Nolato AB (publ) (LON:0OA9)
London
· Delayed Price · Currency is GBP · Price in SEK 62.15
-0.45 (-0.72%)
At close: Feb 21, 2025
Nolato 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 | 658 | 435 | 697 | 1,160 | 806 | Upgrade
|
| Depreciation & Amortization | 603 | 591 | 538 | 467 | 403 | Upgrade
|
| Other Amortization | - | 5 | 6 | 5 | 4 | Upgrade
|
| Loss (Gain) From Sale of Assets | - | -3 | -2 | -1 | -5 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | - | - | - | 1 | Upgrade
|
| Other Operating Activities | 18 | -19 | -218 | -229 | -152 | Upgrade
|
| Change in Accounts Receivable | - | -20 | 181 | -218 | -12 | Upgrade
|
| Change in Inventory | - | 81 | 176 | -423 | -41 | Upgrade
|
| Change in Accounts Payable | - | -137 | -788 | 441 | -6 | Upgrade
|
| Change in Other Net Operating Assets | 98 | -152 | -184 | 26 | 166 | Upgrade
|
| Operating Cash Flow | 1,377 | 781 | 406 | 1,228 | 1,164 | Upgrade
|
| Operating Cash Flow Growth | 76.31% | 92.36% | -66.94% | 5.50% | 0.34% | Upgrade
|
| Capital Expenditures | -106 | -426 | -451 | -776 | -368 | Upgrade
|
| Sale of Property, Plant & Equipment | - | 5 | 4 | - | 26 | Upgrade
|
| Cash Acquisitions | - | -19 | - | - | -1,348 | Upgrade
|
| Sale (Purchase) of Intangibles | - | -4 | -4 | -6 | -5 | Upgrade
|
| Other Investing Activities | -530 | - | - | - | - | Upgrade
|
| Investing Cash Flow | -636 | -444 | -451 | -782 | -1,695 | Upgrade
|
| Long-Term Debt Issued | - | 56 | 121 | 60 | 860 | Upgrade
|
| Total Debt Issued | - | 56 | 121 | 60 | 860 | Upgrade
|
| Long-Term Debt Repaid | - | -183 | -103 | -366 | -227 | Upgrade
|
| Total Debt Repaid | - | -183 | -103 | -366 | -227 | Upgrade
|
| Net Debt Issued (Repaid) | - | -127 | 18 | -306 | 633 | Upgrade
|
| Issuance of Common Stock | - | - | - | 97 | 95 | Upgrade
|
| Common Dividends Paid | -404 | -512 | -512 | -428 | - | Upgrade
|
| Other Financing Activities | -394 | 8 | 7 | 3 | 2 | Upgrade
|
| Financing Cash Flow | -798 | -631 | -487 | -634 | 730 | Upgrade
|
| Foreign Exchange Rate Adjustments | 41 | -29 | 95 | 149 | -74 | Upgrade
|
| Net Cash Flow | -16 | -323 | -437 | -39 | 125 | Upgrade
|
| Free Cash Flow | 1,271 | 355 | -45 | 452 | 796 | Upgrade
|
| Free Cash Flow Growth | 258.03% | - | - | -43.22% | -1.12% | Upgrade
|
| Free Cash Flow Margin | 13.15% | 3.72% | -0.42% | 3.89% | 8.51% | Upgrade
|
| Free Cash Flow Per Share | 4.72 | 1.32 | -0.17 | 1.68 | 2.99 | Upgrade
|
| Cash Interest Paid | - | 69 | 56 | 44 | 36 | Upgrade
|
| Cash Income Tax Paid | - | 151 | 239 | 203 | 123 | Upgrade
|
| Levered Free Cash Flow | 1,162 | 367.88 | -91.13 | 356.63 | 590.13 | Upgrade
|
| Unlevered Free Cash Flow | 1,203 | 400.38 | -71.13 | 372.88 | 602 | Upgrade
|
| Change in Net Working Capital | -135 | 175 | 682 | 129 | 117 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.