Alimak Group AB (publ) (LON:0R8W)
London
· Delayed Price · Currency is GBP · Price in SEK 120.10
+0.70 (0.59%)
At close: Apr 23, 2025
Alimak Group AB Cash Flow Statement
Financials in millions SEK. Fiscal year is January - December.
Millions SEK. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | 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 | 2015 - 2019 |
| Net Income | 676 | 623 | 515 | 376 | 308 | 182.7 | Upgrade
|
| Depreciation & Amortization | 384 | 398 | 387 | 201 | 159 | 171.4 | Upgrade
|
| Other Amortization | 55 | 55 | 41 | 12 | 8 | 7.5 | Upgrade
|
| Other Operating Activities | -42 | -26 | -152 | 74 | 49 | -77.8 | Upgrade
|
| Change in Accounts Receivable | 114 | 113 | 192 | -90 | 112 | 143.6 | Upgrade
|
| Change in Inventory | -67 | -10 | -17 | -88 | -54 | 136.1 | Upgrade
|
| Change in Other Net Operating Assets | -10 | -4 | 101 | 16 | 64 | -58.4 | Upgrade
|
| Operating Cash Flow | 1,110 | 1,149 | 1,067 | 501 | 646 | 505.1 | Upgrade
|
| Operating Cash Flow Growth | -5.37% | 7.69% | 112.97% | -22.45% | 27.89% | 0.60% | Upgrade
|
| Capital Expenditures | -145 | -120 | -185 | -75 | -63 | -61.5 | Upgrade
|
| Sale of Property, Plant & Equipment | 77 | - | - | - | 17 | - | Upgrade
|
| Cash Acquisitions | -28 | - | - | -5,666 | -24 | -14.9 | Upgrade
|
| Sale (Purchase) of Intangibles | -8 | -6 | -6 | -2 | -4 | -14.5 | Upgrade
|
| Investment in Securities | -29 | -4 | -2 | 9 | -29 | 35.4 | Upgrade
|
| Other Investing Activities | - | - | - | - | -1 | - | Upgrade
|
| Investing Cash Flow | -133 | -130 | -193 | -5,734 | -104 | -55.5 | Upgrade
|
| Long-Term Debt Issued | - | 250 | 373 | 6,941 | 165 | 179.4 | Upgrade
|
| Short-Term Debt Repaid | - | - | - | -14 | -4 | -6.7 | Upgrade
|
| Long-Term Debt Repaid | - | -680 | -3,571 | -982 | -426 | -593.9 | Upgrade
|
| Total Debt Repaid | -480 | -680 | -3,571 | -996 | -430 | -600.6 | Upgrade
|
| Net Debt Issued (Repaid) | -230 | -430 | -3,198 | 5,945 | -265 | -421.2 | Upgrade
|
| Issuance of Common Stock | - | - | 2,476 | - | - | - | Upgrade
|
| Repurchase of Common Stock | - | - | -75 | -34 | -16 | - | Upgrade
|
| Common Dividends Paid | -265 | -265 | -194 | -176 | -162 | -94.3 | Upgrade
|
| Other Financing Activities | 9 | 9 | 5 | 3 | 5 | - | Upgrade
|
| Financing Cash Flow | -486 | -686 | -986 | 5,738 | -438 | -515.5 | Upgrade
|
| Foreign Exchange Rate Adjustments | -105 | 24 | -18 | 15 | 19 | -22.1 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | -1 | - | - | - | - | Upgrade
|
| Net Cash Flow | 386 | 356 | -130 | 520 | 123 | -88 | Upgrade
|
| Free Cash Flow | 965 | 1,029 | 882 | 426 | 583 | 443.6 | Upgrade
|
| Free Cash Flow Growth | -2.72% | 16.67% | 107.04% | -26.93% | 31.42% | 1.44% | Upgrade
|
| Free Cash Flow Margin | 13.60% | 14.49% | 12.43% | 9.44% | 15.64% | 11.86% | Upgrade
|
| Free Cash Flow Per Share | 9.08 | 9.70 | 8.99 | 7.87 | 10.77 | 8.19 | Upgrade
|
| Cash Interest Paid | 201 | 201 | 271 | 28 | 17 | 32.6 | Upgrade
|
| Cash Income Tax Paid | 177 | 177 | 260 | 57 | 60 | 155 | Upgrade
|
| Levered Free Cash Flow | 882.25 | 863.13 | 1,014 | -589.75 | 489.58 | 523.73 | Upgrade
|
| Unlevered Free Cash Flow | 1,034 | 1,018 | 1,186 | -555.38 | 499.58 | 544.6 | Upgrade
|
| Change in Net Working Capital | -95 | -78 | -408 | 1,057 | -120.2 | -266.2 | Upgrade
|
Updated Feb 13, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.