Huber+Suhner 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	73.17	71.38	64.22	84.25	86.54	51.86
Depreciation & Amortization	32.47	31.06	28.6	27.72	27.03	22.9
Other Amortization	4.93	4.93	4.34	4.39	6.04	5.25
Loss (Gain) From Sale of Assets	-0.24	-0.22	-0.57	-0.05	-0.18	-0.43
Other Operating Activities	-3.53	-4.03	-3.56	3.89	-5.4	-6.43
Change in Accounts Receivable	-0.15	-76.4	22.71	-23.24	-21.94	9.63
Change in Inventory	5.87	10.01	24.46	-28.01	-32.8	8.52
Change in Accounts Payable	-5.09	51.93	-12.15	15.47	23.97	2.84
Change in Other Net Operating Assets	8.34	1.53	-12.38	2.89	18.38	-7.63
Operating Cash Flow	115.76	90.19	115.66	87.32	101.65	86.5
Operating Cash Flow Growth	-5.34%	-22.02%	32.46%	-14.10%	17.51%	-32.99%
Capital Expenditures	-37.2	-32.32	-44.35	-37.11	-40.1	-32.86
Sale of Property, Plant & Equipment	0.22	0.28	0.85	0.2	0.41	1.81
Cash Acquisitions	-	-	-2.29	-5.33	-1.28	-0.4
Sale (Purchase) of Intangibles	-8.7	-7.03	-7.93	-8.85	-5.69	-6.39
Investment in Securities	-3.29	44.97	-55.09	-0.02	-0.09	-0.08
Other Investing Activities	-0.44	2.27	1.83	1.46	1.67	1.61
Investing Cash Flow	-49.42	8.18	-106.99	-49.66	-45.07	-36.3
Short-Term Debt Repaid	-	-	-	-	-0.63	-0.75
Total Debt Repaid	-	-	-	-	-0.63	-0.75
Net Debt Issued (Repaid)	-	-	-	-	-0.63	-0.75
Repurchase of Common Stock	-2.22	-1.64	-8.96	-63.14	-15.81	-1.15
Common Dividends Paid	-35.08	-31.39	-38.77	-38.24	-25.32	-31.16
Other Financing Activities	-1.32	-0.45	-0.32	-0.64	-0.53	-0.45
Financing Cash Flow	-38.62	-33.48	-48.05	-102.02	-42.28	-33.51
Foreign Exchange Rate Adjustments	-4.27	1.14	-3.66	-4.34	1.99	-4.77
Net Cash Flow	23.45	66.03	-43.04	-68.71	16.29	11.92
Free Cash Flow	78.56	57.87	71.31	50.21	61.55	53.64
Free Cash Flow Growth	2.31%	-18.85%	42.02%	-18.43%	14.75%	-44.97%
Free Cash Flow Margin	8.64%	6.47%	8.38%	5.26%	7.13%	7.27%
Free Cash Flow Per Share	4.26	3.13	3.86	2.67	3.17	2.75
Cash Interest Paid	0.08	0.08	0.04	0.16	0.54	0.22
Cash Income Tax Paid	16.61	13.11	15.41	15.08	14.75	16.49
Levered Free Cash Flow	67.18	41.85	56.44	27.13	38.79	45.96
Unlevered Free Cash Flow	67.52	41.89	56.46	27.24	39.13	46.1
Change in Working Capital	8.96	-12.93	22.63	-32.89	-12.38	13.36

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