Svenska Cellulosa Aktiebolaget SCA (publ) (BST:SCA)
Germany
· Delayed Price · Currency is EUR 10.86
-0.03 (-0.23%)
At close: Mar 6, 2026
BST:SCA Cash Flow Statement
Financials in millions SEK. Fiscal year is January - December.
Millions SEK. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2016 |
|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | 2020 - 2016 |
| Net Income | 3,205 | 3,639 | 3,675 | 6,748 | 5,941 | Upgrade
|
| Depreciation & Amortization | 2,132 | 2,116 | 1,946 | 1,552 | 1,496 | Upgrade
|
| Loss (Gain) From Sale of Assets | 57 | -72 | -130 | -51 | -46 | Upgrade
|
| Asset Writedown & Restructuring Costs | -1,801 | -1,857 | -2,206 | -1,865 | -2,168 | Upgrade
|
| Other Operating Activities | 623 | 700 | 404 | 1,269 | 1,057 | Upgrade
|
| Change in Accounts Receivable | 41 | -356 | 286 | -957 | -445 | Upgrade
|
| Change in Inventory | -856 | -367 | -504 | -663 | -163 | Upgrade
|
| Change in Other Net Operating Assets | 616 | -317 | 423 | 292 | 302 | Upgrade
|
| Operating Cash Flow | 4,017 | 3,486 | 3,894 | 6,325 | 5,974 | Upgrade
|
| Operating Cash Flow Growth | 15.23% | -10.48% | -38.44% | 5.88% | 61.29% | Upgrade
|
| Capital Expenditures | -2,643 | -2,033 | -2,975 | -5,961 | -5,111 | Upgrade
|
| Sale of Property, Plant & Equipment | 233 | 560 | 200 | 259 | 193 | Upgrade
|
| Cash Acquisitions | - | -117 | -146 | -832 | - | Upgrade
|
| Divestitures | - | - | - | 20 | - | Upgrade
|
| Sale (Purchase) of Intangibles | -172 | -138 | -160 | - | - | Upgrade
|
| Investment in Securities | -23 | 24 | -24 | -17 | -4 | Upgrade
|
| Investing Cash Flow | -2,605 | -1,704 | -3,105 | -6,523 | -4,933 | Upgrade
|
| Long-Term Debt Issued | 2,762 | 2,653 | 2,099 | 4,223 | 1,481 | Upgrade
|
| Long-Term Debt Repaid | -2,799 | -1,681 | -1,467 | -1,971 | -1,343 | Upgrade
|
| Net Debt Issued (Repaid) | -37 | 972 | 632 | 2,252 | 138 | Upgrade
|
| Common Dividends Paid | -2,107 | -1,931 | -1,756 | -1,580 | -1,405 | Upgrade
|
| Financing Cash Flow | -2,144 | -959 | -1,124 | -30 | -1,267 | Upgrade
|
| Foreign Exchange Rate Adjustments | -6 | 3 | 1 | 8 | 9 | Upgrade
|
| Net Cash Flow | -738 | 826 | -334 | -220 | -217 | Upgrade
|
| Free Cash Flow | 1,374 | 1,453 | 919 | 364 | 863 | Upgrade
|
| Free Cash Flow Growth | -5.44% | 58.11% | 152.47% | -57.82% | -16.94% | Upgrade
|
| Free Cash Flow Margin | 5.90% | 6.24% | 4.50% | 1.58% | 4.21% | Upgrade
|
| Free Cash Flow Per Share | 1.96 | 2.07 | 1.31 | 0.52 | 1.23 | Upgrade
|
| Cash Interest Paid | 420 | 571 | 367 | 68 | 105 | Upgrade
|
| Cash Income Tax Paid | 197 | 293 | 330 | 859 | 538 | Upgrade
|
| Levered Free Cash Flow | -255.88 | 1,821 | -630.5 | -1,495 | -431.5 | Upgrade
|
| Unlevered Free Cash Flow | 0.38 | 2,165 | -346.75 | -1,452 | -365.88 | Upgrade
|
| Change in Working Capital | -199 | -1,040 | 205 | -1,328 | -306 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.