(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 | -12.64%617M | -6.54%706.3M | 17.66%755.7M | -0.71%642.3M | 8.32%646.9M | 13.23%597.2M | -3.79%527.4M | 29.78%548.2M | -15.28%422.4M | 14.41%498.6M |
Deferred tax | 260.69%124.8M | -73.91%34.6M | 18.39%132.6M | 16.79%112M | 6.56%95.9M | 6.01%90M | 2.78%84.9M | 57.63%82.6M | -31.59%52.4M | 10.37%76.6M |
Other non cash items | 34.73%45M | 18.44%33.4M | -8.74%28.2M | 26.64%30.9M | 75.54%24.4M | -46.74%13.9M | -6.12%26.1M | -39.70%27.8M | 132.83%46.1M | -24.43%19.8M |
Change In working capital | 135.34%29.3M | -399.28%-82.9M | 5.32%27.7M | 108.73%26.3M | 213.51%12.6M | 40.32%-11.1M | -284.16%-18.6M | -75.00%10.1M | 214.77%40.4M | -1,566.67%-35.2M |
-Change in receivables | -2,555.56%-66.3M | -95.52%2.7M | 2,915.00%60.3M | -72.60%2M | -42.97%7.3M | 184.44%12.8M | 115.31%4.5M | -241.35%-29.4M | 900.00%20.8M | -271.43%-2.6M |
-Change in inventory | 137.31%19.7M | 22.12%-52.8M | -911.94%-67.8M | 36.79%-6.7M | -116.33%-10.6M | 73.51%-4.9M | -611.54%-18.5M | -126.80%-2.6M | 127.71%9.7M | -379.45%-35M |
-Change in other current assets | 526.44%74.2M | -367.69%-17.4M | -79.62%6.5M | 184.82%31.9M | 38.27%11.2M | 171.68%8.1M | -139.37%-11.3M | 5.90%28.7M | 1,326.32%27.1M | -74.32%1.9M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 16.56%857.9M | -26.32%736M | 10.99%998.9M | 7.91%900M | 11.57%834M | 16.72%747.5M | -10.46%640.4M | 16.84%715.2M | 6.36%612.1M | 2.79%575.5M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | ||||||||||
Net PPE purchase and sale | -29.62%-193M | 10.36%-148.9M | -13.15%-166.1M | 10.27%-146.8M | -6.37%-163.6M | 1.09%-153.8M | -17.01%-155.5M | 5.74%-132.9M | -37.83%-141M | -7.46%-102.3M |
Net business purchase and sale | ---- | ---- | --4.6M | --0 | ---- | ---- | -70.43%9.7M | 102.77%32.8M | ---1.19B | --0 |
Net investment purchase and sale | ---- | ---- | ---- | 200.00%20M | ---20M | --0 | ---- | ---- | ---- | ---- |
Net other investing changes | -46.67%-2.2M | 11.76%-1.5M | 19.05%-1.7M | 32.26%-2.1M | -10.71%-3.1M | -40.00%-2.8M | -300.00%-2M | -400.00%-500K | -100.14%-100K | 858.33%72.8M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -28.70%-190.6M | 8.47%-148.1M | -26.60%-161.8M | 30.92%-127.8M | -18.14%-185M | -5.95%-156.6M | -48.24%-147.8M | 92.48%-99.7M | -4,938.78%-1.33B | 74.19%-26.3M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | ||||||||||
Net issuance payments of debt | 20.02%293.1M | 4,103.28%244.2M | 88.56%-6.1M | 12.48%-53.3M | -34.44%-60.9M | 67.01%-45.3M | 20.54%-137.3M | -118.15%-172.8M | 22,764.29%951.9M | -5.00%-4.2M |
Net common stock issuance | 50.63%-329.5M | -87.00%-667.4M | -71.18%-356.9M | -402.41%-208.5M | 84.95%-41.5M | -205.09%-275.8M | -24.01%-90.4M | 64.32%-72.9M | -387.59%-204.3M | -56.34%-41.9M |
Cash dividends paid | 2.17%-423.7M | -7.07%-433.1M | -0.12%-404.5M | -3.86%-404M | -2.15%-389M | -3.37%-380.8M | -19.11%-368.4M | 0.45%-309.3M | -10.18%-310.7M | -13.62%-282M |
Net other financing activities | -20.59%-4.1M | -100.00%-3.4M | 22.73%-1.7M | 8.33%-2.2M | 61.29%-2.4M | -376.92%-6.2M | 0.00%-1.3M | -8.33%-1.3M | 86.52%-1.2M | -1,680.00%-8.9M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 43.33%-499.7M | -11.42%-881.8M | -12.75%-791.4M | -35.55%-701.9M | 27.49%-517.8M | -17.97%-714.1M | -7.53%-605.3M | -234.76%-562.9M | 223.95%417.7M | -20.36%-337M |
Net cash flow | ||||||||||
Beginning cash position | -59.75%205.7M | 9.05%511M | 14.82%468.6M | 44.61%408.1M | -31.62%282.2M | -19.03%412.7M | 10.90%509.7M | -38.70%459.6M | 39.32%749.7M | 48.93%538.1M |
Current changes in cash | 157.03%167.6M | -743.11%-293.9M | -34.99%45.7M | -46.42%70.3M | 206.49%131.2M | -9.32%-123.2M | -314.26%-112.7M | 117.81%52.6M | -239.21%-295.4M | 19.21%212.2M |
Effect of exchange rate changes | -44.74%-16.5M | -245.45%-11.4M | 66.33%-3.3M | -84.91%-9.8M | 27.40%-5.3M | -146.50%-7.3M | 728.00%15.7M | -147.17%-2.5M | 983.33%5.3M | 50.00%-600K |
End cash Position | 73.46%356.8M | -59.75%205.7M | 9.05%511M | 14.82%468.6M | 44.61%408.1M | -31.62%282.2M | -19.03%412.7M | 10.90%509.7M | -38.70%459.6M | 39.32%749.7M |
Free cash flow | 13.75%660.8M | -29.97%580.9M | 10.56%829.5M | 12.47%750.3M | 14.01%667.1M | 21.54%585.1M | -16.44%481.4M | 23.95%576.1M | -1.25%464.8M | 1.91%470.7M |
Currency Unit | CHF | CHF | CHF | CHF | CHF | CHF | CHF | CHF | CHF | CHF |
No Data