HEBA Fastighets Statements
HE
HEBA Fastighets Income Statement
B
M
SEK (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
140.3
100
35.1
25
105.2
75
—
0
11.1
7.9
11.1
7.9
94.1
67.1
-65.2
-46.5
-0.1
-0.07
28.8
20.5
11.3
8.1
17.5
12.5
0.11
159.09
135.9
100
40.7
29.9
95.2
70.1
—
0
12.1
8.9
12.1
8.9
83.1
61.1
-106.5
-78.4
-0.1
-0.07
-32.5
-23.9
7.6
5.6
-40.1
-29.5
-0.243
165.1
128.75
100
40.441
31.4
88.314
68.6
—
0
11.197
8.7
11.197
8.7
77.117
59.9
-254.69
-197.8
0.1
0.08
-188.11
-146.1
-130.29
-101.2
-57.821
-44.9
-0.35
165.11
147.6
100
32.7
22.2
114.9
77.8
—
0
10.1
6.8
10.1
6.8
104.8
71
-425.8
-288.5
0.1
0.07
-320.9
-217.4
-55
-37.3
-265.9
-180.1
-1.61
165.16
146.7
100
38.8
26.4
107.9
73.6
—
0
10.5
7.2
10.5
7.2
97.4
66.4
-404.8
-275.9
0.1
0.07
-307.3
-209.5
-106.1
-72.3
-201.2
-137.2
-1.22
164.92
142.5
100
46
32.3
96.5
67.7
—
0
10.9
7.6
10.9
7.6
85.6
60.1
-313.5
-220.00000000000003
0.1
0.07
-227.8
-159.9
-40.4
-28.4
-187.4
-131.5
-1.14
164.39
137.4
100
39.066
28.4
98.337
71.6
—
0
12.056
8.8
12.056
8.8
86.281
62.8
-307.58
-223.9
-0.2
-0.1
-221.5
-161.2
-31.481
-22.9
-190.02
-138.3
-1.109
171.39
129.2
100
30.9
23.9
98.3
76.1
—
0
12
9.3
12
9.3
86.3
66.8
-468.4
-362.5
0.1
0.08
-382
-295.7
-72.6
-56.2
-309.4
-239.5
-1.874
165.12
126
100
32.6
25.9
93.4
74.1
—
0
10.3
8.2
10.3
8.2
83.1
66
125.7
99.8
0.1
0.08
208.9
165.8
45.3
36
163.6
129.8
0.991
165.12
117.3
100
38.8
33.1
78.5
66.9
—
0
10.8
9.2
10.8
9.2
67.7
57.7
189.9
161.9
-1.2
-1.02
256.4
218.6
56.7
48.3
199.7
170.2
1.21
165.04
121.14
100
38.652
31.9
82.485
68.1
—
0
12.33
10.2
12.33
10.2
70.155
57.9
679.23
560.7
-0.1
-0.08
749.28
618.5
133.59
110.3
615.69
508.3
3.729
165.09
111.7
100
28.3
25.3
83.4
74.7
—
0
10.3
9.2
10.3
9.2
73.1
65.4
485.2
434.4
0.1
0.09
558.4
499.9
69.6
62.3
488.7
437.5
2.96
165.1
110.1
100
28.9
26.2
81.2
73.8
—
0
11
10
11
10
70.2
63.8
263.4
239.2
—
0
333.6
303
69.2
62.9
264.4
240.1
1.6
165.25
106.6
100
34.9
32.7
71.7
67.3
—
0
9.4
8.8
9.4
8.8
62.3
58.4
70.1
65.8
—
0
132.4
124.2
26.1
24.5
106.4
99.8
1.29
82.481
102.66
100
33.289
32.4
69.371
67.6
—
0
10.434
10.2
10.434
10.2
58.937
57.4
504.66
491.6
—
0
563.59
549
116.93
113.9
446.66
435.1
5.403
82.672
97.6
100
23.9
24.5
73.7
75.5
—
0
8.6
8.8
8.6
8.8
65.1
66.7
185.3
189.9
—
0
250.4
256.6
51.7
53
198.7
203.6
2.41
82.448
98.1
100
26.5
27
71.6
73
—
0
11.1
11.3
11.1
11.3
60.5
61.7
-26.9
-27.4
—
0
33.6
34.3
8.9
9.1
24.7
25.2
0.3
82.333
95.4
100
31
32.5
64.4
67.5
—
0
9.3
9.7
9.3
9.7
55.1
57.8
7.5
7.9
—
0
62.6
65.6
14.5
15.2
48.1
50.4
0.58
82.931
93.168
100
32.98
35.4
60.188
64.6
—
0
9.185
9.9
9.185
9.9
51.003
54.7
490.28
526.2
—
0
541.28
581
76.468
82.1
464.81
498.9
5.63
82.56
96.5
100
25.9
26.8
70.6
73.2
—
0
7.6
7.9
7.6
7.9
63
65.3
4.4
4.6
—
0
67.4
69.8
14.1
14.6
53.3
55.2
0.646
82.56
99.8
100
30.3
30.4
69.5
69.6
—
0
9.8
9.8
9.8
9.8
59.7
59.8
-5.5
-5.5
—
0
54.2
54.3
-58.5
-58.6
112.7
112.9
1.365
82.56
98.9
100
37.9
38.3
61
61.7
—
0
8.4
8.5
8.4
8.5
52.6
53.2
65
65.7
—
0
117.6
118.9
24.3
24.6
93.3
94.3
1.13
82.56