Fagerhult Group AB (STO:FAG)
Sweden
· Delayed Price · Currency is SEK 28.35
+1.15 (4.23%)
At close: Mar 9, 2026
Fagerhult Group 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 | 317.4 | 354.3 | 543.5 | 576.3 | 465.5 | Upgrade
|
| Depreciation & Amortization | 463.9 | 459.2 | 440 | 420.1 | 440.9 | Upgrade
|
| Loss (Gain) From Sale of Assets | - | 7.8 | -6 | 6.3 | 3.7 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | - | - | 3.4 | - | Upgrade
|
| Other Operating Activities | -103.3 | -6.9 | -56.2 | 80.2 | -33.8 | Upgrade
|
| Change in Accounts Receivable | - | 92.1 | 107.1 | -443.9 | -104.9 | Upgrade
|
| Change in Inventory | - | 89.8 | 215.8 | -303.8 | -187.9 | Upgrade
|
| Change in Other Net Operating Assets | 62.1 | -32.4 | -35.4 | 64.1 | 219 | Upgrade
|
| Operating Cash Flow | 740.1 | 963.9 | 1,209 | 402.7 | 802.5 | Upgrade
|
| Operating Cash Flow Growth | -23.22% | -20.26% | 200.17% | -49.82% | -29.48% | Upgrade
|
| Capital Expenditures | -271.1 | -178.4 | -190.2 | -150.7 | -123.9 | Upgrade
|
| Sale of Property, Plant & Equipment | - | 43.1 | 20.5 | - | - | Upgrade
|
| Cash Acquisitions | - | - | - | - | -124.4 | Upgrade
|
| Divestitures | - | - | - | - | 8.3 | Upgrade
|
| Sale (Purchase) of Intangibles | - | -34.6 | -54.8 | -35.2 | -32.6 | Upgrade
|
| Other Investing Activities | -905.7 | -89.8 | -1.4 | -6.6 | 5.8 | Upgrade
|
| Investing Cash Flow | -1,177 | -259.7 | -225.9 | -192.5 | -266.8 | Upgrade
|
| Long-Term Debt Issued | - | 398.3 | 2,047 | 16.1 | 62.8 | Upgrade
|
| Long-Term Debt Repaid | - | -224 | -2,757 | -530.4 | -315.6 | Upgrade
|
| Net Debt Issued (Repaid) | - | 174.3 | -709.1 | -514.3 | -252.8 | Upgrade
|
| Common Dividends Paid | -246.9 | -317 | -281.9 | -229 | -88.1 | Upgrade
|
| Other Financing Activities | 215.1 | - | - | - | -129.2 | Upgrade
|
| Financing Cash Flow | -31.8 | -142.7 | -991 | -743.3 | -470.1 | Upgrade
|
| Foreign Exchange Rate Adjustments | -103.5 | 45.2 | -11.4 | 83.3 | 51.9 | Upgrade
|
| Net Cash Flow | -572 | 606.7 | -19.5 | -449.8 | 117.5 | Upgrade
|
| Free Cash Flow | 469 | 785.5 | 1,019 | 252 | 678.6 | Upgrade
|
| Free Cash Flow Growth | -40.29% | -22.88% | 304.21% | -62.87% | -30.71% | Upgrade
|
| Free Cash Flow Margin | 5.94% | 9.46% | 11.90% | 3.05% | 9.57% | Upgrade
|
| Free Cash Flow Per Share | 2.66 | 4.46 | 5.78 | 1.43 | 3.85 | Upgrade
|
| Cash Interest Paid | - | 175.6 | 166.9 | 63.5 | 50.9 | Upgrade
|
| Cash Income Tax Paid | 138 | 205.7 | 242.6 | 207 | 217 | Upgrade
|
| Levered Free Cash Flow | 417.08 | 726.26 | 920.84 | 35.23 | 496.5 | Upgrade
|
| Unlevered Free Cash Flow | 487.58 | 835.89 | 1,025 | 74.91 | 528.31 | Upgrade
|
| Change in Working Capital | 62.1 | 149.5 | 287.5 | -683.6 | -73.8 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.