AAK AB (publ.) (STO:AAK)
Sweden
· Delayed Price · Currency is SEK 305.00
+3.40 (1.13%)
Feb 21, 2025, 5:29 PM CET
AAK AB (publ.) 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 | 3,536 | 2,946 | 1,770 | 1,437 | 1,563 | Upgrade
|
| Depreciation & Amortization | 862 | 858 | 791 | 717 | 728 | Upgrade
|
| Loss (Gain) From Sale of Assets | - | -109 | 7 | 5 | 4 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | 19 | 8 | 241 | 27 | Upgrade
|
| Other Operating Activities | 767 | 27 | 61 | 257 | -343 | Upgrade
|
| Change in Accounts Receivable | -466 | 1,241 | -1,149 | -1,710 | -190 | Upgrade
|
| Change in Inventory | -2,409 | 2,463 | -1,427 | -2,181 | -470 | Upgrade
|
| Change in Accounts Payable | 198 | -1,545 | -812 | 1,793 | 631 | Upgrade
|
| Change in Other Net Operating Assets | -136 | -586 | 678 | -51 | 73 | Upgrade
|
| Operating Cash Flow | 2,352 | 5,314 | -73 | 508 | 2,023 | Upgrade
|
| Operating Cash Flow Growth | -55.74% | - | - | -74.89% | 29.85% | Upgrade
|
| Capital Expenditures | -1,245 | -1,205 | -1,215 | -613 | -709 | Upgrade
|
| Sale of Property, Plant & Equipment | 1 | 131 | 7 | - | 4 | Upgrade
|
| Cash Acquisitions | - | -89 | -14 | -31 | -412 | Upgrade
|
| Divestitures | 646 | - | - | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | - | -40 | -11 | -6 | -33 | Upgrade
|
| Investing Cash Flow | -598 | -1,203 | -1,233 | -650 | -1,150 | Upgrade
|
| Long-Term Debt Issued | - | 259 | 4,625 | 1,630 | 1,555 | Upgrade
|
| Long-Term Debt Repaid | -366 | -3,606 | -2,413 | -1,539 | -1,840 | Upgrade
|
| Net Debt Issued (Repaid) | -366 | -3,347 | 2,212 | 91 | -285 | Upgrade
|
| Issuance of Common Stock | - | - | 147 | 434 | 236 | Upgrade
|
| Common Dividends Paid | -960 | -714 | -646 | -590 | -536 | Upgrade
|
| Other Financing Activities | - | - | 80 | - | 15 | Upgrade
|
| Financing Cash Flow | -1,326 | -4,061 | 1,793 | -65 | -570 | Upgrade
|
| Foreign Exchange Rate Adjustments | -20 | -62 | 27 | 8 | -85 | Upgrade
|
| Net Cash Flow | 408 | -12 | 514 | -199 | 218 | Upgrade
|
| Free Cash Flow | 1,107 | 4,109 | -1,288 | -105 | 1,314 | Upgrade
|
| Free Cash Flow Growth | -73.06% | - | - | - | 70.43% | Upgrade
|
| Free Cash Flow Margin | 2.46% | 8.93% | -2.55% | -0.30% | 4.70% | Upgrade
|
| Free Cash Flow Per Share | 4.25 | 15.83 | -4.98 | -0.41 | 5.15 | Upgrade
|
| Cash Interest Paid | - | 283 | 188 | 90 | 112 | Upgrade
|
| Cash Income Tax Paid | 936 | 979 | 617 | 521 | 712 | Upgrade
|
| Levered Free Cash Flow | 787.75 | 3,276 | -2,443 | -672.38 | 2,013 | Upgrade
|
| Unlevered Free Cash Flow | 999 | 3,451 | -2,316 | -611.75 | 2,084 | Upgrade
|
| Change in Net Working Capital | 1,678 | -1,254 | 3,472 | 2,166 | -727 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.