EQT AB (publ) (STO:EQT)
Sweden
· Delayed Price · Currency is SEK 301.80
-6.90 (-2.24%)
Apr 29, 2026, 5:10 PM CET
EQT AB Cash Flow Statement
Financials in millions EUR. Fiscal year is January - December.
Millions EUR. 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 | 727.8 | 776.3 | 167.9 | 176.3 | 909.4 | Upgrade
|
| Depreciation & Amortization | 406.1 | 418.8 | 409.9 | 190.2 | 86.8 | Upgrade
|
| Other Amortization | 22.7 | 17.2 | 8.3 | 7.2 | 5.5 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | - | - | - | -0.5 | Upgrade
|
| Loss (Gain) From Sale of Investments | 288.5 | -273.1 | 127 | -5.9 | -72.8 | Upgrade
|
| Other Operating Activities | -1,121 | -540.4 | 295.8 | 259.9 | -277.7 | Upgrade
|
| Change in Accounts Receivable | 35.5 | -30.4 | -121.5 | -96.6 | -148.3 | Upgrade
|
| Change in Accounts Payable | 71 | 95.5 | 17.6 | 18.1 | 105.8 | Upgrade
|
| Operating Cash Flow | 430.3 | 463.9 | 905 | 549.2 | 608.2 | Upgrade
|
| Operating Cash Flow Growth | -7.24% | -48.74% | 64.78% | -9.70% | 288.38% | Upgrade
|
| Capital Expenditures | -34.7 | -17.5 | -23.1 | -30.8 | -11.5 | Upgrade
|
| Cash Acquisitions | - | - | - | -1,456 | -631.6 | Upgrade
|
| Sale (Purchase) of Intangibles | -0.2 | - | -0.5 | -0.2 | - | Upgrade
|
| Investment in Securities | - | - | - | -60.4 | -235.5 | Upgrade
|
| Other Investing Activities | 1.3 | 15.8 | 24.5 | -0.7 | -16.6 | Upgrade
|
| Investing Cash Flow | -33.6 | -1.7 | 0.9 | -1,548 | -895.2 | Upgrade
|
| Long-Term Debt Issued | 427.5 | - | - | 1,483 | 496 | Upgrade
|
| Total Debt Issued | 427.5 | - | - | 1,483 | 496 | Upgrade
|
| Long-Term Debt Repaid | -39 | -38.6 | -31.6 | -38.1 | -274.2 | Upgrade
|
| Total Debt Repaid | -39 | -38.6 | -31.6 | -38.1 | -274.2 | Upgrade
|
| Net Debt Issued (Repaid) | 388.5 | -38.6 | -31.6 | 1,445 | 221.8 | Upgrade
|
| Issuance of Common Stock | - | - | 0.5 | - | - | Upgrade
|
| Repurchase of Common Stock | -296 | -117.9 | -38 | - | - | Upgrade
|
| Common Dividends Paid | -461.1 | -372.7 | -298.4 | -291 | -233.9 | Upgrade
|
| Other Financing Activities | -56.3 | -44.7 | -47.7 | -9 | -8.2 | Upgrade
|
| Financing Cash Flow | -424.9 | -573.9 | -415.2 | 1,145 | -20.3 | Upgrade
|
| Foreign Exchange Rate Adjustments | -17.3 | 21.6 | -21.7 | -89.6 | 17.2 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | 0.1 | 0.1 | - | - | - | Upgrade
|
| Net Cash Flow | -45.4 | -90 | 469 | 57 | -290.1 | Upgrade
|
| Free Cash Flow | 395.6 | 446.4 | 881.9 | 518.4 | 596.7 | Upgrade
|
| Free Cash Flow Growth | -11.38% | -49.38% | 70.12% | -13.12% | 302.36% | Upgrade
|
| Free Cash Flow Margin | 15.03% | 16.83% | 41.55% | 34.62% | 37.39% | Upgrade
|
| Free Cash Flow Per Share | 0.34 | 0.38 | 0.74 | 0.50 | 0.61 | Upgrade
|
| Cash Interest Paid | 56.4 | 44.7 | 47.7 | 8.7 | 8 | Upgrade
|
| Cash Income Tax Paid | 202.7 | 130.3 | 105.3 | 99.2 | 46.3 | Upgrade
|
| Levered Free Cash Flow | 1,212 | 1,476 | 2,145 | -393.71 | 249.7 | Upgrade
|
| Unlevered Free Cash Flow | 1,255 | 1,514 | 2,180 | -366.34 | 254.7 | Upgrade
|
| Change in Working Capital | 106.5 | 65.1 | -103.9 | -78.5 | -42.5 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.