Implenia AG (SWX:IMPN)
Switzerland
· Delayed Price · Currency is CHF 36.05
-0.45 (-1.23%)
Mar 3, 2025, 5:31 PM CET
Implenia AG Cash Flow Statement
Financials in millions CHF. Fiscal year is January - December.
Millions CHF. Fiscal year is Jan - Dec.
Fiscal Year | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|
Period Ending | 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 | 2019 - 2015 |
| Net Income | 92.37 | 140.96 | 104.75 | 61.16 | -134.7 | Upgrade
|
| Depreciation & Amortization | 117.42 | 103.78 | 94.21 | 109.96 | 101.95 | Upgrade
|
| Loss (Gain) From Sale of Assets | -20.14 | -19.05 | -17.73 | -62.87 | -4.3 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | - | - | - | 39.92 | Upgrade
|
| Loss (Gain) on Equity Investments | -45.05 | -15.17 | -35.98 | -4.7 | -10.98 | Upgrade
|
| Other Operating Activities | 11.83 | -51.11 | 8.85 | -101.73 | -61.43 | Upgrade
|
| Change in Accounts Receivable | -268.06 | -37.77 | -14.14 | 193.82 | -75.45 | Upgrade
|
| Change in Accounts Payable | 263.68 | -118.7 | -56.33 | -243.86 | -3.95 | Upgrade
|
| Change in Other Net Operating Assets | -108.9 | -33.31 | 44.49 | -21.03 | -12.58 | Upgrade
|
| Operating Cash Flow | 43.16 | -30.37 | 128.13 | -69.25 | -161.53 | Upgrade
|
| Capital Expenditures | -69.05 | -51.64 | -37.15 | -42.65 | -52.61 | Upgrade
|
| Sale of Property, Plant & Equipment | 49.56 | 22.26 | 20.04 | 30.15 | 29.35 | Upgrade
|
| Cash Acquisitions | -64.72 | 60.46 | - | 6.66 | - | Upgrade
|
| Divestitures | - | - | 14.32 | 40.43 | 1.01 | Upgrade
|
| Sale (Purchase) of Intangibles | -11.65 | -8.12 | -1.52 | -4.44 | -8.28 | Upgrade
|
| Investment in Securities | -0.86 | -5.25 | 175.18 | -153.4 | -1.28 | Upgrade
|
| Investing Cash Flow | -96.71 | 17.71 | 170.87 | -123.25 | -31.81 | Upgrade
|
| Long-Term Debt Issued | 176.94 | 34.02 | - | 212 | 111.7 | Upgrade
|
| Long-Term Debt Repaid | -185.29 | -116.46 | -291.52 | -93.92 | -91.85 | Upgrade
|
| Net Debt Issued (Repaid) | -8.35 | -82.44 | -291.52 | 118.08 | 19.85 | Upgrade
|
| Issuance of Common Stock | - | 7.51 | 4.47 | 2.77 | 2 | Upgrade
|
| Repurchase of Common Stock | -0.45 | -16.81 | -5.28 | -3.28 | -2.29 | Upgrade
|
| Common Dividends Paid | -10.93 | -7.34 | - | - | -13.85 | Upgrade
|
| Other Financing Activities | -4.18 | - | -2 | -10.15 | -1.55 | Upgrade
|
| Financing Cash Flow | -23.91 | -99.08 | -294.34 | 107.43 | 4.16 | Upgrade
|
| Foreign Exchange Rate Adjustments | 0.65 | -18.23 | -17.8 | -13.01 | -3.15 | Upgrade
|
| Net Cash Flow | -76.81 | -129.97 | -13.14 | -98.08 | -192.33 | Upgrade
|
| Free Cash Flow | -25.89 | -82.01 | 90.98 | -111.9 | -214.14 | Upgrade
|
| Free Cash Flow Margin | -0.73% | -2.28% | 2.57% | -2.97% | -5.37% | Upgrade
|
| Free Cash Flow Per Share | -1.40 | -4.41 | 4.86 | -5.29 | -11.60 | Upgrade
|
| Cash Interest Paid | 15.48 | 17.07 | 18.2 | 12.8 | 12.22 | Upgrade
|
| Cash Income Tax Paid | 13.81 | 4.77 | 9.35 | 2.05 | 17.78 | Upgrade
|
| Levered Free Cash Flow | -17.46 | 37.95 | 45.98 | -78.4 | 8.68 | Upgrade
|
| Unlevered Free Cash Flow | -4.92 | 47.95 | 58.1 | -68.73 | 17.76 | Upgrade
|
| Change in Net Working Capital | 98.14 | 63.89 | 64.97 | 190.73 | -123.04 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.