APG|SGA SA (SWX:APGN)

APG|SGA Cash Flow Statement

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

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	30.28	26.82	23.39	12.66	13.24
Depreciation & Amortization	9.11	9.45	10.2	9.85	10.01
Other Amortization	0.54	0.74	0.64	0.64	0.55
Loss (Gain) From Sale of Assets	-3.48	-1.25	-1.64	-1.54	-5.93
Other Operating Activities	-0.71	-0.94	-0.41	-1.75	-1.61
Change in Accounts Receivable	-1.81	-4.11	1.55	-8.37	13
Change in Inventory	0.63	-0.45	-0.24	0.38	-1.02
Change in Accounts Payable	5	9.13	5.04	-2.07	-5.52
Change in Other Net Operating Assets	1.45	-4.34	-20.27	0.79	9.96
Operating Cash Flow	40.99	35.04	18.26	10.59	32.67
Operating Cash Flow Growth	16.96%	91.96%	72.40%	-67.59%	-34.44%
Capital Expenditures	-7.52	-5.06	-4.55	-5.56	-8.62
Sale of Property, Plant & Equipment	3.95	1.37	1.79	1.66	8.53
Cash Acquisitions	-	-	-0.64	-5.49	-
Sale (Purchase) of Intangibles	-0.17	-0.03	-1	-1.72	-1.59
Investment in Securities	0.1	-	0.12	6	-5.19
Investing Cash Flow	-3.64	-3.72	-4.28	-5.11	-6.88
Long-Term Debt Repaid	-	-	-	-0.3	-0.05
Total Debt Repaid	-	-	-	-0.3	-0.05
Net Debt Issued (Repaid)	-	-	-	-0.3	-0.05
Issuance of Common Stock	0.54	0.59	0.69	0.7	0.69
Repurchase of Common Stock	-0.16	-0.56	-0.69	-0	-1.64
Common Dividends Paid	-32.95	-32.95	-32.95	-	-
Financing Cash Flow	-32.57	-32.92	-32.96	0.4	-1
Foreign Exchange Rate Adjustments	0.03	-0.11	-0.07	-0.1	0.02
Net Cash Flow	4.81	-1.71	-19.05	5.78	24.83
Free Cash Flow	33.47	29.99	13.71	5.03	24.05
Free Cash Flow Growth	11.62%	118.74%	172.76%	-79.10%	-42.49%
Free Cash Flow Margin	10.17%	9.16%	4.39%	1.88%	9.12%
Free Cash Flow Per Share	11.17	10.01	4.58	1.68	8.03
Levered Free Cash Flow	28.04	25.31	8.41	2.97	22.15
Unlevered Free Cash Flow	28.04	25.31	8.43	2.98	22.16
Change in Net Working Capital	-5.67	-1.15	14.19	8.85	-15.33

Updated Mar 13, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.