Amber Grid AB
F:AMH
Cash Flow Statement
Cash Flow Statement
Amber Grid AB
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
5
|
6
|
(113)
|
(110)
|
(109)
|
(108)
|
16
|
19
|
19
|
21
|
21
|
20
|
20
|
21
|
(10)
|
(13)
|
(14)
|
(16)
|
(20)
|
(21)
|
(22)
|
(20)
|
13
|
11
|
15
|
18
|
18
|
24
|
23
|
20
|
23
|
19
|
18
|
19
|
16
|
12
|
20
|
20
|
13
|
15
|
4
|
3
|
8
|
9
|
8
|
|
| Depreciation & Amortization |
21
|
23
|
23
|
22
|
20
|
18
|
16
|
17
|
17
|
17
|
16
|
15
|
14
|
15
|
14
|
14
|
13
|
12
|
13
|
12
|
11
|
11
|
10
|
10
|
11
|
11
|
11
|
11
|
11
|
12
|
12
|
12
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
14
|
14
|
15
|
15
|
15
|
|
| Other Non-Cash Items |
(1)
|
(4)
|
119
|
118
|
117
|
117
|
(3)
|
(0)
|
1
|
1
|
5
|
5
|
6
|
5
|
34
|
33
|
33
|
34
|
33
|
34
|
34
|
35
|
2
|
1
|
(1)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(0)
|
0
|
2
|
3
|
3
|
3
|
(6)
|
(5)
|
1
|
1
|
9
|
9
|
9
|
9
|
8
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
0
|
1
|
2
|
2
|
2
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
|
| Cash Interest Paid |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
|
| Change in Working Capital |
0
|
2
|
(2)
|
(2)
|
(1)
|
1
|
(1)
|
1
|
(0)
|
(2)
|
(1)
|
(1)
|
(3)
|
(4)
|
(3)
|
(3)
|
(3)
|
(2)
|
(3)
|
(4)
|
(11)
|
(1)
|
2
|
3
|
8
|
(1)
|
(1)
|
(3)
|
(0)
|
(1)
|
(6)
|
(2)
|
(8)
|
(11)
|
(13)
|
(7)
|
2
|
7
|
15
|
14
|
12
|
7
|
2
|
(7)
|
(9)
|
|
| Cash from Operating Activities |
25
N/A
|
27
+7%
|
26
-1%
|
27
+1%
|
28
+3%
|
28
+0%
|
29
+5%
|
36
+25%
|
37
+1%
|
38
+3%
|
41
+9%
|
39
-5%
|
38
-3%
|
36
-4%
|
35
-4%
|
31
-10%
|
29
-7%
|
28
-6%
|
23
-15%
|
21
-12%
|
13
-35%
|
25
+85%
|
27
+11%
|
26
-6%
|
33
+28%
|
25
-23%
|
25
-2%
|
29
+17%
|
32
+10%
|
28
-12%
|
29
+4%
|
31
+6%
|
25
-18%
|
24
-4%
|
19
-21%
|
22
+14%
|
29
+35%
|
35
+22%
|
41
+16%
|
43
+4%
|
39
-9%
|
34
-14%
|
35
+3%
|
26
-25%
|
22
-16%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(16)
|
(15)
|
(18)
|
(30)
|
(44)
|
(55)
|
(53)
|
(44)
|
(32)
|
(20)
|
(14)
|
(11)
|
(9)
|
(7)
|
(8)
|
(13)
|
(15)
|
(18)
|
(21)
|
(15)
|
(19)
|
(19)
|
(20)
|
(32)
|
(48)
|
(68)
|
(86)
|
(84)
|
(75)
|
(62)
|
(48)
|
(39)
|
(26)
|
(20)
|
(14)
|
(19)
|
(28)
|
(30)
|
(38)
|
(32)
|
(22)
|
(16)
|
(6)
|
(6)
|
(33)
|
|
| Other Items |
0
|
(4)
|
0
|
3
|
0
|
4
|
(0)
|
(0)
|
(0)
|
(0)
|
18
|
20
|
21
|
18
|
4
|
5
|
5
|
11
|
8
|
6
|
5
|
3
|
7
|
7
|
18
|
20
|
15
|
15
|
11
|
10
|
35
|
31
|
28
|
28
|
9
|
16
|
22
|
23
|
20
|
15
|
8
|
6
|
2
|
4
|
1
|
|
| Cash from Investing Activities |
(16)
N/A
|
(20)
-23%
|
(17)
+11%
|
(27)
-57%
|
(44)
-60%
|
(51)
-16%
|
(53)
-5%
|
(44)
+16%
|
(32)
+28%
|
(21)
+36%
|
4
N/A
|
10
+164%
|
12
+24%
|
10
-16%
|
(4)
N/A
|
(8)
-97%
|
(9)
-12%
|
(8)
+18%
|
(12)
-60%
|
(9)
+26%
|
(14)
-57%
|
(15)
-8%
|
(13)
+16%
|
(25)
-95%
|
(30)
-18%
|
(48)
-60%
|
(71)
-48%
|
(69)
+2%
|
(64)
+8%
|
(52)
+19%
|
(13)
+74%
|
(8)
+39%
|
2
N/A
|
7
+305%
|
(5)
N/A
|
(2)
+54%
|
(7)
-185%
|
(7)
0%
|
(17)
-165%
|
(16)
+6%
|
(14)
+14%
|
(11)
+25%
|
(4)
+62%
|
(2)
+60%
|
(32)
-1 890%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Debt |
(2)
|
(4)
|
(12)
|
(8)
|
68
|
93
|
108
|
93
|
13
|
(6)
|
(44)
|
(46)
|
(35)
|
(42)
|
(16)
|
(11)
|
1
|
1
|
3
|
3
|
(2)
|
(4)
|
(8)
|
5
|
6
|
23
|
47
|
42
|
33
|
25
|
(15)
|
(22)
|
(16)
|
(21)
|
(4)
|
(10)
|
(10)
|
(15)
|
(10)
|
(12)
|
(3)
|
(1)
|
(8)
|
(2)
|
23
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
(58)
|
(58)
|
(58)
|
(58)
|
(13)
|
(13)
|
(13)
|
(13)
|
(21)
|
(21)
|
(21)
|
(21)
|
(20)
|
(20)
|
(20)
|
(20)
|
(5)
|
(5)
|
(5)
|
(5)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(10)
|
(10)
|
(10)
|
(10)
|
(12)
|
(12)
|
(12)
|
(12)
|
(20)
|
(20)
|
(20)
|
(20)
|
(11)
|
|
| Other |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
| Cash from Financing Activities |
(3)
N/A
|
(5)
-75%
|
(13)
-186%
|
(9)
+34%
|
9
N/A
|
35
+269%
|
49
+43%
|
35
-30%
|
(1)
N/A
|
(20)
-2 053%
|
(58)
-194%
|
(59)
-2%
|
(57)
+4%
|
(63)
-12%
|
(38)
+40%
|
(33)
+13%
|
(20)
+40%
|
(20)
-1%
|
(18)
+11%
|
(18)
+2%
|
(7)
+57%
|
(9)
-23%
|
(14)
-53%
|
(0)
+99%
|
6
N/A
|
23
+282%
|
47
+104%
|
41
-12%
|
33
-21%
|
24
-26%
|
(16)
N/A
|
(22)
-42%
|
(27)
-21%
|
(32)
-18%
|
(15)
+53%
|
(21)
-38%
|
(23)
-13%
|
(29)
-25%
|
(24)
+18%
|
(27)
-12%
|
(25)
+6%
|
(23)
+7%
|
(31)
-32%
|
(24)
+20%
|
10
N/A
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
7
N/A
|
3
-59%
|
(4)
N/A
|
(9)
-133%
|
(7)
+25%
|
11
N/A
|
25
+122%
|
26
+4%
|
4
-86%
|
(2)
N/A
|
(13)
-426%
|
(10)
+21%
|
(7)
+34%
|
(17)
-150%
|
(7)
+57%
|
(10)
-36%
|
0
N/A
|
(0)
N/A
|
(7)
-3 251%
|
(6)
+10%
|
(8)
-40%
|
(0)
+100%
|
0
N/A
|
0
-28%
|
9
+6 279%
|
0
-96%
|
1
+53%
|
1
+29%
|
0
-49%
|
0
+31%
|
0
-70%
|
0
+78%
|
(0)
N/A
|
(1)
-404%
|
(1)
-10%
|
(1)
-40%
|
(1)
+55%
|
0
N/A
|
0
+9 900%
|
0
-76%
|
(0)
N/A
|
(0)
-200%
|
(0)
-1 400%
|
(0)
+48%
|
0
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
9
N/A
|
12
+27%
|
9
-23%
|
(4)
N/A
|
(16)
-354%
|
(28)
-68%
|
(24)
+13%
|
(8)
+66%
|
5
N/A
|
17
+260%
|
27
+56%
|
28
+4%
|
29
+3%
|
29
-1%
|
27
-7%
|
19
-31%
|
15
-21%
|
9
-37%
|
3
-69%
|
6
+102%
|
(6)
N/A
|
6
N/A
|
7
+26%
|
(6)
N/A
|
(15)
-139%
|
(42)
-180%
|
(62)
-46%
|
(56)
+10%
|
(43)
+22%
|
(34)
+22%
|
(19)
+43%
|
(8)
+59%
|
(1)
+82%
|
3
N/A
|
4
+30%
|
3
-36%
|
1
-77%
|
5
+722%
|
4
-33%
|
11
+211%
|
17
+54%
|
17
0%
|
29
+65%
|
20
-29%
|
(11)
N/A
|
|