Atrium Ljungberg AB
F:A1A0

Watchlist Manager
Atrium Ljungberg AB Logo
Atrium Ljungberg AB
F:A1A0
Watchlist
Price: 2.57 EUR 1.38% Market Closed
Market Cap: €1.7B

Cash Flow Statement

Cash Flow Statement
Atrium Ljungberg AB

Rotate your device to view
Cash Flow Statement
Currency: SEK
Jun-2002 Sep-2002 Dec-2002 Mar-2003 Jun-2003 Sep-2003 Dec-2003 Mar-2004 Jun-2004 Sep-2004 Dec-2004 Mar-2005 Jun-2005 Sep-2005 Dec-2005 Mar-2006 Jun-2006 Sep-2006 Dec-2006 Mar-2007 Jun-2007 Sep-2007 Dec-2007 Mar-2008 Jun-2008 Sep-2008 Dec-2008 Mar-2009 Jun-2009 Sep-2009 Dec-2009 Mar-2010 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025 Dec-2025 Mar-2026
Operating Cash Flow
Net Income
144
153
146
141
136
135
139
147
152
154
277
274
325
318
604
619
743
762
2 155
2 242
2 515
2 646
2 034
2 024
1 455
941
(713)
(788)
(713)
(309)
93
189
498
622
1 191
1 219
1 288
1 323
1 225
1 336
1 301
1 155
875
901
1 104
1 131
1 279
990
825
778
818
1 188
2 272
2 513
3 431
3 120
2 459
2 690
3 436
4 109
3 146
4 751
1 180
736
1 212
(616)
3 781
1 211
1 219
1 222
3 450
3 455
3 390
3 347
672
1 124
1 241
1 227
4 656
1 220
1 117
1 145
5 393
5 438
5 501
5 577
(1 199)
(1 152)
(1 113)
(1 113)
1 027
982
927
914
1 307
1 295
Depreciation & Amortization
28
29
29
30
31
31
32
25
18
10
2
2
2
2
2
2
2
2
3
3
3
3
40
40
41
41
30
31
31
80
4
55
72
22
20
19
2
3
4
6
7
6
6
6
6
6
6
6
6
6
7
7
8
8
8
9
5
6
6
6
9
8
8
9
9
10
11
9
11
12
13
16
26
14
13
13
3
13
13
13
13
14
14
13
11
10
11
10
8
8
5
6
9
9
13
28
Other Non-Cash Items
(19)
(19)
(21)
(25)
(25)
(25)
(48)
(18)
(18)
(18)
(134)
(124)
(183)
(188)
(454)
(462)
(577)
(579)
(1 896)
(1 907)
(2 108)
(2 133)
(1 498)
(1 482)
(908)
(399)
1 189
1 194
1 129
680
377
338
24
(4)
(578)
(608)
(672)
(717)
(616)
(495)
(546)
(409)
(271)
(308)
(374)
(386)
(516)
(344)
(162)
(121)
(151)
(424)
(1 510)
(1 720)
(2 520)
(2 223)
(1 550)
(1 784)
(2 501)
(3 067)
(2 008)
(3 517)
9
477
3
1 827
(2 564)
(2)
17
45
(2 305)
(2 421)
(2 317)
(2 357)
449
141
(141)
(159)
(3 641)
(158)
(85)
(53)
(4 269)
(4 387)
(4 277)
(4 256)
2 550
2 564
2 567
2 589
395
461
432
401
217
128
Cash Taxes Paid
19
19
20
25
25
25
39
18
18
18
30
29
32
35
19
23
28
32
13
28
30
41
32
20
19
8
35
138
158
180
198
74
74
44
39
68
82
85
86
(41)
(54)
(25)
(52)
54
57
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Cash Interest Paid
0
0
129
0
0
0
134
0
0
0
129
0
0
0
110
0
0
0
141
0
0
0
319
0
0
0
384
0
0
0
351
0
0
0
345
0
0
0
370
0
0
0
429
0
0
0
423
0
0
0
436
0
0
0
412
0
0
0
385
0
0
0
0
0
0
0
303
0
0
0
362
0
0
0
309
0
0
0
373
0
0
0
498
0
0
0
624
0
0
0
665
0
0
0
951
0
Change in Working Capital
13
14
3
25
(1)
(5)
12
4
19
(3)
2
(36)
(43)
33
(3)
2
5
(63)
75
45
86
49
(102)
(180)
(26)
45
86
202
65
3
134
203
120
147
38
(62)
1
10
27
(288)
(39)
3
222
348
48
126
85
144
215
98
61
147
171
164
87
19
(99)
20
8
(45)
(33)
(189)
(32)
(14)
(50)
128
31
68
254
117
191
150
(219)
(112)
113
14
366
338
221
62
198
72
152
300
(215)
(78)
(276)
(195)
84
(19)
(148)
(255)
(384)
(362)
(154)
(188)
Cash from Operating Activities
166
N/A
177
+7%
157
-11%
170
+8%
140
-17%
136
-3%
135
0%
159
+17%
170
+8%
143
-16%
147
+3%
116
-21%
102
-12%
166
+62%
149
-10%
162
+9%
173
+7%
123
-29%
337
+174%
384
+14%
495
+29%
565
+14%
474
-16%
403
-15%
563
+40%
628
+12%
592
-6%
638
+8%
511
-20%
455
-11%
608
+34%
785
+29%
714
-9%
787
+10%
671
-15%
569
-15%
620
+9%
619
0%
640
+3%
558
-13%
723
+30%
755
+4%
832
+10%
946
+14%
784
-17%
877
+12%
854
-3%
796
-7%
884
+11%
761
-14%
734
-3%
917
+25%
941
+3%
964
+2%
1 006
+4%
924
-8%
815
-12%
932
+14%
949
+2%
1 003
+6%
1 114
+11%
1 053
-5%
1 165
+11%
1 208
+4%
1 174
-3%
1 349
+15%
1 259
-7%
1 286
+2%
1 501
+17%
1 396
-7%
1 349
-3%
1 200
-11%
880
-27%
892
+1%
1 247
+40%
1 292
+4%
1 469
+14%
1 419
-3%
1 249
-12%
1 137
-9%
1 243
+9%
1 178
-5%
1 290
+10%
1 364
+6%
1 020
-25%
1 253
+23%
1 086
-13%
1 227
+13%
1 546
+26%
1 465
-5%
1 279
-13%
1 194
-7%
984
-18%
962
-2%
1 190
+24%
1 070
-10%
Investing Cash Flow
Capital Expenditures
(311)
(286)
(2)
(313)
(229)
(207)
(3)
0
0
0
(2)
0
0
0
(3)
0
0
0
(3)
0
0
0
(5)
0
0
0
(9)
0
0
0
(2)
0
0
0
(4)
(4)
(13)
(17)
(18)
(11)
(4)
(1)
(4)
(4)
(2)
(3)
(3)
(3)
(6)
(6)
(7)
(8)
(10)
(9)
(9)
(9)
(5)
(5)
(8)
(8)
(12)
(12)
(17)
(24)
(23)
(23)
(13)
(4)
(7)
(15)
(17)
(20)
(23)
(6)
(8)
(9)
(1)
(11)
(19)
(21)
(23)
(21)
(13)
(8)
(6)
(7)
(3)
(3)
(3)
(11)
(25)
(29)
(33)
(25)
(17)
(20)
Other Items
(2)
(1)
(318)
2
(0)
61
(77)
39
28
(84)
(199)
164
98
49
126
(268)
(305)
(274)
(269)
(355)
(531)
(219)
(704)
(101)
(444)
(946)
(1 083)
(1 858)
(1 486)
(625)
(432)
(393)
(404)
(916)
(790)
(767)
(758)
(1 088)
(1 087)
(2 148)
(2 269)
(2 103)
(2 468)
(1 510)
(1 416)
(1 671)
(1 270)
(551)
(663)
(423)
(295)
(1 928)
(1 697)
(2 657)
(1 526)
(492)
(956)
(1 119)
(2 427)
(4 423)
(4 159)
(3 370)
(3 426)
(691)
(750)
(1 160)
(335)
(1 296)
(2 422)
(979)
(1 958)
(2 109)
2 323
1 086
733
829
(2 538)
(1 668)
(1 404)
(1 330)
(5 025)
(5 665)
(5 692)
(4 418)
(511)
(481)
(491)
(1 781)
231
137
(218)
(350)
(2 729)
(2 896)
(2 582)
(2 275)
Cash from Investing Activities
(312)
N/A
(287)
+8%
(320)
-12%
(312)
+3%
(229)
+27%
(147)
+36%
(79)
+46%
(47)
+40%
(32)
+33%
(114)
-258%
(202)
-77%
164
N/A
98
-40%
49
-50%
123
+153%
(268)
N/A
(305)
-14%
(274)
+10%
(272)
+1%
(355)
-31%
(531)
-49%
(219)
+59%
(709)
-224%
(101)
+86%
(444)
-338%
(946)
-113%
(1 092)
-15%
(1 858)
-70%
(1 486)
+20%
(625)
+58%
(434)
+31%
(393)
+9%
(404)
-3%
(916)
-127%
(794)
+13%
(771)
+3%
(772)
0%
(1 105)
-43%
(1 104)
+0%
(2 160)
-96%
(2 272)
-5%
(2 104)
+7%
(2 472)
-17%
(1 513)
+39%
(1 418)
+6%
(1 674)
-18%
(1 273)
+24%
(554)
+56%
(669)
-21%
(429)
+36%
(302)
+30%
(1 936)
-541%
(1 707)
+12%
(2 666)
-56%
(1 535)
+42%
(501)
+67%
(961)
-92%
(1 124)
-17%
(2 435)
-117%
(4 431)
-82%
(4 171)
+6%
(3 382)
+19%
(3 443)
-2%
(715)
+79%
(773)
-8%
(1 183)
-53%
(348)
+71%
(1 300)
-274%
(2 429)
-87%
(994)
+59%
(1 975)
-99%
(2 129)
-8%
2 300
N/A
1 080
-53%
725
-33%
820
+13%
(2 539)
N/A
(1 679)
+34%
(1 423)
+15%
(1 351)
+5%
(5 048)
-274%
(5 686)
-13%
(5 705)
0%
(4 426)
+22%
(517)
+88%
(488)
+6%
(494)
-1%
(1 784)
-261%
228
N/A
126
-45%
(243)
N/A
(379)
-56%
(2 762)
-629%
(2 921)
-6%
(2 599)
+11%
(2 295)
+12%
Financing Cash Flow
Net Issuance of Common Stock
7
7
13
8
7
6
0
0
0
0
0
0
(153)
(153)
(153)
0
3
3
3
3
6
6
5
5
(1)
(1)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
295
295
295
295
0
0
0
0
0
0
0
0
0
0
0
0
(225)
(232)
(396)
(444)
(270)
(263)
(631)
(602)
(551)
(551)
(649)
(801)
(837)
(856)
(640)
(471)
(435)
(444)
(30)
(28)
(28)
0
0
0
0
0
0
0
0
0
0
0
Net Issuance of Debt
0
0
206
0
0
0
(25)
0
0
0
(74)
0
0
0
(77)
0
0
0
187
0
0
0
1 856
0
0
0
845
0
0
0
140
0
0
350
619
604
1 050
697
610
2 077
1 728
1 678
1 892
627
1 062
1 156
788
151
(94)
(323)
(105)
1 318
1 349
2 016
938
(261)
615
851
1 830
3 857
3 521
2 695
3 150
576
426
1 390
255
1 239
2 299
617
1 693
2 390
(1 917)
(937)
(1 161)
(703)
2 160
1 589
1 485
985
4 346
4 707
4 735
3 171
(287)
(256)
(210)
841
(1 344)
(908)
(580)
(371)
2 116
2 080
1 987
1 913
Cash Paid for Dividends
(46)
(46)
(46)
0
(54)
(54)
(54)
0
(62)
(62)
(62)
0
(69)
(69)
(69)
0
(81)
(81)
(81)
(1 681)
(1 812)
(1 812)
(1 812)
(212)
(260)
(260)
(260)
(260)
(260)
(260)
(260)
(260)
(293)
(293)
(293)
(293)
(312)
(312)
(312)
(312)
(338)
(338)
(338)
(338)
(371)
(371)
(371)
(371)
(397)
(397)
(397)
(397)
(440)
(440)
(440)
(440)
(473)
(473)
(473)
(473)
(526)
(526)
(526)
(526)
(599)
(599)
(599)
(599)
(631)
(631)
(99)
0
(117)
(117)
(343)
0
(334)
(334)
(248)
(905)
(265)
(265)
(657)
(334)
(334)
(334)
(668)
(554)
(554)
(554)
(441)
(448)
(448)
(448)
(454)
(694)
Other
239
233
0
154
77
26
0
(25)
(25)
(25)
0
(342)
(122)
(131)
0
295
79
193
0
1 630
1 928
1 862
0
276
379
327
0
1 158
983
955
0
(34)
30
0
4
280
(6)
4
2
16
11
1
0
(2)
0
0
0
2
0
0
3
4
5
6
5
4
8
9
16
18
14
14
(278)
(281)
(276)
(465)
(180)
(176)
(180)
5
(215)
(214)
(220)
(214)
4
1
6
12
17
19
30
29
28
24
20
20
25
57
15
7
(5)
(34)
(2)
(5)
9
33
Cash from Financing Activities
200
N/A
194
-3%
173
-11%
162
-7%
30
-81%
(22)
N/A
(79)
-263%
(79)
0%
(87)
-10%
(87)
0%
(136)
-57%
(404)
-196%
(344)
+15%
(353)
-3%
(299)
+15%
73
N/A
2
-97%
115
+5 563%
110
-4%
(47)
N/A
122
N/A
56
-54%
49
-12%
70
+42%
118
+69%
66
-44%
585
+787%
898
+54%
723
-19%
695
-4%
(120)
N/A
(295)
-146%
(263)
+11%
(253)
+4%
330
N/A
203
-38%
344
+69%
388
+13%
300
-23%
1 780
+494%
1 400
-21%
1 341
-4%
1 554
+16%
287
-82%
691
+141%
786
+14%
417
-47%
(219)
N/A
(196)
+10%
(425)
-116%
(204)
+52%
1 219
N/A
914
-25%
1 583
+73%
504
-68%
(696)
N/A
150
N/A
387
+158%
1 373
+254%
3 402
+148%
3 009
-12%
2 183
-27%
2 346
+7%
(231)
N/A
(674)
-192%
94
N/A
(920)
N/A
20
N/A
1 218
+5 990%
(272)
N/A
748
N/A
1 475
+97%
(2 805)
N/A
(1 819)
+35%
(2 149)
-18%
(1 846)
+14%
995
N/A
411
-59%
614
+49%
(372)
N/A
3 676
N/A
4 027
+10%
4 076
+1%
2 833
-30%
(629)
N/A
(570)
+9%
(853)
-50%
344
N/A
(1 883)
N/A
(1 455)
+23%
(1 026)
+29%
(853)
+17%
1 666
N/A
1 627
-2%
1 542
-5%
1 252
-19%
Change in Cash
Net Change in Cash
54
N/A
84
+57%
11
-87%
20
+83%
(59)
N/A
(33)
+44%
(23)
+29%
32
N/A
52
+61%
(58)
N/A
(191)
-230%
(124)
+35%
(144)
-16%
(139)
+3%
(27)
+80%
(33)
-21%
(130)
-293%
(36)
+72%
175
N/A
(19)
N/A
87
N/A
402
+362%
(186)
N/A
371
N/A
237
-36%
(252)
N/A
86
N/A
(322)
N/A
(252)
+22%
525
N/A
54
-90%
98
+81%
47
-52%
(382)
N/A
207
N/A
1
-100%
191
+19 040%
(98)
N/A
(165)
-69%
179
N/A
(149)
N/A
(8)
+95%
(86)
-958%
(281)
-227%
57
N/A
(11)
N/A
(2)
+82%
23
N/A
19
-18%
(93)
N/A
228
N/A
200
-12%
148
-26%
(119)
N/A
(25)
+79%
(273)
-976%
5
N/A
196
+3 973%
(113)
N/A
(26)
+77%
(48)
-85%
(146)
-204%
68
N/A
262
+285%
(273)
N/A
260
N/A
(9)
N/A
6
N/A
290
+4 733%
130
-55%
122
-6%
546
+348%
375
-31%
153
-59%
(177)
N/A
266
N/A
(75)
N/A
151
N/A
440
+191%
(586)
N/A
(129)
+78%
(481)
-273%
(339)
+30%
(229)
+32%
(126)
+45%
195
N/A
(261)
N/A
(213)
+18%
(109)
+49%
136
N/A
10
-93%
(38)
N/A
(112)
-195%
(332)
-196%
133
N/A
27
-80%
Free Cash Flow
Free Cash Flow
(145)
N/A
(109)
+25%
156
N/A
(144)
N/A
(89)
+38%
(72)
+19%
132
N/A
159
+20%
170
+8%
143
-16%
145
+1%
116
-20%
102
-12%
166
+62%
146
-12%
162
+11%
173
+7%
123
-29%
334
+171%
384
+15%
495
+29%
565
+14%
470
-17%
403
-14%
563
+40%
628
+12%
584
-7%
638
+9%
511
-20%
455
-11%
606
+33%
785
+30%
714
-9%
787
+10%
667
-15%
565
-15%
606
+7%
603
-1%
622
+3%
547
-12%
720
+32%
754
+5%
828
+10%
943
+14%
782
-17%
874
+12%
851
-3%
793
-7%
878
+11%
755
-14%
727
-4%
909
+25%
931
+2%
955
+3%
997
+4%
915
-8%
811
-11%
927
+14%
941
+2%
995
+6%
1 102
+11%
1 041
-6%
1 148
+10%
1 184
+3%
1 151
-3%
1 326
+15%
1 246
-6%
1 282
+3%
1 494
+17%
1 381
-8%
1 332
-4%
1 180
-11%
857
-27%
886
+3%
1 239
+40%
1 283
+4%
1 468
+14%
1 408
-4%
1 230
-13%
1 116
-9%
1 220
+9%
1 157
-5%
1 277
+10%
1 356
+6%
1 014
-25%
1 246
+23%
1 083
-13%
1 224
+13%
1 543
+26%
1 454
-6%
1 254
-14%
1 165
-7%
951
-18%
937
-1%
1 173
+25%
1 050
-10%
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett