Siegfried Holding AG (SWX: SFZN)
Switzerland
· Delayed Price · Currency is CHF 971.00
-3.00 (-0.31%)
Dec 20, 2024, 4:05 PM CET
Siegfried 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 | 128.86 | 112.69 | 156.49 | 95.6 | 60.87 | 53.15 | Upgrade
|
| Depreciation & Amortization | 85.08 | 80.77 | 80.9 | 81.89 | 54.17 | 50.71 | Upgrade
|
| Other Amortization | 0.58 | 0.58 | 0.85 | 0.93 | 0.9 | 0.84 | Upgrade
|
| Loss (Gain) From Sale of Assets | 0.01 | 0.05 | -0.07 | 0.01 | -0.03 | -0.01 | Upgrade
|
| Asset Writedown & Restructuring Costs | -1.52 | -1.52 | - | - | - | - | Upgrade
|
| Loss (Gain) on Equity Investments | - | - | - | 0.04 | 0.03 | 0.03 | Upgrade
|
| Stock-Based Compensation | 4.81 | 9.5 | 10.34 | 13.76 | 8 | 7.9 | Upgrade
|
| Other Operating Activities | -11.35 | 28.13 | 9.08 | 10.59 | 14.19 | 5.89 | Upgrade
|
| Change in Accounts Receivable | -29.35 | -17.8 | -72.82 | 8.26 | -15.18 | -29.85 | Upgrade
|
| Change in Inventory | 19.82 | -45.05 | -51.46 | -60.33 | -19.42 | -34.49 | Upgrade
|
| Change in Accounts Payable | 7.04 | -11.82 | -9.77 | 32.84 | -16.8 | 14.14 | Upgrade
|
| Change in Other Net Operating Assets | 44.79 | 53.07 | 18.81 | -63.82 | 28.03 | -2.67 | Upgrade
|
| Operating Cash Flow | 248.76 | 208.61 | 142.34 | 119.75 | 114.77 | 65.64 | Upgrade
|
| Operating Cash Flow Growth | 71.73% | 46.56% | 18.87% | 4.34% | 74.84% | -38.07% | Upgrade
|
| Capital Expenditures | -132.49 | -127.44 | -103.59 | -113.1 | -68.76 | -61.63 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.33 | 0.3 | 0.12 | 0.14 | 0.11 | 0.05 | Upgrade
|
| Cash Acquisitions | 0.06 | -10.5 | 11.16 | -136.53 | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | -6.6 | -9.65 | -11.62 | -0.3 | -0.36 | -0.27 | Upgrade
|
| Investment in Securities | -0.01 | - | 0.22 | -0.31 | - | -0.02 | Upgrade
|
| Other Investing Activities | 0.5 | 0.43 | 0.06 | 0.09 | 0.33 | 0.03 | Upgrade
|
| Investing Cash Flow | -138.2 | -146.86 | -103.66 | -250.01 | -68.69 | -61.85 | Upgrade
|
| Long-Term Debt Issued | - | 185.05 | 475 | 755.03 | 421.26 | 25 | Upgrade
|
| Long-Term Debt Repaid | - | -250.05 | -445 | -415 | -416.29 | - | Upgrade
|
| Total Debt Repaid | -125.05 | -250.05 | -445 | -415 | -416.29 | - | Upgrade
|
| Net Debt Issued (Repaid) | -40 | -65 | 30 | 340.03 | 4.97 | 25 | Upgrade
|
| Issuance of Common Stock | 0.92 | 1.02 | 1.09 | 1.5 | 104.48 | 20.89 | Upgrade
|
| Repurchase of Common Stock | -10.38 | -6.48 | -24.1 | -172.66 | -103.86 | -43.01 | Upgrade
|
| Common Dividends Paid | -15.39 | -14.44 | -13.54 | -12.63 | -11.62 | -10.79 | Upgrade
|
| Other Financing Activities | -10.25 | -9.85 | -12.04 | -7.48 | -9.91 | -9.91 | Upgrade
|
| Financing Cash Flow | -75.1 | -94.75 | -18.58 | 148.76 | -15.94 | -17.82 | Upgrade
|
| Foreign Exchange Rate Adjustments | -1.46 | -2.12 | -1.24 | -0.29 | -1.17 | -0.42 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | 0 | - | - | -0 | -0 | 0 | Upgrade
|
| Net Cash Flow | 34.01 | -35.12 | 18.86 | 18.21 | 28.97 | -14.44 | Upgrade
|
| Free Cash Flow | 116.27 | 81.17 | 38.76 | 6.65 | 46.01 | 4.02 | Upgrade
|
| Free Cash Flow Growth | 160.46% | 109.44% | 482.87% | -85.55% | 1045.54% | -91.50% | Upgrade
|
| Free Cash Flow Margin | 9.05% | 6.38% | 3.15% | 0.60% | 5.44% | 0.48% | Upgrade
|
| Free Cash Flow Per Share | 26.87 | 18.87 | 8.98 | 1.53 | 10.72 | 0.95 | Upgrade
|
| Cash Interest Paid | 9.68 | 9.39 | 7.9 | 7.48 | 9.81 | 9.81 | Upgrade
|
| Cash Income Tax Paid | 49.08 | 20.39 | 9.76 | 7.87 | 9.19 | 11.74 | Upgrade
|
| Levered Free Cash Flow | 83.81 | 64.54 | 65.6 | -13.07 | 36.98 | -24.07 | Upgrade
|
| Unlevered Free Cash Flow | 89.93 | 70.34 | 70.33 | -10.66 | 38.76 | -22.22 | Upgrade
|
| Change in Net Working Capital | -25.24 | -6.94 | 53.27 | 79.43 | 4.99 | 55.32 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.