Clariant AG
SIX:CLN.SW
11.13 (CHF) • At close November 13, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) CHF.
2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operationele Activiteiten: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Nettowinst
| 78.5 | 78.5 | -39 | 0 | 207 | 104.5 | -305 | -142.5 | 172 | 184.5 | 176 | 101.5 | 91 | 70.5 | 32 | 354.5 | 60 | 37.5 | 86 | 0 | -143 | -55.5 | 69 | 69 | 99.5 | 99.5 | 66.5 | 66.5 | 72 | 72 | 65 | 65 | 61.5 | 61.5 | 28 | 68 | 56 | 87 | 132 | 59 | 74 | -48 | 80 | -204 | 79 | 50 | 99 | 47 | 68 | 20 | 251 | 0 | 0 | 120 | 0 | 0 | 0 | 10 |
Afschrijvingen & Amortisatie
| 59.5 | 59.5 | 116 | 0 | 120 | 60 | 139 | 69.5 | 137 | 68.5 | 136 | 68 | 131 | 65.5 | 132 | 66 | 137 | 68.5 | 181 | 0 | 149 | 92 | 81.5 | 0 | 81 | 81 | 81.5 | 81.5 | 69 | 69 | 68.5 | 68.5 | 64 | 64 | 66 | 64 | 63 | 64 | 73 | 70 | 69 | 70 | 78 | 71 | 67 | 68 | 84 | 81 | 75 | 76 | 76 | 72 | 63 | 47 | 50 | 50 | 53 | 52 |
Uitgestelde Inkomstenbelasting
| 0 | 0 | -11 | 0 | 0 | 0 | 14 | -85.5 | 0 | 0 | 18 | 0 | 0 | 0 | 8 | 0 | 0 | 0 | 20 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Aandelen Gebaseerde Vergoedingen
| 0 | 0 | 0 | 0 | 0 | 0 | 4 | 4 | 0 | 0 | 6 | 6 | 0 | 0 | -5.5 | -5.5 | 0 | 0 | 0 | 0 | 0 | 0 | -1.5 | -1.5 | 0 | 0 | 4.5 | 4.5 | 0 | 0 | 4.5 | 4.5 | 0 | 0 | 15 | 0 | 0 | 0 | 15 | 0 | 0 | 0 | 19 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verandering in Werkkapitaal
| -88.5 | -88.5 | 160 | 0 | -162 | 7 | 255 | 92.5 | -398 | -202.5 | 15 | -68.5 | -320 | -182 | 164 | 2.5 | -221 | -19.5 | 98 | 0 | -2 | 41 | 42.5 | 0 | -130.5 | -130.5 | -19 | -19 | -115 | -115 | 27.5 | 27.5 | -45 | -45 | 205 | -41 | -112 | -120 | 221 | -31 | -205 | -234 | 127 | -44 | -182 | -195 | 143 | 1 | -132 | -89 | 136 | -29 | -137 | -183 | 292 | 57 | -32 | 74 |
Vorderingen
| -12.5 | -12.5 | 54 | 0 | 40 | 20 | 78 | 39 | -118 | -59 | -75 | -37.5 | -116 | -58 | 8 | 4 | 39 | 19.5 | 20 | 0 | -43 | -21.5 | 53 | 0 | -17.5 | -17.5 | -20 | -20 | -30.5 | -30.5 | -11.5 | -11.5 | -28.5 | -28.5 | 11 | -13 | -2 | -75 | 34 | -14 | -23 | -70 | -56 | 40 | 0 | -91 | 0 | 16 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraden
| -39.5 | -39.5 | 112 | 0 | -46 | -23 | 85 | 42.5 | -264 | -132 | -8 | -4 | -218 | -109 | 140 | 70 | -56 | -28 | 49 | 0 | -62 | -31 | -17 | 0 | -61 | -61 | -12 | -12 | -50.5 | -50.5 | 17.5 | 17.5 | -27.5 | -27.5 | 62 | -43 | 2 | -49 | 82 | -36 | -49 | -113 | 102 | -38 | -58 | -117 | 5 | 26 | -31 | -97 | 107 | -25 | -100 | -134 | 53 | -39 | -28 | -64 |
Crediteuren
| -12 | 0 | -24 | 0 | -176 | 0 | 70 | 0 | 7 | 0 | 153 | 0 | 43 | 0 | 124 | 0 | -182 | 0 | 65 | 0 | -84 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overig Werkkapitaal
| -24.5 | -36.5 | 18 | 0 | 20 | 10 | 22 | 11 | -23 | -11.5 | -55 | -27 | -29 | -15 | -108 | -71.5 | -22 | -11 | -36 | 0 | 187 | 93.5 | 6.5 | 0 | -52 | -52 | 13 | 13 | -34 | -34 | 21.5 | 21.5 | 11 | 11 | 143 | 2 | -114 | -71 | 139 | 5 | -156 | -121 | 25 | -6 | -124 | -78 | 138 | -25 | -101 | 8 | 29 | -4 | -37 | -49 | 239 | 96 | -4 | 138 |
Overige Niet-Contante Posten
| 6.5 | 6.5 | 219 | 0 | 326 | -132.5 | 442 | 236 | 711 | -59 | 187 | 67 | 653 | 53.5 | -88 | -277.5 | 566 | -42 | 213 | 0 | 566 | -21 | 22.5 | -67.5 | 1 | 1 | 22.5 | 22.5 | 32 | 32 | 53.5 | 53.5 | 23.5 | 23.5 | 7 | 40 | 44 | -17 | -105 | 28 | 37 | 161 | -138 | 444 | -5 | 5 | -42 | 52 | -14 | -1 | -278 | 62 | -27 | 33 | -65 | 66 | 12 | 23 |
Kasstroom uit Operationele Activiteiten
| 56 | 56 | 355 | 0 | 69 | 39 | 500 | 259.5 | -27 | -8.5 | 330 | 174 | 2 | 7.5 | 256 | 140 | 69 | 44.5 | 370 | 0 | 83 | 56.5 | 214 | 0 | 51 | 51 | 156 | 156 | 58 | 58 | 219 | 219 | 104 | 104 | 306 | 131 | 51 | 14 | 321 | 126 | -62 | -51 | 147 | 267 | -41 | -72 | 284 | 181 | -3 | 6 | 185 | 105 | -101 | 17 | 277 | 173 | 33 | 159 |
Investeringsactiviteiten: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investeringen in Materiële Vaste Activa
| -36 | -36 | -132 | 0 | -75 | -37 | -123 | -60 | -89 | -44 | -227 | -113.5 | -133 | -65 | -198 | -95.5 | -101 | -48 | -193 | 0 | -96 | -43.5 | -80.5 | 0 | -37 | -37 | -81 | -81 | -42.5 | -42.5 | -84 | -84 | -64.5 | -64.5 | -177 | -98 | -72 | -54 | -140 | -74 | -62 | -47 | -90 | -96 | -80 | -53 | -138 | -77 | -75 | -62 | -132 | -94 | -110 | -51 | -111 | -58 | -47 | -26 |
Netto Overnames
| -365.5 | -365.5 | 1 | 0 | 6 | 0 | -58 | -32 | 3 | 0 | -7 | -17.5 | -28 | -28 | 8 | 0 | 5 | -4.5 | 1 | 0 | 12 | 0 | 0 | 0 | 0 | 0 | -0.5 | -0.5 | 29.5 | 29.5 | -185.5 | -185.5 | -25 | -25 | -4 | -14 | 1 | 69 | -22 | -3 | 96 | 50 | -5 | -17 | -214 | 0 | 0 | -3 | 0 | 3 | 8 | 3 | -1,062 | -79 | -1 | 0 | 0 | 5 |
Aankoop van Beleggingen
| 0 | 0 | -1 | 0 | -26 | 0 | -50 | 0 | -253 | 0 | -5 | 0 | 0 | 0 | 0 | 0 | -2 | 0 | -247 | 0 | -42 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 203 | -2 | -161 | -61 | 11 | -67 | 17 | -1 | 3 | -5 | -2 | -16 | 0 | -78 | -199 | 0 | -15 | 0 | 0 | 0 | -1 | 0 | 0 | 0 |
Verkoop/verval van Beleggingen
| 10 | 0 | -178 | 0 | 337 | 0 | -1 | 0 | 132 | 0 | 35 | 0 | 221 | 0 | -237 | 0 | 290 | 0 | 2 | 0 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -141 | 19 | 154 | -1 | 155 | 0 | 13 | 14 | -70 | 2 | 207 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige Investeringsactiviteiten
| 4 | 14 | 113 | 0 | 162.5 | 162.5 | -21 | -21 | 579 | 234 | 1 | 29.5 | -1 | 123 | 1,311 | 537.5 | 7 | 152 | 290 | 0 | 16 | -10.5 | 58 | 0 | -6.5 | -6.5 | -4 | -4 | 131 | 131 | -32.5 | -32.5 | 5.5 | 5.5 | 152 | 6 | -153 | -1 | 10 | -4 | 94 | 50 | 183 | 121 | -7 | -7 | -2 | -2 | -6 | 6 | -94 | -80 | 249 | 376 | -176 | -339 | 0 | -31 |
Kasstroom uit Investeringsactiviteiten
| -387.5 | -387.5 | -197 | 0 | 242 | 125.5 | -232 | -113 | 372 | 190 | -203 | -101.5 | 59 | 30 | 884 | 442 | 199 | 99.5 | -147 | 0 | -108 | -54 | -22.5 | 0 | -43.5 | -43.5 | -85.5 | -85.5 | 118 | 118 | -302 | -302 | -84 | -84 | 33 | -89 | -231 | -48 | 14 | -144 | 143 | 18 | 31 | 9 | 127 | -67 | -126 | -150 | -271 | -45 | -101 | -77 | -813 | 250 | -178 | -339 | -397 | -47 |
Financieringsactiviteiten: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schuldaflossingen
| 0 | 0 | 0 | 0 | -224 | 0 | -34 | 0 | -364 | 0 | -186 | 0 | 0 | 0 | -310 | 0 | 126 | 0 | -35 | 0 | -67 | 0 | 0 | 0 | 10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -243 | 48 | 305 | 37 | -205 | -44 | 0 | 11 | -63 | -36 | -641 | 15 | -2 | 396 | 43 | 111 | 102 | 531 | 189 | 23 | 28 | -22 | 17 | 5 |
Uitgifte van Gewone Aandelen
| 0 | 0 | 0 | 0 | -31 | 0 | -32 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 21 | 33 | 0 | 10 | 0 | 18 | 2 | 0 | 1 | 29 | 0 | 1 | 0 | 2 | 5 | -1 | 353 | 0 | 0 | 0 | 0 | 0 |
Terugkoop van Gewone Aandelen
| -3 | -3 | 0 | 0 | -8 | -4 | -4 | -2 | -4 | -2 | -6 | -3 | -10 | -5 | 0 | 0 | -1 | -0.5 | -9 | 0 | -1 | -0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.5 | -2.5 | -10 | -10 | 0 | 0 | -21 | 0 | 0 | -10 | 0 | -10 | 0 | -3 | -11 | -3 | -88 | -8 | -123 | -9 | 57 | -16 | -20 | -32 | -24 | 0 | 0 | -9 |
Uitgekeerde Dividenden
| -69 | -69 | 0 | 0 | -138 | -69 | -132 | -66 | 0 | 0 | -230 | -115 | 0 | 0 | -989 | -494.5 | 0 | 0 | 0 | 0 | -181 | -90.5 | 0 | 0 | -82.5 | -82.5 | 0 | 0 | -74 | -74 | 0 | 0 | -64.5 | -64.5 | 0 | 0 | -129 | -31 | 0 | 0 | -115 | -5 | 0 | -8 | -105 | 0 | -17 | -4 | -10 | -757 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige Financieringsactiviteiten
| 338.5 | 338.5 | 58 | 0 | -44 | -143 | 50.5 | -51.5 | -41 | -211.5 | -52 | -128 | -13 | -18 | -68 | -201 | -40 | 33 | -45 | 0 | -45 | -71 | -30.5 | 0 | -20 | -10 | -19.5 | -19.5 | -395.5 | -319.5 | 164 | 164 | 118.5 | 118.5 | -41 | -16 | 1 | 5 | -5 | -22 | 12 | -38 | -20 | -21 | -65 | -45 | 59 | -4 | -43 | -17 | -83 | -42 | -121 | 0 | 0 | -14 | -43 | 0 |
Kasstroom uit Financieringsactiviteiten
| 266.5 | 266.5 | 58 | 0 | -414 | -216 | -214 | -119.5 | -409 | -213.5 | -474 | -246 | -32 | -23 | -1,367 | -695.5 | 85 | 32.5 | -89 | 0 | -294 | -162 | -30.5 | 0 | -92.5 | -92.5 | -19.5 | -19.5 | -393.5 | -393.5 | 161.5 | 161.5 | 44 | 44 | -283 | 32 | 156 | 11 | -210 | -66 | -103 | -24 | -81 | -68 | -821 | -4 | -30 | 381 | -133 | 87 | 81 | 494 | 467 | -9 | 4 | -36 | -26 | -4 |
Overige Informatie: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect van Wisselkoersveranderingen op Kas
| 5.5 | 5.5 | -13 | 0 | -3 | -3 | -6 | -6 | 0.5 | 0.5 | -7.5 | -7.5 | 5.5 | 5.5 | 0 | 0 | -13.5 | -13.5 | 0 | 0 | -2.5 | -2.5 | -5 | 0 | -5 | -5 | 4 | 4 | -8.5 | -8.5 | -5 | -5 | -10.5 | -10.5 | -11 | 4 | -14 | -21 | 8 | 7 | 3 | -2 | -9 | -12 | -8 | 0 | -9 | 0 | 7 | -6 | 5 | 5 | -26 | 1 | -16 | -8 | -12 | -7 |
Netto Kasstroomverandering
| -119 | -59.5 | 203 | 0 | -109 | -54.5 | 42 | 21 | -63 | -31.5 | -362 | -181 | 40 | 20 | -227 | -113.5 | 339.5 | 163 | 134 | 0 | -321.5 | -162 | 156 | 0 | -90 | -90 | 55 | 55 | -226 | -226 | 73.5 | 73.5 | 53.5 | 53.5 | 45 | 78 | -38 | -44 | 133 | -77 | -19 | -59 | 88 | 196 | -743 | -143 | 119 | 412 | -400 | 42 | 170 | 527 | -473 | 259 | 87 | -210 | -402 | 101 |
Kaspositie aan het Einde van de Periode
| 369 | -59.5 | 488 | 285 | 285 | -54.5 | 394 | 373 | 352 | -31.5 | 415 | 596 | 777 | 20 | 737 | 850.5 | 964 | 163 | 638 | 509 | 509 | -162 | 156 | 521 | 521 | -90 | 55 | 646 | 591 | -226 | 73.5 | 969.5 | 896 | 842.5 | 789 | 744 | 666 | 704 | 748 | 615 | 692 | 711 | 770 | 682 | 486 | 1,229 | 1,372 | 1,253 | 841 | 1,241 | 1,199 | 1,029 | 502 | 975 | 716 | 629 | 839 | 1,241 |