Elisa Oyj (FRA:EIA)
Germany · Delayed Price · Currency is EUR 37.78
+0.08 (0.21%)
At close: Jan 30, 2026
Elisa Oyj Cash Flow Statement
Financials in millions EUR. Fiscal year is January - December.
Millions EUR. 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 | 342 | 358.4 | 375.2 | 374.1 | 343.6 |
Depreciation & Amortization | 296.4 | 279.1 | 268.5 | 263.4 | 266.6 |
Loss (Gain) From Sale of Assets | - | -2.7 | -4.2 | -0.1 | -1.8 |
Asset Writedown & Restructuring Costs | 2 | 5.1 | 5.7 | 0.2 | - |
Loss (Gain) From Sale of Investments | - | -0.8 | 0.1 | 0.1 | -0.1 |
Other Operating Activities | 3.3 | -3.8 | -12.5 | -18.4 | -15.9 |
Change in Accounts Receivable | 6.9 | 29.9 | -2.4 | -16.2 | -31.7 |
Change in Inventory | 13.2 | 5.5 | 15 | -13.3 | -17.6 |
Change in Accounts Payable | 24.8 | -19.8 | 2.4 | 2 | 52.6 |
Operating Cash Flow | 688.6 | 650.9 | 647.8 | 591.8 | 595.7 |
Operating Cash Flow Growth | 5.79% | 0.48% | 9.46% | -0.66% | -0.72% |
Capital Expenditures | -279 | -306.7 | -304.7 | -270.9 | -258.8 |
Sale of Property, Plant & Equipment | 4.6 | 3 | 4.6 | 0.1 | 0.8 |
Cash Acquisitions | - | -0.6 | -4.1 | -20.6 | -5.6 |
Divestitures | - | 0.1 | 3.7 | -0.2 | - |
Investment in Securities | -14.6 | -86.8 | -0.3 | -0.3 | -10 |
Other Investing Activities | - | -0.1 | - | -0.1 | - |
Investing Cash Flow | -289.1 | -394.9 | -300.8 | -291.9 | -274.1 |
Short-Term Debt Issued | - | 323 | - | 124.8 | - |
Long-Term Debt Issued | 598.8 | 99.8 | 298.2 | - | 100.4 |
Total Debt Issued | 598.8 | 422.8 | 298.2 | 124.8 | 100.4 |
Short-Term Debt Repaid | -267 | - | -90.5 | - | -19.6 |
Long-Term Debt Repaid | -248.4 | -291.7 | -227.1 | -125.2 | -197.2 |
Total Debt Repaid | -515.4 | -291.7 | -317.6 | -125.2 | -216.8 |
Net Debt Issued (Repaid) | 83.4 | 131.1 | -19.4 | -0.4 | -116.4 |
Common Dividends Paid | -381.4 | -359.8 | -343.5 | -328.1 | -310.9 |
Other Financing Activities | -0.8 | -0.1 | -7.2 | - | -0.1 |
Financing Cash Flow | -298.8 | -228.8 | -370.1 | -328.5 | -427.4 |
Foreign Exchange Rate Adjustments | -1.1 | -0.8 | 1.1 | -0.1 | -0.2 |
Miscellaneous Cash Flow Adjustments | - | 0.1 | - | - | - |
Net Cash Flow | 99.6 | 26.5 | -22 | -28.7 | -106 |
Free Cash Flow | 409.6 | 344.2 | 343.1 | 320.9 | 336.9 |
Free Cash Flow Growth | 19.00% | 0.32% | 6.92% | -4.75% | -3.96% |
Free Cash Flow Margin | 18.15% | 15.71% | 15.73% | 15.07% | 16.86% |
Free Cash Flow Per Share | 2.55 | 2.14 | 2.14 | 2.00 | 2.10 |
Cash Interest Paid | - | 33 | 24 | 12.6 | 17.4 |
Cash Income Tax Paid | 82.2 | 86.5 | 81.6 | 85 | 75.7 |
Levered Free Cash Flow | 328.1 | 266.18 | 249.53 | 253.9 | 261.9 |
Unlevered Free Cash Flow | 359.29 | 291.68 | 268.15 | 263.84 | 270.03 |
Change in Working Capital | 44.9 | 15.6 | 15 | -27.5 | 3.3 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.