AB Fagerhult (publ.) (FAG.ST) - Cash Flow Statement

Home
FAG.ST
Financials

62.9 (SEK) • At close February 20, 2024

Overview | Financials

Numbers are in millions (except for per share data and ratios) SEK.

	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010	2009	2008	2007	2006	2005
Operating Activities:
Net Income Numbers are in millions	543.5	833.3	706.4	332.5	794.8	705.8	494.4	380.9	288.6	261.2	182.6	159.1	207.2	94.5	104.2	272.4	135	94.9	107.6
Depreciation & Amortization Numbers are in millions	440	423.5	440.9	558.4	478.8	320.3	158.2	121.2	107.3	95.1	88.5	84.8	89.1	83.6	74.8	62.8	61.7	55.8	43.2
Deferred Income Tax Numbers are in millions	-6.8	-6.4	-3.7	-2	-6.3	0	-11.1	0.1	0	0	0	0	0	0	0	0	0	0	0
Stock Based Compensation Numbers are in millions	0	6.4	3.7	2	6.3	5.4	7.3	5.4	0	0	0	0	0	0	0	0	0	0	0
Change In Working Capital Numbers are in millions	287.5	-683.6	-73.8	490.9	156.9	-159.3	86.3	-30.7	38.1	-11.1	-81.6	25	-60.6	-79.2	96.6	2.6	33.8	13.8	-41.1
Accounts Receivables Numbers are in millions	107.1	-443.9	-104.9	349.9	59.6	23.2	34.2	-56.8	-14.2	-32.2	-92.7	41.1	0	0	0	0	0	0	0
Inventory Numbers are in millions	215.8	-303.8	-187.9	231	139.8	-69.6	46.5	-38.6	-3.3	-32.8	-51.8	11.3	4.2	-92.4	52.4	-44.7	-27.8	1.3	-31
Accounts Payables Numbers are in millions	0	64.1	219	-90	-42.5	-112.9	5.6	64.7	0	0	0	0	0	0	0	0	0	0	0
Other Working Capital Numbers are in millions	-35.4	0	219	-90	-42.5	-89.7	39.8	7.9	41.4	21.7	-29.8	13.7	-64.8	13.2	44.2	47.3	61.6	12.5	-10.1
Other Non Cash Items Numbers are in millions	-55.4	-170.5	-271	-243.9	-422.6	-488.7	-57.8	-83.6	9.5	45.8	31.6	-31.6	15.1	9.5	-60.5	-120.9	-68.3	-83.9	-30.2
Operating Cash Flow Numbers are in millions	1,208.8	402.7	802.5	1,137.9	1,007.9	378.1	681.1	387.8	443.5	391	221.1	237.3	250.8	108.4	215.1	216.9	162.2	80.6	79.5
Investing Activities:
Investments In Property Plant And Equipment Numbers are in millions	-245	-185.9	-156.5	-183.6	-242.7	-159	-204.8	-169	-124.8	-122.9	-73.3	-79.9	-76.5	-89.2	-90.3	-104	-87.6	-60.1	-78.4
Acquisitions Net Numbers are in millions	0	0	-116.1	-113.4	-2,672.4	-306.6	-828.9	-341.5	-93.4	-281.3	-84.3	0	-117	-500.4	-33.3	53.1	-113.4	-28.2	-294.6
Purchases Of Investments Numbers are in millions	0	0	32.6	-2.7	-59.2	-0.6	-6.2	0	-0.4	-24.1	0	-1.8	0	0	0	0	0	0	0
Sales Maturities Of Investments Numbers are in millions	0	0	5.8	-15.5	8.5	33	-51	0	-29.4	8.8	0	0	0	0	0	0	0	0	0
Other Investing Activites Numbers are in millions	19.1	-6.6	-32.6	22.4	60.9	18.6	51	11.3	29.4	-8.8	3.6	1.8	13.6	-3.8	-3.7	-3.9	23.6	0.7	-4.6
Investing Cash Flow Numbers are in millions	-225.9	-192.5	-266.8	-292.8	-2,904.9	-414.6	-1,039.9	-499.2	-218.6	-428.3	-154	-79.9	-179.9	-593.4	-127.3	-54.8	-177.4	-87.6	-377.6
Financing Activities:
Debt Repayment Numbers are in millions	-550.3	-362	-105.6	-110.3	400.8	104.9	708.8	496.1	11	210.8	5.6	-129.8	65.9	541.4	-23	-4	110.1	1	315.8
Common Stock Issued Numbers are in millions	0	0	0	0	2,197.7	0	45.6	0	0	0	0	0	0	0	0	0	4	0.4	27.4
Common Stock Repurchased Numbers are in millions	0	0	0	0	-2,197.7	0	0	0	0	0	0	0	0	0	0	-4.4	-14.8	0	0
Dividends Paid Numbers are in millions	-281.9	-229	-88.1	-6.3	-251.5	-229	-171.4	-132.5	-113.5	-91.4	-82	-82	-44.1	-37.8	-69.4	-56.6	-47.5	-44.3	-37.2
Other Financing Activities Numbers are in millions	-158.8	-152.3	-276.4	-152.3	4,241.9	0	0	0	0	0	0	14.1	4.7	8.8	2.2	-30.3	3.5	15.5	2.3
Financing Cash Flow Numbers are in millions	-991	-743.3	-470.1	-268.9	2,193.5	-124.1	583	363.6	-102.5	119.4	-76.4	-197.7	26.5	512.4	-90.2	-95.3	55.3	-27.4	308.3
Other Information:
Effect Of Forex Changes On Cash Numbers are in millions	-11.4	83.3	51.9	-85.7	28.6	19.1	-5.9	7.5	-3.6	22.4	1.1	-8.6	0.8	-17.3	-0.5	1.6	-0.5	2.2	-1.6
Net Change In Cash Numbers are in millions	-19.5	-449.8	117.5	490.5	325.1	-141.5	218.3	259.7	118.8	104.5	-8.2	-48.9	98.2	10.1	-2.9	68.4	39.6	-32.2	8.6
Cash At End Of Period Numbers are in millions	1,272.2	1,291.7	1,741.5	1,624	1,133.5	808.4	949.9	731.6	471.9	353.1	248.6	256.8	305.7	207.5	197.4	200.3	131.9	92.3	124.5

AB Fagerhult (publ.)

SSE:FAG.ST Add to watchlist

SSE:FAG.ST