Instalco AB (publ) (LON:0RP5)
London
· Delayed Price · Currency is GBP · Price in SEK 33.10
-0.40 (-1.19%)
At close: Feb 21, 2025
Instalco 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 | 364 | 601 | 520 | 546 | 456 | Upgrade
|
| Depreciation & Amortization | 560 | 518 | 382 | 198 | 135 | Upgrade
|
| Asset Writedown & Restructuring Costs | 29 | - | - | - | - | Upgrade
|
| Provision & Write-off of Bad Debts | - | 12 | 21 | -7 | 25 | Upgrade
|
| Other Operating Activities | 30 | -85 | -33 | 3 | - | Upgrade
|
| Change in Accounts Receivable | - | -67 | -263 | -195 | -28 | Upgrade
|
| Change in Inventory | - | -36 | -28 | -5 | -3 | Upgrade
|
| Change in Accounts Payable | - | 56 | 154 | 70 | 104 | Upgrade
|
| Change in Other Net Operating Assets | -37 | - | - | - | - | Upgrade
|
| Operating Cash Flow | 946 | 999 | 753 | 610 | 689 | Upgrade
|
| Operating Cash Flow Growth | -5.31% | 32.67% | 23.44% | -11.47% | 39.19% | Upgrade
|
| Capital Expenditures | - | -82 | -54 | -23 | -14 | Upgrade
|
| Sale of Property, Plant & Equipment | - | 22 | 20 | 15 | 8 | Upgrade
|
| Cash Acquisitions | -197 | -1,188 | -1,043 | -953 | -582 | Upgrade
|
| Sale (Purchase) of Intangibles | - | -27 | -10 | -3 | -3 | Upgrade
|
| Investment in Securities | - | -14 | 7 | -6 | 6 | Upgrade
|
| Other Investing Activities | -100 | - | - | -1 | 1 | Upgrade
|
| Investing Cash Flow | -297 | -1,289 | -1,080 | -971 | -584 | Upgrade
|
| Long-Term Debt Issued | - | 650 | 3,529 | 917 | 70 | Upgrade
|
| Total Debt Issued | - | 650 | 3,529 | 917 | 70 | Upgrade
|
| Long-Term Debt Repaid | -336 | -621 | -3,110 | -160 | -193 | Upgrade
|
| Net Debt Issued (Repaid) | -336 | 29 | 419 | 757 | -123 | Upgrade
|
| Issuance of Common Stock | - | 80 | - | 53 | 222 | Upgrade
|
| Repurchase of Common Stock | - | -31 | - | - | -14 | Upgrade
|
| Common Dividends Paid | -179 | -172 | -169 | -140 | -115 | Upgrade
|
| Other Financing Activities | -191 | 9 | -10 | -13 | 18 | Upgrade
|
| Financing Cash Flow | -706 | -85 | 240 | 657 | -12 | Upgrade
|
| Foreign Exchange Rate Adjustments | -3 | 11 | 22 | 12 | -22 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | 1 | - | - | 1 | -1 | Upgrade
|
| Net Cash Flow | -59 | -364 | -65 | 309 | 70 | Upgrade
|
| Free Cash Flow | 946 | 917 | 699 | 587 | 675 | Upgrade
|
| Free Cash Flow Growth | 3.16% | 31.19% | 19.08% | -13.04% | 39.18% | Upgrade
|
| Free Cash Flow Margin | 6.91% | 6.42% | 5.79% | 6.60% | 9.48% | Upgrade
|
| Free Cash Flow Per Share | 3.58 | 3.45 | 2.63 | 2.21 | 2.60 | Upgrade
|
| Cash Interest Paid | - | 164 | 53 | 21 | 17 | Upgrade
|
| Cash Income Tax Paid | 157 | 191 | 214 | 150 | 125 | Upgrade
|
| Levered Free Cash Flow | 905.88 | 895.13 | 183.63 | 682.38 | 656.38 | Upgrade
|
| Unlevered Free Cash Flow | 1,007 | 989.5 | 214.88 | 691.75 | 664.5 | Upgrade
|
| Change in Net Working Capital | -19 | -28 | 585 | -81 | -154 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.