Idun Industrier AB (publ) (FRA:1W6)
Germany · Delayed Price · Currency is EUR 34.20
+0.30 (0.88%)
At close: Sep 9, 2025
Idun Industrier 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 | 2016 - 2020 |
|---|---|---|---|---|---|---|---|
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 | 2016 - 2020 |
Net Income | 41.5 | 30.69 | 28.34 | 35.66 | 31.53 | 1.7 | Upgrade |
Depreciation & Amortization | 173.57 | 171.77 | 165.23 | 132.14 | 96 | 56.39 | Upgrade |
Loss (Gain) From Sale of Assets | - | - | 0.81 | - | 0.03 | -0.61 | Upgrade |
Other Operating Activities | 11.58 | 29.02 | -5.31 | 30.42 | 28.16 | 5.06 | Upgrade |
Change in Accounts Receivable | 15.98 | -2.63 | 49.79 | -66.37 | -12.9 | 5.91 | Upgrade |
Change in Inventory | -2.37 | -5.48 | 37.08 | -78.42 | -21.28 | -0.89 | Upgrade |
Change in Accounts Payable | 5.27 | 18.16 | -32.88 | -1.33 | 13.87 | -9.04 | Upgrade |
Change in Other Net Operating Assets | 6.38 | 14.89 | -0.74 | -12.62 | 20.12 | 3.38 | Upgrade |
Operating Cash Flow | 251.91 | 256.42 | 242.31 | 39.48 | 155.53 | 61.9 | Upgrade |
Operating Cash Flow Growth | -3.74% | 5.83% | 513.69% | -74.61% | 151.27% | 73.42% | Upgrade |
Capital Expenditures | -57.72 | -45.05 | -38.43 | -49.34 | -35.73 | -18.4 | Upgrade |
Sale of Property, Plant & Equipment | 1.04 | 1.32 | 7.05 | 11.02 | 1.27 | 2.02 | Upgrade |
Cash Acquisitions | -250.31 | -165.31 | -198.64 | -155.99 | -381.16 | -2.16 | Upgrade |
Divestitures | 2.68 | 2.01 | 0.85 | 6.45 | 2.28 | 2.02 | Upgrade |
Sale (Purchase) of Intangibles | -7.34 | -7.46 | -1.85 | -2 | -0.3 | -0.14 | Upgrade |
Other Investing Activities | -10.76 | -5.77 | -25.99 | -4.97 | -4.92 | -5.46 | Upgrade |
Investing Cash Flow | -322.41 | -220.25 | -257 | -194.84 | -418.55 | -22.12 | Upgrade |
Short-Term Debt Issued | - | - | - | 22.06 | - | 16.31 | Upgrade |
Long-Term Debt Issued | - | 24.76 | 20.82 | 272.74 | 153.67 | - | Upgrade |
Total Debt Issued | 24.76 | 24.76 | 20.82 | 294.8 | 153.67 | 16.31 | Upgrade |
Short-Term Debt Repaid | - | -74.21 | -7.61 | - | -0.17 | - | Upgrade |
Long-Term Debt Repaid | - | - | - | - | - | -48.48 | Upgrade |
Total Debt Repaid | 38.04 | -74.21 | -7.61 | - | -0.17 | -48.48 | Upgrade |
Net Debt Issued (Repaid) | 62.8 | -49.45 | 13.21 | 294.8 | 153.5 | -32.17 | Upgrade |
Issuance of Common Stock | 200.99 | 200.99 | 1.15 | 3.32 | 195.9 | 5.15 | Upgrade |
Common Dividends Paid | -11.52 | -9.58 | -9.58 | -8.51 | - | - | Upgrade |
Other Financing Activities | -47.11 | -58.45 | -50.34 | -31.01 | -29.8 | -2.35 | Upgrade |
Financing Cash Flow | 205.16 | 83.51 | -45.56 | 258.6 | 319.6 | -29.38 | Upgrade |
Foreign Exchange Rate Adjustments | -1.07 | 0.07 | -0.54 | 1.47 | 0.7 | -0.53 | Upgrade |
Net Cash Flow | 133.59 | 119.75 | -60.79 | 104.71 | 57.29 | 9.87 | Upgrade |
Free Cash Flow | 194.19 | 211.37 | 203.88 | -9.86 | 119.8 | 43.49 | Upgrade |
Free Cash Flow Growth | -8.17% | 3.67% | - | - | 175.44% | 184.94% | Upgrade |
Free Cash Flow Margin | 8.72% | 9.64% | 9.88% | -0.58% | 10.32% | 6.39% | Upgrade |
Free Cash Flow Per Share | 17.13 | 19.39 | 19.16 | -0.93 | 11.98 | 5.50 | Upgrade |
Cash Interest Paid | 70.7 | 74.74 | 78.37 | 48.54 | 26.61 | 23.62 | Upgrade |
Cash Income Tax Paid | 67.09 | 56.02 | 67.27 | 42.41 | 23.91 | 11.51 | Upgrade |
Levered Free Cash Flow | 187.5 | 168.36 | 191.15 | -35.14 | -16.34 | 64.58 | Upgrade |
Unlevered Free Cash Flow | 231.69 | 215.08 | 240.14 | -4.8 | 0.29 | 79.34 | Upgrade |
Change in Working Capital | 25.26 | 24.93 | 53.25 | -158.74 | -0.19 | -0.65 | Upgrade |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.