BTS Group AB (publ) (STO:BTS.B)
Sweden
· Delayed Price · Currency is SEK 233.00
+2.00 (0.87%)
Apr 24, 2025, 11:03 AM CET
BTS Group 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 | 2015 - 2019 |
|---|---|---|---|---|---|---|
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 | 2015 - 2019 |
| Net Income | 386.96 | 214.82 | 198.41 | 214.7 | 35.23 | Upgrade
|
| Depreciation & Amortization | 140.99 | 133.87 | 116.7 | 103.95 | 90.82 | Upgrade
|
| Loss (Gain) on Equity Investments | - | -0.04 | 0.3 | 0.32 | 0.35 | Upgrade
|
| Other Operating Activities | -222.79 | -19.23 | 35.18 | -2.22 | -26.47 | Upgrade
|
| Change in Accounts Receivable | 0.96 | -12.62 | -101.87 | -114.54 | 58.8 | Upgrade
|
| Change in Accounts Payable | - | -96.54 | -39.83 | 167.7 | 57.3 | Upgrade
|
| Change in Other Net Operating Assets | 79.84 | -54.61 | -9.86 | -57.87 | 26.07 | Upgrade
|
| Operating Cash Flow | 385.95 | 165.65 | 199.01 | 312.05 | 242.11 | Upgrade
|
| Operating Cash Flow Growth | 132.99% | -16.77% | -36.22% | 28.89% | 11.21% | Upgrade
|
| Capital Expenditures | -29.55 | -9.17 | -21.02 | -12.26 | -12.38 | Upgrade
|
| Cash Acquisitions | -158.92 | -65.33 | -14.97 | -160.43 | -125.72 | Upgrade
|
| Sale (Purchase) of Intangibles | - | -31.07 | -39.17 | -7.08 | -8.05 | Upgrade
|
| Other Investing Activities | - | 0.21 | -0.76 | -2.11 | -1.51 | Upgrade
|
| Investing Cash Flow | -188.47 | -105.37 | -75.91 | -181.89 | -147.65 | Upgrade
|
| Long-Term Debt Issued | 118.62 | 94.14 | 8.21 | - | 347.9 | Upgrade
|
| Long-Term Debt Repaid | -59.37 | -73.86 | -123.5 | -137.44 | -65.33 | Upgrade
|
| Net Debt Issued (Repaid) | 59.25 | 20.28 | -115.28 | -137.44 | 282.57 | Upgrade
|
| Common Dividends Paid | -110.56 | -104.68 | -93 | -23.19 | -69.55 | Upgrade
|
| Other Financing Activities | - | - | 0 | - | - | Upgrade
|
| Financing Cash Flow | -51.31 | -84.41 | -208.28 | -160.64 | 213.03 | Upgrade
|
| Foreign Exchange Rate Adjustments | 24.84 | -20.62 | 67.81 | 33.74 | -32.7 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | - | -0 | 0 | 0 | Upgrade
|
| Net Cash Flow | 171.02 | -44.75 | -17.37 | 3.26 | 274.78 | Upgrade
|
| Free Cash Flow | 356.4 | 156.48 | 178 | 299.78 | 229.73 | Upgrade
|
| Free Cash Flow Growth | 127.76% | -12.09% | -40.62% | 30.49% | 14.02% | Upgrade
|
| Free Cash Flow Margin | 12.72% | 5.83% | 7.04% | 15.64% | 15.69% | Upgrade
|
| Free Cash Flow Per Share | 18.37 | 8.07 | 9.19 | 15.51 | 11.89 | Upgrade
|
| Cash Interest Paid | - | 26.79 | 16.67 | 17.19 | 15.17 | Upgrade
|
| Cash Income Tax Paid | 106.59 | 71.24 | 55.79 | 76.41 | 41.95 | Upgrade
|
| Levered Free Cash Flow | 327.68 | 170.56 | 129.7 | 190.6 | 292.98 | Upgrade
|
| Unlevered Free Cash Flow | 344.46 | 187.31 | 140.12 | 201.35 | 302.46 | Upgrade
|
| Change in Net Working Capital | -46.74 | 89.73 | 105.91 | 42.96 | -191.68 | Upgrade
|
Updated Feb 26, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.