Wilh. Wilhelmsen Holding ASA
WWIB.OL · OSL
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Operating Activities | – | – | – | – |
| Net Income | NOK 538,000 | NOK 515,000 | NOK 306,000 | NOK 66,000 |
| Dep. & Amort. | NOK 63,000 | NOK 59,000 | NOK 69,000 | NOK 68,000 |
| Deferred Tax | NOK 0 | NOK 0 | NOK 0 | NOK 0 |
| Stock-Based Comp. | NOK 0 | NOK 0 | NOK 0 | NOK 0 |
| Change in WC | -NOK 39,000 | NOK 69,000 | -NOK 54,000 | -NOK 5,000 |
| Other Non-Cash | -NOK 466,000 | -NOK 449,000 | -NOK 257,000 | -NOK 7,000 |
| Operating Cash Flow | NOK 96,000 | NOK 194,000 | NOK 64,000 | NOK 122,000 |
| Investing Activities | – | – | – | – |
| PP&E Inv. | -NOK 35,000 | -NOK 40,000 | -NOK 49,000 | -NOK 46,000 |
| Net Acquisitions | -NOK 46,000 | -NOK 50,000 | -NOK 55,000 | -NOK 36,000 |
| Inv. Purchases | -NOK 47,000 | -NOK 53,000 | -NOK 22,000 | -NOK 60,000 |
| Inv. Sales/Matur. | NOK 2,000 | NOK 0 | NOK 0 | NOK 88,000 |
| Other Inv. Act. | NOK 343,000 | NOK 206,000 | NOK 132,000 | NOK 1,000 |
| Investing Cash Flow | NOK 217,000 | NOK 63,000 | NOK 6,000 | -NOK 53,000 |
| Financing Activities | – | – | – | – |
| Debt Repay. | -NOK 165,000 | -NOK 101,000 | -NOK 10,000 | -NOK 31,000 |
| Stock Issued | NOK 0 | NOK 0 | NOK 0 | NOK 0 |
| Stock Repurch. | -NOK 47,000 | -NOK 11,000 | -NOK 4,000 | -NOK 8,000 |
| Dividends Paid | -NOK 72,000 | -NOK 46,000 | -NOK 42,000 | -NOK 58,000 |
| Other Fin. Act. | -NOK 98,000 | -NOK 38,000 | -NOK 82,000 | -NOK 9,000 |
| Financing Cash Flow | -NOK 382,000 | -NOK 196,000 | -NOK 138,000 | -NOK 106,000 |
| Forex Effect | NOK 0 | NOK 0 | NOK 0 | -NOK 1,000 |
| Net Chg. in Cash | -NOK 69,000 | NOK 61,000 | -NOK 68,000 | -NOK 38,000 |
| Supplemental Information | – | – | – | – |
| Beg. Cash | NOK 224,000 | NOK 163,000 | NOK 231,000 | NOK 269,000 |
| End Cash | NOK 155,000 | NOK 224,000 | NOK 163,000 | NOK 231,000 |
| Free Cash Flow | NOK 56,000 | NOK 151,000 | NOK 15,000 | NOK 76,000 |