Idun Industrier AB (publ) (STO:IDUN.B)
Sweden
· Delayed Price · Currency is SEK 375.00
+6.00 (1.63%)
May 12, 2025, 2:40 PM CET
Idun Industrier AB Cash Flow Statement
Financials in millions SEK. Fiscal year is January - December.
Millions SEK. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | 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 | 37.87 | 30.69 | 28.34 | 35.66 | 31.53 | 1.7 | Upgrade
|
| Depreciation & Amortization | 172.71 | 171.77 | 165.23 | 132.14 | 96 | 56.39 | Upgrade
|
| Loss (Gain) From Sale of Assets | - | - | 0.81 | - | 0.03 | -0.61 | Upgrade
|
| Other Operating Activities | 13.54 | 29.02 | -5.31 | 30.42 | 28.16 | 5.06 | Upgrade
|
| Change in Accounts Receivable | 2.37 | -2.63 | 49.79 | -66.37 | -12.9 | 5.91 | Upgrade
|
| Change in Inventory | -3.62 | -5.48 | 37.08 | -78.42 | -21.28 | -0.89 | Upgrade
|
| Change in Accounts Payable | 1.71 | 18.16 | -32.88 | -1.33 | 13.87 | -9.04 | Upgrade
|
| Change in Other Net Operating Assets | 10.33 | 14.89 | -0.74 | -12.62 | 20.12 | 3.38 | Upgrade
|
| Operating Cash Flow | 234.9 | 256.42 | 242.31 | 39.48 | 155.53 | 61.9 | Upgrade
|
| Operating Cash Flow Growth | -9.62% | 5.83% | 513.69% | -74.61% | 151.27% | 73.42% | Upgrade
|
| Capital Expenditures | -57.44 | -45.05 | -38.43 | -49.34 | -35.73 | -18.4 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.97 | 1.32 | 7.05 | 11.02 | 1.27 | 2.02 | Upgrade
|
| Cash Acquisitions | -190.82 | -165.31 | -198.64 | -155.99 | -381.16 | -2.16 | Upgrade
|
| Divestitures | 3.3 | 2.01 | 0.85 | 6.45 | 2.28 | 2.02 | Upgrade
|
| Sale (Purchase) of Intangibles | -7.29 | -7.46 | -1.85 | -2 | -0.3 | -0.14 | Upgrade
|
| Other Investing Activities | -4.59 | -5.77 | -25.99 | -4.97 | -4.92 | -5.46 | Upgrade
|
| Investing Cash Flow | -255.87 | -220.25 | -257 | -194.84 | -418.55 | -22.12 | Upgrade
|
| Short-Term Debt Issued | - | - | - | 22.06 | - | 16.31 | Upgrade
|
| Long-Term Debt Issued | - | 24.76 | 20.82 | 272.74 | 153.67 | - | Upgrade
|
| Total Debt Issued | 28.09 | 24.76 | 20.82 | 294.8 | 153.67 | 16.31 | Upgrade
|
| Short-Term Debt Repaid | - | -74.21 | -7.61 | - | -0.17 | - | Upgrade
|
| Long-Term Debt Repaid | - | - | - | - | - | -48.48 | Upgrade
|
| Total Debt Repaid | 27.91 | -74.21 | -7.61 | - | -0.17 | -48.48 | Upgrade
|
| Net Debt Issued (Repaid) | 56 | -49.45 | 13.21 | 294.8 | 153.5 | -32.17 | Upgrade
|
| Issuance of Common Stock | 200.99 | 200.99 | 1.15 | 3.32 | 195.9 | 5.15 | Upgrade
|
| Common Dividends Paid | -9.58 | -9.58 | -9.58 | -8.51 | - | - | Upgrade
|
| Other Financing Activities | -36.44 | -58.45 | -50.34 | -31.01 | -29.8 | -2.35 | Upgrade
|
| Financing Cash Flow | 210.97 | 83.51 | -45.56 | 258.6 | 319.6 | -29.38 | Upgrade
|
| Foreign Exchange Rate Adjustments | -1.27 | 0.07 | -0.54 | 1.47 | 0.7 | -0.53 | Upgrade
|
| Net Cash Flow | 188.74 | 119.75 | -60.79 | 104.71 | 57.29 | 9.87 | Upgrade
|
| Free Cash Flow | 177.46 | 211.37 | 203.88 | -9.86 | 119.8 | 43.49 | Upgrade
|
| Free Cash Flow Growth | -18.74% | 3.67% | - | - | 175.44% | 184.94% | Upgrade
|
| Free Cash Flow Margin | 8.02% | 9.64% | 9.88% | -0.58% | 10.32% | 6.39% | Upgrade
|
| Free Cash Flow Per Share | 15.96 | 19.39 | 19.16 | -0.93 | 11.98 | 5.50 | Upgrade
|
| Cash Interest Paid | 75.66 | 74.74 | 78.37 | 48.54 | 26.61 | 23.62 | Upgrade
|
| Cash Income Tax Paid | 66.6 | 56.02 | 67.27 | 42.41 | 23.91 | 11.51 | Upgrade
|
| Levered Free Cash Flow | 174.61 | 168.36 | 191.15 | -35.14 | -16.34 | 64.58 | Upgrade
|
| Unlevered Free Cash Flow | 221.89 | 215.08 | 240.14 | -4.8 | 0.29 | 79.34 | Upgrade
|
| Change in Net Working Capital | 2.99 | 19.04 | -6.44 | 181.96 | 125.34 | -15.05 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.