Wihlborgs Fastigheter AB (publ)
SSE:WIHL.ST
85.3 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||
Net Income
| -27 | 2,331 | 2,195 | 2,222 | 2,140 | 1,941 | 1,717 | 1,518 | 1,445 | 1,406 | 1,238 | 1,099 | 665 | 921 | 888 | 378 | 1,114 | 850 | 470 | 0 |
Depreciation & Amortization
| 15 | 17 | 12 | 14 | 15 | 4 | 2 | 2 | 1 | 1 | 1 | 0 | 1 | 1 | 2 | 0 | 0 | 0 | -25 | 0 |
Deferred Income Tax
| 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 |
Change In Working Capital
| 170 | 111 | -78 | 68 | -37 | 112 | 146 | 40 | 47 | 78 | 21 | 33 | 42 | 25 | 11 | 1,067 | 44 | -19 | 89 | 0 |
Accounts Receivables
| 27 | -88 | 0 | 62 | -135 | 54 | 4 | -28 | 24 | 22 | -64 | 33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| -143 | -199 | 0 | -6 | -98 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accounts Payables
| 143 | 199 | -78 | 6 | 98 | 58 | 142 | 0 | 23 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| 143 | 199 | -78 | 6 | 98 | 58 | 142 | 68 | 23 | 56 | 85 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non Cash Items
| 1,772 | -517 | -439 | -473 | -434 | -564 | -566 | -496 | -469 | -540 | -490 | -393 | -21 | -314 | -338 | 99 | -680 | -437 | -120 | 0 |
Operating Cash Flow
| 1,930 | 1,942 | 1,690 | 1,831 | 1,684 | 1,489 | 1,299 | 1,064 | 1,024 | 945 | 770 | 739 | 687 | 633 | 563 | 1,544 | 478 | 394 | 414 | 0 |
Investing Activities: | ||||||||||||||||||||
Investments In Property Plant And Equipment
| -5 | -6 | -6 | -14 | -19 | -12 | -3 | -31 | -52 | 0 | -5 | -1,277 | -645 | -1,152 | -923 | -848 | -960 | -1,028 | -415 | -889 |
Acquisitions Net
| 0 | 3,859 | 1,645 | -1,472 | -2,745 | 0 | 0 | 0 | 0 | 0 | 0 | -558 | -245 | -729 | -16 | 267 | -283 | -1,268 | 36 | -1,007 |
Purchases Of Investments
| -1,996 | -3,956 | -1,648 | -5 | -19 | -12 | -3,841 | -2,063 | -3,202 | -1,291 | -2,558 | 0 | 0 | 0 | 0 | -67 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 18 | 97 | 3 | 1,486 | 2,764 | 195 | 11 | 581 | 411 | 376 | 65 | 0 | 0 | 0 | 0 | 409 | 0 | 0 | 0 | 0 |
Other Investing Activites
| -13 | -3,854 | -1,674 | -81 | -1,765 | -1,974 | -3,854 | -31 | -52 | 52 | 17 | -47 | -55 | 13 | 82 | -278 | 48 | 243 | 485 | -2,684 |
Investing Cash Flow
| -1,996 | -3,860 | -1,680 | -86 | -1,784 | -1,986 | -3,854 | -1,513 | -2,843 | -863 | -2,476 | -1,882 | -945 | -1,868 | -857 | -517 | -1,195 | -2,053 | 106 | -4,580 |
Financing Activities: | ||||||||||||||||||||
Debt Repayment
| -1,197 | -5,504 | -4,766 | -11,640 | -9,455 | -3,705 | -3,009 | -4,499 | -4,378 | -3,101 | -3,408 | -470 | 0 | 0 | 0 | -693 | 0 | 0 | 0 | 0 |
Common Stock Issued
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 142 | 160 | 0 | -110 | 0 | 1 | 87 |
Common Stock Repurchased
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -107 | 0 | 0 | 0 | 0 |
Dividends Paid
| -953 | -922 | -807 | -692 | -576 | -480 | -442 | -403 | -365 | -327 | -307 | -288 | -269 | -259 | -235 | -234 | -211 | -134 | 0 | 0 |
Other Financing Activities
| 2,403 | 8,188 | 5,673 | 10,512 | 10,228 | 4,686 | 5,933 | 5,528 | 6,566 | 3,406 | 5,330 | 1,327 | 558 | 1,246 | 510 | 0 | 1,099 | 1,790 | -468 | 4,529 |
Financing Cash Flow
| 253 | 1,762 | 100 | -1,820 | 197 | 501 | 2,482 | 626 | 1,823 | -22 | 1,615 | 1,039 | 289 | 1,129 | 435 | -1,034 | 778 | 1,656 | -467 | 4,616 |
Other Information: | ||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Change In Cash
| 187 | -156 | 110 | -75 | 97 | 4 | -73 | 177 | 4 | 60 | -91 | -104 | 31 | -106 | 141 | -7 | 61 | -3 | 53 | 36 |
Cash At End Of Period
| 346 | 159 | 315 | 205 | 280 | 183 | 179 | 252 | 75 | 71 | 11 | 102 | 206 | 175 | 281 | 140 | 147 | 86 | 89 | 36 |