Meier Tobler Group AG Cash Flow Statement

Financials in millions CHF. Fiscal year is January - December.

Millions CHF. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
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
Net Income	20.54	21.27	27.15	30.67	15.64	3.86
Depreciation & Amortization	12.9	12.74	12.47	12.1	12.48	13.16
Other Amortization	1.63	1.63	2.03	2.19	2.03	2.84
Loss (Gain) From Sale of Assets	0.02	-2.41	-2.37	-0.1	-0.32	-2.31
Asset Writedown & Restructuring Costs	-	-	-	0.43	0.64	-
Other Operating Activities	-1.36	-1.25	-1.4	4.69	3.85	4.65
Change in Accounts Receivable	0.77	4.22	2.72	-8.62	-0.49	14.47
Change in Inventory	7.34	6.26	1.35	-8.41	-6.63	3.89
Change in Accounts Payable	-3.53	-2.26	2.35	8.09	-10.5	-4.65
Change in Other Net Operating Assets	-7.09	-9.44	-1.38	6.5	1.34	-4.88
Operating Cash Flow	31.21	30.76	42.91	47.54	18.04	31.03
Operating Cash Flow Growth	40.94%	-28.32%	-9.74%	163.52%	-41.86%	-4.99%
Capital Expenditures	-2.55	-2.83	-5.5	-2.35	-5.99	-2.14
Sale of Property, Plant & Equipment	-0.02	0.36	0.85	0.09	0.45	26.36
Divestitures	-	2.5	-	-	-	-
Sale (Purchase) of Intangibles	-16.6	-13.13	-8.48	-5.38	-3.36	-1.49
Sale (Purchase) of Real Estate	-3.83	-4.5	-20.05	-38.08	-16.62	-1.69
Other Investing Activities	0	0.01	0	0.02	-	0.01
Investing Cash Flow	-22.98	-17.6	-32.96	-45.7	-25.5	20.64
Long-Term Debt Issued	-	3	3	-	-	-
Total Debt Issued	15	3	3	-	-	-
Short-Term Debt Repaid	-	-	-	-	-12.65	-3.88
Long-Term Debt Repaid	-	-	-	-26.55	-10	-39.19
Total Debt Repaid	-4	-	-	-26.55	-22.65	-43.08
Net Debt Issued (Repaid)	11	3	3	-26.55	-22.65	-43.08
Repurchase of Common Stock	-4.66	-10.85	-12.06	-11.38	-1.47	-1.13
Common Dividends Paid	-17.48	-14.4	-13.82	-11.95	-	-
Other Financing Activities	3.39	3.38	18.03	28.08	31.6	-2.18
Financing Cash Flow	-7.75	-18.87	-4.85	-21.8	7.48	-46.38
Foreign Exchange Rate Adjustments	0	-	-	0	-0	-
Miscellaneous Cash Flow Adjustments	-0	-	-	-	-	-
Net Cash Flow	0.48	-5.7	5.09	-19.95	0.02	5.29
Free Cash Flow	28.66	27.93	37.41	45.19	12.05	28.89
Free Cash Flow Growth	73.92%	-25.35%	-17.20%	274.95%	-58.28%	-5.00%
Free Cash Flow Margin	5.82%	5.63%	6.85%	8.12%	2.36%	5.93%
Free Cash Flow Per Share	2.60	2.52	3.27	3.83	1.01	2.41
Cash Interest Paid	0.85	0.86	0.47	0.42	0.9	2.18
Cash Income Tax Paid	7.78	7.06	8.53	2.35	1.62	0.32
Levered Free Cash Flow	14.02	18.02	31.51	38.59	13.06	32.76
Unlevered Free Cash Flow	14.59	18.56	31.8	38.86	13.65	34.2
Change in Working Capital	-2.52	-1.22	5.04	-2.43	-16.28	8.84

Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.