On Holding AG (ONON)
NYSE: ONON · Real-Time Price · USD
56.19
+2.45 (4.56%)
Nov 21, 2024, 4:00 PM EST - Market closed

On Holding AG Cash Flow Statement

Millions CHF. Fiscal year is Jan - Dec.
Fiscal Year
TTM FY 2023 FY 2022 FY 2021 FY 2020 FY 2019
Period Ending
Sep '24 Dec '23 Dec '22 Dec '21 Dec '20 Dec '19
Net Income
12679.657.7-170.2-27.5-1.47
Depreciation & Amortization
90.859.441.226.512.15.34
Other Amortization
5.55.55.24.9--
Loss (Gain) From Sale of Assets
0.40.60.9---
Stock-Based Compensation
54.927.338.3192.448.618.84
Other Operating Activities
55.467.5-16.929.77.85.43
Change in Accounts Receivable
-80.3-46.9-78.6-47-13.5-21.48
Change in Inventory
44.3-10-273-31.8-61.3-12.35
Change in Accounts Payable
34.9-44.365.84.325.63.15
Change in Other Net Operating Assets
131.393.4-67.68.1-6.5-2.68
Operating Cash Flow
463.2232.1-22716.9-14.7-5.22
Capital Expenditures
-57.8-42.8-60.3-24.6-11-7.43
Cash Acquisitions
----0.2--0.32
Sale (Purchase) of Intangibles
-5.5-4.4-22.7-11.6-7.6-1.79
Other Investing Activities
0.10.10.1---
Investing Cash Flow
-63.2-47.1-82.9-36.4-18.6-9.54
Long-Term Debt Issued
-----3
Long-Term Debt Repaid
--25.5-15.4-13.3-6.4-3.2
Net Debt Issued (Repaid)
-46.7-25.5-15.4-13.3-6.4-0.2
Issuance of Common Stock
12.510.126.4618.8133.3-
Other Financing Activities
-13.8-6.4-4.7-9.6-2.1-0.49
Financing Cash Flow
-48-21.86.3595.9124.8-0.69
Foreign Exchange Rate Adjustments
-35-39.621.5-13.9-1-0.2
Miscellaneous Cash Flow Adjustments
------0
Net Cash Flow
317123.6-282.1562.590.5-15.64
Free Cash Flow
405.4189.3-287.3-7.7-25.7-12.65
Free Cash Flow Margin
18.78%10.56%-23.51%-1.06%-6.04%-4.74%
Free Cash Flow Per Share
1.240.59-0.90-0.03-0.10-0.05
Cash Interest Paid
146.54.72.80.60.49
Cash Income Tax Paid
39.128.6314.45.22.16
Levered Free Cash Flow
333.49218.91-284.5107.56-8.65-
Unlevered Free Cash Flow
344.05222.98-281.88109.06-8.46-
Change in Net Working Capital
-122.1-61.1336.7-3.5546.08-
Source: S&P Capital IQ. Standard template. Financial Sources.