | -144.8 | -154.6 | -113.7 | -115.933 | -100.4 | -49.7 | -42.3 | 59.652 | -13.8 | -87.4 | -59.9 |
Financing Activities: | ||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -376.3 | -1 | -42.4 | -428.3 | -908.7 | -26.3 | -28.3 | -6.9 | -114.1 | -39.3 | -27.8 | -227.9 | -242.3 | -11.2 | -5.9 | -5.6 | -4.4 | -13.9 | -23.3 | -3.5 | -2.5 | -2.1 | -2.3 | -2 | -3.2 | -4.1 | -106.7 | -233.3 | -243.3 | -85.3 | -66.774 | -123.3 | -95.1 | -132.3 | -121.195 | -24.6 | -28.5 | -26.3 | 0 | -18.5 | -67.5 | -59.9 |
Common Stock Issued
| 0 | 0 | 0 | 10.7 | 9.7 | 9.1 | 8.3 | 6.9 | -24.3 | 0 | -0.5 | -444.7 | 26.2 | 443 | 0 | 0 | 0 | 175 | 99.6 | 230 | 0 | 87.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Repurchased
| -11.4 | -11.4 | -11.6 | -10.7 | -9.7 | -9.1 | -8.3 | -6.9 | -6.6 | -6.7 | -6.8 | -6.7 | 1,175 | 0 | 0 | 0 | 0 | 0 | 94.1 | 0 | 0 | 130.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -161.3 | -0.8 | 0 | 0 | -7.914 | 0 | 0 | 0 |
Dividends Paid
| 0 | -9 | -9 | -9.1 | -21.9 | -9 | -9 | -9.1 | -21.9 | -9 | -9 | -9 | -17.5 | -9 | -9 | -9 | -9 | -9 | -7.5 | -7.5 | -7.5 | -7.3 | -5.7 | -5.7 | -5.7 | -5.5 | -5.5 | -5.5 | -5.5 | -5.5 | -5.5 | -3.5 | -3.5 | -3.5 | -3.5 | -3.5 | -3.5 | 0 | -1.698 | 0 | 0 | 0 |
Other Financing Activities
| -0.1 | -0.1 | -28.6 | 32.4 | 184.7 | 328.1 | 70.8 | 100.8 | 514 | 989 | 646.4 | 253.7 | 0.1 | 441.4 | 481.3 | 545.4 | 301.4 | 274 | -0.1 | 86.1 | 110.2 | -83.9 | 118.8 | 84.8 | 289.4 | 123.2 | 0 | -2.2 | 0 | 0 | 139.608 | 0.1 | -18 | 0 | 161.354 | 0 | 0 | 162.1 | -50.871 | 0 | 34.3 | 0 |
Financing Cash Flow
| -384.5 | -16 | -3.2 | -404.9 | -745.9 | 292.8 | 33.5 | 84.9 | 353.7 | 940.7 | 609.6 | 16.8 | 941.5 | 421.2 | 466.4 | 530.8 | 288 | 426.1 | 162.8 | 305.1 | 100.2 | 125.3 | 110.8 | 77.1 | 280.5 | 113.6 | 101.2 | 225.6 | 237.8 | 79.8 | 200.882 | 119.9 | 73.6 | 128.8 | 117.749 | 20.3 | 25 | 188.4 | -60.483 | 18.5 | 101.8 | 59.9 |
Other Information: | ||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0 | 0.6 | 0 | -0.1 | 0 | 0.1 | 0 | 0 | 0 | 0.1 | 0 | 0 | -0.1 | -0.1 | 0 | 0.1 | 0 | 0 | -0.1 | 0 | -0.1 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Change In Cash
| 69.1 | -17.7 | -143 | -340.8 | 155.2 | 111.1 | -80.8 | -220.9 | 27.6 | 192.9 | 139.4 | -502.7 | 340 | -9.6 | 18.1 | 181.1 | -43.3 | 97.9 | -83.2 | 189.9 | -32.1 | -26.4 | -24.9 | -6.9 | 103.4 | -48.1 | -17.6 | 3.1 | 54.5 | -57.845 | 67.545 | -34.6 | -20.7 | -4.23 | 5.23 | -57.1 | -30.6 | 155.3 | -14.424 | 10.1 | 18 | 5.3 |
Cash At End Of Period
| 131.9 | 62.8 | 80.5 | 223.5 | 564.3 | 409.1 | 298 | 378.8 | 599.7 | 572.1 | 379.2 | 239.8 | 742.5 | 402.5 | 412.1 | 394 | 212.9 | 256.2 | 158.3 | 241.5 | 51.6 | 83.7 | 110.1 | 135 | 141.9 | 38.5 | 86.6 | 104.2 | 101.1 | 46.6 | 104.445 | 36.9 | 71.5 | 92.2 | 96.43 | 91.2 | 148.3 | 178.9 | 18.976 | 33.4 | 23.3 | 5.3 |