Lindab International AB (publ) (FRA:L5E)
Germany
· Delayed Price · Currency is EUR 18.08
-0.52 (-2.80%)
Last updated: Dec 4, 2025, 8:02 AM CET
Lindab International AB 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 | 2019 - 2015 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 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 | 2019 - 2015 |
| Net Income | 546 | 315 | 849 | 974 | 537 | 596 | Upgrade
|
| Depreciation & Amortization | 622 | 616 | 553 | 448 | 369 | 331 | Upgrade
|
| Other Amortization | 59 | 59 | 50 | 33 | 22 | 21 | Upgrade
|
| Loss (Gain) From Sale of Assets | 25 | -4 | -2 | -5 | -3 | -3 | Upgrade
|
| Asset Writedown & Restructuring Costs | 371 | 293 | - | 2 | 3 | 43 | Upgrade
|
| Other Operating Activities | -344 | -126 | -154 | -28 | 483 | 6 | Upgrade
|
| Change in Accounts Receivable | 28 | 140 | 35 | -13 | -492 | 44 | Upgrade
|
| Change in Inventory | 211 | 341 | 471 | -352 | -823 | 3 | Upgrade
|
| Change in Other Net Operating Assets | -63 | -196 | -91 | -368 | 623 | -11 | Upgrade
|
| Operating Cash Flow | 1,455 | 1,438 | 1,711 | 691 | 704 | 1,129 | Upgrade
|
| Operating Cash Flow Growth | 4.08% | -15.96% | 147.61% | -1.85% | -37.64% | 11.01% | Upgrade
|
| Capital Expenditures | -180 | -179 | -251 | -319 | -375 | -398 | Upgrade
|
| Sale of Property, Plant & Equipment | 7 | 10 | 6 | 14 | 9 | 5 | Upgrade
|
| Cash Acquisitions | -425 | -1,382 | -473 | -983 | -178 | -310 | Upgrade
|
| Divestitures | - | - | - | -12 | 159 | 67 | Upgrade
|
| Sale (Purchase) of Intangibles | -65 | -50 | -42 | -40 | -19 | -27 | Upgrade
|
| Investing Cash Flow | -663 | -1,601 | -760 | -1,340 | -404 | -663 | Upgrade
|
| Long-Term Debt Issued | - | 5,375 | 272 | 1,332 | 224 | 90 | Upgrade
|
| Long-Term Debt Repaid | - | -4,944 | -742 | -496 | -296 | -355 | Upgrade
|
| Net Debt Issued (Repaid) | -440 | 431 | -470 | 836 | -72 | -265 | Upgrade
|
| Issuance of Common Stock | - | - | - | - | 10 | 2 | Upgrade
|
| Common Dividends Paid | -416 | -415 | -399 | -306 | -260 | -134 | Upgrade
|
| Other Financing Activities | 5 | 49 | 26 | 26 | 3 | 2 | Upgrade
|
| Financing Cash Flow | -851 | 65 | -843 | 556 | -319 | -395 | Upgrade
|
| Foreign Exchange Rate Adjustments | -10 | 10 | -2 | 32 | 20 | -66 | Upgrade
|
| Net Cash Flow | -69 | -88 | 106 | -61 | 1 | 5 | Upgrade
|
| Free Cash Flow | 1,275 | 1,259 | 1,460 | 372 | 329 | 731 | Upgrade
|
| Free Cash Flow Growth | 3.07% | -13.77% | 292.47% | 13.07% | -54.99% | -2.92% | Upgrade
|
| Free Cash Flow Margin | 9.79% | 9.45% | 11.13% | 3.01% | 3.41% | 8.89% | Upgrade
|
| Free Cash Flow Per Share | 16.55 | 16.36 | 19.02 | 4.85 | 4.29 | 9.58 | Upgrade
|
| Cash Interest Paid | 232 | 251 | 175 | 84 | 52 | 47 | Upgrade
|
| Cash Income Tax Paid | 162 | 258 | 330 | 308 | 204 | 186 | Upgrade
|
| Levered Free Cash Flow | 1,319 | 1,050 | 1,205 | -126.38 | 126.63 | 533.75 | Upgrade
|
| Unlevered Free Cash Flow | 1,471 | 1,215 | 1,313 | -77.63 | 149.13 | 556.88 | Upgrade
|
| Change in Working Capital | 176 | 285 | 415 | -733 | -692 | 36 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.