dormakaba Holding AG (SWX:DOKA)
Switzerland
· Delayed Price · Currency is CHF 663.00
+6.00 (0.91%)
Apr 2, 2025, 5:31 PM CET
dormakaba Holding AG Cash Flow Statement
Financials in millions CHF. Fiscal year is July - June.
Millions CHF. Fiscal year is Jul - Jun.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Dec '24 Dec 31, 2024 | Jun '24 Jun 30, 2024 | Jun '23 Jun 30, 2023 | Jun '22 Jun 30, 2022 | Jun '21 Jun 30, 2021 | Jun '20 Jun 30, 2020 | 2015 - 2019 |
| Net Income | 67.7 | 42.2 | 45.7 | 19.3 | 100.8 | 84.6 | Upgrade
|
| Depreciation & Amortization | 87.6 | 102.8 | 115.2 | 219.9 | 63.1 | 71.8 | Upgrade
|
| Other Amortization | 25.3 | 25.3 | 21.6 | 19.1 | 15.7 | - | Upgrade
|
| Loss (Gain) From Sale of Assets | -8.4 | -5.5 | - | -1.6 | -0.6 | -2.8 | Upgrade
|
| Other Operating Activities | 63.3 | 25.3 | 74.5 | 16.2 | 103.3 | 91.9 | Upgrade
|
| Change in Accounts Receivable | -1.7 | -26.4 | -4.4 | -54.9 | -29 | 94.7 | Upgrade
|
| Change in Inventory | -33 | -14.3 | 16.8 | -105.1 | -1.1 | -5.6 | Upgrade
|
| Change in Accounts Payable | -1 | 14.8 | -5.9 | 8.5 | 36.2 | 0.1 | Upgrade
|
| Change in Other Net Operating Assets | 76.9 | 122 | 24.9 | 5.9 | 25.1 | -6.6 | Upgrade
|
| Operating Cash Flow | 276.7 | 286.2 | 288.4 | 127.3 | 313.5 | 328.1 | Upgrade
|
| Operating Cash Flow Growth | 0.88% | -0.76% | 126.55% | -59.39% | -4.45% | 16.89% | Upgrade
|
| Capital Expenditures | -65.4 | -61.6 | -61.5 | -52.7 | -46.6 | -59.6 | Upgrade
|
| Sale of Property, Plant & Equipment | 14.7 | 9.4 | 1.1 | 2.7 | 2.9 | 8.8 | Upgrade
|
| Cash Acquisitions | - | -4.2 | -12.3 | -92.1 | -18.6 | -147.2 | Upgrade
|
| Divestitures | -1 | -0.1 | -0.3 | 9.3 | -0.9 | - | Upgrade
|
| Sale (Purchase) of Intangibles | -34.3 | -36.6 | -34.4 | -22.8 | -29.5 | -35.3 | Upgrade
|
| Investment in Securities | 0.7 | 11.9 | -1.8 | -0.3 | -2.8 | 0.9 | Upgrade
|
| Other Investing Activities | -0.4 | -0.4 | -2.6 | -3 | - | - | Upgrade
|
| Investing Cash Flow | -85.7 | -81.6 | -111.8 | -158.9 | -95.5 | -232.4 | Upgrade
|
| Short-Term Debt Issued | - | - | - | 439 | - | 59 | Upgrade
|
| Long-Term Debt Issued | - | 5.9 | 274.2 | - | 0.1 | 2.1 | Upgrade
|
| Total Debt Issued | 5.9 | 5.9 | 274.2 | 439 | 0.1 | 61.1 | Upgrade
|
| Short-Term Debt Repaid | - | -110.8 | -357.5 | - | -128.1 | - | Upgrade
|
| Long-Term Debt Repaid | - | - | -1.9 | -341.2 | -20 | - | Upgrade
|
| Total Debt Repaid | -106.1 | -110.8 | -359.4 | -341.2 | -148.1 | - | Upgrade
|
| Net Debt Issued (Repaid) | -100.2 | -104.9 | -85.2 | 97.8 | -148 | 61.1 | Upgrade
|
| Repurchase of Common Stock | -3.1 | - | -1 | - | - | - | Upgrade
|
| Common Dividends Paid | -33.5 | -39.8 | -48.1 | -52.2 | -43.7 | -66.5 | Upgrade
|
| Other Financing Activities | -30.2 | -33.2 | -43.5 | -46 | -40.2 | -60.4 | Upgrade
|
| Financing Cash Flow | -167 | -177.9 | -177.8 | -0.4 | -231.9 | -65.8 | Upgrade
|
| Foreign Exchange Rate Adjustments | -2.5 | 1.6 | 18.8 | -32.6 | 26.2 | 4.5 | Upgrade
|
| Net Cash Flow | 21.5 | 28.3 | 17.6 | -64.6 | 12.3 | 34.4 | Upgrade
|
| Free Cash Flow | 211.3 | 224.6 | 226.9 | 74.6 | 266.9 | 268.5 | Upgrade
|
| Free Cash Flow Growth | 0.48% | -1.01% | 204.16% | -72.05% | -0.60% | 36.78% | Upgrade
|
| Free Cash Flow Margin | 7.33% | 7.92% | 7.96% | 2.71% | 10.68% | 10.57% | Upgrade
|
| Free Cash Flow Per Share | 49.90 | 53.13 | 53.88 | 17.79 | 63.87 | 64.55 | Upgrade
|
| Cash Interest Paid | 34.6 | 37.2 | 34.1 | 21.6 | 19.9 | 36.3 | Upgrade
|
| Cash Income Tax Paid | 64.8 | 60.6 | 42.3 | 40.3 | 52.1 | 44.7 | Upgrade
|
| Levered Free Cash Flow | 192.53 | 227.2 | 239.68 | 112.54 | 197.94 | 207.21 | Upgrade
|
| Unlevered Free Cash Flow | 213.4 | 250.51 | 265.61 | 125.48 | 210.13 | 230.15 | Upgrade
|
| Change in Net Working Capital | -19.5 | -78.6 | -62.3 | 114.4 | -27.5 | -89 | Upgrade
|
Updated Feb 21, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.