Bufab AB (publ) (STO: BUFAB)
Sweden
· Delayed Price · Currency is SEK 363.00
+4.00 (1.11%)
Oct 4, 2024, 5:29 PM CET
Bufab AB Cash Flow Statement
Financials in millions SEK. Fiscal year is January - December.
Millions SEK. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Jun '24 Jun 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
| Net Income | 462 | 574 | 609 | 470 | 299 | 253 | Upgrade
|
| Depreciation & Amortization | 290 | 278 | 240 | 193 | 183 | 148 | Upgrade
|
| Other Operating Activities | 38 | 84 | 110 | 51 | -2 | -4 | Upgrade
|
| Change in Accounts Receivable | 19 | 110 | 11 | -200 | -111 | 66 | Upgrade
|
| Change in Inventory | 539 | 584 | -797 | -651 | 96 | 60 | Upgrade
|
| Change in Other Net Operating Assets | 30 | -184 | -220 | 309 | 105 | -136 | Upgrade
|
| Operating Cash Flow | 1,378 | 1,446 | -47 | 172 | 570 | 387 | Upgrade
|
| Operating Cash Flow Growth | 69.29% | - | - | -69.82% | 47.29% | 195.42% | Upgrade
|
| Capital Expenditures | -68 | -78 | -60 | -3 | -61 | -56 | Upgrade
|
| Cash Acquisitions | -195 | -648 | -1,016 | -301 | -23 | -543 | Upgrade
|
| Sale (Purchase) of Intangibles | -10 | -8 | -6 | -31 | -5 | -11 | Upgrade
|
| Investing Cash Flow | -273 | -734 | -1,082 | -335 | -89 | -610 | Upgrade
|
| Short-Term Debt Issued | - | - | - | - | - | 7 | Upgrade
|
| Long-Term Debt Issued | - | 553 | 1,790 | 583 | 284 | 655 | Upgrade
|
| Total Debt Issued | 553 | 553 | 1,790 | 583 | 284 | 662 | Upgrade
|
| Short-Term Debt Repaid | - | - | - | - | -62 | - | Upgrade
|
| Long-Term Debt Repaid | - | -1,189 | -518 | -341 | -740 | -249 | Upgrade
|
| Total Debt Repaid | -1,462 | -1,189 | -518 | -341 | -802 | -249 | Upgrade
|
| Net Debt Issued (Repaid) | -909 | -636 | 1,272 | 242 | -518 | 413 | Upgrade
|
| Repurchase of Common Stock | -21 | -21 | - | - | - | -31 | Upgrade
|
| Common Dividends Paid | -275 | -180 | -140 | -103 | - | -94 | Upgrade
|
| Other Financing Activities | 13 | 24 | 13 | 19 | 122 | 3 | Upgrade
|
| Financing Cash Flow | -1,192 | -813 | 1,145 | 158 | -396 | 291 | Upgrade
|
| Foreign Exchange Rate Adjustments | -15 | -3 | 13 | 6 | -10 | 4 | Upgrade
|
| Net Cash Flow | -102 | -104 | 29 | 1 | 75 | 72 | Upgrade
|
| Free Cash Flow | 1,310 | 1,368 | -107 | 169 | 509 | 331 | Upgrade
|
| Free Cash Flow Growth | 77.03% | - | - | -66.80% | 53.78% | 480.70% | Upgrade
|
| Free Cash Flow Margin | 15.77% | 15.76% | -1.27% | 2.88% | 10.70% | 7.61% | Upgrade
|
| Free Cash Flow Per Share | 34.40 | 35.85 | -2.80 | 4.43 | 13.55 | 8.82 | Upgrade
|
| Cash Interest Paid | 237 | 234 | 118 | 52 | 60 | 49 | Upgrade
|
| Cash Income Tax Paid | 180 | 178 | 236 | 137 | 89 | 79 | Upgrade
|
| Levered Free Cash Flow | 1,269 | 825.63 | -324.38 | -44.63 | 603.13 | 126.5 | Upgrade
|
| Unlevered Free Cash Flow | 1,412 | 970 | -251.25 | -19 | 640 | 157.13 | Upgrade
|
| Change in Net Working Capital | -619 | -123 | 1,069 | 618 | -248 | 167 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.