Novartis AG (LON:0QLR)
London · Delayed Price · Currency is GBP · Price in CHF 96.82
+0.62 (0.65%)
At close: Jul 15, 2025
Novartis AG Cash Flow Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Jun '25 Jun 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
Net Income | 13,654 | 11,941 | 14,850 | 6,955 | 24,021 | 8,072 | Upgrade |
Depreciation & Amortization | 4,727 | 4,599 | 5,135 | 4,994 | 4,949 | 5,110 | Upgrade |
Loss (Gain) From Sale of Assets | -261 | -74 | -180 | -308 | -646 | -478 | Upgrade |
Asset Writedown & Restructuring Costs | 1,276 | 1,470 | 3,142 | 1,711 | 648 | 1,354 | Upgrade |
Loss (Gain) From Sale of Investments | 76 | 45 | 106 | 260 | -14,638 | -335 | Upgrade |
Loss (Gain) on Equity Investments | 13 | 38 | 13 | 11 | -214 | -673 | Upgrade |
Stock-Based Compensation | 1,056 | 1,044 | 865 | 791 | 700 | 738 | Upgrade |
Other Operating Activities | 1,520 | 369 | -7,808 | 195 | -607 | 2,590 | Upgrade |
Change in Accounts Receivable | -720 | -931 | -1,504 | -397 | -352 | 137 | Upgrade |
Change in Inventory | -68 | -225 | -546 | -560 | -102 | -543 | Upgrade |
Change in Accounts Payable | 131 | -105 | 479 | -181 | -111 | -324 | Upgrade |
Change in Other Net Operating Assets | -616 | -552 | -332 | -432 | -283 | -1,998 | Upgrade |
Operating Cash Flow | 20,788 | 17,619 | 14,458 | 14,236 | 15,071 | 13,650 | Upgrade |
Operating Cash Flow Growth | 37.99% | 21.86% | 1.56% | -5.54% | 10.41% | 0.18% | Upgrade |
Capital Expenditures | -1,464 | -1,366 | -1,060 | -916 | -1,066 | -1,275 | Upgrade |
Sale of Property, Plant & Equipment | 59 | 86 | 237 | 158 | 211 | 88 | Upgrade |
Cash Acquisitions | -2,148 | -4,018 | -3,561 | -832 | -259 | -10,006 | Upgrade |
Divestitures | 156 | 107 | 3 | -8 | 54 | 49 | Upgrade |
Sale (Purchase) of Intangibles | -2,458 | -2,368 | 262 | -1,153 | -804 | -930 | Upgrade |
Investment in Securities | 532 | 43 | 10,838 | 4,656 | 6,816 | -922 | Upgrade |
Other Investing Activities | 3 | 3 | -1,123 | -437 | -744 | -186 | Upgrade |
Investing Cash Flow | -5,320 | -7,513 | 5,596 | 1,468 | 4,208 | -13,182 | Upgrade |
Short-Term Debt Issued | - | 958 | 546 | 252 | - | 2,261 | Upgrade |
Long-Term Debt Issued | - | 6,143 | - | - | - | 7,126 | Upgrade |
Total Debt Issued | 4,245 | 7,101 | 546 | 252 | - | 9,387 | Upgrade |
Short-Term Debt Repaid | - | -289 | - | - | -3,547 | - | Upgrade |
Long-Term Debt Repaid | - | -2,422 | -2,481 | -2,837 | -2,440 | -2,315 | Upgrade |
Total Debt Repaid | -2,183 | -2,711 | -2,481 | -2,837 | -5,987 | -2,315 | Upgrade |
Net Debt Issued (Repaid) | 2,062 | 4,390 | -1,935 | -2,585 | -5,987 | 7,072 | Upgrade |
Issuance of Common Stock | 26 | 30 | 153 | 100 | 53 | 748 | Upgrade |
Repurchase of Common Stock | -11,046 | -8,331 | -8,719 | -10,652 | -3,057 | -2,842 | Upgrade |
Common Dividends Paid | -7,818 | -7,624 | -7,255 | -7,506 | -7,368 | -6,987 | Upgrade |
Other Financing Activities | -363 | -207 | 3,478 | 81 | 95 | -199 | Upgrade |
Financing Cash Flow | -17,139 | -11,742 | -14,278 | -20,562 | -16,264 | -2,208 | Upgrade |
Foreign Exchange Rate Adjustments | 424 | -298 | 100 | -32 | -266 | 286 | Upgrade |
Net Cash Flow | -1,247 | -1,934 | 5,876 | -4,890 | 2,749 | -1,454 | Upgrade |
Free Cash Flow | 19,324 | 16,253 | 13,398 | 13,320 | 14,005 | 12,375 | Upgrade |
Free Cash Flow Growth | 38.91% | 21.31% | 0.59% | -4.89% | 13.17% | 1.05% | Upgrade |
Free Cash Flow Margin | 35.02% | 31.42% | 28.71% | 30.65% | 31.85% | 24.80% | Upgrade |
Free Cash Flow Per Share | 9.69 | 7.99 | 6.40 | 6.06 | 6.20 | 5.39 | Upgrade |
Cash Interest Paid | 933 | 855 | 751 | 667 | 643 | 703 | Upgrade |
Cash Income Tax Paid | 2,424 | 2,258 | 2,787 | 1,702 | 1,856 | 1,833 | Upgrade |
Levered Free Cash Flow | 14,774 | 12,038 | 12,133 | 7,311 | 11,774 | 11,557 | Upgrade |
Unlevered Free Cash Flow | 15,460 | 12,667 | 12,667 | 7,811 | 12,266 | 12,100 | Upgrade |
Change in Net Working Capital | -1,348 | -295 | 713 | 1,854 | -1,425 | -1,892 | Upgrade |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.