Bufab AB (publ) (STO:BUFAB)
Sweden
· Delayed Price · Currency is SEK 105.98
-3.00 (-2.75%)
Mar 9, 2026, 5:29 PM CET
Bufab AB 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 | 626 | 551 | 574 | 609 | 470 | Upgrade
|
| Depreciation & Amortization | 306 | 280 | 278 | 240 | 193 | Upgrade
|
| Other Operating Activities | -40 | -114 | 84 | 110 | 51 | Upgrade
|
| Change in Accounts Receivable | 91 | -18 | 110 | 11 | -200 | Upgrade
|
| Change in Inventory | 2 | 215 | 584 | -797 | -651 | Upgrade
|
| Change in Other Net Operating Assets | -60 | 187 | -184 | -220 | 309 | Upgrade
|
| Operating Cash Flow | 925 | 1,101 | 1,446 | -47 | 172 | Upgrade
|
| Operating Cash Flow Growth | -15.98% | -23.86% | - | - | -69.83% | Upgrade
|
| Capital Expenditures | -76 | -64 | -78 | -60 | -3 | Upgrade
|
| Cash Acquisitions | -714 | -525 | -648 | -1,016 | -301 | Upgrade
|
| Divestitures | - | 110 | - | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | -14 | -15 | -8 | -6 | -31 | Upgrade
|
| Investment in Securities | -5 | - | - | - | - | Upgrade
|
| Investing Cash Flow | -809 | -494 | -734 | -1,082 | -335 | Upgrade
|
| Long-Term Debt Issued | 91 | 539 | 553 | 1,790 | 583 | Upgrade
|
| Total Debt Issued | 91 | 539 | 553 | 1,790 | 583 | Upgrade
|
| Long-Term Debt Repaid | - | -968 | -1,189 | -518 | -341 | Upgrade
|
| Total Debt Repaid | - | -968 | -1,189 | -518 | -341 | Upgrade
|
| Net Debt Issued (Repaid) | 91 | -429 | -636 | 1,272 | 242 | Upgrade
|
| Repurchase of Common Stock | - | -17 | -21 | - | - | Upgrade
|
| Common Dividends Paid | -199 | -189 | -180 | -140 | -103 | Upgrade
|
| Other Financing Activities | 15 | 12 | 24 | 13 | 19 | Upgrade
|
| Financing Cash Flow | -93 | -623 | -813 | 1,145 | 158 | Upgrade
|
| Foreign Exchange Rate Adjustments | -28 | 9 | -3 | 13 | 6 | Upgrade
|
| Net Cash Flow | -5 | -7 | -104 | 29 | 1 | Upgrade
|
| Free Cash Flow | 849 | 1,037 | 1,368 | -107 | 169 | Upgrade
|
| Free Cash Flow Growth | -18.13% | -24.20% | - | - | -66.80% | Upgrade
|
| Free Cash Flow Margin | 10.52% | 12.91% | 15.76% | -1.27% | 2.88% | Upgrade
|
| Free Cash Flow Per Share | 4.46 | 5.45 | 7.17 | -0.56 | 0.89 | Upgrade
|
| Cash Interest Paid | 175 | 209 | 234 | 118 | 52 | Upgrade
|
| Cash Income Tax Paid | 226 | 182 | 178 | 236 | 137 | Upgrade
|
| Levered Free Cash Flow | 889.88 | 454.38 | 825.63 | -324.38 | -44.63 | Upgrade
|
| Unlevered Free Cash Flow | 999.25 | 585 | 970 | -251.25 | -19 | Upgrade
|
| Change in Working Capital | 33 | 384 | 510 | -1,006 | -542 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.