Jungfraubahn Holding AG Cash Flow Statement

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

Millions CHF. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	78.16	75.69	79.15	43.57	-0.46
Depreciation & Amortization	39.5	37.73	36.28	40.18	37.23
Other Amortization	-	1.35	3.49	2.12	2.38
Loss (Gain) From Sale of Assets	-0.12	-0.15	-0.07	-0.13	-
Loss (Gain) From Sale of Investments	0	0	-	0.01	-
Stock-Based Compensation	-	2.79	2.27	2.26	2.8
Other Operating Activities	3.31	0.29	0.54	-0.98	-1.43
Change in Accounts Receivable	-1.83	2.73	3.27	-13.53	-3.76
Change in Inventory	-0.12	-0.49	-0.48	-0.16	0.71
Change in Accounts Payable	-5.3	0.95	-0.89	7.45	0.15
Change in Unearned Revenue	-1.19	-8.25	6.46	7.17	1.22
Change in Other Net Operating Assets	-3.54	16.35	-33.68	-0.65	1.21
Operating Cash Flow	108.88	128.97	96.33	87.31	40.02
Operating Cash Flow Growth	-15.58%	33.88%	10.33%	118.16%	31.84%
Capital Expenditures	-32.41	-44.28	-36.83	-28.95	-63.88
Sale of Property, Plant & Equipment	0.14	0.6	0.07	0.13	-
Sale (Purchase) of Intangibles	-2.03	-2.33	-0.62	-0.13	-1.48
Investment in Securities	-54.95	0.05	-21.95	0.04	0.05
Other Investing Activities	-0.07	-	-	-	-
Investing Cash Flow	-89.32	-45.97	-59.33	-28.9	-65.32
Long-Term Debt Issued	3.06	5.19	21.53	13.21	26.22
Short-Term Debt Repaid	-4.03	-0.74	-6.84	-45.74	-0.42
Total Debt Repaid	-4.03	-0.74	-6.84	-45.74	-0.42
Net Debt Issued (Repaid)	-0.97	4.45	14.69	-32.54	25.79
Issuance of Common Stock	22.41	15.42	1.12	1.02	0.92
Repurchase of Common Stock	-1.54	-	-41.83	-3.39	-3.63
Common Dividends Paid	-43.03	-36.86	-20.99	-	-
Other Financing Activities	-0.1	0.42	-0	-0	-0.01
Financing Cash Flow	-23.23	-16.56	-47	-34.91	23.07
Net Cash Flow	-3.67	66.44	-10	23.5	-2.22
Free Cash Flow	76.47	84.69	59.5	58.36	-23.86
Free Cash Flow Growth	-9.70%	42.33%	1.95%	-	-
Free Cash Flow Margin	25.02%	28.75%	21.40%	27.27%	-18.25%
Free Cash Flow Per Share	13.31	14.97	10.23	10.03	-4.10
Levered Free Cash Flow	0.83	65.08	41.36	48.93	-52.88
Unlevered Free Cash Flow	1.39	65.26	41.49	49.19	-52.51
Change in Working Capital	-11.98	11.28	-25.32	0.28	-0.49

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