Sweco AB (publ) (LON:0H0G)
192.06
+0.28 (0.14%)
At close: Feb 21, 2025
Sweco 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 | 2,071 | 1,667 | 1,651 | 1,492 | 1,292 | Upgrade
|
Depreciation & Amortization | 1,431 | 1,351 | 1,111 | 1,114 | 1,057 | Upgrade
|
Loss (Gain) From Sale of Assets | - | -11 | -57 | - | -12 | Upgrade
|
Asset Writedown & Restructuring Costs | - | 3 | 5 | - | 14 | Upgrade
|
Stock-Based Compensation | - | 56 | 84 | - | 182 | Upgrade
|
Other Operating Activities | 162 | -36 | 133 | 166 | 229 | Upgrade
|
Change in Accounts Receivable | - | -796 | -817 | - | 221 | Upgrade
|
Change in Other Net Operating Assets | 398 | 270 | 405 | -573 | 266 | Upgrade
|
Operating Cash Flow | 4,062 | 2,504 | 2,515 | 2,199 | 3,249 | Upgrade
|
Operating Cash Flow Growth | 62.22% | -0.44% | 14.37% | -32.32% | 41.32% | Upgrade
|
Capital Expenditures | -374 | -336 | -274 | -229 | -187 | Upgrade
|
Sale of Property, Plant & Equipment | - | 12 | 20 | - | 13 | Upgrade
|
Cash Acquisitions | -170 | -1,686 | -675 | -347 | -535 | Upgrade
|
Divestitures | - | - | 65 | - | - | Upgrade
|
Sale (Purchase) of Intangibles | - | -34 | -48 | - | -46 | Upgrade
|
Investment in Securities | - | 5 | -1 | - | 4 | Upgrade
|
Other Investing Activities | -5 | -3 | 6 | -2 | 5 | Upgrade
|
Investing Cash Flow | -549 | -2,042 | -907 | -578 | -746 | Upgrade
|
Long-Term Debt Issued | - | 7,431 | 2,191 | - | 2,007 | Upgrade
|
Long-Term Debt Repaid | -1,885 | -6,666 | -3,004 | -2,059 | -2,330 | Upgrade
|
Net Debt Issued (Repaid) | -1,885 | 765 | -813 | -2,059 | -323 | Upgrade
|
Common Dividends Paid | -1,059 | -968 | -876 | -782 | -732 | Upgrade
|
Other Financing Activities | - | - | 1 | - | -1 | Upgrade
|
Financing Cash Flow | -2,944 | -203 | -1,688 | -2,841 | -1,056 | Upgrade
|
Foreign Exchange Rate Adjustments | -18 | -6 | 35 | - | -19 | Upgrade
|
Net Cash Flow | 551 | 253 | -45 | -1,220 | 1,428 | Upgrade
|
Free Cash Flow | 3,688 | 2,168 | 2,241 | 1,970 | 3,062 | Upgrade
|
Free Cash Flow Growth | 70.11% | -3.26% | 13.76% | -35.66% | 47.71% | Upgrade
|
Free Cash Flow Margin | 12.01% | 7.59% | 9.21% | 9.04% | 14.68% | Upgrade
|
Free Cash Flow Per Share | 10.24 | 6.03 | 6.24 | 5.51 | 8.47 | Upgrade
|
Cash Interest Paid | 98 | 239 | 77 | 46 | 33 | Upgrade
|
Cash Income Tax Paid | 617 | 525 | 389 | 432 | 337 | Upgrade
|
Levered Free Cash Flow | 3,304 | 1,677 | 1,971 | 1,547 | 3,030 | Upgrade
|
Unlevered Free Cash Flow | 3,475 | 1,829 | 2,019 | 1,598 | 3,083 | Upgrade
|
Change in Net Working Capital | -429 | 838 | 283 | 586 | -919 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.