(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 | |
---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||
Cash flow from continuing operating activities | ||||||||
Net income from continuing operations | 84.45%138.56M | -44.15%75.12M | -2.82%134.51M | 7.68%138.41M | 7.84%128.54M | -30.66%119.19M | 36.20%171.9M | --126.21M |
Other non cash items | -154.18%-16.09M | 221.72%29.69M | -1.07%9.23M | -30.67%9.33M | 24.45%13.46M | 167.11%10.81M | -195.28%-16.11M | --16.91M |
Change In working capital | 191.27%659.09M | -14.42%226.28M | 161.29%264.39M | -8.61%-431.36M | -4.28%-397.18M | -261.72%-380.87M | 89.05%235.52M | --124.58M |
-Change in receivables | -258.12%-245.93M | -142.21%-68.67M | 150.88%162.71M | 57.04%-319.8M | -72.18%-744.46M | -640.15%-432.38M | 147.79%80.05M | ---167.49M |
-Change in inventory | -248.84%-72.28M | 5.69%-20.72M | 19.26%-21.97M | -226.72%-27.21M | 124.65%21.47M | -305.25%-87.13M | -37.44%-21.5M | ---15.64M |
-Change in other current assets | 241.20%1.09B | 219.71%319.63M | 178.64%99.98M | -158.91%-127.14M | 130.44%215.83M | -50.59%93.66M | -39.42%189.57M | --312.93M |
-Change in other current liabilities | -189.98%-42.53M | -119.40%-14.67M | 394.81%75.59M | -164.92%-25.64M | 219.12%39.5M | -166.99%-33.16M | 304.28%49.49M | ---24.23M |
Cash from discontinued investing activities | ||||||||
Operating cash flow | 105.12%905.28M | -12.30%441.35M | 344.56%503.22M | -10.12%-205.76M | 3.33%-186.85M | -142.78%-193.28M | 42.77%451.8M | --316.45M |
Investing cash flow | ||||||||
Cash flow from continuing investing activities | ||||||||
Net PPE purchase and sale | -30.75%-163.53M | -16.41%-125.07M | 53.17%-107.44M | -8.54%-229.42M | -24.25%-211.38M | -171.56%-170.12M | -37.62%-62.64M | ---45.52M |
Net intangibles purchase and sale | -34.25%-76.01M | 13.59%-56.62M | -15.58%-65.52M | -60.14%-56.69M | -158.59%-35.4M | -25.32%-13.69M | -54.80%-10.92M | ---7.06M |
Net business purchase and sale | 266.36%42.72M | -129.42%-25.68M | -43.29%-11.19M | -781,000.00%-7.81M | 99.99%-1K | 17.79%-8.45M | 74.73%-10.27M | ---40.66M |
Net investment purchase and sale | 11,736.76%43.8M | -98.75%370K | 741.90%29.58M | 357.74%3.51M | -103.30%-1.36M | 231.80%41.3M | -17.82%-31.34M | ---26.6M |
Cash from discontinued investing activities | ||||||||
Investing cash flow | 26.39%-152.37M | -34.55%-207M | 46.69%-153.84M | -16.88%-288.57M | -63.57%-246.9M | -31.06%-150.95M | 3.88%-115.17M | ---119.83M |
Financing cash flow | ||||||||
Cash flow from continuing financing activities | ||||||||
Net issuance payments of debt | 18.53%-354.05M | -1,878.07%-434.56M | -102.75%-21.97M | 37.94%799M | 753.43%579.22M | 191.92%67.87M | -302.05%-73.83M | ---18.36M |
Net common stock issuance | -66.47%-2.53M | 37.15%-1.52M | -108.08%-2.42M | 57.23%-1.16M | -40.08%-2.72M | -104.27%-1.94M | 1,382.98%45.44M | ---3.54M |
Cash dividends paid | -0.00%-89.95M | -5.85%-89.95M | 29.17%-84.98M | -72.80%-119.97M | 0.40%-69.43M | -19.53%-69.71M | -201.44%-58.32M | ---19.35M |
Cash from discontinued financing activities | ||||||||
Financing cash flow | 15.09%-447.43M | -378.87%-526.98M | -116.25%-110.05M | 33.81%677.08M | 13,490.37%506.02M | 95.64%-3.78M | -110.19%-86.71M | ---41.25M |
Net cash flow | ||||||||
Beginning cash position | -27.60%831.68M | 23.67%1.15B | 23.41%928.9M | 8.36%752.69M | -34.35%694.64M | 32.09%1.06B | 22.50%801.01M | --653.87M |
Current changes in cash | 204.39%305.48M | -222.26%-292.62M | 30.96%239.34M | 152.87%182.75M | 120.77%72.27M | -239.25%-348.01M | 60.85%249.91M | --155.37M |
Effect of exchange rate changes | -105.25%-50.12M | -25.14%-24.42M | -198.39%-19.51M | 54.03%-6.54M | 7.51%-14.22M | -316.62%-15.38M | 186.27%7.1M | ---8.23M |
End cash Position | 30.70%1.09B | -27.60%831.68M | 23.67%1.15B | 23.41%928.9M | 8.36%752.69M | -34.35%694.64M | 32.09%1.06B | --801.01M |
Free cash flow | 157.33%661.01M | -21.23%256.87M | 166.01%326.09M | -13.44%-494.02M | -14.17%-435.5M | -201.47%-381.43M | 44.02%375.9M | --261M |
Currency Unit | CHF | CHF | CHF | CHF | CHF | CHF | CHF | CHF |
No Data