(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 | -7.47%318.2M | -50.72%343.9M | 22.74%697.9M | -17.14%568.6M | -1.63%686.2M | 7.36%697.6M | 0.65%649.8M | -4.96%645.6M | 0.00%679.3M | 11.71%679.3M |
Other non cash items | -128.02%-10.2M | -35.46%36.4M | -18.73%56.4M | 25.05%69.4M | 19.87%55.5M | 9.72%46.3M | -11.34%42.2M | 177.40%47.6M | 0.00%-61.5M | -120.03%-61.5M |
Change in working capital | 120.96%1.98B | -398.59%-9.44B | 535.71%3.16B | -84.14%497.4M | 693.88%3.14B | -122.19%-528.1M | 48.60%2.38B | -47.45%1.6B | 0.00%3.05B | 65.37%3.05B |
-Change in receivables | -1,008.84%-164.5M | -28.46%18.1M | 224.36%25.3M | -76.65%7.8M | 26.04%33.4M | -4.68%26.5M | -24.66%27.8M | --36.9M | ---- | ---- |
-Change in other current assets | 118.63%1.47B | -438.40%-7.88B | 223.71%2.33B | -69.51%719.6M | 18,537.50%2.36B | -100.63%-12.8M | 103.74%2.05B | 906.41%1B | 0.00%99.8M | -81.71%99.8M |
-Change in other current liabilities | 142.83%675.4M | ---1.58B | ---- | ---- | ---- | ---- | ---- | ---- | 0.00%1.77B | 664.03%1.77B |
Cash from discontinued operating activities | ||||||||||
Operating cash flow | 227.71%495.5M | -181.34%-388M | 490.35%477M | -81.83%80.8M | -60.73%444.8M | 99.19%1.13B | -20.33%568.6M | 115.88%713.7M | 0.00%330.6M | -45.78%330.6M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | ||||||||||
Net PPE purchase and sale | -77.27%-15.6M | -31.34%-8.8M | 74.52%-6.7M | -126.72%-26.3M | 56.23%-11.6M | -99.25%-26.5M | 15.82%-13.3M | 46.98%-15.8M | 0.00%-29.8M | -43.27%-29.8M |
Net intangibles purchase and sale | -23.86%-37.9M | 12.07%-30.6M | 20.91%-34.8M | 13.21%-44M | -3.05%-50.7M | -78.91%-49.2M | -3.77%-27.5M | 7.99%-26.5M | 0.00%-28.8M | -22.55%-28.8M |
Net business purchase and sale | -263.25%-145.3M | 33.00%-40M | -113.55%-59.7M | 205.23%440.5M | -471.08%-418.6M | 65.54%-73.3M | -947.78%-212.7M | -222.29%-20.3M | 0.00%16.6M | 127.40%16.6M |
Net other investing changes | ---- | ---- | ---100K | ---- | ---- | 0.00%100K | 0.00%100K | 0.00%100K | 0.00%100K | --100K |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -168.35%-191.6M | 24.28%-71.4M | -124.63%-94.3M | 181.02%382.9M | -231.88%-472.6M | 42.56%-142.4M | -340.32%-247.9M | -766.15%-56.3M | 0.00%-6.5M | -822.22%-6.5M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | ||||||||||
Net issuance payments of debt | -235.41%-250.1M | 146.27%184.7M | 25,100.00%75M | -100.05%-300K | --579.5M | --0 | 266.36%271.5M | ---163.2M | --0 | --0 |
Net common stock issuance | 134.83%20.9M | -34.56%8.9M | 115.14%13.6M | 53.37%-89.8M | -44.38%-192.6M | -1,234.00%-133.4M | -108.24%-10M | 349.28%121.4M | 0.00%-48.7M | -538.74%-48.7M |
Cash dividends paid | -5.94%-335.3M | -9.74%-316.5M | -0.35%-288.4M | -3.16%-287.4M | -5.53%-278.6M | -6.24%-264M | -7.11%-248.5M | 1.15%-232M | 0.00%-234.7M | -10.81%-234.7M |
Net other financing charges | 25.00%-300K | -33.33%-400K | 25.00%-300K | 33.33%-400K | 92.86%-600K | -2,700.00%-8.4M | 0.00%-300K | 25.00%-300K | 0.00%-400K | 63.64%-400K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -281.89%-596.9M | 34.58%-156.3M | 44.63%-238.9M | -915.69%-431.5M | 111.98%52.9M | -2,326.92%-441.7M | 94.08%-18.2M | 3.24%-307.5M | 0.00%-317.8M | 45.67%-317.8M |
Net cash flow | ||||||||||
Beginning cash position | -17.25%3.37B | 1.74%4.07B | 0.40%4B | -1.19%3.99B | 13.64%4.04B | 11.92%3.55B | 11.74%3.17B | 0.00%2.84B | -4.09%2.84B | 1.27%2.96B |
Current changes in cash | 52.41%-293M | -528.16%-615.7M | 346.58%143.8M | 28.29%32.2M | -95.42%25.1M | 81.32%548.5M | -13.55%302.5M | 5,453.97%349.9M | 0.00%6.3M | -75.49%6.3M |
Effect of exchange rate changes | -6.44%-92.5M | -16.96%-86.9M | -355.83%-74.3M | 77.73%-16.3M | -14.55%-73.2M | -151.33%-63.9M | 850.00%124.5M | 85.96%-16.6M | 0.00%-118.2M | -995.45%-118.2M |
End cash position | -11.44%2.99B | -17.25%3.37B | 1.74%4.07B | 0.40%4B | -1.19%3.99B | 13.64%4.04B | 11.92%3.55B | 11.74%3.17B | 0.00%2.84B | -4.09%2.84B |
Free cash flow | 201.64%439.2M | -201.05%-432.1M | 4,401.05%427.6M | -97.38%9.5M | -65.42%362.8M | 102.04%1.05B | -22.57%519.3M | 148.13%670.7M | 0.00%270.3M | -52.11%270.3M |
Currency Unit | CHF | CHF | CHF | CHF | CHF | CHF | CHF | CHF | CHF | CHF |
No Data