Schindler Holding AG (SWX: SCHN)
Switzerland
· Delayed Price · Currency is CHF 229.00
-3.50 (-1.51%)
Sep 4, 2024, 1:44 PM CET
Schindler Holding AG Cash Flow Statement
Financials in millions CHF. Fiscal year is January - December.
Millions CHF. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Jun '24 Jun 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
| Net Income | 902 | 866 | 610 | 828 | 722 | 863 | Upgrade
|
| Depreciation & Amortization | 347 | 349 | 344 | 339 | 348 | 316 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | - | - | - | 23 | - | Upgrade
|
| Loss (Gain) From Sale of Investments | -10 | -10 | -2 | -9 | -3 | - | Upgrade
|
| Stock-Based Compensation | 18 | 18 | 24 | 19 | 33 | 24 | Upgrade
|
| Provision & Write-off of Bad Debts | 89 | 89 | 64 | 28 | 52 | 36 | Upgrade
|
| Other Operating Activities | 20 | 2 | 23 | 50 | 134 | -48 | Upgrade
|
| Change in Accounts Receivable | -54 | -54 | -132 | -240 | -85 | -196 | Upgrade
|
| Change in Inventory | 63 | 63 | -283 | -183 | -25 | -21 | Upgrade
|
| Change in Accounts Payable | 66 | 66 | 48 | 108 | 65 | 50 | Upgrade
|
| Change in Unearned Revenue | -87 | -87 | 67 | 368 | 202 | 161 | Upgrade
|
| Change in Other Net Operating Assets | 72 | -31 | -75 | 6 | 115 | - | Upgrade
|
| Operating Cash Flow | 1,426 | 1,271 | 688 | 1,314 | 1,581 | 1,185 | Upgrade
|
| Operating Cash Flow Growth | 56.70% | 84.74% | -47.64% | -16.89% | 33.42% | 17.91% | Upgrade
|
| Capital Expenditures | -102 | -96 | -117 | -114 | -129 | -220 | Upgrade
|
| Sale of Property, Plant & Equipment | 7 | 39 | 25 | 37 | 21 | 54 | Upgrade
|
| Cash Acquisitions | -75 | -69 | -164 | -141 | -123 | -50 | Upgrade
|
| Sale (Purchase) of Intangibles | -4 | -6 | -9 | -15 | -11 | -48 | Upgrade
|
| Investment in Securities | -368 | 176 | -377 | -138 | -364 | -171 | Upgrade
|
| Investing Cash Flow | -542 | 44 | -646 | -374 | -607 | -440 | Upgrade
|
| Long-Term Debt Issued | - | - | 3 | 7 | 18 | 12 | Upgrade
|
| Long-Term Debt Repaid | - | -550 | -154 | -152 | -271 | -147 | Upgrade
|
| Net Debt Issued (Repaid) | -147 | -550 | -151 | -145 | -253 | -135 | Upgrade
|
| Issuance of Common Stock | - | - | 3 | 5 | 4 | 15 | Upgrade
|
| Repurchase of Common Stock | -27 | -4 | -49 | - | -14 | -26 | Upgrade
|
| Common Dividends Paid | -538 | -430 | -431 | -430 | -430 | -429 | Upgrade
|
| Other Financing Activities | -59 | -69 | -55 | -44 | -111 | -40 | Upgrade
|
| Financing Cash Flow | -771 | -1,053 | -683 | -614 | -804 | -615 | Upgrade
|
| Foreign Exchange Rate Adjustments | -27 | -79 | -47 | 32 | -57 | -8 | Upgrade
|
| Net Cash Flow | 86 | 183 | -688 | 358 | 113 | 122 | Upgrade
|
| Free Cash Flow | 1,324 | 1,175 | 571 | 1,200 | 1,452 | 965 | Upgrade
|
| Free Cash Flow Growth | 63.66% | 105.78% | -52.42% | -17.36% | 50.47% | 26.97% | Upgrade
|
| Free Cash Flow Margin | 11.65% | 10.22% | 5.03% | 10.68% | 13.65% | 8.56% | Upgrade
|
| Free Cash Flow Per Share | 12.29 | 10.91 | 5.30 | 11.14 | 13.49 | 8.97 | Upgrade
|
| Cash Interest Paid | 29 | 25 | 23 | 21 | 21 | 27 | Upgrade
|
| Cash Income Tax Paid | 265 | 226 | 237 | 267 | 238 | 209 | Upgrade
|
| Levered Free Cash Flow | 1,085 | 992.88 | 498.5 | 1,060 | 1,297 | 923.13 | Upgrade
|
| Unlevered Free Cash Flow | 1,096 | 1,009 | 512.88 | 1,073 | 1,310 | 941.88 | Upgrade
|
| Change in Net Working Capital | -89 | -6 | 291 | -118 | -418 | -93 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.