Nordrest Holding AB (publ) (STO: NREST)
Sweden
· Delayed Price · Currency is SEK 127.80
+2.60 (2.08%)
Aug 30, 2024, 5:12 PM CET
Nordrest Holding 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 | -11 | 121 | 565 | 198 | -50 | 194 | Upgrade
|
| Depreciation & Amortization | 118 | 118 | 115 | 112 | 119 | 102 | Upgrade
|
| Other Amortization | - | - | 4 | 6 | 19 | 5 | Upgrade
|
| Asset Writedown & Restructuring Costs | 5 | - | 22 | - | -19 | -1 | Upgrade
|
| Other Operating Activities | -139 | -95 | -49 | 6 | -9 | 56 | Upgrade
|
| Change in Accounts Receivable | 42 | 42 | -167 | -187 | 60 | 110 | Upgrade
|
| Change in Inventory | -58 | -58 | -109 | 28 | 21 | 14 | Upgrade
|
| Change in Other Net Operating Assets | 92 | -24 | 160 | 125 | -56 | -18 | Upgrade
|
| Operating Cash Flow | 49 | 104 | 541 | 288 | 85 | 462 | Upgrade
|
| Operating Cash Flow Growth | -87.81% | -80.78% | 87.85% | 238.82% | -81.60% | 107.17% | Upgrade
|
| Capital Expenditures | -356 | -205 | -109 | -125 | -114 | -67 | Upgrade
|
| Sale of Property, Plant & Equipment | 9 | 7 | - | 2 | - | - | Upgrade
|
| Cash Acquisitions | - | - | - | - | -15 | - | Upgrade
|
| Sale (Purchase) of Intangibles | - | - | - | - | -1 | -2 | Upgrade
|
| Investment in Securities | -10 | 58 | - | - | - | - | Upgrade
|
| Investing Cash Flow | -357 | -140 | -112 | -123 | -128 | -109 | Upgrade
|
| Long-Term Debt Issued | - | 100 | - | 150 | - | - | Upgrade
|
| Total Debt Issued | 54 | 100 | - | 150 | - | - | Upgrade
|
| Long-Term Debt Repaid | - | -120 | -34 | -416 | -3 | - | Upgrade
|
| Total Debt Repaid | -35 | -120 | -34 | -416 | -3 | - | Upgrade
|
| Net Debt Issued (Repaid) | 19 | -20 | -34 | -266 | -3 | - | Upgrade
|
| Common Dividends Paid | -76 | -76.07 | -60.67 | - | - | -61 | Upgrade
|
| Financing Cash Flow | -57 | -233 | -125 | -334 | -3 | -214 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | - | - | - | - | -1 | Upgrade
|
| Net Cash Flow | -366 | -269 | 304 | -169 | -46 | 138 | Upgrade
|
| Free Cash Flow | -307 | -101 | 432 | 163 | -29 | 395 | Upgrade
|
| Free Cash Flow Growth | - | - | 165.03% | - | - | - | Upgrade
|
| Free Cash Flow Margin | -11.22% | -3.66% | 14.50% | 7.08% | -1.39% | 16.62% | Upgrade
|
| Free Cash Flow Per Share | -2.01 | -0.66 | 2.83 | 1.07 | -0.19 | 2.59 | Upgrade
|
| Cash Interest Paid | 10 | 10 | 5 | 22 | 19 | 21 | Upgrade
|
| Cash Income Tax Paid | 121 | 113 | 32 | 42 | -2 | - | Upgrade
|
| Levered Free Cash Flow | -160.75 | 211.75 | -5.75 | 2.88 | 51.38 | 344.13 | Upgrade
|
| Unlevered Free Cash Flow | -150.75 | 218 | -2.63 | 16.63 | 63.25 | 357.25 | Upgrade
|
| Change in Net Working Capital | -96 | -220 | 347 | 132 | -64 | -153 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.