COLTENE Holding AG (SWX:CLTN)

COLTENE Holding AG Cash Flow Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	14.94	20.47	11.95	26	31.71
Depreciation & Amortization	7.22	5.58	5.41	5.37	5.55
Other Amortization	-	1.32	1.44	1.34	0.89
Other Operating Activities	0.91	0.91	-0.82	1.5	-2.7
Change in Accounts Receivable	-5.02	-3.12	0.73	-1.8	4.35
Change in Inventory	-1.41	0.2	1.97	-2.86	-11.44
Change in Accounts Payable	0.14	0.12	3.47	-3.67	4.47
Change in Other Net Operating Assets	-3	3.08	1.83	-2.47	-0.32
Operating Cash Flow	13.78	28.56	25.98	23.42	32.52
Operating Cash Flow Growth	-51.77%	9.96%	10.91%	-27.97%	-6.58%
Capital Expenditures	-4.6	-4.79	-6.87	-5.49	-7.69
Sale of Property, Plant & Equipment	0.13	0.09	0.12	0.12	0.11
Sale (Purchase) of Intangibles	-1.34	-0.82	-1.82	-2.83	-2.22
Investment in Securities	0.15	-3	-	-	-
Other Investing Activities	0	-	-	-	-
Investing Cash Flow	-5.66	-8.53	-8.56	-8.2	-9.8
Long-Term Debt Issued	47	40	48	37.02	4.5
Total Debt Issued	47	40	48	37.02	4.5
Long-Term Debt Repaid	-40	-45	-50.07	-32.88	-22.13
Net Debt Issued (Repaid)	7	-5	-2.07	4.14	-17.63
Repurchase of Common Stock	-0.25	-0.12	-0.15	-0.35	-0.28
Common Dividends Paid	-14.93	-11.95	-19.71	-19.72	-17.92
Financing Cash Flow	-8.18	-17.07	-21.94	-15.93	-35.83
Foreign Exchange Rate Adjustments	-1.13	0.53	-1.34	-0.81	0.37
Net Cash Flow	-1.2	3.5	-5.86	-1.51	-12.74
Free Cash Flow	9.17	23.77	19.11	17.93	24.83
Free Cash Flow Growth	-61.41%	24.41%	6.55%	-27.78%	-9.42%
Free Cash Flow Margin	3.81%	9.50%	7.87%	6.71%	8.89%
Free Cash Flow Per Share	1.53	3.98	3.20	3.00	4.16
Cash Interest Paid	-	0.85	0.84	0.23	0.43
Cash Income Tax Paid	-	4.63	6.56	6.24	14.41
Levered Free Cash Flow	8.5	17.38	21.85	10.87	16.3
Unlevered Free Cash Flow	10.1	17.92	22.38	11.02	16.56
Change in Working Capital	-9.29	0.29	8	-10.8	-2.93

Source: S&P Global Market Intelligence. Standard template. Financial Sources.