Telia Company AB (publ) (BIT:1TELI)
3.088
+0.019 (0.62%)
At close: Jul 7, 2025
Telia Company AB Cash Flow Statement
Financials in millions SEK. Fiscal year is January - December.
Millions SEK. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
---|---|---|---|---|---|---|---|
Period Ending | Jun '25 Jun 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
Net Income | 4,278 | 7,079 | 303 | -14,638 | 11,680 | -22,993 | Upgrade |
Depreciation & Amortization | 9,762 | 18,767 | 20,123 | 19,060 | 19,888 | 19,693 | Upgrade |
Other Amortization | 5,736 | 5,736 | 5,908 | 5,557 | 4,977 | 4,057 | Upgrade |
Loss (Gain) From Sale of Assets | -3,378 | -3,378 | 142 | -72 | -6,614 | 400 | Upgrade |
Asset Writedown & Restructuring Costs | 582 | 582 | 4,062 | 19,876 | 135 | 8,051 | Upgrade |
Loss (Gain) on Equity Investments | -118 | -118 | 31 | 34 | 48 | 20,298 | Upgrade |
Other Operating Activities | 8,907 | -4,375 | -5,424 | -5,080 | -5,759 | -4,076 | Upgrade |
Change in Accounts Receivable | 2,089 | 1,172 | -186 | -524 | 259 | 2,909 | Upgrade |
Change in Inventory | 453 | 453 | 542 | -793 | -92 | 4 | Upgrade |
Change in Other Net Operating Assets | -4,879 | -4,722 | -830 | 581 | 2,854 | 261 | Upgrade |
Operating Cash Flow | 23,432 | 21,196 | 24,671 | 24,001 | 27,376 | 28,604 | Upgrade |
Operating Cash Flow Growth | -20.15% | -14.09% | 2.79% | -12.33% | -4.29% | 3.66% | Upgrade |
Capital Expenditures | -13,875 | -13,889 | -15,466 | -15,908 | -15,647 | -13,490 | Upgrade |
Sale of Property, Plant & Equipment | 429 | 242 | 38 | 137 | 117 | 20 | Upgrade |
Cash Acquisitions | -40 | -40 | -181 | -58 | -394 | -717 | Upgrade |
Divestitures | 695 | 8,071 | 34 | 195 | 9,353 | 5,285 | Upgrade |
Investment in Securities | 6,638 | 6,638 | -4,940 | 6,021 | -3,191 | 6,620 | Upgrade |
Other Investing Activities | -2,702 | -1 | - | 1 | 1 | - | Upgrade |
Investing Cash Flow | -4,332 | 4,107 | -22,058 | -9,936 | -10,908 | -3,247 | Upgrade |
Short-Term Debt Issued | - | 23,677 | 1,824 | 38,033 | 8,280 | 18,233 | Upgrade |
Long-Term Debt Issued | - | 79 | 13,877 | 15,746 | 9 | 12,026 | Upgrade |
Total Debt Issued | 23,826 | 23,756 | 15,701 | 53,779 | 8,289 | 30,259 | Upgrade |
Short-Term Debt Repaid | - | -24,272 | -2,139 | -38,265 | -7,979 | -26,408 | Upgrade |
Long-Term Debt Repaid | - | -19,883 | -6,135 | -24,083 | -9,550 | -15,132 | Upgrade |
Total Debt Repaid | -32,548 | -44,155 | -8,274 | -62,348 | -17,529 | -41,540 | Upgrade |
Net Debt Issued (Repaid) | -8,722 | -20,399 | 7,427 | -8,569 | -9,240 | -11,281 | Upgrade |
Repurchase of Common Stock | - | - | - | -5,521 | -21 | -1,002 | Upgrade |
Common Dividends Paid | -7,864 | -7,864 | -5,898 | -8,252 | -8,179 | -10,020 | Upgrade |
Other Financing Activities | 1,575 | 922 | 1,124 | 563 | 6,840 | -795 | Upgrade |
Financing Cash Flow | -15,011 | -27,341 | 2,653 | -21,779 | -10,600 | -23,098 | Upgrade |
Foreign Exchange Rate Adjustments | -222 | 85 | -372 | 227 | 157 | -137 | Upgrade |
Miscellaneous Cash Flow Adjustments | 1 | 1 | -1 | - | - | - | Upgrade |
Net Cash Flow | 3,868 | -1,952 | 4,893 | -7,487 | 6,025 | 2,122 | Upgrade |
Free Cash Flow | 9,557 | 7,307 | 9,205 | 8,093 | 11,729 | 15,114 | Upgrade |
Free Cash Flow Growth | -35.97% | -20.62% | 13.74% | -31.00% | -22.40% | 22.18% | Upgrade |
Free Cash Flow Margin | 10.96% | 8.20% | 10.39% | 9.46% | 13.28% | 16.95% | Upgrade |
Free Cash Flow Per Share | 2.43 | 1.86 | 2.34 | 2.01 | 2.87 | 3.69 | Upgrade |
Cash Interest Paid | 5,067 | 5,067 | 4,075 | 2,843 | 2,682 | 3,009 | Upgrade |
Cash Income Tax Paid | 1,545 | 1,545 | 1,304 | 1,532 | 1,946 | 1,374 | Upgrade |
Levered Free Cash Flow | 4,617 | 17,215 | 12,569 | 10,123 | 18,592 | 15,138 | Upgrade |
Unlevered Free Cash Flow | 7,291 | 20,234 | 15,639 | 12,145 | 20,301 | 17,233 | Upgrade |
Change in Net Working Capital | 2,347 | -2,465 | 1,081 | 3,671 | -5,219 | -426 | Upgrade |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.