Industrivarden AB
STO:INDU A
Cash Flow Statement
Cash Flow Statement
Industrivarden AB
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||||||||
Other Non-Cash Items |
517
|
1 527
|
6 047
|
7 664
|
7 013
|
7 857
|
7 000
|
5 354
|
5 340
|
5 506
|
6 264
|
6 263
|
6 259
|
8 029
|
|
Cash Interest Paid |
27
|
0
|
0
|
0
|
25
|
0
|
0
|
0
|
44
|
0
|
0
|
0
|
169
|
0
|
|
Change in Working Capital |
(26)
|
(182)
|
(170)
|
(170)
|
(25)
|
(140)
|
(154)
|
(129)
|
(103)
|
(165)
|
(114)
|
(155)
|
(200)
|
(235)
|
|
Cash from Operating Activities |
491
N/A
|
1 345
+174%
|
5 877
+337%
|
7 494
+28%
|
6 988
-7%
|
7 717
+10%
|
6 846
-11%
|
5 225
-24%
|
5 237
+0%
|
5 341
+2%
|
6 150
+15%
|
6 108
-1%
|
6 057
-1%
|
7 794
+29%
|
|
Investing Cash Flow | |||||||||||||||
Other Items |
(4 106)
|
(3 872)
|
(3 381)
|
(3 563)
|
(2 258)
|
(2 930)
|
(3 865)
|
(3 653)
|
(3 184)
|
(2 443)
|
(2 396)
|
(2 318)
|
(2 854)
|
(3 309)
|
|
Cash from Investing Activities |
(4 106)
N/A
|
(3 872)
+6%
|
(3 381)
+13%
|
(3 563)
-5%
|
(2 258)
+37%
|
(2 930)
-30%
|
(3 865)
-32%
|
(3 653)
+5%
|
(3 184)
+13%
|
(2 443)
+23%
|
(2 396)
+2%
|
(2 318)
+3%
|
(2 854)
-23%
|
(3 309)
-16%
|
|
Financing Cash Flow | |||||||||||||||
Net Issuance of Debt |
3 559
|
3 366
|
1 192
|
884
|
(567)
|
(662)
|
(51)
|
949
|
960
|
529
|
1 035
|
52
|
2
|
(6)
|
|
Cash Paid for Dividends |
0
|
0
|
(3 590)
|
(3 590)
|
(3 590)
|
(3 590)
|
(2 915)
|
(2 915)
|
(2 915)
|
(2 915)
|
(3 131)
|
(3 131)
|
(3 131)
|
0
|
|
Other |
0
|
125
|
125
|
125
|
124
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Cash from Financing Activities |
3 559
N/A
|
3 491
-2%
|
(2 273)
N/A
|
(2 581)
-14%
|
(4 033)
-56%
|
(4 253)
-5%
|
(2 967)
+30%
|
(1 967)
+34%
|
(1 955)
+1%
|
(2 386)
-22%
|
(2 096)
+12%
|
(3 079)
-47%
|
(3 129)
-2%
|
(3 137)
0%
|
|
Change in Cash | |||||||||||||||
Net Change in Cash |
(56)
N/A
|
964
N/A
|
223
-77%
|
1 350
+505%
|
697
-48%
|
534
-23%
|
14
-97%
|
(395)
N/A
|
98
N/A
|
512
+422%
|
1 658
+224%
|
711
-57%
|
74
-90%
|
1 348
+1 722%
|
|
Free Cash Flow | |||||||||||||||
Free Cash Flow |
491
N/A
|
1 345
+174%
|
5 877
+337%
|
7 494
+28%
|
6 988
-7%
|
7 717
+10%
|
6 846
-11%
|
5 225
-24%
|
5 237
+0%
|
5 341
+2%
|
6 150
+15%
|
6 108
-1%
|
6 057
-1%
|
7 794
+29%
|