(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 | -10.80%1.34B | 12.17%1.5B | 25.95%1.34B | 9.70%1.06B | 8.25%966.6M | 3.57%892.9M | 14.06%862.1M | 21.53%755.8M | 5.30%621.9M | 23.89%590.6M |
Other non cash items | 69.11%115.5M | 148.36%68.3M | -70.30%27.5M | 16.62%92.6M | 44.89%79.4M | 281.46%54.8M | -204.50%-30.2M | 435.19%28.9M | 10.20%5.4M | 0.00%4.9M |
Change In working capital | 120.76%71.9M | 1.11%-346.4M | -332.14%-350.3M | 61.05%150.9M | 157.20%93.7M | -70.45%-163.8M | -458.72%-96.1M | 42.86%-17.2M | 23.60%-30.1M | -158.28%-39.4M |
-Change in other current assets | 125.18%82.2M | -0.49%-326.5M | -360.96%-324.9M | 41.32%124.5M | 154.52%88.1M | -86.82%-161.6M | -193.22%-86.5M | -3.87%-29.5M | 27.55%-28.4M | -165.33%-39.2M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 49.61%1.65B | 3.35%1.1B | -22.52%1.06B | 13.14%1.37B | 63.16%1.21B | 14.13%744M | -11.39%651.9M | 25.59%735.7M | 5.66%585.8M | -3.41%554.4M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | ||||||||||
Capital expenditure reported | -5.23%-279.9M | -55.92%-266M | -29.54%-170.6M | 31.51%-131.7M | 19.40%-192.3M | -46.02%-238.6M | -5.49%-163.4M | -8.63%-154.9M | 6.61%-142.6M | 0.78%-152.7M |
Net PPE purchase and sale | -78.03%6.9M | 110.74%31.4M | -14.37%14.9M | 500.00%17.4M | -62.82%2.9M | -6.02%7.8M | 50.91%8.3M | -32.93%5.5M | -48.10%8.2M | 25.40%15.8M |
Net intangibles purchase and sale | --300K | --0 | ---- | -81.25%300K | --1.6M | --0 | ---- | 100.00%200K | --100K | --0 |
Net business purchase and sale | -5,043.29%-3.24B | 121.01%65.6M | -134.38%-312.2M | 92.38%-133.2M | -271.05%-1.75B | -47.07%-471.2M | -1,257.63%-320.4M | 66.04%-23.6M | -1.02%-69.5M | 83.26%-68.8M |
Net investment purchase and sale | ---- | ---- | 77.97%-1.3M | -211.32%-5.9M | 265.63%5.3M | -18.52%-3.2M | -2,800.00%-2.7M | 104.00%100K | -327.27%-2.5M | 139.29%1.1M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -1,980.18%-3.52B | 63.98%-169M | -85.38%-469.2M | 86.89%-253.1M | -173.81%-1.93B | -47.47%-705.2M | -176.90%-478.2M | 16.29%-172.7M | -0.83%-206.3M | 63.14%-204.6M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | ||||||||||
Net issuance payments of debt | 295.59%1.5B | 245.49%378.7M | -22.90%-260.3M | -117.37%-211.8M | -45.40%1.22B | 5,916.15%2.23B | 84.05%-38.4M | -3,389.86%-240.8M | 97.89%-6.9M | -329.68%-326.6M |
Net common stock issuance | 72.60%-5.7M | 11.49%-20.8M | -250.75%-23.5M | -86.11%-6.7M | 99.83%-3.6M | -41,074.51%-2.1B | 84.36%-5.1M | -1,224.14%-32.6M | 252.63%2.9M | -116.24%-1.9M |
Cash dividends paid | -10.43%-492.3M | -25.75%-445.8M | -8.74%-354.5M | -12.18%-326M | -3.12%-290.6M | -15.63%-281.8M | -23.08%-243.7M | -8.32%-198M | -26.42%-182.8M | -11.92%-144.6M |
Net other financing activities | -2,809.38%-186.2M | -3,100.00%-6.4M | 99.75%-200K | -696.97%-78.9M | ---9.9M | ---- | ---- | ---- | ---- | ---6M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 465.74%694.9M | 74.21%-190M | 4.19%-736.8M | -192.92%-769M | 653.21%827.6M | 48.27%-149.6M | 38.90%-289.2M | -153.37%-473.3M | 61.08%-186.8M | -2,108.37%-480M |
Net cash flow | ||||||||||
Beginning cash position | 59.43%1.87B | -10.90%1.18B | 32.52%1.32B | 8.87%995.1M | -11.94%914M | -10.14%1.04B | 7.50%1.16B | 19.54%1.07B | -12.59%898.8M | 3.43%1.03B |
Current changes in cash | -258.64%-1.18B | 622.06%740.8M | -140.39%-141.9M | 217.63%351.3M | 199.82%110.6M | 4.07%-110.8M | -228.76%-115.5M | -53.45%89.7M | 248.00%192.7M | -403.50%-130.2M |
Effect of exchange rate changes | -27.53%-54.2M | -2,261.11%-42.5M | 93.50%-1.8M | 6.10%-27.7M | -125.19%-29.5M | -718.75%-13.1M | 82.42%-1.6M | 46.78%-9.1M | -2,542.86%-17.1M | 107.95%700K |
End cash Position | -65.63%643.9M | 59.43%1.87B | -10.90%1.18B | 32.52%1.32B | 8.87%995.1M | -11.94%914M | -10.14%1.04B | 7.50%1.16B | 19.54%1.07B | -12.59%898.8M |
Free cash flow | 63.77%1.37B | -6.68%833.8M | -28.04%893.5M | 21.54%1.24B | 102.14%1.02B | 3.46%505.4M | -15.89%488.5M | 31.05%580.8M | 10.33%443.2M | -4.38%401.7M |
Currency Unit | CHF | CHF | CHF | CHF | CHF | CHF | CHF | CHF | CHF | CHF |
No Data
No Data