Telia Lietuva, AB (VSE:TEL1L)

Telia Lietuva, AB Cash Flow Statement

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

Operating Activities

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	101.51	90.36	71.62	63.59	56.4	56.81
Depreciation & Amortization	85.13	83.76	84.95	85.99	83.79	78.96
Loss (Gain) From Sale of Assets	-0.22	-0.07	-1.63	-1.21	-1.27	-1.45
Asset Writedown & Restructuring Costs	0.39	0.33	0.51	0.31	0.48	0.8
Provision & Write-off of Bad Debts	0.82	0.82	1.67	1.24	1.58	-
Other Operating Activities	-1.51	1.11	3.15	-1.85	-0.72	-5.71
Change in Accounts Receivable	2.78	-0.59	6.66	-7.64	-0.2	1.6
Change in Inventory	-3.08	2.73	-0.64	1.09	-1.94	-3.53
Change in Accounts Payable	7.55	3.93	7.06	20.42	3.61	-0.38
Change in Unearned Revenue	-0.58	-1.42	-0.62	-0.72	-0.24	-0.73
Change in Other Net Operating Assets	-0.6	-0.36	-0.2	-0.05	-0.69	-
Operating Cash Flow	192.18	180.59	172.52	161.17	140.81	126.37
Operating Cash Flow Growth	5.66%	4.68%	7.04%	14.47%	11.42%	-3.46%

Investing Activities

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Capital Expenditures	-84.44	-63.7	-59.08	-83.1	-111.98	-52.27
Sale of Property, Plant & Equipment	0.83	0.86	4.07	2.32	5.81	4.66
Other Investing Activities	0.03	0.16	0.2	-	-	-
Investing Cash Flow	-84.28	-60.45	-53.01	-81.52	-102.69	-48.26

Financing Activities

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Short-Term Debt Issued	-	94.06	136.98	-	-	-
Long-Term Debt Issued	-	-	-	168.2	128.99	89.65
Total Debt Issued	90.22	94.06	136.98	168.2	128.99	89.65
Short-Term Debt Repaid	-	-81.19	-178.62	-	-	-
Long-Term Debt Repaid	-	-12.95	-11.25	-199.39	-163.52	-103.68
Lease Payments	-11.49	-12.95	-11.25	-9.42	-13.02	-8.49
Total Debt Repaid	-80.32	-94.13	-189.87	-199.39	-163.52	-103.68
Net Debt Issued (Repaid)	9.9	-0.07	-52.88	-31.19	-34.52	-14.03
Common Dividends Paid	-81.57	-64.09	-52.44	-34.96	-58.26	-58.26
Financing Cash Flow	-71.67	-64.16	-105.32	-66.15	-92.78	-72.29

Net Cash Flow

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Cash Flow	36.24	55.98	14.19	13.51	-54.67	5.83

Free Cash Flow

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Free Cash Flow	107.74	116.9	113.44	78.08	28.82	74.1
Free Cash Flow Growth	-11.63%	3.05%	45.30%	170.88%	-61.10%	-11.15%
Free Cash Flow Margin	20.07%	23.04%	23.10%	16.38%	6.48%	17.61%
Free Cash Flow Per Share	0.18	0.20	0.20	0.13	0.05	0.13
Levered Free Cash Flow	45.36	36.71	75.48	42.96	16.61	58.36
Unlevered Free Cash Flow	48.96	40.3	80.54	48.55	19	60.46
Free Cash Flow After Leases	96.25	103.95	102.19	68.65	15.81	65.62

Additional Metrics

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Cash Interest Paid	7.35	6.53	7.46	8.42	3.51	3.37
Cash Income Tax Paid	18.15	14.53	7.28	9.69	4.43	6.71
Change in Working Capital	6.06	4.3	12.26	13.1	0.55	-3.04

Data Source: S&P Global Market Intelligence Last updated: Oct 21, 2026

Financial data is provided by S&P Global Market Intelligence and updates within hours after each earnings release, which is every three months for this company.

Update frequency:

Quarterly

Last checked:

Oct 28, 2026

Data Sources Report a data error