(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 | -5.24%597M | -3.82%630M | 29.70%655M | -28.06%505M | 1.74%702M | 3.92%690M | 13.31%664M | 0.34%586M | -12.31%584M | 4.39%666M |
Deferred tax | -6.39%205M | -18.59%219M | 13.50%269M | -24.76%237M | 44.50%315M | 16.58%218M | 1.08%187M | -5.13%185M | -16.67%195M | -0.85%234M |
Other non cash items | -6.85%68M | 46.00%73M | -12.28%50M | -38.04%57M | 142.11%92M | -11.63%38M | -4.44%43M | 4.65%45M | 4.88%43M | 7.89%41M |
Change In working capital | 66.05%-55M | -268.18%-162M | -123.66%-44M | 6,300.00%186M | -103.16%-3M | 9,600.00%95M | -101.33%-1M | -53.13%75M | 246.79%160M | -275.86%-109M |
-Change in receivables | 49.75%-102M | -76.52%-203M | -201.77%-115M | 309.26%113M | -1,700.00%-54M | 96.05%-3M | -985.71%-76M | -111.29%-7M | 152.99%62M | -48.10%-117M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 9.03%1.12B | -11.89%1.03B | -1.43%1.17B | 3.22%1.19B | 6.98%1.15B | 8.81%1.07B | -2.66%987M | 5.74%1.01B | 5.15%959M | -3.80%912M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | ||||||||||
Net PPE purchase and sale | 11.84%-283M | 3.02%-321M | -34.55%-331M | 11.83%-246M | -0.36%-279M | 1.07%-278M | -1.81%-281M | 3.50%-276M | 2.05%-286M | 12.31%-292M |
Net business purchase and sale | 128.13%18M | 69.95%-64M | 49.29%-213M | -362.50%-420M | 455.56%160M | -28.57%-45M | 79.65%-35M | -65.38%-172M | 8.77%-104M | -5.56%-114M |
Net investment purchase and sale | ---- | ---- | --9M | ---- | ---- | ---- | -99.15%2M | 195.16%236M | -24,900.00%-248M | -87.50%1M |
Net other investing changes | 66.67%-1M | -50.00%-3M | 50.00%-2M | -100.00%-4M | 77.78%-2M | 10.00%-9M | -433.33%-10M | --3M | ---- | 0.00%-4M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 34.42%-242M | 29.04%-369M | 20.61%-520M | -555.00%-655M | 68.15%-100M | -0.96%-314M | -54.73%-311M | 67.84%-201M | -56.25%-625M | 5.88%-400M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | ||||||||||
Net issuance payments of debt | -86.21%99M | 10,357.14%718M | -100.79%-7M | 336.53%887M | -193.52%-375M | 8.09%401M | 175.10%371M | -192.51%-494M | 46.70%534M | 7,380.00%364M |
Net common stock issuance | 96.27%-10M | ---268M | --0 | -804.35%-208M | 75.27%-23M | -815.38%-93M | 108.07%13M | -9.52%-161M | -574.19%-147M | 675.00%31M |
Cash dividends paid | 1.50%-590M | 0.00%-599M | -0.17%-599M | -1.53%-598M | -2.79%-589M | -8.52%-573M | -2.13%-528M | 0.96%-517M | -4.61%-522M | -12.39%-499M |
Net other financing activities | -277.78%-34M | 25.00%-9M | -1,100.00%-12M | 91.67%-1M | -500.00%-12M | -300.00%-2M | 125.00%1M | -128.57%-4M | 366.67%14M | 50.00%3M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -87.28%-839M | 50.44%-448M | -399.45%-904M | 86.11%-181M | -252.16%-1.3B | -54.81%-370M | 81.23%-239M | -506.19%-1.27B | -25.00%-210M | 67.44%-168M |
Net cash flow | ||||||||||
Beginning cash position | 9.66%1.62B | -16.19%1.48B | 20.46%1.77B | -15.89%1.47B | 26.03%1.74B | 41.85%1.38B | -34.56%975M | 11.11%1.49B | 39.11%1.34B | -0.62%964M |
Current changes in cash | -80.28%42M | 183.53%213M | -172.86%-255M | 237.80%350M | -165.13%-254M | -10.76%390M | 195.00%437M | -470.97%-460M | -63.95%124M | 4,814.29%344M |
Effect of exchange rate changes | -37.14%-96M | -125.81%-70M | 38.00%-31M | -117.39%-50M | 23.33%-23M | -3.45%-30M | 47.27%-29M | -320.00%-55M | -24.24%25M | 353.85%33M |
End cash Position | -3.33%1.57B | 9.66%1.62B | -16.19%1.48B | 20.46%1.77B | -15.89%1.47B | 26.03%1.74B | 41.85%1.38B | -34.56%975M | 11.11%1.49B | 39.11%1.34B |
Free cash flow | 17.69%825M | -15.85%701M | -10.14%833M | 7.92%927M | 11.56%859M | 11.76%770M | -4.97%689M | 10.18%725M | 8.40%658M | 2.71%607M |
Currency Unit | CHF | CHF | CHF | CHF | CHF | CHF | CHF | CHF | CHF | CHF |
No Data