Humana AB Cash Flow Statement

Financials in millions SEK. Fiscal year is January - December.

Millions SEK. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	236	144	176	210	276
Depreciation & Amortization	588	582	536	454	420
Other Amortization	-	1	2	-	-
Loss (Gain) From Sale of Assets	-44	17	-1	1	2
Asset Writedown & Restructuring Costs	-	-	-	3	-
Other Operating Activities	-26	33	-64	-49	3
Change in Accounts Receivable	-	100	-58	-72	-34
Change in Accounts Payable	-	-27	85	9	32
Change in Other Net Operating Assets	16	19	-55	77	-10
Operating Cash Flow	770	869	621	633	689
Operating Cash Flow Growth	-11.39%	39.94%	-1.90%	-8.13%	4.24%
Capital Expenditures	-104	-299	-170	-192	-117
Sale of Property, Plant & Equipment	5	10	127	17	10
Cash Acquisitions	-	-243	-108	-71	-153
Divestitures	264	-1	-	-1	-
Other Investing Activities	-1	1	-	1	-
Investing Cash Flow	164	-532	-151	-246	-260
Long-Term Debt Issued	-	150	150	-	1,489
Long-Term Debt Repaid	-923	-674	-644	-370	-1,852
Net Debt Issued (Repaid)	-923	-524	-494	-370	-363
Repurchase of Common Stock	-153	-	-	-55	-159
Common Dividends Paid	-50	-	-	-	-
Other Financing Activities	8	90	37	1	1
Financing Cash Flow	-1,118	-434	-457	-424	-521
Foreign Exchange Rate Adjustments	-33	5	-28	32	28
Net Cash Flow	-217	-92	-15	-5	-64
Free Cash Flow	666	570	451	441	572
Free Cash Flow Growth	16.84%	26.39%	2.27%	-22.90%	8.33%
Free Cash Flow Margin	6.61%	5.54%	4.68%	4.79%	6.99%
Free Cash Flow Per Share	13.34	11.36	9.43	9.20	11.75
Cash Interest Paid	-	256	247	165	140
Cash Income Tax Paid	54	60	39	76	72
Levered Free Cash Flow	886.13	380.5	446.13	419	559.63
Unlevered Free Cash Flow	1,030	558	601.13	522.75	645.88
Change in Working Capital	16	92	-28	14	-12

Source: S&P Global Market Intelligence. Standard template. Financial Sources.