Inwido AB (publ) (FRA:5IW)
Germany · Delayed Price · Currency is EUR 15.40
+0.55 (3.70%)
Last updated: Jan 28, 2026, 12:28 PM CET
Inwido 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 |
|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 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 |
Net Income | 531.2 | 538.5 | 679.1 | 796.4 | 712.6 | 500.6 |
Depreciation & Amortization | 381.6 | 372.8 | 340 | 286.1 | 248.9 | 237.2 |
Other Amortization | 0.4 | 0.4 | 0.1 | 0.1 | 0.2 | 0.6 |
Loss (Gain) From Sale of Assets | -1.4 | -1.4 | 11.9 | -5.6 | -3.4 | -1 |
Asset Writedown & Restructuring Costs | -0.3 | -0.3 | 4.3 | - | - | 17.2 |
Loss (Gain) on Equity Investments | -0.2 | -0.2 | -0.1 | -2.1 | -2.4 | -1.8 |
Other Operating Activities | -11.1 | -17.4 | -25.6 | 19.1 | -3.4 | 22.6 |
Change in Accounts Receivable | -94.9 | -20.4 | 321.4 | -50.1 | -84.9 | 103.6 |
Change in Inventory | -14.2 | 43.4 | 218.9 | -113.6 | -158.3 | 34.6 |
Change in Other Net Operating Assets | 163.5 | 22.7 | -396.8 | 140.6 | 304.8 | 295.7 |
Operating Cash Flow | 954.6 | 938.1 | 1,153 | 1,071 | 1,014 | 1,209 |
Operating Cash Flow Growth | 0.98% | -18.65% | 7.69% | 5.60% | -16.14% | 30.65% |
Capital Expenditures | -268.6 | -342.8 | -274.1 | -183.7 | -188.3 | -166.9 |
Sale of Property, Plant & Equipment | 3.4 | 4 | 1.7 | 1.2 | 2.7 | 3.8 |
Cash Acquisitions | 0.9 | -15.7 | -469.1 | -234.7 | -68.1 | - |
Sale (Purchase) of Intangibles | -19.3 | -23 | -34.3 | -7.4 | -5.3 | -14.3 |
Investment in Securities | 1 | -20.1 | 2.2 | -2.3 | 3.6 | -2.4 |
Other Investing Activities | - | - | - | 0.1 | - | 0.1 |
Investing Cash Flow | -282.6 | -397.6 | -773.6 | -426.8 | -255.4 | -179.7 |
Long-Term Debt Repaid | - | -119.7 | -380.5 | -106.1 | -579.4 | -111.1 |
Net Debt Issued (Repaid) | -121.8 | -119.7 | -380.5 | -106.1 | -579.4 | -111.1 |
Issuance of Common Stock | 0.8 | - | - | - | - | - |
Common Dividends Paid | -318.8 | -376.8 | -376.8 | -356.5 | -260.9 | - |
Other Financing Activities | -52.2 | -43.7 | -19.2 | 1.4 | 1.3 | - |
Financing Cash Flow | -492 | -540.2 | -776.5 | -461.2 | -839 | -111.1 |
Foreign Exchange Rate Adjustments | -30.4 | 29.6 | -16.6 | 62.6 | 21 | -28.5 |
Miscellaneous Cash Flow Adjustments | 0.1 | 0.1 | -0.1 | - | - | - |
Net Cash Flow | 149.7 | 30 | -413.6 | 245.5 | -59.3 | 890 |
Free Cash Flow | 686 | 595.3 | 879.1 | 887.2 | 825.8 | 1,042 |
Free Cash Flow Growth | 12.63% | -32.28% | -0.91% | 7.43% | -20.78% | 45.71% |
Free Cash Flow Margin | 7.63% | 6.73% | 9.80% | 9.29% | 10.69% | 15.60% |
Free Cash Flow Per Share | 11.80 | 10.24 | 15.16 | 15.30 | 14.25 | 17.98 |
Cash Interest Paid | 93.6 | 93.6 | 108.4 | 43 | 25.2 | 37.5 |
Cash Income Tax Paid | 215.1 | 213.3 | 218.4 | 184.7 | 161.1 | 118.2 |
Levered Free Cash Flow | 585.54 | 472.18 | 607.73 | 724.15 | 675.38 | 894.28 |
Unlevered Free Cash Flow | 649.04 | 554.61 | 686.98 | 758.53 | 697.81 | 924.9 |
Change in Working Capital | 54.4 | 45.7 | 143.5 | -23.1 | 61.6 | 433.9 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.