TF Bank AB (publ) (STO: TFBANK)

TF Bank AB Cash Flow Statement

Financials in millions SEK. Fiscal year is January - December.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	632.35	396.7	342.46	277.21	202.72
Depreciation & Amortization	68.4	20.17	8.57	1.41	1.24
Other Amortization	-	40.29	28.83	25.95	18.15
Total Asset Writedown	-	-	-	1.28	1.28
Change in Other Net Operating Assets	-2,801	-2,950	-3,928	-2,912	-1,383
Other Operating Activities	5.19	149.43	5.36	40.93	-5.16
Operating Cash Flow	-2,095	-2,344	-3,543	-2,565	-1,165
Capital Expenditures	-31	-54.11	-3.23	-1.45	-1.58
Cash Acquisitions	-	-	-	-0.03	-
Divestitures	105.7	-	-	-	-
Purchase / Sale of Intangibles	-53.26	-37.4	-45	-35.55	-23.75
Other Investing Activities	-16.96	-16.29	-8.3	-	-
Investing Cash Flow	4.48	-107.8	-56.53	-37.03	-25.33
Issuance of Common Stock	100	150	-	98.61	100
Repurchase of Common Stock	-100	-	-0.49	-47	-53
Common Dividends Paid	-29.13	-19.85	-35.86	-28.83	-6.95
Net Increase (Decrease) in Deposit Accounts	544.98	4,545	4,603	2,791	1,517
Other Financing Activities	-	47.48	-	-	-7.72
Financing Cash Flow	515.86	4,723	4,567	2,813	1,549
Foreign Exchange Rate Adjustments	89.39	-55.4	193.7	36.16	-60.88
Net Cash Flow	-1,485	2,216	1,161	247.14	798.59
Free Cash Flow	-2,126	-2,398	-3,546	-2,567	-1,167
Free Cash Flow Margin	-131.31%	-178.76%	-339.44%	-323.00%	-193.34%
Free Cash Flow Per Share	-98.87	-111.52	-164.95	-119.39	-54.26
Cash Interest Paid	714.9	461.57	209.32	125.17	112.75
Cash Income Tax Paid	187.97	53.93	93.27	41.1	72.36

Source: S&P Capital IQ. Banks template. Financial Sources.