(FY)Dec 31, 2023 | (FY)Dec 31, 2022 | (FY)Dec 31, 2021 | (FY)Dec 31, 2020 | (FY)Dec 31, 2019 | (FY)Dec 31, 2018 | (FY)Dec 31, 2017 | (FY)Dec 31, 2016 | (FY)Dec 31, 2015 | (FY)Dec 31, 2014 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | ||||||||||
Net income from continuing operations | -43.23%246.81M | 8.89%434.78M | 332.75%399.29M | -70.05%92.27M | 10.89%308.03M | -1.57%277.79M | 22.92%282.22M | 221.07%229.6M | -54.69%71.51M | 55.95%157.83M |
Deferred tax | 55.23%98.81M | -18.49%63.66M | 260.90%78.1M | -62.33%21.64M | 18.09%57.44M | 19.02%48.64M | 654.13%40.87M | -184.90%-7.38M | -55.67%8.69M | 4.86%19.6M |
Other non cash items | 63.08%33.27M | 198.96%20.4M | -75.11%6.83M | 88.86%27.42M | 22.66%14.52M | 208.12%11.84M | 49.22%3.84M | -19.08%2.57M | -7.12%3.18M | -7.31%3.43M |
Change In working capital | 56.85%-75.03M | -1,099.62%-173.9M | -54.94%17.4M | 178.24%38.61M | 18.88%-49.34M | 6.57%-60.83M | -57.13%-65.11M | -307.67%-41.44M | 216.26%19.95M | -1,517.62%-17.16M |
-Change in receivables | 56.49%-76.01M | -66.99%-174.71M | -297.16%-104.63M | 166.44%53.07M | -34.90%-79.87M | -25.22%-59.21M | -42.41%-47.28M | -620.18%-33.2M | 141.28%6.38M | -219.81%-15.46M |
-Change in inventory | 7.39%-84.13M | -145.94%-90.85M | -172.25%-36.94M | 67.77%-13.57M | -57.57%-42.09M | 21.49%-26.71M | -71.37%-34.03M | -2,583.24%-19.86M | 87.55%-740K | -1,047.10%-5.94M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 21.39%503.95M | -25.91%415.16M | 48.78%560.3M | -0.50%376.59M | 36.59%378.48M | 27.52%277.1M | 17.62%217.29M | -0.46%184.74M | 26.98%185.6M | -3.52%146.16M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | ||||||||||
Net PPE purchase and sale | 4.85%-153.77M | -53.72%-161.61M | -48.40%-105.13M | 47.37%-70.84M | -44.85%-134.6M | -39.62%-92.92M | -69.91%-66.55M | -22.17%-39.17M | -89.99%-32.06M | -54.73%-16.88M |
Net intangibles purchase and sale | -5.42%-35.66M | -113.54%-33.83M | -41.11%-15.84M | 26.43%-11.23M | 9.22%-15.26M | -145.42%-16.81M | 8.98%-6.85M | -141.68%-7.53M | -58.55%-3.11M | -12.68%-1.96M |
Net business purchase and sale | 26.39%-180.33M | -1,965.67%-244.99M | 79.66%-11.86M | 34.84%-58.3M | -13.98%-89.47M | 64.65%-78.49M | -439.09%-222.06M | -344.06%-41.19M | -134.18%-9.28M | 89.57%-3.96M |
Net investment purchase and sale | 6,224.15%18.59M | 103.47%294K | -40.64%-8.48M | -3,868.13%-6.03M | --160K | --0 | 8,852.30%30.46M | 96.33%-348K | 12.38%-9.48M | 33.03%-10.82M |
Net other investing changes | -4.93%1M | 103.13%1.05M | -4,829.87%-33.72M | -30.98%713K | -49.41%1.03M | 137.17%2.04M | 34.11%861K | -8.29%642K | -34.88%700K | 173.54%1.08M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 19.63%-349.33M | -148.07%-434.66M | -20.98%-175.22M | 38.93%-144.83M | -18.97%-237.15M | 31.93%-199.33M | -251.20%-292.85M | -73.37%-83.39M | -85.50%-48.1M | 58.57%-25.93M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | ||||||||||
Net issuance payments of debt | -4,180.23%-250.01M | -56.55%-5.84M | -101.36%-3.73M | 10,083.30%275.04M | ---2.76M | --0 | --1.47M | --0 | ---- | ---- |
Net common stock issuance | -974.45%-18.31M | -48.65%2.09M | 194.57%4.08M | -1,860.00%-4.31M | -73.77%245K | -99.64%934K | 233.24%257.78M | -1,459.33%-193.47M | 8.52%14.23M | -6.46%13.12M |
Cash dividends paid | -18.63%-127.45M | -17.56%-107.43M | -0.16%-91.38M | -9.75%-91.23M | -10.66%-83.13M | -15.32%-75.12M | -3.15%-65.14M | -7.83%-63.15M | -0.51%-58.56M | -0.72%-58.26M |
Net other financing activities | 100.01%1K | -67.29%-13.96M | -834,100.00%-8.34M | 100.00%-1K | -11,653.10%-47.37M | ---403K | ---- | ---- | ---224.53M | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -175.03%-424.4M | -17.58%-154.31M | -185.59%-131.24M | 197.98%153.33M | -101.77%-156.49M | -140.27%-77.56M | 174.92%192.57M | 6.42%-257.05M | -510.51%-274.67M | -128.90%-44.99M |
Net cash flow | ||||||||||
Beginning cash position | -20.94%696.1M | 39.26%880.42M | 142.96%632.2M | -6.63%260.21M | -1.11%278.67M | 71.81%281.82M | -48.47%164.02M | -30.72%318.3M | 19.70%459.42M | 173.16%383.8M |
Current changes in cash | -55.21%-269.78M | -168.47%-173.81M | -34.08%253.85M | 2,641.08%385.1M | -7,282.46%-15.16M | -99.82%211K | 175.16%117.01M | -13.50%-155.69M | -282.31%-137.17M | -69.23%75.24M |
Effect of exchange rate changes | -52.40%-16.01M | -86.79%-10.51M | 57.09%-5.63M | -296.43%-13.11M | 1.37%-3.31M | -529.87%-3.35M | -45.11%780K | 135.96%1.42M | -1,126.49%-3.95M | 130.43%385K |
End cash Position | -41.06%410.31M | -20.94%696.1M | 39.26%880.42M | 142.96%632.2M | -6.63%260.21M | -1.11%278.67M | 71.81%281.82M | -48.47%164.02M | -30.72%318.3M | 19.70%459.42M |
Free cash flow | 43.14%314.52M | -49.99%219.72M | 49.17%439.33M | 28.83%294.53M | 36.60%228.62M | 16.32%167.37M | 4.23%143.89M | -8.23%138.05M | 18.14%150.42M | -8.30%127.32M |
Currency Unit | CHF | CHF | CHF | CHF | CHF | CHF | CHF | CHF | CHF | CHF |
No Data
No Data