Lagercrantz Group AB (publ) (STO: LAGR.B)
Sweden
· Delayed Price · Currency is SEK 211.20
+2.00 (0.96%)
Dec 20, 2024, 5:29 PM CET
Lagercrantz Group AB Cash Flow Statement
Financials in millions SEK. Fiscal year is April - March.
Millions SEK. Fiscal year is Apr - Mar.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 | Mar '21 Mar 31, 2021 | Mar '20 Mar 31, 2020 | 2019 - 2015 |
| Net Income | 909 | 877 | 758 | 572 | 388 | 366 | Upgrade
|
| Depreciation & Amortization | 462 | 446 | 387 | 311 | 244 | 234 | Upgrade
|
| Asset Writedown & Restructuring Costs | 2 | 2 | 2 | 2 | 1 | - | Upgrade
|
| Other Operating Activities | -54 | -1 | -20 | 2 | 13 | 3 | Upgrade
|
| Change in Accounts Receivable | -65 | -33 | -54 | -186 | 126 | 11 | Upgrade
|
| Change in Inventory | 97 | 52 | -8 | -177 | -2 | 3 | Upgrade
|
| Change in Other Net Operating Assets | -110 | -16 | 5 | 70 | 12 | -110 | Upgrade
|
| Operating Cash Flow | 1,241 | 1,327 | 1,070 | 594 | 782 | 507 | Upgrade
|
| Operating Cash Flow Growth | -13.76% | 24.02% | 80.13% | -24.04% | 54.24% | 9.74% | Upgrade
|
| Capital Expenditures | -96 | -91 | -139 | -96 | -71 | -81 | Upgrade
|
| Sale of Property, Plant & Equipment | 3 | 3 | 7 | 11 | - | 5 | Upgrade
|
| Cash Acquisitions | -1,066 | -1,175 | -846 | -653 | -325 | -260 | Upgrade
|
| Sale (Purchase) of Intangibles | -34 | -34 | -39 | -27 | -19 | -15 | Upgrade
|
| Investment in Securities | 4 | 4 | - | - | - | - | Upgrade
|
| Investing Cash Flow | -1,190 | -1,293 | -1,017 | -765 | -415 | -351 | Upgrade
|
| Long-Term Debt Issued | - | 1,147 | 1,582 | 1,376 | - | 107 | Upgrade
|
| Total Debt Issued | 1,174 | 1,147 | 1,582 | 1,376 | - | 107 | Upgrade
|
| Long-Term Debt Repaid | - | -823 | -1,362 | -886 | -184 | -89 | Upgrade
|
| Total Debt Repaid | -789 | -823 | -1,362 | -886 | -184 | -89 | Upgrade
|
| Net Debt Issued (Repaid) | 385 | 324 | 220 | 490 | -184 | 18 | Upgrade
|
| Issuance of Common Stock | - | - | 163 | 9 | 9 | 4 | Upgrade
|
| Repurchase of Common Stock | -55 | - | - | - | - | - | Upgrade
|
| Common Dividends Paid | -392 | -329 | -265 | -204 | -135 | -169 | Upgrade
|
| Other Financing Activities | -39 | -42 | -31 | -71 | -23 | -31 | Upgrade
|
| Financing Cash Flow | -101 | -47 | 87 | 224 | -333 | -178 | Upgrade
|
| Foreign Exchange Rate Adjustments | -4 | 7 | 10 | 6 | - | - | Upgrade
|
| Net Cash Flow | -54 | -6 | 150 | 59 | 34 | -22 | Upgrade
|
| Free Cash Flow | 1,145 | 1,236 | 931 | 498 | 711 | 426 | Upgrade
|
| Free Cash Flow Growth | -13.06% | 32.76% | 86.95% | -29.96% | 66.90% | 7.58% | Upgrade
|
| Free Cash Flow Margin | 13.26% | 15.20% | 12.85% | 9.08% | 17.38% | 10.19% | Upgrade
|
| Free Cash Flow Per Share | 5.55 | 5.99 | 4.55 | 2.44 | 3.49 | 2.09 | Upgrade
|
| Cash Interest Paid | 131 | 131 | 66 | 21 | 19 | 18 | Upgrade
|
| Cash Income Tax Paid | 338 | 265 | 255 | 188 | 120 | 79 | Upgrade
|
| Levered Free Cash Flow | 1,073 | 1,150 | 707.5 | 345.75 | 516.38 | 357.13 | Upgrade
|
| Unlevered Free Cash Flow | 1,169 | 1,237 | 753.75 | 362.63 | 530.75 | 370.25 | Upgrade
|
| Change in Net Working Capital | -21 | -141 | 114 | 306 | -43 | 54 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.