Rottneros AB
F:RBG
Cash Flow Statement
Cash Flow Statement
Rottneros AB
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||
| Net Income |
412
|
523
|
607
|
550
|
554
|
376
|
240
|
139
|
(5)
|
(16)
|
(26)
|
47
|
(20)
|
(241)
|
(339)
|
|
| Depreciation & Amortization |
147
|
121
|
141
|
141
|
141
|
138
|
119
|
118
|
119
|
123
|
123
|
133
|
138
|
280
|
287
|
|
| Other Non-Cash Items |
(22)
|
(14)
|
(3)
|
(2)
|
0
|
18
|
16
|
(14)
|
(15)
|
(27)
|
(31)
|
0
|
(4)
|
(12)
|
(11)
|
|
| Cash Taxes Paid |
57
|
31
|
31
|
32
|
32
|
34
|
105
|
113
|
115
|
121
|
47
|
34
|
62
|
44
|
43
|
|
| Change in Working Capital |
(250)
|
(175)
|
(202)
|
(148)
|
(49)
|
(131)
|
(103)
|
(139)
|
(39)
|
(31)
|
(63)
|
(165)
|
(286)
|
(165)
|
(72)
|
|
| Cash from Operating Activities |
287
N/A
|
455
+59%
|
543
+19%
|
541
0%
|
646
+19%
|
401
-38%
|
272
-32%
|
104
-62%
|
60
-42%
|
49
-18%
|
3
-94%
|
15
+400%
|
(172)
N/A
|
(138)
+20%
|
(135)
+2%
|
|
| Investing Cash Flow | ||||||||||||||||
| Capital Expenditures |
(143)
|
(130)
|
(115)
|
(112)
|
(115)
|
(134)
|
(225)
|
(205)
|
(266)
|
(356)
|
(348)
|
(450)
|
(405)
|
(301)
|
(232)
|
|
| Other Items |
0
|
0
|
2
|
0
|
38
|
76
|
120
|
65
|
33
|
(1)
|
(45)
|
14
|
8
|
4
|
4
|
|
| Cash from Investing Activities |
(141)
N/A
|
(128)
+9%
|
(113)
+12%
|
(112)
+1%
|
(77)
+31%
|
(58)
+25%
|
(105)
-81%
|
(140)
-33%
|
(233)
-66%
|
(357)
-53%
|
(393)
-10%
|
(436)
-11%
|
(397)
+9%
|
(297)
+25%
|
(228)
+23%
|
|
| Financing Cash Flow | ||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
291
|
|
| Net Issuance of Debt |
(274)
|
(283)
|
(41)
|
(34)
|
(34)
|
(20)
|
(21)
|
(20)
|
(21)
|
19
|
171
|
318
|
511
|
502
|
79
|
|
| Cash Paid for Dividends |
(68)
|
(159)
|
(91)
|
(91)
|
(91)
|
(213)
|
(213)
|
(213)
|
(289)
|
(76)
|
(76)
|
(76)
|
0
|
0
|
0
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
2
|
203
|
0
|
0
|
|
| Cash from Financing Activities |
(342)
N/A
|
(442)
-29%
|
(132)
+70%
|
(125)
+5%
|
(125)
N/A
|
(233)
-86%
|
(234)
0%
|
(233)
+0%
|
(310)
-33%
|
(57)
+82%
|
94
N/A
|
244
+160%
|
513
+110%
|
504
-2%
|
373
-26%
|
|
| Change in Cash | ||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
|
| Net Change in Cash |
(196)
N/A
|
(115)
+41%
|
298
N/A
|
304
+2%
|
444
+46%
|
110
-75%
|
(67)
N/A
|
(269)
-301%
|
(483)
-80%
|
(365)
+24%
|
(296)
+19%
|
(177)
+40%
|
(57)
+68%
|
68
N/A
|
10
-85%
|
|
| Free Cash Flow | ||||||||||||||||
| Free Cash Flow |
144
N/A
|
325
+126%
|
428
+32%
|
429
+0%
|
531
+24%
|
267
-50%
|
47
-82%
|
(101)
N/A
|
(206)
-104%
|
(307)
-49%
|
(345)
-12%
|
(435)
-26%
|
(577)
-33%
|
(439)
+24%
|
(367)
+16%
|
|