Castle Private Equity AG
SIX:CPEN.SW
4.08 (CHF) • At close October 23, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) CHF.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||||
Net Income
| 3.994 | -17.375 | 25.407 | 4.442 | 1.949 | 6.767 | 37.943 | 24.229 | 35.316 | 32.824 | 60.644 | 58.6 | 36.182 | 107.517 | 17.759 | -228.396 | 170.801 | 98.07 | 66.858 | 23.273 | -15.967 | -8.356 |
Depreciation & Amortization
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Income Tax
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock Based Compensation
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Working Capital
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accounts Receivables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accounts Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non Cash Items
| 5.792 | 17.375 | 10.235 | 21.71 | 24.955 | -6.767 | -37.943 | -24.229 | -35.316 | -32.824 | -60.644 | -58.6 | -51.283 | -119.24 | 7.969 | 128.194 | -230.429 | -106.52 | -18.032 | -1.886 | 13.781 | -32.464 |
Operating Cash Flow
| 9.786 | -17.375 | 35.642 | 26.152 | 26.904 | 6.767 | 37.943 | 24.229 | 35.316 | 32.824 | 60.644 | 58.6 | -15.101 | -11.723 | 25.728 | -100.202 | -59.628 | -8.45 | 48.826 | 21.387 | -2.186 | -40.82 |
Investing Activities: | ||||||||||||||||||||||
Investments In Property Plant And Equipment
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Acquisitions Net
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -76.83 | -70.762 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 137.2 | 128.247 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activites
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.771 | -7.67 | 0 | 0 | 3.014 | 4.226 | 0 | 0 | 0 | 0 |
Investing Cash Flow
| 0 | 26.827 | 0 | 0 | 0 | 56.779 | 106.565 | 75.5 | 86.098 | 88.208 | 65.187 | 4.887 | 57.599 | 49.815 | 0 | 0 | 3.014 | 4.226 | 0 | 0 | 0 | 0 |
Financing Activities: | ||||||||||||||||||||||
Debt Repayment
| -2.043 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -97.301 | -81.282 | -54.2 | -38.5 | -551.85 | -455.95 | -524 | 0 | 0 | 0 | -7.87 | 0 | 0 |
Common Stock Issued
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.495 | 0 | 0 | 0 | 0 | 0.694 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Repurchased
| 0 | 0 | -1.177 | -3.405 | -23.744 | -232.261 | -44.029 | -48.09 | -77.951 | -31.192 | -55.571 | -26.34 | -3.518 | -2.036 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| -22.558 | -25.369 | -33.599 | 0 | -33.458 | -18.089 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Financing Activities
| -20.542 | -25.369 | -0.005 | -0.018 | -0.023 | -18.092 | -0.033 | -0.049 | -0.074 | -0.124 | 2.362 | 52.08 | -9.39 | 1,056.629 | 428.581 | 608.005 | 9.377 | -0.09 | -0.108 | 0 | 0.92 | 6.95 |
Financing Cash Flow
| -22.585 | -25.369 | -34.781 | -3.423 | -57.225 | -250.353 | -44.062 | -48.139 | -69.53 | -128.617 | -134.491 | -28.46 | -51.408 | -24.894 | -27.369 | 84.005 | 9.377 | -0.09 | -0.108 | -7.87 | 0.92 | 6.95 |
Other Information: | ||||||||||||||||||||||
Effect Of Forex Changes On Cash
| -0.02 | 0.02 | -0.038 | 0.115 | 0.029 | -0.09 | 0.016 | -0.101 | -0.491 | -0.494 | 0.73 | -0.069 | -0.106 | -0.116 | 0.258 | 0.085 | 0.29 | 0.042 | 0 | 0 | 0 | 0 |
Net Change In Cash
| -12.819 | -15.897 | 0.823 | 22.844 | -30.292 | -186.897 | 100.462 | 51.489 | 51.393 | -8.079 | -7.93 | 34.958 | -9.016 | 13.082 | -1.383 | -16.112 | -46.947 | -4.273 | 48.717 | 13.517 | -1.266 | -33.87 |
Cash At End Of Period
| 7.974 | 20.793 | 36.69 | 35.867 | 13.023 | 43.315 | 230.212 | 129.75 | 78.261 | 26.868 | 34.947 | 42.877 | 7.919 | 18.358 | 5.276 | 6.659 | 22.771 | 69.719 | 73.992 | 16.852 | 3.335 | 4.601 |