Tele2 AB (publ) (STO:TEL2.B)
Sweden
· Delayed Price · Currency is SEK 186.00
-0.40 (-0.21%)
Apr 29, 2026, 2:38 PM CET
Tele2 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 - 2016 |
|---|---|---|---|---|---|---|---|
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 - 2016 |
| Net Income | 10,097 | 4,587 | 3,870 | 3,735 | 5,574 | 4,306 | Upgrade
|
| Depreciation & Amortization | 6,211 | 6,189 | 5,944 | 6,152 | 6,189 | 5,952 | Upgrade
|
| Loss (Gain) From Sale of Assets | -5,066 | 18 | 22 | 36 | 55 | -310 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | - | - | -2 | 2 | - | Upgrade
|
| Loss (Gain) on Equity Investments | -7 | -7 | -5 | - | -1,671 | -221 | Upgrade
|
| Stock-Based Compensation | 92 | 92 | 106 | 97 | 77 | 60 | Upgrade
|
| Other Operating Activities | 6 | 187 | -199 | -86 | -594 | -249 | Upgrade
|
| Change in Accounts Receivable | -107 | -107 | 116 | -128 | -137 | -20 | Upgrade
|
| Change in Inventory | 245 | 245 | -9 | 431 | -469 | 59 | Upgrade
|
| Change in Accounts Payable | -192 | -192 | -211 | -232 | 370 | 74 | Upgrade
|
| Change in Other Net Operating Assets | 271 | 339 | 180 | 14 | -1,144 | 646 | Upgrade
|
| Operating Cash Flow | 11,542 | 11,343 | 9,778 | 10,013 | 8,250 | 10,297 | Upgrade
|
| Operating Cash Flow Growth | 12.12% | 16.00% | -2.35% | 21.37% | -19.88% | 16.80% | Upgrade
|
| Capital Expenditures | -2,670 | -2,684 | -3,083 | -2,764 | -2,593 | -1,921 | Upgrade
|
| Sale of Property, Plant & Equipment | - | 22 | 3 | 7 | 20 | 1 | Upgrade
|
| Cash Acquisitions | - | - | - | - | -6 | - | Upgrade
|
| Divestitures | -6 | -5 | - | - | -6 | - | Upgrade
|
| Sale (Purchase) of Intangibles | -1,030 | -1,030 | -892 | -1,295 | -988 | -1,407 | Upgrade
|
| Investment in Securities | 7 | 7 | 5 | 72 | 8,800 | -1 | Upgrade
|
| Other Investing Activities | 4,682 | - | -42 | 54 | 32 | 303 | Upgrade
|
| Investing Cash Flow | 988 | -3,672 | -3,999 | -3,926 | 5,259 | -3,025 | Upgrade
|
| Long-Term Debt Issued | - | 2,997 | 3,650 | 3,082 | 5,211 | 5,312 | Upgrade
|
| Long-Term Debt Repaid | - | -6,314 | -5,973 | -3,969 | -5,219 | -6,367 | Upgrade
|
| Net Debt Issued (Repaid) | -4,435 | -3,317 | -2,323 | -887 | -8 | -1,055 | Upgrade
|
| Common Dividends Paid | -4,403 | -4,403 | -4,777 | -4,702 | -4,658 | -4,137 | Upgrade
|
| Other Financing Activities | -1 | - | - | - | -1 | - | Upgrade
|
| Financing Cash Flow | -8,839 | -7,720 | -7,100 | -5,589 | -13,638 | -7,260 | Upgrade
|
| Foreign Exchange Rate Adjustments | 10 | -19 | 5 | 21 | 366 | -102 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | - | - | - | -1 | - | Upgrade
|
| Net Cash Flow | 3,701 | -68 | -1,316 | 519 | 236 | -90 | Upgrade
|
| Free Cash Flow | 8,872 | 8,659 | 6,695 | 7,249 | 5,657 | 8,376 | Upgrade
|
| Free Cash Flow Growth | 20.69% | 29.34% | -7.64% | 28.14% | -32.46% | 18.15% | Upgrade
|
| Free Cash Flow Margin | 29.59% | 28.97% | 22.63% | 24.91% | 20.13% | 31.27% | Upgrade
|
| Free Cash Flow Per Share | 12.73 | 12.43 | 9.61 | 10.42 | 8.15 | 12.08 | Upgrade
|
| Cash Interest Paid | 857 | 896 | 1,111 | 973 | 408 | 395 | Upgrade
|
| Cash Income Tax Paid | 1,241 | 985 | 1,141 | 987 | 1,215 | 704 | Upgrade
|
| Levered Free Cash Flow | 9,752 | 6,482 | 5,315 | 6,329 | 10,685 | -1,399 | Upgrade
|
| Unlevered Free Cash Flow | 10,368 | 7,097 | 6,063 | 6,992 | 11,067 | -1,113 | Upgrade
|
| Change in Working Capital | 217 | 285 | 76 | 85 | -1,380 | 759 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.