Bulten AB (publ) (STO: BULTEN)
Sweden
· Delayed Price · Currency is SEK 67.30
-1.90 (-2.75%)
Nov 20, 2024, 5:29 PM CET
Bulten 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 | Sep '24 Sep 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 | 156 | 103 | 55 | 143 | 55 | 53 | Upgrade
|
| Depreciation & Amortization | 200 | 189 | 175 | 168 | 161 | 141 | Upgrade
|
| Loss (Gain) From Sale of Assets | -1 | -1 | -1 | - | 1 | 5 | Upgrade
|
| Loss (Gain) on Equity Investments | -2 | -2 | -12 | -14 | -5 | -2 | Upgrade
|
| Other Operating Activities | -27 | -45 | 164 | 35 | 22 | -20 | Upgrade
|
| Change in Accounts Receivable | -137 | 7 | -297 | -78 | 30 | -8 | Upgrade
|
| Change in Inventory | -128 | -44 | -75 | -173 | 19 | 63 | Upgrade
|
| Change in Other Net Operating Assets | 199 | 146 | 289 | -33 | 164 | -25 | Upgrade
|
| Operating Cash Flow | 260 | 353 | 298 | 48 | 447 | 207 | Upgrade
|
| Operating Cash Flow Growth | -49.22% | 18.46% | 520.83% | -89.26% | 115.94% | 65.60% | Upgrade
|
| Capital Expenditures | -179 | -148 | -267 | -170 | -54 | -218 | Upgrade
|
| Sale of Property, Plant & Equipment | 3 | 3 | 1 | 1 | 1 | - | Upgrade
|
| Cash Acquisitions | 22 | -512 | - | - | -60 | - | Upgrade
|
| Sale (Purchase) of Intangibles | -4 | -2 | - | - | - | - | Upgrade
|
| Investment in Securities | - | - | - | 4 | -6 | - | Upgrade
|
| Investing Cash Flow | -158 | -659 | -266 | -165 | -119 | -218 | Upgrade
|
| Short-Term Debt Issued | - | 17 | 12 | 25 | 21 | - | Upgrade
|
| Long-Term Debt Issued | - | 550 | 283 | 288 | - | 255 | Upgrade
|
| Total Debt Issued | 214 | 567 | 295 | 313 | 21 | 255 | Upgrade
|
| Short-Term Debt Repaid | - | - | - | - | - | -64 | Upgrade
|
| Long-Term Debt Repaid | - | -292 | -72 | -162 | -183 | -44 | Upgrade
|
| Total Debt Repaid | -293 | -292 | -72 | -162 | -183 | -108 | Upgrade
|
| Net Debt Issued (Repaid) | -79 | 275 | 223 | 151 | -162 | 147 | Upgrade
|
| Repurchase of Common Stock | - | - | - | - | - | -14 | Upgrade
|
| Common Dividends Paid | -52 | -52 | -47 | -42 | - | -80 | Upgrade
|
| Other Financing Activities | -44 | -20 | -9 | - | 8 | 3 | Upgrade
|
| Financing Cash Flow | -175 | 203 | 167 | 109 | -154 | 56 | Upgrade
|
| Foreign Exchange Rate Adjustments | -2 | -8 | 10 | 14 | -2 | 1 | Upgrade
|
| Net Cash Flow | -75 | -111 | 209 | 6 | 172 | 46 | Upgrade
|
| Free Cash Flow | 81 | 205 | 31 | -122 | 393 | -11 | Upgrade
|
| Free Cash Flow Growth | -76.32% | 561.29% | - | - | - | - | Upgrade
|
| Free Cash Flow Margin | 1.36% | 3.56% | 0.69% | -3.27% | 12.30% | -0.36% | Upgrade
|
| Free Cash Flow Per Share | 3.86 | 9.77 | 1.48 | -5.81 | 18.87 | -0.55 | Upgrade
|
| Cash Interest Paid | - | - | - | - | 18 | 11 | Upgrade
|
| Cash Income Tax Paid | 72 | 107 | 44 | 27 | 22 | 67 | Upgrade
|
| Levered Free Cash Flow | 91.88 | 185.38 | -83 | -161.75 | 344.88 | -35.75 | Upgrade
|
| Unlevered Free Cash Flow | 158.75 | 229.13 | -71.13 | -151.13 | 356.13 | -28.88 | Upgrade
|
| Change in Net Working Capital | 52 | -42 | 81 | 286 | -166 | 15 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.