Coor Service Management Holding AB (STO:COOR)
Sweden
· Delayed Price · Currency is SEK 38.58
+0.14 (0.36%)
May 13, 2025, 5:29 PM CET
STO:COOR Cash Flow Statement
Financials in millions SEK. Fiscal year is January - December.
Millions SEK. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Net Income | 114 | 126 | 155 | 257 | 265 | 191 | Upgrade
|
| Depreciation & Amortization | 350 | 346 | 356 | 373 | 389 | 392 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | - | 14 | - | - | - | Upgrade
|
| Other Operating Activities | 38 | 56 | 51 | -2 | 34 | 21 | Upgrade
|
| Change in Accounts Receivable | 32 | 32 | -41 | -119 | -75 | 125 | Upgrade
|
| Change in Inventory | -3 | -3 | -1 | -9 | -2 | 1 | Upgrade
|
| Change in Accounts Payable | -54 | -54 | 75 | 288 | 132 | -340 | Upgrade
|
| Change in Other Net Operating Assets | -17 | -215 | -22 | -112 | -6 | 346 | Upgrade
|
| Operating Cash Flow | 460 | 288 | 587 | 676 | 737 | 736 | Upgrade
|
| Operating Cash Flow Growth | -28.01% | -50.94% | -13.17% | -8.28% | 0.14% | 8.88% | Upgrade
|
| Capital Expenditures | -36 | -38 | -36 | -38 | -34 | -44 | Upgrade
|
| Sale of Property, Plant & Equipment | 1 | 1 | 1 | 5 | 3 | 11 | Upgrade
|
| Cash Acquisitions | - | - | -230 | -37 | -646 | -12 | Upgrade
|
| Sale (Purchase) of Intangibles | -77 | -77 | -95 | -61 | -36 | -33 | Upgrade
|
| Other Investing Activities | -1 | -1 | -1 | - | - | 1 | Upgrade
|
| Investing Cash Flow | -113 | -115 | -361 | -131 | -713 | -77 | Upgrade
|
| Long-Term Debt Issued | - | 1,250 | 500 | - | 750 | - | Upgrade
|
| Total Debt Issued | 1,250 | 1,250 | 500 | - | 750 | - | Upgrade
|
| Long-Term Debt Repaid | - | -1,471 | -188 | -298 | -160 | -677 | Upgrade
|
| Total Debt Repaid | -1,422 | -1,471 | -188 | -298 | -160 | -677 | Upgrade
|
| Net Debt Issued (Repaid) | -172 | -221 | 312 | -298 | 590 | -677 | Upgrade
|
| Common Dividends Paid | -285 | -285 | -364.8 | -228.5 | -417 | - | Upgrade
|
| Other Financing Activities | -13 | -14 | - | -12 | -14 | -19 | Upgrade
|
| Financing Cash Flow | -470 | -520 | -144 | -767 | 159 | -696 | Upgrade
|
| Foreign Exchange Rate Adjustments | -72 | 25 | -32 | 77 | 49 | -63 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | - | - | 1 | - | -1 | Upgrade
|
| Net Cash Flow | -195 | -322 | 50 | -144 | 232 | -101 | Upgrade
|
| Free Cash Flow | 424 | 250 | 551 | 638 | 703 | 692 | Upgrade
|
| Free Cash Flow Growth | -29.45% | -54.63% | -13.64% | -9.25% | 1.59% | 6.46% | Upgrade
|
| Free Cash Flow Margin | 3.43% | 2.01% | 4.43% | 5.41% | 6.96% | 7.22% | Upgrade
|
| Free Cash Flow Per Share | 4.46 | 2.63 | 5.80 | 6.71 | 7.38 | 7.25 | Upgrade
|
| Cash Interest Paid | 163 | 163 | 109 | 67 | 58 | 65 | Upgrade
|
| Cash Income Tax Paid | 50 | 47 | 50 | 80 | 61 | 46 | Upgrade
|
| Levered Free Cash Flow | 359.88 | 221.88 | 487.25 | 568.25 | 626.25 | 609.63 | Upgrade
|
| Unlevered Free Cash Flow | 463 | 324.38 | 566.63 | 610.13 | 659.38 | 645.25 | Upgrade
|
| Change in Net Working Capital | 44 | 186 | -61 | -43 | -71 | -114 | Upgrade
|
Updated Feb 6, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.