L E Lundbergföretagen AB (publ) (LON:0GWB)
London
· Delayed Price · Currency is GBP · Price in SEK 541.32
+8.32 (1.56%)
At close: Feb 21, 2025
L E Lundbergföretagen AB Cash Flow Statement
Financials in millions SEK. Fiscal year is January - December.
Millions SEK. Fiscal year is Jan - Dec.
Fiscal Year | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|
Period Ending | 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 | 2019 - 2015 |
| Net Income | 6,302 | 7,255 | 1,514 | 11,367 | 3,591 | Upgrade
|
| Depreciation & Amortization | 1,456 | 1,417 | 1,392 | 1,304 | 1,191 | Upgrade
|
| Asset Writedown | - | 4,570 | 204 | -5,068 | 1,632 | Upgrade
|
| Income (Loss) on Equity Investments | - | -5,235 | 2,588 | -4,895 | -2,148 | Upgrade
|
| Change in Accounts Receivable | - | 898 | -1,325 | -188 | -73 | Upgrade
|
| Change in Other Net Operating Assets | -281 | -212 | 1,008 | 399 | -215 | Upgrade
|
| Other Operating Activities | 188 | 1,202 | 4,475 | 3,989 | 95 | Upgrade
|
| Operating Cash Flow | 7,665 | 9,893 | 8,743 | 6,494 | 4,143 | Upgrade
|
| Operating Cash Flow Growth | -22.52% | 13.15% | 34.63% | 56.75% | -33.06% | Upgrade
|
| Acquisition of Real Estate Assets | -5,933 | -3,530 | -3,160 | -3,040 | -2,849 | Upgrade
|
| Sale of Real Estate Assets | 57 | 53 | 46 | 648 | 170 | Upgrade
|
| Net Sale / Acq. of Real Estate Assets | -5,876 | -3,477 | -3,114 | -2,392 | -2,679 | Upgrade
|
| Cash Acquisition | - | - | -114 | -193 | - | Upgrade
|
| Investment in Marketable & Equity Securities | - | -1,681 | -1,036 | -1,997 | -2,128 | Upgrade
|
| Other Investing Activities | - | - | - | 1 | - | Upgrade
|
| Investing Cash Flow | -5,876 | -5,158 | -4,261 | -4,556 | -4,666 | Upgrade
|
| Short-Term Debt Issued | - | 336 | - | - | - | Upgrade
|
| Long-Term Debt Issued | - | 7,200 | 2,800 | 5,150 | 7,850 | Upgrade
|
| Total Debt Issued | - | 7,536 | 2,800 | 5,150 | 7,850 | Upgrade
|
| Short-Term Debt Repaid | - | - | -170 | -379 | -2,846 | Upgrade
|
| Long-Term Debt Repaid | - | -8,927 | -4,101 | -3,821 | -4,186 | Upgrade
|
| Total Debt Repaid | - | -8,927 | -4,271 | -4,200 | -7,032 | Upgrade
|
| Net Debt Issued (Repaid) | - | -1,391 | -1,471 | 950 | 818 | Upgrade
|
| Repurchase of Common Stock | -647 | -1,119 | - | - | -231 | Upgrade
|
| Common Dividends Paid | -1,066 | -992 | -930 | -868 | - | Upgrade
|
| Other Financing Activities | -834 | -1,996 | -1,507 | -1,420 | -1,080 | Upgrade
|
| Foreign Exchange Rate Adjustments | - | 3 | 5 | 2 | -4 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | -1 | -1 | - | - | - | Upgrade
|
| Net Cash Flow | -759 | -761 | 579 | 602 | -1,020 | Upgrade
|
| Cash Interest Paid | - | 469 | 273 | 243 | 237 | Upgrade
|
| Cash Income Tax Paid | 763 | 409 | 1,912 | 914 | 749 | Upgrade
|
| Levered Free Cash Flow | 1,648 | 11,874 | -615.13 | 5,401 | 2,665 | Upgrade
|
| Unlevered Free Cash Flow | 2,026 | 12,208 | -405.75 | 5,599 | 2,836 | Upgrade
|
| Change in Net Working Capital | -189 | -4,269 | 4,649 | 1,067 | 607 | Upgrade
|
Source: S&P Capital IQ. Real Estate template. Financial Sources.