Bergman & Beving AB (publ) (LON:0I5O)
London
· Delayed Price · Currency is GBP · Price in SEK 324.50
+1.50 (0.46%)
At close: Feb 21, 2025
Bergman & Beving AB Cash Flow Statement
Financials in millions SEK. Fiscal year is April - March.
Millions SEK. Fiscal year is Apr - Mar.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|---|
Period Ending | Dec '24 Dec 31, 2024 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 | Mar '21 Mar 31, 2021 | Mar '20 Mar 31, 2020 | 2019 - 2015 |
| Net Income | 203 | 191 | 207 | 200 | 164 | 116 | Upgrade
|
| Depreciation & Amortization | 305 | 284 | 232 | 205 | 179 | 164 | Upgrade
|
| Loss (Gain) From Sale of Assets | 2 | 2 | -19 | 1 | 6 | 4 | Upgrade
|
| Other Operating Activities | -38 | -22 | -31 | -2 | 44 | 41 | Upgrade
|
| Change in Accounts Receivable | 116 | 116 | 158 | -81 | -68 | -9 | Upgrade
|
| Change in Inventory | 226 | 226 | -19 | -85 | -54 | -76 | Upgrade
|
| Change in Other Net Operating Assets | -211 | -134 | -195 | -13 | 112 | -18 | Upgrade
|
| Operating Cash Flow | 603 | 663 | 333 | 225 | 383 | 222 | Upgrade
|
| Operating Cash Flow Growth | -14.71% | 99.10% | 48.00% | -41.25% | 72.52% | -13.95% | Upgrade
|
| Capital Expenditures | -64 | -58 | -45 | -51 | -71 | -122 | Upgrade
|
| Sale of Property, Plant & Equipment | 2 | 2 | - | - | 1 | 1 | Upgrade
|
| Cash Acquisitions | -394 | -312 | -255 | -137 | -112 | -207 | Upgrade
|
| Divestitures | - | - | 19 | - | 5 | - | Upgrade
|
| Investing Cash Flow | -456 | -368 | -281 | -188 | -177 | -328 | Upgrade
|
| Long-Term Debt Issued | - | 135 | 248 | 637 | 762 | 418 | Upgrade
|
| Long-Term Debt Repaid | - | -242 | -150 | -524 | -821 | -188 | Upgrade
|
| Net Debt Issued (Repaid) | -7 | -107 | 98 | 113 | -59 | 230 | Upgrade
|
| Repurchase of Common Stock | - | - | - | - | -17 | -25 | Upgrade
|
| Common Dividends Paid | -102 | -96 | -90 | -80 | -40 | -81 | Upgrade
|
| Other Financing Activities | -18 | -20 | -33 | -32 | -31 | -17 | Upgrade
|
| Financing Cash Flow | -127 | -223 | -25 | 1 | -147 | 107 | Upgrade
|
| Foreign Exchange Rate Adjustments | 11 | 4 | 11 | 5 | -10 | 4 | Upgrade
|
| Net Cash Flow | 31 | 76 | 38 | 43 | 49 | 5 | Upgrade
|
| Free Cash Flow | 539 | 605 | 288 | 174 | 312 | 100 | Upgrade
|
| Free Cash Flow Growth | -18.33% | 110.07% | 65.52% | -44.23% | 212.00% | -43.82% | Upgrade
|
| Free Cash Flow Margin | 11.02% | 12.77% | 6.06% | 3.80% | 7.22% | 2.45% | Upgrade
|
| Free Cash Flow Per Share | 19.99 | 22.57 | 10.83 | 6.52 | 11.72 | 3.72 | Upgrade
|
| Cash Interest Paid | 109 | 109 | 63 | 30 | 29 | 28 | Upgrade
|
| Cash Income Tax Paid | 95 | 95 | 116 | 78 | 20 | 27 | Upgrade
|
| Levered Free Cash Flow | 404.88 | 562.38 | 149.25 | 88.63 | 280.13 | -5 | Upgrade
|
| Unlevered Free Cash Flow | 471.75 | 628 | 182.38 | 103.63 | 296.38 | 13.13 | Upgrade
|
| Change in Net Working Capital | -12 | -192 | 184 | 226 | -44 | 142 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.