(Q3)Sep 30, 2024 | (Q2)Jun 30, 2024 | (Q1)Mar 31, 2024 | (FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Sep 30, 2023 | (Q2)Jun 30, 2023 | (Q1)Mar 31, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | ||||||||||
Net income from continuing operations | 5.61%339M | -25.13%298M | -39.83%278M | -47.90%1.46B | -42.71%283M | -53.34%321M | -50.00%398M | -44.47%462M | 30.39%2.81B | -39.24%494M |
Deferred tax | -16.42%112M | -34.44%99M | -44.58%92M | -50.70%492M | -74.85%41M | -46.18%134M | -47.93%151M | -43.92%166M | 26.33%998M | -47.25%163M |
Other non cash items | 185.71%6M | 128.00%7M | 146.67%7M | -23.08%-48M | 90.91%-1M | 41.67%-7M | -177.78%-25M | -114.29%-15M | -750.00%-39M | ---11M |
Change In working capital | -98.36%-121M | -12.73%-186M | -2,927.27%-333M | -121.52%-192M | -94.29%45M | -138.61%-61M | -73.68%-165M | -126.83%-11M | 220.54%892M | 525.95%788M |
-Change in receivables | -226.26%-250M | -142.53%-148M | -132.64%-299M | 29.80%1.51B | -96.30%45M | 175.00%198M | 323.08%348M | 3,058.62%916M | 136.82%1.16B | 209.45%1.22B |
-Change in other current liabilities | 47.92%71M | 45.88%-105M | 104.65%4M | -459.38%-230M | 103.45%2M | -65.71%48M | -280.39%-194M | -360.61%-86M | -80.95%64M | -228.89%-58M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 19.11%480M | 25.40%316M | -69.57%175M | -61.42%1.7B | -65.21%469M | -60.30%403M | -70.39%252M | -51.68%575M | 78.88%4.4B | 39.83%1.35B |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | ||||||||||
Capital expenditure reported | 0.00%-54M | 11.94%-59M | -66.22%-123M | -25.51%-310M | -3.60%-115M | -17.39%-54M | -48.89%-67M | -64.44%-74M | -21.08%-247M | ---111M |
Net PPE purchase and sale | -63.64%4M | -85.71%2M | -87.18%5M | -15.38%77M | 160.00%13M | -84.06%11M | --14M | 129.41%39M | 313.64%91M | -96.62%5M |
Net business purchase and sale | -64.52%-51M | 50.00%-1M | ---148M | -63.16%-31M | -97.06%2M | 55.07%-31M | 88.89%-2M | --0 | 97.89%-19M | 1,600.00%68M |
Net other investing changes | ---- | ---- | ---- | 55.71%-31M | ---- | ---- | ---- | ---- | -1,650.00%-70M | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -45.31%-93M | -30.56%-47M | -936.00%-259M | -8.97%-243M | -24.21%-118M | -60.00%-64M | 41.94%-36M | 3.85%-25M | 79.35%-223M | -106.52%-95M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | ||||||||||
Net issuance payments of debt | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | -227.87%-200M | ---- |
Net common stock issuance | --0 | --0 | 85.92%-29M | -10.84%-716M | -143.75%-117M | -90.70%-82M | -6.51%-311M | 21.67%-206M | -994.92%-646M | 18.64%-48M |
Cash dividends paid | ---- | 28.84%-1.18B | ---- | -40.05%-1.66B | --0 | ---- | -40.05%-1.66B | ---- | -120.45%-1.19B | --0 |
Net other financing activities | ---- | ---17M | ---- | ---7M | --0 | ---7M | ---- | ---- | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 61.15%-155M | 34.78%-1.38B | 48.85%-178M | -18.12%-3.12B | 32.04%-263M | -113.37%-399M | -26.00%-2.11B | 11.45%-348M | -230.50%-2.64B | -104.76%-387M |
Net cash flow | ||||||||||
Beginning cash position | -67.49%657M | -55.20%1.77B | -46.74%2.01B | 63.91%3.77B | -33.30%1.96B | -7.42%2.02B | 28.49%3.96B | 63.91%3.77B | 34.27%2.3B | 85.68%2.94B |
Current changes in cash | 486.67%232M | 41.54%-1.11B | -229.70%-262M | -208.46%-1.67B | -89.84%88M | -107.61%-60M | -113.63%-1.9B | -73.80%202M | 164.09%1.54B | 18.79%866M |
Effect of exchange rate changes | -1,150.00%-21M | 80.95%-8M | 333.33%28M | -41.79%-95M | -10.26%-43M | 107.14%2M | -281.82%-42M | -209.09%-12M | -1,440.00%-67M | -178.57%-39M |
End cash Position | -55.78%868M | -67.49%657M | -55.20%1.77B | -46.74%2.01B | -46.74%2.01B | -33.30%1.96B | -7.42%2.02B | 28.49%3.96B | 63.91%3.77B | 63.91%3.77B |
Free cash flow | 22.06%426M | 38.92%257M | -89.62%52M | -66.59%1.39B | -71.38%354M | -63.98%349M | -77.05%185M | -56.24%501M | 84.10%4.16B | 36.23%1.24B |
Currency Unit | CHF | CHF | CHF | CHF | CHF | CHF | CHF | CHF | CHF | CHF |
No Data
No Data