Duni AB (publ) (STO:DUNI)
Sweden
· Delayed Price · Currency is SEK 99.70
+0.20 (0.20%)
Feb 21, 2025, 5:29 PM CET
Duni 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 | 257 | 390 | 200 | 76 | 2 | Upgrade
|
| Depreciation & Amortization | 267 | 261 | 264 | 255 | 273 | Upgrade
|
| Other Amortization | - | 14 | 14 | 15 | 16 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | -1 | -10 | 25 | 15 | Upgrade
|
| Other Operating Activities | -31 | 71 | -5 | -69 | -50 | Upgrade
|
| Change in Accounts Receivable | - | 5 | -215 | -239 | 287 | Upgrade
|
| Change in Inventory | - | 469 | -379 | -367 | -111 | Upgrade
|
| Change in Accounts Payable | - | -120 | 75 | 287 | -94 | Upgrade
|
| Change in Other Net Operating Assets | -56 | 101 | 104 | 83 | -56 | Upgrade
|
| Operating Cash Flow | 437 | 1,190 | 48 | 66 | 282 | Upgrade
|
| Operating Cash Flow Growth | -63.28% | 2379.17% | -27.27% | -76.60% | -57.59% | Upgrade
|
| Capital Expenditures | -216 | -150 | -110 | -64 | -71 | Upgrade
|
| Sale of Property, Plant & Equipment | 11 | 8 | - | - | 4 | Upgrade
|
| Cash Acquisitions | -253 | - | -25 | - | -25 | Upgrade
|
| Divestitures | - | - | 363 | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | - | -16 | -21 | -13 | -11 | Upgrade
|
| Investment in Securities | - | -14 | - | -27 | - | Upgrade
|
| Other Investing Activities | - | 1 | 1 | - | -1 | Upgrade
|
| Investing Cash Flow | -458 | -171 | 208 | -104 | -104 | Upgrade
|
| Long-Term Debt Issued | 315 | 116 | 195 | 259 | 320 | Upgrade
|
| Long-Term Debt Repaid | -224 | -868 | -494 | -195 | -431 | Upgrade
|
| Net Debt Issued (Repaid) | 91 | -752 | -299 | 64 | -111 | Upgrade
|
| Common Dividends Paid | -235 | -141 | - | - | - | Upgrade
|
| Other Financing Activities | - | - | 1 | - | - | Upgrade
|
| Financing Cash Flow | -144 | -893 | -298 | 64 | -111 | Upgrade
|
| Foreign Exchange Rate Adjustments | - | -11 | 19 | 6 | -14 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | 1 | -1 | - | - | Upgrade
|
| Net Cash Flow | -165 | 116 | -24 | 32 | 53 | Upgrade
|
| Free Cash Flow | 221 | 1,040 | -62 | 2 | 211 | Upgrade
|
| Free Cash Flow Growth | -78.75% | - | - | -99.05% | -58.63% | Upgrade
|
| Free Cash Flow Margin | 2.92% | 13.47% | -0.89% | 0.04% | 4.69% | Upgrade
|
| Free Cash Flow Per Share | 4.70 | 22.13 | -1.32 | 0.04 | 4.49 | Upgrade
|
| Cash Interest Paid | 262 | 62 | 48 | 34 | 46 | Upgrade
|
| Cash Income Tax Paid | - | 157 | 84 | 93 | 19 | Upgrade
|
| Levered Free Cash Flow | 152.63 | 980.38 | -148.25 | 15.63 | 360.63 | Upgrade
|
| Unlevered Free Cash Flow | 194.5 | 1,027 | -121.38 | 35.63 | 385 | Upgrade
|
| Change in Net Working Capital | 194 | -512 | 484 | 288 | -103 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.