Hemnet Group AB (publ) (STO:HEM)
Sweden
· Delayed Price · Currency is SEK 117.90
-4.10 (-3.36%)
Apr 29, 2026, 2:10 PM CET
Hemnet Group AB Cash Flow Statement
Financials in millions SEK. Fiscal year is January - December.
Millions SEK. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2017 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | 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 - 2017 |
| Net Income | 466 | 520.6 | 481.4 | 338.7 | 293.8 | 156.5 | Upgrade
|
| Depreciation & Amortization | 71.8 | 70.4 | 69.6 | 69.7 | 64.1 | 64 | Upgrade
|
| Other Amortization | 23.3 | 23.3 | 16.4 | 7.6 | 6.5 | 15 | Upgrade
|
| Loss (Gain) From Sale of Assets | 1.2 | 1.2 | 0.4 | - | - | - | Upgrade
|
| Other Operating Activities | -33.3 | -20.9 | -0.6 | -15.9 | -16.6 | 2.8 | Upgrade
|
| Change in Accounts Receivable | 20.5 | 20.5 | -88.1 | -40.8 | -9 | -7.9 | Upgrade
|
| Change in Other Net Operating Assets | -6.2 | -17 | 87.8 | 36.6 | 17.2 | 4.6 | Upgrade
|
| Operating Cash Flow | 543.3 | 598.1 | 566.9 | 395.9 | 356 | 235 | Upgrade
|
| Operating Cash Flow Growth | -9.01% | 5.50% | 43.19% | 11.21% | 51.49% | 85.04% | Upgrade
|
| Capital Expenditures | -1.3 | -2.1 | -1.9 | -7.3 | -1.8 | -0.5 | Upgrade
|
| Sale (Purchase) of Intangibles | -21.9 | -23.5 | -21.6 | -31.5 | -13.7 | -6.5 | Upgrade
|
| Investment in Securities | - | - | - | - | - | 24.7 | Upgrade
|
| Other Investing Activities | -0.1 | -0.1 | - | - | - | - | Upgrade
|
| Investing Cash Flow | -23.3 | -25.7 | -23.5 | -38.8 | -15.5 | 17.7 | Upgrade
|
| Long-Term Debt Issued | - | 840 | 180 | 185 | 115 | 500 | Upgrade
|
| Total Debt Issued | 950 | 840 | 180 | 185 | 115 | 500 | Upgrade
|
| Long-Term Debt Repaid | - | -722.5 | -221.6 | -28 | -71.5 | -916.1 | Upgrade
|
| Total Debt Repaid | -692.6 | -722.5 | -221.6 | -28 | -71.5 | -916.1 | Upgrade
|
| Net Debt Issued (Repaid) | 257.4 | 117.5 | -41.6 | 157 | 43.5 | -416.1 | Upgrade
|
| Issuance of Common Stock | 31 | 31 | 50.9 | - | - | 16.8 | Upgrade
|
| Repurchase of Common Stock | -602.4 | -566.6 | -427.7 | -418.5 | -326.1 | -5 | Upgrade
|
| Common Dividends Paid | -161.6 | -161.6 | -115.2 | -98 | -55.6 | - | Upgrade
|
| Other Financing Activities | -1 | -1 | -0.7 | 4.6 | 3.6 | -1 | Upgrade
|
| Financing Cash Flow | -476.6 | -580.7 | -534.3 | -354.9 | -334.6 | -405.3 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | -0.1 | -0.1 | - | - | - | - | Upgrade
|
| Net Cash Flow | 43.3 | -8.4 | 9.1 | 2.2 | 5.9 | -152.6 | Upgrade
|
| Free Cash Flow | 542 | 596 | 565 | 388.6 | 354.2 | 234.5 | Upgrade
|
| Free Cash Flow Growth | -8.82% | 5.49% | 45.39% | 9.71% | 51.04% | 86.11% | Upgrade
|
| Free Cash Flow Margin | 37.50% | 39.04% | 40.51% | 38.68% | 39.83% | 32.21% | Upgrade
|
| Free Cash Flow Per Share | 5.75 | 6.28 | 5.87 | 3.98 | 3.53 | 2.32 | Upgrade
|
| Cash Interest Paid | 20.4 | 20.4 | 28.6 | 25.4 | 6.7 | 15.1 | Upgrade
|
| Cash Income Tax Paid | 152.4 | 155.1 | 127.7 | 103.2 | 94.2 | 49.6 | Upgrade
|
| Levered Free Cash Flow | 434.06 | 473.81 | 448.28 | 291.79 | 287.18 | 235.06 | Upgrade
|
| Unlevered Free Cash Flow | 445.56 | 485.56 | 467.09 | 306.79 | 291.8 | 251.38 | Upgrade
|
| Change in Working Capital | 14.3 | 3.5 | -0.3 | -4.2 | 8.2 | -3.3 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.