Tele2 AB (publ) (LON:0QE6)
London
· Delayed Price · Currency is GBP · Price in SEK 124.50
+0.50 (0.40%)
At close: Feb 21, 2025
Tele2 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 | 3,870 | 3,735 | 5,574 | 4,306 | 7,408 | Upgrade
|
| Depreciation & Amortization | 5,944 | 6,152 | 6,189 | 5,952 | 5,315 | Upgrade
|
| Loss (Gain) From Sale of Assets | - | 36 | 55 | -310 | -2,349 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | -2 | 2 | - | - | Upgrade
|
| Loss (Gain) on Equity Investments | - | - | -1,671 | -221 | -311 | Upgrade
|
| Stock-Based Compensation | - | 97 | 77 | 60 | 65 | Upgrade
|
| Other Operating Activities | -112 | -86 | -594 | -249 | -971 | Upgrade
|
| Change in Accounts Receivable | - | -128 | -137 | -20 | 274 | Upgrade
|
| Change in Inventory | - | 431 | -469 | 59 | -150 | Upgrade
|
| Change in Accounts Payable | - | -232 | 370 | 74 | 38 | Upgrade
|
| Change in Other Net Operating Assets | 76 | 14 | -1,144 | 646 | -503 | Upgrade
|
| Operating Cash Flow | 9,778 | 10,013 | 8,250 | 10,297 | 8,816 | Upgrade
|
| Operating Cash Flow Growth | -2.35% | 21.37% | -19.88% | 16.80% | -9.26% | Upgrade
|
| Capital Expenditures | -3,975 | -2,764 | -2,593 | -1,921 | -1,727 | Upgrade
|
| Sale of Property, Plant & Equipment | 3 | 7 | 20 | 1 | 1 | Upgrade
|
| Cash Acquisitions | - | - | -6 | - | -11 | Upgrade
|
| Divestitures | - | -4 | -6 | - | 105 | Upgrade
|
| Sale (Purchase) of Intangibles | - | -1,295 | -988 | -1,407 | -1,023 | Upgrade
|
| Investment in Securities | - | 72 | 8,800 | -1 | 2 | Upgrade
|
| Other Investing Activities | -37 | 58 | 32 | 303 | 1,999 | Upgrade
|
| Investing Cash Flow | -3,999 | -3,926 | 5,259 | -3,025 | -654 | Upgrade
|
| Long-Term Debt Issued | 3,650 | 3,082 | 5,211 | 5,312 | 3,402 | Upgrade
|
| Long-Term Debt Repaid | -5,973 | -3,969 | -5,219 | -6,367 | -4,837 | Upgrade
|
| Net Debt Issued (Repaid) | -2,323 | -887 | -8 | -1,055 | -1,435 | Upgrade
|
| Common Dividends Paid | -4,777 | -4,702 | -4,658 | -4,137 | -3,788 | Upgrade
|
| Other Financing Activities | - | - | -1 | - | - | Upgrade
|
| Financing Cash Flow | -7,100 | -5,589 | -13,638 | -7,260 | -7,633 | Upgrade
|
| Foreign Exchange Rate Adjustments | 5 | 21 | 366 | -102 | -7 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | -1 | -1 | -1 | - | - | Upgrade
|
| Net Cash Flow | -1,317 | 518 | 236 | -90 | 522 | Upgrade
|
| Free Cash Flow | 5,803 | 7,249 | 5,657 | 8,376 | 7,089 | Upgrade
|
| Free Cash Flow Growth | -19.95% | 28.14% | -32.46% | 18.15% | -11.81% | Upgrade
|
| Free Cash Flow Margin | 19.62% | 24.91% | 20.13% | 31.27% | 26.70% | Upgrade
|
| Free Cash Flow Per Share | 8.33 | 10.42 | 8.15 | 12.08 | 10.25 | Upgrade
|
| Cash Interest Paid | - | 973 | 408 | 395 | 491 | Upgrade
|
| Cash Income Tax Paid | 1,141 | 987 | 1,215 | 704 | 931 | Upgrade
|
| Levered Free Cash Flow | 5,426 | 6,254 | 10,685 | -1,399 | 6,946 | Upgrade
|
| Unlevered Free Cash Flow | 6,174 | 6,917 | 11,067 | -1,113 | 7,253 | Upgrade
|
| Change in Net Working Capital | -178 | -1,221 | -5,204 | 6,848 | -1,373 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.